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$56,546
Monthly savings required$251

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 $113,092.21 for students enrolling in 2041 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $251.31 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$22,923.00
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 $251.31 $0.00 $0.00 $251.31
2 $251.31 $251.31 $0.00 $1.42 $504.04
3 $504.04 $251.31 $0.00 $2.85 $758.20
4 $758.20 $251.31 $0.00 $4.29 $1,013.80
5 $1,013.80 $251.31 $0.00 $5.73 $1,270.84
6 $1,270.84 $251.31 $0.00 $7.19 $1,529.34
7 $1,529.34 $251.31 $0.00 $8.65 $1,789.30
8 $1,789.30 $251.31 $0.00 $10.12 $2,050.73
9 $2,050.73 $251.31 $0.00 $11.60 $2,313.64
10 $2,313.64 $251.31 $0.00 $13.08 $2,578.03
11 $2,578.03 $251.31 $0.00 $14.58 $2,843.92
12 $2,843.92 $251.31 $0.00 $16.08 $3,111.31
13 $3,111.31 $251.31 $0.00 $17.59 $3,380.21
14 $3,380.21 $251.31 $0.00 $19.11 $3,650.63
15 $3,650.63 $251.31 $0.00 $20.64 $3,922.58
16 $3,922.58 $251.31 $0.00 $22.18 $4,196.07
17 $4,196.07 $251.31 $0.00 $23.73 $4,471.11
18 $4,471.11 $251.31 $0.00 $25.28 $4,747.70
19 $4,747.70 $251.31 $0.00 $26.84 $5,025.85
20 $5,025.85 $251.31 $0.00 $28.42 $5,305.58
21 $5,305.58 $251.31 $0.00 $30.00 $5,586.89
22 $5,586.89 $251.31 $0.00 $31.59 $5,869.79
23 $5,869.79 $251.31 $0.00 $33.19 $6,154.29
24 $6,154.29 $251.31 $0.00 $34.80 $6,440.40
25 $6,440.40 $251.31 $0.00 $36.41 $6,728.12
26 $6,728.12 $251.31 $0.00 $38.04 $7,017.47
27 $7,017.47 $251.31 $0.00 $39.68 $7,308.46
28 $7,308.46 $251.31 $0.00 $41.32 $7,601.09
29 $7,601.09 $251.31 $0.00 $42.98 $7,895.38
30 $7,895.38 $251.31 $0.00 $44.64 $8,191.33
31 $8,191.33 $251.31 $0.00 $46.31 $8,488.95
32 $8,488.95 $251.31 $0.00 $48.00 $8,788.26
33 $8,788.26 $251.31 $0.00 $49.69 $9,089.26
34 $9,089.26 $251.31 $0.00 $51.39 $9,391.96
35 $9,391.96 $251.31 $0.00 $53.10 $9,696.37
36 $9,696.37 $251.31 $0.00 $54.82 $10,002.50
37 $10,002.50 $251.31 $0.00 $56.56 $10,310.37
38 $10,310.37 $251.31 $0.00 $58.30 $10,619.98
39 $10,619.98 $251.31 $0.00 $60.05 $10,931.34
40 $10,931.34 $251.31 $0.00 $61.81 $11,244.46
41 $11,244.46 $251.31 $0.00 $63.58 $11,559.35
42 $11,559.35 $251.31 $0.00 $65.36 $11,876.02
43 $11,876.02 $251.31 $0.00 $67.15 $12,194.48
44 $12,194.48 $251.31 $0.00 $68.95 $12,514.74
45 $12,514.74 $251.31 $0.00 $70.76 $12,836.81
46 $12,836.81 $251.31 $0.00 $72.58 $13,160.70
47 $13,160.70 $251.31 $0.00 $74.41 $13,486.42
48 $13,486.42 $251.31 $0.00 $76.25 $13,813.98
49 $13,813.98 $251.31 $0.00 $78.11 $14,143.40
50 $14,143.40 $251.31 $0.00 $79.97 $14,474.68
51 $14,474.68 $251.31 $0.00 $81.84 $14,807.83
52 $14,807.83 $251.31 $0.00 $83.73 $15,142.87
53 $15,142.87 $251.31 $0.00 $85.62 $15,479.80
54 $15,479.80 $251.31 $0.00 $87.53 $15,818.64
55 $15,818.64 $251.31 $0.00 $89.44 $16,159.39
