Savings Plan and Future Cost Estimation for Leeward 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$83,265
Monthly savings required$370

How much will it cost to send your child to Leeward Community College in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $166,529.74 for students enrolling in 2042 if tuition increases average 7% per year until then.   Assuming you have no current college savings, monthly deposits of $369.94 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$23,802.00
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 Leeward Community College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $369.94 $0.00 $0.00 $369.94
2 $369.94 $369.94 $0.00 $2.09 $741.97
3 $741.97 $369.94 $0.00 $4.20 $1,116.11
4 $1,116.11 $369.94 $0.00 $6.31 $1,492.36
5 $1,492.36 $369.94 $0.00 $8.44 $1,870.74
6 $1,870.74 $369.94 $0.00 $10.58 $2,251.26
7 $2,251.26 $369.94 $0.00 $12.73 $2,633.93
8 $2,633.93 $369.94 $0.00 $14.89 $3,018.76
9 $3,018.76 $369.94 $0.00 $17.07 $3,405.77
10 $3,405.77 $369.94 $0.00 $19.26 $3,794.97
11 $3,794.97 $369.94 $0.00 $21.46 $4,186.37
12 $4,186.37 $369.94 $0.00 $23.67 $4,579.98
13 $4,579.98 $369.94 $0.00 $25.90 $4,975.82
14 $4,975.82 $369.94 $0.00 $28.13 $5,373.89
15 $5,373.89 $369.94 $0.00 $30.38 $5,774.21
16 $5,774.21 $369.94 $0.00 $32.65 $6,176.80
17 $6,176.80 $369.94 $0.00 $34.92 $6,581.66
18 $6,581.66 $369.94 $0.00 $37.21 $6,988.81
19 $6,988.81 $369.94 $0.00 $39.52 $7,398.27
20 $7,398.27 $369.94 $0.00 $41.83 $7,810.04
21 $7,810.04 $369.94 $0.00 $44.16 $8,224.14
22 $8,224.14 $369.94 $0.00 $46.50 $8,640.58
23 $8,640.58 $369.94 $0.00 $48.86 $9,059.38
24 $9,059.38 $369.94 $0.00 $51.22 $9,480.54
25 $9,480.54 $369.94 $0.00 $53.60 $9,904.08
26 $9,904.08 $369.94 $0.00 $56.00 $10,330.02
27 $10,330.02 $369.94 $0.00 $58.41 $10,758.37
28 $10,758.37 $369.94 $0.00 $60.83 $11,189.14
29 $11,189.14 $369.94 $0.00 $63.27 $11,622.35
30 $11,622.35 $369.94 $0.00 $65.71 $12,058.00
31 $12,058.00 $369.94 $0.00 $68.18 $12,496.12
32 $12,496.12 $369.94 $0.00 $70.65 $12,936.71
33 $12,936.71 $369.94 $0.00 $73.15 $13,379.80
34 $13,379.80 $369.94 $0.00 $75.65 $13,825.39
35 $13,825.39 $369.94 $0.00 $78.17 $14,273.50
36 $14,273.50 $369.94 $0.00 $80.70 $14,724.14
37 $14,724.14 $369.94 $0.00 $83.25 $15,177.33
38 $15,177.33 $369.94 $0.00 $85.81 $15,633.08
39 $15,633.08 $369.94 $0.00 $88.39 $16,091.41
40 $16,091.41 $369.94 $0.00 $90.98 $16,552.33
41 $16,552.33 $369.94 $0.00 $93.59 $17,015.86
42 $17,015.86 $369.94 $0.00 $96.21 $17,482.01
43 $17,482.01 $369.94 $0.00 $98.85 $17,950.80
44 $17,950.80 $369.94 $0.00 $101.50 $18,422.24
45 $18,422.24 $369.94 $0.00 $104.16 $18,896.34
46 $18,896.34 $369.94 $0.00 $106.84 $19,373.12
47 $19,373.12 $369.94 $0.00 $109.54 $19,852.60
48 $19,852.60 $369.94 $0.00 $112.25 $20,334.79
49 $20,334.79 $369.94 $0.00 $114.98 $20,819.71
50 $20,819.71 $369.94 $0.00 $117.72 $21,307.37
