Savings Plan and Future Cost Estimation for University of St Thomas

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$118,655
Monthly savings required$939

How much will it cost to send your child to University of St Thomas in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $474,619.20 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $939.25 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$45,756.00
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 St Thomas in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $939.25 $0.00 $0.00 $939.25
2 $939.25 $939.25 $0.00 $5.31 $1,883.81
3 $1,883.81 $939.25 $0.00 $10.65 $2,833.71
4 $2,833.71 $939.25 $0.00 $16.02 $3,788.98
5 $3,788.98 $939.25 $0.00 $21.42 $4,749.65
6 $4,749.65 $939.25 $0.00 $26.86 $5,715.76
7 $5,715.76 $939.25 $0.00 $32.32 $6,687.33
8 $6,687.33 $939.25 $0.00 $37.81 $7,664.39
9 $7,664.39 $939.25 $0.00 $43.34 $8,646.98
10 $8,646.98 $939.25 $0.00 $48.89 $9,635.12
11 $9,635.12 $939.25 $0.00 $54.48 $10,628.85
12 $10,628.85 $939.25 $0.00 $60.10 $11,628.20
13 $11,628.20 $939.25 $0.00 $65.75 $12,633.20
14 $12,633.20 $939.25 $0.00 $71.43 $13,643.88
15 $13,643.88 $939.25 $0.00 $77.14 $14,660.27
16 $14,660.27 $939.25 $0.00 $82.89 $15,682.41
17 $15,682.41 $939.25 $0.00 $88.67 $16,710.33
18 $16,710.33 $939.25 $0.00 $94.48 $17,744.06
19 $17,744.06 $939.25 $0.00 $100.33 $18,783.64
20 $18,783.64 $939.25 $0.00 $106.21 $19,829.10
21 $19,829.10 $939.25 $0.00 $112.12 $20,880.47
22 $20,880.47 $939.25 $0.00 $118.06 $21,937.78
23 $21,937.78 $939.25 $0.00 $124.04 $23,001.07
24 $23,001.07 $939.25 $0.00 $130.05 $24,070.37
25 $24,070.37 $939.25 $0.00 $136.10 $25,145.72
26 $25,145.72 $939.25 $0.00 $142.18 $26,227.15
27 $26,227.15 $939.25 $0.00 $148.29 $27,314.69
28 $27,314.69 $939.25 $0.00 $154.44 $28,408.38
29 $28,408.38 $939.25 $0.00 $160.63 $29,508.26
30 $29,508.26 $939.25 $0.00 $166.84 $30,614.35
31 $30,614.35 $939.25 $0.00 $173.10 $31,726.70
32 $31,726.70 $939.25 $0.00 $179.39 $32,845.34
33 $32,845.34 $939.25 $0.00 $185.71 $33,970.30
34 $33,970.30 $939.25 $0.00 $192.07 $35,101.62
35 $35,101.62 $939.25 $0.00 $198.47 $36,239.34
36 $36,239.34 $939.25 $0.00 $204.90 $37,383.49
37 $37,383.49 $939.25 $0.00 $211.37 $38,534.11
38 $38,534.11 $939.25 $0.00 $217.88 $39,691.24
39 $39,691.24 $939.25 $0.00 $224.42 $40,854.91
40 $40,854.91 $939.25 $0.00 $231.00 $42,025.16
41 $42,025.16 $939.25 $0.00 $237.62 $43,202.03
42 $43,202.03 $939.25 $0.00 $244.27 $44,385.55
43 $44,385.55 $939.25 $0.00 $250.96 $45,575.76
44 $45,575.76 $939.25 $0.00 $257.69 $46,772.70
45 $46,772.70 $939.25 $0.00 $264.46 $47,976.41
46 $47,976.41 $939.25 $0.00 $271.27 $49,186.93
