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 2040$172,122
Monthly savings required$1,362

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 $688,486.20 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $1,362.48 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$66,374.00
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 $1,362.48 $0.00 $0.00 $1,362.48
2 $1,362.48 $1,362.48 $0.00 $7.70 $2,732.66
3 $2,732.66 $1,362.48 $0.00 $15.45 $4,110.59
4 $4,110.59 $1,362.48 $0.00 $23.24 $5,496.31
5 $5,496.31 $1,362.48 $0.00 $31.08 $6,889.87
6 $6,889.87 $1,362.48 $0.00 $38.96 $8,291.31
7 $8,291.31 $1,362.48 $0.00 $46.88 $9,700.67
8 $9,700.67 $1,362.48 $0.00 $54.85 $11,118.00
9 $11,118.00 $1,362.48 $0.00 $62.86 $12,543.34
10 $12,543.34 $1,362.48 $0.00 $70.92 $13,976.74
11 $13,976.74 $1,362.48 $0.00 $79.03 $15,418.25
12 $15,418.25 $1,362.48 $0.00 $87.18 $16,867.91
13 $16,867.91 $1,362.48 $0.00 $95.37 $18,325.76
14 $18,325.76 $1,362.48 $0.00 $103.62 $19,791.86
15 $19,791.86 $1,362.48 $0.00 $111.91 $21,266.25
16 $21,266.25 $1,362.48 $0.00 $120.24 $22,748.97
17 $22,748.97 $1,362.48 $0.00 $128.63 $24,240.08
18 $24,240.08 $1,362.48 $0.00 $137.06 $25,739.62
19 $25,739.62 $1,362.48 $0.00 $145.54 $27,247.64
20 $27,247.64 $1,362.48 $0.00 $154.06 $28,764.18
21 $28,764.18 $1,362.48 $0.00 $162.64 $30,289.30
22 $30,289.30 $1,362.48 $0.00 $171.26 $31,823.04
23 $31,823.04 $1,362.48 $0.00 $179.93 $33,365.45
24 $33,365.45 $1,362.48 $0.00 $188.65 $34,916.58
25 $34,916.58 $1,362.48 $0.00 $197.42 $36,476.48
26 $36,476.48 $1,362.48 $0.00 $206.24 $38,045.20
27 $38,045.20 $1,362.48 $0.00 $215.11 $39,622.79
28 $39,622.79 $1,362.48 $0.00 $224.03 $41,209.30
29 $41,209.30 $1,362.48 $0.00 $233.00 $42,804.78
30 $42,804.78 $1,362.48 $0.00 $242.02 $44,409.28
31 $44,409.28 $1,362.48 $0.00 $251.10 $46,022.86
32 $46,022.86 $1,362.48 $0.00 $260.22 $47,645.56
33 $47,645.56 $1,362.48 $0.00 $269.39 $49,277.43
34 $49,277.43 $1,362.48 $0.00 $278.62 $50,918.53
35 $50,918.53 $1,362.48 $0.00 $287.90 $52,568.91
36 $52,568.91 $1,362.48 $0.00 $297.23 $54,228.62
37 $54,228.62 $1,362.48 $0.00 $306.62 $55,897.72
38 $55,897.72 $1,362.48 $0.00 $316.05 $57,576.25
39 $57,576.25 $1,362.48 $0.00 $325.54 $59,264.27
40 $59,264.27 $1,362.48 $0.00 $335.09 $60,961.84
41 $60,961.84 $1,362.48 $0.00 $344.69 $62,669.01
42 $62,669.01 $1,362.48 $0.00 $354.34 $64,385.83
43 $64,385.83 $1,362.48 $0.00 $364.05 $66,112.36
44 $66,112.36 $1,362.48 $0.00 $373.81 $67,848.65
45 $67,848.65 $1,362.48 $0.00 $383.63 $69,594.76
46 $69,594.76 $1,362.48 $0.00 $393.50 $71,350.74
47 $71,350.74 $1,362.48 $0.00 $403.43 $73,116.65
48 $73,116.65 $1,362.48 $0.00 $413.41 $74,892.54
49 $74,892.54 $1,362.48 $0.00 $423.45 $76,678.47
