Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2037$27,747
Monthly savings required$220

How much will it cost to send your child to Colorado Technical University Kansas City in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $110,989.28 for students enrolling in 2037 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $219.64 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$10,700.00
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 Colorado Technical University Kansas City in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $219.64 $0.00 $0.00 $219.64
2 $219.64 $219.64 $0.00 $1.24 $440.52
3 $440.52 $219.64 $0.00 $2.49 $662.65
4 $662.65 $219.64 $0.00 $3.75 $886.04
5 $886.04 $219.64 $0.00 $5.01 $1,110.69
6 $1,110.69 $219.64 $0.00 $6.28 $1,336.61
7 $1,336.61 $219.64 $0.00 $7.56 $1,563.81
8 $1,563.81 $219.64 $0.00 $8.84 $1,792.29
9 $1,792.29 $219.64 $0.00 $10.13 $2,022.06
10 $2,022.06 $219.64 $0.00 $11.43 $2,253.13
11 $2,253.13 $219.64 $0.00 $12.74 $2,485.51
12 $2,485.51 $219.64 $0.00 $14.05 $2,719.20
13 $2,719.20 $219.64 $0.00 $15.37 $2,954.21
14 $2,954.21 $219.64 $0.00 $16.70 $3,190.55
15 $3,190.55 $219.64 $0.00 $18.04 $3,428.23
16 $3,428.23 $219.64 $0.00 $19.38 $3,667.25
17 $3,667.25 $219.64 $0.00 $20.74 $3,907.63
18 $3,907.63 $219.64 $0.00 $22.09 $4,149.36
19 $4,149.36 $219.64 $0.00 $23.46 $4,392.46
20 $4,392.46 $219.64 $0.00 $24.84 $4,636.94
21 $4,636.94 $219.64 $0.00 $26.22 $4,882.80
22 $4,882.80 $219.64 $0.00 $27.61 $5,130.05
23 $5,130.05 $219.64 $0.00 $29.01 $5,378.70
24 $5,378.70 $219.64 $0.00 $30.41 $5,628.75
25 $5,628.75 $219.64 $0.00 $31.83 $5,880.22
26 $5,880.22 $219.64 $0.00 $33.25 $6,133.11
27 $6,133.11 $219.64 $0.00 $34.68 $6,387.43
28 $6,387.43 $219.64 $0.00 $36.12 $6,643.19
29 $6,643.19 $219.64 $0.00 $37.56 $6,900.39
30 $6,900.39 $219.64 $0.00 $39.02 $7,159.05
31 $7,159.05 $219.64 $0.00 $40.48 $7,419.17
32 $7,419.17 $219.64 $0.00 $41.95 $7,680.76
33 $7,680.76 $219.64 $0.00 $43.43 $7,943.83
34 $7,943.83 $219.64 $0.00 $44.92 $8,208.39
35 $8,208.39 $219.64 $0.00 $46.41 $8,474.44
36 $8,474.44 $219.64 $0.00 $47.92 $8,742.00
37 $8,742.00 $219.64 $0.00 $49.43 $9,011.07
38 $9,011.07 $219.64 $0.00 $50.95 $9,281.66
39 $9,281.66 $219.64 $0.00 $52.48 $9,553.78
40 $9,553.78 $219.64 $0.00 $54.02 $9,827.44
41 $9,827.44 $219.64 $0.00 $55.57 $10,102.65
42 $10,102.65 $219.64 $0.00 $57.12 $10,379.41
43 $10,379.41 $219.64 $0.00 $58.69 $10,657.74
44 $10,657.74 $219.64 $0.00 $60.26 $10,937.64
45 $10,937.64 $219.64 $0.00 $61.84 $11,219.12