47 $49,186.93 $939.25 $0.00 $278.11 $50,404.29
48 $50,404.29 $939.25 $0.00 $284.99 $51,628.53
49 $51,628.53 $939.25 $0.00 $291.92 $52,859.70
50 $52,859.70 $939.25 $0.00 $298.88 $54,097.83
51 $54,097.83 $939.25 $0.00 $305.88 $55,342.96
52 $55,342.96 $939.25 $0.00 $312.92 $56,595.13
53 $56,595.13 $939.25 $0.00 $320.00 $57,854.38
54 $57,854.38 $939.25 $0.00 $327.12 $59,120.75
55 $59,120.75 $939.25 $0.00 $334.28 $60,394.28
56 $60,394.28 $939.25 $0.00 $341.48 $61,675.01
57 $61,675.01 $939.25 $0.00 $348.72 $62,962.98
58 $62,962.98 $939.25 $0.00 $356.00 $64,258.23
59 $64,258.23 $939.25 $0.00 $363.33 $65,560.81
60 $65,560.81 $939.25 $0.00 $370.69 $66,870.75
61 $66,870.75 $939.25 $0.00 $378.10 $68,188.10
62 $68,188.10 $939.25 $0.00 $385.55 $69,512.90
63 $69,512.90 $939.25 $0.00 $393.04 $70,845.19
64 $70,845.19 $939.25 $0.00 $400.57 $72,185.01
65 $72,185.01 $939.25 $0.00 $408.14 $73,532.40
66 $73,532.40 $939.25 $0.00 $415.76 $74,887.41
67 $74,887.41 $939.25 $0.00 $423.42 $76,250.08
68 $76,250.08 $939.25 $0.00 $431.13 $77,620.46
69 $77,620.46 $939.25 $0.00 $438.88 $78,998.59
70 $78,998.59 $939.25 $0.00 $446.67 $80,384.51
71 $80,384.51 $939.25 $0.00 $454.51 $81,778.27
72 $81,778.27 $939.25 $0.00 $462.39 $83,179.91
73 $83,179.91 $939.25 $0.00 $470.31 $84,589.47
74 $84,589.47 $939.25 $0.00 $478.28 $86,007.00
75 $86,007.00 $939.25 $0.00 $486.30 $87,432.55
76 $87,432.55 $939.25 $0.00 $494.36 $88,866.16
77 $88,866.16 $939.25 $0.00 $502.46 $90,307.87
78 $90,307.87 $939.25 $0.00 $510.61 $91,757.73
79 $91,757.73 $939.25 $0.00 $518.81 $93,215.79
80 $93,215.79 $939.25 $0.00 $527.06 $94,682.10
81 $94,682.10 $939.25 $0.00 $535.35 $96,156.70
82 $96,156.70 $939.25 $0.00 $543.68 $97,639.63
83 $97,639.63 $939.25 $0.00 $552.07 $99,130.95
84 $99,130.95 $939.25 $0.00 $560.50 $100,630.70
85 $100,630.70 $939.25 $0.00 $568.98 $102,138.93
86 $102,138.93 $939.25 $0.00 $577.51 $103,655.69
87 $103,655.69 $939.25 $0.00 $586.08 $105,181.02
88 $105,181.02 $939.25 $0.00 $594.71 $106,714.98
89 $106,714.98 $939.25 $0.00 $603.38 $108,257.61
90 $108,257.61 $939.25 $0.00 $612.10 $109,808.96
91 $109,808.96 $939.25 $0.00 $620.88 $111,369.09
92 $111,369.09 $939.25 $0.00 $629.70 $112,938.04
93 $112,938.04 $939.25 $0.00 $638.57 $114,515.86
94 $114,515.86 $939.25 $0.00 $647.49 $116,102.60
95 $116,102.60 $939.25 $0.00 $656.46 $117,698.31
96 $117,698.31 $939.25 $0.00 $665.48 $119,303.04
97 $119,303.04 $939.25 $0.00 $674.56 $120,916.85
98 $120,916.85 $939.25 $0.00 $683.68 $122,539.78
99 $122,539.78 $939.25 $0.00 $692.86 $124,171.89
100 $124,171.89 $939.25 $0.00 $702.09 $125,813.23
101 $125,813.23 $939.25 $0.00 $711.37 $127,463.85
