Savings Plan and Future Cost Estimation for West Valley College

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2042$95,851
Monthly savings required$426

How much will it cost to send your child to West Valley College in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $191,703.00 for students enrolling in 2042 if tuition increases average 7% per year until then.   Assuming you have no current college savings, monthly deposits of $425.86 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$27,400.00
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 West Valley College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $425.86 $0.00 $0.00 $425.86
2 $425.86 $425.86 $0.00 $2.41 $854.13
3 $854.13 $425.86 $0.00 $4.83 $1,284.82
4 $1,284.82 $425.86 $0.00 $7.26 $1,717.94
5 $1,717.94 $425.86 $0.00 $9.71 $2,153.51
6 $2,153.51 $425.86 $0.00 $12.18 $2,591.55
7 $2,591.55 $425.86 $0.00 $14.65 $3,032.06
8 $3,032.06 $425.86 $0.00 $17.14 $3,475.06
9 $3,475.06 $425.86 $0.00 $19.65 $3,920.57
10 $3,920.57 $425.86 $0.00 $22.17 $4,368.60
11 $4,368.60 $425.86 $0.00 $24.70 $4,819.16
12 $4,819.16 $425.86 $0.00 $27.25 $5,272.27
13 $5,272.27 $425.86 $0.00 $29.81 $5,727.94
14 $5,727.94 $425.86 $0.00 $32.39 $6,186.19
15 $6,186.19 $425.86 $0.00 $34.98 $6,647.03
16 $6,647.03 $425.86 $0.00 $37.58 $7,110.47
17 $7,110.47 $425.86 $0.00 $40.20 $7,576.53
18 $7,576.53 $425.86 $0.00 $42.84 $8,045.23
19 $8,045.23 $425.86 $0.00 $45.49 $8,516.58
20 $8,516.58 $425.86 $0.00 $48.15 $8,990.59
21 $8,990.59 $425.86 $0.00 $50.83 $9,467.28
22 $9,467.28 $425.86 $0.00 $53.53 $9,946.67
23 $9,946.67 $425.86 $0.00 $56.24 $10,428.77
24 $10,428.77 $425.86 $0.00 $58.97 $10,913.60
25 $10,913.60 $425.86 $0.00 $61.71 $11,401.17
26 $11,401.17 $425.86 $0.00 $64.46 $11,891.49
27 $11,891.49 $425.86 $0.00 $67.24 $12,384.59
28 $12,384.59 $425.86 $0.00 $70.02 $12,880.47
29 $12,880.47 $425.86 $0.00 $72.83 $13,379.16
30 $13,379.16 $425.86 $0.00 $75.65 $13,880.67
31 $13,880.67 $425.86 $0.00 $78.48 $14,385.01
32 $14,385.01 $425.86 $0.00 $81.33 $14,892.20
33 $14,892.20 $425.86 $0.00 $84.20 $15,402.26
34 $15,402.26 $425.86 $0.00 $87.09 $15,915.21
35 $15,915.21 $425.86 $0.00 $89.99 $16,431.06
36 $16,431.06 $425.86 $0.00 $92.90 $16,949.82
37 $16,949.82 $425.86 $0.00 $95.84 $17,471.52
38 $17,471.52 $425.86 $0.00 $98.79 $17,996.17
39 $17,996.17 $425.86 $0.00 $101.75 $18,523.78
40 $18,523.78 $425.86 $0.00 $104.74 $19,054.38
41 $19,054.38 $425.86 $0.00 $107.74 $19,587.98
42 $19,587.98 $425.86 $0.00 $110.75 $20,124.59
43 $20,124.59 $425.86 $0.00 $113.79 $20,664.24
44 $20,664.24 $425.86 $0.00 $116.84 $21,206.94
45 $21,206.94 $425.86 $0.00 $119.91 $21,752.71
46 $21,752.71 $425.86 $0.00 $122.99 $22,301.56
47 $22,301.56 $425.86 $0.00 $126.10 $22,853.52
48 $22,853.52 $425.86 $0.00 $129.22 $23,408.60
49 $23,408.60 $425.86 $0.00 $132.36 $23,966.82
50 $23,966.82 $425.86 $0.00 $135.51 $24,528.19
