Savings Plan and Future Cost Estimation for Saint Johns University

How much will it cost and what do you need to save?

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$154,483
Monthly savings required$1,223

How much will it cost to send your child to Saint Johns University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $617,930.21 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $1,222.86 into a 529 or other college savings plan earning and after tax or tax exempt return of 7% will be necessary to achieve this balance.

Assumptions

Current Annual Cost$59,572.00
Years until enrollment18
Annual Tuition Increase5%
Current Savings$0.00
After Tax Return on Savings7%
Years of enrollment4

Current Savings Shortfall

College Savings Calculator

Update Your Savings Plan

Discover how much will you need to start saving now to afford Saint Johns University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $1,222.86 $0.00 $0.00 $1,222.86
2 $1,222.86 $1,222.86 $0.00 $6.91 $2,452.63
3 $2,452.63 $1,222.86 $0.00 $13.87 $3,689.36
4 $3,689.36 $1,222.86 $0.00 $20.86 $4,933.08
5 $4,933.08 $1,222.86 $0.00 $27.89 $6,183.83
6 $6,183.83 $1,222.86 $0.00 $34.96 $7,441.65
7 $7,441.65 $1,222.86 $0.00 $42.08 $8,706.59
8 $8,706.59 $1,222.86 $0.00 $49.23 $9,978.68
9 $9,978.68 $1,222.86 $0.00 $56.42 $11,257.96
10 $11,257.96 $1,222.86 $0.00 $63.65 $12,544.47
11 $12,544.47 $1,222.86 $0.00 $70.93 $13,838.26
12 $13,838.26 $1,222.86 $0.00 $78.24 $15,139.36
13 $15,139.36 $1,222.86 $0.00 $85.60 $16,447.82
14 $16,447.82 $1,222.86 $0.00 $93.00 $17,763.68
15 $17,763.68 $1,222.86 $0.00 $100.44 $19,086.98
16 $19,086.98 $1,222.86 $0.00 $107.92 $20,417.76
17 $20,417.76 $1,222.86 $0.00 $115.44 $21,756.06
18 $21,756.06 $1,222.86 $0.00 $123.01 $23,101.93
19 $23,101.93 $1,222.86 $0.00 $130.62 $24,455.41
20 $24,455.41 $1,222.86 $0.00 $138.27 $25,816.54
21 $25,816.54 $1,222.86 $0.00 $145.97 $27,185.37
22 $27,185.37 $1,222.86 $0.00 $153.71 $28,561.94
23 $28,561.94 $1,222.86 $0.00 $161.49 $29,946.29
24 $29,946.29 $1,222.86 $0.00 $169.32 $31,338.47
25 $31,338.47 $1,222.86 $0.00 $177.19 $32,738.52
26 $32,738.52 $1,222.86 $0.00 $185.11 $34,146.49
27 $34,146.49 $1,222.86 $0.00 $193.07 $35,562.42
28 $35,562.42 $1,222.86 $0.00 $201.08 $36,986.36
29 $36,986.36 $1,222.86 $0.00 $209.13 $38,418.35
30 $38,418.35 $1,222.86 $0.00 $217.22 $39,858.43
31 $39,858.43 $1,222.86 $0.00 $225.37 $41,306.66
32 $41,306.66 $1,222.86 $0.00 $233.55 $42,763.07
33 $42,763.07 $1,222.86 $0.00 $241.79 $44,227.72
34 $44,227.72 $1,222.86 $0.00 $250.07 $45,700.65
35 $45,700.65 $1,222.86 $0.00 $258.40 $47,181.91
36 $47,181.91 $1,222.86 $0.00 $266.77 $48,671.54
37 $48,671.54 $1,222.86 $0.00 $275.20 $50,169.60
38 $50,169.60 $1,222.86 $0.00 $283.67 $51,676.13
39 $51,676.13 $1,222.86 $0.00 $292.18 $53,191.17
40 $53,191.17 $1,222.86 $0.00 $300.75 $54,714.78
