Savings Plan and Future Cost Estimation for South Texas College

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2042$52,055
Monthly savings required$411

How much will it cost to send your child to South Texas College in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $208,218.05 for students enrolling in 2042 if tuition increases average 7% per year until then.   Assuming you have no current college savings, monthly deposits of $411.39 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$13,875.00
Years until enrollment18
Annual Tuition Increase7%
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 South Texas College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $411.39 $0.00 $0.00 $411.39
2 $411.39 $411.39 $0.00 $2.33 $825.11
3 $825.11 $411.39 $0.00 $4.67 $1,241.17
4 $1,241.17 $411.39 $0.00 $7.02 $1,659.58
5 $1,659.58 $411.39 $0.00 $9.38 $2,080.35
6 $2,080.35 $411.39 $0.00 $11.76 $2,503.50
7 $2,503.50 $411.39 $0.00 $14.16 $2,929.05
8 $2,929.05 $411.39 $0.00 $16.56 $3,357.00
9 $3,357.00 $411.39 $0.00 $18.98 $3,787.37
10 $3,787.37 $411.39 $0.00 $21.41 $4,220.17
11 $4,220.17 $411.39 $0.00 $23.86 $4,655.42
12 $4,655.42 $411.39 $0.00 $26.32 $5,093.13
13 $5,093.13 $411.39 $0.00 $28.80 $5,533.32
14 $5,533.32 $411.39 $0.00 $31.29 $5,976.00
15 $5,976.00 $411.39 $0.00 $33.79 $6,421.18
16 $6,421.18 $411.39 $0.00 $36.31 $6,868.88
17 $6,868.88 $411.39 $0.00 $38.84 $7,319.11
18 $7,319.11 $411.39 $0.00 $41.38 $7,771.88
19 $7,771.88 $411.39 $0.00 $43.94 $8,227.21
20 $8,227.21 $411.39 $0.00 $46.52 $8,685.12
21 $8,685.12 $411.39 $0.00 $49.11 $9,145.62
22 $9,145.62 $411.39 $0.00 $51.71 $9,608.72
23 $9,608.72 $411.39 $0.00 $54.33 $10,074.44
24 $10,074.44 $411.39 $0.00 $56.96 $10,542.79
25 $10,542.79 $411.39 $0.00 $59.61 $11,013.79
26 $11,013.79 $411.39 $0.00 $62.27 $11,487.45
27 $11,487.45 $411.39 $0.00 $64.95 $11,963.79
28 $11,963.79 $411.39 $0.00 $67.65 $12,442.83
29 $12,442.83 $411.39 $0.00 $70.35 $12,924.57
30 $12,924.57 $411.39 $0.00 $73.08 $13,409.04
31 $13,409.04 $411.39 $0.00 $75.82 $13,896.25
32 $13,896.25 $411.39 $0.00 $78.57 $14,386.21
33 $14,386.21 $411.39 $0.00 $81.34 $14,878.94
34 $14,878.94 $411.39 $0.00 $84.13 $15,374.46
35 $15,374.46 $411.39 $0.00 $86.93 $15,872.78
36 $15,872.78 $411.39 $0.00 $89.75 $16,373.92
37 $16,373.92 $411.39 $0.00 $92.58 $16,877.89
38 $16,877.89 $411.39 $0.00 $95.43 $17,384.71
39 $17,384.71 $411.39 $0.00 $98.30 $17,894.40
40 $17,894.40 $411.39 $0.00 $101.18 $18,406.97
41 $18,406.97 $411.39 $0.00 $104.08 $18,922.44
42 $18,922.44 $411.39 $0.00 $106.99 $19,440.82
