Savings Plan and Future Cost Estimation for Dodge City 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$39,681
Monthly savings required$176

How much will it cost to send your child to Dodge City Community College in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $79,361.40 for students enrolling in 2041 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $176.35 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$16,086.00
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 Dodge City Community College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $176.35 $0.00 $0.00 $176.35
2 $176.35 $176.35 $0.00 $1.00 $353.70
3 $353.70 $176.35 $0.00 $2.00 $532.05
4 $532.05 $176.35 $0.00 $3.01 $711.41
5 $711.41 $176.35 $0.00 $4.02 $891.78
6 $891.78 $176.35 $0.00 $5.04 $1,073.17
7 $1,073.17 $176.35 $0.00 $6.07 $1,255.59
8 $1,255.59 $176.35 $0.00 $7.10 $1,439.04
9 $1,439.04 $176.35 $0.00 $8.14 $1,623.53
10 $1,623.53 $176.35 $0.00 $9.18 $1,809.06
11 $1,809.06 $176.35 $0.00 $10.23 $1,995.64
12 $1,995.64 $176.35 $0.00 $11.28 $2,183.27
13 $2,183.27 $176.35 $0.00 $12.34 $2,371.96
14 $2,371.96 $176.35 $0.00 $13.41 $2,561.72
15 $2,561.72 $176.35 $0.00 $14.48 $2,752.55
16 $2,752.55 $176.35 $0.00 $15.56 $2,944.46
17 $2,944.46 $176.35 $0.00 $16.65 $3,137.46
18 $3,137.46 $176.35 $0.00 $17.74 $3,331.55
19 $3,331.55 $176.35 $0.00 $18.84 $3,526.74
20 $3,526.74 $176.35 $0.00 $19.94 $3,723.03
21 $3,723.03 $176.35 $0.00 $21.05 $3,920.43
22 $3,920.43 $176.35 $0.00 $22.17 $4,118.95
23 $4,118.95 $176.35 $0.00 $23.29 $4,318.59
24 $4,318.59 $176.35 $0.00 $24.42 $4,519.36
25 $4,519.36 $176.35 $0.00 $25.55 $4,721.26
26 $4,721.26 $176.35 $0.00 $26.69 $4,924.30
27 $4,924.30 $176.35 $0.00 $27.84 $5,128.49
28 $5,128.49 $176.35 $0.00 $29.00 $5,333.84
29 $5,333.84 $176.35 $0.00 $30.16 $5,540.35
30 $5,540.35 $176.35 $0.00 $31.33 $5,748.03
31 $5,748.03 $176.35 $0.00 $32.50 $5,956.88
32 $5,956.88 $176.35 $0.00 $33.68 $6,166.91
33 $6,166.91 $176.35 $0.00 $34.87 $6,378.13
34 $6,378.13 $176.35 $0.00 $36.06 $6,590.54
35 $6,590.54 $176.35 $0.00 $37.26 $6,804.15
36 $6,804.15 $176.35 $0.00 $38.47 $7,018.97
37 $7,018.97 $176.35 $0.00 $39.69 $7,235.01
38 $7,235.01 $176.35 $0.00 $40.91 $7,452.27
39 $7,452.27 $176.35 $0.00 $42.14 $7,670.76
40 $7,670.76 $176.35 $0.00 $43.37 $7,890.48
41 $7,890.48 $176.35 $0.00 $44.61 $8,111.44
42 $8,111.44 $176.35 $0.00 $45.86 $8,333.65
43 $8,333.65 $176.35 $0.00 $47.12 $8,557.12
44 $8,557.12 $176.35 $0.00 $48.38 $8,781.85
45 $8,781.85 $176.35 $0.00 $49.65 $9,007.85
46 $9,007.85 $176.35 $0.00 $50.93 $9,235.13
47 $9,235.13 $176.35 $0.00 $52.22 $9,463.70
48 $9,463.70 $176.35 $0.00 $53.51 $9,693.56
49 $9,693.56 $176.35 $0.00 $54.81 $9,924.72
50 $9,924.72 $176.35 $0.00 $56.12 $10,157.19
51 $10,157.19 $176.35 $0.00 $57.43 $10,390.97
52 $10,390.97 $176.35 $0.00 $58.75 $10,626.07
