Savings Plan and Future Cost Estimation for University of Dayton

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$161,349
Monthly savings required$1,277

How much will it cost to send your child to University of Dayton in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $645,397.47 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $1,277.21 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$62,220.00
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 University of Dayton in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $1,277.21 $0.00 $0.00 $1,277.21
2 $1,277.21 $1,277.21 $0.00 $7.22 $2,561.64
3 $2,561.64 $1,277.21 $0.00 $14.48 $3,853.33
4 $3,853.33 $1,277.21 $0.00 $21.79 $5,152.33
5 $5,152.33 $1,277.21 $0.00 $29.13 $6,458.67
6 $6,458.67 $1,277.21 $0.00 $36.52 $7,772.40
7 $7,772.40 $1,277.21 $0.00 $43.95 $9,093.56
8 $9,093.56 $1,277.21 $0.00 $51.42 $10,422.19
9 $10,422.19 $1,277.21 $0.00 $58.93 $11,758.33
10 $11,758.33 $1,277.21 $0.00 $66.48 $13,102.02
11 $13,102.02 $1,277.21 $0.00 $74.08 $14,453.31
12 $14,453.31 $1,277.21 $0.00 $81.72 $15,812.24
13 $15,812.24 $1,277.21 $0.00 $89.40 $17,178.85
14 $17,178.85 $1,277.21 $0.00 $97.13 $18,553.19
15 $18,553.19 $1,277.21 $0.00 $104.90 $19,935.30
16 $19,935.30 $1,277.21 $0.00 $112.72 $21,325.23
17 $21,325.23 $1,277.21 $0.00 $120.58 $22,723.02
18 $22,723.02 $1,277.21 $0.00 $128.48 $24,128.71
19 $24,128.71 $1,277.21 $0.00 $136.43 $25,542.35
20 $25,542.35 $1,277.21 $0.00 $144.42 $26,963.98
21 $26,963.98 $1,277.21 $0.00 $152.46 $28,393.65
22 $28,393.65 $1,277.21 $0.00 $160.54 $29,831.40
23 $29,831.40 $1,277.21 $0.00 $168.67 $31,277.28
24 $31,277.28 $1,277.21 $0.00 $176.85 $32,731.34
25 $32,731.34 $1,277.21 $0.00 $185.07 $34,193.62
26 $34,193.62 $1,277.21 $0.00 $193.34 $35,664.17
27 $35,664.17 $1,277.21 $0.00 $201.65 $37,143.03
28 $37,143.03 $1,277.21 $0.00 $210.01 $38,630.25
29 $38,630.25 $1,277.21 $0.00 $218.42 $40,125.88
30 $40,125.88 $1,277.21 $0.00 $226.88 $41,629.97
31 $41,629.97 $1,277.21 $0.00 $235.38 $43,142.56
32 $43,142.56 $1,277.21 $0.00 $243.93 $44,663.70
33 $44,663.70 $1,277.21 $0.00 $252.54 $46,193.45
34 $46,193.45 $1,277.21 $0.00 $261.18 $47,731.84
35 $47,731.84 $1,277.21 $0.00 $269.88 $49,278.93
36 $49,278.93 $1,277.21 $0.00 $278.63 $50,834.77
37 $50,834.77 $1,277.21 $0.00 $287.43 $52,399.41
38 $52,399.41 $1,277.21 $0.00 $296.27 $53,972.89
39 $53,972.89 $1,277.21 $0.00 $305.17 $55,555.27
40 $55,555.27 $1,277.21 $0.00 $314.12 $57,146.60
41 $57,146.60 $1,277.21 $0.00 $323.12 $58,746.93
42 $58,746.93 $1,277.21 $0.00 $332.16 $60,356.30
43 $60,356.30 $1,277.21 $0.00 $341.26 $61,974.77
44 $61,974.77 $1,277.21 $0.00 $350.41 $63,602.39
45 $63,602.39 $1,277.21 $0.00 $359.62 $65,239.22
46 $65,239.22 $1,277.21 $0.00 $368.87 $66,885.30
