Savings Plan and Future Cost Estimation for Fort Scott 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$37,167
Monthly savings required$165

How much will it cost to send your child to Fort Scott Community College in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $74,334.09 for students enrolling in 2041 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $165.18 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$15,067.00
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 Fort Scott Community College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $165.18 $0.00 $0.00 $165.18
2 $165.18 $165.18 $0.00 $0.93 $331.29
3 $331.29 $165.18 $0.00 $1.87 $498.34
4 $498.34 $165.18 $0.00 $2.82 $666.34
5 $666.34 $165.18 $0.00 $3.77 $835.29
6 $835.29 $165.18 $0.00 $4.72 $1,005.19
7 $1,005.19 $165.18 $0.00 $5.68 $1,176.05
8 $1,176.05 $165.18 $0.00 $6.65 $1,347.88
9 $1,347.88 $165.18 $0.00 $7.62 $1,520.68
10 $1,520.68 $165.18 $0.00 $8.60 $1,694.46
11 $1,694.46 $165.18 $0.00 $9.58 $1,869.22
12 $1,869.22 $165.18 $0.00 $10.57 $2,044.97
13 $2,044.97 $165.18 $0.00 $11.56 $2,221.71
14 $2,221.71 $165.18 $0.00 $12.56 $2,399.45
15 $2,399.45 $165.18 $0.00 $13.57 $2,578.20
16 $2,578.20 $165.18 $0.00 $14.58 $2,757.96
17 $2,757.96 $165.18 $0.00 $15.59 $2,938.73
18 $2,938.73 $165.18 $0.00 $16.62 $3,120.53
19 $3,120.53 $165.18 $0.00 $17.64 $3,303.35
20 $3,303.35 $165.18 $0.00 $18.68 $3,487.21
21 $3,487.21 $165.18 $0.00 $19.72 $3,672.11
22 $3,672.11 $165.18 $0.00 $20.76 $3,858.05
23 $3,858.05 $165.18 $0.00 $21.81 $4,045.04
24 $4,045.04 $165.18 $0.00 $22.87 $4,233.09
25 $4,233.09 $165.18 $0.00 $23.93 $4,422.20
26 $4,422.20 $165.18 $0.00 $25.00 $4,612.38
27 $4,612.38 $165.18 $0.00 $26.08 $4,803.64
28 $4,803.64 $165.18 $0.00 $27.16 $4,995.98
29 $4,995.98 $165.18 $0.00 $28.25 $5,189.41
30 $5,189.41 $165.18 $0.00 $29.34 $5,383.93
31 $5,383.93 $165.18 $0.00 $30.44 $5,579.55
32 $5,579.55 $165.18 $0.00 $31.55 $5,776.28
33 $5,776.28 $165.18 $0.00 $32.66 $5,974.12
34 $5,974.12 $165.18 $0.00 $33.78 $6,173.08
35 $6,173.08 $165.18 $0.00 $34.90 $6,373.16
36 $6,373.16 $165.18 $0.00 $36.03 $6,574.37
37 $6,574.37 $165.18 $0.00 $37.17 $6,776.72
38 $6,776.72 $165.18 $0.00 $38.32 $6,980.22
39 $6,980.22 $165.18 $0.00 $39.47 $7,184.87
40 $7,184.87 $165.18 $0.00 $40.62 $7,390.67
41 $7,390.67 $165.18 $0.00 $41.79 $7,597.64
42 $7,597.64 $165.18 $0.00 $42.96 $7,805.78
43 $7,805.78 $165.18 $0.00 $44.14 $8,015.10
44 $8,015.10 $165.18 $0.00 $45.32 $8,225.60
45 $8,225.60 $165.18 $0.00 $46.51 $8,437.29
46 $8,437.29 $165.18 $0.00 $47.71 $8,650.18
47 $8,650.18 $165.18 $0.00 $48.91 $8,864.27
48 $8,864.27 $165.18 $0.00 $50.12 $9,079.57
49 $9,079.57 $165.18 $0.00 $51.34 $9,296.09
50 $9,296.09 $165.18 $0.00 $52.56 $9,513.83
51 $9,513.83 $165.18 $0.00 $53.79 $9,732.80
52 $9,732.80 $165.18 $0.00 $55.03 $9,953.01
