# Savings Plan and Future Cost Estimation for Ecclesia College

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

## Savings Plan and Future Cost Estimation

 Estimated Annual Cost in 2041 \$73,725 Monthly savings required \$584

How much will it cost to send your child to Ecclesia College in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at \$294,899.55 for students enrolling in 2041 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of \$583.60 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 \$28,430.00 Years until enrollment 18 Annual Tuition Increase 5% Current Savings \$0.00 After Tax Return on Savings 7% Years of enrollment 4

## Current Savings Shortfall

### College Savings Calculator

Discover how much will you need to start saving now to afford Ecclesia College in the future.

## College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 \$0.00 \$583.60 \$0.00 \$0.00 \$583.60
2 \$583.60 \$583.60 \$0.00 \$3.30 \$1,170.50
3 \$1,170.50 \$583.60 \$0.00 \$6.62 \$1,760.72
4 \$1,760.72 \$583.60 \$0.00 \$9.96 \$2,354.28
5 \$2,354.28 \$583.60 \$0.00 \$13.31 \$2,951.19
6 \$2,951.19 \$583.60 \$0.00 \$16.69 \$3,551.48
7 \$3,551.48 \$583.60 \$0.00 \$20.08 \$4,155.16
8 \$4,155.16 \$583.60 \$0.00 \$23.49 \$4,762.25
9 \$4,762.25 \$583.60 \$0.00 \$26.93 \$5,372.78
10 \$5,372.78 \$583.60 \$0.00 \$30.38 \$5,986.76
11 \$5,986.76 \$583.60 \$0.00 \$33.85 \$6,604.21
12 \$6,604.21 \$583.60 \$0.00 \$37.34 \$7,225.15
13 \$7,225.15 \$583.60 \$0.00 \$40.85 \$7,849.60
14 \$7,849.60 \$583.60 \$0.00 \$44.38 \$8,477.58
15 \$8,477.58 \$583.60 \$0.00 \$47.93 \$9,109.11
16 \$9,109.11 \$583.60 \$0.00 \$51.50 \$9,744.21
17 \$9,744.21 \$583.60 \$0.00 \$55.10 \$10,382.91
18 \$10,382.91 \$583.60 \$0.00 \$58.71 \$11,025.22
19 \$11,025.22 \$583.60 \$0.00 \$62.34 \$11,671.16
20 \$11,671.16 \$583.60 \$0.00 \$65.99 \$12,320.75
21 \$12,320.75 \$583.60 \$0.00 \$69.66 \$12,974.01
22 \$12,974.01 \$583.60 \$0.00 \$73.36 \$13,630.97
23 \$13,630.97 \$583.60 \$0.00 \$77.07 \$14,291.64
24 \$14,291.64 \$583.60 \$0.00 \$80.81 \$14,956.05
25 \$14,956.05 \$583.60 \$0.00 \$84.56 \$15,624.21
26 \$15,624.21 \$583.60 \$0.00 \$88.34 \$16,296.15
27 \$16,296.15 \$583.60 \$0.00 \$92.14 \$16,971.89
28 \$16,971.89 \$583.60 \$0.00 \$95.96 \$17,651.45
29 \$17,651.45 \$583.60 \$0.00 \$99.80 \$18,334.85
30 \$18,334.85 \$583.60 \$0.00 \$103.67 \$19,022.12
31 \$19,022.12 \$583.60 \$0.00 \$107.55 \$19,713.27