56 $16,159.39 $251.31 $0.00 $91.37 $16,502.07
57 $16,502.07 $251.31 $0.00 $93.31 $16,846.69
58 $16,846.69 $251.31 $0.00 $95.25 $17,193.25
59 $17,193.25 $251.31 $0.00 $97.21 $17,541.77
60 $17,541.77 $251.31 $0.00 $99.18 $17,892.26
61 $17,892.26 $251.31 $0.00 $101.17 $18,244.74
62 $18,244.74 $251.31 $0.00 $103.16 $18,599.21
63 $18,599.21 $251.31 $0.00 $105.16 $18,955.68
64 $18,955.68 $251.31 $0.00 $107.18 $19,314.17
65 $19,314.17 $251.31 $0.00 $109.21 $19,674.69
66 $19,674.69 $251.31 $0.00 $111.24 $20,037.24
67 $20,037.24 $251.31 $0.00 $113.29 $20,401.84
68 $20,401.84 $251.31 $0.00 $115.35 $20,768.50
69 $20,768.50 $251.31 $0.00 $117.43 $21,137.24
70 $21,137.24 $251.31 $0.00 $119.51 $21,508.06
71 $21,508.06 $251.31 $0.00 $121.61 $21,880.98
72 $21,880.98 $251.31 $0.00 $123.72 $22,256.01
73 $22,256.01 $251.31 $0.00 $125.84 $22,633.16
74 $22,633.16 $251.31 $0.00 $127.97 $23,012.44
75 $23,012.44 $251.31 $0.00 $130.12 $23,393.87
76 $23,393.87 $251.31 $0.00 $132.27 $23,777.45
77 $23,777.45 $251.31 $0.00 $134.44 $24,163.20
78 $24,163.20 $251.31 $0.00 $136.62 $24,551.13
79 $24,551.13 $251.31 $0.00 $138.82 $24,941.26
80 $24,941.26 $251.31 $0.00 $141.02 $25,333.59
81 $25,333.59 $251.31 $0.00 $143.24 $25,728.14
82 $25,728.14 $251.31 $0.00 $145.47 $26,124.92
83 $26,124.92 $251.31 $0.00 $147.71 $26,523.94
84 $26,523.94 $251.31 $0.00 $149.97 $26,925.22
85 $26,925.22 $251.31 $0.00 $152.24 $27,328.77
86 $27,328.77 $251.31 $0.00 $154.52 $27,734.60
87 $27,734.60 $251.31 $0.00 $156.82 $28,142.73
88 $28,142.73 $251.31 $0.00 $159.12 $28,553.16
89 $28,553.16 $251.31 $0.00 $161.44 $28,965.91
90 $28,965.91 $251.31 $0.00 $163.78 $29,381.00
91 $29,381.00 $251.31 $0.00 $166.12 $29,798.43
92 $29,798.43 $251.31 $0.00 $168.48 $30,218.22
93 $30,218.22 $251.31 $0.00 $170.86 $30,640.39
94 $30,640.39 $251.31 $0.00 $173.25 $31,064.95
95 $31,064.95 $251.31 $0.00 $175.65 $31,491.91
96 $31,491.91 $251.31 $0.00 $178.06 $31,921.28
97 $31,921.28 $251.31 $0.00 $180.49 $32,353.08
98 $32,353.08 $251.31 $0.00 $182.93 $32,787.32
99 $32,787.32 $251.31 $0.00 $185.38 $33,224.01
100 $33,224.01 $251.31 $0.00 $187.85 $33,663.17
101 $33,663.17 $251.31 $0.00 $190.34 $34,104.82
102 $34,104.82 $251.31 $0.00 $192.83 $34,548.96
103 $34,548.96 $251.31 $0.00 $195.34 $34,995.61
104 $34,995.61 $251.31 $0.00 $197.87 $35,444.79
105 $35,444.79 $251.31 $0.00 $200.41 $35,896.51
106 $35,896.51 $251.31 $0.00 $202.96 $36,350.78
107 $36,350.78 $251.31 $0.00 $205.53 $36,807.62
108 $36,807.62 $251.31 $0.00 $208.12 $37,267.05
109 $37,267.05 $251.31 $0.00 $210.71 $37,729.07
110 $37,729.07 $251.31 $0.00 $213.33 $38,193.71
111 $38,193.71 $251.31 $0.00 $215.95 $38,660.97
112 $38,660.97 $251.31 $0.00 $218.59 $39,130.87
113 $39,130.87 $251.31 $0.00 $221.25 $39,603.43
114 $39,603.43 $251.31 $0.00 $223.92 $40,078.66
