Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$49,459
Monthly savings required$220

How much will it cost to send your child to Prince George's Community College in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $98,918.07 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $219.81 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$20,050.00
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 Prince George's Community College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $219.81 $0.00 $0.00 $219.81
2 $219.81 $219.81 $0.00 $1.24 $440.86
3 $440.86 $219.81 $0.00 $2.49 $663.16
4 $663.16 $219.81 $0.00 $3.75 $886.72
5 $886.72 $219.81 $0.00 $5.01 $1,111.54
6 $1,111.54 $219.81 $0.00 $6.28 $1,337.63
7 $1,337.63 $219.81 $0.00 $7.56 $1,565.00
8 $1,565.00 $219.81 $0.00 $8.85 $1,793.66
9 $1,793.66 $219.81 $0.00 $10.14 $2,023.61
10 $2,023.61 $219.81 $0.00 $11.44 $2,254.86
11 $2,254.86 $219.81 $0.00 $12.75 $2,487.42
12 $2,487.42 $219.81 $0.00 $14.06 $2,721.29
13 $2,721.29 $219.81 $0.00 $15.39 $2,956.49
14 $2,956.49 $219.81 $0.00 $16.72 $3,193.02
15 $3,193.02 $219.81 $0.00 $18.05 $3,430.88
16 $3,430.88 $219.81 $0.00 $19.40 $3,670.09
17 $3,670.09 $219.81 $0.00 $20.75 $3,910.65
18 $3,910.65 $219.81 $0.00 $22.11 $4,152.57
19 $4,152.57 $219.81 $0.00 $23.48 $4,395.86
20 $4,395.86 $219.81 $0.00 $24.85 $4,640.52
21 $4,640.52 $219.81 $0.00 $26.24 $4,886.57
22 $4,886.57 $219.81 $0.00 $27.63 $5,134.01
23 $5,134.01 $219.81 $0.00 $29.03 $5,382.85
24 $5,382.85 $219.81 $0.00 $30.44 $5,633.10
25 $5,633.10 $219.81 $0.00 $31.85 $5,884.76
26 $5,884.76 $219.81 $0.00 $33.27 $6,137.84
27 $6,137.84 $219.81 $0.00 $34.70 $6,392.35
28 $6,392.35 $219.81 $0.00 $36.14 $6,648.30
29 $6,648.30 $219.81 $0.00 $37.59 $6,905.70
30 $6,905.70 $219.81 $0.00 $39.05 $7,164.56
31 $7,164.56 $219.81 $0.00 $40.51 $7,424.88
32 $7,424.88 $219.81 $0.00 $41.98 $7,686.67
33 $7,686.67 $219.81 $0.00 $43.46 $7,949.94
34 $7,949.94 $219.81 $0.00 $44.95 $8,214.70
35 $8,214.70 $219.81 $0.00 $46.45 $8,480.96
36 $8,480.96 $219.81 $0.00 $47.95 $8,748.72
37 $8,748.72 $219.81 $0.00 $49.47 $9,018.00
38 $9,018.00 $219.81 $0.00 $50.99 $9,288.80
39 $9,288.80 $219.81 $0.00 $52.52 $9,561.13
40 $9,561.13 $219.81 $0.00 $54.06 $9,835.00
41 $9,835.00 $219.81 $0.00 $55.61 $10,110.42
42 $10,110.42 $219.81 $0.00 $57.17 $10,387.40
43 $10,387.40 $219.81 $0.00 $58.73 $10,665.94
44 $10,665.94 $219.81 $0.00 $60.31 $10,946.06
45 $10,946.06 $219.81 $0.00 $61.89 $11,227.76
46 $11,227.76 $219.81 $0.00 $63.48 $11,511.05
47 $11,511.05 $219.81 $0.00 $65.09 $11,795.95
48 $11,795.95 $219.81 $0.00 $66.70 $12,082.46
49 $12,082.46 $219.81 $0.00 $68.32 $12,370.59
50 $12,370.59 $219.81 $0.00 $69.95 $12,660.35
51 $12,660.35 $219.81 $0.00 $71.58 $12,951.74
52 $12,951.74 $219.81 $0.00 $73.23 $13,244.78
53 $13,244.78 $219.81 $0.00 $74.89 $13,539.48
