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 2042$83,195
Monthly savings required$370

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 $166,389.81 for students enrolling in 2042 if tuition increases average 7% per year until then.   Assuming you have no current college savings, monthly deposits of $369.62 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$23,782.00
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 Windward Community College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $369.62 $0.00 $0.00 $369.62
2 $369.62 $369.62 $0.00 $2.09 $741.33
3 $741.33 $369.62 $0.00 $4.19 $1,115.14
4 $1,115.14 $369.62 $0.00 $6.31 $1,491.07
5 $1,491.07 $369.62 $0.00 $8.43 $1,869.12
6 $1,869.12 $369.62 $0.00 $10.57 $2,249.31
7 $2,249.31 $369.62 $0.00 $12.72 $2,631.65
8 $2,631.65 $369.62 $0.00 $14.88 $3,016.15
9 $3,016.15 $369.62 $0.00 $17.05 $3,402.82
10 $3,402.82 $369.62 $0.00 $19.24 $3,791.68
11 $3,791.68 $369.62 $0.00 $21.44 $4,182.74
12 $4,182.74 $369.62 $0.00 $23.65 $4,576.01
13 $4,576.01 $369.62 $0.00 $25.87 $4,971.50
14 $4,971.50 $369.62 $0.00 $28.11 $5,369.23
15 $5,369.23 $369.62 $0.00 $30.36 $5,769.21
16 $5,769.21 $369.62 $0.00 $32.62 $6,171.45
17 $6,171.45 $369.62 $0.00 $34.89 $6,575.96
18 $6,575.96 $369.62 $0.00 $37.18 $6,982.76
19 $6,982.76 $369.62 $0.00 $39.48 $7,391.86
20 $7,391.86 $369.62 $0.00 $41.79 $7,803.27
21 $7,803.27 $369.62 $0.00 $44.12 $8,217.01
22 $8,217.01 $369.62 $0.00 $46.46 $8,633.09
23 $8,633.09 $369.62 $0.00 $48.81 $9,051.52
24 $9,051.52 $369.62 $0.00 $51.18 $9,472.32
25 $9,472.32 $369.62 $0.00 $53.56 $9,895.50
26 $9,895.50 $369.62 $0.00 $55.95 $10,321.07
27 $10,321.07 $369.62 $0.00 $58.36 $10,749.05
28 $10,749.05 $369.62 $0.00 $60.78 $11,179.45
29 $11,179.45 $369.62 $0.00 $63.21 $11,612.28
30 $11,612.28 $369.62 $0.00 $65.66 $12,047.56
31 $12,047.56 $369.62 $0.00 $68.12 $12,485.30
32 $12,485.30 $369.62 $0.00 $70.59 $12,925.51
33 $12,925.51 $369.62 $0.00 $73.08 $13,368.21
34 $13,368.21 $369.62 $0.00 $75.59 $13,813.42
35 $13,813.42 $369.62 $0.00 $78.10 $14,261.14
36 $14,261.14 $369.62 $0.00 $80.63 $14,711.39
37 $14,711.39 $369.62 $0.00 $83.18 $15,164.19
38 $15,164.19 $369.62 $0.00 $85.74 $15,619.55
39 $15,619.55 $369.62 $0.00 $88.32 $16,077.49
40 $16,077.49 $369.62 $0.00 $90.90 $16,538.01
41 $16,538.01 $369.62 $0.00 $93.51 $17,001.14
42 $17,001.14 $369.62 $0.00 $96.13 $17,466.89
43 $17,466.89 $369.62 $0.00 $98.76 $17,935.27
44 $17,935.27 $369.62 $0.00 $101.41 $18,406.30
45 $18,406.30 $369.62 $0.00 $104.07 $18,879.99
46 $18,879.99 $369.62 $0.00 $106.75 $19,356.36
47 $19,356.36 $369.62 $0.00 $109.44 $19,835.42
48 $19,835.42 $369.62 $0.00 $112.15 $20,317.19
49 $20,317.19 $369.62 $0.00 $114.88 $20,801.69
50 $20,801.69 $369.62 $0.00 $117.62 $21,288.93
51 $21,288.93 $369.62 $0.00 $120.37 $21,778.92
52 $21,778.92 $369.62 $0.00 $123.14 $22,271.68
