Savings Plan and Future Cost Estimation for Prescott College

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$115,395
Monthly savings required$913

How much will it cost to send your child to Prescott College in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $461,580.55 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $913.44 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$44,499.00
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 Prescott College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $913.44 $0.00 $0.00 $913.44
2 $913.44 $913.44 $0.00 $5.16 $1,832.04
3 $1,832.04 $913.44 $0.00 $10.36 $2,755.84
4 $2,755.84 $913.44 $0.00 $15.58 $3,684.86
5 $3,684.86 $913.44 $0.00 $20.83 $4,619.13
6 $4,619.13 $913.44 $0.00 $26.12 $5,558.69
7 $5,558.69 $913.44 $0.00 $31.43 $6,503.56
8 $6,503.56 $913.44 $0.00 $36.77 $7,453.77
9 $7,453.77 $913.44 $0.00 $42.14 $8,409.35
10 $8,409.35 $913.44 $0.00 $47.55 $9,370.34
11 $9,370.34 $913.44 $0.00 $52.98 $10,336.76
12 $10,336.76 $913.44 $0.00 $58.45 $11,308.65
13 $11,308.65 $913.44 $0.00 $63.94 $12,286.03
14 $12,286.03 $913.44 $0.00 $69.47 $13,268.94
15 $13,268.94 $913.44 $0.00 $75.02 $14,257.40
16 $14,257.40 $913.44 $0.00 $80.61 $15,251.45
17 $15,251.45 $913.44 $0.00 $86.23 $16,251.12
18 $16,251.12 $913.44 $0.00 $91.89 $17,256.45
19 $17,256.45 $913.44 $0.00 $97.57 $18,267.46
20 $18,267.46 $913.44 $0.00 $103.29 $19,284.19
21 $19,284.19 $913.44 $0.00 $109.04 $20,306.67
22 $20,306.67 $913.44 $0.00 $114.82 $21,334.93
23 $21,334.93 $913.44 $0.00 $120.63 $22,369.00
24 $22,369.00 $913.44 $0.00 $126.48 $23,408.92
25 $23,408.92 $913.44 $0.00 $132.36 $24,454.72
26 $24,454.72 $913.44 $0.00 $138.27 $25,506.43
27 $25,506.43 $913.44 $0.00 $144.22 $26,564.09
28 $26,564.09 $913.44 $0.00 $150.20 $27,627.73
29 $27,627.73 $913.44 $0.00 $156.21 $28,697.38
30 $28,697.38 $913.44 $0.00 $162.26 $29,773.08
31 $29,773.08 $913.44 $0.00 $168.34 $30,854.86
32 $30,854.86 $913.44 $0.00 $174.46 $31,942.76
33 $31,942.76 $913.44 $0.00 $180.61 $33,036.81
34 $33,036.81 $913.44 $0.00 $186.79 $34,137.04
35 $34,137.04 $913.44 $0.00 $193.02 $35,243.50
36 $35,243.50 $913.44 $0.00 $199.27 $36,356.21
37 $36,356.21 $913.44 $0.00 $205.56 $37,475.21
38 $37,475.21 $913.44 $0.00 $211.89 $38,600.54
39 $38,600.54 $913.44 $0.00 $218.25 $39,732.23
40 $39,732.23 $913.44 $0.00 $224.65 $40,870.32
41 $40,870.32 $913.44 $0.00 $231.09 $42,014.85
42 $42,014.85 $913.44 $0.00 $237.56 $43,165.85
43 $43,165.85 $913.44 $0.00 $244.07 $44,323.36
44 $44,323.36 $913.44 $0.00 $250.61 $45,487.41
45 $45,487.41 $913.44 $0.00 $257.19 $46,658.04
46 $46,658.04 $913.44 $0.00 $263.81 $47,835.29
