Savings Plan and Future Cost Estimation for Philadelphia University

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$150,227
Monthly savings required$1,189

How much will it cost to send your child to Philadelphia University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $600,908.40 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $1,189.17 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$57,931.00
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 Philadelphia University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $1,189.17 $0.00 $0.00 $1,189.17
2 $1,189.17 $1,189.17 $0.00 $6.72 $2,385.06
3 $2,385.06 $1,189.17 $0.00 $13.49 $3,587.72
4 $3,587.72 $1,189.17 $0.00 $20.29 $4,797.18
5 $4,797.18 $1,189.17 $0.00 $27.12 $6,013.47
6 $6,013.47 $1,189.17 $0.00 $34.00 $7,236.64
7 $7,236.64 $1,189.17 $0.00 $40.92 $8,466.73
8 $8,466.73 $1,189.17 $0.00 $47.87 $9,703.77
9 $9,703.77 $1,189.17 $0.00 $54.87 $10,947.81
10 $10,947.81 $1,189.17 $0.00 $61.90 $12,198.88
11 $12,198.88 $1,189.17 $0.00 $68.97 $13,457.02
12 $13,457.02 $1,189.17 $0.00 $76.09 $14,722.28
13 $14,722.28 $1,189.17 $0.00 $83.24 $15,994.69
14 $15,994.69 $1,189.17 $0.00 $90.44 $17,274.30
15 $17,274.30 $1,189.17 $0.00 $97.67 $18,561.14
16 $18,561.14 $1,189.17 $0.00 $104.95 $19,855.26
17 $19,855.26 $1,189.17 $0.00 $112.26 $21,156.69
18 $21,156.69 $1,189.17 $0.00 $119.62 $22,465.48
19 $22,465.48 $1,189.17 $0.00 $127.02 $23,781.67
20 $23,781.67 $1,189.17 $0.00 $134.47 $25,105.31
21 $25,105.31 $1,189.17 $0.00 $141.95 $26,436.43
22 $26,436.43 $1,189.17 $0.00 $149.48 $27,775.08
23 $27,775.08 $1,189.17 $0.00 $157.04 $29,121.29
24 $29,121.29 $1,189.17 $0.00 $164.66 $30,475.12
25 $30,475.12 $1,189.17 $0.00 $172.31 $31,836.60
26 $31,836.60 $1,189.17 $0.00 $180.01 $33,205.78
27 $33,205.78 $1,189.17 $0.00 $187.75 $34,582.70
28 $34,582.70 $1,189.17 $0.00 $195.54 $35,967.41
29 $35,967.41 $1,189.17 $0.00 $203.36 $37,359.94
30 $37,359.94 $1,189.17 $0.00 $211.24 $38,760.35
31 $38,760.35 $1,189.17 $0.00 $219.16 $40,168.68
32 $40,168.68 $1,189.17 $0.00 $227.12 $41,584.97
33 $41,584.97 $1,189.17 $0.00 $235.13 $43,009.27
34 $43,009.27 $1,189.17 $0.00 $243.18 $44,441.62
35 $44,441.62 $1,189.17 $0.00 $251.28 $45,882.07
36 $45,882.07 $1,189.17 $0.00 $259.42 $47,330.66
37 $47,330.66 $1,189.17 $0.00 $267.61 $48,787.44
38 $48,787.44 $1,189.17 $0.00 $275.85 $50,252.46
39 $50,252.46 $1,189.17 $0.00 $284.13 $51,725.76
40 $51,725.76 $1,189.17 $0.00 $292.46 $53,207.39
41 $53,207.39 $1,189.17 $0.00 $300.84 $54,697.40
42 $54,697.40 $1,189.17 $0.00 $309.27 $56,195.84
43 $56,195.84 $1,189.17 $0.00 $317.74 $57,702.75
44 $57,702.75 $1,189.17 $0.00 $326.26 $59,218.18
45 $59,218.18 $1,189.17 $0.00 $334.83 $60,742.18
46 $60,742.18 $1,189.17 $0.00 $343.45 $62,274.80