43 $19,440.82 $411.39 $0.00 $109.92 $19,962.13
44 $19,962.13 $411.39 $0.00 $112.87 $20,486.39
45 $20,486.39 $411.39 $0.00 $115.83 $21,013.61
46 $21,013.61 $411.39 $0.00 $118.81 $21,543.81
47 $21,543.81 $411.39 $0.00 $121.81 $22,077.01
48 $22,077.01 $411.39 $0.00 $124.83 $22,613.23
49 $22,613.23 $411.39 $0.00 $127.86 $23,152.48
50 $23,152.48 $411.39 $0.00 $130.91 $23,694.78
51 $23,694.78 $411.39 $0.00 $133.97 $24,240.14
52 $24,240.14 $411.39 $0.00 $137.06 $24,788.59
53 $24,788.59 $411.39 $0.00 $140.16 $25,340.14
54 $25,340.14 $411.39 $0.00 $143.28 $25,894.81
55 $25,894.81 $411.39 $0.00 $146.41 $26,452.61
56 $26,452.61 $411.39 $0.00 $149.57 $27,013.57
57 $27,013.57 $411.39 $0.00 $152.74 $27,577.70
58 $27,577.70 $411.39 $0.00 $155.93 $28,145.02
59 $28,145.02 $411.39 $0.00 $159.14 $28,715.55
60 $28,715.55 $411.39 $0.00 $162.36 $29,289.30
61 $29,289.30 $411.39 $0.00 $165.61 $29,866.30
62 $29,866.30 $411.39 $0.00 $168.87 $30,446.56
63 $30,446.56 $411.39 $0.00 $172.15 $31,030.10
64 $31,030.10 $411.39 $0.00 $175.45 $31,616.94
65 $31,616.94 $411.39 $0.00 $178.77 $32,207.10
66 $32,207.10 $411.39 $0.00 $182.10 $32,800.59
67 $32,800.59 $411.39 $0.00 $185.46 $33,397.44
68 $33,397.44 $411.39 $0.00 $188.83 $33,997.66
69 $33,997.66 $411.39 $0.00 $192.23 $34,601.28
70 $34,601.28 $411.39 $0.00 $195.64 $35,208.31
71 $35,208.31 $411.39 $0.00 $199.07 $35,818.77
72 $35,818.77 $411.39 $0.00 $202.52 $36,432.68
73 $36,432.68 $411.39 $0.00 $206.00 $37,050.07
74 $37,050.07 $411.39 $0.00 $209.49 $37,670.95
75 $37,670.95 $411.39 $0.00 $213.00 $38,295.34
76 $38,295.34 $411.39 $0.00 $216.53 $38,923.26
77 $38,923.26 $411.39 $0.00 $220.08 $39,554.73
78 $39,554.73 $411.39 $0.00 $223.65 $40,189.77
79 $40,189.77 $411.39 $0.00 $227.24 $40,828.40
80 $40,828.40 $411.39 $0.00 $230.85 $41,470.64
81 $41,470.64 $411.39 $0.00 $234.48 $42,116.51
82 $42,116.51 $411.39 $0.00 $238.13 $42,766.03
83 $42,766.03 $411.39 $0.00 $241.81 $43,419.23
84 $43,419.23 $411.39 $0.00 $245.50 $44,076.12
85 $44,076.12 $411.39 $0.00 $249.21 $44,736.72
86 $44,736.72 $411.39 $0.00 $252.95 $45,401.06
87 $45,401.06 $411.39 $0.00 $256.70 $46,069.15
88 $46,069.15 $411.39 $0.00 $260.48 $46,741.02
89 $46,741.02 $411.39 $0.00 $264.28 $47,416.69
90 $47,416.69 $411.39 $0.00 $268.10 $48,096.18
91 $48,096.18 $411.39 $0.00 $271.94 $48,779.51
92 $48,779.51 $411.39 $0.00 $275.81 $49,466.71
93 $49,466.71 $411.39 $0.00 $279.69 $50,157.79
94 $50,157.79 $411.39 $0.00 $283.60 $50,852.78
95 $50,852.78 $411.39 $0.00 $287.53 $51,551.70
96 $51,551.70 $411.39 $0.00 $291.48 $52,254.57
97 $52,254.57 $411.39 $0.00 $295.45 $52,961.41
