Savings Plan and Future Cost Estimation for Clarion University of Pennsylvania

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$73,587
Monthly savings required$582

How much will it cost to send your child to Clarion University of Pennsylvania in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $294,349.79 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $582.50 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$28,377.00
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 Clarion University of Pennsylvania in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $582.50 $0.00 $0.00 $582.50
2 $582.50 $582.50 $0.00 $3.29 $1,168.29
3 $1,168.29 $582.50 $0.00 $6.61 $1,757.40
4 $1,757.40 $582.50 $0.00 $9.94 $2,349.84
5 $2,349.84 $582.50 $0.00 $13.29 $2,945.63
6 $2,945.63 $582.50 $0.00 $16.66 $3,544.79
7 $3,544.79 $582.50 $0.00 $20.04 $4,147.33
8 $4,147.33 $582.50 $0.00 $23.45 $4,753.28
9 $4,753.28 $582.50 $0.00 $26.88 $5,362.66
10 $5,362.66 $582.50 $0.00 $30.32 $5,975.48
11 $5,975.48 $582.50 $0.00 $33.79 $6,591.77
12 $6,591.77 $582.50 $0.00 $37.27 $7,211.54
13 $7,211.54 $582.50 $0.00 $40.78 $7,834.82
14 $7,834.82 $582.50 $0.00 $44.30 $8,461.62
15 $8,461.62 $582.50 $0.00 $47.84 $9,091.96
16 $9,091.96 $582.50 $0.00 $51.41 $9,725.87
17 $9,725.87 $582.50 $0.00 $54.99 $10,363.36
18 $10,363.36 $582.50 $0.00 $58.60 $11,004.46
19 $11,004.46 $582.50 $0.00 $62.22 $11,649.18
20 $11,649.18 $582.50 $0.00 $65.87 $12,297.55
21 $12,297.55 $582.50 $0.00 $69.53 $12,949.58
22 $12,949.58 $582.50 $0.00 $73.22 $13,605.30
23 $13,605.30 $582.50 $0.00 $76.93 $14,264.73
24 $14,264.73 $582.50 $0.00 $80.65 $14,927.88
25 $14,927.88 $582.50 $0.00 $84.40 $15,594.78
26 $15,594.78 $582.50 $0.00 $88.18 $16,265.46
27 $16,265.46 $582.50 $0.00 $91.97 $16,939.93
28 $16,939.93 $582.50 $0.00 $95.78 $17,618.21
29 $17,618.21 $582.50 $0.00 $99.62 $18,300.33
30 $18,300.33 $582.50 $0.00 $103.47 $18,986.30
31 $18,986.30 $582.50 $0.00 $107.35 $19,676.15
32 $19,676.15 $582.50 $0.00 $111.25 $20,369.90
33 $20,369.90 $582.50 $0.00 $115.17 $21,067.57
34 $21,067.57 $582.50 $0.00 $119.12 $21,769.19
35 $21,769.19 $582.50 $0.00 $123.09 $22,474.78
36 $22,474.78 $582.50 $0.00 $127.08 $23,184.36
37 $23,184.36 $582.50 $0.00 $131.09 $23,897.95
38 $23,897.95 $582.50 $0.00 $135.12 $24,615.57
39 $24,615.57 $582.50 $0.00 $139.18 $25,337.25
40 $25,337.25 $582.50 $0.00 $143.26 $26,063.01
41 $26,063.01 $582.50 $0.00 $147.36 $26,792.87
42 $26,792.87 $582.50 $0.00 $151.49 $27,526.86
43 $27,526.86 $582.50 $0.00 $155.64 $28,265.00
44 $28,265.00 $582.50 $0.00 $159.81 $29,007.31