53 $9,953.01 $165.18 $0.00 $56.28 $10,174.47
54 $10,174.47 $165.18 $0.00 $57.53 $10,397.18
55 $10,397.18 $165.18 $0.00 $58.79 $10,621.15
56 $10,621.15 $165.18 $0.00 $60.05 $10,846.38
57 $10,846.38 $165.18 $0.00 $61.33 $11,072.89
58 $11,072.89 $165.18 $0.00 $62.61 $11,300.68
59 $11,300.68 $165.18 $0.00 $63.90 $11,529.76
60 $11,529.76 $165.18 $0.00 $65.19 $11,760.13
61 $11,760.13 $165.18 $0.00 $66.49 $11,991.80
62 $11,991.80 $165.18 $0.00 $67.80 $12,224.78
63 $12,224.78 $165.18 $0.00 $69.12 $12,459.08
64 $12,459.08 $165.18 $0.00 $70.45 $12,694.71
65 $12,694.71 $165.18 $0.00 $71.78 $12,931.67
66 $12,931.67 $165.18 $0.00 $73.12 $13,169.97
67 $13,169.97 $165.18 $0.00 $74.46 $13,409.61
68 $13,409.61 $165.18 $0.00 $75.82 $13,650.61
69 $13,650.61 $165.18 $0.00 $77.18 $13,892.97
70 $13,892.97 $165.18 $0.00 $78.55 $14,136.70
71 $14,136.70 $165.18 $0.00 $79.93 $14,381.81
72 $14,381.81 $165.18 $0.00 $81.32 $14,628.31
73 $14,628.31 $165.18 $0.00 $82.71 $14,876.20
74 $14,876.20 $165.18 $0.00 $84.11 $15,125.49
75 $15,125.49 $165.18 $0.00 $85.52 $15,376.19
76 $15,376.19 $165.18 $0.00 $86.94 $15,628.31
77 $15,628.31 $165.18 $0.00 $88.36 $15,881.85
78 $15,881.85 $165.18 $0.00 $89.80 $16,136.83
79 $16,136.83 $165.18 $0.00 $91.24 $16,393.25
80 $16,393.25 $165.18 $0.00 $92.69 $16,651.12
81 $16,651.12 $165.18 $0.00 $94.15 $16,910.45
82 $16,910.45 $165.18 $0.00 $95.61 $17,171.24
83 $17,171.24 $165.18 $0.00 $97.09 $17,433.51
84 $17,433.51 $165.18 $0.00 $98.57 $17,697.26
85 $17,697.26 $165.18 $0.00 $100.06 $17,962.50
86 $17,962.50 $165.18 $0.00 $101.56 $18,229.24
87 $18,229.24 $165.18 $0.00 $103.07 $18,497.49
88 $18,497.49 $165.18 $0.00 $104.59 $18,767.26
89 $18,767.26 $165.18 $0.00 $106.11 $19,038.55
90 $19,038.55 $165.18 $0.00 $107.65 $19,311.38
91 $19,311.38 $165.18 $0.00 $109.19 $19,585.75
92 $19,585.75 $165.18 $0.00 $110.74 $19,861.67
93 $19,861.67 $165.18 $0.00 $112.30 $20,139.15
94 $20,139.15 $165.18 $0.00 $113.87 $20,418.20
95 $20,418.20 $165.18 $0.00 $115.45 $20,698.83
96 $20,698.83 $165.18 $0.00 $117.03 $20,981.04
97 $20,981.04 $165.18 $0.00 $118.63 $21,264.85
98 $21,264.85 $165.18 $0.00 $120.23 $21,550.26
99 $21,550.26 $165.18 $0.00 $121.85 $21,837.29
100 $21,837.29 $165.18 $0.00 $123.47 $22,125.94
101 $22,125.94 $165.18 $0.00 $125.10 $22,416.22
102 $22,416.22 $165.18 $0.00 $126.74 $22,708.14
103 $22,708.14 $165.18 $0.00 $128.40 $23,001.72
104 $23,001.72 $165.18 $0.00 $130.06 $23,296.96
105 $23,296.96 $165.18 $0.00 $131.72 $23,593.86
106 $23,593.86 $165.18 $0.00 $133.40 $23,892.44
107 $23,892.44 $165.18 $0.00 $135.09 $24,192.71
108 $24,192.71 $165.18 $0.00 $136.79 $24,494.68
109 $24,494.68 $165.18 $0.00 $138.50 $24,798.36
110 $24,798.36 $165.18 $0.00 $140.21 $25,103.75
111 $25,103.75 $165.18 $0.00 $141.94 $25,410.87
112 $25,410.87 $165.18 $0.00 $143.68 $25,719.73
