Savings Plan and Future Cost Estimation for Saint Augustines College

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$83,273
Monthly savings required$659

How much will it cost to send your child to Saint Augustines College in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $333,092.31 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $659.17 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$32,112.00
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 Augustines College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $659.17 $0.00 $0.00 $659.17
2 $659.17 $659.17 $0.00 $3.73 $1,322.07
3 $1,322.07 $659.17 $0.00 $7.48 $1,988.72
4 $1,988.72 $659.17 $0.00 $11.24 $2,659.13
5 $2,659.13 $659.17 $0.00 $15.04 $3,333.34
6 $3,333.34 $659.17 $0.00 $18.85 $4,011.36
7 $4,011.36 $659.17 $0.00 $22.68 $4,693.21
8 $4,693.21 $659.17 $0.00 $26.54 $5,378.92
9 $5,378.92 $659.17 $0.00 $30.41 $6,068.50
10 $6,068.50 $659.17 $0.00 $34.31 $6,761.98
11 $6,761.98 $659.17 $0.00 $38.23 $7,459.38
12 $7,459.38 $659.17 $0.00 $42.18 $8,160.73
13 $8,160.73 $659.17 $0.00 $46.14 $8,866.04
14 $8,866.04 $659.17 $0.00 $50.13 $9,575.34
15 $9,575.34 $659.17 $0.00 $54.14 $10,288.65
16 $10,288.65 $659.17 $0.00 $58.17 $11,005.99
17 $11,005.99 $659.17 $0.00 $62.23 $11,727.39
18 $11,727.39 $659.17 $0.00 $66.31 $12,452.87
19 $12,452.87 $659.17 $0.00 $70.41 $13,182.45
20 $13,182.45 $659.17 $0.00 $74.54 $13,916.16
21 $13,916.16 $659.17 $0.00 $78.68 $14,654.01
22 $14,654.01 $659.17 $0.00 $82.86 $15,396.04
23 $15,396.04 $659.17 $0.00 $87.05 $16,142.26
24 $16,142.26 $659.17 $0.00 $91.27 $16,892.70
25 $16,892.70 $659.17 $0.00 $95.51 $17,647.38
26 $17,647.38 $659.17 $0.00 $99.78 $18,406.33
27 $18,406.33 $659.17 $0.00 $104.07 $19,169.57
28 $19,169.57 $659.17 $0.00 $108.39 $19,937.13
29 $19,937.13 $659.17 $0.00 $112.73 $20,709.03
30 $20,709.03 $659.17 $0.00 $117.09 $21,485.29
31 $21,485.29 $659.17 $0.00 $121.48 $22,265.94
32 $22,265.94 $659.17 $0.00 $125.89 $23,051.00
33 $23,051.00 $659.17 $0.00 $130.33 $23,840.50
34 $23,840.50 $659.17 $0.00 $134.80 $24,634.47
35 $24,634.47 $659.17 $0.00 $139.29 $25,432.93
36 $25,432.93 $659.17 $0.00 $143.80 $26,235.90
37 $26,235.90 $659.17 $0.00 $148.34 $27,043.41
38 $27,043.41 $659.17 $0.00 $152.91 $27,855.49
39 $27,855.49 $659.17 $0.00 $157.50 $28,672.16
40 $28,672.16 $659.17 $0.00 $162.12 $29,493.45
41 $29,493.45 $659.17 $0.00 $166.76 $30,319.38
42 $30,319.38 $659.17 $0.00 $171.43 $31,149.98
43 $31,149.98 $659.17 $0.00 $176.13 $31,985.28
44 $31,985.28 $659.17 $0.00 $180.85 $32,825.30
45 $32,825.30 $659.17 $0.00 $185.60 $33,670.07
