Savings Plan and Future Cost Estimation for University of North Texas

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$65,831
Monthly savings required$521

How much will it cost to send your child to University of North Texas in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $263,324.66 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $521.11 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$25,386.00
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 University of North Texas in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $521.11 $0.00 $0.00 $521.11
2 $521.11 $521.11 $0.00 $2.95 $1,045.17
3 $1,045.17 $521.11 $0.00 $5.91 $1,572.19
4 $1,572.19 $521.11 $0.00 $8.89 $2,102.19
5 $2,102.19 $521.11 $0.00 $11.89 $2,635.19
6 $2,635.19 $521.11 $0.00 $14.90 $3,171.20
7 $3,171.20 $521.11 $0.00 $17.93 $3,710.24
8 $3,710.24 $521.11 $0.00 $20.98 $4,252.33
9 $4,252.33 $521.11 $0.00 $24.04 $4,797.48
10 $4,797.48 $521.11 $0.00 $27.13 $5,345.72
11 $5,345.72 $521.11 $0.00 $30.23 $5,897.06
12 $5,897.06 $521.11 $0.00 $33.34 $6,451.51
13 $6,451.51 $521.11 $0.00 $36.48 $7,009.10
14 $7,009.10 $521.11 $0.00 $39.63 $7,569.84
15 $7,569.84 $521.11 $0.00 $42.80 $8,133.75
16 $8,133.75 $521.11 $0.00 $45.99 $8,700.85
17 $8,700.85 $521.11 $0.00 $49.20 $9,271.16
18 $9,271.16 $521.11 $0.00 $52.42 $9,844.69
19 $9,844.69 $521.11 $0.00 $55.66 $10,421.46
20 $10,421.46 $521.11 $0.00 $58.92 $11,001.49
21 $11,001.49 $521.11 $0.00 $62.20 $11,584.80
22 $11,584.80 $521.11 $0.00 $65.50 $12,171.41
23 $12,171.41 $521.11 $0.00 $68.82 $12,761.34
24 $12,761.34 $521.11 $0.00 $72.15 $13,354.60
25 $13,354.60 $521.11 $0.00 $75.51 $13,951.22
26 $13,951.22 $521.11 $0.00 $78.88 $14,551.21
27 $14,551.21 $521.11 $0.00 $82.27 $15,154.59
28 $15,154.59 $521.11 $0.00 $85.69 $15,761.39
29 $15,761.39 $521.11 $0.00 $89.12 $16,371.62
30 $16,371.62 $521.11 $0.00 $92.57 $16,985.30
31 $16,985.30 $521.11 $0.00 $96.04 $17,602.45
32 $17,602.45 $521.11 $0.00 $99.53 $18,223.09
33 $18,223.09 $521.11 $0.00 $103.04 $18,847.24
34 $18,847.24 $521.11 $0.00 $106.57 $19,474.92
35 $19,474.92 $521.11 $0.00 $110.11 $20,106.14
36 $20,106.14 $521.11 $0.00 $113.68 $20,740.93
37 $20,740.93 $521.11 $0.00 $117.27 $21,379.31
38 $21,379.31 $521.11 $0.00 $120.88 $22,021.30
39 $22,021.30 $521.11 $0.00 $124.51 $22,666.92
40 $22,666.92 $521.11 $0.00 $128.16 $23,316.19
41 $23,316.19 $521.11 $0.00 $131.83 $23,969.13
42 $23,969.13 $521.11 $0.00 $135.52 $24,625.76
43 $24,625.76 $521.11 $0.00 $139.24 $25,286.11
44 $25,286.11 $521.11 $0.00 $142.97 $25,950.19
45 $25,950.19 $521.11 $0.00 $146.73 $26,618.03
