Savings Plan and Future Cost Estimation for University of Hawaii Maui College

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$63,554
Monthly savings required$503

How much will it cost to send your child to University of Hawaii Maui College in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $254,217.31 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $503.09 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$24,508.00
Years until enrollment18
Annual Tuition Increase5%
Current Savings$0.00
After Tax Return on Savings7%
Years of enrollment4

Current Savings Shortfall

College Savings Calculator

Update Your Savings Plan

Discover how much will you need to start saving now to afford University of Hawaii Maui College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $503.09 $0.00 $0.00 $503.09
2 $503.09 $503.09 $0.00 $2.84 $1,009.02
3 $1,009.02 $503.09 $0.00 $5.71 $1,517.82
4 $1,517.82 $503.09 $0.00 $8.58 $2,029.49
5 $2,029.49 $503.09 $0.00 $11.48 $2,544.06
6 $2,544.06 $503.09 $0.00 $14.38 $3,061.53
7 $3,061.53 $503.09 $0.00 $17.31 $3,581.93
8 $3,581.93 $503.09 $0.00 $20.25 $4,105.27
9 $4,105.27 $503.09 $0.00 $23.21 $4,631.57
10 $4,631.57 $503.09 $0.00 $26.19 $5,160.85
11 $5,160.85 $503.09 $0.00 $29.18 $5,693.12
12 $5,693.12 $503.09 $0.00 $32.19 $6,228.40
13 $6,228.40 $503.09 $0.00 $35.22 $6,766.71
14 $6,766.71 $503.09 $0.00 $38.26 $7,308.06
15 $7,308.06 $503.09 $0.00 $41.32 $7,852.47
16 $7,852.47 $503.09 $0.00 $44.40 $8,399.96
17 $8,399.96 $503.09 $0.00 $47.49 $8,950.54
18 $8,950.54 $503.09 $0.00 $50.61 $9,504.24
19 $9,504.24 $503.09 $0.00 $53.74 $10,061.07
20 $10,061.07 $503.09 $0.00 $56.89 $10,621.05
21 $10,621.05 $503.09 $0.00 $60.05 $11,184.19
22 $11,184.19 $503.09 $0.00 $63.24 $11,750.52
23 $11,750.52 $503.09 $0.00 $66.44 $12,320.05
24 $12,320.05 $503.09 $0.00 $69.66 $12,892.80
25 $12,892.80 $503.09 $0.00 $72.90 $13,468.79
26 $13,468.79 $503.09 $0.00 $76.15 $14,048.03
27 $14,048.03 $503.09 $0.00 $79.43 $14,630.55
28 $14,630.55 $503.09 $0.00 $82.72 $15,216.36
29 $15,216.36 $503.09 $0.00 $86.04 $15,805.49
30 $15,805.49 $503.09 $0.00 $89.37 $16,397.95
31 $16,397.95 $503.09 $0.00 $92.72 $16,993.76
32 $16,993.76 $503.09 $0.00 $96.09 $17,592.94
33 $17,592.94 $503.09 $0.00 $99.47 $18,195.50
34 $18,195.50 $503.09 $0.00 $102.88 $18,801.47
35 $18,801.47 $503.09 $0.00 $106.31 $19,410.87
36 $19,410.87 $503.09 $0.00 $109.75 $20,023.71
37 $20,023.71 $503.09 $0.00 $113.22 $20,640.02
38 $20,640.02 $503.09 $0.00 $116.70 $21,259.81
39 $21,259.81 $503.09 $0.00 $120.21 $21,883.11
40 $21,883.11 $503.09 $0.00 $123.73 $22,509.93
41 $22,509.93 $503.09 $0.00 $127.27 $23,140.29