115 $40,078.66 $251.31 $0.00 $226.61 $40,556.58
116 $40,556.58 $251.31 $0.00 $229.31 $41,037.20
117 $41,037.20 $251.31 $0.00 $232.03 $41,520.54
118 $41,520.54 $251.31 $0.00 $234.76 $42,006.61
119 $42,006.61 $251.31 $0.00 $237.51 $42,495.43
120 $42,495.43 $251.31 $0.00 $240.28 $42,987.02
121 $42,987.02 $251.31 $0.00 $243.05 $43,481.38
122 $43,481.38 $251.31 $0.00 $245.85 $43,978.54
123 $43,978.54 $251.31 $0.00 $248.66 $44,478.51
124 $44,478.51 $251.31 $0.00 $251.49 $44,981.31
125 $44,981.31 $251.31 $0.00 $254.33 $45,486.95
126 $45,486.95 $251.31 $0.00 $257.19 $45,995.45
127 $45,995.45 $251.31 $0.00 $260.06 $46,506.82
128 $46,506.82 $251.31 $0.00 $262.96 $47,021.09
129 $47,021.09 $251.31 $0.00 $265.86 $47,538.26
130 $47,538.26 $251.31 $0.00 $268.79 $48,058.36
131 $48,058.36 $251.31 $0.00 $271.73 $48,581.40
132 $48,581.40 $251.31 $0.00 $274.69 $49,107.40
133 $49,107.40 $251.31 $0.00 $277.66 $49,636.37
134 $49,636.37 $251.31 $0.00 $280.65 $50,168.33
135 $50,168.33 $251.31 $0.00 $283.66 $50,703.30
136 $50,703.30 $251.31 $0.00 $286.68 $51,241.29
137 $51,241.29 $251.31 $0.00 $289.73 $51,782.33
138 $51,782.33 $251.31 $0.00 $292.78 $52,326.42
139 $52,326.42 $251.31 $0.00 $295.86 $52,873.59
140 $52,873.59 $251.31 $0.00 $298.95 $53,423.85
141 $53,423.85 $251.31 $0.00 $302.07 $53,977.23
142 $53,977.23 $251.31 $0.00 $305.20 $54,533.74
143 $54,533.74 $251.31 $0.00 $308.34 $55,093.39
144 $55,093.39 $251.31 $0.00 $311.51 $55,656.21
145 $55,656.21 $251.31 $0.00 $314.69 $56,222.21
146 $56,222.21 $251.31 $0.00 $317.89 $56,791.41
147 $56,791.41 $251.31 $0.00 $321.11 $57,363.83
148 $57,363.83 $251.31 $0.00 $324.34 $57,939.48
149 $57,939.48 $251.31 $0.00 $327.60 $58,518.39
150 $58,518.39 $251.31 $0.00 $330.87 $59,100.57
151 $59,100.57 $251.31 $0.00 $334.16 $59,686.04
152 $59,686.04 $251.31 $0.00 $337.47 $60,274.82
153 $60,274.82 $251.31 $0.00 $340.80 $60,866.93
154 $60,866.93 $251.31 $0.00 $344.15 $61,462.39
155 $61,462.39 $251.31 $0.00 $347.52 $62,061.22
156 $62,061.22 $251.31 $0.00 $350.90 $62,663.43
157 $62,663.43 $251.31 $0.00 $354.31 $63,269.05
158 $63,269.05 $251.31 $0.00 $357.73 $63,878.09
159 $63,878.09 $251.31 $0.00 $361.18 $64,490.58
160 $64,490.58 $251.31 $0.00 $364.64 $65,106.53
161 $65,106.53 $251.31 $0.00 $368.12 $65,725.96
162 $65,725.96 $251.31 $0.00 $371.62 $66,348.89
163 $66,348.89 $251.31 $0.00 $375.15 $66,975.35
164 $66,975.35 $251.31 $0.00 $378.69 $67,605.35
165 $67,605.35 $251.31 $0.00 $382.25 $68,238.91
166 $68,238.91 $251.31 $0.00 $385.83 $68,876.05
167 $68,876.05 $251.31 $0.00 $389.44 $69,516.80
168 $69,516.80 $251.31 $0.00 $393.06 $70,161.17
169 $70,161.17 $251.31 $0.00 $396.70 $70,809.18
170 $70,809.18 $251.31 $0.00 $400.37 $71,460.86
171 $71,460.86 $251.31 $0.00 $404.05 $72,116.22