51 $24,528.19 $425.86 $0.00 $138.69 $25,092.74
52 $25,092.74 $425.86 $0.00 $141.88 $25,660.48
53 $25,660.48 $425.86 $0.00 $145.09 $26,231.43
54 $26,231.43 $425.86 $0.00 $148.32 $26,805.61
55 $26,805.61 $425.86 $0.00 $151.56 $27,383.03
56 $27,383.03 $425.86 $0.00 $154.83 $27,963.72
57 $27,963.72 $425.86 $0.00 $158.11 $28,547.69
58 $28,547.69 $425.86 $0.00 $161.41 $29,134.96
59 $29,134.96 $425.86 $0.00 $164.73 $29,725.55
60 $29,725.55 $425.86 $0.00 $168.07 $30,319.48
61 $30,319.48 $425.86 $0.00 $171.43 $30,916.77
62 $30,916.77 $425.86 $0.00 $174.81 $31,517.44
63 $31,517.44 $425.86 $0.00 $178.20 $32,121.50
64 $32,121.50 $425.86 $0.00 $181.62 $32,728.98
65 $32,728.98 $425.86 $0.00 $185.05 $33,339.89
66 $33,339.89 $425.86 $0.00 $188.51 $33,954.26
67 $33,954.26 $425.86 $0.00 $191.98 $34,572.10
68 $34,572.10 $425.86 $0.00 $195.48 $35,193.44
69 $35,193.44 $425.86 $0.00 $198.99 $35,818.29
70 $35,818.29 $425.86 $0.00 $202.52 $36,446.67
71 $36,446.67 $425.86 $0.00 $206.07 $37,078.60
72 $37,078.60 $425.86 $0.00 $209.65 $37,714.11
73 $37,714.11 $425.86 $0.00 $213.24 $38,353.21
74 $38,353.21 $425.86 $0.00 $216.85 $38,995.92
75 $38,995.92 $425.86 $0.00 $220.49 $39,642.27
76 $39,642.27 $425.86 $0.00 $224.14 $40,292.27
77 $40,292.27 $425.86 $0.00 $227.82 $40,945.95
78 $40,945.95 $425.86 $0.00 $231.51 $41,603.32
79 $41,603.32 $425.86 $0.00 $235.23 $42,264.41
80 $42,264.41 $425.86 $0.00 $238.97 $42,929.24
81 $42,929.24 $425.86 $0.00 $242.73 $43,597.83
82 $43,597.83 $425.86 $0.00 $246.51 $44,270.20
83 $44,270.20 $425.86 $0.00 $250.31 $44,946.37
84 $44,946.37 $425.86 $0.00 $254.13 $45,626.36
85 $45,626.36 $425.86 $0.00 $257.98 $46,310.20
86 $46,310.20 $425.86 $0.00 $261.84 $46,997.90
87 $46,997.90 $425.86 $0.00 $265.73 $47,689.49
88 $47,689.49 $425.86 $0.00 $269.64 $48,384.99
89 $48,384.99 $425.86 $0.00 $273.58 $49,084.43
90 $49,084.43 $425.86 $0.00 $277.53 $49,787.82
91 $49,787.82 $425.86 $0.00 $281.51 $50,495.19
92 $50,495.19 $425.86 $0.00 $285.51 $51,206.56
93 $51,206.56 $425.86 $0.00 $289.53 $51,921.95
94 $51,921.95 $425.86 $0.00 $293.57 $52,641.38
95 $52,641.38 $425.86 $0.00 $297.64 $53,364.88
96 $53,364.88 $425.86 $0.00 $301.73 $54,092.47
97 $54,092.47 $425.86 $0.00 $305.85 $54,824.18
98 $54,824.18 $425.86 $0.00 $309.98 $55,560.02
99 $55,560.02 $425.86 $0.00 $314.14 $56,300.02
100 $56,300.02 $425.86 $0.00 $318.33 $57,044.21
101 $57,044.21 $425.86 $0.00 $322.54 $57,792.61
102 $57,792.61 $425.86 $0.00 $326.77 $58,545.24
103 $58,545.24 $425.86 $0.00 $331.02 $59,302.12
104 $59,302.12 $425.86 $0.00 $335.30 $60,063.28
105 $60,063.28 $425.86 $0.00 $339.61 $60,828.75
106 $60,828.75 $425.86 $0.00 $343.93 $61,598.54
107 $61,598.54 $425.86 $0.00 $348.29 $62,372.69
108 $62,372.69 $425.86 $0.00 $352.66 $63,151.21
109 $63,151.21 $425.86 $0.00 $357.07 $63,934.14
110 $63,934.14 $425.86 $0.00 $361.49 $64,721.49
111 $64,721.49 $425.86 $0.00 $365.94 $65,513.29
112 $65,513.29 $425.86 $0.00 $370.42 $66,309.57