45 $29,007.31 $582.50 $0.00 $164.01 $29,753.82
46 $29,753.82 $582.50 $0.00 $168.23 $30,504.55
47 $30,504.55 $582.50 $0.00 $172.48 $31,259.53
48 $31,259.53 $582.50 $0.00 $176.75 $32,018.78
49 $32,018.78 $582.50 $0.00 $181.04 $32,782.32
50 $32,782.32 $582.50 $0.00 $185.36 $33,550.18
51 $33,550.18 $582.50 $0.00 $189.70 $34,322.38
52 $34,322.38 $582.50 $0.00 $194.06 $35,098.94
53 $35,098.94 $582.50 $0.00 $198.45 $35,879.89
54 $35,879.89 $582.50 $0.00 $202.87 $36,665.26
55 $36,665.26 $582.50 $0.00 $207.31 $37,455.07
56 $37,455.07 $582.50 $0.00 $211.78 $38,249.35
57 $38,249.35 $582.50 $0.00 $216.27 $39,048.12
58 $39,048.12 $582.50 $0.00 $220.78 $39,851.40
59 $39,851.40 $582.50 $0.00 $225.33 $40,659.23
60 $40,659.23 $582.50 $0.00 $229.89 $41,471.62
61 $41,471.62 $582.50 $0.00 $234.49 $42,288.61
62 $42,288.61 $582.50 $0.00 $239.11 $43,110.22
63 $43,110.22 $582.50 $0.00 $243.75 $43,936.47
64 $43,936.47 $582.50 $0.00 $248.42 $44,767.39
65 $44,767.39 $582.50 $0.00 $253.12 $45,603.01
66 $45,603.01 $582.50 $0.00 $257.85 $46,443.36
67 $46,443.36 $582.50 $0.00 $262.60 $47,288.46
68 $47,288.46 $582.50 $0.00 $267.38 $48,138.34
69 $48,138.34 $582.50 $0.00 $272.18 $48,993.02
70 $48,993.02 $582.50 $0.00 $277.01 $49,852.53
71 $49,852.53 $582.50 $0.00 $281.87 $50,716.90
72 $50,716.90 $582.50 $0.00 $286.76 $51,586.16
73 $51,586.16 $582.50 $0.00 $291.68 $52,460.34
74 $52,460.34 $582.50 $0.00 $296.62 $53,339.46
75 $53,339.46 $582.50 $0.00 $301.59 $54,223.55
76 $54,223.55 $582.50 $0.00 $306.59 $55,112.64
77 $55,112.64 $582.50 $0.00 $311.61 $56,006.75
78 $56,006.75 $582.50 $0.00 $316.67 $56,905.92
79 $56,905.92 $582.50 $0.00 $321.75 $57,810.17
80 $57,810.17 $582.50 $0.00 $326.87 $58,719.54
81 $58,719.54 $582.50 $0.00 $332.01 $59,634.05
82 $59,634.05 $582.50 $0.00 $337.18 $60,553.73
83 $60,553.73 $582.50 $0.00 $342.38 $61,478.61
84 $61,478.61 $582.50 $0.00 $347.61 $62,408.72
85 $62,408.72 $582.50 $0.00 $352.87 $63,344.09
86 $63,344.09 $582.50 $0.00 $358.16 $64,284.75
87 $64,284.75 $582.50 $0.00 $363.48 $65,230.73
88 $65,230.73 $582.50 $0.00 $368.82 $66,182.05
89 $66,182.05 $582.50 $0.00 $374.20 $67,138.75
90 $67,138.75 $582.50 $0.00 $379.61 $68,100.86
91 $68,100.86 $582.50 $0.00 $385.05 $69,068.41
92 $69,068.41 $582.50 $0.00 $390.52 $70,041.43
93 $70,041.43 $582.50 $0.00 $396.02 $71,019.95
94 $71,019.95 $582.50 $0.00 $401.56 $72,004.01
95 $72,004.01 $582.50 $0.00 $407.12 $72,993.63
96 $72,993.63 $582.50 $0.00 $412.72 $73,988.85
97 $73,988.85 $582.50 $0.00 $418.34 $74,989.69
98 $74,989.69 $582.50 $0.00 $424.00 $75,996.19
99 $75,996.19 $582.50 $0.00 $429.69 $77,008.38
