Savings Plan and Future Cost Estimation for St. Francis College

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$124,469
Monthly savings required$985

How much will it cost to send your child to St. Francis College in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $497,875.08 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $985.27 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$47,998.00
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 St. Francis College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $985.27 $0.00 $0.00 $985.27
2 $985.27 $985.27 $0.00 $5.57 $1,976.11
3 $1,976.11 $985.27 $0.00 $11.17 $2,972.55
4 $2,972.55 $985.27 $0.00 $16.81 $3,974.63
5 $3,974.63 $985.27 $0.00 $22.47 $4,982.37
6 $4,982.37 $985.27 $0.00 $28.17 $5,995.81
7 $5,995.81 $985.27 $0.00 $33.90 $7,014.98
8 $7,014.98 $985.27 $0.00 $39.66 $8,039.91
9 $8,039.91 $985.27 $0.00 $45.46 $9,070.64
10 $9,070.64 $985.27 $0.00 $51.29 $10,107.20
11 $10,107.20 $985.27 $0.00 $57.15 $11,149.62
12 $11,149.62 $985.27 $0.00 $63.04 $12,197.93
13 $12,197.93 $985.27 $0.00 $68.97 $13,252.17
14 $13,252.17 $985.27 $0.00 $74.93 $14,312.37
15 $14,312.37 $985.27 $0.00 $80.92 $15,378.56
16 $15,378.56 $985.27 $0.00 $86.95 $16,450.78
17 $16,450.78 $985.27 $0.00 $93.02 $17,529.07
18 $17,529.07 $985.27 $0.00 $99.11 $18,613.45
19 $18,613.45 $985.27 $0.00 $105.24 $19,703.96
20 $19,703.96 $985.27 $0.00 $111.41 $20,800.64
21 $20,800.64 $985.27 $0.00 $117.61 $21,903.52
22 $21,903.52 $985.27 $0.00 $123.85 $23,012.64
23 $23,012.64 $985.27 $0.00 $130.12 $24,128.03
24 $24,128.03 $985.27 $0.00 $136.42 $25,249.72
25 $25,249.72 $985.27 $0.00 $142.77 $26,377.76
26 $26,377.76 $985.27 $0.00 $149.14 $27,512.17
27 $27,512.17 $985.27 $0.00 $155.56 $28,653.00
28 $28,653.00 $985.27 $0.00 $162.01 $29,800.28
29 $29,800.28 $985.27 $0.00 $168.50 $30,954.05
30 $30,954.05 $985.27 $0.00 $175.02 $32,114.34
31 $32,114.34 $985.27 $0.00 $181.58 $33,281.19
32 $33,281.19 $985.27 $0.00 $188.18 $34,454.64
33 $34,454.64 $985.27 $0.00 $194.81 $35,634.72
34 $35,634.72 $985.27 $0.00 $201.48 $36,821.47
35 $36,821.47 $985.27 $0.00 $208.19 $38,014.93
36 $38,014.93 $985.27 $0.00 $214.94 $39,215.14
37 $39,215.14 $985.27 $0.00 $221.73 $40,422.14
38 $40,422.14 $985.27 $0.00 $228.55 $41,635.96
39 $41,635.96 $985.27 $0.00 $235.42 $42,856.65
40 $42,856.65 $985.27 $0.00 $242.32 $44,084.24
41 $44,084.24 $985.27 $0.00 $249.26 $45,318.77
42 $45,318.77 $985.27 $0.00 $256.24 $46,560.28
43 $46,560.28 $985.27 $0.00 $263.26 $47,808.81
44 $47,808.81 $985.27 $0.00 $270.32 $49,064.40
45 $49,064.40 $985.27 $0.00 $277.42 $50,327.09
46 $50,327.09 $985.27 $0.00 $284.56 $51,596.92
