Savings Plan and Future Cost Estimation for Enterprise State Community College

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2041$34,550
Monthly savings required$154

How much will it cost to send your child to Enterprise State Community College in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $69,099.57 for students enrolling in 2041 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $153.55 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$14,006.00
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 Enterprise State Community College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $153.55 $0.00 $0.00 $153.55
2 $153.55 $153.55 $0.00 $0.87 $307.97
3 $307.97 $153.55 $0.00 $1.74 $463.26
4 $463.26 $153.55 $0.00 $2.62 $619.43
5 $619.43 $153.55 $0.00 $3.50 $776.48
6 $776.48 $153.55 $0.00 $4.39 $934.42
7 $934.42 $153.55 $0.00 $5.28 $1,093.25
8 $1,093.25 $153.55 $0.00 $6.18 $1,252.98
9 $1,252.98 $153.55 $0.00 $7.08 $1,413.61
10 $1,413.61 $153.55 $0.00 $7.99 $1,575.15
11 $1,575.15 $153.55 $0.00 $8.91 $1,737.61
12 $1,737.61 $153.55 $0.00 $9.82 $1,900.98
13 $1,900.98 $153.55 $0.00 $10.75 $2,065.28
14 $2,065.28 $153.55 $0.00 $11.68 $2,230.51
15 $2,230.51 $153.55 $0.00 $12.61 $2,396.67
16 $2,396.67 $153.55 $0.00 $13.55 $2,563.77
17 $2,563.77 $153.55 $0.00 $14.50 $2,731.82
18 $2,731.82 $153.55 $0.00 $15.45 $2,900.82
19 $2,900.82 $153.55 $0.00 $16.40 $3,070.77
20 $3,070.77 $153.55 $0.00 $17.36 $3,241.68
21 $3,241.68 $153.55 $0.00 $18.33 $3,413.56
22 $3,413.56 $153.55 $0.00 $19.30 $3,586.41
23 $3,586.41 $153.55 $0.00 $20.28 $3,760.24
24 $3,760.24 $153.55 $0.00 $21.26 $3,935.05
25 $3,935.05 $153.55 $0.00 $22.25 $4,110.85
26 $4,110.85 $153.55 $0.00 $23.24 $4,287.64
27 $4,287.64 $153.55 $0.00 $24.24 $4,465.43
28 $4,465.43 $153.55 $0.00 $25.25 $4,644.23
29 $4,644.23 $153.55 $0.00 $26.26 $4,824.04
30 $4,824.04 $153.55 $0.00 $27.28 $5,004.87
31 $5,004.87 $153.55 $0.00 $28.30 $5,186.72
32 $5,186.72 $153.55 $0.00 $29.33 $5,369.60
33 $5,369.60 $153.55 $0.00 $30.36 $5,553.51
34 $5,553.51 $153.55 $0.00 $31.40 $5,738.46
35 $5,738.46 $153.55 $0.00 $32.45 $5,924.46
36 $5,924.46 $153.55 $0.00 $33.50 $6,111.51
37 $6,111.51 $153.55 $0.00 $34.56 $6,299.62
38 $6,299.62 $153.55 $0.00 $35.62 $6,488.79
39 $6,488.79 $153.55 $0.00 $36.69 $6,679.03
40 $6,679.03 $153.55 $0.00 $37.76 $6,870.34
41 $6,870.34 $153.55 $0.00 $38.85 $7,062.74
42 $7,062.74 $153.55 $0.00 $39.93 $7,256.22
43 $7,256.22 $153.55 $0.00 $41.03 $7,450.80
44 $7,450.80 $153.55 $0.00 $42.13 $7,646.48
45 $7,646.48 $153.55 $0.00 $43.23 $7,843.26
46 $7,843.26 $153.55 $0.00 $44.35 $8,041.16
47 $8,041.16 $153.55 $0.00 $45.47 $8,240.18
48 $8,240.18 $153.55 $0.00 $46.59 $8,440.32
49 $8,440.32 $153.55 $0.00 $47.72 $8,641.59
50 $8,641.59 $153.55 $0.00 $48.86 $8,844.00
51 $8,844.00 $153.55 $0.00 $50.01 $9,047.56
