Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$52,728
Monthly savings required$234

How much will it cost to send your child to Foothill College in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $105,455.05 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $234.34 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$21,375.00
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 Foothill College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $234.34 $0.00 $0.00 $234.34
2 $234.34 $234.34 $0.00 $1.32 $470.00
3 $470.00 $234.34 $0.00 $2.66 $707.00
4 $707.00 $234.34 $0.00 $4.00 $945.34
5 $945.34 $234.34 $0.00 $5.35 $1,185.03
6 $1,185.03 $234.34 $0.00 $6.70 $1,426.07
7 $1,426.07 $234.34 $0.00 $8.06 $1,668.47
8 $1,668.47 $234.34 $0.00 $9.43 $1,912.24
9 $1,912.24 $234.34 $0.00 $10.81 $2,157.39
10 $2,157.39 $234.34 $0.00 $12.20 $2,403.93
11 $2,403.93 $234.34 $0.00 $13.59 $2,651.86
12 $2,651.86 $234.34 $0.00 $14.99 $2,901.19
13 $2,901.19 $234.34 $0.00 $16.40 $3,151.93
14 $3,151.93 $234.34 $0.00 $17.82 $3,404.09
15 $3,404.09 $234.34 $0.00 $19.25 $3,657.68
16 $3,657.68 $234.34 $0.00 $20.68 $3,912.70
17 $3,912.70 $234.34 $0.00 $22.12 $4,169.16
18 $4,169.16 $234.34 $0.00 $23.57 $4,427.07
19 $4,427.07 $234.34 $0.00 $25.03 $4,686.44
20 $4,686.44 $234.34 $0.00 $26.50 $4,947.28
21 $4,947.28 $234.34 $0.00 $27.97 $5,209.59
22 $5,209.59 $234.34 $0.00 $29.46 $5,473.39
23 $5,473.39 $234.34 $0.00 $30.95 $5,738.68
24 $5,738.68 $234.34 $0.00 $32.45 $6,005.47
25 $6,005.47 $234.34 $0.00 $33.96 $6,273.77
26 $6,273.77 $234.34 $0.00 $35.47 $6,543.58
27 $6,543.58 $234.34 $0.00 $37.00 $6,814.92
28 $6,814.92 $234.34 $0.00 $38.53 $7,087.79
29 $7,087.79 $234.34 $0.00 $40.08 $7,362.21
30 $7,362.21 $234.34 $0.00 $41.63 $7,638.18
31 $7,638.18 $234.34 $0.00 $43.19 $7,915.71
32 $7,915.71 $234.34 $0.00 $44.76 $8,194.81
33 $8,194.81 $234.34 $0.00 $46.33 $8,475.48
34 $8,475.48 $234.34 $0.00 $47.92 $8,757.74
35 $8,757.74 $234.34 $0.00 $49.52 $9,041.60
36 $9,041.60 $234.34 $0.00 $51.12 $9,327.06
37 $9,327.06 $234.34 $0.00 $52.74 $9,614.14
38 $9,614.14 $234.34 $0.00 $54.36 $9,902.84
39 $9,902.84 $234.34 $0.00 $55.99 $10,193.17
40 $10,193.17 $234.34 $0.00 $57.63 $10,485.14
41 $10,485.14 $234.34 $0.00 $59.28 $10,778.76
42 $10,778.76 $234.34 $0.00 $60.94 $11,074.04
43 $11,074.04 $234.34 $0.00 $62.61 $11,370.99
44 $11,370.99 $234.34 $0.00 $64.29 $11,669.62
45 $11,669.62 $234.34 $0.00 $65.98 $11,969.94
46 $11,969.94 $234.34 $0.00 $67.68 $12,271.96
47 $12,271.96 $234.34 $0.00 $69.39 $12,575.69
48 $12,575.69 $234.34 $0.00 $71.10 $12,881.13
49 $12,881.13 $234.34 $0.00 $72.83 $13,188.30
50 $13,188.30 $234.34 $0.00 $74.57 $13,497.21
51 $13,497.21 $234.34 $0.00 $76.32 $13,807.87
52 $13,807.87 $234.34 $0.00 $78.07 $14,120.28
53 $14,120.28 $234.34 $0.00 $79.84 $14,434.46
