Savings Plan and Future Cost Estimation for Lord Fairfax 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$69,157
Monthly savings required$307

How much will it cost to send your child to Lord Fairfax Community College in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $138,313.01 for students enrolling in 2042 if tuition increases average 7% per year until then.   Assuming you have no current college savings, monthly deposits of $307.26 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$19,769.00
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 Lord Fairfax Community College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $307.26 $0.00 $0.00 $307.26
2 $307.26 $307.26 $0.00 $1.74 $616.26
3 $616.26 $307.26 $0.00 $3.48 $927.00
4 $927.00 $307.26 $0.00 $5.24 $1,239.50
5 $1,239.50 $307.26 $0.00 $7.01 $1,553.77
6 $1,553.77 $307.26 $0.00 $8.79 $1,869.82
7 $1,869.82 $307.26 $0.00 $10.57 $2,187.65
8 $2,187.65 $307.26 $0.00 $12.37 $2,507.28
9 $2,507.28 $307.26 $0.00 $14.18 $2,828.72
10 $2,828.72 $307.26 $0.00 $15.99 $3,151.97
11 $3,151.97 $307.26 $0.00 $17.82 $3,477.05
12 $3,477.05 $307.26 $0.00 $19.66 $3,803.97
13 $3,803.97 $307.26 $0.00 $21.51 $4,132.74
14 $4,132.74 $307.26 $0.00 $23.37 $4,463.37
15 $4,463.37 $307.26 $0.00 $25.24 $4,795.87
16 $4,795.87 $307.26 $0.00 $27.12 $5,130.25
17 $5,130.25 $307.26 $0.00 $29.01 $5,466.52
18 $5,466.52 $307.26 $0.00 $30.91 $5,804.69
19 $5,804.69 $307.26 $0.00 $32.82 $6,144.77
20 $6,144.77 $307.26 $0.00 $34.74 $6,486.77
21 $6,486.77 $307.26 $0.00 $36.68 $6,830.71
22 $6,830.71 $307.26 $0.00 $38.62 $7,176.59
23 $7,176.59 $307.26 $0.00 $40.58 $7,524.43
24 $7,524.43 $307.26 $0.00 $42.54 $7,874.23
25 $7,874.23 $307.26 $0.00 $44.52 $8,226.01
26 $8,226.01 $307.26 $0.00 $46.51 $8,579.78
27 $8,579.78 $307.26 $0.00 $48.51 $8,935.55
28 $8,935.55 $307.26 $0.00 $50.52 $9,293.33
29 $9,293.33 $307.26 $0.00 $52.55 $9,653.14
30 $9,653.14 $307.26 $0.00 $54.58 $10,014.98
31 $10,014.98 $307.26 $0.00 $56.63 $10,378.87
32 $10,378.87 $307.26 $0.00 $58.68 $10,744.81
33 $10,744.81 $307.26 $0.00 $60.75 $11,112.82
34 $11,112.82 $307.26 $0.00 $62.83 $11,482.91
35 $11,482.91 $307.26 $0.00 $64.93 $11,855.10
36 $11,855.10 $307.26 $0.00 $67.03 $12,229.39
37 $12,229.39 $307.26 $0.00 $69.15 $12,605.80
38 $12,605.80 $307.26 $0.00 $71.28 $12,984.34
39 $12,984.34 $307.26 $0.00 $73.42 $13,365.02
40 $13,365.02 $307.26 $0.00 $75.57 $13,747.85
41 $13,747.85 $307.26 $0.00 $77.73 $14,132.84
42 $14,132.84 $307.26 $0.00 $79.91 $14,520.01
43 $14,520.01 $307.26 $0.00 $82.10 $14,909.37
44 $14,909.37 $307.26 $0.00 $84.30 $15,300.93
45 $15,300.93 $307.26 $0.00 $86.51 $15,694.70
46 $15,694.70 $307.26 $0.00 $88.74 $16,090.70
47 $16,090.70 $307.26 $0.00 $90.98 $16,488.94
48 $16,488.94 $307.26 $0.00 $93.23 $16,889.43
49 $16,889.43 $307.26 $0.00 $95.50 $17,292.19
50 $17,292.19 $307.26 $0.00 $97.77 $17,697.22