98 $52,961.41 $411.39 $0.00 $299.45 $53,672.25
99 $53,672.25 $411.39 $0.00 $303.47 $54,387.11
100 $54,387.11 $411.39 $0.00 $307.51 $55,106.01
101 $55,106.01 $411.39 $0.00 $311.58 $55,828.98
102 $55,828.98 $411.39 $0.00 $315.67 $56,556.04
103 $56,556.04 $411.39 $0.00 $319.78 $57,287.21
104 $57,287.21 $411.39 $0.00 $323.91 $58,022.51
105 $58,022.51 $411.39 $0.00 $328.07 $58,761.97
106 $58,761.97 $411.39 $0.00 $332.25 $59,505.61
107 $59,505.61 $411.39 $0.00 $336.45 $60,253.45
108 $60,253.45 $411.39 $0.00 $340.68 $61,005.52
109 $61,005.52 $411.39 $0.00 $344.93 $61,761.84
110 $61,761.84 $411.39 $0.00 $349.21 $62,522.44
111 $62,522.44 $411.39 $0.00 $353.51 $63,287.34
112 $63,287.34 $411.39 $0.00 $357.84 $64,056.57
113 $64,056.57 $411.39 $0.00 $362.19 $64,830.15
114 $64,830.15 $411.39 $0.00 $366.56 $65,608.10
115 $65,608.10 $411.39 $0.00 $370.96 $66,390.45
116 $66,390.45 $411.39 $0.00 $375.38 $67,177.22
117 $67,177.22 $411.39 $0.00 $379.83 $67,968.44
118 $67,968.44 $411.39 $0.00 $384.30 $68,764.13
119 $68,764.13 $411.39 $0.00 $388.80 $69,564.32
120 $69,564.32 $411.39 $0.00 $393.33 $70,369.04
121 $70,369.04 $411.39 $0.00 $397.88 $71,178.31
122 $71,178.31 $411.39 $0.00 $402.45 $71,992.15
123 $71,992.15 $411.39 $0.00 $407.05 $72,810.59
124 $72,810.59 $411.39 $0.00 $411.68 $73,633.66
125 $73,633.66 $411.39 $0.00 $416.34 $74,461.39
126 $74,461.39 $411.39 $0.00 $421.02 $75,293.80
127 $75,293.80 $411.39 $0.00 $425.72 $76,130.91
128 $76,130.91 $411.39 $0.00 $430.46 $76,972.76
129 $76,972.76 $411.39 $0.00 $435.22 $77,819.37
130 $77,819.37 $411.39 $0.00 $440.00 $78,670.76
131 $78,670.76 $411.39 $0.00 $444.82 $79,526.97
132 $79,526.97 $411.39 $0.00 $449.66 $80,388.02
133 $80,388.02 $411.39 $0.00 $454.53 $81,253.94
134 $81,253.94 $411.39 $0.00 $459.42 $82,124.75
135 $82,124.75 $411.39 $0.00 $464.35 $83,000.49
136 $83,000.49 $411.39 $0.00 $469.30 $83,881.18
137 $83,881.18 $411.39 $0.00 $474.28 $84,766.85
138 $84,766.85 $411.39 $0.00 $479.28 $85,657.52
139 $85,657.52 $411.39 $0.00 $484.32 $86,553.23
140 $86,553.23 $411.39 $0.00 $489.38 $87,454.00
141 $87,454.00 $411.39 $0.00 $494.48 $88,359.87
142 $88,359.87 $411.39 $0.00 $499.60 $89,270.86
143 $89,270.86 $411.39 $0.00 $504.75 $90,187.00
144 $90,187.00 $411.39 $0.00 $509.93 $91,108.32
145 $91,108.32 $411.39 $0.00 $515.14 $92,034.85
146 $92,034.85 $411.39 $0.00 $520.38 $92,966.62
147 $92,966.62 $411.39 $0.00 $525.65 $93,903.66
148 $93,903.66 $411.39 $0.00 $530.94 $94,845.99
149 $94,845.99 $411.39 $0.00 $536.27 $95,793.65
150 $95,793.65 $411.39 $0.00 $541.63 $96,746.67
