Savings Plan and Future Cost Estimation for Trevecca Nazarene University

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$96,462
Monthly savings required$764

How much will it cost to send your child to Trevecca Nazarene University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $385,848.52 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $763.59 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$37,198.00
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 Trevecca Nazarene University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $763.59 $0.00 $0.00 $763.59
2 $763.59 $763.59 $0.00 $4.32 $1,531.50
3 $1,531.50 $763.59 $0.00 $8.66 $2,303.75
4 $2,303.75 $763.59 $0.00 $13.03 $3,080.37
5 $3,080.37 $763.59 $0.00 $17.42 $3,861.38
6 $3,861.38 $763.59 $0.00 $21.83 $4,646.80
7 $4,646.80 $763.59 $0.00 $26.27 $5,436.66
8 $5,436.66 $763.59 $0.00 $30.74 $6,230.99
9 $6,230.99 $763.59 $0.00 $35.23 $7,029.81
10 $7,029.81 $763.59 $0.00 $39.75 $7,833.15
11 $7,833.15 $763.59 $0.00 $44.29 $8,641.03
12 $8,641.03 $763.59 $0.00 $48.86 $9,453.48
13 $9,453.48 $763.59 $0.00 $53.45 $10,270.52
14 $10,270.52 $763.59 $0.00 $58.07 $11,092.18
15 $11,092.18 $763.59 $0.00 $62.72 $11,918.49
16 $11,918.49 $763.59 $0.00 $67.39 $12,749.47
17 $12,749.47 $763.59 $0.00 $72.09 $13,585.15
18 $13,585.15 $763.59 $0.00 $76.81 $14,425.55
19 $14,425.55 $763.59 $0.00 $81.56 $15,270.70
20 $15,270.70 $763.59 $0.00 $86.34 $16,120.63
21 $16,120.63 $763.59 $0.00 $91.15 $16,975.37
22 $16,975.37 $763.59 $0.00 $95.98 $17,834.94
23 $17,834.94 $763.59 $0.00 $100.84 $18,699.37
24 $18,699.37 $763.59 $0.00 $105.73 $19,568.69
25 $19,568.69 $763.59 $0.00 $110.64 $20,442.92
26 $20,442.92 $763.59 $0.00 $115.59 $21,322.10
27 $21,322.10 $763.59 $0.00 $120.56 $22,206.25
28 $22,206.25 $763.59 $0.00 $125.56 $23,095.40
29 $23,095.40 $763.59 $0.00 $130.58 $23,989.57
30 $23,989.57 $763.59 $0.00 $135.64 $24,888.80
31 $24,888.80 $763.59 $0.00 $140.72 $25,793.11
32 $25,793.11 $763.59 $0.00 $145.84 $26,702.54
33 $26,702.54 $763.59 $0.00 $150.98 $27,617.11
34 $27,617.11 $763.59 $0.00 $156.15 $28,536.85
35 $28,536.85 $763.59 $0.00 $161.35 $29,461.79
36 $29,461.79 $763.59 $0.00 $166.58 $30,391.96
37 $30,391.96 $763.59 $0.00 $171.84 $31,327.39
38 $31,327.39 $763.59 $0.00 $177.13 $32,268.11
39 $32,268.11 $763.59 $0.00 $182.45 $33,214.15
40 $33,214.15 $763.59 $0.00 $187.80 $34,165.54
41 $34,165.54 $763.59 $0.00 $193.18 $35,122.31
42 $35,122.31 $763.59 $0.00 $198.59 $36,084.49
43 $36,084.49 $763.59 $0.00 $204.03 $37,052.11
44 $37,052.11 $763.59 $0.00 $209.50 $38,025.20
45 $38,025.20 $763.59 $0.00 $215.00 $39,003.79
