Estimated Annual Cost in 2042 | $101,498 |
Monthly savings required | $802 |
How much will it cost to send your child to Edinboro University of Pennsylvania in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $405,991.44 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $802.16 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.
Current Annual Cost | $27,054.00 |
Years until enrollment | 18 |
Annual Tuition Increase | 7% |
Current Savings | $0.00 |
After Tax Return on Savings | 7% |
Years of enrollment | 4 |
Discover how much will you need to start saving now to afford Edinboro University of Pennsylvania in the future.
Month | Begin | Deposit | Withdraw | Interest | End |
---|---|---|---|---|---|
1 | $0.00 | $802.16 | $0.00 | $0.00 | $802.16 |
2 | $802.16 | $802.16 | $0.00 | $4.54 | $1,608.86 |
3 | $1,608.86 | $802.16 | $0.00 | $9.10 | $2,420.12 |
4 | $2,420.12 | $802.16 | $0.00 | $13.68 | $3,235.96 |
5 | $3,235.96 | $802.16 | $0.00 | $18.30 | $4,056.42 |
6 | $4,056.42 | $802.16 | $0.00 | $22.94 | $4,881.52 |
7 | $4,881.52 | $802.16 | $0.00 | $27.60 | $5,711.28 |
8 | $5,711.28 | $802.16 | $0.00 | $32.29 | $6,545.73 |
9 | $6,545.73 | $802.16 | $0.00 | $37.01 | $7,384.90 |
10 | $7,384.90 | $802.16 | $0.00 | $41.76 | $8,228.82 |
11 | $8,228.82 | $802.16 | $0.00 | $46.53 | $9,077.51 |
12 | $9,077.51 | $802.16 | $0.00 | $51.33 | $9,931.00 |
13 | $9,931.00 | $802.16 | $0.00 | $56.15 | $10,789.31 |
14 | $10,789.31 | $802.16 | $0.00 | $61.00 | $11,652.47 |
15 | $11,652.47 | $802.16 | $0.00 | $65.88 | $12,520.51 |
16 | $12,520.51 | $802.16 | $0.00 | $70.79 | $13,393.46 |
17 | $13,393.46 | $802.16 | $0.00 | $75.73 | $14,271.35 |
18 | $14,271.35 | $802.16 | $0.00 | $80.69 | $15,154.20 |
19 | $15,154.20 | $802.16 | $0.00 | $85.68 | $16,042.04 |
20 | $16,042.04 | $802.16 | $0.00 | $90.70 | $16,934.90 |
21 | $16,934.90 | $802.16 | $0.00 | $95.75 | $17,832.81 |
22 | $17,832.81 | $802.16 | $0.00 | $100.83 | $18,735.80 |
23 | $18,735.80 | $802.16 | $0.00 | $105.93 | $19,643.89 |
24 | $19,643.89 | $802.16 | $0.00 | $111.07 | $20,557.12 |
25 | $20,557.12 | $802.16 | $0.00 | $116.23 | $21,475.51 |
26 | $21,475.51 | $802.16 | $0.00 | $121.43 | $22,399.10 |
27 | $22,399.10 | $802.16 | $0.00 | $126.65 | $23,327.91 |
28 | $23,327.91 | $802.16 | $0.00 | $131.90 | $24,261.97 |
29 | $24,261.97 | $802.16 | $0.00 | $137.18 | $25,201.31 |
30 | $25,201.31 | $802.16 | $0.00 | $142.49 | $26,145.96 |
31 | $26,145.96 | $802.16 | $0.00 | $147.83 | $27,095.95 |
32 | $27,095.95 | $802.16 | $0.00 | $153.20 | $28,051.31 |
33 | $28,051.31 | $802.16 | $0.00 | $158.61 | $29,012.08 |
34 | $29,012.08 | $802.16 | $0.00 | $164.04 | $29,978.28 |
35 | $29,978.28 | $802.16 | $0.00 | $169.50 | $30,949.94 |