47 $62,274.80 $1,189.17 $0.00 $352.11 $63,816.08
48 $63,816.08 $1,189.17 $0.00 $360.83 $65,366.08
49 $65,366.08 $1,189.17 $0.00 $369.59 $66,924.84
50 $66,924.84 $1,189.17 $0.00 $378.40 $68,492.41
51 $68,492.41 $1,189.17 $0.00 $387.27 $70,068.85
52 $70,068.85 $1,189.17 $0.00 $396.18 $71,654.20
53 $71,654.20 $1,189.17 $0.00 $405.14 $73,248.51
54 $73,248.51 $1,189.17 $0.00 $414.16 $74,851.84
55 $74,851.84 $1,189.17 $0.00 $423.22 $76,464.23
56 $76,464.23 $1,189.17 $0.00 $432.34 $78,085.74
57 $78,085.74 $1,189.17 $0.00 $441.51 $79,716.42
58 $79,716.42 $1,189.17 $0.00 $450.73 $81,356.32
59 $81,356.32 $1,189.17 $0.00 $460.00 $83,005.49
60 $83,005.49 $1,189.17 $0.00 $469.33 $84,663.99
61 $84,663.99 $1,189.17 $0.00 $478.70 $86,331.86
62 $86,331.86 $1,189.17 $0.00 $488.13 $88,009.16
63 $88,009.16 $1,189.17 $0.00 $497.62 $89,695.95
64 $89,695.95 $1,189.17 $0.00 $507.15 $91,392.27
65 $91,392.27 $1,189.17 $0.00 $516.75 $93,098.19
66 $93,098.19 $1,189.17 $0.00 $526.39 $94,813.75
67 $94,813.75 $1,189.17 $0.00 $536.09 $96,539.01
68 $96,539.01 $1,189.17 $0.00 $545.85 $98,274.03
69 $98,274.03 $1,189.17 $0.00 $555.66 $100,018.86
70 $100,018.86 $1,189.17 $0.00 $565.52 $101,773.55
71 $101,773.55 $1,189.17 $0.00 $575.44 $103,538.16
72 $103,538.16 $1,189.17 $0.00 $585.42 $105,312.75
73 $105,312.75 $1,189.17 $0.00 $595.45 $107,097.37
74 $107,097.37 $1,189.17 $0.00 $605.54 $108,892.08
75 $108,892.08 $1,189.17 $0.00 $615.69 $110,696.94
76 $110,696.94 $1,189.17 $0.00 $625.90 $112,512.01
77 $112,512.01 $1,189.17 $0.00 $636.16 $114,337.34
78 $114,337.34 $1,189.17 $0.00 $646.48 $116,172.99
79 $116,172.99 $1,189.17 $0.00 $656.86 $118,019.02
80 $118,019.02 $1,189.17 $0.00 $667.30 $119,875.49
81 $119,875.49 $1,189.17 $0.00 $677.79 $121,742.45
82 $121,742.45 $1,189.17 $0.00 $688.35 $123,619.97
83 $123,619.97 $1,189.17 $0.00 $698.97 $125,508.11
84 $125,508.11 $1,189.17 $0.00 $709.64 $127,406.92
85 $127,406.92 $1,189.17 $0.00 $720.38 $129,316.47
86 $129,316.47 $1,189.17 $0.00 $731.17 $131,236.81
87 $131,236.81 $1,189.17 $0.00 $742.03 $133,168.01
88 $133,168.01 $1,189.17 $0.00 $752.95 $135,110.13
89 $135,110.13 $1,189.17 $0.00 $763.93 $137,063.23
90 $137,063.23 $1,189.17 $0.00 $774.98 $139,027.38
91 $139,027.38 $1,189.17 $0.00 $786.08 $141,002.63
92 $141,002.63 $1,189.17 $0.00 $797.25 $142,989.05
93 $142,989.05 $1,189.17 $0.00 $808.48 $144,986.70
94 $144,986.70 $1,189.17 $0.00 $819.78 $146,995.65
95 $146,995.65 $1,189.17 $0.00 $831.13 $149,015.95
96 $149,015.95 $1,189.17 $0.00 $842.56 $151,047.68
97 $151,047.68 $1,189.17 $0.00 $854.05 $153,090.90
98 $153,090.90 $1,189.17 $0.00 $865.60 $155,145.67
99 $155,145.67 $1,189.17 $0.00 $877.22 $157,212.06
100 $157,212.06 $1,189.17 $0.00 $888.90 $159,290.13