102 $127,463.85 $939.25 $0.00 $720.70 $129,123.80
103 $129,123.80 $939.25 $0.00 $730.08 $130,793.13
104 $130,793.13 $939.25 $0.00 $739.52 $132,471.90
105 $132,471.90 $939.25 $0.00 $749.02 $134,160.17
106 $134,160.17 $939.25 $0.00 $758.56 $135,857.98
107 $135,857.98 $939.25 $0.00 $768.16 $137,565.39
108 $137,565.39 $939.25 $0.00 $777.81 $139,282.45
109 $139,282.45 $939.25 $0.00 $787.52 $141,009.22
110 $141,009.22 $939.25 $0.00 $797.29 $142,745.76
111 $142,745.76 $939.25 $0.00 $807.11 $144,492.12
112 $144,492.12 $939.25 $0.00 $816.98 $146,248.35
113 $146,248.35 $939.25 $0.00 $826.91 $148,014.51
114 $148,014.51 $939.25 $0.00 $836.90 $149,790.66
115 $149,790.66 $939.25 $0.00 $846.94 $151,576.85
116 $151,576.85 $939.25 $0.00 $857.04 $153,373.14
117 $153,373.14 $939.25 $0.00 $867.19 $155,179.58
118 $155,179.58 $939.25 $0.00 $877.41 $156,996.24
119 $156,996.24 $939.25 $0.00 $887.68 $158,823.17
120 $158,823.17 $939.25 $0.00 $898.01 $160,660.43
121 $160,660.43 $939.25 $0.00 $908.40 $162,508.08
122 $162,508.08 $939.25 $0.00 $918.84 $164,366.17
123 $164,366.17 $939.25 $0.00 $929.35 $166,234.77
124 $166,234.77 $939.25 $0.00 $939.92 $168,113.94
125 $168,113.94 $939.25 $0.00 $950.54 $170,003.73
126 $170,003.73 $939.25 $0.00 $961.23 $171,904.21
127 $171,904.21 $939.25 $0.00 $971.97 $173,815.43
128 $173,815.43 $939.25 $0.00 $982.78 $175,737.46
129 $175,737.46 $939.25 $0.00 $993.65 $177,670.36
130 $177,670.36 $939.25 $0.00 $1,004.57 $179,614.18
131 $179,614.18 $939.25 $0.00 $1,015.56 $181,568.99
132 $181,568.99 $939.25 $0.00 $1,026.62 $183,534.86
133 $183,534.86 $939.25 $0.00 $1,037.73 $185,511.84
134 $185,511.84 $939.25 $0.00 $1,048.91 $187,500.00
135 $187,500.00 $939.25 $0.00 $1,060.15 $189,499.40
136 $189,499.40 $939.25 $0.00 $1,071.46 $191,510.11
137 $191,510.11 $939.25 $0.00 $1,082.83 $193,532.19
138 $193,532.19 $939.25 $0.00 $1,094.26 $195,565.70
139 $195,565.70 $939.25 $0.00 $1,105.76 $197,610.71
140 $197,610.71 $939.25 $0.00 $1,117.32 $199,667.28
141 $199,667.28 $939.25 $0.00 $1,128.95 $201,735.48
142 $201,735.48 $939.25 $0.00 $1,140.64 $203,815.37
143 $203,815.37 $939.25 $0.00 $1,152.40 $205,907.02
144 $205,907.02 $939.25 $0.00 $1,164.23 $208,010.50
145 $208,010.50 $939.25 $0.00 $1,176.12 $210,125.87
146 $210,125.87 $939.25 $0.00 $1,188.08 $212,253.20
147 $212,253.20 $939.25 $0.00 $1,200.11 $214,392.56
148 $214,392.56 $939.25 $0.00 $1,212.21 $216,544.02
149 $216,544.02 $939.25 $0.00 $1,224.37 $218,707.64
150 $218,707.64 $939.25 $0.00 $1,236.60 $220,883.49
151 $220,883.49 $939.25 $0.00 $1,248.91 $223,071.65
152 $223,071.65 $939.25 $0.00 $1,261.28 $225,272.18
