Savings Plan and Future Cost Estimation for Dixie State College of Utah

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$51,843
Monthly savings required$410

How much will it cost to send your child to Dixie State College of Utah in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $207,373.61 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $410.38 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$19,992.00
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 Dixie State College of Utah in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $410.38 $0.00 $0.00 $410.38
2 $410.38 $410.38 $0.00 $2.32 $823.08
3 $823.08 $410.38 $0.00 $4.65 $1,238.11
4 $1,238.11 $410.38 $0.00 $7.00 $1,655.49
5 $1,655.49 $410.38 $0.00 $9.36 $2,075.23
6 $2,075.23 $410.38 $0.00 $11.73 $2,497.34
7 $2,497.34 $410.38 $0.00 $14.12 $2,921.84
8 $2,921.84 $410.38 $0.00 $16.52 $3,348.74
9 $3,348.74 $410.38 $0.00 $18.93 $3,778.05
10 $3,778.05 $410.38 $0.00 $21.36 $4,209.79
11 $4,209.79 $410.38 $0.00 $23.80 $4,643.97
12 $4,643.97 $410.38 $0.00 $26.26 $5,080.61
13 $5,080.61 $410.38 $0.00 $28.73 $5,519.72
14 $5,519.72 $410.38 $0.00 $31.21 $5,961.31
15 $5,961.31 $410.38 $0.00 $33.71 $6,405.40
16 $6,405.40 $410.38 $0.00 $36.22 $6,852.00
17 $6,852.00 $410.38 $0.00 $38.74 $7,301.12
18 $7,301.12 $410.38 $0.00 $41.28 $7,752.78
19 $7,752.78 $410.38 $0.00 $43.84 $8,207.00
20 $8,207.00 $410.38 $0.00 $46.40 $8,663.78
21 $8,663.78 $410.38 $0.00 $48.99 $9,123.15
22 $9,123.15 $410.38 $0.00 $51.58 $9,585.11
23 $9,585.11 $410.38 $0.00 $54.20 $10,049.69
24 $10,049.69 $410.38 $0.00 $56.82 $10,516.89
25 $10,516.89 $410.38 $0.00 $59.46 $10,986.73
26 $10,986.73 $410.38 $0.00 $62.12 $11,459.23
27 $11,459.23 $410.38 $0.00 $64.79 $11,934.40
28 $11,934.40 $410.38 $0.00 $67.48 $12,412.26
29 $12,412.26 $410.38 $0.00 $70.18 $12,892.82
30 $12,892.82 $410.38 $0.00 $72.90 $13,376.10
31 $13,376.10 $410.38 $0.00 $75.63 $13,862.11
32 $13,862.11 $410.38 $0.00 $78.38 $14,350.87
33 $14,350.87 $410.38 $0.00 $81.14 $14,842.39
34 $14,842.39 $410.38 $0.00 $83.92 $15,336.69
35 $15,336.69 $410.38 $0.00 $86.72 $15,833.79
36 $15,833.79 $410.38 $0.00 $89.53 $16,333.70
37 $16,333.70 $410.38 $0.00 $92.35 $16,836.43
38 $16,836.43 $410.38 $0.00 $95.20 $17,342.01
39 $17,342.01 $410.38 $0.00 $98.05 $17,850.44
40 $17,850.44 $410.38 $0.00 $100.93 $18,361.75
41 $18,361.75 $410.38 $0.00 $103.82 $18,875.95
42 $18,875.95 $410.38 $0.00 $106.73 $19,393.06
43 $19,393.06 $410.38 $0.00 $109.65 $19,913.09
44 $19,913.09 $410.38 $0.00 $112.59 $20,436.06