54 $14,434.46 $234.34 $0.00 $81.61 $14,750.41
55 $14,750.41 $234.34 $0.00 $83.40 $15,068.15
56 $15,068.15 $234.34 $0.00 $85.20 $15,387.69
57 $15,387.69 $234.34 $0.00 $87.00 $15,709.03
58 $15,709.03 $234.34 $0.00 $88.82 $16,032.19
59 $16,032.19 $234.34 $0.00 $90.65 $16,357.18
60 $16,357.18 $234.34 $0.00 $92.49 $16,684.01
61 $16,684.01 $234.34 $0.00 $94.33 $17,012.68
62 $17,012.68 $234.34 $0.00 $96.19 $17,343.21
63 $17,343.21 $234.34 $0.00 $98.06 $17,675.61
64 $17,675.61 $234.34 $0.00 $99.94 $18,009.89
65 $18,009.89 $234.34 $0.00 $101.83 $18,346.06
66 $18,346.06 $234.34 $0.00 $103.73 $18,684.13
67 $18,684.13 $234.34 $0.00 $105.64 $19,024.11
68 $19,024.11 $234.34 $0.00 $107.57 $19,366.02
69 $19,366.02 $234.34 $0.00 $109.50 $19,709.86
70 $19,709.86 $234.34 $0.00 $111.44 $20,055.64
71 $20,055.64 $234.34 $0.00 $113.40 $20,403.38
72 $20,403.38 $234.34 $0.00 $115.36 $20,753.08
73 $20,753.08 $234.34 $0.00 $117.34 $21,104.76
74 $21,104.76 $234.34 $0.00 $119.33 $21,458.43
75 $21,458.43 $234.34 $0.00 $121.33 $21,814.10
76 $21,814.10 $234.34 $0.00 $123.34 $22,171.78
77 $22,171.78 $234.34 $0.00 $125.36 $22,531.48
78 $22,531.48 $234.34 $0.00 $127.40 $22,893.22
79 $22,893.22 $234.34 $0.00 $129.44 $23,257.00
80 $23,257.00 $234.34 $0.00 $131.50 $23,622.84
81 $23,622.84 $234.34 $0.00 $133.57 $23,990.75
82 $23,990.75 $234.34 $0.00 $135.65 $24,360.74
83 $24,360.74 $234.34 $0.00 $137.74 $24,732.82
84 $24,732.82 $234.34 $0.00 $139.84 $25,107.00
85 $25,107.00 $234.34 $0.00 $141.96 $25,483.30
86 $25,483.30 $234.34 $0.00 $144.09 $25,861.73
87 $25,861.73 $234.34 $0.00 $146.23 $26,242.30
88 $26,242.30 $234.34 $0.00 $148.38 $26,625.02
89 $26,625.02 $234.34 $0.00 $150.54 $27,009.90
90 $27,009.90 $234.34 $0.00 $152.72 $27,396.96
91 $27,396.96 $234.34 $0.00 $154.91 $27,786.21
92 $27,786.21 $234.34 $0.00 $157.11 $28,177.66
93 $28,177.66 $234.34 $0.00 $159.32 $28,571.32
94 $28,571.32 $234.34 $0.00 $161.55 $28,967.21
95 $28,967.21 $234.34 $0.00 $163.78 $29,365.33
96 $29,365.33 $234.34 $0.00 $166.04 $29,765.71
97 $29,765.71 $234.34 $0.00 $168.30 $30,168.35
98 $30,168.35 $234.34 $0.00 $170.58 $30,573.27
99 $30,573.27 $234.34 $0.00 $172.87 $30,980.48
100 $30,980.48 $234.34 $0.00 $175.17 $31,389.99
101 $31,389.99 $234.34 $0.00 $177.48 $31,801.81
102 $31,801.81 $234.34 $0.00 $179.81 $32,215.96
103 $32,215.96 $234.34 $0.00 $182.15 $32,632.45
104 $32,632.45 $234.34 $0.00 $184.51 $33,051.30
105 $33,051.30 $234.34 $0.00 $186.88 $33,472.52
106 $33,472.52 $234.34 $0.00 $189.26 $33,896.12
107 $33,896.12 $234.34 $0.00 $191.65 $34,322.11
108 $34,322.11 $234.34 $0.00 $194.06 $34,750.51
109 $34,750.51 $234.34 $0.00 $196.48 $35,181.33
110 $35,181.33 $234.34 $0.00 $198.92 $35,614.59
111 $35,614.59 $234.34 $0.00 $201.37 $36,050.30
112 $36,050.30 $234.34 $0.00 $203.83 $36,488.47
113 $36,488.47 $234.34 $0.00 $206.31 $36,929.12
