Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$101,654
Monthly savings required$805

How much will it cost to send your child to Franciscan University of Steubenville in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $406,614.93 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $804.68 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$39,200.00
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 Franciscan University of Steubenville in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $804.68 $0.00 $0.00 $804.68
2 $804.68 $804.68 $0.00 $4.55 $1,613.91
3 $1,613.91 $804.68 $0.00 $9.13 $2,427.72
4 $2,427.72 $804.68 $0.00 $13.73 $3,246.13
5 $3,246.13 $804.68 $0.00 $18.35 $4,069.16
6 $4,069.16 $804.68 $0.00 $23.01 $4,896.85
7 $4,896.85 $804.68 $0.00 $27.69 $5,729.22
8 $5,729.22 $804.68 $0.00 $32.39 $6,566.29
9 $6,566.29 $804.68 $0.00 $37.13 $7,408.10
10 $7,408.10 $804.68 $0.00 $41.89 $8,254.67
11 $8,254.67 $804.68 $0.00 $46.67 $9,106.02
12 $9,106.02 $804.68 $0.00 $51.49 $9,962.19
13 $9,962.19 $804.68 $0.00 $56.33 $10,823.20
14 $10,823.20 $804.68 $0.00 $61.20 $11,689.08
15 $11,689.08 $804.68 $0.00 $66.09 $12,559.85
16 $12,559.85 $804.68 $0.00 $71.02 $13,435.55
17 $13,435.55 $804.68 $0.00 $75.97 $14,316.20
18 $14,316.20 $804.68 $0.00 $80.95 $15,201.83
19 $15,201.83 $804.68 $0.00 $85.95 $16,092.46
20 $16,092.46 $804.68 $0.00 $90.99 $16,988.13
21 $16,988.13 $804.68 $0.00 $96.05 $17,888.86
22 $17,888.86 $804.68 $0.00 $101.15 $18,794.69
23 $18,794.69 $804.68 $0.00 $106.27 $19,705.64
24 $19,705.64 $804.68 $0.00 $111.42 $20,621.74
25 $20,621.74 $804.68 $0.00 $116.60 $21,543.02
26 $21,543.02 $804.68 $0.00 $121.81 $22,469.51
27 $22,469.51 $804.68 $0.00 $127.05 $23,401.24
28 $23,401.24 $804.68 $0.00 $132.31 $24,338.23
29 $24,338.23 $804.68 $0.00 $137.61 $25,280.52
30 $25,280.52 $804.68 $0.00 $142.94 $26,228.14
31 $26,228.14 $804.68 $0.00 $148.30 $27,181.12
32 $27,181.12 $804.68 $0.00 $153.69 $28,139.49
33 $28,139.49 $804.68 $0.00 $159.10 $29,103.27
34 $29,103.27 $804.68 $0.00 $164.55 $30,072.50
35 $30,072.50 $804.68 $0.00 $170.03 $31,047.21
36 $31,047.21 $804.68 $0.00 $175.55 $32,027.44
37 $32,027.44 $804.68 $0.00 $181.09 $33,013.21
38 $33,013.21 $804.68 $0.00 $186.66 $34,004.55
39 $34,004.55 $804.68 $0.00 $192.27 $35,001.50
40 $35,001.50 $804.68 $0.00 $197.90 $36,004.08
41 $36,004.08 $804.68 $0.00 $203.57 $37,012.33
42 $37,012.33 $804.68 $0.00 $209.27 $38,026.28
43 $38,026.28 $804.68 $0.00 $215.01 $39,045.97
44 $39,045.97 $804.68 $0.00 $220.77 $40,071.42
45 $40,071.42 $804.68 $0.00 $226.57 $41,102.67
46 $41,102.67 $804.68 $0.00 $232.40 $42,139.75