47 $47,835.29 $913.44 $0.00 $270.47 $49,019.20
48 $49,019.20 $913.44 $0.00 $277.16 $50,209.80
49 $50,209.80 $913.44 $0.00 $283.89 $51,407.13
50 $51,407.13 $913.44 $0.00 $290.66 $52,611.23
51 $52,611.23 $913.44 $0.00 $297.47 $53,822.14
52 $53,822.14 $913.44 $0.00 $304.32 $55,039.90
53 $55,039.90 $913.44 $0.00 $311.20 $56,264.54
54 $56,264.54 $913.44 $0.00 $318.13 $57,496.11
55 $57,496.11 $913.44 $0.00 $325.09 $58,734.64
56 $58,734.64 $913.44 $0.00 $332.09 $59,980.17
57 $59,980.17 $913.44 $0.00 $339.14 $61,232.75
58 $61,232.75 $913.44 $0.00 $346.22 $62,492.41
59 $62,492.41 $913.44 $0.00 $353.34 $63,759.19
60 $63,759.19 $913.44 $0.00 $360.50 $65,033.13
61 $65,033.13 $913.44 $0.00 $367.71 $66,314.28
62 $66,314.28 $913.44 $0.00 $374.95 $67,602.67
63 $67,602.67 $913.44 $0.00 $382.24 $68,898.35
64 $68,898.35 $913.44 $0.00 $389.56 $70,201.35
65 $70,201.35 $913.44 $0.00 $396.93 $71,511.72
66 $71,511.72 $913.44 $0.00 $404.34 $72,829.50
67 $72,829.50 $913.44 $0.00 $411.79 $74,154.73
68 $74,154.73 $913.44 $0.00 $419.28 $75,487.45
69 $75,487.45 $913.44 $0.00 $426.82 $76,827.71
70 $76,827.71 $913.44 $0.00 $434.40 $78,175.55
71 $78,175.55 $913.44 $0.00 $442.02 $79,531.01
72 $79,531.01 $913.44 $0.00 $449.68 $80,894.13
73 $80,894.13 $913.44 $0.00 $457.39 $82,264.96
74 $82,264.96 $913.44 $0.00 $465.14 $83,643.54
75 $83,643.54 $913.44 $0.00 $472.93 $85,029.91
76 $85,029.91 $913.44 $0.00 $480.77 $86,424.12
77 $86,424.12 $913.44 $0.00 $488.65 $87,826.21
78 $87,826.21 $913.44 $0.00 $496.58 $89,236.23
79 $89,236.23 $913.44 $0.00 $504.55 $90,654.22
80 $90,654.22 $913.44 $0.00 $512.57 $92,080.23
81 $92,080.23 $913.44 $0.00 $520.64 $93,514.31
82 $93,514.31 $913.44 $0.00 $528.74 $94,956.49
83 $94,956.49 $913.44 $0.00 $536.90 $96,406.83
84 $96,406.83 $913.44 $0.00 $545.10 $97,865.37
85 $97,865.37 $913.44 $0.00 $553.35 $99,332.16
86 $99,332.16 $913.44 $0.00 $561.64 $100,807.24
87 $100,807.24 $913.44 $0.00 $569.98 $102,290.66
88 $102,290.66 $913.44 $0.00 $578.37 $103,782.47
89 $103,782.47 $913.44 $0.00 $586.80 $105,282.71
90 $105,282.71 $913.44 $0.00 $595.28 $106,791.43
91 $106,791.43 $913.44 $0.00 $603.81 $108,308.68
92 $108,308.68 $913.44 $0.00 $612.39 $109,834.51
93 $109,834.51 $913.44 $0.00 $621.02 $111,368.97
94 $111,368.97 $913.44 $0.00 $629.70 $112,912.11
95 $112,912.11 $913.44 $0.00 $638.42 $114,463.97
96 $114,463.97 $913.44 $0.00 $647.20 $116,024.61
97 $116,024.61 $913.44 $0.00 $656.02 $117,594.07
98 $117,594.07 $913.44 $0.00 $664.89 $119,172.40
99 $119,172.40 $913.44 $0.00 $673.82 $120,759.66
100 $120,759.66 $913.44 $0.00 $682.79 $122,355.89
101 $122,355.89 $913.44 $0.00 $691.82 $123,961.15