46 $39,003.79 $763.59 $0.00 $220.53 $39,987.91
47 $39,987.91 $763.59 $0.00 $226.10 $40,977.60
48 $40,977.60 $763.59 $0.00 $231.69 $41,972.88
49 $41,972.88 $763.59 $0.00 $237.32 $42,973.79
50 $42,973.79 $763.59 $0.00 $242.98 $43,980.36
51 $43,980.36 $763.59 $0.00 $248.67 $44,992.62
52 $44,992.62 $763.59 $0.00 $254.39 $46,010.60
53 $46,010.60 $763.59 $0.00 $260.15 $47,034.34
54 $47,034.34 $763.59 $0.00 $265.94 $48,063.87
55 $48,063.87 $763.59 $0.00 $271.76 $49,099.22
56 $49,099.22 $763.59 $0.00 $277.61 $50,140.42
57 $50,140.42 $763.59 $0.00 $283.50 $51,187.51
58 $51,187.51 $763.59 $0.00 $289.42 $52,240.52
59 $52,240.52 $763.59 $0.00 $295.38 $53,299.49
60 $53,299.49 $763.59 $0.00 $301.36 $54,364.44
61 $54,364.44 $763.59 $0.00 $307.38 $55,435.41
62 $55,435.41 $763.59 $0.00 $313.44 $56,512.44
63 $56,512.44 $763.59 $0.00 $319.53 $57,595.56
64 $57,595.56 $763.59 $0.00 $325.65 $58,684.80
65 $58,684.80 $763.59 $0.00 $331.81 $59,780.20
66 $59,780.20 $763.59 $0.00 $338.01 $60,881.80
67 $60,881.80 $763.59 $0.00 $344.23 $61,989.62
68 $61,989.62 $763.59 $0.00 $350.50 $63,103.71
69 $63,103.71 $763.59 $0.00 $356.80 $64,224.10
70 $64,224.10 $763.59 $0.00 $363.13 $65,350.82
71 $65,350.82 $763.59 $0.00 $369.50 $66,483.91
72 $66,483.91 $763.59 $0.00 $375.91 $67,623.41
73 $67,623.41 $763.59 $0.00 $382.35 $68,769.35
74 $68,769.35 $763.59 $0.00 $388.83 $69,921.77
75 $69,921.77 $763.59 $0.00 $395.35 $71,080.71
76 $71,080.71 $763.59 $0.00 $401.90 $72,246.20
77 $72,246.20 $763.59 $0.00 $408.49 $73,418.28
78 $73,418.28 $763.59 $0.00 $415.12 $74,596.99
79 $74,596.99 $763.59 $0.00 $421.78 $75,782.36
80 $75,782.36 $763.59 $0.00 $428.48 $76,974.43
81 $76,974.43 $763.59 $0.00 $435.22 $78,173.24
82 $78,173.24 $763.59 $0.00 $442.00 $79,378.83
83 $79,378.83 $763.59 $0.00 $448.82 $80,591.24
84 $80,591.24 $763.59 $0.00 $455.67 $81,810.50
85 $81,810.50 $763.59 $0.00 $462.57 $83,036.66
86 $83,036.66 $763.59 $0.00 $469.50 $84,269.75
87 $84,269.75 $763.59 $0.00 $476.47 $85,509.81
88 $85,509.81 $763.59 $0.00 $483.48 $86,756.88
89 $86,756.88 $763.59 $0.00 $490.54 $88,011.01
90 $88,011.01 $763.59 $0.00 $497.63 $89,272.23
91 $89,272.23 $763.59 $0.00 $504.76 $90,540.58
92 $90,540.58 $763.59 $0.00 $511.93 $91,816.10
93 $91,816.10 $763.59 $0.00 $519.14 $93,098.83
94 $93,098.83 $763.59 $0.00 $526.39 $94,388.81
95 $94,388.81 $763.59 $0.00 $533.69 $95,686.09
96 $95,686.09 $763.59 $0.00 $541.02 $96,990.70
97 $96,990.70 $763.59 $0.00 $548.40 $98,302.69
98 $98,302.69 $763.59 $0.00 $555.82 $99,622.10
99 $99,622.10 $763.59 $0.00 $563.28 $100,948.97
100 $100,948.97 $763.59 $0.00 $570.78 $102,283.34
