Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$34,898
Monthly savings required$155

How much will it cost to send your child to Western Texas College in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $69,795.21 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $155.10 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$14,147.00
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 Western Texas College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $155.10 $0.00 $0.00 $155.10
2 $155.10 $155.10 $0.00 $0.88 $311.08
3 $311.08 $155.10 $0.00 $1.76 $467.94
4 $467.94 $155.10 $0.00 $2.65 $625.69
5 $625.69 $155.10 $0.00 $3.54 $784.33
6 $784.33 $155.10 $0.00 $4.43 $943.86
7 $943.86 $155.10 $0.00 $5.34 $1,104.30
8 $1,104.30 $155.10 $0.00 $6.24 $1,265.64
9 $1,265.64 $155.10 $0.00 $7.16 $1,427.90
10 $1,427.90 $155.10 $0.00 $8.07 $1,591.07
11 $1,591.07 $155.10 $0.00 $9.00 $1,755.17
12 $1,755.17 $155.10 $0.00 $9.92 $1,920.19
13 $1,920.19 $155.10 $0.00 $10.86 $2,086.15
14 $2,086.15 $155.10 $0.00 $11.80 $2,253.05
15 $2,253.05 $155.10 $0.00 $12.74 $2,420.89
16 $2,420.89 $155.10 $0.00 $13.69 $2,589.68
17 $2,589.68 $155.10 $0.00 $14.64 $2,759.42
18 $2,759.42 $155.10 $0.00 $15.60 $2,930.12
19 $2,930.12 $155.10 $0.00 $16.57 $3,101.79
20 $3,101.79 $155.10 $0.00 $17.54 $3,274.43
21 $3,274.43 $155.10 $0.00 $18.51 $3,448.04
22 $3,448.04 $155.10 $0.00 $19.50 $3,622.64
23 $3,622.64 $155.10 $0.00 $20.48 $3,798.22
24 $3,798.22 $155.10 $0.00 $21.48 $3,974.80
25 $3,974.80 $155.10 $0.00 $22.47 $4,152.37
26 $4,152.37 $155.10 $0.00 $23.48 $4,330.95
27 $4,330.95 $155.10 $0.00 $24.49 $4,510.54
28 $4,510.54 $155.10 $0.00 $25.50 $4,691.14
29 $4,691.14 $155.10 $0.00 $26.52 $4,872.76
30 $4,872.76 $155.10 $0.00 $27.55 $5,055.41
31 $5,055.41 $155.10 $0.00 $28.58 $5,239.09
32 $5,239.09 $155.10 $0.00 $29.62 $5,423.81
33 $5,423.81 $155.10 $0.00 $30.67 $5,609.58
34 $5,609.58 $155.10 $0.00 $31.72 $5,796.40
35 $5,796.40 $155.10 $0.00 $32.77 $5,984.27
36 $5,984.27 $155.10 $0.00 $33.84 $6,173.21
37 $6,173.21 $155.10 $0.00 $34.90 $6,363.21
38 $6,363.21 $155.10 $0.00 $35.98 $6,554.29
39 $6,554.29 $155.10 $0.00 $37.06 $6,746.45
40 $6,746.45 $155.10 $0.00 $38.15 $6,939.70
41 $6,939.70 $155.10 $0.00 $39.24 $7,134.04
42 $7,134.04 $155.10 $0.00 $40.34 $7,329.48
43 $7,329.48 $155.10 $0.00 $41.44 $7,526.02
44 $7,526.02 $155.10 $0.00 $42.55 $7,723.67
45 $7,723.67 $155.10 $0.00 $43.67 $7,922.44
46 $7,922.44 $155.10 $0.00 $44.79 $8,122.33
47 $8,122.33 $155.10 $0.00 $45.92 $8,323.35
48 $8,323.35 $155.10 $0.00 $47.06 $8,525.51
49 $8,525.51 $155.10 $0.00 $48.20 $8,728.81
50 $8,728.81 $155.10 $0.00 $49.35 $8,933.26
51 $8,933.26 $155.10 $0.00 $50.51 $9,138.87
52 $9,138.87 $155.10 $0.00 $51.67 $9,345.64
53 $9,345.64 $155.10 $0.00 $52.84 $9,553.58
54 $9,553.58 $155.10 $0.00 $54.02 $9,762.70
