Savings Plan and Future Cost Estimation for Edinboro 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$64,633
Monthly savings required$512

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 $258,532.41 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $511.62 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$24,924.00
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 Edinboro University of Pennsylvania in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $511.62 $0.00 $0.00 $511.62
2 $511.62 $511.62 $0.00 $2.89 $1,026.13
3 $1,026.13 $511.62 $0.00 $5.80 $1,543.55
4 $1,543.55 $511.62 $0.00 $8.73 $2,063.90
5 $2,063.90 $511.62 $0.00 $11.67 $2,587.19
6 $2,587.19 $511.62 $0.00 $14.63 $3,113.44
7 $3,113.44 $511.62 $0.00 $17.60 $3,642.66
8 $3,642.66 $511.62 $0.00 $20.60 $4,174.88
9 $4,174.88 $511.62 $0.00 $23.61 $4,710.11
10 $4,710.11 $511.62 $0.00 $26.63 $5,248.36
11 $5,248.36 $511.62 $0.00 $29.67 $5,789.65
12 $5,789.65 $511.62 $0.00 $32.74 $6,334.01
13 $6,334.01 $511.62 $0.00 $35.81 $6,881.44
14 $6,881.44 $511.62 $0.00 $38.91 $7,431.97
15 $7,431.97 $511.62 $0.00 $42.02 $7,985.61
16 $7,985.61 $511.62 $0.00 $45.15 $8,542.38
17 $8,542.38 $511.62 $0.00 $48.30 $9,102.30
18 $9,102.30 $511.62 $0.00 $51.47 $9,665.39
19 $9,665.39 $511.62 $0.00 $54.65 $10,231.66
20 $10,231.66 $511.62 $0.00 $57.85 $10,801.13
21 $10,801.13 $511.62 $0.00 $61.07 $11,373.82
22 $11,373.82 $511.62 $0.00 $64.31 $11,949.75
23 $11,949.75 $511.62 $0.00 $67.57 $12,528.94
24 $12,528.94 $511.62 $0.00 $70.84 $13,111.40
25 $13,111.40 $511.62 $0.00 $74.13 $13,697.15
26 $13,697.15 $511.62 $0.00 $77.45 $14,286.22
27 $14,286.22 $511.62 $0.00 $80.78 $14,878.62
28 $14,878.62 $511.62 $0.00 $84.13 $15,474.37
29 $15,474.37 $511.62 $0.00 $87.49 $16,073.48
30 $16,073.48 $511.62 $0.00 $90.88 $16,675.98
31 $16,675.98 $511.62 $0.00 $94.29 $17,281.89
32 $17,281.89 $511.62 $0.00 $97.71 $17,891.22
33 $17,891.22 $511.62 $0.00 $101.16 $18,504.00
34 $18,504.00 $511.62 $0.00 $104.62 $19,120.24
35 $19,120.24 $511.62 $0.00 $108.11 $19,739.97
36 $19,739.97 $511.62 $0.00 $111.61 $20,363.20
37 $20,363.20 $511.62 $0.00 $115.14 $20,989.96
38 $20,989.96 $511.62 $0.00 $118.68 $21,620.26
39 $21,620.26 $511.62 $0.00 $122.24 $22,254.12
40 $22,254.12 $511.62 $0.00 $125.83 $22,891.57
41 $22,891.57 $511.62 $0.00 $129.43 $23,532.62
42 $23,532.62 $511.62 $0.00 $133.06 $24,177.30
43 $24,177.30 $511.62 $0.00 $136.70 $24,825.62
44 $24,825.62 $511.62 $0.00 $140.37 $25,477.61
45 $25,477.61 $511.62 $0.00 $144.05 $26,133.28
46 $26,133.28 $511.62 $0.00 $147.76 $26,792.66