50 $76,678.47 $1,362.48 $0.00 $433.55 $78,474.50
51 $78,474.50 $1,362.48 $0.00 $443.71 $80,280.69
52 $80,280.69 $1,362.48 $0.00 $453.92 $82,097.09
53 $82,097.09 $1,362.48 $0.00 $464.19 $83,923.76
54 $83,923.76 $1,362.48 $0.00 $474.52 $85,760.76
55 $85,760.76 $1,362.48 $0.00 $484.90 $87,608.14
56 $87,608.14 $1,362.48 $0.00 $495.35 $89,465.97
57 $89,465.97 $1,362.48 $0.00 $505.85 $91,334.30
58 $91,334.30 $1,362.48 $0.00 $516.42 $93,213.20
59 $93,213.20 $1,362.48 $0.00 $527.04 $95,102.72
60 $95,102.72 $1,362.48 $0.00 $537.72 $97,002.92
61 $97,002.92 $1,362.48 $0.00 $548.47 $98,913.87
62 $98,913.87 $1,362.48 $0.00 $559.27 $100,835.62
63 $100,835.62 $1,362.48 $0.00 $570.14 $102,768.24
64 $102,768.24 $1,362.48 $0.00 $581.07 $104,711.79
65 $104,711.79 $1,362.48 $0.00 $592.06 $106,666.33
66 $106,666.33 $1,362.48 $0.00 $603.11 $108,631.92
67 $108,631.92 $1,362.48 $0.00 $614.22 $110,608.62
68 $110,608.62 $1,362.48 $0.00 $625.40 $112,596.50
69 $112,596.50 $1,362.48 $0.00 $636.64 $114,595.62
70 $114,595.62 $1,362.48 $0.00 $647.94 $116,606.04
71 $116,606.04 $1,362.48 $0.00 $659.31 $118,627.83
72 $118,627.83 $1,362.48 $0.00 $670.74 $120,661.05
73 $120,661.05 $1,362.48 $0.00 $682.24 $122,705.77
74 $122,705.77 $1,362.48 $0.00 $693.80 $124,762.05
75 $124,762.05 $1,362.48 $0.00 $705.42 $126,829.95
76 $126,829.95 $1,362.48 $0.00 $717.11 $128,909.54
77 $128,909.54 $1,362.48 $0.00 $728.87 $131,000.89
78 $131,000.89 $1,362.48 $0.00 $740.70 $133,104.07
79 $133,104.07 $1,362.48 $0.00 $752.59 $135,219.14
80 $135,219.14 $1,362.48 $0.00 $764.55 $137,346.17
81 $137,346.17 $1,362.48 $0.00 $776.58 $139,485.23
82 $139,485.23 $1,362.48 $0.00 $788.67 $141,636.38
83 $141,636.38 $1,362.48 $0.00 $800.83 $143,799.69
84 $143,799.69 $1,362.48 $0.00 $813.06 $145,975.23
85 $145,975.23 $1,362.48 $0.00 $825.37 $148,163.08
86 $148,163.08 $1,362.48 $0.00 $837.74 $150,363.30
87 $150,363.30 $1,362.48 $0.00 $850.18 $152,575.96
88 $152,575.96 $1,362.48 $0.00 $862.69 $154,801.13
89 $154,801.13 $1,362.48 $0.00 $875.27 $157,038.88
90 $157,038.88 $1,362.48 $0.00 $887.92 $159,289.28
91 $159,289.28 $1,362.48 $0.00 $900.64 $161,552.40
92 $161,552.40 $1,362.48 $0.00 $913.44 $163,828.32
93 $163,828.32 $1,362.48 $0.00 $926.31 $166,117.11
94 $166,117.11 $1,362.48 $0.00 $939.25 $168,418.84
95 $168,418.84 $1,362.48 $0.00 $952.26 $170,733.58
96 $170,733.58 $1,362.48 $0.00 $965.35 $173,061.41
97 $173,061.41 $1,362.48 $0.00 $978.51 $175,402.40
98 $175,402.40 $1,362.48 $0.00 $991.75 $177,756.63
99 $177,756.63 $1,362.48 $0.00 $1,005.06 $180,124.17
100 $180,124.17 $1,362.48 $0.00 $1,018.45 $182,505.10
101 $182,505.10 $1,362.48 $0.00 $1,031.91 $184,899.49
102 $184,899.49 $1,362.48 $0.00 $1,045.45 $187,307.42
103 $187,307.42 $1,362.48 $0.00 $1,059.06 $189,728.96
