Savings Plan and Future Cost Estimation for Seton Hill University

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$136,838
Monthly savings required$1,083

How much will it cost to send your child to Seton Hill University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $547,353.48 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $1,083.19 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$52,768.00
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 Seton Hill University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $1,083.19 $0.00 $0.00 $1,083.19
2 $1,083.19 $1,083.19 $0.00 $6.12 $2,172.50
3 $2,172.50 $1,083.19 $0.00 $12.28 $3,267.97
4 $3,267.97 $1,083.19 $0.00 $18.48 $4,369.64
5 $4,369.64 $1,083.19 $0.00 $24.71 $5,477.54
6 $5,477.54 $1,083.19 $0.00 $30.97 $6,591.70
7 $6,591.70 $1,083.19 $0.00 $37.27 $7,712.16
8 $7,712.16 $1,083.19 $0.00 $43.61 $8,838.96
9 $8,838.96 $1,083.19 $0.00 $49.98 $9,972.13
10 $9,972.13 $1,083.19 $0.00 $56.38 $11,111.70
11 $11,111.70 $1,083.19 $0.00 $62.83 $12,257.72
12 $12,257.72 $1,083.19 $0.00 $69.31 $13,410.22
13 $13,410.22 $1,083.19 $0.00 $75.82 $14,569.23
14 $14,569.23 $1,083.19 $0.00 $82.38 $15,734.80
15 $15,734.80 $1,083.19 $0.00 $88.97 $16,906.96
16 $16,906.96 $1,083.19 $0.00 $95.59 $18,085.74
17 $18,085.74 $1,083.19 $0.00 $102.26 $19,271.19
18 $19,271.19 $1,083.19 $0.00 $108.96 $20,463.34
19 $20,463.34 $1,083.19 $0.00 $115.70 $21,662.23
20 $21,662.23 $1,083.19 $0.00 $122.48 $22,867.90
21 $22,867.90 $1,083.19 $0.00 $129.30 $24,080.39
22 $24,080.39 $1,083.19 $0.00 $136.15 $25,299.73
23 $25,299.73 $1,083.19 $0.00 $143.05 $26,525.97
24 $26,525.97 $1,083.19 $0.00 $149.98 $27,759.14
25 $27,759.14 $1,083.19 $0.00 $156.95 $28,999.28
26 $28,999.28 $1,083.19 $0.00 $163.97 $30,246.44
27 $30,246.44 $1,083.19 $0.00 $171.02 $31,500.65
28 $31,500.65 $1,083.19 $0.00 $178.11 $32,761.95
29 $32,761.95 $1,083.19 $0.00 $185.24 $34,030.38
30 $34,030.38 $1,083.19 $0.00 $192.41 $35,305.98
31 $35,305.98 $1,083.19 $0.00 $199.63 $36,588.80
32 $36,588.80 $1,083.19 $0.00 $206.88 $37,878.87
33 $37,878.87 $1,083.19 $0.00 $214.17 $39,176.23
34 $39,176.23 $1,083.19 $0.00 $221.51 $40,480.93
35 $40,480.93 $1,083.19 $0.00 $228.89 $41,793.01
36 $41,793.01 $1,083.19 $0.00 $236.30 $43,112.50
37 $43,112.50 $1,083.19 $0.00 $243.76 $44,439.45
38 $44,439.45 $1,083.19 $0.00 $251.27 $45,773.91
39 $45,773.91 $1,083.19 $0.00 $258.81 $47,115.91
40 $47,115.91 $1,083.19 $0.00 $266.40 $48,465.50
41 $48,465.50 $1,083.19 $0.00 $274.03 $49,822.72
42 $49,822.72 $1,083.19 $0.00 $281.70 $51,187.61
43 $51,187.61 $1,083.19 $0.00 $289.42 $52,560.22
44 $52,560.22 $1,083.19 $0.00 $297.18 $53,940.59
45 $53,940.59 $1,083.19 $0.00 $304.99 $55,328.77
46 $55,328.77 $1,083.19 $0.00 $312.84 $56,724.80
