Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$49,898
Monthly savings required$222

How much will it cost to send your child to Westmoreland County Community College in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $99,796.24 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $221.76 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$20,228.00
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 Westmoreland County Community College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $221.76 $0.00 $0.00 $221.76
2 $221.76 $221.76 $0.00 $1.25 $444.77
3 $444.77 $221.76 $0.00 $2.51 $669.04
4 $669.04 $221.76 $0.00 $3.78 $894.58
5 $894.58 $221.76 $0.00 $5.06 $1,121.40
6 $1,121.40 $221.76 $0.00 $6.34 $1,349.50
7 $1,349.50 $221.76 $0.00 $7.63 $1,578.89
8 $1,578.89 $221.76 $0.00 $8.93 $1,809.58
9 $1,809.58 $221.76 $0.00 $10.23 $2,041.57
10 $2,041.57 $221.76 $0.00 $11.54 $2,274.87
11 $2,274.87 $221.76 $0.00 $12.86 $2,509.49
12 $2,509.49 $221.76 $0.00 $14.19 $2,745.44
13 $2,745.44 $221.76 $0.00 $15.52 $2,982.72
14 $2,982.72 $221.76 $0.00 $16.86 $3,221.34
15 $3,221.34 $221.76 $0.00 $18.21 $3,461.31
16 $3,461.31 $221.76 $0.00 $19.57 $3,702.64
17 $3,702.64 $221.76 $0.00 $20.94 $3,945.34
18 $3,945.34 $221.76 $0.00 $22.31 $4,189.41
19 $4,189.41 $221.76 $0.00 $23.69 $4,434.86
20 $4,434.86 $221.76 $0.00 $25.08 $4,681.70
21 $4,681.70 $221.76 $0.00 $26.47 $4,929.93
22 $4,929.93 $221.76 $0.00 $27.87 $5,179.56
23 $5,179.56 $221.76 $0.00 $29.29 $5,430.61
24 $5,430.61 $221.76 $0.00 $30.71 $5,683.08
25 $5,683.08 $221.76 $0.00 $32.13 $5,936.97
26 $5,936.97 $221.76 $0.00 $33.57 $6,192.30
27 $6,192.30 $221.76 $0.00 $35.01 $6,449.07
28 $6,449.07 $221.76 $0.00 $36.46 $6,707.29
29 $6,707.29 $221.76 $0.00 $37.92 $6,966.97
30 $6,966.97 $221.76 $0.00 $39.39 $7,228.12
31 $7,228.12 $221.76 $0.00 $40.87 $7,490.75
32 $7,490.75 $221.76 $0.00 $42.35 $7,754.86
33 $7,754.86 $221.76 $0.00 $43.85 $8,020.47
34 $8,020.47 $221.76 $0.00 $45.35 $8,287.58
35 $8,287.58 $221.76 $0.00 $46.86 $8,556.20
36 $8,556.20 $221.76 $0.00 $48.38 $8,826.34
37 $8,826.34 $221.76 $0.00 $49.91 $9,098.01
38 $9,098.01 $221.76 $0.00 $51.44 $9,371.21
39 $9,371.21 $221.76 $0.00 $52.99 $9,645.96
40 $9,645.96 $221.76 $0.00 $54.54 $9,922.26
41 $9,922.26 $221.76 $0.00 $56.10 $10,200.12
42 $10,200.12 $221.76 $0.00 $57.67 $10,479.55
43 $10,479.55 $221.76 $0.00 $59.25 $10,760.56
44 $10,760.56 $221.76 $0.00 $60.84 $11,043.16
45 $11,043.16 $221.76 $0.00 $62.44 $11,327.36
46 $11,327.36 $221.76 $0.00 $64.05 $11,613.17
47 $11,613.17 $221.76 $0.00 $65.66 $11,900.59
48 $11,900.59 $221.76 $0.00 $67.29 $12,189.64
49 $12,189.64 $221.76 $0.00 $68.92 $12,480.32
50 $12,480.32 $221.76 $0.00 $70.57 $12,772.65
51 $12,772.65 $221.76 $0.00 $72.22 $13,066.63
52 $13,066.63 $221.76 $0.00 $73.88 $13,362.27
53 $13,362.27 $221.76 $0.00 $75.55 $13,659.58