153 $225,272.18 $939.25 $0.00 $1,273.72 $227,485.15
154 $227,485.15 $939.25 $0.00 $1,286.23 $229,710.63
155 $229,710.63 $939.25 $0.00 $1,298.82 $231,948.70
156 $231,948.70 $939.25 $0.00 $1,311.47 $234,199.42
157 $234,199.42 $939.25 $0.00 $1,324.20 $236,462.87
158 $236,462.87 $939.25 $0.00 $1,337.00 $238,739.12
159 $238,739.12 $939.25 $0.00 $1,349.87 $241,028.24
160 $241,028.24 $939.25 $0.00 $1,362.81 $243,330.30
161 $243,330.30 $939.25 $0.00 $1,375.82 $245,645.37
162 $245,645.37 $939.25 $0.00 $1,388.91 $247,973.53
163 $247,973.53 $939.25 $0.00 $1,402.08 $250,314.86
164 $250,314.86 $939.25 $0.00 $1,415.32 $252,669.43
165 $252,669.43 $939.25 $0.00 $1,428.63 $255,037.31
166 $255,037.31 $939.25 $0.00 $1,442.02 $257,418.58
167 $257,418.58 $939.25 $0.00 $1,455.48 $259,813.31
168 $259,813.31 $939.25 $0.00 $1,469.02 $262,221.58
169 $262,221.58 $939.25 $0.00 $1,482.64 $264,643.47
170 $264,643.47 $939.25 $0.00 $1,496.33 $267,079.05
171 $267,079.05 $939.25 $0.00 $1,510.10 $269,528.40
172 $269,528.40 $939.25 $0.00 $1,523.95 $271,991.60
173 $271,991.60 $939.25 $0.00 $1,537.88 $274,468.73
174 $274,468.73 $939.25 $0.00 $1,551.89 $276,959.87
175 $276,959.87 $939.25 $0.00 $1,565.97 $279,465.09
176 $279,465.09 $939.25 $0.00 $1,580.14 $281,984.48
177 $281,984.48 $939.25 $0.00 $1,594.38 $284,518.11
178 $284,518.11 $939.25 $0.00 $1,608.71 $287,066.07
179 $287,066.07 $939.25 $0.00 $1,623.11 $289,628.43
180 $289,628.43 $939.25 $0.00 $1,637.60 $292,205.28
181 $292,205.28 $939.25 $0.00 $1,652.17 $294,796.70
182 $294,796.70 $939.25 $0.00 $1,666.82 $297,402.77
183 $297,402.77 $939.25 $0.00 $1,681.56 $300,023.58
184 $300,023.58 $939.25 $0.00 $1,696.38 $302,659.21
185 $302,659.21 $939.25 $0.00 $1,711.28 $305,309.74
186 $305,309.74 $939.25 $0.00 $1,726.27 $307,975.26
187 $307,975.26 $939.25 $0.00 $1,741.34 $310,655.85
188 $310,655.85 $939.25 $0.00 $1,756.49 $313,351.59
189 $313,351.59 $939.25 $0.00 $1,771.74 $316,062.58
190 $316,062.58 $939.25 $0.00 $1,787.06 $318,788.89
191 $318,788.89 $939.25 $0.00 $1,802.48 $321,530.62
192 $321,530.62 $939.25 $0.00 $1,817.98 $324,287.85
193 $324,287.85 $939.25 $0.00 $1,833.57 $327,060.67
194 $327,060.67 $939.25 $0.00 $1,849.25 $329,849.17
195 $329,849.17 $939.25 $0.00 $1,865.02 $332,653.44
196 $332,653.44 $939.25 $0.00 $1,880.87 $335,473.56
197 $335,473.56 $939.25 $0.00 $1,896.82 $338,309.63
198 $338,309.63 $939.25 $0.00 $1,912.85 $341,161.73
199 $341,161.73 $939.25 $0.00 $1,928.98 $344,029.96
200 $344,029.96 $939.25 $0.00 $1,945.20 $346,914.41
201 $346,914.41 $939.25 $0.00 $1,961.50 $349,815.16
202 $349,815.16 $939.25 $0.00 $1,977.91 $352,732.32