46 $33,670.07 $659.17 $0.00 $190.38 $34,519.62
47 $34,519.62 $659.17 $0.00 $195.18 $35,373.97
48 $35,373.97 $659.17 $0.00 $200.01 $36,233.15
49 $36,233.15 $659.17 $0.00 $204.87 $37,097.19
50 $37,097.19 $659.17 $0.00 $209.75 $37,966.11
51 $37,966.11 $659.17 $0.00 $214.67 $38,839.95
52 $38,839.95 $659.17 $0.00 $219.61 $39,718.73
53 $39,718.73 $659.17 $0.00 $224.58 $40,602.48
54 $40,602.48 $659.17 $0.00 $229.57 $41,491.22
55 $41,491.22 $659.17 $0.00 $234.60 $42,384.99
56 $42,384.99 $659.17 $0.00 $239.65 $43,283.81
57 $43,283.81 $659.17 $0.00 $244.73 $44,187.71
58 $44,187.71 $659.17 $0.00 $249.84 $45,096.72
59 $45,096.72 $659.17 $0.00 $254.98 $46,010.87
60 $46,010.87 $659.17 $0.00 $260.15 $46,930.19
61 $46,930.19 $659.17 $0.00 $265.35 $47,854.71
62 $47,854.71 $659.17 $0.00 $270.58 $48,784.46
63 $48,784.46 $659.17 $0.00 $275.83 $49,719.46
64 $49,719.46 $659.17 $0.00 $281.12 $50,659.75
65 $50,659.75 $659.17 $0.00 $286.44 $51,605.36
66 $51,605.36 $659.17 $0.00 $291.78 $52,556.31
67 $52,556.31 $659.17 $0.00 $297.16 $53,512.64
68 $53,512.64 $659.17 $0.00 $302.57 $54,474.38
69 $54,474.38 $659.17 $0.00 $308.01 $55,441.56
70 $55,441.56 $659.17 $0.00 $313.47 $56,414.20
71 $56,414.20 $659.17 $0.00 $318.97 $57,392.34
72 $57,392.34 $659.17 $0.00 $324.50 $58,376.01
73 $58,376.01 $659.17 $0.00 $330.07 $59,365.25
74 $59,365.25 $659.17 $0.00 $335.66 $60,360.08
75 $60,360.08 $659.17 $0.00 $341.28 $61,360.53
76 $61,360.53 $659.17 $0.00 $346.94 $62,366.64
77 $62,366.64 $659.17 $0.00 $352.63 $63,378.44
78 $63,378.44 $659.17 $0.00 $358.35 $64,395.96
79 $64,395.96 $659.17 $0.00 $364.10 $65,419.23
80 $65,419.23 $659.17 $0.00 $369.89 $66,448.29
81 $66,448.29 $659.17 $0.00 $375.71 $67,483.17
82 $67,483.17 $659.17 $0.00 $381.56 $68,523.90
83 $68,523.90 $659.17 $0.00 $387.44 $69,570.51
84 $69,570.51 $659.17 $0.00 $393.36 $70,623.04
85 $70,623.04 $659.17 $0.00 $399.31 $71,681.52
86 $71,681.52 $659.17 $0.00 $405.30 $72,745.99
87 $72,745.99 $659.17 $0.00 $411.32 $73,816.48
88 $73,816.48 $659.17 $0.00 $417.37 $74,893.02
89 $74,893.02 $659.17 $0.00 $423.46 $75,975.65
90 $75,975.65 $659.17 $0.00 $429.58 $77,064.40
91 $77,064.40 $659.17 $0.00 $435.73 $78,159.30
92 $78,159.30 $659.17 $0.00 $441.92 $79,260.39
93 $79,260.39 $659.17 $0.00 $448.15 $80,367.71
94 $80,367.71 $659.17 $0.00 $454.41 $81,481.29
95 $81,481.29 $659.17 $0.00 $460.71 $82,601.17
96 $82,601.17 $659.17 $0.00 $467.04 $83,727.38
97 $83,727.38 $659.17 $0.00 $473.41 $84,859.96
98 $84,859.96 $659.17 $0.00 $479.81 $85,998.94
99 $85,998.94 $659.17 $0.00 $486.25 $87,144.36
100 $87,144.36 $659.17 $0.00 $492.73 $88,296.26