54 $13,659.58 $221.76 $0.00 $77.23 $13,958.57
55 $13,958.57 $221.76 $0.00 $78.92 $14,259.25
56 $14,259.25 $221.76 $0.00 $80.62 $14,561.63
57 $14,561.63 $221.76 $0.00 $82.33 $14,865.72
58 $14,865.72 $221.76 $0.00 $84.05 $15,171.53
59 $15,171.53 $221.76 $0.00 $85.78 $15,479.07
60 $15,479.07 $221.76 $0.00 $87.52 $15,788.35
61 $15,788.35 $221.76 $0.00 $89.27 $16,099.38
62 $16,099.38 $221.76 $0.00 $91.03 $16,412.17
63 $16,412.17 $221.76 $0.00 $92.80 $16,726.73
64 $16,726.73 $221.76 $0.00 $94.58 $17,043.07
65 $17,043.07 $221.76 $0.00 $96.36 $17,361.19
66 $17,361.19 $221.76 $0.00 $98.16 $17,681.11
67 $17,681.11 $221.76 $0.00 $99.97 $18,002.84
68 $18,002.84 $221.76 $0.00 $101.79 $18,326.39
69 $18,326.39 $221.76 $0.00 $103.62 $18,651.77
70 $18,651.77 $221.76 $0.00 $105.46 $18,978.99
71 $18,978.99 $221.76 $0.00 $107.31 $19,308.06
72 $19,308.06 $221.76 $0.00 $109.17 $19,638.99
73 $19,638.99 $221.76 $0.00 $111.04 $19,971.79
74 $19,971.79 $221.76 $0.00 $112.92 $20,306.47
75 $20,306.47 $221.76 $0.00 $114.82 $20,643.05
76 $20,643.05 $221.76 $0.00 $116.72 $20,981.53
77 $20,981.53 $221.76 $0.00 $118.63 $21,321.92
78 $21,321.92 $221.76 $0.00 $120.56 $21,664.24
79 $21,664.24 $221.76 $0.00 $122.49 $22,008.49
80 $22,008.49 $221.76 $0.00 $124.44 $22,354.69
81 $22,354.69 $221.76 $0.00 $126.40 $22,702.85
82 $22,702.85 $221.76 $0.00 $128.37 $23,052.98
83 $23,052.98 $221.76 $0.00 $130.34 $23,405.08
84 $23,405.08 $221.76 $0.00 $132.34 $23,759.18
85 $23,759.18 $221.76 $0.00 $134.34 $24,115.28
86 $24,115.28 $221.76 $0.00 $136.35 $24,473.39
87 $24,473.39 $221.76 $0.00 $138.38 $24,833.53
88 $24,833.53 $221.76 $0.00 $140.41 $25,195.70
89 $25,195.70 $221.76 $0.00 $142.46 $25,559.92
90 $25,559.92 $221.76 $0.00 $144.52 $25,926.20
91 $25,926.20 $221.76 $0.00 $146.59 $26,294.55
92 $26,294.55 $221.76 $0.00 $148.67 $26,664.98
93 $26,664.98 $221.76 $0.00 $150.77 $27,037.51
94 $27,037.51 $221.76 $0.00 $152.87 $27,412.14
95 $27,412.14 $221.76 $0.00 $154.99 $27,788.89
96 $27,788.89 $221.76 $0.00 $157.12 $28,167.77
97 $28,167.77 $221.76 $0.00 $159.26 $28,548.79
98 $28,548.79 $221.76 $0.00 $161.42 $28,931.97
99 $28,931.97 $221.76 $0.00 $163.59 $29,317.32
100 $29,317.32 $221.76 $0.00 $165.76 $29,704.84
101 $29,704.84 $221.76 $0.00 $167.96 $30,094.56
102 $30,094.56 $221.76 $0.00 $170.16 $30,486.48
103 $30,486.48 $221.76 $0.00 $172.37 $30,880.61
104 $30,880.61 $221.76 $0.00 $174.60 $31,276.97
105 $31,276.97 $221.76 $0.00 $176.84 $31,675.57
106 $31,675.57 $221.76 $0.00 $179.10 $32,076.43
107 $32,076.43 $221.76 $0.00 $181.36 $32,479.55
108 $32,479.55 $221.76 $0.00 $183.64 $32,884.95
109 $32,884.95 $221.76 $0.00 $185.94 $33,292.65
110 $33,292.65 $221.76 $0.00 $188.24 $33,702.65
111 $33,702.65 $221.76 $0.00 $190.56 $34,114.97
112 $34,114.97 $221.76 $0.00 $192.89 $34,529.62