54 $13,539.48 $219.81 $0.00 $76.55 $13,835.84
55 $13,835.84 $219.81 $0.00 $78.23 $14,133.88
56 $14,133.88 $219.81 $0.00 $79.92 $14,433.61
57 $14,433.61 $219.81 $0.00 $81.61 $14,735.03
58 $14,735.03 $219.81 $0.00 $83.31 $15,038.15
59 $15,038.15 $219.81 $0.00 $85.03 $15,342.99
60 $15,342.99 $219.81 $0.00 $86.75 $15,649.55
61 $15,649.55 $219.81 $0.00 $88.48 $15,957.84
62 $15,957.84 $219.81 $0.00 $90.23 $16,267.88
63 $16,267.88 $219.81 $0.00 $91.98 $16,579.67
64 $16,579.67 $219.81 $0.00 $93.74 $16,893.22
65 $16,893.22 $219.81 $0.00 $95.52 $17,208.55
66 $17,208.55 $219.81 $0.00 $97.30 $17,525.66
67 $17,525.66 $219.81 $0.00 $99.09 $17,844.56
68 $17,844.56 $219.81 $0.00 $100.90 $18,165.27
69 $18,165.27 $219.81 $0.00 $102.71 $18,487.79
70 $18,487.79 $219.81 $0.00 $104.53 $18,812.13
71 $18,812.13 $219.81 $0.00 $106.37 $19,138.31
72 $19,138.31 $219.81 $0.00 $108.21 $19,466.33
73 $19,466.33 $219.81 $0.00 $110.07 $19,796.21
74 $19,796.21 $219.81 $0.00 $111.93 $20,127.95
75 $20,127.95 $219.81 $0.00 $113.81 $20,461.57
76 $20,461.57 $219.81 $0.00 $115.69 $20,797.07
77 $20,797.07 $219.81 $0.00 $117.59 $21,134.47
78 $21,134.47 $219.81 $0.00 $119.50 $21,473.78
79 $21,473.78 $219.81 $0.00 $121.42 $21,815.01
80 $21,815.01 $219.81 $0.00 $123.35 $22,158.17
81 $22,158.17 $219.81 $0.00 $125.29 $22,503.27
82 $22,503.27 $219.81 $0.00 $127.24 $22,850.32
83 $22,850.32 $219.81 $0.00 $129.20 $23,199.33
84 $23,199.33 $219.81 $0.00 $131.17 $23,550.31
85 $23,550.31 $219.81 $0.00 $133.16 $23,903.28
86 $23,903.28 $219.81 $0.00 $135.15 $24,258.24
87 $24,258.24 $219.81 $0.00 $137.16 $24,615.21
88 $24,615.21 $219.81 $0.00 $139.18 $24,974.20
89 $24,974.20 $219.81 $0.00 $141.21 $25,335.22
90 $25,335.22 $219.81 $0.00 $143.25 $25,698.28
91 $25,698.28 $219.81 $0.00 $145.30 $26,063.39
92 $26,063.39 $219.81 $0.00 $147.37 $26,430.57
93 $26,430.57 $219.81 $0.00 $149.44 $26,799.82
94 $26,799.82 $219.81 $0.00 $151.53 $27,171.16
95 $27,171.16 $219.81 $0.00 $153.63 $27,544.60
96 $27,544.60 $219.81 $0.00 $155.74 $27,920.15
97 $27,920.15 $219.81 $0.00 $157.86 $28,297.82
98 $28,297.82 $219.81 $0.00 $160.00 $28,677.63
99 $28,677.63 $219.81 $0.00 $162.15 $29,059.59
100 $29,059.59 $219.81 $0.00 $164.31 $29,443.71
101 $29,443.71 $219.81 $0.00 $166.48 $29,830.00
102 $29,830.00 $219.81 $0.00 $168.66 $30,218.47
103 $30,218.47 $219.81 $0.00 $170.86 $30,609.14
104 $30,609.14 $219.81 $0.00 $173.07 $31,002.02
105 $31,002.02 $219.81 $0.00 $175.29 $31,397.12
106 $31,397.12 $219.81 $0.00 $177.52 $31,794.45
107 $31,794.45 $219.81 $0.00 $179.77 $32,194.03
108 $32,194.03 $219.81 $0.00 $182.03 $32,595.87
109 $32,595.87 $219.81 $0.00 $184.30 $32,999.98
110 $32,999.98 $219.81 $0.00 $186.59 $33,406.38
111 $33,406.38 $219.81 $0.00 $188.88 $33,815.07
112 $33,815.07 $219.81 $0.00 $191.20 $34,226.08