51 $17,697.22 $307.26 $0.00 $100.06 $18,104.54
52 $18,104.54 $307.26 $0.00 $102.37 $18,514.17
53 $18,514.17 $307.26 $0.00 $104.68 $18,926.11
54 $18,926.11 $307.26 $0.00 $107.01 $19,340.38
55 $19,340.38 $307.26 $0.00 $109.35 $19,756.99
56 $19,756.99 $307.26 $0.00 $111.71 $20,175.96
57 $20,175.96 $307.26 $0.00 $114.08 $20,597.30
58 $20,597.30 $307.26 $0.00 $116.46 $21,021.02
59 $21,021.02 $307.26 $0.00 $118.86 $21,447.14
60 $21,447.14 $307.26 $0.00 $121.27 $21,875.67
61 $21,875.67 $307.26 $0.00 $123.69 $22,306.62
62 $22,306.62 $307.26 $0.00 $126.12 $22,740.00
63 $22,740.00 $307.26 $0.00 $128.58 $23,175.84
64 $23,175.84 $307.26 $0.00 $131.04 $23,614.14
65 $23,614.14 $307.26 $0.00 $133.52 $24,054.92
66 $24,054.92 $307.26 $0.00 $136.01 $24,498.19
67 $24,498.19 $307.26 $0.00 $138.52 $24,943.97
68 $24,943.97 $307.26 $0.00 $141.04 $25,392.27
69 $25,392.27 $307.26 $0.00 $143.57 $25,843.10
70 $25,843.10 $307.26 $0.00 $146.12 $26,296.48
71 $26,296.48 $307.26 $0.00 $148.68 $26,752.42
72 $26,752.42 $307.26 $0.00 $151.26 $27,210.94
73 $27,210.94 $307.26 $0.00 $153.85 $27,672.05
74 $27,672.05 $307.26 $0.00 $156.46 $28,135.77
75 $28,135.77 $307.26 $0.00 $159.08 $28,602.11
76 $28,602.11 $307.26 $0.00 $161.72 $29,071.09
77 $29,071.09 $307.26 $0.00 $164.37 $29,542.72
78 $29,542.72 $307.26 $0.00 $167.04 $30,017.02
79 $30,017.02 $307.26 $0.00 $169.72 $30,494.00
80 $30,494.00 $307.26 $0.00 $172.42 $30,973.68
81 $30,973.68 $307.26 $0.00 $175.13 $31,456.07
82 $31,456.07 $307.26 $0.00 $177.86 $31,941.19
83 $31,941.19 $307.26 $0.00 $180.60 $32,429.05
84 $32,429.05 $307.26 $0.00 $183.36 $32,919.67
85 $32,919.67 $307.26 $0.00 $186.13 $33,413.06
86 $33,413.06 $307.26 $0.00 $188.92 $33,909.24
87 $33,909.24 $307.26 $0.00 $191.73 $34,408.23
88 $34,408.23 $307.26 $0.00 $194.55 $34,910.04
89 $34,910.04 $307.26 $0.00 $197.39 $35,414.69
90 $35,414.69 $307.26 $0.00 $200.24 $35,922.19
91 $35,922.19 $307.26 $0.00 $203.11 $36,432.56
92 $36,432.56 $307.26 $0.00 $205.99 $36,945.81
93 $36,945.81 $307.26 $0.00 $208.90 $37,461.97
94 $37,461.97 $307.26 $0.00 $211.82 $37,981.05
95 $37,981.05 $307.26 $0.00 $214.75 $38,503.06
96 $38,503.06 $307.26 $0.00 $217.70 $39,028.02
97 $39,028.02 $307.26 $0.00 $220.67 $39,555.95
98 $39,555.95 $307.26 $0.00 $223.66 $40,086.87
99 $40,086.87 $307.26 $0.00 $226.66 $40,620.79
100 $40,620.79 $307.26 $0.00 $229.68 $41,157.73
101 $41,157.73 $307.26 $0.00 $232.71 $41,697.70
102 $41,697.70 $307.26 $0.00 $235.76 $42,240.72
103 $42,240.72 $307.26 $0.00 $238.84 $42,786.82
104 $42,786.82 $307.26 $0.00 $241.92 $43,336.00
105 $43,336.00 $307.26 $0.00 $245.03 $43,888.29
106 $43,888.29 $307.26 $0.00 $248.15 $44,443.70
107 $44,443.70 $307.26 $0.00 $251.29 $45,002.25
108 $45,002.25 $307.26 $0.00 $254.45 $45,563.96
109 $45,563.96 $307.26 $0.00 $257.63 $46,128.85
110 $46,128.85 $307.26 $0.00 $260.82 $46,696.93
111 $46,696.93 $307.26 $0.00 $264.03 $47,268.22
