Savings Plan and Future Cost Estimation for Williamsburg Technical College

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2042$81,176
Monthly savings required$361

How much will it cost to send your child to Williamsburg Technical College in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $162,352.85 for students enrolling in 2042 if tuition increases average 7% per year until then.   Assuming you have no current college savings, monthly deposits of $360.66 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$23,205.00
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 Williamsburg Technical College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $360.66 $0.00 $0.00 $360.66
2 $360.66 $360.66 $0.00 $2.04 $723.36
3 $723.36 $360.66 $0.00 $4.09 $1,088.11
4 $1,088.11 $360.66 $0.00 $6.15 $1,454.92
5 $1,454.92 $360.66 $0.00 $8.23 $1,823.81
6 $1,823.81 $360.66 $0.00 $10.31 $2,194.78
7 $2,194.78 $360.66 $0.00 $12.41 $2,567.85
8 $2,567.85 $360.66 $0.00 $14.52 $2,943.03
9 $2,943.03 $360.66 $0.00 $16.64 $3,320.33
10 $3,320.33 $360.66 $0.00 $18.77 $3,699.76
11 $3,699.76 $360.66 $0.00 $20.92 $4,081.34
12 $4,081.34 $360.66 $0.00 $23.08 $4,465.08
13 $4,465.08 $360.66 $0.00 $25.25 $4,850.99
14 $4,850.99 $360.66 $0.00 $27.43 $5,239.08
15 $5,239.08 $360.66 $0.00 $29.62 $5,629.36
16 $5,629.36 $360.66 $0.00 $31.83 $6,021.85
17 $6,021.85 $360.66 $0.00 $34.05 $6,416.56
18 $6,416.56 $360.66 $0.00 $36.28 $6,813.50
19 $6,813.50 $360.66 $0.00 $38.52 $7,212.68
20 $7,212.68 $360.66 $0.00 $40.78 $7,614.12
21 $7,614.12 $360.66 $0.00 $43.05 $8,017.83
22 $8,017.83 $360.66 $0.00 $45.33 $8,423.82
23 $8,423.82 $360.66 $0.00 $47.63 $8,832.11
24 $8,832.11 $360.66 $0.00 $49.94 $9,242.71
25 $9,242.71 $360.66 $0.00 $52.26 $9,655.63
26 $9,655.63 $360.66 $0.00 $54.59 $10,070.88
27 $10,070.88 $360.66 $0.00 $56.94 $10,488.48
28 $10,488.48 $360.66 $0.00 $59.30 $10,908.44
29 $10,908.44 $360.66 $0.00 $61.68 $11,330.78
30 $11,330.78 $360.66 $0.00 $64.07 $11,755.51
31 $11,755.51 $360.66 $0.00 $66.47 $12,182.64
32 $12,182.64 $360.66 $0.00 $68.88 $12,612.18
33 $12,612.18 $360.66 $0.00 $71.31 $13,044.15
34 $13,044.15 $360.66 $0.00 $73.75 $13,478.56
35 $13,478.56 $360.66 $0.00 $76.21 $13,915.43
36 $13,915.43 $360.66 $0.00 $78.68 $14,354.77
37 $14,354.77 $360.66 $0.00 $81.16 $14,796.59
38 $14,796.59 $360.66 $0.00 $83.66 $15,240.91
39 $15,240.91 $360.66 $0.00 $86.17 $15,687.74
40 $15,687.74 $360.66 $0.00 $88.70 $16,137.10
41 $16,137.10 $360.66 $0.00 $91.24 $16,589.00
42 $16,589.00 $360.66 $0.00 $93.80 $17,043.46
43 $17,043.46 $360.66 $0.00 $96.37 $17,500.49
44 $17,500.49 $360.66 $0.00 $98.95 $17,960.10
45 $17,960.10 $360.66 $0.00 $101.55 $18,422.31
46 $18,422.31 $360.66 $0.00 $104.16 $18,887.13
47 $18,887.13 $360.66 $0.00 $106.79 $19,354.58
48 $19,354.58 $360.66 $0.00 $109.43 $19,824.67
49 $19,824.67 $360.66 $0.00 $112.09 $20,297.42
50 $20,297.42 $360.66 $0.00 $114.76 $20,772.84