113 $34,529.62 $221.76 $0.00 $195.24 $34,946.62
114 $34,946.62 $221.76 $0.00 $197.59 $35,365.97
115 $35,365.97 $221.76 $0.00 $199.96 $35,787.69
116 $35,787.69 $221.76 $0.00 $202.35 $36,211.80
117 $36,211.80 $221.76 $0.00 $204.75 $36,638.31
118 $36,638.31 $221.76 $0.00 $207.16 $37,067.23
119 $37,067.23 $221.76 $0.00 $209.58 $37,498.57
120 $37,498.57 $221.76 $0.00 $212.02 $37,932.35
121 $37,932.35 $221.76 $0.00 $214.48 $38,368.59
122 $38,368.59 $221.76 $0.00 $216.94 $38,807.29
123 $38,807.29 $221.76 $0.00 $219.42 $39,248.47
124 $39,248.47 $221.76 $0.00 $221.92 $39,692.15
125 $39,692.15 $221.76 $0.00 $224.43 $40,138.34
126 $40,138.34 $221.76 $0.00 $226.95 $40,587.05
127 $40,587.05 $221.76 $0.00 $229.49 $41,038.30
128 $41,038.30 $221.76 $0.00 $232.04 $41,492.10
129 $41,492.10 $221.76 $0.00 $234.60 $41,948.46
130 $41,948.46 $221.76 $0.00 $237.18 $42,407.40
131 $42,407.40 $221.76 $0.00 $239.78 $42,868.94
132 $42,868.94 $221.76 $0.00 $242.39 $43,333.09
133 $43,333.09 $221.76 $0.00 $245.01 $43,799.86
134 $43,799.86 $221.76 $0.00 $247.65 $44,269.27
135 $44,269.27 $221.76 $0.00 $250.30 $44,741.33
136 $44,741.33 $221.76 $0.00 $252.97 $45,216.06
137 $45,216.06 $221.76 $0.00 $255.66 $45,693.48
138 $45,693.48 $221.76 $0.00 $258.36 $46,173.60
139 $46,173.60 $221.76 $0.00 $261.07 $46,656.43
140 $46,656.43 $221.76 $0.00 $263.80 $47,141.99
141 $47,141.99 $221.76 $0.00 $266.55 $47,630.30
142 $47,630.30 $221.76 $0.00 $269.31 $48,121.37
143 $48,121.37 $221.76 $0.00 $272.09 $48,615.22
144 $48,615.22 $221.76 $0.00 $274.88 $49,111.86
145 $49,111.86 $221.76 $0.00 $277.69 $49,611.31
146 $49,611.31 $221.76 $0.00 $280.51 $50,113.58
147 $50,113.58 $221.76 $0.00 $283.35 $50,618.69
148 $50,618.69 $221.76 $0.00 $286.21 $51,126.66
149 $51,126.66 $221.76 $0.00 $289.08 $51,637.50
150 $51,637.50 $221.76 $0.00 $291.97 $52,151.23
151 $52,151.23 $221.76 $0.00 $294.87 $52,667.86
152 $52,667.86 $221.76 $0.00 $297.79 $53,187.41
153 $53,187.41 $221.76 $0.00 $300.73 $53,709.90
154 $53,709.90 $221.76 $0.00 $303.68 $54,235.34
155 $54,235.34 $221.76 $0.00 $306.65 $54,763.75
156 $54,763.75 $221.76 $0.00 $309.64 $55,295.15
157 $55,295.15 $221.76 $0.00 $312.65 $55,829.56
158 $55,829.56 $221.76 $0.00 $315.67 $56,366.99
159 $56,366.99 $221.76 $0.00 $318.71 $56,907.46
160 $56,907.46 $221.76 $0.00 $321.76 $57,450.98
161 $57,450.98 $221.76 $0.00 $324.84 $57,997.58
162 $57,997.58 $221.76 $0.00 $327.93 $58,547.27
163 $58,547.27 $221.76 $0.00 $331.03 $59,100.06
164 $59,100.06 $221.76 $0.00 $334.16 $59,655.98
165 $59,655.98 $221.76 $0.00 $337.30 $60,215.04
166 $60,215.04 $221.76 $0.00 $340.46 $60,777.26
167 $60,777.26 $221.76 $0.00 $343.64 $61,342.66
168 $61,342.66 $221.76 $0.00 $346.84 $61,911.26
169 $61,911.26 $221.76 $0.00 $350.06 $62,483.08
170 $62,483.08 $221.76 $0.00 $353.29 $63,058.13
171 $63,058.13 $221.76 $0.00 $356.54 $63,636.43