45 $20,436.06 $410.38 $0.00 $115.55 $20,961.99
46 $20,961.99 $410.38 $0.00 $118.52 $21,490.89
47 $21,490.89 $410.38 $0.00 $121.51 $22,022.78
48 $22,022.78 $410.38 $0.00 $124.52 $22,557.68
49 $22,557.68 $410.38 $0.00 $127.54 $23,095.60
50 $23,095.60 $410.38 $0.00 $130.59 $23,636.57
51 $23,636.57 $410.38 $0.00 $133.64 $24,180.59
52 $24,180.59 $410.38 $0.00 $136.72 $24,727.69
53 $24,727.69 $410.38 $0.00 $139.81 $25,277.88
54 $25,277.88 $410.38 $0.00 $142.92 $25,831.18
55 $25,831.18 $410.38 $0.00 $146.05 $26,387.61
56 $26,387.61 $410.38 $0.00 $149.20 $26,947.19
57 $26,947.19 $410.38 $0.00 $152.36 $27,509.93
58 $27,509.93 $410.38 $0.00 $155.55 $28,075.86
59 $28,075.86 $410.38 $0.00 $158.74 $28,644.98
60 $28,644.98 $410.38 $0.00 $161.96 $29,217.32
61 $29,217.32 $410.38 $0.00 $165.20 $29,792.90
62 $29,792.90 $410.38 $0.00 $168.45 $30,371.73
63 $30,371.73 $410.38 $0.00 $171.73 $30,953.84
64 $30,953.84 $410.38 $0.00 $175.02 $31,539.24
65 $31,539.24 $410.38 $0.00 $178.33 $32,127.95
66 $32,127.95 $410.38 $0.00 $181.66 $32,719.99
67 $32,719.99 $410.38 $0.00 $185.00 $33,315.37
68 $33,315.37 $410.38 $0.00 $188.37 $33,914.12
69 $33,914.12 $410.38 $0.00 $191.76 $34,516.26
70 $34,516.26 $410.38 $0.00 $195.16 $35,121.80
71 $35,121.80 $410.38 $0.00 $198.58 $35,730.76
72 $35,730.76 $410.38 $0.00 $202.03 $36,343.17
73 $36,343.17 $410.38 $0.00 $205.49 $36,959.04
74 $36,959.04 $410.38 $0.00 $208.97 $37,578.39
75 $37,578.39 $410.38 $0.00 $212.47 $38,201.24
76 $38,201.24 $410.38 $0.00 $216.00 $38,827.62
77 $38,827.62 $410.38 $0.00 $219.54 $39,457.54
78 $39,457.54 $410.38 $0.00 $223.10 $40,091.02
79 $40,091.02 $410.38 $0.00 $226.68 $40,728.08
80 $40,728.08 $410.38 $0.00 $230.28 $41,368.74
81 $41,368.74 $410.38 $0.00 $233.90 $42,013.02
82 $42,013.02 $410.38 $0.00 $237.55 $42,660.95
83 $42,660.95 $410.38 $0.00 $241.21 $43,312.54
84 $43,312.54 $410.38 $0.00 $244.90 $43,967.82
85 $43,967.82 $410.38 $0.00 $248.60 $44,626.80
86 $44,626.80 $410.38 $0.00 $252.33 $45,289.51
87 $45,289.51 $410.38 $0.00 $256.07 $45,955.96
88 $45,955.96 $410.38 $0.00 $259.84 $46,626.18
89 $46,626.18 $410.38 $0.00 $263.63 $47,300.19
90 $47,300.19 $410.38 $0.00 $267.44 $47,978.01
91 $47,978.01 $410.38 $0.00 $271.27 $48,659.66
92 $48,659.66 $410.38 $0.00 $275.13 $49,345.17
93 $49,345.17 $410.38 $0.00 $279.00 $50,034.55
94 $50,034.55 $410.38 $0.00 $282.90 $50,727.83
95 $50,727.83 $410.38 $0.00 $286.82 $51,425.03
96 $51,425.03 $410.38 $0.00 $290.76 $52,126.17
97 $52,126.17 $410.38 $0.00 $294.73 $52,831.28
98 $52,831.28 $410.38 $0.00 $298.72 $53,540.38
