Savings Plan and Future Cost Estimation for East Texas Baptist University

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$102,611
Monthly savings required$812

How much will it cost to send your child to East Texas Baptist University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $410,442.50 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $812.25 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$39,569.00
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 East Texas Baptist University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $812.25 $0.00 $0.00 $812.25
2 $812.25 $812.25 $0.00 $4.59 $1,629.09
3 $1,629.09 $812.25 $0.00 $9.21 $2,450.55
4 $2,450.55 $812.25 $0.00 $13.86 $3,276.66
5 $3,276.66 $812.25 $0.00 $18.53 $4,107.44
6 $4,107.44 $812.25 $0.00 $23.22 $4,942.91
7 $4,942.91 $812.25 $0.00 $27.95 $5,783.11
8 $5,783.11 $812.25 $0.00 $32.70 $6,628.06
9 $6,628.06 $812.25 $0.00 $37.48 $7,477.79
10 $7,477.79 $812.25 $0.00 $42.28 $8,332.32
11 $8,332.32 $812.25 $0.00 $47.11 $9,191.68
12 $9,191.68 $812.25 $0.00 $51.97 $10,055.90
13 $10,055.90 $812.25 $0.00 $56.86 $10,925.01
14 $10,925.01 $812.25 $0.00 $61.77 $11,799.03
15 $11,799.03 $812.25 $0.00 $66.71 $12,677.99
16 $12,677.99 $812.25 $0.00 $71.68 $13,561.92
17 $13,561.92 $812.25 $0.00 $76.68 $14,450.85
18 $14,450.85 $812.25 $0.00 $81.71 $15,344.81
19 $15,344.81 $812.25 $0.00 $86.76 $16,243.82
20 $16,243.82 $812.25 $0.00 $91.84 $17,147.91
21 $17,147.91 $812.25 $0.00 $96.96 $18,057.12
22 $18,057.12 $812.25 $0.00 $102.10 $18,971.47
23 $18,971.47 $812.25 $0.00 $107.27 $19,890.99
24 $19,890.99 $812.25 $0.00 $112.47 $20,815.71
25 $20,815.71 $812.25 $0.00 $117.70 $21,745.66
26 $21,745.66 $812.25 $0.00 $122.95 $22,680.86
27 $22,680.86 $812.25 $0.00 $128.24 $23,621.35
28 $23,621.35 $812.25 $0.00 $133.56 $24,567.16
29 $24,567.16 $812.25 $0.00 $138.91 $25,518.32
30 $25,518.32 $812.25 $0.00 $144.28 $26,474.85
31 $26,474.85 $812.25 $0.00 $149.69 $27,436.79
32 $27,436.79 $812.25 $0.00 $155.13 $28,404.17
33 $28,404.17 $812.25 $0.00 $160.60 $29,377.02
34 $29,377.02 $812.25 $0.00 $166.10 $30,355.37
35 $30,355.37 $812.25 $0.00 $171.63 $31,339.25
36 $31,339.25 $812.25 $0.00 $177.20 $32,328.70
37 $32,328.70 $812.25 $0.00 $182.79 $33,323.74
38 $33,323.74 $812.25 $0.00 $188.42 $34,324.41
39 $34,324.41 $812.25 $0.00 $194.08 $35,330.74
40 $35,330.74 $812.25 $0.00 $199.77 $36,342.76
41 $36,342.76 $812.25 $0.00 $205.49 $37,360.50
42 $37,360.50 $812.25 $0.00 $211.24 $38,383.99
43 $38,383.99 $812.25 $0.00 $217.03 $39,413.27
44 $39,413.27 $812.25 $0.00 $222.85 $40,448.37
45 $40,448.37 $812.25 $0.00 $228.70 $41,489.32