101 $159,290.13 $1,189.17 $0.00 $900.65 $161,379.95
102 $161,379.95 $1,189.17 $0.00 $912.47 $163,481.59
103 $163,481.59 $1,189.17 $0.00 $924.35 $165,595.11
104 $165,595.11 $1,189.17 $0.00 $936.30 $167,720.58
105 $167,720.58 $1,189.17 $0.00 $948.32 $169,858.07
106 $169,858.07 $1,189.17 $0.00 $960.40 $172,007.64
107 $172,007.64 $1,189.17 $0.00 $972.56 $174,169.37
108 $174,169.37 $1,189.17 $0.00 $984.78 $176,343.32
109 $176,343.32 $1,189.17 $0.00 $997.07 $178,529.56
110 $178,529.56 $1,189.17 $0.00 $1,009.43 $180,728.16
111 $180,728.16 $1,189.17 $0.00 $1,021.86 $182,939.19
112 $182,939.19 $1,189.17 $0.00 $1,034.36 $185,162.72
113 $185,162.72 $1,189.17 $0.00 $1,046.94 $187,398.83
114 $187,398.83 $1,189.17 $0.00 $1,059.58 $189,647.58
115 $189,647.58 $1,189.17 $0.00 $1,072.29 $191,909.04
116 $191,909.04 $1,189.17 $0.00 $1,085.08 $194,183.29
117 $194,183.29 $1,189.17 $0.00 $1,097.94 $196,470.40
118 $196,470.40 $1,189.17 $0.00 $1,110.87 $198,770.44
119 $198,770.44 $1,189.17 $0.00 $1,123.88 $201,083.49
120 $201,083.49 $1,189.17 $0.00 $1,136.96 $203,409.62
121 $203,409.62 $1,189.17 $0.00 $1,150.11 $205,748.90
122 $205,748.90 $1,189.17 $0.00 $1,163.33 $208,101.40
123 $208,101.40 $1,189.17 $0.00 $1,176.64 $210,467.21
124 $210,467.21 $1,189.17 $0.00 $1,190.01 $212,846.39
125 $212,846.39 $1,189.17 $0.00 $1,203.46 $215,239.02
126 $215,239.02 $1,189.17 $0.00 $1,216.99 $217,645.18
127 $217,645.18 $1,189.17 $0.00 $1,230.60 $220,064.95
128 $220,064.95 $1,189.17 $0.00 $1,244.28 $222,498.40
129 $222,498.40 $1,189.17 $0.00 $1,258.04 $224,945.61
130 $224,945.61 $1,189.17 $0.00 $1,271.88 $227,406.66
131 $227,406.66 $1,189.17 $0.00 $1,285.79 $229,881.62
132 $229,881.62 $1,189.17 $0.00 $1,299.78 $232,370.57
133 $232,370.57 $1,189.17 $0.00 $1,313.86 $234,873.60
134 $234,873.60 $1,189.17 $0.00 $1,328.01 $237,390.78
135 $237,390.78 $1,189.17 $0.00 $1,342.24 $239,922.19
136 $239,922.19 $1,189.17 $0.00 $1,356.55 $242,467.91
137 $242,467.91 $1,189.17 $0.00 $1,370.95 $245,028.03
138 $245,028.03 $1,189.17 $0.00 $1,385.42 $247,602.62
139 $247,602.62 $1,189.17 $0.00 $1,399.98 $250,191.77
140 $250,191.77 $1,189.17 $0.00 $1,414.62 $252,795.56
141 $252,795.56 $1,189.17 $0.00 $1,429.34 $255,414.07
142 $255,414.07 $1,189.17 $0.00 $1,444.15 $258,047.39
143 $258,047.39 $1,189.17 $0.00 $1,459.04 $260,695.60
144 $260,695.60 $1,189.17 $0.00 $1,474.01 $263,358.78
145 $263,358.78 $1,189.17 $0.00 $1,489.07 $266,037.02
146 $266,037.02 $1,189.17 $0.00 $1,504.21 $268,730.40
147 $268,730.40 $1,189.17 $0.00 $1,519.44 $271,439.01
148 $271,439.01 $1,189.17 $0.00 $1,534.76 $274,162.94
149 $274,162.94 $1,189.17 $0.00 $1,550.16 $276,902.27
150 $276,902.27 $1,189.17 $0.00 $1,565.65 $279,657.09
151 $279,657.09 $1,189.17 $0.00 $1,581.22 $282,427.48
