Savings Plan and Future Cost Estimation for Colorado State University Fort Collins

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$66,039
Monthly savings required$523

How much will it cost to send your child to Colorado State University Fort Collins in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $264,154.48 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $522.74 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$25,466.00
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 State University Fort Collins in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $522.74 $0.00 $0.00 $522.74
2 $522.74 $522.74 $0.00 $2.96 $1,048.44
3 $1,048.44 $522.74 $0.00 $5.93 $1,577.11
4 $1,577.11 $522.74 $0.00 $8.92 $2,108.77
5 $2,108.77 $522.74 $0.00 $11.92 $2,643.43
6 $2,643.43 $522.74 $0.00 $14.95 $3,181.12
7 $3,181.12 $522.74 $0.00 $17.99 $3,721.85
8 $3,721.85 $522.74 $0.00 $21.04 $4,265.63
9 $4,265.63 $522.74 $0.00 $24.12 $4,812.49
10 $4,812.49 $522.74 $0.00 $27.21 $5,362.44
11 $5,362.44 $522.74 $0.00 $30.32 $5,915.50
12 $5,915.50 $522.74 $0.00 $33.45 $6,471.69
13 $6,471.69 $522.74 $0.00 $36.59 $7,031.02
14 $7,031.02 $522.74 $0.00 $39.75 $7,593.51
15 $7,593.51 $522.74 $0.00 $42.93 $8,159.18
16 $8,159.18 $522.74 $0.00 $46.13 $8,728.05
17 $8,728.05 $522.74 $0.00 $49.35 $9,300.14
18 $9,300.14 $522.74 $0.00 $52.58 $9,875.46
19 $9,875.46 $522.74 $0.00 $55.84 $10,454.04
20 $10,454.04 $522.74 $0.00 $59.11 $11,035.89
21 $11,035.89 $522.74 $0.00 $62.40 $11,621.03
22 $11,621.03 $522.74 $0.00 $65.71 $12,209.48
23 $12,209.48 $522.74 $0.00 $69.03 $12,801.25
24 $12,801.25 $522.74 $0.00 $72.38 $13,396.37
25 $13,396.37 $522.74 $0.00 $75.75 $13,994.86
26 $13,994.86 $522.74 $0.00 $79.13 $14,596.73
27 $14,596.73 $522.74 $0.00 $82.53 $15,202.00
28 $15,202.00 $522.74 $0.00 $85.95 $15,810.69
29 $15,810.69 $522.74 $0.00 $89.40 $16,422.83
30 $16,422.83 $522.74 $0.00 $92.86 $17,038.43
31 $17,038.43 $522.74 $0.00 $96.34 $17,657.51
32 $17,657.51 $522.74 $0.00 $99.84 $18,280.09
33 $18,280.09 $522.74 $0.00 $103.36 $18,906.19
34 $18,906.19 $522.74 $0.00 $106.90 $19,535.83
35 $19,535.83 $522.74 $0.00 $110.46 $20,169.03
36 $20,169.03 $522.74 $0.00 $114.04 $20,805.81
37 $20,805.81 $522.74 $0.00 $117.64 $21,446.19
38 $21,446.19 $522.74 $0.00 $121.26 $22,090.19
39 $22,090.19 $522.74 $0.00 $124.90 $22,737.83
40 $22,737.83 $522.74 $0.00 $128.56 $23,389.13
41 $23,389.13 $522.74 $0.00 $132.25 $24,044.12
42 $24,044.12 $522.74 $0.00 $135.95 $24,702.81
43 $24,702.81 $522.74 $0.00 $139.67 $25,365.22
44 $25,365.22 $522.74 $0.00 $143.42 $26,031.38