53 $22,271.68 $369.62 $0.00 $125.93 $22,767.23
54 $22,767.23 $369.62 $0.00 $128.73 $23,265.58
55 $23,265.58 $369.62 $0.00 $131.55 $23,766.75
56 $23,766.75 $369.62 $0.00 $134.38 $24,270.75
57 $24,270.75 $369.62 $0.00 $137.23 $24,777.60
58 $24,777.60 $369.62 $0.00 $140.10 $25,287.32
59 $25,287.32 $369.62 $0.00 $142.98 $25,799.92
60 $25,799.92 $369.62 $0.00 $145.88 $26,315.42
61 $26,315.42 $369.62 $0.00 $148.79 $26,833.83
62 $26,833.83 $369.62 $0.00 $151.72 $27,355.17
63 $27,355.17 $369.62 $0.00 $154.67 $27,879.46
64 $27,879.46 $369.62 $0.00 $157.63 $28,406.71
65 $28,406.71 $369.62 $0.00 $160.62 $28,936.95
66 $28,936.95 $369.62 $0.00 $163.61 $29,470.18
67 $29,470.18 $369.62 $0.00 $166.63 $30,006.43
68 $30,006.43 $369.62 $0.00 $169.66 $30,545.71
69 $30,545.71 $369.62 $0.00 $172.71 $31,088.04
70 $31,088.04 $369.62 $0.00 $175.78 $31,633.44
71 $31,633.44 $369.62 $0.00 $178.86 $32,181.92
72 $32,181.92 $369.62 $0.00 $181.96 $32,733.50
73 $32,733.50 $369.62 $0.00 $185.08 $33,288.20
74 $33,288.20 $369.62 $0.00 $188.22 $33,846.04
75 $33,846.04 $369.62 $0.00 $191.37 $34,407.03
76 $34,407.03 $369.62 $0.00 $194.54 $34,971.19
77 $34,971.19 $369.62 $0.00 $197.73 $35,538.54
78 $35,538.54 $369.62 $0.00 $200.94 $36,109.10
79 $36,109.10 $369.62 $0.00 $204.17 $36,682.89
80 $36,682.89 $369.62 $0.00 $207.41 $37,259.92
81 $37,259.92 $369.62 $0.00 $210.67 $37,840.21
82 $37,840.21 $369.62 $0.00 $213.95 $38,423.78
83 $38,423.78 $369.62 $0.00 $217.25 $39,010.65
84 $39,010.65 $369.62 $0.00 $220.57 $39,600.84
85 $39,600.84 $369.62 $0.00 $223.91 $40,194.37
86 $40,194.37 $369.62 $0.00 $227.26 $40,791.25
87 $40,791.25 $369.62 $0.00 $230.64 $41,391.51
88 $41,391.51 $369.62 $0.00 $234.03 $41,995.16
89 $41,995.16 $369.62 $0.00 $237.45 $42,602.23
90 $42,602.23 $369.62 $0.00 $240.88 $43,212.73
91 $43,212.73 $369.62 $0.00 $244.33 $43,826.68
92 $43,826.68 $369.62 $0.00 $247.80 $44,444.10
93 $44,444.10 $369.62 $0.00 $251.29 $45,065.01
94 $45,065.01 $369.62 $0.00 $254.80 $45,689.43
95 $45,689.43 $369.62 $0.00 $258.33 $46,317.38
96 $46,317.38 $369.62 $0.00 $261.89 $46,948.89
97 $46,948.89 $369.62 $0.00 $265.46 $47,583.97
98 $47,583.97 $369.62 $0.00 $269.05 $48,222.64
99 $48,222.64 $369.62 $0.00 $272.66 $48,864.92
100 $48,864.92 $369.62 $0.00 $276.29 $49,510.83
101 $49,510.83 $369.62 $0.00 $279.94 $50,160.39
102 $50,160.39 $369.62 $0.00 $283.61 $50,813.62
103 $50,813.62 $369.62 $0.00 $287.31 $51,470.55
104 $51,470.55 $369.62 $0.00 $291.02 $52,131.19
105 $52,131.19 $369.62 $0.00 $294.76 $52,795.57
106 $52,795.57 $369.62 $0.00 $298.51 $53,463.70
107 $53,463.70 $369.62 $0.00 $302.29 $54,135.61
108 $54,135.61 $369.62 $0.00 $306.09 $54,811.32
109 $54,811.32 $369.62 $0.00 $309.91 $55,490.85
110 $55,490.85 $369.62 $0.00 $313.75 $56,174.22
111 $56,174.22 $369.62 $0.00 $317.62 $56,861.46
112 $56,861.46 $369.62 $0.00 $321.50 $57,552.58
113 $57,552.58 $369.62 $0.00 $325.41 $58,247.61