47 $56,724.80 $1,083.19 $0.00 $320.73 $58,128.72
48 $58,128.72 $1,083.19 $0.00 $328.67 $59,540.58
49 $59,540.58 $1,083.19 $0.00 $336.65 $60,960.42
50 $60,960.42 $1,083.19 $0.00 $344.68 $62,388.29
51 $62,388.29 $1,083.19 $0.00 $352.75 $63,824.23
52 $63,824.23 $1,083.19 $0.00 $360.87 $65,268.29
53 $65,268.29 $1,083.19 $0.00 $369.04 $66,720.52
54 $66,720.52 $1,083.19 $0.00 $377.25 $68,180.96
55 $68,180.96 $1,083.19 $0.00 $385.51 $69,649.66
56 $69,649.66 $1,083.19 $0.00 $393.81 $71,126.66
57 $71,126.66 $1,083.19 $0.00 $402.16 $72,612.01
58 $72,612.01 $1,083.19 $0.00 $410.56 $74,105.76
59 $74,105.76 $1,083.19 $0.00 $419.00 $75,607.95
60 $75,607.95 $1,083.19 $0.00 $427.50 $77,118.64
61 $77,118.64 $1,083.19 $0.00 $436.04 $78,637.87
62 $78,637.87 $1,083.19 $0.00 $444.63 $80,165.69
63 $80,165.69 $1,083.19 $0.00 $453.27 $81,702.15
64 $81,702.15 $1,083.19 $0.00 $461.96 $83,247.30
65 $83,247.30 $1,083.19 $0.00 $470.69 $84,801.18
66 $84,801.18 $1,083.19 $0.00 $479.48 $86,363.85
67 $86,363.85 $1,083.19 $0.00 $488.31 $87,935.35
68 $87,935.35 $1,083.19 $0.00 $497.20 $89,515.74
69 $89,515.74 $1,083.19 $0.00 $506.14 $91,105.07
70 $91,105.07 $1,083.19 $0.00 $515.12 $92,703.38
71 $92,703.38 $1,083.19 $0.00 $524.16 $94,310.73
72 $94,310.73 $1,083.19 $0.00 $533.25 $95,927.17
73 $95,927.17 $1,083.19 $0.00 $542.39 $97,552.75
74 $97,552.75 $1,083.19 $0.00 $551.58 $99,187.52
75 $99,187.52 $1,083.19 $0.00 $560.82 $100,831.53
76 $100,831.53 $1,083.19 $0.00 $570.12 $102,484.84
77 $102,484.84 $1,083.19 $0.00 $579.46 $104,147.49
78 $104,147.49 $1,083.19 $0.00 $588.87 $105,819.55
79 $105,819.55 $1,083.19 $0.00 $598.32 $107,501.06
80 $107,501.06 $1,083.19 $0.00 $607.83 $109,192.08
81 $109,192.08 $1,083.19 $0.00 $617.39 $110,892.66
82 $110,892.66 $1,083.19 $0.00 $627.00 $112,602.85
83 $112,602.85 $1,083.19 $0.00 $636.67 $114,322.71
84 $114,322.71 $1,083.19 $0.00 $646.40 $116,052.30
85 $116,052.30 $1,083.19 $0.00 $656.18 $117,791.67
86 $117,791.67 $1,083.19 $0.00 $666.01 $119,540.87
87 $119,540.87 $1,083.19 $0.00 $675.90 $121,299.96
88 $121,299.96 $1,083.19 $0.00 $685.85 $123,069.00
89 $123,069.00 $1,083.19 $0.00 $695.85 $124,848.04
90 $124,848.04 $1,083.19 $0.00 $705.91 $126,637.14
91 $126,637.14 $1,083.19 $0.00 $716.02 $128,436.35
92 $128,436.35 $1,083.19 $0.00 $726.20 $130,245.74
93 $130,245.74 $1,083.19 $0.00 $736.43 $132,065.36
94 $132,065.36 $1,083.19 $0.00 $746.72 $133,895.27
95 $133,895.27 $1,083.19 $0.00 $757.06 $135,735.52
96 $135,735.52 $1,083.19 $0.00 $767.47 $137,586.18
97 $137,586.18 $1,083.19 $0.00 $777.93 $139,447.30
98 $139,447.30 $1,083.19 $0.00 $788.46 $141,318.95
99 $141,318.95 $1,083.19 $0.00 $799.04 $143,201.18
100 $143,201.18 $1,083.19 $0.00 $809.68 $145,094.05
