Savings Plan and Future Cost Estimation for Xavier University

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$156,293
Monthly savings required$1,237

How much will it cost to send your child to Xavier University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $625,170.45 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $1,237.19 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$60,270.00
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 Xavier University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $1,237.19 $0.00 $0.00 $1,237.19
2 $1,237.19 $1,237.19 $0.00 $7.00 $2,481.38
3 $2,481.38 $1,237.19 $0.00 $14.03 $3,732.60
4 $3,732.60 $1,237.19 $0.00 $21.10 $4,990.89
5 $4,990.89 $1,237.19 $0.00 $28.22 $6,256.30
6 $6,256.30 $1,237.19 $0.00 $35.37 $7,528.86
7 $7,528.86 $1,237.19 $0.00 $42.57 $8,808.62
8 $8,808.62 $1,237.19 $0.00 $49.81 $10,095.62
9 $10,095.62 $1,237.19 $0.00 $57.08 $11,389.89
10 $11,389.89 $1,237.19 $0.00 $64.40 $12,691.48
11 $12,691.48 $1,237.19 $0.00 $71.76 $14,000.43
12 $14,000.43 $1,237.19 $0.00 $79.16 $15,316.78
13 $15,316.78 $1,237.19 $0.00 $86.60 $16,640.57
14 $16,640.57 $1,237.19 $0.00 $94.09 $17,971.85
15 $17,971.85 $1,237.19 $0.00 $101.62 $19,310.66
16 $19,310.66 $1,237.19 $0.00 $109.19 $20,657.04
17 $20,657.04 $1,237.19 $0.00 $116.80 $22,011.03
18 $22,011.03 $1,237.19 $0.00 $124.45 $23,372.67
19 $23,372.67 $1,237.19 $0.00 $132.15 $24,742.01
20 $24,742.01 $1,237.19 $0.00 $139.89 $26,119.09
21 $26,119.09 $1,237.19 $0.00 $147.68 $27,503.96
22 $27,503.96 $1,237.19 $0.00 $155.51 $28,896.66
23 $28,896.66 $1,237.19 $0.00 $163.39 $30,297.24
24 $30,297.24 $1,237.19 $0.00 $171.30 $31,705.73
25 $31,705.73 $1,237.19 $0.00 $179.27 $33,122.19
26 $33,122.19 $1,237.19 $0.00 $187.28 $34,546.66
27 $34,546.66 $1,237.19 $0.00 $195.33 $35,979.18
28 $35,979.18 $1,237.19 $0.00 $203.43 $37,419.80
29 $37,419.80 $1,237.19 $0.00 $211.58 $38,868.57
30 $38,868.57 $1,237.19 $0.00 $219.77 $40,325.53
31 $40,325.53 $1,237.19 $0.00 $228.01 $41,790.73
32 $41,790.73 $1,237.19 $0.00 $236.29 $43,264.21
33 $43,264.21 $1,237.19 $0.00 $244.62 $44,746.02
34 $44,746.02 $1,237.19 $0.00 $253.00 $46,236.21
35 $46,236.21 $1,237.19 $0.00 $261.43 $47,734.83
36 $47,734.83 $1,237.19 $0.00 $269.90 $49,241.92
37 $49,241.92 $1,237.19 $0.00 $278.42 $50,757.53
38 $50,757.53 $1,237.19 $0.00 $286.99 $52,281.71
39 $52,281.71 $1,237.19 $0.00 $295.61 $53,814.51
40 $53,814.51 $1,237.19 $0.00 $304.28 $55,355.98
41 $55,355.98 $1,237.19 $0.00 $312.99 $56,906.16
42 $56,906.16 $1,237.19 $0.00 $321.76 $58,465.11
43 $58,465.11 $1,237.19 $0.00 $330.57 $60,032.87
44 $60,032.87 $1,237.19 $0.00 $339.43 $61,609.49
45 $61,609.49 $1,237.19 $0.00 $348.35 $63,195.03
46 $63,195.03 $1,237.19 $0.00 $357.31 $64,789.53
