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 2039$157,926
Monthly savings required$1,250

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 $631,705.33 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $1,250.12 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$60,900.00
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 $1,250.12 $0.00 $0.00 $1,250.12
2 $1,250.12 $1,250.12 $0.00 $7.07 $2,507.31
3 $2,507.31 $1,250.12 $0.00 $14.18 $3,771.61
4 $3,771.61 $1,250.12 $0.00 $21.33 $5,043.06
5 $5,043.06 $1,250.12 $0.00 $28.51 $6,321.69
6 $6,321.69 $1,250.12 $0.00 $35.74 $7,607.55
7 $7,607.55 $1,250.12 $0.00 $43.01 $8,900.68
8 $8,900.68 $1,250.12 $0.00 $50.33 $10,201.13
9 $10,201.13 $1,250.12 $0.00 $57.68 $11,508.93
10 $11,508.93 $1,250.12 $0.00 $65.07 $12,824.12
11 $12,824.12 $1,250.12 $0.00 $72.51 $14,146.75
12 $14,146.75 $1,250.12 $0.00 $79.99 $15,476.86
13 $15,476.86 $1,250.12 $0.00 $87.51 $16,814.49
14 $16,814.49 $1,250.12 $0.00 $95.07 $18,159.68
15 $18,159.68 $1,250.12 $0.00 $102.68 $19,512.48
16 $19,512.48 $1,250.12 $0.00 $110.33 $20,872.93
17 $20,872.93 $1,250.12 $0.00 $118.02 $22,241.07
18 $22,241.07 $1,250.12 $0.00 $125.75 $23,616.94
19 $23,616.94 $1,250.12 $0.00 $133.53 $25,000.59
20 $25,000.59 $1,250.12 $0.00 $141.36 $26,392.07
21 $26,392.07 $1,250.12 $0.00 $149.22 $27,791.41
22 $27,791.41 $1,250.12 $0.00 $157.14 $29,198.67
23 $29,198.67 $1,250.12 $0.00 $165.09 $30,613.88
24 $30,613.88 $1,250.12 $0.00 $173.10 $32,037.10
25 $32,037.10 $1,250.12 $0.00 $181.14 $33,468.36
26 $33,468.36 $1,250.12 $0.00 $189.23 $34,907.71
27 $34,907.71 $1,250.12 $0.00 $197.37 $36,355.20
28 $36,355.20 $1,250.12 $0.00 $205.56 $37,810.88
29 $37,810.88 $1,250.12 $0.00 $213.79 $39,274.79
30 $39,274.79 $1,250.12 $0.00 $222.07 $40,746.98
31 $40,746.98 $1,250.12 $0.00 $230.39 $42,227.49
32 $42,227.49 $1,250.12 $0.00 $238.76 $43,716.37
33 $43,716.37 $1,250.12 $0.00 $247.18 $45,213.67
34 $45,213.67 $1,250.12 $0.00 $255.64 $46,719.43
35 $46,719.43 $1,250.12 $0.00 $264.16 $48,233.71
36 $48,233.71 $1,250.12 $0.00 $272.72 $49,756.55
37 $49,756.55 $1,250.12 $0.00 $281.33 $51,288.00
38 $51,288.00 $1,250.12 $0.00 $289.99 $52,828.11
39 $52,828.11 $1,250.12 $0.00 $298.70 $54,376.93
40 $54,376.93 $1,250.12 $0.00 $307.46 $55,934.51
41 $55,934.51 $1,250.12 $0.00 $316.26 $57,500.89
42 $57,500.89 $1,250.12 $0.00 $325.12 $59,076.13
43 $59,076.13 $1,250.12 $0.00 $334.03 $60,660.28
44 $60,660.28 $1,250.12 $0.00 $342.98 $62,253.38
45 $62,253.38 $1,250.12 $0.00 $351.99 $63,855.49
46 $63,855.49 $1,250.12 $0.00 $361.05 $65,466.66
47 $65,466.66 $1,250.12 $0.00 $370.16 $67,086.94
48 $67,086.94 $1,250.12 $0.00 $379.32 $68,716.38
49 $68,716.38 $1,250.12 $0.00 $388.53 $70,355.03