52 $9,047.56 $153.55 $0.00 $51.16 $9,252.27
53 $9,252.27 $153.55 $0.00 $52.31 $9,458.13
54 $9,458.13 $153.55 $0.00 $53.48 $9,665.16
55 $9,665.16 $153.55 $0.00 $54.65 $9,873.36
56 $9,873.36 $153.55 $0.00 $55.83 $10,082.74
57 $10,082.74 $153.55 $0.00 $57.01 $10,293.30
58 $10,293.30 $153.55 $0.00 $58.20 $10,505.05
59 $10,505.05 $153.55 $0.00 $59.40 $10,718.00
60 $10,718.00 $153.55 $0.00 $60.60 $10,932.15
61 $10,932.15 $153.55 $0.00 $61.81 $11,147.51
62 $11,147.51 $153.55 $0.00 $63.03 $11,364.09
63 $11,364.09 $153.55 $0.00 $64.25 $11,581.89
64 $11,581.89 $153.55 $0.00 $65.49 $11,800.93
65 $11,800.93 $153.55 $0.00 $66.72 $12,021.20
66 $12,021.20 $153.55 $0.00 $67.97 $12,242.72
67 $12,242.72 $153.55 $0.00 $69.22 $12,465.49
68 $12,465.49 $153.55 $0.00 $70.48 $12,689.52
69 $12,689.52 $153.55 $0.00 $71.75 $12,914.82
70 $12,914.82 $153.55 $0.00 $73.02 $13,141.39
71 $13,141.39 $153.55 $0.00 $74.30 $13,369.24
72 $13,369.24 $153.55 $0.00 $75.59 $13,598.38
73 $13,598.38 $153.55 $0.00 $76.89 $13,828.82
74 $13,828.82 $153.55 $0.00 $78.19 $14,060.56
75 $14,060.56 $153.55 $0.00 $79.50 $14,293.61
76 $14,293.61 $153.55 $0.00 $80.82 $14,527.98
77 $14,527.98 $153.55 $0.00 $82.14 $14,763.67
78 $14,763.67 $153.55 $0.00 $83.48 $15,000.70
79 $15,000.70 $153.55 $0.00 $84.82 $15,239.07
80 $15,239.07 $153.55 $0.00 $86.16 $15,478.78
81 $15,478.78 $153.55 $0.00 $87.52 $15,719.85
82 $15,719.85 $153.55 $0.00 $88.88 $15,962.28
83 $15,962.28 $153.55 $0.00 $90.25 $16,206.08
84 $16,206.08 $153.55 $0.00 $91.63 $16,451.26
85 $16,451.26 $153.55 $0.00 $93.02 $16,697.83
86 $16,697.83 $153.55 $0.00 $94.41 $16,945.79
87 $16,945.79 $153.55 $0.00 $95.81 $17,195.15
88 $17,195.15 $153.55 $0.00 $97.22 $17,445.92
89 $17,445.92 $153.55 $0.00 $98.64 $17,698.11
90 $17,698.11 $153.55 $0.00 $100.07 $17,951.73
91 $17,951.73 $153.55 $0.00 $101.50 $18,206.78
92 $18,206.78 $153.55 $0.00 $102.94 $18,463.27
93 $18,463.27 $153.55 $0.00 $104.39 $18,721.21
94 $18,721.21 $153.55 $0.00 $105.85 $18,980.61
95 $18,980.61 $153.55 $0.00 $107.32 $19,241.48
96 $19,241.48 $153.55 $0.00 $108.79 $19,503.82
97 $19,503.82 $153.55 $0.00 $110.28 $19,767.65
98 $19,767.65 $153.55 $0.00 $111.77 $20,032.97
99 $20,032.97 $153.55 $0.00 $113.27 $20,299.79
100 $20,299.79 $153.55 $0.00 $114.78 $20,568.12
101 $20,568.12 $153.55 $0.00 $116.30 $20,837.97
102 $20,837.97 $153.55 $0.00 $117.82 $21,109.34
103 $21,109.34 $153.55 $0.00 $119.36 $21,382.25
104 $21,382.25 $153.55 $0.00 $120.90 $21,656.70
105 $21,656.70 $153.55 $0.00 $122.45 $21,932.70
106 $21,932.70 $153.55 $0.00 $124.01 $22,210.26
107 $22,210.26 $153.55 $0.00 $125.58 $22,489.39
108 $22,489.39 $153.55 $0.00 $127.16 $22,770.10
109 $22,770.10 $153.55 $0.00 $128.75 $23,052.40
110 $23,052.40 $153.55 $0.00 $130.34 $23,336.29
111 $23,336.29 $153.55 $0.00 $131.95 $23,621.79
112 $23,621.79 $153.55 $0.00 $133.56 $23,908.90