46 $11,219.12 $219.64 $0.00 $63.43 $11,502.19
47 $11,502.19 $219.64 $0.00 $65.04 $11,786.87
48 $11,786.87 $219.64 $0.00 $66.64 $12,073.15
49 $12,073.15 $219.64 $0.00 $68.26 $12,361.05
50 $12,361.05 $219.64 $0.00 $69.89 $12,650.58
51 $12,650.58 $219.64 $0.00 $71.53 $12,941.75
52 $12,941.75 $219.64 $0.00 $73.17 $13,234.56
53 $13,234.56 $219.64 $0.00 $74.83 $13,529.03
54 $13,529.03 $219.64 $0.00 $76.50 $13,825.17
55 $13,825.17 $219.64 $0.00 $78.17 $14,122.98
56 $14,122.98 $219.64 $0.00 $79.85 $14,422.47
57 $14,422.47 $219.64 $0.00 $81.55 $14,723.66
58 $14,723.66 $219.64 $0.00 $83.25 $15,026.55
59 $15,026.55 $219.64 $0.00 $84.96 $15,331.15
60 $15,331.15 $219.64 $0.00 $86.68 $15,637.47
61 $15,637.47 $219.64 $0.00 $88.42 $15,945.53
62 $15,945.53 $219.64 $0.00 $90.16 $16,255.33
63 $16,255.33 $219.64 $0.00 $91.91 $16,566.88
64 $16,566.88 $219.64 $0.00 $93.67 $16,880.19
65 $16,880.19 $219.64 $0.00 $95.44 $17,195.27
66 $17,195.27 $219.64 $0.00 $97.22 $17,512.13
67 $17,512.13 $219.64 $0.00 $99.02 $17,830.79
68 $17,830.79 $219.64 $0.00 $100.82 $18,151.25
69 $18,151.25 $219.64 $0.00 $102.63 $18,473.52
70 $18,473.52 $219.64 $0.00 $104.45 $18,797.61
71 $18,797.61 $219.64 $0.00 $106.28 $19,123.53
72 $19,123.53 $219.64 $0.00 $108.13 $19,451.30
73 $19,451.30 $219.64 $0.00 $109.98 $19,780.92
74 $19,780.92 $219.64 $0.00 $111.84 $20,112.40
75 $20,112.40 $219.64 $0.00 $113.72 $20,445.76
76 $20,445.76 $219.64 $0.00 $115.60 $20,781.00
77 $20,781.00 $219.64 $0.00 $117.50 $21,118.14
78 $21,118.14 $219.64 $0.00 $119.41 $21,457.19
79 $21,457.19 $219.64 $0.00 $121.32 $21,798.15
80 $21,798.15 $219.64 $0.00 $123.25 $22,141.04
81 $22,141.04 $219.64 $0.00 $125.19 $22,485.87
82 $22,485.87 $219.64 $0.00 $127.14 $22,832.65
83 $22,832.65 $219.64 $0.00 $129.10 $23,181.39
84 $23,181.39 $219.64 $0.00 $131.07 $23,532.10
85 $23,532.10 $219.64 $0.00 $133.05 $23,884.79
86 $23,884.79 $219.64 $0.00 $135.05 $24,239.48
87 $24,239.48 $219.64 $0.00 $137.05 $24,596.17
88 $24,596.17 $219.64 $0.00 $139.07 $24,954.88
89 $24,954.88 $219.64 $0.00 $141.10 $25,315.62
90 $25,315.62 $219.64 $0.00 $143.14 $25,678.40
91 $25,678.40 $219.64 $0.00 $145.19 $26,043.23
92 $26,043.23 $219.64 $0.00 $147.25 $26,410.12
93 $26,410.12 $219.64 $0.00 $149.33 $26,779.09
94 $26,779.09 $219.64 $0.00 $151.41 $27,150.14
95 $27,150.14 $219.64 $0.00 $153.51 $27,523.29
96 $27,523.29 $219.64 $0.00 $155.62 $27,898.55
97 $27,898.55 $219.64 $0.00 $157.74 $28,275.93
98 $28,275.93 $219.64 $0.00 $159.88 $28,655.45
