Savings Plan and Future Cost Estimation for Dallas Baptist University

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$116,241
Monthly savings required$920

How much will it cost to send your child to Dallas Baptist University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $464,962.09 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $920.14 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$44,825.00
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 Dallas Baptist University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $920.14 $0.00 $0.00 $920.14
2 $920.14 $920.14 $0.00 $5.20 $1,845.48
3 $1,845.48 $920.14 $0.00 $10.43 $2,776.05
4 $2,776.05 $920.14 $0.00 $15.70 $3,711.89
5 $3,711.89 $920.14 $0.00 $20.99 $4,653.02
6 $4,653.02 $920.14 $0.00 $26.31 $5,599.47
7 $5,599.47 $920.14 $0.00 $31.66 $6,551.27
8 $6,551.27 $920.14 $0.00 $37.04 $7,508.45
9 $7,508.45 $920.14 $0.00 $42.45 $8,471.04
10 $8,471.04 $920.14 $0.00 $47.90 $9,439.08
11 $9,439.08 $920.14 $0.00 $53.37 $10,412.59
12 $10,412.59 $920.14 $0.00 $58.87 $11,391.60
13 $11,391.60 $920.14 $0.00 $64.41 $12,376.15
14 $12,376.15 $920.14 $0.00 $69.98 $13,366.27
15 $13,366.27 $920.14 $0.00 $75.57 $14,361.98
16 $14,361.98 $920.14 $0.00 $81.20 $15,363.32
17 $15,363.32 $920.14 $0.00 $86.87 $16,370.33
18 $16,370.33 $920.14 $0.00 $92.56 $17,383.03
19 $17,383.03 $920.14 $0.00 $98.29 $18,401.46
20 $18,401.46 $920.14 $0.00 $104.04 $19,425.64
21 $19,425.64 $920.14 $0.00 $109.84 $20,455.62
22 $20,455.62 $920.14 $0.00 $115.66 $21,491.42
23 $21,491.42 $920.14 $0.00 $121.52 $22,533.08
24 $22,533.08 $920.14 $0.00 $127.41 $23,580.63
25 $23,580.63 $920.14 $0.00 $133.33 $24,634.10
26 $24,634.10 $920.14 $0.00 $139.28 $25,693.52
27 $25,693.52 $920.14 $0.00 $145.27 $26,758.93
28 $26,758.93 $920.14 $0.00 $151.30 $27,830.37
29 $27,830.37 $920.14 $0.00 $157.36 $28,907.87
30 $28,907.87 $920.14 $0.00 $163.45 $29,991.46
31 $29,991.46 $920.14 $0.00 $169.58 $31,081.18
32 $31,081.18 $920.14 $0.00 $175.74 $32,177.06
33 $32,177.06 $920.14 $0.00 $181.93 $33,279.13
34 $33,279.13 $920.14 $0.00 $188.17 $34,387.44
35 $34,387.44 $920.14 $0.00 $194.43 $35,502.01
36 $35,502.01 $920.14 $0.00 $200.73 $36,622.88
37 $36,622.88 $920.14 $0.00 $207.07 $37,750.09
38 $37,750.09 $920.14 $0.00 $213.44 $38,883.67
39 $38,883.67 $920.14 $0.00 $219.85 $40,023.66
40 $40,023.66 $920.14 $0.00 $226.30 $41,170.10
41 $41,170.10 $920.14 $0.00 $232.78 $42,323.02
42 $42,323.02 $920.14 $0.00 $239.30 $43,482.46
43 $43,482.46 $920.14 $0.00 $245.86 $44,648.46
44 $44,648.46 $920.14 $0.00 $252.45 $45,821.05
45 $45,821.05 $920.14 $0.00 $259.08 $47,000.27
