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 2042$80,661
Monthly savings required$637

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 $322,644.19 for students enrolling in 2042 if tuition increases average 7% per year until then.   Assuming you have no current college savings, monthly deposits of $637.48 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$21,500.00
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 Dixie State College of Utah in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $637.48 $0.00 $0.00 $637.48
2 $637.48 $637.48 $0.00 $3.60 $1,278.56
3 $1,278.56 $637.48 $0.00 $7.23 $1,923.27
4 $1,923.27 $637.48 $0.00 $10.87 $2,571.62
5 $2,571.62 $637.48 $0.00 $14.54 $3,223.64
6 $3,223.64 $637.48 $0.00 $18.23 $3,879.35
7 $3,879.35 $637.48 $0.00 $21.93 $4,538.76
8 $4,538.76 $637.48 $0.00 $25.66 $5,201.90
9 $5,201.90 $637.48 $0.00 $29.41 $5,868.79
10 $5,868.79 $637.48 $0.00 $33.18 $6,539.45
11 $6,539.45 $637.48 $0.00 $36.98 $7,213.91
12 $7,213.91 $637.48 $0.00 $40.79 $7,892.18
13 $7,892.18 $637.48 $0.00 $44.62 $8,574.28
14 $8,574.28 $637.48 $0.00 $48.48 $9,260.24
15 $9,260.24 $637.48 $0.00 $52.36 $9,950.08
16 $9,950.08 $637.48 $0.00 $56.26 $10,643.82
17 $10,643.82 $637.48 $0.00 $60.18 $11,341.48
18 $11,341.48 $637.48 $0.00 $64.13 $12,043.09
19 $12,043.09 $637.48 $0.00 $68.09 $12,748.66
20 $12,748.66 $637.48 $0.00 $72.08 $13,458.22
21 $13,458.22 $637.48 $0.00 $76.09 $14,171.79
22 $14,171.79 $637.48 $0.00 $80.13 $14,889.40
23 $14,889.40 $637.48 $0.00 $84.19 $15,611.07
24 $15,611.07 $637.48 $0.00 $88.27 $16,336.82
25 $16,336.82 $637.48 $0.00 $92.37 $17,066.67
26 $17,066.67 $637.48 $0.00 $96.50 $17,800.65
27 $17,800.65 $637.48 $0.00 $100.65 $18,538.78
28 $18,538.78 $637.48 $0.00 $104.82 $19,281.08
29 $19,281.08 $637.48 $0.00 $109.02 $20,027.58
30 $20,027.58 $637.48 $0.00 $113.24 $20,778.30
31 $20,778.30 $637.48 $0.00 $117.48 $21,533.26
32 $21,533.26 $637.48 $0.00 $121.75 $22,292.49
33 $22,292.49 $637.48 $0.00 $126.04 $23,056.01
34 $23,056.01 $637.48 $0.00 $130.36 $23,823.85
35 $23,823.85 $637.48 $0.00 $134.70 $24,596.03
36 $24,596.03 $637.48 $0.00 $139.07 $25,372.58
37 $25,372.58 $637.48 $0.00 $143.46 $26,153.52
38 $26,153.52 $637.48 $0.00 $147.88 $26,938.88
39 $26,938.88 $637.48 $0.00 $152.32 $27,728.68
40 $27,728.68 $637.48 $0.00 $156.78 $28,522.94
41 $28,522.94 $637.48 $0.00 $161.27 $29,321.69
42 $29,321.69 $637.48 $0.00 $165.79 $30,124.96
43 $30,124.96 $637.48 $0.00 $170.33 $30,932.77
44 $30,932.77 $637.48 $0.00 $174.90 $31,745.15
45 $31,745.15 $637.48 $0.00 $179.49 $32,562.12
