Savings Plan and Future Cost Estimation for Brewton Parker College

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$84,767
Monthly savings required$671

How much will it cost to send your child to Brewton Parker College in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $339,067.06 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $671.00 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$32,688.00
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 Brewton Parker College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $671.00 $0.00 $0.00 $671.00
2 $671.00 $671.00 $0.00 $3.79 $1,345.79
3 $1,345.79 $671.00 $0.00 $7.61 $2,024.40
4 $2,024.40 $671.00 $0.00 $11.45 $2,706.85
5 $2,706.85 $671.00 $0.00 $15.30 $3,393.15
6 $3,393.15 $671.00 $0.00 $19.19 $4,083.34
7 $4,083.34 $671.00 $0.00 $23.09 $4,777.43
8 $4,777.43 $671.00 $0.00 $27.01 $5,475.44
9 $5,475.44 $671.00 $0.00 $30.96 $6,177.40
10 $6,177.40 $671.00 $0.00 $34.93 $6,883.33
11 $6,883.33 $671.00 $0.00 $38.92 $7,593.25
12 $7,593.25 $671.00 $0.00 $42.93 $8,307.18
13 $8,307.18 $671.00 $0.00 $46.97 $9,025.15
14 $9,025.15 $671.00 $0.00 $51.03 $9,747.18
15 $9,747.18 $671.00 $0.00 $55.11 $10,473.29
16 $10,473.29 $671.00 $0.00 $59.22 $11,203.51
17 $11,203.51 $671.00 $0.00 $63.35 $11,937.86
18 $11,937.86 $671.00 $0.00 $67.50 $12,676.36
19 $12,676.36 $671.00 $0.00 $71.67 $13,419.03
20 $13,419.03 $671.00 $0.00 $75.87 $14,165.90
21 $14,165.90 $671.00 $0.00 $80.10 $14,917.00
22 $14,917.00 $671.00 $0.00 $84.34 $15,672.34
23 $15,672.34 $671.00 $0.00 $88.61 $16,431.95
24 $16,431.95 $671.00 $0.00 $92.91 $17,195.86
25 $17,195.86 $671.00 $0.00 $97.23 $17,964.09
26 $17,964.09 $671.00 $0.00 $101.57 $18,736.66
27 $18,736.66 $671.00 $0.00 $105.94 $19,513.60
28 $19,513.60 $671.00 $0.00 $110.33 $20,294.93
29 $20,294.93 $671.00 $0.00 $114.75 $21,080.68
30 $21,080.68 $671.00 $0.00 $119.19 $21,870.87
31 $21,870.87 $671.00 $0.00 $123.66 $22,665.53
32 $22,665.53 $671.00 $0.00 $128.15 $23,464.68
33 $23,464.68 $671.00 $0.00 $132.67 $24,268.35
34 $24,268.35 $671.00 $0.00 $137.22 $25,076.57
35 $25,076.57 $671.00 $0.00 $141.79 $25,889.36
36 $25,889.36 $671.00 $0.00 $146.38 $26,706.74
37 $26,706.74 $671.00 $0.00 $151.00 $27,528.74
38 $27,528.74 $671.00 $0.00 $155.65 $28,355.39
39 $28,355.39 $671.00 $0.00 $160.33 $29,186.72
40 $29,186.72 $671.00 $0.00 $165.03 $30,022.75
41 $30,022.75 $671.00 $0.00 $169.75 $30,863.50
42 $30,863.50 $671.00 $0.00 $174.51 $31,709.01
43 $31,709.01 $671.00 $0.00 $179.29 $32,559.30
44 $32,559.30 $671.00 $0.00 $184.10 $33,414.40
45 $33,414.40 $671.00 $0.00 $188.93 $34,274.33