46 $26,618.03 $521.11 $0.00 $150.50 $27,289.64
47 $27,289.64 $521.11 $0.00 $154.30 $27,965.05
48 $27,965.05 $521.11 $0.00 $158.12 $28,644.28
49 $28,644.28 $521.11 $0.00 $161.96 $29,327.35
50 $29,327.35 $521.11 $0.00 $165.82 $30,014.28
51 $30,014.28 $521.11 $0.00 $169.71 $30,705.10
52 $30,705.10 $521.11 $0.00 $173.61 $31,399.82
53 $31,399.82 $521.11 $0.00 $177.54 $32,098.47
54 $32,098.47 $521.11 $0.00 $181.49 $32,801.07
55 $32,801.07 $521.11 $0.00 $185.46 $33,507.64
56 $33,507.64 $521.11 $0.00 $189.46 $34,218.21
57 $34,218.21 $521.11 $0.00 $193.47 $34,932.79
58 $34,932.79 $521.11 $0.00 $197.52 $35,651.42
59 $35,651.42 $521.11 $0.00 $201.58 $36,374.11
60 $36,374.11 $521.11 $0.00 $205.66 $37,100.88
61 $37,100.88 $521.11 $0.00 $209.77 $37,831.76
62 $37,831.76 $521.11 $0.00 $213.91 $38,566.78
63 $38,566.78 $521.11 $0.00 $218.06 $39,305.95
64 $39,305.95 $521.11 $0.00 $222.24 $40,049.30
65 $40,049.30 $521.11 $0.00 $226.44 $40,796.85
66 $40,796.85 $521.11 $0.00 $230.67 $41,548.63
67 $41,548.63 $521.11 $0.00 $234.92 $42,304.66
68 $42,304.66 $521.11 $0.00 $239.20 $43,064.97
69 $43,064.97 $521.11 $0.00 $243.50 $43,829.58
70 $43,829.58 $521.11 $0.00 $247.82 $44,598.51
71 $44,598.51 $521.11 $0.00 $252.17 $45,371.79
72 $45,371.79 $521.11 $0.00 $256.54 $46,149.44
73 $46,149.44 $521.11 $0.00 $260.94 $46,931.49
74 $46,931.49 $521.11 $0.00 $265.36 $47,717.96
75 $47,717.96 $521.11 $0.00 $269.80 $48,508.87
76 $48,508.87 $521.11 $0.00 $274.28 $49,304.26
77 $49,304.26 $521.11 $0.00 $278.77 $50,104.14
78 $50,104.14 $521.11 $0.00 $283.30 $50,908.55
79 $50,908.55 $521.11 $0.00 $287.84 $51,717.50
80 $51,717.50 $521.11 $0.00 $292.42 $52,531.03
81 $52,531.03 $521.11 $0.00 $297.02 $53,349.16
82 $53,349.16 $521.11 $0.00 $301.64 $54,171.91
83 $54,171.91 $521.11 $0.00 $306.30 $54,999.32
84 $54,999.32 $521.11 $0.00 $310.97 $55,831.40
85 $55,831.40 $521.11 $0.00 $315.68 $56,668.19
86 $56,668.19 $521.11 $0.00 $320.41 $57,509.71
87 $57,509.71 $521.11 $0.00 $325.17 $58,355.99
88 $58,355.99 $521.11 $0.00 $329.95 $59,207.05
89 $59,207.05 $521.11 $0.00 $334.77 $60,062.93
90 $60,062.93 $521.11 $0.00 $339.60 $60,923.64
91 $60,923.64 $521.11 $0.00 $344.47 $61,789.22
92 $61,789.22 $521.11 $0.00 $349.37 $62,659.70
93 $62,659.70 $521.11 $0.00 $354.29 $63,535.10
94 $63,535.10 $521.11 $0.00 $359.24 $64,415.45
95 $64,415.45 $521.11 $0.00 $364.21 $65,300.77
96 $65,300.77 $521.11 $0.00 $369.22 $66,191.10
97 $66,191.10 $521.11 $0.00 $374.25 $67,086.46
98 $67,086.46 $521.11 $0.00 $379.32 $67,986.89
99 $67,986.89 $521.11 $0.00 $384.41 $68,892.41
