Savings Plan and Future Cost Estimation for Windward 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$58,806
Monthly savings required$261

How much will it cost to send your child to Windward Community College in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $117,611.36 for students enrolling in 2041 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $261.34 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$23,839.00
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 Windward Community College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $261.34 $0.00 $0.00 $261.34
2 $261.34 $261.34 $0.00 $1.48 $524.16
3 $524.16 $261.34 $0.00 $2.96 $788.46
4 $788.46 $261.34 $0.00 $4.46 $1,054.26
5 $1,054.26 $261.34 $0.00 $5.96 $1,321.56
6 $1,321.56 $261.34 $0.00 $7.47 $1,590.37
7 $1,590.37 $261.34 $0.00 $8.99 $1,860.70
8 $1,860.70 $261.34 $0.00 $10.52 $2,132.56
9 $2,132.56 $261.34 $0.00 $12.06 $2,405.96
10 $2,405.96 $261.34 $0.00 $13.60 $2,680.90
11 $2,680.90 $261.34 $0.00 $15.16 $2,957.40
12 $2,957.40 $261.34 $0.00 $16.72 $3,235.46
13 $3,235.46 $261.34 $0.00 $18.29 $3,515.09
14 $3,515.09 $261.34 $0.00 $19.87 $3,796.30
15 $3,796.30 $261.34 $0.00 $21.46 $4,079.10
16 $4,079.10 $261.34 $0.00 $23.06 $4,363.50
17 $4,363.50 $261.34 $0.00 $24.67 $4,649.51
18 $4,649.51 $261.34 $0.00 $26.29 $4,937.14
19 $4,937.14 $261.34 $0.00 $27.92 $5,226.40
20 $5,226.40 $261.34 $0.00 $29.55 $5,517.29
21 $5,517.29 $261.34 $0.00 $31.20 $5,809.83
22 $5,809.83 $261.34 $0.00 $32.85 $6,104.02
23 $6,104.02 $261.34 $0.00 $34.51 $6,399.87
24 $6,399.87 $261.34 $0.00 $36.19 $6,697.40
25 $6,697.40 $261.34 $0.00 $37.87 $6,996.61
26 $6,996.61 $261.34 $0.00 $39.56 $7,297.51
27 $7,297.51 $261.34 $0.00 $41.26 $7,600.11
28 $7,600.11 $261.34 $0.00 $42.97 $7,904.42
29 $7,904.42 $261.34 $0.00 $44.69 $8,210.45
30 $8,210.45 $261.34 $0.00 $46.42 $8,518.21
31 $8,518.21 $261.34 $0.00 $48.16 $8,827.71
32 $8,827.71 $261.34 $0.00 $49.91 $9,138.96
33 $9,138.96 $261.34 $0.00 $51.67 $9,451.97
34 $9,451.97 $261.34 $0.00 $53.44 $9,766.75
35 $9,766.75 $261.34 $0.00 $55.22 $10,083.31
36 $10,083.31 $261.34 $0.00 $57.01 $10,401.66
37 $10,401.66 $261.34 $0.00 $58.81 $10,721.81
38 $10,721.81 $261.34 $0.00 $60.62 $11,043.77
39 $11,043.77 $261.34 $0.00 $62.44 $11,367.55
40 $11,367.55 $261.34 $0.00 $64.27 $11,693.16
41 $11,693.16 $261.34 $0.00 $66.11 $12,020.61
42 $12,020.61 $261.34 $0.00 $67.97 $12,349.92
43 $12,349.92 $261.34 $0.00 $69.83 $12,681.09
44 $12,681.09 $261.34 $0.00 $71.70 $13,014.13
45 $13,014.13 $261.34 $0.00 $73.58 $13,349.05
46 $13,349.05 $261.34 $0.00 $75.48 $13,685.87
47 $13,685.87 $261.34 $0.00 $77.38 $14,024.59
48 $14,024.59 $261.34 $0.00 $79.30 $14,365.23
49 $14,365.23 $261.34 $0.00 $81.22 $14,707.79
50 $14,707.79 $261.34 $0.00 $83.16 $15,052.29
51 $15,052.29 $261.34 $0.00 $85.11 $15,398.74
52 $15,398.74 $261.34 $0.00 $87.07 $15,747.15