41 $54,714.78 $1,222.86 $0.00 $309.37 $56,247.01
42 $56,247.01 $1,222.86 $0.00 $318.03 $57,787.90
43 $57,787.90 $1,222.86 $0.00 $326.74 $59,337.50
44 $59,337.50 $1,222.86 $0.00 $335.50 $60,895.86
45 $60,895.86 $1,222.86 $0.00 $344.31 $62,463.03
46 $62,463.03 $1,222.86 $0.00 $353.18 $64,039.07
47 $64,039.07 $1,222.86 $0.00 $362.09 $65,624.02
48 $65,624.02 $1,222.86 $0.00 $371.05 $67,217.93
49 $67,217.93 $1,222.86 $0.00 $380.06 $68,820.85
50 $68,820.85 $1,222.86 $0.00 $389.12 $70,432.83
51 $70,432.83 $1,222.86 $0.00 $398.24 $72,053.93
52 $72,053.93 $1,222.86 $0.00 $407.40 $73,684.19
53 $73,684.19 $1,222.86 $0.00 $416.62 $75,323.67
54 $75,323.67 $1,222.86 $0.00 $425.89 $76,972.42
55 $76,972.42 $1,222.86 $0.00 $435.21 $78,630.49
56 $78,630.49 $1,222.86 $0.00 $444.59 $80,297.94
57 $80,297.94 $1,222.86 $0.00 $454.02 $81,974.82
58 $81,974.82 $1,222.86 $0.00 $463.50 $83,661.18
59 $83,661.18 $1,222.86 $0.00 $473.03 $85,357.07
60 $85,357.07 $1,222.86 $0.00 $482.62 $87,062.55
61 $87,062.55 $1,222.86 $0.00 $492.26 $88,777.67
62 $88,777.67 $1,222.86 $0.00 $501.96 $90,502.49
63 $90,502.49 $1,222.86 $0.00 $511.71 $92,237.06
64 $92,237.06 $1,222.86 $0.00 $521.52 $93,981.44
65 $93,981.44 $1,222.86 $0.00 $531.38 $95,735.68
66 $95,735.68 $1,222.86 $0.00 $541.30 $97,499.84
67 $97,499.84 $1,222.86 $0.00 $551.28 $99,273.98
68 $99,273.98 $1,222.86 $0.00 $561.31 $101,058.15
69 $101,058.15 $1,222.86 $0.00 $571.40 $102,852.41
70 $102,852.41 $1,222.86 $0.00 $581.54 $104,656.81
71 $104,656.81 $1,222.86 $0.00 $591.74 $106,471.41
72 $106,471.41 $1,222.86 $0.00 $602.00 $108,296.27
73 $108,296.27 $1,222.86 $0.00 $612.32 $110,131.45
74 $110,131.45 $1,222.86 $0.00 $622.70 $111,977.01
75 $111,977.01 $1,222.86 $0.00 $633.13 $113,833.00
76 $113,833.00 $1,222.86 $0.00 $643.63 $115,699.49
77 $115,699.49 $1,222.86 $0.00 $654.18 $117,576.53
78 $117,576.53 $1,222.86 $0.00 $664.79 $119,464.18
79 $119,464.18 $1,222.86 $0.00 $675.47 $121,362.51
80 $121,362.51 $1,222.86 $0.00 $686.20 $123,271.57
81 $123,271.57 $1,222.86 $0.00 $697.00 $125,191.43
82 $125,191.43 $1,222.86 $0.00 $707.85 $127,122.14
83 $127,122.14 $1,222.86 $0.00 $718.77 $129,063.77
84 $129,063.77 $1,222.86 $0.00 $729.75 $131,016.38
85 $131,016.38 $1,222.86 $0.00 $740.79 $132,980.03
86 $132,980.03 $1,222.86 $0.00 $751.89 $134,954.78
87 $134,954.78 $1,222.86 $0.00 $763.05 $136,940.69
88 $136,940.69 $1,222.86 $0.00 $774.28 $138,937.83
89 $138,937.83 $1,222.86 $0.00 $785.57 $140,946.26
90 $140,946.26 $1,222.86 $0.00 $796.93 $142,966.05
91 $142,966.05 $1,222.86 $0.00 $808.35 $144,997.26
92 $144,997.26 $1,222.86 $0.00 $819.84 $147,039.96
93 $147,039.96 $1,222.86 $0.00 $831.39 $149,094.21
94 $149,094.21 $1,222.86 $0.00 $843.00 $151,160.07
95 $151,160.07 $1,222.86 $0.00 $854.68 $153,237.61
96 $153,237.61 $1,222.86 $0.00 $866.43 $155,326.90