112 $47,268.22 $307.26 $0.00 $267.26 $47,842.74
113 $47,842.74 $307.26 $0.00 $270.51 $48,420.51
114 $48,420.51 $307.26 $0.00 $273.78 $49,001.55
115 $49,001.55 $307.26 $0.00 $277.06 $49,585.87
116 $49,585.87 $307.26 $0.00 $280.37 $50,173.50
117 $50,173.50 $307.26 $0.00 $283.69 $50,764.45
118 $50,764.45 $307.26 $0.00 $287.03 $51,358.74
119 $51,358.74 $307.26 $0.00 $290.39 $51,956.39
120 $51,956.39 $307.26 $0.00 $293.77 $52,557.42
121 $52,557.42 $307.26 $0.00 $297.17 $53,161.85
122 $53,161.85 $307.26 $0.00 $300.58 $53,769.69
123 $53,769.69 $307.26 $0.00 $304.02 $54,380.97
124 $54,380.97 $307.26 $0.00 $307.48 $54,995.71
125 $54,995.71 $307.26 $0.00 $310.95 $55,613.92
126 $55,613.92 $307.26 $0.00 $314.45 $56,235.63
127 $56,235.63 $307.26 $0.00 $317.96 $56,860.85
128 $56,860.85 $307.26 $0.00 $321.50 $57,489.61
129 $57,489.61 $307.26 $0.00 $325.05 $58,121.92
130 $58,121.92 $307.26 $0.00 $328.63 $58,757.81
131 $58,757.81 $307.26 $0.00 $332.23 $59,397.30
132 $59,397.30 $307.26 $0.00 $335.84 $60,040.40
133 $60,040.40 $307.26 $0.00 $339.48 $60,687.14
134 $60,687.14 $307.26 $0.00 $343.13 $61,337.53
135 $61,337.53 $307.26 $0.00 $346.81 $61,991.60
136 $61,991.60 $307.26 $0.00 $350.51 $62,649.37
137 $62,649.37 $307.26 $0.00 $354.23 $63,310.86
138 $63,310.86 $307.26 $0.00 $357.97 $63,976.09
139 $63,976.09 $307.26 $0.00 $361.73 $64,645.08
140 $64,645.08 $307.26 $0.00 $365.51 $65,317.85
141 $65,317.85 $307.26 $0.00 $369.32 $65,994.43
142 $65,994.43 $307.26 $0.00 $373.14 $66,674.83
143 $66,674.83 $307.26 $0.00 $376.99 $67,359.08
144 $67,359.08 $307.26 $0.00 $380.86 $68,047.20
145 $68,047.20 $307.26 $0.00 $384.75 $68,739.21
146 $68,739.21 $307.26 $0.00 $388.66 $69,435.13
147 $69,435.13 $307.26 $0.00 $392.60 $70,134.99
148 $70,134.99 $307.26 $0.00 $396.55 $70,838.80
149 $70,838.80 $307.26 $0.00 $400.53 $71,546.59
150 $71,546.59 $307.26 $0.00 $404.53 $72,258.38
151 $72,258.38 $307.26 $0.00 $408.56 $72,974.20
152 $72,974.20 $307.26 $0.00 $412.61 $73,694.07
153 $73,694.07 $307.26 $0.00 $416.68 $74,418.01
154 $74,418.01 $307.26 $0.00 $420.77 $75,146.04
155 $75,146.04 $307.26 $0.00 $424.89 $75,878.19
156 $75,878.19 $307.26 $0.00 $429.03 $76,614.48
157 $76,614.48 $307.26 $0.00 $433.19 $77,354.93
158 $77,354.93 $307.26 $0.00 $437.38 $78,099.57
159 $78,099.57 $307.26 $0.00 $441.59 $78,848.42
160 $78,848.42 $307.26 $0.00 $445.82 $79,601.50
161 $79,601.50 $307.26 $0.00 $450.08 $80,358.84
162 $80,358.84 $307.26 $0.00 $454.36 $81,120.46
163 $81,120.46 $307.26 $0.00 $458.67 $81,886.39
164 $81,886.39 $307.26 $0.00 $463.00 $82,656.65
165 $82,656.65 $307.26 $0.00 $467.35 $83,431.26
166 $83,431.26 $307.26 $0.00 $471.73 $84,210.25
167 $84,210.25 $307.26 $0.00 $476.14 $84,993.65
168 $84,993.65 $307.26 $0.00 $480.57 $85,781.48
169 $85,781.48 $307.26 $0.00 $485.02 $86,573.76
170 $86,573.76 $307.26 $0.00 $489.50 $87,370.52
171 $87,370.52 $307.26 $0.00 $494.01 $88,171.79
