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 2042$95,858
Monthly savings required$426

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 $191,716.99 for students enrolling in 2042 if tuition increases average 7% per year until then.   Assuming you have no current college savings, monthly deposits of $425.89 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$27,402.00
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 West Virginia Junior College Charleston in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $425.89 $0.00 $0.00 $425.89
2 $425.89 $425.89 $0.00 $2.41 $854.19
3 $854.19 $425.89 $0.00 $4.83 $1,284.91
4 $1,284.91 $425.89 $0.00 $7.27 $1,718.07
5 $1,718.07 $425.89 $0.00 $9.71 $2,153.67
6 $2,153.67 $425.89 $0.00 $12.18 $2,591.74
7 $2,591.74 $425.89 $0.00 $14.65 $3,032.28
8 $3,032.28 $425.89 $0.00 $17.14 $3,475.31
9 $3,475.31 $425.89 $0.00 $19.65 $3,920.85
10 $3,920.85 $425.89 $0.00 $22.17 $4,368.91
11 $4,368.91 $425.89 $0.00 $24.70 $4,819.50
12 $4,819.50 $425.89 $0.00 $27.25 $5,272.64
13 $5,272.64 $425.89 $0.00 $29.81 $5,728.34
14 $5,728.34 $425.89 $0.00 $32.39 $6,186.62
15 $6,186.62 $425.89 $0.00 $34.98 $6,647.49
16 $6,647.49 $425.89 $0.00 $37.59 $7,110.97
17 $7,110.97 $425.89 $0.00 $40.21 $7,577.07
18 $7,577.07 $425.89 $0.00 $42.84 $8,045.80
19 $8,045.80 $425.89 $0.00 $45.49 $8,517.18
20 $8,517.18 $425.89 $0.00 $48.16 $8,991.23
21 $8,991.23 $425.89 $0.00 $50.84 $9,467.96
22 $9,467.96 $425.89 $0.00 $53.53 $9,947.38
23 $9,947.38 $425.89 $0.00 $56.24 $10,429.51
24 $10,429.51 $425.89 $0.00 $58.97 $10,914.37
25 $10,914.37 $425.89 $0.00 $61.71 $11,401.97
26 $11,401.97 $425.89 $0.00 $64.47 $11,892.33
27 $11,892.33 $425.89 $0.00 $67.24 $12,385.46
28 $12,385.46 $425.89 $0.00 $70.03 $12,881.38
29 $12,881.38 $425.89 $0.00 $72.83 $13,380.10
30 $13,380.10 $425.89 $0.00 $75.65 $13,881.64
31 $13,881.64 $425.89 $0.00 $78.49 $14,386.02
32 $14,386.02 $425.89 $0.00 $81.34 $14,893.25
33 $14,893.25 $425.89 $0.00 $84.21 $15,403.35
34 $15,403.35 $425.89 $0.00 $87.09 $15,916.33
35 $15,916.33 $425.89 $0.00 $89.99 $16,432.21
36 $16,432.21 $425.89 $0.00 $92.91 $16,951.01
37 $16,951.01 $425.89 $0.00 $95.84 $17,472.74
38 $17,472.74 $425.89 $0.00 $98.79 $17,997.42
39 $17,997.42 $425.89 $0.00 $101.76 $18,525.07
40 $18,525.07 $425.89 $0.00 $104.74 $19,055.70
41 $19,055.70 $425.89 $0.00 $107.74 $19,589.33
42 $19,589.33 $425.89 $0.00 $110.76 $20,125.98
43 $20,125.98 $425.89 $0.00 $113.80 $20,665.67
44 $20,665.67 $425.89 $0.00 $116.85 $21,208.41
45 $21,208.41 $425.89 $0.00 $119.92 $21,754.22
46 $21,754.22 $425.89 $0.00 $123.00 $22,303.11
47 $22,303.11 $425.89 $0.00 $126.11 $22,855.11
48 $22,855.11 $425.89 $0.00 $129.23 $23,410.23
49 $23,410.23 $425.89 $0.00 $132.36 $23,968.48
50 $23,968.48 $425.89 $0.00 $135.52 $24,529.89
51 $24,529.89 $425.89 $0.00 $138.70 $25,094.48
52 $25,094.48 $425.89 $0.00 $141.89 $25,662.26
