Savings Plan and Future Cost Estimation for Washington County 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$33,274
Monthly savings required$148

How much will it cost to send your child to Washington County Community College in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $66,548.92 for students enrolling in 2041 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $147.88 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$13,489.00
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 Washington County Community College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $147.88 $0.00 $0.00 $147.88
2 $147.88 $147.88 $0.00 $0.84 $296.60
3 $296.60 $147.88 $0.00 $1.68 $446.16
4 $446.16 $147.88 $0.00 $2.52 $596.56
5 $596.56 $147.88 $0.00 $3.37 $747.81
6 $747.81 $147.88 $0.00 $4.23 $899.92
7 $899.92 $147.88 $0.00 $5.09 $1,052.89
8 $1,052.89 $147.88 $0.00 $5.95 $1,206.72
9 $1,206.72 $147.88 $0.00 $6.82 $1,361.42
10 $1,361.42 $147.88 $0.00 $7.70 $1,517.00
11 $1,517.00 $147.88 $0.00 $8.58 $1,673.46
12 $1,673.46 $147.88 $0.00 $9.46 $1,830.80
13 $1,830.80 $147.88 $0.00 $10.35 $1,989.03
14 $1,989.03 $147.88 $0.00 $11.25 $2,148.16
15 $2,148.16 $147.88 $0.00 $12.15 $2,308.19
16 $2,308.19 $147.88 $0.00 $13.05 $2,469.12
17 $2,469.12 $147.88 $0.00 $13.96 $2,630.96
18 $2,630.96 $147.88 $0.00 $14.88 $2,793.72
19 $2,793.72 $147.88 $0.00 $15.80 $2,957.40
20 $2,957.40 $147.88 $0.00 $16.72 $3,122.00
21 $3,122.00 $147.88 $0.00 $17.65 $3,287.53
22 $3,287.53 $147.88 $0.00 $18.59 $3,454.00
23 $3,454.00 $147.88 $0.00 $19.53 $3,621.41
24 $3,621.41 $147.88 $0.00 $20.48 $3,789.77
25 $3,789.77 $147.88 $0.00 $21.43 $3,959.08
26 $3,959.08 $147.88 $0.00 $22.39 $4,129.35
27 $4,129.35 $147.88 $0.00 $23.35 $4,300.58
28 $4,300.58 $147.88 $0.00 $24.32 $4,472.78
29 $4,472.78 $147.88 $0.00 $25.29 $4,645.95
30 $4,645.95 $147.88 $0.00 $26.27 $4,820.10
31 $4,820.10 $147.88 $0.00 $27.25 $4,995.23
32 $4,995.23 $147.88 $0.00 $28.24 $5,171.35
33 $5,171.35 $147.88 $0.00 $29.24 $5,348.47
34 $5,348.47 $147.88 $0.00 $30.24 $5,526.59
35 $5,526.59 $147.88 $0.00 $31.25 $5,705.72
36 $5,705.72 $147.88 $0.00 $32.26 $5,885.86
37 $5,885.86 $147.88 $0.00 $33.28 $6,067.02
38 $6,067.02 $147.88 $0.00 $34.30 $6,249.20
39 $6,249.20 $147.88 $0.00 $35.33 $6,432.41
40 $6,432.41 $147.88 $0.00 $36.37 $6,616.66
41 $6,616.66 $147.88 $0.00 $37.41 $6,801.95
42 $6,801.95 $147.88 $0.00 $38.46 $6,988.29
43 $6,988.29 $147.88 $0.00 $39.51 $7,175.68
44 $7,175.68 $147.88 $0.00 $40.57 $7,364.13
45 $7,364.13 $147.88 $0.00 $41.64 $7,553.65
46 $7,553.65 $147.88 $0.00 $42.71 $7,744.24
47 $7,744.24 $147.88 $0.00 $43.79 $7,935.91
48 $7,935.91 $147.88 $0.00 $44.87 $8,128.66
49 $8,128.66 $147.88 $0.00 $45.96 $8,322.50
50 $8,322.50 $147.88 $0.00 $47.06 $8,517.44
51 $8,517.44 $147.88 $0.00 $48.16 $8,713.48
52 $8,713.48 $147.88 $0.00 $49.27 $8,910.63