53 $15,747.15 $261.34 $0.00 $89.04 $16,097.53
54 $16,097.53 $261.34 $0.00 $91.02 $16,449.89
55 $16,449.89 $261.34 $0.00 $93.01 $16,804.24
56 $16,804.24 $261.34 $0.00 $95.01 $17,160.59
57 $17,160.59 $261.34 $0.00 $97.03 $17,518.96
58 $17,518.96 $261.34 $0.00 $99.05 $17,879.35
59 $17,879.35 $261.34 $0.00 $101.09 $18,241.78
60 $18,241.78 $261.34 $0.00 $103.14 $18,606.26
61 $18,606.26 $261.34 $0.00 $105.20 $18,972.80
62 $18,972.80 $261.34 $0.00 $107.27 $19,341.41
63 $19,341.41 $261.34 $0.00 $109.36 $19,712.11
64 $19,712.11 $261.34 $0.00 $111.46 $20,084.91
65 $20,084.91 $261.34 $0.00 $113.56 $20,459.81
66 $20,459.81 $261.34 $0.00 $115.68 $20,836.83
67 $20,836.83 $261.34 $0.00 $117.81 $21,215.98
68 $21,215.98 $261.34 $0.00 $119.96 $21,597.28
69 $21,597.28 $261.34 $0.00 $122.11 $21,980.73
70 $21,980.73 $261.34 $0.00 $124.28 $22,366.35
71 $22,366.35 $261.34 $0.00 $126.46 $22,754.15
72 $22,754.15 $261.34 $0.00 $128.66 $23,144.15
73 $23,144.15 $261.34 $0.00 $130.86 $23,536.35
74 $23,536.35 $261.34 $0.00 $133.08 $23,930.77
75 $23,930.77 $261.34 $0.00 $135.31 $24,327.42
76 $24,327.42 $261.34 $0.00 $137.55 $24,726.31
77 $24,726.31 $261.34 $0.00 $139.81 $25,127.46
78 $25,127.46 $261.34 $0.00 $142.07 $25,530.87
79 $25,530.87 $261.34 $0.00 $144.36 $25,936.57
80 $25,936.57 $261.34 $0.00 $146.65 $26,344.56
81 $26,344.56 $261.34 $0.00 $148.96 $26,754.86
82 $26,754.86 $261.34 $0.00 $151.28 $27,167.48
83 $27,167.48 $261.34 $0.00 $153.61 $27,582.43
84 $27,582.43 $261.34 $0.00 $155.96 $27,999.73
85 $27,999.73 $261.34 $0.00 $158.31 $28,419.38
86 $28,419.38 $261.34 $0.00 $160.69 $28,841.41
87 $28,841.41 $261.34 $0.00 $163.07 $29,265.82
88 $29,265.82 $261.34 $0.00 $165.47 $29,692.63
89 $29,692.63 $261.34 $0.00 $167.89 $30,121.86
90 $30,121.86 $261.34 $0.00 $170.31 $30,553.51
91 $30,553.51 $261.34 $0.00 $172.75 $30,987.60
92 $30,987.60 $261.34 $0.00 $175.21 $31,424.15
93 $31,424.15 $261.34 $0.00 $177.68 $31,863.17
94 $31,863.17 $261.34 $0.00 $180.16 $32,304.67
95 $32,304.67 $261.34 $0.00 $182.66 $32,748.67
96 $32,748.67 $261.34 $0.00 $185.17 $33,195.18
97 $33,195.18 $261.34 $0.00 $187.69 $33,644.21
98 $33,644.21 $261.34 $0.00 $190.23 $34,095.78
99 $34,095.78 $261.34 $0.00 $192.78 $34,549.90
100 $34,549.90 $261.34 $0.00 $195.35 $35,006.59
101 $35,006.59 $261.34 $0.00 $197.93 $35,465.86
102 $35,465.86 $261.34 $0.00 $200.53 $35,927.73
103 $35,927.73 $261.34 $0.00 $203.14 $36,392.21
104 $36,392.21 $261.34 $0.00 $205.77 $36,859.32
105 $36,859.32 $261.34 $0.00 $208.41 $37,329.07
106 $37,329.07 $261.34 $0.00 $211.06 $37,801.47
107 $37,801.47 $261.34 $0.00 $213.74 $38,276.55
108 $38,276.55 $261.34 $0.00 $216.42 $38,754.31
109 $38,754.31 $261.34 $0.00 $219.12 $39,234.77
110 $39,234.77 $261.34 $0.00 $221.84 $39,717.95
111 $39,717.95 $261.34 $0.00 $224.57 $40,203.86
112 $40,203.86 $261.34 $0.00 $227.32 $40,692.52
