Savings Plan and Future Cost Estimation for Edgecombe Community College

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2042$62,223
Monthly savings required$276

How much will it cost to send your child to Edgecombe Community College in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $124,446.03 for students enrolling in 2042 if tuition increases average 7% per year until then.   Assuming you have no current college savings, monthly deposits of $276.45 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$17,787.00
Years until enrollment18
Annual Tuition Increase7%
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 Edgecombe Community College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $276.45 $0.00 $0.00 $276.45
2 $276.45 $276.45 $0.00 $1.56 $554.46
3 $554.46 $276.45 $0.00 $3.13 $834.04
4 $834.04 $276.45 $0.00 $4.72 $1,115.21
5 $1,115.21 $276.45 $0.00 $6.31 $1,397.97
6 $1,397.97 $276.45 $0.00 $7.90 $1,682.32
7 $1,682.32 $276.45 $0.00 $9.51 $1,968.28
8 $1,968.28 $276.45 $0.00 $11.13 $2,255.86
9 $2,255.86 $276.45 $0.00 $12.75 $2,545.06
10 $2,545.06 $276.45 $0.00 $14.39 $2,835.90
11 $2,835.90 $276.45 $0.00 $16.03 $3,128.38
12 $3,128.38 $276.45 $0.00 $17.69 $3,422.52
13 $3,422.52 $276.45 $0.00 $19.35 $3,718.32
14 $3,718.32 $276.45 $0.00 $21.02 $4,015.79
15 $4,015.79 $276.45 $0.00 $22.71 $4,314.95
16 $4,314.95 $276.45 $0.00 $24.40 $4,615.80
17 $4,615.80 $276.45 $0.00 $26.10 $4,918.35
18 $4,918.35 $276.45 $0.00 $27.81 $5,222.61
19 $5,222.61 $276.45 $0.00 $29.53 $5,528.59
20 $5,528.59 $276.45 $0.00 $31.26 $5,836.30
21 $5,836.30 $276.45 $0.00 $33.00 $6,145.75
22 $6,145.75 $276.45 $0.00 $34.75 $6,456.95
23 $6,456.95 $276.45 $0.00 $36.51 $6,769.91
24 $6,769.91 $276.45 $0.00 $38.28 $7,084.64
25 $7,084.64 $276.45 $0.00 $40.06 $7,401.15
26 $7,401.15 $276.45 $0.00 $41.85 $7,719.45
27 $7,719.45 $276.45 $0.00 $43.65 $8,039.55
28 $8,039.55 $276.45 $0.00 $45.46 $8,361.46
29 $8,361.46 $276.45 $0.00 $47.28 $8,685.19
30 $8,685.19 $276.45 $0.00 $49.11 $9,010.75
31 $9,010.75 $276.45 $0.00 $50.95 $9,338.15
32 $9,338.15 $276.45 $0.00 $52.80 $9,667.40
33 $9,667.40 $276.45 $0.00 $54.66 $9,998.51
34 $9,998.51 $276.45 $0.00 $56.53 $10,331.49
35 $10,331.49 $276.45 $0.00 $58.42 $10,666.36
36 $10,666.36 $276.45 $0.00 $60.31 $11,003.12
37 $11,003.12 $276.45 $0.00 $62.21 $11,341.78
38 $11,341.78 $276.45 $0.00 $64.13 $11,682.36
39 $11,682.36 $276.45 $0.00 $66.05 $12,024.86
40 $12,024.86 $276.45 $0.00 $67.99 $12,369.30
41 $12,369.30 $276.45 $0.00 $69.94 $12,715.69
42 $12,715.69 $276.45 $0.00 $71.90 $13,064.04
43 $13,064.04 $276.45 $0.00 $73.87 $13,414.36
44 $13,414.36 $276.45 $0.00 $75.85 $13,766.66
45 $13,766.66 $276.45 $0.00 $77.84 $14,120.95
46 $14,120.95 $276.45 $0.00 $79.84 $14,477.24
47 $14,477.24 $276.45 $0.00 $81.86 $14,835.55
48 $14,835.55 $276.45 $0.00 $83.88 $15,195.88
49 $15,195.88 $276.45 $0.00 $85.92 $15,558.25