99 $28,655.45 $219.64 $0.00 $162.02 $29,037.11
100 $29,037.11 $219.64 $0.00 $164.18 $29,420.93
101 $29,420.93 $219.64 $0.00 $166.35 $29,806.92
102 $29,806.92 $219.64 $0.00 $168.53 $30,195.09
103 $30,195.09 $219.64 $0.00 $170.73 $30,585.46
104 $30,585.46 $219.64 $0.00 $172.93 $30,978.03
105 $30,978.03 $219.64 $0.00 $175.15 $31,372.82
106 $31,372.82 $219.64 $0.00 $177.39 $31,769.85
107 $31,769.85 $219.64 $0.00 $179.63 $32,169.12
108 $32,169.12 $219.64 $0.00 $181.89 $32,570.65
109 $32,570.65 $219.64 $0.00 $184.16 $32,974.45
110 $32,974.45 $219.64 $0.00 $186.44 $33,380.53
111 $33,380.53 $219.64 $0.00 $188.74 $33,788.91
112 $33,788.91 $219.64 $0.00 $191.05 $34,199.60
113 $34,199.60 $219.64 $0.00 $193.37 $34,612.61
114 $34,612.61 $219.64 $0.00 $195.70 $35,027.95
115 $35,027.95 $219.64 $0.00 $198.05 $35,445.64
116 $35,445.64 $219.64 $0.00 $200.41 $35,865.69
117 $35,865.69 $219.64 $0.00 $202.79 $36,288.12
118 $36,288.12 $219.64 $0.00 $205.18 $36,712.94
119 $36,712.94 $219.64 $0.00 $207.58 $37,140.16
120 $37,140.16 $219.64 $0.00 $210.00 $37,569.80
121 $37,569.80 $219.64 $0.00 $212.43 $38,001.87
122 $38,001.87 $219.64 $0.00 $214.87 $38,436.38
123 $38,436.38 $219.64 $0.00 $217.32 $38,873.34
124 $38,873.34 $219.64 $0.00 $219.80 $39,312.78
125 $39,312.78 $219.64 $0.00 $222.28 $39,754.70
126 $39,754.70 $219.64 $0.00 $224.78 $40,199.12
127 $40,199.12 $219.64 $0.00 $227.29 $40,646.05
128 $40,646.05 $219.64 $0.00 $229.82 $41,095.51
129 $41,095.51 $219.64 $0.00 $232.36 $41,547.51
130 $41,547.51 $219.64 $0.00 $234.92 $42,002.07
131 $42,002.07 $219.64 $0.00 $237.49 $42,459.20
132 $42,459.20 $219.64 $0.00 $240.07 $42,918.91
133 $42,918.91 $219.64 $0.00 $242.67 $43,381.22
134 $43,381.22 $219.64 $0.00 $245.28 $43,846.14
135 $43,846.14 $219.64 $0.00 $247.91 $44,313.69
136 $44,313.69 $219.64 $0.00 $250.56 $44,783.89
137 $44,783.89 $219.64 $0.00 $253.21 $45,256.74
138 $45,256.74 $219.64 $0.00 $255.89 $45,732.27
139 $45,732.27 $219.64 $0.00 $258.58 $46,210.49
140 $46,210.49 $219.64 $0.00 $261.28 $46,691.41
141 $46,691.41 $219.64 $0.00 $264.00 $47,175.05
142 $47,175.05 $219.64 $0.00 $266.73 $47,661.42
143 $47,661.42 $219.64 $0.00 $269.48 $48,150.54
144 $48,150.54 $219.64 $0.00 $272.25 $48,642.43
145 $48,642.43 $219.64 $0.00 $275.03 $49,137.10
146 $49,137.10 $219.64 $0.00 $277.83 $49,634.57
147 $49,634.57 $219.64 $0.00 $280.64 $50,134.85
148 $50,134.85 $219.64 $0.00 $283.47 $50,637.96
149 $50,637.96 $219.64 $0.00 $286.31 $51,143.91
150 $51,143.91 $219.64 $0.00 $289.18 $51,652.73