47 $42,139.75 $804.68 $0.00 $238.26 $43,182.69
48 $43,182.69 $804.68 $0.00 $244.16 $44,231.53
49 $44,231.53 $804.68 $0.00 $250.09 $45,286.30
50 $45,286.30 $804.68 $0.00 $256.06 $46,347.04
51 $46,347.04 $804.68 $0.00 $262.05 $47,413.77
52 $47,413.77 $804.68 $0.00 $268.08 $48,486.53
53 $48,486.53 $804.68 $0.00 $274.15 $49,565.36
54 $49,565.36 $804.68 $0.00 $280.25 $50,650.29
55 $50,650.29 $804.68 $0.00 $286.38 $51,741.35
56 $51,741.35 $804.68 $0.00 $292.55 $52,838.58
57 $52,838.58 $804.68 $0.00 $298.76 $53,942.02
58 $53,942.02 $804.68 $0.00 $305.00 $55,051.70
59 $55,051.70 $804.68 $0.00 $311.27 $56,167.65
60 $56,167.65 $804.68 $0.00 $317.58 $57,289.91
61 $57,289.91 $804.68 $0.00 $323.93 $58,418.52
62 $58,418.52 $804.68 $0.00 $330.31 $59,553.51
63 $59,553.51 $804.68 $0.00 $336.72 $60,694.91
64 $60,694.91 $804.68 $0.00 $343.18 $61,842.77
65 $61,842.77 $804.68 $0.00 $349.67 $62,997.12
66 $62,997.12 $804.68 $0.00 $356.19 $64,157.99
67 $64,157.99 $804.68 $0.00 $362.76 $65,325.43
68 $65,325.43 $804.68 $0.00 $369.36 $66,499.47
69 $66,499.47 $804.68 $0.00 $376.00 $67,680.15
70 $67,680.15 $804.68 $0.00 $382.67 $68,867.50
71 $68,867.50 $804.68 $0.00 $389.39 $70,061.57
72 $70,061.57 $804.68 $0.00 $396.14 $71,262.39
73 $71,262.39 $804.68 $0.00 $402.93 $72,470.00
74 $72,470.00 $804.68 $0.00 $409.76 $73,684.44
75 $73,684.44 $804.68 $0.00 $416.62 $74,905.74
76 $74,905.74 $804.68 $0.00 $423.53 $76,133.95
77 $76,133.95 $804.68 $0.00 $430.47 $77,369.10
78 $77,369.10 $804.68 $0.00 $437.46 $78,611.24
79 $78,611.24 $804.68 $0.00 $444.48 $79,860.40
80 $79,860.40 $804.68 $0.00 $451.54 $81,116.62
81 $81,116.62 $804.68 $0.00 $458.65 $82,379.95
82 $82,379.95 $804.68 $0.00 $465.79 $83,650.42
83 $83,650.42 $804.68 $0.00 $472.97 $84,928.07
84 $84,928.07 $804.68 $0.00 $480.20 $86,212.95
85 $86,212.95 $804.68 $0.00 $487.46 $87,505.09
86 $87,505.09 $804.68 $0.00 $494.77 $88,804.54
87 $88,804.54 $804.68 $0.00 $502.11 $90,111.33
88 $90,111.33 $804.68 $0.00 $509.50 $91,425.51
89 $91,425.51 $804.68 $0.00 $516.93 $92,747.12
90 $92,747.12 $804.68 $0.00 $524.41 $94,076.21
91 $94,076.21 $804.68 $0.00 $531.92 $95,412.81
92 $95,412.81 $804.68 $0.00 $539.48 $96,756.97
93 $96,756.97 $804.68 $0.00 $547.08 $98,108.73
94 $98,108.73 $804.68 $0.00 $554.72 $99,468.13
95 $99,468.13 $804.68 $0.00 $562.41 $100,835.22
96 $100,835.22 $804.68 $0.00 $570.14 $102,210.04
97 $102,210.04 $804.68 $0.00 $577.91 $103,592.63
98 $103,592.63 $804.68 $0.00 $585.73 $104,983.04
99 $104,983.04 $804.68 $0.00 $593.59 $106,381.31
100 $106,381.31 $804.68 $0.00 $601.50 $107,787.49
101 $107,787.49 $804.68 $0.00 $609.45 $109,201.62
