Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2037$60,235
Monthly savings required$477

How much will it cost to send your child to West Virginia State University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $240,940.09 for students enrolling in 2037 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $476.82 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$23,228.00
Years until enrollment18
Annual Tuition Increase5%
Current Savings$0.00
After Tax Return on Savings7%
Years of enrollment4

Current Savings Shortfall

College Savings Calculator

Update Your Savings Plan

Discover how much will you need to start saving now to afford West Virginia State University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $476.82 $0.00 $0.00 $476.82
2 $476.82 $476.82 $0.00 $2.70 $956.34
3 $956.34 $476.82 $0.00 $5.41 $1,438.57
4 $1,438.57 $476.82 $0.00 $8.13 $1,923.52
5 $1,923.52 $476.82 $0.00 $10.88 $2,411.22
6 $2,411.22 $476.82 $0.00 $13.63 $2,901.67
7 $2,901.67 $476.82 $0.00 $16.41 $3,394.90
8 $3,394.90 $476.82 $0.00 $19.20 $3,890.92
9 $3,890.92 $476.82 $0.00 $22.00 $4,389.74
10 $4,389.74 $476.82 $0.00 $24.82 $4,891.38
11 $4,891.38 $476.82 $0.00 $27.66 $5,395.86
12 $5,395.86 $476.82 $0.00 $30.51 $5,903.19
13 $5,903.19 $476.82 $0.00 $33.38 $6,413.39
14 $6,413.39 $476.82 $0.00 $36.26 $6,926.47
15 $6,926.47 $476.82 $0.00 $39.16 $7,442.45
16 $7,442.45 $476.82 $0.00 $42.08 $7,961.35
17 $7,961.35 $476.82 $0.00 $45.01 $8,483.18
18 $8,483.18 $476.82 $0.00 $47.97 $9,007.97
19 $9,007.97 $476.82 $0.00 $50.93 $9,535.72
20 $9,535.72 $476.82 $0.00 $53.92 $10,066.46
21 $10,066.46 $476.82 $0.00 $56.92 $10,600.20
22 $10,600.20 $476.82 $0.00 $59.94 $11,136.96
23 $11,136.96 $476.82 $0.00 $62.97 $11,676.75
24 $11,676.75 $476.82 $0.00 $66.02 $12,219.59
25 $12,219.59 $476.82 $0.00 $69.09 $12,765.50
26 $12,765.50 $476.82 $0.00 $72.18 $13,314.50
27 $13,314.50 $476.82 $0.00 $75.28 $13,866.60
28 $13,866.60 $476.82 $0.00 $78.40 $14,421.82
29 $14,421.82 $476.82 $0.00 $81.54 $14,980.18
30 $14,980.18 $476.82 $0.00 $84.70 $15,541.70
31 $15,541.70 $476.82 $0.00 $87.88 $16,106.40
32 $16,106.40 $476.82 $0.00 $91.07 $16,674.29
33 $16,674.29 $476.82 $0.00 $94.28 $17,245.39
34 $17,245.39 $476.82 $0.00 $97.51 $17,819.72
35 $17,819.72 $476.82 $0.00 $100.76 $18,397.30
36 $18,397.30 $476.82 $0.00 $104.02 $18,978.14
37 $18,978.14 $476.82 $0.00 $107.31 $19,562.27
38 $19,562.27 $476.82 $0.00 $110.61 $20,149.70
39 $20,149.70 $476.82 $0.00 $113.93 $20,740.45
40 $20,740.45 $476.82 $0.00 $117.27 $21,334.54
41 $21,334.54 $476.82 $0.00 $120.63 $21,931.99
42 $21,931.99 $476.82 $0.00 $124.01 $22,532.82