203 $352,732.32 $939.25 $0.00 $1,994.40 $355,665.97
204 $355,665.97 $939.25 $0.00 $2,010.99 $358,616.21
205 $358,616.21 $939.25 $0.00 $2,027.67 $361,583.13
206 $361,583.13 $939.25 $0.00 $2,044.44 $364,566.82
207 $364,566.82 $939.25 $0.00 $2,061.31 $367,567.38
208 $367,567.38 $939.25 $0.00 $2,078.28 $370,584.91
209 $370,584.91 $939.25 $0.00 $2,095.34 $373,619.50
210 $373,619.50 $939.25 $0.00 $2,112.50 $376,671.25
211 $376,671.25 $939.25 $0.00 $2,129.75 $379,740.25
212 $379,740.25 $939.25 $0.00 $2,147.11 $382,826.61
213 $382,826.61 $939.25 $0.00 $2,164.56 $385,930.42
214 $385,930.42 $939.25 $0.00 $2,182.11 $389,051.78
215 $389,051.78 $939.25 $0.00 $2,199.76 $392,190.79
216 $392,190.79 $939.25 $0.00 $2,217.50 $395,347.54
217 $395,347.54 $939.25 $110,117.27 $2,235.35 $288,404.87
218 $288,404.87 $939.25 $0.00 $1,630.68 $290,974.80
219 $290,974.80 $939.25 $0.00 $1,645.21 $293,559.26
220 $293,559.26 $939.25 $0.00 $1,659.83 $296,158.34
221 $296,158.34 $939.25 $0.00 $1,674.52 $298,772.11
222 $298,772.11 $939.25 $0.00 $1,689.30 $301,400.66
223 $301,400.66 $939.25 $0.00 $1,704.16 $304,044.07
224 $304,044.07 $939.25 $0.00 $1,719.11 $306,702.43
225 $306,702.43 $939.25 $0.00 $1,734.14 $309,375.82
226 $309,375.82 $939.25 $0.00 $1,749.26 $312,064.33
227 $312,064.33 $939.25 $0.00 $1,764.46 $314,768.04
228 $314,768.04 $939.25 $0.00 $1,779.74 $317,487.03
229 $317,487.03 $939.25 $115,623.13 $1,795.12 $204,598.27
230 $204,598.27 $939.25 $0.00 $1,156.83 $206,694.35
231 $206,694.35 $939.25 $0.00 $1,168.68 $208,802.28
232 $208,802.28 $939.25 $0.00 $1,180.60 $210,922.13
233 $210,922.13 $939.25 $0.00 $1,192.58 $213,053.96
234 $213,053.96 $939.25 $0.00 $1,204.64 $215,197.85
235 $215,197.85 $939.25 $0.00 $1,216.76 $217,353.86
236 $217,353.86 $939.25 $0.00 $1,228.95 $219,522.06
237 $219,522.06 $939.25 $0.00 $1,241.21 $221,702.52
238 $221,702.52 $939.25 $0.00 $1,253.54 $223,895.31
239 $223,895.31 $939.25 $0.00 $1,265.94 $226,100.50
240 $226,100.50 $939.25 $0.00 $1,278.41 $228,318.16
241 $228,318.16 $939.25 $121,404.29 $1,290.94 $109,144.06
242 $109,144.06 $939.25 $0.00 $617.12 $110,700.43
243 $110,700.43 $939.25 $0.00 $625.92 $112,265.60
244 $112,265.60 $939.25 $0.00 $634.77 $113,839.62
245 $113,839.62 $939.25 $0.00 $643.67 $115,422.54
246 $115,422.54 $939.25 $0.00 $652.62 $117,014.41
247 $117,014.41 $939.25 $0.00 $661.62 $118,615.28
248 $118,615.28 $939.25 $0.00 $670.67 $120,225.20
249 $120,225.20 $939.25 $0.00 $679.77 $121,844.22
250 $121,844.22 $939.25 $0.00 $688.92 $123,472.39
251 $123,472.39 $939.25 $0.00 $698.13 $125,109.77
252 $125,109.77 $939.25 $0.00 $707.39 $126,756.41
253 $126,756.41 $0.00 $127,474.50 $716.70 ($1.39)