Savings Plan and Future Cost Estimation for College of Southern Maryland

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2042$89,226
Monthly savings required$396

How much will it cost to send your child to College of Southern Maryland in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $178,451.70 for students enrolling in 2042 if tuition increases average 7% per year until then.   Assuming you have no current college savings, monthly deposits of $396.42 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$25,506.00
Years until enrollment18
Annual Tuition Increase7%
Current Savings$0.00
After Tax Return on Savings7%
Years of enrollment2

Current Savings Shortfall

College Savings Calculator

Update Your Savings Plan

Discover how much will you need to start saving now to afford College of Southern Maryland in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $396.42 $0.00 $0.00 $396.42
2 $396.42 $396.42 $0.00 $2.24 $795.08
3 $795.08 $396.42 $0.00 $4.50 $1,196.00
4 $1,196.00 $396.42 $0.00 $6.76 $1,599.18
5 $1,599.18 $396.42 $0.00 $9.04 $2,004.64
6 $2,004.64 $396.42 $0.00 $11.33 $2,412.39
7 $2,412.39 $396.42 $0.00 $13.64 $2,822.45
8 $2,822.45 $396.42 $0.00 $15.96 $3,234.83
9 $3,234.83 $396.42 $0.00 $18.29 $3,649.54
10 $3,649.54 $396.42 $0.00 $20.64 $4,066.60
11 $4,066.60 $396.42 $0.00 $22.99 $4,486.01
12 $4,486.01 $396.42 $0.00 $25.36 $4,907.79
13 $4,907.79 $396.42 $0.00 $27.75 $5,331.96
14 $5,331.96 $396.42 $0.00 $30.15 $5,758.53
15 $5,758.53 $396.42 $0.00 $32.56 $6,187.51
16 $6,187.51 $396.42 $0.00 $34.99 $6,618.92
17 $6,618.92 $396.42 $0.00 $37.42 $7,052.76
18 $7,052.76 $396.42 $0.00 $39.88 $7,489.06
19 $7,489.06 $396.42 $0.00 $42.34 $7,927.82
20 $7,927.82 $396.42 $0.00 $44.83 $8,369.07
21 $8,369.07 $396.42 $0.00 $47.32 $8,812.81
22 $8,812.81 $396.42 $0.00 $49.83 $9,259.06
23 $9,259.06 $396.42 $0.00 $52.35 $9,707.83
24 $9,707.83 $396.42 $0.00 $54.89 $10,159.14
25 $10,159.14 $396.42 $0.00 $57.44 $10,613.00
26 $10,613.00 $396.42 $0.00 $60.01 $11,069.43
27 $11,069.43 $396.42 $0.00 $62.59 $11,528.44
28 $11,528.44 $396.42 $0.00 $65.18 $11,990.04
29 $11,990.04 $396.42 $0.00 $67.79 $12,454.25
30 $12,454.25 $396.42 $0.00 $70.42 $12,921.09
31 $12,921.09 $396.42 $0.00 $73.06 $13,390.57
32 $13,390.57 $396.42 $0.00 $75.71 $13,862.70
33 $13,862.70 $396.42 $0.00 $78.38 $14,337.50
34 $14,337.50 $396.42 $0.00 $81.07 $14,814.99
35 $14,814.99 $396.42 $0.00 $83.77 $15,295.18
36 $15,295.18 $396.42 $0.00 $86.48 $15,778.08
37 $15,778.08 $396.42 $0.00 $89.21 $16,263.71
38 $16,263.71 $396.42 $0.00 $91.96 $16,752.09
39 $16,752.09 $396.42 $0.00 $94.72 $17,243.23
40 $17,243.23 $396.42 $0.00 $97.50 $17,737.15
41 $17,737.15 $396.42 $0.00 $100.29 $18,233.86
42 $18,233.86 $396.42 $0.00 $103.10 $18,733.38
43 $18,733.38 $396.42 $0.00 $105.92 $19,235.72
44 $19,235.72 $396.42 $0.00 $108.76 $19,740.90
45 $19,740.90 $396.42 $0.00 $111.62 $20,248.94
46 $20,248.94 $396.42 $0.00 $114.49 $20,759.85