113 $40,692.52 $261.34 $0.00 $230.08 $41,183.94
114 $41,183.94 $261.34 $0.00 $232.86 $41,678.14
115 $41,678.14 $261.34 $0.00 $235.65 $42,175.13
116 $42,175.13 $261.34 $0.00 $238.46 $42,674.93
117 $42,674.93 $261.34 $0.00 $241.29 $43,177.56
118 $43,177.56 $261.34 $0.00 $244.13 $43,683.03
119 $43,683.03 $261.34 $0.00 $246.99 $44,191.36
120 $44,191.36 $261.34 $0.00 $249.86 $44,702.56
121 $44,702.56 $261.34 $0.00 $252.75 $45,216.65
122 $45,216.65 $261.34 $0.00 $255.66 $45,733.65
123 $45,733.65 $261.34 $0.00 $258.58 $46,253.57
124 $46,253.57 $261.34 $0.00 $261.52 $46,776.43
125 $46,776.43 $261.34 $0.00 $264.48 $47,302.25
126 $47,302.25 $261.34 $0.00 $267.45 $47,831.04
127 $47,831.04 $261.34 $0.00 $270.44 $48,362.82
128 $48,362.82 $261.34 $0.00 $273.45 $48,897.61
129 $48,897.61 $261.34 $0.00 $276.47 $49,435.42
130 $49,435.42 $261.34 $0.00 $279.52 $49,976.28
131 $49,976.28 $261.34 $0.00 $282.57 $50,520.19
132 $50,520.19 $261.34 $0.00 $285.65 $51,067.18
133 $51,067.18 $261.34 $0.00 $288.74 $51,617.26
134 $51,617.26 $261.34 $0.00 $291.85 $52,170.45
135 $52,170.45 $261.34 $0.00 $294.98 $52,726.77
136 $52,726.77 $261.34 $0.00 $298.12 $53,286.23
137 $53,286.23 $261.34 $0.00 $301.29 $53,848.86
138 $53,848.86 $261.34 $0.00 $304.47 $54,414.67
139 $54,414.67 $261.34 $0.00 $307.67 $54,983.68
140 $54,983.68 $261.34 $0.00 $310.89 $55,555.91
141 $55,555.91 $261.34 $0.00 $314.12 $56,131.37
142 $56,131.37 $261.34 $0.00 $317.37 $56,710.08
143 $56,710.08 $261.34 $0.00 $320.65 $57,292.07
144 $57,292.07 $261.34 $0.00 $323.94 $57,877.35
145 $57,877.35 $261.34 $0.00 $327.25 $58,465.94
146 $58,465.94 $261.34 $0.00 $330.57 $59,057.85
147 $59,057.85 $261.34 $0.00 $333.92 $59,653.11
148 $59,653.11 $261.34 $0.00 $337.29 $60,251.74
149 $60,251.74 $261.34 $0.00 $340.67 $60,853.75
150 $60,853.75 $261.34 $0.00 $344.08 $61,459.17
151 $61,459.17 $261.34 $0.00 $347.50 $62,068.01
152 $62,068.01 $261.34 $0.00 $350.94 $62,680.29
153 $62,680.29 $261.34 $0.00 $354.40 $63,296.03
154 $63,296.03 $261.34 $0.00 $357.88 $63,915.25
155 $63,915.25 $261.34 $0.00 $361.39 $64,537.98
156 $64,537.98 $261.34 $0.00 $364.91 $65,164.23
157 $65,164.23 $261.34 $0.00 $368.45 $65,794.02
158 $65,794.02 $261.34 $0.00 $372.01 $66,427.37
159 $66,427.37 $261.34 $0.00 $375.59 $67,064.30
160 $67,064.30 $261.34 $0.00 $379.19 $67,704.83
161 $67,704.83 $261.34 $0.00 $382.81 $68,348.98
162 $68,348.98 $261.34 $0.00 $386.46 $68,996.78
163 $68,996.78 $261.34 $0.00 $390.12 $69,648.24
164 $69,648.24 $261.34 $0.00 $393.80 $70,303.38
165 $70,303.38 $261.34 $0.00 $397.51 $70,962.23
166 $70,962.23 $261.34 $0.00 $401.23 $71,624.80
167 $71,624.80 $261.34 $0.00 $404.98 $72,291.12
168 $72,291.12 $261.34 $0.00 $408.74 $72,961.20
169 $72,961.20 $261.34 $0.00 $412.53 $73,635.07
170 $73,635.07 $261.34 $0.00 $416.34 $74,312.75
171 $74,312.75 $261.34 $0.00 $420.18 $74,994.27