46 $32,562.12 $637.48 $0.00 $184.11 $33,383.71
47 $33,383.71 $637.48 $0.00 $188.76 $34,209.95
48 $34,209.95 $637.48 $0.00 $193.43 $35,040.86
49 $35,040.86 $637.48 $0.00 $198.13 $35,876.47
50 $35,876.47 $637.48 $0.00 $202.85 $36,716.80
51 $36,716.80 $637.48 $0.00 $207.60 $37,561.88
52 $37,561.88 $637.48 $0.00 $212.38 $38,411.74
53 $38,411.74 $637.48 $0.00 $217.19 $39,266.41
54 $39,266.41 $637.48 $0.00 $222.02 $40,125.91
55 $40,125.91 $637.48 $0.00 $226.88 $40,990.27
56 $40,990.27 $637.48 $0.00 $231.76 $41,859.51
57 $41,859.51 $637.48 $0.00 $236.68 $42,733.67
58 $42,733.67 $637.48 $0.00 $241.62 $43,612.77
59 $43,612.77 $637.48 $0.00 $246.59 $44,496.84
60 $44,496.84 $637.48 $0.00 $251.59 $45,385.91
61 $45,385.91 $637.48 $0.00 $256.62 $46,280.01
62 $46,280.01 $637.48 $0.00 $261.67 $47,179.16
63 $47,179.16 $637.48 $0.00 $266.76 $48,083.40
64 $48,083.40 $637.48 $0.00 $271.87 $48,992.75
65 $48,992.75 $637.48 $0.00 $277.01 $49,907.24
66 $49,907.24 $637.48 $0.00 $282.18 $50,826.90
67 $50,826.90 $637.48 $0.00 $287.38 $51,751.76
68 $51,751.76 $637.48 $0.00 $292.61 $52,681.85
69 $52,681.85 $637.48 $0.00 $297.87 $53,617.20
70 $53,617.20 $637.48 $0.00 $303.16 $54,557.84
71 $54,557.84 $637.48 $0.00 $308.48 $55,503.80
72 $55,503.80 $637.48 $0.00 $313.83 $56,455.11
73 $56,455.11 $637.48 $0.00 $319.21 $57,411.80
74 $57,411.80 $637.48 $0.00 $324.61 $58,373.89
75 $58,373.89 $637.48 $0.00 $330.05 $59,341.42
76 $59,341.42 $637.48 $0.00 $335.53 $60,314.43
77 $60,314.43 $637.48 $0.00 $341.03 $61,292.94
78 $61,292.94 $637.48 $0.00 $346.56 $62,276.98
79 $62,276.98 $637.48 $0.00 $352.12 $63,266.58
80 $63,266.58 $637.48 $0.00 $357.72 $64,261.78
81 $64,261.78 $637.48 $0.00 $363.35 $65,262.61
82 $65,262.61 $637.48 $0.00 $369.00 $66,269.09
83 $66,269.09 $637.48 $0.00 $374.70 $67,281.27
84 $67,281.27 $637.48 $0.00 $380.42 $68,299.17
85 $68,299.17 $637.48 $0.00 $386.17 $69,322.82
86 $69,322.82 $637.48 $0.00 $391.96 $70,352.26
87 $70,352.26 $637.48 $0.00 $397.78 $71,387.52
88 $71,387.52 $637.48 $0.00 $403.64 $72,428.64
89 $72,428.64 $637.48 $0.00 $409.52 $73,475.64
90 $73,475.64 $637.48 $0.00 $415.44 $74,528.56
91 $74,528.56 $637.48 $0.00 $421.40 $75,587.44
92 $75,587.44 $637.48 $0.00 $427.38 $76,652.30
93 $76,652.30 $637.48 $0.00 $433.40 $77,723.18
94 $77,723.18 $637.48 $0.00 $439.46 $78,800.12
95 $78,800.12 $637.48 $0.00 $445.55 $79,883.15
96 $79,883.15 $637.48 $0.00 $451.67 $80,972.30
97 $80,972.30 $637.48 $0.00 $457.83 $82,067.61
98 $82,067.61 $637.48 $0.00 $464.02 $83,169.11
99 $83,169.11 $637.48 $0.00 $470.25 $84,276.84
100 $84,276.84 $637.48 $0.00 $476.51 $85,390.83