51 $20,772.84 $360.66 $0.00 $117.45 $21,250.95
52 $21,250.95 $360.66 $0.00 $120.16 $21,731.77
53 $21,731.77 $360.66 $0.00 $122.87 $22,215.30
54 $22,215.30 $360.66 $0.00 $125.61 $22,701.57
55 $22,701.57 $360.66 $0.00 $128.36 $23,190.59
56 $23,190.59 $360.66 $0.00 $131.12 $23,682.37
57 $23,682.37 $360.66 $0.00 $133.90 $24,176.93
58 $24,176.93 $360.66 $0.00 $136.70 $24,674.29
59 $24,674.29 $360.66 $0.00 $139.51 $25,174.46
60 $25,174.46 $360.66 $0.00 $142.34 $25,677.46
61 $25,677.46 $360.66 $0.00 $145.18 $26,183.30
62 $26,183.30 $360.66 $0.00 $148.04 $26,692.00
63 $26,692.00 $360.66 $0.00 $150.92 $27,203.58
64 $27,203.58 $360.66 $0.00 $153.81 $27,718.05
65 $27,718.05 $360.66 $0.00 $156.72 $28,235.43
66 $28,235.43 $360.66 $0.00 $159.65 $28,755.74
67 $28,755.74 $360.66 $0.00 $162.59 $29,278.99
68 $29,278.99 $360.66 $0.00 $165.55 $29,805.20
69 $29,805.20 $360.66 $0.00 $168.52 $30,334.38
70 $30,334.38 $360.66 $0.00 $171.51 $30,866.55
71 $30,866.55 $360.66 $0.00 $174.52 $31,401.73
72 $31,401.73 $360.66 $0.00 $177.55 $31,939.94
73 $31,939.94 $360.66 $0.00 $180.59 $32,481.19
74 $32,481.19 $360.66 $0.00 $183.65 $33,025.50
75 $33,025.50 $360.66 $0.00 $186.73 $33,572.89
76 $33,572.89 $360.66 $0.00 $189.83 $34,123.38
77 $34,123.38 $360.66 $0.00 $192.94 $34,676.98
78 $34,676.98 $360.66 $0.00 $196.07 $35,233.71
79 $35,233.71 $360.66 $0.00 $199.22 $35,793.59
80 $35,793.59 $360.66 $0.00 $202.38 $36,356.63
81 $36,356.63 $360.66 $0.00 $205.57 $36,922.86
82 $36,922.86 $360.66 $0.00 $208.77 $37,492.29
83 $37,492.29 $360.66 $0.00 $211.99 $38,064.94
84 $38,064.94 $360.66 $0.00 $215.22 $38,640.82
85 $38,640.82 $360.66 $0.00 $218.48 $39,219.96
86 $39,219.96 $360.66 $0.00 $221.76 $39,802.38
87 $39,802.38 $360.66 $0.00 $225.05 $40,388.09
88 $40,388.09 $360.66 $0.00 $228.36 $40,977.11
89 $40,977.11 $360.66 $0.00 $231.69 $41,569.46
90 $41,569.46 $360.66 $0.00 $235.04 $42,165.16
91 $42,165.16 $360.66 $0.00 $238.41 $42,764.23
92 $42,764.23 $360.66 $0.00 $241.80 $43,366.69
93 $43,366.69 $360.66 $0.00 $245.20 $43,972.55
94 $43,972.55 $360.66 $0.00 $248.63 $44,581.84
95 $44,581.84 $360.66 $0.00 $252.07 $45,194.57
96 $45,194.57 $360.66 $0.00 $255.54 $45,810.77
97 $45,810.77 $360.66 $0.00 $259.02 $46,430.45
98 $46,430.45 $360.66 $0.00 $262.52 $47,053.63
99 $47,053.63 $360.66 $0.00 $266.05 $47,680.34
100 $47,680.34 $360.66 $0.00 $269.59 $48,310.59
101 $48,310.59 $360.66 $0.00 $273.16 $48,944.41
102 $48,944.41 $360.66 $0.00 $276.74 $49,581.81
103 $49,581.81 $360.66 $0.00 $280.34 $50,222.81
104 $50,222.81 $360.66 $0.00 $283.97 $50,867.44
105 $50,867.44 $360.66 $0.00 $287.61 $51,515.71
106 $51,515.71 $360.66 $0.00 $291.28 $52,167.65
107 $52,167.65 $360.66 $0.00 $294.96 $52,823.27
108 $52,823.27 $360.66 $0.00 $298.67 $53,482.60
109 $53,482.60 $360.66 $0.00 $302.40 $54,145.66
110 $54,145.66 $360.66 $0.00 $306.15 $54,812.47
111 $54,812.47 $360.66 $0.00 $309.92 $55,483.05
