Savings Plan and Future Cost Estimation for Texas Christian University

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$186,265
Monthly savings required$1,474

How much will it cost to send your child to Texas Christian University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $745,059.61 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $1,474.44 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$71,828.00
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 Texas Christian University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $1,474.44 $0.00 $0.00 $1,474.44
2 $1,474.44 $1,474.44 $0.00 $8.34 $2,957.22
3 $2,957.22 $1,474.44 $0.00 $16.72 $4,448.38
4 $4,448.38 $1,474.44 $0.00 $25.15 $5,947.97
5 $5,947.97 $1,474.44 $0.00 $33.63 $7,456.04
6 $7,456.04 $1,474.44 $0.00 $42.16 $8,972.64
7 $8,972.64 $1,474.44 $0.00 $50.73 $10,497.81
8 $10,497.81 $1,474.44 $0.00 $59.36 $12,031.61
9 $12,031.61 $1,474.44 $0.00 $68.03 $13,574.08
10 $13,574.08 $1,474.44 $0.00 $76.75 $15,125.27
11 $15,125.27 $1,474.44 $0.00 $85.52 $16,685.23
12 $16,685.23 $1,474.44 $0.00 $94.34 $18,254.01
13 $18,254.01 $1,474.44 $0.00 $103.21 $19,831.66
14 $19,831.66 $1,474.44 $0.00 $112.13 $21,418.23
15 $21,418.23 $1,474.44 $0.00 $121.10 $23,013.77
16 $23,013.77 $1,474.44 $0.00 $130.12 $24,618.33
17 $24,618.33 $1,474.44 $0.00 $139.20 $26,231.97
18 $26,231.97 $1,474.44 $0.00 $148.32 $27,854.73
19 $27,854.73 $1,474.44 $0.00 $157.49 $29,486.66
20 $29,486.66 $1,474.44 $0.00 $166.72 $31,127.82
21 $31,127.82 $1,474.44 $0.00 $176.00 $32,778.26
22 $32,778.26 $1,474.44 $0.00 $185.33 $34,438.03
23 $34,438.03 $1,474.44 $0.00 $194.72 $36,107.19
24 $36,107.19 $1,474.44 $0.00 $204.16 $37,785.79
25 $37,785.79 $1,474.44 $0.00 $213.65 $39,473.88
26 $39,473.88 $1,474.44 $0.00 $223.19 $41,171.51
27 $41,171.51 $1,474.44 $0.00 $232.79 $42,878.74
28 $42,878.74 $1,474.44 $0.00 $242.44 $44,595.62
29 $44,595.62 $1,474.44 $0.00 $252.15 $46,322.21
30 $46,322.21 $1,474.44 $0.00 $261.91 $48,058.56
31 $48,058.56 $1,474.44 $0.00 $271.73 $49,804.73
32 $49,804.73 $1,474.44 $0.00 $281.60 $51,560.77
33 $51,560.77 $1,474.44 $0.00 $291.53 $53,326.74
34 $53,326.74 $1,474.44 $0.00 $301.52 $55,102.70
35 $55,102.70 $1,474.44 $0.00 $311.56 $56,888.70
36 $56,888.70 $1,474.44 $0.00 $321.66 $58,684.80
37 $58,684.80 $1,474.44 $0.00 $331.81 $60,491.05
38 $60,491.05 $1,474.44 $0.00 $342.03 $62,307.52
39 $62,307.52 $1,474.44 $0.00 $352.30 $64,134.26
40 $64,134.26 $1,474.44 $0.00 $362.62 $65,971.32
41 $65,971.32 $1,474.44 $0.00 $373.01 $67,818.77
42 $67,818.77 $1,474.44 $0.00 $383.46 $69,676.67
43 $69,676.67 $1,474.44 $0.00 $393.96 $71,545.07
44 $71,545.07 $1,474.44 $0.00 $404.53 $73,424.04
45 $73,424.04 $1,474.44 $0.00 $415.15 $75,313.63
46 $75,313.63 $1,474.44 $0.00 $425.83 $77,213.90
