Savings Plan and Future Cost Estimation for Eastwick College

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2042$141,140
Monthly savings required$627

How much will it cost to send your child to Eastwick College in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $282,279.17 for students enrolling in 2042 if tuition increases average 7% per year until then.   Assuming you have no current college savings, monthly deposits of $627.06 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$40,346.00
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 Eastwick College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $627.06 $0.00 $0.00 $627.06
2 $627.06 $627.06 $0.00 $3.55 $1,257.67
3 $1,257.67 $627.06 $0.00 $7.11 $1,891.84
4 $1,891.84 $627.06 $0.00 $10.70 $2,529.60
5 $2,529.60 $627.06 $0.00 $14.30 $3,170.96
6 $3,170.96 $627.06 $0.00 $17.93 $3,815.95
7 $3,815.95 $627.06 $0.00 $21.58 $4,464.59
8 $4,464.59 $627.06 $0.00 $25.24 $5,116.89
9 $5,116.89 $627.06 $0.00 $28.93 $5,772.88
10 $5,772.88 $627.06 $0.00 $32.64 $6,432.58
11 $6,432.58 $627.06 $0.00 $36.37 $7,096.01
12 $7,096.01 $627.06 $0.00 $40.12 $7,763.19
13 $7,763.19 $627.06 $0.00 $43.89 $8,434.14
14 $8,434.14 $627.06 $0.00 $47.69 $9,108.89
15 $9,108.89 $627.06 $0.00 $51.50 $9,787.45
16 $9,787.45 $627.06 $0.00 $55.34 $10,469.85
17 $10,469.85 $627.06 $0.00 $59.20 $11,156.11
18 $11,156.11 $627.06 $0.00 $63.08 $11,846.25
19 $11,846.25 $627.06 $0.00 $66.98 $12,540.29
20 $12,540.29 $627.06 $0.00 $70.90 $13,238.25
21 $13,238.25 $627.06 $0.00 $74.85 $13,940.16
22 $13,940.16 $627.06 $0.00 $78.82 $14,646.04
23 $14,646.04 $627.06 $0.00 $82.81 $15,355.91
24 $15,355.91 $627.06 $0.00 $86.82 $16,069.79
25 $16,069.79 $627.06 $0.00 $90.86 $16,787.71
26 $16,787.71 $627.06 $0.00 $94.92 $17,509.69
27 $17,509.69 $627.06 $0.00 $99.00 $18,235.75
28 $18,235.75 $627.06 $0.00 $103.11 $18,965.92
29 $18,965.92 $627.06 $0.00 $107.24 $19,700.22
30 $19,700.22 $627.06 $0.00 $111.39 $20,438.67
31 $20,438.67 $627.06 $0.00 $115.56 $21,181.29
32 $21,181.29 $627.06 $0.00 $119.76 $21,928.11
33 $21,928.11 $627.06 $0.00 $123.98 $22,679.15
34 $22,679.15 $627.06 $0.00 $128.23 $23,434.44
35 $23,434.44 $627.06 $0.00 $132.50 $24,194.00
36 $24,194.00 $627.06 $0.00 $136.80 $24,957.86
37 $24,957.86 $627.06 $0.00 $141.12 $25,726.04
38 $25,726.04 $627.06 $0.00 $145.46 $26,498.56
39 $26,498.56 $627.06 $0.00 $149.83 $27,275.45
40 $27,275.45 $627.06 $0.00 $154.22 $28,056.73
41 $28,056.73 $627.06 $0.00 $158.64 $28,842.43
42 $28,842.43 $627.06 $0.00 $163.08 $29,632.57
43 $29,632.57 $627.06 $0.00 $167.55 $30,427.18
44 $30,427.18 $627.06 $0.00 $172.04 $31,226.28
45 $31,226.28 $627.06 $0.00 $176.56 $32,029.90
46 $32,029.90 $627.06 $0.00 $181.10 $32,838.06
47 $32,838.06 $627.06 $0.00 $185.67 $33,650.79
48 $33,650.79 $627.06 $0.00 $190.27 $34,468.12
49 $34,468.12 $627.06 $0.00 $194.89 $35,290.07
50 $35,290.07 $627.06 $0.00 $199.54 $36,116.67
51 $36,116.67 $627.06 $0.00 $204.21 $36,947.94
