Savings Plan and Future Cost Estimation for Saint Edward's University

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2041$175,156
Monthly savings required$1,387

How much will it cost to send your child to Saint Edward's University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $700,622.41 for students enrolling in 2041 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $1,386.51 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$67,544.00
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 Saint Edward's University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $1,386.51 $0.00 $0.00 $1,386.51
2 $1,386.51 $1,386.51 $0.00 $7.84 $2,780.86
3 $2,780.86 $1,386.51 $0.00 $15.72 $4,183.09
4 $4,183.09 $1,386.51 $0.00 $23.65 $5,593.25
5 $5,593.25 $1,386.51 $0.00 $31.63 $7,011.39
6 $7,011.39 $1,386.51 $0.00 $39.64 $8,437.54
7 $8,437.54 $1,386.51 $0.00 $47.71 $9,871.76
8 $9,871.76 $1,386.51 $0.00 $55.82 $11,314.09
9 $11,314.09 $1,386.51 $0.00 $63.97 $12,764.57
10 $12,764.57 $1,386.51 $0.00 $72.17 $14,223.25
11 $14,223.25 $1,386.51 $0.00 $80.42 $15,690.18
12 $15,690.18 $1,386.51 $0.00 $88.71 $17,165.40
13 $17,165.40 $1,386.51 $0.00 $97.06 $18,648.97
14 $18,648.97 $1,386.51 $0.00 $105.44 $20,140.92
15 $20,140.92 $1,386.51 $0.00 $113.88 $21,641.31
16 $21,641.31 $1,386.51 $0.00 $122.36 $23,150.18
17 $23,150.18 $1,386.51 $0.00 $130.89 $24,667.58
18 $24,667.58 $1,386.51 $0.00 $139.47 $26,193.56
19 $26,193.56 $1,386.51 $0.00 $148.10 $27,728.17
20 $27,728.17 $1,386.51 $0.00 $156.78 $29,271.46
21 $29,271.46 $1,386.51 $0.00 $165.51 $30,823.48
22 $30,823.48 $1,386.51 $0.00 $174.28 $32,384.27
23 $32,384.27 $1,386.51 $0.00 $183.11 $33,953.89
24 $33,953.89 $1,386.51 $0.00 $191.98 $35,532.38
25 $35,532.38 $1,386.51 $0.00 $200.91 $37,119.80
26 $37,119.80 $1,386.51 $0.00 $209.88 $38,716.19
27 $38,716.19 $1,386.51 $0.00 $218.91 $40,321.61
28 $40,321.61 $1,386.51 $0.00 $227.98 $41,936.10
29 $41,936.10 $1,386.51 $0.00 $237.11 $43,559.72
30 $43,559.72 $1,386.51 $0.00 $246.29 $45,192.52
31 $45,192.52 $1,386.51 $0.00 $255.53 $46,834.56
32 $46,834.56 $1,386.51 $0.00 $264.81 $48,485.88
33 $48,485.88 $1,386.51 $0.00 $274.15 $50,146.54
34 $50,146.54 $1,386.51 $0.00 $283.54 $51,816.59
35 $51,816.59 $1,386.51 $0.00 $292.98 $53,496.08
36 $53,496.08 $1,386.51 $0.00 $302.47 $55,185.06
37 $55,185.06 $1,386.51 $0.00 $312.02 $56,883.59
38 $56,883.59 $1,386.51 $0.00 $321.63 $58,591.73
39 $58,591.73 $1,386.51 $0.00 $331.29 $60,309.53
40 $60,309.53 $1,386.51 $0.00 $341.00 $62,037.04
41 $62,037.04 $1,386.51 $0.00 $350.77 $63,774.32
42 $63,774.32 $1,386.51 $0.00 $360.59 $65,521.42
43 $65,521.42 $1,386.51 $0.00 $370.47 $67,278.40
44 $67,278.40 $1,386.51 $0.00 $380.40 $69,045.31
45 $69,045.31 $1,386.51 $0.00 $390.39 $70,822.21
