Savings Plan and Future Cost Estimation for Golden West College

How much will it cost and what do you need to save?

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2042$87,407
Monthly savings required$388

How much will it cost to send your child to Golden West College in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $174,813.54 for students enrolling in 2042 if tuition increases average 7% per year until then.   Assuming you have no current college savings, monthly deposits of $388.34 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$24,986.00
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 Golden West College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $388.34 $0.00 $0.00 $388.34
2 $388.34 $388.34 $0.00 $2.20 $778.88
3 $778.88 $388.34 $0.00 $4.40 $1,171.62
4 $1,171.62 $388.34 $0.00 $6.62 $1,566.58
5 $1,566.58 $388.34 $0.00 $8.86 $1,963.78
6 $1,963.78 $388.34 $0.00 $11.10 $2,363.22
7 $2,363.22 $388.34 $0.00 $13.36 $2,764.92
8 $2,764.92 $388.34 $0.00 $15.63 $3,168.89
9 $3,168.89 $388.34 $0.00 $17.92 $3,575.15
10 $3,575.15 $388.34 $0.00 $20.21 $3,983.70
11 $3,983.70 $388.34 $0.00 $22.52 $4,394.56
12 $4,394.56 $388.34 $0.00 $24.85 $4,807.75
13 $4,807.75 $388.34 $0.00 $27.18 $5,223.27
14 $5,223.27 $388.34 $0.00 $29.53 $5,641.14
15 $5,641.14 $388.34 $0.00 $31.90 $6,061.38
16 $6,061.38 $388.34 $0.00 $34.27 $6,483.99
17 $6,483.99 $388.34 $0.00 $36.66 $6,908.99
18 $6,908.99 $388.34 $0.00 $39.06 $7,336.39
19 $7,336.39 $388.34 $0.00 $41.48 $7,766.21
20 $7,766.21 $388.34 $0.00 $43.91 $8,198.46
21 $8,198.46 $388.34 $0.00 $46.36 $8,633.16
22 $8,633.16 $388.34 $0.00 $48.81 $9,070.31
23 $9,070.31 $388.34 $0.00 $51.28 $9,509.93
24 $9,509.93 $388.34 $0.00 $53.77 $9,952.04
25 $9,952.04 $388.34 $0.00 $56.27 $10,396.65
26 $10,396.65 $388.34 $0.00 $58.78 $10,843.77
27 $10,843.77 $388.34 $0.00 $61.31 $11,293.42
28 $11,293.42 $388.34 $0.00 $63.85 $11,745.61
29 $11,745.61 $388.34 $0.00 $66.41 $12,200.36
30 $12,200.36 $388.34 $0.00 $68.98 $12,657.68
31 $12,657.68 $388.34 $0.00 $71.57 $13,117.59
32 $13,117.59 $388.34 $0.00 $74.17 $13,580.10
33 $13,580.10 $388.34 $0.00 $76.78 $14,045.22
34 $14,045.22 $388.34 $0.00 $79.41 $14,512.97
35 $14,512.97 $388.34 $0.00 $82.06 $14,983.37
36 $14,983.37 $388.34 $0.00 $84.72 $15,456.43
37 $15,456.43 $388.34 $0.00 $87.39 $15,932.16
38 $15,932.16 $388.34 $0.00 $90.08 $16,410.58
39 $16,410.58 $388.34 $0.00 $92.79 $16,891.71
40 $16,891.71 $388.34 $0.00 $95.51 $17,375.56
41 $17,375.56 $388.34 $0.00 $98.24 $17,862.14
42 $17,862.14 $388.34 $0.00 $101.00 $18,351.48
43 $18,351.48 $388.34 $0.00 $103.76 $18,843.58
44 $18,843.58 $388.34 $0.00 $106.54 $19,338.46
45 $19,338.46 $388.34 $0.00 $109.34 $19,836.14
46 $19,836.14 $388.34 $0.00 $112.16 $20,336.64
47 $20,336.64 $388.34 $0.00 $114.99 $20,839.97
48 $20,839.97 $388.34 $0.00 $117.83 $21,346.14
49 $21,346.14 $388.34 $0.00 $120.69 $21,855.17