47 $77,213.90 $1,474.44 $0.00 $436.58 $79,124.92
48 $79,124.92 $1,474.44 $0.00 $447.38 $81,046.74
49 $81,046.74 $1,474.44 $0.00 $458.25 $82,979.43
50 $82,979.43 $1,474.44 $0.00 $469.18 $84,923.05
51 $84,923.05 $1,474.44 $0.00 $480.17 $86,877.66
52 $86,877.66 $1,474.44 $0.00 $491.22 $88,843.32
53 $88,843.32 $1,474.44 $0.00 $502.33 $90,820.09
54 $90,820.09 $1,474.44 $0.00 $513.51 $92,808.04
55 $92,808.04 $1,474.44 $0.00 $524.75 $94,807.23
56 $94,807.23 $1,474.44 $0.00 $536.05 $96,817.72
57 $96,817.72 $1,474.44 $0.00 $547.42 $98,839.58
58 $98,839.58 $1,474.44 $0.00 $558.85 $100,872.87
59 $100,872.87 $1,474.44 $0.00 $570.35 $102,917.66
60 $102,917.66 $1,474.44 $0.00 $581.91 $104,974.01
61 $104,974.01 $1,474.44 $0.00 $593.54 $107,041.99
62 $107,041.99 $1,474.44 $0.00 $605.23 $109,121.66
63 $109,121.66 $1,474.44 $0.00 $616.99 $111,213.09
64 $111,213.09 $1,474.44 $0.00 $628.81 $113,316.34
65 $113,316.34 $1,474.44 $0.00 $640.71 $115,431.49
66 $115,431.49 $1,474.44 $0.00 $652.67 $117,558.60
67 $117,558.60 $1,474.44 $0.00 $664.69 $119,697.73
68 $119,697.73 $1,474.44 $0.00 $676.79 $121,848.96
69 $121,848.96 $1,474.44 $0.00 $688.95 $124,012.35
70 $124,012.35 $1,474.44 $0.00 $701.18 $126,187.97
71 $126,187.97 $1,474.44 $0.00 $713.49 $128,375.90
72 $128,375.90 $1,474.44 $0.00 $725.86 $130,576.20
73 $130,576.20 $1,474.44 $0.00 $738.30 $132,788.94
74 $132,788.94 $1,474.44 $0.00 $750.81 $135,014.19
75 $135,014.19 $1,474.44 $0.00 $763.39 $137,252.02
76 $137,252.02 $1,474.44 $0.00 $776.04 $139,502.50
77 $139,502.50 $1,474.44 $0.00 $788.77 $141,765.71
78 $141,765.71 $1,474.44 $0.00 $801.56 $144,041.71
79 $144,041.71 $1,474.44 $0.00 $814.43 $146,330.58
80 $146,330.58 $1,474.44 $0.00 $827.37 $148,632.39
81 $148,632.39 $1,474.44 $0.00 $840.39 $150,947.22
82 $150,947.22 $1,474.44 $0.00 $853.48 $153,275.14
83 $153,275.14 $1,474.44 $0.00 $866.64 $155,616.22
84 $155,616.22 $1,474.44 $0.00 $879.88 $157,970.54
85 $157,970.54 $1,474.44 $0.00 $893.19 $160,338.17
86 $160,338.17 $1,474.44 $0.00 $906.58 $162,719.19
87 $162,719.19 $1,474.44 $0.00 $920.04 $165,113.67
88 $165,113.67 $1,474.44 $0.00 $933.58 $167,521.69
89 $167,521.69 $1,474.44 $0.00 $947.19 $169,943.32
90 $169,943.32 $1,474.44 $0.00 $960.88 $172,378.64
91 $172,378.64 $1,474.44 $0.00 $974.65 $174,827.73
92 $174,827.73 $1,474.44 $0.00 $988.50 $177,290.67
93 $177,290.67 $1,474.44 $0.00 $1,002.43 $179,767.54
94 $179,767.54 $1,474.44 $0.00 $1,016.43 $182,258.41
95 $182,258.41 $1,474.44 $0.00 $1,030.52 $184,763.37
96 $184,763.37 $1,474.44 $0.00 $1,044.68 $187,282.49
97 $187,282.49 $1,474.44 $0.00 $1,058.92 $189,815.85
98 $189,815.85 $1,474.44 $0.00 $1,073.25 $192,363.54
99 $192,363.54 $1,474.44 $0.00 $1,087.65 $194,925.63
100 $194,925.63 $1,474.44 $0.00 $1,102.14 $197,502.21