53 $10,626.07 $176.35 $0.00 $60.08 $10,862.50
54 $10,862.50 $176.35 $0.00 $61.42 $11,100.27
55 $11,100.27 $176.35 $0.00 $62.76 $11,339.38
56 $11,339.38 $176.35 $0.00 $64.11 $11,579.84
57 $11,579.84 $176.35 $0.00 $65.47 $11,821.66
58 $11,821.66 $176.35 $0.00 $66.84 $12,064.85
59 $12,064.85 $176.35 $0.00 $68.22 $12,309.42
60 $12,309.42 $176.35 $0.00 $69.60 $12,555.37
61 $12,555.37 $176.35 $0.00 $70.99 $12,802.71
62 $12,802.71 $176.35 $0.00 $72.39 $13,051.45
63 $13,051.45 $176.35 $0.00 $73.79 $13,301.59
64 $13,301.59 $176.35 $0.00 $75.21 $13,553.15
65 $13,553.15 $176.35 $0.00 $76.63 $13,806.13
66 $13,806.13 $176.35 $0.00 $78.06 $14,060.54
67 $14,060.54 $176.35 $0.00 $79.50 $14,316.39
68 $14,316.39 $176.35 $0.00 $80.95 $14,573.69
69 $14,573.69 $176.35 $0.00 $82.40 $14,832.44
70 $14,832.44 $176.35 $0.00 $83.86 $15,092.65
71 $15,092.65 $176.35 $0.00 $85.34 $15,354.34
72 $15,354.34 $176.35 $0.00 $86.82 $15,617.51
73 $15,617.51 $176.35 $0.00 $88.30 $15,882.16
74 $15,882.16 $176.35 $0.00 $89.80 $16,148.31
75 $16,148.31 $176.35 $0.00 $91.30 $16,415.96
76 $16,415.96 $176.35 $0.00 $92.82 $16,685.13
77 $16,685.13 $176.35 $0.00 $94.34 $16,955.82
78 $16,955.82 $176.35 $0.00 $95.87 $17,228.04
79 $17,228.04 $176.35 $0.00 $97.41 $17,501.80
80 $17,501.80 $176.35 $0.00 $98.96 $17,777.11
81 $17,777.11 $176.35 $0.00 $100.51 $18,053.97
82 $18,053.97 $176.35 $0.00 $102.08 $18,332.40
83 $18,332.40 $176.35 $0.00 $103.65 $18,612.40
84 $18,612.40 $176.35 $0.00 $105.24 $18,893.99
85 $18,893.99 $176.35 $0.00 $106.83 $19,177.17
86 $19,177.17 $176.35 $0.00 $108.43 $19,461.95
87 $19,461.95 $176.35 $0.00 $110.04 $19,748.34
88 $19,748.34 $176.35 $0.00 $111.66 $20,036.35
89 $20,036.35 $176.35 $0.00 $113.29 $20,325.99
90 $20,325.99 $176.35 $0.00 $114.93 $20,617.27
91 $20,617.27 $176.35 $0.00 $116.57 $20,910.19
92 $20,910.19 $176.35 $0.00 $118.23 $21,204.77
93 $21,204.77 $176.35 $0.00 $119.89 $21,501.01
94 $21,501.01 $176.35 $0.00 $121.57 $21,798.93
95 $21,798.93 $176.35 $0.00 $123.25 $22,098.53
96 $22,098.53 $176.35 $0.00 $124.95 $22,399.83
97 $22,399.83 $176.35 $0.00 $126.65 $22,702.83
98 $22,702.83 $176.35 $0.00 $128.37 $23,007.55
99 $23,007.55 $176.35 $0.00 $130.09 $23,313.99
100 $23,313.99 $176.35 $0.00 $131.82 $23,622.16
101 $23,622.16 $176.35 $0.00 $133.56 $23,932.07
102 $23,932.07 $176.35 $0.00 $135.32 $24,243.74
103 $24,243.74 $176.35 $0.00 $137.08 $24,557.17
104 $24,557.17 $176.35 $0.00 $138.85 $24,872.37
105 $24,872.37 $176.35 $0.00 $140.63 $25,189.35
106 $25,189.35 $176.35 $0.00 $142.42 $25,508.12
107 $25,508.12 $176.35 $0.00 $144.23 $25,828.70
108 $25,828.70 $176.35 $0.00 $146.04 $26,151.09
109 $26,151.09 $176.35 $0.00 $147.86 $26,475.30
110 $26,475.30 $176.35 $0.00 $149.70 $26,801.35
111 $26,801.35 $176.35 $0.00 $151.54 $27,129.24
112 $27,129.24 $176.35 $0.00 $153.39 $27,458.98