43 $22,532.82 $476.82 $0.00 $127.40 $23,137.04
44 $23,137.04 $476.82 $0.00 $130.82 $23,744.68
45 $23,744.68 $476.82 $0.00 $134.26 $24,355.76
46 $24,355.76 $476.82 $0.00 $137.71 $24,970.29
47 $24,970.29 $476.82 $0.00 $141.19 $25,588.30
48 $25,588.30 $476.82 $0.00 $144.68 $26,209.80
49 $26,209.80 $476.82 $0.00 $148.19 $26,834.81
50 $26,834.81 $476.82 $0.00 $151.73 $27,463.36
51 $27,463.36 $476.82 $0.00 $155.28 $28,095.46
52 $28,095.46 $476.82 $0.00 $158.86 $28,731.14
53 $28,731.14 $476.82 $0.00 $162.45 $29,370.41
54 $29,370.41 $476.82 $0.00 $166.06 $30,013.29
55 $30,013.29 $476.82 $0.00 $169.70 $30,659.81
56 $30,659.81 $476.82 $0.00 $173.36 $31,309.99
57 $31,309.99 $476.82 $0.00 $177.03 $31,963.84
58 $31,963.84 $476.82 $0.00 $180.73 $32,621.39
59 $32,621.39 $476.82 $0.00 $184.45 $33,282.66
60 $33,282.66 $476.82 $0.00 $188.18 $33,947.66
61 $33,947.66 $476.82 $0.00 $191.95 $34,616.43
62 $34,616.43 $476.82 $0.00 $195.73 $35,288.98
63 $35,288.98 $476.82 $0.00 $199.53 $35,965.33
64 $35,965.33 $476.82 $0.00 $203.35 $36,645.50
65 $36,645.50 $476.82 $0.00 $207.20 $37,329.52
66 $37,329.52 $476.82 $0.00 $211.07 $38,017.41
67 $38,017.41 $476.82 $0.00 $214.96 $38,709.19
68 $38,709.19 $476.82 $0.00 $218.87 $39,404.88
69 $39,404.88 $476.82 $0.00 $222.80 $40,104.50
70 $40,104.50 $476.82 $0.00 $226.76 $40,808.08
71 $40,808.08 $476.82 $0.00 $230.73 $41,515.63
72 $41,515.63 $476.82 $0.00 $234.74 $42,227.19
73 $42,227.19 $476.82 $0.00 $238.76 $42,942.77
74 $42,942.77 $476.82 $0.00 $242.80 $43,662.39
75 $43,662.39 $476.82 $0.00 $246.87 $44,386.08
76 $44,386.08 $476.82 $0.00 $250.97 $45,113.87
77 $45,113.87 $476.82 $0.00 $255.08 $45,845.77
78 $45,845.77 $476.82 $0.00 $259.22 $46,581.81
79 $46,581.81 $476.82 $0.00 $263.38 $47,322.01
80 $47,322.01 $476.82 $0.00 $267.57 $48,066.40
81 $48,066.40 $476.82 $0.00 $271.77 $48,814.99
82 $48,814.99 $476.82 $0.00 $276.01 $49,567.82
83 $49,567.82 $476.82 $0.00 $280.26 $50,324.90
84 $50,324.90 $476.82 $0.00 $284.54 $51,086.26
85 $51,086.26 $476.82 $0.00 $288.85 $51,851.93
86 $51,851.93 $476.82 $0.00 $293.18 $52,621.93
87 $52,621.93 $476.82 $0.00 $297.53 $53,396.28
88 $53,396.28 $476.82 $0.00 $301.91 $54,175.01
89 $54,175.01 $476.82 $0.00 $306.31 $54,958.14
90 $54,958.14 $476.82 $0.00 $310.74 $55,745.70
91 $55,745.70 $476.82 $0.00 $315.19 $56,537.71
92 $56,537.71 $476.82 $0.00 $319.67 $57,334.20
93 $57,334.20 $476.82 $0.00 $324.18 $58,135.20
94 $58,135.20 $476.82 $0.00 $328.70 $58,940.72
95 $58,940.72 $476.82 $0.00 $333.26 $59,750.80
96 $59,750.80 $476.82 $0.00 $337.84 $60,565.46
97 $60,565.46 $476.82 $0.00 $342.45 $61,384.73