46 $41,489.32 $812.25 $0.00 $234.59 $42,536.16
47 $42,536.16 $812.25 $0.00 $240.51 $43,588.92
48 $43,588.92 $812.25 $0.00 $246.46 $44,647.63
49 $44,647.63 $812.25 $0.00 $252.44 $45,712.32
50 $45,712.32 $812.25 $0.00 $258.46 $46,783.03
51 $46,783.03 $812.25 $0.00 $264.52 $47,859.80
52 $47,859.80 $812.25 $0.00 $270.61 $48,942.66
53 $48,942.66 $812.25 $0.00 $276.73 $50,031.64
54 $50,031.64 $812.25 $0.00 $282.89 $51,126.78
55 $51,126.78 $812.25 $0.00 $289.08 $52,228.11
56 $52,228.11 $812.25 $0.00 $295.31 $53,335.67
57 $53,335.67 $812.25 $0.00 $301.57 $54,449.49
58 $54,449.49 $812.25 $0.00 $307.87 $55,569.61
59 $55,569.61 $812.25 $0.00 $314.20 $56,696.06
60 $56,696.06 $812.25 $0.00 $320.57 $57,828.88
61 $57,828.88 $812.25 $0.00 $326.97 $58,968.10
62 $58,968.10 $812.25 $0.00 $333.41 $60,113.76
63 $60,113.76 $812.25 $0.00 $339.89 $61,265.90
64 $61,265.90 $812.25 $0.00 $346.41 $62,424.56
65 $62,424.56 $812.25 $0.00 $352.96 $63,589.77
66 $63,589.77 $812.25 $0.00 $359.55 $64,761.57
67 $64,761.57 $812.25 $0.00 $366.17 $65,939.99
68 $65,939.99 $812.25 $0.00 $372.83 $67,125.07
69 $67,125.07 $812.25 $0.00 $379.53 $68,316.85
70 $68,316.85 $812.25 $0.00 $386.27 $69,515.37
71 $69,515.37 $812.25 $0.00 $393.05 $70,720.67
72 $70,720.67 $812.25 $0.00 $399.86 $71,932.78
73 $71,932.78 $812.25 $0.00 $406.72 $73,151.75
74 $73,151.75 $812.25 $0.00 $413.61 $74,377.61
75 $74,377.61 $812.25 $0.00 $420.54 $75,610.40
76 $75,610.40 $812.25 $0.00 $427.51 $76,850.16
77 $76,850.16 $812.25 $0.00 $434.52 $78,096.93
78 $78,096.93 $812.25 $0.00 $441.57 $79,350.75
79 $79,350.75 $812.25 $0.00 $448.66 $80,611.66
80 $80,611.66 $812.25 $0.00 $455.79 $81,879.70
81 $81,879.70 $812.25 $0.00 $462.96 $83,154.91
82 $83,154.91 $812.25 $0.00 $470.17 $84,437.33
83 $84,437.33 $812.25 $0.00 $477.42 $85,727.00
84 $85,727.00 $812.25 $0.00 $484.71 $87,023.96
85 $87,023.96 $812.25 $0.00 $492.05 $88,328.26
86 $88,328.26 $812.25 $0.00 $499.42 $89,639.93
87 $89,639.93 $812.25 $0.00 $506.84 $90,959.02
88 $90,959.02 $812.25 $0.00 $514.30 $92,285.57
89 $92,285.57 $812.25 $0.00 $521.80 $93,619.62
90 $93,619.62 $812.25 $0.00 $529.34 $94,961.21
91 $94,961.21 $812.25 $0.00 $536.92 $96,310.38
92 $96,310.38 $812.25 $0.00 $544.55 $97,667.18
93 $97,667.18 $812.25 $0.00 $552.22 $99,031.65
94 $99,031.65 $812.25 $0.00 $559.94 $100,403.84
95 $100,403.84 $812.25 $0.00 $567.70 $101,783.79
96 $101,783.79 $812.25 $0.00 $575.50 $103,171.54
97 $103,171.54 $812.25 $0.00 $583.35 $104,567.14
98 $104,567.14 $812.25 $0.00 $591.24 $105,970.63
99 $105,970.63 $812.25 $0.00 $599.17 $107,382.05
100 $107,382.05 $812.25 $0.00 $607.15 $108,801.45