47 $51,596.92 $985.27 $0.00 $291.74 $52,873.93
48 $52,873.93 $985.27 $0.00 $298.96 $54,158.16
49 $54,158.16 $985.27 $0.00 $306.22 $55,449.65
50 $55,449.65 $985.27 $0.00 $313.52 $56,748.44
51 $56,748.44 $985.27 $0.00 $320.86 $58,054.57
52 $58,054.57 $985.27 $0.00 $328.25 $59,368.09
53 $59,368.09 $985.27 $0.00 $335.68 $60,689.04
54 $60,689.04 $985.27 $0.00 $343.14 $62,017.45
55 $62,017.45 $985.27 $0.00 $350.66 $63,353.38
56 $63,353.38 $985.27 $0.00 $358.21 $64,696.86
57 $64,696.86 $985.27 $0.00 $365.81 $66,047.94
58 $66,047.94 $985.27 $0.00 $373.44 $67,406.65
59 $67,406.65 $985.27 $0.00 $381.13 $68,773.05
60 $68,773.05 $985.27 $0.00 $388.85 $70,147.17
61 $70,147.17 $985.27 $0.00 $396.62 $71,529.06
62 $71,529.06 $985.27 $0.00 $404.44 $72,918.77
63 $72,918.77 $985.27 $0.00 $412.29 $74,316.33
64 $74,316.33 $985.27 $0.00 $420.20 $75,721.80
65 $75,721.80 $985.27 $0.00 $428.14 $77,135.21
66 $77,135.21 $985.27 $0.00 $436.13 $78,556.61
67 $78,556.61 $985.27 $0.00 $444.17 $79,986.05
68 $79,986.05 $985.27 $0.00 $452.25 $81,423.57
69 $81,423.57 $985.27 $0.00 $460.38 $82,869.22
70 $82,869.22 $985.27 $0.00 $468.55 $84,323.04
71 $84,323.04 $985.27 $0.00 $476.77 $85,785.08
72 $85,785.08 $985.27 $0.00 $485.04 $87,255.39
73 $87,255.39 $985.27 $0.00 $493.35 $88,734.01
74 $88,734.01 $985.27 $0.00 $501.71 $90,220.99
75 $90,220.99 $985.27 $0.00 $510.12 $91,716.38
76 $91,716.38 $985.27 $0.00 $518.58 $93,220.23
77 $93,220.23 $985.27 $0.00 $527.08 $94,732.58
78 $94,732.58 $985.27 $0.00 $535.63 $96,253.48
79 $96,253.48 $985.27 $0.00 $544.23 $97,782.98
80 $97,782.98 $985.27 $0.00 $552.88 $99,321.13
81 $99,321.13 $985.27 $0.00 $561.58 $100,867.98
82 $100,867.98 $985.27 $0.00 $570.32 $102,423.57
83 $102,423.57 $985.27 $0.00 $579.12 $103,987.96
84 $103,987.96 $985.27 $0.00 $587.96 $105,561.19
85 $105,561.19 $985.27 $0.00 $596.86 $107,143.32
86 $107,143.32 $985.27 $0.00 $605.80 $108,734.39
87 $108,734.39 $985.27 $0.00 $614.80 $110,334.46
88 $110,334.46 $985.27 $0.00 $623.85 $111,943.58
89 $111,943.58 $985.27 $0.00 $632.95 $113,561.80
90 $113,561.80 $985.27 $0.00 $642.09 $115,189.16
91 $115,189.16 $985.27 $0.00 $651.30 $116,825.73
92 $116,825.73 $985.27 $0.00 $660.55 $118,471.55
93 $118,471.55 $985.27 $0.00 $669.86 $120,126.68
94 $120,126.68 $985.27 $0.00 $679.21 $121,791.16
95 $121,791.16 $985.27 $0.00 $688.62 $123,465.05
96 $123,465.05 $985.27 $0.00 $698.09 $125,148.41
97 $125,148.41 $985.27 $0.00 $707.61 $126,841.29
98 $126,841.29 $985.27 $0.00 $717.18 $128,543.74
99 $128,543.74 $985.27 $0.00 $726.80 $130,255.81
100 $130,255.81 $985.27 $0.00 $736.49 $131,977.57
101 $131,977.57 $985.27 $0.00 $746.22 $133,709.06
