Savings Plan and Future Cost Estimation for West Virginia Junior College Charleston

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2041$65,461
Monthly savings required$291

How much will it cost to send your child to West Virginia Junior College Charleston in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $130,922.13 for students enrolling in 2041 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $290.92 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$26,537.00
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 West Virginia Junior College Charleston in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $290.92 $0.00 $0.00 $290.92
2 $290.92 $290.92 $0.00 $1.64 $583.48
3 $583.48 $290.92 $0.00 $3.30 $877.70
4 $877.70 $290.92 $0.00 $4.96 $1,173.58
5 $1,173.58 $290.92 $0.00 $6.64 $1,471.14
6 $1,471.14 $290.92 $0.00 $8.32 $1,770.38
7 $1,770.38 $290.92 $0.00 $10.01 $2,071.31
8 $2,071.31 $290.92 $0.00 $11.71 $2,373.94
9 $2,373.94 $290.92 $0.00 $13.42 $2,678.28
10 $2,678.28 $290.92 $0.00 $15.14 $2,984.34
11 $2,984.34 $290.92 $0.00 $16.87 $3,292.13
12 $3,292.13 $290.92 $0.00 $18.61 $3,601.66
13 $3,601.66 $290.92 $0.00 $20.36 $3,912.94
14 $3,912.94 $290.92 $0.00 $22.12 $4,225.98
15 $4,225.98 $290.92 $0.00 $23.89 $4,540.79
16 $4,540.79 $290.92 $0.00 $25.67 $4,857.38
17 $4,857.38 $290.92 $0.00 $27.46 $5,175.76
18 $5,175.76 $290.92 $0.00 $29.26 $5,495.94
19 $5,495.94 $290.92 $0.00 $31.07 $5,817.93
20 $5,817.93 $290.92 $0.00 $32.90 $6,141.75
21 $6,141.75 $290.92 $0.00 $34.73 $6,467.40
22 $6,467.40 $290.92 $0.00 $36.57 $6,794.89
23 $6,794.89 $290.92 $0.00 $38.42 $7,124.23
24 $7,124.23 $290.92 $0.00 $40.28 $7,455.43
25 $7,455.43 $290.92 $0.00 $42.15 $7,788.50
26 $7,788.50 $290.92 $0.00 $44.04 $8,123.46
27 $8,123.46 $290.92 $0.00 $45.93 $8,460.31
28 $8,460.31 $290.92 $0.00 $47.84 $8,799.07
29 $8,799.07 $290.92 $0.00 $49.75 $9,139.74
30 $9,139.74 $290.92 $0.00 $51.68 $9,482.34
31 $9,482.34 $290.92 $0.00 $53.61 $9,826.87
32 $9,826.87 $290.92 $0.00 $55.56 $10,173.35
33 $10,173.35 $290.92 $0.00 $57.52 $10,521.79
34 $10,521.79 $290.92 $0.00 $59.49 $10,872.20
35 $10,872.20 $290.92 $0.00 $61.47 $11,224.59
36 $11,224.59 $290.92 $0.00 $63.47 $11,578.98
37 $11,578.98 $290.92 $0.00 $65.47 $11,935.37
38 $11,935.37 $290.92 $0.00 $67.48 $12,293.77
39 $12,293.77 $290.92 $0.00 $69.51 $12,654.20
40 $12,654.20 $290.92 $0.00 $71.55 $13,016.67
41 $13,016.67 $290.92 $0.00 $73.60 $13,381.19
42 $13,381.19 $290.92 $0.00 $75.66 $13,747.77
43 $13,747.77 $290.92 $0.00 $77.73 $14,116.42
44 $14,116.42 $290.92 $0.00 $79.82 $14,487.16
45 $14,487.16 $290.92 $0.00 $81.91 $14,859.99
46 $14,859.99 $290.92 $0.00 $84.02 $15,234.93
47 $15,234.93 $290.92 $0.00 $86.14 $15,611.99
48 $15,611.99 $290.92 $0.00 $88.27 $15,991.18
49 $15,991.18 $290.92 $0.00 $90.42 $16,372.52
50 $16,372.52 $290.92 $0.00 $92.57 $16,756.01
