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 2041$33,667
Monthly savings required$150

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 $67,333.36 for students enrolling in 2041 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $149.62 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 Increase5%
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 $149.62 $0.00 $0.00 $149.62
2 $149.62 $149.62 $0.00 $0.85 $300.09
3 $300.09 $149.62 $0.00 $1.70 $451.41
4 $451.41 $149.62 $0.00 $2.55 $603.58
5 $603.58 $149.62 $0.00 $3.41 $756.61
6 $756.61 $149.62 $0.00 $4.28 $910.51
7 $910.51 $149.62 $0.00 $5.15 $1,065.28
8 $1,065.28 $149.62 $0.00 $6.02 $1,220.92
9 $1,220.92 $149.62 $0.00 $6.90 $1,377.44
10 $1,377.44 $149.62 $0.00 $7.79 $1,534.85
11 $1,534.85 $149.62 $0.00 $8.68 $1,693.15
12 $1,693.15 $149.62 $0.00 $9.57 $1,852.34
13 $1,852.34 $149.62 $0.00 $10.47 $2,012.43
14 $2,012.43 $149.62 $0.00 $11.38 $2,173.43
15 $2,173.43 $149.62 $0.00 $12.29 $2,335.34
16 $2,335.34 $149.62 $0.00 $13.20 $2,498.16
17 $2,498.16 $149.62 $0.00 $14.12 $2,661.90
18 $2,661.90 $149.62 $0.00 $15.05 $2,826.57
19 $2,826.57 $149.62 $0.00 $15.98 $2,992.17
20 $2,992.17 $149.62 $0.00 $16.92 $3,158.71
21 $3,158.71 $149.62 $0.00 $17.86 $3,326.19
22 $3,326.19 $149.62 $0.00 $18.81 $3,494.62
23 $3,494.62 $149.62 $0.00 $19.76 $3,664.00
24 $3,664.00 $149.62 $0.00 $20.72 $3,834.34
25 $3,834.34 $149.62 $0.00 $21.68 $4,005.64
26 $4,005.64 $149.62 $0.00 $22.65 $4,177.91
27 $4,177.91 $149.62 $0.00 $23.62 $4,351.15
28 $4,351.15 $149.62 $0.00 $24.60 $4,525.37
29 $4,525.37 $149.62 $0.00 $25.59 $4,700.58
30 $4,700.58 $149.62 $0.00 $26.58 $4,876.78
31 $4,876.78 $149.62 $0.00 $27.57 $5,053.97
32 $5,053.97 $149.62 $0.00 $28.58 $5,232.17
33 $5,232.17 $149.62 $0.00 $29.58 $5,411.37
34 $5,411.37 $149.62 $0.00 $30.60 $5,591.59
35 $5,591.59 $149.62 $0.00 $31.62 $5,772.83
36 $5,772.83 $149.62 $0.00 $32.64 $5,955.09
37 $5,955.09 $149.62 $0.00 $33.67 $6,138.38
38 $6,138.38 $149.62 $0.00 $34.71 $6,322.71
39 $6,322.71 $149.62 $0.00 $35.75 $6,508.08
40 $6,508.08 $149.62 $0.00 $36.80 $6,694.50
41 $6,694.50 $149.62 $0.00 $37.85 $6,881.97
42 $6,881.97 $149.62 $0.00 $38.91 $7,070.50
43 $7,070.50 $149.62 $0.00 $39.98 $7,260.10
44 $7,260.10 $149.62 $0.00 $41.05 $7,450.77
45 $7,450.77 $149.62 $0.00 $42.13 $7,642.52
46 $7,642.52 $149.62 $0.00 $43.21 $7,835.35
47 $7,835.35 $149.62 $0.00 $44.30 $8,029.27
48 $8,029.27 $149.62 $0.00 $45.40 $8,224.29
49 $8,224.29 $149.62 $0.00 $46.50 $8,420.41
50 $8,420.41 $149.62 $0.00 $47.61 $8,617.64
51 $8,617.64 $149.62 $0.00 $48.73 $8,815.99
52 $8,815.99 $149.62 $0.00 $49.85 $9,015.46
53 $9,015.46 $149.62 $0.00 $50.97 $9,216.05
54 $9,216.05 $149.62 $0.00 $52.11 $9,417.78
55 $9,417.78 $149.62 $0.00 $53.25 $9,620.65