50 $70,355.03 $1,250.12 $0.00 $397.80 $72,002.95
51 $72,002.95 $1,250.12 $0.00 $407.12 $73,660.19
52 $73,660.19 $1,250.12 $0.00 $416.49 $75,326.80
53 $75,326.80 $1,250.12 $0.00 $425.91 $77,002.83
54 $77,002.83 $1,250.12 $0.00 $435.39 $78,688.34
55 $78,688.34 $1,250.12 $0.00 $444.92 $80,383.38
56 $80,383.38 $1,250.12 $0.00 $454.50 $82,088.00
57 $82,088.00 $1,250.12 $0.00 $464.14 $83,802.26
58 $83,802.26 $1,250.12 $0.00 $473.83 $85,526.21
59 $85,526.21 $1,250.12 $0.00 $483.58 $87,259.91
60 $87,259.91 $1,250.12 $0.00 $493.38 $89,003.41
61 $89,003.41 $1,250.12 $0.00 $503.24 $90,756.77
62 $90,756.77 $1,250.12 $0.00 $513.15 $92,520.04
63 $92,520.04 $1,250.12 $0.00 $523.12 $94,293.28
64 $94,293.28 $1,250.12 $0.00 $533.15 $96,076.55
65 $96,076.55 $1,250.12 $0.00 $543.23 $97,869.90
66 $97,869.90 $1,250.12 $0.00 $553.37 $99,673.39
67 $99,673.39 $1,250.12 $0.00 $563.57 $101,487.08
68 $101,487.08 $1,250.12 $0.00 $573.82 $103,311.02
69 $103,311.02 $1,250.12 $0.00 $584.14 $105,145.28
70 $105,145.28 $1,250.12 $0.00 $594.51 $106,989.91
71 $106,989.91 $1,250.12 $0.00 $604.94 $108,844.97
72 $108,844.97 $1,250.12 $0.00 $615.43 $110,710.52
73 $110,710.52 $1,250.12 $0.00 $625.97 $112,586.61
74 $112,586.61 $1,250.12 $0.00 $636.58 $114,473.31
75 $114,473.31 $1,250.12 $0.00 $647.25 $116,370.68
76 $116,370.68 $1,250.12 $0.00 $657.98 $118,278.78
77 $118,278.78 $1,250.12 $0.00 $668.77 $120,197.67
78 $120,197.67 $1,250.12 $0.00 $679.62 $122,127.41
79 $122,127.41 $1,250.12 $0.00 $690.53 $124,068.06
80 $124,068.06 $1,250.12 $0.00 $701.50 $126,019.68
81 $126,019.68 $1,250.12 $0.00 $712.53 $127,982.33
82 $127,982.33 $1,250.12 $0.00 $723.63 $129,956.08
83 $129,956.08 $1,250.12 $0.00 $734.79 $131,940.99
84 $131,940.99 $1,250.12 $0.00 $746.01 $133,937.12
85 $133,937.12 $1,250.12 $0.00 $757.30 $135,944.54
86 $135,944.54 $1,250.12 $0.00 $768.65 $137,963.31
87 $137,963.31 $1,250.12 $0.00 $780.06 $139,993.49
88 $139,993.49 $1,250.12 $0.00 $791.54 $142,035.15
89 $142,035.15 $1,250.12 $0.00 $803.09 $144,088.36
90 $144,088.36 $1,250.12 $0.00 $814.70 $146,153.18
91 $146,153.18 $1,250.12 $0.00 $826.37 $148,229.67
92 $148,229.67 $1,250.12 $0.00 $838.11 $150,317.90
93 $150,317.90 $1,250.12 $0.00 $849.92 $152,417.94
94 $152,417.94 $1,250.12 $0.00 $861.79 $154,529.85
95 $154,529.85 $1,250.12 $0.00 $873.73 $156,653.70
96 $156,653.70 $1,250.12 $0.00 $885.74 $158,789.56
97 $158,789.56 $1,250.12 $0.00 $897.82 $160,937.50
98 $160,937.50 $1,250.12 $0.00 $909.96 $163,097.58
99 $163,097.58 $1,250.12 $0.00 $922.18 $165,269.88
100 $165,269.88 $1,250.12 $0.00 $934.46 $167,454.46
101 $167,454.46 $1,250.12 $0.00 $946.81 $169,651.39
102 $169,651.39 $1,250.12 $0.00 $959.23 $171,860.74
103 $171,860.74 $1,250.12 $0.00 $971.73 $174,082.59