101 $145,094.05 $1,083.19 $0.00 $820.38 $146,997.62
102 $146,997.62 $1,083.19 $0.00 $831.15 $148,911.96
103 $148,911.96 $1,083.19 $0.00 $841.97 $150,837.12
104 $150,837.12 $1,083.19 $0.00 $852.86 $152,773.17
105 $152,773.17 $1,083.19 $0.00 $863.80 $154,720.16
106 $154,720.16 $1,083.19 $0.00 $874.81 $156,678.16
107 $156,678.16 $1,083.19 $0.00 $885.88 $158,647.23
108 $158,647.23 $1,083.19 $0.00 $897.01 $160,627.43
109 $160,627.43 $1,083.19 $0.00 $908.21 $162,618.83
110 $162,618.83 $1,083.19 $0.00 $919.47 $164,621.49
111 $164,621.49 $1,083.19 $0.00 $930.79 $166,635.47
112 $166,635.47 $1,083.19 $0.00 $942.18 $168,660.84
113 $168,660.84 $1,083.19 $0.00 $953.63 $170,697.66
114 $170,697.66 $1,083.19 $0.00 $965.15 $172,746.00
115 $172,746.00 $1,083.19 $0.00 $976.73 $174,805.92
116 $174,805.92 $1,083.19 $0.00 $988.38 $176,877.49
117 $176,877.49 $1,083.19 $0.00 $1,000.09 $178,960.77
118 $178,960.77 $1,083.19 $0.00 $1,011.87 $181,055.83
119 $181,055.83 $1,083.19 $0.00 $1,023.72 $183,162.74
120 $183,162.74 $1,083.19 $0.00 $1,035.63 $185,281.56
121 $185,281.56 $1,083.19 $0.00 $1,047.61 $187,412.36
122 $187,412.36 $1,083.19 $0.00 $1,059.66 $189,555.21
123 $189,555.21 $1,083.19 $0.00 $1,071.77 $191,710.17
124 $191,710.17 $1,083.19 $0.00 $1,083.96 $193,877.32
125 $193,877.32 $1,083.19 $0.00 $1,096.21 $196,056.72
126 $196,056.72 $1,083.19 $0.00 $1,108.53 $198,248.44
127 $198,248.44 $1,083.19 $0.00 $1,120.93 $200,452.56
128 $200,452.56 $1,083.19 $0.00 $1,133.39 $202,669.14
129 $202,669.14 $1,083.19 $0.00 $1,145.92 $204,898.25
130 $204,898.25 $1,083.19 $0.00 $1,158.52 $207,139.96
131 $207,139.96 $1,083.19 $0.00 $1,171.20 $209,394.35
132 $209,394.35 $1,083.19 $0.00 $1,183.95 $211,661.49
133 $211,661.49 $1,083.19 $0.00 $1,196.76 $213,941.44
134 $213,941.44 $1,083.19 $0.00 $1,209.66 $216,234.29
135 $216,234.29 $1,083.19 $0.00 $1,222.62 $218,540.10
136 $218,540.10 $1,083.19 $0.00 $1,235.66 $220,858.95
137 $220,858.95 $1,083.19 $0.00 $1,248.77 $223,190.91
138 $223,190.91 $1,083.19 $0.00 $1,261.95 $225,536.05
139 $225,536.05 $1,083.19 $0.00 $1,275.21 $227,894.45
140 $227,894.45 $1,083.19 $0.00 $1,288.55 $230,266.19
141 $230,266.19 $1,083.19 $0.00 $1,301.96 $232,651.34
142 $232,651.34 $1,083.19 $0.00 $1,315.44 $235,049.97
143 $235,049.97 $1,083.19 $0.00 $1,329.01 $237,462.17
144 $237,462.17 $1,083.19 $0.00 $1,342.65 $239,888.01
145 $239,888.01 $1,083.19 $0.00 $1,356.36 $242,327.56
146 $242,327.56 $1,083.19 $0.00 $1,370.16 $244,780.91
147 $244,780.91 $1,083.19 $0.00 $1,384.03 $247,248.13
148 $247,248.13 $1,083.19 $0.00 $1,397.98 $249,729.30
149 $249,729.30 $1,083.19 $0.00 $1,412.01 $252,224.50
150 $252,224.50 $1,083.19 $0.00 $1,426.11 $254,733.80
151 $254,733.80 $1,083.19 $0.00 $1,440.30 $257,257.29
152 $257,257.29 $1,083.19 $0.00 $1,454.57 $259,795.05