102 $109,201.62 $804.68 $0.00 $617.44 $110,623.74
103 $110,623.74 $804.68 $0.00 $625.48 $112,053.90
104 $112,053.90 $804.68 $0.00 $633.57 $113,492.15
105 $113,492.15 $804.68 $0.00 $641.70 $114,938.53
106 $114,938.53 $804.68 $0.00 $649.88 $116,393.09
107 $116,393.09 $804.68 $0.00 $658.10 $117,855.87
108 $117,855.87 $804.68 $0.00 $666.37 $119,326.92
109 $119,326.92 $804.68 $0.00 $674.69 $120,806.29
110 $120,806.29 $804.68 $0.00 $683.06 $122,294.03
111 $122,294.03 $804.68 $0.00 $691.47 $123,790.18
112 $123,790.18 $804.68 $0.00 $699.93 $125,294.79
113 $125,294.79 $804.68 $0.00 $708.43 $126,807.90
114 $126,807.90 $804.68 $0.00 $716.99 $128,329.57
115 $128,329.57 $804.68 $0.00 $725.59 $129,859.84
116 $129,859.84 $804.68 $0.00 $734.25 $131,398.77
117 $131,398.77 $804.68 $0.00 $742.95 $132,946.40
118 $132,946.40 $804.68 $0.00 $751.70 $134,502.78
119 $134,502.78 $804.68 $0.00 $760.50 $136,067.96
120 $136,067.96 $804.68 $0.00 $769.35 $137,641.99
121 $137,641.99 $804.68 $0.00 $778.25 $139,224.92
122 $139,224.92 $804.68 $0.00 $787.20 $140,816.80
123 $140,816.80 $804.68 $0.00 $796.20 $142,417.68
124 $142,417.68 $804.68 $0.00 $805.25 $144,027.61
125 $144,027.61 $804.68 $0.00 $814.35 $145,646.64
126 $145,646.64 $804.68 $0.00 $823.51 $147,274.83
127 $147,274.83 $804.68 $0.00 $832.71 $148,912.22
128 $148,912.22 $804.68 $0.00 $841.97 $150,558.87
129 $150,558.87 $804.68 $0.00 $851.28 $152,214.83
130 $152,214.83 $804.68 $0.00 $860.64 $153,880.15
131 $153,880.15 $804.68 $0.00 $870.06 $155,554.89
132 $155,554.89 $804.68 $0.00 $879.53 $157,239.10
133 $157,239.10 $804.68 $0.00 $889.05 $158,932.83
134 $158,932.83 $804.68 $0.00 $898.63 $160,636.14
135 $160,636.14 $804.68 $0.00 $908.26 $162,349.08
136 $162,349.08 $804.68 $0.00 $917.95 $164,071.71
137 $164,071.71 $804.68 $0.00 $927.69 $165,804.08
138 $165,804.08 $804.68 $0.00 $937.48 $167,546.24
139 $167,546.24 $804.68 $0.00 $947.33 $169,298.25
140 $169,298.25 $804.68 $0.00 $957.24 $171,060.17
141 $171,060.17 $804.68 $0.00 $967.20 $172,832.05
142 $172,832.05 $804.68 $0.00 $977.22 $174,613.95
143 $174,613.95 $804.68 $0.00 $987.29 $176,405.92
144 $176,405.92 $804.68 $0.00 $997.42 $178,208.02
145 $178,208.02 $804.68 $0.00 $1,007.61 $180,020.31
146 $180,020.31 $804.68 $0.00 $1,017.86 $181,842.85
147 $181,842.85 $804.68 $0.00 $1,028.17 $183,675.70
148 $183,675.70 $804.68 $0.00 $1,038.53 $185,518.91
149 $185,518.91 $804.68 $0.00 $1,048.95 $187,372.54
150 $187,372.54 $804.68 $0.00 $1,059.43 $189,236.65
151 $189,236.65 $804.68 $0.00 $1,069.97 $191,111.30
152 $191,111.30 $804.68 $0.00 $1,080.57 $192,996.55
153 $192,996.55 $804.68 $0.00 $1,091.23 $194,892.46