113 $23,908.90 $153.55 $0.00 $135.18 $24,197.63
114 $24,197.63 $153.55 $0.00 $136.82 $24,488.00
115 $24,488.00 $153.55 $0.00 $138.46 $24,780.01
116 $24,780.01 $153.55 $0.00 $140.11 $25,073.67
117 $25,073.67 $153.55 $0.00 $141.77 $25,368.99
118 $25,368.99 $153.55 $0.00 $143.44 $25,665.98
119 $25,665.98 $153.55 $0.00 $145.12 $25,964.65
120 $25,964.65 $153.55 $0.00 $146.81 $26,265.01
121 $26,265.01 $153.55 $0.00 $148.51 $26,567.07
122 $26,567.07 $153.55 $0.00 $150.21 $26,870.83
123 $26,870.83 $153.55 $0.00 $151.93 $27,176.31
124 $27,176.31 $153.55 $0.00 $153.66 $27,483.52
125 $27,483.52 $153.55 $0.00 $155.40 $27,792.47
126 $27,792.47 $153.55 $0.00 $157.14 $28,103.16
127 $28,103.16 $153.55 $0.00 $158.90 $28,415.61
128 $28,415.61 $153.55 $0.00 $160.67 $28,729.83
129 $28,729.83 $153.55 $0.00 $162.44 $29,045.82
130 $29,045.82 $153.55 $0.00 $164.23 $29,363.60
131 $29,363.60 $153.55 $0.00 $166.03 $29,683.18
132 $29,683.18 $153.55 $0.00 $167.83 $30,004.56
133 $30,004.56 $153.55 $0.00 $169.65 $30,327.76
134 $30,327.76 $153.55 $0.00 $171.48 $30,652.79
135 $30,652.79 $153.55 $0.00 $173.32 $30,979.66
136 $30,979.66 $153.55 $0.00 $175.16 $31,308.37
137 $31,308.37 $153.55 $0.00 $177.02 $31,638.94
138 $31,638.94 $153.55 $0.00 $178.89 $31,971.38
139 $31,971.38 $153.55 $0.00 $180.77 $32,305.70
140 $32,305.70 $153.55 $0.00 $182.66 $32,641.91
141 $32,641.91 $153.55 $0.00 $184.56 $32,980.02
142 $32,980.02 $153.55 $0.00 $186.47 $33,320.04
143 $33,320.04 $153.55 $0.00 $188.40 $33,661.99
144 $33,661.99 $153.55 $0.00 $190.33 $34,005.87
145 $34,005.87 $153.55 $0.00 $192.27 $34,351.69
146 $34,351.69 $153.55 $0.00 $194.23 $34,699.47
147 $34,699.47 $153.55 $0.00 $196.20 $35,049.22
148 $35,049.22 $153.55 $0.00 $198.17 $35,400.94
149 $35,400.94 $153.55 $0.00 $200.16 $35,754.65
150 $35,754.65 $153.55 $0.00 $202.16 $36,110.36
151 $36,110.36 $153.55 $0.00 $204.17 $36,468.08
152 $36,468.08 $153.55 $0.00 $206.20 $36,827.83
153 $36,827.83 $153.55 $0.00 $208.23 $37,189.61
154 $37,189.61 $153.55 $0.00 $210.28 $37,553.44
155 $37,553.44 $153.55 $0.00 $212.33 $37,919.32
156 $37,919.32 $153.55 $0.00 $214.40 $38,287.27
157 $38,287.27 $153.55 $0.00 $216.48 $38,657.30
158 $38,657.30 $153.55 $0.00 $218.57 $39,029.42
159 $39,029.42 $153.55 $0.00 $220.68 $39,403.65
160 $39,403.65 $153.55 $0.00 $222.79 $39,779.99
161 $39,779.99 $153.55 $0.00 $224.92 $40,158.46
162 $40,158.46 $153.55 $0.00 $227.06 $40,539.07
163 $40,539.07 $153.55 $0.00 $229.21 $40,921.83
164 $40,921.83 $153.55 $0.00 $231.38 $41,306.76
165 $41,306.76 $153.55 $0.00 $233.55 $41,693.86
166 $41,693.86 $153.55 $0.00 $235.74 $42,083.15
167 $42,083.15 $153.55 $0.00 $237.94 $42,474.64
168 $42,474.64 $153.55 $0.00 $240.16 $42,868.35
169 $42,868.35 $153.55 $0.00 $242.38 $43,264.28
170 $43,264.28 $153.55 $0.00 $244.62 $43,662.45
