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 2042$253,403
Monthly savings required$2,003

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 $1,013,612.99 for students enrolling in 2042 if tuition increases average 7% per year until then.   Assuming you have no current college savings, monthly deposits of $2,002.70 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 Increase7%
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 $2,002.70 $0.00 $0.00 $2,002.70
2 $2,002.70 $2,002.70 $0.00 $11.32 $4,016.72
3 $4,016.72 $2,002.70 $0.00 $22.71 $6,042.13
4 $6,042.13 $2,002.70 $0.00 $34.16 $8,078.99
5 $8,078.99 $2,002.70 $0.00 $45.68 $10,127.37
6 $10,127.37 $2,002.70 $0.00 $57.26 $12,187.33
7 $12,187.33 $2,002.70 $0.00 $68.91 $14,258.94
8 $14,258.94 $2,002.70 $0.00 $80.62 $16,342.26
9 $16,342.26 $2,002.70 $0.00 $92.40 $18,437.36
10 $18,437.36 $2,002.70 $0.00 $104.25 $20,544.31
11 $20,544.31 $2,002.70 $0.00 $116.16 $22,663.17
12 $22,663.17 $2,002.70 $0.00 $128.14 $24,794.01
13 $24,794.01 $2,002.70 $0.00 $140.19 $26,936.90
14 $26,936.90 $2,002.70 $0.00 $152.31 $29,091.91
15 $29,091.91 $2,002.70 $0.00 $164.49 $31,259.10
16 $31,259.10 $2,002.70 $0.00 $176.74 $33,438.54
17 $33,438.54 $2,002.70 $0.00 $189.07 $35,630.31
18 $35,630.31 $2,002.70 $0.00 $201.46 $37,834.47
19 $37,834.47 $2,002.70 $0.00 $213.92 $40,051.09
20 $40,051.09 $2,002.70 $0.00 $226.45 $42,280.24
21 $42,280.24 $2,002.70 $0.00 $239.06 $44,522.00
22 $44,522.00 $2,002.70 $0.00 $251.73 $46,776.43
23 $46,776.43 $2,002.70 $0.00 $264.48 $49,043.61
24 $49,043.61 $2,002.70 $0.00 $277.30 $51,323.61
25 $51,323.61 $2,002.70 $0.00 $290.19 $53,616.50
26 $53,616.50 $2,002.70 $0.00 $303.16 $55,922.36
27 $55,922.36 $2,002.70 $0.00 $316.19 $58,241.25
28 $58,241.25 $2,002.70 $0.00 $329.30 $60,573.25
29 $60,573.25 $2,002.70 $0.00 $342.49 $62,918.44
30 $62,918.44 $2,002.70 $0.00 $355.75 $65,276.89
31 $65,276.89 $2,002.70 $0.00 $369.09 $67,648.68
32 $67,648.68 $2,002.70 $0.00 $382.50 $70,033.88
33 $70,033.88 $2,002.70 $0.00 $395.98 $72,432.56
34 $72,432.56 $2,002.70 $0.00 $409.54 $74,844.80
35 $74,844.80 $2,002.70 $0.00 $423.18 $77,270.68
36 $77,270.68 $2,002.70 $0.00 $436.90 $79,710.28
37 $79,710.28 $2,002.70 $0.00 $450.69 $82,163.67
38 $82,163.67 $2,002.70 $0.00 $464.57 $84,630.94
39 $84,630.94 $2,002.70 $0.00 $478.52 $87,112.16
40 $87,112.16 $2,002.70 $0.00 $492.54 $89,607.40
41 $89,607.40 $2,002.70 $0.00 $506.65 $92,116.75
42 $92,116.75 $2,002.70 $0.00 $520.84 $94,640.29
43 $94,640.29 $2,002.70 $0.00 $535.11 $97,178.10
44 $97,178.10 $2,002.70 $0.00 $549.46 $99,730.26
45 $99,730.26 $2,002.70 $0.00 $563.89 $102,296.85
46 $102,296.85 $2,002.70 $0.00 $578.40 $104,877.95
47 $104,877.95 $2,002.70 $0.00 $593.00 $107,473.65
48 $107,473.65 $2,002.70 $0.00 $607.67 $110,084.02