151 $96,746.67 $411.39 $0.00 $547.02 $97,705.08
152 $97,705.08 $411.39 $0.00 $552.44 $98,668.91
153 $98,668.91 $411.39 $0.00 $557.89 $99,638.19
154 $99,638.19 $411.39 $0.00 $563.37 $100,612.95
155 $100,612.95 $411.39 $0.00 $568.88 $101,593.22
156 $101,593.22 $411.39 $0.00 $574.42 $102,579.03
157 $102,579.03 $411.39 $0.00 $580.00 $103,570.42
158 $103,570.42 $411.39 $0.00 $585.60 $104,567.41
159 $104,567.41 $411.39 $0.00 $591.24 $105,570.04
160 $105,570.04 $411.39 $0.00 $596.91 $106,578.34
161 $106,578.34 $411.39 $0.00 $602.61 $107,592.34
162 $107,592.34 $411.39 $0.00 $608.34 $108,612.07
163 $108,612.07 $411.39 $0.00 $614.11 $109,637.57
164 $109,637.57 $411.39 $0.00 $619.91 $110,668.87
165 $110,668.87 $411.39 $0.00 $625.74 $111,706.00
166 $111,706.00 $411.39 $0.00 $631.60 $112,748.99
167 $112,748.99 $411.39 $0.00 $637.50 $113,797.88
168 $113,797.88 $411.39 $0.00 $643.43 $114,852.70
169 $114,852.70 $411.39 $0.00 $649.39 $115,913.48
170 $115,913.48 $411.39 $0.00 $655.39 $116,980.26
171 $116,980.26 $411.39 $0.00 $661.42 $118,053.07
172 $118,053.07 $411.39 $0.00 $667.49 $119,131.95
173 $119,131.95 $411.39 $0.00 $673.59 $120,216.93
174 $120,216.93 $411.39 $0.00 $679.72 $121,308.04
175 $121,308.04 $411.39 $0.00 $685.89 $122,405.32
176 $122,405.32 $411.39 $0.00 $692.10 $123,508.81
177 $123,508.81 $411.39 $0.00 $698.34 $124,618.54
178 $124,618.54 $411.39 $0.00 $704.61 $125,734.54
179 $125,734.54 $411.39 $0.00 $710.92 $126,856.85
180 $126,856.85 $411.39 $0.00 $717.27 $127,985.51
181 $127,985.51 $411.39 $0.00 $723.65 $129,120.55
182 $129,120.55 $411.39 $0.00 $730.07 $130,262.01
183 $130,262.01 $411.39 $0.00 $736.52 $131,409.92
184 $131,409.92 $411.39 $0.00 $743.01 $132,564.32
185 $132,564.32 $411.39 $0.00 $749.54 $133,725.25
186 $133,725.25 $411.39 $0.00 $756.10 $134,892.74
187 $134,892.74 $411.39 $0.00 $762.70 $136,066.83
188 $136,066.83 $411.39 $0.00 $769.34 $137,247.56
189 $137,247.56 $411.39 $0.00 $776.02 $138,434.97
190 $138,434.97 $411.39 $0.00 $782.73 $139,629.09
191 $139,629.09 $411.39 $0.00 $789.48 $140,829.96
192 $140,829.96 $411.39 $0.00 $796.27 $142,037.62
193 $142,037.62 $411.39 $0.00 $803.10 $143,252.11
194 $143,252.11 $411.39 $0.00 $809.97 $144,473.47
195 $144,473.47 $411.39 $0.00 $816.87 $145,701.73
196 $145,701.73 $411.39 $0.00 $823.82 $146,936.94
197 $146,936.94 $411.39 $0.00 $830.80 $148,179.13
198 $148,179.13 $411.39 $0.00 $837.83 $149,428.35
199 $149,428.35 $411.39 $0.00 $844.89 $150,684.63
200 $150,684.63 $411.39 $0.00 $851.99 $151,948.01
201 $151,948.01 $411.39 $0.00 $859.14 $153,218.54