99 $53,540.38 $410.38 $0.00 $302.73 $54,253.49
100 $54,253.49 $410.38 $0.00 $306.76 $54,970.63
101 $54,970.63 $410.38 $0.00 $310.81 $55,691.82
102 $55,691.82 $410.38 $0.00 $314.89 $56,417.09
103 $56,417.09 $410.38 $0.00 $318.99 $57,146.46
104 $57,146.46 $410.38 $0.00 $323.11 $57,879.95
105 $57,879.95 $410.38 $0.00 $327.26 $58,617.59
106 $58,617.59 $410.38 $0.00 $331.43 $59,359.40
107 $59,359.40 $410.38 $0.00 $335.63 $60,105.41
108 $60,105.41 $410.38 $0.00 $339.84 $60,855.63
109 $60,855.63 $410.38 $0.00 $344.09 $61,610.10
110 $61,610.10 $410.38 $0.00 $348.35 $62,368.83
111 $62,368.83 $410.38 $0.00 $352.64 $63,131.85
112 $63,131.85 $410.38 $0.00 $356.96 $63,899.19
113 $63,899.19 $410.38 $0.00 $361.30 $64,670.87
114 $64,670.87 $410.38 $0.00 $365.66 $65,446.91
115 $65,446.91 $410.38 $0.00 $370.05 $66,227.34
116 $66,227.34 $410.38 $0.00 $374.46 $67,012.18
117 $67,012.18 $410.38 $0.00 $378.90 $67,801.46
118 $67,801.46 $410.38 $0.00 $383.36 $68,595.20
119 $68,595.20 $410.38 $0.00 $387.85 $69,393.43
120 $69,393.43 $410.38 $0.00 $392.36 $70,196.17
121 $70,196.17 $410.38 $0.00 $396.90 $71,003.45
122 $71,003.45 $410.38 $0.00 $401.46 $71,815.29
123 $71,815.29 $410.38 $0.00 $406.05 $72,631.72
124 $72,631.72 $410.38 $0.00 $410.67 $73,452.77
125 $73,452.77 $410.38 $0.00 $415.31 $74,278.46
126 $74,278.46 $410.38 $0.00 $419.98 $75,108.82
127 $75,108.82 $410.38 $0.00 $424.68 $75,943.88
128 $75,943.88 $410.38 $0.00 $429.40 $76,783.66
129 $76,783.66 $410.38 $0.00 $434.15 $77,628.19
130 $77,628.19 $410.38 $0.00 $438.92 $78,477.49
131 $78,477.49 $410.38 $0.00 $443.72 $79,331.59
132 $79,331.59 $410.38 $0.00 $448.55 $80,190.52
133 $80,190.52 $410.38 $0.00 $453.41 $81,054.31
134 $81,054.31 $410.38 $0.00 $458.29 $81,922.98
135 $81,922.98 $410.38 $0.00 $463.20 $82,796.56
136 $82,796.56 $410.38 $0.00 $468.14 $83,675.08
137 $83,675.08 $410.38 $0.00 $473.11 $84,558.57
138 $84,558.57 $410.38 $0.00 $478.11 $85,447.06
139 $85,447.06 $410.38 $0.00 $483.13 $86,340.57
140 $86,340.57 $410.38 $0.00 $488.18 $87,239.13
141 $87,239.13 $410.38 $0.00 $493.26 $88,142.77
142 $88,142.77 $410.38 $0.00 $498.37 $89,051.52
143 $89,051.52 $410.38 $0.00 $503.51 $89,965.41
144 $89,965.41 $410.38 $0.00 $508.68 $90,884.47
145 $90,884.47 $410.38 $0.00 $513.87 $91,808.72
146 $91,808.72 $410.38 $0.00 $519.10 $92,738.20
147 $92,738.20 $410.38 $0.00 $524.36 $93,672.94
148 $93,672.94 $410.38 $0.00 $529.64 $94,612.96
149 $94,612.96 $410.38 $0.00 $534.96 $95,558.30
150 $95,558.30 $410.38 $0.00 $540.30 $96,508.98
151 $96,508.98 $410.38 $0.00 $545.68 $97,465.04
