Savings Plan and Future Cost Estimation for Prince William Sound 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$47,744
Monthly savings required$212

How much will it cost to send your child to Prince William Sound Community College in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $95,487.68 for students enrolling in 2042 if tuition increases average 7% per year until then.   Assuming you have no current college savings, monthly deposits of $212.12 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$13,648.00
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 Prince William Sound Community College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $212.12 $0.00 $0.00 $212.12
2 $212.12 $212.12 $0.00 $1.20 $425.44
3 $425.44 $212.12 $0.00 $2.41 $639.97
4 $639.97 $212.12 $0.00 $3.62 $855.71
5 $855.71 $212.12 $0.00 $4.84 $1,072.67
6 $1,072.67 $212.12 $0.00 $6.07 $1,290.86
7 $1,290.86 $212.12 $0.00 $7.30 $1,510.28
8 $1,510.28 $212.12 $0.00 $8.54 $1,730.94
9 $1,730.94 $212.12 $0.00 $9.79 $1,952.85
10 $1,952.85 $212.12 $0.00 $11.04 $2,176.01
11 $2,176.01 $212.12 $0.00 $12.30 $2,400.43
12 $2,400.43 $212.12 $0.00 $13.57 $2,626.12
13 $2,626.12 $212.12 $0.00 $14.85 $2,853.09
14 $2,853.09 $212.12 $0.00 $16.13 $3,081.34
15 $3,081.34 $212.12 $0.00 $17.42 $3,310.88
16 $3,310.88 $212.12 $0.00 $18.72 $3,541.72
17 $3,541.72 $212.12 $0.00 $20.03 $3,773.87
18 $3,773.87 $212.12 $0.00 $21.34 $4,007.33
19 $4,007.33 $212.12 $0.00 $22.66 $4,242.11
20 $4,242.11 $212.12 $0.00 $23.99 $4,478.22
21 $4,478.22 $212.12 $0.00 $25.32 $4,715.66
22 $4,715.66 $212.12 $0.00 $26.66 $4,954.44
23 $4,954.44 $212.12 $0.00 $28.01 $5,194.57
24 $5,194.57 $212.12 $0.00 $29.37 $5,436.06
25 $5,436.06 $212.12 $0.00 $30.74 $5,678.92
26 $5,678.92 $212.12 $0.00 $32.11 $5,923.15
27 $5,923.15 $212.12 $0.00 $33.49 $6,168.76
28 $6,168.76 $212.12 $0.00 $34.88 $6,415.76
29 $6,415.76 $212.12 $0.00 $36.28 $6,664.16
30 $6,664.16 $212.12 $0.00 $37.68 $6,913.96
31 $6,913.96 $212.12 $0.00 $39.09 $7,165.17
32 $7,165.17 $212.12 $0.00 $40.51 $7,417.80
33 $7,417.80 $212.12 $0.00 $41.94 $7,671.86
34 $7,671.86 $212.12 $0.00 $43.38 $7,927.36
35 $7,927.36 $212.12 $0.00 $44.82 $8,184.30
36 $8,184.30 $212.12 $0.00 $46.28 $8,442.70
37 $8,442.70 $212.12 $0.00 $47.74 $8,702.56
38 $8,702.56 $212.12 $0.00 $49.21 $8,963.89
39 $8,963.89 $212.12 $0.00 $50.68 $9,226.69
40 $9,226.69 $212.12 $0.00 $52.17 $9,490.98
41 $9,490.98 $212.12 $0.00 $53.66 $9,756.76
42 $9,756.76 $212.12 $0.00 $55.17 $10,024.05
43 $10,024.05 $212.12 $0.00 $56.68 $10,292.85
44 $10,292.85 $212.12 $0.00 $58.20 $10,563.17
45 $10,563.17 $212.12 $0.00 $59.73 $10,835.02
46 $10,835.02 $212.12 $0.00 $61.26 $11,108.40
47 $11,108.40 $212.12 $0.00 $62.81 $11,383.33
48 $11,383.33 $212.12 $0.00 $64.36 $11,659.81
49 $11,659.81 $212.12 $0.00 $65.93 $11,937.86
50 $11,937.86 $212.12 $0.00 $67.50 $12,217.48