101 $85,390.83 $637.48 $0.00 $482.81 $86,511.12
102 $86,511.12 $637.48 $0.00 $489.15 $87,637.75
103 $87,637.75 $637.48 $0.00 $495.52 $88,770.75
104 $88,770.75 $637.48 $0.00 $501.92 $89,910.15
105 $89,910.15 $637.48 $0.00 $508.37 $91,056.00
106 $91,056.00 $637.48 $0.00 $514.84 $92,208.32
107 $92,208.32 $637.48 $0.00 $521.36 $93,367.16
108 $93,367.16 $637.48 $0.00 $527.91 $94,532.55
109 $94,532.55 $637.48 $0.00 $534.50 $95,704.53
110 $95,704.53 $637.48 $0.00 $541.13 $96,883.14
111 $96,883.14 $637.48 $0.00 $547.79 $98,068.41
112 $98,068.41 $637.48 $0.00 $554.49 $99,260.38
113 $99,260.38 $637.48 $0.00 $561.23 $100,459.09
114 $100,459.09 $637.48 $0.00 $568.01 $101,664.58
115 $101,664.58 $637.48 $0.00 $574.83 $102,876.89
116 $102,876.89 $637.48 $0.00 $581.68 $104,096.05
117 $104,096.05 $637.48 $0.00 $588.57 $105,322.10
118 $105,322.10 $637.48 $0.00 $595.51 $106,555.09
119 $106,555.09 $637.48 $0.00 $602.48 $107,795.05
120 $107,795.05 $637.48 $0.00 $609.49 $109,042.02
121 $109,042.02 $637.48 $0.00 $616.54 $110,296.04
122 $110,296.04 $637.48 $0.00 $623.63 $111,557.15
123 $111,557.15 $637.48 $0.00 $630.76 $112,825.39
124 $112,825.39 $637.48 $0.00 $637.93 $114,100.80
125 $114,100.80 $637.48 $0.00 $645.14 $115,383.42
126 $115,383.42 $637.48 $0.00 $652.39 $116,673.29
127 $116,673.29 $637.48 $0.00 $659.69 $117,970.46
128 $117,970.46 $637.48 $0.00 $667.02 $119,274.96
129 $119,274.96 $637.48 $0.00 $674.40 $120,586.84
130 $120,586.84 $637.48 $0.00 $681.82 $121,906.14
131 $121,906.14 $637.48 $0.00 $689.28 $123,232.90
132 $123,232.90 $637.48 $0.00 $696.78 $124,567.16
133 $124,567.16 $637.48 $0.00 $704.32 $125,908.96
134 $125,908.96 $637.48 $0.00 $711.91 $127,258.35
135 $127,258.35 $637.48 $0.00 $719.54 $128,615.37
136 $128,615.37 $637.48 $0.00 $727.21 $129,980.06
137 $129,980.06 $637.48 $0.00 $734.93 $131,352.47
138 $131,352.47 $637.48 $0.00 $742.69 $132,732.64
139 $132,732.64 $637.48 $0.00 $750.49 $134,120.61
140 $134,120.61 $637.48 $0.00 $758.34 $135,516.43
141 $135,516.43 $637.48 $0.00 $766.23 $136,920.14
142 $136,920.14 $637.48 $0.00 $774.17 $138,331.79
143 $138,331.79 $637.48 $0.00 $782.15 $139,751.42
144 $139,751.42 $637.48 $0.00 $790.17 $141,179.07
145 $141,179.07 $637.48 $0.00 $798.25 $142,614.80
146 $142,614.80 $637.48 $0.00 $806.36 $144,058.64
147 $144,058.64 $637.48 $0.00 $814.53 $145,510.65
148 $145,510.65 $637.48 $0.00 $822.74 $146,970.87
149 $146,970.87 $637.48 $0.00 $830.99 $148,439.34
150 $148,439.34 $637.48 $0.00 $839.30 $149,916.12
151 $149,916.12 $637.48 $0.00 $847.65 $151,401.25
152 $151,401.25 $637.48 $0.00 $856.04 $152,894.77
