Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2037$28,588
Monthly savings required$127

How much will it cost to send your child to Cincinnati State Technical and Community College in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $57,175.14 for students enrolling in 2037 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $127.06 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$11,589.00
Years until enrollment18
Annual Tuition Increase5%
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 Cincinnati State Technical and Community College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $127.06 $0.00 $0.00 $127.06
2 $127.06 $127.06 $0.00 $0.72 $254.84
3 $254.84 $127.06 $0.00 $1.44 $383.34
4 $383.34 $127.06 $0.00 $2.17 $512.57
5 $512.57 $127.06 $0.00 $2.90 $642.53
6 $642.53 $127.06 $0.00 $3.63 $773.22
7 $773.22 $127.06 $0.00 $4.37 $904.65
8 $904.65 $127.06 $0.00 $5.12 $1,036.83
9 $1,036.83 $127.06 $0.00 $5.86 $1,169.75
10 $1,169.75 $127.06 $0.00 $6.61 $1,303.42
11 $1,303.42 $127.06 $0.00 $7.37 $1,437.85
12 $1,437.85 $127.06 $0.00 $8.13 $1,573.04
13 $1,573.04 $127.06 $0.00 $8.89 $1,708.99
14 $1,708.99 $127.06 $0.00 $9.66 $1,845.71
15 $1,845.71 $127.06 $0.00 $10.44 $1,983.21
16 $1,983.21 $127.06 $0.00 $11.21 $2,121.48
17 $2,121.48 $127.06 $0.00 $12.00 $2,260.54
18 $2,260.54 $127.06 $0.00 $12.78 $2,400.38
19 $2,400.38 $127.06 $0.00 $13.57 $2,541.01
20 $2,541.01 $127.06 $0.00 $14.37 $2,682.44
21 $2,682.44 $127.06 $0.00 $15.17 $2,824.67
22 $2,824.67 $127.06 $0.00 $15.97 $2,967.70
23 $2,967.70 $127.06 $0.00 $16.78 $3,111.54
24 $3,111.54 $127.06 $0.00 $17.59 $3,256.19
25 $3,256.19 $127.06 $0.00 $18.41 $3,401.66
26 $3,401.66 $127.06 $0.00 $19.23 $3,547.95
27 $3,547.95 $127.06 $0.00 $20.06 $3,695.07
28 $3,695.07 $127.06 $0.00 $20.89 $3,843.02
29 $3,843.02 $127.06 $0.00 $21.73 $3,991.81
30 $3,991.81 $127.06 $0.00 $22.57 $4,141.44
31 $4,141.44 $127.06 $0.00 $23.42 $4,291.92
32 $4,291.92 $127.06 $0.00 $24.27 $4,443.25
33 $4,443.25 $127.06 $0.00 $25.12 $4,595.43
34 $4,595.43 $127.06 $0.00 $25.98 $4,748.47
35 $4,748.47 $127.06 $0.00 $26.85 $4,902.38
36 $4,902.38 $127.06 $0.00 $27.72 $5,057.16
37 $5,057.16 $127.06 $0.00 $28.59 $5,212.81
38 $5,212.81 $127.06 $0.00 $29.47 $5,369.34
39 $5,369.34 $127.06 $0.00 $30.36 $5,526.76
40 $5,526.76 $127.06 $0.00 $31.25 $5,685.07
41 $5,685.07 $127.06 $0.00 $32.14 $5,844.27
42 $5,844.27 $127.06 $0.00 $33.04 $6,004.37
43 $6,004.37 $127.06 $0.00 $33.95 $6,165.38
44 $6,165.38 $127.06 $0.00 $34.86 $6,327.30
45 $6,327.30 $127.06 $0.00 $35.78 $6,490.14
46 $6,490.14 $127.06 $0.00 $36.70 $6,653.90
47 $6,653.90 $127.06 $0.00 $37.62 $6,818.58
48 $6,818.58 $127.06 $0.00 $38.55 $6,984.19
49 $6,984.19 $127.06 $0.00 $39.49 $7,150.74
50 $7,150.74 $127.06 $0.00 $40.43 $7,318.23
51 $7,318.23 $127.06 $0.00 $41.38 $7,486.67