102 $133,709.06 $985.27 $0.00 $756.01 $135,450.34
103 $135,450.34 $985.27 $0.00 $765.86 $137,201.47
104 $137,201.47 $985.27 $0.00 $775.76 $138,962.50
105 $138,962.50 $985.27 $0.00 $785.71 $140,733.48
106 $140,733.48 $985.27 $0.00 $795.73 $142,514.48
107 $142,514.48 $985.27 $0.00 $805.80 $144,305.55
108 $144,305.55 $985.27 $0.00 $815.92 $146,106.74
109 $146,106.74 $985.27 $0.00 $826.11 $147,918.12
110 $147,918.12 $985.27 $0.00 $836.35 $149,739.74
111 $149,739.74 $985.27 $0.00 $846.65 $151,571.66
112 $151,571.66 $985.27 $0.00 $857.01 $153,413.94
113 $153,413.94 $985.27 $0.00 $867.42 $155,266.63
114 $155,266.63 $985.27 $0.00 $877.90 $157,129.80
115 $157,129.80 $985.27 $0.00 $888.43 $159,003.50
116 $159,003.50 $985.27 $0.00 $899.03 $160,887.80
117 $160,887.80 $985.27 $0.00 $909.68 $162,782.75
118 $162,782.75 $985.27 $0.00 $920.40 $164,688.42
119 $164,688.42 $985.27 $0.00 $931.17 $166,604.86
120 $166,604.86 $985.27 $0.00 $942.01 $168,532.14
121 $168,532.14 $985.27 $0.00 $952.91 $170,470.32
122 $170,470.32 $985.27 $0.00 $963.86 $172,419.45
123 $172,419.45 $985.27 $0.00 $974.88 $174,379.60
124 $174,379.60 $985.27 $0.00 $985.97 $176,350.84
125 $176,350.84 $985.27 $0.00 $997.11 $178,333.22
126 $178,333.22 $985.27 $0.00 $1,008.32 $180,326.81
127 $180,326.81 $985.27 $0.00 $1,019.59 $182,331.67
128 $182,331.67 $985.27 $0.00 $1,030.93 $184,347.87
129 $184,347.87 $985.27 $0.00 $1,042.33 $186,375.47
130 $186,375.47 $985.27 $0.00 $1,053.79 $188,414.53
131 $188,414.53 $985.27 $0.00 $1,065.32 $190,465.12
132 $190,465.12 $985.27 $0.00 $1,076.92 $192,527.31
133 $192,527.31 $985.27 $0.00 $1,088.58 $194,601.16
134 $194,601.16 $985.27 $0.00 $1,100.30 $196,686.73
135 $196,686.73 $985.27 $0.00 $1,112.10 $198,784.10
136 $198,784.10 $985.27 $0.00 $1,123.95 $200,893.32
137 $200,893.32 $985.27 $0.00 $1,135.88 $203,014.47
138 $203,014.47 $985.27 $0.00 $1,147.87 $205,147.61
139 $205,147.61 $985.27 $0.00 $1,159.93 $207,292.81
140 $207,292.81 $985.27 $0.00 $1,172.06 $209,450.14
141 $209,450.14 $985.27 $0.00 $1,184.26 $211,619.67
142 $211,619.67 $985.27 $0.00 $1,196.53 $213,801.47
143 $213,801.47 $985.27 $0.00 $1,208.86 $215,995.60
144 $215,995.60 $985.27 $0.00 $1,221.27 $218,202.14
145 $218,202.14 $985.27 $0.00 $1,233.75 $220,421.16
146 $220,421.16 $985.27 $0.00 $1,246.29 $222,652.72
147 $222,652.72 $985.27 $0.00 $1,258.91 $224,896.90
148 $224,896.90 $985.27 $0.00 $1,271.60 $227,153.77
149 $227,153.77 $985.27 $0.00 $1,284.36 $229,423.40
150 $229,423.40 $985.27 $0.00 $1,297.19 $231,705.86
151 $231,705.86 $985.27 $0.00 $1,310.10 $234,001.23
152 $234,001.23 $985.27 $0.00 $1,323.08 $236,309.58