47 $66,885.30 $1,277.21 $0.00 $378.18 $68,540.69
48 $68,540.69 $1,277.21 $0.00 $387.54 $70,205.44
49 $70,205.44 $1,277.21 $0.00 $396.95 $71,879.60
50 $71,879.60 $1,277.21 $0.00 $406.42 $73,563.23
51 $73,563.23 $1,277.21 $0.00 $415.94 $75,256.38
52 $75,256.38 $1,277.21 $0.00 $425.51 $76,959.10
53 $76,959.10 $1,277.21 $0.00 $435.14 $78,671.45
54 $78,671.45 $1,277.21 $0.00 $444.82 $80,393.48
55 $80,393.48 $1,277.21 $0.00 $454.56 $82,125.25
56 $82,125.25 $1,277.21 $0.00 $464.35 $83,866.81
57 $83,866.81 $1,277.21 $0.00 $474.20 $85,618.22
58 $85,618.22 $1,277.21 $0.00 $484.10 $87,379.53
59 $87,379.53 $1,277.21 $0.00 $494.06 $89,150.80
60 $89,150.80 $1,277.21 $0.00 $504.07 $90,932.08
61 $90,932.08 $1,277.21 $0.00 $514.14 $92,723.43
62 $92,723.43 $1,277.21 $0.00 $524.27 $94,524.91
63 $94,524.91 $1,277.21 $0.00 $534.46 $96,336.58
64 $96,336.58 $1,277.21 $0.00 $544.70 $98,158.49
65 $98,158.49 $1,277.21 $0.00 $555.00 $99,990.70
66 $99,990.70 $1,277.21 $0.00 $565.36 $101,833.27
67 $101,833.27 $1,277.21 $0.00 $575.78 $103,686.26
68 $103,686.26 $1,277.21 $0.00 $586.26 $105,549.73
69 $105,549.73 $1,277.21 $0.00 $596.79 $107,423.73
70 $107,423.73 $1,277.21 $0.00 $607.39 $109,308.33
71 $109,308.33 $1,277.21 $0.00 $618.05 $111,203.59
72 $111,203.59 $1,277.21 $0.00 $628.76 $113,109.56
73 $113,109.56 $1,277.21 $0.00 $639.54 $115,026.31
74 $115,026.31 $1,277.21 $0.00 $650.38 $116,953.90
75 $116,953.90 $1,277.21 $0.00 $661.27 $118,892.38
76 $118,892.38 $1,277.21 $0.00 $672.23 $120,841.82
77 $120,841.82 $1,277.21 $0.00 $683.26 $122,802.29
78 $122,802.29 $1,277.21 $0.00 $694.34 $124,773.84
79 $124,773.84 $1,277.21 $0.00 $705.49 $126,756.54
80 $126,756.54 $1,277.21 $0.00 $716.70 $128,750.45
81 $128,750.45 $1,277.21 $0.00 $727.97 $130,755.63
82 $130,755.63 $1,277.21 $0.00 $739.31 $132,772.15
83 $132,772.15 $1,277.21 $0.00 $750.71 $134,800.07
84 $134,800.07 $1,277.21 $0.00 $762.18 $136,839.46
85 $136,839.46 $1,277.21 $0.00 $773.71 $138,890.38
86 $138,890.38 $1,277.21 $0.00 $785.31 $140,952.90
87 $140,952.90 $1,277.21 $0.00 $796.97 $143,027.08
88 $143,027.08 $1,277.21 $0.00 $808.70 $145,112.99
89 $145,112.99 $1,277.21 $0.00 $820.49 $147,210.69
90 $147,210.69 $1,277.21 $0.00 $832.35 $149,320.25
91 $149,320.25 $1,277.21 $0.00 $844.28 $151,441.74
92 $151,441.74 $1,277.21 $0.00 $856.27 $153,575.22
93 $153,575.22 $1,277.21 $0.00 $868.34 $155,720.77
94 $155,720.77 $1,277.21 $0.00 $880.47 $157,878.45
95 $157,878.45 $1,277.21 $0.00 $892.67 $160,048.33
96 $160,048.33 $1,277.21 $0.00 $904.94 $162,230.48
97 $162,230.48 $1,277.21 $0.00 $917.27 $164,424.96
98 $164,424.96 $1,277.21 $0.00 $929.68 $166,631.85
99 $166,631.85 $1,277.21 $0.00 $942.16 $168,851.22
100 $168,851.22 $1,277.21 $0.00 $954.71 $171,083.14