51 $16,756.01 $290.92 $0.00 $94.74 $17,141.67
52 $17,141.67 $290.92 $0.00 $96.92 $17,529.51
53 $17,529.51 $290.92 $0.00 $99.11 $17,919.54
54 $17,919.54 $290.92 $0.00 $101.32 $18,311.78
55 $18,311.78 $290.92 $0.00 $103.54 $18,706.24
56 $18,706.24 $290.92 $0.00 $105.77 $19,102.93
57 $19,102.93 $290.92 $0.00 $108.01 $19,501.86
58 $19,501.86 $290.92 $0.00 $110.27 $19,903.05
59 $19,903.05 $290.92 $0.00 $112.53 $20,306.50
60 $20,306.50 $290.92 $0.00 $114.82 $20,712.24
61 $20,712.24 $290.92 $0.00 $117.11 $21,120.27
62 $21,120.27 $290.92 $0.00 $119.42 $21,530.61
63 $21,530.61 $290.92 $0.00 $121.74 $21,943.27
64 $21,943.27 $290.92 $0.00 $124.07 $22,358.26
65 $22,358.26 $290.92 $0.00 $126.42 $22,775.60
66 $22,775.60 $290.92 $0.00 $128.78 $23,195.30
67 $23,195.30 $290.92 $0.00 $131.15 $23,617.37
68 $23,617.37 $290.92 $0.00 $133.54 $24,041.83
69 $24,041.83 $290.92 $0.00 $135.94 $24,468.69
70 $24,468.69 $290.92 $0.00 $138.35 $24,897.96
71 $24,897.96 $290.92 $0.00 $140.78 $25,329.66
72 $25,329.66 $290.92 $0.00 $143.22 $25,763.80
73 $25,763.80 $290.92 $0.00 $145.67 $26,200.39
74 $26,200.39 $290.92 $0.00 $148.14 $26,639.45
75 $26,639.45 $290.92 $0.00 $150.62 $27,080.99
76 $27,080.99 $290.92 $0.00 $153.12 $27,525.03
77 $27,525.03 $290.92 $0.00 $155.63 $27,971.58
78 $27,971.58 $290.92 $0.00 $158.16 $28,420.66
79 $28,420.66 $290.92 $0.00 $160.69 $28,872.27
80 $28,872.27 $290.92 $0.00 $163.25 $29,326.44
81 $29,326.44 $290.92 $0.00 $165.82 $29,783.18
82 $29,783.18 $290.92 $0.00 $168.40 $30,242.50
83 $30,242.50 $290.92 $0.00 $171.00 $30,704.42
84 $30,704.42 $290.92 $0.00 $173.61 $31,168.95
85 $31,168.95 $290.92 $0.00 $176.23 $31,636.10
86 $31,636.10 $290.92 $0.00 $178.88 $32,105.90
87 $32,105.90 $290.92 $0.00 $181.53 $32,578.35
88 $32,578.35 $290.92 $0.00 $184.20 $33,053.47
89 $33,053.47 $290.92 $0.00 $186.89 $33,531.28
90 $33,531.28 $290.92 $0.00 $189.59 $34,011.79
91 $34,011.79 $290.92 $0.00 $192.31 $34,495.02
92 $34,495.02 $290.92 $0.00 $195.04 $34,980.98
93 $34,980.98 $290.92 $0.00 $197.79 $35,469.69
94 $35,469.69 $290.92 $0.00 $200.55 $35,961.16
95 $35,961.16 $290.92 $0.00 $203.33 $36,455.41
96 $36,455.41 $290.92 $0.00 $206.12 $36,952.45
97 $36,952.45 $290.92 $0.00 $208.93 $37,452.30
98 $37,452.30 $290.92 $0.00 $211.76 $37,954.98
99 $37,954.98 $290.92 $0.00 $214.60 $38,460.50
100 $38,460.50 $290.92 $0.00 $217.46 $38,968.88
101 $38,968.88 $290.92 $0.00 $220.34 $39,480.14
102 $39,480.14 $290.92 $0.00 $223.23 $39,994.29
103 $39,994.29 $290.92 $0.00 $226.13 $40,511.34
104 $40,511.34 $290.92 $0.00 $229.06 $41,031.32
105 $41,031.32 $290.92 $0.00 $232.00 $41,554.24
106 $41,554.24 $290.92 $0.00 $234.95 $42,080.11
107 $42,080.11 $290.92 $0.00 $237.93 $42,608.96
108 $42,608.96 $290.92 $0.00 $240.92 $43,140.80
109 $43,140.80 $290.92 $0.00 $243.92 $43,675.64
110 $43,675.64 $290.92 $0.00 $246.95 $44,213.51
111 $44,213.51 $290.92 $0.00 $249.99 $44,754.42