49 $110,084.02 $2,002.70 $0.00 $622.43 $112,709.15
50 $112,709.15 $2,002.70 $0.00 $637.27 $115,349.12
51 $115,349.12 $2,002.70 $0.00 $652.20 $118,004.02
52 $118,004.02 $2,002.70 $0.00 $667.21 $120,673.93
53 $120,673.93 $2,002.70 $0.00 $682.31 $123,358.94
54 $123,358.94 $2,002.70 $0.00 $697.49 $126,059.13
55 $126,059.13 $2,002.70 $0.00 $712.76 $128,774.59
56 $128,774.59 $2,002.70 $0.00 $728.11 $131,505.40
57 $131,505.40 $2,002.70 $0.00 $743.55 $134,251.65
58 $134,251.65 $2,002.70 $0.00 $759.08 $137,013.43
59 $137,013.43 $2,002.70 $0.00 $774.69 $139,790.82
60 $139,790.82 $2,002.70 $0.00 $790.40 $142,583.92
61 $142,583.92 $2,002.70 $0.00 $806.19 $145,392.81
62 $145,392.81 $2,002.70 $0.00 $822.07 $148,217.58
63 $148,217.58 $2,002.70 $0.00 $838.04 $151,058.32
64 $151,058.32 $2,002.70 $0.00 $854.11 $153,915.13
65 $153,915.13 $2,002.70 $0.00 $870.26 $156,788.09
66 $156,788.09 $2,002.70 $0.00 $886.50 $159,677.29
67 $159,677.29 $2,002.70 $0.00 $902.84 $162,582.83
68 $162,582.83 $2,002.70 $0.00 $919.27 $165,504.80
69 $165,504.80 $2,002.70 $0.00 $935.79 $168,443.29
70 $168,443.29 $2,002.70 $0.00 $952.40 $171,398.39
71 $171,398.39 $2,002.70 $0.00 $969.11 $174,370.20
72 $174,370.20 $2,002.70 $0.00 $985.91 $177,358.81
73 $177,358.81 $2,002.70 $0.00 $1,002.81 $180,364.32
74 $180,364.32 $2,002.70 $0.00 $1,019.81 $183,386.83
75 $183,386.83 $2,002.70 $0.00 $1,036.90 $186,426.43
76 $186,426.43 $2,002.70 $0.00 $1,054.08 $189,483.21
77 $189,483.21 $2,002.70 $0.00 $1,071.37 $192,557.28
78 $192,557.28 $2,002.70 $0.00 $1,088.75 $195,648.73
79 $195,648.73 $2,002.70 $0.00 $1,106.23 $198,757.66
80 $198,757.66 $2,002.70 $0.00 $1,123.80 $201,884.16
81 $201,884.16 $2,002.70 $0.00 $1,141.48 $205,028.34
82 $205,028.34 $2,002.70 $0.00 $1,159.26 $208,190.30
83 $208,190.30 $2,002.70 $0.00 $1,177.14 $211,370.14
84 $211,370.14 $2,002.70 $0.00 $1,195.12 $214,567.96
85 $214,567.96 $2,002.70 $0.00 $1,213.20 $217,783.86
86 $217,783.86 $2,002.70 $0.00 $1,231.38 $221,017.94
87 $221,017.94 $2,002.70 $0.00 $1,249.67 $224,270.31
88 $224,270.31 $2,002.70 $0.00 $1,268.06 $227,541.07
89 $227,541.07 $2,002.70 $0.00 $1,286.55 $230,830.32
90 $230,830.32 $2,002.70 $0.00 $1,305.15 $234,138.17
91 $234,138.17 $2,002.70 $0.00 $1,323.85 $237,464.72
92 $237,464.72 $2,002.70 $0.00 $1,342.66 $240,810.08
93 $240,810.08 $2,002.70 $0.00 $1,361.58 $244,174.36
94 $244,174.36 $2,002.70 $0.00 $1,380.60 $247,557.66
95 $247,557.66 $2,002.70 $0.00 $1,399.73 $250,960.09
96 $250,960.09 $2,002.70 $0.00 $1,418.96 $254,381.75
97 $254,381.75 $2,002.70 $0.00 $1,438.31 $257,822.76
98 $257,822.76 $2,002.70 $0.00 $1,457.77 $261,283.23
99 $261,283.23 $2,002.70 $0.00 $1,477.33 $264,763.26
100 $264,763.26 $2,002.70 $0.00 $1,497.01 $268,262.97