101 $171,083.14 $1,277.21 $0.00 $967.33 $173,327.68
102 $173,327.68 $1,277.21 $0.00 $980.02 $175,584.91
103 $175,584.91 $1,277.21 $0.00 $992.78 $177,854.90
104 $177,854.90 $1,277.21 $0.00 $1,005.62 $180,137.73
105 $180,137.73 $1,277.21 $0.00 $1,018.52 $182,433.46
106 $182,433.46 $1,277.21 $0.00 $1,031.51 $184,742.18
107 $184,742.18 $1,277.21 $0.00 $1,044.56 $187,063.95
108 $187,063.95 $1,277.21 $0.00 $1,057.69 $189,398.85
109 $189,398.85 $1,277.21 $0.00 $1,070.89 $191,746.95
110 $191,746.95 $1,277.21 $0.00 $1,084.17 $194,108.33
111 $194,108.33 $1,277.21 $0.00 $1,097.52 $196,483.06
112 $196,483.06 $1,277.21 $0.00 $1,110.94 $198,871.21
113 $198,871.21 $1,277.21 $0.00 $1,124.45 $201,272.87
114 $201,272.87 $1,277.21 $0.00 $1,138.03 $203,688.11
115 $203,688.11 $1,277.21 $0.00 $1,151.68 $206,117.00
116 $206,117.00 $1,277.21 $0.00 $1,165.42 $208,559.63
117 $208,559.63 $1,277.21 $0.00 $1,179.23 $211,016.07
118 $211,016.07 $1,277.21 $0.00 $1,193.12 $213,486.40
119 $213,486.40 $1,277.21 $0.00 $1,207.08 $215,970.69
120 $215,970.69 $1,277.21 $0.00 $1,221.13 $218,469.03
121 $218,469.03 $1,277.21 $0.00 $1,235.26 $220,981.50
122 $220,981.50 $1,277.21 $0.00 $1,249.46 $223,508.17
123 $223,508.17 $1,277.21 $0.00 $1,263.75 $226,049.13
124 $226,049.13 $1,277.21 $0.00 $1,278.11 $228,604.45
125 $228,604.45 $1,277.21 $0.00 $1,292.56 $231,174.22
126 $231,174.22 $1,277.21 $0.00 $1,307.09 $233,758.52
127 $233,758.52 $1,277.21 $0.00 $1,321.70 $236,357.43
128 $236,357.43 $1,277.21 $0.00 $1,336.40 $238,971.04
129 $238,971.04 $1,277.21 $0.00 $1,351.18 $241,599.43
130 $241,599.43 $1,277.21 $0.00 $1,366.04 $244,242.68
131 $244,242.68 $1,277.21 $0.00 $1,380.98 $246,900.87
132 $246,900.87 $1,277.21 $0.00 $1,396.01 $249,574.09
133 $249,574.09 $1,277.21 $0.00 $1,411.13 $252,262.43
134 $252,262.43 $1,277.21 $0.00 $1,426.33 $254,965.97
135 $254,965.97 $1,277.21 $0.00 $1,441.61 $257,684.79
136 $257,684.79 $1,277.21 $0.00 $1,456.99 $260,418.99
137 $260,418.99 $1,277.21 $0.00 $1,472.45 $263,168.65
138 $263,168.65 $1,277.21 $0.00 $1,487.99 $265,933.85
139 $265,933.85 $1,277.21 $0.00 $1,503.63 $268,714.69
140 $268,714.69 $1,277.21 $0.00 $1,519.35 $271,511.25
141 $271,511.25 $1,277.21 $0.00 $1,535.16 $274,323.62
142 $274,323.62 $1,277.21 $0.00 $1,551.07 $277,151.90
143 $277,151.90 $1,277.21 $0.00 $1,567.06 $279,996.17
144 $279,996.17 $1,277.21 $0.00 $1,583.14 $282,856.52
145 $282,856.52 $1,277.21 $0.00 $1,599.31 $285,733.04
146 $285,733.04 $1,277.21 $0.00 $1,615.58 $288,625.83
147 $288,625.83 $1,277.21 $0.00 $1,631.93 $291,534.97
148 $291,534.97 $1,277.21 $0.00 $1,648.38 $294,460.56
149 $294,460.56 $1,277.21 $0.00 $1,664.92 $297,402.69
150 $297,402.69 $1,277.21 $0.00 $1,681.56 $300,361.46
151 $300,361.46 $1,277.21 $0.00 $1,698.29 $303,336.96