113 $34,226.08 $219.81 $0.00 $193.52 $34,639.41
114 $34,639.41 $219.81 $0.00 $195.86 $35,055.08
115 $35,055.08 $219.81 $0.00 $198.21 $35,473.10
116 $35,473.10 $219.81 $0.00 $200.57 $35,893.48
117 $35,893.48 $219.81 $0.00 $202.95 $36,316.24
118 $36,316.24 $219.81 $0.00 $205.34 $36,741.39
119 $36,741.39 $219.81 $0.00 $207.74 $37,168.94
120 $37,168.94 $219.81 $0.00 $210.16 $37,598.91
121 $37,598.91 $219.81 $0.00 $212.59 $38,031.31
122 $38,031.31 $219.81 $0.00 $215.03 $38,466.15
123 $38,466.15 $219.81 $0.00 $217.49 $38,903.45
124 $38,903.45 $219.81 $0.00 $219.97 $39,343.23
125 $39,343.23 $219.81 $0.00 $222.45 $39,785.49
126 $39,785.49 $219.81 $0.00 $224.95 $40,230.25
127 $40,230.25 $219.81 $0.00 $227.47 $40,677.53
128 $40,677.53 $219.81 $0.00 $230.00 $41,127.34
129 $41,127.34 $219.81 $0.00 $232.54 $41,579.69
130 $41,579.69 $219.81 $0.00 $235.10 $42,034.60
131 $42,034.60 $219.81 $0.00 $237.67 $42,492.08
132 $42,492.08 $219.81 $0.00 $240.26 $42,952.15
133 $42,952.15 $219.81 $0.00 $242.86 $43,414.82
134 $43,414.82 $219.81 $0.00 $245.47 $43,880.10
135 $43,880.10 $219.81 $0.00 $248.10 $44,348.01
136 $44,348.01 $219.81 $0.00 $250.75 $44,818.57
137 $44,818.57 $219.81 $0.00 $253.41 $45,291.79
138 $45,291.79 $219.81 $0.00 $256.09 $45,767.69
139 $45,767.69 $219.81 $0.00 $258.78 $46,246.28
140 $46,246.28 $219.81 $0.00 $261.48 $46,727.57
141 $46,727.57 $219.81 $0.00 $264.20 $47,211.58
142 $47,211.58 $219.81 $0.00 $266.94 $47,698.33
143 $47,698.33 $219.81 $0.00 $269.69 $48,187.83
144 $48,187.83 $219.81 $0.00 $272.46 $48,680.10
145 $48,680.10 $219.81 $0.00 $275.24 $49,175.15
146 $49,175.15 $219.81 $0.00 $278.04 $49,673.00
147 $49,673.00 $219.81 $0.00 $280.86 $50,173.67
148 $50,173.67 $219.81 $0.00 $283.69 $50,677.17
149 $50,677.17 $219.81 $0.00 $286.54 $51,183.52
150 $51,183.52 $219.81 $0.00 $289.40 $51,692.73
151 $51,692.73 $219.81 $0.00 $292.28 $52,204.82
152 $52,204.82 $219.81 $0.00 $295.17 $52,719.80
153 $52,719.80 $219.81 $0.00 $298.09 $53,237.70
154 $53,237.70 $219.81 $0.00 $301.01 $53,758.52
155 $53,758.52 $219.81 $0.00 $303.96 $54,282.29
156 $54,282.29 $219.81 $0.00 $306.92 $54,809.02
157 $54,809.02 $219.81 $0.00 $309.90 $55,338.73
158 $55,338.73 $219.81 $0.00 $312.89 $55,871.43
159 $55,871.43 $219.81 $0.00 $315.91 $56,407.15
160 $56,407.15 $219.81 $0.00 $318.93 $56,945.89
161 $56,945.89 $219.81 $0.00 $321.98 $57,487.68
162 $57,487.68 $219.81 $0.00 $325.04 $58,032.53
163 $58,032.53 $219.81 $0.00 $328.12 $58,580.46
164 $58,580.46 $219.81 $0.00 $331.22 $59,131.49
165 $59,131.49 $219.81 $0.00 $334.34 $59,685.64
166 $59,685.64 $219.81 $0.00 $337.47 $60,242.92
167 $60,242.92 $219.81 $0.00 $340.62 $60,803.35
168 $60,803.35 $219.81 $0.00 $343.79 $61,366.95
169 $61,366.95 $219.81 $0.00 $346.98 $61,933.74
170 $61,933.74 $219.81 $0.00 $350.18 $62,503.73
171 $62,503.73 $219.81 $0.00 $353.41 $63,076.95