45 $26,031.38 $522.74 $0.00 $147.19 $26,701.31
46 $26,701.31 $522.74 $0.00 $150.97 $27,375.02
47 $27,375.02 $522.74 $0.00 $154.78 $28,052.54
48 $28,052.54 $522.74 $0.00 $158.61 $28,733.89
49 $28,733.89 $522.74 $0.00 $162.47 $29,419.10
50 $29,419.10 $522.74 $0.00 $166.34 $30,108.18
51 $30,108.18 $522.74 $0.00 $170.24 $30,801.16
52 $30,801.16 $522.74 $0.00 $174.15 $31,498.05
53 $31,498.05 $522.74 $0.00 $178.09 $32,198.88
54 $32,198.88 $522.74 $0.00 $182.06 $32,903.68
55 $32,903.68 $522.74 $0.00 $186.04 $33,612.46
56 $33,612.46 $522.74 $0.00 $190.05 $34,325.25
57 $34,325.25 $522.74 $0.00 $194.08 $35,042.07
58 $35,042.07 $522.74 $0.00 $198.13 $35,762.94
59 $35,762.94 $522.74 $0.00 $202.21 $36,487.89
60 $36,487.89 $522.74 $0.00 $206.31 $37,216.94
61 $37,216.94 $522.74 $0.00 $210.43 $37,950.11
62 $37,950.11 $522.74 $0.00 $214.58 $38,687.43
63 $38,687.43 $522.74 $0.00 $218.74 $39,428.91
64 $39,428.91 $522.74 $0.00 $222.94 $40,174.59
65 $40,174.59 $522.74 $0.00 $227.15 $40,924.48
66 $40,924.48 $522.74 $0.00 $231.39 $41,678.61
67 $41,678.61 $522.74 $0.00 $235.66 $42,437.01
68 $42,437.01 $522.74 $0.00 $239.95 $43,199.70
69 $43,199.70 $522.74 $0.00 $244.26 $43,966.70
70 $43,966.70 $522.74 $0.00 $248.59 $44,738.03
71 $44,738.03 $522.74 $0.00 $252.96 $45,513.73
72 $45,513.73 $522.74 $0.00 $257.34 $46,293.81
73 $46,293.81 $522.74 $0.00 $261.75 $47,078.30
74 $47,078.30 $522.74 $0.00 $266.19 $47,867.23
75 $47,867.23 $522.74 $0.00 $270.65 $48,660.62
76 $48,660.62 $522.74 $0.00 $275.13 $49,458.49
77 $49,458.49 $522.74 $0.00 $279.65 $50,260.88
78 $50,260.88 $522.74 $0.00 $284.18 $51,067.80
79 $51,067.80 $522.74 $0.00 $288.74 $51,879.28
80 $51,879.28 $522.74 $0.00 $293.33 $52,695.35
81 $52,695.35 $522.74 $0.00 $297.95 $53,516.04
82 $53,516.04 $522.74 $0.00 $302.59 $54,341.37
83 $54,341.37 $522.74 $0.00 $307.25 $55,171.36
84 $55,171.36 $522.74 $0.00 $311.95 $56,006.05
85 $56,006.05 $522.74 $0.00 $316.67 $56,845.46
86 $56,845.46 $522.74 $0.00 $321.41 $57,689.61
87 $57,689.61 $522.74 $0.00 $326.19 $58,538.54
88 $58,538.54 $522.74 $0.00 $330.99 $59,392.27
89 $59,392.27 $522.74 $0.00 $335.81 $60,250.82
90 $60,250.82 $522.74 $0.00 $340.67 $61,114.23
91 $61,114.23 $522.74 $0.00 $345.55 $61,982.52
92 $61,982.52 $522.74 $0.00 $350.46 $62,855.72
93 $62,855.72 $522.74 $0.00 $355.40 $63,733.86
94 $63,733.86 $522.74 $0.00 $360.36 $64,616.96
95 $64,616.96 $522.74 $0.00 $365.35 $65,505.05
96 $65,505.05 $522.74 $0.00 $370.38 $66,398.17
97 $66,398.17 $522.74 $0.00 $375.42 $67,296.33
98 $67,296.33 $522.74 $0.00 $380.50 $68,199.57
99 $68,199.57 $522.74 $0.00 $385.61 $69,107.92