152 $303,336.96 $1,277.21 $0.00 $1,715.11 $306,329.28
153 $306,329.28 $1,277.21 $0.00 $1,732.03 $309,338.52
154 $309,338.52 $1,277.21 $0.00 $1,749.04 $312,364.77
155 $312,364.77 $1,277.21 $0.00 $1,766.16 $315,408.14
156 $315,408.14 $1,277.21 $0.00 $1,783.36 $318,468.71
157 $318,468.71 $1,277.21 $0.00 $1,800.67 $321,546.59
158 $321,546.59 $1,277.21 $0.00 $1,818.07 $324,641.87
159 $324,641.87 $1,277.21 $0.00 $1,835.57 $327,754.65
160 $327,754.65 $1,277.21 $0.00 $1,853.17 $330,885.03
161 $330,885.03 $1,277.21 $0.00 $1,870.87 $334,033.11
162 $334,033.11 $1,277.21 $0.00 $1,888.67 $337,198.99
163 $337,198.99 $1,277.21 $0.00 $1,906.57 $340,382.77
164 $340,382.77 $1,277.21 $0.00 $1,924.57 $343,584.55
165 $343,584.55 $1,277.21 $0.00 $1,942.68 $346,804.44
166 $346,804.44 $1,277.21 $0.00 $1,960.88 $350,042.53
167 $350,042.53 $1,277.21 $0.00 $1,979.19 $353,298.93
168 $353,298.93 $1,277.21 $0.00 $1,997.60 $356,573.74
169 $356,573.74 $1,277.21 $0.00 $2,016.12 $359,867.07
170 $359,867.07 $1,277.21 $0.00 $2,034.74 $363,179.02
171 $363,179.02 $1,277.21 $0.00 $2,053.47 $366,509.70
172 $366,509.70 $1,277.21 $0.00 $2,072.30 $369,859.21
173 $369,859.21 $1,277.21 $0.00 $2,091.24 $373,227.66
174 $373,227.66 $1,277.21 $0.00 $2,110.28 $376,615.15
175 $376,615.15 $1,277.21 $0.00 $2,129.44 $380,021.80
176 $380,021.80 $1,277.21 $0.00 $2,148.70 $383,447.71
177 $383,447.71 $1,277.21 $0.00 $2,168.07 $386,892.99
178 $386,892.99 $1,277.21 $0.00 $2,187.55 $390,357.75
179 $390,357.75 $1,277.21 $0.00 $2,207.14 $393,842.10
180 $393,842.10 $1,277.21 $0.00 $2,226.84 $397,346.15
181 $397,346.15 $1,277.21 $0.00 $2,246.65 $400,870.01
182 $400,870.01 $1,277.21 $0.00 $2,266.58 $404,413.80
183 $404,413.80 $1,277.21 $0.00 $2,286.61 $407,977.62
184 $407,977.62 $1,277.21 $0.00 $2,306.76 $411,561.59
185 $411,561.59 $1,277.21 $0.00 $2,327.03 $415,165.83
186 $415,165.83 $1,277.21 $0.00 $2,347.41 $418,790.45
187 $418,790.45 $1,277.21 $0.00 $2,367.90 $422,435.56
188 $422,435.56 $1,277.21 $0.00 $2,388.51 $426,101.28
189 $426,101.28 $1,277.21 $0.00 $2,409.24 $429,787.73
190 $429,787.73 $1,277.21 $0.00 $2,430.08 $433,495.02
191 $433,495.02 $1,277.21 $0.00 $2,451.04 $437,223.27
192 $437,223.27 $1,277.21 $0.00 $2,472.12 $440,972.60
193 $440,972.60 $1,277.21 $0.00 $2,493.32 $444,743.13
194 $444,743.13 $1,277.21 $0.00 $2,514.64 $448,534.98
195 $448,534.98 $1,277.21 $0.00 $2,536.08 $452,348.27
196 $452,348.27 $1,277.21 $0.00 $2,557.64 $456,183.12
197 $456,183.12 $1,277.21 $0.00 $2,579.33 $460,039.66
198 $460,039.66 $1,277.21 $0.00 $2,601.13 $463,918.00
199 $463,918.00 $1,277.21 $0.00 $2,623.06 $467,818.27
200 $467,818.27 $1,277.21 $0.00 $2,645.11 $471,740.59
201 $471,740.59 $1,277.21 $0.00 $2,667.29 $475,685.09
202 $475,685.09 $1,277.21 $0.00 $2,689.59 $479,651.89
