Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$70,208
Monthly savings required$556

How much will it cost to send your child to West Chester University of Pennsylvania in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $280,833.99 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $555.76 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$27,074.00
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 West Chester University of Pennsylvania in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $555.76 $0.00 $0.00 $555.76
2 $555.76 $555.76 $0.00 $3.14 $1,114.66
3 $1,114.66 $555.76 $0.00 $6.30 $1,676.72
4 $1,676.72 $555.76 $0.00 $9.48 $2,241.96
5 $2,241.96 $555.76 $0.00 $12.68 $2,810.40
6 $2,810.40 $555.76 $0.00 $15.89 $3,382.05
7 $3,382.05 $555.76 $0.00 $19.12 $3,956.93
8 $3,956.93 $555.76 $0.00 $22.37 $4,535.06
9 $4,535.06 $555.76 $0.00 $25.64 $5,116.46
10 $5,116.46 $555.76 $0.00 $28.93 $5,701.15
11 $5,701.15 $555.76 $0.00 $32.24 $6,289.15
12 $6,289.15 $555.76 $0.00 $35.56 $6,880.47
13 $6,880.47 $555.76 $0.00 $38.90 $7,475.13
14 $7,475.13 $555.76 $0.00 $42.27 $8,073.16
15 $8,073.16 $555.76 $0.00 $45.65 $8,674.57
16 $8,674.57 $555.76 $0.00 $49.05 $9,279.38
17 $9,279.38 $555.76 $0.00 $52.47 $9,887.61
18 $9,887.61 $555.76 $0.00 $55.91 $10,499.28
19 $10,499.28 $555.76 $0.00 $59.36 $11,114.40
20 $11,114.40 $555.76 $0.00 $62.84 $11,733.00
21 $11,733.00 $555.76 $0.00 $66.34 $12,355.10
22 $12,355.10 $555.76 $0.00 $69.86 $12,980.72
23 $12,980.72 $555.76 $0.00 $73.39 $13,609.87
24 $13,609.87 $555.76 $0.00 $76.95 $14,242.58
25 $14,242.58 $555.76 $0.00 $80.53 $14,878.87
26 $14,878.87 $555.76 $0.00 $84.13 $15,518.76
27 $15,518.76 $555.76 $0.00 $87.75 $16,162.27
28 $16,162.27 $555.76 $0.00 $91.38 $16,809.41
29 $16,809.41 $555.76 $0.00 $95.04 $17,460.21
30 $17,460.21 $555.76 $0.00 $98.72 $18,114.69
31 $18,114.69 $555.76 $0.00 $102.42 $18,772.87
32 $18,772.87 $555.76 $0.00 $106.14 $19,434.77
33 $19,434.77 $555.76 $0.00 $109.89 $20,100.42
34 $20,100.42 $555.76 $0.00 $113.65 $20,769.83
35 $20,769.83 $555.76 $0.00 $117.44 $21,443.03
36 $21,443.03 $555.76 $0.00 $121.24 $22,120.03
37 $22,120.03 $555.76 $0.00 $125.07 $22,800.86
38 $22,800.86 $555.76 $0.00 $128.92 $23,485.54
39 $23,485.54 $555.76 $0.00 $132.79 $24,174.09
40 $24,174.09 $555.76 $0.00 $136.68 $24,866.53
41 $24,866.53 $555.76 $0.00 $140.60 $25,562.89
42 $25,562.89 $555.76 $0.00 $144.54 $26,263.19
43 $26,263.19 $555.76 $0.00 $148.50 $26,967.45
44 $26,967.45 $555.76 $0.00 $152.48 $27,675.69
45 $27,675.69 $555.76 $0.00 $156.48 $28,387.93
46 $28,387.93 $555.76 $0.00 $160.51 $29,104.20
47 $29,104.20 $555.76 $0.00 $164.56 $29,824.52
48 $29,824.52 $555.76 $0.00 $168.63 $30,548.91
49 $30,548.91 $555.76 $0.00 $172.73 $31,277.40
