Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2037$34,429
Monthly savings required$153

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 $68,857.83 for students enrolling in 2037 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $153.01 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$13,957.00
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 $153.01 $0.00 $0.00 $153.01
2 $153.01 $153.01 $0.00 $0.87 $306.89
3 $306.89 $153.01 $0.00 $1.74 $461.64
4 $461.64 $153.01 $0.00 $2.61 $617.26
5 $617.26 $153.01 $0.00 $3.49 $773.76
6 $773.76 $153.01 $0.00 $4.37 $931.14
7 $931.14 $153.01 $0.00 $5.26 $1,089.41
8 $1,089.41 $153.01 $0.00 $6.16 $1,248.58
9 $1,248.58 $153.01 $0.00 $7.06 $1,408.65
10 $1,408.65 $153.01 $0.00 $7.96 $1,569.62
11 $1,569.62 $153.01 $0.00 $8.87 $1,731.50
12 $1,731.50 $153.01 $0.00 $9.79 $1,894.30
13 $1,894.30 $153.01 $0.00 $10.71 $2,058.02
14 $2,058.02 $153.01 $0.00 $11.64 $2,222.67
15 $2,222.67 $153.01 $0.00 $12.57 $2,388.25
16 $2,388.25 $153.01 $0.00 $13.50 $2,554.76
17 $2,554.76 $153.01 $0.00 $14.44 $2,722.21
18 $2,722.21 $153.01 $0.00 $15.39 $2,890.61
19 $2,890.61 $153.01 $0.00 $16.34 $3,059.96
20 $3,059.96 $153.01 $0.00 $17.30 $3,230.27
21 $3,230.27 $153.01 $0.00 $18.26 $3,401.54
22 $3,401.54 $153.01 $0.00 $19.23 $3,573.78
23 $3,573.78 $153.01 $0.00 $20.21 $3,747.00
24 $3,747.00 $153.01 $0.00 $21.19 $3,921.20
25 $3,921.20 $153.01 $0.00 $22.17 $4,096.38
26 $4,096.38 $153.01 $0.00 $23.16 $4,272.55
27 $4,272.55 $153.01 $0.00 $24.16 $4,449.72
28 $4,449.72 $153.01 $0.00 $25.16 $4,627.89
29 $4,627.89 $153.01 $0.00 $26.17 $4,807.07
30 $4,807.07 $153.01 $0.00 $27.18 $4,987.26
31 $4,987.26 $153.01 $0.00 $28.20 $5,168.47
32 $5,168.47 $153.01 $0.00 $29.22 $5,350.70
33 $5,350.70 $153.01 $0.00 $30.25 $5,533.96
34 $5,533.96 $153.01 $0.00 $31.29 $5,718.26
35 $5,718.26 $153.01 $0.00 $32.33 $5,903.60
36 $5,903.60 $153.01 $0.00 $33.38 $6,089.99
37 $6,089.99 $153.01 $0.00 $34.43 $6,277.43
38 $6,277.43 $153.01 $0.00 $35.49 $6,465.93
39 $6,465.93 $153.01 $0.00 $36.56 $6,655.50
40 $6,655.50 $153.01 $0.00 $37.63 $6,846.14
41 $6,846.14 $153.01 $0.00 $38.71 $7,037.86
42 $7,037.86 $153.01 $0.00 $39.79 $7,230.66
43 $7,230.66 $153.01 $0.00 $40.88 $7,424.55
44 $7,424.55 $153.01 $0.00 $41.98 $7,619.54
45 $7,619.54 $153.01 $0.00 $43.08 $7,815.63
46 $7,815.63 $153.01 $0.00 $44.19 $8,012.83
47 $8,012.83 $153.01 $0.00 $45.31 $8,211.15
48 $8,211.15 $153.01 $0.00 $46.43 $8,410.59
49 $8,410.59 $153.01 $0.00 $47.55 $8,611.15
50 $8,611.15 $153.01 $0.00 $48.69 $8,812.85
51 $8,812.85 $153.01 $0.00 $49.83 $9,015.69
52 $9,015.69 $153.01 $0.00 $50.98 $9,219.68
53 $9,219.68 $153.01 $0.00 $52.13 $9,424.82
54 $9,424.82 $153.01 $0.00 $53.29 $9,631.12
55 $9,631.12 $153.01 $0.00 $54.46 $9,838.59