100 $69,107.92 $522.74 $0.00 $390.75 $70,021.41
101 $70,021.41 $522.74 $0.00 $395.91 $70,940.06
102 $70,940.06 $522.74 $0.00 $401.11 $71,863.91
103 $71,863.91 $522.74 $0.00 $406.33 $72,792.98
104 $72,792.98 $522.74 $0.00 $411.58 $73,727.30
105 $73,727.30 $522.74 $0.00 $416.86 $74,666.90
106 $74,666.90 $522.74 $0.00 $422.18 $75,611.82
107 $75,611.82 $522.74 $0.00 $427.52 $76,562.08
108 $76,562.08 $522.74 $0.00 $432.89 $77,517.71
109 $77,517.71 $522.74 $0.00 $438.30 $78,478.75
110 $78,478.75 $522.74 $0.00 $443.73 $79,445.22
111 $79,445.22 $522.74 $0.00 $449.19 $80,417.15
112 $80,417.15 $522.74 $0.00 $454.69 $81,394.58
113 $81,394.58 $522.74 $0.00 $460.22 $82,377.54
114 $82,377.54 $522.74 $0.00 $465.77 $83,366.05
115 $83,366.05 $522.74 $0.00 $471.36 $84,360.15
116 $84,360.15 $522.74 $0.00 $476.98 $85,359.87
117 $85,359.87 $522.74 $0.00 $482.64 $86,365.25
118 $86,365.25 $522.74 $0.00 $488.32 $87,376.31
119 $87,376.31 $522.74 $0.00 $494.04 $88,393.09
120 $88,393.09 $522.74 $0.00 $499.79 $89,415.62
121 $89,415.62 $522.74 $0.00 $505.57 $90,443.93
122 $90,443.93 $522.74 $0.00 $511.38 $91,478.05
123 $91,478.05 $522.74 $0.00 $517.23 $92,518.02
124 $92,518.02 $522.74 $0.00 $523.11 $93,563.87
125 $93,563.87 $522.74 $0.00 $529.02 $94,615.63
126 $94,615.63 $522.74 $0.00 $534.97 $95,673.34
127 $95,673.34 $522.74 $0.00 $540.95 $96,737.03
128 $96,737.03 $522.74 $0.00 $546.97 $97,806.74
129 $97,806.74 $522.74 $0.00 $553.01 $98,882.49
130 $98,882.49 $522.74 $0.00 $559.10 $99,964.33
131 $99,964.33 $522.74 $0.00 $565.21 $101,052.28
132 $101,052.28 $522.74 $0.00 $571.36 $102,146.38
133 $102,146.38 $522.74 $0.00 $577.55 $103,246.67
134 $103,246.67 $522.74 $0.00 $583.77 $104,353.18
135 $104,353.18 $522.74 $0.00 $590.03 $105,465.95
136 $105,465.95 $522.74 $0.00 $596.32 $106,585.01
137 $106,585.01 $522.74 $0.00 $602.65 $107,710.40
138 $107,710.40 $522.74 $0.00 $609.01 $108,842.15
139 $108,842.15 $522.74 $0.00 $615.41 $109,980.30
140 $109,980.30 $522.74 $0.00 $621.84 $111,124.88
141 $111,124.88 $522.74 $0.00 $628.32 $112,275.94
142 $112,275.94 $522.74 $0.00 $634.82 $113,433.50
143 $113,433.50 $522.74 $0.00 $641.37 $114,597.61
144 $114,597.61 $522.74 $0.00 $647.95 $115,768.30
145 $115,768.30 $522.74 $0.00 $654.57 $116,945.61
146 $116,945.61 $522.74 $0.00 $661.23 $118,129.58
147 $118,129.58 $522.74 $0.00 $667.92 $119,320.24
148 $119,320.24 $522.74 $0.00 $674.65 $120,517.63
149 $120,517.63 $522.74 $0.00 $681.42 $121,721.79
150 $121,721.79 $522.74 $0.00 $688.23 $122,932.76
151 $122,932.76 $522.74 $0.00 $695.08 $124,150.58