104 $189,728.96 $1,362.48 $0.00 $1,072.76 $192,164.20
105 $192,164.20 $1,362.48 $0.00 $1,086.52 $194,613.20
106 $194,613.20 $1,362.48 $0.00 $1,100.37 $197,076.05
107 $197,076.05 $1,362.48 $0.00 $1,114.30 $199,552.83
108 $199,552.83 $1,362.48 $0.00 $1,128.30 $202,043.61
109 $202,043.61 $1,362.48 $0.00 $1,142.38 $204,548.47
110 $204,548.47 $1,362.48 $0.00 $1,156.55 $207,067.50
111 $207,067.50 $1,362.48 $0.00 $1,170.79 $209,600.77
112 $209,600.77 $1,362.48 $0.00 $1,185.11 $212,148.36
113 $212,148.36 $1,362.48 $0.00 $1,199.52 $214,710.36
114 $214,710.36 $1,362.48 $0.00 $1,214.00 $217,286.84
115 $217,286.84 $1,362.48 $0.00 $1,228.57 $219,877.89
116 $219,877.89 $1,362.48 $0.00 $1,243.22 $222,483.59
117 $222,483.59 $1,362.48 $0.00 $1,257.95 $225,104.02
118 $225,104.02 $1,362.48 $0.00 $1,272.77 $227,739.27
119 $227,739.27 $1,362.48 $0.00 $1,287.67 $230,389.42
120 $230,389.42 $1,362.48 $0.00 $1,302.66 $233,054.56
121 $233,054.56 $1,362.48 $0.00 $1,317.72 $235,734.76
122 $235,734.76 $1,362.48 $0.00 $1,332.88 $238,430.12
123 $238,430.12 $1,362.48 $0.00 $1,348.12 $241,140.72
124 $241,140.72 $1,362.48 $0.00 $1,363.44 $243,866.64
125 $243,866.64 $1,362.48 $0.00 $1,378.86 $246,607.98
126 $246,607.98 $1,362.48 $0.00 $1,394.36 $249,364.82
127 $249,364.82 $1,362.48 $0.00 $1,409.94 $252,137.24
128 $252,137.24 $1,362.48 $0.00 $1,425.62 $254,925.34
129 $254,925.34 $1,362.48 $0.00 $1,441.38 $257,729.20
130 $257,729.20 $1,362.48 $0.00 $1,457.24 $260,548.92
131 $260,548.92 $1,362.48 $0.00 $1,473.18 $263,384.58
132 $263,384.58 $1,362.48 $0.00 $1,489.21 $266,236.27
133 $266,236.27 $1,362.48 $0.00 $1,505.34 $269,104.09
134 $269,104.09 $1,362.48 $0.00 $1,521.55 $271,988.12
135 $271,988.12 $1,362.48 $0.00 $1,537.86 $274,888.46
136 $274,888.46 $1,362.48 $0.00 $1,554.26 $277,805.20
137 $277,805.20 $1,362.48 $0.00 $1,570.75 $280,738.43
138 $280,738.43 $1,362.48 $0.00 $1,587.34 $283,688.25
139 $283,688.25 $1,362.48 $0.00 $1,604.01 $286,654.74
140 $286,654.74 $1,362.48 $0.00 $1,620.79 $289,638.01
141 $289,638.01 $1,362.48 $0.00 $1,637.66 $292,638.15
142 $292,638.15 $1,362.48 $0.00 $1,654.62 $295,655.25
143 $295,655.25 $1,362.48 $0.00 $1,671.68 $298,689.41
144 $298,689.41 $1,362.48 $0.00 $1,688.83 $301,740.72
145 $301,740.72 $1,362.48 $0.00 $1,706.09 $304,809.29
146 $304,809.29 $1,362.48 $0.00 $1,723.44 $307,895.21
147 $307,895.21 $1,362.48 $0.00 $1,740.88 $310,998.57
148 $310,998.57 $1,362.48 $0.00 $1,758.43 $314,119.48
149 $314,119.48 $1,362.48 $0.00 $1,776.08 $317,258.04
150 $317,258.04 $1,362.48 $0.00 $1,793.82 $320,414.34
151 $320,414.34 $1,362.48 $0.00 $1,811.67 $323,588.49
152 $323,588.49 $1,362.48 $0.00 $1,829.62 $326,780.59
153 $326,780.59 $1,362.48 $0.00 $1,847.66 $329,990.73