102 $123,961.15 $913.44 $0.00 $700.89 $125,575.48
103 $125,575.48 $913.44 $0.00 $710.02 $127,198.94
104 $127,198.94 $913.44 $0.00 $719.20 $128,831.58
105 $128,831.58 $913.44 $0.00 $728.43 $130,473.45
106 $130,473.45 $913.44 $0.00 $737.72 $132,124.61
107 $132,124.61 $913.44 $0.00 $747.05 $133,785.10
108 $133,785.10 $913.44 $0.00 $756.44 $135,454.98
109 $135,454.98 $913.44 $0.00 $765.88 $137,134.30
110 $137,134.30 $913.44 $0.00 $775.38 $138,823.12
111 $138,823.12 $913.44 $0.00 $784.93 $140,521.49
112 $140,521.49 $913.44 $0.00 $794.53 $142,229.46
113 $142,229.46 $913.44 $0.00 $804.19 $143,947.09
114 $143,947.09 $913.44 $0.00 $813.90 $145,674.43
115 $145,674.43 $913.44 $0.00 $823.66 $147,411.53
116 $147,411.53 $913.44 $0.00 $833.49 $149,158.46
117 $149,158.46 $913.44 $0.00 $843.36 $150,915.26
118 $150,915.26 $913.44 $0.00 $853.30 $152,682.00
119 $152,682.00 $913.44 $0.00 $863.29 $154,458.73
120 $154,458.73 $913.44 $0.00 $873.33 $156,245.50
121 $156,245.50 $913.44 $0.00 $883.43 $158,042.37
122 $158,042.37 $913.44 $0.00 $893.59 $159,849.40
123 $159,849.40 $913.44 $0.00 $903.81 $161,666.65
124 $161,666.65 $913.44 $0.00 $914.09 $163,494.18
125 $163,494.18 $913.44 $0.00 $924.42 $165,332.04
126 $165,332.04 $913.44 $0.00 $934.81 $167,180.29
127 $167,180.29 $913.44 $0.00 $945.26 $169,038.99
128 $169,038.99 $913.44 $0.00 $955.77 $170,908.20
129 $170,908.20 $913.44 $0.00 $966.34 $172,787.98
130 $172,787.98 $913.44 $0.00 $976.97 $174,678.39
131 $174,678.39 $913.44 $0.00 $987.66 $176,579.49
132 $176,579.49 $913.44 $0.00 $998.41 $178,491.34
133 $178,491.34 $913.44 $0.00 $1,009.22 $180,414.00
134 $180,414.00 $913.44 $0.00 $1,020.09 $182,347.53
135 $182,347.53 $913.44 $0.00 $1,031.02 $184,291.99
136 $184,291.99 $913.44 $0.00 $1,042.01 $186,247.44
137 $186,247.44 $913.44 $0.00 $1,053.07 $188,213.95
138 $188,213.95 $913.44 $0.00 $1,064.19 $190,191.58
139 $190,191.58 $913.44 $0.00 $1,075.37 $192,180.39
140 $192,180.39 $913.44 $0.00 $1,086.62 $194,180.45
141 $194,180.45 $913.44 $0.00 $1,097.92 $196,191.81
142 $196,191.81 $913.44 $0.00 $1,109.30 $198,214.55
143 $198,214.55 $913.44 $0.00 $1,120.73 $200,248.72
144 $200,248.72 $913.44 $0.00 $1,132.24 $202,294.40
145 $202,294.40 $913.44 $0.00 $1,143.80 $204,351.64
146 $204,351.64 $913.44 $0.00 $1,155.43 $206,420.51
147 $206,420.51 $913.44 $0.00 $1,167.13 $208,501.08
148 $208,501.08 $913.44 $0.00 $1,178.90 $210,593.42
149 $210,593.42 $913.44 $0.00 $1,190.73 $212,697.59
150 $212,697.59 $913.44 $0.00 $1,202.62 $214,813.65
151 $214,813.65 $913.44 $0.00 $1,214.59 $216,941.68
152 $216,941.68 $913.44 $0.00 $1,226.62 $219,081.74