100 $68,892.41 $521.11 $0.00 $389.53 $69,803.05
101 $69,803.05 $521.11 $0.00 $394.68 $70,718.84
102 $70,718.84 $521.11 $0.00 $399.85 $71,639.80
103 $71,639.80 $521.11 $0.00 $405.06 $72,565.97
104 $72,565.97 $521.11 $0.00 $410.30 $73,497.38
105 $73,497.38 $521.11 $0.00 $415.56 $74,434.05
106 $74,434.05 $521.11 $0.00 $420.86 $75,376.02
107 $75,376.02 $521.11 $0.00 $426.19 $76,323.32
108 $76,323.32 $521.11 $0.00 $431.54 $77,275.97
109 $77,275.97 $521.11 $0.00 $436.93 $78,234.01
110 $78,234.01 $521.11 $0.00 $442.35 $79,197.47
111 $79,197.47 $521.11 $0.00 $447.79 $80,166.37
112 $80,166.37 $521.11 $0.00 $453.27 $81,140.75
113 $81,140.75 $521.11 $0.00 $458.78 $82,120.64
114 $82,120.64 $521.11 $0.00 $464.32 $83,106.07
115 $83,106.07 $521.11 $0.00 $469.89 $84,097.07
116 $84,097.07 $521.11 $0.00 $475.50 $85,093.68
117 $85,093.68 $521.11 $0.00 $481.13 $86,095.92
118 $86,095.92 $521.11 $0.00 $486.80 $87,103.83
119 $87,103.83 $521.11 $0.00 $492.50 $88,117.44
120 $88,117.44 $521.11 $0.00 $498.23 $89,136.78
121 $89,136.78 $521.11 $0.00 $503.99 $90,161.88
122 $90,161.88 $521.11 $0.00 $509.79 $91,192.78
123 $91,192.78 $521.11 $0.00 $515.62 $92,229.51
124 $92,229.51 $521.11 $0.00 $521.48 $93,272.10
125 $93,272.10 $521.11 $0.00 $527.37 $94,320.58
126 $94,320.58 $521.11 $0.00 $533.30 $95,374.99
127 $95,374.99 $521.11 $0.00 $539.26 $96,435.36
128 $96,435.36 $521.11 $0.00 $545.26 $97,501.73
129 $97,501.73 $521.11 $0.00 $551.29 $98,574.13
130 $98,574.13 $521.11 $0.00 $557.35 $99,652.59
131 $99,652.59 $521.11 $0.00 $563.45 $100,737.15
132 $100,737.15 $521.11 $0.00 $569.58 $101,827.84
133 $101,827.84 $521.11 $0.00 $575.75 $102,924.70
134 $102,924.70 $521.11 $0.00 $581.95 $104,027.76
135 $104,027.76 $521.11 $0.00 $588.19 $105,137.06
136 $105,137.06 $521.11 $0.00 $594.46 $106,252.63
137 $106,252.63 $521.11 $0.00 $600.77 $107,374.51
138 $107,374.51 $521.11 $0.00 $607.11 $108,502.73
139 $108,502.73 $521.11 $0.00 $613.49 $109,637.33
140 $109,637.33 $521.11 $0.00 $619.91 $110,778.35
141 $110,778.35 $521.11 $0.00 $626.36 $111,925.82
142 $111,925.82 $521.11 $0.00 $632.84 $113,079.77
143 $113,079.77 $521.11 $0.00 $639.37 $114,240.25
144 $114,240.25 $521.11 $0.00 $645.93 $115,407.29
145 $115,407.29 $521.11 $0.00 $652.53 $116,580.93
146 $116,580.93 $521.11 $0.00 $659.17 $117,761.21
147 $117,761.21 $521.11 $0.00 $665.84 $118,948.16
148 $118,948.16 $521.11 $0.00 $672.55 $120,141.82
149 $120,141.82 $521.11 $0.00 $679.30 $121,342.23
150 $121,342.23 $521.11 $0.00 $686.09 $122,549.43
151 $122,549.43 $521.11 $0.00 $692.91 $123,763.45