98 $61,384.73 $476.82 $0.00 $347.08 $62,208.63
99 $62,208.63 $476.82 $0.00 $351.74 $63,037.19
100 $63,037.19 $476.82 $0.00 $356.42 $63,870.43
101 $63,870.43 $476.82 $0.00 $361.13 $64,708.38
102 $64,708.38 $476.82 $0.00 $365.87 $65,551.07
103 $65,551.07 $476.82 $0.00 $370.64 $66,398.53
104 $66,398.53 $476.82 $0.00 $375.43 $67,250.78
105 $67,250.78 $476.82 $0.00 $380.25 $68,107.85
106 $68,107.85 $476.82 $0.00 $385.09 $68,969.76
107 $68,969.76 $476.82 $0.00 $389.97 $69,836.55
108 $69,836.55 $476.82 $0.00 $394.87 $70,708.24
109 $70,708.24 $476.82 $0.00 $399.79 $71,584.85
110 $71,584.85 $476.82 $0.00 $404.75 $72,466.42
111 $72,466.42 $476.82 $0.00 $409.74 $73,352.98
112 $73,352.98 $476.82 $0.00 $414.75 $74,244.55
113 $74,244.55 $476.82 $0.00 $419.79 $75,141.16
114 $75,141.16 $476.82 $0.00 $424.86 $76,042.84
115 $76,042.84 $476.82 $0.00 $429.96 $76,949.62
116 $76,949.62 $476.82 $0.00 $435.08 $77,861.52
117 $77,861.52 $476.82 $0.00 $440.24 $78,778.58
118 $78,778.58 $476.82 $0.00 $445.43 $79,700.83
119 $79,700.83 $476.82 $0.00 $450.64 $80,628.29
120 $80,628.29 $476.82 $0.00 $455.88 $81,560.99
121 $81,560.99 $476.82 $0.00 $461.16 $82,498.97
122 $82,498.97 $476.82 $0.00 $466.46 $83,442.25
123 $83,442.25 $476.82 $0.00 $471.79 $84,390.86
124 $84,390.86 $476.82 $0.00 $477.16 $85,344.84
125 $85,344.84 $476.82 $0.00 $482.55 $86,304.21
126 $86,304.21 $476.82 $0.00 $487.98 $87,269.01
127 $87,269.01 $476.82 $0.00 $493.43 $88,239.26
128 $88,239.26 $476.82 $0.00 $498.92 $89,215.00
129 $89,215.00 $476.82 $0.00 $504.43 $90,196.25
130 $90,196.25 $476.82 $0.00 $509.98 $91,183.05
131 $91,183.05 $476.82 $0.00 $515.56 $92,175.43
132 $92,175.43 $476.82 $0.00 $521.17 $93,173.42
133 $93,173.42 $476.82 $0.00 $526.82 $94,177.06
134 $94,177.06 $476.82 $0.00 $532.49 $95,186.37
135 $95,186.37 $476.82 $0.00 $538.20 $96,201.39
136 $96,201.39 $476.82 $0.00 $543.94 $97,222.15
137 $97,222.15 $476.82 $0.00 $549.71 $98,248.68
138 $98,248.68 $476.82 $0.00 $555.51 $99,281.01
139 $99,281.01 $476.82 $0.00 $561.35 $100,319.18
140 $100,319.18 $476.82 $0.00 $567.22 $101,363.22
141 $101,363.22 $476.82 $0.00 $573.12 $102,413.16
142 $102,413.16 $476.82 $0.00 $579.06 $103,469.04
143 $103,469.04 $476.82 $0.00 $585.03 $104,530.89
144 $104,530.89 $476.82 $0.00 $591.03 $105,598.74
145 $105,598.74 $476.82 $0.00 $597.07 $106,672.63
146 $106,672.63 $476.82 $0.00 $603.14 $107,752.59
147 $107,752.59 $476.82 $0.00 $609.25 $108,838.66
148 $108,838.66 $476.82 $0.00 $615.39 $109,930.87
149 $109,930.87 $476.82 $0.00 $621.57 $111,029.26
150 $111,029.26 $476.82 $0.00 $627.78 $112,133.86