114 $58,247.61 $369.62 $0.00 $329.34 $58,946.57
115 $58,946.57 $369.62 $0.00 $333.29 $59,649.48
116 $59,649.48 $369.62 $0.00 $337.27 $60,356.37
117 $60,356.37 $369.62 $0.00 $341.26 $61,067.25
118 $61,067.25 $369.62 $0.00 $345.28 $61,782.15
119 $61,782.15 $369.62 $0.00 $349.33 $62,501.10
120 $62,501.10 $369.62 $0.00 $353.39 $63,224.11
121 $63,224.11 $369.62 $0.00 $357.48 $63,951.21
122 $63,951.21 $369.62 $0.00 $361.59 $64,682.42
123 $64,682.42 $369.62 $0.00 $365.72 $65,417.76
124 $65,417.76 $369.62 $0.00 $369.88 $66,157.26
125 $66,157.26 $369.62 $0.00 $374.06 $66,900.94
126 $66,900.94 $369.62 $0.00 $378.27 $67,648.83
127 $67,648.83 $369.62 $0.00 $382.50 $68,400.95
128 $68,400.95 $369.62 $0.00 $386.75 $69,157.32
129 $69,157.32 $369.62 $0.00 $391.03 $69,917.97
130 $69,917.97 $369.62 $0.00 $395.33 $70,682.92
131 $70,682.92 $369.62 $0.00 $399.65 $71,452.19
132 $71,452.19 $369.62 $0.00 $404.00 $72,225.81
133 $72,225.81 $369.62 $0.00 $408.38 $73,003.81
134 $73,003.81 $369.62 $0.00 $412.77 $73,786.20
135 $73,786.20 $369.62 $0.00 $417.20 $74,573.02
136 $74,573.02 $369.62 $0.00 $421.65 $75,364.29
137 $75,364.29 $369.62 $0.00 $426.12 $76,160.03
138 $76,160.03 $369.62 $0.00 $430.62 $76,960.27
139 $76,960.27 $369.62 $0.00 $435.14 $77,765.03
140 $77,765.03 $369.62 $0.00 $439.69 $78,574.34
141 $78,574.34 $369.62 $0.00 $444.27 $79,388.23
142 $79,388.23 $369.62 $0.00 $448.87 $80,206.72
143 $80,206.72 $369.62 $0.00 $453.50 $81,029.84
144 $81,029.84 $369.62 $0.00 $458.15 $81,857.61
145 $81,857.61 $369.62 $0.00 $462.83 $82,690.06
146 $82,690.06 $369.62 $0.00 $467.54 $83,527.22
147 $83,527.22 $369.62 $0.00 $472.28 $84,369.12
148 $84,369.12 $369.62 $0.00 $477.04 $85,215.78
149 $85,215.78 $369.62 $0.00 $481.82 $86,067.22
150 $86,067.22 $369.62 $0.00 $486.64 $86,923.48
151 $86,923.48 $369.62 $0.00 $491.48 $87,784.58
152 $87,784.58 $369.62 $0.00 $496.35 $88,650.55
153 $88,650.55 $369.62 $0.00 $501.24 $89,521.41
154 $89,521.41 $369.62 $0.00 $506.17 $90,397.20
155 $90,397.20 $369.62 $0.00 $511.12 $91,277.94
156 $91,277.94 $369.62 $0.00 $516.10 $92,163.66
157 $92,163.66 $369.62 $0.00 $521.11 $93,054.39
158 $93,054.39 $369.62 $0.00 $526.14 $93,950.15
159 $93,950.15 $369.62 $0.00 $531.21 $94,850.98
160 $94,850.98 $369.62 $0.00 $536.30 $95,756.90
161 $95,756.90 $369.62 $0.00 $541.42 $96,667.94
162 $96,667.94 $369.62 $0.00 $546.57 $97,584.13
163 $97,584.13 $369.62 $0.00 $551.75 $98,505.50
164 $98,505.50 $369.62 $0.00 $556.96 $99,432.08
165 $99,432.08 $369.62 $0.00 $562.20 $100,363.90
166 $100,363.90 $369.62 $0.00 $567.47 $101,300.99
167 $101,300.99 $369.62 $0.00 $572.77 $102,243.38
168 $102,243.38 $369.62 $0.00 $578.10 $103,191.10
169 $103,191.10 $369.62 $0.00 $583.46 $104,144.18
170 $104,144.18 $369.62 $0.00 $588.85 $105,102.65
171 $105,102.65 $369.62 $0.00 $594.27 $106,066.54
172 $106,066.54 $369.62 $0.00 $599.72 $107,035.88