152 $123,763.45 $521.11 $0.00 $699.78 $124,984.34
153 $124,984.34 $521.11 $0.00 $706.68 $126,212.13
154 $126,212.13 $521.11 $0.00 $713.62 $127,446.86
155 $127,446.86 $521.11 $0.00 $720.60 $128,688.57
156 $128,688.57 $521.11 $0.00 $727.62 $129,937.30
157 $129,937.30 $521.11 $0.00 $734.68 $131,193.09
158 $131,193.09 $521.11 $0.00 $741.78 $132,455.98
159 $132,455.98 $521.11 $0.00 $748.93 $133,726.02
160 $133,726.02 $521.11 $0.00 $756.11 $135,003.24
161 $135,003.24 $521.11 $0.00 $763.33 $136,287.68
162 $136,287.68 $521.11 $0.00 $770.59 $137,579.38
163 $137,579.38 $521.11 $0.00 $777.89 $138,878.38
164 $138,878.38 $521.11 $0.00 $785.24 $140,184.73
165 $140,184.73 $521.11 $0.00 $792.62 $141,498.46
166 $141,498.46 $521.11 $0.00 $800.05 $142,819.62
167 $142,819.62 $521.11 $0.00 $807.52 $144,148.25
168 $144,148.25 $521.11 $0.00 $815.04 $145,484.40
169 $145,484.40 $521.11 $0.00 $822.59 $146,828.10
170 $146,828.10 $521.11 $0.00 $830.19 $148,179.40
171 $148,179.40 $521.11 $0.00 $837.83 $149,538.34
172 $149,538.34 $521.11 $0.00 $845.51 $150,904.96
173 $150,904.96 $521.11 $0.00 $853.24 $152,279.31
174 $152,279.31 $521.11 $0.00 $861.01 $153,661.43
175 $153,661.43 $521.11 $0.00 $868.82 $155,051.36
176 $155,051.36 $521.11 $0.00 $876.68 $156,449.15
177 $156,449.15 $521.11 $0.00 $884.59 $157,854.85
178 $157,854.85 $521.11 $0.00 $892.53 $159,268.49
179 $159,268.49 $521.11 $0.00 $900.53 $160,690.13
180 $160,690.13 $521.11 $0.00 $908.57 $162,119.81
181 $162,119.81 $521.11 $0.00 $916.65 $163,557.57
182 $163,557.57 $521.11 $0.00 $924.78 $165,003.46
183 $165,003.46 $521.11 $0.00 $932.95 $166,457.52
184 $166,457.52 $521.11 $0.00 $941.18 $167,919.81
185 $167,919.81 $521.11 $0.00 $949.44 $169,390.36
186 $169,390.36 $521.11 $0.00 $957.76 $170,869.23
187 $170,869.23 $521.11 $0.00 $966.12 $172,356.46
188 $172,356.46 $521.11 $0.00 $974.53 $173,852.10
189 $173,852.10 $521.11 $0.00 $982.99 $175,356.20
190 $175,356.20 $521.11 $0.00 $991.49 $176,868.80
191 $176,868.80 $521.11 $0.00 $1,000.04 $178,389.95
192 $178,389.95 $521.11 $0.00 $1,008.64 $179,919.70
193 $179,919.70 $521.11 $0.00 $1,017.29 $181,458.10
194 $181,458.10 $521.11 $0.00 $1,025.99 $183,005.20
195 $183,005.20 $521.11 $0.00 $1,034.74 $184,561.05
196 $184,561.05 $521.11 $0.00 $1,043.54 $186,125.70
197 $186,125.70 $521.11 $0.00 $1,052.38 $187,699.19
198 $187,699.19 $521.11 $0.00 $1,061.28 $189,281.58
199 $189,281.58 $521.11 $0.00 $1,070.23 $190,872.92
200 $190,872.92 $521.11 $0.00 $1,079.22 $192,473.25
201 $192,473.25 $521.11 $0.00 $1,088.27 $194,082.63
202 $194,082.63 $521.11 $0.00 $1,097.37 $195,701.11