113 $25,719.73 $165.18 $0.00 $145.42 $26,030.33
114 $26,030.33 $165.18 $0.00 $147.18 $26,342.69
115 $26,342.69 $165.18 $0.00 $148.95 $26,656.82
116 $26,656.82 $165.18 $0.00 $150.72 $26,972.72
117 $26,972.72 $165.18 $0.00 $152.51 $27,290.41
118 $27,290.41 $165.18 $0.00 $154.30 $27,609.89
119 $27,609.89 $165.18 $0.00 $156.11 $27,931.18
120 $27,931.18 $165.18 $0.00 $157.93 $28,254.29
121 $28,254.29 $165.18 $0.00 $159.75 $28,579.22
122 $28,579.22 $165.18 $0.00 $161.59 $28,905.99
123 $28,905.99 $165.18 $0.00 $163.44 $29,234.61
124 $29,234.61 $165.18 $0.00 $165.30 $29,565.09
125 $29,565.09 $165.18 $0.00 $167.17 $29,897.44
126 $29,897.44 $165.18 $0.00 $169.04 $30,231.66
127 $30,231.66 $165.18 $0.00 $170.93 $30,567.77
128 $30,567.77 $165.18 $0.00 $172.83 $30,905.78
129 $30,905.78 $165.18 $0.00 $174.75 $31,245.71
130 $31,245.71 $165.18 $0.00 $176.67 $31,587.56
131 $31,587.56 $165.18 $0.00 $178.60 $31,931.34
132 $31,931.34 $165.18 $0.00 $180.54 $32,277.06
133 $32,277.06 $165.18 $0.00 $182.50 $32,624.74
134 $32,624.74 $165.18 $0.00 $184.47 $32,974.39
135 $32,974.39 $165.18 $0.00 $186.44 $33,326.01
136 $33,326.01 $165.18 $0.00 $188.43 $33,679.62
137 $33,679.62 $165.18 $0.00 $190.43 $34,035.23
138 $34,035.23 $165.18 $0.00 $192.44 $34,392.85
139 $34,392.85 $165.18 $0.00 $194.46 $34,752.49
140 $34,752.49 $165.18 $0.00 $196.50 $35,114.17
141 $35,114.17 $165.18 $0.00 $198.54 $35,477.89
142 $35,477.89 $165.18 $0.00 $200.60 $35,843.67
143 $35,843.67 $165.18 $0.00 $202.67 $36,211.52
144 $36,211.52 $165.18 $0.00 $204.75 $36,581.45
145 $36,581.45 $165.18 $0.00 $206.84 $36,953.47
146 $36,953.47 $165.18 $0.00 $208.94 $37,327.59
147 $37,327.59 $165.18 $0.00 $211.06 $37,703.83
148 $37,703.83 $165.18 $0.00 $213.18 $38,082.19
149 $38,082.19 $165.18 $0.00 $215.32 $38,462.69
150 $38,462.69 $165.18 $0.00 $217.47 $38,845.34
151 $38,845.34 $165.18 $0.00 $219.64 $39,230.16
152 $39,230.16 $165.18 $0.00 $221.81 $39,617.15
153 $39,617.15 $165.18 $0.00 $224.00 $40,006.33
154 $40,006.33 $165.18 $0.00 $226.20 $40,397.71
155 $40,397.71 $165.18 $0.00 $228.41 $40,791.30
156 $40,791.30 $165.18 $0.00 $230.64 $41,187.12
157 $41,187.12 $165.18 $0.00 $232.88 $41,585.18
158 $41,585.18 $165.18 $0.00 $235.13 $41,985.49
159 $41,985.49 $165.18 $0.00 $237.39 $42,388.06
160 $42,388.06 $165.18 $0.00 $239.67 $42,792.91
161 $42,792.91 $165.18 $0.00 $241.96 $43,200.05
162 $43,200.05 $165.18 $0.00 $244.26 $43,609.49
163 $43,609.49 $165.18 $0.00 $246.57 $44,021.24
164 $44,021.24 $165.18 $0.00 $248.90 $44,435.32
165 $44,435.32 $165.18 $0.00 $251.24 $44,851.74
166 $44,851.74 $165.18 $0.00 $253.60 $45,270.52
167 $45,270.52 $165.18 $0.00 $255.97 $45,691.67
168 $45,691.67 $165.18 $0.00 $258.35 $46,115.20
169 $46,115.20 $165.18 $0.00 $260.74 $46,541.12
170 $46,541.12 $165.18 $0.00 $263.15 $46,969.45
171 $46,969.45 $165.18 $0.00 $265.57 $47,400.20