173 $107,035.88 $369.62 $0.00 $605.20 $108,010.70
174 $108,010.70 $369.62 $0.00 $610.71 $108,991.03
175 $108,991.03 $369.62 $0.00 $616.25 $109,976.90
176 $109,976.90 $369.62 $0.00 $621.83 $110,968.35
177 $110,968.35 $369.62 $0.00 $627.43 $111,965.40
178 $111,965.40 $369.62 $0.00 $633.07 $112,968.09
179 $112,968.09 $369.62 $0.00 $638.74 $113,976.45
180 $113,976.45 $369.62 $0.00 $644.44 $114,990.51
181 $114,990.51 $369.62 $0.00 $650.17 $116,010.30
182 $116,010.30 $369.62 $0.00 $655.94 $117,035.86
183 $117,035.86 $369.62 $0.00 $661.74 $118,067.22
184 $118,067.22 $369.62 $0.00 $667.57 $119,104.41
185 $119,104.41 $369.62 $0.00 $673.43 $120,147.46
186 $120,147.46 $369.62 $0.00 $679.33 $121,196.41
187 $121,196.41 $369.62 $0.00 $685.26 $122,251.29
188 $122,251.29 $369.62 $0.00 $691.23 $123,312.14
189 $123,312.14 $369.62 $0.00 $697.22 $124,378.98
190 $124,378.98 $369.62 $0.00 $703.26 $125,451.86
191 $125,451.86 $369.62 $0.00 $709.32 $126,530.80
192 $126,530.80 $369.62 $0.00 $715.42 $127,615.84
193 $127,615.84 $369.62 $0.00 $721.56 $128,707.02
194 $128,707.02 $369.62 $0.00 $727.73 $129,804.37
195 $129,804.37 $369.62 $0.00 $733.93 $130,907.92
196 $130,907.92 $369.62 $0.00 $740.17 $132,017.71
197 $132,017.71 $369.62 $0.00 $746.45 $133,133.78
198 $133,133.78 $369.62 $0.00 $752.76 $134,256.16
199 $134,256.16 $369.62 $0.00 $759.10 $135,384.88
200 $135,384.88 $369.62 $0.00 $765.49 $136,519.99
201 $136,519.99 $369.62 $0.00 $771.90 $137,661.51
202 $137,661.51 $369.62 $0.00 $778.36 $138,809.49
203 $138,809.49 $369.62 $0.00 $784.85 $139,963.96
204 $139,963.96 $369.62 $0.00 $791.38 $141,124.96
205 $141,124.96 $369.62 $0.00 $797.94 $142,292.52
206 $142,292.52 $369.62 $0.00 $804.54 $143,466.68
207 $143,466.68 $369.62 $0.00 $811.18 $144,647.48
208 $144,647.48 $369.62 $0.00 $817.86 $145,834.96
209 $145,834.96 $369.62 $0.00 $824.57 $147,029.15
210 $147,029.15 $369.62 $0.00 $831.32 $148,230.09
211 $148,230.09 $369.62 $0.00 $838.11 $149,437.82
212 $149,437.82 $369.62 $0.00 $844.94 $150,652.38
213 $150,652.38 $369.62 $0.00 $851.81 $151,873.81
214 $151,873.81 $369.62 $0.00 $858.72 $153,102.15
215 $153,102.15 $369.62 $0.00 $865.66 $154,337.43
216 $154,337.43 $369.62 $0.00 $872.65 $155,579.70
217 $155,579.70 $369.62 $80,381.55 $879.67 $76,447.44
218 $76,447.44 $369.62 $0.00 $432.24 $77,249.30
219 $77,249.30 $369.62 $0.00 $436.78 $78,055.70
220 $78,055.70 $369.62 $0.00 $441.34 $78,866.66
221 $78,866.66 $369.62 $0.00 $445.92 $79,682.20
222 $79,682.20 $369.62 $0.00 $450.53 $80,502.35
223 $80,502.35 $369.62 $0.00 $455.17 $81,327.14
224 $81,327.14 $369.62 $0.00 $459.84 $82,156.60
225 $82,156.60 $369.62 $0.00 $464.53 $82,990.75
226 $82,990.75 $369.62 $0.00 $469.24 $83,829.61
227 $83,829.61 $369.62 $0.00 $473.98 $84,673.21
228 $84,673.21 $369.62 $0.00 $478.75 $85,521.58
229 $85,521.58 $0.00 $86,008.26 $483.55 -$3.13