202 $153,218.54 $411.39 $0.00 $866.32 $154,496.25
203 $154,496.25 $411.39 $0.00 $873.54 $155,781.18
204 $155,781.18 $411.39 $0.00 $880.81 $157,073.38
205 $157,073.38 $411.39 $0.00 $888.12 $158,372.89
206 $158,372.89 $411.39 $0.00 $895.46 $159,679.74
207 $159,679.74 $411.39 $0.00 $902.85 $160,993.98
208 $160,993.98 $411.39 $0.00 $910.28 $162,315.65
209 $162,315.65 $411.39 $0.00 $917.76 $163,644.80
210 $163,644.80 $411.39 $0.00 $925.27 $164,981.46
211 $164,981.46 $411.39 $0.00 $932.83 $166,325.68
212 $166,325.68 $411.39 $0.00 $940.43 $167,677.50
213 $167,677.50 $411.39 $0.00 $948.07 $169,036.96
214 $169,036.96 $411.39 $0.00 $955.76 $170,404.11
215 $170,404.11 $411.39 $0.00 $963.49 $171,778.99
216 $171,778.99 $411.39 $0.00 $971.26 $173,161.64
217 $173,161.64 $411.39 $46,896.56 $979.08 $127,655.55
218 $127,655.55 $411.39 $0.00 $721.78 $128,788.72
219 $128,788.72 $411.39 $0.00 $728.19 $129,928.30
220 $129,928.30 $411.39 $0.00 $734.63 $131,074.32
221 $131,074.32 $411.39 $0.00 $741.11 $132,226.82
222 $132,226.82 $411.39 $0.00 $747.63 $133,385.84
223 $133,385.84 $411.39 $0.00 $754.18 $134,551.41
224 $134,551.41 $411.39 $0.00 $760.77 $135,723.57
225 $135,723.57 $411.39 $0.00 $767.40 $136,902.36
226 $136,902.36 $411.39 $0.00 $774.07 $138,087.82
227 $138,087.82 $411.39 $0.00 $780.77 $139,279.98
228 $139,279.98 $411.39 $0.00 $787.51 $140,478.88
229 $140,478.88 $411.39 $50,179.32 $794.29 $91,505.24
230 $91,505.24 $411.39 $0.00 $517.38 $92,434.01
231 $92,434.01 $411.39 $0.00 $522.64 $93,368.04
232 $93,368.04 $411.39 $0.00 $527.92 $94,307.35
233 $94,307.35 $411.39 $0.00 $533.23 $95,251.97
234 $95,251.97 $411.39 $0.00 $538.57 $96,201.93
235 $96,201.93 $411.39 $0.00 $543.94 $97,157.26
236 $97,157.26 $411.39 $0.00 $549.34 $98,117.99
237 $98,117.99 $411.39 $0.00 $554.77 $99,084.15
238 $99,084.15 $411.39 $0.00 $560.24 $100,055.78
239 $100,055.78 $411.39 $0.00 $565.73 $101,032.90
240 $101,032.90 $411.39 $0.00 $571.25 $102,015.54
241 $102,015.54 $411.39 $53,691.87 $576.81 $49,311.87
242 $49,311.87 $411.39 $0.00 $278.82 $50,002.08
243 $50,002.08 $411.39 $0.00 $282.72 $50,696.19
244 $50,696.19 $411.39 $0.00 $286.64 $51,394.22
245 $51,394.22 $411.39 $0.00 $290.59 $52,096.20
246 $52,096.20 $411.39 $0.00 $294.56 $52,802.15
247 $52,802.15 $411.39 $0.00 $298.55 $53,512.09
248 $53,512.09 $411.39 $0.00 $302.57 $54,226.05
249 $54,226.05 $411.39 $0.00 $306.60 $54,944.04
250 $54,944.04 $411.39 $0.00 $310.66 $55,666.09
251 $55,666.09 $411.39 $0.00 $314.74 $56,392.22
252 $56,392.22 $411.39 $0.00 $318.85 $57,122.46
253 $57,122.46 $0.00 $57,450.30 $322.98 -$4.86