47 $64,789.53 $1,237.19 $0.00 $366.33 $66,393.05
48 $66,393.05 $1,237.19 $0.00 $375.40 $68,005.64
49 $68,005.64 $1,237.19 $0.00 $384.51 $69,627.34
50 $69,627.34 $1,237.19 $0.00 $393.68 $71,258.21
51 $71,258.21 $1,237.19 $0.00 $402.90 $72,898.30
52 $72,898.30 $1,237.19 $0.00 $412.18 $74,547.67
53 $74,547.67 $1,237.19 $0.00 $421.50 $76,206.36
54 $76,206.36 $1,237.19 $0.00 $430.88 $77,874.43
55 $77,874.43 $1,237.19 $0.00 $440.31 $79,551.93
56 $79,551.93 $1,237.19 $0.00 $449.80 $81,238.92
57 $81,238.92 $1,237.19 $0.00 $459.34 $82,935.45
58 $82,935.45 $1,237.19 $0.00 $468.93 $84,641.57
59 $84,641.57 $1,237.19 $0.00 $478.58 $86,357.34
60 $86,357.34 $1,237.19 $0.00 $488.28 $88,082.81
61 $88,082.81 $1,237.19 $0.00 $498.03 $89,818.03
62 $89,818.03 $1,237.19 $0.00 $507.84 $91,563.06
63 $91,563.06 $1,237.19 $0.00 $517.71 $93,317.96
64 $93,317.96 $1,237.19 $0.00 $527.63 $95,082.78
65 $95,082.78 $1,237.19 $0.00 $537.61 $96,857.58
66 $96,857.58 $1,237.19 $0.00 $547.65 $98,642.42
67 $98,642.42 $1,237.19 $0.00 $557.74 $100,437.35
68 $100,437.35 $1,237.19 $0.00 $567.89 $102,242.43
69 $102,242.43 $1,237.19 $0.00 $578.09 $104,057.71
70 $104,057.71 $1,237.19 $0.00 $588.36 $105,883.26
71 $105,883.26 $1,237.19 $0.00 $598.68 $107,719.13
72 $107,719.13 $1,237.19 $0.00 $609.06 $109,565.38
73 $109,565.38 $1,237.19 $0.00 $619.50 $111,422.07
74 $111,422.07 $1,237.19 $0.00 $630.00 $113,289.26
75 $113,289.26 $1,237.19 $0.00 $640.55 $115,167.00
76 $115,167.00 $1,237.19 $0.00 $651.17 $117,055.36
77 $117,055.36 $1,237.19 $0.00 $661.85 $118,954.40
78 $118,954.40 $1,237.19 $0.00 $672.59 $120,864.18
79 $120,864.18 $1,237.19 $0.00 $683.38 $122,784.75
80 $122,784.75 $1,237.19 $0.00 $694.24 $124,716.18
81 $124,716.18 $1,237.19 $0.00 $705.16 $126,658.53
82 $126,658.53 $1,237.19 $0.00 $716.15 $128,611.87
83 $128,611.87 $1,237.19 $0.00 $727.19 $130,576.25
84 $130,576.25 $1,237.19 $0.00 $738.30 $132,551.74
85 $132,551.74 $1,237.19 $0.00 $749.47 $134,538.40
86 $134,538.40 $1,237.19 $0.00 $760.70 $136,536.29
87 $136,536.29 $1,237.19 $0.00 $772.00 $138,545.48
88 $138,545.48 $1,237.19 $0.00 $783.36 $140,566.03
89 $140,566.03 $1,237.19 $0.00 $794.78 $142,598.00
90 $142,598.00 $1,237.19 $0.00 $806.27 $144,641.46
91 $144,641.46 $1,237.19 $0.00 $817.82 $146,696.47
92 $146,696.47 $1,237.19 $0.00 $829.44 $148,763.10
93 $148,763.10 $1,237.19 $0.00 $841.13 $150,841.42
94 $150,841.42 $1,237.19 $0.00 $852.88 $152,931.49
95 $152,931.49 $1,237.19 $0.00 $864.70 $155,033.38
96 $155,033.38 $1,237.19 $0.00 $876.58 $157,147.15
97 $157,147.15 $1,237.19 $0.00 $888.53 $159,272.87
98 $159,272.87 $1,237.19 $0.00 $900.55 $161,410.61
99 $161,410.61 $1,237.19 $0.00 $912.64 $163,560.44
100 $163,560.44 $1,237.19 $0.00 $924.79 $165,722.42