151 $112,133.86 $476.82 $0.00 $634.02 $113,244.70
152 $113,244.70 $476.82 $0.00 $640.30 $114,361.82
153 $114,361.82 $476.82 $0.00 $646.62 $115,485.26
154 $115,485.26 $476.82 $0.00 $652.97 $116,615.05
155 $116,615.05 $476.82 $0.00 $659.36 $117,751.23
156 $117,751.23 $476.82 $0.00 $665.78 $118,893.83
157 $118,893.83 $476.82 $0.00 $672.24 $120,042.89
158 $120,042.89 $476.82 $0.00 $678.74 $121,198.45
159 $121,198.45 $476.82 $0.00 $685.27 $122,360.54
160 $122,360.54 $476.82 $0.00 $691.84 $123,529.20
161 $123,529.20 $476.82 $0.00 $698.45 $124,704.47
162 $124,704.47 $476.82 $0.00 $705.10 $125,886.39
163 $125,886.39 $476.82 $0.00 $711.78 $127,074.99
164 $127,074.99 $476.82 $0.00 $718.50 $128,270.31
165 $128,270.31 $476.82 $0.00 $725.26 $129,472.39
166 $129,472.39 $476.82 $0.00 $732.06 $130,681.27
167 $130,681.27 $476.82 $0.00 $738.89 $131,896.98
168 $131,896.98 $476.82 $0.00 $745.76 $133,119.56
169 $133,119.56 $476.82 $0.00 $752.68 $134,349.06
170 $134,349.06 $476.82 $0.00 $759.63 $135,585.51
171 $135,585.51 $476.82 $0.00 $766.62 $136,828.95
172 $136,828.95 $476.82 $0.00 $773.65 $138,079.42
173 $138,079.42 $476.82 $0.00 $780.72 $139,336.96
174 $139,336.96 $476.82 $0.00 $787.83 $140,601.61
175 $140,601.61 $476.82 $0.00 $794.98 $141,873.41
176 $141,873.41 $476.82 $0.00 $802.17 $143,152.40
177 $143,152.40 $476.82 $0.00 $809.40 $144,438.62
178 $144,438.62 $476.82 $0.00 $816.68 $145,732.12
179 $145,732.12 $476.82 $0.00 $823.99 $147,032.93
180 $147,032.93 $476.82 $0.00 $831.35 $148,341.10
181 $148,341.10 $476.82 $0.00 $838.74 $149,656.66
182 $149,656.66 $476.82 $0.00 $846.18 $150,979.66
183 $150,979.66 $476.82 $0.00 $853.66 $152,310.14
184 $152,310.14 $476.82 $0.00 $861.18 $153,648.14
185 $153,648.14 $476.82 $0.00 $868.75 $154,993.71
186 $154,993.71 $476.82 $0.00 $876.36 $156,346.89
187 $156,346.89 $476.82 $0.00 $884.01 $157,707.72
188 $157,707.72 $476.82 $0.00 $891.70 $159,076.24
189 $159,076.24 $476.82 $0.00 $899.44 $160,452.50
190 $160,452.50 $476.82 $0.00 $907.22 $161,836.54
191 $161,836.54 $476.82 $0.00 $915.05 $163,228.41
192 $163,228.41 $476.82 $0.00 $922.92 $164,628.15
193 $164,628.15 $476.82 $0.00 $930.83 $166,035.80
194 $166,035.80 $476.82 $0.00 $938.79 $167,451.41
195 $167,451.41 $476.82 $0.00 $946.79 $168,875.02
196 $168,875.02 $476.82 $0.00 $954.84 $170,306.68
197 $170,306.68 $476.82 $0.00 $962.94 $171,746.44
198 $171,746.44 $476.82 $0.00 $971.08 $173,194.34
199 $173,194.34 $476.82 $0.00 $979.27 $174,650.43
200 $174,650.43 $476.82 $0.00 $987.50 $176,114.75
201 $176,114.75 $476.82 $0.00 $995.78 $177,587.35
202 $177,587.35 $476.82 $0.00 $1,004.10 $179,068.27