46 $47,000.27 $920.14 $0.00 $265.75 $48,186.16
47 $48,186.16 $920.14 $0.00 $272.45 $49,378.75
48 $49,378.75 $920.14 $0.00 $279.19 $50,578.08
49 $50,578.08 $920.14 $0.00 $285.98 $51,784.20
50 $51,784.20 $920.14 $0.00 $292.80 $52,997.14
51 $52,997.14 $920.14 $0.00 $299.65 $54,216.93
52 $54,216.93 $920.14 $0.00 $306.55 $55,443.62
53 $55,443.62 $920.14 $0.00 $313.49 $56,677.25
54 $56,677.25 $920.14 $0.00 $320.46 $57,917.85
55 $57,917.85 $920.14 $0.00 $327.48 $59,165.47
56 $59,165.47 $920.14 $0.00 $334.53 $60,420.14
57 $60,420.14 $920.14 $0.00 $341.62 $61,681.90
58 $61,681.90 $920.14 $0.00 $348.76 $62,950.80
59 $62,950.80 $920.14 $0.00 $355.93 $64,226.87
60 $64,226.87 $920.14 $0.00 $363.15 $65,510.16
61 $65,510.16 $920.14 $0.00 $370.40 $66,800.70
62 $66,800.70 $920.14 $0.00 $377.70 $68,098.54
63 $68,098.54 $920.14 $0.00 $385.04 $69,403.72
64 $69,403.72 $920.14 $0.00 $392.42 $70,716.28
65 $70,716.28 $920.14 $0.00 $399.84 $72,036.26
66 $72,036.26 $920.14 $0.00 $407.30 $73,363.70
67 $73,363.70 $920.14 $0.00 $414.81 $74,698.65
68 $74,698.65 $920.14 $0.00 $422.36 $76,041.15
69 $76,041.15 $920.14 $0.00 $429.95 $77,391.24
70 $77,391.24 $920.14 $0.00 $437.58 $78,748.96
71 $78,748.96 $920.14 $0.00 $445.26 $80,114.36
72 $80,114.36 $920.14 $0.00 $452.98 $81,487.48
73 $81,487.48 $920.14 $0.00 $460.74 $82,868.36
74 $82,868.36 $920.14 $0.00 $468.55 $84,257.05
75 $84,257.05 $920.14 $0.00 $476.40 $85,653.59
76 $85,653.59 $920.14 $0.00 $484.30 $87,058.03
77 $87,058.03 $920.14 $0.00 $492.24 $88,470.41
78 $88,470.41 $920.14 $0.00 $500.22 $89,890.77
79 $89,890.77 $920.14 $0.00 $508.26 $91,319.17
80 $91,319.17 $920.14 $0.00 $516.33 $92,755.64
81 $92,755.64 $920.14 $0.00 $524.45 $94,200.23
82 $94,200.23 $920.14 $0.00 $532.62 $95,652.99
83 $95,652.99 $920.14 $0.00 $540.84 $97,113.97
84 $97,113.97 $920.14 $0.00 $549.10 $98,583.21
85 $98,583.21 $920.14 $0.00 $557.40 $100,060.75
86 $100,060.75 $920.14 $0.00 $565.76 $101,546.65
87 $101,546.65 $920.14 $0.00 $574.16 $103,040.95
88 $103,040.95 $920.14 $0.00 $582.61 $104,543.70
89 $104,543.70 $920.14 $0.00 $591.11 $106,054.95
90 $106,054.95 $920.14 $0.00 $599.65 $107,574.74
91 $107,574.74 $920.14 $0.00 $608.24 $109,103.12
92 $109,103.12 $920.14 $0.00 $616.88 $110,640.14
93 $110,640.14 $920.14 $0.00 $625.58 $112,185.86
94 $112,185.86 $920.14 $0.00 $634.32 $113,740.32
95 $113,740.32 $920.14 $0.00 $643.10 $115,303.56
96 $115,303.56 $920.14 $0.00 $651.94 $116,875.64
97 $116,875.64 $920.14 $0.00 $660.83 $118,456.61
98 $118,456.61 $920.14 $0.00 $669.77 $120,046.52
99 $120,046.52 $920.14 $0.00 $678.76 $121,645.42
100 $121,645.42 $920.14 $0.00 $687.80 $123,253.36