56 $9,838.59 $153.01 $0.00 $55.63 $10,047.23
57 $10,047.23 $153.01 $0.00 $56.81 $10,257.05
58 $10,257.05 $153.01 $0.00 $57.99 $10,468.05
59 $10,468.05 $153.01 $0.00 $59.19 $10,680.25
60 $10,680.25 $153.01 $0.00 $60.39 $10,893.65
61 $10,893.65 $153.01 $0.00 $61.59 $11,108.25
62 $11,108.25 $153.01 $0.00 $62.81 $11,324.07
63 $11,324.07 $153.01 $0.00 $64.03 $11,541.11
64 $11,541.11 $153.01 $0.00 $65.26 $11,759.38
65 $11,759.38 $153.01 $0.00 $66.49 $11,978.88
66 $11,978.88 $153.01 $0.00 $67.73 $12,199.62
67 $12,199.62 $153.01 $0.00 $68.98 $12,421.61
68 $12,421.61 $153.01 $0.00 $70.23 $12,644.85
69 $12,644.85 $153.01 $0.00 $71.50 $12,869.36
70 $12,869.36 $153.01 $0.00 $72.77 $13,095.14
71 $13,095.14 $153.01 $0.00 $74.04 $13,322.19
72 $13,322.19 $153.01 $0.00 $75.33 $13,550.53
73 $13,550.53 $153.01 $0.00 $76.62 $13,780.16
74 $13,780.16 $153.01 $0.00 $77.92 $14,011.09
75 $14,011.09 $153.01 $0.00 $79.22 $14,243.32
76 $14,243.32 $153.01 $0.00 $80.53 $14,476.86
77 $14,476.86 $153.01 $0.00 $81.85 $14,711.72
78 $14,711.72 $153.01 $0.00 $83.18 $14,947.91
79 $14,947.91 $153.01 $0.00 $84.52 $15,185.44
80 $15,185.44 $153.01 $0.00 $85.86 $15,424.31
81 $15,424.31 $153.01 $0.00 $87.21 $15,664.53
82 $15,664.53 $153.01 $0.00 $88.57 $15,906.11
83 $15,906.11 $153.01 $0.00 $89.94 $16,149.06
84 $16,149.06 $153.01 $0.00 $91.31 $16,393.38
85 $16,393.38 $153.01 $0.00 $92.69 $16,639.08
86 $16,639.08 $153.01 $0.00 $94.08 $16,886.17
87 $16,886.17 $153.01 $0.00 $95.48 $17,134.66
88 $17,134.66 $153.01 $0.00 $96.88 $17,384.55
89 $17,384.55 $153.01 $0.00 $98.29 $17,635.85
90 $17,635.85 $153.01 $0.00 $99.72 $17,888.58
91 $17,888.58 $153.01 $0.00 $101.14 $18,142.73
92 $18,142.73 $153.01 $0.00 $102.58 $18,398.32
93 $18,398.32 $153.01 $0.00 $104.03 $18,655.36
94 $18,655.36 $153.01 $0.00 $105.48 $18,913.85
95 $18,913.85 $153.01 $0.00 $106.94 $19,173.80
96 $19,173.80 $153.01 $0.00 $108.41 $19,435.22
97 $19,435.22 $153.01 $0.00 $109.89 $19,698.12
98 $19,698.12 $153.01 $0.00 $111.38 $19,962.51
99 $19,962.51 $153.01 $0.00 $112.87 $20,228.39
100 $20,228.39 $153.01 $0.00 $114.37 $20,495.77
101 $20,495.77 $153.01 $0.00 $115.89 $20,764.67
102 $20,764.67 $153.01 $0.00 $117.41 $21,035.09
103 $21,035.09 $153.01 $0.00 $118.94 $21,307.04
104 $21,307.04 $153.01 $0.00 $120.47 $21,580.52
105 $21,580.52 $153.01 $0.00 $122.02 $21,855.55
106 $21,855.55 $153.01 $0.00 $123.57 $22,132.13
107 $22,132.13 $153.01 $0.00 $125.14 $22,410.28
108 $22,410.28 $153.01 $0.00 $126.71 $22,690.00
109 $22,690.00 $153.01 $0.00 $128.29 $22,971.30
110 $22,971.30 $153.01 $0.00 $129.88 $23,254.19
111 $23,254.19 $153.01 $0.00 $131.48 $23,538.68
112 $23,538.68 $153.01 $0.00 $133.09 $23,824.78
113 $23,824.78 $153.01 $0.00 $134.71 $24,112.50
114 $24,112.50 $153.01 $0.00 $136.34 $24,401.85
