Savings Plan and Future Cost Estimation for Elizabethtown College

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$118,924
Monthly savings required$941

How much will it cost to send your child to Elizabethtown College in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $475,697.97 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $941.38 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$45,860.00
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 Elizabethtown College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $941.38 $0.00 $0.00 $941.38
2 $941.38 $941.38 $0.00 $5.32 $1,888.08
3 $1,888.08 $941.38 $0.00 $10.68 $2,840.14
4 $2,840.14 $941.38 $0.00 $16.06 $3,797.58
5 $3,797.58 $941.38 $0.00 $21.47 $4,760.43
6 $4,760.43 $941.38 $0.00 $26.92 $5,728.73
7 $5,728.73 $941.38 $0.00 $32.39 $6,702.50
8 $6,702.50 $941.38 $0.00 $37.90 $7,681.78
9 $7,681.78 $941.38 $0.00 $43.43 $8,666.59
10 $8,666.59 $941.38 $0.00 $49.00 $9,656.97
11 $9,656.97 $941.38 $0.00 $54.60 $10,652.95
12 $10,652.95 $941.38 $0.00 $60.23 $11,654.56
13 $11,654.56 $941.38 $0.00 $65.90 $12,661.84
14 $12,661.84 $941.38 $0.00 $71.59 $13,674.81
15 $13,674.81 $941.38 $0.00 $77.32 $14,693.51
16 $14,693.51 $941.38 $0.00 $83.08 $15,717.97
17 $15,717.97 $941.38 $0.00 $88.87 $16,748.22
18 $16,748.22 $941.38 $0.00 $94.70 $17,784.30
19 $17,784.30 $941.38 $0.00 $100.56 $18,826.24
20 $18,826.24 $941.38 $0.00 $106.45 $19,874.07
21 $19,874.07 $941.38 $0.00 $112.37 $20,927.82
22 $20,927.82 $941.38 $0.00 $118.33 $21,987.53
23 $21,987.53 $941.38 $0.00 $124.32 $23,053.23
24 $23,053.23 $941.38 $0.00 $130.35 $24,124.96
25 $24,124.96 $941.38 $0.00 $136.41 $25,202.75
26 $25,202.75 $941.38 $0.00 $142.50 $26,286.63
27 $26,286.63 $941.38 $0.00 $148.63 $27,376.64
28 $27,376.64 $941.38 $0.00 $154.79 $28,472.81
29 $28,472.81 $941.38 $0.00 $160.99 $29,575.18
30 $29,575.18 $941.38 $0.00 $167.22 $30,683.78
31 $30,683.78 $941.38 $0.00 $173.49 $31,798.65
32 $31,798.65 $941.38 $0.00 $179.79 $32,919.82
33 $32,919.82 $941.38 $0.00 $186.13 $34,047.33
34 $34,047.33 $941.38 $0.00 $192.51 $35,181.22
35 $35,181.22 $941.38 $0.00 $198.92 $36,321.52
36 $36,321.52 $941.38 $0.00 $205.37 $37,468.27
37 $37,468.27 $941.38 $0.00 $211.85 $38,621.50
38 $38,621.50 $941.38 $0.00 $218.37 $39,781.25
39 $39,781.25 $941.38 $0.00 $224.93 $40,947.56
40 $40,947.56 $941.38 $0.00 $231.52 $42,120.46
41 $42,120.46 $941.38 $0.00 $238.16 $43,300.00
42 $43,300.00 $941.38 $0.00 $244.82 $44,486.20
43 $44,486.20 $941.38 $0.00 $251.53 $45,679.11
44 $45,679.11 $941.38 $0.00 $258.28 $46,878.77
45 $46,878.77 $941.38 $0.00 $265.06 $48,085.21
46 $48,085.21 $941.38 $0.00 $271.88 $49,298.47