114 $36,929.12 $234.34 $0.00 $208.80 $37,372.26
115 $37,372.26 $234.34 $0.00 $211.31 $37,817.91
116 $37,817.91 $234.34 $0.00 $213.83 $38,266.08
117 $38,266.08 $234.34 $0.00 $216.36 $38,716.78
118 $38,716.78 $234.34 $0.00 $218.91 $39,170.03
119 $39,170.03 $234.34 $0.00 $221.47 $39,625.84
120 $39,625.84 $234.34 $0.00 $224.05 $40,084.23
121 $40,084.23 $234.34 $0.00 $226.64 $40,545.21
122 $40,545.21 $234.34 $0.00 $229.25 $41,008.80
123 $41,008.80 $234.34 $0.00 $231.87 $41,475.01
124 $41,475.01 $234.34 $0.00 $234.51 $41,943.86
125 $41,943.86 $234.34 $0.00 $237.16 $42,415.36
126 $42,415.36 $234.34 $0.00 $239.82 $42,889.52
127 $42,889.52 $234.34 $0.00 $242.50 $43,366.36
128 $43,366.36 $234.34 $0.00 $245.20 $43,845.90
129 $43,845.90 $234.34 $0.00 $247.91 $44,328.15
130 $44,328.15 $234.34 $0.00 $250.64 $44,813.13
131 $44,813.13 $234.34 $0.00 $253.38 $45,300.85
132 $45,300.85 $234.34 $0.00 $256.14 $45,791.33
133 $45,791.33 $234.34 $0.00 $258.91 $46,284.58
134 $46,284.58 $234.34 $0.00 $261.70 $46,780.62
135 $46,780.62 $234.34 $0.00 $264.50 $47,279.46
136 $47,279.46 $234.34 $0.00 $267.32 $47,781.12
137 $47,781.12 $234.34 $0.00 $270.16 $48,285.62
138 $48,285.62 $234.34 $0.00 $273.01 $48,792.97
139 $48,792.97 $234.34 $0.00 $275.88 $49,303.19
140 $49,303.19 $234.34 $0.00 $278.77 $49,816.30
141 $49,816.30 $234.34 $0.00 $281.67 $50,332.31
142 $50,332.31 $234.34 $0.00 $284.59 $50,851.24
143 $50,851.24 $234.34 $0.00 $287.52 $51,373.10
144 $51,373.10 $234.34 $0.00 $290.47 $51,897.91
145 $51,897.91 $234.34 $0.00 $293.44 $52,425.69
146 $52,425.69 $234.34 $0.00 $296.42 $52,956.45
147 $52,956.45 $234.34 $0.00 $299.42 $53,490.21
148 $53,490.21 $234.34 $0.00 $302.44 $54,026.99
149 $54,026.99 $234.34 $0.00 $305.48 $54,566.81
150 $54,566.81 $234.34 $0.00 $308.53 $55,109.68
151 $55,109.68 $234.34 $0.00 $311.60 $55,655.62
152 $55,655.62 $234.34 $0.00 $314.68 $56,204.64
153 $56,204.64 $234.34 $0.00 $317.79 $56,756.77
154 $56,756.77 $234.34 $0.00 $320.91 $57,312.02
155 $57,312.02 $234.34 $0.00 $324.05 $57,870.41
156 $57,870.41 $234.34 $0.00 $327.21 $58,431.96
157 $58,431.96 $234.34 $0.00 $330.38 $58,996.68
158 $58,996.68 $234.34 $0.00 $333.58 $59,564.60
159 $59,564.60 $234.34 $0.00 $336.79 $60,135.73
160 $60,135.73 $234.34 $0.00 $340.02 $60,710.09
161 $60,710.09 $234.34 $0.00 $343.26 $61,287.69
162 $61,287.69 $234.34 $0.00 $346.53 $61,868.56
163 $61,868.56 $234.34 $0.00 $349.81 $62,452.71
164 $62,452.71 $234.34 $0.00 $353.12 $63,040.17
165 $63,040.17 $234.34 $0.00 $356.44 $63,630.95
166 $63,630.95 $234.34 $0.00 $359.78 $64,225.07
167 $64,225.07 $234.34 $0.00 $363.14 $64,822.55
168 $64,822.55 $234.34 $0.00 $366.52 $65,423.41
169 $65,423.41 $234.34 $0.00 $369.91 $66,027.66
170 $66,027.66 $234.34 $0.00 $373.33 $66,635.33
171 $66,635.33 $234.34 $0.00 $376.77 $67,246.44