154 $329,990.73 $1,362.48 $0.00 $1,865.82 $333,219.03
155 $333,219.03 $1,362.48 $0.00 $1,884.07 $336,465.58
156 $336,465.58 $1,362.48 $0.00 $1,902.43 $339,730.49
157 $339,730.49 $1,362.48 $0.00 $1,920.89 $343,013.86
158 $343,013.86 $1,362.48 $0.00 $1,939.45 $346,315.79
159 $346,315.79 $1,362.48 $0.00 $1,958.12 $349,636.39
160 $349,636.39 $1,362.48 $0.00 $1,976.89 $352,975.76
161 $352,975.76 $1,362.48 $0.00 $1,995.78 $356,334.02
162 $356,334.02 $1,362.48 $0.00 $2,014.76 $359,711.26
163 $359,711.26 $1,362.48 $0.00 $2,033.86 $363,107.60
164 $363,107.60 $1,362.48 $0.00 $2,053.06 $366,523.14
165 $366,523.14 $1,362.48 $0.00 $2,072.38 $369,958.00
166 $369,958.00 $1,362.48 $0.00 $2,091.80 $373,412.28
167 $373,412.28 $1,362.48 $0.00 $2,111.33 $376,886.09
168 $376,886.09 $1,362.48 $0.00 $2,130.97 $380,379.54
169 $380,379.54 $1,362.48 $0.00 $2,150.72 $383,892.74
170 $383,892.74 $1,362.48 $0.00 $2,170.59 $387,425.81
171 $387,425.81 $1,362.48 $0.00 $2,190.56 $390,978.85
172 $390,978.85 $1,362.48 $0.00 $2,210.65 $394,551.98
173 $394,551.98 $1,362.48 $0.00 $2,230.85 $398,145.31
174 $398,145.31 $1,362.48 $0.00 $2,251.17 $401,758.96
175 $401,758.96 $1,362.48 $0.00 $2,271.60 $405,393.04
176 $405,393.04 $1,362.48 $0.00 $2,292.15 $409,047.67
177 $409,047.67 $1,362.48 $0.00 $2,312.81 $412,722.96
178 $412,722.96 $1,362.48 $0.00 $2,333.60 $416,419.04
179 $416,419.04 $1,362.48 $0.00 $2,354.49 $420,136.01
180 $420,136.01 $1,362.48 $0.00 $2,375.51 $423,874.00
181 $423,874.00 $1,362.48 $0.00 $2,396.65 $427,633.13
182 $427,633.13 $1,362.48 $0.00 $2,417.90 $431,413.51
183 $431,413.51 $1,362.48 $0.00 $2,439.27 $435,215.26
184 $435,215.26 $1,362.48 $0.00 $2,460.77 $439,038.51
185 $439,038.51 $1,362.48 $0.00 $2,482.39 $442,883.38
186 $442,883.38 $1,362.48 $0.00 $2,504.13 $446,749.99
187 $446,749.99 $1,362.48 $0.00 $2,525.99 $450,638.46
188 $450,638.46 $1,362.48 $0.00 $2,547.98 $454,548.92
189 $454,548.92 $1,362.48 $0.00 $2,570.09 $458,481.49
190 $458,481.49 $1,362.48 $0.00 $2,592.32 $462,436.29
191 $462,436.29 $1,362.48 $0.00 $2,614.68 $466,413.45
192 $466,413.45 $1,362.48 $0.00 $2,637.17 $470,413.10
193 $470,413.10 $1,362.48 $0.00 $2,659.78 $474,435.36
194 $474,435.36 $1,362.48 $0.00 $2,682.53 $478,480.37
195 $478,480.37 $1,362.48 $0.00 $2,705.40 $482,548.25
196 $482,548.25 $1,362.48 $0.00 $2,728.40 $486,639.13
197 $486,639.13 $1,362.48 $0.00 $2,751.53 $490,753.14
198 $490,753.14 $1,362.48 $0.00 $2,774.79 $494,890.41
199 $494,890.41 $1,362.48 $0.00 $2,798.18 $499,051.07
200 $499,051.07 $1,362.48 $0.00 $2,821.71 $503,235.26
201 $503,235.26 $1,362.48 $0.00 $2,845.37 $507,443.11
202 $507,443.11 $1,362.48 $0.00 $2,869.16 $511,674.75
203 $511,674.75 $1,362.48 $0.00 $2,893.08 $515,930.31