101 $165,722.42 $1,237.19 $0.00 $937.02 $167,896.63
102 $167,896.63 $1,237.19 $0.00 $949.31 $170,083.13
103 $170,083.13 $1,237.19 $0.00 $961.67 $172,281.99
104 $172,281.99 $1,237.19 $0.00 $974.11 $174,493.29
105 $174,493.29 $1,237.19 $0.00 $986.61 $176,717.09
106 $176,717.09 $1,237.19 $0.00 $999.18 $178,953.46
107 $178,953.46 $1,237.19 $0.00 $1,011.83 $181,202.48
108 $181,202.48 $1,237.19 $0.00 $1,024.55 $183,464.22
109 $183,464.22 $1,237.19 $0.00 $1,037.33 $185,738.74
110 $185,738.74 $1,237.19 $0.00 $1,050.19 $188,026.12
111 $188,026.12 $1,237.19 $0.00 $1,063.13 $190,326.44
112 $190,326.44 $1,237.19 $0.00 $1,076.13 $192,639.76
113 $192,639.76 $1,237.19 $0.00 $1,089.21 $194,966.16
114 $194,966.16 $1,237.19 $0.00 $1,102.37 $197,305.72
115 $197,305.72 $1,237.19 $0.00 $1,115.60 $199,658.51
116 $199,658.51 $1,237.19 $0.00 $1,128.90 $202,024.60
117 $202,024.60 $1,237.19 $0.00 $1,142.28 $204,404.07
118 $204,404.07 $1,237.19 $0.00 $1,155.73 $206,796.99
119 $206,796.99 $1,237.19 $0.00 $1,169.26 $209,203.44
120 $209,203.44 $1,237.19 $0.00 $1,182.87 $211,623.50
121 $211,623.50 $1,237.19 $0.00 $1,196.55 $214,057.24
122 $214,057.24 $1,237.19 $0.00 $1,210.31 $216,504.74
123 $216,504.74 $1,237.19 $0.00 $1,224.15 $218,966.08
124 $218,966.08 $1,237.19 $0.00 $1,238.07 $221,441.34
125 $221,441.34 $1,237.19 $0.00 $1,252.06 $223,930.59
126 $223,930.59 $1,237.19 $0.00 $1,266.14 $226,433.92
127 $226,433.92 $1,237.19 $0.00 $1,280.29 $228,951.40
128 $228,951.40 $1,237.19 $0.00 $1,294.52 $231,483.11
129 $231,483.11 $1,237.19 $0.00 $1,308.84 $234,029.14
130 $234,029.14 $1,237.19 $0.00 $1,323.23 $236,589.56
131 $236,589.56 $1,237.19 $0.00 $1,337.71 $239,164.46
132 $239,164.46 $1,237.19 $0.00 $1,352.27 $241,753.92
133 $241,753.92 $1,237.19 $0.00 $1,366.91 $244,358.02
134 $244,358.02 $1,237.19 $0.00 $1,381.64 $246,976.85
135 $246,976.85 $1,237.19 $0.00 $1,396.44 $249,610.48
136 $249,610.48 $1,237.19 $0.00 $1,411.33 $252,259.00
137 $252,259.00 $1,237.19 $0.00 $1,426.31 $254,922.50
138 $254,922.50 $1,237.19 $0.00 $1,441.37 $257,601.06
139 $257,601.06 $1,237.19 $0.00 $1,456.51 $260,294.76
140 $260,294.76 $1,237.19 $0.00 $1,471.74 $263,003.69
141 $263,003.69 $1,237.19 $0.00 $1,487.06 $265,727.94
142 $265,727.94 $1,237.19 $0.00 $1,502.46 $268,467.59
143 $268,467.59 $1,237.19 $0.00 $1,517.95 $271,222.73
144 $271,222.73 $1,237.19 $0.00 $1,533.53 $273,993.45
145 $273,993.45 $1,237.19 $0.00 $1,549.20 $276,779.84
146 $276,779.84 $1,237.19 $0.00 $1,564.95 $279,581.98
147 $279,581.98 $1,237.19 $0.00 $1,580.80 $282,399.97
148 $282,399.97 $1,237.19 $0.00 $1,596.73 $285,233.89
149 $285,233.89 $1,237.19 $0.00 $1,612.75 $288,083.83
150 $288,083.83 $1,237.19 $0.00 $1,628.87 $290,949.89
151 $290,949.89 $1,237.19 $0.00 $1,645.07 $293,832.15