172 $63,636.43 $221.76 $0.00 $359.81 $64,218.00
173 $64,218.00 $221.76 $0.00 $363.10 $64,802.86
174 $64,802.86 $221.76 $0.00 $366.40 $65,391.02
175 $65,391.02 $221.76 $0.00 $369.73 $65,982.51
176 $65,982.51 $221.76 $0.00 $373.07 $66,577.34
177 $66,577.34 $221.76 $0.00 $376.44 $67,175.54
178 $67,175.54 $221.76 $0.00 $379.82 $67,777.12
179 $67,777.12 $221.76 $0.00 $383.22 $68,382.10
180 $68,382.10 $221.76 $0.00 $386.64 $68,990.50
181 $68,990.50 $221.76 $0.00 $390.08 $69,602.34
182 $69,602.34 $221.76 $0.00 $393.54 $70,217.64
183 $70,217.64 $221.76 $0.00 $397.02 $70,836.42
184 $70,836.42 $221.76 $0.00 $400.52 $71,458.70
185 $71,458.70 $221.76 $0.00 $404.04 $72,084.50
186 $72,084.50 $221.76 $0.00 $407.58 $72,713.84
187 $72,713.84 $221.76 $0.00 $411.13 $73,346.73
188 $73,346.73 $221.76 $0.00 $414.71 $73,983.20
189 $73,983.20 $221.76 $0.00 $418.31 $74,623.27
190 $74,623.27 $221.76 $0.00 $421.93 $75,266.96
191 $75,266.96 $221.76 $0.00 $425.57 $75,914.29
192 $75,914.29 $221.76 $0.00 $429.23 $76,565.28
193 $76,565.28 $221.76 $0.00 $432.91 $77,219.95
194 $77,219.95 $221.76 $0.00 $436.61 $77,878.32
195 $77,878.32 $221.76 $0.00 $440.34 $78,540.42
196 $78,540.42 $221.76 $0.00 $444.08 $79,206.26
197 $79,206.26 $221.76 $0.00 $447.84 $79,875.86
198 $79,875.86 $221.76 $0.00 $451.63 $80,549.25
199 $80,549.25 $221.76 $0.00 $455.44 $81,226.45
200 $81,226.45 $221.76 $0.00 $459.27 $81,907.48
201 $81,907.48 $221.76 $0.00 $463.12 $82,592.36
202 $82,592.36 $221.76 $0.00 $466.99 $83,281.11
203 $83,281.11 $221.76 $0.00 $470.88 $83,973.75
204 $83,973.75 $221.76 $0.00 $474.80 $84,670.31
205 $84,670.31 $221.76 $0.00 $478.74 $85,370.81
206 $85,370.81 $221.76 $0.00 $482.70 $86,075.27
207 $86,075.27 $221.76 $0.00 $486.68 $86,783.71
208 $86,783.71 $221.76 $0.00 $490.69 $87,496.16
209 $87,496.16 $221.76 $0.00 $494.72 $88,212.64
210 $88,212.64 $221.76 $0.00 $498.77 $88,933.17
211 $88,933.17 $221.76 $0.00 $502.84 $89,657.77
212 $89,657.77 $221.76 $0.00 $506.94 $90,386.47
213 $90,386.47 $221.76 $0.00 $511.06 $91,119.29
214 $91,119.29 $221.76 $0.00 $515.20 $91,856.25
215 $91,856.25 $221.76 $0.00 $519.37 $92,597.38
216 $92,597.38 $221.76 $0.00 $523.56 $93,342.70
217 $93,342.70 $221.76 $48,681.09 $527.77 $45,411.14
218 $45,411.14 $221.76 $0.00 $256.76 $45,889.66
219 $45,889.66 $221.76 $0.00 $259.47 $46,370.89
220 $46,370.89 $221.76 $0.00 $262.19 $46,854.84
221 $46,854.84 $221.76 $0.00 $264.92 $47,341.52
222 $47,341.52 $221.76 $0.00 $267.68 $47,830.96
223 $47,830.96 $221.76 $0.00 $270.44 $48,323.16
224 $48,323.16 $221.76 $0.00 $273.23 $48,818.15
225 $48,818.15 $221.76 $0.00 $276.02 $49,315.93
226 $49,315.93 $221.76 $0.00 $278.84 $49,816.53
227 $49,816.53 $221.76 $0.00 $281.67 $50,319.96
228 $50,319.96 $221.76 $0.00 $284.52 $50,826.24
229 $50,826.24 $0.00 $51,115.15 $287.38 ($1.53)