Savings Plan and Future Cost Estimation for Fortis College Landover

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2041$84,840
Monthly savings required$377

How much will it cost to send your child to Fortis College Landover in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $169,680.25 for students enrolling in 2041 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $377.06 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$34,393.00
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 Fortis College Landover in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $377.06 $0.00 $0.00 $377.06
2 $377.06 $377.06 $0.00 $2.13 $756.25
3 $756.25 $377.06 $0.00 $4.28 $1,137.59
4 $1,137.59 $377.06 $0.00 $6.43 $1,521.08
5 $1,521.08 $377.06 $0.00 $8.60 $1,906.74
6 $1,906.74 $377.06 $0.00 $10.78 $2,294.58
7 $2,294.58 $377.06 $0.00 $12.97 $2,684.61
8 $2,684.61 $377.06 $0.00 $15.18 $3,076.85
9 $3,076.85 $377.06 $0.00 $17.40 $3,471.31
10 $3,471.31 $377.06 $0.00 $19.63 $3,868.00
11 $3,868.00 $377.06 $0.00 $21.87 $4,266.93
12 $4,266.93 $377.06 $0.00 $24.13 $4,668.12
13 $4,668.12 $377.06 $0.00 $26.39 $5,071.57
14 $5,071.57 $377.06 $0.00 $28.68 $5,477.31
15 $5,477.31 $377.06 $0.00 $30.97 $5,885.34
16 $5,885.34 $377.06 $0.00 $33.28 $6,295.68
17 $6,295.68 $377.06 $0.00 $35.60 $6,708.34
18 $6,708.34 $377.06 $0.00 $37.93 $7,123.33
19 $7,123.33 $377.06 $0.00 $40.28 $7,540.67
20 $7,540.67 $377.06 $0.00 $42.64 $7,960.37
21 $7,960.37 $377.06 $0.00 $45.01 $8,382.44
22 $8,382.44 $377.06 $0.00 $47.40 $8,806.90
23 $8,806.90 $377.06 $0.00 $49.80 $9,233.76
24 $9,233.76 $377.06 $0.00 $52.21 $9,663.03
25 $9,663.03 $377.06 $0.00 $54.64 $10,094.73
26 $10,094.73 $377.06 $0.00 $57.08 $10,528.87
27 $10,528.87 $377.06 $0.00 $59.53 $10,965.46
28 $10,965.46 $377.06 $0.00 $62.00 $11,404.52
29 $11,404.52 $377.06 $0.00 $64.48 $11,846.06
30 $11,846.06 $377.06 $0.00 $66.98 $12,290.10
31 $12,290.10 $377.06 $0.00 $69.49 $12,736.65
32 $12,736.65 $377.06 $0.00 $72.01 $13,185.72
33 $13,185.72 $377.06 $0.00 $74.55 $13,637.33
34 $13,637.33 $377.06 $0.00 $77.11 $14,091.50
35 $14,091.50 $377.06 $0.00 $79.68 $14,548.24
36 $14,548.24 $377.06 $0.00 $82.26 $15,007.56
37 $15,007.56 $377.06 $0.00 $84.85 $15,469.47
38 $15,469.47 $377.06 $0.00 $87.47 $15,934.00
39 $15,934.00 $377.06 $0.00 $90.09 $16,401.15
40 $16,401.15 $377.06 $0.00 $92.73 $16,870.94
41 $16,870.94 $377.06 $0.00 $95.39 $17,343.39
42 $17,343.39 $377.06 $0.00 $98.06 $17,818.51
43 $17,818.51 $377.06 $0.00 $100.75 $18,296.32
44 $18,296.32 $377.06 $0.00 $103.45 $18,776.83
45 $18,776.83 $377.06 $0.00 $106.17 $19,260.06
46 $19,260.06 $377.06 $0.00 $108.90 $19,746.02
47 $19,746.02 $377.06 $0.00 $111.65 $20,234.73
48 $20,234.73 $377.06 $0.00 $114.41 $20,726.20
49 $20,726.20 $377.06 $0.00 $117.19 $21,220.45
50 $21,220.45 $377.06 $0.00 $119.98 $21,717.49
51 $21,717.49 $377.06 $0.00 $122.79 $22,217.34