47 $26,792.66 $511.62 $0.00 $151.49 $27,455.77
48 $27,455.77 $511.62 $0.00 $155.24 $28,122.63
49 $28,122.63 $511.62 $0.00 $159.01 $28,793.26
50 $28,793.26 $511.62 $0.00 $162.80 $29,467.68
51 $29,467.68 $511.62 $0.00 $166.61 $30,145.91
52 $30,145.91 $511.62 $0.00 $170.45 $30,827.98
53 $30,827.98 $511.62 $0.00 $174.31 $31,513.91
54 $31,513.91 $511.62 $0.00 $178.18 $32,203.71
55 $32,203.71 $511.62 $0.00 $182.08 $32,897.41
56 $32,897.41 $511.62 $0.00 $186.01 $33,595.04
57 $33,595.04 $511.62 $0.00 $189.95 $34,296.61
58 $34,296.61 $511.62 $0.00 $193.92 $35,002.15
59 $35,002.15 $511.62 $0.00 $197.91 $35,711.68
60 $35,711.68 $511.62 $0.00 $201.92 $36,425.22
61 $36,425.22 $511.62 $0.00 $205.95 $37,142.79
62 $37,142.79 $511.62 $0.00 $210.01 $37,864.42
63 $37,864.42 $511.62 $0.00 $214.09 $38,590.13
64 $38,590.13 $511.62 $0.00 $218.19 $39,319.94
65 $39,319.94 $511.62 $0.00 $222.32 $40,053.88
66 $40,053.88 $511.62 $0.00 $226.47 $40,791.97
67 $40,791.97 $511.62 $0.00 $230.64 $41,534.23
68 $41,534.23 $511.62 $0.00 $234.84 $42,280.69
69 $42,280.69 $511.62 $0.00 $239.06 $43,031.37
70 $43,031.37 $511.62 $0.00 $243.31 $43,786.30
71 $43,786.30 $511.62 $0.00 $247.57 $44,545.49
72 $44,545.49 $511.62 $0.00 $251.87 $45,308.98
73 $45,308.98 $511.62 $0.00 $256.18 $46,076.78
74 $46,076.78 $511.62 $0.00 $260.52 $46,848.92
75 $46,848.92 $511.62 $0.00 $264.89 $47,625.43
76 $47,625.43 $511.62 $0.00 $269.28 $48,406.33
77 $48,406.33 $511.62 $0.00 $273.70 $49,191.65
78 $49,191.65 $511.62 $0.00 $278.14 $49,981.41
79 $49,981.41 $511.62 $0.00 $282.60 $50,775.63
80 $50,775.63 $511.62 $0.00 $287.09 $51,574.34
81 $51,574.34 $511.62 $0.00 $291.61 $52,377.57
82 $52,377.57 $511.62 $0.00 $296.15 $53,185.34
83 $53,185.34 $511.62 $0.00 $300.72 $53,997.68
84 $53,997.68 $511.62 $0.00 $305.31 $54,814.61
85 $54,814.61 $511.62 $0.00 $309.93 $55,636.16
86 $55,636.16 $511.62 $0.00 $314.57 $56,462.35
87 $56,462.35 $511.62 $0.00 $319.25 $57,293.22
88 $57,293.22 $511.62 $0.00 $323.94 $58,128.78
89 $58,128.78 $511.62 $0.00 $328.67 $58,969.07
90 $58,969.07 $511.62 $0.00 $333.42 $59,814.11
91 $59,814.11 $511.62 $0.00 $338.20 $60,663.93
92 $60,663.93 $511.62 $0.00 $343.00 $61,518.55
93 $61,518.55 $511.62 $0.00 $347.83 $62,378.00
94 $62,378.00 $511.62 $0.00 $352.69 $63,242.31
95 $63,242.31 $511.62 $0.00 $357.58 $64,111.51
96 $64,111.51 $511.62 $0.00 $362.50 $64,985.63
97 $64,985.63 $511.62 $0.00 $367.44 $65,864.69
98 $65,864.69 $511.62 $0.00 $372.41 $66,748.72
99 $66,748.72 $511.62 $0.00 $377.41 $67,637.75
100 $67,637.75 $511.62 $0.00 $382.43 $68,531.80