32 \$19,713.27 \$583.60 \$0.00 \$111.46 \$20,408.33
33 \$20,408.33 \$583.60 \$0.00 \$115.39 \$21,107.32
34 \$21,107.32 \$583.60 \$0.00 \$119.34 \$21,810.26
35 \$21,810.26 \$583.60 \$0.00 \$123.32 \$22,517.18
36 \$22,517.18 \$583.60 \$0.00 \$127.32 \$23,228.10
37 \$23,228.10 \$583.60 \$0.00 \$131.34 \$23,943.04
38 \$23,943.04 \$583.60 \$0.00 \$135.38 \$24,662.02
39 \$24,662.02 \$583.60 \$0.00 \$139.44 \$25,385.06
40 \$25,385.06 \$583.60 \$0.00 \$143.53 \$26,112.19
41 \$26,112.19 \$583.60 \$0.00 \$147.64 \$26,843.43
42 \$26,843.43 \$583.60 \$0.00 \$151.78 \$27,578.81
43 \$27,578.81 \$583.60 \$0.00 \$155.93 \$28,318.34
44 \$28,318.34 \$583.60 \$0.00 \$160.12 \$29,062.06
45 \$29,062.06 \$583.60 \$0.00 \$164.32 \$29,809.98
46 \$29,809.98 \$583.60 \$0.00 \$168.55 \$30,562.13
47 \$30,562.13 \$583.60 \$0.00 \$172.80 \$31,318.53
48 \$31,318.53 \$583.60 \$0.00 \$177.08 \$32,079.21
49 \$32,079.21 \$583.60 \$0.00 \$181.38 \$32,844.19
50 \$32,844.19 \$583.60 \$0.00 \$185.71 \$33,613.50
51 \$33,613.50 \$583.60 \$0.00 \$190.06 \$34,387.16
52 \$34,387.16 \$583.60 \$0.00 \$194.43 \$35,165.19
53 \$35,165.19 \$583.60 \$0.00 \$198.83 \$35,947.62
54 \$35,947.62 \$583.60 \$0.00 \$203.25 \$36,734.47
55 \$36,734.47 \$583.60 \$0.00 \$207.70 \$37,525.77
56 \$37,525.77 \$583.60 \$0.00 \$212.18 \$38,321.55
57 \$38,321.55 \$583.60 \$0.00 \$216.68 \$39,121.83
58 \$39,121.83 \$583.60 \$0.00 \$221.20 \$39,926.63
59 \$39,926.63 \$583.60 \$0.00 \$225.75 \$40,735.98
60 \$40,735.98 \$583.60 \$0.00 \$230.33 \$41,549.91
61 \$41,549.91 \$583.60 \$0.00 \$234.93 \$42,368.44
62 \$42,368.44 \$583.60 \$0.00 \$239.56 \$43,191.60
63 \$43,191.60 \$583.60 \$0.00 \$244.21 \$44,019.41
64 \$44,019.41 \$583.60 \$0.00 \$248.89 \$44,851.90
65 \$44,851.90 \$583.60 \$0.00 \$253.60 \$45,689.10
66 \$45,689.10 \$583.60 \$0.00 \$258.33 \$46,531.03
67 \$46,531.03 \$583.60 \$0.00 \$263.09 \$47,377.72
68 \$47,377.72 \$583.60 \$0.00 \$267.88 \$48,229.20
69 \$48,229.20 \$583.60 \$0.00 \$272.69 \$49,085.49
70 \$49,085.49 \$583.60 \$0.00 \$277.54 \$49,946.63
71 \$49,946.63 \$583.60 \$0.00 \$282.41 \$50,812.64
72 \$50,812.64 \$583.60 \$0.00 \$287.30 \$51,683.54
73 \$51,683.54 \$583.60 \$0.00 \$292.23 \$52,559.37
74 \$52,559.37 \$583.60 \$0.00 \$297.18 \$53,440.15
75 \$53,440.15 \$583.60 \$0.00 \$302.16 \$54,325.91
76 \$54,325.91 \$583.60 \$0.00 \$307.17 \$55,216.68
77 \$55,216.68 \$583.60 \$0.00 \$312.20 \$56,112.48