101 $88,296.26 $659.17 $0.00 $499.24 $89,454.67
102 $89,454.67 $659.17 $0.00 $505.79 $90,619.63
103 $90,619.63 $659.17 $0.00 $512.38 $91,791.18
104 $91,791.18 $659.17 $0.00 $519.00 $92,969.35
105 $92,969.35 $659.17 $0.00 $525.66 $94,154.18
106 $94,154.18 $659.17 $0.00 $532.36 $95,345.71
107 $95,345.71 $659.17 $0.00 $539.10 $96,543.98
108 $96,543.98 $659.17 $0.00 $545.87 $97,749.02
109 $97,749.02 $659.17 $0.00 $552.69 $98,960.88
110 $98,960.88 $659.17 $0.00 $559.54 $100,179.59
111 $100,179.59 $659.17 $0.00 $566.43 $101,405.19
112 $101,405.19 $659.17 $0.00 $573.36 $102,637.72
113 $102,637.72 $659.17 $0.00 $580.33 $103,877.22
114 $103,877.22 $659.17 $0.00 $587.34 $105,123.73
115 $105,123.73 $659.17 $0.00 $594.38 $106,377.28
116 $106,377.28 $659.17 $0.00 $601.47 $107,637.92
117 $107,637.92 $659.17 $0.00 $608.60 $108,905.69
118 $108,905.69 $659.17 $0.00 $615.77 $110,180.63
119 $110,180.63 $659.17 $0.00 $622.98 $111,462.78
120 $111,462.78 $659.17 $0.00 $630.23 $112,752.18
121 $112,752.18 $659.17 $0.00 $637.52 $114,048.87
122 $114,048.87 $659.17 $0.00 $644.85 $115,352.89
123 $115,352.89 $659.17 $0.00 $652.22 $116,664.28
124 $116,664.28 $659.17 $0.00 $659.64 $117,983.09
125 $117,983.09 $659.17 $0.00 $667.09 $119,309.35
126 $119,309.35 $659.17 $0.00 $674.59 $120,643.11
127 $120,643.11 $659.17 $0.00 $682.13 $121,984.41
128 $121,984.41 $659.17 $0.00 $689.72 $123,333.30
129 $123,333.30 $659.17 $0.00 $697.34 $124,689.81
130 $124,689.81 $659.17 $0.00 $705.01 $126,053.99
131 $126,053.99 $659.17 $0.00 $712.73 $127,425.89
132 $127,425.89 $659.17 $0.00 $720.48 $128,805.54
133 $128,805.54 $659.17 $0.00 $728.29 $130,193.00
134 $130,193.00 $659.17 $0.00 $736.13 $131,588.30
135 $131,588.30 $659.17 $0.00 $744.02 $132,991.49
136 $132,991.49 $659.17 $0.00 $751.95 $134,402.61
137 $134,402.61 $659.17 $0.00 $759.93 $135,821.71
138 $135,821.71 $659.17 $0.00 $767.96 $137,248.84
139 $137,248.84 $659.17 $0.00 $776.02 $138,684.03
140 $138,684.03 $659.17 $0.00 $784.14 $140,127.34
141 $140,127.34 $659.17 $0.00 $792.30 $141,578.81
142 $141,578.81 $659.17 $0.00 $800.51 $143,038.49
143 $143,038.49 $659.17 $0.00 $808.76 $144,506.42
144 $144,506.42 $659.17 $0.00 $817.06 $145,982.65
145 $145,982.65 $659.17 $0.00 $825.41 $147,467.23
146 $147,467.23 $659.17 $0.00 $833.80 $148,960.20
147 $148,960.20 $659.17 $0.00 $842.24 $150,461.61
148 $150,461.61 $659.17 $0.00 $850.73 $151,971.51
149 $151,971.51 $659.17 $0.00 $859.27 $153,489.95
150 $153,489.95 $659.17 $0.00 $867.85 $155,016.97
151 $155,016.97 $659.17 $0.00 $876.49 $156,552.63
152 $156,552.63 $659.17 $0.00 $885.17 $158,096.97