52 $36,947.94 $627.06 $0.00 $208.91 $37,783.91
53 $37,783.91 $627.06 $0.00 $213.64 $38,624.61
54 $38,624.61 $627.06 $0.00 $218.39 $39,470.06
55 $39,470.06 $627.06 $0.00 $223.17 $40,320.29
56 $40,320.29 $627.06 $0.00 $227.98 $41,175.33
57 $41,175.33 $627.06 $0.00 $232.81 $42,035.20
58 $42,035.20 $627.06 $0.00 $237.67 $42,899.93
59 $42,899.93 $627.06 $0.00 $242.56 $43,769.55
60 $43,769.55 $627.06 $0.00 $247.48 $44,644.09
61 $44,644.09 $627.06 $0.00 $252.42 $45,523.57
62 $45,523.57 $627.06 $0.00 $257.40 $46,408.03
63 $46,408.03 $627.06 $0.00 $262.40 $47,297.49
64 $47,297.49 $627.06 $0.00 $267.43 $48,191.98
65 $48,191.98 $627.06 $0.00 $272.48 $49,091.52
66 $49,091.52 $627.06 $0.00 $277.57 $49,996.15
67 $49,996.15 $627.06 $0.00 $282.69 $50,905.90
68 $50,905.90 $627.06 $0.00 $287.83 $51,820.79
69 $51,820.79 $627.06 $0.00 $293.00 $52,740.85
70 $52,740.85 $627.06 $0.00 $298.20 $53,666.11
71 $53,666.11 $627.06 $0.00 $303.44 $54,596.61
72 $54,596.61 $627.06 $0.00 $308.70 $55,532.37
73 $55,532.37 $627.06 $0.00 $313.99 $56,473.42
74 $56,473.42 $627.06 $0.00 $319.31 $57,419.79
75 $57,419.79 $627.06 $0.00 $324.66 $58,371.51
76 $58,371.51 $627.06 $0.00 $330.04 $59,328.61
77 $59,328.61 $627.06 $0.00 $335.45 $60,291.12
78 $60,291.12 $627.06 $0.00 $340.89 $61,259.07
79 $61,259.07 $627.06 $0.00 $346.37 $62,232.50
80 $62,232.50 $627.06 $0.00 $351.87 $63,211.43
81 $63,211.43 $627.06 $0.00 $357.41 $64,195.90
82 $64,195.90 $627.06 $0.00 $362.97 $65,185.93
83 $65,185.93 $627.06 $0.00 $368.57 $66,181.56
84 $66,181.56 $627.06 $0.00 $374.20 $67,182.82
85 $67,182.82 $627.06 $0.00 $379.86 $68,189.74
86 $68,189.74 $627.06 $0.00 $385.55 $69,202.35
87 $69,202.35 $627.06 $0.00 $391.28 $70,220.69
88 $70,220.69 $627.06 $0.00 $397.04 $71,244.79
89 $71,244.79 $627.06 $0.00 $402.83 $72,274.68
90 $72,274.68 $627.06 $0.00 $408.65 $73,310.39
91 $73,310.39 $627.06 $0.00 $414.51 $74,351.96
92 $74,351.96 $627.06 $0.00 $420.40 $75,399.42
93 $75,399.42 $627.06 $0.00 $426.32 $76,452.80
94 $76,452.80 $627.06 $0.00 $432.28 $77,512.14
95 $77,512.14 $627.06 $0.00 $438.26 $78,577.46
96 $78,577.46 $627.06 $0.00 $444.29 $79,648.81
97 $79,648.81 $627.06 $0.00 $450.35 $80,726.22
98 $80,726.22 $627.06 $0.00 $456.44 $81,809.72
99 $81,809.72 $627.06 $0.00 $462.56 $82,899.34
100 $82,899.34 $627.06 $0.00 $468.72 $83,995.12
101 $83,995.12 $627.06 $0.00 $474.92 $85,097.10
102 $85,097.10 $627.06 $0.00 $481.15 $86,205.31
103 $86,205.31 $627.06 $0.00 $487.42 $87,319.79
104 $87,319.79 $627.06 $0.00 $493.72 $88,440.57
105 $88,440.57 $627.06 $0.00 $500.06 $89,567.69
106 $89,567.69 $627.06 $0.00 $506.43 $90,701.18
107 $90,701.18 $627.06 $0.00 $512.84 $91,841.08
108 $91,841.08 $627.06 $0.00 $519.28 $92,987.42
109 $92,987.42 $627.06 $0.00 $525.76 $94,140.24
110 $94,140.24 $627.06 $0.00 $532.28 $95,299.58
111 $95,299.58 $627.06 $0.00 $538.84 $96,465.48
112 $96,465.48 $627.06 $0.00 $545.43 $97,637.97
113 $97,637.97 $627.06 $0.00 $552.06 $98,817.09