46 $70,822.21 $1,386.51 $0.00 $400.44 $72,609.16
47 $72,609.16 $1,386.51 $0.00 $410.54 $74,406.21
48 $74,406.21 $1,386.51 $0.00 $420.70 $76,213.42
49 $76,213.42 $1,386.51 $0.00 $430.92 $78,030.85
50 $78,030.85 $1,386.51 $0.00 $441.20 $79,858.56
51 $79,858.56 $1,386.51 $0.00 $451.53 $81,696.60
52 $81,696.60 $1,386.51 $0.00 $461.92 $83,545.03
53 $83,545.03 $1,386.51 $0.00 $472.38 $85,403.92
54 $85,403.92 $1,386.51 $0.00 $482.89 $87,273.32
55 $87,273.32 $1,386.51 $0.00 $493.46 $89,153.29
56 $89,153.29 $1,386.51 $0.00 $504.09 $91,043.89
57 $91,043.89 $1,386.51 $0.00 $514.78 $92,945.18
58 $92,945.18 $1,386.51 $0.00 $525.53 $94,857.22
59 $94,857.22 $1,386.51 $0.00 $536.34 $96,780.07
60 $96,780.07 $1,386.51 $0.00 $547.21 $98,713.79
61 $98,713.79 $1,386.51 $0.00 $558.14 $100,658.44
62 $100,658.44 $1,386.51 $0.00 $569.14 $102,614.09
63 $102,614.09 $1,386.51 $0.00 $580.19 $104,580.79
64 $104,580.79 $1,386.51 $0.00 $591.31 $106,558.61
65 $106,558.61 $1,386.51 $0.00 $602.50 $108,547.62
66 $108,547.62 $1,386.51 $0.00 $613.74 $110,547.87
67 $110,547.87 $1,386.51 $0.00 $625.05 $112,559.43
68 $112,559.43 $1,386.51 $0.00 $636.43 $114,582.37
69 $114,582.37 $1,386.51 $0.00 $647.87 $116,616.75
70 $116,616.75 $1,386.51 $0.00 $659.37 $118,662.63
71 $118,662.63 $1,386.51 $0.00 $670.94 $120,720.08
72 $120,720.08 $1,386.51 $0.00 $682.57 $122,789.16
73 $122,789.16 $1,386.51 $0.00 $694.27 $124,869.94
74 $124,869.94 $1,386.51 $0.00 $706.03 $126,962.48
75 $126,962.48 $1,386.51 $0.00 $717.86 $129,066.85
76 $129,066.85 $1,386.51 $0.00 $729.76 $131,183.12
77 $131,183.12 $1,386.51 $0.00 $741.73 $133,311.36
78 $133,311.36 $1,386.51 $0.00 $753.76 $135,451.63
79 $135,451.63 $1,386.51 $0.00 $765.86 $137,604.00
80 $137,604.00 $1,386.51 $0.00 $778.03 $139,768.54
81 $139,768.54 $1,386.51 $0.00 $790.27 $141,945.32
82 $141,945.32 $1,386.51 $0.00 $802.58 $144,134.41
83 $144,134.41 $1,386.51 $0.00 $814.96 $146,335.88
84 $146,335.88 $1,386.51 $0.00 $827.40 $148,549.79
85 $148,549.79 $1,386.51 $0.00 $839.92 $150,776.22
86 $150,776.22 $1,386.51 $0.00 $852.51 $153,015.24
87 $153,015.24 $1,386.51 $0.00 $865.17 $155,266.92
88 $155,266.92 $1,386.51 $0.00 $877.90 $157,531.33
89 $157,531.33 $1,386.51 $0.00 $890.71 $159,808.55
90 $159,808.55 $1,386.51 $0.00 $903.58 $162,098.64
91 $162,098.64 $1,386.51 $0.00 $916.53 $164,401.68
92 $164,401.68 $1,386.51 $0.00 $929.55 $166,717.74
93 $166,717.74 $1,386.51 $0.00 $942.65 $169,046.90
94 $169,046.90 $1,386.51 $0.00 $955.82 $171,389.23
95 $171,389.23 $1,386.51 $0.00 $969.06 $173,744.80
96 $173,744.80 $1,386.51 $0.00 $982.38 $176,113.69
97 $176,113.69 $1,386.51 $0.00 $995.77 $178,495.97
98 $178,495.97 $1,386.51 $0.00 $1,009.24 $180,891.72
99 $180,891.72 $1,386.51 $0.00 $1,022.79 $183,301.02
100 $183,301.02 $1,386.51 $0.00 $1,036.41 $185,723.94