112 $44,754.42 $290.92 $0.00 $253.05 $45,298.39
113 $45,298.39 $290.92 $0.00 $256.12 $45,845.43
114 $45,845.43 $290.92 $0.00 $259.22 $46,395.57
115 $46,395.57 $290.92 $0.00 $262.33 $46,948.82
116 $46,948.82 $290.92 $0.00 $265.46 $47,505.20
117 $47,505.20 $290.92 $0.00 $268.60 $48,064.72
118 $48,064.72 $290.92 $0.00 $271.76 $48,627.40
119 $48,627.40 $290.92 $0.00 $274.95 $49,193.27
120 $49,193.27 $290.92 $0.00 $278.15 $49,762.34
121 $49,762.34 $290.92 $0.00 $281.36 $50,334.62
122 $50,334.62 $290.92 $0.00 $284.60 $50,910.14
123 $50,910.14 $290.92 $0.00 $287.85 $51,488.91
124 $51,488.91 $290.92 $0.00 $291.13 $52,070.96
125 $52,070.96 $290.92 $0.00 $294.42 $52,656.30
126 $52,656.30 $290.92 $0.00 $297.73 $53,244.95
127 $53,244.95 $290.92 $0.00 $301.05 $53,836.92
128 $53,836.92 $290.92 $0.00 $304.40 $54,432.24
129 $54,432.24 $290.92 $0.00 $307.77 $55,030.93
130 $55,030.93 $290.92 $0.00 $311.15 $55,633.00
131 $55,633.00 $290.92 $0.00 $314.56 $56,238.48
132 $56,238.48 $290.92 $0.00 $317.98 $56,847.38
133 $56,847.38 $290.92 $0.00 $321.42 $57,459.72
134 $57,459.72 $290.92 $0.00 $324.89 $58,075.53
135 $58,075.53 $290.92 $0.00 $328.37 $58,694.82
136 $58,694.82 $290.92 $0.00 $331.87 $59,317.61
137 $59,317.61 $290.92 $0.00 $335.39 $59,943.92
138 $59,943.92 $290.92 $0.00 $338.93 $60,573.77
139 $60,573.77 $290.92 $0.00 $342.49 $61,207.18
140 $61,207.18 $290.92 $0.00 $346.07 $61,844.17
141 $61,844.17 $290.92 $0.00 $349.68 $62,484.77
142 $62,484.77 $290.92 $0.00 $353.30 $63,128.99
143 $63,128.99 $290.92 $0.00 $356.94 $63,776.85
144 $63,776.85 $290.92 $0.00 $360.60 $64,428.37
145 $64,428.37 $290.92 $0.00 $364.29 $65,083.58
146 $65,083.58 $290.92 $0.00 $367.99 $65,742.49
147 $65,742.49 $290.92 $0.00 $371.72 $66,405.13
148 $66,405.13 $290.92 $0.00 $375.46 $67,071.51
149 $67,071.51 $290.92 $0.00 $379.23 $67,741.66
150 $67,741.66 $290.92 $0.00 $383.02 $68,415.60
151 $68,415.60 $290.92 $0.00 $386.83 $69,093.35
152 $69,093.35 $290.92 $0.00 $390.66 $69,774.93
153 $69,774.93 $290.92 $0.00 $394.52 $70,460.37
154 $70,460.37 $290.92 $0.00 $398.39 $71,149.68
155 $71,149.68 $290.92 $0.00 $402.29 $71,842.89
156 $71,842.89 $290.92 $0.00 $406.21 $72,540.02
157 $72,540.02 $290.92 $0.00 $410.15 $73,241.09
158 $73,241.09 $290.92 $0.00 $414.12 $73,946.13
159 $73,946.13 $290.92 $0.00 $418.10 $74,655.15
160 $74,655.15 $290.92 $0.00 $422.11 $75,368.18
161 $75,368.18 $290.92 $0.00 $426.14 $76,085.24
162 $76,085.24 $290.92 $0.00 $430.20 $76,806.36
163 $76,806.36 $290.92 $0.00 $434.27 $77,531.55
164 $77,531.55 $290.92 $0.00 $438.37 $78,260.84
165 $78,260.84 $290.92 $0.00 $442.50 $78,994.26
166 $78,994.26 $290.92 $0.00 $446.65 $79,731.83
167 $79,731.83 $290.92 $0.00 $450.82 $80,473.57
168 $80,473.57 $290.92 $0.00 $455.01 $81,219.50
169 $81,219.50 $290.92 $0.00 $459.23 $81,969.65
170 $81,969.65 $290.92 $0.00 $463.47 $82,724.04
171 $82,724.04 $290.92 $0.00 $467.73 $83,482.69