101 $268,262.97 $2,002.70 $0.00 $1,516.80 $271,782.47
102 $271,782.47 $2,002.70 $0.00 $1,536.70 $275,321.87
103 $275,321.87 $2,002.70 $0.00 $1,556.71 $278,881.28
104 $278,881.28 $2,002.70 $0.00 $1,576.84 $282,460.82
105 $282,460.82 $2,002.70 $0.00 $1,597.07 $286,060.59
106 $286,060.59 $2,002.70 $0.00 $1,617.43 $289,680.72
107 $289,680.72 $2,002.70 $0.00 $1,637.90 $293,321.32
108 $293,321.32 $2,002.70 $0.00 $1,658.48 $296,982.50
109 $296,982.50 $2,002.70 $0.00 $1,679.18 $300,664.38
110 $300,664.38 $2,002.70 $0.00 $1,700.00 $304,367.08
111 $304,367.08 $2,002.70 $0.00 $1,720.94 $308,090.72
112 $308,090.72 $2,002.70 $0.00 $1,741.99 $311,835.41
113 $311,835.41 $2,002.70 $0.00 $1,763.16 $315,601.27
114 $315,601.27 $2,002.70 $0.00 $1,784.46 $319,388.43
115 $319,388.43 $2,002.70 $0.00 $1,805.87 $323,197.00
116 $323,197.00 $2,002.70 $0.00 $1,827.40 $327,027.10
117 $327,027.10 $2,002.70 $0.00 $1,849.06 $330,878.86
118 $330,878.86 $2,002.70 $0.00 $1,870.84 $334,752.40
119 $334,752.40 $2,002.70 $0.00 $1,892.74 $338,647.84
120 $338,647.84 $2,002.70 $0.00 $1,914.76 $342,565.30
121 $342,565.30 $2,002.70 $0.00 $1,936.91 $346,504.91
122 $346,504.91 $2,002.70 $0.00 $1,959.19 $350,466.80
123 $350,466.80 $2,002.70 $0.00 $1,981.59 $354,451.09
124 $354,451.09 $2,002.70 $0.00 $2,004.12 $358,457.91
125 $358,457.91 $2,002.70 $0.00 $2,026.77 $362,487.38
126 $362,487.38 $2,002.70 $0.00 $2,049.56 $366,539.64
127 $366,539.64 $2,002.70 $0.00 $2,072.47 $370,614.81
128 $370,614.81 $2,002.70 $0.00 $2,095.51 $374,713.02
129 $374,713.02 $2,002.70 $0.00 $2,118.68 $378,834.40
130 $378,834.40 $2,002.70 $0.00 $2,141.98 $382,979.08
131 $382,979.08 $2,002.70 $0.00 $2,165.42 $387,147.20
132 $387,147.20 $2,002.70 $0.00 $2,188.99 $391,338.89
133 $391,338.89 $2,002.70 $0.00 $2,212.69 $395,554.28
134 $395,554.28 $2,002.70 $0.00 $2,236.52 $399,793.50
135 $399,793.50 $2,002.70 $0.00 $2,260.49 $404,056.69
136 $404,056.69 $2,002.70 $0.00 $2,284.60 $408,343.99
137 $408,343.99 $2,002.70 $0.00 $2,308.84 $412,655.53
138 $412,655.53 $2,002.70 $0.00 $2,333.21 $416,991.44
139 $416,991.44 $2,002.70 $0.00 $2,357.73 $421,351.87
140 $421,351.87 $2,002.70 $0.00 $2,382.38 $425,736.95
141 $425,736.95 $2,002.70 $0.00 $2,407.18 $430,146.83
142 $430,146.83 $2,002.70 $0.00 $2,432.11 $434,581.64
143 $434,581.64 $2,002.70 $0.00 $2,457.19 $439,041.53
144 $439,041.53 $2,002.70 $0.00 $2,482.40 $443,526.63
145 $443,526.63 $2,002.70 $0.00 $2,507.76 $448,037.09
146 $448,037.09 $2,002.70 $0.00 $2,533.27 $452,573.06
147 $452,573.06 $2,002.70 $0.00 $2,558.91 $457,134.67
148 $457,134.67 $2,002.70 $0.00 $2,584.71 $461,722.08
149 $461,722.08 $2,002.70 $0.00 $2,610.64 $466,335.42
150 $466,335.42 $2,002.70 $0.00 $2,636.73 $470,974.85
151 $470,974.85 $2,002.70 $0.00 $2,662.96 $475,640.51