172 $67,246.44 $234.34 $0.00 $380.22 $67,861.00
173 $67,861.00 $234.34 $0.00 $383.70 $68,479.04
174 $68,479.04 $234.34 $0.00 $387.19 $69,100.57
175 $69,100.57 $234.34 $0.00 $390.70 $69,725.61
176 $69,725.61 $234.34 $0.00 $394.24 $70,354.19
177 $70,354.19 $234.34 $0.00 $397.79 $70,986.32
178 $70,986.32 $234.34 $0.00 $401.37 $71,622.03
179 $71,622.03 $234.34 $0.00 $404.96 $72,261.33
180 $72,261.33 $234.34 $0.00 $408.58 $72,904.25
181 $72,904.25 $234.34 $0.00 $412.21 $73,550.80
182 $73,550.80 $234.34 $0.00 $415.87 $74,201.01
183 $74,201.01 $234.34 $0.00 $419.54 $74,854.89
184 $74,854.89 $234.34 $0.00 $423.24 $75,512.47
185 $75,512.47 $234.34 $0.00 $426.96 $76,173.77
186 $76,173.77 $234.34 $0.00 $430.70 $76,838.81
187 $76,838.81 $234.34 $0.00 $434.46 $77,507.61
188 $77,507.61 $234.34 $0.00 $438.24 $78,180.19
189 $78,180.19 $234.34 $0.00 $442.04 $78,856.57
190 $78,856.57 $234.34 $0.00 $445.87 $79,536.78
191 $79,536.78 $234.34 $0.00 $449.71 $80,220.83
192 $80,220.83 $234.34 $0.00 $453.58 $80,908.75
193 $80,908.75 $234.34 $0.00 $457.47 $81,600.56
194 $81,600.56 $234.34 $0.00 $461.38 $82,296.28
195 $82,296.28 $234.34 $0.00 $465.32 $82,995.94
196 $82,995.94 $234.34 $0.00 $469.27 $83,699.55
197 $83,699.55 $234.34 $0.00 $473.25 $84,407.14
198 $84,407.14 $234.34 $0.00 $477.25 $85,118.73
199 $85,118.73 $234.34 $0.00 $481.27 $85,834.34
200 $85,834.34 $234.34 $0.00 $485.32 $86,554.00
201 $86,554.00 $234.34 $0.00 $489.39 $87,277.73
202 $87,277.73 $234.34 $0.00 $493.48 $88,005.55
203 $88,005.55 $234.34 $0.00 $497.60 $88,737.49
204 $88,737.49 $234.34 $0.00 $501.73 $89,473.56
205 $89,473.56 $234.34 $0.00 $505.90 $90,213.80
206 $90,213.80 $234.34 $0.00 $510.08 $90,958.22
207 $90,958.22 $234.34 $0.00 $514.29 $91,706.85
208 $91,706.85 $234.34 $0.00 $518.52 $92,459.71
209 $92,459.71 $234.34 $0.00 $522.78 $93,216.83
210 $93,216.83 $234.34 $0.00 $527.06 $93,978.23
211 $93,978.23 $234.34 $0.00 $531.37 $94,743.94
212 $94,743.94 $234.34 $0.00 $535.70 $95,513.98
213 $95,513.98 $234.34 $0.00 $540.05 $96,288.37
214 $96,288.37 $234.34 $0.00 $544.43 $97,067.14
215 $97,067.14 $234.34 $0.00 $548.83 $97,850.31
216 $97,850.31 $234.34 $0.00 $553.26 $98,637.91
217 $98,637.91 $234.34 $51,441.49 $557.71 $47,988.47
218 $47,988.47 $234.34 $0.00 $271.33 $48,494.14
219 $48,494.14 $234.34 $0.00 $274.19 $49,002.67
220 $49,002.67 $234.34 $0.00 $277.07 $49,514.08
221 $49,514.08 $234.34 $0.00 $279.96 $50,028.38
222 $50,028.38 $234.34 $0.00 $282.87 $50,545.59
223 $50,545.59 $234.34 $0.00 $285.79 $51,065.72
224 $51,065.72 $234.34 $0.00 $288.73 $51,588.79
225 $51,588.79 $234.34 $0.00 $291.69 $52,114.82
226 $52,114.82 $234.34 $0.00 $294.66 $52,643.82
227 $52,643.82 $234.34 $0.00 $297.66 $53,175.82
228 $53,175.82 $234.34 $0.00 $300.66 $53,710.82
229 $53,710.82 $0.00 $54,013.56 $303.69 $0.95