101 $68,531.80 $511.62 $0.00 $387.49 $69,430.91
102 $69,430.91 $511.62 $0.00 $392.57 $70,335.10
103 $70,335.10 $511.62 $0.00 $397.68 $71,244.40
104 $71,244.40 $511.62 $0.00 $402.83 $72,158.85
105 $72,158.85 $511.62 $0.00 $408.00 $73,078.47
106 $73,078.47 $511.62 $0.00 $413.20 $74,003.29
107 $74,003.29 $511.62 $0.00 $418.43 $74,933.34
108 $74,933.34 $511.62 $0.00 $423.68 $75,868.64
109 $75,868.64 $511.62 $0.00 $428.97 $76,809.23
110 $76,809.23 $511.62 $0.00 $434.29 $77,755.14
111 $77,755.14 $511.62 $0.00 $439.64 $78,706.40
112 $78,706.40 $511.62 $0.00 $445.02 $79,663.04
113 $79,663.04 $511.62 $0.00 $450.43 $80,625.09
114 $80,625.09 $511.62 $0.00 $455.87 $81,592.58
115 $81,592.58 $511.62 $0.00 $461.34 $82,565.54
116 $82,565.54 $511.62 $0.00 $466.84 $83,544.00
117 $83,544.00 $511.62 $0.00 $472.37 $84,527.99
118 $84,527.99 $511.62 $0.00 $477.93 $85,517.54
119 $85,517.54 $511.62 $0.00 $483.53 $86,512.69
120 $86,512.69 $511.62 $0.00 $489.16 $87,513.47
121 $87,513.47 $511.62 $0.00 $494.81 $88,519.90
122 $88,519.90 $511.62 $0.00 $500.50 $89,532.02
123 $89,532.02 $511.62 $0.00 $506.23 $90,549.87
124 $90,549.87 $511.62 $0.00 $511.98 $91,573.47
125 $91,573.47 $511.62 $0.00 $517.77 $92,602.86
126 $92,602.86 $511.62 $0.00 $523.59 $93,638.07
127 $93,638.07 $511.62 $0.00 $529.44 $94,679.13
128 $94,679.13 $511.62 $0.00 $535.33 $95,726.08
129 $95,726.08 $511.62 $0.00 $541.25 $96,778.95
130 $96,778.95 $511.62 $0.00 $547.20 $97,837.77
131 $97,837.77 $511.62 $0.00 $553.19 $98,902.58
132 $98,902.58 $511.62 $0.00 $559.21 $99,973.41
133 $99,973.41 $511.62 $0.00 $565.26 $101,050.29
134 $101,050.29 $511.62 $0.00 $571.35 $102,133.26
135 $102,133.26 $511.62 $0.00 $577.48 $103,222.36
136 $103,222.36 $511.62 $0.00 $583.63 $104,317.61
137 $104,317.61 $511.62 $0.00 $589.83 $105,419.06
138 $105,419.06 $511.62 $0.00 $596.05 $106,526.73
139 $106,526.73 $511.62 $0.00 $602.32 $107,640.67
140 $107,640.67 $511.62 $0.00 $608.62 $108,760.91
141 $108,760.91 $511.62 $0.00 $614.95 $109,887.48
142 $109,887.48 $511.62 $0.00 $621.32 $111,020.42
143 $111,020.42 $511.62 $0.00 $627.73 $112,159.77
144 $112,159.77 $511.62 $0.00 $634.17 $113,305.56
145 $113,305.56 $511.62 $0.00 $640.65 $114,457.83
146 $114,457.83 $511.62 $0.00 $647.16 $115,616.61
147 $115,616.61 $511.62 $0.00 $653.71 $116,781.94
148 $116,781.94 $511.62 $0.00 $660.30 $117,953.86
149 $117,953.86 $511.62 $0.00 $666.93 $119,132.41
150 $119,132.41 $511.62 $0.00 $673.59 $120,317.62
151 $120,317.62 $511.62 $0.00 $680.29 $121,509.53
152 $121,509.53 $511.62 $0.00 $687.03 $122,708.18