42 $23,140.29 $503.09 $0.00 $130.84 $23,774.22
43 $23,774.22 $503.09 $0.00 $134.42 $24,411.73
44 $24,411.73 $503.09 $0.00 $138.03 $25,052.85
45 $25,052.85 $503.09 $0.00 $141.65 $25,697.59
46 $25,697.59 $503.09 $0.00 $145.30 $26,345.98
47 $26,345.98 $503.09 $0.00 $148.96 $26,998.03
48 $26,998.03 $503.09 $0.00 $152.65 $27,653.77
49 $27,653.77 $503.09 $0.00 $156.36 $28,313.22
50 $28,313.22 $503.09 $0.00 $160.09 $28,976.40
51 $28,976.40 $503.09 $0.00 $163.84 $29,643.33
52 $29,643.33 $503.09 $0.00 $167.61 $30,314.03
53 $30,314.03 $503.09 $0.00 $171.40 $30,988.52
54 $30,988.52 $503.09 $0.00 $175.21 $31,666.82
55 $31,666.82 $503.09 $0.00 $179.05 $32,348.96
56 $32,348.96 $503.09 $0.00 $182.91 $33,034.96
57 $33,034.96 $503.09 $0.00 $186.78 $33,724.83
58 $33,724.83 $503.09 $0.00 $190.69 $34,418.61
59 $34,418.61 $503.09 $0.00 $194.61 $35,116.31
60 $35,116.31 $503.09 $0.00 $198.55 $35,817.95
61 $35,817.95 $503.09 $0.00 $202.52 $36,523.56
62 $36,523.56 $503.09 $0.00 $206.51 $37,233.16
63 $37,233.16 $503.09 $0.00 $210.52 $37,946.77
64 $37,946.77 $503.09 $0.00 $214.56 $38,664.42
65 $38,664.42 $503.09 $0.00 $218.61 $39,386.12
66 $39,386.12 $503.09 $0.00 $222.69 $40,111.90
67 $40,111.90 $503.09 $0.00 $226.80 $40,841.79
68 $40,841.79 $503.09 $0.00 $230.93 $41,575.81
69 $41,575.81 $503.09 $0.00 $235.08 $42,313.98
70 $42,313.98 $503.09 $0.00 $239.25 $43,056.32
71 $43,056.32 $503.09 $0.00 $243.45 $43,802.86
72 $43,802.86 $503.09 $0.00 $247.67 $44,553.62
73 $44,553.62 $503.09 $0.00 $251.91 $45,308.62
74 $45,308.62 $503.09 $0.00 $256.18 $46,067.89
75 $46,067.89 $503.09 $0.00 $260.47 $46,831.45
76 $46,831.45 $503.09 $0.00 $264.79 $47,599.33
77 $47,599.33 $503.09 $0.00 $269.13 $48,371.55
78 $48,371.55 $503.09 $0.00 $273.50 $49,148.14
79 $49,148.14 $503.09 $0.00 $277.89 $49,929.12
80 $49,929.12 $503.09 $0.00 $282.31 $50,714.52
81 $50,714.52 $503.09 $0.00 $286.75 $51,504.36
82 $51,504.36 $503.09 $0.00 $291.21 $52,298.66
83 $52,298.66 $503.09 $0.00 $295.70 $53,097.45
84 $53,097.45 $503.09 $0.00 $300.22 $53,900.76
85 $53,900.76 $503.09 $0.00 $304.76 $54,708.61
86 $54,708.61 $503.09 $0.00 $309.33 $55,521.03
87 $55,521.03 $503.09 $0.00 $313.92 $56,338.04
88 $56,338.04 $503.09 $0.00 $318.54 $57,159.67
89 $57,159.67 $503.09 $0.00 $323.19 $57,985.95
90 $57,985.95 $503.09 $0.00 $327.86 $58,816.90
91 $58,816.90 $503.09 $0.00 $332.56 $59,652.55
92 $59,652.55 $503.09 $0.00 $337.28 $60,492.92
93 $60,492.92 $503.09 $0.00 $342.04 $61,338.05
94 $61,338.05 $503.09 $0.00 $346.81 $62,187.95
95 $62,187.95 $503.09 $0.00 $351.62 $63,042.66
96 $63,042.66 $503.09 $0.00 $356.45 $63,902.20