55 $9,762.70 $155.10 $0.00 $55.20 $9,973.00
56 $9,973.00 $155.10 $0.00 $56.39 $10,184.49
57 $10,184.49 $155.10 $0.00 $57.58 $10,397.17
58 $10,397.17 $155.10 $0.00 $58.79 $10,611.06
59 $10,611.06 $155.10 $0.00 $60.00 $10,826.16
60 $10,826.16 $155.10 $0.00 $61.21 $11,042.47
61 $11,042.47 $155.10 $0.00 $62.44 $11,260.01
62 $11,260.01 $155.10 $0.00 $63.67 $11,478.78
63 $11,478.78 $155.10 $0.00 $64.90 $11,698.78
64 $11,698.78 $155.10 $0.00 $66.15 $11,920.03
65 $11,920.03 $155.10 $0.00 $67.40 $12,142.53
66 $12,142.53 $155.10 $0.00 $68.66 $12,366.29
67 $12,366.29 $155.10 $0.00 $69.92 $12,591.31
68 $12,591.31 $155.10 $0.00 $71.19 $12,817.60
69 $12,817.60 $155.10 $0.00 $72.47 $13,045.17
70 $13,045.17 $155.10 $0.00 $73.76 $13,274.03
71 $13,274.03 $155.10 $0.00 $75.05 $13,504.18
72 $13,504.18 $155.10 $0.00 $76.35 $13,735.63
73 $13,735.63 $155.10 $0.00 $77.66 $13,968.39
74 $13,968.39 $155.10 $0.00 $78.98 $14,202.47
75 $14,202.47 $155.10 $0.00 $80.30 $14,437.87
76 $14,437.87 $155.10 $0.00 $81.63 $14,674.60
77 $14,674.60 $155.10 $0.00 $82.97 $14,912.67
78 $14,912.67 $155.10 $0.00 $84.32 $15,152.09
79 $15,152.09 $155.10 $0.00 $85.67 $15,392.86
80 $15,392.86 $155.10 $0.00 $87.03 $15,634.99
81 $15,634.99 $155.10 $0.00 $88.40 $15,878.49
82 $15,878.49 $155.10 $0.00 $89.78 $16,123.37
83 $16,123.37 $155.10 $0.00 $91.16 $16,369.63
84 $16,369.63 $155.10 $0.00 $92.56 $16,617.29
85 $16,617.29 $155.10 $0.00 $93.96 $16,866.35
86 $16,866.35 $155.10 $0.00 $95.36 $17,116.81
87 $17,116.81 $155.10 $0.00 $96.78 $17,368.69
88 $17,368.69 $155.10 $0.00 $98.21 $17,622.00
89 $17,622.00 $155.10 $0.00 $99.64 $17,876.74
90 $17,876.74 $155.10 $0.00 $101.08 $18,132.92
91 $18,132.92 $155.10 $0.00 $102.53 $18,390.55
92 $18,390.55 $155.10 $0.00 $103.98 $18,649.63
93 $18,649.63 $155.10 $0.00 $105.45 $18,910.18
94 $18,910.18 $155.10 $0.00 $106.92 $19,172.20
95 $19,172.20 $155.10 $0.00 $108.40 $19,435.70
96 $19,435.70 $155.10 $0.00 $109.89 $19,700.69
97 $19,700.69 $155.10 $0.00 $111.39 $19,967.18
98 $19,967.18 $155.10 $0.00 $112.90 $20,235.18
99 $20,235.18 $155.10 $0.00 $114.41 $20,504.69
100 $20,504.69 $155.10 $0.00 $115.94 $20,775.73
101 $20,775.73 $155.10 $0.00 $117.47 $21,048.30
102 $21,048.30 $155.10 $0.00 $119.01 $21,322.41
103 $21,322.41 $155.10 $0.00 $120.56 $21,598.07
104 $21,598.07 $155.10 $0.00 $122.12 $21,875.29
105 $21,875.29 $155.10 $0.00 $123.69 $22,154.08
106 $22,154.08 $155.10 $0.00 $125.26 $22,434.44
107 $22,434.44 $155.10 $0.00 $126.85 $22,716.39
108 $22,716.39 $155.10 $0.00 $128.44 $22,999.93
109 $22,999.93 $155.10 $0.00 $130.04 $23,285.07
110 $23,285.07 $155.10 $0.00 $131.66 $23,571.83
111 $23,571.83 $155.10 $0.00 $133.28 $23,860.21
112 $23,860.21 $155.10 $0.00 $134.91 $24,150.22
113 $24,150.22 $155.10 $0.00 $136.55 $24,441.87