153 $219,081.74 $913.44 $0.00 $1,238.72 $221,233.90
154 $221,233.90 $913.44 $0.00 $1,250.89 $223,398.23
155 $223,398.23 $913.44 $0.00 $1,263.13 $225,574.80
156 $225,574.80 $913.44 $0.00 $1,275.43 $227,763.67
157 $227,763.67 $913.44 $0.00 $1,287.81 $229,964.92
158 $229,964.92 $913.44 $0.00 $1,300.26 $232,178.62
159 $232,178.62 $913.44 $0.00 $1,312.77 $234,404.83
160 $234,404.83 $913.44 $0.00 $1,325.36 $236,643.63
161 $236,643.63 $913.44 $0.00 $1,338.02 $238,895.09
162 $238,895.09 $913.44 $0.00 $1,350.75 $241,159.28
163 $241,159.28 $913.44 $0.00 $1,363.55 $243,436.27
164 $243,436.27 $913.44 $0.00 $1,376.42 $245,726.13
165 $245,726.13 $913.44 $0.00 $1,389.37 $248,028.94
166 $248,028.94 $913.44 $0.00 $1,402.39 $250,344.77
167 $250,344.77 $913.44 $0.00 $1,415.49 $252,673.70
168 $252,673.70 $913.44 $0.00 $1,428.65 $255,015.79
169 $255,015.79 $913.44 $0.00 $1,441.90 $257,371.13
170 $257,371.13 $913.44 $0.00 $1,455.21 $259,739.78
171 $259,739.78 $913.44 $0.00 $1,468.61 $262,121.83
172 $262,121.83 $913.44 $0.00 $1,482.07 $264,517.34
173 $264,517.34 $913.44 $0.00 $1,495.62 $266,926.40
174 $266,926.40 $913.44 $0.00 $1,509.24 $269,349.08
175 $269,349.08 $913.44 $0.00 $1,522.94 $271,785.46
176 $271,785.46 $913.44 $0.00 $1,536.71 $274,235.61
177 $274,235.61 $913.44 $0.00 $1,550.57 $276,699.62
178 $276,699.62 $913.44 $0.00 $1,564.50 $279,177.56
179 $279,177.56 $913.44 $0.00 $1,578.51 $281,669.51
180 $281,669.51 $913.44 $0.00 $1,592.60 $284,175.55
181 $284,175.55 $913.44 $0.00 $1,606.77 $286,695.76
182 $286,695.76 $913.44 $0.00 $1,621.02 $289,230.22
183 $289,230.22 $913.44 $0.00 $1,635.35 $291,779.01
184 $291,779.01 $913.44 $0.00 $1,649.76 $294,342.21
185 $294,342.21 $913.44 $0.00 $1,664.25 $296,919.90
186 $296,919.90 $913.44 $0.00 $1,678.83 $299,512.17
187 $299,512.17 $913.44 $0.00 $1,693.49 $302,119.10
188 $302,119.10 $913.44 $0.00 $1,708.23 $304,740.77
189 $304,740.77 $913.44 $0.00 $1,723.05 $307,377.26
190 $307,377.26 $913.44 $0.00 $1,737.96 $310,028.66
191 $310,028.66 $913.44 $0.00 $1,752.95 $312,695.05
192 $312,695.05 $913.44 $0.00 $1,768.02 $315,376.51
193 $315,376.51 $913.44 $0.00 $1,783.18 $318,073.13
194 $318,073.13 $913.44 $0.00 $1,798.43 $320,785.00
195 $320,785.00 $913.44 $0.00 $1,813.77 $323,512.21
196 $323,512.21 $913.44 $0.00 $1,829.19 $326,254.84
197 $326,254.84 $913.44 $0.00 $1,844.69 $329,012.97
198 $329,012.97 $913.44 $0.00 $1,860.29 $331,786.70
199 $331,786.70 $913.44 $0.00 $1,875.97 $334,576.11
200 $334,576.11 $913.44 $0.00 $1,891.74 $337,381.29
201 $337,381.29 $913.44 $0.00 $1,907.60 $340,202.33
202 $340,202.33 $913.44 $0.00 $1,923.55 $343,039.32
203 $343,039.32 $913.44 $0.00 $1,939.59 $345,892.35