172 $47,400.20 $165.18 $0.00 $268.01 $47,833.39
173 $47,833.39 $165.18 $0.00 $270.46 $48,269.03
174 $48,269.03 $165.18 $0.00 $272.92 $48,707.13
175 $48,707.13 $165.18 $0.00 $275.40 $49,147.71
176 $49,147.71 $165.18 $0.00 $277.89 $49,590.78
177 $49,590.78 $165.18 $0.00 $280.39 $50,036.35
178 $50,036.35 $165.18 $0.00 $282.91 $50,484.44
179 $50,484.44 $165.18 $0.00 $285.45 $50,935.07
180 $50,935.07 $165.18 $0.00 $287.99 $51,388.24
181 $51,388.24 $165.18 $0.00 $290.56 $51,843.98
182 $51,843.98 $165.18 $0.00 $293.13 $52,302.29
183 $52,302.29 $165.18 $0.00 $295.72 $52,763.19
184 $52,763.19 $165.18 $0.00 $298.33 $53,226.70
185 $53,226.70 $165.18 $0.00 $300.95 $53,692.83
186 $53,692.83 $165.18 $0.00 $303.59 $54,161.60
187 $54,161.60 $165.18 $0.00 $306.24 $54,633.02
188 $54,633.02 $165.18 $0.00 $308.90 $55,107.10
189 $55,107.10 $165.18 $0.00 $311.58 $55,583.86
190 $55,583.86 $165.18 $0.00 $314.28 $56,063.32
191 $56,063.32 $165.18 $0.00 $316.99 $56,545.49
192 $56,545.49 $165.18 $0.00 $319.72 $57,030.39
193 $57,030.39 $165.18 $0.00 $322.46 $57,518.03
194 $57,518.03 $165.18 $0.00 $325.22 $58,008.43
195 $58,008.43 $165.18 $0.00 $327.99 $58,501.60
196 $58,501.60 $165.18 $0.00 $330.78 $58,997.56
197 $58,997.56 $165.18 $0.00 $333.58 $59,496.32
198 $59,496.32 $165.18 $0.00 $336.40 $59,997.90
199 $59,997.90 $165.18 $0.00 $339.24 $60,502.32
200 $60,502.32 $165.18 $0.00 $342.09 $61,009.59
201 $61,009.59 $165.18 $0.00 $344.96 $61,519.73
202 $61,519.73 $165.18 $0.00 $347.84 $62,032.75
203 $62,032.75 $165.18 $0.00 $350.74 $62,548.67
204 $62,548.67 $165.18 $0.00 $353.66 $63,067.51
205 $63,067.51 $165.18 $0.00 $356.59 $63,589.28
206 $63,589.28 $165.18 $0.00 $359.54 $64,114.00
207 $64,114.00 $165.18 $0.00 $362.51 $64,641.69
208 $64,641.69 $165.18 $0.00 $365.49 $65,172.36
209 $65,172.36 $165.18 $0.00 $368.49 $65,706.03
210 $65,706.03 $165.18 $0.00 $371.51 $66,242.72
211 $66,242.72 $165.18 $0.00 $374.55 $66,782.45
212 $66,782.45 $165.18 $0.00 $377.60 $67,325.23
213 $67,325.23 $165.18 $0.00 $380.67 $67,871.08
214 $67,871.08 $165.18 $0.00 $383.75 $68,420.01
215 $68,420.01 $165.18 $0.00 $386.86 $68,972.05
216 $68,972.05 $165.18 $0.00 $389.98 $69,527.21
217 $69,527.21 $165.18 $36,260.53 $393.12 $33,824.98
218 $33,824.98 $165.18 $0.00 $191.25 $34,181.41
219 $34,181.41 $165.18 $0.00 $193.27 $34,539.86
220 $34,539.86 $165.18 $0.00 $195.29 $34,900.33
221 $34,900.33 $165.18 $0.00 $197.33 $35,262.84
222 $35,262.84 $165.18 $0.00 $199.38 $35,627.40
223 $35,627.40 $165.18 $0.00 $201.44 $35,994.02
224 $35,994.02 $165.18 $0.00 $203.52 $36,362.72
225 $36,362.72 $165.18 $0.00 $205.60 $36,733.50
226 $36,733.50 $165.18 $0.00 $207.70 $37,106.38
227 $37,106.38 $165.18 $0.00 $209.80 $37,481.36
228 $37,481.36 $165.18 $0.00 $211.93 $37,858.47
229 $37,858.47 $0.00 $38,073.56 $214.06 ($1.03)