153 $158,096.97 $659.17 $0.00 $893.90 $159,650.04
154 $159,650.04 $659.17 $0.00 $902.68 $161,211.89
155 $161,211.89 $659.17 $0.00 $911.52 $162,782.58
156 $162,782.58 $659.17 $0.00 $920.40 $164,362.15
157 $164,362.15 $659.17 $0.00 $929.33 $165,950.65
158 $165,950.65 $659.17 $0.00 $938.31 $167,548.13
159 $167,548.13 $659.17 $0.00 $947.34 $169,154.64
160 $169,154.64 $659.17 $0.00 $956.42 $170,770.23
161 $170,770.23 $659.17 $0.00 $965.56 $172,394.96
162 $172,394.96 $659.17 $0.00 $974.75 $174,028.88
163 $174,028.88 $659.17 $0.00 $983.98 $175,672.03
164 $175,672.03 $659.17 $0.00 $993.28 $177,324.48
165 $177,324.48 $659.17 $0.00 $1,002.62 $178,986.27
166 $178,986.27 $659.17 $0.00 $1,012.01 $180,657.45
167 $180,657.45 $659.17 $0.00 $1,021.46 $182,338.08
168 $182,338.08 $659.17 $0.00 $1,030.97 $184,028.22
169 $184,028.22 $659.17 $0.00 $1,040.52 $185,727.91
170 $185,727.91 $659.17 $0.00 $1,050.13 $187,437.21
171 $187,437.21 $659.17 $0.00 $1,059.80 $189,156.18
172 $189,156.18 $659.17 $0.00 $1,069.52 $190,884.87
173 $190,884.87 $659.17 $0.00 $1,079.29 $192,623.33
174 $192,623.33 $659.17 $0.00 $1,089.12 $194,371.62
175 $194,371.62 $659.17 $0.00 $1,099.01 $196,129.80
176 $196,129.80 $659.17 $0.00 $1,108.95 $197,897.92
177 $197,897.92 $659.17 $0.00 $1,118.94 $199,676.03
178 $199,676.03 $659.17 $0.00 $1,129.00 $201,464.20
179 $201,464.20 $659.17 $0.00 $1,139.11 $203,262.48
180 $203,262.48 $659.17 $0.00 $1,149.28 $205,070.93
181 $205,070.93 $659.17 $0.00 $1,159.50 $206,889.60
182 $206,889.60 $659.17 $0.00 $1,169.78 $208,718.55
183 $208,718.55 $659.17 $0.00 $1,180.13 $210,557.85
184 $210,557.85 $659.17 $0.00 $1,190.52 $212,407.54
185 $212,407.54 $659.17 $0.00 $1,200.98 $214,267.69
186 $214,267.69 $659.17 $0.00 $1,211.50 $216,138.36
187 $216,138.36 $659.17 $0.00 $1,222.08 $218,019.61
188 $218,019.61 $659.17 $0.00 $1,232.71 $219,911.49
189 $219,911.49 $659.17 $0.00 $1,243.41 $221,814.07
190 $221,814.07 $659.17 $0.00 $1,254.17 $223,727.41
191 $223,727.41 $659.17 $0.00 $1,264.99 $225,651.57
192 $225,651.57 $659.17 $0.00 $1,275.87 $227,586.61
193 $227,586.61 $659.17 $0.00 $1,286.81 $229,532.59
194 $229,532.59 $659.17 $0.00 $1,297.81 $231,489.57
195 $231,489.57 $659.17 $0.00 $1,308.88 $233,457.62
196 $233,457.62 $659.17 $0.00 $1,320.00 $235,436.79
197 $235,436.79 $659.17 $0.00 $1,331.19 $237,427.15
198 $237,427.15 $659.17 $0.00 $1,342.45 $239,428.77
199 $239,428.77 $659.17 $0.00 $1,353.77 $241,441.71
200 $241,441.71 $659.17 $0.00 $1,365.15 $243,466.03
201 $243,466.03 $659.17 $0.00 $1,376.59 $245,501.79
202 $245,501.79 $659.17 $0.00 $1,388.10 $247,549.06