52 $22,217.34 $377.06 $0.00 $125.62 $22,720.02
53 $22,720.02 $377.06 $0.00 $128.46 $23,225.54
54 $23,225.54 $377.06 $0.00 $131.32 $23,733.92
55 $23,733.92 $377.06 $0.00 $134.20 $24,245.18
56 $24,245.18 $377.06 $0.00 $137.09 $24,759.33
57 $24,759.33 $377.06 $0.00 $139.99 $25,276.38
58 $25,276.38 $377.06 $0.00 $142.92 $25,796.36
59 $25,796.36 $377.06 $0.00 $145.86 $26,319.28
60 $26,319.28 $377.06 $0.00 $148.81 $26,845.15
61 $26,845.15 $377.06 $0.00 $151.79 $27,374.00
62 $27,374.00 $377.06 $0.00 $154.78 $27,905.84
63 $27,905.84 $377.06 $0.00 $157.78 $28,440.68
64 $28,440.68 $377.06 $0.00 $160.81 $28,978.55
65 $28,978.55 $377.06 $0.00 $163.85 $29,519.46
66 $29,519.46 $377.06 $0.00 $166.91 $30,063.43
67 $30,063.43 $377.06 $0.00 $169.98 $30,610.47
68 $30,610.47 $377.06 $0.00 $173.08 $31,160.61
69 $31,160.61 $377.06 $0.00 $176.19 $31,713.86
70 $31,713.86 $377.06 $0.00 $179.31 $32,270.23
71 $32,270.23 $377.06 $0.00 $182.46 $32,829.75
72 $32,829.75 $377.06 $0.00 $185.62 $33,392.43
73 $33,392.43 $377.06 $0.00 $188.81 $33,958.30
74 $33,958.30 $377.06 $0.00 $192.01 $34,527.37
75 $34,527.37 $377.06 $0.00 $195.22 $35,099.65
76 $35,099.65 $377.06 $0.00 $198.46 $35,675.17
77 $35,675.17 $377.06 $0.00 $201.71 $36,253.94
78 $36,253.94 $377.06 $0.00 $204.99 $36,835.99
79 $36,835.99 $377.06 $0.00 $208.28 $37,421.33
80 $37,421.33 $377.06 $0.00 $211.59 $38,009.98
81 $38,009.98 $377.06 $0.00 $214.91 $38,601.95
82 $38,601.95 $377.06 $0.00 $218.26 $39,197.27
83 $39,197.27 $377.06 $0.00 $221.63 $39,795.96
84 $39,795.96 $377.06 $0.00 $225.01 $40,398.03
85 $40,398.03 $377.06 $0.00 $228.42 $41,003.51
86 $41,003.51 $377.06 $0.00 $231.84 $41,612.41
87 $41,612.41 $377.06 $0.00 $235.28 $42,224.75
88 $42,224.75 $377.06 $0.00 $238.74 $42,840.55
89 $42,840.55 $377.06 $0.00 $242.23 $43,459.84
90 $43,459.84 $377.06 $0.00 $245.73 $44,082.63
91 $44,082.63 $377.06 $0.00 $249.25 $44,708.94
92 $44,708.94 $377.06 $0.00 $252.79 $45,338.79
93 $45,338.79 $377.06 $0.00 $256.35 $45,972.20
94 $45,972.20 $377.06 $0.00 $259.93 $46,609.19
95 $46,609.19 $377.06 $0.00 $263.54 $47,249.79
96 $47,249.79 $377.06 $0.00 $267.16 $47,894.01
97 $47,894.01 $377.06 $0.00 $270.80 $48,541.87
98 $48,541.87 $377.06 $0.00 $274.46 $49,193.39
99 $49,193.39 $377.06 $0.00 $278.15 $49,848.60
100 $49,848.60 $377.06 $0.00 $281.85 $50,507.51
101 $50,507.51 $377.06 $0.00 $285.58 $51,170.15
102 $51,170.15 $377.06 $0.00 $289.32 $51,836.53
103 $51,836.53 $377.06 $0.00 $293.09 $52,506.68
104 $52,506.68 $377.06 $0.00 $296.88 $53,180.62
105 $53,180.62 $377.06 $0.00 $300.69 $53,858.37
106 $53,858.37 $377.06 $0.00 $304.52 $54,539.95
107 $54,539.95 $377.06 $0.00 $308.38 $55,225.39
108 $55,225.39 $377.06 $0.00 $312.25 $55,914.70
109 $55,914.70 $377.06 $0.00 $316.15 $56,607.91
110 $56,607.91 $377.06 $0.00 $320.07 $57,305.04
111 $57,305.04 $377.06 $0.00 $324.01 $58,006.11
112 $58,006.11 $377.06 $0.00 $327.97 $58,711.14