100 $77,008.38 $582.50 $0.00 $435.42 $78,026.30
101 $78,026.30 $582.50 $0.00 $441.17 $79,049.97
102 $79,049.97 $582.50 $0.00 $446.96 $80,079.43
103 $80,079.43 $582.50 $0.00 $452.78 $81,114.71
104 $81,114.71 $582.50 $0.00 $458.63 $82,155.84
105 $82,155.84 $582.50 $0.00 $464.52 $83,202.86
106 $83,202.86 $582.50 $0.00 $470.44 $84,255.80
107 $84,255.80 $582.50 $0.00 $476.39 $85,314.69
108 $85,314.69 $582.50 $0.00 $482.38 $86,379.57
109 $86,379.57 $582.50 $0.00 $488.40 $87,450.47
110 $87,450.47 $582.50 $0.00 $494.46 $88,527.43
111 $88,527.43 $582.50 $0.00 $500.55 $89,610.48
112 $89,610.48 $582.50 $0.00 $506.67 $90,699.65
113 $90,699.65 $582.50 $0.00 $512.83 $91,794.98
114 $91,794.98 $582.50 $0.00 $519.02 $92,896.50
115 $92,896.50 $582.50 $0.00 $525.25 $94,004.25
116 $94,004.25 $582.50 $0.00 $531.51 $95,118.26
117 $95,118.26 $582.50 $0.00 $537.81 $96,238.57
118 $96,238.57 $582.50 $0.00 $544.15 $97,365.22
119 $97,365.22 $582.50 $0.00 $550.52 $98,498.24
120 $98,498.24 $582.50 $0.00 $556.92 $99,637.66
121 $99,637.66 $582.50 $0.00 $563.37 $100,783.53
122 $100,783.53 $582.50 $0.00 $569.84 $101,935.87
123 $101,935.87 $582.50 $0.00 $576.36 $103,094.73
124 $103,094.73 $582.50 $0.00 $582.91 $104,260.14
125 $104,260.14 $582.50 $0.00 $589.50 $105,432.14
126 $105,432.14 $582.50 $0.00 $596.13 $106,610.77
127 $106,610.77 $582.50 $0.00 $602.79 $107,796.06
128 $107,796.06 $582.50 $0.00 $609.49 $108,988.05
129 $108,988.05 $582.50 $0.00 $616.23 $110,186.78
130 $110,186.78 $582.50 $0.00 $623.01 $111,392.29
131 $111,392.29 $582.50 $0.00 $629.83 $112,604.62
132 $112,604.62 $582.50 $0.00 $636.68 $113,823.80
133 $113,823.80 $582.50 $0.00 $643.58 $115,049.88
134 $115,049.88 $582.50 $0.00 $650.51 $116,282.89
135 $116,282.89 $582.50 $0.00 $657.48 $117,522.87
136 $117,522.87 $582.50 $0.00 $664.49 $118,769.86
137 $118,769.86 $582.50 $0.00 $671.54 $120,023.90
138 $120,023.90 $582.50 $0.00 $678.63 $121,285.03
139 $121,285.03 $582.50 $0.00 $685.76 $122,553.29
140 $122,553.29 $582.50 $0.00 $692.93 $123,828.72
141 $123,828.72 $582.50 $0.00 $700.15 $125,111.37
142 $125,111.37 $582.50 $0.00 $707.40 $126,401.27
143 $126,401.27 $582.50 $0.00 $714.69 $127,698.46
144 $127,698.46 $582.50 $0.00 $722.03 $129,002.99
145 $129,002.99 $582.50 $0.00 $729.40 $130,314.89
146 $130,314.89 $582.50 $0.00 $736.82 $131,634.21
147 $131,634.21 $582.50 $0.00 $744.28 $132,960.99
148 $132,960.99 $582.50 $0.00 $751.78 $134,295.27
149 $134,295.27 $582.50 $0.00 $759.32 $135,637.09
150 $135,637.09 $582.50 $0.00 $766.91 $136,986.50
151 $136,986.50 $582.50 $0.00 $774.54 $138,343.54
152 $138,343.54 $582.50 $0.00 $782.21 $139,708.25