153 $236,309.58 $985.27 $0.00 $1,336.13 $238,630.98
154 $238,630.98 $985.27 $0.00 $1,349.25 $240,965.50
155 $240,965.50 $985.27 $0.00 $1,362.45 $243,313.22
156 $243,313.22 $985.27 $0.00 $1,375.73 $245,674.22
157 $245,674.22 $985.27 $0.00 $1,389.08 $248,048.57
158 $248,048.57 $985.27 $0.00 $1,402.50 $250,436.34
159 $250,436.34 $985.27 $0.00 $1,416.00 $252,837.61
160 $252,837.61 $985.27 $0.00 $1,429.58 $255,252.46
161 $255,252.46 $985.27 $0.00 $1,443.23 $257,680.96
162 $257,680.96 $985.27 $0.00 $1,456.97 $260,123.20
163 $260,123.20 $985.27 $0.00 $1,470.77 $262,579.24
164 $262,579.24 $985.27 $0.00 $1,484.66 $265,049.17
165 $265,049.17 $985.27 $0.00 $1,498.63 $267,533.07
166 $267,533.07 $985.27 $0.00 $1,512.67 $270,031.01
167 $270,031.01 $985.27 $0.00 $1,526.79 $272,543.07
168 $272,543.07 $985.27 $0.00 $1,541.00 $275,069.34
169 $275,069.34 $985.27 $0.00 $1,555.28 $277,609.89
170 $277,609.89 $985.27 $0.00 $1,569.65 $280,164.81
171 $280,164.81 $985.27 $0.00 $1,584.09 $282,734.17
172 $282,734.17 $985.27 $0.00 $1,598.62 $285,318.06
173 $285,318.06 $985.27 $0.00 $1,613.23 $287,916.56
174 $287,916.56 $985.27 $0.00 $1,627.92 $290,529.75
175 $290,529.75 $985.27 $0.00 $1,642.70 $293,157.72
176 $293,157.72 $985.27 $0.00 $1,657.56 $295,800.55
177 $295,800.55 $985.27 $0.00 $1,672.50 $298,458.32
178 $298,458.32 $985.27 $0.00 $1,687.53 $301,131.12
179 $301,131.12 $985.27 $0.00 $1,702.64 $303,819.03
180 $303,819.03 $985.27 $0.00 $1,717.84 $306,522.14
181 $306,522.14 $985.27 $0.00 $1,733.12 $309,240.53
182 $309,240.53 $985.27 $0.00 $1,748.49 $311,974.29
183 $311,974.29 $985.27 $0.00 $1,763.95 $314,723.51
184 $314,723.51 $985.27 $0.00 $1,779.49 $317,488.27
185 $317,488.27 $985.27 $0.00 $1,795.12 $320,268.66
186 $320,268.66 $985.27 $0.00 $1,810.85 $323,064.78
187 $323,064.78 $985.27 $0.00 $1,826.66 $325,876.71
188 $325,876.71 $985.27 $0.00 $1,842.55 $328,704.53
189 $328,704.53 $985.27 $0.00 $1,858.54 $331,548.34
190 $331,548.34 $985.27 $0.00 $1,874.62 $334,408.23
191 $334,408.23 $985.27 $0.00 $1,890.79 $337,284.29
192 $337,284.29 $985.27 $0.00 $1,907.05 $340,176.61
193 $340,176.61 $985.27 $0.00 $1,923.41 $343,085.29
194 $343,085.29 $985.27 $0.00 $1,939.85 $346,010.41
195 $346,010.41 $985.27 $0.00 $1,956.39 $348,952.07
196 $348,952.07 $985.27 $0.00 $1,973.03 $351,910.37
197 $351,910.37 $985.27 $0.00 $1,989.75 $354,885.39
198 $354,885.39 $985.27 $0.00 $2,006.57 $357,877.23
199 $357,877.23 $985.27 $0.00 $2,023.49 $360,885.99
200 $360,885.99 $985.27 $0.00 $2,040.50 $363,911.76
201 $363,911.76 $985.27 $0.00 $2,057.61 $366,954.64
202 $366,954.64 $985.27 $0.00 $2,074.81 $370,014.72