101 $197,502.21 $1,474.44 $0.00 $1,116.71 $200,093.36
102 $200,093.36 $1,474.44 $0.00 $1,131.36 $202,699.16
103 $202,699.16 $1,474.44 $0.00 $1,146.09 $205,319.69
104 $205,319.69 $1,474.44 $0.00 $1,160.91 $207,955.04
105 $207,955.04 $1,474.44 $0.00 $1,175.81 $210,605.29
106 $210,605.29 $1,474.44 $0.00 $1,190.79 $213,270.52
107 $213,270.52 $1,474.44 $0.00 $1,205.86 $215,950.82
108 $215,950.82 $1,474.44 $0.00 $1,221.02 $218,646.28
109 $218,646.28 $1,474.44 $0.00 $1,236.26 $221,356.98
110 $221,356.98 $1,474.44 $0.00 $1,251.58 $224,083.00
111 $224,083.00 $1,474.44 $0.00 $1,267.00 $226,824.44
112 $226,824.44 $1,474.44 $0.00 $1,282.50 $229,581.38
113 $229,581.38 $1,474.44 $0.00 $1,298.09 $232,353.91
114 $232,353.91 $1,474.44 $0.00 $1,313.76 $235,142.11
115 $235,142.11 $1,474.44 $0.00 $1,329.53 $237,946.08
116 $237,946.08 $1,474.44 $0.00 $1,345.38 $240,765.90
117 $240,765.90 $1,474.44 $0.00 $1,361.33 $243,601.67
118 $243,601.67 $1,474.44 $0.00 $1,377.36 $246,453.47
119 $246,453.47 $1,474.44 $0.00 $1,393.48 $249,321.39
120 $249,321.39 $1,474.44 $0.00 $1,409.70 $252,205.53
121 $252,205.53 $1,474.44 $0.00 $1,426.01 $255,105.98
122 $255,105.98 $1,474.44 $0.00 $1,442.41 $258,022.83
123 $258,022.83 $1,474.44 $0.00 $1,458.90 $260,956.17
124 $260,956.17 $1,474.44 $0.00 $1,475.48 $263,906.09
125 $263,906.09 $1,474.44 $0.00 $1,492.16 $266,872.69
126 $266,872.69 $1,474.44 $0.00 $1,508.94 $269,856.07
127 $269,856.07 $1,474.44 $0.00 $1,525.81 $272,856.32
128 $272,856.32 $1,474.44 $0.00 $1,542.77 $275,873.53
129 $275,873.53 $1,474.44 $0.00 $1,559.83 $278,907.80
130 $278,907.80 $1,474.44 $0.00 $1,576.99 $281,959.23
131 $281,959.23 $1,474.44 $0.00 $1,594.24 $285,027.91
132 $285,027.91 $1,474.44 $0.00 $1,611.59 $288,113.94
133 $288,113.94 $1,474.44 $0.00 $1,629.04 $291,217.42
134 $291,217.42 $1,474.44 $0.00 $1,646.59 $294,338.45
135 $294,338.45 $1,474.44 $0.00 $1,664.23 $297,477.12
136 $297,477.12 $1,474.44 $0.00 $1,681.98 $300,633.54
137 $300,633.54 $1,474.44 $0.00 $1,699.83 $303,807.81
138 $303,807.81 $1,474.44 $0.00 $1,717.77 $307,000.02
139 $307,000.02 $1,474.44 $0.00 $1,735.82 $310,210.28
140 $310,210.28 $1,474.44 $0.00 $1,753.97 $313,438.69
141 $313,438.69 $1,474.44 $0.00 $1,772.23 $316,685.36
142 $316,685.36 $1,474.44 $0.00 $1,790.59 $319,950.39
143 $319,950.39 $1,474.44 $0.00 $1,809.05 $323,233.88
144 $323,233.88 $1,474.44 $0.00 $1,827.61 $326,535.93
145 $326,535.93 $1,474.44 $0.00 $1,846.28 $329,856.65
146 $329,856.65 $1,474.44 $0.00 $1,865.06 $333,196.15
147 $333,196.15 $1,474.44 $0.00 $1,883.94 $336,554.53
148 $336,554.53 $1,474.44 $0.00 $1,902.93 $339,931.90
149 $339,931.90 $1,474.44 $0.00 $1,922.02 $343,328.36
150 $343,328.36 $1,474.44 $0.00 $1,941.23 $346,744.03
151 $346,744.03 $1,474.44 $0.00 $1,960.54 $350,179.01