101 $185,723.94 $1,386.51 $0.00 $1,050.11 $188,160.56
102 $188,160.56 $1,386.51 $0.00 $1,063.89 $190,610.96
103 $190,610.96 $1,386.51 $0.00 $1,077.74 $193,075.21
104 $193,075.21 $1,386.51 $0.00 $1,091.68 $195,553.40
105 $195,553.40 $1,386.51 $0.00 $1,105.69 $198,045.60
106 $198,045.60 $1,386.51 $0.00 $1,119.78 $200,551.89
107 $200,551.89 $1,386.51 $0.00 $1,133.95 $203,072.35
108 $203,072.35 $1,386.51 $0.00 $1,148.20 $205,607.06
109 $205,607.06 $1,386.51 $0.00 $1,162.53 $208,156.10
110 $208,156.10 $1,386.51 $0.00 $1,176.94 $210,719.55
111 $210,719.55 $1,386.51 $0.00 $1,191.44 $213,297.50
112 $213,297.50 $1,386.51 $0.00 $1,206.02 $215,890.03
113 $215,890.03 $1,386.51 $0.00 $1,220.67 $218,497.21
114 $218,497.21 $1,386.51 $0.00 $1,235.41 $221,119.13
115 $221,119.13 $1,386.51 $0.00 $1,250.24 $223,755.88
116 $223,755.88 $1,386.51 $0.00 $1,265.15 $226,407.54
117 $226,407.54 $1,386.51 $0.00 $1,280.14 $229,074.19
118 $229,074.19 $1,386.51 $0.00 $1,295.22 $231,755.92
119 $231,755.92 $1,386.51 $0.00 $1,310.38 $234,452.81
120 $234,452.81 $1,386.51 $0.00 $1,325.63 $237,164.95
121 $237,164.95 $1,386.51 $0.00 $1,340.97 $239,892.43
122 $239,892.43 $1,386.51 $0.00 $1,356.39 $242,635.33
123 $242,635.33 $1,386.51 $0.00 $1,371.90 $245,393.74
124 $245,393.74 $1,386.51 $0.00 $1,387.49 $248,167.74
125 $248,167.74 $1,386.51 $0.00 $1,403.18 $250,957.43
126 $250,957.43 $1,386.51 $0.00 $1,418.95 $253,762.89
127 $253,762.89 $1,386.51 $0.00 $1,434.81 $256,584.21
128 $256,584.21 $1,386.51 $0.00 $1,450.76 $259,421.48
129 $259,421.48 $1,386.51 $0.00 $1,466.81 $262,274.80
130 $262,274.80 $1,386.51 $0.00 $1,482.94 $265,144.25
131 $265,144.25 $1,386.51 $0.00 $1,499.16 $268,029.92
132 $268,029.92 $1,386.51 $0.00 $1,515.48 $270,931.91
133 $270,931.91 $1,386.51 $0.00 $1,531.89 $273,850.31
134 $273,850.31 $1,386.51 $0.00 $1,548.39 $276,785.21
135 $276,785.21 $1,386.51 $0.00 $1,564.98 $279,736.70
136 $279,736.70 $1,386.51 $0.00 $1,581.67 $282,704.88
137 $282,704.88 $1,386.51 $0.00 $1,598.45 $285,689.84
138 $285,689.84 $1,386.51 $0.00 $1,615.33 $288,691.68
139 $288,691.68 $1,386.51 $0.00 $1,632.30 $291,710.49
140 $291,710.49 $1,386.51 $0.00 $1,649.37 $294,746.37
141 $294,746.37 $1,386.51 $0.00 $1,666.54 $297,799.42
142 $297,799.42 $1,386.51 $0.00 $1,683.80 $300,869.73
143 $300,869.73 $1,386.51 $0.00 $1,701.16 $303,957.40
144 $303,957.40 $1,386.51 $0.00 $1,718.62 $307,062.53
145 $307,062.53 $1,386.51 $0.00 $1,736.18 $310,185.22
146 $310,185.22 $1,386.51 $0.00 $1,753.83 $313,325.56
147 $313,325.56 $1,386.51 $0.00 $1,771.59 $316,483.66
148 $316,483.66 $1,386.51 $0.00 $1,789.44 $319,659.61
149 $319,659.61 $1,386.51 $0.00 $1,807.40 $322,853.52
150 $322,853.52 $1,386.51 $0.00 $1,825.46 $326,065.49
151 $326,065.49 $1,386.51 $0.00 $1,843.62 $329,295.62