152 $282,427.48 $1,189.17 $0.00 $1,596.89 $285,213.54
153 $285,213.54 $1,189.17 $0.00 $1,612.64 $288,015.35
154 $288,015.35 $1,189.17 $0.00 $1,628.48 $290,833.00
155 $290,833.00 $1,189.17 $0.00 $1,644.41 $293,666.58
156 $293,666.58 $1,189.17 $0.00 $1,660.43 $296,516.18
157 $296,516.18 $1,189.17 $0.00 $1,676.55 $299,381.90
158 $299,381.90 $1,189.17 $0.00 $1,692.75 $302,263.82
159 $302,263.82 $1,189.17 $0.00 $1,709.04 $305,162.03
160 $305,162.03 $1,189.17 $0.00 $1,725.43 $308,076.63
161 $308,076.63 $1,189.17 $0.00 $1,741.91 $311,007.71
162 $311,007.71 $1,189.17 $0.00 $1,758.48 $313,955.36
163 $313,955.36 $1,189.17 $0.00 $1,775.15 $316,919.68
164 $316,919.68 $1,189.17 $0.00 $1,791.91 $319,900.76
165 $319,900.76 $1,189.17 $0.00 $1,808.77 $322,898.70
166 $322,898.70 $1,189.17 $0.00 $1,825.72 $325,913.59
167 $325,913.59 $1,189.17 $0.00 $1,842.76 $328,945.52
168 $328,945.52 $1,189.17 $0.00 $1,859.91 $331,994.60
169 $331,994.60 $1,189.17 $0.00 $1,877.15 $335,060.92
170 $335,060.92 $1,189.17 $0.00 $1,894.48 $338,144.57
171 $338,144.57 $1,189.17 $0.00 $1,911.92 $341,245.66
172 $341,245.66 $1,189.17 $0.00 $1,929.45 $344,364.28
173 $344,364.28 $1,189.17 $0.00 $1,947.09 $347,500.54
174 $347,500.54 $1,189.17 $0.00 $1,964.82 $350,654.53
175 $350,654.53 $1,189.17 $0.00 $1,982.65 $353,826.35
176 $353,826.35 $1,189.17 $0.00 $2,000.59 $357,016.11
177 $357,016.11 $1,189.17 $0.00 $2,018.62 $360,223.90
178 $360,223.90 $1,189.17 $0.00 $2,036.76 $363,449.83
179 $363,449.83 $1,189.17 $0.00 $2,055.00 $366,694.00
180 $366,694.00 $1,189.17 $0.00 $2,073.34 $369,956.51
181 $369,956.51 $1,189.17 $0.00 $2,091.79 $373,237.47
182 $373,237.47 $1,189.17 $0.00 $2,110.34 $376,536.98
183 $376,536.98 $1,189.17 $0.00 $2,128.99 $379,855.14
184 $379,855.14 $1,189.17 $0.00 $2,147.76 $383,192.07
185 $383,192.07 $1,189.17 $0.00 $2,166.62 $386,547.86
186 $386,547.86 $1,189.17 $0.00 $2,185.60 $389,922.63
187 $389,922.63 $1,189.17 $0.00 $2,204.68 $393,316.48
188 $393,316.48 $1,189.17 $0.00 $2,223.87 $396,729.52
189 $396,729.52 $1,189.17 $0.00 $2,243.17 $400,161.86
190 $400,161.86 $1,189.17 $0.00 $2,262.57 $403,613.60
191 $403,613.60 $1,189.17 $0.00 $2,282.09 $407,084.86
192 $407,084.86 $1,189.17 $0.00 $2,301.72 $410,575.75
193 $410,575.75 $1,189.17 $0.00 $2,321.45 $414,086.37
194 $414,086.37 $1,189.17 $0.00 $2,341.30 $417,616.84
195 $417,616.84 $1,189.17 $0.00 $2,361.27 $421,167.28
196 $421,167.28 $1,189.17 $0.00 $2,381.34 $424,737.79
197 $424,737.79 $1,189.17 $0.00 $2,401.53 $428,328.49
198 $428,328.49 $1,189.17 $0.00 $2,421.83 $431,939.49
199 $431,939.49 $1,189.17 $0.00 $2,442.25 $435,570.91
200 $435,570.91 $1,189.17 $0.00 $2,462.78 $439,222.86
201 $439,222.86 $1,189.17 $0.00 $2,483.43 $442,895.46
202 $442,895.46 $1,189.17 $0.00 $2,504.20 $446,588.83