101 $123,253.36 $920.14 $0.00 $696.89 $124,870.39
102 $124,870.39 $920.14 $0.00 $706.04 $126,496.57
103 $126,496.57 $920.14 $0.00 $715.23 $128,131.94
104 $128,131.94 $920.14 $0.00 $724.48 $129,776.56
105 $129,776.56 $920.14 $0.00 $733.78 $131,430.48
106 $131,430.48 $920.14 $0.00 $743.13 $133,093.75
107 $133,093.75 $920.14 $0.00 $752.53 $134,766.42
108 $134,766.42 $920.14 $0.00 $761.99 $136,448.55
109 $136,448.55 $920.14 $0.00 $771.50 $138,140.19
110 $138,140.19 $920.14 $0.00 $781.06 $139,841.39
111 $139,841.39 $920.14 $0.00 $790.68 $141,552.21
112 $141,552.21 $920.14 $0.00 $800.36 $143,272.71
113 $143,272.71 $920.14 $0.00 $810.08 $145,002.93
114 $145,002.93 $920.14 $0.00 $819.87 $146,742.94
115 $146,742.94 $920.14 $0.00 $829.71 $148,492.79
116 $148,492.79 $920.14 $0.00 $839.60 $150,252.53
117 $150,252.53 $920.14 $0.00 $849.55 $152,022.22
118 $152,022.22 $920.14 $0.00 $859.56 $153,801.92
119 $153,801.92 $920.14 $0.00 $869.62 $155,591.68
120 $155,591.68 $920.14 $0.00 $879.74 $157,391.56
121 $157,391.56 $920.14 $0.00 $889.91 $159,201.61
122 $159,201.61 $920.14 $0.00 $900.15 $161,021.90
123 $161,021.90 $920.14 $0.00 $910.44 $162,852.48
124 $162,852.48 $920.14 $0.00 $920.79 $164,693.41
125 $164,693.41 $920.14 $0.00 $931.20 $166,544.75
126 $166,544.75 $920.14 $0.00 $941.67 $168,406.56
127 $168,406.56 $920.14 $0.00 $952.20 $170,278.90
128 $170,278.90 $920.14 $0.00 $962.78 $172,161.82
129 $172,161.82 $920.14 $0.00 $973.43 $174,055.39
130 $174,055.39 $920.14 $0.00 $984.13 $175,959.66
131 $175,959.66 $920.14 $0.00 $994.90 $177,874.70
132 $177,874.70 $920.14 $0.00 $1,005.73 $179,800.57
133 $179,800.57 $920.14 $0.00 $1,016.62 $181,737.33
134 $181,737.33 $920.14 $0.00 $1,027.57 $183,685.04
135 $183,685.04 $920.14 $0.00 $1,038.58 $185,643.76
136 $185,643.76 $920.14 $0.00 $1,049.66 $187,613.56
137 $187,613.56 $920.14 $0.00 $1,060.79 $189,594.49
138 $189,594.49 $920.14 $0.00 $1,071.99 $191,586.62
139 $191,586.62 $920.14 $0.00 $1,083.26 $193,590.02
140 $193,590.02 $920.14 $0.00 $1,094.59 $195,604.75
141 $195,604.75 $920.14 $0.00 $1,105.98 $197,630.87
142 $197,630.87 $920.14 $0.00 $1,117.43 $199,668.44
143 $199,668.44 $920.14 $0.00 $1,128.95 $201,717.53
144 $201,717.53 $920.14 $0.00 $1,140.54 $203,778.21
145 $203,778.21 $920.14 $0.00 $1,152.19 $205,850.54
146 $205,850.54 $920.14 $0.00 $1,163.91 $207,934.59
147 $207,934.59 $920.14 $0.00 $1,175.69 $210,030.42
148 $210,030.42 $920.14 $0.00 $1,187.54 $212,138.10
149 $212,138.10 $920.14 $0.00 $1,199.46 $214,257.70
150 $214,257.70 $920.14 $0.00 $1,211.44 $216,389.28
151 $216,389.28 $920.14 $0.00 $1,223.50 $218,532.92
152 $218,532.92 $920.14 $0.00 $1,235.62 $220,688.68