53 $25,662.26 $425.89 $0.00 $145.10 $26,233.25
54 $26,233.25 $425.89 $0.00 $148.33 $26,807.47
55 $26,807.47 $425.89 $0.00 $151.57 $27,384.93
56 $27,384.93 $425.89 $0.00 $154.84 $27,965.66
57 $27,965.66 $425.89 $0.00 $158.12 $28,549.67
58 $28,549.67 $425.89 $0.00 $161.42 $29,136.98
59 $29,136.98 $425.89 $0.00 $164.74 $29,727.61
60 $29,727.61 $425.89 $0.00 $168.08 $30,321.58
61 $30,321.58 $425.89 $0.00 $171.44 $30,918.91
62 $30,918.91 $425.89 $0.00 $174.82 $31,519.62
63 $31,519.62 $425.89 $0.00 $178.22 $32,123.73
64 $32,123.73 $425.89 $0.00 $181.63 $32,731.25
65 $32,731.25 $425.89 $0.00 $185.07 $33,342.21
66 $33,342.21 $425.89 $0.00 $188.52 $33,956.62
67 $33,956.62 $425.89 $0.00 $192.00 $34,574.51
68 $34,574.51 $425.89 $0.00 $195.49 $35,195.89
69 $35,195.89 $425.89 $0.00 $199.00 $35,820.78
70 $35,820.78 $425.89 $0.00 $202.54 $36,449.21
71 $36,449.21 $425.89 $0.00 $206.09 $37,081.19
72 $37,081.19 $425.89 $0.00 $209.66 $37,716.74
73 $37,716.74 $425.89 $0.00 $213.26 $38,355.89
74 $38,355.89 $425.89 $0.00 $216.87 $38,998.65
75 $38,998.65 $425.89 $0.00 $220.50 $39,645.04
76 $39,645.04 $425.89 $0.00 $224.16 $40,295.09
77 $40,295.09 $425.89 $0.00 $227.83 $40,948.81
78 $40,948.81 $425.89 $0.00 $231.53 $41,606.23
79 $41,606.23 $425.89 $0.00 $235.25 $42,267.37
80 $42,267.37 $425.89 $0.00 $238.99 $42,932.25
81 $42,932.25 $425.89 $0.00 $242.75 $43,600.89
82 $43,600.89 $425.89 $0.00 $246.53 $44,273.31
83 $44,273.31 $425.89 $0.00 $250.33 $44,949.53
84 $44,949.53 $425.89 $0.00 $254.15 $45,629.57
85 $45,629.57 $425.89 $0.00 $258.00 $46,313.46
86 $46,313.46 $425.89 $0.00 $261.86 $47,001.21
87 $47,001.21 $425.89 $0.00 $265.75 $47,692.85
88 $47,692.85 $425.89 $0.00 $269.66 $48,388.40
89 $48,388.40 $425.89 $0.00 $273.60 $49,087.89
90 $49,087.89 $425.89 $0.00 $277.55 $49,791.33
91 $49,791.33 $425.89 $0.00 $281.53 $50,498.75
92 $50,498.75 $425.89 $0.00 $285.53 $51,210.17
93 $51,210.17 $425.89 $0.00 $289.55 $51,925.61
94 $51,925.61 $425.89 $0.00 $293.59 $52,645.09
95 $52,645.09 $425.89 $0.00 $297.66 $53,368.64
96 $53,368.64 $425.89 $0.00 $301.75 $54,096.28
97 $54,096.28 $425.89 $0.00 $305.87 $54,828.04
98 $54,828.04 $425.89 $0.00 $310.01 $55,563.94
99 $55,563.94 $425.89 $0.00 $314.17 $56,304.00
100 $56,304.00 $425.89 $0.00 $318.35 $57,048.24
101 $57,048.24 $425.89 $0.00 $322.56 $57,796.69
102 $57,796.69 $425.89 $0.00 $326.79 $58,549.37
103 $58,549.37 $425.89 $0.00 $331.05 $59,306.31
104 $59,306.31 $425.89 $0.00 $335.33 $60,067.53
105 $60,067.53 $425.89 $0.00 $339.63 $60,833.05
106 $60,833.05 $425.89 $0.00 $343.96 $61,602.90
107 $61,602.90 $425.89 $0.00 $348.31 $62,377.10
108 $62,377.10 $425.89 $0.00 $352.69 $63,155.68
109 $63,155.68 $425.89 $0.00 $357.09 $63,938.66
110 $63,938.66 $425.89 $0.00 $361.52 $64,726.07
111 $64,726.07 $425.89 $0.00 $365.97 $65,517.93
112 $65,517.93 $425.89 $0.00 $370.45 $66,314.27
113 $66,314.27 $425.89 $0.00 $374.95 $67,115.11