78 \$56,112.48 \$583.60 \$0.00 \$317.27 \$57,013.35
79 \$57,013.35 \$583.60 \$0.00 \$322.36 \$57,919.31
80 \$57,919.31 \$583.60 \$0.00 \$327.48 \$58,830.39
81 \$58,830.39 \$583.60 \$0.00 \$332.64 \$59,746.63
82 \$59,746.63 \$583.60 \$0.00 \$337.82 \$60,668.05
83 \$60,668.05 \$583.60 \$0.00 \$343.03 \$61,594.68
84 \$61,594.68 \$583.60 \$0.00 \$348.27 \$62,526.55
85 \$62,526.55 \$583.60 \$0.00 \$353.53 \$63,463.68
86 \$63,463.68 \$583.60 \$0.00 \$358.83 \$64,406.11
87 \$64,406.11 \$583.60 \$0.00 \$364.16 \$65,353.87
88 \$65,353.87 \$583.60 \$0.00 \$369.52 \$66,306.99
89 \$66,306.99 \$583.60 \$0.00 \$374.91 \$67,265.50
90 \$67,265.50 \$583.60 \$0.00 \$380.33 \$68,229.43
91 \$68,229.43 \$583.60 \$0.00 \$385.78 \$69,198.81
92 \$69,198.81 \$583.60 \$0.00 \$391.26 \$70,173.67
93 \$70,173.67 \$583.60 \$0.00 \$396.77 \$71,154.04
94 \$71,154.04 \$583.60 \$0.00 \$402.32 \$72,139.96
95 \$72,139.96 \$583.60 \$0.00 \$407.89 \$73,131.45
96 \$73,131.45 \$583.60 \$0.00 \$413.50 \$74,128.55
97 \$74,128.55 \$583.60 \$0.00 \$419.13 \$75,131.28
98 \$75,131.28 \$583.60 \$0.00 \$424.80 \$76,139.68
99 \$76,139.68 \$583.60 \$0.00 \$430.50 \$77,153.78
100 \$77,153.78 \$583.60 \$0.00 \$436.24 \$78,173.62
101 \$78,173.62 \$583.60 \$0.00 \$442.01 \$79,199.23
102 \$79,199.23 \$583.60 \$0.00 \$447.80 \$80,230.63
103 \$80,230.63 \$583.60 \$0.00 \$453.64 \$81,267.87
104 \$81,267.87 \$583.60 \$0.00 \$459.50 \$82,310.97
105 \$82,310.97 \$583.60 \$0.00 \$465.40 \$83,359.97
106 \$83,359.97 \$583.60 \$0.00 \$471.33 \$84,414.90
107 \$84,414.90 \$583.60 \$0.00 \$477.29 \$85,475.79
108 \$85,475.79 \$583.60 \$0.00 \$483.29 \$86,542.68
109 \$86,542.68 \$583.60 \$0.00 \$489.32 \$87,615.60
110 \$87,615.60 \$583.60 \$0.00 \$495.39 \$88,694.59
111 \$88,694.59 \$583.60 \$0.00 \$501.49 \$89,779.68
112 \$89,779.68 \$583.60 \$0.00 \$507.63 \$90,870.91
113 \$90,870.91 \$583.60 \$0.00 \$513.80 \$91,968.31
114 \$91,968.31 \$583.60 \$0.00 \$520.00 \$93,071.91
115 \$93,071.91 \$583.60 \$0.00 \$526.24 \$94,181.75
116 \$94,181.75 \$583.60 \$0.00 \$532.52 \$95,297.87
117 \$95,297.87 \$583.60 \$0.00 \$538.83 \$96,420.30
118 \$96,420.30 \$583.60 \$0.00 \$545.17 \$97,549.07
119 \$97,549.07 \$583.60 \$0.00 \$551.56 \$98,684.23
120 \$98,684.23 \$583.60 \$0.00 \$557.97 \$99,825.80
121 \$99,825.80 \$583.60 \$0.00 \$564.43 \$100,973.83
122 \$100,973.83 \$583.60 \$0.00 \$570.92 \$102,128.35
123 \$102,128.35 \$583.60 \$0.00 \$577.45 \$103,289.40
