Savings Plan and Future Cost Estimation for Waynesburg University

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$103,417
Monthly savings required$819

How much will it cost to send your child to Waynesburg University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $413,668.45 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $818.62 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$39,880.00
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 Waynesburg University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $818.62 $0.00 $0.00 $818.62
2 $818.62 $818.62 $0.00 $4.63 $1,641.87
3 $1,641.87 $818.62 $0.00 $9.28 $2,469.77
4 $2,469.77 $818.62 $0.00 $13.96 $3,302.35
5 $3,302.35 $818.62 $0.00 $18.67 $4,139.64
6 $4,139.64 $818.62 $0.00 $23.41 $4,981.67
7 $4,981.67 $818.62 $0.00 $28.17 $5,828.46
8 $5,828.46 $818.62 $0.00 $32.95 $6,680.03
9 $6,680.03 $818.62 $0.00 $37.77 $7,536.42
10 $7,536.42 $818.62 $0.00 $42.61 $8,397.65
11 $8,397.65 $818.62 $0.00 $47.48 $9,263.75
12 $9,263.75 $818.62 $0.00 $52.38 $10,134.75
13 $10,134.75 $818.62 $0.00 $57.30 $11,010.67
14 $11,010.67 $818.62 $0.00 $62.26 $11,891.55
15 $11,891.55 $818.62 $0.00 $67.24 $12,777.41
16 $12,777.41 $818.62 $0.00 $72.25 $13,668.28
17 $13,668.28 $818.62 $0.00 $77.28 $14,564.18
18 $14,564.18 $818.62 $0.00 $82.35 $15,465.15
19 $15,465.15 $818.62 $0.00 $87.44 $16,371.21
20 $16,371.21 $818.62 $0.00 $92.57 $17,282.40
21 $17,282.40 $818.62 $0.00 $97.72 $18,198.74
22 $18,198.74 $818.62 $0.00 $102.90 $19,120.26
23 $19,120.26 $818.62 $0.00 $108.11 $20,046.99
24 $20,046.99 $818.62 $0.00 $113.35 $20,978.96
25 $20,978.96 $818.62 $0.00 $118.62 $21,916.20
26 $21,916.20 $818.62 $0.00 $123.92 $22,858.74
27 $22,858.74 $818.62 $0.00 $129.25 $23,806.61
28 $23,806.61 $818.62 $0.00 $134.61 $24,759.84
29 $24,759.84 $818.62 $0.00 $140.00 $25,718.46
30 $25,718.46 $818.62 $0.00 $145.42 $26,682.50
31 $26,682.50 $818.62 $0.00 $150.87 $27,651.99
32 $27,651.99 $818.62 $0.00 $156.35 $28,626.96
33 $28,626.96 $818.62 $0.00 $161.86 $29,607.44
34 $29,607.44 $818.62 $0.00 $167.40 $30,593.46
35 $30,593.46 $818.62 $0.00 $172.98 $31,585.06
36 $31,585.06 $818.62 $0.00 $178.59 $32,582.27
37 $32,582.27 $818.62 $0.00 $184.22 $33,585.11
38 $33,585.11 $818.62 $0.00 $189.90 $34,593.63
39 $34,593.63 $818.62 $0.00 $195.60 $35,607.85
40 $35,607.85 $818.62 $0.00 $201.33 $36,627.80
41 $36,627.80 $818.62 $0.00 $207.10 $37,653.52
42 $37,653.52 $818.62 $0.00 $212.90 $38,685.04
43 $38,685.04 $818.62 $0.00 $218.73 $39,722.39
44 $39,722.39 $818.62 $0.00 $224.60 $40,765.61
45 $40,765.61 $818.62 $0.00 $230.49 $41,814.72
