Savings Plan and Future Cost Estimation for The University of Texas at Dallas

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$77,703
Monthly savings required$615

How much will it cost to send your child to The University of Texas at Dallas in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $310,811.47 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $615.09 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$29,964.00
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 The University of Texas at Dallas in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $615.09 $0.00 $0.00 $615.09
2 $615.09 $615.09 $0.00 $3.48 $1,233.66
3 $1,233.66 $615.09 $0.00 $6.98 $1,855.73
4 $1,855.73 $615.09 $0.00 $10.49 $2,481.31
5 $2,481.31 $615.09 $0.00 $14.03 $3,110.43
6 $3,110.43 $615.09 $0.00 $17.59 $3,743.11
7 $3,743.11 $615.09 $0.00 $21.16 $4,379.36
8 $4,379.36 $615.09 $0.00 $24.76 $5,019.21
9 $5,019.21 $615.09 $0.00 $28.38 $5,662.68
10 $5,662.68 $615.09 $0.00 $32.02 $6,309.79
11 $6,309.79 $615.09 $0.00 $35.68 $6,960.56
12 $6,960.56 $615.09 $0.00 $39.36 $7,615.01
13 $7,615.01 $615.09 $0.00 $43.06 $8,273.16
14 $8,273.16 $615.09 $0.00 $46.78 $8,935.03
15 $8,935.03 $615.09 $0.00 $50.52 $9,600.64
16 $9,600.64 $615.09 $0.00 $54.28 $10,270.01
17 $10,270.01 $615.09 $0.00 $58.07 $10,943.17
18 $10,943.17 $615.09 $0.00 $61.87 $11,620.13
19 $11,620.13 $615.09 $0.00 $65.70 $12,300.92
20 $12,300.92 $615.09 $0.00 $69.55 $12,985.56
21 $12,985.56 $615.09 $0.00 $73.42 $13,674.07
22 $13,674.07 $615.09 $0.00 $77.32 $14,366.48
23 $14,366.48 $615.09 $0.00 $81.23 $15,062.80
24 $15,062.80 $615.09 $0.00 $85.17 $15,763.06
25 $15,763.06 $615.09 $0.00 $89.13 $16,467.28
26 $16,467.28 $615.09 $0.00 $93.11 $17,175.48
27 $17,175.48 $615.09 $0.00 $97.11 $17,887.68
28 $17,887.68 $615.09 $0.00 $101.14 $18,603.91
29 $18,603.91 $615.09 $0.00 $105.19 $19,324.19
30 $19,324.19 $615.09 $0.00 $109.26 $20,048.54
31 $20,048.54 $615.09 $0.00 $113.36 $20,776.99
32 $20,776.99 $615.09 $0.00 $117.48 $21,509.56
33 $21,509.56 $615.09 $0.00 $121.62 $22,246.27
34 $22,246.27 $615.09 $0.00 $125.78 $22,987.14
35 $22,987.14 $615.09 $0.00 $129.97 $23,732.20
36 $23,732.20 $615.09 $0.00 $134.19 $24,481.48
37 $24,481.48 $615.09 $0.00 $138.42 $25,234.99
38 $25,234.99 $615.09 $0.00 $142.68 $25,992.76
39 $25,992.76 $615.09 $0.00 $146.97 $26,754.82
40 $26,754.82 $615.09 $0.00 $151.28 $27,521.19
41 $27,521.19 $615.09 $0.00 $155.61 $28,291.89
42 $28,291.89 $615.09 $0.00 $159.97 $29,066.95
43 $29,066.95 $615.09 $0.00 $164.35 $29,846.39
44 $29,846.39 $615.09 $0.00 $168.76 $30,630.24
