Savings Plan and Future Cost Estimation for Garden City 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$64,137
Monthly savings required$285

How much will it cost to send your child to Garden City Community College in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $128,273.09 for students enrolling in 2042 if tuition increases average 7% per year until then.   Assuming you have no current college savings, monthly deposits of $284.95 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$18,334.00
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 Garden City Community College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $284.95 $0.00 $0.00 $284.95
2 $284.95 $284.95 $0.00 $1.61 $571.51
3 $571.51 $284.95 $0.00 $3.23 $859.69
4 $859.69 $284.95 $0.00 $4.86 $1,149.50
5 $1,149.50 $284.95 $0.00 $6.50 $1,440.95
6 $1,440.95 $284.95 $0.00 $8.15 $1,734.05
7 $1,734.05 $284.95 $0.00 $9.80 $2,028.80
8 $2,028.80 $284.95 $0.00 $11.47 $2,325.22
9 $2,325.22 $284.95 $0.00 $13.15 $2,623.32
10 $2,623.32 $284.95 $0.00 $14.83 $2,923.10
11 $2,923.10 $284.95 $0.00 $16.53 $3,224.58
12 $3,224.58 $284.95 $0.00 $18.23 $3,527.76
13 $3,527.76 $284.95 $0.00 $19.95 $3,832.66
14 $3,832.66 $284.95 $0.00 $21.67 $4,139.28
15 $4,139.28 $284.95 $0.00 $23.40 $4,447.63
16 $4,447.63 $284.95 $0.00 $25.15 $4,757.73
17 $4,757.73 $284.95 $0.00 $26.90 $5,069.58
18 $5,069.58 $284.95 $0.00 $28.66 $5,383.19
19 $5,383.19 $284.95 $0.00 $30.44 $5,698.58
20 $5,698.58 $284.95 $0.00 $32.22 $6,015.75
21 $6,015.75 $284.95 $0.00 $34.01 $6,334.71
22 $6,334.71 $284.95 $0.00 $35.82 $6,655.48
23 $6,655.48 $284.95 $0.00 $37.63 $6,978.06
24 $6,978.06 $284.95 $0.00 $39.45 $7,302.46
25 $7,302.46 $284.95 $0.00 $41.29 $7,628.70
26 $7,628.70 $284.95 $0.00 $43.13 $7,956.78
27 $7,956.78 $284.95 $0.00 $44.99 $8,286.72
28 $8,286.72 $284.95 $0.00 $46.85 $8,618.52
29 $8,618.52 $284.95 $0.00 $48.73 $8,952.20
30 $8,952.20 $284.95 $0.00 $50.62 $9,287.77
31 $9,287.77 $284.95 $0.00 $52.51 $9,625.23
32 $9,625.23 $284.95 $0.00 $54.42 $9,964.60
33 $9,964.60 $284.95 $0.00 $56.34 $10,305.89
34 $10,305.89 $284.95 $0.00 $58.27 $10,649.11
35 $10,649.11 $284.95 $0.00 $60.21 $10,994.27
36 $10,994.27 $284.95 $0.00 $62.16 $11,341.38
37 $11,341.38 $284.95 $0.00 $64.13 $11,690.46
38 $11,690.46 $284.95 $0.00 $66.10 $12,041.51
39 $12,041.51 $284.95 $0.00 $68.08 $12,394.54
40 $12,394.54 $284.95 $0.00 $70.08 $12,749.57
41 $12,749.57 $284.95 $0.00 $72.09 $13,106.61
42 $13,106.61 $284.95 $0.00 $74.11 $13,465.67
43 $13,465.67 $284.95 $0.00 $76.14 $13,826.76
44 $13,826.76 $284.95 $0.00 $78.18 $14,189.89
45 $14,189.89 $284.95 $0.00 $80.23 $14,555.07
46 $14,555.07 $284.95 $0.00 $82.30 $14,922.32
47 $14,922.32 $284.95 $0.00 $84.37 $15,291.64
48 $15,291.64 $284.95 $0.00 $86.46 $15,663.05
49 $15,663.05 $284.95 $0.00 $88.56 $16,036.56
50 $16,036.56 $284.95 $0.00 $90.67 $16,412.18