46 $41,814.72 $818.62 $0.00 $236.43 $42,869.77
47 $42,869.77 $818.62 $0.00 $242.39 $43,930.78
48 $43,930.78 $818.62 $0.00 $248.39 $44,997.79
49 $44,997.79 $818.62 $0.00 $254.42 $46,070.83
50 $46,070.83 $818.62 $0.00 $260.49 $47,149.94
51 $47,149.94 $818.62 $0.00 $266.59 $48,235.15
52 $48,235.15 $818.62 $0.00 $272.73 $49,326.50
53 $49,326.50 $818.62 $0.00 $278.90 $50,424.02
54 $50,424.02 $818.62 $0.00 $285.10 $51,527.74
55 $51,527.74 $818.62 $0.00 $291.35 $52,637.71
56 $52,637.71 $818.62 $0.00 $297.62 $53,753.95
57 $53,753.95 $818.62 $0.00 $303.93 $54,876.50
58 $54,876.50 $818.62 $0.00 $310.28 $56,005.40
59 $56,005.40 $818.62 $0.00 $316.66 $57,140.68
60 $57,140.68 $818.62 $0.00 $323.08 $58,282.38
61 $58,282.38 $818.62 $0.00 $329.54 $59,430.54
62 $59,430.54 $818.62 $0.00 $336.03 $60,585.19
63 $60,585.19 $818.62 $0.00 $342.56 $61,746.37
64 $61,746.37 $818.62 $0.00 $349.12 $62,914.11
65 $62,914.11 $818.62 $0.00 $355.73 $64,088.46
66 $64,088.46 $818.62 $0.00 $362.37 $65,269.45
67 $65,269.45 $818.62 $0.00 $369.04 $66,457.11
68 $66,457.11 $818.62 $0.00 $375.76 $67,651.49
69 $67,651.49 $818.62 $0.00 $382.51 $68,852.62
70 $68,852.62 $818.62 $0.00 $389.30 $70,060.54
71 $70,060.54 $818.62 $0.00 $396.13 $71,275.29
72 $71,275.29 $818.62 $0.00 $403.00 $72,496.91
73 $72,496.91 $818.62 $0.00 $409.91 $73,725.44
74 $73,725.44 $818.62 $0.00 $416.85 $74,960.91
75 $74,960.91 $818.62 $0.00 $423.84 $76,203.37
76 $76,203.37 $818.62 $0.00 $430.86 $77,452.85
77 $77,452.85 $818.62 $0.00 $437.93 $78,709.40
78 $78,709.40 $818.62 $0.00 $445.03 $79,973.05
79 $79,973.05 $818.62 $0.00 $452.18 $81,243.85
80 $81,243.85 $818.62 $0.00 $459.36 $82,521.83
81 $82,521.83 $818.62 $0.00 $466.59 $83,807.04
82 $83,807.04 $818.62 $0.00 $473.86 $85,099.52
83 $85,099.52 $818.62 $0.00 $481.17 $86,399.31
84 $86,399.31 $818.62 $0.00 $488.51 $87,706.44
85 $87,706.44 $818.62 $0.00 $495.90 $89,020.96
86 $89,020.96 $818.62 $0.00 $503.34 $90,342.92
87 $90,342.92 $818.62 $0.00 $510.81 $91,672.35
88 $91,672.35 $818.62 $0.00 $518.33 $93,009.30
89 $93,009.30 $818.62 $0.00 $525.89 $94,353.81
90 $94,353.81 $818.62 $0.00 $533.49 $95,705.92
91 $95,705.92 $818.62 $0.00 $541.14 $97,065.68
92 $97,065.68 $818.62 $0.00 $548.82 $98,433.12
93 $98,433.12 $818.62 $0.00 $556.56 $99,808.30
94 $99,808.30 $818.62 $0.00 $564.33 $101,191.25
95 $101,191.25 $818.62 $0.00 $572.15 $102,582.02
96 $102,582.02 $818.62 $0.00 $580.01 $103,980.65
97 $103,980.65 $818.62 $0.00 $587.92 $105,387.19
98 $105,387.19 $818.62 $0.00 $595.87 $106,801.68
99 $106,801.68 $818.62 $0.00 $603.87 $108,224.17
100 $108,224.17 $818.62 $0.00 $611.92 $109,654.71
101 $109,654.71 $818.62 $0.00 $620.00 $111,093.33