152 $124,150.58 $522.74 $0.00 $701.97 $125,375.29
153 $125,375.29 $522.74 $0.00 $708.89 $126,606.92
154 $126,606.92 $522.74 $0.00 $715.85 $127,845.51
155 $127,845.51 $522.74 $0.00 $722.86 $129,091.11
156 $129,091.11 $522.74 $0.00 $729.90 $130,343.75
157 $130,343.75 $522.74 $0.00 $736.98 $131,603.47
158 $131,603.47 $522.74 $0.00 $744.11 $132,870.32
159 $132,870.32 $522.74 $0.00 $751.27 $134,144.33
160 $134,144.33 $522.74 $0.00 $758.47 $135,425.54
161 $135,425.54 $522.74 $0.00 $765.72 $136,714.00
162 $136,714.00 $522.74 $0.00 $773.00 $138,009.74
163 $138,009.74 $522.74 $0.00 $780.33 $139,312.81
164 $139,312.81 $522.74 $0.00 $787.69 $140,623.24
165 $140,623.24 $522.74 $0.00 $795.10 $141,941.08
166 $141,941.08 $522.74 $0.00 $802.56 $143,266.38
167 $143,266.38 $522.74 $0.00 $810.05 $144,599.17
168 $144,599.17 $522.74 $0.00 $817.58 $145,939.49
169 $145,939.49 $522.74 $0.00 $825.16 $147,287.39
170 $147,287.39 $522.74 $0.00 $832.78 $148,642.91
171 $148,642.91 $522.74 $0.00 $840.45 $150,006.10
172 $150,006.10 $522.74 $0.00 $848.16 $151,377.00
173 $151,377.00 $522.74 $0.00 $855.91 $152,755.65
174 $152,755.65 $522.74 $0.00 $863.70 $154,142.09
175 $154,142.09 $522.74 $0.00 $871.54 $155,536.37
176 $155,536.37 $522.74 $0.00 $879.43 $156,938.54
177 $156,938.54 $522.74 $0.00 $887.35 $158,348.63
178 $158,348.63 $522.74 $0.00 $895.33 $159,766.70
179 $159,766.70 $522.74 $0.00 $903.34 $161,192.78
180 $161,192.78 $522.74 $0.00 $911.41 $162,626.93
181 $162,626.93 $522.74 $0.00 $919.52 $164,069.19
182 $164,069.19 $522.74 $0.00 $927.67 $165,519.60
183 $165,519.60 $522.74 $0.00 $935.87 $166,978.21
184 $166,978.21 $522.74 $0.00 $944.12 $168,445.07
185 $168,445.07 $522.74 $0.00 $952.41 $169,920.22
186 $169,920.22 $522.74 $0.00 $960.75 $171,403.71
187 $171,403.71 $522.74 $0.00 $969.14 $172,895.59
188 $172,895.59 $522.74 $0.00 $977.58 $174,395.91
189 $174,395.91 $522.74 $0.00 $986.06 $175,904.71
190 $175,904.71 $522.74 $0.00 $994.59 $177,422.04
191 $177,422.04 $522.74 $0.00 $1,003.17 $178,947.95
192 $178,947.95 $522.74 $0.00 $1,011.80 $180,482.49
193 $180,482.49 $522.74 $0.00 $1,020.47 $182,025.70
194 $182,025.70 $522.74 $0.00 $1,029.20 $183,577.64
195 $183,577.64 $522.74 $0.00 $1,037.97 $185,138.35
196 $185,138.35 $522.74 $0.00 $1,046.80 $186,707.89
197 $186,707.89 $522.74 $0.00 $1,055.67 $188,286.30
198 $188,286.30 $522.74 $0.00 $1,064.60 $189,873.64
199 $189,873.64 $522.74 $0.00 $1,073.57 $191,469.95
200 $191,469.95 $522.74 $0.00 $1,082.60 $193,075.29
201 $193,075.29 $522.74 $0.00 $1,091.68 $194,689.71
202 $194,689.71 $522.74 $0.00 $1,100.80 $196,313.25