153 $122,708.18 $511.62 $0.00 $693.81 $123,913.61
154 $123,913.61 $511.62 $0.00 $700.63 $125,125.86
155 $125,125.86 $511.62 $0.00 $707.48 $126,344.96
156 $126,344.96 $511.62 $0.00 $714.37 $127,570.95
157 $127,570.95 $511.62 $0.00 $721.30 $128,803.87
158 $128,803.87 $511.62 $0.00 $728.28 $130,043.77
159 $130,043.77 $511.62 $0.00 $735.29 $131,290.68
160 $131,290.68 $511.62 $0.00 $742.34 $132,544.64
161 $132,544.64 $511.62 $0.00 $749.43 $133,805.69
162 $133,805.69 $511.62 $0.00 $756.56 $135,073.87
163 $135,073.87 $511.62 $0.00 $763.73 $136,349.22
164 $136,349.22 $511.62 $0.00 $770.94 $137,631.78
165 $137,631.78 $511.62 $0.00 $778.19 $138,921.59
166 $138,921.59 $511.62 $0.00 $785.48 $140,218.69
167 $140,218.69 $511.62 $0.00 $792.82 $141,523.13
168 $141,523.13 $511.62 $0.00 $800.19 $142,834.94
169 $142,834.94 $511.62 $0.00 $807.61 $144,154.17
170 $144,154.17 $511.62 $0.00 $815.07 $145,480.86
171 $145,480.86 $511.62 $0.00 $822.57 $146,815.05
172 $146,815.05 $511.62 $0.00 $830.11 $148,156.78
173 $148,156.78 $511.62 $0.00 $837.70 $149,506.10
174 $149,506.10 $511.62 $0.00 $845.33 $150,863.05
175 $150,863.05 $511.62 $0.00 $853.00 $152,227.67
176 $152,227.67 $511.62 $0.00 $860.72 $153,600.01
177 $153,600.01 $511.62 $0.00 $868.48 $154,980.11
178 $154,980.11 $511.62 $0.00 $876.28 $156,368.01
179 $156,368.01 $511.62 $0.00 $884.13 $157,763.76
180 $157,763.76 $511.62 $0.00 $892.02 $159,167.40
181 $159,167.40 $511.62 $0.00 $899.96 $160,578.98
182 $160,578.98 $511.62 $0.00 $907.94 $161,998.54
183 $161,998.54 $511.62 $0.00 $915.96 $163,426.12
184 $163,426.12 $511.62 $0.00 $924.04 $164,861.78
185 $164,861.78 $511.62 $0.00 $932.15 $166,305.55
186 $166,305.55 $511.62 $0.00 $940.32 $167,757.49
187 $167,757.49 $511.62 $0.00 $948.53 $169,217.64
188 $169,217.64 $511.62 $0.00 $956.78 $170,686.04
189 $170,686.04 $511.62 $0.00 $965.08 $172,162.74
190 $172,162.74 $511.62 $0.00 $973.43 $173,647.79
191 $173,647.79 $511.62 $0.00 $981.83 $175,141.24
192 $175,141.24 $511.62 $0.00 $990.27 $176,643.13
193 $176,643.13 $511.62 $0.00 $998.77 $178,153.52
194 $178,153.52 $511.62 $0.00 $1,007.31 $179,672.45
195 $179,672.45 $511.62 $0.00 $1,015.89 $181,199.96
196 $181,199.96 $511.62 $0.00 $1,024.53 $182,736.11
197 $182,736.11 $511.62 $0.00 $1,033.22 $184,280.95
198 $184,280.95 $511.62 $0.00 $1,041.95 $185,834.52
199 $185,834.52 $511.62 $0.00 $1,050.74 $187,396.88
200 $187,396.88 $511.62 $0.00 $1,059.57 $188,968.07
201 $188,968.07 $511.62 $0.00 $1,068.45 $190,548.14
202 $190,548.14 $511.62 $0.00 $1,077.39 $192,137.15
203 $192,137.15 $511.62 $0.00 $1,086.37 $193,735.14