36 | $30,949.94 | $802.16 | $0.00 | $175.00 | $31,927.10 |
37 | $31,927.10 | $802.16 | $0.00 | $180.52 | $32,909.78 |
38 | $32,909.78 | $802.16 | $0.00 | $186.08 | $33,898.02 |
39 | $33,898.02 | $802.16 | $0.00 | $191.66 | $34,891.84 |
40 | $34,891.84 | $802.16 | $0.00 | $197.28 | $35,891.28 |
41 | $35,891.28 | $802.16 | $0.00 | $202.93 | $36,896.37 |
42 | $36,896.37 | $802.16 | $0.00 | $208.62 | $37,907.15 |
43 | $37,907.15 | $802.16 | $0.00 | $214.33 | $38,923.64 |
44 | $38,923.64 | $802.16 | $0.00 | $220.08 | $39,945.88 |
45 | $39,945.88 | $802.16 | $0.00 | $225.86 | $40,973.90 |
46 | $40,973.90 | $802.16 | $0.00 | $231.67 | $42,007.73 |
47 | $42,007.73 | $802.16 | $0.00 | $237.52 | $43,047.41 |
48 | $43,047.41 | $802.16 | $0.00 | $243.40 | $44,092.97 |
49 | $44,092.97 | $802.16 | $0.00 | $249.31 | $45,144.44 |
50 | $45,144.44 | $802.16 | $0.00 | $255.25 | $46,201.85 |
51 | $46,201.85 | $802.16 | $0.00 | $261.23 | $47,265.24 |
52 | $47,265.24 | $802.16 | $0.00 | $267.24 | $48,334.64 |
53 | $48,334.64 | $802.16 | $0.00 | $273.29 | $49,410.09 |
54 | $49,410.09 | $802.16 | $0.00 | $279.37 | $50,491.62 |
55 | $50,491.62 | $802.16 | $0.00 | $285.49 | $51,579.27 |
56 | $51,579.27 | $802.16 | $0.00 | $291.64 | $52,673.07 |
57 | $52,673.07 | $802.16 | $0.00 | $297.82 | $53,773.05 |
58 | $53,773.05 | $802.16 | $0.00 | $304.04 | $54,879.25 |
59 | $54,879.25 | $802.16 | $0.00 | $310.30 | $55,991.71 |
60 | $55,991.71 | $802.16 | $0.00 | $316.59 | $57,110.46 |
61 | $57,110.46 | $802.16 | $0.00 | $322.91 | $58,235.53 |
62 | $58,235.53 | $802.16 | $0.00 | $329.27 | $59,366.96 |
63 | $59,366.96 | $802.16 | $0.00 | $335.67 | $60,504.79 |
64 | $60,504.79 | $802.16 | $0.00 | $342.10 | $61,649.05 |
65 | $61,649.05 | $802.16 | $0.00 | $348.57 | $62,799.78 |
66 | $62,799.78 | $802.16 | $0.00 | $355.08 | $63,957.02 |
67 | $63,957.02 | $802.16 | $0.00 | $361.62 | $65,120.80 |
68 | $65,120.80 | $802.16 | $0.00 | $368.20 | $66,291.16 |
69 | $66,291.16 | $802.16 | $0.00 | $374.82 | $67,468.14 |
70 | $67,468.14 | $802.16 | $0.00 | $381.47 | $68,651.77 |
71 | $68,651.77 | $802.16 | $0.00 | $388.17 | $69,842.10 |
72 | $69,842.10 | $802.16 | $0.00 | $394.90 | $71,039.16 |
73 | $71,039.16 | $802.16 | $0.00 | $401.67 | $72,242.99 |
74 | $72,242.99 | $802.16 | $0.00 | $408.47 | $73,453.62 |
75 | $73,453.62 | $802.16 | $0.00 | $415.32 | $74,671.10 |
76 | $74,671.10 | $802.16 | $0.00 | $422.20 | $75,895.46 |
77 | $75,895.46 | $802.16 | $0.00 | $429.12 | $77,126.74 |
78 | $77,126.74 | $802.16 | $0.00 | $436.09 | $78,364.99 |
79 | $78,364.99 | $802.16 | $0.00 | $443.09 | $79,610.24 |
80 | $79,610.24 | $802.16 | $0.00 | $450.13 | $80,862.53 |
81 | $80,862.53 | $802.16 | $0.00 | $457.21 | $82,121.90 |