51 $21,307.37 $369.94 $0.00 $120.47 $21,797.78
52 $21,797.78 $369.94 $0.00 $123.25 $22,290.97
53 $22,290.97 $369.94 $0.00 $126.04 $22,786.95
54 $22,786.95 $369.94 $0.00 $128.84 $23,285.73
55 $23,285.73 $369.94 $0.00 $131.66 $23,787.33
56 $23,787.33 $369.94 $0.00 $134.50 $24,291.77
57 $24,291.77 $369.94 $0.00 $137.35 $24,799.06
58 $24,799.06 $369.94 $0.00 $140.22 $25,309.22
59 $25,309.22 $369.94 $0.00 $143.10 $25,822.26
60 $25,822.26 $369.94 $0.00 $146.00 $26,338.20
61 $26,338.20 $369.94 $0.00 $148.92 $26,857.06
62 $26,857.06 $369.94 $0.00 $151.85 $27,378.85
63 $27,378.85 $369.94 $0.00 $154.80 $27,903.59
64 $27,903.59 $369.94 $0.00 $157.77 $28,431.30
65 $28,431.30 $369.94 $0.00 $160.75 $28,961.99
66 $28,961.99 $369.94 $0.00 $163.76 $29,495.69
67 $29,495.69 $369.94 $0.00 $166.77 $30,032.40
68 $30,032.40 $369.94 $0.00 $169.81 $30,572.15
69 $30,572.15 $369.94 $0.00 $172.86 $31,114.95
70 $31,114.95 $369.94 $0.00 $175.93 $31,660.82
71 $31,660.82 $369.94 $0.00 $179.01 $32,209.77
72 $32,209.77 $369.94 $0.00 $182.12 $32,761.83
73 $32,761.83 $369.94 $0.00 $185.24 $33,317.01
74 $33,317.01 $369.94 $0.00 $188.38 $33,875.33
75 $33,875.33 $369.94 $0.00 $191.54 $34,436.81
76 $34,436.81 $369.94 $0.00 $194.71 $35,001.46
77 $35,001.46 $369.94 $0.00 $197.90 $35,569.30
78 $35,569.30 $369.94 $0.00 $201.11 $36,140.35
79 $36,140.35 $369.94 $0.00 $204.34 $36,714.63
80 $36,714.63 $369.94 $0.00 $207.59 $37,292.16
81 $37,292.16 $369.94 $0.00 $210.86 $37,872.96
82 $37,872.96 $369.94 $0.00 $214.14 $38,457.04
83 $38,457.04 $369.94 $0.00 $217.44 $39,044.42
84 $39,044.42 $369.94 $0.00 $220.76 $39,635.12
85 $39,635.12 $369.94 $0.00 $224.10 $40,229.16
86 $40,229.16 $369.94 $0.00 $227.46 $40,826.56
87 $40,826.56 $369.94 $0.00 $230.84 $41,427.34
88 $41,427.34 $369.94 $0.00 $234.24 $42,031.52
89 $42,031.52 $369.94 $0.00 $237.65 $42,639.11
90 $42,639.11 $369.94 $0.00 $241.09 $43,250.14
91 $43,250.14 $369.94 $0.00 $244.54 $43,864.62
92 $43,864.62 $369.94 $0.00 $248.02 $44,482.58
93 $44,482.58 $369.94 $0.00 $251.51 $45,104.03
94 $45,104.03 $369.94 $0.00 $255.02 $45,728.99
95 $45,728.99 $369.94 $0.00 $258.56 $46,357.49
96 $46,357.49 $369.94 $0.00 $262.11 $46,989.54
97 $46,989.54 $369.94 $0.00 $265.69 $47,625.17
98 $47,625.17 $369.94 $0.00 $269.28 $48,264.39
99 $48,264.39 $369.94 $0.00 $272.89 $48,907.22
100 $48,907.22 $369.94 $0.00 $276.53 $49,553.69
101 $49,553.69 $369.94 $0.00 $280.18 $50,203.81
102 $50,203.81 $369.94 $0.00 $283.86 $50,857.61
103 $50,857.61 $369.94 $0.00 $287.56 $51,515.11
104 $51,515.11 $369.94 $0.00 $291.27 $52,176.32
105 $52,176.32 $369.94 $0.00 $295.01 $52,841.27
106 $52,841.27 $369.94 $0.00 $298.77 $53,509.98
107 $53,509.98 $369.94 $0.00 $302.55 $54,182.47
108 $54,182.47 $369.94 $0.00 $306.36 $54,858.77
109 $54,858.77 $369.94 $0.00 $310.18 $55,538.89
110 $55,538.89 $369.94 $0.00 $314.02 $56,222.85
111 $56,222.85 $369.94 $0.00 $317.89 $56,910.68