154 $194,892.46 $804.68 $0.00 $1,101.95 $196,799.09
155 $196,799.09 $804.68 $0.00 $1,112.73 $198,716.50
156 $198,716.50 $804.68 $0.00 $1,123.57 $200,644.75
157 $200,644.75 $804.68 $0.00 $1,134.47 $202,583.90
158 $202,583.90 $804.68 $0.00 $1,145.44 $204,534.02
159 $204,534.02 $804.68 $0.00 $1,156.47 $206,495.17
160 $206,495.17 $804.68 $0.00 $1,167.55 $208,467.40
161 $208,467.40 $804.68 $0.00 $1,178.70 $210,450.78
162 $210,450.78 $804.68 $0.00 $1,189.92 $212,445.38
163 $212,445.38 $804.68 $0.00 $1,201.20 $214,451.26
164 $214,451.26 $804.68 $0.00 $1,212.54 $216,468.48
165 $216,468.48 $804.68 $0.00 $1,223.94 $218,497.10
166 $218,497.10 $804.68 $0.00 $1,235.41 $220,537.19
167 $220,537.19 $804.68 $0.00 $1,246.95 $222,588.82
168 $222,588.82 $804.68 $0.00 $1,258.55 $224,652.05
169 $224,652.05 $804.68 $0.00 $1,270.22 $226,726.95
170 $226,726.95 $804.68 $0.00 $1,281.95 $228,813.58
171 $228,813.58 $804.68 $0.00 $1,293.75 $230,912.01
172 $230,912.01 $804.68 $0.00 $1,305.61 $233,022.30
173 $233,022.30 $804.68 $0.00 $1,317.54 $235,144.52
174 $235,144.52 $804.68 $0.00 $1,329.54 $237,278.74
175 $237,278.74 $804.68 $0.00 $1,341.61 $239,425.03
176 $239,425.03 $804.68 $0.00 $1,353.74 $241,583.45
177 $241,583.45 $804.68 $0.00 $1,365.95 $243,754.08
178 $243,754.08 $804.68 $0.00 $1,378.22 $245,936.98
179 $245,936.98 $804.68 $0.00 $1,390.56 $248,132.22
180 $248,132.22 $804.68 $0.00 $1,402.98 $250,339.88
181 $250,339.88 $804.68 $0.00 $1,415.46 $252,560.02
182 $252,560.02 $804.68 $0.00 $1,428.01 $254,792.71
183 $254,792.71 $804.68 $0.00 $1,440.64 $257,038.03
184 $257,038.03 $804.68 $0.00 $1,453.33 $259,296.04
185 $259,296.04 $804.68 $0.00 $1,466.10 $261,566.82
186 $261,566.82 $804.68 $0.00 $1,478.94 $263,850.44
187 $263,850.44 $804.68 $0.00 $1,491.85 $266,146.97
188 $266,146.97 $804.68 $0.00 $1,504.83 $268,456.48
189 $268,456.48 $804.68 $0.00 $1,517.89 $270,779.05
190 $270,779.05 $804.68 $0.00 $1,531.02 $273,114.75
191 $273,114.75 $804.68 $0.00 $1,544.23 $275,463.66
192 $275,463.66 $804.68 $0.00 $1,557.51 $277,825.85
193 $277,825.85 $804.68 $0.00 $1,570.87 $280,201.40
194 $280,201.40 $804.68 $0.00 $1,584.30 $282,590.38
195 $282,590.38 $804.68 $0.00 $1,597.81 $284,992.87
196 $284,992.87 $804.68 $0.00 $1,611.39 $287,408.94
197 $287,408.94 $804.68 $0.00 $1,625.05 $289,838.67
198 $289,838.67 $804.68 $0.00 $1,638.79 $292,282.14
199 $292,282.14 $804.68 $0.00 $1,652.61 $294,739.43
200 $294,739.43 $804.68 $0.00 $1,666.50 $297,210.61
201 $297,210.61 $804.68 $0.00 $1,680.47 $299,695.76
202 $299,695.76 $804.68 $0.00 $1,694.52 $302,194.96
203 $302,194.96 $804.68 $0.00 $1,708.65 $304,708.29