53 $8,910.63 $147.88 $0.00 $50.38 $9,108.89
54 $9,108.89 $147.88 $0.00 $51.50 $9,308.27
55 $9,308.27 $147.88 $0.00 $52.63 $9,508.78
56 $9,508.78 $147.88 $0.00 $53.76 $9,710.42
57 $9,710.42 $147.88 $0.00 $54.90 $9,913.20
58 $9,913.20 $147.88 $0.00 $56.05 $10,117.13
59 $10,117.13 $147.88 $0.00 $57.20 $10,322.21
60 $10,322.21 $147.88 $0.00 $58.36 $10,528.45
61 $10,528.45 $147.88 $0.00 $59.53 $10,735.86
62 $10,735.86 $147.88 $0.00 $60.70 $10,944.44
63 $10,944.44 $147.88 $0.00 $61.88 $11,154.20
64 $11,154.20 $147.88 $0.00 $63.07 $11,365.15
65 $11,365.15 $147.88 $0.00 $64.26 $11,577.29
66 $11,577.29 $147.88 $0.00 $65.46 $11,790.63
67 $11,790.63 $147.88 $0.00 $66.67 $12,005.18
68 $12,005.18 $147.88 $0.00 $67.88 $12,220.94
69 $12,220.94 $147.88 $0.00 $69.10 $12,437.92
70 $12,437.92 $147.88 $0.00 $70.33 $12,656.13
71 $12,656.13 $147.88 $0.00 $71.56 $12,875.57
72 $12,875.57 $147.88 $0.00 $72.80 $13,096.25
73 $13,096.25 $147.88 $0.00 $74.05 $13,318.18
74 $13,318.18 $147.88 $0.00 $75.30 $13,541.36
75 $13,541.36 $147.88 $0.00 $76.56 $13,765.80
76 $13,765.80 $147.88 $0.00 $77.83 $13,991.51
77 $13,991.51 $147.88 $0.00 $79.11 $14,218.50
78 $14,218.50 $147.88 $0.00 $80.39 $14,446.77
79 $14,446.77 $147.88 $0.00 $81.68 $14,676.33
80 $14,676.33 $147.88 $0.00 $82.98 $14,907.19
81 $14,907.19 $147.88 $0.00 $84.29 $15,139.36
82 $15,139.36 $147.88 $0.00 $85.60 $15,372.84
83 $15,372.84 $147.88 $0.00 $86.92 $15,607.64
84 $15,607.64 $147.88 $0.00 $88.25 $15,843.77
85 $15,843.77 $147.88 $0.00 $89.58 $16,081.23
86 $16,081.23 $147.88 $0.00 $90.93 $16,320.04
87 $16,320.04 $147.88 $0.00 $92.28 $16,560.20
88 $16,560.20 $147.88 $0.00 $93.63 $16,801.71
89 $16,801.71 $147.88 $0.00 $95.00 $17,044.59
90 $17,044.59 $147.88 $0.00 $96.37 $17,288.84
91 $17,288.84 $147.88 $0.00 $97.75 $17,534.47
92 $17,534.47 $147.88 $0.00 $99.14 $17,781.49
93 $17,781.49 $147.88 $0.00 $100.54 $18,029.91
94 $18,029.91 $147.88 $0.00 $101.94 $18,279.73
95 $18,279.73 $147.88 $0.00 $103.36 $18,530.97
96 $18,530.97 $147.88 $0.00 $104.78 $18,783.63
97 $18,783.63 $147.88 $0.00 $106.21 $19,037.72
98 $19,037.72 $147.88 $0.00 $107.64 $19,293.24
99 $19,293.24 $147.88 $0.00 $109.09 $19,550.21
100 $19,550.21 $147.88 $0.00 $110.54 $19,808.63
101 $19,808.63 $147.88 $0.00 $112.00 $20,068.51
102 $20,068.51 $147.88 $0.00 $113.47 $20,329.86
103 $20,329.86 $147.88 $0.00 $114.95 $20,592.69
104 $20,592.69 $147.88 $0.00 $116.43 $20,857.00
105 $20,857.00 $147.88 $0.00 $117.93 $21,122.81
106 $21,122.81 $147.88 $0.00 $119.43 $21,390.12
107 $21,390.12 $147.88 $0.00 $120.94 $21,658.94
108 $21,658.94 $147.88 $0.00 $122.46 $21,929.28
109 $21,929.28 $147.88 $0.00 $123.99 $22,201.15
110 $22,201.15 $147.88 $0.00 $125.53 $22,474.56
111 $22,474.56 $147.88 $0.00 $127.07 $22,749.51
112 $22,749.51 $147.88 $0.00 $128.63 $23,026.02