51 $16,412.18 $284.95 $0.00 $92.80 $16,789.93
52 $16,789.93 $284.95 $0.00 $94.93 $17,169.81
53 $17,169.81 $284.95 $0.00 $97.08 $17,551.84
54 $17,551.84 $284.95 $0.00 $99.24 $17,936.03
55 $17,936.03 $284.95 $0.00 $101.41 $18,322.39
56 $18,322.39 $284.95 $0.00 $103.60 $18,710.94
57 $18,710.94 $284.95 $0.00 $105.79 $19,101.68
58 $19,101.68 $284.95 $0.00 $108.00 $19,494.63
59 $19,494.63 $284.95 $0.00 $110.23 $19,889.81
60 $19,889.81 $284.95 $0.00 $112.46 $20,287.22
61 $20,287.22 $284.95 $0.00 $114.71 $20,686.88
62 $20,686.88 $284.95 $0.00 $116.97 $21,088.80
63 $21,088.80 $284.95 $0.00 $119.24 $21,492.99
64 $21,492.99 $284.95 $0.00 $121.52 $21,899.46
65 $21,899.46 $284.95 $0.00 $123.82 $22,308.23
66 $22,308.23 $284.95 $0.00 $126.13 $22,719.31
67 $22,719.31 $284.95 $0.00 $128.46 $23,132.72
68 $23,132.72 $284.95 $0.00 $130.80 $23,548.47
69 $23,548.47 $284.95 $0.00 $133.15 $23,966.57
70 $23,966.57 $284.95 $0.00 $135.51 $24,387.03
71 $24,387.03 $284.95 $0.00 $137.89 $24,809.87
72 $24,809.87 $284.95 $0.00 $140.28 $25,235.10
73 $25,235.10 $284.95 $0.00 $142.68 $25,662.73
74 $25,662.73 $284.95 $0.00 $145.10 $26,092.78
75 $26,092.78 $284.95 $0.00 $147.53 $26,525.26
76 $26,525.26 $284.95 $0.00 $149.98 $26,960.19
77 $26,960.19 $284.95 $0.00 $152.44 $27,397.58
78 $27,397.58 $284.95 $0.00 $154.91 $27,837.44
79 $27,837.44 $284.95 $0.00 $157.40 $28,279.79
80 $28,279.79 $284.95 $0.00 $159.90 $28,724.64
81 $28,724.64 $284.95 $0.00 $162.41 $29,172.00
82 $29,172.00 $284.95 $0.00 $164.94 $29,621.89
83 $29,621.89 $284.95 $0.00 $167.49 $30,074.33
84 $30,074.33 $284.95 $0.00 $170.04 $30,529.32
85 $30,529.32 $284.95 $0.00 $172.62 $30,986.89
86 $30,986.89 $284.95 $0.00 $175.20 $31,447.04
87 $31,447.04 $284.95 $0.00 $177.81 $31,909.80
88 $31,909.80 $284.95 $0.00 $180.42 $32,375.17
89 $32,375.17 $284.95 $0.00 $183.05 $32,843.17
90 $32,843.17 $284.95 $0.00 $185.70 $33,313.82
91 $33,313.82 $284.95 $0.00 $188.36 $33,787.13
92 $33,787.13 $284.95 $0.00 $191.04 $34,263.12
93 $34,263.12 $284.95 $0.00 $193.73 $34,741.80
94 $34,741.80 $284.95 $0.00 $196.44 $35,223.19
95 $35,223.19 $284.95 $0.00 $199.16 $35,707.30
96 $35,707.30 $284.95 $0.00 $201.89 $36,194.14
97 $36,194.14 $284.95 $0.00 $204.65 $36,683.74
98 $36,683.74 $284.95 $0.00 $207.42 $37,176.11
99 $37,176.11 $284.95 $0.00 $210.20 $37,671.26
100 $37,671.26 $284.95 $0.00 $213.00 $38,169.21
101 $38,169.21 $284.95 $0.00 $215.81 $38,669.97
102 $38,669.97 $284.95 $0.00 $218.65 $39,173.57
103 $39,173.57 $284.95 $0.00 $221.49 $39,680.01
104 $39,680.01 $284.95 $0.00 $224.36 $40,189.32
105 $40,189.32 $284.95 $0.00 $227.24 $40,701.51
106 $40,701.51 $284.95 $0.00 $230.13 $41,216.59
107 $41,216.59 $284.95 $0.00 $233.04 $41,734.58
108 $41,734.58 $284.95 $0.00 $235.97 $42,255.50
109 $42,255.50 $284.95 $0.00 $238.92 $42,779.37
110 $42,779.37 $284.95 $0.00 $241.88 $43,306.20
111 $43,306.20 $284.95 $0.00 $244.86 $43,836.01