82 | $82,121.90 | $802.16 | $0.00 | $464.33 | $83,388.39 |
83 | $83,388.39 | $802.16 | $0.00 | $471.49 | $84,662.04 |
84 | $84,662.04 | $802.16 | $0.00 | $478.69 | $85,942.89 |
85 | $85,942.89 | $802.16 | $0.00 | $485.93 | $87,230.98 |
86 | $87,230.98 | $802.16 | $0.00 | $493.22 | $88,526.36 |
87 | $88,526.36 | $802.16 | $0.00 | $500.54 | $89,829.06 |
88 | $89,829.06 | $802.16 | $0.00 | $507.91 | $91,139.13 |
89 | $91,139.13 | $802.16 | $0.00 | $515.31 | $92,456.60 |
90 | $92,456.60 | $802.16 | $0.00 | $522.76 | $93,781.52 |
91 | $93,781.52 | $802.16 | $0.00 | $530.25 | $95,113.93 |
92 | $95,113.93 | $802.16 | $0.00 | $537.79 | $96,453.88 |
93 | $96,453.88 | $802.16 | $0.00 | $545.36 | $97,801.40 |
94 | $97,801.40 | $802.16 | $0.00 | $552.98 | $99,156.54 |
95 | $99,156.54 | $802.16 | $0.00 | $560.65 | $100,519.35 |
96 | $100,519.35 | $802.16 | $0.00 | $568.35 | $101,889.86 |
97 | $101,889.86 | $802.16 | $0.00 | $576.10 | $103,268.12 |
98 | $103,268.12 | $802.16 | $0.00 | $583.89 | $104,654.17 |
99 | $104,654.17 | $802.16 | $0.00 | $591.73 | $106,048.06 |
100 | $106,048.06 | $802.16 | $0.00 | $599.61 | $107,449.83 |
101 | $107,449.83 | $802.16 | $0.00 | $607.54 | $108,859.53 |
102 | $108,859.53 | $802.16 | $0.00 | $615.51 | $110,277.20 |
103 | $110,277.20 | $802.16 | $0.00 | $623.52 | $111,702.88 |
104 | $111,702.88 | $802.16 | $0.00 | $631.58 | $113,136.62 |
105 | $113,136.62 | $802.16 | $0.00 | $639.69 | $114,578.47 |
106 | $114,578.47 | $802.16 | $0.00 | $647.84 | $116,028.47 |
107 | $116,028.47 | $802.16 | $0.00 | $656.04 | $117,486.67 |
108 | $117,486.67 | $802.16 | $0.00 | $664.29 | $118,953.12 |
109 | $118,953.12 | $802.16 | $0.00 | $672.58 | $120,427.86 |
110 | $120,427.86 | $802.16 | $0.00 | $680.92 | $121,910.94 |
111 | $121,910.94 | $802.16 | $0.00 | $689.30 | $123,402.40 |
112 | $123,402.40 | $802.16 | $0.00 | $697.74 | $124,902.30 |
113 | $124,902.30 | $802.16 | $0.00 | $706.22 | $126,410.68 |
114 | $126,410.68 | $802.16 | $0.00 | $714.74 | $127,927.58 |
115 | $127,927.58 | $802.16 | $0.00 | $723.32 | $129,453.06 |
116 | $129,453.06 | $802.16 | $0.00 | $731.95 | $130,987.17 |
117 | $130,987.17 | $802.16 | $0.00 | $740.62 | $132,529.95 |
118 | $132,529.95 | $802.16 | $0.00 | $749.34 | $134,081.45 |
119 | $134,081.45 | $802.16 | $0.00 | $758.12 | $135,641.73 |
120 | $135,641.73 | $802.16 | $0.00 | $766.94 | $137,210.83 |
121 | $137,210.83 | $802.16 | $0.00 | $775.81 | $138,788.80 |
122 | $138,788.80 | $802.16 | $0.00 | $784.73 | $140,375.69 |
123 | $140,375.69 | $802.16 | $0.00 | $793.70 | $141,971.55 |
124 | $141,971.55 | $802.16 | $0.00 | $802.73 | $143,576.44 |
125 | $143,576.44 | $802.16 | $0.00 | $811.80 | $145,190.40 |