50 $31,277.40 $555.76 $0.00 $176.85 $32,010.01
51 $32,010.01 $555.76 $0.00 $180.99 $32,746.76
52 $32,746.76 $555.76 $0.00 $185.15 $33,487.67
53 $33,487.67 $555.76 $0.00 $189.34 $34,232.77
54 $34,232.77 $555.76 $0.00 $193.56 $34,982.09
55 $34,982.09 $555.76 $0.00 $197.79 $35,735.64
56 $35,735.64 $555.76 $0.00 $202.05 $36,493.45
57 $36,493.45 $555.76 $0.00 $206.34 $37,255.55
58 $37,255.55 $555.76 $0.00 $210.65 $38,021.96
59 $38,021.96 $555.76 $0.00 $214.98 $38,792.70
60 $38,792.70 $555.76 $0.00 $219.34 $39,567.80
61 $39,567.80 $555.76 $0.00 $223.72 $40,347.28
62 $40,347.28 $555.76 $0.00 $228.13 $41,131.17
63 $41,131.17 $555.76 $0.00 $232.56 $41,919.49
64 $41,919.49 $555.76 $0.00 $237.02 $42,712.27
65 $42,712.27 $555.76 $0.00 $241.50 $43,509.53
66 $43,509.53 $555.76 $0.00 $246.01 $44,311.30
67 $44,311.30 $555.76 $0.00 $250.54 $45,117.60
68 $45,117.60 $555.76 $0.00 $255.10 $45,928.46
69 $45,928.46 $555.76 $0.00 $259.69 $46,743.91
70 $46,743.91 $555.76 $0.00 $264.30 $47,563.97
71 $47,563.97 $555.76 $0.00 $268.93 $48,388.66
72 $48,388.66 $555.76 $0.00 $273.60 $49,218.02
73 $49,218.02 $555.76 $0.00 $278.29 $50,052.07
74 $50,052.07 $555.76 $0.00 $283.00 $50,890.83
75 $50,890.83 $555.76 $0.00 $287.74 $51,734.33
76 $51,734.33 $555.76 $0.00 $292.51 $52,582.60
77 $52,582.60 $555.76 $0.00 $297.31 $53,435.67
78 $53,435.67 $555.76 $0.00 $302.13 $54,293.56
79 $54,293.56 $555.76 $0.00 $306.98 $55,156.30
80 $55,156.30 $555.76 $0.00 $311.86 $56,023.92
81 $56,023.92 $555.76 $0.00 $316.77 $56,896.45
82 $56,896.45 $555.76 $0.00 $321.70 $57,773.91
83 $57,773.91 $555.76 $0.00 $326.66 $58,656.33
84 $58,656.33 $555.76 $0.00 $331.65 $59,543.74
85 $59,543.74 $555.76 $0.00 $336.67 $60,436.17
86 $60,436.17 $555.76 $0.00 $341.71 $61,333.64
87 $61,333.64 $555.76 $0.00 $346.79 $62,236.19
88 $62,236.19 $555.76 $0.00 $351.89 $63,143.84
89 $63,143.84 $555.76 $0.00 $357.02 $64,056.62
90 $64,056.62 $555.76 $0.00 $362.19 $64,974.57
91 $64,974.57 $555.76 $0.00 $367.38 $65,897.71
92 $65,897.71 $555.76 $0.00 $372.60 $66,826.07
93 $66,826.07 $555.76 $0.00 $377.84 $67,759.67
94 $67,759.67 $555.76 $0.00 $383.12 $68,698.55
95 $68,698.55 $555.76 $0.00 $388.43 $69,642.74
96 $69,642.74 $555.76 $0.00 $393.77 $70,592.27
97 $70,592.27 $555.76 $0.00 $399.14 $71,547.17
98 $71,547.17 $555.76 $0.00 $404.54 $72,507.47
99 $72,507.47 $555.76 $0.00 $409.97 $73,473.20
100 $73,473.20 $555.76 $0.00 $415.43 $74,444.39
101 $74,444.39 $555.76 $0.00 $420.92 $75,421.07
102 $75,421.07 $555.76 $0.00 $426.44 $76,403.27
103 $76,403.27 $555.76 $0.00 $432.00 $77,391.03
104 $77,391.03 $555.76 $0.00 $437.58 $78,384.37
105 $78,384.37 $555.76 $0.00 $443.20 $79,383.33
106 $79,383.33 $555.76 $0.00 $448.84 $80,387.93