203 $247,549.06 $659.17 $0.00 $1,399.68 $249,607.91
204 $249,607.91 $659.17 $0.00 $1,411.32 $251,678.40
205 $251,678.40 $659.17 $0.00 $1,423.03 $253,760.60
206 $253,760.60 $659.17 $0.00 $1,434.80 $255,854.57
207 $255,854.57 $659.17 $0.00 $1,446.64 $257,960.38
208 $257,960.38 $659.17 $0.00 $1,458.55 $260,078.10
209 $260,078.10 $659.17 $0.00 $1,470.52 $262,207.79
210 $262,207.79 $659.17 $0.00 $1,482.56 $264,349.52
211 $264,349.52 $659.17 $0.00 $1,494.67 $266,503.36
212 $266,503.36 $659.17 $0.00 $1,506.85 $268,669.38
213 $268,669.38 $659.17 $0.00 $1,519.10 $270,847.65
214 $270,847.65 $659.17 $0.00 $1,531.41 $273,038.23
215 $273,038.23 $659.17 $0.00 $1,543.80 $275,241.20
216 $275,241.20 $659.17 $0.00 $1,556.25 $277,456.62
217 $277,456.62 $659.17 $77,281.36 $1,568.78 $202,403.21
218 $202,403.21 $659.17 $0.00 $1,144.42 $204,206.80
219 $204,206.80 $659.17 $0.00 $1,154.61 $206,020.58
220 $206,020.58 $659.17 $0.00 $1,164.87 $207,844.62
221 $207,844.62 $659.17 $0.00 $1,175.18 $209,678.97
222 $209,678.97 $659.17 $0.00 $1,185.56 $211,523.70
223 $211,523.70 $659.17 $0.00 $1,195.99 $213,378.86
224 $213,378.86 $659.17 $0.00 $1,206.48 $215,244.51
225 $215,244.51 $659.17 $0.00 $1,217.02 $217,120.70
226 $217,120.70 $659.17 $0.00 $1,227.63 $219,007.50
227 $219,007.50 $659.17 $0.00 $1,238.30 $220,904.97
228 $220,904.97 $659.17 $0.00 $1,249.03 $222,813.17
229 $222,813.17 $659.17 $81,145.42 $1,259.82 $143,586.74
230 $143,586.74 $659.17 $0.00 $811.86 $145,057.77
231 $145,057.77 $659.17 $0.00 $820.18 $146,537.12
232 $146,537.12 $659.17 $0.00 $828.54 $148,024.83
233 $148,024.83 $659.17 $0.00 $836.95 $149,520.95
234 $149,520.95 $659.17 $0.00 $845.41 $151,025.53
235 $151,025.53 $659.17 $0.00 $853.92 $152,538.62
236 $152,538.62 $659.17 $0.00 $862.48 $154,060.27
237 $154,060.27 $659.17 $0.00 $871.08 $155,590.52
238 $155,590.52 $659.17 $0.00 $879.73 $157,129.42
239 $157,129.42 $659.17 $0.00 $888.43 $158,677.02
240 $158,677.02 $659.17 $0.00 $897.18 $160,233.37
241 $160,233.37 $659.17 $85,202.70 $905.98 $76,595.82
242 $76,595.82 $659.17 $0.00 $433.08 $77,688.07
243 $77,688.07 $659.17 $0.00 $439.26 $78,786.50
244 $78,786.50 $659.17 $0.00 $445.47 $79,891.14
245 $79,891.14 $659.17 $0.00 $451.72 $81,002.03
246 $81,002.03 $659.17 $0.00 $458.00 $82,119.20
247 $82,119.20 $659.17 $0.00 $464.31 $83,242.68
248 $83,242.68 $659.17 $0.00 $470.67 $84,372.52
249 $84,372.52 $659.17 $0.00 $477.05 $85,508.74
250 $85,508.74 $659.17 $0.00 $483.48 $86,651.39
251 $86,651.39 $659.17 $0.00 $489.94 $87,800.50
252 $87,800.50 $659.17 $0.00 $496.44 $88,956.11
253 $88,956.11 $0.00 $89,462.83 $502.97 ($3.75)