101 $102,283.34 $763.59 $0.00 $578.32 $103,625.25
102 $103,625.25 $763.59 $0.00 $585.91 $104,974.75
103 $104,974.75 $763.59 $0.00 $593.54 $106,331.88
104 $106,331.88 $763.59 $0.00 $601.22 $107,696.69
105 $107,696.69 $763.59 $0.00 $608.93 $109,069.21
106 $109,069.21 $763.59 $0.00 $616.69 $110,449.49
107 $110,449.49 $763.59 $0.00 $624.50 $111,837.58
108 $111,837.58 $763.59 $0.00 $632.35 $113,233.52
109 $113,233.52 $763.59 $0.00 $640.24 $114,637.35
110 $114,637.35 $763.59 $0.00 $648.18 $116,049.12
111 $116,049.12 $763.59 $0.00 $656.16 $117,468.87
112 $117,468.87 $763.59 $0.00 $664.19 $118,896.65
113 $118,896.65 $763.59 $0.00 $672.26 $120,332.50
114 $120,332.50 $763.59 $0.00 $680.38 $121,776.47
115 $121,776.47 $763.59 $0.00 $688.54 $123,228.60
116 $123,228.60 $763.59 $0.00 $696.75 $124,688.94
117 $124,688.94 $763.59 $0.00 $705.01 $126,157.54
118 $126,157.54 $763.59 $0.00 $713.31 $127,634.44
119 $127,634.44 $763.59 $0.00 $721.66 $129,119.69
120 $129,119.69 $763.59 $0.00 $730.06 $130,613.34
121 $130,613.34 $763.59 $0.00 $738.51 $132,115.44
122 $132,115.44 $763.59 $0.00 $747.00 $133,626.03
123 $133,626.03 $763.59 $0.00 $755.54 $135,145.16
124 $135,145.16 $763.59 $0.00 $764.13 $136,672.88
125 $136,672.88 $763.59 $0.00 $772.77 $138,209.24
126 $138,209.24 $763.59 $0.00 $781.46 $139,754.29
127 $139,754.29 $763.59 $0.00 $790.19 $141,308.07
128 $141,308.07 $763.59 $0.00 $798.98 $142,870.64
129 $142,870.64 $763.59 $0.00 $807.81 $144,442.04
130 $144,442.04 $763.59 $0.00 $816.70 $146,022.33
131 $146,022.33 $763.59 $0.00 $825.63 $147,611.55
132 $147,611.55 $763.59 $0.00 $834.62 $149,209.76
133 $149,209.76 $763.59 $0.00 $843.65 $150,817.00
134 $150,817.00 $763.59 $0.00 $852.74 $152,433.33
135 $152,433.33 $763.59 $0.00 $861.88 $154,058.80
136 $154,058.80 $763.59 $0.00 $871.07 $155,693.46
137 $155,693.46 $763.59 $0.00 $880.31 $157,337.36
138 $157,337.36 $763.59 $0.00 $889.61 $158,990.56
139 $158,990.56 $763.59 $0.00 $898.96 $160,653.11
140 $160,653.11 $763.59 $0.00 $908.36 $162,325.06
141 $162,325.06 $763.59 $0.00 $917.81 $164,006.46
142 $164,006.46 $763.59 $0.00 $927.32 $165,697.37
143 $165,697.37 $763.59 $0.00 $936.88 $167,397.84
144 $167,397.84 $763.59 $0.00 $946.49 $169,107.92
145 $169,107.92 $763.59 $0.00 $956.16 $170,827.67
146 $170,827.67 $763.59 $0.00 $965.88 $172,557.14
147 $172,557.14 $763.59 $0.00 $975.66 $174,296.39
148 $174,296.39 $763.59 $0.00 $985.50 $176,045.48
149 $176,045.48 $763.59 $0.00 $995.39 $177,804.46
150 $177,804.46 $763.59 $0.00 $1,005.33 $179,573.38
151 $179,573.38 $763.59 $0.00 $1,015.33 $181,352.30
152 $181,352.30 $763.59 $0.00 $1,025.39 $183,141.28