102 $111,093.33 $818.62 $0.00 $628.14 $112,540.09
103 $112,540.09 $818.62 $0.00 $636.32 $113,995.03
104 $113,995.03 $818.62 $0.00 $644.54 $115,458.19
105 $115,458.19 $818.62 $0.00 $652.82 $116,929.63
106 $116,929.63 $818.62 $0.00 $661.14 $118,409.39
107 $118,409.39 $818.62 $0.00 $669.50 $119,897.51
108 $119,897.51 $818.62 $0.00 $677.92 $121,394.05
109 $121,394.05 $818.62 $0.00 $686.38 $122,899.05
110 $122,899.05 $818.62 $0.00 $694.89 $124,412.56
111 $124,412.56 $818.62 $0.00 $703.45 $125,934.63
112 $125,934.63 $818.62 $0.00 $712.05 $127,465.30
113 $127,465.30 $818.62 $0.00 $720.71 $129,004.63
114 $129,004.63 $818.62 $0.00 $729.41 $130,552.66
115 $130,552.66 $818.62 $0.00 $738.16 $132,109.44
116 $132,109.44 $818.62 $0.00 $746.97 $133,675.03
117 $133,675.03 $818.62 $0.00 $755.82 $135,249.47
118 $135,249.47 $818.62 $0.00 $764.72 $136,832.81
119 $136,832.81 $818.62 $0.00 $773.67 $138,425.10
120 $138,425.10 $818.62 $0.00 $782.68 $140,026.40
121 $140,026.40 $818.62 $0.00 $791.73 $141,636.75
122 $141,636.75 $818.62 $0.00 $800.83 $143,256.20
123 $143,256.20 $818.62 $0.00 $809.99 $144,884.81
124 $144,884.81 $818.62 $0.00 $819.20 $146,522.63
125 $146,522.63 $818.62 $0.00 $828.46 $148,169.71
126 $148,169.71 $818.62 $0.00 $837.77 $149,826.10
127 $149,826.10 $818.62 $0.00 $847.14 $151,491.86
128 $151,491.86 $818.62 $0.00 $856.56 $153,167.04
129 $153,167.04 $818.62 $0.00 $866.03 $154,851.69
130 $154,851.69 $818.62 $0.00 $875.55 $156,545.86
131 $156,545.86 $818.62 $0.00 $885.13 $158,249.61
132 $158,249.61 $818.62 $0.00 $894.77 $159,963.00
133 $159,963.00 $818.62 $0.00 $904.45 $161,686.07
134 $161,686.07 $818.62 $0.00 $914.20 $163,418.89
135 $163,418.89 $818.62 $0.00 $923.99 $165,161.50
136 $165,161.50 $818.62 $0.00 $933.85 $166,913.97
137 $166,913.97 $818.62 $0.00 $943.76 $168,676.35
138 $168,676.35 $818.62 $0.00 $953.72 $170,448.69
139 $170,448.69 $818.62 $0.00 $963.74 $172,231.05
140 $172,231.05 $818.62 $0.00 $973.82 $174,023.49
141 $174,023.49 $818.62 $0.00 $983.95 $175,826.06
142 $175,826.06 $818.62 $0.00 $994.15 $177,638.83
143 $177,638.83 $818.62 $0.00 $1,004.40 $179,461.85
144 $179,461.85 $818.62 $0.00 $1,014.70 $181,295.17
145 $181,295.17 $818.62 $0.00 $1,025.07 $183,138.86
146 $183,138.86 $818.62 $0.00 $1,035.49 $184,992.97
147 $184,992.97 $818.62 $0.00 $1,045.98 $186,857.57
148 $186,857.57 $818.62 $0.00 $1,056.52 $188,732.71
149 $188,732.71 $818.62 $0.00 $1,067.12 $190,618.45
150 $190,618.45 $818.62 $0.00 $1,077.78 $192,514.85
151 $192,514.85 $818.62 $0.00 $1,088.51 $194,421.98
152 $194,421.98 $818.62 $0.00 $1,099.29 $196,339.89