151 $51,652.73 $219.64 $0.00 $292.05 $52,164.42
152 $52,164.42 $219.64 $0.00 $294.95 $52,679.01
153 $52,679.01 $219.64 $0.00 $297.85 $53,196.50
154 $53,196.50 $219.64 $0.00 $300.78 $53,716.92
155 $53,716.92 $219.64 $0.00 $303.72 $54,240.28
156 $54,240.28 $219.64 $0.00 $306.68 $54,766.60
157 $54,766.60 $219.64 $0.00 $309.66 $55,295.90
158 $55,295.90 $219.64 $0.00 $312.65 $55,828.19
159 $55,828.19 $219.64 $0.00 $315.66 $56,363.49
160 $56,363.49 $219.64 $0.00 $318.69 $56,901.82
161 $56,901.82 $219.64 $0.00 $321.73 $57,443.19
162 $57,443.19 $219.64 $0.00 $324.79 $57,987.62
163 $57,987.62 $219.64 $0.00 $327.87 $58,535.13
164 $58,535.13 $219.64 $0.00 $330.97 $59,085.74
165 $59,085.74 $219.64 $0.00 $334.08 $59,639.46
166 $59,639.46 $219.64 $0.00 $337.21 $60,196.31
167 $60,196.31 $219.64 $0.00 $340.36 $60,756.31
168 $60,756.31 $219.64 $0.00 $343.53 $61,319.48
169 $61,319.48 $219.64 $0.00 $346.71 $61,885.83
170 $61,885.83 $219.64 $0.00 $349.91 $62,455.38
171 $62,455.38 $219.64 $0.00 $353.13 $63,028.15
172 $63,028.15 $219.64 $0.00 $356.37 $63,604.16
173 $63,604.16 $219.64 $0.00 $359.63 $64,183.43
174 $64,183.43 $219.64 $0.00 $362.90 $64,765.97
175 $64,765.97 $219.64 $0.00 $366.20 $65,351.81
176 $65,351.81 $219.64 $0.00 $369.51 $65,940.96
177 $65,940.96 $219.64 $0.00 $372.84 $66,533.44
178 $66,533.44 $219.64 $0.00 $376.19 $67,129.27
179 $67,129.27 $219.64 $0.00 $379.56 $67,728.47
180 $67,728.47 $219.64 $0.00 $382.95 $68,331.06
181 $68,331.06 $219.64 $0.00 $386.35 $68,937.05
182 $68,937.05 $219.64 $0.00 $389.78 $69,546.47
183 $69,546.47 $219.64 $0.00 $393.23 $70,159.34
184 $70,159.34 $219.64 $0.00 $396.69 $70,775.67
185 $70,775.67 $219.64 $0.00 $400.18 $71,395.49
186 $71,395.49 $219.64 $0.00 $403.68 $72,018.81
187 $72,018.81 $219.64 $0.00 $407.20 $72,645.65
188 $72,645.65 $219.64 $0.00 $410.75 $73,276.04
189 $73,276.04 $219.64 $0.00 $414.31 $73,909.99
190 $73,909.99 $219.64 $0.00 $417.90 $74,547.53
191 $74,547.53 $219.64 $0.00 $421.50 $75,188.67
192 $75,188.67 $219.64 $0.00 $425.13 $75,833.44
193 $75,833.44 $219.64 $0.00 $428.77 $76,481.85
194 $76,481.85 $219.64 $0.00 $432.44 $77,133.93
195 $77,133.93 $219.64 $0.00 $436.13 $77,789.70
196 $77,789.70 $219.64 $0.00 $439.83 $78,449.17
197 $78,449.17 $219.64 $0.00 $443.56 $79,112.37
198 $79,112.37 $219.64 $0.00 $447.31 $79,779.32
199 $79,779.32 $219.64 $0.00 $451.08 $80,450.04
200 $80,450.04 $219.64 $0.00 $454.88 $81,124.56
201 $81,124.56 $219.64 $0.00 $458.69 $81,802.89
202 $81,802.89 $219.64 $0.00 $462.53 $82,485.06