152 $97,465.04 $410.38 $0.00 $551.08 $98,426.50
153 $98,426.50 $410.38 $0.00 $556.52 $99,393.40
154 $99,393.40 $410.38 $0.00 $561.98 $100,365.76
155 $100,365.76 $410.38 $0.00 $567.48 $101,343.62
156 $101,343.62 $410.38 $0.00 $573.01 $102,327.01
157 $102,327.01 $410.38 $0.00 $578.57 $103,315.96
158 $103,315.96 $410.38 $0.00 $584.16 $104,310.50
159 $104,310.50 $410.38 $0.00 $589.79 $105,310.67
160 $105,310.67 $410.38 $0.00 $595.44 $106,316.49
161 $106,316.49 $410.38 $0.00 $601.13 $107,328.00
162 $107,328.00 $410.38 $0.00 $606.85 $108,345.23
163 $108,345.23 $410.38 $0.00 $612.60 $109,368.21
164 $109,368.21 $410.38 $0.00 $618.38 $110,396.97
165 $110,396.97 $410.38 $0.00 $624.20 $111,431.55
166 $111,431.55 $410.38 $0.00 $630.05 $112,471.98
167 $112,471.98 $410.38 $0.00 $635.93 $113,518.29
168 $113,518.29 $410.38 $0.00 $641.85 $114,570.52
169 $114,570.52 $410.38 $0.00 $647.80 $115,628.70
170 $115,628.70 $410.38 $0.00 $653.78 $116,692.86
171 $116,692.86 $410.38 $0.00 $659.80 $117,763.04
172 $117,763.04 $410.38 $0.00 $665.85 $118,839.27
173 $118,839.27 $410.38 $0.00 $671.93 $119,921.58
174 $119,921.58 $410.38 $0.00 $678.05 $121,010.01
175 $121,010.01 $410.38 $0.00 $684.21 $122,104.60
176 $122,104.60 $410.38 $0.00 $690.40 $123,205.38
177 $123,205.38 $410.38 $0.00 $696.62 $124,312.38
178 $124,312.38 $410.38 $0.00 $702.88 $125,425.64
179 $125,425.64 $410.38 $0.00 $709.17 $126,545.19
180 $126,545.19 $410.38 $0.00 $715.50 $127,671.07
181 $127,671.07 $410.38 $0.00 $721.87 $128,803.32
182 $128,803.32 $410.38 $0.00 $728.27 $129,941.97
183 $129,941.97 $410.38 $0.00 $734.71 $131,087.06
184 $131,087.06 $410.38 $0.00 $741.19 $132,238.63
185 $132,238.63 $410.38 $0.00 $747.70 $133,396.71
186 $133,396.71 $410.38 $0.00 $754.24 $134,561.33
187 $134,561.33 $410.38 $0.00 $760.83 $135,732.54
188 $135,732.54 $410.38 $0.00 $767.45 $136,910.37
189 $136,910.37 $410.38 $0.00 $774.11 $138,094.86
190 $138,094.86 $410.38 $0.00 $780.81 $139,286.05
191 $139,286.05 $410.38 $0.00 $787.54 $140,483.97
192 $140,483.97 $410.38 $0.00 $794.32 $141,688.67
193 $141,688.67 $410.38 $0.00 $801.13 $142,900.18
194 $142,900.18 $410.38 $0.00 $807.98 $144,118.54
195 $144,118.54 $410.38 $0.00 $814.87 $145,343.79
196 $145,343.79 $410.38 $0.00 $821.79 $146,575.96
197 $146,575.96 $410.38 $0.00 $828.76 $147,815.10
198 $147,815.10 $410.38 $0.00 $835.77 $149,061.25
199 $149,061.25 $410.38 $0.00 $842.81 $150,314.44
200 $150,314.44 $410.38 $0.00 $849.90 $151,574.72
201 $151,574.72 $410.38 $0.00 $857.03 $152,842.13
202 $152,842.13 $410.38 $0.00 $864.19 $154,116.70