203 $195,701.11 $521.11 $0.00 $1,106.52 $197,328.74
204 $197,328.74 $521.11 $0.00 $1,115.73 $198,965.58
205 $198,965.58 $521.11 $0.00 $1,124.98 $200,611.67
206 $200,611.67 $521.11 $0.00 $1,134.29 $202,267.07
207 $202,267.07 $521.11 $0.00 $1,143.65 $203,931.83
208 $203,931.83 $521.11 $0.00 $1,153.06 $205,606.00
209 $205,606.00 $521.11 $0.00 $1,162.53 $207,289.64
210 $207,289.64 $521.11 $0.00 $1,172.05 $208,982.80
211 $208,982.80 $521.11 $0.00 $1,181.62 $210,685.53
212 $210,685.53 $521.11 $0.00 $1,191.25 $212,397.89
213 $212,397.89 $521.11 $0.00 $1,200.93 $214,119.93
214 $214,119.93 $521.11 $0.00 $1,210.67 $215,851.71
215 $215,851.71 $521.11 $0.00 $1,220.46 $217,593.28
216 $217,593.28 $521.11 $0.00 $1,230.30 $219,344.69
217 $219,344.69 $521.11 $61,094.44 $1,240.21 $160,011.57
218 $160,011.57 $521.11 $0.00 $904.73 $161,437.41
219 $161,437.41 $521.11 $0.00 $912.79 $162,871.31
220 $162,871.31 $521.11 $0.00 $920.90 $164,313.32
221 $164,313.32 $521.11 $0.00 $929.05 $165,763.48
222 $165,763.48 $521.11 $0.00 $937.25 $167,221.84
223 $167,221.84 $521.11 $0.00 $945.50 $168,688.45
224 $168,688.45 $521.11 $0.00 $953.79 $170,163.35
225 $170,163.35 $521.11 $0.00 $962.13 $171,646.59
226 $171,646.59 $521.11 $0.00 $970.51 $173,138.21
227 $173,138.21 $521.11 $0.00 $978.95 $174,638.27
228 $174,638.27 $521.11 $0.00 $987.43 $176,146.81
229 $176,146.81 $521.11 $64,149.16 $995.96 $113,514.72
230 $113,514.72 $521.11 $0.00 $641.83 $114,677.66
231 $114,677.66 $521.11 $0.00 $648.40 $115,847.17
232 $115,847.17 $521.11 $0.00 $655.02 $117,023.30
233 $117,023.30 $521.11 $0.00 $661.67 $118,206.08
234 $118,206.08 $521.11 $0.00 $668.35 $119,395.54
235 $119,395.54 $521.11 $0.00 $675.08 $120,591.73
236 $120,591.73 $521.11 $0.00 $681.84 $121,794.68
237 $121,794.68 $521.11 $0.00 $688.64 $123,004.43
238 $123,004.43 $521.11 $0.00 $695.48 $124,221.02
239 $124,221.02 $521.11 $0.00 $702.36 $125,444.49
240 $125,444.49 $521.11 $0.00 $709.28 $126,674.88
241 $126,674.88 $521.11 $67,356.62 $716.24 $60,555.61
242 $60,555.61 $521.11 $0.00 $342.39 $61,419.11
243 $61,419.11 $521.11 $0.00 $347.27 $62,287.49
244 $62,287.49 $521.11 $0.00 $352.18 $63,160.78
245 $63,160.78 $521.11 $0.00 $357.12 $64,039.01
246 $64,039.01 $521.11 $0.00 $362.09 $64,922.21
247 $64,922.21 $521.11 $0.00 $367.08 $65,810.40
248 $65,810.40 $521.11 $0.00 $372.10 $66,703.61
249 $66,703.61 $521.11 $0.00 $377.15 $67,601.87
250 $67,601.87 $521.11 $0.00 $382.23 $68,505.21
251 $68,505.21 $521.11 $0.00 $387.34 $69,413.66
252 $69,413.66 $521.11 $0.00 $392.47 $70,327.24
253 $70,327.24 $0.00 $70,724.45 $397.64 $0.43