171 $43,662.45 $153.55 $0.00 $246.87 $44,062.87
172 $44,062.87 $153.55 $0.00 $249.14 $44,465.56
173 $44,465.56 $153.55 $0.00 $251.41 $44,870.52
174 $44,870.52 $153.55 $0.00 $253.70 $45,277.77
175 $45,277.77 $153.55 $0.00 $256.01 $45,687.33
176 $45,687.33 $153.55 $0.00 $258.32 $46,099.20
177 $46,099.20 $153.55 $0.00 $260.65 $46,513.40
178 $46,513.40 $153.55 $0.00 $262.99 $46,929.94
179 $46,929.94 $153.55 $0.00 $265.35 $47,348.84
180 $47,348.84 $153.55 $0.00 $267.72 $47,770.11
181 $47,770.11 $153.55 $0.00 $270.10 $48,193.76
182 $48,193.76 $153.55 $0.00 $272.49 $48,619.80
183 $48,619.80 $153.55 $0.00 $274.90 $49,048.25
184 $49,048.25 $153.55 $0.00 $277.33 $49,479.13
185 $49,479.13 $153.55 $0.00 $279.76 $49,912.44
186 $49,912.44 $153.55 $0.00 $282.21 $50,348.20
187 $50,348.20 $153.55 $0.00 $284.68 $50,786.43
188 $50,786.43 $153.55 $0.00 $287.15 $51,227.13
189 $51,227.13 $153.55 $0.00 $289.65 $51,670.33
190 $51,670.33 $153.55 $0.00 $292.15 $52,116.03
191 $52,116.03 $153.55 $0.00 $294.67 $52,564.25
192 $52,564.25 $153.55 $0.00 $297.21 $53,015.01
193 $53,015.01 $153.55 $0.00 $299.75 $53,468.31
194 $53,468.31 $153.55 $0.00 $302.32 $53,924.18
195 $53,924.18 $153.55 $0.00 $304.90 $54,382.63
196 $54,382.63 $153.55 $0.00 $307.49 $54,843.67
197 $54,843.67 $153.55 $0.00 $310.09 $55,307.31
198 $55,307.31 $153.55 $0.00 $312.72 $55,773.58
199 $55,773.58 $153.55 $0.00 $315.35 $56,242.48
200 $56,242.48 $153.55 $0.00 $318.00 $56,714.03
201 $56,714.03 $153.55 $0.00 $320.67 $57,188.25
202 $57,188.25 $153.55 $0.00 $323.35 $57,665.15
203 $57,665.15 $153.55 $0.00 $326.05 $58,144.75
204 $58,144.75 $153.55 $0.00 $328.76 $58,627.06
205 $58,627.06 $153.55 $0.00 $331.49 $59,112.10
206 $59,112.10 $153.55 $0.00 $334.23 $59,599.88
207 $59,599.88 $153.55 $0.00 $336.99 $60,090.42
208 $60,090.42 $153.55 $0.00 $339.76 $60,583.73
209 $60,583.73 $153.55 $0.00 $342.55 $61,079.83
210 $61,079.83 $153.55 $0.00 $345.35 $61,578.73
211 $61,578.73 $153.55 $0.00 $348.18 $62,080.46
212 $62,080.46 $153.55 $0.00 $351.01 $62,585.02
213 $62,585.02 $153.55 $0.00 $353.86 $63,092.43
214 $63,092.43 $153.55 $0.00 $356.73 $63,602.71
215 $63,602.71 $153.55 $0.00 $359.62 $64,115.88
216 $64,115.88 $153.55 $0.00 $362.52 $64,631.95
217 $64,631.95 $153.55 $33,707.11 $365.44 $31,443.83
218 $31,443.83 $153.55 $0.00 $177.79 $31,775.17
219 $31,775.17 $153.55 $0.00 $179.66 $32,108.38
220 $32,108.38 $153.55 $0.00 $181.55 $32,443.48
221 $32,443.48 $153.55 $0.00 $183.44 $32,780.47
222 $32,780.47 $153.55 $0.00 $185.35 $33,119.37
223 $33,119.37 $153.55 $0.00 $187.26 $33,460.18
224 $33,460.18 $153.55 $0.00 $189.19 $33,802.92
225 $33,802.92 $153.55 $0.00 $191.13 $34,147.60
226 $34,147.60 $153.55 $0.00 $193.08 $34,494.23
227 $34,494.23 $153.55 $0.00 $195.04 $34,842.82
228 $34,842.82 $153.55 $0.00 $197.01 $35,193.38
229 $35,193.38 $0.00 $35,392.46 $198.99 ($0.09)