112 $55,483.05 $360.66 $0.00 $313.71 $56,157.42
113 $56,157.42 $360.66 $0.00 $317.52 $56,835.60
114 $56,835.60 $360.66 $0.00 $321.36 $57,517.62
115 $57,517.62 $360.66 $0.00 $325.21 $58,203.49
116 $58,203.49 $360.66 $0.00 $329.09 $58,893.24
117 $58,893.24 $360.66 $0.00 $332.99 $59,586.89
118 $59,586.89 $360.66 $0.00 $336.91 $60,284.46
119 $60,284.46 $360.66 $0.00 $340.86 $60,985.98
120 $60,985.98 $360.66 $0.00 $344.82 $61,691.46
121 $61,691.46 $360.66 $0.00 $348.81 $62,400.93
122 $62,400.93 $360.66 $0.00 $352.82 $63,114.41
123 $63,114.41 $360.66 $0.00 $356.86 $63,831.93
124 $63,831.93 $360.66 $0.00 $360.92 $64,553.51
125 $64,553.51 $360.66 $0.00 $364.99 $65,279.16
126 $65,279.16 $360.66 $0.00 $369.10 $66,008.92
127 $66,008.92 $360.66 $0.00 $373.22 $66,742.80
128 $66,742.80 $360.66 $0.00 $377.37 $67,480.83
129 $67,480.83 $360.66 $0.00 $381.55 $68,223.04
130 $68,223.04 $360.66 $0.00 $385.74 $68,969.44
131 $68,969.44 $360.66 $0.00 $389.96 $69,720.06
132 $69,720.06 $360.66 $0.00 $394.21 $70,474.93
133 $70,474.93 $360.66 $0.00 $398.48 $71,234.07
134 $71,234.07 $360.66 $0.00 $402.77 $71,997.50
135 $71,997.50 $360.66 $0.00 $407.08 $72,765.24
136 $72,765.24 $360.66 $0.00 $411.43 $73,537.33
137 $73,537.33 $360.66 $0.00 $415.79 $74,313.78
138 $74,313.78 $360.66 $0.00 $420.18 $75,094.62
139 $75,094.62 $360.66 $0.00 $424.60 $75,879.88
140 $75,879.88 $360.66 $0.00 $429.04 $76,669.58
141 $76,669.58 $360.66 $0.00 $433.50 $77,463.74
142 $77,463.74 $360.66 $0.00 $437.99 $78,262.39
143 $78,262.39 $360.66 $0.00 $442.51 $79,065.56
144 $79,065.56 $360.66 $0.00 $447.05 $79,873.27
145 $79,873.27 $360.66 $0.00 $451.62 $80,685.55
146 $80,685.55 $360.66 $0.00 $456.21 $81,502.42
147 $81,502.42 $360.66 $0.00 $460.83 $82,323.91
148 $82,323.91 $360.66 $0.00 $465.47 $83,150.04
149 $83,150.04 $360.66 $0.00 $470.14 $83,980.84
150 $83,980.84 $360.66 $0.00 $474.84 $84,816.34
151 $84,816.34 $360.66 $0.00 $479.56 $85,656.56
152 $85,656.56 $360.66 $0.00 $484.31 $86,501.53
153 $86,501.53 $360.66 $0.00 $489.09 $87,351.28
154 $87,351.28 $360.66 $0.00 $493.90 $88,205.84
155 $88,205.84 $360.66 $0.00 $498.73 $89,065.23
156 $89,065.23 $360.66 $0.00 $503.59 $89,929.48
157 $89,929.48 $360.66 $0.00 $508.47 $90,798.61
158 $90,798.61 $360.66 $0.00 $513.39 $91,672.66
159 $91,672.66 $360.66 $0.00 $518.33 $92,551.65
160 $92,551.65 $360.66 $0.00 $523.30 $93,435.61
161 $93,435.61 $360.66 $0.00 $528.30 $94,324.57
162 $94,324.57 $360.66 $0.00 $533.32 $95,218.55
163 $95,218.55 $360.66 $0.00 $538.38 $96,117.59
164 $96,117.59 $360.66 $0.00 $543.46 $97,021.71
165 $97,021.71 $360.66 $0.00 $548.57 $97,930.94
166 $97,930.94 $360.66 $0.00 $553.72 $98,845.32
167 $98,845.32 $360.66 $0.00 $558.89 $99,764.87
168 $99,764.87 $360.66 $0.00 $564.09 $100,689.62
169 $100,689.62 $360.66 $0.00 $569.31 $101,619.59
170 $101,619.59 $360.66 $0.00 $574.57 $102,554.82
171 $102,554.82 $360.66 $0.00 $579.86 $103,495.34