50 $15,558.25 $276.45 $0.00 $87.97 $15,922.67
51 $15,922.67 $276.45 $0.00 $90.03 $16,289.15
52 $16,289.15 $276.45 $0.00 $92.10 $16,657.70
53 $16,657.70 $276.45 $0.00 $94.19 $17,028.34
54 $17,028.34 $276.45 $0.00 $96.28 $17,401.07
55 $17,401.07 $276.45 $0.00 $98.39 $17,775.91
56 $17,775.91 $276.45 $0.00 $100.51 $18,152.87
57 $18,152.87 $276.45 $0.00 $102.64 $18,531.96
58 $18,531.96 $276.45 $0.00 $104.78 $18,913.19
59 $18,913.19 $276.45 $0.00 $106.94 $19,296.58
60 $19,296.58 $276.45 $0.00 $109.11 $19,682.14
61 $19,682.14 $276.45 $0.00 $111.29 $20,069.88
62 $20,069.88 $276.45 $0.00 $113.48 $20,459.81
63 $20,459.81 $276.45 $0.00 $115.68 $20,851.94
64 $20,851.94 $276.45 $0.00 $117.90 $21,246.29
65 $21,246.29 $276.45 $0.00 $120.13 $21,642.87
66 $21,642.87 $276.45 $0.00 $122.37 $22,041.69
67 $22,041.69 $276.45 $0.00 $124.63 $22,442.77
68 $22,442.77 $276.45 $0.00 $126.89 $22,846.11
69 $22,846.11 $276.45 $0.00 $129.18 $23,251.74
70 $23,251.74 $276.45 $0.00 $131.47 $23,659.66
71 $23,659.66 $276.45 $0.00 $133.78 $24,069.89
72 $24,069.89 $276.45 $0.00 $136.09 $24,482.43
73 $24,482.43 $276.45 $0.00 $138.43 $24,897.31
74 $24,897.31 $276.45 $0.00 $140.77 $25,314.53
75 $25,314.53 $276.45 $0.00 $143.13 $25,734.11
76 $25,734.11 $276.45 $0.00 $145.50 $26,156.06
77 $26,156.06 $276.45 $0.00 $147.89 $26,580.40
78 $26,580.40 $276.45 $0.00 $150.29 $27,007.14
79 $27,007.14 $276.45 $0.00 $152.70 $27,436.29
80 $27,436.29 $276.45 $0.00 $155.13 $27,867.87
81 $27,867.87 $276.45 $0.00 $157.57 $28,301.89
82 $28,301.89 $276.45 $0.00 $160.02 $28,738.36
83 $28,738.36 $276.45 $0.00 $162.49 $29,177.30
84 $29,177.30 $276.45 $0.00 $164.97 $29,618.72
85 $29,618.72 $276.45 $0.00 $167.47 $30,062.64
86 $30,062.64 $276.45 $0.00 $169.98 $30,509.07
87 $30,509.07 $276.45 $0.00 $172.50 $30,958.02
88 $30,958.02 $276.45 $0.00 $175.04 $31,409.51
89 $31,409.51 $276.45 $0.00 $177.59 $31,863.55
90 $31,863.55 $276.45 $0.00 $180.16 $32,320.16
91 $32,320.16 $276.45 $0.00 $182.74 $32,779.35
92 $32,779.35 $276.45 $0.00 $185.34 $33,241.14
93 $33,241.14 $276.45 $0.00 $187.95 $33,705.54
94 $33,705.54 $276.45 $0.00 $190.58 $34,172.57
95 $34,172.57 $276.45 $0.00 $193.22 $34,642.24
96 $34,642.24 $276.45 $0.00 $195.87 $35,114.56
97 $35,114.56 $276.45 $0.00 $198.54 $35,589.55
98 $35,589.55 $276.45 $0.00 $201.23 $36,067.23
99 $36,067.23 $276.45 $0.00 $203.93 $36,547.61
100 $36,547.61 $276.45 $0.00 $206.65 $37,030.71
101 $37,030.71 $276.45 $0.00 $209.38 $37,516.54
102 $37,516.54 $276.45 $0.00 $212.12 $38,005.11
103 $38,005.11 $276.45 $0.00 $214.89 $38,496.45
104 $38,496.45 $276.45 $0.00 $217.66 $38,990.56
105 $38,990.56 $276.45 $0.00 $220.46 $39,487.47
106 $39,487.47 $276.45 $0.00 $223.27 $39,987.19
107 $39,987.19 $276.45 $0.00 $226.09 $40,489.73
108 $40,489.73 $276.45 $0.00 $228.93 $40,995.11
109 $40,995.11 $276.45 $0.00 $231.79 $41,503.35
110 $41,503.35 $276.45 $0.00 $234.67 $42,014.47