45 $30,630.24 $615.09 $0.00 $173.19 $31,418.52
46 $31,418.52 $615.09 $0.00 $177.64 $32,211.25
47 $32,211.25 $615.09 $0.00 $182.13 $33,008.47
48 $33,008.47 $615.09 $0.00 $186.63 $33,810.19
49 $33,810.19 $615.09 $0.00 $191.17 $34,616.45
50 $34,616.45 $615.09 $0.00 $195.73 $35,427.27
51 $35,427.27 $615.09 $0.00 $200.31 $36,242.67
52 $36,242.67 $615.09 $0.00 $204.92 $37,062.68
53 $37,062.68 $615.09 $0.00 $209.56 $37,887.33
54 $37,887.33 $615.09 $0.00 $214.22 $38,716.64
55 $38,716.64 $615.09 $0.00 $218.91 $39,550.64
56 $39,550.64 $615.09 $0.00 $223.63 $40,389.36
57 $40,389.36 $615.09 $0.00 $228.37 $41,232.82
58 $41,232.82 $615.09 $0.00 $233.14 $42,081.05
59 $42,081.05 $615.09 $0.00 $237.93 $42,934.07
60 $42,934.07 $615.09 $0.00 $242.76 $43,791.92
61 $43,791.92 $615.09 $0.00 $247.61 $44,654.62
62 $44,654.62 $615.09 $0.00 $252.48 $45,522.19
63 $45,522.19 $615.09 $0.00 $257.39 $46,394.67
64 $46,394.67 $615.09 $0.00 $262.32 $47,272.08
65 $47,272.08 $615.09 $0.00 $267.28 $48,154.45
66 $48,154.45 $615.09 $0.00 $272.27 $49,041.81
67 $49,041.81 $615.09 $0.00 $277.29 $49,934.19
68 $49,934.19 $615.09 $0.00 $282.34 $50,831.62
69 $50,831.62 $615.09 $0.00 $287.41 $51,734.12
70 $51,734.12 $615.09 $0.00 $292.51 $52,641.72
71 $52,641.72 $615.09 $0.00 $297.64 $53,554.45
72 $53,554.45 $615.09 $0.00 $302.80 $54,472.34
73 $54,472.34 $615.09 $0.00 $307.99 $55,395.42
74 $55,395.42 $615.09 $0.00 $313.21 $56,323.72
75 $56,323.72 $615.09 $0.00 $318.46 $57,257.27
76 $57,257.27 $615.09 $0.00 $323.74 $58,196.10
77 $58,196.10 $615.09 $0.00 $329.05 $59,140.24
78 $59,140.24 $615.09 $0.00 $334.39 $60,089.72
79 $60,089.72 $615.09 $0.00 $339.76 $61,044.57
80 $61,044.57 $615.09 $0.00 $345.15 $62,004.81
81 $62,004.81 $615.09 $0.00 $350.58 $62,970.48
82 $62,970.48 $615.09 $0.00 $356.04 $63,941.61
83 $63,941.61 $615.09 $0.00 $361.54 $64,918.24
84 $64,918.24 $615.09 $0.00 $367.06 $65,900.39
85 $65,900.39 $615.09 $0.00 $372.61 $66,888.09
86 $66,888.09 $615.09 $0.00 $378.19 $67,881.37
87 $67,881.37 $615.09 $0.00 $383.81 $68,880.27
88 $68,880.27 $615.09 $0.00 $389.46 $69,884.82
89 $69,884.82 $615.09 $0.00 $395.14 $70,895.05
90 $70,895.05 $615.09 $0.00 $400.85 $71,910.99
91 $71,910.99 $615.09 $0.00 $406.60 $72,932.68
92 $72,932.68 $615.09 $0.00 $412.37 $73,960.14
93 $73,960.14 $615.09 $0.00 $418.18 $74,993.41
94 $74,993.41 $615.09 $0.00 $424.02 $76,032.52
95 $76,032.52 $615.09 $0.00 $429.90 $77,077.51
96 $77,077.51 $615.09 $0.00 $435.81 $78,128.41
97 $78,128.41 $615.09 $0.00 $441.75 $79,185.25
98 $79,185.25 $615.09 $0.00 $447.72 $80,248.06
99 $80,248.06 $615.09 $0.00 $453.73 $81,316.88