113 $23,026.02 $147.88 $0.00 $130.19 $23,304.09
114 $23,304.09 $147.88 $0.00 $131.76 $23,583.73
115 $23,583.73 $147.88 $0.00 $133.35 $23,864.96
116 $23,864.96 $147.88 $0.00 $134.94 $24,147.78
117 $24,147.78 $147.88 $0.00 $136.54 $24,432.20
118 $24,432.20 $147.88 $0.00 $138.14 $24,718.22
119 $24,718.22 $147.88 $0.00 $139.76 $25,005.86
120 $25,005.86 $147.88 $0.00 $141.39 $25,295.13
121 $25,295.13 $147.88 $0.00 $143.02 $25,586.03
122 $25,586.03 $147.88 $0.00 $144.67 $25,878.58
123 $25,878.58 $147.88 $0.00 $146.32 $26,172.78
124 $26,172.78 $147.88 $0.00 $147.98 $26,468.64
125 $26,468.64 $147.88 $0.00 $149.66 $26,766.18
126 $26,766.18 $147.88 $0.00 $151.34 $27,065.40
127 $27,065.40 $147.88 $0.00 $153.03 $27,366.31
128 $27,366.31 $147.88 $0.00 $154.73 $27,668.92
129 $27,668.92 $147.88 $0.00 $156.44 $27,973.24
130 $27,973.24 $147.88 $0.00 $158.16 $28,279.28
131 $28,279.28 $147.88 $0.00 $159.90 $28,587.06
132 $28,587.06 $147.88 $0.00 $161.64 $28,896.58
133 $28,896.58 $147.88 $0.00 $163.39 $29,207.85
134 $29,207.85 $147.88 $0.00 $165.15 $29,520.88
135 $29,520.88 $147.88 $0.00 $166.92 $29,835.68
136 $29,835.68 $147.88 $0.00 $168.70 $30,152.26
137 $30,152.26 $147.88 $0.00 $170.49 $30,470.63
138 $30,470.63 $147.88 $0.00 $172.29 $30,790.80
139 $30,790.80 $147.88 $0.00 $174.10 $31,112.78
140 $31,112.78 $147.88 $0.00 $175.92 $31,436.58
141 $31,436.58 $147.88 $0.00 $177.75 $31,762.21
142 $31,762.21 $147.88 $0.00 $179.59 $32,089.68
143 $32,089.68 $147.88 $0.00 $181.44 $32,419.00
144 $32,419.00 $147.88 $0.00 $183.30 $32,750.18
145 $32,750.18 $147.88 $0.00 $185.17 $33,083.23
146 $33,083.23 $147.88 $0.00 $187.06 $33,418.17
147 $33,418.17 $147.88 $0.00 $188.95 $33,755.00
148 $33,755.00 $147.88 $0.00 $190.86 $34,093.74
149 $34,093.74 $147.88 $0.00 $192.77 $34,434.39
150 $34,434.39 $147.88 $0.00 $194.70 $34,776.97
151 $34,776.97 $147.88 $0.00 $196.63 $35,121.48
152 $35,121.48 $147.88 $0.00 $198.58 $35,467.94
153 $35,467.94 $147.88 $0.00 $200.54 $35,816.36
154 $35,816.36 $147.88 $0.00 $202.51 $36,166.75
155 $36,166.75 $147.88 $0.00 $204.49 $36,519.12
156 $36,519.12 $147.88 $0.00 $206.48 $36,873.48
157 $36,873.48 $147.88 $0.00 $208.49 $37,229.85
158 $37,229.85 $147.88 $0.00 $210.50 $37,588.23
159 $37,588.23 $147.88 $0.00 $212.53 $37,948.64
160 $37,948.64 $147.88 $0.00 $214.57 $38,311.09
161 $38,311.09 $147.88 $0.00 $216.62 $38,675.59
162 $38,675.59 $147.88 $0.00 $218.68 $39,042.15
163 $39,042.15 $147.88 $0.00 $220.75 $39,410.78
164 $39,410.78 $147.88 $0.00 $222.83 $39,781.49
165 $39,781.49 $147.88 $0.00 $224.93 $40,154.30
166 $40,154.30 $147.88 $0.00 $227.04 $40,529.22
167 $40,529.22 $147.88 $0.00 $229.16 $40,906.26
168 $40,906.26 $147.88 $0.00 $231.29 $41,285.43
169 $41,285.43 $147.88 $0.00 $233.43 $41,666.74
170 $41,666.74 $147.88 $0.00 $235.59 $42,050.21
171 $42,050.21 $147.88 $0.00 $237.76 $42,435.85