52 $7,486.67 $127.06 $0.00 $42.33 $7,656.06
53 $7,656.06 $127.06 $0.00 $43.29 $7,826.41
54 $7,826.41 $127.06 $0.00 $44.25 $7,997.72
55 $7,997.72 $127.06 $0.00 $45.22 $8,170.00
56 $8,170.00 $127.06 $0.00 $46.19 $8,343.25
57 $8,343.25 $127.06 $0.00 $47.17 $8,517.48
58 $8,517.48 $127.06 $0.00 $48.16 $8,692.70
59 $8,692.70 $127.06 $0.00 $49.15 $8,868.91
60 $8,868.91 $127.06 $0.00 $50.15 $9,046.12
61 $9,046.12 $127.06 $0.00 $51.15 $9,224.33
62 $9,224.33 $127.06 $0.00 $52.16 $9,403.55
63 $9,403.55 $127.06 $0.00 $53.17 $9,583.78
64 $9,583.78 $127.06 $0.00 $54.19 $9,765.03
65 $9,765.03 $127.06 $0.00 $55.21 $9,947.30
66 $9,947.30 $127.06 $0.00 $56.24 $10,130.60
67 $10,130.60 $127.06 $0.00 $57.28 $10,314.94
68 $10,314.94 $127.06 $0.00 $58.32 $10,500.32
69 $10,500.32 $127.06 $0.00 $59.37 $10,686.75
70 $10,686.75 $127.06 $0.00 $60.42 $10,874.23
71 $10,874.23 $127.06 $0.00 $61.48 $11,062.77
72 $11,062.77 $127.06 $0.00 $62.55 $11,252.38
73 $11,252.38 $127.06 $0.00 $63.62 $11,443.06
74 $11,443.06 $127.06 $0.00 $64.70 $11,634.82
75 $11,634.82 $127.06 $0.00 $65.78 $11,827.66
76 $11,827.66 $127.06 $0.00 $66.88 $12,021.60
77 $12,021.60 $127.06 $0.00 $67.97 $12,216.63
78 $12,216.63 $127.06 $0.00 $69.07 $12,412.76
79 $12,412.76 $127.06 $0.00 $70.18 $12,610.00
80 $12,610.00 $127.06 $0.00 $71.30 $12,808.36
81 $12,808.36 $127.06 $0.00 $72.42 $13,007.84
82 $13,007.84 $127.06 $0.00 $73.55 $13,208.45
83 $13,208.45 $127.06 $0.00 $74.68 $13,410.19
84 $13,410.19 $127.06 $0.00 $75.82 $13,613.07
85 $13,613.07 $127.06 $0.00 $76.97 $13,817.10
86 $13,817.10 $127.06 $0.00 $78.12 $14,022.28
87 $14,022.28 $127.06 $0.00 $79.28 $14,228.62
88 $14,228.62 $127.06 $0.00 $80.45 $14,436.13
89 $14,436.13 $127.06 $0.00 $81.62 $14,644.81
90 $14,644.81 $127.06 $0.00 $82.80 $14,854.67
91 $14,854.67 $127.06 $0.00 $83.99 $15,065.72
92 $15,065.72 $127.06 $0.00 $85.18 $15,277.96
93 $15,277.96 $127.06 $0.00 $86.38 $15,491.40
94 $15,491.40 $127.06 $0.00 $87.59 $15,706.05
95 $15,706.05 $127.06 $0.00 $88.80 $15,921.91
96 $15,921.91 $127.06 $0.00 $90.02 $16,138.99
97 $16,138.99 $127.06 $0.00 $91.25 $16,357.30
98 $16,357.30 $127.06 $0.00 $92.49 $16,576.85
99 $16,576.85 $127.06 $0.00 $93.73 $16,797.64
100 $16,797.64 $127.06 $0.00 $94.98 $17,019.68
101 $17,019.68 $127.06 $0.00 $96.23 $17,242.97
102 $17,242.97 $127.06 $0.00 $97.49 $17,467.52
103 $17,467.52 $127.06 $0.00 $98.76 $17,693.34
104 $17,693.34 $127.06 $0.00 $100.04 $17,920.44
105 $17,920.44 $127.06 $0.00 $101.32 $18,148.82
106 $18,148.82 $127.06 $0.00 $102.62 $18,378.50
107 $18,378.50 $127.06 $0.00 $103.91 $18,609.47
108 $18,609.47 $127.06 $0.00 $105.22 $18,841.75
109 $18,841.75 $127.06 $0.00 $106.53 $19,075.34
110 $19,075.34 $127.06 $0.00 $107.85 $19,310.25
111 $19,310.25 $127.06 $0.00 $109.18 $19,546.49
112 $19,546.49 $127.06 $0.00 $110.52 $19,784.07