113 $27,458.98 $176.35 $0.00 $155.26 $27,790.59
114 $27,790.59 $176.35 $0.00 $157.13 $28,124.07
115 $28,124.07 $176.35 $0.00 $159.02 $28,459.44
116 $28,459.44 $176.35 $0.00 $160.91 $28,796.70
117 $28,796.70 $176.35 $0.00 $162.82 $29,135.87
118 $29,135.87 $176.35 $0.00 $164.74 $29,476.96
119 $29,476.96 $176.35 $0.00 $166.67 $29,819.98
120 $29,819.98 $176.35 $0.00 $168.61 $30,164.94
121 $30,164.94 $176.35 $0.00 $170.56 $30,511.85
122 $30,511.85 $176.35 $0.00 $172.52 $30,860.72
123 $30,860.72 $176.35 $0.00 $174.49 $31,211.56
124 $31,211.56 $176.35 $0.00 $176.47 $31,564.38
125 $31,564.38 $176.35 $0.00 $178.47 $31,919.20
126 $31,919.20 $176.35 $0.00 $180.48 $32,276.03
127 $32,276.03 $176.35 $0.00 $182.49 $32,634.87
128 $32,634.87 $176.35 $0.00 $184.52 $32,995.74
129 $32,995.74 $176.35 $0.00 $186.56 $33,358.65
130 $33,358.65 $176.35 $0.00 $188.61 $33,723.61
131 $33,723.61 $176.35 $0.00 $190.68 $34,090.64
132 $34,090.64 $176.35 $0.00 $192.75 $34,459.74
133 $34,459.74 $176.35 $0.00 $194.84 $34,830.93
134 $34,830.93 $176.35 $0.00 $196.94 $35,204.22
135 $35,204.22 $176.35 $0.00 $199.05 $35,579.62
136 $35,579.62 $176.35 $0.00 $201.17 $35,957.14
137 $35,957.14 $176.35 $0.00 $203.31 $36,336.80
138 $36,336.80 $176.35 $0.00 $205.45 $36,718.60
139 $36,718.60 $176.35 $0.00 $207.61 $37,102.56
140 $37,102.56 $176.35 $0.00 $209.78 $37,488.69
141 $37,488.69 $176.35 $0.00 $211.97 $37,877.01
142 $37,877.01 $176.35 $0.00 $214.16 $38,267.52
143 $38,267.52 $176.35 $0.00 $216.37 $38,660.24
144 $38,660.24 $176.35 $0.00 $218.59 $39,055.18
145 $39,055.18 $176.35 $0.00 $220.82 $39,452.35
146 $39,452.35 $176.35 $0.00 $223.07 $39,851.77
147 $39,851.77 $176.35 $0.00 $225.33 $40,253.45
148 $40,253.45 $176.35 $0.00 $227.60 $40,657.40
149 $40,657.40 $176.35 $0.00 $229.88 $41,063.63
150 $41,063.63 $176.35 $0.00 $232.18 $41,472.16
151 $41,472.16 $176.35 $0.00 $234.49 $41,883.00
152 $41,883.00 $176.35 $0.00 $236.81 $42,296.16
153 $42,296.16 $176.35 $0.00 $239.15 $42,711.66
154 $42,711.66 $176.35 $0.00 $241.50 $43,129.51
155 $43,129.51 $176.35 $0.00 $243.86 $43,549.72
156 $43,549.72 $176.35 $0.00 $246.24 $43,972.31
157 $43,972.31 $176.35 $0.00 $248.63 $44,397.29
158 $44,397.29 $176.35 $0.00 $251.03 $44,824.67
159 $44,824.67 $176.35 $0.00 $253.45 $45,254.47
160 $45,254.47 $176.35 $0.00 $255.88 $45,686.70
161 $45,686.70 $176.35 $0.00 $258.32 $46,121.37
162 $46,121.37 $176.35 $0.00 $260.78 $46,558.50
163 $46,558.50 $176.35 $0.00 $263.25 $46,998.10
164 $46,998.10 $176.35 $0.00 $265.73 $47,440.18
165 $47,440.18 $176.35 $0.00 $268.23 $47,884.76
166 $47,884.76 $176.35 $0.00 $270.75 $48,331.86
167 $48,331.86 $176.35 $0.00 $273.28 $48,781.49
168 $48,781.49 $176.35 $0.00 $275.82 $49,233.66
169 $49,233.66 $176.35 $0.00 $278.37 $49,688.38
170 $49,688.38 $176.35 $0.00 $280.95 $50,145.68
171 $50,145.68 $176.35 $0.00 $283.53 $50,605.56