111 $42,014.47 $276.45 $0.00 $237.56 $42,528.48
112 $42,528.48 $276.45 $0.00 $240.46 $43,045.39
113 $43,045.39 $276.45 $0.00 $243.38 $43,565.22
114 $43,565.22 $276.45 $0.00 $246.32 $44,087.99
115 $44,087.99 $276.45 $0.00 $249.28 $44,613.72
116 $44,613.72 $276.45 $0.00 $252.25 $45,142.42
117 $45,142.42 $276.45 $0.00 $255.24 $45,674.11
118 $45,674.11 $276.45 $0.00 $258.25 $46,208.81
119 $46,208.81 $276.45 $0.00 $261.27 $46,746.53
120 $46,746.53 $276.45 $0.00 $264.31 $47,287.29
121 $47,287.29 $276.45 $0.00 $267.37 $47,831.11
122 $47,831.11 $276.45 $0.00 $270.44 $48,378.00
123 $48,378.00 $276.45 $0.00 $273.54 $48,927.99
124 $48,927.99 $276.45 $0.00 $276.65 $49,481.09
125 $49,481.09 $276.45 $0.00 $279.77 $50,037.31
126 $50,037.31 $276.45 $0.00 $282.92 $50,596.68
127 $50,596.68 $276.45 $0.00 $286.08 $51,159.21
128 $51,159.21 $276.45 $0.00 $289.26 $51,724.92
129 $51,724.92 $276.45 $0.00 $292.46 $52,293.83
130 $52,293.83 $276.45 $0.00 $295.68 $52,865.96
131 $52,865.96 $276.45 $0.00 $298.91 $53,441.32
132 $53,441.32 $276.45 $0.00 $302.16 $54,019.93
133 $54,019.93 $276.45 $0.00 $305.44 $54,601.82
134 $54,601.82 $276.45 $0.00 $308.73 $55,187.00
135 $55,187.00 $276.45 $0.00 $312.04 $55,775.49
136 $55,775.49 $276.45 $0.00 $315.36 $56,367.30
137 $56,367.30 $276.45 $0.00 $318.71 $56,962.46
138 $56,962.46 $276.45 $0.00 $322.07 $57,560.98
139 $57,560.98 $276.45 $0.00 $325.46 $58,162.89
140 $58,162.89 $276.45 $0.00 $328.86 $58,768.20
141 $58,768.20 $276.45 $0.00 $332.28 $59,376.93
142 $59,376.93 $276.45 $0.00 $335.73 $59,989.11
143 $59,989.11 $276.45 $0.00 $339.19 $60,604.75
144 $60,604.75 $276.45 $0.00 $342.67 $61,223.87
145 $61,223.87 $276.45 $0.00 $346.17 $61,846.49
146 $61,846.49 $276.45 $0.00 $349.69 $62,472.63
147 $62,472.63 $276.45 $0.00 $353.23 $63,102.31
148 $63,102.31 $276.45 $0.00 $356.79 $63,735.55
149 $63,735.55 $276.45 $0.00 $360.37 $64,372.37
150 $64,372.37 $276.45 $0.00 $363.97 $65,012.79
151 $65,012.79 $276.45 $0.00 $367.59 $65,656.83
152 $65,656.83 $276.45 $0.00 $371.23 $66,304.51
153 $66,304.51 $276.45 $0.00 $374.90 $66,955.86
154 $66,955.86 $276.45 $0.00 $378.58 $67,610.89
155 $67,610.89 $276.45 $0.00 $382.28 $68,269.62
156 $68,269.62 $276.45 $0.00 $386.01 $68,932.08
157 $68,932.08 $276.45 $0.00 $389.75 $69,598.28
158 $69,598.28 $276.45 $0.00 $393.52 $70,268.25
159 $70,268.25 $276.45 $0.00 $397.31 $70,942.01
160 $70,942.01 $276.45 $0.00 $401.12 $71,619.58
161 $71,619.58 $276.45 $0.00 $404.95 $72,300.98
162 $72,300.98 $276.45 $0.00 $408.80 $72,986.23
163 $72,986.23 $276.45 $0.00 $412.67 $73,675.35
164 $73,675.35 $276.45 $0.00 $416.57 $74,368.37
165 $74,368.37 $276.45 $0.00 $420.49 $75,065.31
166 $75,065.31 $276.45 $0.00 $424.43 $75,766.19
167 $75,766.19 $276.45 $0.00 $428.39 $76,471.03
168 $76,471.03 $276.45 $0.00 $432.38 $77,179.86
169 $77,179.86 $276.45 $0.00 $436.39 $77,892.70
170 $77,892.70 $276.45 $0.00 $440.42 $78,609.57