172 $63,076.95 $219.81 $0.00 $356.65 $63,653.41
173 $63,653.41 $219.81 $0.00 $359.91 $64,233.13
174 $64,233.13 $219.81 $0.00 $363.18 $64,816.12
175 $64,816.12 $219.81 $0.00 $366.48 $65,402.41
176 $65,402.41 $219.81 $0.00 $369.79 $65,992.01
177 $65,992.01 $219.81 $0.00 $373.13 $66,584.95
178 $66,584.95 $219.81 $0.00 $376.48 $67,181.24
179 $67,181.24 $219.81 $0.00 $379.85 $67,780.90
180 $67,780.90 $219.81 $0.00 $383.24 $68,383.95
181 $68,383.95 $219.81 $0.00 $386.65 $68,990.41
182 $68,990.41 $219.81 $0.00 $390.08 $69,600.30
183 $69,600.30 $219.81 $0.00 $393.53 $70,213.64
184 $70,213.64 $219.81 $0.00 $397.00 $70,830.45
185 $70,830.45 $219.81 $0.00 $400.49 $71,450.75
186 $71,450.75 $219.81 $0.00 $403.99 $72,074.55
187 $72,074.55 $219.81 $0.00 $407.52 $72,701.88
188 $72,701.88 $219.81 $0.00 $411.07 $73,332.76
189 $73,332.76 $219.81 $0.00 $414.63 $73,967.20
190 $73,967.20 $219.81 $0.00 $418.22 $74,605.23
191 $74,605.23 $219.81 $0.00 $421.83 $75,246.87
192 $75,246.87 $219.81 $0.00 $425.46 $75,892.14
193 $75,892.14 $219.81 $0.00 $429.11 $76,541.06
194 $76,541.06 $219.81 $0.00 $432.77 $77,193.64
195 $77,193.64 $219.81 $0.00 $436.46 $77,849.91
196 $77,849.91 $219.81 $0.00 $440.17 $78,509.89
197 $78,509.89 $219.81 $0.00 $443.91 $79,173.61
198 $79,173.61 $219.81 $0.00 $447.66 $79,841.08
199 $79,841.08 $219.81 $0.00 $451.43 $80,512.32
200 $80,512.32 $219.81 $0.00 $455.23 $81,187.36
201 $81,187.36 $219.81 $0.00 $459.05 $81,866.22
202 $81,866.22 $219.81 $0.00 $462.88 $82,548.91
203 $82,548.91 $219.81 $0.00 $466.74 $83,235.46
204 $83,235.46 $219.81 $0.00 $470.63 $83,925.90
205 $83,925.90 $219.81 $0.00 $474.53 $84,620.24
206 $84,620.24 $219.81 $0.00 $478.46 $85,318.51
207 $85,318.51 $219.81 $0.00 $482.40 $86,020.72
208 $86,020.72 $219.81 $0.00 $486.37 $86,726.90
209 $86,726.90 $219.81 $0.00 $490.37 $87,437.08
210 $87,437.08 $219.81 $0.00 $494.38 $88,151.27
211 $88,151.27 $219.81 $0.00 $498.42 $88,869.50
212 $88,869.50 $219.81 $0.00 $502.48 $89,591.79
213 $89,591.79 $219.81 $0.00 $506.57 $90,318.17
214 $90,318.17 $219.81 $0.00 $510.67 $91,048.65
215 $91,048.65 $219.81 $0.00 $514.80 $91,783.26
216 $91,783.26 $219.81 $0.00 $518.96 $92,522.03
217 $92,522.03 $219.81 $48,252.72 $523.13 $45,012.25
218 $45,012.25 $219.81 $0.00 $254.51 $45,486.57
219 $45,486.57 $219.81 $0.00 $257.19 $45,963.57
220 $45,963.57 $219.81 $0.00 $259.88 $46,443.26
221 $46,443.26 $219.81 $0.00 $262.60 $46,925.67
222 $46,925.67 $219.81 $0.00 $265.32 $47,410.80
223 $47,410.80 $219.81 $0.00 $268.07 $47,898.68
224 $47,898.68 $219.81 $0.00 $270.83 $48,389.32
225 $48,389.32 $219.81 $0.00 $273.60 $48,882.73
226 $48,882.73 $219.81 $0.00 $276.39 $49,378.93
227 $49,378.93 $219.81 $0.00 $279.20 $49,877.94
228 $49,877.94 $219.81 $0.00 $282.02 $50,379.77
229 $50,379.77 $0.00 $50,665.35 $284.85 ($0.73)