115 $24,401.85 $153.01 $0.00 $137.97 $24,692.83
116 $24,692.83 $153.01 $0.00 $139.62 $24,985.46
117 $24,985.46 $153.01 $0.00 $141.27 $25,279.74
118 $25,279.74 $153.01 $0.00 $142.94 $25,575.69
119 $25,575.69 $153.01 $0.00 $144.61 $25,873.31
120 $25,873.31 $153.01 $0.00 $146.29 $26,172.61
121 $26,172.61 $153.01 $0.00 $147.98 $26,473.60
122 $26,473.60 $153.01 $0.00 $149.69 $26,776.30
123 $26,776.30 $153.01 $0.00 $151.40 $27,080.71
124 $27,080.71 $153.01 $0.00 $153.12 $27,386.84
125 $27,386.84 $153.01 $0.00 $154.85 $27,694.70
126 $27,694.70 $153.01 $0.00 $156.59 $28,004.30
127 $28,004.30 $153.01 $0.00 $158.34 $28,315.65
128 $28,315.65 $153.01 $0.00 $160.10 $28,628.76
129 $28,628.76 $153.01 $0.00 $161.87 $28,943.64
130 $28,943.64 $153.01 $0.00 $163.65 $29,260.30
131 $29,260.30 $153.01 $0.00 $165.44 $29,578.75
132 $29,578.75 $153.01 $0.00 $167.24 $29,899.00
133 $29,899.00 $153.01 $0.00 $169.05 $30,221.06
134 $30,221.06 $153.01 $0.00 $170.87 $30,544.94
135 $30,544.94 $153.01 $0.00 $172.71 $30,870.66
136 $30,870.66 $153.01 $0.00 $174.55 $31,198.22
137 $31,198.22 $153.01 $0.00 $176.40 $31,527.63
138 $31,527.63 $153.01 $0.00 $178.26 $31,858.90
139 $31,858.90 $153.01 $0.00 $180.13 $32,192.04
140 $32,192.04 $153.01 $0.00 $182.02 $32,527.07
141 $32,527.07 $153.01 $0.00 $183.91 $32,863.99
142 $32,863.99 $153.01 $0.00 $185.82 $33,202.82
143 $33,202.82 $153.01 $0.00 $187.73 $33,543.56
144 $33,543.56 $153.01 $0.00 $189.66 $33,886.23
145 $33,886.23 $153.01 $0.00 $191.60 $34,230.84
146 $34,230.84 $153.01 $0.00 $193.55 $34,577.40
147 $34,577.40 $153.01 $0.00 $195.51 $34,925.92
148 $34,925.92 $153.01 $0.00 $197.48 $35,276.41
149 $35,276.41 $153.01 $0.00 $199.46 $35,628.88
150 $35,628.88 $153.01 $0.00 $201.45 $35,983.34
151 $35,983.34 $153.01 $0.00 $203.46 $36,339.81
152 $36,339.81 $153.01 $0.00 $205.47 $36,698.29
153 $36,698.29 $153.01 $0.00 $207.50 $37,058.80
154 $37,058.80 $153.01 $0.00 $209.54 $37,421.35
155 $37,421.35 $153.01 $0.00 $211.59 $37,785.95
156 $37,785.95 $153.01 $0.00 $213.65 $38,152.61
157 $38,152.61 $153.01 $0.00 $215.72 $38,521.34
158 $38,521.34 $153.01 $0.00 $217.81 $38,892.16
159 $38,892.16 $153.01 $0.00 $219.90 $39,265.07
160 $39,265.07 $153.01 $0.00 $222.01 $39,640.09
161 $39,640.09 $153.01 $0.00 $224.13 $40,017.23
162 $40,017.23 $153.01 $0.00 $226.26 $40,396.50
163 $40,396.50 $153.01 $0.00 $228.41 $40,777.92
164 $40,777.92 $153.01 $0.00 $230.56 $41,161.49
165 $41,161.49 $153.01 $0.00 $232.73 $41,547.23
166 $41,547.23 $153.01 $0.00 $234.91 $41,935.15
167 $41,935.15 $153.01 $0.00 $237.11 $42,325.27
168 $42,325.27 $153.01 $0.00 $239.31 $42,717.59
169 $42,717.59 $153.01 $0.00 $241.53 $43,112.13
170 $43,112.13 $153.01 $0.00 $243.76 $43,508.90
171 $43,508.90 $153.01 $0.00 $246.01 $43,907.92
172 $43,907.92 $153.01 $0.00 $248.26 $44,309.19