152 $475,640.51 $2,002.70 $0.00 $2,689.34 $480,332.55
153 $480,332.55 $2,002.70 $0.00 $2,715.87 $485,051.12
154 $485,051.12 $2,002.70 $0.00 $2,742.55 $489,796.37
155 $489,796.37 $2,002.70 $0.00 $2,769.38 $494,568.45
156 $494,568.45 $2,002.70 $0.00 $2,796.36 $499,367.51
157 $499,367.51 $2,002.70 $0.00 $2,823.50 $504,193.71
158 $504,193.71 $2,002.70 $0.00 $2,850.78 $509,047.19
159 $509,047.19 $2,002.70 $0.00 $2,878.23 $513,928.12
160 $513,928.12 $2,002.70 $0.00 $2,905.82 $518,836.64
161 $518,836.64 $2,002.70 $0.00 $2,933.58 $523,772.92
162 $523,772.92 $2,002.70 $0.00 $2,961.49 $528,737.11
163 $528,737.11 $2,002.70 $0.00 $2,989.56 $533,729.37
164 $533,729.37 $2,002.70 $0.00 $3,017.78 $538,749.85
165 $538,749.85 $2,002.70 $0.00 $3,046.17 $543,798.72
166 $543,798.72 $2,002.70 $0.00 $3,074.72 $548,876.14
167 $548,876.14 $2,002.70 $0.00 $3,103.43 $553,982.27
168 $553,982.27 $2,002.70 $0.00 $3,132.30 $559,117.27
169 $559,117.27 $2,002.70 $0.00 $3,161.33 $564,281.30
170 $564,281.30 $2,002.70 $0.00 $3,190.53 $569,474.53
171 $569,474.53 $2,002.70 $0.00 $3,219.89 $574,697.12
172 $574,697.12 $2,002.70 $0.00 $3,249.42 $579,949.24
173 $579,949.24 $2,002.70 $0.00 $3,279.12 $585,231.06
174 $585,231.06 $2,002.70 $0.00 $3,308.98 $590,542.74
175 $590,542.74 $2,002.70 $0.00 $3,339.01 $595,884.45
176 $595,884.45 $2,002.70 $0.00 $3,369.22 $601,256.37
177 $601,256.37 $2,002.70 $0.00 $3,399.59 $606,658.66
178 $606,658.66 $2,002.70 $0.00 $3,430.14 $612,091.50
179 $612,091.50 $2,002.70 $0.00 $3,460.85 $617,555.05
180 $617,555.05 $2,002.70 $0.00 $3,491.75 $623,049.50
181 $623,049.50 $2,002.70 $0.00 $3,522.81 $628,575.01
182 $628,575.01 $2,002.70 $0.00 $3,554.05 $634,131.76
183 $634,131.76 $2,002.70 $0.00 $3,585.47 $639,719.93
184 $639,719.93 $2,002.70 $0.00 $3,617.07 $645,339.70
185 $645,339.70 $2,002.70 $0.00 $3,648.84 $650,991.24
186 $650,991.24 $2,002.70 $0.00 $3,680.80 $656,674.74
187 $656,674.74 $2,002.70 $0.00 $3,712.93 $662,390.37
188 $662,390.37 $2,002.70 $0.00 $3,745.25 $668,138.32
189 $668,138.32 $2,002.70 $0.00 $3,777.75 $673,918.77
190 $673,918.77 $2,002.70 $0.00 $3,810.43 $679,731.90
191 $679,731.90 $2,002.70 $0.00 $3,843.30 $685,577.90
192 $685,577.90 $2,002.70 $0.00 $3,876.36 $691,456.96
193 $691,456.96 $2,002.70 $0.00 $3,909.60 $697,369.26
194 $697,369.26 $2,002.70 $0.00 $3,943.03 $703,314.99
195 $703,314.99 $2,002.70 $0.00 $3,976.65 $709,294.34
196 $709,294.34 $2,002.70 $0.00 $4,010.45 $715,307.49
197 $715,307.49 $2,002.70 $0.00 $4,044.45 $721,354.64
198 $721,354.64 $2,002.70 $0.00 $4,078.64 $727,435.98
199 $727,435.98 $2,002.70 $0.00 $4,113.03 $733,551.71
200 $733,551.71 $2,002.70 $0.00 $4,147.61 $739,702.02
201 $739,702.02 $2,002.70 $0.00 $4,182.38 $745,887.10
202 $745,887.10 $2,002.70 $0.00 $4,217.35 $752,107.15