51 $12,217.48 $212.12 $0.00 $69.08 $12,498.68
52 $12,498.68 $212.12 $0.00 $70.67 $12,781.47
53 $12,781.47 $212.12 $0.00 $72.27 $13,065.86
54 $13,065.86 $212.12 $0.00 $73.88 $13,351.86
55 $13,351.86 $212.12 $0.00 $75.49 $13,639.47
56 $13,639.47 $212.12 $0.00 $77.12 $13,928.71
57 $13,928.71 $212.12 $0.00 $78.75 $14,219.58
58 $14,219.58 $212.12 $0.00 $80.40 $14,512.10
59 $14,512.10 $212.12 $0.00 $82.05 $14,806.27
60 $14,806.27 $212.12 $0.00 $83.72 $15,102.11
61 $15,102.11 $212.12 $0.00 $85.39 $15,399.62
62 $15,399.62 $212.12 $0.00 $87.07 $15,698.81
63 $15,698.81 $212.12 $0.00 $88.76 $15,999.69
64 $15,999.69 $212.12 $0.00 $90.46 $16,302.27
65 $16,302.27 $212.12 $0.00 $92.18 $16,606.57
66 $16,606.57 $212.12 $0.00 $93.90 $16,912.59
67 $16,912.59 $212.12 $0.00 $95.63 $17,220.34
68 $17,220.34 $212.12 $0.00 $97.37 $17,529.83
69 $17,529.83 $212.12 $0.00 $99.12 $17,841.07
70 $17,841.07 $212.12 $0.00 $100.88 $18,154.07
71 $18,154.07 $212.12 $0.00 $102.65 $18,468.84
72 $18,468.84 $212.12 $0.00 $104.43 $18,785.39
73 $18,785.39 $212.12 $0.00 $106.22 $19,103.73
74 $19,103.73 $212.12 $0.00 $108.02 $19,423.87
75 $19,423.87 $212.12 $0.00 $109.83 $19,745.82
76 $19,745.82 $212.12 $0.00 $111.65 $20,069.59
77 $20,069.59 $212.12 $0.00 $113.48 $20,395.19
78 $20,395.19 $212.12 $0.00 $115.32 $20,722.63
79 $20,722.63 $212.12 $0.00 $117.17 $21,051.92
80 $21,051.92 $212.12 $0.00 $119.03 $21,383.07
81 $21,383.07 $212.12 $0.00 $120.90 $21,716.09
82 $21,716.09 $212.12 $0.00 $122.79 $22,051.00
83 $22,051.00 $212.12 $0.00 $124.68 $22,387.80
84 $22,387.80 $212.12 $0.00 $126.58 $22,726.50
85 $22,726.50 $212.12 $0.00 $128.50 $23,067.12
86 $23,067.12 $212.12 $0.00 $130.42 $23,409.66
87 $23,409.66 $212.12 $0.00 $132.36 $23,754.14
88 $23,754.14 $212.12 $0.00 $134.31 $24,100.57
89 $24,100.57 $212.12 $0.00 $136.27 $24,448.96
90 $24,448.96 $212.12 $0.00 $138.24 $24,799.32
91 $24,799.32 $212.12 $0.00 $140.22 $25,151.66
92 $25,151.66 $212.12 $0.00 $142.21 $25,505.99
93 $25,505.99 $212.12 $0.00 $144.21 $25,862.32
94 $25,862.32 $212.12 $0.00 $146.23 $26,220.67
95 $26,220.67 $212.12 $0.00 $148.26 $26,581.05
96 $26,581.05 $212.12 $0.00 $150.29 $26,943.46
97 $26,943.46 $212.12 $0.00 $152.34 $27,307.92
98 $27,307.92 $212.12 $0.00 $154.40 $27,674.44
99 $27,674.44 $212.12 $0.00 $156.48 $28,043.04
100 $28,043.04 $212.12 $0.00 $158.56 $28,413.72
101 $28,413.72 $212.12 $0.00 $160.66 $28,786.50
102 $28,786.50 $212.12 $0.00 $162.76 $29,161.38
103 $29,161.38 $212.12 $0.00 $164.88 $29,538.38
104 $29,538.38 $212.12 $0.00 $167.01 $29,917.51
105 $29,917.51 $212.12 $0.00 $169.16 $30,298.79
106 $30,298.79 $212.12 $0.00 $171.31 $30,682.22
107 $30,682.22 $212.12 $0.00 $173.48 $31,067.82
108 $31,067.82 $212.12 $0.00 $175.66 $31,455.60
109 $31,455.60 $212.12 $0.00 $177.85 $31,845.57
110 $31,845.57 $212.12 $0.00 $180.06 $32,237.75
111 $32,237.75 $212.12 $0.00 $182.28 $32,632.15