104 $174,082.59 $1,250.12 $0.00 $984.29 $176,317.00
105 $176,317.00 $1,250.12 $0.00 $996.92 $178,564.04
106 $178,564.04 $1,250.12 $0.00 $1,009.63 $180,823.79
107 $180,823.79 $1,250.12 $0.00 $1,022.40 $183,096.31
108 $183,096.31 $1,250.12 $0.00 $1,035.25 $185,381.68
109 $185,381.68 $1,250.12 $0.00 $1,048.17 $187,679.97
110 $187,679.97 $1,250.12 $0.00 $1,061.17 $189,991.26
111 $189,991.26 $1,250.12 $0.00 $1,074.24 $192,315.62
112 $192,315.62 $1,250.12 $0.00 $1,087.38 $194,653.12
113 $194,653.12 $1,250.12 $0.00 $1,100.60 $197,003.84
114 $197,003.84 $1,250.12 $0.00 $1,113.89 $199,367.85
115 $199,367.85 $1,250.12 $0.00 $1,127.25 $201,745.22
116 $201,745.22 $1,250.12 $0.00 $1,140.70 $204,136.04
117 $204,136.04 $1,250.12 $0.00 $1,154.21 $206,540.37
118 $206,540.37 $1,250.12 $0.00 $1,167.81 $208,958.30
119 $208,958.30 $1,250.12 $0.00 $1,181.48 $211,389.90
120 $211,389.90 $1,250.12 $0.00 $1,195.23 $213,835.25
121 $213,835.25 $1,250.12 $0.00 $1,209.06 $216,294.43
122 $216,294.43 $1,250.12 $0.00 $1,222.96 $218,767.51
123 $218,767.51 $1,250.12 $0.00 $1,236.94 $221,254.57
124 $221,254.57 $1,250.12 $0.00 $1,251.01 $223,755.70
125 $223,755.70 $1,250.12 $0.00 $1,265.15 $226,270.97
126 $226,270.97 $1,250.12 $0.00 $1,279.37 $228,800.46
127 $228,800.46 $1,250.12 $0.00 $1,293.67 $231,344.25
128 $231,344.25 $1,250.12 $0.00 $1,308.05 $233,902.42
129 $233,902.42 $1,250.12 $0.00 $1,322.52 $236,475.06
130 $236,475.06 $1,250.12 $0.00 $1,337.06 $239,062.24
131 $239,062.24 $1,250.12 $0.00 $1,351.69 $241,664.05
132 $241,664.05 $1,250.12 $0.00 $1,366.40 $244,280.57
133 $244,280.57 $1,250.12 $0.00 $1,381.20 $246,911.89
134 $246,911.89 $1,250.12 $0.00 $1,396.08 $249,558.09
135 $249,558.09 $1,250.12 $0.00 $1,411.04 $252,219.25
136 $252,219.25 $1,250.12 $0.00 $1,426.08 $254,895.45
137 $254,895.45 $1,250.12 $0.00 $1,441.22 $257,586.79
138 $257,586.79 $1,250.12 $0.00 $1,456.43 $260,293.34
139 $260,293.34 $1,250.12 $0.00 $1,471.74 $263,015.20
140 $263,015.20 $1,250.12 $0.00 $1,487.13 $265,752.45
141 $265,752.45 $1,250.12 $0.00 $1,502.60 $268,505.17
142 $268,505.17 $1,250.12 $0.00 $1,518.17 $271,273.46
143 $271,273.46 $1,250.12 $0.00 $1,533.82 $274,057.40
144 $274,057.40 $1,250.12 $0.00 $1,549.56 $276,857.08
145 $276,857.08 $1,250.12 $0.00 $1,565.39 $279,672.59
146 $279,672.59 $1,250.12 $0.00 $1,581.31 $282,504.02
147 $282,504.02 $1,250.12 $0.00 $1,597.32 $285,351.46
148 $285,351.46 $1,250.12 $0.00 $1,613.42 $288,215.00
149 $288,215.00 $1,250.12 $0.00 $1,629.61 $291,094.73
150 $291,094.73 $1,250.12 $0.00 $1,645.89 $293,990.74
151 $293,990.74 $1,250.12 $0.00 $1,662.27 $296,903.13
152 $296,903.13 $1,250.12 $0.00 $1,678.73 $299,831.98
153 $299,831.98 $1,250.12 $0.00 $1,695.29 $302,777.39