107 $80,387.93 $555.76 $0.00 $454.53 $81,398.22
108 $81,398.22 $555.76 $0.00 $460.24 $82,414.22
109 $82,414.22 $555.76 $0.00 $465.98 $83,435.96
110 $83,435.96 $555.76 $0.00 $471.76 $84,463.48
111 $84,463.48 $555.76 $0.00 $477.57 $85,496.81
112 $85,496.81 $555.76 $0.00 $483.41 $86,535.98
113 $86,535.98 $555.76 $0.00 $489.29 $87,581.03
114 $87,581.03 $555.76 $0.00 $495.20 $88,631.99
115 $88,631.99 $555.76 $0.00 $501.14 $89,688.89
116 $89,688.89 $555.76 $0.00 $507.11 $90,751.76
117 $90,751.76 $555.76 $0.00 $513.12 $91,820.64
118 $91,820.64 $555.76 $0.00 $519.17 $92,895.57
119 $92,895.57 $555.76 $0.00 $525.25 $93,976.58
120 $93,976.58 $555.76 $0.00 $531.36 $95,063.70
121 $95,063.70 $555.76 $0.00 $537.50 $96,156.96
122 $96,156.96 $555.76 $0.00 $543.69 $97,256.41
123 $97,256.41 $555.76 $0.00 $549.90 $98,362.07
124 $98,362.07 $555.76 $0.00 $556.15 $99,473.98
125 $99,473.98 $555.76 $0.00 $562.44 $100,592.18
126 $100,592.18 $555.76 $0.00 $568.76 $101,716.70
127 $101,716.70 $555.76 $0.00 $575.12 $102,847.58
128 $102,847.58 $555.76 $0.00 $581.52 $103,984.86
129 $103,984.86 $555.76 $0.00 $587.95 $105,128.57
130 $105,128.57 $555.76 $0.00 $594.41 $106,278.74
131 $106,278.74 $555.76 $0.00 $600.92 $107,435.42
132 $107,435.42 $555.76 $0.00 $607.46 $108,598.64
133 $108,598.64 $555.76 $0.00 $614.03 $109,768.43
134 $109,768.43 $555.76 $0.00 $620.65 $110,944.84
135 $110,944.84 $555.76 $0.00 $627.30 $112,127.90
136 $112,127.90 $555.76 $0.00 $633.99 $113,317.65
137 $113,317.65 $555.76 $0.00 $640.71 $114,514.12
138 $114,514.12 $555.76 $0.00 $647.48 $115,717.36
139 $115,717.36 $555.76 $0.00 $654.28 $116,927.40
140 $116,927.40 $555.76 $0.00 $661.12 $118,144.28
141 $118,144.28 $555.76 $0.00 $668.00 $119,368.04
142 $119,368.04 $555.76 $0.00 $674.92 $120,598.72
143 $120,598.72 $555.76 $0.00 $681.88 $121,836.36
144 $121,836.36 $555.76 $0.00 $688.88 $123,081.00
145 $123,081.00 $555.76 $0.00 $695.92 $124,332.68
146 $124,332.68 $555.76 $0.00 $703.00 $125,591.44
147 $125,591.44 $555.76 $0.00 $710.11 $126,857.31
148 $126,857.31 $555.76 $0.00 $717.27 $128,130.34
149 $128,130.34 $555.76 $0.00 $724.47 $129,410.57
150 $129,410.57 $555.76 $0.00 $731.71 $130,698.04
151 $130,698.04 $555.76 $0.00 $738.99 $131,992.79
152 $131,992.79 $555.76 $0.00 $746.31 $133,294.86
153 $133,294.86 $555.76 $0.00 $753.67 $134,604.29
154 $134,604.29 $555.76 $0.00 $761.07 $135,921.12
155 $135,921.12 $555.76 $0.00 $768.52 $137,245.40
156 $137,245.40 $555.76 $0.00 $776.01 $138,577.17
157 $138,577.17 $555.76 $0.00 $783.54 $139,916.47
158 $139,916.47 $555.76 $0.00 $791.11 $141,263.34
159 $141,263.34 $555.76 $0.00 $798.72 $142,617.82
160 $142,617.82 $555.76 $0.00 $806.38 $143,979.96
161 $143,979.96 $555.76 $0.00 $814.08 $145,349.80