112 $32,632.15 $212.12 $0.00 $184.51 $33,028.78
113 $33,028.78 $212.12 $0.00 $186.75 $33,427.65
114 $33,427.65 $212.12 $0.00 $189.00 $33,828.77
115 $33,828.77 $212.12 $0.00 $191.27 $34,232.16
116 $34,232.16 $212.12 $0.00 $193.55 $34,637.83
117 $34,637.83 $212.12 $0.00 $195.85 $35,045.80
118 $35,045.80 $212.12 $0.00 $198.15 $35,456.07
119 $35,456.07 $212.12 $0.00 $200.47 $35,868.66
120 $35,868.66 $212.12 $0.00 $202.81 $36,283.59
121 $36,283.59 $212.12 $0.00 $205.15 $36,700.86
122 $36,700.86 $212.12 $0.00 $207.51 $37,120.49
123 $37,120.49 $212.12 $0.00 $209.88 $37,542.49
124 $37,542.49 $212.12 $0.00 $212.27 $37,966.88
125 $37,966.88 $212.12 $0.00 $214.67 $38,393.67
126 $38,393.67 $212.12 $0.00 $217.08 $38,822.87
127 $38,822.87 $212.12 $0.00 $219.51 $39,254.50
128 $39,254.50 $212.12 $0.00 $221.95 $39,688.57
129 $39,688.57 $212.12 $0.00 $224.40 $40,125.09
130 $40,125.09 $212.12 $0.00 $226.87 $40,564.08
131 $40,564.08 $212.12 $0.00 $229.36 $41,005.56
132 $41,005.56 $212.12 $0.00 $231.85 $41,449.53
133 $41,449.53 $212.12 $0.00 $234.36 $41,896.01
134 $41,896.01 $212.12 $0.00 $236.89 $42,345.02
135 $42,345.02 $212.12 $0.00 $239.42 $42,796.56
136 $42,796.56 $212.12 $0.00 $241.98 $43,250.66
137 $43,250.66 $212.12 $0.00 $244.55 $43,707.33
138 $43,707.33 $212.12 $0.00 $247.13 $44,166.58
139 $44,166.58 $212.12 $0.00 $249.72 $44,628.42
140 $44,628.42 $212.12 $0.00 $252.34 $45,092.88
141 $45,092.88 $212.12 $0.00 $254.96 $45,559.96
142 $45,559.96 $212.12 $0.00 $257.60 $46,029.68
143 $46,029.68 $212.12 $0.00 $260.26 $46,502.06
144 $46,502.06 $212.12 $0.00 $262.93 $46,977.11
145 $46,977.11 $212.12 $0.00 $265.62 $47,454.85
146 $47,454.85 $212.12 $0.00 $268.32 $47,935.29
147 $47,935.29 $212.12 $0.00 $271.03 $48,418.44
148 $48,418.44 $212.12 $0.00 $273.76 $48,904.32
149 $48,904.32 $212.12 $0.00 $276.51 $49,392.95
150 $49,392.95 $212.12 $0.00 $279.27 $49,884.34
151 $49,884.34 $212.12 $0.00 $282.05 $50,378.51
152 $50,378.51 $212.12 $0.00 $284.85 $50,875.48
153 $50,875.48 $212.12 $0.00 $287.66 $51,375.26
154 $51,375.26 $212.12 $0.00 $290.48 $51,877.86
155 $51,877.86 $212.12 $0.00 $293.32 $52,383.30
156 $52,383.30 $212.12 $0.00 $296.18 $52,891.60
157 $52,891.60 $212.12 $0.00 $299.06 $53,402.78
158 $53,402.78 $212.12 $0.00 $301.95 $53,916.85
159 $53,916.85 $212.12 $0.00 $304.85 $54,433.82
160 $54,433.82 $212.12 $0.00 $307.78 $54,953.72
161 $54,953.72 $212.12 $0.00 $310.72 $55,476.56
162 $55,476.56 $212.12 $0.00 $313.67 $56,002.35
163 $56,002.35 $212.12 $0.00 $316.65 $56,531.12
164 $56,531.12 $212.12 $0.00 $319.64 $57,062.88
165 $57,062.88 $212.12 $0.00 $322.64 $57,597.64
166 $57,597.64 $212.12 $0.00 $325.67 $58,135.43
167 $58,135.43 $212.12 $0.00 $328.71 $58,676.26
168 $58,676.26 $212.12 $0.00 $331.76 $59,220.14
169 $59,220.14 $212.12 $0.00 $334.84 $59,767.10
170 $59,767.10 $212.12 $0.00 $337.93 $60,317.15