173 $44,309.19 $153.01 $0.00 $250.53 $44,712.73
174 $44,712.73 $153.01 $0.00 $252.81 $45,118.55
175 $45,118.55 $153.01 $0.00 $255.11 $45,526.67
176 $45,526.67 $153.01 $0.00 $257.41 $45,937.09
177 $45,937.09 $153.01 $0.00 $259.73 $46,349.83
178 $46,349.83 $153.01 $0.00 $262.07 $46,764.91
179 $46,764.91 $153.01 $0.00 $264.42 $47,182.34
180 $47,182.34 $153.01 $0.00 $266.78 $47,602.13
181 $47,602.13 $153.01 $0.00 $269.15 $48,024.29
182 $48,024.29 $153.01 $0.00 $271.54 $48,448.84
183 $48,448.84 $153.01 $0.00 $273.94 $48,875.79
184 $48,875.79 $153.01 $0.00 $276.35 $49,305.15
185 $49,305.15 $153.01 $0.00 $278.78 $49,736.94
186 $49,736.94 $153.01 $0.00 $281.22 $50,171.17
187 $50,171.17 $153.01 $0.00 $283.68 $50,607.86
188 $50,607.86 $153.01 $0.00 $286.14 $51,047.01
189 $51,047.01 $153.01 $0.00 $288.63 $51,488.65
190 $51,488.65 $153.01 $0.00 $291.12 $51,932.78
191 $51,932.78 $153.01 $0.00 $293.64 $52,379.43
192 $52,379.43 $153.01 $0.00 $296.16 $52,828.60
193 $52,828.60 $153.01 $0.00 $298.70 $53,280.31
194 $53,280.31 $153.01 $0.00 $301.25 $53,734.57
195 $53,734.57 $153.01 $0.00 $303.82 $54,191.40
196 $54,191.40 $153.01 $0.00 $306.41 $54,650.82
197 $54,650.82 $153.01 $0.00 $309.00 $55,112.83
198 $55,112.83 $153.01 $0.00 $311.62 $55,577.46
199 $55,577.46 $153.01 $0.00 $314.24 $56,044.71
200 $56,044.71 $153.01 $0.00 $316.88 $56,514.60
201 $56,514.60 $153.01 $0.00 $319.54 $56,987.15
202 $56,987.15 $153.01 $0.00 $322.21 $57,462.37
203 $57,462.37 $153.01 $0.00 $324.90 $57,940.28
204 $57,940.28 $153.01 $0.00 $327.60 $58,420.89
205 $58,420.89 $153.01 $0.00 $330.32 $58,904.22
206 $58,904.22 $153.01 $0.00 $333.05 $59,390.28
207 $59,390.28 $153.01 $0.00 $335.80 $59,879.09
208 $59,879.09 $153.01 $0.00 $338.57 $60,370.67
209 $60,370.67 $153.01 $0.00 $341.34 $60,865.02
210 $60,865.02 $153.01 $0.00 $344.14 $61,362.17
211 $61,362.17 $153.01 $0.00 $346.95 $61,862.13
212 $61,862.13 $153.01 $0.00 $349.78 $62,364.92
213 $62,364.92 $153.01 $0.00 $352.62 $62,870.55
214 $62,870.55 $153.01 $0.00 $355.48 $63,379.04
215 $63,379.04 $153.01 $0.00 $358.35 $63,890.40
216 $63,890.40 $153.01 $0.00 $361.25 $64,404.66
217 $64,404.66 $153.01 $33,589.18 $364.15 $31,332.64
218 $31,332.64 $153.01 $0.00 $177.16 $31,662.81
219 $31,662.81 $153.01 $0.00 $179.03 $31,994.85
220 $31,994.85 $153.01 $0.00 $180.90 $32,328.76
221 $32,328.76 $153.01 $0.00 $182.79 $32,664.56
222 $32,664.56 $153.01 $0.00 $184.69 $33,002.26
223 $33,002.26 $153.01 $0.00 $186.60 $33,341.87
224 $33,341.87 $153.01 $0.00 $188.52 $33,683.40
225 $33,683.40 $153.01 $0.00 $190.45 $34,026.86
226 $34,026.86 $153.01 $0.00 $192.39 $34,372.26
227 $34,372.26 $153.01 $0.00 $194.35 $34,719.62
228 $34,719.62 $153.01 $0.00 $196.31 $35,068.94
229 $35,068.94 $0.00 $35,268.64 $198.28 ($1.42)