153 $183,141.28 $763.59 $0.00 $1,035.51 $184,940.38
154 $184,940.38 $763.59 $0.00 $1,045.68 $186,749.65
155 $186,749.65 $763.59 $0.00 $1,055.91 $188,569.15
156 $188,569.15 $763.59 $0.00 $1,066.20 $190,398.94
157 $190,398.94 $763.59 $0.00 $1,076.54 $192,239.07
158 $192,239.07 $763.59 $0.00 $1,086.95 $194,089.61
159 $194,089.61 $763.59 $0.00 $1,097.41 $195,950.61
160 $195,950.61 $763.59 $0.00 $1,107.93 $197,822.13
161 $197,822.13 $763.59 $0.00 $1,118.52 $199,704.24
162 $199,704.24 $763.59 $0.00 $1,129.16 $201,596.99
163 $201,596.99 $763.59 $0.00 $1,139.86 $203,500.44
164 $203,500.44 $763.59 $0.00 $1,150.62 $205,414.65
165 $205,414.65 $763.59 $0.00 $1,161.44 $207,339.68
166 $207,339.68 $763.59 $0.00 $1,172.33 $209,275.60
167 $209,275.60 $763.59 $0.00 $1,183.27 $211,222.46
168 $211,222.46 $763.59 $0.00 $1,194.28 $213,180.33
169 $213,180.33 $763.59 $0.00 $1,205.35 $215,149.27
170 $215,149.27 $763.59 $0.00 $1,216.49 $217,129.35
171 $217,129.35 $763.59 $0.00 $1,227.68 $219,120.62
172 $219,120.62 $763.59 $0.00 $1,238.94 $221,123.15
173 $221,123.15 $763.59 $0.00 $1,250.26 $223,137.00
174 $223,137.00 $763.59 $0.00 $1,261.65 $225,162.24
175 $225,162.24 $763.59 $0.00 $1,273.10 $227,198.93
176 $227,198.93 $763.59 $0.00 $1,284.62 $229,247.14
177 $229,247.14 $763.59 $0.00 $1,296.20 $231,306.93
178 $231,306.93 $763.59 $0.00 $1,307.84 $233,378.36
179 $233,378.36 $763.59 $0.00 $1,319.56 $235,461.51
180 $235,461.51 $763.59 $0.00 $1,331.33 $237,556.43
181 $237,556.43 $763.59 $0.00 $1,343.18 $239,663.20
182 $239,663.20 $763.59 $0.00 $1,355.09 $241,781.88
183 $241,781.88 $763.59 $0.00 $1,367.07 $243,912.54
184 $243,912.54 $763.59 $0.00 $1,379.12 $246,055.25
185 $246,055.25 $763.59 $0.00 $1,391.23 $248,210.07
186 $248,210.07 $763.59 $0.00 $1,403.42 $250,377.08
187 $250,377.08 $763.59 $0.00 $1,415.67 $252,556.34
188 $252,556.34 $763.59 $0.00 $1,427.99 $254,747.92
189 $254,747.92 $763.59 $0.00 $1,440.38 $256,951.89
190 $256,951.89 $763.59 $0.00 $1,452.84 $259,168.32
191 $259,168.32 $763.59 $0.00 $1,465.38 $261,397.29
192 $261,397.29 $763.59 $0.00 $1,477.98 $263,638.86
193 $263,638.86 $763.59 $0.00 $1,490.65 $265,893.10
194 $265,893.10 $763.59 $0.00 $1,503.40 $268,160.09
195 $268,160.09 $763.59 $0.00 $1,516.22 $270,439.90
196 $270,439.90 $763.59 $0.00 $1,529.11 $272,732.60
197 $272,732.60 $763.59 $0.00 $1,542.07 $275,038.26
198 $275,038.26 $763.59 $0.00 $1,555.11 $277,356.96
199 $277,356.96 $763.59 $0.00 $1,568.22 $279,688.77
200 $279,688.77 $763.59 $0.00 $1,581.40 $282,033.76
201 $282,033.76 $763.59 $0.00 $1,594.66 $284,392.01
202 $284,392.01 $763.59 $0.00 $1,607.99 $286,763.59