47 $49,298.47 $941.38 $0.00 $278.74 $50,518.59
48 $50,518.59 $941.38 $0.00 $285.64 $51,745.61
49 $51,745.61 $941.38 $0.00 $292.58 $52,979.57
50 $52,979.57 $941.38 $0.00 $299.55 $54,220.50
51 $54,220.50 $941.38 $0.00 $306.57 $55,468.45
52 $55,468.45 $941.38 $0.00 $313.63 $56,723.46
53 $56,723.46 $941.38 $0.00 $320.72 $57,985.56
54 $57,985.56 $941.38 $0.00 $327.86 $59,254.80
55 $59,254.80 $941.38 $0.00 $335.04 $60,531.22
56 $60,531.22 $941.38 $0.00 $342.25 $61,814.85
57 $61,814.85 $941.38 $0.00 $349.51 $63,105.74
58 $63,105.74 $941.38 $0.00 $356.81 $64,403.93
59 $64,403.93 $941.38 $0.00 $364.15 $65,709.46
60 $65,709.46 $941.38 $0.00 $371.53 $67,022.37
61 $67,022.37 $941.38 $0.00 $378.95 $68,342.70
62 $68,342.70 $941.38 $0.00 $386.42 $69,670.50
63 $69,670.50 $941.38 $0.00 $393.93 $71,005.81
64 $71,005.81 $941.38 $0.00 $401.48 $72,348.67
65 $72,348.67 $941.38 $0.00 $409.07 $73,699.12
66 $73,699.12 $941.38 $0.00 $416.71 $75,057.21
67 $75,057.21 $941.38 $0.00 $424.38 $76,422.97
68 $76,422.97 $941.38 $0.00 $432.11 $77,796.46
69 $77,796.46 $941.38 $0.00 $439.87 $79,177.71
70 $79,177.71 $941.38 $0.00 $447.68 $80,566.77
71 $80,566.77 $941.38 $0.00 $455.54 $81,963.69
72 $81,963.69 $941.38 $0.00 $463.43 $83,368.50
73 $83,368.50 $941.38 $0.00 $471.38 $84,781.26
74 $84,781.26 $941.38 $0.00 $479.37 $86,202.01
75 $86,202.01 $941.38 $0.00 $487.40 $87,630.79
76 $87,630.79 $941.38 $0.00 $495.48 $89,067.65
77 $89,067.65 $941.38 $0.00 $503.60 $90,512.63
78 $90,512.63 $941.38 $0.00 $511.77 $91,965.78
79 $91,965.78 $941.38 $0.00 $519.99 $93,427.15
80 $93,427.15 $941.38 $0.00 $528.25 $94,896.78
81 $94,896.78 $941.38 $0.00 $536.56 $96,374.72
82 $96,374.72 $941.38 $0.00 $544.92 $97,861.02
83 $97,861.02 $941.38 $0.00 $553.32 $99,355.72
84 $99,355.72 $941.38 $0.00 $561.77 $100,858.87
85 $100,858.87 $941.38 $0.00 $570.27 $102,370.52
86 $102,370.52 $941.38 $0.00 $578.82 $103,890.72
87 $103,890.72 $941.38 $0.00 $587.41 $105,419.51
88 $105,419.51 $941.38 $0.00 $596.06 $106,956.95
89 $106,956.95 $941.38 $0.00 $604.75 $108,503.08
90 $108,503.08 $941.38 $0.00 $613.49 $110,057.95
91 $110,057.95 $941.38 $0.00 $622.28 $111,621.61
92 $111,621.61 $941.38 $0.00 $631.12 $113,194.11
93 $113,194.11 $941.38 $0.00 $640.02 $114,775.51
94 $114,775.51 $941.38 $0.00 $648.96 $116,365.85
95 $116,365.85 $941.38 $0.00 $657.95 $117,965.18
96 $117,965.18 $941.38 $0.00 $666.99 $119,573.55
97 $119,573.55 $941.38 $0.00 $676.09 $121,191.02
98 $121,191.02 $941.38 $0.00 $685.23 $122,817.63
99 $122,817.63 $941.38 $0.00 $694.43 $124,453.44
100 $124,453.44 $941.38 $0.00 $703.68 $126,098.50
101 $126,098.50 $941.38 $0.00 $712.98 $127,752.86