112 $43,836.01 $284.95 $0.00 $247.86 $44,368.82
113 $44,368.82 $284.95 $0.00 $250.87 $44,904.64
114 $44,904.64 $284.95 $0.00 $253.90 $45,443.49
115 $45,443.49 $284.95 $0.00 $256.94 $45,985.38
116 $45,985.38 $284.95 $0.00 $260.01 $46,530.34
117 $46,530.34 $284.95 $0.00 $263.09 $47,078.38
118 $47,078.38 $284.95 $0.00 $266.19 $47,629.52
119 $47,629.52 $284.95 $0.00 $269.30 $48,183.77
120 $48,183.77 $284.95 $0.00 $272.44 $48,741.16
121 $48,741.16 $284.95 $0.00 $275.59 $49,301.70
122 $49,301.70 $284.95 $0.00 $278.76 $49,865.41
123 $49,865.41 $284.95 $0.00 $281.95 $50,432.31
124 $50,432.31 $284.95 $0.00 $285.15 $51,002.41
125 $51,002.41 $284.95 $0.00 $288.38 $51,575.74
126 $51,575.74 $284.95 $0.00 $291.62 $52,152.31
127 $52,152.31 $284.95 $0.00 $294.88 $52,732.14
128 $52,732.14 $284.95 $0.00 $298.16 $53,315.25
129 $53,315.25 $284.95 $0.00 $301.45 $53,901.65
130 $53,901.65 $284.95 $0.00 $304.77 $54,491.37
131 $54,491.37 $284.95 $0.00 $308.10 $55,084.42
132 $55,084.42 $284.95 $0.00 $311.46 $55,680.83
133 $55,680.83 $284.95 $0.00 $314.83 $56,280.61
134 $56,280.61 $284.95 $0.00 $318.22 $56,883.78
135 $56,883.78 $284.95 $0.00 $321.63 $57,490.36
136 $57,490.36 $284.95 $0.00 $325.06 $58,100.37
137 $58,100.37 $284.95 $0.00 $328.51 $58,713.83
138 $58,713.83 $284.95 $0.00 $331.98 $59,330.76
139 $59,330.76 $284.95 $0.00 $335.46 $59,951.17
140 $59,951.17 $284.95 $0.00 $338.97 $60,575.09
141 $60,575.09 $284.95 $0.00 $342.50 $61,202.54
142 $61,202.54 $284.95 $0.00 $346.05 $61,833.54
143 $61,833.54 $284.95 $0.00 $349.62 $62,468.11
144 $62,468.11 $284.95 $0.00 $353.20 $63,106.26
145 $63,106.26 $284.95 $0.00 $356.81 $63,748.02
146 $63,748.02 $284.95 $0.00 $360.44 $64,393.41
147 $64,393.41 $284.95 $0.00 $364.09 $65,042.45
148 $65,042.45 $284.95 $0.00 $367.76 $65,695.16
149 $65,695.16 $284.95 $0.00 $371.45 $66,351.56
150 $66,351.56 $284.95 $0.00 $375.16 $67,011.67
151 $67,011.67 $284.95 $0.00 $378.89 $67,675.51
152 $67,675.51 $284.95 $0.00 $382.65 $68,343.11
153 $68,343.11 $284.95 $0.00 $386.42 $69,014.48
154 $69,014.48 $284.95 $0.00 $390.22 $69,689.65
155 $69,689.65 $284.95 $0.00 $394.04 $70,368.64
156 $70,368.64 $284.95 $0.00 $397.87 $71,051.46
157 $71,051.46 $284.95 $0.00 $401.74 $71,738.15
158 $71,738.15 $284.95 $0.00 $405.62 $72,428.72
159 $72,428.72 $284.95 $0.00 $409.52 $73,123.19
160 $73,123.19 $284.95 $0.00 $413.45 $73,821.59
161 $73,821.59 $284.95 $0.00 $417.40 $74,523.94
162 $74,523.94 $284.95 $0.00 $421.37 $75,230.26
163 $75,230.26 $284.95 $0.00 $425.36 $75,940.57
164 $75,940.57 $284.95 $0.00 $429.38 $76,654.90
165 $76,654.90 $284.95 $0.00 $433.42 $77,373.27
166 $77,373.27 $284.95 $0.00 $437.48 $78,095.70
167 $78,095.70 $284.95 $0.00 $441.56 $78,822.21
168 $78,822.21 $284.95 $0.00 $445.67 $79,552.83
169 $79,552.83 $284.95 $0.00 $449.80 $80,287.58
170 $80,287.58 $284.95 $0.00 $453.96 $81,026.49