50 $21,855.17 $388.34 $0.00 $123.57 $22,367.08
51 $22,367.08 $388.34 $0.00 $126.47 $22,881.89
52 $22,881.89 $388.34 $0.00 $129.38 $23,399.61
53 $23,399.61 $388.34 $0.00 $132.30 $23,920.25
54 $23,920.25 $388.34 $0.00 $135.25 $24,443.84
55 $24,443.84 $388.34 $0.00 $138.21 $24,970.39
56 $24,970.39 $388.34 $0.00 $141.19 $25,499.92
57 $25,499.92 $388.34 $0.00 $144.18 $26,032.44
58 $26,032.44 $388.34 $0.00 $147.19 $26,567.97
59 $26,567.97 $388.34 $0.00 $150.22 $27,106.53
60 $27,106.53 $388.34 $0.00 $153.26 $27,648.13
61 $27,648.13 $388.34 $0.00 $156.33 $28,192.80
62 $28,192.80 $388.34 $0.00 $159.41 $28,740.55
63 $28,740.55 $388.34 $0.00 $162.50 $29,291.39
64 $29,291.39 $388.34 $0.00 $165.62 $29,845.35
65 $29,845.35 $388.34 $0.00 $168.75 $30,402.44
66 $30,402.44 $388.34 $0.00 $171.90 $30,962.68
67 $30,962.68 $388.34 $0.00 $175.07 $31,526.09
68 $31,526.09 $388.34 $0.00 $178.25 $32,092.68
69 $32,092.68 $388.34 $0.00 $181.46 $32,662.48
70 $32,662.48 $388.34 $0.00 $184.68 $33,235.50
71 $33,235.50 $388.34 $0.00 $187.92 $33,811.76
72 $33,811.76 $388.34 $0.00 $191.18 $34,391.28
73 $34,391.28 $388.34 $0.00 $194.45 $34,974.07
74 $34,974.07 $388.34 $0.00 $197.75 $35,560.16
75 $35,560.16 $388.34 $0.00 $201.06 $36,149.56
76 $36,149.56 $388.34 $0.00 $204.39 $36,742.29
77 $36,742.29 $388.34 $0.00 $207.75 $37,338.38
78 $37,338.38 $388.34 $0.00 $211.12 $37,937.84
79 $37,937.84 $388.34 $0.00 $214.51 $38,540.69
80 $38,540.69 $388.34 $0.00 $217.91 $39,146.94
81 $39,146.94 $388.34 $0.00 $221.34 $39,756.62
82 $39,756.62 $388.34 $0.00 $224.79 $40,369.75
83 $40,369.75 $388.34 $0.00 $228.26 $40,986.35
84 $40,986.35 $388.34 $0.00 $231.74 $41,606.43
85 $41,606.43 $388.34 $0.00 $235.25 $42,230.02
86 $42,230.02 $388.34 $0.00 $238.77 $42,857.13
87 $42,857.13 $388.34 $0.00 $242.32 $43,487.79
88 $43,487.79 $388.34 $0.00 $245.89 $44,122.02
89 $44,122.02 $388.34 $0.00 $249.47 $44,759.83
90 $44,759.83 $388.34 $0.00 $253.08 $45,401.25
91 $45,401.25 $388.34 $0.00 $256.71 $46,046.30
92 $46,046.30 $388.34 $0.00 $260.35 $46,694.99
93 $46,694.99 $388.34 $0.00 $264.02 $47,347.35
94 $47,347.35 $388.34 $0.00 $267.71 $48,003.40
95 $48,003.40 $388.34 $0.00 $271.42 $48,663.16
96 $48,663.16 $388.34 $0.00 $275.15 $49,326.65
97 $49,326.65 $388.34 $0.00 $278.90 $49,993.89
98 $49,993.89 $388.34 $0.00 $282.67 $50,664.90
99 $50,664.90 $388.34 $0.00 $286.47 $51,339.71
100 $51,339.71 $388.34 $0.00 $290.28 $52,018.33
101 $52,018.33 $388.34 $0.00 $294.12 $52,700.79
102 $52,700.79 $388.34 $0.00 $297.98 $53,387.11
103 $53,387.11 $388.34 $0.00 $301.86 $54,077.31
104 $54,077.31 $388.34 $0.00 $305.76 $54,771.41
105 $54,771.41 $388.34 $0.00 $309.69 $55,469.44
106 $55,469.44 $388.34 $0.00 $313.63 $56,171.41
107 $56,171.41 $388.34 $0.00 $317.60 $56,877.35
108 $56,877.35 $388.34 $0.00 $321.59 $57,587.28
109 $57,587.28 $388.34 $0.00 $325.61 $58,301.23
110 $58,301.23 $388.34 $0.00 $329.64 $59,019.21
111 $59,019.21 $388.34 $0.00 $333.70 $59,741.25