113 $58,711.14 $377.06 $0.00 $331.96 $59,420.16
114 $59,420.16 $377.06 $0.00 $335.97 $60,133.19
115 $60,133.19 $377.06 $0.00 $340.00 $60,850.25
116 $60,850.25 $377.06 $0.00 $344.06 $61,571.37
117 $61,571.37 $377.06 $0.00 $348.13 $62,296.56
118 $62,296.56 $377.06 $0.00 $352.23 $63,025.85
119 $63,025.85 $377.06 $0.00 $356.36 $63,759.27
120 $63,759.27 $377.06 $0.00 $360.50 $64,496.83
121 $64,496.83 $377.06 $0.00 $364.67 $65,238.56
122 $65,238.56 $377.06 $0.00 $368.87 $65,984.49
123 $65,984.49 $377.06 $0.00 $373.09 $66,734.64
124 $66,734.64 $377.06 $0.00 $377.33 $67,489.03
125 $67,489.03 $377.06 $0.00 $381.59 $68,247.68
126 $68,247.68 $377.06 $0.00 $385.88 $69,010.62
127 $69,010.62 $377.06 $0.00 $390.20 $69,777.88
128 $69,777.88 $377.06 $0.00 $394.53 $70,549.47
129 $70,549.47 $377.06 $0.00 $398.90 $71,325.43
130 $71,325.43 $377.06 $0.00 $403.28 $72,105.77
131 $72,105.77 $377.06 $0.00 $407.70 $72,890.53
132 $72,890.53 $377.06 $0.00 $412.13 $73,679.72
133 $73,679.72 $377.06 $0.00 $416.60 $74,473.38
134 $74,473.38 $377.06 $0.00 $421.08 $75,271.52
135 $75,271.52 $377.06 $0.00 $425.60 $76,074.18
136 $76,074.18 $377.06 $0.00 $430.13 $76,881.37
137 $76,881.37 $377.06 $0.00 $434.70 $77,693.13
138 $77,693.13 $377.06 $0.00 $439.29 $78,509.48
139 $78,509.48 $377.06 $0.00 $443.90 $79,330.44
140 $79,330.44 $377.06 $0.00 $448.55 $80,156.05
141 $80,156.05 $377.06 $0.00 $453.21 $80,986.32
142 $80,986.32 $377.06 $0.00 $457.91 $81,821.29
143 $81,821.29 $377.06 $0.00 $462.63 $82,660.98
144 $82,660.98 $377.06 $0.00 $467.38 $83,505.42
145 $83,505.42 $377.06 $0.00 $472.15 $84,354.63
146 $84,354.63 $377.06 $0.00 $476.95 $85,208.64
147 $85,208.64 $377.06 $0.00 $481.78 $86,067.48
148 $86,067.48 $377.06 $0.00 $486.64 $86,931.18
149 $86,931.18 $377.06 $0.00 $491.52 $87,799.76
150 $87,799.76 $377.06 $0.00 $496.43 $88,673.25
151 $88,673.25 $377.06 $0.00 $501.37 $89,551.68
152 $89,551.68 $377.06 $0.00 $506.34 $90,435.08
153 $90,435.08 $377.06 $0.00 $511.33 $91,323.47
154 $91,323.47 $377.06 $0.00 $516.36 $92,216.89
155 $92,216.89 $377.06 $0.00 $521.41 $93,115.36
156 $93,115.36 $377.06 $0.00 $526.49 $94,018.91
157 $94,018.91 $377.06 $0.00 $531.60 $94,927.57
158 $94,927.57 $377.06 $0.00 $536.73 $95,841.36
159 $95,841.36 $377.06 $0.00 $541.90 $96,760.32
160 $96,760.32 $377.06 $0.00 $547.10 $97,684.48
161 $97,684.48 $377.06 $0.00 $552.32 $98,613.86
162 $98,613.86 $377.06 $0.00 $557.58 $99,548.50
163 $99,548.50 $377.06 $0.00 $562.86 $100,488.42
164 $100,488.42 $377.06 $0.00 $568.18 $101,433.66
165 $101,433.66 $377.06 $0.00 $573.52 $102,384.24
166 $102,384.24 $377.06 $0.00 $578.90 $103,340.20
167 $103,340.20 $377.06 $0.00 $584.30 $104,301.56
168 $104,301.56 $377.06 $0.00 $589.74 $105,268.36
169 $105,268.36 $377.06 $0.00 $595.20 $106,240.62
170 $106,240.62 $377.06 $0.00 $600.70 $107,218.38
171 $107,218.38 $377.06 $0.00 $606.23 $108,201.67