124 \$103,289.40 \$583.60 \$0.00 \$584.01 \$104,457.01
125 \$104,457.01 \$583.60 \$0.00 \$590.62 \$105,631.23
126 \$105,631.23 \$583.60 \$0.00 \$597.25 \$106,812.08
127 \$106,812.08 \$583.60 \$0.00 \$603.93 \$107,999.61
128 \$107,999.61 \$583.60 \$0.00 \$610.65 \$109,193.86
129 \$109,193.86 \$583.60 \$0.00 \$617.40 \$110,394.86
130 \$110,394.86 \$583.60 \$0.00 \$624.19 \$111,602.65
131 \$111,602.65 \$583.60 \$0.00 \$631.02 \$112,817.27
132 \$112,817.27 \$583.60 \$0.00 \$637.89 \$114,038.76
133 \$114,038.76 \$583.60 \$0.00 \$644.79 \$115,267.15
134 \$115,267.15 \$583.60 \$0.00 \$651.74 \$116,502.49
135 \$116,502.49 \$583.60 \$0.00 \$658.72 \$117,744.81
136 \$117,744.81 \$583.60 \$0.00 \$665.75 \$118,994.16
137 \$118,994.16 \$583.60 \$0.00 \$672.81 \$120,250.57
138 \$120,250.57 \$583.60 \$0.00 \$679.91 \$121,514.08
139 \$121,514.08 \$583.60 \$0.00 \$687.06 \$122,784.74
140 \$122,784.74 \$583.60 \$0.00 \$694.24 \$124,062.58
141 \$124,062.58 \$583.60 \$0.00 \$701.47 \$125,347.65
142 \$125,347.65 \$583.60 \$0.00 \$708.73 \$126,639.98
143 \$126,639.98 \$583.60 \$0.00 \$716.04 \$127,939.62
144 \$127,939.62 \$583.60 \$0.00 \$723.39 \$129,246.61
145 \$129,246.61 \$583.60 \$0.00 \$730.78 \$130,560.99
146 \$130,560.99 \$583.60 \$0.00 \$738.21 \$131,882.80
147 \$131,882.80 \$583.60 \$0.00 \$745.68 \$133,212.08
148 \$133,212.08 \$583.60 \$0.00 \$753.20 \$134,548.88
149 \$134,548.88 \$583.60 \$0.00 \$760.76 \$135,893.24
150 \$135,893.24 \$583.60 \$0.00 \$768.36 \$137,245.20
151 \$137,245.20 \$583.60 \$0.00 \$776.00 \$138,604.80
152 \$138,604.80 \$583.60 \$0.00 \$783.69 \$139,972.09
153 \$139,972.09 \$583.60 \$0.00 \$791.42 \$141,347.11
154 \$141,347.11 \$583.60 \$0.00 \$799.20 \$142,729.91
155 \$142,729.91 \$583.60 \$0.00 \$807.02 \$144,120.53
156 \$144,120.53 \$583.60 \$0.00 \$814.88 \$145,519.01
157 \$145,519.01 \$583.60 \$0.00 \$822.79 \$146,925.40
158 \$146,925.40 \$583.60 \$0.00 \$830.74 \$148,339.74
159 \$148,339.74 \$583.60 \$0.00 \$838.73 \$149,762.07
160 \$149,762.07 \$583.60 \$0.00 \$846.78 \$151,192.45
161 \$151,192.45 \$583.60 \$0.00 \$854.86 \$152,630.91
162 \$152,630.91 \$583.60 \$0.00 \$863.00 \$154,077.51
163 \$154,077.51 \$583.60 \$0.00 \$871.18 \$155,532.29
164 \$155,532.29 \$583.60 \$0.00 \$879.40 \$156,995.29
165 \$156,995.29 \$583.60 \$0.00 \$887.67 \$158,466.56
166 \$158,466.56 \$583.60 \$0.00 \$895.99 \$159,946.15
167 \$159,946.15 \$583.60 \$0.00 \$904.36 \$161,434.11