97 $155,326.90 $1,222.86 $0.00 $878.24 $157,428.00
98 $157,428.00 $1,222.86 $0.00 $890.12 $159,540.98
99 $159,540.98 $1,222.86 $0.00 $902.07 $161,665.91
100 $161,665.91 $1,222.86 $0.00 $914.08 $163,802.85
101 $163,802.85 $1,222.86 $0.00 $926.17 $165,951.88
102 $165,951.88 $1,222.86 $0.00 $938.32 $168,113.06
103 $168,113.06 $1,222.86 $0.00 $950.54 $170,286.46
104 $170,286.46 $1,222.86 $0.00 $962.82 $172,472.14
105 $172,472.14 $1,222.86 $0.00 $975.18 $174,670.18
106 $174,670.18 $1,222.86 $0.00 $987.61 $176,880.65
107 $176,880.65 $1,222.86 $0.00 $1,000.11 $179,103.62
108 $179,103.62 $1,222.86 $0.00 $1,012.68 $181,339.16
109 $181,339.16 $1,222.86 $0.00 $1,025.32 $183,587.34
110 $183,587.34 $1,222.86 $0.00 $1,038.03 $185,848.23
111 $185,848.23 $1,222.86 $0.00 $1,050.81 $188,121.90
112 $188,121.90 $1,222.86 $0.00 $1,063.67 $190,408.43
113 $190,408.43 $1,222.86 $0.00 $1,076.60 $192,707.89
114 $192,707.89 $1,222.86 $0.00 $1,089.60 $195,020.35
115 $195,020.35 $1,222.86 $0.00 $1,102.67 $197,345.88
116 $197,345.88 $1,222.86 $0.00 $1,115.82 $199,684.56
117 $199,684.56 $1,222.86 $0.00 $1,129.05 $202,036.47
118 $202,036.47 $1,222.86 $0.00 $1,142.34 $204,401.67
119 $204,401.67 $1,222.86 $0.00 $1,155.72 $206,780.25
120 $206,780.25 $1,222.86 $0.00 $1,169.17 $209,172.28
121 $209,172.28 $1,222.86 $0.00 $1,182.69 $211,577.83
122 $211,577.83 $1,222.86 $0.00 $1,196.29 $213,996.98
123 $213,996.98 $1,222.86 $0.00 $1,209.97 $216,429.81
124 $216,429.81 $1,222.86 $0.00 $1,223.73 $218,876.40
125 $218,876.40 $1,222.86 $0.00 $1,237.56 $221,336.82
126 $221,336.82 $1,222.86 $0.00 $1,251.47 $223,811.15
127 $223,811.15 $1,222.86 $0.00 $1,265.46 $226,299.47
128 $226,299.47 $1,222.86 $0.00 $1,279.53 $228,801.86
129 $228,801.86 $1,222.86 $0.00 $1,293.68 $231,318.40
130 $231,318.40 $1,222.86 $0.00 $1,307.91 $233,849.17
131 $233,849.17 $1,222.86 $0.00 $1,322.22 $236,394.25
132 $236,394.25 $1,222.86 $0.00 $1,336.61 $238,953.72
133 $238,953.72 $1,222.86 $0.00 $1,351.08 $241,527.66
134 $241,527.66 $1,222.86 $0.00 $1,365.63 $244,116.15
135 $244,116.15 $1,222.86 $0.00 $1,380.27 $246,719.28
136 $246,719.28 $1,222.86 $0.00 $1,394.99 $249,337.13
137 $249,337.13 $1,222.86 $0.00 $1,409.79 $251,969.78
138 $251,969.78 $1,222.86 $0.00 $1,424.67 $254,617.31
139 $254,617.31 $1,222.86 $0.00 $1,439.64 $257,279.81
140 $257,279.81 $1,222.86 $0.00 $1,454.70 $259,957.37
141 $259,957.37 $1,222.86 $0.00 $1,469.84 $262,650.07
142 $262,650.07 $1,222.86 $0.00 $1,485.06 $265,357.99
143 $265,357.99 $1,222.86 $0.00 $1,500.37 $268,081.22
144 $268,081.22 $1,222.86 $0.00 $1,515.77 $270,819.85
145 $270,819.85 $1,222.86 $0.00 $1,531.25 $273,573.96
146 $273,573.96 $1,222.86 $0.00 $1,546.83 $276,343.65
147 $276,343.65 $1,222.86 $0.00 $1,562.49 $279,129.00
148 $279,129.00 $1,222.86 $0.00 $1,578.24 $281,930.10
149 $281,930.10 $1,222.86 $0.00 $1,594.07 $284,747.03