46 $34,274.33 $671.00 $0.00 $193.79 $35,139.12
47 $35,139.12 $671.00 $0.00 $198.68 $36,008.80
48 $36,008.80 $671.00 $0.00 $203.60 $36,883.40
49 $36,883.40 $671.00 $0.00 $208.54 $37,762.94
50 $37,762.94 $671.00 $0.00 $213.52 $38,647.46
51 $38,647.46 $671.00 $0.00 $218.52 $39,536.98
52 $39,536.98 $671.00 $0.00 $223.55 $40,431.53
53 $40,431.53 $671.00 $0.00 $228.61 $41,331.14
54 $41,331.14 $671.00 $0.00 $233.69 $42,235.83
55 $42,235.83 $671.00 $0.00 $238.81 $43,145.64
56 $43,145.64 $671.00 $0.00 $243.95 $44,060.59
57 $44,060.59 $671.00 $0.00 $249.12 $44,980.71
58 $44,980.71 $671.00 $0.00 $254.33 $45,906.04
59 $45,906.04 $671.00 $0.00 $259.56 $46,836.60
60 $46,836.60 $671.00 $0.00 $264.82 $47,772.42
61 $47,772.42 $671.00 $0.00 $270.11 $48,713.53
62 $48,713.53 $671.00 $0.00 $275.43 $49,659.96
63 $49,659.96 $671.00 $0.00 $280.78 $50,611.74
64 $50,611.74 $671.00 $0.00 $286.17 $51,568.91
65 $51,568.91 $671.00 $0.00 $291.58 $52,531.49
66 $52,531.49 $671.00 $0.00 $297.02 $53,499.51
67 $53,499.51 $671.00 $0.00 $302.49 $54,473.00
68 $54,473.00 $671.00 $0.00 $308.00 $55,452.00
69 $55,452.00 $671.00 $0.00 $313.53 $56,436.53
70 $56,436.53 $671.00 $0.00 $319.10 $57,426.63
71 $57,426.63 $671.00 $0.00 $324.70 $58,422.33
72 $58,422.33 $671.00 $0.00 $330.33 $59,423.66
73 $59,423.66 $671.00 $0.00 $335.99 $60,430.65
74 $60,430.65 $671.00 $0.00 $341.68 $61,443.33
75 $61,443.33 $671.00 $0.00 $347.41 $62,461.74
76 $62,461.74 $671.00 $0.00 $353.17 $63,485.91
77 $63,485.91 $671.00 $0.00 $358.96 $64,515.87
78 $64,515.87 $671.00 $0.00 $364.78 $65,551.65
79 $65,551.65 $671.00 $0.00 $370.64 $66,593.29
80 $66,593.29 $671.00 $0.00 $376.53 $67,640.82
81 $67,640.82 $671.00 $0.00 $382.45 $68,694.27
82 $68,694.27 $671.00 $0.00 $388.41 $69,753.68
83 $69,753.68 $671.00 $0.00 $394.40 $70,819.08
84 $70,819.08 $671.00 $0.00 $400.42 $71,890.50
85 $71,890.50 $671.00 $0.00 $406.48 $72,967.98
86 $72,967.98 $671.00 $0.00 $412.57 $74,051.55
87 $74,051.55 $671.00 $0.00 $418.70 $75,141.25
88 $75,141.25 $671.00 $0.00 $424.86 $76,237.11
89 $76,237.11 $671.00 $0.00 $431.06 $77,339.17
90 $77,339.17 $671.00 $0.00 $437.29 $78,447.46
91 $78,447.46 $671.00 $0.00 $443.55 $79,562.01
92 $79,562.01 $671.00 $0.00 $449.86 $80,682.87
93 $80,682.87 $671.00 $0.00 $456.19 $81,810.06
94 $81,810.06 $671.00 $0.00 $462.57 $82,943.63
95 $82,943.63 $671.00 $0.00 $468.98 $84,083.61
96 $84,083.61 $671.00 $0.00 $475.42 $85,230.03
97 $85,230.03 $671.00 $0.00 $481.90 $86,382.93
98 $86,382.93 $671.00 $0.00 $488.42 $87,542.35
99 $87,542.35 $671.00 $0.00 $494.98 $88,708.33
100 $88,708.33 $671.00 $0.00 $501.57 $89,880.90