126 | $145,190.40 | $802.16 | $0.00 | $820.93 | $146,813.49 |
127 | $146,813.49 | $802.16 | $0.00 | $830.10 | $148,445.75 |
128 | $148,445.75 | $802.16 | $0.00 | $839.33 | $150,087.24 |
129 | $150,087.24 | $802.16 | $0.00 | $848.62 | $151,738.02 |
130 | $151,738.02 | $802.16 | $0.00 | $857.95 | $153,398.13 |
131 | $153,398.13 | $802.16 | $0.00 | $867.34 | $155,067.63 |
132 | $155,067.63 | $802.16 | $0.00 | $876.77 | $156,746.56 |
133 | $156,746.56 | $802.16 | $0.00 | $886.27 | $158,434.99 |
134 | $158,434.99 | $802.16 | $0.00 | $895.81 | $160,132.96 |
135 | $160,132.96 | $802.16 | $0.00 | $905.42 | $161,840.54 |
136 | $161,840.54 | $802.16 | $0.00 | $915.07 | $163,557.77 |
137 | $163,557.77 | $802.16 | $0.00 | $924.78 | $165,284.71 |
138 | $165,284.71 | $802.16 | $0.00 | $934.54 | $167,021.41 |
139 | $167,021.41 | $802.16 | $0.00 | $944.36 | $168,767.93 |
140 | $168,767.93 | $802.16 | $0.00 | $954.24 | $170,524.33 |
141 | $170,524.33 | $802.16 | $0.00 | $964.17 | $172,290.66 |
142 | $172,290.66 | $802.16 | $0.00 | $974.16 | $174,066.98 |
143 | $174,066.98 | $802.16 | $0.00 | $984.20 | $175,853.34 |
144 | $175,853.34 | $802.16 | $0.00 | $994.30 | $177,649.80 |
145 | $177,649.80 | $802.16 | $0.00 | $1,004.46 | $179,456.42 |
146 | $179,456.42 | $802.16 | $0.00 | $1,014.67 | $181,273.25 |
147 | $181,273.25 | $802.16 | $0.00 | $1,024.95 | $183,100.36 |
148 | $183,100.36 | $802.16 | $0.00 | $1,035.28 | $184,937.80 |
149 | $184,937.80 | $802.16 | $0.00 | $1,045.67 | $186,785.63 |
150 | $186,785.63 | $802.16 | $0.00 | $1,056.11 | $188,643.90 |
151 | $188,643.90 | $802.16 | $0.00 | $1,066.62 | $190,512.68 |
152 | $190,512.68 | $802.16 | $0.00 | $1,077.19 | $192,392.03 |
153 | $192,392.03 | $802.16 | $0.00 | $1,087.81 | $194,282.00 |
154 | $194,282.00 | $802.16 | $0.00 | $1,098.50 | $196,182.66 |
155 | $196,182.66 | $802.16 | $0.00 | $1,109.25 | $198,094.07 |
156 | $198,094.07 | $802.16 | $0.00 | $1,120.05 | $200,016.28 |
157 | $200,016.28 | $802.16 | $0.00 | $1,130.92 | $201,949.36 |
158 | $201,949.36 | $802.16 | $0.00 | $1,141.85 | $203,893.37 |
159 | $203,893.37 | $802.16 | $0.00 | $1,152.84 | $205,848.37 |
160 | $205,848.37 | $802.16 | $0.00 | $1,163.90 | $207,814.43 |
161 | $207,814.43 | $802.16 | $0.00 | $1,175.01 | $209,791.60 |
162 | $209,791.60 | $802.16 | $0.00 | $1,186.19 | $211,779.95 |
163 | $211,779.95 | $802.16 | $0.00 | $1,197.43 | $213,779.54 |
164 | $213,779.54 | $802.16 | $0.00 | $1,208.74 | $215,790.44 |
165 | $215,790.44 | $802.16 | $0.00 | $1,220.11 | $217,812.71 |
166 | $217,812.71 | $802.16 | $0.00 | $1,231.54 | $219,846.41 |
167 | $219,846.41 | $802.16 | $0.00 | $1,243.04 | $221,891.61 |
168 | $221,891.61 | $802.16 | $0.00 | $1,254.61 | $223,948.38 |