112 $59,741.25 $388.34 $0.00 $337.79 $60,467.38
113 $60,467.38 $388.34 $0.00 $341.89 $61,197.61
114 $61,197.61 $388.34 $0.00 $346.02 $61,931.97
115 $61,931.97 $388.34 $0.00 $350.17 $62,670.48
116 $62,670.48 $388.34 $0.00 $354.35 $63,413.17
117 $63,413.17 $388.34 $0.00 $358.55 $64,160.06
118 $64,160.06 $388.34 $0.00 $362.77 $64,911.17
119 $64,911.17 $388.34 $0.00 $367.02 $65,666.53
120 $65,666.53 $388.34 $0.00 $371.29 $66,426.16
121 $66,426.16 $388.34 $0.00 $375.58 $67,190.08
122 $67,190.08 $388.34 $0.00 $379.90 $67,958.32
123 $67,958.32 $388.34 $0.00 $384.25 $68,730.91
124 $68,730.91 $388.34 $0.00 $388.61 $69,507.86
125 $69,507.86 $388.34 $0.00 $393.01 $70,289.21
126 $70,289.21 $388.34 $0.00 $397.43 $71,074.98
127 $71,074.98 $388.34 $0.00 $401.87 $71,865.19
128 $71,865.19 $388.34 $0.00 $406.34 $72,659.87
129 $72,659.87 $388.34 $0.00 $410.83 $73,459.04
130 $73,459.04 $388.34 $0.00 $415.35 $74,262.73
131 $74,262.73 $388.34 $0.00 $419.89 $75,070.96
132 $75,070.96 $388.34 $0.00 $424.46 $75,883.76
133 $75,883.76 $388.34 $0.00 $429.06 $76,701.16
134 $76,701.16 $388.34 $0.00 $433.68 $77,523.18
135 $77,523.18 $388.34 $0.00 $438.33 $78,349.85
136 $78,349.85 $388.34 $0.00 $443.00 $79,181.19
137 $79,181.19 $388.34 $0.00 $447.70 $80,017.23
138 $80,017.23 $388.34 $0.00 $452.43 $80,858.00
139 $80,858.00 $388.34 $0.00 $457.18 $81,703.52
140 $81,703.52 $388.34 $0.00 $461.96 $82,553.82
141 $82,553.82 $388.34 $0.00 $466.77 $83,408.93
142 $83,408.93 $388.34 $0.00 $471.61 $84,268.88
143 $84,268.88 $388.34 $0.00 $476.47 $85,133.69
144 $85,133.69 $388.34 $0.00 $481.36 $86,003.39
145 $86,003.39 $388.34 $0.00 $486.28 $86,878.01
146 $86,878.01 $388.34 $0.00 $491.22 $87,757.57
147 $87,757.57 $388.34 $0.00 $496.19 $88,642.10
148 $88,642.10 $388.34 $0.00 $501.20 $89,531.64
149 $89,531.64 $388.34 $0.00 $506.22 $90,426.20
150 $90,426.20 $388.34 $0.00 $511.28 $91,325.82
151 $91,325.82 $388.34 $0.00 $516.37 $92,230.53
152 $92,230.53 $388.34 $0.00 $521.48 $93,140.35
153 $93,140.35 $388.34 $0.00 $526.63 $94,055.32
154 $94,055.32 $388.34 $0.00 $531.80 $94,975.46
155 $94,975.46 $388.34 $0.00 $537.01 $95,900.81
156 $95,900.81 $388.34 $0.00 $542.24 $96,831.39
157 $96,831.39 $388.34 $0.00 $547.50 $97,767.23
158 $97,767.23 $388.34 $0.00 $552.79 $98,708.36
159 $98,708.36 $388.34 $0.00 $558.11 $99,654.81
160 $99,654.81 $388.34 $0.00 $563.46 $100,606.61
161 $100,606.61 $388.34 $0.00 $568.84 $101,563.79
162 $101,563.79 $388.34 $0.00 $574.26 $102,526.39
163 $102,526.39 $388.34 $0.00 $579.70 $103,494.43
164 $103,494.43 $388.34 $0.00 $585.17 $104,467.94
165 $104,467.94 $388.34 $0.00 $590.68 $105,446.96
166 $105,446.96 $388.34 $0.00 $596.21 $106,431.51
167 $106,431.51 $388.34 $0.00 $601.78 $107,421.63
168 $107,421.63 $388.34 $0.00 $607.38 $108,417.35
169 $108,417.35 $388.34 $0.00 $613.01 $109,418.70
170 $109,418.70 $388.34 $0.00 $618.67 $110,425.71
171 $110,425.71 $388.34 $0.00 $624.36 $111,438.41