172 $42,435.85 $147.88 $0.00 $239.94 $42,823.67
173 $42,823.67 $147.88 $0.00 $242.13 $43,213.68
174 $43,213.68 $147.88 $0.00 $244.34 $43,605.90
175 $43,605.90 $147.88 $0.00 $246.55 $44,000.33
176 $44,000.33 $147.88 $0.00 $248.78 $44,396.99
177 $44,396.99 $147.88 $0.00 $251.03 $44,795.90
178 $44,795.90 $147.88 $0.00 $253.28 $45,197.06
179 $45,197.06 $147.88 $0.00 $255.55 $45,600.49
180 $45,600.49 $147.88 $0.00 $257.83 $46,006.20
181 $46,006.20 $147.88 $0.00 $260.13 $46,414.21
182 $46,414.21 $147.88 $0.00 $262.43 $46,824.52
183 $46,824.52 $147.88 $0.00 $264.75 $47,237.15
184 $47,237.15 $147.88 $0.00 $267.09 $47,652.12
185 $47,652.12 $147.88 $0.00 $269.43 $48,069.43
186 $48,069.43 $147.88 $0.00 $271.79 $48,489.10
187 $48,489.10 $147.88 $0.00 $274.16 $48,911.14
188 $48,911.14 $147.88 $0.00 $276.55 $49,335.57
189 $49,335.57 $147.88 $0.00 $278.95 $49,762.40
190 $49,762.40 $147.88 $0.00 $281.36 $50,191.64
191 $50,191.64 $147.88 $0.00 $283.79 $50,623.31
192 $50,623.31 $147.88 $0.00 $286.23 $51,057.42
193 $51,057.42 $147.88 $0.00 $288.69 $51,493.99
194 $51,493.99 $147.88 $0.00 $291.15 $51,933.02
195 $51,933.02 $147.88 $0.00 $293.64 $52,374.54
196 $52,374.54 $147.88 $0.00 $296.13 $52,818.55
197 $52,818.55 $147.88 $0.00 $298.64 $53,265.07
198 $53,265.07 $147.88 $0.00 $301.17 $53,714.12
199 $53,714.12 $147.88 $0.00 $303.71 $54,165.71
200 $54,165.71 $147.88 $0.00 $306.26 $54,619.85
201 $54,619.85 $147.88 $0.00 $308.83 $55,076.56
202 $55,076.56 $147.88 $0.00 $311.41 $55,535.85
203 $55,535.85 $147.88 $0.00 $314.01 $55,997.74
204 $55,997.74 $147.88 $0.00 $316.62 $56,462.24
205 $56,462.24 $147.88 $0.00 $319.25 $56,929.37
206 $56,929.37 $147.88 $0.00 $321.89 $57,399.14
207 $57,399.14 $147.88 $0.00 $324.54 $57,871.56
208 $57,871.56 $147.88 $0.00 $327.21 $58,346.65
209 $58,346.65 $147.88 $0.00 $329.90 $58,824.43
210 $58,824.43 $147.88 $0.00 $332.60 $59,304.91
211 $59,304.91 $147.88 $0.00 $335.32 $59,788.11
212 $59,788.11 $147.88 $0.00 $338.05 $60,274.04
213 $60,274.04 $147.88 $0.00 $340.80 $60,762.72
214 $60,762.72 $147.88 $0.00 $343.56 $61,254.16
215 $61,254.16 $147.88 $0.00 $346.34 $61,748.38
216 $61,748.38 $147.88 $0.00 $349.13 $62,245.39
217 $62,245.39 $147.88 $32,462.89 $351.94 $30,282.32
218 $30,282.32 $147.88 $0.00 $171.22 $30,601.42
219 $30,601.42 $147.88 $0.00 $173.02 $30,922.32
220 $30,922.32 $147.88 $0.00 $174.84 $31,245.04
221 $31,245.04 $147.88 $0.00 $176.66 $31,569.58
222 $31,569.58 $147.88 $0.00 $178.50 $31,895.96
223 $31,895.96 $147.88 $0.00 $180.34 $32,224.18
224 $32,224.18 $147.88 $0.00 $182.20 $32,554.26
225 $32,554.26 $147.88 $0.00 $184.07 $32,886.21
226 $32,886.21 $147.88 $0.00 $185.94 $33,220.03
227 $33,220.03 $147.88 $0.00 $187.83 $33,555.74
228 $33,555.74 $147.88 $0.00 $189.73 $33,893.35
229 $33,893.35 $0.00 $34,086.03 $191.64 ($1.04)