168 \$161,434.11 \$583.60 \$0.00 \$912.77 \$162,930.48
169 \$162,930.48 \$583.60 \$0.00 \$921.23 \$164,435.31
170 \$164,435.31 \$583.60 \$0.00 \$929.74 \$165,948.65
171 \$165,948.65 \$583.60 \$0.00 \$938.30 \$167,470.55
172 \$167,470.55 \$583.60 \$0.00 \$946.90 \$169,001.05
173 \$169,001.05 \$583.60 \$0.00 \$955.56 \$170,540.21
174 \$170,540.21 \$583.60 \$0.00 \$964.26 \$172,088.07
175 \$172,088.07 \$583.60 \$0.00 \$973.01 \$173,644.68
176 \$173,644.68 \$583.60 \$0.00 \$981.81 \$175,210.09
177 \$175,210.09 \$583.60 \$0.00 \$990.66 \$176,784.35
178 \$176,784.35 \$583.60 \$0.00 \$999.56 \$178,367.51
179 \$178,367.51 \$583.60 \$0.00 \$1,008.52 \$179,959.63
180 \$179,959.63 \$583.60 \$0.00 \$1,017.52 \$181,560.75
181 \$181,560.75 \$583.60 \$0.00 \$1,026.57 \$183,170.92
182 \$183,170.92 \$583.60 \$0.00 \$1,035.68 \$184,790.20
183 \$184,790.20 \$583.60 \$0.00 \$1,044.83 \$186,418.63
184 \$186,418.63 \$583.60 \$0.00 \$1,054.04 \$188,056.27
185 \$188,056.27 \$583.60 \$0.00 \$1,063.30 \$189,703.17
186 \$189,703.17 \$583.60 \$0.00 \$1,072.61 \$191,359.38
187 \$191,359.38 \$583.60 \$0.00 \$1,081.97 \$193,024.95
188 \$193,024.95 \$583.60 \$0.00 \$1,091.39 \$194,699.94
189 \$194,699.94 \$583.60 \$0.00 \$1,100.86 \$196,384.40
190 \$196,384.40 \$583.60 \$0.00 \$1,110.39 \$198,078.39
191 \$198,078.39 \$583.60 \$0.00 \$1,119.96 \$199,781.95
192 \$199,781.95 \$583.60 \$0.00 \$1,129.60 \$201,495.15
193 \$201,495.15 \$583.60 \$0.00 \$1,139.28 \$203,218.03
194 \$203,218.03 \$583.60 \$0.00 \$1,149.02 \$204,950.65
195 \$204,950.65 \$583.60 \$0.00 \$1,158.82 \$206,693.07
196 \$206,693.07 \$583.60 \$0.00 \$1,168.67 \$208,445.34
197 \$208,445.34 \$583.60 \$0.00 \$1,178.58 \$210,207.52
198 \$210,207.52 \$583.60 \$0.00 \$1,188.54 \$211,979.66
199 \$211,979.66 \$583.60 \$0.00 \$1,198.56 \$213,761.82
200 \$213,761.82 \$583.60 \$0.00 \$1,208.64 \$215,554.06
201 \$215,554.06 \$583.60 \$0.00 \$1,218.77 \$217,356.43
202 \$217,356.43 \$583.60 \$0.00 \$1,228.96 \$219,168.99
203 \$219,168.99 \$583.60 \$0.00 \$1,239.21 \$220,991.80
204 \$220,991.80 \$583.60 \$0.00 \$1,249.52 \$222,824.92
205 \$222,824.92 \$583.60 \$0.00 \$1,259.88 \$224,668.40
206 \$224,668.40 \$583.60 \$0.00 \$1,270.31 \$226,522.31
207 \$226,522.31 \$583.60 \$0.00 \$1,280.79 \$228,386.70
208 \$228,386.70 \$583.60 \$0.00 \$1,291.33 \$230,261.63
209 \$230,261.63 \$583.60 \$0.00 \$1,301.93 \$232,147.16
210 \$232,147.16 \$583.60 \$0.00 \$1,312.59 \$234,043.35