152 $350,179.01 $1,474.44 $0.00 $1,979.96 $353,633.41
153 $353,633.41 $1,474.44 $0.00 $1,999.49 $357,107.34
154 $357,107.34 $1,474.44 $0.00 $2,019.14 $360,600.92
155 $360,600.92 $1,474.44 $0.00 $2,038.89 $364,114.25
156 $364,114.25 $1,474.44 $0.00 $2,058.75 $367,647.44
157 $367,647.44 $1,474.44 $0.00 $2,078.73 $371,200.61
158 $371,200.61 $1,474.44 $0.00 $2,098.82 $374,773.87
159 $374,773.87 $1,474.44 $0.00 $2,119.03 $378,367.34
160 $378,367.34 $1,474.44 $0.00 $2,139.34 $381,981.12
161 $381,981.12 $1,474.44 $0.00 $2,159.78 $385,615.34
162 $385,615.34 $1,474.44 $0.00 $2,180.33 $389,270.11
163 $389,270.11 $1,474.44 $0.00 $2,200.99 $392,945.54
164 $392,945.54 $1,474.44 $0.00 $2,221.77 $396,641.75
165 $396,641.75 $1,474.44 $0.00 $2,242.67 $400,358.86
166 $400,358.86 $1,474.44 $0.00 $2,263.69 $404,096.99
167 $404,096.99 $1,474.44 $0.00 $2,284.82 $407,856.25
168 $407,856.25 $1,474.44 $0.00 $2,306.08 $411,636.77
169 $411,636.77 $1,474.44 $0.00 $2,327.45 $415,438.66
170 $415,438.66 $1,474.44 $0.00 $2,348.95 $419,262.05
171 $419,262.05 $1,474.44 $0.00 $2,370.57 $423,107.06
172 $423,107.06 $1,474.44 $0.00 $2,392.31 $426,973.81
173 $426,973.81 $1,474.44 $0.00 $2,414.17 $430,862.42
174 $430,862.42 $1,474.44 $0.00 $2,436.16 $434,773.02
175 $434,773.02 $1,474.44 $0.00 $2,458.27 $438,705.73
176 $438,705.73 $1,474.44 $0.00 $2,480.51 $442,660.68
177 $442,660.68 $1,474.44 $0.00 $2,502.87 $446,637.99
178 $446,637.99 $1,474.44 $0.00 $2,525.36 $450,637.79
179 $450,637.79 $1,474.44 $0.00 $2,547.97 $454,660.20
180 $454,660.20 $1,474.44 $0.00 $2,570.71 $458,705.35
181 $458,705.35 $1,474.44 $0.00 $2,593.59 $462,773.38
182 $462,773.38 $1,474.44 $0.00 $2,616.59 $466,864.41
183 $466,864.41 $1,474.44 $0.00 $2,639.72 $470,978.57
184 $470,978.57 $1,474.44 $0.00 $2,662.98 $475,115.99
185 $475,115.99 $1,474.44 $0.00 $2,686.37 $479,276.80
186 $479,276.80 $1,474.44 $0.00 $2,709.90 $483,461.14
187 $483,461.14 $1,474.44 $0.00 $2,733.56 $487,669.14
188 $487,669.14 $1,474.44 $0.00 $2,757.35 $491,900.93
189 $491,900.93 $1,474.44 $0.00 $2,781.28 $496,156.65
190 $496,156.65 $1,474.44 $0.00 $2,805.34 $500,436.43
191 $500,436.43 $1,474.44 $0.00 $2,829.54 $504,740.41
192 $504,740.41 $1,474.44 $0.00 $2,853.88 $509,068.73
193 $509,068.73 $1,474.44 $0.00 $2,878.35 $513,421.52
194 $513,421.52 $1,474.44 $0.00 $2,902.96 $517,798.92
195 $517,798.92 $1,474.44 $0.00 $2,927.71 $522,201.07
196 $522,201.07 $1,474.44 $0.00 $2,952.60 $526,628.11
197 $526,628.11 $1,474.44 $0.00 $2,977.63 $531,080.18
198 $531,080.18 $1,474.44 $0.00 $3,002.80 $535,557.42
199 $535,557.42 $1,474.44 $0.00 $3,028.12 $540,059.98
200 $540,059.98 $1,474.44 $0.00 $3,053.58 $544,588.00
201 $544,588.00 $1,474.44 $0.00 $3,079.18 $549,141.62
202 $549,141.62 $1,474.44 $0.00 $3,104.93 $553,720.99