172 $50,605.56 $176.35 $0.00 $286.13 $51,068.04
173 $51,068.04 $176.35 $0.00 $288.75 $51,533.14
174 $51,533.14 $176.35 $0.00 $291.38 $52,000.87
175 $52,000.87 $176.35 $0.00 $294.02 $52,471.24
176 $52,471.24 $176.35 $0.00 $296.68 $52,944.27
177 $52,944.27 $176.35 $0.00 $299.35 $53,419.97
178 $53,419.97 $176.35 $0.00 $302.04 $53,898.36
179 $53,898.36 $176.35 $0.00 $304.75 $54,379.46
180 $54,379.46 $176.35 $0.00 $307.47 $54,863.28
181 $54,863.28 $176.35 $0.00 $310.20 $55,349.83
182 $55,349.83 $176.35 $0.00 $312.96 $55,839.14
183 $55,839.14 $176.35 $0.00 $315.72 $56,331.21
184 $56,331.21 $176.35 $0.00 $318.50 $56,826.06
185 $56,826.06 $176.35 $0.00 $321.30 $57,323.71
186 $57,323.71 $176.35 $0.00 $324.12 $57,824.18
187 $57,824.18 $176.35 $0.00 $326.95 $58,327.48
188 $58,327.48 $176.35 $0.00 $329.79 $58,833.62
189 $58,833.62 $176.35 $0.00 $332.65 $59,342.62
190 $59,342.62 $176.35 $0.00 $335.53 $59,854.50
191 $59,854.50 $176.35 $0.00 $338.43 $60,369.28
192 $60,369.28 $176.35 $0.00 $341.34 $60,886.97
193 $60,886.97 $176.35 $0.00 $344.26 $61,407.58
194 $61,407.58 $176.35 $0.00 $347.21 $61,931.14
195 $61,931.14 $176.35 $0.00 $350.17 $62,457.66
196 $62,457.66 $176.35 $0.00 $353.14 $62,987.15
197 $62,987.15 $176.35 $0.00 $356.14 $63,519.64
198 $63,519.64 $176.35 $0.00 $359.15 $64,055.14
199 $64,055.14 $176.35 $0.00 $362.18 $64,593.67
200 $64,593.67 $176.35 $0.00 $365.22 $65,135.24
201 $65,135.24 $176.35 $0.00 $368.28 $65,679.87
202 $65,679.87 $176.35 $0.00 $371.36 $66,227.58
203 $66,227.58 $176.35 $0.00 $374.46 $66,778.39
204 $66,778.39 $176.35 $0.00 $377.57 $67,332.31
205 $67,332.31 $176.35 $0.00 $380.71 $67,889.37
206 $67,889.37 $176.35 $0.00 $383.86 $68,449.58
207 $68,449.58 $176.35 $0.00 $387.02 $69,012.95
208 $69,012.95 $176.35 $0.00 $390.21 $69,579.51
209 $69,579.51 $176.35 $0.00 $393.41 $70,149.27
210 $70,149.27 $176.35 $0.00 $396.63 $70,722.25
211 $70,722.25 $176.35 $0.00 $399.87 $71,298.47
212 $71,298.47 $176.35 $0.00 $403.13 $71,877.95
213 $71,877.95 $176.35 $0.00 $406.41 $72,460.71
214 $72,460.71 $176.35 $0.00 $409.70 $73,046.76
215 $73,046.76 $176.35 $0.00 $413.02 $73,636.13
216 $73,636.13 $176.35 $0.00 $416.35 $74,228.83
217 $74,228.83 $176.35 $38,712.88 $419.70 $36,112.00
218 $36,112.00 $176.35 $0.00 $204.18 $36,492.53
219 $36,492.53 $176.35 $0.00 $206.33 $36,875.21
220 $36,875.21 $176.35 $0.00 $208.50 $37,260.06
221 $37,260.06 $176.35 $0.00 $210.67 $37,647.08
222 $37,647.08 $176.35 $0.00 $212.86 $38,036.29
223 $38,036.29 $176.35 $0.00 $215.06 $38,427.70
224 $38,427.70 $176.35 $0.00 $217.28 $38,821.33
225 $38,821.33 $176.35 $0.00 $219.50 $39,217.18
226 $39,217.18 $176.35 $0.00 $221.74 $39,615.27
227 $39,615.27 $176.35 $0.00 $223.99 $40,015.61
228 $40,015.61 $176.35 $0.00 $226.25 $40,418.21
229 $40,418.21 $0.00 $40,648.52 $228.53 ($1.78)