203 $196,313.25 $522.74 $0.00 $1,109.98 $197,945.97
204 $197,945.97 $522.74 $0.00 $1,119.22 $199,587.93
205 $199,587.93 $522.74 $0.00 $1,128.50 $201,239.17
206 $201,239.17 $522.74 $0.00 $1,137.84 $202,899.75
207 $202,899.75 $522.74 $0.00 $1,147.22 $204,569.71
208 $204,569.71 $522.74 $0.00 $1,156.67 $206,249.12
209 $206,249.12 $522.74 $0.00 $1,166.16 $207,938.02
210 $207,938.02 $522.74 $0.00 $1,175.71 $209,636.47
211 $209,636.47 $522.74 $0.00 $1,185.32 $211,344.53
212 $211,344.53 $522.74 $0.00 $1,194.97 $213,062.24
213 $213,062.24 $522.74 $0.00 $1,204.68 $214,789.66
214 $214,789.66 $522.74 $0.00 $1,214.45 $216,526.85
215 $216,526.85 $522.74 $0.00 $1,224.27 $218,273.86
216 $218,273.86 $522.74 $0.00 $1,234.15 $220,030.75
217 $220,030.75 $522.74 $61,286.97 $1,244.09 $160,510.61
218 $160,510.61 $522.74 $0.00 $907.55 $161,940.90
219 $161,940.90 $522.74 $0.00 $915.64 $163,379.28
220 $163,379.28 $522.74 $0.00 $923.77 $164,825.79
221 $164,825.79 $522.74 $0.00 $931.95 $166,280.48
222 $166,280.48 $522.74 $0.00 $940.17 $167,743.39
223 $167,743.39 $522.74 $0.00 $948.45 $169,214.58
224 $169,214.58 $522.74 $0.00 $956.76 $170,694.08
225 $170,694.08 $522.74 $0.00 $965.13 $172,181.95
226 $172,181.95 $522.74 $0.00 $973.54 $173,678.23
227 $173,678.23 $522.74 $0.00 $982.00 $175,182.97
228 $175,182.97 $522.74 $0.00 $990.51 $176,696.22
229 $176,696.22 $522.74 $64,351.31 $999.07 $113,866.72
230 $113,866.72 $522.74 $0.00 $643.82 $115,033.28
231 $115,033.28 $522.74 $0.00 $650.41 $116,206.43
232 $116,206.43 $522.74 $0.00 $657.05 $117,386.22
233 $117,386.22 $522.74 $0.00 $663.72 $118,572.68
234 $118,572.68 $522.74 $0.00 $670.43 $119,765.85
235 $119,765.85 $522.74 $0.00 $677.17 $120,965.76
236 $120,965.76 $522.74 $0.00 $683.96 $122,172.46
237 $122,172.46 $522.74 $0.00 $690.78 $123,385.98
238 $123,385.98 $522.74 $0.00 $697.64 $124,606.36
239 $124,606.36 $522.74 $0.00 $704.54 $125,833.64
240 $125,833.64 $522.74 $0.00 $711.48 $127,067.86
241 $127,067.86 $522.74 $67,568.88 $718.46 $60,740.18
242 $60,740.18 $522.74 $0.00 $343.43 $61,606.35
243 $61,606.35 $522.74 $0.00 $348.33 $62,477.42
244 $62,477.42 $522.74 $0.00 $353.26 $63,353.42
245 $63,353.42 $522.74 $0.00 $358.21 $64,234.37
246 $64,234.37 $522.74 $0.00 $363.19 $65,120.30
247 $65,120.30 $522.74 $0.00 $368.20 $66,011.24
248 $66,011.24 $522.74 $0.00 $373.24 $66,907.22
249 $66,907.22 $522.74 $0.00 $378.30 $67,808.26
250 $67,808.26 $522.74 $0.00 $383.40 $68,714.40
251 $68,714.40 $522.74 $0.00 $388.52 $69,625.66
252 $69,625.66 $522.74 $0.00 $393.67 $70,542.07
253 $70,542.07 $0.00 $70,947.32 $398.86 ($6.39)