47 $20,759.85 $396.42 $0.00 $117.38 $21,273.65
48 $21,273.65 $396.42 $0.00 $120.28 $21,790.35
49 $21,790.35 $396.42 $0.00 $123.21 $22,309.98
50 $22,309.98 $396.42 $0.00 $126.14 $22,832.54
51 $22,832.54 $396.42 $0.00 $129.10 $23,358.06
52 $23,358.06 $396.42 $0.00 $132.07 $23,886.55
53 $23,886.55 $396.42 $0.00 $135.06 $24,418.03
54 $24,418.03 $396.42 $0.00 $138.06 $24,952.51
55 $24,952.51 $396.42 $0.00 $141.09 $25,490.02
56 $25,490.02 $396.42 $0.00 $144.12 $26,030.56
57 $26,030.56 $396.42 $0.00 $147.18 $26,574.16
58 $26,574.16 $396.42 $0.00 $150.25 $27,120.83
59 $27,120.83 $396.42 $0.00 $153.35 $27,670.60
60 $27,670.60 $396.42 $0.00 $156.45 $28,223.47
61 $28,223.47 $396.42 $0.00 $159.58 $28,779.47
62 $28,779.47 $396.42 $0.00 $162.72 $29,338.61
63 $29,338.61 $396.42 $0.00 $165.88 $29,900.91
64 $29,900.91 $396.42 $0.00 $169.06 $30,466.39
65 $30,466.39 $396.42 $0.00 $172.26 $31,035.07
66 $31,035.07 $396.42 $0.00 $175.48 $31,606.97
67 $31,606.97 $396.42 $0.00 $178.71 $32,182.10
68 $32,182.10 $396.42 $0.00 $181.96 $32,760.48
69 $32,760.48 $396.42 $0.00 $185.23 $33,342.13
70 $33,342.13 $396.42 $0.00 $188.52 $33,927.07
71 $33,927.07 $396.42 $0.00 $191.83 $34,515.32
72 $34,515.32 $396.42 $0.00 $195.15 $35,106.89
73 $35,106.89 $396.42 $0.00 $198.50 $35,701.81
74 $35,701.81 $396.42 $0.00 $201.86 $36,300.09
75 $36,300.09 $396.42 $0.00 $205.25 $36,901.76
76 $36,901.76 $396.42 $0.00 $208.65 $37,506.83
77 $37,506.83 $396.42 $0.00 $212.07 $38,115.32
78 $38,115.32 $396.42 $0.00 $215.51 $38,727.25
79 $38,727.25 $396.42 $0.00 $218.97 $39,342.64
80 $39,342.64 $396.42 $0.00 $222.45 $39,961.51
81 $39,961.51 $396.42 $0.00 $225.95 $40,583.88
82 $40,583.88 $396.42 $0.00 $229.47 $41,209.77
83 $41,209.77 $396.42 $0.00 $233.01 $41,839.20
84 $41,839.20 $396.42 $0.00 $236.56 $42,472.18
85 $42,472.18 $396.42 $0.00 $240.14 $43,108.74
86 $43,108.74 $396.42 $0.00 $243.74 $43,748.90
87 $43,748.90 $396.42 $0.00 $247.36 $44,392.68
88 $44,392.68 $396.42 $0.00 $251.00 $45,040.10
89 $45,040.10 $396.42 $0.00 $254.66 $45,691.18
90 $45,691.18 $396.42 $0.00 $258.34 $46,345.94
91 $46,345.94 $396.42 $0.00 $262.05 $47,004.41
92 $47,004.41 $396.42 $0.00 $265.77 $47,666.60
93 $47,666.60 $396.42 $0.00 $269.51 $48,332.53
94 $48,332.53 $396.42 $0.00 $273.28 $49,002.23
95 $49,002.23 $396.42 $0.00 $277.07 $49,675.72
96 $49,675.72 $396.42 $0.00 $280.87 $50,353.01
97 $50,353.01 $396.42 $0.00 $284.70 $51,034.13
98 $51,034.13 $396.42 $0.00 $288.55 $51,719.10
99 $51,719.10 $396.42 $0.00 $292.43 $52,407.95
100 $52,407.95 $396.42 $0.00 $296.32 $53,100.69
101 $53,100.69 $396.42 $0.00 $300.24 $53,797.35
102 $53,797.35 $396.42 $0.00 $304.18 $54,497.95
103 $54,497.95 $396.42 $0.00 $308.14 $55,202.51
104 $55,202.51 $396.42 $0.00 $312.12 $55,911.05
105 $55,911.05 $396.42 $0.00 $316.13 $56,623.60
106 $56,623.60 $396.42 $0.00 $320.16 $57,340.18
107 $57,340.18 $396.42 $0.00 $324.21 $58,060.81
108 $58,060.81 $396.42 $0.00 $328.28 $58,785.51
109 $58,785.51 $396.42 $0.00 $332.38 $59,514.31