203 $370,014.72 $985.27 $0.00 $2,092.12 $373,092.11
204 $373,092.11 $985.27 $0.00 $2,109.52 $376,186.90
205 $376,186.90 $985.27 $0.00 $2,127.02 $379,299.19
206 $379,299.19 $985.27 $0.00 $2,144.61 $382,429.07
207 $382,429.07 $985.27 $0.00 $2,162.31 $385,576.65
208 $385,576.65 $985.27 $0.00 $2,180.11 $388,742.03
209 $388,742.03 $985.27 $0.00 $2,198.00 $391,925.30
210 $391,925.30 $985.27 $0.00 $2,216.00 $395,126.57
211 $395,126.57 $985.27 $0.00 $2,234.10 $398,345.94
212 $398,345.94 $985.27 $0.00 $2,252.31 $401,583.52
213 $401,583.52 $985.27 $0.00 $2,270.61 $404,839.40
214 $404,839.40 $985.27 $0.00 $2,289.02 $408,113.69
215 $408,113.69 $985.27 $0.00 $2,307.53 $411,406.49
216 $411,406.49 $985.27 $0.00 $2,326.15 $414,717.91
217 $414,717.91 $985.27 $115,512.91 $2,344.88 $302,535.15
218 $302,535.15 $985.27 $0.00 $1,710.58 $305,231.00
219 $305,231.00 $985.27 $0.00 $1,725.82 $307,942.09
220 $307,942.09 $985.27 $0.00 $1,741.15 $310,668.51
221 $310,668.51 $985.27 $0.00 $1,756.56 $313,410.34
222 $313,410.34 $985.27 $0.00 $1,772.07 $316,167.68
223 $316,167.68 $985.27 $0.00 $1,787.66 $318,940.61
224 $318,940.61 $985.27 $0.00 $1,803.34 $321,729.22
225 $321,729.22 $985.27 $0.00 $1,819.10 $324,533.59
226 $324,533.59 $985.27 $0.00 $1,834.96 $327,353.82
227 $327,353.82 $985.27 $0.00 $1,850.91 $330,190.00
228 $330,190.00 $985.27 $0.00 $1,866.94 $333,042.21
229 $333,042.21 $985.27 $121,288.56 $1,883.07 $214,621.99
230 $214,621.99 $985.27 $0.00 $1,213.50 $216,820.76
231 $216,820.76 $985.27 $0.00 $1,225.94 $219,031.97
232 $219,031.97 $985.27 $0.00 $1,238.44 $221,255.68
233 $221,255.68 $985.27 $0.00 $1,251.01 $223,491.96
234 $223,491.96 $985.27 $0.00 $1,263.66 $225,740.89
235 $225,740.89 $985.27 $0.00 $1,276.37 $228,002.53
236 $228,002.53 $985.27 $0.00 $1,289.16 $230,276.96
237 $230,276.96 $985.27 $0.00 $1,302.02 $232,564.25
238 $232,564.25 $985.27 $0.00 $1,314.95 $234,864.47
239 $234,864.47 $985.27 $0.00 $1,327.96 $237,177.70
240 $237,177.70 $985.27 $0.00 $1,341.04 $239,504.01
241 $239,504.01 $985.27 $127,352.98 $1,354.19 $114,490.49
242 $114,490.49 $985.27 $0.00 $647.35 $116,123.11
243 $116,123.11 $985.27 $0.00 $656.58 $117,764.96
244 $117,764.96 $985.27 $0.00 $665.86 $119,416.09
245 $119,416.09 $985.27 $0.00 $675.20 $121,076.56
246 $121,076.56 $985.27 $0.00 $684.58 $122,746.41
247 $122,746.41 $985.27 $0.00 $694.03 $124,425.71
248 $124,425.71 $985.27 $0.00 $703.52 $126,114.50
249 $126,114.50 $985.27 $0.00 $713.07 $127,812.84
250 $127,812.84 $985.27 $0.00 $722.67 $129,520.78
251 $129,520.78 $985.27 $0.00 $732.33 $131,238.38
252 $131,238.38 $985.27 $0.00 $742.04 $132,965.69
253 $132,965.69 $0.00 $133,720.63 $751.81 ($3.13)