113 $66,309.57 $425.86 $0.00 $374.92 $67,110.35
114 $67,110.35 $425.86 $0.00 $379.45 $67,915.66
115 $67,915.66 $425.86 $0.00 $384.01 $68,725.53
116 $68,725.53 $425.86 $0.00 $388.58 $69,539.97
117 $69,539.97 $425.86 $0.00 $393.19 $70,359.02
118 $70,359.02 $425.86 $0.00 $397.82 $71,182.70
119 $71,182.70 $425.86 $0.00 $402.48 $72,011.04
120 $72,011.04 $425.86 $0.00 $407.16 $72,844.06
121 $72,844.06 $425.86 $0.00 $411.87 $73,681.79
122 $73,681.79 $425.86 $0.00 $416.61 $74,524.26
123 $74,524.26 $425.86 $0.00 $421.37 $75,371.49
124 $75,371.49 $425.86 $0.00 $426.16 $76,223.51
125 $76,223.51 $425.86 $0.00 $430.98 $77,080.35
126 $77,080.35 $425.86 $0.00 $435.82 $77,942.03
127 $77,942.03 $425.86 $0.00 $440.70 $78,808.59
128 $78,808.59 $425.86 $0.00 $445.60 $79,680.05
129 $79,680.05 $425.86 $0.00 $450.52 $80,556.43
130 $80,556.43 $425.86 $0.00 $455.48 $81,437.77
131 $81,437.77 $425.86 $0.00 $460.46 $82,324.09
132 $82,324.09 $425.86 $0.00 $465.47 $83,215.42
133 $83,215.42 $425.86 $0.00 $470.51 $84,111.79
134 $84,111.79 $425.86 $0.00 $475.58 $85,013.23
135 $85,013.23 $425.86 $0.00 $480.68 $85,919.77
136 $85,919.77 $425.86 $0.00 $485.80 $86,831.43
137 $86,831.43 $425.86 $0.00 $490.96 $87,748.25
138 $87,748.25 $425.86 $0.00 $496.14 $88,670.25
139 $88,670.25 $425.86 $0.00 $501.35 $89,597.46
140 $89,597.46 $425.86 $0.00 $506.60 $90,529.92
141 $90,529.92 $425.86 $0.00 $511.87 $91,467.65
142 $91,467.65 $425.86 $0.00 $517.17 $92,410.68
143 $92,410.68 $425.86 $0.00 $522.50 $93,359.04
144 $93,359.04 $425.86 $0.00 $527.87 $94,312.77
145 $94,312.77 $425.86 $0.00 $533.26 $95,271.89
146 $95,271.89 $425.86 $0.00 $538.68 $96,236.43
147 $96,236.43 $425.86 $0.00 $544.13 $97,206.42
148 $97,206.42 $425.86 $0.00 $549.62 $98,181.90
149 $98,181.90 $425.86 $0.00 $555.13 $99,162.89
150 $99,162.89 $425.86 $0.00 $560.68 $100,149.43
151 $100,149.43 $425.86 $0.00 $566.26 $101,141.55
152 $101,141.55 $425.86 $0.00 $571.87 $102,139.28
153 $102,139.28 $425.86 $0.00 $577.51 $103,142.65
154 $103,142.65 $425.86 $0.00 $583.18 $104,151.69
155 $104,151.69 $425.86 $0.00 $588.89 $105,166.44
156 $105,166.44 $425.86 $0.00 $594.63 $106,186.93
157 $106,186.93 $425.86 $0.00 $600.40 $107,213.19
158 $107,213.19 $425.86 $0.00 $606.20 $108,245.25
159 $108,245.25 $425.86 $0.00 $612.03 $109,283.14
160 $109,283.14 $425.86 $0.00 $617.90 $110,326.90
161 $110,326.90 $425.86 $0.00 $623.80 $111,376.56
162 $111,376.56 $425.86 $0.00 $629.74 $112,432.16
163 $112,432.16 $425.86 $0.00 $635.71 $113,493.73
164 $113,493.73 $425.86 $0.00 $641.71 $114,561.30
165 $114,561.30 $425.86 $0.00 $647.75 $115,634.91
166 $115,634.91 $425.86 $0.00 $653.82 $116,714.59
167 $116,714.59 $425.86 $0.00 $659.92 $117,800.37
168 $117,800.37 $425.86 $0.00 $666.06 $118,892.29
169 $118,892.29 $425.86 $0.00 $672.23 $119,990.38
170 $119,990.38 $425.86 $0.00 $678.44 $121,094.68
171 $121,094.68 $425.86 $0.00 $684.69 $122,205.23