153 $196,339.89 $818.62 $0.00 $1,110.13 $198,268.64
154 $198,268.64 $818.62 $0.00 $1,121.04 $200,208.30
155 $200,208.30 $818.62 $0.00 $1,132.01 $202,158.93
156 $202,158.93 $818.62 $0.00 $1,143.04 $204,120.59
157 $204,120.59 $818.62 $0.00 $1,154.13 $206,093.34
158 $206,093.34 $818.62 $0.00 $1,165.28 $208,077.24
159 $208,077.24 $818.62 $0.00 $1,176.50 $210,072.36
160 $210,072.36 $818.62 $0.00 $1,187.78 $212,078.76
161 $212,078.76 $818.62 $0.00 $1,199.12 $214,096.50
162 $214,096.50 $818.62 $0.00 $1,210.53 $216,125.65
163 $216,125.65 $818.62 $0.00 $1,222.01 $218,166.28
164 $218,166.28 $818.62 $0.00 $1,233.54 $220,218.44
165 $220,218.44 $818.62 $0.00 $1,245.15 $222,282.21
166 $222,282.21 $818.62 $0.00 $1,256.82 $224,357.65
167 $224,357.65 $818.62 $0.00 $1,268.55 $226,444.82
168 $226,444.82 $818.62 $0.00 $1,280.35 $228,543.79
169 $228,543.79 $818.62 $0.00 $1,292.22 $230,654.63
170 $230,654.63 $818.62 $0.00 $1,304.15 $232,777.40
171 $232,777.40 $818.62 $0.00 $1,316.16 $234,912.18
172 $234,912.18 $818.62 $0.00 $1,328.23 $237,059.03
173 $237,059.03 $818.62 $0.00 $1,340.37 $239,218.02
174 $239,218.02 $818.62 $0.00 $1,352.57 $241,389.21
175 $241,389.21 $818.62 $0.00 $1,364.85 $243,572.68
176 $243,572.68 $818.62 $0.00 $1,377.20 $245,768.50
177 $245,768.50 $818.62 $0.00 $1,389.61 $247,976.73
178 $247,976.73 $818.62 $0.00 $1,402.10 $250,197.45
179 $250,197.45 $818.62 $0.00 $1,414.65 $252,430.72
180 $252,430.72 $818.62 $0.00 $1,427.28 $254,676.62
181 $254,676.62 $818.62 $0.00 $1,439.98 $256,935.22
182 $256,935.22 $818.62 $0.00 $1,452.75 $259,206.59
183 $259,206.59 $818.62 $0.00 $1,465.59 $261,490.80
184 $261,490.80 $818.62 $0.00 $1,478.51 $263,787.93
185 $263,787.93 $818.62 $0.00 $1,491.50 $266,098.05
186 $266,098.05 $818.62 $0.00 $1,504.56 $268,421.23
187 $268,421.23 $818.62 $0.00 $1,517.69 $270,757.54
188 $270,757.54 $818.62 $0.00 $1,530.90 $273,107.06
189 $273,107.06 $818.62 $0.00 $1,544.19 $275,469.87
190 $275,469.87 $818.62 $0.00 $1,557.55 $277,846.04
191 $277,846.04 $818.62 $0.00 $1,570.98 $280,235.64
192 $280,235.64 $818.62 $0.00 $1,584.49 $282,638.75
193 $282,638.75 $818.62 $0.00 $1,598.08 $285,055.45
194 $285,055.45 $818.62 $0.00 $1,611.74 $287,485.81
195 $287,485.81 $818.62 $0.00 $1,625.49 $289,929.92
196 $289,929.92 $818.62 $0.00 $1,639.31 $292,387.85
197 $292,387.85 $818.62 $0.00 $1,653.20 $294,859.67
198 $294,859.67 $818.62 $0.00 $1,667.18 $297,345.47
199 $297,345.47 $818.62 $0.00 $1,681.23 $299,845.32
200 $299,845.32 $818.62 $0.00 $1,695.37 $302,359.31
201 $302,359.31 $818.62 $0.00 $1,709.58 $304,887.51
202 $304,887.51 $818.62 $0.00 $1,723.88 $307,430.01
203 $307,430.01 $818.62 $0.00 $1,738.25 $309,986.88