112 $56,910.68 $369.94 $0.00 $321.78 $57,602.40
113 $57,602.40 $369.94 $0.00 $325.69 $58,298.03
114 $58,298.03 $369.94 $0.00 $329.63 $58,997.60
115 $58,997.60 $369.94 $0.00 $333.58 $59,701.12
116 $59,701.12 $369.94 $0.00 $337.56 $60,408.62
117 $60,408.62 $369.94 $0.00 $341.56 $61,120.12
118 $61,120.12 $369.94 $0.00 $345.58 $61,835.64
119 $61,835.64 $369.94 $0.00 $349.63 $62,555.21
120 $62,555.21 $369.94 $0.00 $353.70 $63,278.85
121 $63,278.85 $369.94 $0.00 $357.79 $64,006.58
122 $64,006.58 $369.94 $0.00 $361.90 $64,738.42
123 $64,738.42 $369.94 $0.00 $366.04 $65,474.40
124 $65,474.40 $369.94 $0.00 $370.20 $66,214.54
125 $66,214.54 $369.94 $0.00 $374.39 $66,958.87
126 $66,958.87 $369.94 $0.00 $378.60 $67,707.41
127 $67,707.41 $369.94 $0.00 $382.83 $68,460.18
128 $68,460.18 $369.94 $0.00 $387.08 $69,217.20
129 $69,217.20 $369.94 $0.00 $391.36 $69,978.50
130 $69,978.50 $369.94 $0.00 $395.67 $70,744.11
131 $70,744.11 $369.94 $0.00 $400.00 $71,514.05
132 $71,514.05 $369.94 $0.00 $404.35 $72,288.34
133 $72,288.34 $369.94 $0.00 $408.73 $73,067.01
134 $73,067.01 $369.94 $0.00 $413.13 $73,850.08
135 $73,850.08 $369.94 $0.00 $417.56 $74,637.58
136 $74,637.58 $369.94 $0.00 $422.01 $75,429.53
137 $75,429.53 $369.94 $0.00 $426.49 $76,225.96
138 $76,225.96 $369.94 $0.00 $430.99 $77,026.89
139 $77,026.89 $369.94 $0.00 $435.52 $77,832.35
140 $77,832.35 $369.94 $0.00 $440.08 $78,642.37
141 $78,642.37 $369.94 $0.00 $444.66 $79,456.97
142 $79,456.97 $369.94 $0.00 $449.26 $80,276.17
143 $80,276.17 $369.94 $0.00 $453.89 $81,100.00
144 $81,100.00 $369.94 $0.00 $458.55 $81,928.49
145 $81,928.49 $369.94 $0.00 $463.24 $82,761.67
146 $82,761.67 $369.94 $0.00 $467.95 $83,599.56
147 $83,599.56 $369.94 $0.00 $472.68 $84,442.18
148 $84,442.18 $369.94 $0.00 $477.45 $85,289.57
149 $85,289.57 $369.94 $0.00 $482.24 $86,141.75
150 $86,141.75 $369.94 $0.00 $487.06 $86,998.75
151 $86,998.75 $369.94 $0.00 $491.90 $87,860.59
152 $87,860.59 $369.94 $0.00 $496.78 $88,727.31
153 $88,727.31 $369.94 $0.00 $501.68 $89,598.93
154 $89,598.93 $369.94 $0.00 $506.61 $90,475.48
155 $90,475.48 $369.94 $0.00 $511.56 $91,356.98
156 $91,356.98 $369.94 $0.00 $516.55 $92,243.47
157 $92,243.47 $369.94 $0.00 $521.56 $93,134.97
158 $93,134.97 $369.94 $0.00 $526.60 $94,031.51
159 $94,031.51 $369.94 $0.00 $531.67 $94,933.12
160 $94,933.12 $369.94 $0.00 $536.77 $95,839.83
161 $95,839.83 $369.94 $0.00 $541.89 $96,751.66
162 $96,751.66 $369.94 $0.00 $547.05 $97,668.65
163 $97,668.65 $369.94 $0.00 $552.23 $98,590.82
164 $98,590.82 $369.94 $0.00 $557.45 $99,518.21
165 $99,518.21 $369.94 $0.00 $562.69 $100,450.84
166 $100,450.84 $369.94 $0.00 $567.96 $101,388.74
167 $101,388.74 $369.94 $0.00 $573.27 $102,331.95
168 $102,331.95 $369.94 $0.00 $578.60 $103,280.49
169 $103,280.49 $369.94 $0.00 $583.96 $104,234.39
170 $104,234.39 $369.94 $0.00 $589.36 $105,193.69
171 $105,193.69 $369.94 $0.00 $594.78 $106,158.41