114 $24,441.87 $155.10 $0.00 $138.20 $24,735.17
115 $24,735.17 $155.10 $0.00 $139.86 $25,030.13
116 $25,030.13 $155.10 $0.00 $141.52 $25,326.75
117 $25,326.75 $155.10 $0.00 $143.20 $25,625.05
118 $25,625.05 $155.10 $0.00 $144.89 $25,925.04
119 $25,925.04 $155.10 $0.00 $146.58 $26,226.72
120 $26,226.72 $155.10 $0.00 $148.29 $26,530.11
121 $26,530.11 $155.10 $0.00 $150.01 $26,835.22
122 $26,835.22 $155.10 $0.00 $151.73 $27,142.05
123 $27,142.05 $155.10 $0.00 $153.47 $27,450.62
124 $27,450.62 $155.10 $0.00 $155.21 $27,760.93
125 $27,760.93 $155.10 $0.00 $156.96 $28,072.99
126 $28,072.99 $155.10 $0.00 $158.73 $28,386.82
127 $28,386.82 $155.10 $0.00 $160.50 $28,702.42
128 $28,702.42 $155.10 $0.00 $162.29 $29,019.81
129 $29,019.81 $155.10 $0.00 $164.08 $29,338.99
130 $29,338.99 $155.10 $0.00 $165.89 $29,659.98
131 $29,659.98 $155.10 $0.00 $167.70 $29,982.78
132 $29,982.78 $155.10 $0.00 $169.53 $30,307.41
133 $30,307.41 $155.10 $0.00 $171.36 $30,633.87
134 $30,633.87 $155.10 $0.00 $173.21 $30,962.18
135 $30,962.18 $155.10 $0.00 $175.06 $31,292.34
136 $31,292.34 $155.10 $0.00 $176.93 $31,624.37
137 $31,624.37 $155.10 $0.00 $178.81 $31,958.28
138 $31,958.28 $155.10 $0.00 $180.70 $32,294.08
139 $32,294.08 $155.10 $0.00 $182.60 $32,631.78
140 $32,631.78 $155.10 $0.00 $184.50 $32,971.38
141 $32,971.38 $155.10 $0.00 $186.42 $33,312.90
142 $33,312.90 $155.10 $0.00 $188.36 $33,656.36
143 $33,656.36 $155.10 $0.00 $190.30 $34,001.76
144 $34,001.76 $155.10 $0.00 $192.25 $34,349.11
145 $34,349.11 $155.10 $0.00 $194.21 $34,698.42
146 $34,698.42 $155.10 $0.00 $196.19 $35,049.71
147 $35,049.71 $155.10 $0.00 $198.18 $35,402.99
148 $35,402.99 $155.10 $0.00 $200.17 $35,758.26
149 $35,758.26 $155.10 $0.00 $202.18 $36,115.54
150 $36,115.54 $155.10 $0.00 $204.20 $36,474.84
151 $36,474.84 $155.10 $0.00 $206.23 $36,836.17
152 $36,836.17 $155.10 $0.00 $208.28 $37,199.55
153 $37,199.55 $155.10 $0.00 $210.33 $37,564.98
154 $37,564.98 $155.10 $0.00 $212.40 $37,932.48
155 $37,932.48 $155.10 $0.00 $214.48 $38,302.06
156 $38,302.06 $155.10 $0.00 $216.57 $38,673.73
157 $38,673.73 $155.10 $0.00 $218.67 $39,047.50
158 $39,047.50 $155.10 $0.00 $220.78 $39,423.38
159 $39,423.38 $155.10 $0.00 $222.91 $39,801.39
160 $39,801.39 $155.10 $0.00 $225.04 $40,181.53
161 $40,181.53 $155.10 $0.00 $227.19 $40,563.82
162 $40,563.82 $155.10 $0.00 $229.35 $40,948.27
163 $40,948.27 $155.10 $0.00 $231.53 $41,334.90
164 $41,334.90 $155.10 $0.00 $233.71 $41,723.71
165 $41,723.71 $155.10 $0.00 $235.91 $42,114.72
166 $42,114.72 $155.10 $0.00 $238.12 $42,507.94
167 $42,507.94 $155.10 $0.00 $240.35 $42,903.39
168 $42,903.39 $155.10 $0.00 $242.58 $43,301.07
169 $43,301.07 $155.10 $0.00 $244.83 $43,701.00
170 $43,701.00 $155.10 $0.00 $247.09 $44,103.19
171 $44,103.19 $155.10 $0.00 $249.37 $44,507.66