171 $60,317.15 $212.12 $0.00 $341.04 $60,870.31
172 $60,870.31 $212.12 $0.00 $344.17 $61,426.60
173 $61,426.60 $212.12 $0.00 $347.31 $61,986.03
174 $61,986.03 $212.12 $0.00 $350.48 $62,548.63
175 $62,548.63 $212.12 $0.00 $353.66 $63,114.41
176 $63,114.41 $212.12 $0.00 $356.86 $63,683.39
177 $63,683.39 $212.12 $0.00 $360.08 $64,255.59
178 $64,255.59 $212.12 $0.00 $363.31 $64,831.02
179 $64,831.02 $212.12 $0.00 $366.56 $65,409.70
180 $65,409.70 $212.12 $0.00 $369.84 $65,991.66
181 $65,991.66 $212.12 $0.00 $373.13 $66,576.91
182 $66,576.91 $212.12 $0.00 $376.44 $67,165.47
183 $67,165.47 $212.12 $0.00 $379.76 $67,757.35
184 $67,757.35 $212.12 $0.00 $383.11 $68,352.58
185 $68,352.58 $212.12 $0.00 $386.48 $68,951.18
186 $68,951.18 $212.12 $0.00 $389.86 $69,553.16
187 $69,553.16 $212.12 $0.00 $393.26 $70,158.54
188 $70,158.54 $212.12 $0.00 $396.69 $70,767.35
189 $70,767.35 $212.12 $0.00 $400.13 $71,379.60
190 $71,379.60 $212.12 $0.00 $403.59 $71,995.31
191 $71,995.31 $212.12 $0.00 $407.07 $72,614.50
192 $72,614.50 $212.12 $0.00 $410.57 $73,237.19
193 $73,237.19 $212.12 $0.00 $414.09 $73,863.40
194 $73,863.40 $212.12 $0.00 $417.63 $74,493.15
195 $74,493.15 $212.12 $0.00 $421.20 $75,126.47
196 $75,126.47 $212.12 $0.00 $424.78 $75,763.37
197 $75,763.37 $212.12 $0.00 $428.38 $76,403.87
198 $76,403.87 $212.12 $0.00 $432.00 $77,047.99
199 $77,047.99 $212.12 $0.00 $435.64 $77,695.75
200 $77,695.75 $212.12 $0.00 $439.30 $78,347.17
201 $78,347.17 $212.12 $0.00 $442.99 $79,002.28
202 $79,002.28 $212.12 $0.00 $446.69 $79,661.09
203 $79,661.09 $212.12 $0.00 $450.42 $80,323.63
204 $80,323.63 $212.12 $0.00 $454.16 $80,989.91
205 $80,989.91 $212.12 $0.00 $457.93 $81,659.96
206 $81,659.96 $212.12 $0.00 $461.72 $82,333.80
207 $82,333.80 $212.12 $0.00 $465.53 $83,011.45
208 $83,011.45 $212.12 $0.00 $469.36 $83,692.93
209 $83,692.93 $212.12 $0.00 $473.21 $84,378.26
210 $84,378.26 $212.12 $0.00 $477.09 $85,067.47
211 $85,067.47 $212.12 $0.00 $480.98 $85,760.57
212 $85,760.57 $212.12 $0.00 $484.90 $86,457.59
213 $86,457.59 $212.12 $0.00 $488.84 $87,158.55
214 $87,158.55 $212.12 $0.00 $492.81 $87,863.48
215 $87,863.48 $212.12 $0.00 $496.79 $88,572.39
216 $88,572.39 $212.12 $0.00 $500.80 $89,285.31
217 $89,285.31 $212.12 $46,129.32 $504.83 $43,872.94
218 $43,872.94 $212.12 $0.00 $248.06 $44,333.12
219 $44,333.12 $212.12 $0.00 $250.67 $44,795.91
220 $44,795.91 $212.12 $0.00 $253.28 $45,261.31
221 $45,261.31 $212.12 $0.00 $255.91 $45,729.34
222 $45,729.34 $212.12 $0.00 $258.56 $46,200.02
223 $46,200.02 $212.12 $0.00 $261.22 $46,673.36
224 $46,673.36 $212.12 $0.00 $263.90 $47,149.38
225 $47,149.38 $212.12 $0.00 $266.59 $47,628.09
226 $47,628.09 $212.12 $0.00 $269.30 $48,109.51
227 $48,109.51 $212.12 $0.00 $272.02 $48,593.65
228 $48,593.65 $212.12 $0.00 $274.76 $49,080.53
229 $49,080.53 $0.00 $49,358.37 $277.51 -$0.33