153 $152,894.77 $637.48 $0.00 $864.49 $154,396.74
154 $154,396.74 $637.48 $0.00 $872.98 $155,907.20
155 $155,907.20 $637.48 $0.00 $881.52 $157,426.20
156 $157,426.20 $637.48 $0.00 $890.11 $158,953.79
157 $158,953.79 $637.48 $0.00 $898.75 $160,490.02
158 $160,490.02 $637.48 $0.00 $907.43 $162,034.93
159 $162,034.93 $637.48 $0.00 $916.17 $163,588.58
160 $163,588.58 $637.48 $0.00 $924.95 $165,151.01
161 $165,151.01 $637.48 $0.00 $933.79 $166,722.28
162 $166,722.28 $637.48 $0.00 $942.67 $168,302.43
163 $168,302.43 $637.48 $0.00 $951.61 $169,891.52
164 $169,891.52 $637.48 $0.00 $960.59 $171,489.59
165 $171,489.59 $637.48 $0.00 $969.63 $173,096.70
166 $173,096.70 $637.48 $0.00 $978.71 $174,712.89
167 $174,712.89 $637.48 $0.00 $987.85 $176,338.22
168 $176,338.22 $637.48 $0.00 $997.04 $177,972.74
169 $177,972.74 $637.48 $0.00 $1,006.28 $179,616.50
170 $179,616.50 $637.48 $0.00 $1,015.58 $181,269.56
171 $181,269.56 $637.48 $0.00 $1,024.92 $182,931.96
172 $182,931.96 $637.48 $0.00 $1,034.32 $184,603.76
173 $184,603.76 $637.48 $0.00 $1,043.78 $186,285.02
174 $186,285.02 $637.48 $0.00 $1,053.28 $187,975.78
175 $187,975.78 $637.48 $0.00 $1,062.84 $189,676.10
176 $189,676.10 $637.48 $0.00 $1,072.46 $191,386.04
177 $191,386.04 $637.48 $0.00 $1,082.12 $193,105.64
178 $193,105.64 $637.48 $0.00 $1,091.85 $194,834.97
179 $194,834.97 $637.48 $0.00 $1,101.63 $196,574.08
180 $196,574.08 $637.48 $0.00 $1,111.46 $198,323.02
181 $198,323.02 $637.48 $0.00 $1,121.35 $200,081.85
182 $200,081.85 $637.48 $0.00 $1,131.29 $201,850.62
183 $201,850.62 $637.48 $0.00 $1,141.29 $203,629.39
184 $203,629.39 $637.48 $0.00 $1,151.35 $205,418.22
185 $205,418.22 $637.48 $0.00 $1,161.46 $207,217.16
186 $207,217.16 $637.48 $0.00 $1,171.64 $209,026.28
187 $209,026.28 $637.48 $0.00 $1,181.86 $210,845.62
188 $210,845.62 $637.48 $0.00 $1,192.15 $212,675.25
189 $212,675.25 $637.48 $0.00 $1,202.50 $214,515.23
190 $214,515.23 $637.48 $0.00 $1,212.90 $216,365.61
191 $216,365.61 $637.48 $0.00 $1,223.36 $218,226.45
192 $218,226.45 $637.48 $0.00 $1,233.88 $220,097.81
193 $220,097.81 $637.48 $0.00 $1,244.47 $221,979.76
194 $221,979.76 $637.48 $0.00 $1,255.11 $223,872.35
195 $223,872.35 $637.48 $0.00 $1,265.81 $225,775.64
196 $225,775.64 $637.48 $0.00 $1,276.57 $227,689.69
197 $227,689.69 $637.48 $0.00 $1,287.39 $229,614.56
198 $229,614.56 $637.48 $0.00 $1,298.27 $231,550.31
199 $231,550.31 $637.48 $0.00 $1,309.22 $233,497.01
200 $233,497.01 $637.48 $0.00 $1,320.23 $235,454.72
201 $235,454.72 $637.48 $0.00 $1,331.30 $237,423.50
202 $237,423.50 $637.48 $0.00 $1,342.43 $239,403.41