152 $293,832.15 $1,237.19 $0.00 $1,661.37 $296,730.71
153 $296,730.71 $1,237.19 $0.00 $1,677.76 $299,645.66
154 $299,645.66 $1,237.19 $0.00 $1,694.24 $302,577.09
155 $302,577.09 $1,237.19 $0.00 $1,710.81 $305,525.09
156 $305,525.09 $1,237.19 $0.00 $1,727.48 $308,489.76
157 $308,489.76 $1,237.19 $0.00 $1,744.25 $311,471.20
158 $311,471.20 $1,237.19 $0.00 $1,761.10 $314,469.49
159 $314,469.49 $1,237.19 $0.00 $1,778.06 $317,484.74
160 $317,484.74 $1,237.19 $0.00 $1,795.10 $320,517.03
161 $320,517.03 $1,237.19 $0.00 $1,812.25 $323,566.47
162 $323,566.47 $1,237.19 $0.00 $1,829.49 $326,633.15
163 $326,633.15 $1,237.19 $0.00 $1,846.83 $329,717.17
164 $329,717.17 $1,237.19 $0.00 $1,864.27 $332,818.63
165 $332,818.63 $1,237.19 $0.00 $1,881.80 $335,937.62
166 $335,937.62 $1,237.19 $0.00 $1,899.44 $339,074.25
167 $339,074.25 $1,237.19 $0.00 $1,917.18 $342,228.62
168 $342,228.62 $1,237.19 $0.00 $1,935.01 $345,400.82
169 $345,400.82 $1,237.19 $0.00 $1,952.95 $348,590.96
170 $348,590.96 $1,237.19 $0.00 $1,970.98 $351,799.13
171 $351,799.13 $1,237.19 $0.00 $1,989.12 $355,025.44
172 $355,025.44 $1,237.19 $0.00 $2,007.37 $358,270.00
173 $358,270.00 $1,237.19 $0.00 $2,025.71 $361,532.90
174 $361,532.90 $1,237.19 $0.00 $2,044.16 $364,814.25
175 $364,814.25 $1,237.19 $0.00 $2,062.71 $368,114.15
176 $368,114.15 $1,237.19 $0.00 $2,081.37 $371,432.71
177 $371,432.71 $1,237.19 $0.00 $2,100.13 $374,770.03
178 $374,770.03 $1,237.19 $0.00 $2,119.00 $378,126.22
179 $378,126.22 $1,237.19 $0.00 $2,137.98 $381,501.39
180 $381,501.39 $1,237.19 $0.00 $2,157.06 $384,895.64
181 $384,895.64 $1,237.19 $0.00 $2,176.26 $388,309.09
182 $388,309.09 $1,237.19 $0.00 $2,195.56 $391,741.84
183 $391,741.84 $1,237.19 $0.00 $2,214.97 $395,194.00
184 $395,194.00 $1,237.19 $0.00 $2,234.48 $398,665.67
185 $398,665.67 $1,237.19 $0.00 $2,254.11 $402,156.97
186 $402,156.97 $1,237.19 $0.00 $2,273.85 $405,668.01
187 $405,668.01 $1,237.19 $0.00 $2,293.71 $409,198.91
188 $409,198.91 $1,237.19 $0.00 $2,313.67 $412,749.77
189 $412,749.77 $1,237.19 $0.00 $2,333.75 $416,320.71
190 $416,320.71 $1,237.19 $0.00 $2,353.94 $419,911.84
191 $419,911.84 $1,237.19 $0.00 $2,374.24 $423,523.27
192 $423,523.27 $1,237.19 $0.00 $2,394.66 $427,155.12
193 $427,155.12 $1,237.19 $0.00 $2,415.20 $430,807.51
194 $430,807.51 $1,237.19 $0.00 $2,435.85 $434,480.55
195 $434,480.55 $1,237.19 $0.00 $2,456.62 $438,174.36
196 $438,174.36 $1,237.19 $0.00 $2,477.50 $441,889.05
197 $441,889.05 $1,237.19 $0.00 $2,498.50 $445,624.74
198 $445,624.74 $1,237.19 $0.00 $2,519.63 $449,381.56
199 $449,381.56 $1,237.19 $0.00 $2,540.87 $453,159.62
200 $453,159.62 $1,237.19 $0.00 $2,562.23 $456,959.04
201 $456,959.04 $1,237.19 $0.00 $2,583.71 $460,779.94
202 $460,779.94 $1,237.19 $0.00 $2,605.32 $464,622.45