110 $59,514.31 $396.42 $0.00 $336.50 $60,247.23
111 $60,247.23 $396.42 $0.00 $340.65 $60,984.30
112 $60,984.30 $396.42 $0.00 $344.81 $61,725.53
113 $61,725.53 $396.42 $0.00 $349.01 $62,470.96
114 $62,470.96 $396.42 $0.00 $353.22 $63,220.60
115 $63,220.60 $396.42 $0.00 $357.46 $63,974.48
116 $63,974.48 $396.42 $0.00 $361.72 $64,732.62
117 $64,732.62 $396.42 $0.00 $366.01 $65,495.05
118 $65,495.05 $396.42 $0.00 $370.32 $66,261.79
119 $66,261.79 $396.42 $0.00 $374.65 $67,032.86
120 $67,032.86 $396.42 $0.00 $379.01 $67,808.29
121 $67,808.29 $396.42 $0.00 $383.40 $68,588.11
122 $68,588.11 $396.42 $0.00 $387.81 $69,372.34
123 $69,372.34 $396.42 $0.00 $392.24 $70,161.00
124 $70,161.00 $396.42 $0.00 $396.70 $70,954.12
125 $70,954.12 $396.42 $0.00 $401.18 $71,751.72
126 $71,751.72 $396.42 $0.00 $405.69 $72,553.83
127 $72,553.83 $396.42 $0.00 $410.23 $73,360.48
128 $73,360.48 $396.42 $0.00 $414.79 $74,171.69
129 $74,171.69 $396.42 $0.00 $419.38 $74,987.49
130 $74,987.49 $396.42 $0.00 $423.99 $75,807.90
131 $75,807.90 $396.42 $0.00 $428.63 $76,632.95
132 $76,632.95 $396.42 $0.00 $433.29 $77,462.66
133 $77,462.66 $396.42 $0.00 $437.99 $78,297.07
134 $78,297.07 $396.42 $0.00 $442.70 $79,136.19
135 $79,136.19 $396.42 $0.00 $447.45 $79,980.06
136 $79,980.06 $396.42 $0.00 $452.22 $80,828.70
137 $80,828.70 $396.42 $0.00 $457.02 $81,682.14
138 $81,682.14 $396.42 $0.00 $461.84 $82,540.40
139 $82,540.40 $396.42 $0.00 $466.70 $83,403.52
140 $83,403.52 $396.42 $0.00 $471.58 $84,271.52
141 $84,271.52 $396.42 $0.00 $476.48 $85,144.42
142 $85,144.42 $396.42 $0.00 $481.42 $86,022.26
143 $86,022.26 $396.42 $0.00 $486.38 $86,905.06
144 $86,905.06 $396.42 $0.00 $491.37 $87,792.85
145 $87,792.85 $396.42 $0.00 $496.39 $88,685.66
146 $88,685.66 $396.42 $0.00 $501.44 $89,583.52
147 $89,583.52 $396.42 $0.00 $506.52 $90,486.46
148 $90,486.46 $396.42 $0.00 $511.62 $91,394.50
149 $91,394.50 $396.42 $0.00 $516.76 $92,307.68
150 $92,307.68 $396.42 $0.00 $521.92 $93,226.02
151 $93,226.02 $396.42 $0.00 $527.11 $94,149.55
152 $94,149.55 $396.42 $0.00 $532.34 $95,078.31
153 $95,078.31 $396.42 $0.00 $537.59 $96,012.32
154 $96,012.32 $396.42 $0.00 $542.87 $96,951.61
155 $96,951.61 $396.42 $0.00 $548.18 $97,896.21
156 $97,896.21 $396.42 $0.00 $553.52 $98,846.15
157 $98,846.15 $396.42 $0.00 $558.89 $99,801.46
158 $99,801.46 $396.42 $0.00 $564.29 $100,762.17
159 $100,762.17 $396.42 $0.00 $569.72 $101,728.31
160 $101,728.31 $396.42 $0.00 $575.19 $102,699.92
161 $102,699.92 $396.42 $0.00 $580.68 $103,677.02
162 $103,677.02 $396.42 $0.00 $586.20 $104,659.64
163 $104,659.64 $396.42 $0.00 $591.76 $105,647.82
164 $105,647.82 $396.42 $0.00 $597.35 $106,641.59
165 $106,641.59 $396.42 $0.00 $602.97 $107,640.98
166 $107,640.98 $396.42 $0.00 $608.62 $108,646.02
167 $108,646.02 $396.42 $0.00 $614.30 $109,656.74
168 $109,656.74 $396.42 $0.00 $620.02 $110,673.18
169 $110,673.18 $396.42 $0.00 $625.76 $111,695.36
170 $111,695.36 $396.42 $0.00 $631.54 $112,723.32