154 $302,777.39 $1,250.12 $0.00 $1,711.95 $305,739.46
155 $305,739.46 $1,250.12 $0.00 $1,728.70 $308,718.28
156 $308,718.28 $1,250.12 $0.00 $1,745.54 $311,713.94
157 $311,713.94 $1,250.12 $0.00 $1,762.48 $314,726.54
158 $314,726.54 $1,250.12 $0.00 $1,779.51 $317,756.17
159 $317,756.17 $1,250.12 $0.00 $1,796.64 $320,802.93
160 $320,802.93 $1,250.12 $0.00 $1,813.87 $323,866.92
161 $323,866.92 $1,250.12 $0.00 $1,831.19 $326,948.23
162 $326,948.23 $1,250.12 $0.00 $1,848.61 $330,046.96
163 $330,046.96 $1,250.12 $0.00 $1,866.13 $333,163.21
164 $333,163.21 $1,250.12 $0.00 $1,883.75 $336,297.08
165 $336,297.08 $1,250.12 $0.00 $1,901.47 $339,448.67
166 $339,448.67 $1,250.12 $0.00 $1,919.29 $342,618.08
167 $342,618.08 $1,250.12 $0.00 $1,937.21 $345,805.41
168 $345,805.41 $1,250.12 $0.00 $1,955.23 $349,010.76
169 $349,010.76 $1,250.12 $0.00 $1,973.36 $352,234.24
170 $352,234.24 $1,250.12 $0.00 $1,991.58 $355,475.94
171 $355,475.94 $1,250.12 $0.00 $2,009.91 $358,735.97
172 $358,735.97 $1,250.12 $0.00 $2,028.35 $362,014.44
173 $362,014.44 $1,250.12 $0.00 $2,046.88 $365,311.44
174 $365,311.44 $1,250.12 $0.00 $2,065.52 $368,627.08
175 $368,627.08 $1,250.12 $0.00 $2,084.27 $371,961.47
176 $371,961.47 $1,250.12 $0.00 $2,103.12 $375,314.71
177 $375,314.71 $1,250.12 $0.00 $2,122.08 $378,686.91
178 $378,686.91 $1,250.12 $0.00 $2,141.15 $382,078.18
179 $382,078.18 $1,250.12 $0.00 $2,160.33 $385,488.63
180 $385,488.63 $1,250.12 $0.00 $2,179.61 $388,918.36
181 $388,918.36 $1,250.12 $0.00 $2,199.00 $392,367.48
182 $392,367.48 $1,250.12 $0.00 $2,218.50 $395,836.10
183 $395,836.10 $1,250.12 $0.00 $2,238.11 $399,324.33
184 $399,324.33 $1,250.12 $0.00 $2,257.84 $402,832.29
185 $402,832.29 $1,250.12 $0.00 $2,277.67 $406,360.08
186 $406,360.08 $1,250.12 $0.00 $2,297.62 $409,907.82
187 $409,907.82 $1,250.12 $0.00 $2,317.68 $413,475.62
188 $413,475.62 $1,250.12 $0.00 $2,337.85 $417,063.59
189 $417,063.59 $1,250.12 $0.00 $2,358.14 $420,671.85
190 $420,671.85 $1,250.12 $0.00 $2,378.54 $424,300.51
191 $424,300.51 $1,250.12 $0.00 $2,399.06 $427,949.69
192 $427,949.69 $1,250.12 $0.00 $2,419.69 $431,619.50
193 $431,619.50 $1,250.12 $0.00 $2,440.44 $435,310.06
194 $435,310.06 $1,250.12 $0.00 $2,461.31 $439,021.49
195 $439,021.49 $1,250.12 $0.00 $2,482.29 $442,753.90
196 $442,753.90 $1,250.12 $0.00 $2,503.39 $446,507.41
197 $446,507.41 $1,250.12 $0.00 $2,524.62 $450,282.15
198 $450,282.15 $1,250.12 $0.00 $2,545.96 $454,078.23
199 $454,078.23 $1,250.12 $0.00 $2,567.42 $457,895.77
200 $457,895.77 $1,250.12 $0.00 $2,589.01 $461,734.90
201 $461,734.90 $1,250.12 $0.00 $2,610.72 $465,595.74
202 $465,595.74 $1,250.12 $0.00 $2,632.55 $469,478.41
203 $469,478.41 $1,250.12 $0.00 $2,654.50 $473,383.03