153 $220,688.68 $920.14 $0.00 $1,247.81 $222,856.63
154 $222,856.63 $920.14 $0.00 $1,260.06 $225,036.83
155 $225,036.83 $920.14 $0.00 $1,272.39 $227,229.36
156 $227,229.36 $920.14 $0.00 $1,284.79 $229,434.29
157 $229,434.29 $920.14 $0.00 $1,297.25 $231,651.68
158 $231,651.68 $920.14 $0.00 $1,309.79 $233,881.61
159 $233,881.61 $920.14 $0.00 $1,322.40 $236,124.15
160 $236,124.15 $920.14 $0.00 $1,335.08 $238,379.37
161 $238,379.37 $920.14 $0.00 $1,347.83 $240,647.34
162 $240,647.34 $920.14 $0.00 $1,360.66 $242,928.14
163 $242,928.14 $920.14 $0.00 $1,373.55 $245,221.83
164 $245,221.83 $920.14 $0.00 $1,386.52 $247,528.49
165 $247,528.49 $920.14 $0.00 $1,399.56 $249,848.19
166 $249,848.19 $920.14 $0.00 $1,412.68 $252,181.01
167 $252,181.01 $920.14 $0.00 $1,425.87 $254,527.02
168 $254,527.02 $920.14 $0.00 $1,439.13 $256,886.29
169 $256,886.29 $920.14 $0.00 $1,452.47 $259,258.90
170 $259,258.90 $920.14 $0.00 $1,465.89 $261,644.93
171 $261,644.93 $920.14 $0.00 $1,479.38 $264,044.45
172 $264,044.45 $920.14 $0.00 $1,492.95 $266,457.54
173 $266,457.54 $920.14 $0.00 $1,506.59 $268,884.27
174 $268,884.27 $920.14 $0.00 $1,520.31 $271,324.72
175 $271,324.72 $920.14 $0.00 $1,534.11 $273,778.97
176 $273,778.97 $920.14 $0.00 $1,547.99 $276,247.10
177 $276,247.10 $920.14 $0.00 $1,561.94 $278,729.18
178 $278,729.18 $920.14 $0.00 $1,575.98 $281,225.30
179 $281,225.30 $920.14 $0.00 $1,590.09 $283,735.53
180 $283,735.53 $920.14 $0.00 $1,604.28 $286,259.95
181 $286,259.95 $920.14 $0.00 $1,618.56 $288,798.65
182 $288,798.65 $920.14 $0.00 $1,632.91 $291,351.70
183 $291,351.70 $920.14 $0.00 $1,647.34 $293,919.18
184 $293,919.18 $920.14 $0.00 $1,661.86 $296,501.18
185 $296,501.18 $920.14 $0.00 $1,676.46 $299,097.78
186 $299,097.78 $920.14 $0.00 $1,691.14 $301,709.06
187 $301,709.06 $920.14 $0.00 $1,705.91 $304,335.11
188 $304,335.11 $920.14 $0.00 $1,720.75 $306,976.00
189 $306,976.00 $920.14 $0.00 $1,735.69 $309,631.83
190 $309,631.83 $920.14 $0.00 $1,750.70 $312,302.67
191 $312,302.67 $920.14 $0.00 $1,765.80 $314,988.61
192 $314,988.61 $920.14 $0.00 $1,780.99 $317,689.74
193 $317,689.74 $920.14 $0.00 $1,796.26 $320,406.14
194 $320,406.14 $920.14 $0.00 $1,811.62 $323,137.90
195 $323,137.90 $920.14 $0.00 $1,827.07 $325,885.11
196 $325,885.11 $920.14 $0.00 $1,842.60 $328,647.85
197 $328,647.85 $920.14 $0.00 $1,858.22 $331,426.21
198 $331,426.21 $920.14 $0.00 $1,873.93 $334,220.28
199 $334,220.28 $920.14 $0.00 $1,889.73 $337,030.15
200 $337,030.15 $920.14 $0.00 $1,905.62 $339,855.91
201 $339,855.91 $920.14 $0.00 $1,921.59 $342,697.64
202 $342,697.64 $920.14 $0.00 $1,937.66 $345,555.44