204 $515,930.31 $1,362.48 $0.00 $2,917.14 $520,209.93
205 $520,209.93 $1,362.48 $0.00 $2,941.34 $524,513.75
206 $524,513.75 $1,362.48 $0.00 $2,965.68 $528,841.91
207 $528,841.91 $1,362.48 $0.00 $2,990.15 $533,194.54
208 $533,194.54 $1,362.48 $0.00 $3,014.76 $537,571.78
209 $537,571.78 $1,362.48 $0.00 $3,039.51 $541,973.77
210 $541,973.77 $1,362.48 $0.00 $3,064.40 $546,400.65
211 $546,400.65 $1,362.48 $0.00 $3,089.43 $550,852.56
212 $550,852.56 $1,362.48 $0.00 $3,114.60 $555,329.64
213 $555,329.64 $1,362.48 $0.00 $3,139.91 $559,832.03
214 $559,832.03 $1,362.48 $0.00 $3,165.37 $564,359.88
215 $564,359.88 $1,362.48 $0.00 $3,190.97 $568,913.33
216 $568,913.33 $1,362.48 $0.00 $3,216.72 $573,492.53
217 $573,492.53 $1,362.48 $159,736.95 $3,242.61 $418,360.67
218 $418,360.67 $1,362.48 $0.00 $2,365.47 $422,088.62
219 $422,088.62 $1,362.48 $0.00 $2,386.55 $425,837.65
220 $425,837.65 $1,362.48 $0.00 $2,407.75 $429,607.88
221 $429,607.88 $1,362.48 $0.00 $2,429.07 $433,399.43
222 $433,399.43 $1,362.48 $0.00 $2,450.50 $437,212.41
223 $437,212.41 $1,362.48 $0.00 $2,472.06 $441,046.95
224 $441,046.95 $1,362.48 $0.00 $2,493.74 $444,903.17
225 $444,903.17 $1,362.48 $0.00 $2,515.55 $448,781.20
226 $448,781.20 $1,362.48 $0.00 $2,537.47 $452,681.15
227 $452,681.15 $1,362.48 $0.00 $2,559.53 $456,603.16
228 $456,603.16 $1,362.48 $0.00 $2,581.70 $460,547.34
229 $460,547.34 $1,362.48 $167,723.79 $2,604.00 $296,790.03
230 $296,790.03 $1,362.48 $0.00 $1,678.09 $299,830.60
231 $299,830.60 $1,362.48 $0.00 $1,695.29 $302,888.37
232 $302,888.37 $1,362.48 $0.00 $1,712.57 $305,963.42
233 $305,963.42 $1,362.48 $0.00 $1,729.96 $309,055.86
234 $309,055.86 $1,362.48 $0.00 $1,747.45 $312,165.79
235 $312,165.79 $1,362.48 $0.00 $1,765.03 $315,293.30
236 $315,293.30 $1,362.48 $0.00 $1,782.71 $318,438.49
237 $318,438.49 $1,362.48 $0.00 $1,800.50 $321,601.47
238 $321,601.47 $1,362.48 $0.00 $1,818.38 $324,782.33
239 $324,782.33 $1,362.48 $0.00 $1,836.37 $327,981.18
240 $327,981.18 $1,362.48 $0.00 $1,854.45 $331,198.11
241 $331,198.11 $1,362.48 $176,109.98 $1,872.64 $158,323.25
242 $158,323.25 $1,362.48 $0.00 $895.18 $160,580.91
243 $160,580.91 $1,362.48 $0.00 $907.95 $162,851.34
244 $162,851.34 $1,362.48 $0.00 $920.79 $165,134.61
245 $165,134.61 $1,362.48 $0.00 $933.70 $167,430.79
246 $167,430.79 $1,362.48 $0.00 $946.68 $169,739.95
247 $169,739.95 $1,362.48 $0.00 $959.73 $172,062.16
248 $172,062.16 $1,362.48 $0.00 $972.86 $174,397.50
249 $174,397.50 $1,362.48 $0.00 $986.07 $176,746.05
250 $176,746.05 $1,362.48 $0.00 $999.35 $179,107.88
251 $179,107.88 $1,362.48 $0.00 $1,012.70 $181,483.06
252 $181,483.06 $1,362.48 $0.00 $1,026.13 $183,871.67
253 $183,871.67 $0.00 $184,915.48 $1,039.64 ($4.17)