172 $74,994.27 $261.34 $0.00 $424.03 $75,679.64
173 $75,679.64 $261.34 $0.00 $427.90 $76,368.88
174 $76,368.88 $261.34 $0.00 $431.80 $77,062.02
175 $77,062.02 $261.34 $0.00 $435.72 $77,759.08
176 $77,759.08 $261.34 $0.00 $439.66 $78,460.08
177 $78,460.08 $261.34 $0.00 $443.62 $79,165.04
178 $79,165.04 $261.34 $0.00 $447.61 $79,873.99
179 $79,873.99 $261.34 $0.00 $451.62 $80,586.95
180 $80,586.95 $261.34 $0.00 $455.65 $81,303.94
181 $81,303.94 $261.34 $0.00 $459.70 $82,024.98
182 $82,024.98 $261.34 $0.00 $463.78 $82,750.10
183 $82,750.10 $261.34 $0.00 $467.88 $83,479.32
184 $83,479.32 $261.34 $0.00 $472.00 $84,212.66
185 $84,212.66 $261.34 $0.00 $476.15 $84,950.15
186 $84,950.15 $261.34 $0.00 $480.32 $85,691.81
187 $85,691.81 $261.34 $0.00 $484.51 $86,437.66
188 $86,437.66 $261.34 $0.00 $488.73 $87,187.73
189 $87,187.73 $261.34 $0.00 $492.97 $87,942.04
190 $87,942.04 $261.34 $0.00 $497.24 $88,700.62
191 $88,700.62 $261.34 $0.00 $501.53 $89,463.49
192 $89,463.49 $261.34 $0.00 $505.84 $90,230.67
193 $90,230.67 $261.34 $0.00 $510.18 $91,002.19
194 $91,002.19 $261.34 $0.00 $514.54 $91,778.07
195 $91,778.07 $261.34 $0.00 $518.93 $92,558.34
196 $92,558.34 $261.34 $0.00 $523.34 $93,343.02
197 $93,343.02 $261.34 $0.00 $527.78 $94,132.14
198 $94,132.14 $261.34 $0.00 $532.24 $94,925.72
199 $94,925.72 $261.34 $0.00 $536.72 $95,723.78
200 $95,723.78 $261.34 $0.00 $541.24 $96,526.36
201 $96,526.36 $261.34 $0.00 $545.77 $97,333.47
202 $97,333.47 $261.34 $0.00 $550.34 $98,145.15
203 $98,145.15 $261.34 $0.00 $554.93 $98,961.42
204 $98,961.42 $261.34 $0.00 $559.54 $99,782.30
205 $99,782.30 $261.34 $0.00 $564.18 $100,607.82
206 $100,607.82 $261.34 $0.00 $568.85 $101,438.01
207 $101,438.01 $261.34 $0.00 $573.55 $102,272.90
208 $102,272.90 $261.34 $0.00 $578.27 $103,112.51
209 $103,112.51 $261.34 $0.00 $583.01 $103,956.86
210 $103,956.86 $261.34 $0.00 $587.79 $104,805.99
211 $104,805.99 $261.34 $0.00 $592.59 $105,659.92
212 $105,659.92 $261.34 $0.00 $597.42 $106,518.68
213 $106,518.68 $261.34 $0.00 $602.27 $107,382.29
214 $107,382.29 $261.34 $0.00 $607.16 $108,250.79
215 $108,250.79 $261.34 $0.00 $612.07 $109,124.20
216 $109,124.20 $261.34 $0.00 $617.00 $110,002.54
217 $110,002.54 $261.34 $57,371.40 $621.97 $53,514.45
218 $53,514.45 $261.34 $0.00 $302.58 $54,078.37
219 $54,078.37 $261.34 $0.00 $305.77 $54,645.48
220 $54,645.48 $261.34 $0.00 $308.97 $55,215.79
221 $55,215.79 $261.34 $0.00 $312.20 $55,789.33
222 $55,789.33 $261.34 $0.00 $315.44 $56,366.11
223 $56,366.11 $261.34 $0.00 $318.70 $56,946.15
224 $56,946.15 $261.34 $0.00 $321.98 $57,529.47
225 $57,529.47 $261.34 $0.00 $325.28 $58,116.09
226 $58,116.09 $261.34 $0.00 $328.60 $58,706.03
227 $58,706.03 $261.34 $0.00 $331.93 $59,299.30
228 $59,299.30 $261.34 $0.00 $335.29 $59,895.93
229 $59,895.93 $0.00 $60,239.97 $338.66 ($5.38)