102 $127,752.86 $941.38 $0.00 $722.33 $129,416.57
103 $129,416.57 $941.38 $0.00 $731.74 $131,089.69
104 $131,089.69 $941.38 $0.00 $741.20 $132,772.27
105 $132,772.27 $941.38 $0.00 $750.71 $134,464.36
106 $134,464.36 $941.38 $0.00 $760.28 $136,166.02
107 $136,166.02 $941.38 $0.00 $769.90 $137,877.30
108 $137,877.30 $941.38 $0.00 $779.58 $139,598.26
109 $139,598.26 $941.38 $0.00 $789.31 $141,328.95
110 $141,328.95 $941.38 $0.00 $799.09 $143,069.42
111 $143,069.42 $941.38 $0.00 $808.94 $144,819.74
112 $144,819.74 $941.38 $0.00 $818.83 $146,579.95
113 $146,579.95 $941.38 $0.00 $828.78 $148,350.11
114 $148,350.11 $941.38 $0.00 $838.79 $150,130.28
115 $150,130.28 $941.38 $0.00 $848.86 $151,920.52
116 $151,920.52 $941.38 $0.00 $858.98 $153,720.88
117 $153,720.88 $941.38 $0.00 $869.16 $155,531.42
118 $155,531.42 $941.38 $0.00 $879.40 $157,352.20
119 $157,352.20 $941.38 $0.00 $889.69 $159,183.27
120 $159,183.27 $941.38 $0.00 $900.05 $161,024.70
121 $161,024.70 $941.38 $0.00 $910.46 $162,876.54
122 $162,876.54 $941.38 $0.00 $920.93 $164,738.85
123 $164,738.85 $941.38 $0.00 $931.46 $166,611.69
124 $166,611.69 $941.38 $0.00 $942.05 $168,495.12
125 $168,495.12 $941.38 $0.00 $952.70 $170,389.20
126 $170,389.20 $941.38 $0.00 $963.41 $172,293.99
127 $172,293.99 $941.38 $0.00 $974.18 $174,209.55
128 $174,209.55 $941.38 $0.00 $985.01 $176,135.94
129 $176,135.94 $941.38 $0.00 $995.90 $178,073.22
130 $178,073.22 $941.38 $0.00 $1,006.85 $180,021.45
131 $180,021.45 $941.38 $0.00 $1,017.87 $181,980.70
132 $181,980.70 $941.38 $0.00 $1,028.95 $183,951.03
133 $183,951.03 $941.38 $0.00 $1,040.09 $185,932.50
134 $185,932.50 $941.38 $0.00 $1,051.29 $187,925.17
135 $187,925.17 $941.38 $0.00 $1,062.56 $189,929.11
136 $189,929.11 $941.38 $0.00 $1,073.89 $191,944.38
137 $191,944.38 $941.38 $0.00 $1,085.28 $193,971.04
138 $193,971.04 $941.38 $0.00 $1,096.74 $196,009.16
139 $196,009.16 $941.38 $0.00 $1,108.26 $198,058.80
140 $198,058.80 $941.38 $0.00 $1,119.85 $200,120.03
141 $200,120.03 $941.38 $0.00 $1,131.51 $202,192.92
142 $202,192.92 $941.38 $0.00 $1,143.23 $204,277.53
143 $204,277.53 $941.38 $0.00 $1,155.01 $206,373.92
144 $206,373.92 $941.38 $0.00 $1,166.87 $208,482.17
145 $208,482.17 $941.38 $0.00 $1,178.79 $210,602.34
146 $210,602.34 $941.38 $0.00 $1,190.78 $212,734.50
147 $212,734.50 $941.38 $0.00 $1,202.83 $214,878.71
148 $214,878.71 $941.38 $0.00 $1,214.96 $217,035.05
149 $217,035.05 $941.38 $0.00 $1,227.15 $219,203.58
150 $219,203.58 $941.38 $0.00 $1,239.41 $221,384.37
151 $221,384.37 $941.38 $0.00 $1,251.74 $223,577.49
152 $223,577.49 $941.38 $0.00 $1,264.14 $225,783.01