153 $259,795.05 $1,083.19 $0.00 $1,468.92 $262,347.16
154 $262,347.16 $1,083.19 $0.00 $1,483.35 $264,913.70
155 $264,913.70 $1,083.19 $0.00 $1,497.86 $267,494.75
156 $267,494.75 $1,083.19 $0.00 $1,512.45 $270,090.39
157 $270,090.39 $1,083.19 $0.00 $1,527.13 $272,700.71
158 $272,700.71 $1,083.19 $0.00 $1,541.89 $275,325.79
159 $275,325.79 $1,083.19 $0.00 $1,556.73 $277,965.71
160 $277,965.71 $1,083.19 $0.00 $1,571.66 $280,620.56
161 $280,620.56 $1,083.19 $0.00 $1,586.67 $283,290.42
162 $283,290.42 $1,083.19 $0.00 $1,601.77 $285,975.38
163 $285,975.38 $1,083.19 $0.00 $1,616.95 $288,675.52
164 $288,675.52 $1,083.19 $0.00 $1,632.21 $291,390.92
165 $291,390.92 $1,083.19 $0.00 $1,647.57 $294,121.68
166 $294,121.68 $1,083.19 $0.00 $1,663.01 $296,867.88
167 $296,867.88 $1,083.19 $0.00 $1,678.53 $299,629.60
168 $299,629.60 $1,083.19 $0.00 $1,694.15 $302,406.94
169 $302,406.94 $1,083.19 $0.00 $1,709.85 $305,199.98
170 $305,199.98 $1,083.19 $0.00 $1,725.65 $308,008.82
171 $308,008.82 $1,083.19 $0.00 $1,741.53 $310,833.54
172 $310,833.54 $1,083.19 $0.00 $1,757.50 $313,674.23
173 $313,674.23 $1,083.19 $0.00 $1,773.56 $316,530.98
174 $316,530.98 $1,083.19 $0.00 $1,789.71 $319,403.88
175 $319,403.88 $1,083.19 $0.00 $1,805.96 $322,293.03
176 $322,293.03 $1,083.19 $0.00 $1,822.29 $325,198.51
177 $325,198.51 $1,083.19 $0.00 $1,838.72 $328,120.42
178 $328,120.42 $1,083.19 $0.00 $1,855.24 $331,058.85
179 $331,058.85 $1,083.19 $0.00 $1,871.85 $334,013.89
180 $334,013.89 $1,083.19 $0.00 $1,888.56 $336,985.64
181 $336,985.64 $1,083.19 $0.00 $1,905.37 $339,974.20
182 $339,974.20 $1,083.19 $0.00 $1,922.26 $342,979.65
183 $342,979.65 $1,083.19 $0.00 $1,939.26 $346,002.10
184 $346,002.10 $1,083.19 $0.00 $1,956.35 $349,041.64
185 $349,041.64 $1,083.19 $0.00 $1,973.53 $352,098.36
186 $352,098.36 $1,083.19 $0.00 $1,990.82 $355,172.37
187 $355,172.37 $1,083.19 $0.00 $2,008.20 $358,263.76
188 $358,263.76 $1,083.19 $0.00 $2,025.68 $361,372.63
189 $361,372.63 $1,083.19 $0.00 $2,043.25 $364,499.07
190 $364,499.07 $1,083.19 $0.00 $2,060.93 $367,643.19
191 $367,643.19 $1,083.19 $0.00 $2,078.71 $370,805.09
192 $370,805.09 $1,083.19 $0.00 $2,096.59 $373,984.87
193 $373,984.87 $1,083.19 $0.00 $2,114.56 $377,182.62
194 $377,182.62 $1,083.19 $0.00 $2,132.65 $380,398.46
195 $380,398.46 $1,083.19 $0.00 $2,150.83 $383,632.48
196 $383,632.48 $1,083.19 $0.00 $2,169.11 $386,884.78
197 $386,884.78 $1,083.19 $0.00 $2,187.50 $390,155.47
198 $390,155.47 $1,083.19 $0.00 $2,206.00 $393,444.66
199 $393,444.66 $1,083.19 $0.00 $2,224.59 $396,752.44
200 $396,752.44 $1,083.19 $0.00 $2,243.30 $400,078.93
201 $400,078.93 $1,083.19 $0.00 $2,262.10 $403,424.22
202 $403,424.22 $1,083.19 $0.00 $2,281.02 $406,788.43