203 $553,720.99 $1,474.44 $0.00 $3,130.82 $558,326.25
204 $558,326.25 $1,474.44 $0.00 $3,156.86 $562,957.55
205 $562,957.55 $1,474.44 $0.00 $3,183.04 $567,615.03
206 $567,615.03 $1,474.44 $0.00 $3,209.38 $572,298.85
207 $572,298.85 $1,474.44 $0.00 $3,235.86 $577,009.15
208 $577,009.15 $1,474.44 $0.00 $3,262.49 $581,746.08
209 $581,746.08 $1,474.44 $0.00 $3,289.28 $586,509.80
210 $586,509.80 $1,474.44 $0.00 $3,316.21 $591,300.45
211 $591,300.45 $1,474.44 $0.00 $3,343.30 $596,118.19
212 $596,118.19 $1,474.44 $0.00 $3,370.54 $600,963.17
213 $600,963.17 $1,474.44 $0.00 $3,397.93 $605,835.54
214 $605,835.54 $1,474.44 $0.00 $3,425.48 $610,735.46
215 $610,735.46 $1,474.44 $0.00 $3,453.19 $615,663.09
216 $615,663.09 $1,474.44 $0.00 $3,481.05 $620,618.58
217 $620,618.58 $1,474.44 $172,862.65 $3,509.07 $452,739.44
218 $452,739.44 $1,474.44 $0.00 $2,559.85 $456,773.73
219 $456,773.73 $1,474.44 $0.00 $2,582.67 $460,830.84
220 $460,830.84 $1,474.44 $0.00 $2,605.60 $464,910.88
221 $464,910.88 $1,474.44 $0.00 $2,628.67 $469,013.99
222 $469,013.99 $1,474.44 $0.00 $2,651.87 $473,140.30
223 $473,140.30 $1,474.44 $0.00 $2,675.20 $477,289.94
224 $477,289.94 $1,474.44 $0.00 $2,698.67 $481,463.05
225 $481,463.05 $1,474.44 $0.00 $2,722.26 $485,659.75
226 $485,659.75 $1,474.44 $0.00 $2,745.99 $489,880.18
227 $489,880.18 $1,474.44 $0.00 $2,769.85 $494,124.47
228 $494,124.47 $1,474.44 $0.00 $2,793.85 $498,392.76
229 $498,392.76 $1,474.44 $181,505.78 $2,817.99 $321,179.41
230 $321,179.41 $1,474.44 $0.00 $1,816.00 $324,469.85
231 $324,469.85 $1,474.44 $0.00 $1,834.60 $327,778.89
232 $327,778.89 $1,474.44 $0.00 $1,853.31 $331,106.64
233 $331,106.64 $1,474.44 $0.00 $1,872.13 $334,453.21
234 $334,453.21 $1,474.44 $0.00 $1,891.05 $337,818.70
235 $337,818.70 $1,474.44 $0.00 $1,910.08 $341,203.22
236 $341,203.22 $1,474.44 $0.00 $1,929.21 $344,606.87
237 $344,606.87 $1,474.44 $0.00 $1,948.46 $348,029.77
238 $348,029.77 $1,474.44 $0.00 $1,967.81 $351,472.02
239 $351,472.02 $1,474.44 $0.00 $1,987.27 $354,933.73
240 $354,933.73 $1,474.44 $0.00 $2,006.85 $358,415.02
241 $358,415.02 $1,474.44 $190,581.07 $2,026.53 $171,334.92
242 $171,334.92 $1,474.44 $0.00 $968.75 $173,778.11
243 $173,778.11 $1,474.44 $0.00 $982.57 $176,235.12
244 $176,235.12 $1,474.44 $0.00 $996.46 $178,706.02
245 $178,706.02 $1,474.44 $0.00 $1,010.43 $181,190.89
246 $181,190.89 $1,474.44 $0.00 $1,024.48 $183,689.81
247 $183,689.81 $1,474.44 $0.00 $1,038.61 $186,202.86
248 $186,202.86 $1,474.44 $0.00 $1,052.82 $188,730.12
249 $188,730.12 $1,474.44 $0.00 $1,067.11 $191,271.67
250 $191,271.67 $1,474.44 $0.00 $1,081.48 $193,827.59
251 $193,827.59 $1,474.44 $0.00 $1,095.93 $196,397.96
252 $196,397.96 $1,474.44 $0.00 $1,110.46 $198,982.86
253 $198,982.86 $0.00 $200,110.12 $1,125.08 ($2.18)