97 $63,902.20 $503.09 $0.00 $361.31 $64,766.60
98 $64,766.60 $503.09 $0.00 $366.20 $65,635.89
99 $65,635.89 $503.09 $0.00 $371.11 $66,510.09
100 $66,510.09 $503.09 $0.00 $376.06 $67,389.24
101 $67,389.24 $503.09 $0.00 $381.03 $68,273.36
102 $68,273.36 $503.09 $0.00 $386.03 $69,162.48
103 $69,162.48 $503.09 $0.00 $391.05 $70,056.62
104 $70,056.62 $503.09 $0.00 $396.11 $70,955.82
105 $70,955.82 $503.09 $0.00 $401.19 $71,860.10
106 $71,860.10 $503.09 $0.00 $406.31 $72,769.50
107 $72,769.50 $503.09 $0.00 $411.45 $73,684.04
108 $73,684.04 $503.09 $0.00 $416.62 $74,603.75
109 $74,603.75 $503.09 $0.00 $421.82 $75,528.66
110 $75,528.66 $503.09 $0.00 $427.05 $76,458.80
111 $76,458.80 $503.09 $0.00 $432.31 $77,394.20
112 $77,394.20 $503.09 $0.00 $437.60 $78,334.89
113 $78,334.89 $503.09 $0.00 $442.92 $79,280.90
114 $79,280.90 $503.09 $0.00 $448.27 $80,232.26
115 $80,232.26 $503.09 $0.00 $453.64 $81,188.99
116 $81,188.99 $503.09 $0.00 $459.05 $82,151.13
117 $82,151.13 $503.09 $0.00 $464.49 $83,118.71
118 $83,118.71 $503.09 $0.00 $469.97 $84,091.77
119 $84,091.77 $503.09 $0.00 $475.47 $85,070.33
120 $85,070.33 $503.09 $0.00 $481.00 $86,054.42
121 $86,054.42 $503.09 $0.00 $486.56 $87,044.07
122 $87,044.07 $503.09 $0.00 $492.16 $88,039.32
123 $88,039.32 $503.09 $0.00 $497.79 $89,040.20
124 $89,040.20 $503.09 $0.00 $503.45 $90,046.74
125 $90,046.74 $503.09 $0.00 $509.14 $91,058.97
126 $91,058.97 $503.09 $0.00 $514.86 $92,076.92
127 $92,076.92 $503.09 $0.00 $520.62 $93,100.63
128 $93,100.63 $503.09 $0.00 $526.40 $94,130.12
129 $94,130.12 $503.09 $0.00 $532.23 $95,165.44
130 $95,165.44 $503.09 $0.00 $538.08 $96,206.61
131 $96,206.61 $503.09 $0.00 $543.97 $97,253.67
132 $97,253.67 $503.09 $0.00 $549.89 $98,306.65
133 $98,306.65 $503.09 $0.00 $555.84 $99,365.58
134 $99,365.58 $503.09 $0.00 $561.83 $100,430.50
135 $100,430.50 $503.09 $0.00 $567.85 $101,501.44
136 $101,501.44 $503.09 $0.00 $573.90 $102,578.43
137 $102,578.43 $503.09 $0.00 $579.99 $103,661.51
138 $103,661.51 $503.09 $0.00 $586.12 $104,750.72
139 $104,750.72 $503.09 $0.00 $592.28 $105,846.09
140 $105,846.09 $503.09 $0.00 $598.47 $106,947.65
141 $106,947.65 $503.09 $0.00 $604.70 $108,055.44
142 $108,055.44 $503.09 $0.00 $610.96 $109,169.49
143 $109,169.49 $503.09 $0.00 $617.26 $110,289.84
144 $110,289.84 $503.09 $0.00 $623.59 $111,416.52
145 $111,416.52 $503.09 $0.00 $629.97 $112,549.58
146 $112,549.58 $503.09 $0.00 $636.37 $113,689.04
147 $113,689.04 $503.09 $0.00 $642.81 $114,834.94
148 $114,834.94 $503.09 $0.00 $649.29 $115,987.32
149 $115,987.32 $503.09 $0.00 $655.81 $117,146.22
150 $117,146.22 $503.09 $0.00 $662.36 $118,311.67