204 $473,383.03 $1,250.12 $0.00 $2,676.58 $477,309.73
205 $477,309.73 $1,250.12 $0.00 $2,698.78 $481,258.63
206 $481,258.63 $1,250.12 $0.00 $2,721.11 $485,229.86
207 $485,229.86 $1,250.12 $0.00 $2,743.56 $489,223.54
208 $489,223.54 $1,250.12 $0.00 $2,766.14 $493,239.80
209 $493,239.80 $1,250.12 $0.00 $2,788.85 $497,278.77
210 $497,278.77 $1,250.12 $0.00 $2,811.69 $501,340.58
211 $501,340.58 $1,250.12 $0.00 $2,834.65 $505,425.35
212 $505,425.35 $1,250.12 $0.00 $2,857.75 $509,533.22
213 $509,533.22 $1,250.12 $0.00 $2,880.97 $513,664.31
214 $513,664.31 $1,250.12 $0.00 $2,904.33 $517,818.76
215 $517,818.76 $1,250.12 $0.00 $2,927.82 $521,996.70
216 $521,996.70 $1,250.12 $0.00 $2,951.45 $526,198.27
217 $526,198.27 $1,250.12 $146,563.11 $2,975.20 $383,860.48
218 $383,860.48 $1,250.12 $0.00 $2,170.40 $387,281.00
219 $387,281.00 $1,250.12 $0.00 $2,189.74 $390,720.86
220 $390,720.86 $1,250.12 $0.00 $2,209.19 $394,180.17
221 $394,180.17 $1,250.12 $0.00 $2,228.75 $397,659.04
222 $397,659.04 $1,250.12 $0.00 $2,248.42 $401,157.58
223 $401,157.58 $1,250.12 $0.00 $2,268.20 $404,675.90
224 $404,675.90 $1,250.12 $0.00 $2,288.10 $408,214.12
225 $408,214.12 $1,250.12 $0.00 $2,308.10 $411,772.34
226 $411,772.34 $1,250.12 $0.00 $2,328.22 $415,350.68
227 $415,350.68 $1,250.12 $0.00 $2,348.45 $418,949.25
228 $418,949.25 $1,250.12 $0.00 $2,368.80 $422,568.17
229 $422,568.17 $1,250.12 $153,891.27 $2,389.26 $272,316.28
230 $272,316.28 $1,250.12 $0.00 $1,539.72 $275,106.12
231 $275,106.12 $1,250.12 $0.00 $1,555.49 $277,911.73
232 $277,911.73 $1,250.12 $0.00 $1,571.35 $280,733.20
233 $280,733.20 $1,250.12 $0.00 $1,587.31 $283,570.63
234 $283,570.63 $1,250.12 $0.00 $1,603.35 $286,424.10
235 $286,424.10 $1,250.12 $0.00 $1,619.48 $289,293.70
236 $289,293.70 $1,250.12 $0.00 $1,635.71 $292,179.53
237 $292,179.53 $1,250.12 $0.00 $1,652.03 $295,081.68
238 $295,081.68 $1,250.12 $0.00 $1,668.43 $298,000.23
239 $298,000.23 $1,250.12 $0.00 $1,684.94 $300,935.29
240 $300,935.29 $1,250.12 $0.00 $1,701.53 $303,886.94
241 $303,886.94 $1,250.12 $161,585.83 $1,718.22 $145,269.45
242 $145,269.45 $1,250.12 $0.00 $821.37 $147,340.94
243 $147,340.94 $1,250.12 $0.00 $833.09 $149,424.15
244 $149,424.15 $1,250.12 $0.00 $844.87 $151,519.14
245 $151,519.14 $1,250.12 $0.00 $856.71 $153,625.97
246 $153,625.97 $1,250.12 $0.00 $868.62 $155,744.71
247 $155,744.71 $1,250.12 $0.00 $880.60 $157,875.43
248 $157,875.43 $1,250.12 $0.00 $892.65 $160,018.20
249 $160,018.20 $1,250.12 $0.00 $904.77 $162,173.09
250 $162,173.09 $1,250.12 $0.00 $916.95 $164,340.16
251 $164,340.16 $1,250.12 $0.00 $929.20 $166,519.48
252 $166,519.48 $1,250.12 $0.00 $941.53 $168,711.13
253 $168,711.13 $0.00 $169,665.12 $953.92 ($0.07)