172 $83,482.69 $290.92 $0.00 $472.02 $84,245.63
173 $84,245.63 $290.92 $0.00 $476.34 $85,012.89
174 $85,012.89 $290.92 $0.00 $480.68 $85,784.49
175 $85,784.49 $290.92 $0.00 $485.04 $86,560.45
176 $86,560.45 $290.92 $0.00 $489.43 $87,340.80
177 $87,340.80 $290.92 $0.00 $493.84 $88,125.56
178 $88,125.56 $290.92 $0.00 $498.27 $88,914.75
179 $88,914.75 $290.92 $0.00 $502.74 $89,708.41
180 $89,708.41 $290.92 $0.00 $507.22 $90,506.55
181 $90,506.55 $290.92 $0.00 $511.74 $91,309.21
182 $91,309.21 $290.92 $0.00 $516.28 $92,116.41
183 $92,116.41 $290.92 $0.00 $520.84 $92,928.17
184 $92,928.17 $290.92 $0.00 $525.43 $93,744.52
185 $93,744.52 $290.92 $0.00 $530.05 $94,565.49
186 $94,565.49 $290.92 $0.00 $534.69 $95,391.10
187 $95,391.10 $290.92 $0.00 $539.36 $96,221.38
188 $96,221.38 $290.92 $0.00 $544.05 $97,056.35
189 $97,056.35 $290.92 $0.00 $548.77 $97,896.04
190 $97,896.04 $290.92 $0.00 $553.52 $98,740.48
191 $98,740.48 $290.92 $0.00 $558.29 $99,589.69
192 $99,589.69 $290.92 $0.00 $563.09 $100,443.70
193 $100,443.70 $290.92 $0.00 $567.92 $101,302.54
194 $101,302.54 $290.92 $0.00 $572.78 $102,166.24
195 $102,166.24 $290.92 $0.00 $577.66 $103,034.82
196 $103,034.82 $290.92 $0.00 $582.57 $103,908.31
197 $103,908.31 $290.92 $0.00 $587.51 $104,786.74
198 $104,786.74 $290.92 $0.00 $592.48 $105,670.14
199 $105,670.14 $290.92 $0.00 $597.47 $106,558.53
200 $106,558.53 $290.92 $0.00 $602.50 $107,451.95
201 $107,451.95 $290.92 $0.00 $607.55 $108,350.42
202 $108,350.42 $290.92 $0.00 $612.63 $109,253.97
203 $109,253.97 $290.92 $0.00 $617.74 $110,162.63
204 $110,162.63 $290.92 $0.00 $622.88 $111,076.43
205 $111,076.43 $290.92 $0.00 $628.04 $111,995.39
206 $111,995.39 $290.92 $0.00 $633.24 $112,919.55
207 $112,919.55 $290.92 $0.00 $638.46 $113,848.93
208 $113,848.93 $290.92 $0.00 $643.72 $114,783.57
209 $114,783.57 $290.92 $0.00 $649.00 $115,723.49
210 $115,723.49 $290.92 $0.00 $654.32 $116,668.73
211 $116,668.73 $290.92 $0.00 $659.66 $117,619.31
212 $117,619.31 $290.92 $0.00 $665.04 $118,575.27
213 $118,575.27 $290.92 $0.00 $670.44 $119,536.63
214 $119,536.63 $290.92 $0.00 $675.88 $120,503.43
215 $120,503.43 $290.92 $0.00 $681.34 $121,475.69
216 $121,475.69 $290.92 $0.00 $686.84 $122,453.45
217 $122,453.45 $290.92 $63,864.45 $692.37 $59,572.29
218 $59,572.29 $290.92 $0.00 $336.83 $60,200.04
219 $60,200.04 $290.92 $0.00 $340.38 $60,831.34
220 $60,831.34 $290.92 $0.00 $343.95 $61,466.21
221 $61,466.21 $290.92 $0.00 $347.54 $62,104.67
222 $62,104.67 $290.92 $0.00 $351.15 $62,746.74
223 $62,746.74 $290.92 $0.00 $354.78 $63,392.44
224 $63,392.44 $290.92 $0.00 $358.43 $64,041.79
225 $64,041.79 $290.92 $0.00 $362.10 $64,694.81
226 $64,694.81 $290.92 $0.00 $365.79 $65,351.52
227 $65,351.52 $290.92 $0.00 $369.51 $66,011.95
228 $66,011.95 $290.92 $0.00 $373.24 $66,676.11
229 $66,676.11 $0.00 $67,057.68 $377.00 ($4.57)