172 $108,201.67 $377.06 $0.00 $611.79 $109,190.52
173 $109,190.52 $377.06 $0.00 $617.38 $110,184.96
174 $110,184.96 $377.06 $0.00 $623.00 $111,185.02
175 $111,185.02 $377.06 $0.00 $628.66 $112,190.74
176 $112,190.74 $377.06 $0.00 $634.34 $113,202.14
177 $113,202.14 $377.06 $0.00 $640.06 $114,219.26
178 $114,219.26 $377.06 $0.00 $645.81 $115,242.13
179 $115,242.13 $377.06 $0.00 $651.60 $116,270.79
180 $116,270.79 $377.06 $0.00 $657.41 $117,305.26
181 $117,305.26 $377.06 $0.00 $663.26 $118,345.58
182 $118,345.58 $377.06 $0.00 $669.14 $119,391.78
183 $119,391.78 $377.06 $0.00 $675.06 $120,443.90
184 $120,443.90 $377.06 $0.00 $681.01 $121,501.97
185 $121,501.97 $377.06 $0.00 $686.99 $122,566.02
186 $122,566.02 $377.06 $0.00 $693.01 $123,636.09
187 $123,636.09 $377.06 $0.00 $699.06 $124,712.21
188 $124,712.21 $377.06 $0.00 $705.14 $125,794.41
189 $125,794.41 $377.06 $0.00 $711.26 $126,882.73
190 $126,882.73 $377.06 $0.00 $717.41 $127,977.20
191 $127,977.20 $377.06 $0.00 $723.60 $129,077.86
192 $129,077.86 $377.06 $0.00 $729.82 $130,184.74
193 $130,184.74 $377.06 $0.00 $736.08 $131,297.88
194 $131,297.88 $377.06 $0.00 $742.38 $132,417.32
195 $132,417.32 $377.06 $0.00 $748.71 $133,543.09
196 $133,543.09 $377.06 $0.00 $755.07 $134,675.22
197 $134,675.22 $377.06 $0.00 $761.47 $135,813.75
198 $135,813.75 $377.06 $0.00 $767.91 $136,958.72
199 $136,958.72 $377.06 $0.00 $774.38 $138,110.16
200 $138,110.16 $377.06 $0.00 $780.89 $139,268.11
201 $139,268.11 $377.06 $0.00 $787.44 $140,432.61
202 $140,432.61 $377.06 $0.00 $794.03 $141,603.70
203 $141,603.70 $377.06 $0.00 $800.65 $142,781.41
204 $142,781.41 $377.06 $0.00 $807.31 $143,965.78
205 $143,965.78 $377.06 $0.00 $814.00 $145,156.84
206 $145,156.84 $377.06 $0.00 $820.74 $146,354.64
207 $146,354.64 $377.06 $0.00 $827.51 $147,559.21
208 $147,559.21 $377.06 $0.00 $834.32 $148,770.59
209 $148,770.59 $377.06 $0.00 $841.17 $149,988.82
210 $149,988.82 $377.06 $0.00 $848.06 $151,213.94
211 $151,213.94 $377.06 $0.00 $854.99 $152,445.99
212 $152,445.99 $377.06 $0.00 $861.95 $153,685.00
213 $153,685.00 $377.06 $0.00 $868.96 $154,931.02
214 $154,931.02 $377.06 $0.00 $876.00 $156,184.08
215 $156,184.08 $377.06 $0.00 $883.09 $157,444.23
216 $157,444.23 $377.06 $0.00 $890.21 $158,711.50
217 $158,711.50 $377.06 $82,770.86 $897.38 $77,215.08
218 $77,215.08 $377.06 $0.00 $436.59 $78,028.73
219 $78,028.73 $377.06 $0.00 $441.19 $78,846.98
220 $78,846.98 $377.06 $0.00 $445.81 $79,669.85
221 $79,669.85 $377.06 $0.00 $450.46 $80,497.37
222 $80,497.37 $377.06 $0.00 $455.14 $81,329.57
223 $81,329.57 $377.06 $0.00 $459.85 $82,166.48
224 $82,166.48 $377.06 $0.00 $464.58 $83,008.12
225 $83,008.12 $377.06 $0.00 $469.34 $83,854.52
226 $83,854.52 $377.06 $0.00 $474.13 $84,705.71
227 $84,705.71 $377.06 $0.00 $478.94 $85,561.71
228 $85,561.71 $377.06 $0.00 $483.78 $86,422.55
229 $86,422.55 $0.00 $86,909.40 $488.65 $1.80