56 $9,620.65 $149.62 $0.00 $54.40 $9,824.67
57 $9,824.67 $149.62 $0.00 $55.55 $10,029.84
58 $10,029.84 $149.62 $0.00 $56.71 $10,236.17
59 $10,236.17 $149.62 $0.00 $57.88 $10,443.67
60 $10,443.67 $149.62 $0.00 $59.05 $10,652.34
61 $10,652.34 $149.62 $0.00 $60.23 $10,862.19
62 $10,862.19 $149.62 $0.00 $61.42 $11,073.23
63 $11,073.23 $149.62 $0.00 $62.61 $11,285.46
64 $11,285.46 $149.62 $0.00 $63.81 $11,498.89
65 $11,498.89 $149.62 $0.00 $65.02 $11,713.53
66 $11,713.53 $149.62 $0.00 $66.23 $11,929.38
67 $11,929.38 $149.62 $0.00 $67.45 $12,146.45
68 $12,146.45 $149.62 $0.00 $68.68 $12,364.75
69 $12,364.75 $149.62 $0.00 $69.91 $12,584.28
70 $12,584.28 $149.62 $0.00 $71.15 $12,805.05
71 $12,805.05 $149.62 $0.00 $72.40 $13,027.07
72 $13,027.07 $149.62 $0.00 $73.66 $13,250.35
73 $13,250.35 $149.62 $0.00 $74.92 $13,474.89
74 $13,474.89 $149.62 $0.00 $76.19 $13,700.70
75 $13,700.70 $149.62 $0.00 $77.47 $13,927.79
76 $13,927.79 $149.62 $0.00 $78.75 $14,156.16
77 $14,156.16 $149.62 $0.00 $80.04 $14,385.82
78 $14,385.82 $149.62 $0.00 $81.34 $14,616.78
79 $14,616.78 $149.62 $0.00 $82.65 $14,849.05
80 $14,849.05 $149.62 $0.00 $83.96 $15,082.63
81 $15,082.63 $149.62 $0.00 $85.28 $15,317.53
82 $15,317.53 $149.62 $0.00 $86.61 $15,553.76
83 $15,553.76 $149.62 $0.00 $87.94 $15,791.32
84 $15,791.32 $149.62 $0.00 $89.29 $16,030.23
85 $16,030.23 $149.62 $0.00 $90.64 $16,270.49
86 $16,270.49 $149.62 $0.00 $92.00 $16,512.11
87 $16,512.11 $149.62 $0.00 $93.36 $16,755.09
88 $16,755.09 $149.62 $0.00 $94.74 $16,999.45
89 $16,999.45 $149.62 $0.00 $96.12 $17,245.19
90 $17,245.19 $149.62 $0.00 $97.51 $17,492.32
91 $17,492.32 $149.62 $0.00 $98.90 $17,740.84
92 $17,740.84 $149.62 $0.00 $100.31 $17,990.77
93 $17,990.77 $149.62 $0.00 $101.72 $18,242.11
94 $18,242.11 $149.62 $0.00 $103.14 $18,494.87
95 $18,494.87 $149.62 $0.00 $104.57 $18,749.06
96 $18,749.06 $149.62 $0.00 $106.01 $19,004.69
97 $19,004.69 $149.62 $0.00 $107.46 $19,261.77
98 $19,261.77 $149.62 $0.00 $108.91 $19,520.30
99 $19,520.30 $149.62 $0.00 $110.37 $19,780.29
100 $19,780.29 $149.62 $0.00 $111.84 $20,041.75
101 $20,041.75 $149.62 $0.00 $113.32 $20,304.69
102 $20,304.69 $149.62 $0.00 $114.81 $20,569.12
103 $20,569.12 $149.62 $0.00 $116.30 $20,835.04
104 $20,835.04 $149.62 $0.00 $117.80 $21,102.46
105 $21,102.46 $149.62 $0.00 $119.32 $21,371.40
106 $21,371.40 $149.62 $0.00 $120.84 $21,641.86
107 $21,641.86 $149.62 $0.00 $122.37 $21,913.85
108 $21,913.85 $149.62 $0.00 $123.90 $22,187.37
109 $22,187.37 $149.62 $0.00 $125.45 $22,462.44
110 $22,462.44 $149.62 $0.00 $127.01 $22,739.07
111 $22,739.07 $149.62 $0.00 $128.57 $23,017.26
112 $23,017.26 $149.62 $0.00 $130.14 $23,297.02
113 $23,297.02 $149.62 $0.00 $131.72 $23,578.36
114 $23,578.36 $149.62 $0.00 $133.32 $23,861.30