114 $67,115.11 $425.89 $0.00 $379.48 $67,920.48
115 $67,920.48 $425.89 $0.00 $384.03 $68,730.40
116 $68,730.40 $425.89 $0.00 $388.61 $69,544.90
117 $69,544.90 $425.89 $0.00 $393.22 $70,364.01
118 $70,364.01 $425.89 $0.00 $397.85 $71,187.75
119 $71,187.75 $425.89 $0.00 $402.51 $72,016.15
120 $72,016.15 $425.89 $0.00 $407.19 $72,849.23
121 $72,849.23 $425.89 $0.00 $411.90 $73,687.02
122 $73,687.02 $425.89 $0.00 $416.64 $74,529.55
123 $74,529.55 $425.89 $0.00 $421.40 $75,376.84
124 $75,376.84 $425.89 $0.00 $426.19 $76,228.92
125 $76,228.92 $425.89 $0.00 $431.01 $77,085.82
126 $77,085.82 $425.89 $0.00 $435.85 $77,947.56
127 $77,947.56 $425.89 $0.00 $440.73 $78,814.18
128 $78,814.18 $425.89 $0.00 $445.63 $79,685.70
129 $79,685.70 $425.89 $0.00 $450.55 $80,562.14
130 $80,562.14 $425.89 $0.00 $455.51 $81,443.54
131 $81,443.54 $425.89 $0.00 $460.49 $82,329.92
132 $82,329.92 $425.89 $0.00 $465.51 $83,221.32
133 $83,221.32 $425.89 $0.00 $470.55 $84,117.76
134 $84,117.76 $425.89 $0.00 $475.61 $85,019.26
135 $85,019.26 $425.89 $0.00 $480.71 $85,925.86
136 $85,925.86 $425.89 $0.00 $485.84 $86,837.59
137 $86,837.59 $425.89 $0.00 $490.99 $87,754.47
138 $87,754.47 $425.89 $0.00 $496.18 $88,676.54
139 $88,676.54 $425.89 $0.00 $501.39 $89,603.82
140 $89,603.82 $425.89 $0.00 $506.63 $90,536.34
141 $90,536.34 $425.89 $0.00 $511.91 $91,474.14
142 $91,474.14 $425.89 $0.00 $517.21 $92,417.24
143 $92,417.24 $425.89 $0.00 $522.54 $93,365.67
144 $93,365.67 $425.89 $0.00 $527.90 $94,319.46
145 $94,319.46 $425.89 $0.00 $533.30 $95,278.65
146 $95,278.65 $425.89 $0.00 $538.72 $96,243.26
147 $96,243.26 $425.89 $0.00 $544.17 $97,213.32
148 $97,213.32 $425.89 $0.00 $549.66 $98,188.87
149 $98,188.87 $425.89 $0.00 $555.17 $99,169.93
150 $99,169.93 $425.89 $0.00 $560.72 $100,156.54
151 $100,156.54 $425.89 $0.00 $566.30 $101,148.73
152 $101,148.73 $425.89 $0.00 $571.91 $102,146.53
153 $102,146.53 $425.89 $0.00 $577.55 $103,149.97
154 $103,149.97 $425.89 $0.00 $583.22 $104,159.08
155 $104,159.08 $425.89 $0.00 $588.93 $105,173.90
156 $105,173.90 $425.89 $0.00 $594.67 $106,194.46
157 $106,194.46 $425.89 $0.00 $600.44 $107,220.79
158 $107,220.79 $425.89 $0.00 $606.24 $108,252.92
159 $108,252.92 $425.89 $0.00 $612.08 $109,290.89
160 $109,290.89 $425.89 $0.00 $617.95 $110,334.73
161 $110,334.73 $425.89 $0.00 $623.85 $111,384.47
162 $111,384.47 $425.89 $0.00 $629.78 $112,440.14
163 $112,440.14 $425.89 $0.00 $635.75 $113,501.78
164 $113,501.78 $425.89 $0.00 $641.76 $114,569.43
165 $114,569.43 $425.89 $0.00 $647.79 $115,643.11
166 $115,643.11 $425.89 $0.00 $653.86 $116,722.86
167 $116,722.86 $425.89 $0.00 $659.97 $117,808.72
168 $117,808.72 $425.89 $0.00 $666.11 $118,900.72
169 $118,900.72 $425.89 $0.00 $672.28 $119,998.89
170 $119,998.89 $425.89 $0.00 $678.49 $121,103.27
171 $121,103.27 $425.89 $0.00 $684.74 $122,213.90