203 $406,788.43 $1,083.19 $0.00 $2,300.04 $410,171.66
204 $410,171.66 $1,083.19 $0.00 $2,319.17 $413,574.02
205 $413,574.02 $1,083.19 $0.00 $2,338.41 $416,995.62
206 $416,995.62 $1,083.19 $0.00 $2,357.75 $420,436.56
207 $420,436.56 $1,083.19 $0.00 $2,377.21 $423,896.96
208 $423,896.96 $1,083.19 $0.00 $2,396.78 $427,376.93
209 $427,376.93 $1,083.19 $0.00 $2,416.45 $430,876.57
210 $430,876.57 $1,083.19 $0.00 $2,436.24 $434,396.00
211 $434,396.00 $1,083.19 $0.00 $2,456.14 $437,935.33
212 $437,935.33 $1,083.19 $0.00 $2,476.15 $441,494.67
213 $441,494.67 $1,083.19 $0.00 $2,496.28 $445,074.14
214 $445,074.14 $1,083.19 $0.00 $2,516.51 $448,673.84
215 $448,673.84 $1,083.19 $0.00 $2,536.87 $452,293.90
216 $452,293.90 $1,083.19 $0.00 $2,557.34 $455,934.43
217 $455,934.43 $1,083.19 $126,992.48 $2,577.92 $332,603.06
218 $332,603.06 $1,083.19 $0.00 $1,880.59 $335,566.84
219 $335,566.84 $1,083.19 $0.00 $1,897.34 $338,547.37
220 $338,547.37 $1,083.19 $0.00 $1,914.20 $341,544.76
221 $341,544.76 $1,083.19 $0.00 $1,931.14 $344,559.09
222 $344,559.09 $1,083.19 $0.00 $1,948.19 $347,590.47
223 $347,590.47 $1,083.19 $0.00 $1,965.33 $350,638.99
224 $350,638.99 $1,083.19 $0.00 $1,982.56 $353,704.74
225 $353,704.74 $1,083.19 $0.00 $1,999.90 $356,787.83
226 $356,787.83 $1,083.19 $0.00 $2,017.33 $359,888.35
227 $359,888.35 $1,083.19 $0.00 $2,034.86 $363,006.40
228 $363,006.40 $1,083.19 $0.00 $2,052.49 $366,142.08
229 $366,142.08 $1,083.19 $133,342.11 $2,070.22 $235,953.38
230 $235,953.38 $1,083.19 $0.00 $1,334.11 $238,370.68
231 $238,370.68 $1,083.19 $0.00 $1,347.78 $240,801.65
232 $240,801.65 $1,083.19 $0.00 $1,361.53 $243,246.37
233 $243,246.37 $1,083.19 $0.00 $1,375.35 $245,704.91
234 $245,704.91 $1,083.19 $0.00 $1,389.25 $248,177.35
235 $248,177.35 $1,083.19 $0.00 $1,403.23 $250,663.77
236 $250,663.77 $1,083.19 $0.00 $1,417.29 $253,164.25
237 $253,164.25 $1,083.19 $0.00 $1,431.43 $255,678.87
238 $255,678.87 $1,083.19 $0.00 $1,445.65 $258,207.71
239 $258,207.71 $1,083.19 $0.00 $1,459.94 $260,750.84
240 $260,750.84 $1,083.19 $0.00 $1,474.32 $263,308.35
241 $263,308.35 $1,083.19 $140,009.21 $1,488.78 $125,871.11
242 $125,871.11 $1,083.19 $0.00 $711.69 $127,665.99
243 $127,665.99 $1,083.19 $0.00 $721.84 $129,471.02
244 $129,471.02 $1,083.19 $0.00 $732.05 $131,286.26
245 $131,286.26 $1,083.19 $0.00 $742.31 $133,111.76
246 $133,111.76 $1,083.19 $0.00 $752.63 $134,947.58
247 $134,947.58 $1,083.19 $0.00 $763.01 $136,793.78
248 $136,793.78 $1,083.19 $0.00 $773.45 $138,650.42
249 $138,650.42 $1,083.19 $0.00 $783.95 $140,517.56
250 $140,517.56 $1,083.19 $0.00 $794.51 $142,395.26
251 $142,395.26 $1,083.19 $0.00 $805.12 $144,283.57
252 $144,283.57 $1,083.19 $0.00 $815.80 $146,182.56
253 $146,182.56 $0.00 $147,009.67 $826.54 ($0.57)