115 $23,861.30 $149.62 $0.00 $134.92 $24,145.84
116 $24,145.84 $149.62 $0.00 $136.52 $24,431.98
117 $24,431.98 $149.62 $0.00 $138.14 $24,719.74
118 $24,719.74 $149.62 $0.00 $139.77 $25,009.13
119 $25,009.13 $149.62 $0.00 $141.41 $25,300.16
120 $25,300.16 $149.62 $0.00 $143.05 $25,592.83
121 $25,592.83 $149.62 $0.00 $144.71 $25,887.16
122 $25,887.16 $149.62 $0.00 $146.37 $26,183.15
123 $26,183.15 $149.62 $0.00 $148.04 $26,480.81
124 $26,480.81 $149.62 $0.00 $149.73 $26,780.16
125 $26,780.16 $149.62 $0.00 $151.42 $27,081.20
126 $27,081.20 $149.62 $0.00 $153.12 $27,383.94
127 $27,383.94 $149.62 $0.00 $154.83 $27,688.39
128 $27,688.39 $149.62 $0.00 $156.55 $27,994.56
129 $27,994.56 $149.62 $0.00 $158.29 $28,302.47
130 $28,302.47 $149.62 $0.00 $160.03 $28,612.12
131 $28,612.12 $149.62 $0.00 $161.78 $28,923.52
132 $28,923.52 $149.62 $0.00 $163.54 $29,236.68
133 $29,236.68 $149.62 $0.00 $165.31 $29,551.61
134 $29,551.61 $149.62 $0.00 $167.09 $29,868.32
135 $29,868.32 $149.62 $0.00 $168.88 $30,186.82
136 $30,186.82 $149.62 $0.00 $170.68 $30,507.12
137 $30,507.12 $149.62 $0.00 $172.49 $30,829.23
138 $30,829.23 $149.62 $0.00 $174.31 $31,153.16
139 $31,153.16 $149.62 $0.00 $176.14 $31,478.92
140 $31,478.92 $149.62 $0.00 $177.99 $31,806.53
141 $31,806.53 $149.62 $0.00 $179.84 $32,135.99
142 $32,135.99 $149.62 $0.00 $181.70 $32,467.31
143 $32,467.31 $149.62 $0.00 $183.57 $32,800.50
144 $32,800.50 $149.62 $0.00 $185.46 $33,135.58
145 $33,135.58 $149.62 $0.00 $187.35 $33,472.55
146 $33,472.55 $149.62 $0.00 $189.26 $33,811.43
147 $33,811.43 $149.62 $0.00 $191.17 $34,152.22
148 $34,152.22 $149.62 $0.00 $193.10 $34,494.94
149 $34,494.94 $149.62 $0.00 $195.04 $34,839.60
150 $34,839.60 $149.62 $0.00 $196.99 $35,186.21
151 $35,186.21 $149.62 $0.00 $198.95 $35,534.78
152 $35,534.78 $149.62 $0.00 $200.92 $35,885.32
153 $35,885.32 $149.62 $0.00 $202.90 $36,237.84
154 $36,237.84 $149.62 $0.00 $204.89 $36,592.35
155 $36,592.35 $149.62 $0.00 $206.90 $36,948.87
156 $36,948.87 $149.62 $0.00 $208.91 $37,307.40
157 $37,307.40 $149.62 $0.00 $210.94 $37,667.96
158 $37,667.96 $149.62 $0.00 $212.98 $38,030.56
159 $38,030.56 $149.62 $0.00 $215.03 $38,395.21
160 $38,395.21 $149.62 $0.00 $217.09 $38,761.92
161 $38,761.92 $149.62 $0.00 $219.17 $39,130.71
162 $39,130.71 $149.62 $0.00 $221.25 $39,501.58
163 $39,501.58 $149.62 $0.00 $223.35 $39,874.55
164 $39,874.55 $149.62 $0.00 $225.46 $40,249.63
165 $40,249.63 $149.62 $0.00 $227.58 $40,626.83
166 $40,626.83 $149.62 $0.00 $229.71 $41,006.16
167 $41,006.16 $149.62 $0.00 $231.85 $41,387.63
168 $41,387.63 $149.62 $0.00 $234.01 $41,771.26
169 $41,771.26 $149.62 $0.00 $236.18 $42,157.06
170 $42,157.06 $149.62 $0.00 $238.36 $42,545.04
171 $42,545.04 $149.62 $0.00 $240.56 $42,935.22
172 $42,935.22 $149.62 $0.00 $242.76 $43,327.60