150 $284,747.03 $1,222.86 $0.00 $1,610.00 $287,579.89
151 $287,579.89 $1,222.86 $0.00 $1,626.02 $290,428.77
152 $290,428.77 $1,222.86 $0.00 $1,642.13 $293,293.76
153 $293,293.76 $1,222.86 $0.00 $1,658.33 $296,174.95
154 $296,174.95 $1,222.86 $0.00 $1,674.62 $299,072.43
155 $299,072.43 $1,222.86 $0.00 $1,691.00 $301,986.29
156 $301,986.29 $1,222.86 $0.00 $1,707.47 $304,916.62
157 $304,916.62 $1,222.86 $0.00 $1,724.04 $307,863.52
158 $307,863.52 $1,222.86 $0.00 $1,740.71 $310,827.09
159 $310,827.09 $1,222.86 $0.00 $1,757.46 $313,807.41
160 $313,807.41 $1,222.86 $0.00 $1,774.31 $316,804.58
161 $316,804.58 $1,222.86 $0.00 $1,791.26 $319,818.70
162 $319,818.70 $1,222.86 $0.00 $1,808.30 $322,849.86
163 $322,849.86 $1,222.86 $0.00 $1,825.44 $325,898.16
164 $325,898.16 $1,222.86 $0.00 $1,842.68 $328,963.70
165 $328,963.70 $1,222.86 $0.00 $1,860.01 $332,046.57
166 $332,046.57 $1,222.86 $0.00 $1,877.44 $335,146.87
167 $335,146.87 $1,222.86 $0.00 $1,894.97 $338,264.70
168 $338,264.70 $1,222.86 $0.00 $1,912.60 $341,400.16
169 $341,400.16 $1,222.86 $0.00 $1,930.33 $344,553.35
170 $344,553.35 $1,222.86 $0.00 $1,948.15 $347,724.36
171 $347,724.36 $1,222.86 $0.00 $1,966.08 $350,913.30
172 $350,913.30 $1,222.86 $0.00 $1,984.11 $354,120.27
173 $354,120.27 $1,222.86 $0.00 $2,002.25 $357,345.38
174 $357,345.38 $1,222.86 $0.00 $2,020.48 $360,588.72
175 $360,588.72 $1,222.86 $0.00 $2,038.82 $363,850.40
176 $363,850.40 $1,222.86 $0.00 $2,057.26 $367,130.52
177 $367,130.52 $1,222.86 $0.00 $2,075.81 $370,429.19
178 $370,429.19 $1,222.86 $0.00 $2,094.46 $373,746.51
179 $373,746.51 $1,222.86 $0.00 $2,113.22 $377,082.59
180 $377,082.59 $1,222.86 $0.00 $2,132.08 $380,437.53
181 $380,437.53 $1,222.86 $0.00 $2,151.05 $383,811.44
182 $383,811.44 $1,222.86 $0.00 $2,170.13 $387,204.43
183 $387,204.43 $1,222.86 $0.00 $2,189.31 $390,616.60
184 $390,616.60 $1,222.86 $0.00 $2,208.60 $394,048.06
185 $394,048.06 $1,222.86 $0.00 $2,228.01 $397,498.93
186 $397,498.93 $1,222.86 $0.00 $2,247.52 $400,969.31
187 $400,969.31 $1,222.86 $0.00 $2,267.14 $404,459.31
188 $404,459.31 $1,222.86 $0.00 $2,286.87 $407,969.04
189 $407,969.04 $1,222.86 $0.00 $2,306.72 $411,498.62
190 $411,498.62 $1,222.86 $0.00 $2,326.67 $415,048.15
191 $415,048.15 $1,222.86 $0.00 $2,346.74 $418,617.75
192 $418,617.75 $1,222.86 $0.00 $2,366.93 $422,207.54
193 $422,207.54 $1,222.86 $0.00 $2,387.22 $425,817.62
194 $425,817.62 $1,222.86 $0.00 $2,407.63 $429,448.11
195 $429,448.11 $1,222.86 $0.00 $2,428.16 $433,099.13
196 $433,099.13 $1,222.86 $0.00 $2,448.81 $436,770.80
197 $436,770.80 $1,222.86 $0.00 $2,469.57 $440,463.23
198 $440,463.23 $1,222.86 $0.00 $2,490.44 $444,176.53
199 $444,176.53 $1,222.86 $0.00 $2,511.44 $447,910.83
200 $447,910.83 $1,222.86 $0.00 $2,532.55 $451,666.24
201 $451,666.24 $1,222.86 $0.00 $2,553.79 $455,442.89