114 $98,817.09 $627.06 $0.00 $558.73 $100,002.88
115 $100,002.88 $627.06 $0.00 $565.43 $101,195.37
116 $101,195.37 $627.06 $0.00 $572.17 $102,394.60
117 $102,394.60 $627.06 $0.00 $578.95 $103,600.61
118 $103,600.61 $627.06 $0.00 $585.77 $104,813.44
119 $104,813.44 $627.06 $0.00 $592.63 $106,033.13
120 $106,033.13 $627.06 $0.00 $599.53 $107,259.72
121 $107,259.72 $627.06 $0.00 $606.46 $108,493.24
122 $108,493.24 $627.06 $0.00 $613.44 $109,733.74
123 $109,733.74 $627.06 $0.00 $620.45 $110,981.25
124 $110,981.25 $627.06 $0.00 $627.50 $112,235.81
125 $112,235.81 $627.06 $0.00 $634.60 $113,497.47
126 $113,497.47 $627.06 $0.00 $641.73 $114,766.26
127 $114,766.26 $627.06 $0.00 $648.91 $116,042.23
128 $116,042.23 $627.06 $0.00 $656.12 $117,325.41
129 $117,325.41 $627.06 $0.00 $663.37 $118,615.84
130 $118,615.84 $627.06 $0.00 $670.67 $119,913.57
131 $119,913.57 $627.06 $0.00 $678.01 $121,218.64
132 $121,218.64 $627.06 $0.00 $685.39 $122,531.09
133 $122,531.09 $627.06 $0.00 $692.81 $123,850.96
134 $123,850.96 $627.06 $0.00 $700.27 $125,178.29
135 $125,178.29 $627.06 $0.00 $707.78 $126,513.13
136 $126,513.13 $627.06 $0.00 $715.32 $127,855.51
137 $127,855.51 $627.06 $0.00 $722.91 $129,205.48
138 $129,205.48 $627.06 $0.00 $730.55 $130,563.09
139 $130,563.09 $627.06 $0.00 $738.22 $131,928.37
140 $131,928.37 $627.06 $0.00 $745.94 $133,301.37
141 $133,301.37 $627.06 $0.00 $753.71 $134,682.14
142 $134,682.14 $627.06 $0.00 $761.51 $136,070.71
143 $136,070.71 $627.06 $0.00 $769.36 $137,467.13
144 $137,467.13 $627.06 $0.00 $777.26 $138,871.45
145 $138,871.45 $627.06 $0.00 $785.20 $140,283.71
146 $140,283.71 $627.06 $0.00 $793.18 $141,703.95
147 $141,703.95 $627.06 $0.00 $801.21 $143,132.22
148 $143,132.22 $627.06 $0.00 $809.29 $144,568.57
149 $144,568.57 $627.06 $0.00 $817.41 $146,013.04
150 $146,013.04 $627.06 $0.00 $825.58 $147,465.68
151 $147,465.68 $627.06 $0.00 $833.79 $148,926.53
152 $148,926.53 $627.06 $0.00 $842.05 $150,395.64
153 $150,395.64 $627.06 $0.00 $850.36 $151,873.06
154 $151,873.06 $627.06 $0.00 $858.71 $153,358.83
155 $153,358.83 $627.06 $0.00 $867.11 $154,853.00
156 $154,853.00 $627.06 $0.00 $875.56 $156,355.62
157 $156,355.62 $627.06 $0.00 $884.06 $157,866.74
158 $157,866.74 $627.06 $0.00 $892.60 $159,386.40
159 $159,386.40 $627.06 $0.00 $901.19 $160,914.65
160 $160,914.65 $627.06 $0.00 $909.83 $162,451.54
161 $162,451.54 $627.06 $0.00 $918.52 $163,997.12
162 $163,997.12 $627.06 $0.00 $927.26 $165,551.44
163 $165,551.44 $627.06 $0.00 $936.05 $167,114.55
164 $167,114.55 $627.06 $0.00 $944.89 $168,686.50
165 $168,686.50 $627.06 $0.00 $953.78 $170,267.34
166 $170,267.34 $627.06 $0.00 $962.72 $171,857.12
167 $171,857.12 $627.06 $0.00 $971.71 $173,455.89
168 $173,455.89 $627.06 $0.00 $980.74 $175,063.69
169 $175,063.69 $627.06 $0.00 $989.84 $176,680.59
170 $176,680.59 $627.06 $0.00 $998.98 $178,306.63
171 $178,306.63 $627.06 $0.00 $1,008.17 $179,941.86
172 $179,941.86 $627.06 $0.00 $1,017.42 $181,586.34