204 $304,708.29 $804.68 $0.00 $1,722.86 $307,235.83
205 $307,235.83 $804.68 $0.00 $1,737.16 $309,777.67
206 $309,777.67 $804.68 $0.00 $1,751.53 $312,333.88
207 $312,333.88 $804.68 $0.00 $1,765.98 $314,904.54
208 $314,904.54 $804.68 $0.00 $1,780.52 $317,489.74
209 $317,489.74 $804.68 $0.00 $1,795.13 $320,089.55
210 $320,089.55 $804.68 $0.00 $1,809.83 $322,704.06
211 $322,704.06 $804.68 $0.00 $1,824.62 $325,333.36
212 $325,333.36 $804.68 $0.00 $1,839.48 $327,977.52
213 $327,977.52 $804.68 $0.00 $1,854.43 $330,636.63
214 $330,636.63 $804.68 $0.00 $1,869.47 $333,310.78
215 $333,310.78 $804.68 $0.00 $1,884.59 $336,000.05
216 $336,000.05 $804.68 $0.00 $1,899.79 $338,704.52
217 $338,704.52 $804.68 $94,339.47 $1,915.08 $247,084.81
218 $247,084.81 $804.68 $0.00 $1,397.05 $249,286.54
219 $249,286.54 $804.68 $0.00 $1,409.50 $251,500.72
220 $251,500.72 $804.68 $0.00 $1,422.02 $253,727.42
221 $253,727.42 $804.68 $0.00 $1,434.61 $255,966.71
222 $255,966.71 $804.68 $0.00 $1,447.27 $258,218.66
223 $258,218.66 $804.68 $0.00 $1,460.01 $260,483.35
224 $260,483.35 $804.68 $0.00 $1,472.81 $262,760.84
225 $262,760.84 $804.68 $0.00 $1,485.69 $265,051.21
226 $265,051.21 $804.68 $0.00 $1,498.64 $267,354.53
227 $267,354.53 $804.68 $0.00 $1,511.66 $269,670.87
228 $269,670.87 $804.68 $0.00 $1,524.76 $272,000.31
229 $272,000.31 $804.68 $99,056.45 $1,537.93 $175,286.47
230 $175,286.47 $804.68 $0.00 $991.10 $177,082.25
231 $177,082.25 $804.68 $0.00 $1,001.25 $178,888.18
232 $178,888.18 $804.68 $0.00 $1,011.46 $180,704.32
233 $180,704.32 $804.68 $0.00 $1,021.73 $182,530.73
234 $182,530.73 $804.68 $0.00 $1,032.06 $184,367.47
235 $184,367.47 $804.68 $0.00 $1,042.44 $186,214.59
236 $186,214.59 $804.68 $0.00 $1,052.88 $188,072.15
237 $188,072.15 $804.68 $0.00 $1,063.39 $189,940.22
238 $189,940.22 $804.68 $0.00 $1,073.95 $191,818.85
239 $191,818.85 $804.68 $0.00 $1,084.57 $193,708.10
240 $193,708.10 $804.68 $0.00 $1,095.25 $195,608.03
241 $195,608.03 $804.68 $104,009.27 $1,106.00 $93,509.44
242 $93,509.44 $804.68 $0.00 $528.72 $94,842.84
243 $94,842.84 $804.68 $0.00 $536.26 $96,183.78
244 $96,183.78 $804.68 $0.00 $543.84 $97,532.30
245 $97,532.30 $804.68 $0.00 $551.46 $98,888.44
246 $98,888.44 $804.68 $0.00 $559.13 $100,252.25
247 $100,252.25 $804.68 $0.00 $566.84 $101,623.77
248 $101,623.77 $804.68 $0.00 $574.60 $103,003.05
249 $103,003.05 $804.68 $0.00 $582.39 $104,390.12
250 $104,390.12 $804.68 $0.00 $590.24 $105,785.04
251 $105,785.04 $804.68 $0.00 $598.12 $107,187.84
252 $107,187.84 $804.68 $0.00 $606.06 $108,598.58
253 $108,598.58 $0.00 $109,209.73 $614.03 $2.88