151 $118,311.67 $503.09 $0.00 $668.95 $119,483.71
152 $119,483.71 $503.09 $0.00 $675.58 $120,662.38
153 $120,662.38 $503.09 $0.00 $682.24 $121,847.71
154 $121,847.71 $503.09 $0.00 $688.94 $123,039.74
155 $123,039.74 $503.09 $0.00 $695.68 $124,238.51
156 $124,238.51 $503.09 $0.00 $702.46 $125,444.06
157 $125,444.06 $503.09 $0.00 $709.28 $126,656.43
158 $126,656.43 $503.09 $0.00 $716.13 $127,875.65
159 $127,875.65 $503.09 $0.00 $723.03 $129,101.77
160 $129,101.77 $503.09 $0.00 $729.96 $130,334.82
161 $130,334.82 $503.09 $0.00 $736.93 $131,574.84
162 $131,574.84 $503.09 $0.00 $743.94 $132,821.87
163 $132,821.87 $503.09 $0.00 $750.99 $134,075.95
164 $134,075.95 $503.09 $0.00 $758.08 $135,337.12
165 $135,337.12 $503.09 $0.00 $765.22 $136,605.43
166 $136,605.43 $503.09 $0.00 $772.39 $137,880.91
167 $137,880.91 $503.09 $0.00 $779.60 $139,163.60
168 $139,163.60 $503.09 $0.00 $786.85 $140,453.54
169 $140,453.54 $503.09 $0.00 $794.14 $141,750.77
170 $141,750.77 $503.09 $0.00 $801.48 $143,055.34
171 $143,055.34 $503.09 $0.00 $808.86 $144,367.29
172 $144,367.29 $503.09 $0.00 $816.27 $145,686.65
173 $145,686.65 $503.09 $0.00 $823.73 $147,013.47
174 $147,013.47 $503.09 $0.00 $831.24 $148,347.80
175 $148,347.80 $503.09 $0.00 $838.78 $149,689.67
176 $149,689.67 $503.09 $0.00 $846.37 $151,039.13
177 $151,039.13 $503.09 $0.00 $854.00 $152,396.22
178 $152,396.22 $503.09 $0.00 $861.67 $153,760.98
179 $153,760.98 $503.09 $0.00 $869.39 $155,133.46
180 $155,133.46 $503.09 $0.00 $877.15 $156,513.70
181 $156,513.70 $503.09 $0.00 $884.95 $157,901.74
182 $157,901.74 $503.09 $0.00 $892.80 $159,297.63
183 $159,297.63 $503.09 $0.00 $900.69 $160,701.41
184 $160,701.41 $503.09 $0.00 $908.63 $162,113.13
185 $162,113.13 $503.09 $0.00 $916.61 $163,532.83
186 $163,532.83 $503.09 $0.00 $924.64 $164,960.56
187 $164,960.56 $503.09 $0.00 $932.71 $166,396.36
188 $166,396.36 $503.09 $0.00 $940.83 $167,840.28
189 $167,840.28 $503.09 $0.00 $948.99 $169,292.36
190 $169,292.36 $503.09 $0.00 $957.20 $170,752.65
191 $170,752.65 $503.09 $0.00 $965.46 $172,221.20
192 $172,221.20 $503.09 $0.00 $973.76 $173,698.05
193 $173,698.05 $503.09 $0.00 $982.11 $175,183.25
194 $175,183.25 $503.09 $0.00 $990.51 $176,676.85
195 $176,676.85 $503.09 $0.00 $998.96 $178,178.90
196 $178,178.90 $503.09 $0.00 $1,007.45 $179,689.44
197 $179,689.44 $503.09 $0.00 $1,015.99 $181,208.52
198 $181,208.52 $503.09 $0.00 $1,024.58 $182,736.19
199 $182,736.19 $503.09 $0.00 $1,033.22 $184,272.50
200 $184,272.50 $503.09 $0.00 $1,041.90 $185,817.49
201 $185,817.49 $503.09 $0.00 $1,050.64 $187,371.22