172 $122,205.23 $425.86 $0.00 $690.97 $123,322.06
173 $123,322.06 $425.86 $0.00 $697.28 $124,445.20
174 $124,445.20 $425.86 $0.00 $703.63 $125,574.69
175 $125,574.69 $425.86 $0.00 $710.02 $126,710.57
176 $126,710.57 $425.86 $0.00 $716.44 $127,852.87
177 $127,852.87 $425.86 $0.00 $722.90 $129,001.63
178 $129,001.63 $425.86 $0.00 $729.39 $130,156.88
179 $130,156.88 $425.86 $0.00 $735.93 $131,318.67
180 $131,318.67 $425.86 $0.00 $742.49 $132,487.02
181 $132,487.02 $425.86 $0.00 $749.10 $133,661.98
182 $133,661.98 $425.86 $0.00 $755.74 $134,843.58
183 $134,843.58 $425.86 $0.00 $762.43 $136,031.87
184 $136,031.87 $425.86 $0.00 $769.14 $137,226.87
185 $137,226.87 $425.86 $0.00 $775.90 $138,428.63
186 $138,428.63 $425.86 $0.00 $782.70 $139,637.19
187 $139,637.19 $425.86 $0.00 $789.53 $140,852.58
188 $140,852.58 $425.86 $0.00 $796.40 $142,074.84
189 $142,074.84 $425.86 $0.00 $803.31 $143,304.01
190 $143,304.01 $425.86 $0.00 $810.26 $144,540.13
191 $144,540.13 $425.86 $0.00 $817.25 $145,783.24
192 $145,783.24 $425.86 $0.00 $824.28 $147,033.38
193 $147,033.38 $425.86 $0.00 $831.35 $148,290.59
194 $148,290.59 $425.86 $0.00 $838.46 $149,554.91
195 $149,554.91 $425.86 $0.00 $845.61 $150,826.38
196 $150,826.38 $425.86 $0.00 $852.79 $152,105.03
197 $152,105.03 $425.86 $0.00 $860.02 $153,390.91
198 $153,390.91 $425.86 $0.00 $867.29 $154,684.06
199 $154,684.06 $425.86 $0.00 $874.61 $155,984.53
200 $155,984.53 $425.86 $0.00 $881.96 $157,292.35
201 $157,292.35 $425.86 $0.00 $889.35 $158,607.56
202 $158,607.56 $425.86 $0.00 $896.79 $159,930.21
203 $159,930.21 $425.86 $0.00 $904.27 $161,260.34
204 $161,260.34 $425.86 $0.00 $911.79 $162,597.99
205 $162,597.99 $425.86 $0.00 $919.35 $163,943.20
206 $163,943.20 $425.86 $0.00 $926.96 $165,296.02
207 $165,296.02 $425.86 $0.00 $934.61 $166,656.49
208 $166,656.49 $425.86 $0.00 $942.30 $168,024.65
209 $168,024.65 $425.86 $0.00 $950.04 $169,400.55
210 $169,400.55 $425.86 $0.00 $957.82 $170,784.23
211 $170,784.23 $425.86 $0.00 $965.64 $172,175.73
212 $172,175.73 $425.86 $0.00 $973.51 $173,575.10
213 $173,575.10 $425.86 $0.00 $981.42 $174,982.38
214 $174,982.38 $425.86 $0.00 $989.38 $176,397.62
215 $176,397.62 $425.86 $0.00 $997.38 $177,820.86
216 $177,820.86 $425.86 $0.00 $1,005.42 $179,252.14
217 $179,252.14 $425.86 $92,610.14 $1,013.52 $88,081.38
218 $88,081.38 $425.86 $0.00 $498.02 $89,005.26
219 $89,005.26 $425.86 $0.00 $503.25 $89,934.37
220 $89,934.37 $425.86 $0.00 $508.50 $90,868.73
221 $90,868.73 $425.86 $0.00 $513.79 $91,808.38
222 $91,808.38 $425.86 $0.00 $519.10 $92,753.34
223 $92,753.34 $425.86 $0.00 $524.44 $93,703.64
224 $93,703.64 $425.86 $0.00 $529.81 $94,659.31
225 $94,659.31 $425.86 $0.00 $535.22 $95,620.39
226 $95,620.39 $425.86 $0.00 $540.65 $96,586.90
227 $96,586.90 $425.86 $0.00 $546.12 $97,558.88
228 $97,558.88 $425.86 $0.00 $551.61 $98,536.35
229 $98,536.35 $0.00 $99,092.85 $557.14 $0.64