203 $154,116.70 $410.38 $0.00 $871.40 $155,398.48
204 $155,398.48 $410.38 $0.00 $878.65 $156,687.51
205 $156,687.51 $410.38 $0.00 $885.93 $157,983.82
206 $157,983.82 $410.38 $0.00 $893.26 $159,287.46
207 $159,287.46 $410.38 $0.00 $900.63 $160,598.47
208 $160,598.47 $410.38 $0.00 $908.05 $161,916.90
209 $161,916.90 $410.38 $0.00 $915.50 $163,242.78
210 $163,242.78 $410.38 $0.00 $923.00 $164,576.16
211 $164,576.16 $410.38 $0.00 $930.54 $165,917.08
212 $165,917.08 $410.38 $0.00 $938.12 $167,265.58
213 $167,265.58 $410.38 $0.00 $945.74 $168,621.70
214 $168,621.70 $410.38 $0.00 $953.41 $169,985.49
215 $169,985.49 $410.38 $0.00 $961.12 $171,356.99
216 $171,356.99 $410.38 $0.00 $968.88 $172,736.25
217 $172,736.25 $410.38 $48,113.13 $976.68 $126,010.18
218 $126,010.18 $410.38 $0.00 $712.48 $127,133.04
219 $127,133.04 $410.38 $0.00 $718.83 $128,262.25
220 $128,262.25 $410.38 $0.00 $725.21 $129,397.84
221 $129,397.84 $410.38 $0.00 $731.63 $130,539.85
222 $130,539.85 $410.38 $0.00 $738.09 $131,688.32
223 $131,688.32 $410.38 $0.00 $744.58 $132,843.28
224 $132,843.28 $410.38 $0.00 $751.12 $134,004.78
225 $134,004.78 $410.38 $0.00 $757.68 $135,172.84
226 $135,172.84 $410.38 $0.00 $764.29 $136,347.51
227 $136,347.51 $410.38 $0.00 $770.93 $137,528.82
228 $137,528.82 $410.38 $0.00 $777.61 $138,716.81
229 $138,716.81 $410.38 $50,518.79 $784.33 $89,392.73
230 $89,392.73 $410.38 $0.00 $505.44 $90,308.55
231 $90,308.55 $410.38 $0.00 $510.62 $91,229.55
232 $91,229.55 $410.38 $0.00 $515.83 $92,155.76
233 $92,155.76 $410.38 $0.00 $521.06 $93,087.20
234 $93,087.20 $410.38 $0.00 $526.33 $94,023.91
235 $94,023.91 $410.38 $0.00 $531.62 $94,965.91
236 $94,965.91 $410.38 $0.00 $536.95 $95,913.24
237 $95,913.24 $410.38 $0.00 $542.31 $96,865.93
238 $96,865.93 $410.38 $0.00 $547.69 $97,824.00
239 $97,824.00 $410.38 $0.00 $553.11 $98,787.49
240 $98,787.49 $410.38 $0.00 $558.56 $99,756.43
241 $99,756.43 $410.38 $53,044.73 $564.04 $47,686.12
242 $47,686.12 $410.38 $0.00 $269.62 $48,366.12
243 $48,366.12 $410.38 $0.00 $273.47 $49,049.97
244 $49,049.97 $410.38 $0.00 $277.34 $49,737.69
245 $49,737.69 $410.38 $0.00 $281.22 $50,429.29
246 $50,429.29 $410.38 $0.00 $285.13 $51,124.80
247 $51,124.80 $410.38 $0.00 $289.07 $51,824.25
248 $51,824.25 $410.38 $0.00 $293.02 $52,527.65
249 $52,527.65 $410.38 $0.00 $297.00 $53,235.03
250 $53,235.03 $410.38 $0.00 $301.00 $53,946.41
251 $53,946.41 $410.38 $0.00 $305.02 $54,661.81
252 $54,661.81 $410.38 $0.00 $309.07 $55,381.26
253 $55,381.26 $0.00 $55,696.96 $313.13 ($2.57)