202 $187,371.22 $503.09 $0.00 $1,059.42 $188,933.73
203 $188,933.73 $503.09 $0.00 $1,068.26 $190,505.08
204 $190,505.08 $503.09 $0.00 $1,077.14 $192,085.31
205 $192,085.31 $503.09 $0.00 $1,086.08 $193,674.48
206 $193,674.48 $503.09 $0.00 $1,095.06 $195,272.63
207 $195,272.63 $503.09 $0.00 $1,104.10 $196,879.82
208 $196,879.82 $503.09 $0.00 $1,113.19 $198,496.10
209 $198,496.10 $503.09 $0.00 $1,122.33 $200,121.52
210 $200,121.52 $503.09 $0.00 $1,131.52 $201,756.13
211 $201,756.13 $503.09 $0.00 $1,140.76 $203,399.98
212 $203,399.98 $503.09 $0.00 $1,150.05 $205,053.12
213 $205,053.12 $503.09 $0.00 $1,159.40 $206,715.61
214 $206,715.61 $503.09 $0.00 $1,168.80 $208,387.50
215 $208,387.50 $503.09 $0.00 $1,178.25 $210,068.84
216 $210,068.84 $503.09 $0.00 $1,187.76 $211,759.69
217 $211,759.69 $503.09 $58,981.42 $1,197.32 $154,478.68
218 $154,478.68 $503.09 $0.00 $873.44 $155,855.21
219 $155,855.21 $503.09 $0.00 $881.23 $157,239.53
220 $157,239.53 $503.09 $0.00 $889.06 $158,631.68
221 $158,631.68 $503.09 $0.00 $896.93 $160,031.70
222 $160,031.70 $503.09 $0.00 $904.84 $161,439.63
223 $161,439.63 $503.09 $0.00 $912.80 $162,855.52
224 $162,855.52 $503.09 $0.00 $920.81 $164,279.42
225 $164,279.42 $503.09 $0.00 $928.86 $165,711.37
226 $165,711.37 $503.09 $0.00 $936.96 $167,151.42
227 $167,151.42 $503.09 $0.00 $945.10 $168,599.61
228 $168,599.61 $503.09 $0.00 $953.29 $170,055.99
229 $170,055.99 $503.09 $61,930.50 $961.52 $109,590.10
230 $109,590.10 $503.09 $0.00 $619.64 $110,712.83
231 $110,712.83 $503.09 $0.00 $625.99 $111,841.91
232 $111,841.91 $503.09 $0.00 $632.37 $112,977.37
233 $112,977.37 $503.09 $0.00 $638.79 $114,119.25
234 $114,119.25 $503.09 $0.00 $645.25 $115,267.59
235 $115,267.59 $503.09 $0.00 $651.74 $116,422.42
236 $116,422.42 $503.09 $0.00 $658.27 $117,583.78
237 $117,583.78 $503.09 $0.00 $664.84 $118,751.71
238 $118,751.71 $503.09 $0.00 $671.44 $119,926.24
239 $119,926.24 $503.09 $0.00 $678.08 $121,107.41
240 $121,107.41 $503.09 $0.00 $684.76 $122,295.26
241 $122,295.26 $503.09 $65,027.02 $691.48 $58,462.81
242 $58,462.81 $503.09 $0.00 $330.56 $59,296.46
243 $59,296.46 $503.09 $0.00 $335.27 $60,134.82
244 $60,134.82 $503.09 $0.00 $340.01 $60,977.92
245 $60,977.92 $503.09 $0.00 $344.78 $61,825.79
246 $61,825.79 $503.09 $0.00 $349.57 $62,678.45
247 $62,678.45 $503.09 $0.00 $354.39 $63,535.93
248 $63,535.93 $503.09 $0.00 $359.24 $64,398.26
249 $64,398.26 $503.09 $0.00 $364.12 $65,265.47
250 $65,265.47 $503.09 $0.00 $369.02 $66,137.58
251 $66,137.58 $503.09 $0.00 $373.95 $67,014.62
252 $67,014.62 $503.09 $0.00 $378.91 $67,896.62
253 $67,896.62 $0.00 $68,278.37 $383.90 $2.15