101 $108,801.45 $812.25 $0.00 $615.18 $110,228.88
102 $110,228.88 $812.25 $0.00 $623.25 $111,664.38
103 $111,664.38 $812.25 $0.00 $631.37 $113,108.00
104 $113,108.00 $812.25 $0.00 $639.53 $114,559.78
105 $114,559.78 $812.25 $0.00 $647.74 $116,019.77
106 $116,019.77 $812.25 $0.00 $655.99 $117,488.01
107 $117,488.01 $812.25 $0.00 $664.29 $118,964.55
108 $118,964.55 $812.25 $0.00 $672.64 $120,449.44
109 $120,449.44 $812.25 $0.00 $681.04 $121,942.73
110 $121,942.73 $812.25 $0.00 $689.48 $123,444.46
111 $123,444.46 $812.25 $0.00 $697.97 $124,954.68
112 $124,954.68 $812.25 $0.00 $706.51 $126,473.44
113 $126,473.44 $812.25 $0.00 $715.10 $128,000.79
114 $128,000.79 $812.25 $0.00 $723.74 $129,536.78
115 $129,536.78 $812.25 $0.00 $732.42 $131,081.45
116 $131,081.45 $812.25 $0.00 $741.15 $132,634.85
117 $132,634.85 $812.25 $0.00 $749.94 $134,197.04
118 $134,197.04 $812.25 $0.00 $758.77 $135,768.06
119 $135,768.06 $812.25 $0.00 $767.65 $137,347.96
120 $137,347.96 $812.25 $0.00 $776.59 $138,936.80
121 $138,936.80 $812.25 $0.00 $785.57 $140,534.62
122 $140,534.62 $812.25 $0.00 $794.60 $142,141.47
123 $142,141.47 $812.25 $0.00 $803.69 $143,757.41
124 $143,757.41 $812.25 $0.00 $812.83 $145,382.49
125 $145,382.49 $812.25 $0.00 $822.01 $147,016.75
126 $147,016.75 $812.25 $0.00 $831.25 $148,660.25
127 $148,660.25 $812.25 $0.00 $840.55 $150,313.05
128 $150,313.05 $812.25 $0.00 $849.89 $151,975.19
129 $151,975.19 $812.25 $0.00 $859.29 $153,646.73
130 $153,646.73 $812.25 $0.00 $868.74 $155,327.72
131 $155,327.72 $812.25 $0.00 $878.25 $157,018.22
132 $157,018.22 $812.25 $0.00 $887.80 $158,718.27
133 $158,718.27 $812.25 $0.00 $897.42 $160,427.94
134 $160,427.94 $812.25 $0.00 $907.08 $162,147.27
135 $162,147.27 $812.25 $0.00 $916.80 $163,876.32
136 $163,876.32 $812.25 $0.00 $926.58 $165,615.15
137 $165,615.15 $812.25 $0.00 $936.41 $167,363.81
138 $167,363.81 $812.25 $0.00 $946.30 $169,122.36
139 $169,122.36 $812.25 $0.00 $956.24 $170,890.85
140 $170,890.85 $812.25 $0.00 $966.24 $172,669.34
141 $172,669.34 $812.25 $0.00 $976.30 $174,457.89
142 $174,457.89 $812.25 $0.00 $986.41 $176,256.55
143 $176,256.55 $812.25 $0.00 $996.58 $178,065.38
144 $178,065.38 $812.25 $0.00 $1,006.81 $179,884.44
145 $179,884.44 $812.25 $0.00 $1,017.09 $181,713.78
146 $181,713.78 $812.25 $0.00 $1,027.44 $183,553.47
147 $183,553.47 $812.25 $0.00 $1,037.84 $185,403.56
148 $185,403.56 $812.25 $0.00 $1,048.30 $187,264.11
149 $187,264.11 $812.25 $0.00 $1,058.82 $189,135.18
150 $189,135.18 $812.25 $0.00 $1,069.40 $191,016.83
151 $191,016.83 $812.25 $0.00 $1,080.04 $192,909.12
152 $192,909.12 $812.25 $0.00 $1,090.74 $194,812.11