204 $345,892.35 $913.44 $0.00 $1,955.73 $348,761.52
205 $348,761.52 $913.44 $0.00 $1,971.95 $351,646.91
206 $351,646.91 $913.44 $0.00 $1,988.26 $354,548.61
207 $354,548.61 $913.44 $0.00 $2,004.67 $357,466.72
208 $357,466.72 $913.44 $0.00 $2,021.17 $360,401.33
209 $360,401.33 $913.44 $0.00 $2,037.76 $363,352.53
210 $363,352.53 $913.44 $0.00 $2,054.45 $366,320.42
211 $366,320.42 $913.44 $0.00 $2,071.23 $369,305.09
212 $369,305.09 $913.44 $0.00 $2,088.10 $372,306.63
213 $372,306.63 $913.44 $0.00 $2,105.08 $375,325.15
214 $375,325.15 $913.44 $0.00 $2,122.14 $378,360.73
215 $378,360.73 $913.44 $0.00 $2,139.31 $381,413.48
216 $381,413.48 $913.44 $0.00 $2,156.57 $384,483.49
217 $384,483.49 $913.44 $107,092.15 $2,173.93 $280,478.71
218 $280,478.71 $913.44 $0.00 $1,585.87 $282,978.02
219 $282,978.02 $913.44 $0.00 $1,600.00 $285,491.46
220 $285,491.46 $913.44 $0.00 $1,614.21 $288,019.11
221 $288,019.11 $913.44 $0.00 $1,628.50 $290,561.05
222 $290,561.05 $913.44 $0.00 $1,642.87 $293,117.36
223 $293,117.36 $913.44 $0.00 $1,657.33 $295,688.13
224 $295,688.13 $913.44 $0.00 $1,671.86 $298,273.43
225 $298,273.43 $913.44 $0.00 $1,686.48 $300,873.35
226 $300,873.35 $913.44 $0.00 $1,701.18 $303,487.97
227 $303,487.97 $913.44 $0.00 $1,715.97 $306,117.38
228 $306,117.38 $913.44 $0.00 $1,730.83 $308,761.65
229 $308,761.65 $913.44 $112,446.76 $1,745.78 $198,974.11
230 $198,974.11 $913.44 $0.00 $1,125.03 $201,012.58
231 $201,012.58 $913.44 $0.00 $1,136.55 $203,062.57
232 $203,062.57 $913.44 $0.00 $1,148.15 $205,124.16
233 $205,124.16 $913.44 $0.00 $1,159.80 $207,197.40
234 $207,197.40 $913.44 $0.00 $1,171.52 $209,282.36
235 $209,282.36 $913.44 $0.00 $1,183.31 $211,379.11
236 $211,379.11 $913.44 $0.00 $1,195.17 $213,487.72
237 $213,487.72 $913.44 $0.00 $1,207.09 $215,608.25
238 $215,608.25 $913.44 $0.00 $1,219.08 $217,740.77
239 $217,740.77 $913.44 $0.00 $1,231.14 $219,885.35
240 $219,885.35 $913.44 $0.00 $1,243.26 $222,042.05
241 $222,042.05 $913.44 $118,069.09 $1,255.46 $106,141.86
242 $106,141.86 $913.44 $0.00 $600.14 $107,655.44
243 $107,655.44 $913.44 $0.00 $608.70 $109,177.58
244 $109,177.58 $913.44 $0.00 $617.31 $110,708.33
245 $110,708.33 $913.44 $0.00 $625.96 $112,247.73
246 $112,247.73 $913.44 $0.00 $634.66 $113,795.83
247 $113,795.83 $913.44 $0.00 $643.42 $115,352.69
248 $115,352.69 $913.44 $0.00 $652.22 $116,918.35
249 $116,918.35 $913.44 $0.00 $661.07 $118,492.86
250 $118,492.86 $913.44 $0.00 $669.98 $120,076.28
251 $120,076.28 $913.44 $0.00 $678.93 $121,668.65
252 $121,668.65 $913.44 $0.00 $687.93 $123,270.02
253 $123,270.02 $0.00 $123,972.55 $696.99 ($5.54)