101 $89,880.90 $671.00 $0.00 $508.20 $91,060.10
102 $91,060.10 $671.00 $0.00 $514.87 $92,245.97
103 $92,245.97 $671.00 $0.00 $521.57 $93,438.54
104 $93,438.54 $671.00 $0.00 $528.32 $94,637.86
105 $94,637.86 $671.00 $0.00 $535.10 $95,843.96
106 $95,843.96 $671.00 $0.00 $541.92 $97,056.88
107 $97,056.88 $671.00 $0.00 $548.77 $98,276.65
108 $98,276.65 $671.00 $0.00 $555.67 $99,503.32
109 $99,503.32 $671.00 $0.00 $562.61 $100,736.93
110 $100,736.93 $671.00 $0.00 $569.58 $101,977.51
111 $101,977.51 $671.00 $0.00 $576.60 $103,225.11
112 $103,225.11 $671.00 $0.00 $583.65 $104,479.76
113 $104,479.76 $671.00 $0.00 $590.74 $105,741.50
114 $105,741.50 $671.00 $0.00 $597.88 $107,010.38
115 $107,010.38 $671.00 $0.00 $605.05 $108,286.43
116 $108,286.43 $671.00 $0.00 $612.27 $109,569.70
117 $109,569.70 $671.00 $0.00 $619.52 $110,860.22
118 $110,860.22 $671.00 $0.00 $626.82 $112,158.04
119 $112,158.04 $671.00 $0.00 $634.16 $113,463.20
120 $113,463.20 $671.00 $0.00 $641.54 $114,775.74
121 $114,775.74 $671.00 $0.00 $648.96 $116,095.70
122 $116,095.70 $671.00 $0.00 $656.42 $117,423.12
123 $117,423.12 $671.00 $0.00 $663.93 $118,758.05
124 $118,758.05 $671.00 $0.00 $671.48 $120,100.53
125 $120,100.53 $671.00 $0.00 $679.07 $121,450.60
126 $121,450.60 $671.00 $0.00 $686.70 $122,808.30
127 $122,808.30 $671.00 $0.00 $694.38 $124,173.68
128 $124,173.68 $671.00 $0.00 $702.10 $125,546.78
129 $125,546.78 $671.00 $0.00 $709.86 $126,927.64
130 $126,927.64 $671.00 $0.00 $717.67 $128,316.31
131 $128,316.31 $671.00 $0.00 $725.52 $129,712.83
132 $129,712.83 $671.00 $0.00 $733.42 $131,117.25
133 $131,117.25 $671.00 $0.00 $741.36 $132,529.61
134 $132,529.61 $671.00 $0.00 $749.34 $133,949.95
135 $133,949.95 $671.00 $0.00 $757.37 $135,378.32
136 $135,378.32 $671.00 $0.00 $765.45 $136,814.77
137 $136,814.77 $671.00 $0.00 $773.57 $138,259.34
138 $138,259.34 $671.00 $0.00 $781.74 $139,712.08
139 $139,712.08 $671.00 $0.00 $789.95 $141,173.03
140 $141,173.03 $671.00 $0.00 $798.21 $142,642.24
141 $142,642.24 $671.00 $0.00 $806.52 $144,119.76
142 $144,119.76 $671.00 $0.00 $814.87 $145,605.63
143 $145,605.63 $671.00 $0.00 $823.28 $147,099.91
144 $147,099.91 $671.00 $0.00 $831.72 $148,602.63
145 $148,602.63 $671.00 $0.00 $840.22 $150,113.85
146 $150,113.85 $671.00 $0.00 $848.77 $151,633.62
147 $151,633.62 $671.00 $0.00 $857.36 $153,161.98
148 $153,161.98 $671.00 $0.00 $866.00 $154,698.98
149 $154,698.98 $671.00 $0.00 $874.69 $156,244.67
150 $156,244.67 $671.00 $0.00 $883.43 $157,799.10
151 $157,799.10 $671.00 $0.00 $892.22 $159,362.32
152 $159,362.32 $671.00 $0.00 $901.06 $160,934.38