152 $329,295.62 $1,386.51 $0.00 $1,861.89 $332,544.02
153 $332,544.02 $1,386.51 $0.00 $1,880.25 $335,810.78
154 $335,810.78 $1,386.51 $0.00 $1,898.72 $339,096.01
155 $339,096.01 $1,386.51 $0.00 $1,917.30 $342,399.82
156 $342,399.82 $1,386.51 $0.00 $1,935.98 $345,722.31
157 $345,722.31 $1,386.51 $0.00 $1,954.76 $349,063.58
158 $349,063.58 $1,386.51 $0.00 $1,973.66 $352,423.75
159 $352,423.75 $1,386.51 $0.00 $1,992.66 $355,802.92
160 $355,802.92 $1,386.51 $0.00 $2,011.76 $359,201.19
161 $359,201.19 $1,386.51 $0.00 $2,030.98 $362,618.68
162 $362,618.68 $1,386.51 $0.00 $2,050.30 $366,055.49
163 $366,055.49 $1,386.51 $0.00 $2,069.73 $369,511.73
164 $369,511.73 $1,386.51 $0.00 $2,089.27 $372,987.51
165 $372,987.51 $1,386.51 $0.00 $2,108.93 $376,482.95
166 $376,482.95 $1,386.51 $0.00 $2,128.69 $379,998.15
167 $379,998.15 $1,386.51 $0.00 $2,148.56 $383,533.22
168 $383,533.22 $1,386.51 $0.00 $2,168.55 $387,088.28
169 $387,088.28 $1,386.51 $0.00 $2,188.65 $390,663.44
170 $390,663.44 $1,386.51 $0.00 $2,208.87 $394,258.82
171 $394,258.82 $1,386.51 $0.00 $2,229.20 $397,874.53
172 $397,874.53 $1,386.51 $0.00 $2,249.64 $401,510.68
173 $401,510.68 $1,386.51 $0.00 $2,270.20 $405,167.39
174 $405,167.39 $1,386.51 $0.00 $2,290.88 $408,844.78
175 $408,844.78 $1,386.51 $0.00 $2,311.67 $412,542.96
176 $412,542.96 $1,386.51 $0.00 $2,332.58 $416,262.05
177 $416,262.05 $1,386.51 $0.00 $2,353.61 $420,002.17
178 $420,002.17 $1,386.51 $0.00 $2,374.75 $423,763.43
179 $423,763.43 $1,386.51 $0.00 $2,396.02 $427,545.96
180 $427,545.96 $1,386.51 $0.00 $2,417.41 $431,349.88
181 $431,349.88 $1,386.51 $0.00 $2,438.91 $435,175.30
182 $435,175.30 $1,386.51 $0.00 $2,460.54 $439,022.35
183 $439,022.35 $1,386.51 $0.00 $2,482.30 $442,891.16
184 $442,891.16 $1,386.51 $0.00 $2,504.17 $446,781.84
185 $446,781.84 $1,386.51 $0.00 $2,526.17 $450,694.52
186 $450,694.52 $1,386.51 $0.00 $2,548.29 $454,629.32
187 $454,629.32 $1,386.51 $0.00 $2,570.54 $458,586.37
188 $458,586.37 $1,386.51 $0.00 $2,592.91 $462,565.79
189 $462,565.79 $1,386.51 $0.00 $2,615.41 $466,567.71
190 $466,567.71 $1,386.51 $0.00 $2,638.04 $470,592.26
191 $470,592.26 $1,386.51 $0.00 $2,660.80 $474,639.57
192 $474,639.57 $1,386.51 $0.00 $2,683.68 $478,709.76
193 $478,709.76 $1,386.51 $0.00 $2,706.69 $482,802.96
194 $482,802.96 $1,386.51 $0.00 $2,729.84 $486,919.31
195 $486,919.31 $1,386.51 $0.00 $2,753.11 $491,058.93
196 $491,058.93 $1,386.51 $0.00 $2,776.52 $495,221.96
197 $495,221.96 $1,386.51 $0.00 $2,800.06 $499,408.53
198 $499,408.53 $1,386.51 $0.00 $2,823.73 $503,618.77
199 $503,618.77 $1,386.51 $0.00 $2,847.53 $507,852.81
200 $507,852.81 $1,386.51 $0.00 $2,871.47 $512,110.79
201 $512,110.79 $1,386.51 $0.00 $2,895.55 $516,392.85
202 $516,392.85 $1,386.51 $0.00 $2,919.76 $520,699.12