202 $455,442.89 $1,222.86 $0.00 $2,575.14 $459,240.89
203 $459,240.89 $1,222.86 $0.00 $2,596.61 $463,060.36
204 $463,060.36 $1,222.86 $0.00 $2,618.21 $466,901.43
205 $466,901.43 $1,222.86 $0.00 $2,639.93 $470,764.22
206 $470,764.22 $1,222.86 $0.00 $2,661.77 $474,648.85
207 $474,648.85 $1,222.86 $0.00 $2,683.73 $478,555.44
208 $478,555.44 $1,222.86 $0.00 $2,705.82 $482,484.12
209 $482,484.12 $1,222.86 $0.00 $2,728.04 $486,435.02
210 $486,435.02 $1,222.86 $0.00 $2,750.37 $490,408.25
211 $490,408.25 $1,222.86 $0.00 $2,772.84 $494,403.95
212 $494,403.95 $1,222.86 $0.00 $2,795.43 $498,422.24
213 $498,422.24 $1,222.86 $0.00 $2,818.15 $502,463.25
214 $502,463.25 $1,222.86 $0.00 $2,841.00 $506,527.11
215 $506,527.11 $1,222.86 $0.00 $2,863.98 $510,613.95
216 $510,613.95 $1,222.86 $0.00 $2,887.09 $514,723.90
217 $514,723.90 $1,222.86 $143,367.12 $2,910.32 $375,489.96
218 $375,489.96 $1,222.86 $0.00 $2,123.07 $378,835.89
219 $378,835.89 $1,222.86 $0.00 $2,141.99 $382,200.74
220 $382,200.74 $1,222.86 $0.00 $2,161.02 $385,584.62
221 $385,584.62 $1,222.86 $0.00 $2,180.15 $388,987.63
222 $388,987.63 $1,222.86 $0.00 $2,199.39 $392,409.88
223 $392,409.88 $1,222.86 $0.00 $2,218.74 $395,851.48
224 $395,851.48 $1,222.86 $0.00 $2,238.20 $399,312.54
225 $399,312.54 $1,222.86 $0.00 $2,257.77 $402,793.17
226 $402,793.17 $1,222.86 $0.00 $2,277.45 $406,293.48
227 $406,293.48 $1,222.86 $0.00 $2,297.24 $409,813.58
228 $409,813.58 $1,222.86 $0.00 $2,317.15 $413,353.59
229 $413,353.59 $1,222.86 $150,535.48 $2,337.16 $266,378.13
230 $266,378.13 $1,222.86 $0.00 $1,506.14 $269,107.13
231 $269,107.13 $1,222.86 $0.00 $1,521.57 $271,851.56
232 $271,851.56 $1,222.86 $0.00 $1,537.09 $274,611.51
233 $274,611.51 $1,222.86 $0.00 $1,552.69 $277,387.06
234 $277,387.06 $1,222.86 $0.00 $1,568.39 $280,178.31
235 $280,178.31 $1,222.86 $0.00 $1,584.17 $282,985.34
236 $282,985.34 $1,222.86 $0.00 $1,600.04 $285,808.24
237 $285,808.24 $1,222.86 $0.00 $1,616.00 $288,647.10
238 $288,647.10 $1,222.86 $0.00 $1,632.05 $291,502.01
239 $291,502.01 $1,222.86 $0.00 $1,648.19 $294,373.06
240 $294,373.06 $1,222.86 $0.00 $1,664.43 $297,260.35
241 $297,260.35 $1,222.86 $158,062.25 $1,680.75 $142,101.71
242 $142,101.71 $1,222.86 $0.00 $803.46 $144,128.03
243 $144,128.03 $1,222.86 $0.00 $814.92 $146,165.81
244 $146,165.81 $1,222.86 $0.00 $826.44 $148,215.11
245 $148,215.11 $1,222.86 $0.00 $838.03 $150,276.00
246 $150,276.00 $1,222.86 $0.00 $849.68 $152,348.54
247 $152,348.54 $1,222.86 $0.00 $861.40 $154,432.80
248 $154,432.80 $1,222.86 $0.00 $873.19 $156,528.85
249 $156,528.85 $1,222.86 $0.00 $885.04 $158,636.75
250 $158,636.75 $1,222.86 $0.00 $896.96 $160,756.57
251 $160,756.57 $1,222.86 $0.00 $908.94 $162,888.37
252 $162,888.37 $1,222.86 $0.00 $920.99 $165,032.22
253 $165,032.22 $0.00 $165,965.36 $933.12 ($0.02)