153 $139,708.25 $582.50 $0.00 $789.93 $141,080.68
154 $141,080.68 $582.50 $0.00 $797.69 $142,460.87
155 $142,460.87 $582.50 $0.00 $805.49 $143,848.86
156 $143,848.86 $582.50 $0.00 $813.34 $145,244.70
157 $145,244.70 $582.50 $0.00 $821.23 $146,648.43
158 $146,648.43 $582.50 $0.00 $829.17 $148,060.10
159 $148,060.10 $582.50 $0.00 $837.15 $149,479.75
160 $149,479.75 $582.50 $0.00 $845.18 $150,907.43
161 $150,907.43 $582.50 $0.00 $853.25 $152,343.18
162 $152,343.18 $582.50 $0.00 $861.37 $153,787.05
163 $153,787.05 $582.50 $0.00 $869.53 $155,239.08
164 $155,239.08 $582.50 $0.00 $877.74 $156,699.32
165 $156,699.32 $582.50 $0.00 $886.00 $158,167.82
166 $158,167.82 $582.50 $0.00 $894.30 $159,644.62
167 $159,644.62 $582.50 $0.00 $902.65 $161,129.77
168 $161,129.77 $582.50 $0.00 $911.05 $162,623.32
169 $162,623.32 $582.50 $0.00 $919.50 $164,125.32
170 $164,125.32 $582.50 $0.00 $927.99 $165,635.81
171 $165,635.81 $582.50 $0.00 $936.53 $167,154.84
172 $167,154.84 $582.50 $0.00 $945.12 $168,682.46
173 $168,682.46 $582.50 $0.00 $953.76 $170,218.72
174 $170,218.72 $582.50 $0.00 $962.44 $171,763.66
175 $171,763.66 $582.50 $0.00 $971.18 $173,317.34
176 $173,317.34 $582.50 $0.00 $979.96 $174,879.80
177 $174,879.80 $582.50 $0.00 $988.80 $176,451.10
178 $176,451.10 $582.50 $0.00 $997.68 $178,031.28
179 $178,031.28 $582.50 $0.00 $1,006.61 $179,620.39
180 $179,620.39 $582.50 $0.00 $1,015.60 $181,218.49
181 $181,218.49 $582.50 $0.00 $1,024.64 $182,825.63
182 $182,825.63 $582.50 $0.00 $1,033.72 $184,441.85
183 $184,441.85 $582.50 $0.00 $1,042.86 $186,067.21
184 $186,067.21 $582.50 $0.00 $1,052.05 $187,701.76
185 $187,701.76 $582.50 $0.00 $1,061.29 $189,345.55
186 $189,345.55 $582.50 $0.00 $1,070.59 $190,998.64
187 $190,998.64 $582.50 $0.00 $1,079.93 $192,661.07
188 $192,661.07 $582.50 $0.00 $1,089.33 $194,332.90
189 $194,332.90 $582.50 $0.00 $1,098.79 $196,014.19
190 $196,014.19 $582.50 $0.00 $1,108.29 $197,704.98
191 $197,704.98 $582.50 $0.00 $1,117.85 $199,405.33
192 $199,405.33 $582.50 $0.00 $1,127.47 $201,115.30
193 $201,115.30 $582.50 $0.00 $1,137.14 $202,834.94
194 $202,834.94 $582.50 $0.00 $1,146.86 $204,564.30
195 $204,564.30 $582.50 $0.00 $1,156.64 $206,303.44
196 $206,303.44 $582.50 $0.00 $1,166.47 $208,052.41
197 $208,052.41 $582.50 $0.00 $1,176.36 $209,811.27
198 $209,811.27 $582.50 $0.00 $1,186.30 $211,580.07
199 $211,580.07 $582.50 $0.00 $1,196.30 $213,358.87
200 $213,358.87 $582.50 $0.00 $1,206.36 $215,147.73
201 $215,147.73 $582.50 $0.00 $1,216.48 $216,946.71
202 $216,946.71 $582.50 $0.00 $1,226.65 $218,755.86