203 $752,107.15 $2,002.70 $0.00 $4,252.52 $758,362.37
204 $758,362.37 $2,002.70 $0.00 $4,287.89 $764,652.96
205 $764,652.96 $2,002.70 $0.00 $4,323.46 $770,979.12
206 $770,979.12 $2,002.70 $0.00 $4,359.23 $777,341.05
207 $777,341.05 $2,002.70 $0.00 $4,395.20 $783,738.95
208 $783,738.95 $2,002.70 $0.00 $4,431.37 $790,173.02
209 $790,173.02 $2,002.70 $0.00 $4,467.75 $796,643.47
210 $796,643.47 $2,002.70 $0.00 $4,504.34 $803,150.51
211 $803,150.51 $2,002.70 $0.00 $4,541.13 $809,694.34
212 $809,694.34 $2,002.70 $0.00 $4,578.13 $816,275.17
213 $816,275.17 $2,002.70 $0.00 $4,615.34 $822,893.21
214 $822,893.21 $2,002.70 $0.00 $4,652.76 $829,548.67
215 $829,548.67 $2,002.70 $0.00 $4,690.39 $836,241.76
216 $836,241.76 $2,002.70 $0.00 $4,728.23 $842,972.69
217 $842,972.69 $2,002.70 $228,294.15 $4,766.29 $621,447.53
218 $621,447.53 $2,002.70 $0.00 $3,513.75 $626,963.98
219 $626,963.98 $2,002.70 $0.00 $3,544.95 $632,511.63
220 $632,511.63 $2,002.70 $0.00 $3,576.31 $638,090.64
221 $638,090.64 $2,002.70 $0.00 $3,607.86 $643,701.20
222 $643,701.20 $2,002.70 $0.00 $3,639.58 $649,343.48
223 $649,343.48 $2,002.70 $0.00 $3,671.48 $655,017.66
224 $655,017.66 $2,002.70 $0.00 $3,703.57 $660,723.93
225 $660,723.93 $2,002.70 $0.00 $3,735.83 $666,462.46
226 $666,462.46 $2,002.70 $0.00 $3,768.28 $672,233.44
227 $672,233.44 $2,002.70 $0.00 $3,800.91 $678,037.05
228 $678,037.05 $2,002.70 $0.00 $3,833.72 $683,873.47
229 $683,873.47 $2,002.70 $244,274.74 $3,866.72 $445,468.15
230 $445,468.15 $2,002.70 $0.00 $2,518.74 $449,989.59
231 $449,989.59 $2,002.70 $0.00 $2,544.31 $454,536.60
232 $454,536.60 $2,002.70 $0.00 $2,570.02 $459,109.32
233 $459,109.32 $2,002.70 $0.00 $2,595.87 $463,707.89
234 $463,707.89 $2,002.70 $0.00 $2,621.87 $468,332.46
235 $468,332.46 $2,002.70 $0.00 $2,648.02 $472,983.18
236 $472,983.18 $2,002.70 $0.00 $2,674.32 $477,660.20
237 $477,660.20 $2,002.70 $0.00 $2,700.76 $482,363.66
238 $482,363.66 $2,002.70 $0.00 $2,727.35 $487,093.71
239 $487,093.71 $2,002.70 $0.00 $2,754.10 $491,850.51
240 $491,850.51 $2,002.70 $0.00 $2,780.99 $496,634.20
241 $496,634.20 $2,002.70 $261,373.97 $2,808.04 $240,070.97
242 $240,070.97 $2,002.70 $0.00 $1,357.40 $243,431.07
243 $243,431.07 $2,002.70 $0.00 $1,376.39 $246,810.16
244 $246,810.16 $2,002.70 $0.00 $1,395.50 $250,208.36
245 $250,208.36 $2,002.70 $0.00 $1,414.71 $253,625.77
246 $253,625.77 $2,002.70 $0.00 $1,434.04 $257,062.51
247 $257,062.51 $2,002.70 $0.00 $1,453.47 $260,518.68
248 $260,518.68 $2,002.70 $0.00 $1,473.01 $263,994.39
249 $263,994.39 $2,002.70 $0.00 $1,492.66 $267,489.75
250 $267,489.75 $2,002.70 $0.00 $1,512.43 $271,004.88
251 $271,004.88 $2,002.70 $0.00 $1,532.30 $274,539.88
252 $274,539.88 $2,002.70 $0.00 $1,552.29 $278,094.87
253 $278,094.87 $0.00 $279,670.15 $1,572.39 -$2.89