204 $309,986.88 $818.62 $0.00 $1,752.71 $312,558.21
205 $312,558.21 $818.62 $0.00 $1,767.25 $315,144.08
206 $315,144.08 $818.62 $0.00 $1,781.87 $317,744.57
207 $317,744.57 $818.62 $0.00 $1,796.57 $320,359.76
208 $320,359.76 $818.62 $0.00 $1,811.36 $322,989.74
209 $322,989.74 $818.62 $0.00 $1,826.23 $325,634.59
210 $325,634.59 $818.62 $0.00 $1,841.19 $328,294.40
211 $328,294.40 $818.62 $0.00 $1,856.22 $330,969.24
212 $330,969.24 $818.62 $0.00 $1,871.35 $333,659.21
213 $333,659.21 $818.62 $0.00 $1,886.56 $336,364.39
214 $336,364.39 $818.62 $0.00 $1,901.85 $339,084.86
215 $339,084.86 $818.62 $0.00 $1,917.24 $341,820.72
216 $341,820.72 $818.62 $0.00 $1,932.70 $344,572.04
217 $344,572.04 $818.62 $95,975.98 $1,948.26 $251,362.94
218 $251,362.94 $818.62 $0.00 $1,421.24 $253,602.80
219 $253,602.80 $818.62 $0.00 $1,433.91 $255,855.33
220 $255,855.33 $818.62 $0.00 $1,446.64 $258,120.59
221 $258,120.59 $818.62 $0.00 $1,459.45 $260,398.66
222 $260,398.66 $818.62 $0.00 $1,472.33 $262,689.61
223 $262,689.61 $818.62 $0.00 $1,485.29 $264,993.52
224 $264,993.52 $818.62 $0.00 $1,498.31 $267,310.45
225 $267,310.45 $818.62 $0.00 $1,511.41 $269,640.48
226 $269,640.48 $818.62 $0.00 $1,524.59 $271,983.69
227 $271,983.69 $818.62 $0.00 $1,537.84 $274,340.15
228 $274,340.15 $818.62 $0.00 $1,551.16 $276,709.93
229 $276,709.93 $818.62 $100,774.77 $1,564.56 $178,318.34
230 $178,318.34 $818.62 $0.00 $1,008.24 $180,145.20
231 $180,145.20 $818.62 $0.00 $1,018.57 $181,982.39
232 $181,982.39 $818.62 $0.00 $1,028.95 $183,829.96
233 $183,829.96 $818.62 $0.00 $1,039.40 $185,687.98
234 $185,687.98 $818.62 $0.00 $1,049.91 $187,556.51
235 $187,556.51 $818.62 $0.00 $1,060.47 $189,435.60
236 $189,435.60 $818.62 $0.00 $1,071.10 $191,325.32
237 $191,325.32 $818.62 $0.00 $1,081.78 $193,225.72
238 $193,225.72 $818.62 $0.00 $1,092.53 $195,136.87
239 $195,136.87 $818.62 $0.00 $1,103.33 $197,058.82
240 $197,058.82 $818.62 $0.00 $1,114.20 $198,991.64
241 $198,991.64 $818.62 $105,813.51 $1,125.13 $95,121.88
242 $95,121.88 $818.62 $0.00 $537.83 $96,478.33
243 $96,478.33 $818.62 $0.00 $545.50 $97,842.45
244 $97,842.45 $818.62 $0.00 $553.22 $99,214.29
245 $99,214.29 $818.62 $0.00 $560.97 $100,593.88
246 $100,593.88 $818.62 $0.00 $568.77 $101,981.27
247 $101,981.27 $818.62 $0.00 $576.62 $103,376.51
248 $103,376.51 $818.62 $0.00 $584.51 $104,779.64
249 $104,779.64 $818.62 $0.00 $592.44 $106,190.70
250 $106,190.70 $818.62 $0.00 $600.42 $107,609.74
251 $107,609.74 $818.62 $0.00 $608.44 $109,036.80
252 $109,036.80 $818.62 $0.00 $616.51 $110,471.93
253 $110,471.93 $0.00 $111,104.19 $624.62 ($7.64)