173 $43,327.60 $149.62 $0.00 $244.98 $43,722.20
174 $43,722.20 $149.62 $0.00 $247.21 $44,119.03
175 $44,119.03 $149.62 $0.00 $249.46 $44,518.11
176 $44,518.11 $149.62 $0.00 $251.71 $44,919.44
177 $44,919.44 $149.62 $0.00 $253.98 $45,323.04
178 $45,323.04 $149.62 $0.00 $256.26 $45,728.92
179 $45,728.92 $149.62 $0.00 $258.56 $46,137.10
180 $46,137.10 $149.62 $0.00 $260.87 $46,547.59
181 $46,547.59 $149.62 $0.00 $263.19 $46,960.40
182 $46,960.40 $149.62 $0.00 $265.52 $47,375.54
183 $47,375.54 $149.62 $0.00 $267.87 $47,793.03
184 $47,793.03 $149.62 $0.00 $270.23 $48,212.88
185 $48,212.88 $149.62 $0.00 $272.60 $48,635.10
186 $48,635.10 $149.62 $0.00 $274.99 $49,059.71
187 $49,059.71 $149.62 $0.00 $277.39 $49,486.72
188 $49,486.72 $149.62 $0.00 $279.81 $49,916.15
189 $49,916.15 $149.62 $0.00 $282.23 $50,348.00
190 $50,348.00 $149.62 $0.00 $284.67 $50,782.29
191 $50,782.29 $149.62 $0.00 $287.13 $51,219.04
192 $51,219.04 $149.62 $0.00 $289.60 $51,658.26
193 $51,658.26 $149.62 $0.00 $292.08 $52,099.96
194 $52,099.96 $149.62 $0.00 $294.58 $52,544.16
195 $52,544.16 $149.62 $0.00 $297.09 $52,990.87
196 $52,990.87 $149.62 $0.00 $299.62 $53,440.11
197 $53,440.11 $149.62 $0.00 $302.16 $53,891.89
198 $53,891.89 $149.62 $0.00 $304.71 $54,346.22
199 $54,346.22 $149.62 $0.00 $307.28 $54,803.12
200 $54,803.12 $149.62 $0.00 $309.86 $55,262.60
201 $55,262.60 $149.62 $0.00 $312.46 $55,724.68
202 $55,724.68 $149.62 $0.00 $315.08 $56,189.38
203 $56,189.38 $149.62 $0.00 $317.70 $56,656.70
204 $56,656.70 $149.62 $0.00 $320.35 $57,126.67
205 $57,126.67 $149.62 $0.00 $323.00 $57,599.29
206 $57,599.29 $149.62 $0.00 $325.67 $58,074.58
207 $58,074.58 $149.62 $0.00 $328.36 $58,552.56
208 $58,552.56 $149.62 $0.00 $331.06 $59,033.24
209 $59,033.24 $149.62 $0.00 $333.78 $59,516.64
210 $59,516.64 $149.62 $0.00 $336.52 $60,002.78
211 $60,002.78 $149.62 $0.00 $339.26 $60,491.66
212 $60,491.66 $149.62 $0.00 $342.03 $60,983.31
213 $60,983.31 $149.62 $0.00 $344.81 $61,477.74
214 $61,477.74 $149.62 $0.00 $347.60 $61,974.96
215 $61,974.96 $149.62 $0.00 $350.42 $62,475.00
216 $62,475.00 $149.62 $0.00 $353.24 $62,977.86
217 $62,977.86 $149.62 $32,845.54 $356.09 $30,638.03
218 $30,638.03 $149.62 $0.00 $173.23 $30,960.88
219 $30,960.88 $149.62 $0.00 $175.06 $31,285.56
220 $31,285.56 $149.62 $0.00 $176.89 $31,612.07
221 $31,612.07 $149.62 $0.00 $178.74 $31,940.43
222 $31,940.43 $149.62 $0.00 $180.60 $32,270.65
223 $32,270.65 $149.62 $0.00 $182.46 $32,602.73
224 $32,602.73 $149.62 $0.00 $184.34 $32,936.69
225 $32,936.69 $149.62 $0.00 $186.23 $33,272.54
226 $33,272.54 $149.62 $0.00 $188.13 $33,610.29
227 $33,610.29 $149.62 $0.00 $190.04 $33,949.95
228 $33,949.95 $149.62 $0.00 $191.96 $34,291.53
229 $34,291.53 $0.00 $34,487.82 $193.89 ($2.40)