172 $44,507.66 $155.10 $0.00 $251.65 $44,914.41
173 $44,914.41 $155.10 $0.00 $253.95 $45,323.46
174 $45,323.46 $155.10 $0.00 $256.27 $45,734.83
175 $45,734.83 $155.10 $0.00 $258.59 $46,148.52
176 $46,148.52 $155.10 $0.00 $260.93 $46,564.55
177 $46,564.55 $155.10 $0.00 $263.28 $46,982.93
178 $46,982.93 $155.10 $0.00 $265.65 $47,403.68
179 $47,403.68 $155.10 $0.00 $268.03 $47,826.81
180 $47,826.81 $155.10 $0.00 $270.42 $48,252.33
181 $48,252.33 $155.10 $0.00 $272.83 $48,680.26
182 $48,680.26 $155.10 $0.00 $275.25 $49,110.61
183 $49,110.61 $155.10 $0.00 $277.68 $49,543.39
184 $49,543.39 $155.10 $0.00 $280.13 $49,978.62
185 $49,978.62 $155.10 $0.00 $282.59 $50,416.31
186 $50,416.31 $155.10 $0.00 $285.06 $50,856.47
187 $50,856.47 $155.10 $0.00 $287.55 $51,299.12
188 $51,299.12 $155.10 $0.00 $290.05 $51,744.27
189 $51,744.27 $155.10 $0.00 $292.57 $52,191.94
190 $52,191.94 $155.10 $0.00 $295.10 $52,642.14
191 $52,642.14 $155.10 $0.00 $297.65 $53,094.89
192 $53,094.89 $155.10 $0.00 $300.21 $53,550.20
193 $53,550.20 $155.10 $0.00 $302.78 $54,008.08
194 $54,008.08 $155.10 $0.00 $305.37 $54,468.55
195 $54,468.55 $155.10 $0.00 $307.97 $54,931.62
196 $54,931.62 $155.10 $0.00 $310.59 $55,397.31
197 $55,397.31 $155.10 $0.00 $313.22 $55,865.63
198 $55,865.63 $155.10 $0.00 $315.87 $56,336.60
199 $56,336.60 $155.10 $0.00 $318.54 $56,810.24
200 $56,810.24 $155.10 $0.00 $321.21 $57,286.55
201 $57,286.55 $155.10 $0.00 $323.91 $57,765.56
202 $57,765.56 $155.10 $0.00 $326.61 $58,247.27
203 $58,247.27 $155.10 $0.00 $329.34 $58,731.71
204 $58,731.71 $155.10 $0.00 $332.08 $59,218.89
205 $59,218.89 $155.10 $0.00 $334.83 $59,708.82
206 $59,708.82 $155.10 $0.00 $337.60 $60,201.52
207 $60,201.52 $155.10 $0.00 $340.39 $60,697.01
208 $60,697.01 $155.10 $0.00 $343.19 $61,195.30
209 $61,195.30 $155.10 $0.00 $346.01 $61,696.41
210 $61,696.41 $155.10 $0.00 $348.84 $62,200.35
211 $62,200.35 $155.10 $0.00 $351.69 $62,707.14
212 $62,707.14 $155.10 $0.00 $354.56 $63,216.80
213 $63,216.80 $155.10 $0.00 $357.44 $63,729.34
214 $63,729.34 $155.10 $0.00 $360.33 $64,244.77
215 $64,244.77 $155.10 $0.00 $363.25 $64,763.12
216 $64,763.12 $155.10 $0.00 $366.18 $65,284.40
217 $65,284.40 $155.10 $34,046.44 $369.13 $31,762.19
218 $31,762.19 $155.10 $0.00 $179.59 $32,096.88
219 $32,096.88 $155.10 $0.00 $181.48 $32,433.46
220 $32,433.46 $155.10 $0.00 $183.38 $32,771.94
221 $32,771.94 $155.10 $0.00 $185.30 $33,112.34
222 $33,112.34 $155.10 $0.00 $187.22 $33,454.66
223 $33,454.66 $155.10 $0.00 $189.16 $33,798.92
224 $33,798.92 $155.10 $0.00 $191.10 $34,145.12
225 $34,145.12 $155.10 $0.00 $193.06 $34,493.28
226 $34,493.28 $155.10 $0.00 $195.03 $34,843.41
227 $34,843.41 $155.10 $0.00 $197.01 $35,195.52
228 $35,195.52 $155.10 $0.00 $199.00 $35,549.62
229 $35,549.62 $0.00 $35,748.76 $201.00 $1.86