173 $181,586.34 $627.06 $0.00 $1,026.72 $183,240.12
174 $183,240.12 $627.06 $0.00 $1,036.07 $184,903.25
175 $184,903.25 $627.06 $0.00 $1,045.47 $186,575.78
176 $186,575.78 $627.06 $0.00 $1,054.93 $188,257.77
177 $188,257.77 $627.06 $0.00 $1,064.44 $189,949.27
178 $189,949.27 $627.06 $0.00 $1,074.00 $191,650.33
179 $191,650.33 $627.06 $0.00 $1,083.62 $193,361.01
180 $193,361.01 $627.06 $0.00 $1,093.29 $195,081.36
181 $195,081.36 $627.06 $0.00 $1,103.02 $196,811.44
182 $196,811.44 $627.06 $0.00 $1,112.80 $198,551.30
183 $198,551.30 $627.06 $0.00 $1,122.64 $200,301.00
184 $200,301.00 $627.06 $0.00 $1,132.53 $202,060.59
185 $202,060.59 $627.06 $0.00 $1,142.48 $203,830.13
186 $203,830.13 $627.06 $0.00 $1,152.49 $205,609.68
187 $205,609.68 $627.06 $0.00 $1,162.55 $207,399.29
188 $207,399.29 $627.06 $0.00 $1,172.67 $209,199.02
189 $209,199.02 $627.06 $0.00 $1,182.84 $211,008.92
190 $211,008.92 $627.06 $0.00 $1,193.08 $212,829.06
191 $212,829.06 $627.06 $0.00 $1,203.37 $214,659.49
192 $214,659.49 $627.06 $0.00 $1,213.72 $216,500.27
193 $216,500.27 $627.06 $0.00 $1,224.12 $218,351.45
194 $218,351.45 $627.06 $0.00 $1,234.59 $220,213.10
195 $220,213.10 $627.06 $0.00 $1,245.12 $222,085.28
196 $222,085.28 $627.06 $0.00 $1,255.70 $223,968.04
197 $223,968.04 $627.06 $0.00 $1,266.35 $225,861.45
198 $225,861.45 $627.06 $0.00 $1,277.05 $227,765.56
199 $227,765.56 $627.06 $0.00 $1,287.82 $229,680.44
200 $229,680.44 $627.06 $0.00 $1,298.65 $231,606.15
201 $231,606.15 $627.06 $0.00 $1,309.53 $233,542.74
202 $233,542.74 $627.06 $0.00 $1,320.48 $235,490.28
203 $235,490.28 $627.06 $0.00 $1,331.50 $237,448.84
204 $237,448.84 $627.06 $0.00 $1,342.57 $239,418.47
205 $239,418.47 $627.06 $0.00 $1,353.71 $241,399.24
206 $241,399.24 $627.06 $0.00 $1,364.91 $243,391.21
207 $243,391.21 $627.06 $0.00 $1,376.17 $245,394.44
208 $245,394.44 $627.06 $0.00 $1,387.50 $247,409.00
209 $247,409.00 $627.06 $0.00 $1,398.89 $249,434.95
210 $249,434.95 $627.06 $0.00 $1,410.34 $251,472.35
211 $251,472.35 $627.06 $0.00 $1,421.86 $253,521.27
212 $253,521.27 $627.06 $0.00 $1,433.45 $255,581.78
213 $255,581.78 $627.06 $0.00 $1,445.10 $257,653.94
214 $257,653.94 $627.06 $0.00 $1,456.81 $259,737.81
215 $259,737.81 $627.06 $0.00 $1,468.60 $261,833.47
216 $261,833.47 $627.06 $0.00 $1,480.44 $263,940.97
217 $263,940.97 $627.06 $136,366.75 $1,492.36 $129,693.64
218 $129,693.64 $627.06 $0.00 $733.31 $131,054.01
219 $131,054.01 $627.06 $0.00 $741.00 $132,422.07
220 $132,422.07 $627.06 $0.00 $748.73 $133,797.86
221 $133,797.86 $627.06 $0.00 $756.51 $135,181.43
222 $135,181.43 $627.06 $0.00 $764.34 $136,572.83
223 $136,572.83 $627.06 $0.00 $772.20 $137,972.09
224 $137,972.09 $627.06 $0.00 $780.11 $139,379.26
225 $139,379.26 $627.06 $0.00 $788.07 $140,794.39
226 $140,794.39 $627.06 $0.00 $796.07 $142,217.52
227 $142,217.52 $627.06 $0.00 $804.12 $143,648.70
228 $143,648.70 $627.06 $0.00 $812.21 $145,087.97
229 $145,087.97 $0.00 $145,912.42 $820.35 -$4.10