203 $179,068.27 $476.82 $0.00 $1,012.48 $180,557.57
204 $180,557.57 $476.82 $0.00 $1,020.90 $182,055.29
205 $182,055.29 $476.82 $0.00 $1,029.37 $183,561.48
206 $183,561.48 $476.82 $0.00 $1,037.88 $185,076.18
207 $185,076.18 $476.82 $0.00 $1,046.45 $186,599.45
208 $186,599.45 $476.82 $0.00 $1,055.06 $188,131.33
209 $188,131.33 $476.82 $0.00 $1,063.72 $189,671.87
210 $189,671.87 $476.82 $0.00 $1,072.43 $191,221.12
211 $191,221.12 $476.82 $0.00 $1,081.19 $192,779.13
212 $192,779.13 $476.82 $0.00 $1,090.00 $194,345.95
213 $194,345.95 $476.82 $0.00 $1,098.86 $195,921.63
214 $195,921.63 $476.82 $0.00 $1,107.77 $197,506.22
215 $197,506.22 $476.82 $0.00 $1,116.73 $199,099.77
216 $199,099.77 $476.82 $0.00 $1,125.74 $200,702.33
217 $200,702.33 $476.82 $55,900.95 $1,134.80 $146,413.00
218 $146,413.00 $476.82 $0.00 $827.84 $147,717.66
219 $147,717.66 $476.82 $0.00 $835.22 $149,029.70
220 $149,029.70 $476.82 $0.00 $842.64 $150,349.16
221 $150,349.16 $476.82 $0.00 $850.10 $151,676.08
222 $151,676.08 $476.82 $0.00 $857.60 $153,010.50
223 $153,010.50 $476.82 $0.00 $865.14 $154,352.46
224 $154,352.46 $476.82 $0.00 $872.73 $155,702.01
225 $155,702.01 $476.82 $0.00 $880.36 $157,059.19
226 $157,059.19 $476.82 $0.00 $888.04 $158,424.05
227 $158,424.05 $476.82 $0.00 $895.75 $159,796.62
228 $159,796.62 $476.82 $0.00 $903.51 $161,176.95
229 $161,176.95 $476.82 $58,696.00 $911.32 $103,869.09
230 $103,869.09 $476.82 $0.00 $587.29 $104,933.20
231 $104,933.20 $476.82 $0.00 $593.31 $106,003.33
232 $106,003.33 $476.82 $0.00 $599.36 $107,079.51
233 $107,079.51 $476.82 $0.00 $605.44 $108,161.77
234 $108,161.77 $476.82 $0.00 $611.56 $109,250.15
235 $109,250.15 $476.82 $0.00 $617.72 $110,344.69
236 $110,344.69 $476.82 $0.00 $623.90 $111,445.41
237 $111,445.41 $476.82 $0.00 $630.13 $112,552.36
238 $112,552.36 $476.82 $0.00 $636.39 $113,665.57
239 $113,665.57 $476.82 $0.00 $642.68 $114,785.07
240 $114,785.07 $476.82 $0.00 $649.01 $115,910.90
241 $115,910.90 $476.82 $61,630.80 $655.38 $55,412.30
242 $55,412.30 $476.82 $0.00 $313.31 $56,202.43
243 $56,202.43 $476.82 $0.00 $317.78 $56,997.03
244 $56,997.03 $476.82 $0.00 $322.27 $57,796.12
245 $57,796.12 $476.82 $0.00 $326.79 $58,599.73
246 $58,599.73 $476.82 $0.00 $331.33 $59,407.88
247 $59,407.88 $476.82 $0.00 $335.90 $60,220.60
248 $60,220.60 $476.82 $0.00 $340.50 $61,037.92
249 $61,037.92 $476.82 $0.00 $345.12 $61,859.86
250 $61,859.86 $476.82 $0.00 $349.76 $62,686.44
251 $62,686.44 $476.82 $0.00 $354.44 $63,517.70
252 $63,517.70 $476.82 $0.00 $359.14 $64,353.66
253 $64,353.66 $0.00 $64,712.34 $363.86 $5.18