153 $160,934.38 $671.00 $0.00 $909.95 $162,515.33
154 $162,515.33 $671.00 $0.00 $918.89 $164,105.22
155 $164,105.22 $671.00 $0.00 $927.87 $165,704.09
156 $165,704.09 $671.00 $0.00 $936.92 $167,312.01
157 $167,312.01 $671.00 $0.00 $946.01 $168,929.02
158 $168,929.02 $671.00 $0.00 $955.15 $170,555.17
159 $170,555.17 $671.00 $0.00 $964.34 $172,190.51
160 $172,190.51 $671.00 $0.00 $973.59 $173,835.10
161 $173,835.10 $671.00 $0.00 $982.89 $175,488.99
162 $175,488.99 $671.00 $0.00 $992.24 $177,152.23
163 $177,152.23 $671.00 $0.00 $1,001.64 $178,824.87
164 $178,824.87 $671.00 $0.00 $1,011.10 $180,506.97
165 $180,506.97 $671.00 $0.00 $1,020.61 $182,198.58
166 $182,198.58 $671.00 $0.00 $1,030.18 $183,899.76
167 $183,899.76 $671.00 $0.00 $1,039.80 $185,610.56
168 $185,610.56 $671.00 $0.00 $1,049.47 $187,331.03
169 $187,331.03 $671.00 $0.00 $1,059.20 $189,061.23
170 $189,061.23 $671.00 $0.00 $1,068.98 $190,801.21
171 $190,801.21 $671.00 $0.00 $1,078.82 $192,551.03
172 $192,551.03 $671.00 $0.00 $1,088.71 $194,310.74
173 $194,310.74 $671.00 $0.00 $1,098.66 $196,080.40
174 $196,080.40 $671.00 $0.00 $1,108.67 $197,860.07
175 $197,860.07 $671.00 $0.00 $1,118.73 $199,649.80
176 $199,649.80 $671.00 $0.00 $1,128.85 $201,449.65
177 $201,449.65 $671.00 $0.00 $1,139.03 $203,259.68
178 $203,259.68 $671.00 $0.00 $1,149.26 $205,079.94
179 $205,079.94 $671.00 $0.00 $1,159.55 $206,910.49
180 $206,910.49 $671.00 $0.00 $1,169.90 $208,751.39
181 $208,751.39 $671.00 $0.00 $1,180.31 $210,602.70
182 $210,602.70 $671.00 $0.00 $1,190.78 $212,464.48
183 $212,464.48 $671.00 $0.00 $1,201.31 $214,336.79
184 $214,336.79 $671.00 $0.00 $1,211.89 $216,219.68
185 $216,219.68 $671.00 $0.00 $1,222.54 $218,113.22
186 $218,113.22 $671.00 $0.00 $1,233.24 $220,017.46
187 $220,017.46 $671.00 $0.00 $1,244.01 $221,932.47
188 $221,932.47 $671.00 $0.00 $1,254.84 $223,858.31
189 $223,858.31 $671.00 $0.00 $1,265.73 $225,795.04
190 $225,795.04 $671.00 $0.00 $1,276.68 $227,742.72
191 $227,742.72 $671.00 $0.00 $1,287.69 $229,701.41
192 $229,701.41 $671.00 $0.00 $1,298.77 $231,671.18
193 $231,671.18 $671.00 $0.00 $1,309.90 $233,652.08
194 $233,652.08 $671.00 $0.00 $1,321.10 $235,644.18
195 $235,644.18 $671.00 $0.00 $1,332.37 $237,647.55
196 $237,647.55 $671.00 $0.00 $1,343.69 $239,662.24
197 $239,662.24 $671.00 $0.00 $1,355.09 $241,688.33
198 $241,688.33 $671.00 $0.00 $1,366.54 $243,725.87
199 $243,725.87 $671.00 $0.00 $1,378.06 $245,774.93
200 $245,774.93 $671.00 $0.00 $1,389.65 $247,835.58
201 $247,835.58 $671.00 $0.00 $1,401.30 $249,907.88
202 $249,907.88 $671.00 $0.00 $1,413.02 $251,991.90