203 $82,485.06 $219.64 $0.00 $466.38 $83,171.08
204 $83,171.08 $219.64 $0.00 $470.26 $83,860.98
205 $83,860.98 $219.64 $0.00 $474.16 $84,554.78
206 $84,554.78 $219.64 $0.00 $478.09 $85,252.51
207 $85,252.51 $219.64 $0.00 $482.03 $85,954.18
208 $85,954.18 $219.64 $0.00 $486.00 $86,659.82
209 $86,659.82 $219.64 $0.00 $489.99 $87,369.45
210 $87,369.45 $219.64 $0.00 $494.00 $88,083.09
211 $88,083.09 $219.64 $0.00 $498.03 $88,800.76
212 $88,800.76 $219.64 $0.00 $502.09 $89,522.49
213 $89,522.49 $219.64 $0.00 $506.17 $90,248.30
214 $90,248.30 $219.64 $0.00 $510.28 $90,978.22
215 $90,978.22 $219.64 $0.00 $514.40 $91,712.26
216 $91,712.26 $219.64 $0.00 $518.55 $92,450.45
217 $92,450.45 $219.64 $25,750.83 $522.73 $67,441.99
218 $67,441.99 $219.64 $0.00 $381.33 $68,042.96
219 $68,042.96 $219.64 $0.00 $384.72 $68,647.32
220 $68,647.32 $219.64 $0.00 $388.14 $69,255.10
221 $69,255.10 $219.64 $0.00 $391.58 $69,866.32
222 $69,866.32 $219.64 $0.00 $395.03 $70,480.99
223 $70,480.99 $219.64 $0.00 $398.51 $71,099.14
224 $71,099.14 $219.64 $0.00 $402.00 $71,720.78
225 $71,720.78 $219.64 $0.00 $405.52 $72,345.94
226 $72,345.94 $219.64 $0.00 $409.05 $72,974.63
227 $72,974.63 $219.64 $0.00 $412.61 $73,606.88
228 $73,606.88 $219.64 $0.00 $416.18 $74,242.70
229 $74,242.70 $219.64 $27,038.37 $419.78 $47,843.75
230 $47,843.75 $219.64 $0.00 $270.52 $48,333.91
231 $48,333.91 $219.64 $0.00 $273.29 $48,826.84
232 $48,826.84 $219.64 $0.00 $276.07 $49,322.55
233 $49,322.55 $219.64 $0.00 $278.88 $49,821.07
234 $49,821.07 $219.64 $0.00 $281.70 $50,322.41
235 $50,322.41 $219.64 $0.00 $284.53 $50,826.58
236 $50,826.58 $219.64 $0.00 $287.38 $51,333.60
237 $51,333.60 $219.64 $0.00 $290.25 $51,843.49
238 $51,843.49 $219.64 $0.00 $293.13 $52,356.26
239 $52,356.26 $219.64 $0.00 $296.03 $52,871.93
240 $52,871.93 $219.64 $0.00 $298.95 $53,390.52
241 $53,390.52 $219.64 $28,390.29 $301.88 $25,521.75
242 $25,521.75 $219.64 $0.00 $144.30 $25,885.69
243 $25,885.69 $219.64 $0.00 $146.36 $26,251.69
244 $26,251.69 $219.64 $0.00 $148.43 $26,619.76
245 $26,619.76 $219.64 $0.00 $150.51 $26,989.91
246 $26,989.91 $219.64 $0.00 $152.60 $27,362.15
247 $27,362.15 $219.64 $0.00 $154.71 $27,736.50
248 $27,736.50 $219.64 $0.00 $156.83 $28,112.97
249 $28,112.97 $219.64 $0.00 $158.95 $28,491.56
250 $28,491.56 $219.64 $0.00 $161.10 $28,872.30
251 $28,872.30 $219.64 $0.00 $163.25 $29,255.19
252 $29,255.19 $219.64 $0.00 $165.41 $29,640.24
253 $29,640.24 $0.00 $29,809.80 $167.59 ($1.97)