172 $88,171.79 $307.26 $0.00 $498.54 $88,977.59
173 $88,977.59 $307.26 $0.00 $503.09 $89,787.94
174 $89,787.94 $307.26 $0.00 $507.67 $90,602.87
175 $90,602.87 $307.26 $0.00 $512.28 $91,422.41
176 $91,422.41 $307.26 $0.00 $516.92 $92,246.59
177 $92,246.59 $307.26 $0.00 $521.58 $93,075.43
178 $93,075.43 $307.26 $0.00 $526.26 $93,908.95
179 $93,908.95 $307.26 $0.00 $530.97 $94,747.18
180 $94,747.18 $307.26 $0.00 $535.71 $95,590.15
181 $95,590.15 $307.26 $0.00 $540.48 $96,437.89
182 $96,437.89 $307.26 $0.00 $545.27 $97,290.42
183 $97,290.42 $307.26 $0.00 $550.09 $98,147.77
184 $98,147.77 $307.26 $0.00 $554.94 $99,009.97
185 $99,009.97 $307.26 $0.00 $559.82 $99,877.05
186 $99,877.05 $307.26 $0.00 $564.72 $100,749.03
187 $100,749.03 $307.26 $0.00 $569.65 $101,625.94
188 $101,625.94 $307.26 $0.00 $574.61 $102,507.81
189 $102,507.81 $307.26 $0.00 $579.59 $103,394.66
190 $103,394.66 $307.26 $0.00 $584.61 $104,286.53
191 $104,286.53 $307.26 $0.00 $589.65 $105,183.44
192 $105,183.44 $307.26 $0.00 $594.72 $106,085.42
193 $106,085.42 $307.26 $0.00 $599.82 $106,992.50
194 $106,992.50 $307.26 $0.00 $604.95 $107,904.71
195 $107,904.71 $307.26 $0.00 $610.11 $108,822.08
196 $108,822.08 $307.26 $0.00 $615.30 $109,744.64
197 $109,744.64 $307.26 $0.00 $620.51 $110,672.41
198 $110,672.41 $307.26 $0.00 $625.76 $111,605.43
199 $111,605.43 $307.26 $0.00 $631.03 $112,543.72
200 $112,543.72 $307.26 $0.00 $636.34 $113,487.32
201 $113,487.32 $307.26 $0.00 $641.67 $114,436.25
202 $114,436.25 $307.26 $0.00 $647.04 $115,390.55
203 $115,390.55 $307.26 $0.00 $652.43 $116,350.24
204 $116,350.24 $307.26 $0.00 $657.86 $117,315.36
205 $117,315.36 $307.26 $0.00 $663.32 $118,285.94
206 $118,285.94 $307.26 $0.00 $668.81 $119,262.01
207 $119,262.01 $307.26 $0.00 $674.32 $120,243.59
208 $120,243.59 $307.26 $0.00 $679.87 $121,230.72
209 $121,230.72 $307.26 $0.00 $685.46 $122,223.44
210 $122,223.44 $307.26 $0.00 $691.07 $123,221.77
211 $123,221.77 $307.26 $0.00 $696.71 $124,225.74
212 $124,225.74 $307.26 $0.00 $702.39 $125,235.39
213 $125,235.39 $307.26 $0.00 $708.10 $126,250.75
214 $126,250.75 $307.26 $0.00 $713.84 $127,271.85
215 $127,271.85 $307.26 $0.00 $719.61 $128,298.72
216 $128,298.72 $307.26 $0.00 $725.42 $129,331.40
217 $129,331.40 $307.26 $66,817.88 $731.26 $63,552.04
218 $63,552.04 $307.26 $0.00 $359.33 $64,218.63
219 $64,218.63 $307.26 $0.00 $363.10 $64,888.99
220 $64,888.99 $307.26 $0.00 $366.89 $65,563.14
221 $65,563.14 $307.26 $0.00 $370.70 $66,241.10
222 $66,241.10 $307.26 $0.00 $374.54 $66,922.90
223 $66,922.90 $307.26 $0.00 $378.39 $67,608.55
224 $67,608.55 $307.26 $0.00 $382.27 $68,298.08
225 $68,298.08 $307.26 $0.00 $386.17 $68,991.51
226 $68,991.51 $307.26 $0.00 $390.09 $69,688.86
227 $69,688.86 $307.26 $0.00 $394.03 $70,390.15
228 $70,390.15 $307.26 $0.00 $398.00 $71,095.41
229 $71,095.41 $0.00 $71,495.13 $401.98 $2.26