203 $464,622.45 $1,237.19 $0.00 $2,627.04 $468,486.68
204 $468,486.68 $1,237.19 $0.00 $2,648.89 $472,372.76
205 $472,372.76 $1,237.19 $0.00 $2,670.86 $476,280.81
206 $476,280.81 $1,237.19 $0.00 $2,692.96 $480,210.96
207 $480,210.96 $1,237.19 $0.00 $2,715.18 $484,163.33
208 $484,163.33 $1,237.19 $0.00 $2,737.53 $488,138.05
209 $488,138.05 $1,237.19 $0.00 $2,760.00 $492,135.24
210 $492,135.24 $1,237.19 $0.00 $2,782.60 $496,155.03
211 $496,155.03 $1,237.19 $0.00 $2,805.33 $500,197.55
212 $500,197.55 $1,237.19 $0.00 $2,828.19 $504,262.93
213 $504,262.93 $1,237.19 $0.00 $2,851.18 $508,351.30
214 $508,351.30 $1,237.19 $0.00 $2,874.29 $512,462.78
215 $512,462.78 $1,237.19 $0.00 $2,897.54 $516,597.51
216 $516,597.51 $1,237.19 $0.00 $2,920.92 $520,755.62
217 $520,755.62 $1,237.19 $145,046.94 $2,944.43 $379,890.30
218 $379,890.30 $1,237.19 $0.00 $2,147.95 $383,275.44
219 $383,275.44 $1,237.19 $0.00 $2,167.10 $386,679.73
220 $386,679.73 $1,237.19 $0.00 $2,186.34 $390,103.26
221 $390,103.26 $1,237.19 $0.00 $2,205.70 $393,546.15
222 $393,546.15 $1,237.19 $0.00 $2,225.17 $397,008.51
223 $397,008.51 $1,237.19 $0.00 $2,244.74 $400,490.44
224 $400,490.44 $1,237.19 $0.00 $2,264.43 $403,992.06
225 $403,992.06 $1,237.19 $0.00 $2,284.23 $407,513.48
226 $407,513.48 $1,237.19 $0.00 $2,304.14 $411,054.81
227 $411,054.81 $1,237.19 $0.00 $2,324.16 $414,616.16
228 $414,616.16 $1,237.19 $0.00 $2,344.30 $418,197.65
229 $418,197.65 $1,237.19 $152,299.29 $2,364.55 $269,500.10
230 $269,500.10 $1,237.19 $0.00 $1,523.79 $272,261.08
231 $272,261.08 $1,237.19 $0.00 $1,539.40 $275,037.67
232 $275,037.67 $1,237.19 $0.00 $1,555.10 $277,829.96
233 $277,829.96 $1,237.19 $0.00 $1,570.89 $280,638.04
234 $280,638.04 $1,237.19 $0.00 $1,586.77 $283,462.00
235 $283,462.00 $1,237.19 $0.00 $1,602.74 $286,301.93
236 $286,301.93 $1,237.19 $0.00 $1,618.79 $289,157.91
237 $289,157.91 $1,237.19 $0.00 $1,634.94 $292,030.04
238 $292,030.04 $1,237.19 $0.00 $1,651.18 $294,918.41
239 $294,918.41 $1,237.19 $0.00 $1,667.51 $297,823.11
240 $297,823.11 $1,237.19 $0.00 $1,683.94 $300,744.24
241 $300,744.24 $1,237.19 $159,914.25 $1,700.45 $143,767.63
242 $143,767.63 $1,237.19 $0.00 $812.88 $145,817.70
243 $145,817.70 $1,237.19 $0.00 $824.47 $147,879.36
244 $147,879.36 $1,237.19 $0.00 $836.13 $149,952.68
245 $149,952.68 $1,237.19 $0.00 $847.85 $152,037.72
246 $152,037.72 $1,237.19 $0.00 $859.64 $154,134.55
247 $154,134.55 $1,237.19 $0.00 $871.50 $156,243.24
248 $156,243.24 $1,237.19 $0.00 $883.42 $158,363.85
249 $158,363.85 $1,237.19 $0.00 $895.41 $160,496.45
250 $160,496.45 $1,237.19 $0.00 $907.47 $162,641.11
251 $162,641.11 $1,237.19 $0.00 $919.60 $164,797.90
252 $164,797.90 $1,237.19 $0.00 $931.79 $166,966.88
253 $166,966.88 $0.00 $167,909.97 $944.06 $0.97