211 \$234,043.35 \$583.60 \$0.00 \$1,323.32 \$235,950.27
212 \$235,950.27 \$583.60 \$0.00 \$1,334.10 \$237,867.97
213 \$237,867.97 \$583.60 \$0.00 \$1,344.94 \$239,796.51
214 \$239,796.51 \$583.60 \$0.00 \$1,355.84 \$241,735.95
215 \$241,735.95 \$583.60 \$0.00 \$1,366.81 \$243,686.36
216 \$243,686.36 \$583.60 \$0.00 \$1,377.84 \$245,647.80
217 \$245,647.80 \$583.60 \$68,420.18 \$1,388.93 \$179,200.15
218 \$179,200.15 \$583.60 \$0.00 \$1,013.22 \$180,796.97
219 \$180,796.97 \$583.60 \$0.00 \$1,022.25 \$182,402.82
220 \$182,402.82 \$583.60 \$0.00 \$1,031.33 \$184,017.75
221 \$184,017.75 \$583.60 \$0.00 \$1,040.46 \$185,641.81
222 \$185,641.81 \$583.60 \$0.00 \$1,049.65 \$187,275.06
223 \$187,275.06 \$583.60 \$0.00 \$1,058.88 \$188,917.54
224 \$188,917.54 \$583.60 \$0.00 \$1,068.17 \$190,569.31
225 \$190,569.31 \$583.60 \$0.00 \$1,077.51 \$192,230.42
226 \$192,230.42 \$583.60 \$0.00 \$1,086.90 \$193,900.92
227 \$193,900.92 \$583.60 \$0.00 \$1,096.34 \$195,580.86
228 \$195,580.86 \$583.60 \$0.00 \$1,105.84 \$197,270.30
229 \$197,270.30 \$583.60 \$71,841.19 \$1,115.39 \$127,128.10
230 \$127,128.10 \$583.60 \$0.00 \$718.80 \$128,430.50
231 \$128,430.50 \$583.60 \$0.00 \$726.16 \$129,740.26
232 \$129,740.26 \$583.60 \$0.00 \$733.57 \$131,057.43
233 \$131,057.43 \$583.60 \$0.00 \$741.02 \$132,382.05
234 \$132,382.05 \$583.60 \$0.00 \$748.51 \$133,714.16
235 \$133,714.16 \$583.60 \$0.00 \$756.04 \$135,053.80
236 \$135,053.80 \$583.60 \$0.00 \$763.61 \$136,401.01
237 \$136,401.01 \$583.60 \$0.00 \$771.23 \$137,755.84
238 \$137,755.84 \$583.60 \$0.00 \$778.89 \$139,118.33
239 \$139,118.33 \$583.60 \$0.00 \$786.60 \$140,488.53
240 \$140,488.53 \$583.60 \$0.00 \$794.34 \$141,866.47
241 \$141,866.47 \$583.60 \$75,433.25 \$802.13 \$67,818.95
242 \$67,818.95 \$583.60 \$0.00 \$383.46 \$68,786.01
243 \$68,786.01 \$583.60 \$0.00 \$388.93 \$69,758.54
244 \$69,758.54 \$583.60 \$0.00 \$394.42 \$70,736.56
245 \$70,736.56 \$583.60 \$0.00 \$399.95 \$71,720.11
246 \$71,720.11 \$583.60 \$0.00 \$405.52 \$72,709.23
247 \$72,709.23 \$583.60 \$0.00 \$411.11 \$73,703.94
248 \$73,703.94 \$583.60 \$0.00 \$416.73 \$74,704.27
249 \$74,704.27 \$583.60 \$0.00 \$422.39 \$75,710.26
250 \$75,710.26 \$583.60 \$0.00 \$428.08 \$76,721.94
251 \$76,721.94 \$583.60 \$0.00 \$433.80 \$77,739.34
252 \$77,739.34 \$583.60 \$0.00 \$439.55 \$78,762.49
253 \$78,762.49 \$0.00 \$79,204.92 \$445.33 \$2.90