172 $106,158.41 $369.94 $0.00 $600.24 $107,128.59
173 $107,128.59 $369.94 $0.00 $605.72 $108,104.25
174 $108,104.25 $369.94 $0.00 $611.24 $109,085.43
175 $109,085.43 $369.94 $0.00 $616.78 $110,072.15
176 $110,072.15 $369.94 $0.00 $622.36 $111,064.45
177 $111,064.45 $369.94 $0.00 $627.97 $112,062.36
178 $112,062.36 $369.94 $0.00 $633.62 $113,065.92
179 $113,065.92 $369.94 $0.00 $639.29 $114,075.15
180 $114,075.15 $369.94 $0.00 $645.00 $115,090.09
181 $115,090.09 $369.94 $0.00 $650.74 $116,110.77
182 $116,110.77 $369.94 $0.00 $656.51 $117,137.22
183 $117,137.22 $369.94 $0.00 $662.31 $118,169.47
184 $118,169.47 $369.94 $0.00 $668.15 $119,207.56
185 $119,207.56 $369.94 $0.00 $674.02 $120,251.52
186 $120,251.52 $369.94 $0.00 $679.92 $121,301.38
187 $121,301.38 $369.94 $0.00 $685.86 $122,357.18
188 $122,357.18 $369.94 $0.00 $691.83 $123,418.95
189 $123,418.95 $369.94 $0.00 $697.83 $124,486.72
190 $124,486.72 $369.94 $0.00 $703.87 $125,560.53
191 $125,560.53 $369.94 $0.00 $709.94 $126,640.41
192 $126,640.41 $369.94 $0.00 $716.04 $127,726.39
193 $127,726.39 $369.94 $0.00 $722.18 $128,818.51
194 $128,818.51 $369.94 $0.00 $728.36 $129,916.81
195 $129,916.81 $369.94 $0.00 $734.57 $131,021.32
196 $131,021.32 $369.94 $0.00 $740.81 $132,132.07
197 $132,132.07 $369.94 $0.00 $747.09 $133,249.10
198 $133,249.10 $369.94 $0.00 $753.41 $134,372.45
199 $134,372.45 $369.94 $0.00 $759.76 $135,502.15
200 $135,502.15 $369.94 $0.00 $766.15 $136,638.24
201 $136,638.24 $369.94 $0.00 $772.57 $137,780.75
202 $137,780.75 $369.94 $0.00 $779.03 $138,929.72
203 $138,929.72 $369.94 $0.00 $785.53 $140,085.19
204 $140,085.19 $369.94 $0.00 $792.06 $141,247.19
205 $141,247.19 $369.94 $0.00 $798.63 $142,415.76
206 $142,415.76 $369.94 $0.00 $805.24 $143,590.94
207 $143,590.94 $369.94 $0.00 $811.88 $144,772.76
208 $144,772.76 $369.94 $0.00 $818.57 $145,961.27
209 $145,961.27 $369.94 $0.00 $825.29 $147,156.50
210 $147,156.50 $369.94 $0.00 $832.04 $148,358.48
211 $148,358.48 $369.94 $0.00 $838.84 $149,567.26
212 $149,567.26 $369.94 $0.00 $845.68 $150,782.88
213 $150,782.88 $369.94 $0.00 $852.55 $152,005.37
214 $152,005.37 $369.94 $0.00 $859.46 $153,234.77
215 $153,234.77 $369.94 $0.00 $866.41 $154,471.12
216 $154,471.12 $369.94 $0.00 $873.40 $155,714.46
217 $155,714.46 $369.94 $80,449.15 $880.43 $76,515.68
218 $76,515.68 $369.94 $0.00 $432.63 $77,318.25
219 $77,318.25 $369.94 $0.00 $437.17 $78,125.36
220 $78,125.36 $369.94 $0.00 $441.73 $78,937.03
221 $78,937.03 $369.94 $0.00 $446.32 $79,753.29
222 $79,753.29 $369.94 $0.00 $450.94 $80,574.17
223 $80,574.17 $369.94 $0.00 $455.58 $81,399.69
224 $81,399.69 $369.94 $0.00 $460.25 $82,229.88
225 $82,229.88 $369.94 $0.00 $464.94 $83,064.76
226 $83,064.76 $369.94 $0.00 $469.66 $83,904.36
227 $83,904.36 $369.94 $0.00 $474.41 $84,748.71
228 $84,748.71 $369.94 $0.00 $479.18 $85,597.83
229 $85,597.83 $0.00 $86,080.59 $483.98 $1.22