169 | $223,948.38 | $802.16 | $0.00 | $1,266.24 | $226,016.78 |
170 | $226,016.78 | $802.16 | $0.00 | $1,277.93 | $228,096.87 |
171 | $228,096.87 | $802.16 | $0.00 | $1,289.69 | $230,188.72 |
172 | $230,188.72 | $802.16 | $0.00 | $1,301.52 | $232,292.40 |
173 | $232,292.40 | $802.16 | $0.00 | $1,313.42 | $234,407.98 |
174 | $234,407.98 | $802.16 | $0.00 | $1,325.38 | $236,535.52 |
175 | $236,535.52 | $802.16 | $0.00 | $1,337.41 | $238,675.09 |
176 | $238,675.09 | $802.16 | $0.00 | $1,349.50 | $240,826.75 |
177 | $240,826.75 | $802.16 | $0.00 | $1,361.67 | $242,990.58 |
178 | $242,990.58 | $802.16 | $0.00 | $1,373.90 | $245,166.64 |
179 | $245,166.64 | $802.16 | $0.00 | $1,386.21 | $247,355.01 |
180 | $247,355.01 | $802.16 | $0.00 | $1,398.58 | $249,555.75 |
181 | $249,555.75 | $802.16 | $0.00 | $1,411.02 | $251,768.93 |
182 | $251,768.93 | $802.16 | $0.00 | $1,423.54 | $253,994.63 |
183 | $253,994.63 | $802.16 | $0.00 | $1,436.12 | $256,232.91 |
184 | $256,232.91 | $802.16 | $0.00 | $1,448.78 | $258,483.85 |
185 | $258,483.85 | $802.16 | $0.00 | $1,461.51 | $260,747.52 |
186 | $260,747.52 | $802.16 | $0.00 | $1,474.30 | $263,023.98 |
187 | $263,023.98 | $802.16 | $0.00 | $1,487.18 | $265,313.32 |
188 | $265,313.32 | $802.16 | $0.00 | $1,500.12 | $267,615.60 |
189 | $267,615.60 | $802.16 | $0.00 | $1,513.14 | $269,930.90 |
190 | $269,930.90 | $802.16 | $0.00 | $1,526.23 | $272,259.29 |
191 | $272,259.29 | $802.16 | $0.00 | $1,539.39 | $274,600.84 |
192 | $274,600.84 | $802.16 | $0.00 | $1,552.63 | $276,955.63 |
193 | $276,955.63 | $802.16 | $0.00 | $1,565.95 | $279,323.74 |
194 | $279,323.74 | $802.16 | $0.00 | $1,579.34 | $281,705.24 |
195 | $281,705.24 | $802.16 | $0.00 | $1,592.80 | $284,100.20 |
196 | $284,100.20 | $802.16 | $0.00 | $1,606.34 | $286,508.70 |
197 | $286,508.70 | $802.16 | $0.00 | $1,619.96 | $288,930.82 |
198 | $288,930.82 | $802.16 | $0.00 | $1,633.66 | $291,366.64 |
199 | $291,366.64 | $802.16 | $0.00 | $1,647.43 | $293,816.23 |
200 | $293,816.23 | $802.16 | $0.00 | $1,661.28 | $296,279.67 |
201 | $296,279.67 | $802.16 | $0.00 | $1,675.21 | $298,757.04 |
202 | $298,757.04 | $802.16 | $0.00 | $1,689.22 | $301,248.42 |
203 | $301,248.42 | $802.16 | $0.00 | $1,703.30 | $303,753.88 |
204 | $303,753.88 | $802.16 | $0.00 | $1,717.47 | $306,273.51 |
205 | $306,273.51 | $802.16 | $0.00 | $1,731.71 | $308,807.38 |
206 | $308,807.38 | $802.16 | $0.00 | $1,746.04 | $311,355.58 |
207 | $311,355.58 | $802.16 | $0.00 | $1,760.45 | $313,918.19 |
208 | $313,918.19 | $802.16 | $0.00 | $1,774.94 | $316,495.29 |
209 | $316,495.29 | $802.16 | $0.00 | $1,789.51 | $319,086.96 |
210 | $319,086.96 | $802.16 | $0.00 | $1,804.16 | $321,693.28 |