203 $446,588.83 $1,189.17 $0.00 $2,525.08 $450,303.08
204 $450,303.08 $1,189.17 $0.00 $2,546.08 $454,038.33
205 $454,038.33 $1,189.17 $0.00 $2,567.20 $457,794.70
206 $457,794.70 $1,189.17 $0.00 $2,588.44 $461,572.31
207 $461,572.31 $1,189.17 $0.00 $2,609.80 $465,371.28
208 $465,371.28 $1,189.17 $0.00 $2,631.28 $469,191.73
209 $469,191.73 $1,189.17 $0.00 $2,652.88 $473,033.78
210 $473,033.78 $1,189.17 $0.00 $2,674.60 $476,897.55
211 $476,897.55 $1,189.17 $0.00 $2,696.45 $480,783.17
212 $480,783.17 $1,189.17 $0.00 $2,718.42 $484,690.76
213 $484,690.76 $1,189.17 $0.00 $2,740.51 $488,620.44
214 $488,620.44 $1,189.17 $0.00 $2,762.73 $492,572.34
215 $492,572.34 $1,189.17 $0.00 $2,785.08 $496,546.59
216 $496,546.59 $1,189.17 $0.00 $2,807.55 $500,543.31
217 $500,543.31 $1,189.17 $139,417.86 $2,830.14 $365,144.76
218 $365,144.76 $1,189.17 $0.00 $2,064.58 $368,398.51
219 $368,398.51 $1,189.17 $0.00 $2,082.98 $371,670.66
220 $371,670.66 $1,189.17 $0.00 $2,101.48 $374,961.31
221 $374,961.31 $1,189.17 $0.00 $2,120.09 $378,270.57
222 $378,270.57 $1,189.17 $0.00 $2,138.80 $381,598.54
223 $381,598.54 $1,189.17 $0.00 $2,157.61 $384,945.32
224 $384,945.32 $1,189.17 $0.00 $2,176.54 $388,311.03
225 $388,311.03 $1,189.17 $0.00 $2,195.57 $391,695.77
226 $391,695.77 $1,189.17 $0.00 $2,214.70 $395,099.64
227 $395,099.64 $1,189.17 $0.00 $2,233.95 $398,522.76
228 $398,522.76 $1,189.17 $0.00 $2,253.31 $401,965.24
229 $401,965.24 $1,189.17 $146,388.75 $2,272.77 $259,038.43
230 $259,038.43 $1,189.17 $0.00 $1,464.64 $261,692.24
231 $261,692.24 $1,189.17 $0.00 $1,479.65 $264,361.06
232 $264,361.06 $1,189.17 $0.00 $1,494.74 $267,044.97
233 $267,044.97 $1,189.17 $0.00 $1,509.91 $269,744.05
234 $269,744.05 $1,189.17 $0.00 $1,525.17 $272,458.39
235 $272,458.39 $1,189.17 $0.00 $1,540.52 $275,188.08
236 $275,188.08 $1,189.17 $0.00 $1,555.95 $277,933.20
237 $277,933.20 $1,189.17 $0.00 $1,571.47 $280,693.84
238 $280,693.84 $1,189.17 $0.00 $1,587.08 $283,470.09
239 $283,470.09 $1,189.17 $0.00 $1,602.78 $286,262.04
240 $286,262.04 $1,189.17 $0.00 $1,618.57 $289,069.78
241 $289,069.78 $1,189.17 $153,708.19 $1,634.44 $138,185.20
242 $138,185.20 $1,189.17 $0.00 $781.32 $140,155.69
243 $140,155.69 $1,189.17 $0.00 $792.46 $142,137.32
244 $142,137.32 $1,189.17 $0.00 $803.67 $144,130.16
245 $144,130.16 $1,189.17 $0.00 $814.93 $146,134.26
246 $146,134.26 $1,189.17 $0.00 $826.26 $148,149.69
247 $148,149.69 $1,189.17 $0.00 $837.66 $150,176.52
248 $150,176.52 $1,189.17 $0.00 $849.12 $152,214.81
249 $152,214.81 $1,189.17 $0.00 $860.64 $154,264.62
250 $154,264.62 $1,189.17 $0.00 $872.23 $156,326.02
251 $156,326.02 $1,189.17 $0.00 $883.89 $158,399.08
252 $158,399.08 $1,189.17 $0.00 $895.61 $160,483.86
253 $160,483.86 $0.00 $161,393.60 $907.40 ($2.34)