171 $112,723.32 $396.42 $0.00 $637.35 $113,757.09
172 $113,757.09 $396.42 $0.00 $643.20 $114,796.71
173 $114,796.71 $396.42 $0.00 $649.08 $115,842.21
174 $115,842.21 $396.42 $0.00 $654.99 $116,893.62
175 $116,893.62 $396.42 $0.00 $660.93 $117,950.97
176 $117,950.97 $396.42 $0.00 $666.91 $119,014.30
177 $119,014.30 $396.42 $0.00 $672.92 $120,083.64
178 $120,083.64 $396.42 $0.00 $678.97 $121,159.03
179 $121,159.03 $396.42 $0.00 $685.05 $122,240.50
180 $122,240.50 $396.42 $0.00 $691.17 $123,328.09
181 $123,328.09 $396.42 $0.00 $697.31 $124,421.82
182 $124,421.82 $396.42 $0.00 $703.50 $125,521.74
183 $125,521.74 $396.42 $0.00 $709.72 $126,627.88
184 $126,627.88 $396.42 $0.00 $715.97 $127,740.27
185 $127,740.27 $396.42 $0.00 $722.26 $128,858.95
186 $128,858.95 $396.42 $0.00 $728.59 $129,983.96
187 $129,983.96 $396.42 $0.00 $734.95 $131,115.33
188 $131,115.33 $396.42 $0.00 $741.35 $132,253.10
189 $132,253.10 $396.42 $0.00 $747.78 $133,397.30
190 $133,397.30 $396.42 $0.00 $754.25 $134,547.97
191 $134,547.97 $396.42 $0.00 $760.75 $135,705.14
192 $135,705.14 $396.42 $0.00 $767.30 $136,868.86
193 $136,868.86 $396.42 $0.00 $773.88 $138,039.16
194 $138,039.16 $396.42 $0.00 $780.49 $139,216.07
195 $139,216.07 $396.42 $0.00 $787.15 $140,399.64
196 $140,399.64 $396.42 $0.00 $793.84 $141,589.90
197 $141,589.90 $396.42 $0.00 $800.57 $142,786.89
198 $142,786.89 $396.42 $0.00 $807.34 $143,990.65
199 $143,990.65 $396.42 $0.00 $814.14 $145,201.21
200 $145,201.21 $396.42 $0.00 $820.99 $146,418.62
201 $146,418.62 $396.42 $0.00 $827.87 $147,642.91
202 $147,642.91 $396.42 $0.00 $834.79 $148,874.12
203 $148,874.12 $396.42 $0.00 $841.76 $150,112.30
204 $150,112.30 $396.42 $0.00 $848.76 $151,357.48
205 $151,357.48 $396.42 $0.00 $855.80 $152,609.70
206 $152,609.70 $396.42 $0.00 $862.88 $153,869.00
207 $153,869.00 $396.42 $0.00 $870.00 $155,135.42
208 $155,135.42 $396.42 $0.00 $877.16 $156,409.00
209 $156,409.00 $396.42 $0.00 $884.36 $157,689.78
210 $157,689.78 $396.42 $0.00 $891.60 $158,977.80
211 $158,977.80 $396.42 $0.00 $898.88 $160,273.10
212 $160,273.10 $396.42 $0.00 $906.21 $161,575.73
213 $161,575.73 $396.42 $0.00 $913.57 $162,885.72
214 $162,885.72 $396.42 $0.00 $920.98 $164,203.12
215 $164,203.12 $396.42 $0.00 $928.43 $165,527.97
216 $165,527.97 $396.42 $0.00 $935.92 $166,860.31
217 $166,860.31 $396.42 $86,208.55 $943.45 $81,991.63
218 $81,991.63 $396.42 $0.00 $463.59 $82,851.64
219 $82,851.64 $396.42 $0.00 $468.46 $83,716.52
220 $83,716.52 $396.42 $0.00 $473.35 $84,586.29
221 $84,586.29 $396.42 $0.00 $478.26 $85,460.97
222 $85,460.97 $396.42 $0.00 $483.21 $86,340.60
223 $86,340.60 $396.42 $0.00 $488.18 $87,225.20
224 $87,225.20 $396.42 $0.00 $493.18 $88,114.80
225 $88,114.80 $396.42 $0.00 $498.21 $89,009.43
226 $89,009.43 $396.42 $0.00 $503.27 $89,909.12
227 $89,909.12 $396.42 $0.00 $508.36 $90,813.90
228 $90,813.90 $396.42 $0.00 $513.47 $91,723.79
229 $91,723.79 $0.00 $92,243.15 $518.62 -$0.74