203 $218,755.86 $582.50 $0.00 $1,236.88 $220,575.24
204 $220,575.24 $582.50 $0.00 $1,247.16 $222,404.90
205 $222,404.90 $582.50 $0.00 $1,257.51 $224,244.91
206 $224,244.91 $582.50 $0.00 $1,267.91 $226,095.32
207 $226,095.32 $582.50 $0.00 $1,278.38 $227,956.20
208 $227,956.20 $582.50 $0.00 $1,288.90 $229,827.60
209 $229,827.60 $582.50 $0.00 $1,299.48 $231,709.58
210 $231,709.58 $582.50 $0.00 $1,310.12 $233,602.20
211 $233,602.20 $582.50 $0.00 $1,320.82 $235,505.52
212 $235,505.52 $582.50 $0.00 $1,331.58 $237,419.60
213 $237,419.60 $582.50 $0.00 $1,342.40 $239,344.50
214 $239,344.50 $582.50 $0.00 $1,353.29 $241,280.29
215 $241,280.29 $582.50 $0.00 $1,364.23 $243,227.02
216 $243,227.02 $582.50 $0.00 $1,375.24 $245,184.76
217 $245,184.76 $582.50 $68,292.63 $1,386.31 $178,860.94
218 $178,860.94 $582.50 $0.00 $1,011.31 $180,454.75
219 $180,454.75 $582.50 $0.00 $1,020.32 $182,057.57
220 $182,057.57 $582.50 $0.00 $1,029.38 $183,669.45
221 $183,669.45 $582.50 $0.00 $1,038.49 $185,290.44
222 $185,290.44 $582.50 $0.00 $1,047.66 $186,920.60
223 $186,920.60 $582.50 $0.00 $1,056.88 $188,559.98
224 $188,559.98 $582.50 $0.00 $1,066.15 $190,208.63
225 $190,208.63 $582.50 $0.00 $1,075.47 $191,866.60
226 $191,866.60 $582.50 $0.00 $1,084.84 $193,533.94
227 $193,533.94 $582.50 $0.00 $1,094.27 $195,210.71
228 $195,210.71 $582.50 $0.00 $1,103.75 $196,896.96
229 $196,896.96 $582.50 $71,707.27 $1,113.28 $126,885.47
230 $126,885.47 $582.50 $0.00 $717.43 $128,185.40
231 $128,185.40 $582.50 $0.00 $724.78 $129,492.68
232 $129,492.68 $582.50 $0.00 $732.17 $130,807.35
233 $130,807.35 $582.50 $0.00 $739.60 $132,129.45
234 $132,129.45 $582.50 $0.00 $747.08 $133,459.03
235 $133,459.03 $582.50 $0.00 $754.60 $134,796.13
236 $134,796.13 $582.50 $0.00 $762.16 $136,140.79
237 $136,140.79 $582.50 $0.00 $769.76 $137,493.05
238 $137,493.05 $582.50 $0.00 $777.41 $138,852.96
239 $138,852.96 $582.50 $0.00 $785.09 $140,220.55
240 $140,220.55 $582.50 $0.00 $792.83 $141,595.88
241 $141,595.88 $582.50 $75,292.63 $800.60 $67,686.35
242 $67,686.35 $582.50 $0.00 $382.71 $68,651.56
243 $68,651.56 $582.50 $0.00 $388.17 $69,622.23
244 $69,622.23 $582.50 $0.00 $393.65 $70,598.38
245 $70,598.38 $582.50 $0.00 $399.17 $71,580.05
246 $71,580.05 $582.50 $0.00 $404.72 $72,567.27
247 $72,567.27 $582.50 $0.00 $410.31 $73,560.08
248 $73,560.08 $582.50 $0.00 $415.92 $74,558.50
249 $74,558.50 $582.50 $0.00 $421.56 $75,562.56
250 $75,562.56 $582.50 $0.00 $427.24 $76,572.30
251 $76,572.30 $582.50 $0.00 $432.95 $77,587.75
252 $77,587.75 $582.50 $0.00 $438.69 $78,608.94
253 $78,608.94 $0.00 $79,057.26 $444.47 ($3.85)