172 $103,495.34 $360.66 $0.00 $585.18 $104,441.18
173 $104,441.18 $360.66 $0.00 $590.53 $105,392.37
174 $105,392.37 $360.66 $0.00 $595.90 $106,348.93
175 $106,348.93 $360.66 $0.00 $601.31 $107,310.90
176 $107,310.90 $360.66 $0.00 $606.75 $108,278.31
177 $108,278.31 $360.66 $0.00 $612.22 $109,251.19
178 $109,251.19 $360.66 $0.00 $617.72 $110,229.57
179 $110,229.57 $360.66 $0.00 $623.25 $111,213.48
180 $111,213.48 $360.66 $0.00 $628.82 $112,202.96
181 $112,202.96 $360.66 $0.00 $634.41 $113,198.03
182 $113,198.03 $360.66 $0.00 $640.04 $114,198.73
183 $114,198.73 $360.66 $0.00 $645.70 $115,205.09
184 $115,205.09 $360.66 $0.00 $651.39 $116,217.14
185 $116,217.14 $360.66 $0.00 $657.11 $117,234.91
186 $117,234.91 $360.66 $0.00 $662.86 $118,258.43
187 $118,258.43 $360.66 $0.00 $668.65 $119,287.74
188 $119,287.74 $360.66 $0.00 $674.47 $120,322.87
189 $120,322.87 $360.66 $0.00 $680.32 $121,363.85
190 $121,363.85 $360.66 $0.00 $686.21 $122,410.72
191 $122,410.72 $360.66 $0.00 $692.13 $123,463.51
192 $123,463.51 $360.66 $0.00 $698.08 $124,522.25
193 $124,522.25 $360.66 $0.00 $704.07 $125,586.98
194 $125,586.98 $360.66 $0.00 $710.09 $126,657.73
195 $126,657.73 $360.66 $0.00 $716.14 $127,734.53
196 $127,734.53 $360.66 $0.00 $722.23 $128,817.42
197 $128,817.42 $360.66 $0.00 $728.35 $129,906.43
198 $129,906.43 $360.66 $0.00 $734.51 $131,001.60
199 $131,001.60 $360.66 $0.00 $740.70 $132,102.96
200 $132,102.96 $360.66 $0.00 $746.93 $133,210.55
201 $133,210.55 $360.66 $0.00 $753.19 $134,324.40
202 $134,324.40 $360.66 $0.00 $759.49 $135,444.55
203 $135,444.55 $360.66 $0.00 $765.82 $136,571.03
204 $136,571.03 $360.66 $0.00 $772.19 $137,703.88
205 $137,703.88 $360.66 $0.00 $778.60 $138,843.14
206 $138,843.14 $360.66 $0.00 $785.04 $139,988.84
207 $139,988.84 $360.66 $0.00 $791.52 $141,141.02
208 $141,141.02 $360.66 $0.00 $798.03 $142,299.71
209 $142,299.71 $360.66 $0.00 $804.58 $143,464.95
210 $143,464.95 $360.66 $0.00 $811.17 $144,636.78
211 $144,636.78 $360.66 $0.00 $817.80 $145,815.24
212 $145,815.24 $360.66 $0.00 $824.46 $147,000.36
213 $147,000.36 $360.66 $0.00 $831.16 $148,192.18
214 $148,192.18 $360.66 $0.00 $837.90 $149,390.74
215 $149,390.74 $360.66 $0.00 $844.68 $150,596.08
216 $150,596.08 $360.66 $0.00 $851.49 $151,808.23
217 $151,808.23 $360.66 $78,431.33 $858.35 $74,595.91
218 $74,595.91 $360.66 $0.00 $421.78 $75,378.35
219 $75,378.35 $360.66 $0.00 $426.20 $76,165.21
220 $76,165.21 $360.66 $0.00 $430.65 $76,956.52
221 $76,956.52 $360.66 $0.00 $435.12 $77,752.30
222 $77,752.30 $360.66 $0.00 $439.62 $78,552.58
223 $78,552.58 $360.66 $0.00 $444.15 $79,357.39
224 $79,357.39 $360.66 $0.00 $448.70 $80,166.75
225 $80,166.75 $360.66 $0.00 $453.27 $80,980.68
226 $80,980.68 $360.66 $0.00 $457.88 $81,799.22
227 $81,799.22 $360.66 $0.00 $462.50 $82,622.38
228 $82,622.38 $360.66 $0.00 $467.16 $83,450.20
229 $83,450.20 $0.00 $83,921.52 $471.84 $0.52