204 $193,735.14 $511.62 $0.00 $1,095.41 $195,342.17
205 $195,342.17 $511.62 $0.00 $1,104.49 $196,958.28
206 $196,958.28 $511.62 $0.00 $1,113.63 $198,583.53
207 $198,583.53 $511.62 $0.00 $1,122.82 $200,217.97
208 $200,217.97 $511.62 $0.00 $1,132.06 $201,861.65
209 $201,861.65 $511.62 $0.00 $1,141.36 $203,514.63
210 $203,514.63 $511.62 $0.00 $1,150.70 $205,176.95
211 $205,176.95 $511.62 $0.00 $1,160.10 $206,848.67
212 $206,848.67 $511.62 $0.00 $1,169.55 $208,529.84
213 $208,529.84 $511.62 $0.00 $1,179.06 $210,220.52
214 $210,220.52 $511.62 $0.00 $1,188.62 $211,920.76
215 $211,920.76 $511.62 $0.00 $1,198.23 $213,630.61
216 $213,630.61 $511.62 $0.00 $1,207.90 $215,350.13
217 $215,350.13 $511.62 $59,982.58 $1,217.62 $157,096.79
218 $157,096.79 $511.62 $0.00 $888.25 $158,496.66
219 $158,496.66 $511.62 $0.00 $896.16 $159,904.44
220 $159,904.44 $511.62 $0.00 $904.12 $161,320.18
221 $161,320.18 $511.62 $0.00 $912.13 $162,743.93
222 $162,743.93 $511.62 $0.00 $920.18 $164,175.73
223 $164,175.73 $511.62 $0.00 $928.27 $165,615.62
224 $165,615.62 $511.62 $0.00 $936.41 $167,063.65
225 $167,063.65 $511.62 $0.00 $944.60 $168,519.87
226 $168,519.87 $511.62 $0.00 $952.84 $169,984.33
227 $169,984.33 $511.62 $0.00 $961.12 $171,457.07
228 $171,457.07 $511.62 $0.00 $969.44 $172,938.13
229 $172,938.13 $511.62 $62,981.71 $977.82 $111,445.86
230 $111,445.86 $511.62 $0.00 $630.13 $112,587.61
231 $112,587.61 $511.62 $0.00 $636.59 $113,735.82
232 $113,735.82 $511.62 $0.00 $643.08 $114,890.52
233 $114,890.52 $511.62 $0.00 $649.61 $116,051.75
234 $116,051.75 $511.62 $0.00 $656.17 $117,219.54
235 $117,219.54 $511.62 $0.00 $662.78 $118,393.94
236 $118,393.94 $511.62 $0.00 $669.42 $119,574.98
237 $119,574.98 $511.62 $0.00 $676.09 $120,762.69
238 $120,762.69 $511.62 $0.00 $682.81 $121,957.12
239 $121,957.12 $511.62 $0.00 $689.56 $123,158.30
240 $123,158.30 $511.62 $0.00 $696.35 $124,366.27
241 $124,366.27 $511.62 $66,130.79 $703.18 $59,450.28
242 $59,450.28 $511.62 $0.00 $336.14 $60,298.04
243 $60,298.04 $511.62 $0.00 $340.93 $61,150.59
244 $61,150.59 $511.62 $0.00 $345.75 $62,007.96
245 $62,007.96 $511.62 $0.00 $350.60 $62,870.18
246 $62,870.18 $511.62 $0.00 $355.48 $63,737.28
247 $63,737.28 $511.62 $0.00 $360.38 $64,609.28
248 $64,609.28 $511.62 $0.00 $365.31 $65,486.21
249 $65,486.21 $511.62 $0.00 $370.27 $66,368.10
250 $66,368.10 $511.62 $0.00 $375.25 $67,254.97
251 $67,254.97 $511.62 $0.00 $380.27 $68,146.86
252 $68,146.86 $511.62 $0.00 $385.31 $69,043.79
253 $69,043.79 $0.00 $69,437.33 $390.38 ($3.16)