171 $78,609.57 $276.45 $0.00 $444.47 $79,330.49
172 $79,330.49 $276.45 $0.00 $448.55 $80,055.49
173 $80,055.49 $276.45 $0.00 $452.65 $80,784.59
174 $80,784.59 $276.45 $0.00 $456.77 $81,517.81
175 $81,517.81 $276.45 $0.00 $460.91 $82,255.17
176 $82,255.17 $276.45 $0.00 $465.08 $82,996.70
177 $82,996.70 $276.45 $0.00 $469.28 $83,742.43
178 $83,742.43 $276.45 $0.00 $473.49 $84,492.37
179 $84,492.37 $276.45 $0.00 $477.73 $85,246.55
180 $85,246.55 $276.45 $0.00 $482.00 $86,005.00
181 $86,005.00 $276.45 $0.00 $486.28 $86,767.73
182 $86,767.73 $276.45 $0.00 $490.60 $87,534.78
183 $87,534.78 $276.45 $0.00 $494.93 $88,306.16
184 $88,306.16 $276.45 $0.00 $499.30 $89,081.91
185 $89,081.91 $276.45 $0.00 $503.68 $89,862.04
186 $89,862.04 $276.45 $0.00 $508.09 $90,646.58
187 $90,646.58 $276.45 $0.00 $512.53 $91,435.56
188 $91,435.56 $276.45 $0.00 $516.99 $92,229.00
189 $92,229.00 $276.45 $0.00 $521.48 $93,026.93
190 $93,026.93 $276.45 $0.00 $525.99 $93,829.37
191 $93,829.37 $276.45 $0.00 $530.52 $94,636.34
192 $94,636.34 $276.45 $0.00 $535.09 $95,447.88
193 $95,447.88 $276.45 $0.00 $539.68 $96,264.01
194 $96,264.01 $276.45 $0.00 $544.29 $97,084.75
195 $97,084.75 $276.45 $0.00 $548.93 $97,910.13
196 $97,910.13 $276.45 $0.00 $553.60 $98,740.18
197 $98,740.18 $276.45 $0.00 $558.29 $99,574.92
198 $99,574.92 $276.45 $0.00 $563.01 $100,414.38
199 $100,414.38 $276.45 $0.00 $567.76 $101,258.59
200 $101,258.59 $276.45 $0.00 $572.53 $102,107.57
201 $102,107.57 $276.45 $0.00 $577.33 $102,961.35
202 $102,961.35 $276.45 $0.00 $582.16 $103,819.96
203 $103,819.96 $276.45 $0.00 $587.01 $104,683.42
204 $104,683.42 $276.45 $0.00 $591.90 $105,551.77
205 $105,551.77 $276.45 $0.00 $596.81 $106,425.03
206 $106,425.03 $276.45 $0.00 $601.74 $107,303.22
207 $107,303.22 $276.45 $0.00 $606.71 $108,186.38
208 $108,186.38 $276.45 $0.00 $611.70 $109,074.53
209 $109,074.53 $276.45 $0.00 $616.72 $109,967.70
210 $109,967.70 $276.45 $0.00 $621.77 $110,865.92
211 $110,865.92 $276.45 $0.00 $626.85 $111,769.22
212 $111,769.22 $276.45 $0.00 $631.96 $112,677.63
213 $112,677.63 $276.45 $0.00 $637.10 $113,591.18
214 $113,591.18 $276.45 $0.00 $642.26 $114,509.89
215 $114,509.89 $276.45 $0.00 $647.46 $115,433.80
216 $115,433.80 $276.45 $0.00 $652.68 $116,362.93
217 $116,362.93 $276.45 $60,118.86 $657.93 $57,178.45
218 $57,178.45 $276.45 $0.00 $323.30 $57,778.20
219 $57,778.20 $276.45 $0.00 $326.69 $58,381.34
220 $58,381.34 $276.45 $0.00 $330.10 $58,987.89
221 $58,987.89 $276.45 $0.00 $333.53 $59,597.87
222 $59,597.87 $276.45 $0.00 $336.98 $60,211.30
223 $60,211.30 $276.45 $0.00 $340.44 $60,828.19
224 $60,828.19 $276.45 $0.00 $343.93 $61,448.57
225 $61,448.57 $276.45 $0.00 $347.44 $62,072.46
226 $62,072.46 $276.45 $0.00 $350.97 $62,699.88
227 $62,699.88 $276.45 $0.00 $354.51 $63,330.84
228 $63,330.84 $276.45 $0.00 $358.08 $63,965.37
229 $63,965.37 $0.00 $64,327.18 $361.67 -$0.14