100 $81,316.88 $615.09 $0.00 $459.78 $82,391.75
101 $82,391.75 $615.09 $0.00 $465.85 $83,472.69
102 $83,472.69 $615.09 $0.00 $471.97 $84,559.75
103 $84,559.75 $615.09 $0.00 $478.11 $85,652.95
104 $85,652.95 $615.09 $0.00 $484.29 $86,752.33
105 $86,752.33 $615.09 $0.00 $490.51 $87,857.93
106 $87,857.93 $615.09 $0.00 $496.76 $88,969.78
107 $88,969.78 $615.09 $0.00 $503.05 $90,087.92
108 $90,087.92 $615.09 $0.00 $509.37 $91,212.38
109 $91,212.38 $615.09 $0.00 $515.73 $92,343.20
110 $92,343.20 $615.09 $0.00 $522.12 $93,480.41
111 $93,480.41 $615.09 $0.00 $528.55 $94,624.05
112 $94,624.05 $615.09 $0.00 $535.02 $95,774.16
113 $95,774.16 $615.09 $0.00 $541.52 $96,930.77
114 $96,930.77 $615.09 $0.00 $548.06 $98,093.92
115 $98,093.92 $615.09 $0.00 $554.64 $99,263.65
116 $99,263.65 $615.09 $0.00 $561.25 $100,439.99
117 $100,439.99 $615.09 $0.00 $567.90 $101,622.98
118 $101,622.98 $615.09 $0.00 $574.59 $102,812.66
119 $102,812.66 $615.09 $0.00 $581.32 $104,009.07
120 $104,009.07 $615.09 $0.00 $588.08 $105,212.24
121 $105,212.24 $615.09 $0.00 $594.89 $106,422.22
122 $106,422.22 $615.09 $0.00 $601.73 $107,639.04
123 $107,639.04 $615.09 $0.00 $608.61 $108,862.74
124 $108,862.74 $615.09 $0.00 $615.53 $110,093.36
125 $110,093.36 $615.09 $0.00 $622.48 $111,330.93
126 $111,330.93 $615.09 $0.00 $629.48 $112,575.50
127 $112,575.50 $615.09 $0.00 $636.52 $113,827.11
128 $113,827.11 $615.09 $0.00 $643.60 $115,085.80
129 $115,085.80 $615.09 $0.00 $650.71 $116,351.60
130 $116,351.60 $615.09 $0.00 $657.87 $117,624.56
131 $117,624.56 $615.09 $0.00 $665.07 $118,904.72
132 $118,904.72 $615.09 $0.00 $672.30 $120,192.11
133 $120,192.11 $615.09 $0.00 $679.58 $121,486.78
134 $121,486.78 $615.09 $0.00 $686.90 $122,788.77
135 $122,788.77 $615.09 $0.00 $694.27 $124,098.13
136 $124,098.13 $615.09 $0.00 $701.67 $125,414.89
137 $125,414.89 $615.09 $0.00 $709.11 $126,739.09
138 $126,739.09 $615.09 $0.00 $716.60 $128,070.78
139 $128,070.78 $615.09 $0.00 $724.13 $129,410.00
140 $129,410.00 $615.09 $0.00 $731.70 $130,756.79
141 $130,756.79 $615.09 $0.00 $739.32 $132,111.20
142 $132,111.20 $615.09 $0.00 $746.98 $133,473.27
143 $133,473.27 $615.09 $0.00 $754.68 $134,843.04
144 $134,843.04 $615.09 $0.00 $762.42 $136,220.55
145 $136,220.55 $615.09 $0.00 $770.21 $137,605.85
146 $137,605.85 $615.09 $0.00 $778.04 $138,998.98
147 $138,998.98 $615.09 $0.00 $785.92 $140,399.99
148 $140,399.99 $615.09 $0.00 $793.84 $141,808.92
149 $141,808.92 $615.09 $0.00 $801.81 $143,225.82
150 $143,225.82 $615.09 $0.00 $809.82 $144,650.73
151 $144,650.73 $615.09 $0.00 $817.88 $146,083.70
152 $146,083.70 $615.09 $0.00 $825.98 $147,524.77