211 | $321,693.28 | $802.16 | $0.00 | $1,818.90 | $324,314.34 |
212 | $324,314.34 | $802.16 | $0.00 | $1,833.72 | $326,950.22 |
213 | $326,950.22 | $802.16 | $0.00 | $1,848.62 | $329,601.00 |
214 | $329,601.00 | $802.16 | $0.00 | $1,863.61 | $332,266.77 |
215 | $332,266.77 | $802.16 | $0.00 | $1,878.68 | $334,947.61 |
216 | $334,947.61 | $802.16 | $0.00 | $1,893.84 | $337,643.61 |
217 | $337,643.61 | $802.16 | $91,440.69 | $1,909.09 | $248,914.17 |
218 | $248,914.17 | $802.16 | $0.00 | $1,407.40 | $251,123.73 |
219 | $251,123.73 | $802.16 | $0.00 | $1,419.89 | $253,345.78 |
220 | $253,345.78 | $802.16 | $0.00 | $1,432.45 | $255,580.39 |
221 | $255,580.39 | $802.16 | $0.00 | $1,445.09 | $257,827.64 |
222 | $257,827.64 | $802.16 | $0.00 | $1,457.79 | $260,087.59 |
223 | $260,087.59 | $802.16 | $0.00 | $1,470.57 | $262,360.32 |
224 | $262,360.32 | $802.16 | $0.00 | $1,483.42 | $264,645.90 |
225 | $264,645.90 | $802.16 | $0.00 | $1,496.35 | $266,944.41 |
226 | $266,944.41 | $802.16 | $0.00 | $1,509.34 | $269,255.91 |
227 | $269,255.91 | $802.16 | $0.00 | $1,522.41 | $271,580.48 |
228 | $271,580.48 | $802.16 | $0.00 | $1,535.56 | $273,918.20 |
229 | $273,918.20 | $802.16 | $97,841.54 | $1,548.77 | $178,427.59 |
230 | $178,427.59 | $802.16 | $0.00 | $1,008.86 | $180,238.61 |
231 | $180,238.61 | $802.16 | $0.00 | $1,019.10 | $182,059.87 |
232 | $182,059.87 | $802.16 | $0.00 | $1,029.39 | $183,891.42 |
233 | $183,891.42 | $802.16 | $0.00 | $1,039.75 | $185,733.33 |
234 | $185,733.33 | $802.16 | $0.00 | $1,050.16 | $187,585.65 |
235 | $187,585.65 | $802.16 | $0.00 | $1,060.64 | $189,448.45 |
236 | $189,448.45 | $802.16 | $0.00 | $1,071.17 | $191,321.78 |
237 | $191,321.78 | $802.16 | $0.00 | $1,081.76 | $193,205.70 |
238 | $193,205.70 | $802.16 | $0.00 | $1,092.41 | $195,100.27 |
239 | $195,100.27 | $802.16 | $0.00 | $1,103.13 | $197,005.56 |
240 | $197,005.56 | $802.16 | $0.00 | $1,113.90 | $198,921.62 |
241 | $198,921.62 | $802.16 | $104,690.44 | $1,124.73 | $96,158.07 |
242 | $96,158.07 | $802.16 | $0.00 | $543.69 | $97,503.92 |
243 | $97,503.92 | $802.16 | $0.00 | $551.30 | $98,857.38 |
244 | $98,857.38 | $802.16 | $0.00 | $558.95 | $100,218.49 |
245 | $100,218.49 | $802.16 | $0.00 | $566.65 | $101,587.30 |
246 | $101,587.30 | $802.16 | $0.00 | $574.39 | $102,963.85 |
247 | $102,963.85 | $802.16 | $0.00 | $582.17 | $104,348.18 |
248 | $104,348.18 | $802.16 | $0.00 | $590.00 | $105,740.34 |
249 | $105,740.34 | $802.16 | $0.00 | $597.87 | $107,140.37 |
250 | $107,140.37 | $802.16 | $0.00 | $605.79 | $108,548.32 |
251 | $108,548.32 | $802.16 | $0.00 | $613.75 | $109,964.23 |
252 | $109,964.23 | $802.16 | $0.00 | $621.75 | $111,388.14 |
253 | $111,388.14 | $0.00 | $112,018.77 | $629.80 | -$0.83 |