203 $251,991.90 $671.00 $0.00 $1,424.80 $254,087.70
204 $254,087.70 $671.00 $0.00 $1,436.65 $256,195.35
205 $256,195.35 $671.00 $0.00 $1,448.57 $258,314.92
206 $258,314.92 $671.00 $0.00 $1,460.55 $260,446.47
207 $260,446.47 $671.00 $0.00 $1,472.60 $262,590.07
208 $262,590.07 $671.00 $0.00 $1,484.72 $264,745.79
209 $264,745.79 $671.00 $0.00 $1,496.91 $266,913.70
210 $266,913.70 $671.00 $0.00 $1,509.17 $269,093.87
211 $269,093.87 $671.00 $0.00 $1,521.50 $271,286.37
212 $271,286.37 $671.00 $0.00 $1,533.89 $273,491.26
213 $273,491.26 $671.00 $0.00 $1,546.36 $275,708.62
214 $275,708.62 $671.00 $0.00 $1,558.90 $277,938.52
215 $277,938.52 $671.00 $0.00 $1,571.50 $280,181.02
216 $280,181.02 $671.00 $0.00 $1,584.18 $282,436.20
217 $282,436.20 $671.00 $78,667.57 $1,596.94 $206,036.57
218 $206,036.57 $671.00 $0.00 $1,164.96 $207,872.53
219 $207,872.53 $671.00 $0.00 $1,175.34 $209,718.87
220 $209,718.87 $671.00 $0.00 $1,185.78 $211,575.65
221 $211,575.65 $671.00 $0.00 $1,196.28 $213,442.93
222 $213,442.93 $671.00 $0.00 $1,206.84 $215,320.77
223 $215,320.77 $671.00 $0.00 $1,217.45 $217,209.22
224 $217,209.22 $671.00 $0.00 $1,228.13 $219,108.35
225 $219,108.35 $671.00 $0.00 $1,238.87 $221,018.22
226 $221,018.22 $671.00 $0.00 $1,249.67 $222,938.89
227 $222,938.89 $671.00 $0.00 $1,260.53 $224,870.42
228 $224,870.42 $671.00 $0.00 $1,271.45 $226,812.87
229 $226,812.87 $671.00 $82,600.95 $1,282.43 $146,165.35
230 $146,165.35 $671.00 $0.00 $826.44 $147,662.79
231 $147,662.79 $671.00 $0.00 $834.91 $149,168.70
232 $149,168.70 $671.00 $0.00 $843.42 $150,683.12
233 $150,683.12 $671.00 $0.00 $851.98 $152,206.10
234 $152,206.10 $671.00 $0.00 $860.60 $153,737.70
235 $153,737.70 $671.00 $0.00 $869.26 $155,277.96
236 $155,277.96 $671.00 $0.00 $877.96 $156,826.92
237 $156,826.92 $671.00 $0.00 $886.72 $158,384.64
238 $158,384.64 $671.00 $0.00 $895.53 $159,951.17
239 $159,951.17 $671.00 $0.00 $904.39 $161,526.56
240 $161,526.56 $671.00 $0.00 $913.29 $163,110.85
241 $163,110.85 $671.00 $86,731.00 $922.25 $77,973.10
242 $77,973.10 $671.00 $0.00 $440.87 $79,084.97
243 $79,084.97 $671.00 $0.00 $447.16 $80,203.13
244 $80,203.13 $671.00 $0.00 $453.48 $81,327.61
245 $81,327.61 $671.00 $0.00 $459.84 $82,458.45
246 $82,458.45 $671.00 $0.00 $466.23 $83,595.68
247 $83,595.68 $671.00 $0.00 $472.66 $84,739.34
248 $84,739.34 $671.00 $0.00 $479.13 $85,889.47
249 $85,889.47 $671.00 $0.00 $485.63 $87,046.10
250 $87,046.10 $671.00 $0.00 $492.17 $88,209.27
251 $88,209.27 $671.00 $0.00 $498.75 $89,379.02
252 $89,379.02 $671.00 $0.00 $505.36 $90,555.38
253 $90,555.38 $0.00 $91,067.55 $512.01 ($0.16)