153 $147,524.77 $615.09 $0.00 $834.13 $148,973.99
154 $148,973.99 $615.09 $0.00 $842.32 $150,431.40
155 $150,431.40 $615.09 $0.00 $850.56 $151,897.05
156 $151,897.05 $615.09 $0.00 $858.85 $153,370.99
157 $153,370.99 $615.09 $0.00 $867.18 $154,853.26
158 $154,853.26 $615.09 $0.00 $875.56 $156,343.91
159 $156,343.91 $615.09 $0.00 $883.99 $157,842.99
160 $157,842.99 $615.09 $0.00 $892.47 $159,350.55
161 $159,350.55 $615.09 $0.00 $900.99 $160,866.63
162 $160,866.63 $615.09 $0.00 $909.56 $162,391.28
163 $162,391.28 $615.09 $0.00 $918.18 $163,924.55
164 $163,924.55 $615.09 $0.00 $926.85 $165,466.49
165 $165,466.49 $615.09 $0.00 $935.57 $167,017.15
166 $167,017.15 $615.09 $0.00 $944.34 $168,576.58
167 $168,576.58 $615.09 $0.00 $953.16 $170,144.83
168 $170,144.83 $615.09 $0.00 $962.02 $171,721.94
169 $171,721.94 $615.09 $0.00 $970.94 $173,307.97
170 $173,307.97 $615.09 $0.00 $979.91 $174,902.97
171 $174,902.97 $615.09 $0.00 $988.93 $176,506.99
172 $176,506.99 $615.09 $0.00 $998.00 $178,120.08
173 $178,120.08 $615.09 $0.00 $1,007.12 $179,742.29
174 $179,742.29 $615.09 $0.00 $1,016.29 $181,373.67
175 $181,373.67 $615.09 $0.00 $1,025.51 $183,014.27
176 $183,014.27 $615.09 $0.00 $1,034.79 $184,664.15
177 $184,664.15 $615.09 $0.00 $1,044.12 $186,323.36
178 $186,323.36 $615.09 $0.00 $1,053.50 $187,991.95
179 $187,991.95 $615.09 $0.00 $1,062.93 $189,669.97
180 $189,669.97 $615.09 $0.00 $1,072.42 $191,357.48
181 $191,357.48 $615.09 $0.00 $1,081.96 $193,054.53
182 $193,054.53 $615.09 $0.00 $1,091.56 $194,761.18
183 $194,761.18 $615.09 $0.00 $1,101.21 $196,477.48
184 $196,477.48 $615.09 $0.00 $1,110.91 $198,203.48
185 $198,203.48 $615.09 $0.00 $1,120.67 $199,939.24
186 $199,939.24 $615.09 $0.00 $1,130.49 $201,684.82
187 $201,684.82 $615.09 $0.00 $1,140.36 $203,440.27
188 $203,440.27 $615.09 $0.00 $1,150.28 $205,205.64
189 $205,205.64 $615.09 $0.00 $1,160.26 $206,980.99
190 $206,980.99 $615.09 $0.00 $1,170.30 $208,766.38
191 $208,766.38 $615.09 $0.00 $1,180.40 $210,561.87
192 $210,561.87 $615.09 $0.00 $1,190.55 $212,367.51
193 $212,367.51 $615.09 $0.00 $1,200.76 $214,183.36
194 $214,183.36 $615.09 $0.00 $1,211.02 $216,009.47
195 $216,009.47 $615.09 $0.00 $1,221.35 $217,845.91
196 $217,845.91 $615.09 $0.00 $1,231.73 $219,692.73
197 $219,692.73 $615.09 $0.00 $1,242.17 $221,549.99
198 $221,549.99 $615.09 $0.00 $1,252.68 $223,417.76
199 $223,417.76 $615.09 $0.00 $1,263.24 $225,296.09
200 $225,296.09 $615.09 $0.00 $1,273.86 $227,185.04
201 $227,185.04 $615.09 $0.00 $1,284.54 $229,084.67
202 $229,084.67 $615.09 $0.00 $1,295.28 $230,995.04