172 $72,116.22 $251.31 $0.00 $407.76 $72,775.29
173 $72,775.29 $251.31 $0.00 $411.48 $73,438.08
174 $73,438.08 $251.31 $0.00 $415.23 $74,104.62
175 $74,104.62 $251.31 $0.00 $419.00 $74,774.93
176 $74,774.93 $251.31 $0.00 $422.79 $75,449.03
177 $75,449.03 $251.31 $0.00 $426.60 $76,126.94
178 $76,126.94 $251.31 $0.00 $430.43 $76,808.68
179 $76,808.68 $251.31 $0.00 $434.29 $77,494.28
180 $77,494.28 $251.31 $0.00 $438.16 $78,183.75
181 $78,183.75 $251.31 $0.00 $442.06 $78,877.12
182 $78,877.12 $251.31 $0.00 $445.98 $79,574.41
183 $79,574.41 $251.31 $0.00 $449.93 $80,275.65
184 $80,275.65 $251.31 $0.00 $453.89 $80,980.85
185 $80,980.85 $251.31 $0.00 $457.88 $81,690.04
186 $81,690.04 $251.31 $0.00 $461.89 $82,403.24
187 $82,403.24 $251.31 $0.00 $465.92 $83,120.47
188 $83,120.47 $251.31 $0.00 $469.98 $83,841.76
189 $83,841.76 $251.31 $0.00 $474.05 $84,567.12
190 $84,567.12 $251.31 $0.00 $478.15 $85,296.58
191 $85,296.58 $251.31 $0.00 $482.28 $86,030.17
192 $86,030.17 $251.31 $0.00 $486.43 $86,767.91
193 $86,767.91 $251.31 $0.00 $490.60 $87,509.82
194 $87,509.82 $251.31 $0.00 $494.79 $88,255.92
195 $88,255.92 $251.31 $0.00 $499.01 $89,006.24
196 $89,006.24 $251.31 $0.00 $503.25 $89,760.80
197 $89,760.80 $251.31 $0.00 $507.52 $90,519.63
198 $90,519.63 $251.31 $0.00 $511.81 $91,282.75
199 $91,282.75 $251.31 $0.00 $516.13 $92,050.19
200 $92,050.19 $251.31 $0.00 $520.47 $92,821.97
201 $92,821.97 $251.31 $0.00 $524.83 $93,598.11
202 $93,598.11 $251.31 $0.00 $529.22 $94,378.64
203 $94,378.64 $251.31 $0.00 $533.63 $95,163.58
204 $95,163.58 $251.31 $0.00 $538.07 $95,952.96
205 $95,952.96 $251.31 $0.00 $542.53 $96,746.80
206 $96,746.80 $251.31 $0.00 $547.02 $97,545.13
207 $97,545.13 $251.31 $0.00 $551.53 $98,347.97
208 $98,347.97 $251.31 $0.00 $556.07 $99,155.35
209 $99,155.35 $251.31 $0.00 $560.64 $99,967.30
210 $99,967.30 $251.31 $0.00 $565.23 $100,783.84
211 $100,783.84 $251.31 $0.00 $569.85 $101,605.00
212 $101,605.00 $251.31 $0.00 $574.49 $102,430.80
213 $102,430.80 $251.31 $0.00 $579.16 $103,261.27
214 $103,261.27 $251.31 $0.00 $583.85 $104,096.43
215 $104,096.43 $251.31 $0.00 $588.58 $104,936.32
216 $104,936.32 $251.31 $0.00 $593.33 $105,780.96
217 $105,780.96 $251.31 $55,166.93 $598.10 $51,463.44
218 $51,463.44 $251.31 $0.00 $290.98 $52,005.73
219 $52,005.73 $251.31 $0.00 $294.05 $52,551.09
220 $52,551.09 $251.31 $0.00 $297.13 $53,099.53
221 $53,099.53 $251.31 $0.00 $300.23 $53,651.07
222 $53,651.07 $251.31 $0.00 $303.35 $54,205.73
223 $54,205.73 $251.31 $0.00 $306.49 $54,763.53
224 $54,763.53 $251.31 $0.00 $309.64 $55,324.48
225 $55,324.48 $251.31 $0.00 $312.81 $55,888.60
226 $55,888.60 $251.31 $0.00 $316.00 $56,455.91
227 $56,455.91 $251.31 $0.00 $319.21 $57,026.43
228 $57,026.43 $251.31 $0.00 $322.44 $57,600.18
229 $57,600.18 $0.00 $57,925.28 $325.68 $0.58