203 $520,699.12 $1,386.51 $0.00 $2,944.11 $525,029.74
204 $525,029.74 $1,386.51 $0.00 $2,968.59 $529,384.84
205 $529,384.84 $1,386.51 $0.00 $2,993.22 $533,764.57
206 $533,764.57 $1,386.51 $0.00 $3,017.98 $538,169.06
207 $538,169.06 $1,386.51 $0.00 $3,042.89 $542,598.46
208 $542,598.46 $1,386.51 $0.00 $3,067.93 $547,052.90
209 $547,052.90 $1,386.51 $0.00 $3,093.12 $551,532.53
210 $551,532.53 $1,386.51 $0.00 $3,118.45 $556,037.49
211 $556,037.49 $1,386.51 $0.00 $3,143.92 $560,567.92
212 $560,567.92 $1,386.51 $0.00 $3,169.53 $565,123.96
213 $565,123.96 $1,386.51 $0.00 $3,195.29 $569,705.76
214 $569,705.76 $1,386.51 $0.00 $3,221.20 $574,313.47
215 $574,313.47 $1,386.51 $0.00 $3,247.25 $578,947.23
216 $578,947.23 $1,386.51 $0.00 $3,273.45 $583,607.19
217 $583,607.19 $1,386.51 $162,552.69 $3,299.80 $425,740.81
218 $425,740.81 $1,386.51 $0.00 $2,407.20 $429,534.52
219 $429,534.52 $1,386.51 $0.00 $2,428.65 $433,349.68
220 $433,349.68 $1,386.51 $0.00 $2,450.22 $437,186.41
221 $437,186.41 $1,386.51 $0.00 $2,471.92 $441,044.84
222 $441,044.84 $1,386.51 $0.00 $2,493.73 $444,925.08
223 $444,925.08 $1,386.51 $0.00 $2,515.67 $448,827.26
224 $448,827.26 $1,386.51 $0.00 $2,537.73 $452,751.50
225 $452,751.50 $1,386.51 $0.00 $2,559.92 $456,697.93
226 $456,697.93 $1,386.51 $0.00 $2,582.24 $460,666.68
227 $460,666.68 $1,386.51 $0.00 $2,604.68 $464,657.87
228 $464,657.87 $1,386.51 $0.00 $2,627.24 $468,671.62
229 $468,671.62 $1,386.51 $170,680.32 $2,649.94 $302,027.75
230 $302,027.75 $1,386.51 $0.00 $1,707.71 $305,121.97
231 $305,121.97 $1,386.51 $0.00 $1,725.20 $308,233.68
232 $308,233.68 $1,386.51 $0.00 $1,742.80 $311,362.99
233 $311,362.99 $1,386.51 $0.00 $1,760.49 $314,509.99
234 $314,509.99 $1,386.51 $0.00 $1,778.29 $317,674.79
235 $317,674.79 $1,386.51 $0.00 $1,796.18 $320,857.48
236 $320,857.48 $1,386.51 $0.00 $1,814.17 $324,058.16
237 $324,058.16 $1,386.51 $0.00 $1,832.27 $327,276.94
238 $327,276.94 $1,386.51 $0.00 $1,850.47 $330,513.92
239 $330,513.92 $1,386.51 $0.00 $1,868.77 $333,769.20
240 $333,769.20 $1,386.51 $0.00 $1,887.18 $337,042.89
241 $337,042.89 $1,386.51 $179,214.34 $1,905.69 $161,120.75
242 $161,120.75 $1,386.51 $0.00 $911.00 $163,418.26
243 $163,418.26 $1,386.51 $0.00 $923.99 $165,728.76
244 $165,728.76 $1,386.51 $0.00 $937.05 $168,052.32
245 $168,052.32 $1,386.51 $0.00 $950.19 $170,389.02
246 $170,389.02 $1,386.51 $0.00 $963.40 $172,738.93
247 $172,738.93 $1,386.51 $0.00 $976.69 $175,102.13
248 $175,102.13 $1,386.51 $0.00 $990.05 $177,478.69
249 $177,478.69 $1,386.51 $0.00 $1,003.49 $179,868.69
250 $179,868.69 $1,386.51 $0.00 $1,017.00 $182,272.20
251 $182,272.20 $1,386.51 $0.00 $1,030.59 $184,689.30
252 $184,689.30 $1,386.51 $0.00 $1,044.26 $187,120.07
253 $187,120.07 $0.00 $188,175.06 $1,058.00 $3.01