203 $239,403.41 $637.48 $0.00 $1,353.62 $241,394.51
204 $241,394.51 $637.48 $0.00 $1,364.88 $243,396.87
205 $243,396.87 $637.48 $0.00 $1,376.20 $245,410.55
206 $245,410.55 $637.48 $0.00 $1,387.59 $247,435.62
207 $247,435.62 $637.48 $0.00 $1,399.04 $249,472.14
208 $249,472.14 $637.48 $0.00 $1,410.55 $251,520.17
209 $251,520.17 $637.48 $0.00 $1,422.13 $253,579.78
210 $253,579.78 $637.48 $0.00 $1,433.78 $255,651.04
211 $255,651.04 $637.48 $0.00 $1,445.49 $257,734.01
212 $257,734.01 $637.48 $0.00 $1,457.27 $259,828.76
213 $259,828.76 $637.48 $0.00 $1,469.11 $261,935.35
214 $261,935.35 $637.48 $0.00 $1,481.02 $264,053.85
215 $264,053.85 $637.48 $0.00 $1,493.00 $266,184.33
216 $266,184.33 $637.48 $0.00 $1,505.04 $268,326.85
217 $268,326.85 $637.48 $72,668.54 $1,517.16 $197,812.95
218 $197,812.95 $637.48 $0.00 $1,118.46 $199,568.89
219 $199,568.89 $637.48 $0.00 $1,128.39 $201,334.76
220 $201,334.76 $637.48 $0.00 $1,138.38 $203,110.62
221 $203,110.62 $637.48 $0.00 $1,148.42 $204,896.52
222 $204,896.52 $637.48 $0.00 $1,158.51 $206,692.51
223 $206,692.51 $637.48 $0.00 $1,168.67 $208,498.66
224 $208,498.66 $637.48 $0.00 $1,178.88 $210,315.02
225 $210,315.02 $637.48 $0.00 $1,189.15 $212,141.65
226 $212,141.65 $637.48 $0.00 $1,199.48 $213,978.61
227 $213,978.61 $637.48 $0.00 $1,209.87 $215,825.96
228 $215,825.96 $637.48 $0.00 $1,220.31 $217,683.75
229 $217,683.75 $637.48 $77,755.34 $1,230.82 $141,796.71
230 $141,796.71 $637.48 $0.00 $801.74 $143,235.93
231 $143,235.93 $637.48 $0.00 $809.88 $144,683.29
232 $144,683.29 $637.48 $0.00 $818.06 $146,138.83
233 $146,138.83 $637.48 $0.00 $826.29 $147,602.60
234 $147,602.60 $637.48 $0.00 $834.57 $149,074.65
235 $149,074.65 $637.48 $0.00 $842.89 $150,555.02
236 $150,555.02 $637.48 $0.00 $851.26 $152,043.76
237 $152,043.76 $637.48 $0.00 $859.68 $153,540.92
238 $153,540.92 $637.48 $0.00 $868.14 $155,046.54
239 $155,046.54 $637.48 $0.00 $876.66 $156,560.68
240 $156,560.68 $637.48 $0.00 $885.22 $158,083.38
241 $158,083.38 $637.48 $83,198.22 $893.83 $76,416.47
242 $76,416.47 $637.48 $0.00 $432.07 $77,486.02
243 $77,486.02 $637.48 $0.00 $438.12 $78,561.62
244 $78,561.62 $637.48 $0.00 $444.20 $79,643.30
245 $79,643.30 $637.48 $0.00 $450.31 $80,731.09
246 $80,731.09 $637.48 $0.00 $456.47 $81,825.04
247 $81,825.04 $637.48 $0.00 $462.65 $82,925.17
248 $82,925.17 $637.48 $0.00 $468.87 $84,031.52
249 $84,031.52 $637.48 $0.00 $475.13 $85,144.13
250 $85,144.13 $637.48 $0.00 $481.42 $86,263.03
251 $86,263.03 $637.48 $0.00 $487.74 $87,388.25
252 $87,388.25 $637.48 $0.00 $494.11 $88,519.84
253 $88,519.84 $0.00 $89,022.09 $500.50 -$1.75