203 $286,763.59 $763.59 $0.00 $1,621.40 $289,148.58
204 $289,148.58 $763.59 $0.00 $1,634.89 $291,547.06
205 $291,547.06 $763.59 $0.00 $1,648.45 $293,959.10
206 $293,959.10 $763.59 $0.00 $1,662.09 $296,384.78
207 $296,384.78 $763.59 $0.00 $1,675.80 $298,824.17
208 $298,824.17 $763.59 $0.00 $1,689.60 $301,277.36
209 $301,277.36 $763.59 $0.00 $1,703.47 $303,744.42
210 $303,744.42 $763.59 $0.00 $1,717.42 $306,225.43
211 $306,225.43 $763.59 $0.00 $1,731.44 $308,720.46
212 $308,720.46 $763.59 $0.00 $1,745.55 $311,229.60
213 $311,229.60 $763.59 $0.00 $1,759.74 $313,752.93
214 $313,752.93 $763.59 $0.00 $1,774.00 $316,290.52
215 $316,290.52 $763.59 $0.00 $1,788.35 $318,842.46
216 $318,842.46 $763.59 $0.00 $1,802.78 $321,408.83
217 $321,408.83 $763.59 $89,521.42 $1,817.29 $234,468.29
218 $234,468.29 $763.59 $0.00 $1,325.72 $236,557.60
219 $236,557.60 $763.59 $0.00 $1,337.53 $238,658.72
220 $238,658.72 $763.59 $0.00 $1,349.41 $240,771.72
221 $240,771.72 $763.59 $0.00 $1,361.36 $242,896.67
222 $242,896.67 $763.59 $0.00 $1,373.37 $245,033.63
223 $245,033.63 $763.59 $0.00 $1,385.46 $247,182.68
224 $247,182.68 $763.59 $0.00 $1,397.61 $249,343.88
225 $249,343.88 $763.59 $0.00 $1,409.83 $251,517.30
226 $251,517.30 $763.59 $0.00 $1,422.12 $253,703.01
227 $253,703.01 $763.59 $0.00 $1,434.47 $255,901.07
228 $255,901.07 $763.59 $0.00 $1,446.90 $258,111.56
229 $258,111.56 $763.59 $93,997.49 $1,459.40 $166,337.06
230 $166,337.06 $763.59 $0.00 $940.49 $168,041.14
231 $168,041.14 $763.59 $0.00 $950.13 $169,754.86
232 $169,754.86 $763.59 $0.00 $959.82 $171,478.27
233 $171,478.27 $763.59 $0.00 $969.56 $173,211.42
234 $173,211.42 $763.59 $0.00 $979.36 $174,954.37
235 $174,954.37 $763.59 $0.00 $989.22 $176,707.18
236 $176,707.18 $763.59 $0.00 $999.13 $178,469.90
237 $178,469.90 $763.59 $0.00 $1,009.09 $180,242.58
238 $180,242.58 $763.59 $0.00 $1,019.12 $182,025.29
239 $182,025.29 $763.59 $0.00 $1,029.20 $183,818.08
240 $183,818.08 $763.59 $0.00 $1,039.33 $185,621.00
241 $185,621.00 $763.59 $98,697.37 $1,049.53 $88,736.75
242 $88,736.75 $763.59 $0.00 $501.73 $90,002.07
243 $90,002.07 $763.59 $0.00 $508.88 $91,274.54
244 $91,274.54 $763.59 $0.00 $516.08 $92,554.21
245 $92,554.21 $763.59 $0.00 $523.31 $93,841.11
246 $93,841.11 $763.59 $0.00 $530.59 $95,135.29
247 $95,135.29 $763.59 $0.00 $537.91 $96,436.79
248 $96,436.79 $763.59 $0.00 $545.27 $97,745.65
249 $97,745.65 $763.59 $0.00 $552.67 $99,061.91
250 $99,061.91 $763.59 $0.00 $560.11 $100,385.61
251 $100,385.61 $763.59 $0.00 $567.59 $101,716.79
252 $101,716.79 $763.59 $0.00 $575.12 $103,055.50
253 $103,055.50 $0.00 $103,632.24 $582.69 $5.95