153 $194,812.11 $812.25 $0.00 $1,101.50 $196,725.86
154 $196,725.86 $812.25 $0.00 $1,112.32 $198,650.43
155 $198,650.43 $812.25 $0.00 $1,123.20 $200,585.88
156 $200,585.88 $812.25 $0.00 $1,134.14 $202,532.27
157 $202,532.27 $812.25 $0.00 $1,145.15 $204,489.67
158 $204,489.67 $812.25 $0.00 $1,156.21 $206,458.13
159 $206,458.13 $812.25 $0.00 $1,167.34 $208,437.72
160 $208,437.72 $812.25 $0.00 $1,178.54 $210,428.51
161 $210,428.51 $812.25 $0.00 $1,189.79 $212,430.55
162 $212,430.55 $812.25 $0.00 $1,201.11 $214,443.91
163 $214,443.91 $812.25 $0.00 $1,212.50 $216,468.66
164 $216,468.66 $812.25 $0.00 $1,223.95 $218,504.86
165 $218,504.86 $812.25 $0.00 $1,235.46 $220,552.57
166 $220,552.57 $812.25 $0.00 $1,247.04 $222,611.86
167 $222,611.86 $812.25 $0.00 $1,258.68 $224,682.79
168 $224,682.79 $812.25 $0.00 $1,270.39 $226,765.43
169 $226,765.43 $812.25 $0.00 $1,282.16 $228,859.84
170 $228,859.84 $812.25 $0.00 $1,294.01 $230,966.10
171 $230,966.10 $812.25 $0.00 $1,305.92 $233,084.27
172 $233,084.27 $812.25 $0.00 $1,317.89 $235,214.41
173 $235,214.41 $812.25 $0.00 $1,329.94 $237,356.60
174 $237,356.60 $812.25 $0.00 $1,342.05 $239,510.90
175 $239,510.90 $812.25 $0.00 $1,354.23 $241,677.38
176 $241,677.38 $812.25 $0.00 $1,366.48 $243,856.11
177 $243,856.11 $812.25 $0.00 $1,378.80 $246,047.16
178 $246,047.16 $812.25 $0.00 $1,391.19 $248,250.60
179 $248,250.60 $812.25 $0.00 $1,403.64 $250,466.49
180 $250,466.49 $812.25 $0.00 $1,416.17 $252,694.91
181 $252,694.91 $812.25 $0.00 $1,428.77 $254,935.93
182 $254,935.93 $812.25 $0.00 $1,441.44 $257,189.62
183 $257,189.62 $812.25 $0.00 $1,454.19 $259,456.06
184 $259,456.06 $812.25 $0.00 $1,467.00 $261,735.31
185 $261,735.31 $812.25 $0.00 $1,479.89 $264,027.45
186 $264,027.45 $812.25 $0.00 $1,492.85 $266,332.55
187 $266,332.55 $812.25 $0.00 $1,505.88 $268,650.68
188 $268,650.68 $812.25 $0.00 $1,518.99 $270,981.92
189 $270,981.92 $812.25 $0.00 $1,532.17 $273,326.34
190 $273,326.34 $812.25 $0.00 $1,545.43 $275,684.02
191 $275,684.02 $812.25 $0.00 $1,558.76 $278,055.03
192 $278,055.03 $812.25 $0.00 $1,572.16 $280,439.44
193 $280,439.44 $812.25 $0.00 $1,585.65 $282,837.34
194 $282,837.34 $812.25 $0.00 $1,599.20 $285,248.79
195 $285,248.79 $812.25 $0.00 $1,612.84 $287,673.88
196 $287,673.88 $812.25 $0.00 $1,626.55 $290,112.68
197 $290,112.68 $812.25 $0.00 $1,640.34 $292,565.27
198 $292,565.27 $812.25 $0.00 $1,654.21 $295,031.73
199 $295,031.73 $812.25 $0.00 $1,668.15 $297,512.13
200 $297,512.13 $812.25 $0.00 $1,682.18 $300,006.56
201 $300,006.56 $812.25 $0.00 $1,696.28 $302,515.09
202 $302,515.09 $812.25 $0.00 $1,710.46 $305,037.80