171 $81,026.49 $284.95 $0.00 $458.14 $81,769.58
172 $81,769.58 $284.95 $0.00 $462.34 $82,516.87
173 $82,516.87 $284.95 $0.00 $466.56 $83,268.38
174 $83,268.38 $284.95 $0.00 $470.81 $84,024.14
175 $84,024.14 $284.95 $0.00 $475.08 $84,784.17
176 $84,784.17 $284.95 $0.00 $479.38 $85,548.50
177 $85,548.50 $284.95 $0.00 $483.70 $86,317.15
178 $86,317.15 $284.95 $0.00 $488.05 $87,090.15
179 $87,090.15 $284.95 $0.00 $492.42 $87,867.52
180 $87,867.52 $284.95 $0.00 $496.82 $88,649.29
181 $88,649.29 $284.95 $0.00 $501.24 $89,435.48
182 $89,435.48 $284.95 $0.00 $505.68 $90,226.11
183 $90,226.11 $284.95 $0.00 $510.15 $91,021.21
184 $91,021.21 $284.95 $0.00 $514.65 $91,820.81
185 $91,820.81 $284.95 $0.00 $519.17 $92,624.93
186 $92,624.93 $284.95 $0.00 $523.71 $93,433.59
187 $93,433.59 $284.95 $0.00 $528.29 $94,246.83
188 $94,246.83 $284.95 $0.00 $532.89 $95,064.67
189 $95,064.67 $284.95 $0.00 $537.51 $95,887.13
190 $95,887.13 $284.95 $0.00 $542.16 $96,714.24
191 $96,714.24 $284.95 $0.00 $546.84 $97,546.03
192 $97,546.03 $284.95 $0.00 $551.54 $98,382.52
193 $98,382.52 $284.95 $0.00 $556.27 $99,223.74
194 $99,223.74 $284.95 $0.00 $561.03 $100,069.72
195 $100,069.72 $284.95 $0.00 $565.81 $100,920.48
196 $100,920.48 $284.95 $0.00 $570.62 $101,776.05
197 $101,776.05 $284.95 $0.00 $575.46 $102,636.46
198 $102,636.46 $284.95 $0.00 $580.32 $103,501.73
199 $103,501.73 $284.95 $0.00 $585.21 $104,371.89
200 $104,371.89 $284.95 $0.00 $590.13 $105,246.97
201 $105,246.97 $284.95 $0.00 $595.08 $106,127.00
202 $106,127.00 $284.95 $0.00 $600.06 $107,012.01
203 $107,012.01 $284.95 $0.00 $605.06 $107,902.02
204 $107,902.02 $284.95 $0.00 $610.09 $108,797.06
205 $108,797.06 $284.95 $0.00 $615.15 $109,697.16
206 $109,697.16 $284.95 $0.00 $620.24 $110,602.35
207 $110,602.35 $284.95 $0.00 $625.36 $111,512.66
208 $111,512.66 $284.95 $0.00 $630.51 $112,428.12
209 $112,428.12 $284.95 $0.00 $635.68 $113,348.75
210 $113,348.75 $284.95 $0.00 $640.89 $114,274.59
211 $114,274.59 $284.95 $0.00 $646.13 $115,205.67
212 $115,205.67 $284.95 $0.00 $651.39 $116,142.01
213 $116,142.01 $284.95 $0.00 $656.68 $117,083.64
214 $117,083.64 $284.95 $0.00 $662.01 $118,030.60
215 $118,030.60 $284.95 $0.00 $667.36 $118,982.91
216 $118,982.91 $284.95 $0.00 $672.75 $119,940.61
217 $119,940.61 $284.95 $61,967.68 $678.16 $58,936.04
218 $58,936.04 $284.95 $0.00 $333.23 $59,554.22
219 $59,554.22 $284.95 $0.00 $336.73 $60,175.90
220 $60,175.90 $284.95 $0.00 $340.24 $60,801.09
221 $60,801.09 $284.95 $0.00 $343.78 $61,429.82
222 $61,429.82 $284.95 $0.00 $347.33 $62,062.10
223 $62,062.10 $284.95 $0.00 $350.91 $62,697.96
224 $62,697.96 $284.95 $0.00 $354.50 $63,337.41
225 $63,337.41 $284.95 $0.00 $358.12 $63,980.48
226 $63,980.48 $284.95 $0.00 $361.75 $64,627.18
227 $64,627.18 $284.95 $0.00 $365.41 $65,277.54
228 $65,277.54 $284.95 $0.00 $369.09 $65,931.58
229 $65,931.58 $0.00 $66,305.42 $372.79 -$1.05