203 $345,555.44 $920.14 $0.00 $1,953.82 $348,429.40
204 $348,429.40 $920.14 $0.00 $1,970.07 $351,319.61
205 $351,319.61 $920.14 $0.00 $1,986.41 $354,226.16
206 $354,226.16 $920.14 $0.00 $2,002.85 $357,149.15
207 $357,149.15 $920.14 $0.00 $2,019.37 $360,088.66
208 $360,088.66 $920.14 $0.00 $2,035.99 $363,044.79
209 $363,044.79 $920.14 $0.00 $2,052.71 $366,017.64
210 $366,017.64 $920.14 $0.00 $2,069.52 $369,007.30
211 $369,007.30 $920.14 $0.00 $2,086.42 $372,013.86
212 $372,013.86 $920.14 $0.00 $2,103.42 $375,037.42
213 $375,037.42 $920.14 $0.00 $2,120.52 $378,078.08
214 $378,078.08 $920.14 $0.00 $2,137.71 $381,135.93
215 $381,135.93 $920.14 $0.00 $2,155.00 $384,211.07
216 $384,211.07 $920.14 $0.00 $2,172.39 $387,303.60
217 $387,303.60 $920.14 $107,876.71 $2,189.87 $282,536.90
218 $282,536.90 $920.14 $0.00 $1,597.50 $285,054.54
219 $285,054.54 $920.14 $0.00 $1,611.74 $287,586.42
220 $287,586.42 $920.14 $0.00 $1,626.06 $290,132.62
221 $290,132.62 $920.14 $0.00 $1,640.45 $292,693.21
222 $292,693.21 $920.14 $0.00 $1,654.93 $295,268.28
223 $295,268.28 $920.14 $0.00 $1,669.49 $297,857.91
224 $297,857.91 $920.14 $0.00 $1,684.13 $300,462.18
225 $300,462.18 $920.14 $0.00 $1,698.86 $303,081.18
226 $303,081.18 $920.14 $0.00 $1,713.67 $305,714.99
227 $305,714.99 $920.14 $0.00 $1,728.56 $308,363.69
228 $308,363.69 $920.14 $0.00 $1,743.53 $311,027.36
229 $311,027.36 $920.14 $113,270.54 $1,758.59 $200,435.55
230 $200,435.55 $920.14 $0.00 $1,133.29 $202,488.98
231 $202,488.98 $920.14 $0.00 $1,144.90 $204,554.02
232 $204,554.02 $920.14 $0.00 $1,156.58 $206,630.74
233 $206,630.74 $920.14 $0.00 $1,168.32 $208,719.20
234 $208,719.20 $920.14 $0.00 $1,180.13 $210,819.47
235 $210,819.47 $920.14 $0.00 $1,192.00 $212,931.61
236 $212,931.61 $920.14 $0.00 $1,203.95 $215,055.70
237 $215,055.70 $920.14 $0.00 $1,215.96 $217,191.80
238 $217,191.80 $920.14 $0.00 $1,228.03 $219,339.97
239 $219,339.97 $920.14 $0.00 $1,240.18 $221,500.29
240 $221,500.29 $920.14 $0.00 $1,252.39 $223,672.82
241 $223,672.82 $920.14 $118,934.07 $1,264.68 $106,923.57
242 $106,923.57 $920.14 $0.00 $604.56 $108,448.27
243 $108,448.27 $920.14 $0.00 $613.18 $109,981.59
244 $109,981.59 $920.14 $0.00 $621.85 $111,523.58
245 $111,523.58 $920.14 $0.00 $630.57 $113,074.29
246 $113,074.29 $920.14 $0.00 $639.34 $114,633.77
247 $114,633.77 $920.14 $0.00 $648.16 $116,202.07
248 $116,202.07 $920.14 $0.00 $657.02 $117,779.23
249 $117,779.23 $920.14 $0.00 $665.94 $119,365.31
250 $119,365.31 $920.14 $0.00 $674.91 $120,960.36
251 $120,960.36 $920.14 $0.00 $683.93 $122,564.43
252 $122,564.43 $920.14 $0.00 $693.00 $124,177.57
253 $124,177.57 $0.00 $124,880.77 $702.12 ($1.08)