172 $122,213.90 $425.89 $0.00 $691.02 $123,330.81
173 $123,330.81 $425.89 $0.00 $697.33 $124,454.03
174 $124,454.03 $425.89 $0.00 $703.68 $125,583.60
175 $125,583.60 $425.89 $0.00 $710.07 $126,719.56
176 $126,719.56 $425.89 $0.00 $716.49 $127,861.94
177 $127,861.94 $425.89 $0.00 $722.95 $129,010.78
178 $129,010.78 $425.89 $0.00 $729.45 $130,166.12
179 $130,166.12 $425.89 $0.00 $735.98 $131,327.99
180 $131,327.99 $425.89 $0.00 $742.55 $132,496.43
181 $132,496.43 $425.89 $0.00 $749.15 $133,671.47
182 $133,671.47 $425.89 $0.00 $755.80 $134,853.16
183 $134,853.16 $425.89 $0.00 $762.48 $136,041.53
184 $136,041.53 $425.89 $0.00 $769.20 $137,236.62
185 $137,236.62 $425.89 $0.00 $775.96 $138,438.47
186 $138,438.47 $425.89 $0.00 $782.75 $139,647.11
187 $139,647.11 $425.89 $0.00 $789.59 $140,862.59
188 $140,862.59 $425.89 $0.00 $796.46 $142,084.94
189 $142,084.94 $425.89 $0.00 $803.37 $143,314.20
190 $143,314.20 $425.89 $0.00 $810.32 $144,550.41
191 $144,550.41 $425.89 $0.00 $817.31 $145,793.61
192 $145,793.61 $425.89 $0.00 $824.34 $147,043.84
193 $147,043.84 $425.89 $0.00 $831.41 $148,301.14
194 $148,301.14 $425.89 $0.00 $838.52 $149,565.55
195 $149,565.55 $425.89 $0.00 $845.67 $150,837.11
196 $150,837.11 $425.89 $0.00 $852.85 $152,115.85
197 $152,115.85 $425.89 $0.00 $860.09 $153,401.83
198 $153,401.83 $425.89 $0.00 $867.36 $154,695.08
199 $154,695.08 $425.89 $0.00 $874.67 $155,995.64
200 $155,995.64 $425.89 $0.00 $882.02 $157,303.55
201 $157,303.55 $425.89 $0.00 $889.42 $158,618.86
202 $158,618.86 $425.89 $0.00 $896.85 $159,941.60
203 $159,941.60 $425.89 $0.00 $904.33 $161,271.82
204 $161,271.82 $425.89 $0.00 $911.85 $162,609.56
205 $162,609.56 $425.89 $0.00 $919.42 $163,954.87
206 $163,954.87 $425.89 $0.00 $927.02 $165,307.78
207 $165,307.78 $425.89 $0.00 $934.67 $166,668.34
208 $166,668.34 $425.89 $0.00 $942.37 $168,036.60
209 $168,036.60 $425.89 $0.00 $950.10 $169,412.59
210 $169,412.59 $425.89 $0.00 $957.88 $170,796.36
211 $170,796.36 $425.89 $0.00 $965.71 $172,187.96
212 $172,187.96 $425.89 $0.00 $973.58 $173,587.43
213 $173,587.43 $425.89 $0.00 $981.49 $174,994.81
214 $174,994.81 $425.89 $0.00 $989.45 $176,410.15
215 $176,410.15 $425.89 $0.00 $997.45 $177,833.49
216 $177,833.49 $425.89 $0.00 $1,005.50 $179,264.88
217 $179,264.88 $425.89 $92,616.90 $1,013.59 $88,087.46
218 $88,087.46 $425.89 $0.00 $498.06 $89,011.41
219 $89,011.41 $425.89 $0.00 $503.28 $89,940.58
220 $89,940.58 $425.89 $0.00 $508.54 $90,875.01
221 $90,875.01 $425.89 $0.00 $513.82 $91,814.72
222 $91,814.72 $425.89 $0.00 $519.13 $92,759.74
223 $92,759.74 $425.89 $0.00 $524.48 $93,710.11
224 $93,710.11 $425.89 $0.00 $529.85 $94,665.85
225 $94,665.85 $425.89 $0.00 $535.25 $95,626.99
226 $95,626.99 $425.89 $0.00 $540.69 $96,593.57
227 $96,593.57 $425.89 $0.00 $546.15 $97,565.61
228 $97,565.61 $425.89 $0.00 $551.65 $98,543.15
229 $98,543.15 $0.00 $99,100.09 $557.18 $0.24