172 $111,438.41 $388.34 $0.00 $630.09 $112,456.84
173 $112,456.84 $388.34 $0.00 $635.85 $113,481.03
174 $113,481.03 $388.34 $0.00 $641.64 $114,511.01
175 $114,511.01 $388.34 $0.00 $647.46 $115,546.81
176 $115,546.81 $388.34 $0.00 $653.32 $116,588.47
177 $116,588.47 $388.34 $0.00 $659.21 $117,636.02
178 $117,636.02 $388.34 $0.00 $665.13 $118,689.49
179 $118,689.49 $388.34 $0.00 $671.09 $119,748.92
180 $119,748.92 $388.34 $0.00 $677.08 $120,814.34
181 $120,814.34 $388.34 $0.00 $683.10 $121,885.78
182 $121,885.78 $388.34 $0.00 $689.16 $122,963.28
183 $122,963.28 $388.34 $0.00 $695.25 $124,046.87
184 $124,046.87 $388.34 $0.00 $701.38 $125,136.59
185 $125,136.59 $388.34 $0.00 $707.54 $126,232.47
186 $126,232.47 $388.34 $0.00 $713.74 $127,334.55
187 $127,334.55 $388.34 $0.00 $719.97 $128,442.86
188 $128,442.86 $388.34 $0.00 $726.23 $129,557.43
189 $129,557.43 $388.34 $0.00 $732.54 $130,678.31
190 $130,678.31 $388.34 $0.00 $738.87 $131,805.52
191 $131,805.52 $388.34 $0.00 $745.25 $132,939.11
192 $132,939.11 $388.34 $0.00 $751.66 $134,079.11
193 $134,079.11 $388.34 $0.00 $758.10 $135,225.55
194 $135,225.55 $388.34 $0.00 $764.58 $136,378.47
195 $136,378.47 $388.34 $0.00 $771.10 $137,537.91
196 $137,537.91 $388.34 $0.00 $777.66 $138,703.91
197 $138,703.91 $388.34 $0.00 $784.25 $139,876.50
198 $139,876.50 $388.34 $0.00 $790.88 $141,055.72
199 $141,055.72 $388.34 $0.00 $797.55 $142,241.61
200 $142,241.61 $388.34 $0.00 $804.25 $143,434.20
201 $143,434.20 $388.34 $0.00 $811.00 $144,633.54
202 $144,633.54 $388.34 $0.00 $817.78 $145,839.66
203 $145,839.66 $388.34 $0.00 $824.60 $147,052.60
204 $147,052.60 $388.34 $0.00 $831.46 $148,272.40
205 $148,272.40 $388.34 $0.00 $838.35 $149,499.09
206 $149,499.09 $388.34 $0.00 $845.29 $150,732.72
207 $150,732.72 $388.34 $0.00 $852.26 $151,973.32
208 $151,973.32 $388.34 $0.00 $859.28 $153,220.94
209 $153,220.94 $388.34 $0.00 $866.33 $154,475.61
210 $154,475.61 $388.34 $0.00 $873.43 $155,737.38
211 $155,737.38 $388.34 $0.00 $880.56 $157,006.28
212 $157,006.28 $388.34 $0.00 $887.74 $158,282.36
213 $158,282.36 $388.34 $0.00 $894.95 $159,565.65
214 $159,565.65 $388.34 $0.00 $902.21 $160,856.20
215 $160,856.20 $388.34 $0.00 $909.50 $162,154.04
216 $162,154.04 $388.34 $0.00 $916.84 $163,459.22
217 $163,459.22 $388.34 $84,450.99 $924.22 $80,320.79
218 $80,320.79 $388.34 $0.00 $454.15 $81,163.28
219 $81,163.28 $388.34 $0.00 $458.91 $82,010.53
220 $82,010.53 $388.34 $0.00 $463.70 $82,862.57
221 $82,862.57 $388.34 $0.00 $468.52 $83,719.43
222 $83,719.43 $388.34 $0.00 $473.36 $84,581.13
223 $84,581.13 $388.34 $0.00 $478.23 $85,447.70
224 $85,447.70 $388.34 $0.00 $483.13 $86,319.17
225 $86,319.17 $388.34 $0.00 $488.06 $87,195.57
226 $87,195.57 $388.34 $0.00 $493.02 $88,076.93
227 $88,076.93 $388.34 $0.00 $498.00 $88,963.27
228 $88,963.27 $388.34 $0.00 $503.01 $89,854.62
229 $89,854.62 $0.00 $90,362.56 $508.05 $0.11