113 $19,784.07 $127.06 $0.00 $111.86 $20,022.99
114 $20,022.99 $127.06 $0.00 $113.21 $20,263.26
115 $20,263.26 $127.06 $0.00 $114.57 $20,504.89
116 $20,504.89 $127.06 $0.00 $115.94 $20,747.89
117 $20,747.89 $127.06 $0.00 $117.31 $20,992.26
118 $20,992.26 $127.06 $0.00 $118.69 $21,238.01
119 $21,238.01 $127.06 $0.00 $120.08 $21,485.15
120 $21,485.15 $127.06 $0.00 $121.48 $21,733.69
121 $21,733.69 $127.06 $0.00 $122.89 $21,983.64
122 $21,983.64 $127.06 $0.00 $124.30 $22,235.00
123 $22,235.00 $127.06 $0.00 $125.72 $22,487.78
124 $22,487.78 $127.06 $0.00 $127.15 $22,741.99
125 $22,741.99 $127.06 $0.00 $128.59 $22,997.64
126 $22,997.64 $127.06 $0.00 $130.03 $23,254.73
127 $23,254.73 $127.06 $0.00 $131.49 $23,513.28
128 $23,513.28 $127.06 $0.00 $132.95 $23,773.29
129 $23,773.29 $127.06 $0.00 $134.42 $24,034.77
130 $24,034.77 $127.06 $0.00 $135.90 $24,297.73
131 $24,297.73 $127.06 $0.00 $137.38 $24,562.17
132 $24,562.17 $127.06 $0.00 $138.88 $24,828.11
133 $24,828.11 $127.06 $0.00 $140.38 $25,095.55
134 $25,095.55 $127.06 $0.00 $141.89 $25,364.50
135 $25,364.50 $127.06 $0.00 $143.41 $25,634.97
136 $25,634.97 $127.06 $0.00 $144.94 $25,906.97
137 $25,906.97 $127.06 $0.00 $146.48 $26,180.51
138 $26,180.51 $127.06 $0.00 $148.03 $26,455.60
139 $26,455.60 $127.06 $0.00 $149.58 $26,732.24
140 $26,732.24 $127.06 $0.00 $151.15 $27,010.45
141 $27,010.45 $127.06 $0.00 $152.72 $27,290.23
142 $27,290.23 $127.06 $0.00 $154.30 $27,571.59
143 $27,571.59 $127.06 $0.00 $155.89 $27,854.54
144 $27,854.54 $127.06 $0.00 $157.49 $28,139.09
145 $28,139.09 $127.06 $0.00 $159.10 $28,425.25
146 $28,425.25 $127.06 $0.00 $160.72 $28,713.03
147 $28,713.03 $127.06 $0.00 $162.35 $29,002.44
148 $29,002.44 $127.06 $0.00 $163.98 $29,293.48
149 $29,293.48 $127.06 $0.00 $165.63 $29,586.17
150 $29,586.17 $127.06 $0.00 $167.28 $29,880.51
151 $29,880.51 $127.06 $0.00 $168.95 $30,176.52
152 $30,176.52 $127.06 $0.00 $170.62 $30,474.20
153 $30,474.20 $127.06 $0.00 $172.31 $30,773.57
154 $30,773.57 $127.06 $0.00 $174.00 $31,074.63
155 $31,074.63 $127.06 $0.00 $175.70 $31,377.39
156 $31,377.39 $127.06 $0.00 $177.41 $31,681.86
157 $31,681.86 $127.06 $0.00 $179.13 $31,988.05
158 $31,988.05 $127.06 $0.00 $180.87 $32,295.98
159 $32,295.98 $127.06 $0.00 $182.61 $32,605.65
160 $32,605.65 $127.06 $0.00 $184.36 $32,917.07
161 $32,917.07 $127.06 $0.00 $186.12 $33,230.25
162 $33,230.25 $127.06 $0.00 $187.89 $33,545.20
163 $33,545.20 $127.06 $0.00 $189.67 $33,861.93
164 $33,861.93 $127.06 $0.00 $191.46 $34,180.45
165 $34,180.45 $127.06 $0.00 $193.26 $34,500.77
166 $34,500.77 $127.06 $0.00 $195.07 $34,822.90
167 $34,822.90 $127.06 $0.00 $196.89 $35,146.85
168 $35,146.85 $127.06 $0.00 $198.73 $35,472.64
169 $35,472.64 $127.06 $0.00 $200.57 $35,800.27
170 $35,800.27 $127.06 $0.00 $202.42 $36,129.75
171 $36,129.75 $127.06 $0.00 $204.28 $36,461.09