153 $225,783.01 $941.38 $0.00 $1,276.61 $228,001.00
154 $228,001.00 $941.38 $0.00 $1,289.15 $230,231.53
155 $230,231.53 $941.38 $0.00 $1,301.76 $232,474.67
156 $232,474.67 $941.38 $0.00 $1,314.45 $234,730.50
157 $234,730.50 $941.38 $0.00 $1,327.20 $236,999.08
158 $236,999.08 $941.38 $0.00 $1,340.03 $239,280.49
159 $239,280.49 $941.38 $0.00 $1,352.93 $241,574.80
160 $241,574.80 $941.38 $0.00 $1,365.90 $243,882.08
161 $243,882.08 $941.38 $0.00 $1,378.94 $246,202.40
162 $246,202.40 $941.38 $0.00 $1,392.06 $248,535.84
163 $248,535.84 $941.38 $0.00 $1,405.26 $250,882.48
164 $250,882.48 $941.38 $0.00 $1,418.53 $253,242.39
165 $253,242.39 $941.38 $0.00 $1,431.87 $255,615.64
166 $255,615.64 $941.38 $0.00 $1,445.29 $258,002.31
167 $258,002.31 $941.38 $0.00 $1,458.78 $260,402.47
168 $260,402.47 $941.38 $0.00 $1,472.35 $262,816.20
169 $262,816.20 $941.38 $0.00 $1,486.00 $265,243.58
170 $265,243.58 $941.38 $0.00 $1,499.73 $267,684.69
171 $267,684.69 $941.38 $0.00 $1,513.53 $270,139.60
172 $270,139.60 $941.38 $0.00 $1,527.41 $272,608.39
173 $272,608.39 $941.38 $0.00 $1,541.37 $275,091.14
174 $275,091.14 $941.38 $0.00 $1,555.41 $277,587.93
175 $277,587.93 $941.38 $0.00 $1,569.52 $280,098.83
176 $280,098.83 $941.38 $0.00 $1,583.72 $282,623.93
177 $282,623.93 $941.38 $0.00 $1,598.00 $285,163.31
178 $285,163.31 $941.38 $0.00 $1,612.35 $287,717.04
179 $287,717.04 $941.38 $0.00 $1,626.79 $290,285.21
180 $290,285.21 $941.38 $0.00 $1,641.31 $292,867.90
181 $292,867.90 $941.38 $0.00 $1,655.92 $295,465.20
182 $295,465.20 $941.38 $0.00 $1,670.60 $298,077.18
183 $298,077.18 $941.38 $0.00 $1,685.37 $300,703.93
184 $300,703.93 $941.38 $0.00 $1,700.22 $303,345.53
185 $303,345.53 $941.38 $0.00 $1,715.16 $306,002.07
186 $306,002.07 $941.38 $0.00 $1,730.18 $308,673.63
187 $308,673.63 $941.38 $0.00 $1,745.29 $311,360.30
188 $311,360.30 $941.38 $0.00 $1,760.48 $314,062.16
189 $314,062.16 $941.38 $0.00 $1,775.75 $316,779.29
190 $316,779.29 $941.38 $0.00 $1,791.12 $319,511.79
191 $319,511.79 $941.38 $0.00 $1,806.57 $322,259.74
192 $322,259.74 $941.38 $0.00 $1,822.10 $325,023.22
193 $325,023.22 $941.38 $0.00 $1,837.73 $327,802.33
194 $327,802.33 $941.38 $0.00 $1,853.44 $330,597.15
195 $330,597.15 $941.38 $0.00 $1,869.24 $333,407.77
196 $333,407.77 $941.38 $0.00 $1,885.14 $336,234.29
197 $336,234.29 $941.38 $0.00 $1,901.12 $339,076.79
198 $339,076.79 $941.38 $0.00 $1,917.19 $341,935.36
199 $341,935.36 $941.38 $0.00 $1,933.35 $344,810.09
200 $344,810.09 $941.38 $0.00 $1,949.61 $347,701.08
201 $347,701.08 $941.38 $0.00 $1,965.95 $350,608.41
202 $350,608.41 $941.38 $0.00 $1,982.39 $353,532.18