203 $230,995.04 $615.09 $0.00 $1,306.08 $232,916.21
204 $232,916.21 $615.09 $0.00 $1,316.94 $234,848.24
205 $234,848.24 $615.09 $0.00 $1,327.87 $236,791.20
206 $236,791.20 $615.09 $0.00 $1,338.85 $238,745.14
207 $238,745.14 $615.09 $0.00 $1,349.90 $240,710.13
208 $240,710.13 $615.09 $0.00 $1,361.01 $242,686.23
209 $242,686.23 $615.09 $0.00 $1,372.18 $244,673.50
210 $244,673.50 $615.09 $0.00 $1,383.42 $246,672.01
211 $246,672.01 $615.09 $0.00 $1,394.72 $248,681.82
212 $248,681.82 $615.09 $0.00 $1,406.08 $250,702.99
213 $250,702.99 $615.09 $0.00 $1,417.51 $252,735.59
214 $252,735.59 $615.09 $0.00 $1,429.00 $254,779.68
215 $254,779.68 $615.09 $0.00 $1,440.56 $256,835.33
216 $256,835.33 $615.09 $0.00 $1,452.18 $258,902.60
217 $258,902.60 $615.09 $72,111.94 $1,463.87 $188,869.62
218 $188,869.62 $615.09 $0.00 $1,067.90 $190,552.61
219 $190,552.61 $615.09 $0.00 $1,077.41 $192,245.11
220 $192,245.11 $615.09 $0.00 $1,086.98 $193,947.18
221 $193,947.18 $615.09 $0.00 $1,096.61 $195,658.88
222 $195,658.88 $615.09 $0.00 $1,106.28 $197,380.25
223 $197,380.25 $615.09 $0.00 $1,116.02 $199,111.36
224 $199,111.36 $615.09 $0.00 $1,125.80 $200,852.25
225 $200,852.25 $615.09 $0.00 $1,135.65 $202,602.99
226 $202,602.99 $615.09 $0.00 $1,145.55 $204,363.63
227 $204,363.63 $615.09 $0.00 $1,155.50 $206,134.22
228 $206,134.22 $615.09 $0.00 $1,165.51 $207,914.82
229 $207,914.82 $615.09 $75,717.54 $1,175.58 $133,987.95
230 $133,987.95 $615.09 $0.00 $757.59 $135,360.63
231 $135,360.63 $615.09 $0.00 $765.35 $136,741.07
232 $136,741.07 $615.09 $0.00 $773.15 $138,129.31
233 $138,129.31 $615.09 $0.00 $781.00 $139,525.40
234 $139,525.40 $615.09 $0.00 $788.90 $140,929.39
235 $140,929.39 $615.09 $0.00 $796.84 $142,341.32
236 $142,341.32 $615.09 $0.00 $804.82 $143,761.23
237 $143,761.23 $615.09 $0.00 $812.85 $145,189.17
238 $145,189.17 $615.09 $0.00 $820.92 $146,625.18
239 $146,625.18 $615.09 $0.00 $829.04 $148,069.31
240 $148,069.31 $615.09 $0.00 $837.21 $149,521.61
241 $149,521.61 $615.09 $79,503.41 $845.42 $71,478.71
242 $71,478.71 $615.09 $0.00 $404.15 $72,497.95
243 $72,497.95 $615.09 $0.00 $409.91 $73,522.95
244 $73,522.95 $615.09 $0.00 $415.71 $74,553.75
245 $74,553.75 $615.09 $0.00 $421.54 $75,590.38
246 $75,590.38 $615.09 $0.00 $427.40 $76,632.87
247 $76,632.87 $615.09 $0.00 $433.29 $77,681.25
248 $77,681.25 $615.09 $0.00 $439.22 $78,735.56
249 $78,735.56 $615.09 $0.00 $445.18 $79,795.83
250 $79,795.83 $615.09 $0.00 $451.18 $80,862.10
251 $80,862.10 $615.09 $0.00 $457.21 $81,934.40
252 $81,934.40 $615.09 $0.00 $463.27 $83,012.76
253 $83,012.76 $0.00 $83,478.58 $469.37 $3.55