203 $479,651.89 $1,277.21 $0.00 $2,712.02 $483,641.12
204 $483,641.12 $1,277.21 $0.00 $2,734.58 $487,652.91
205 $487,652.91 $1,277.21 $0.00 $2,757.26 $491,687.38
206 $491,687.38 $1,277.21 $0.00 $2,780.07 $495,744.66
207 $495,744.66 $1,277.21 $0.00 $2,803.01 $499,824.88
208 $499,824.88 $1,277.21 $0.00 $2,826.08 $503,928.17
209 $503,928.17 $1,277.21 $0.00 $2,849.28 $508,054.66
210 $508,054.66 $1,277.21 $0.00 $2,872.61 $512,204.48
211 $512,204.48 $1,277.21 $0.00 $2,896.08 $516,377.77
212 $516,377.77 $1,277.21 $0.00 $2,919.67 $520,574.65
213 $520,574.65 $1,277.21 $0.00 $2,943.40 $524,795.26
214 $524,795.26 $1,277.21 $0.00 $2,967.27 $529,039.74
215 $529,039.74 $1,277.21 $0.00 $2,991.27 $533,308.22
216 $533,308.22 $1,277.21 $0.00 $3,015.40 $537,600.83
217 $537,600.83 $1,277.21 $149,739.85 $3,039.67 $392,177.86
218 $392,177.86 $1,277.21 $0.00 $2,217.43 $395,672.50
219 $395,672.50 $1,277.21 $0.00 $2,237.19 $399,186.90
220 $399,186.90 $1,277.21 $0.00 $2,257.06 $402,721.17
221 $402,721.17 $1,277.21 $0.00 $2,277.04 $406,275.42
222 $406,275.42 $1,277.21 $0.00 $2,297.14 $409,849.77
223 $409,849.77 $1,277.21 $0.00 $2,317.35 $413,444.33
224 $413,444.33 $1,277.21 $0.00 $2,337.67 $417,059.21
225 $417,059.21 $1,277.21 $0.00 $2,358.11 $420,694.53
226 $420,694.53 $1,277.21 $0.00 $2,378.67 $424,350.41
227 $424,350.41 $1,277.21 $0.00 $2,399.34 $428,026.96
228 $428,026.96 $1,277.21 $0.00 $2,420.13 $431,724.30
229 $431,724.30 $1,277.21 $157,226.84 $2,441.03 $278,215.70
230 $278,215.70 $1,277.21 $0.00 $1,573.07 $281,065.98
231 $281,065.98 $1,277.21 $0.00 $1,589.19 $283,932.38
232 $283,932.38 $1,277.21 $0.00 $1,605.39 $286,814.98
233 $286,814.98 $1,277.21 $0.00 $1,621.69 $289,713.88
234 $289,713.88 $1,277.21 $0.00 $1,638.08 $292,629.17
235 $292,629.17 $1,277.21 $0.00 $1,654.57 $295,560.95
236 $295,560.95 $1,277.21 $0.00 $1,671.14 $298,509.30
237 $298,509.30 $1,277.21 $0.00 $1,687.81 $301,474.32
238 $301,474.32 $1,277.21 $0.00 $1,704.58 $304,456.11
239 $304,456.11 $1,277.21 $0.00 $1,721.44 $307,454.76
240 $307,454.76 $1,277.21 $0.00 $1,738.39 $310,470.36
241 $310,470.36 $1,277.21 $165,088.18 $1,755.44 $148,414.83
242 $148,414.83 $1,277.21 $0.00 $839.16 $150,531.20
243 $150,531.20 $1,277.21 $0.00 $851.13 $152,659.54
244 $152,659.54 $1,277.21 $0.00 $863.16 $154,799.91
245 $154,799.91 $1,277.21 $0.00 $875.26 $156,952.38
246 $156,952.38 $1,277.21 $0.00 $887.43 $159,117.02
247 $159,117.02 $1,277.21 $0.00 $899.67 $161,293.90
248 $161,293.90 $1,277.21 $0.00 $911.98 $163,483.09
249 $163,483.09 $1,277.21 $0.00 $924.36 $165,684.66
250 $165,684.66 $1,277.21 $0.00 $936.81 $167,898.68
251 $167,898.68 $1,277.21 $0.00 $949.32 $170,125.21
252 $170,125.21 $1,277.21 $0.00 $961.91 $172,364.33
253 $172,364.33 $0.00 $173,342.59 $974.57 ($3.69)