203 $353,532.18 $941.38 $0.00 $1,998.92 $356,472.48
204 $356,472.48 $941.38 $0.00 $2,015.55 $359,429.41
205 $359,429.41 $941.38 $0.00 $2,032.27 $362,403.06
206 $362,403.06 $941.38 $0.00 $2,049.08 $365,393.52
207 $365,393.52 $941.38 $0.00 $2,065.99 $368,400.89
208 $368,400.89 $941.38 $0.00 $2,082.99 $371,425.26
209 $371,425.26 $941.38 $0.00 $2,100.09 $374,466.73
210 $374,466.73 $941.38 $0.00 $2,117.29 $377,525.40
211 $377,525.40 $941.38 $0.00 $2,134.58 $380,601.36
212 $380,601.36 $941.38 $0.00 $2,151.98 $383,694.72
213 $383,694.72 $941.38 $0.00 $2,169.47 $386,805.57
214 $386,805.57 $941.38 $0.00 $2,187.05 $389,934.00
215 $389,934.00 $941.38 $0.00 $2,204.74 $393,080.12
216 $393,080.12 $941.38 $0.00 $2,222.53 $396,244.03
217 $396,244.03 $941.38 $110,367.56 $2,240.42 $289,058.27
218 $289,058.27 $941.38 $0.00 $1,634.38 $291,634.03
219 $291,634.03 $941.38 $0.00 $1,648.94 $294,224.35
220 $294,224.35 $941.38 $0.00 $1,663.59 $296,829.32
221 $296,829.32 $941.38 $0.00 $1,678.32 $299,449.02
222 $299,449.02 $941.38 $0.00 $1,693.13 $302,083.53
223 $302,083.53 $941.38 $0.00 $1,708.02 $304,732.93
224 $304,732.93 $941.38 $0.00 $1,723.00 $307,397.31
225 $307,397.31 $941.38 $0.00 $1,738.07 $310,076.76
226 $310,076.76 $941.38 $0.00 $1,753.22 $312,771.36
227 $312,771.36 $941.38 $0.00 $1,768.45 $315,481.19
228 $315,481.19 $941.38 $0.00 $1,783.78 $318,206.35
229 $318,206.35 $941.38 $115,885.94 $1,799.18 $205,060.97
230 $205,060.97 $941.38 $0.00 $1,159.44 $207,161.79
231 $207,161.79 $941.38 $0.00 $1,171.32 $209,274.49
232 $209,274.49 $941.38 $0.00 $1,183.27 $211,399.14
233 $211,399.14 $941.38 $0.00 $1,195.28 $213,535.80
234 $213,535.80 $941.38 $0.00 $1,207.36 $215,684.54
235 $215,684.54 $941.38 $0.00 $1,219.51 $217,845.43
236 $217,845.43 $941.38 $0.00 $1,231.73 $220,018.54
237 $220,018.54 $941.38 $0.00 $1,244.02 $222,203.94
238 $222,203.94 $941.38 $0.00 $1,256.37 $224,401.69
239 $224,401.69 $941.38 $0.00 $1,268.80 $226,611.87
240 $226,611.87 $941.38 $0.00 $1,281.30 $228,834.55
241 $228,834.55 $941.38 $121,680.23 $1,293.86 $109,389.56
242 $109,389.56 $941.38 $0.00 $618.50 $110,949.44
243 $110,949.44 $941.38 $0.00 $627.32 $112,518.14
244 $112,518.14 $941.38 $0.00 $636.19 $114,095.71
245 $114,095.71 $941.38 $0.00 $645.11 $115,682.20
246 $115,682.20 $941.38 $0.00 $654.08 $117,277.66
247 $117,277.66 $941.38 $0.00 $663.10 $118,882.14
248 $118,882.14 $941.38 $0.00 $672.18 $120,495.70
249 $120,495.70 $941.38 $0.00 $681.30 $122,118.38
250 $122,118.38 $941.38 $0.00 $690.48 $123,750.24
251 $123,750.24 $941.38 $0.00 $699.70 $125,391.32
252 $125,391.32 $941.38 $0.00 $708.98 $127,041.68
253 $127,041.68 $0.00 $127,764.24 $718.31 ($4.25)