203 $305,037.80 $812.25 $0.00 $1,724.73 $307,574.78
204 $307,574.78 $812.25 $0.00 $1,739.07 $310,126.10
205 $310,126.10 $812.25 $0.00 $1,753.50 $312,691.85
206 $312,691.85 $812.25 $0.00 $1,768.01 $315,272.11
207 $315,272.11 $812.25 $0.00 $1,782.59 $317,866.95
208 $317,866.95 $812.25 $0.00 $1,797.27 $320,476.47
209 $320,476.47 $812.25 $0.00 $1,812.02 $323,100.74
210 $323,100.74 $812.25 $0.00 $1,826.86 $325,739.85
211 $325,739.85 $812.25 $0.00 $1,841.78 $328,393.88
212 $328,393.88 $812.25 $0.00 $1,856.79 $331,062.92
213 $331,062.92 $812.25 $0.00 $1,871.88 $333,747.05
214 $333,747.05 $812.25 $0.00 $1,887.05 $336,446.35
215 $336,446.35 $812.25 $0.00 $1,902.32 $339,160.92
216 $339,160.92 $812.25 $0.00 $1,917.67 $341,890.84
217 $341,890.84 $812.25 $95,227.52 $1,933.10 $249,408.67
218 $249,408.67 $812.25 $0.00 $1,410.19 $251,631.11
219 $251,631.11 $812.25 $0.00 $1,422.76 $253,866.12
220 $253,866.12 $812.25 $0.00 $1,435.40 $256,113.77
221 $256,113.77 $812.25 $0.00 $1,448.10 $258,374.12
222 $258,374.12 $812.25 $0.00 $1,460.88 $260,647.25
223 $260,647.25 $812.25 $0.00 $1,473.74 $262,933.24
224 $262,933.24 $812.25 $0.00 $1,486.66 $265,232.15
225 $265,232.15 $812.25 $0.00 $1,499.66 $267,544.06
226 $267,544.06 $812.25 $0.00 $1,512.73 $269,869.04
227 $269,869.04 $812.25 $0.00 $1,525.88 $272,207.17
228 $272,207.17 $812.25 $0.00 $1,539.10 $274,558.52
229 $274,558.52 $812.25 $99,988.89 $1,552.39 $176,934.27
230 $176,934.27 $812.25 $0.00 $1,000.41 $178,746.93
231 $178,746.93 $812.25 $0.00 $1,010.66 $180,569.84
232 $180,569.84 $812.25 $0.00 $1,020.97 $182,403.06
233 $182,403.06 $812.25 $0.00 $1,031.33 $184,246.64
234 $184,246.64 $812.25 $0.00 $1,041.76 $186,100.65
235 $186,100.65 $812.25 $0.00 $1,052.24 $187,965.14
236 $187,965.14 $812.25 $0.00 $1,062.78 $189,840.17
237 $189,840.17 $812.25 $0.00 $1,073.38 $191,725.80
238 $191,725.80 $812.25 $0.00 $1,084.05 $193,622.10
239 $193,622.10 $812.25 $0.00 $1,094.77 $195,529.12
240 $195,529.12 $812.25 $0.00 $1,105.55 $197,446.92
241 $197,446.92 $812.25 $104,988.34 $1,116.39 $94,387.22
242 $94,387.22 $812.25 $0.00 $533.68 $95,733.15
243 $95,733.15 $812.25 $0.00 $541.29 $97,086.69
244 $97,086.69 $812.25 $0.00 $548.94 $98,447.88
245 $98,447.88 $812.25 $0.00 $556.64 $99,816.77
246 $99,816.77 $812.25 $0.00 $564.38 $101,193.40
247 $101,193.40 $812.25 $0.00 $572.16 $102,577.81
248 $102,577.81 $812.25 $0.00 $579.99 $103,970.05
249 $103,970.05 $812.25 $0.00 $587.86 $105,370.16
250 $105,370.16 $812.25 $0.00 $595.78 $106,778.19
251 $106,778.19 $812.25 $0.00 $603.74 $108,194.18
252 $108,194.18 $812.25 $0.00 $611.75 $109,618.18
253 $109,618.18 $0.00 $110,237.75 $619.80 $0.23