172 $36,461.09 $127.06 $0.00 $206.16 $36,794.31
173 $36,794.31 $127.06 $0.00 $208.04 $37,129.41
174 $37,129.41 $127.06 $0.00 $209.94 $37,466.41
175 $37,466.41 $127.06 $0.00 $211.84 $37,805.31
176 $37,805.31 $127.06 $0.00 $213.76 $38,146.13
177 $38,146.13 $127.06 $0.00 $215.68 $38,488.87
178 $38,488.87 $127.06 $0.00 $217.62 $38,833.55
179 $38,833.55 $127.06 $0.00 $219.57 $39,180.18
180 $39,180.18 $127.06 $0.00 $221.53 $39,528.77
181 $39,528.77 $127.06 $0.00 $223.50 $39,879.33
182 $39,879.33 $127.06 $0.00 $225.48 $40,231.87
183 $40,231.87 $127.06 $0.00 $227.48 $40,586.41
184 $40,586.41 $127.06 $0.00 $229.48 $40,942.95
185 $40,942.95 $127.06 $0.00 $231.50 $41,301.51
186 $41,301.51 $127.06 $0.00 $233.52 $41,662.09
187 $41,662.09 $127.06 $0.00 $235.56 $42,024.71
188 $42,024.71 $127.06 $0.00 $237.61 $42,389.38
189 $42,389.38 $127.06 $0.00 $239.68 $42,756.12
190 $42,756.12 $127.06 $0.00 $241.75 $43,124.93
191 $43,124.93 $127.06 $0.00 $243.83 $43,495.82
192 $43,495.82 $127.06 $0.00 $245.93 $43,868.81
193 $43,868.81 $127.06 $0.00 $248.04 $44,243.91
194 $44,243.91 $127.06 $0.00 $250.16 $44,621.13
195 $44,621.13 $127.06 $0.00 $252.29 $45,000.48
196 $45,000.48 $127.06 $0.00 $254.44 $45,381.98
197 $45,381.98 $127.06 $0.00 $256.60 $45,765.64
198 $45,765.64 $127.06 $0.00 $258.77 $46,151.47
199 $46,151.47 $127.06 $0.00 $260.95 $46,539.48
200 $46,539.48 $127.06 $0.00 $263.14 $46,929.68
201 $46,929.68 $127.06 $0.00 $265.35 $47,322.09
202 $47,322.09 $127.06 $0.00 $267.57 $47,716.72
203 $47,716.72 $127.06 $0.00 $269.80 $48,113.58
204 $48,113.58 $127.06 $0.00 $272.04 $48,512.68
205 $48,512.68 $127.06 $0.00 $274.30 $48,914.04
206 $48,914.04 $127.06 $0.00 $276.57 $49,317.67
207 $49,317.67 $127.06 $0.00 $278.85 $49,723.58
208 $49,723.58 $127.06 $0.00 $281.14 $50,131.78
209 $50,131.78 $127.06 $0.00 $283.45 $50,542.29
210 $50,542.29 $127.06 $0.00 $285.77 $50,955.12
211 $50,955.12 $127.06 $0.00 $288.11 $51,370.29
212 $51,370.29 $127.06 $0.00 $290.46 $51,787.81
213 $51,787.81 $127.06 $0.00 $292.82 $52,207.69
214 $52,207.69 $127.06 $0.00 $295.19 $52,629.94
215 $52,629.94 $127.06 $0.00 $297.58 $53,054.58
216 $53,054.58 $127.06 $0.00 $299.98 $53,481.62
217 $53,481.62 $127.06 $27,890.31 $302.39 $26,020.76
218 $26,020.76 $127.06 $0.00 $147.13 $26,294.95
219 $26,294.95 $127.06 $0.00 $148.68 $26,570.69
220 $26,570.69 $127.06 $0.00 $150.23 $26,847.98
221 $26,847.98 $127.06 $0.00 $151.80 $27,126.84
222 $27,126.84 $127.06 $0.00 $153.38 $27,407.28
223 $27,407.28 $127.06 $0.00 $154.96 $27,689.30
224 $27,689.30 $127.06 $0.00 $156.56 $27,972.92
225 $27,972.92 $127.06 $0.00 $158.16 $28,258.14
226 $28,258.14 $127.06 $0.00 $159.78 $28,544.98
227 $28,544.98 $127.06 $0.00 $161.40 $28,833.44
228 $28,833.44 $127.06 $0.00 $163.03 $29,123.53
229 $29,123.53 $0.00 $29,284.83 $164.67 $3.37