162 $145,349.80 $555.76 $0.00 $821.83 $146,727.39
163 $146,727.39 $555.76 $0.00 $829.62 $148,112.77
164 $148,112.77 $555.76 $0.00 $837.45 $149,505.98
165 $149,505.98 $555.76 $0.00 $845.33 $150,907.07
166 $150,907.07 $555.76 $0.00 $853.25 $152,316.08
167 $152,316.08 $555.76 $0.00 $861.22 $153,733.06
168 $153,733.06 $555.76 $0.00 $869.23 $155,158.05
169 $155,158.05 $555.76 $0.00 $877.29 $156,591.10
170 $156,591.10 $555.76 $0.00 $885.39 $158,032.25
171 $158,032.25 $555.76 $0.00 $893.54 $159,481.55
172 $159,481.55 $555.76 $0.00 $901.73 $160,939.04
173 $160,939.04 $555.76 $0.00 $909.97 $162,404.77
174 $162,404.77 $555.76 $0.00 $918.26 $163,878.79
175 $163,878.79 $555.76 $0.00 $926.59 $165,361.14
176 $165,361.14 $555.76 $0.00 $934.98 $166,851.88
177 $166,851.88 $555.76 $0.00 $943.40 $168,351.04
178 $168,351.04 $555.76 $0.00 $951.88 $169,858.68
179 $169,858.68 $555.76 $0.00 $960.41 $171,374.85
180 $171,374.85 $555.76 $0.00 $968.98 $172,899.59
181 $172,899.59 $555.76 $0.00 $977.60 $174,432.95
182 $174,432.95 $555.76 $0.00 $986.27 $175,974.98
183 $175,974.98 $555.76 $0.00 $994.99 $177,525.73
184 $177,525.73 $555.76 $0.00 $1,003.76 $179,085.25
185 $179,085.25 $555.76 $0.00 $1,012.57 $180,653.58
186 $180,653.58 $555.76 $0.00 $1,021.44 $182,230.78
187 $182,230.78 $555.76 $0.00 $1,030.36 $183,816.90
188 $183,816.90 $555.76 $0.00 $1,039.33 $185,411.99
189 $185,411.99 $555.76 $0.00 $1,048.35 $187,016.10
190 $187,016.10 $555.76 $0.00 $1,057.42 $188,629.28
191 $188,629.28 $555.76 $0.00 $1,066.54 $190,251.58
192 $190,251.58 $555.76 $0.00 $1,075.71 $191,883.05
193 $191,883.05 $555.76 $0.00 $1,084.93 $193,523.74
194 $193,523.74 $555.76 $0.00 $1,094.21 $195,173.71
195 $195,173.71 $555.76 $0.00 $1,103.54 $196,833.01
196 $196,833.01 $555.76 $0.00 $1,112.92 $198,501.69
197 $198,501.69 $555.76 $0.00 $1,122.36 $200,179.81
198 $200,179.81 $555.76 $0.00 $1,131.85 $201,867.42
199 $201,867.42 $555.76 $0.00 $1,141.39 $203,564.57
200 $203,564.57 $555.76 $0.00 $1,150.98 $205,271.31
201 $205,271.31 $555.76 $0.00 $1,160.63 $206,987.70
202 $206,987.70 $555.76 $0.00 $1,170.34 $208,713.80
203 $208,713.80 $555.76 $0.00 $1,180.10 $210,449.66
204 $210,449.66 $555.76 $0.00 $1,189.91 $212,195.33
205 $212,195.33 $555.76 $0.00 $1,199.78 $213,950.87
206 $213,950.87 $555.76 $0.00 $1,209.71 $215,716.34
207 $215,716.34 $555.76 $0.00 $1,219.69 $217,491.79
208 $217,491.79 $555.76 $0.00 $1,229.73 $219,277.28
209 $219,277.28 $555.76 $0.00 $1,239.83 $221,072.87
210 $221,072.87 $555.76 $0.00 $1,249.98 $222,878.61
211 $222,878.61 $555.76 $0.00 $1,260.19 $224,694.56
212 $224,694.56 $555.76 $0.00 $1,270.46 $226,520.78
213 $226,520.78 $555.76 $0.00 $1,280.78 $228,357.32
214 $228,357.32 $555.76 $0.00 $1,291.17 $230,204.25
215 $230,204.25 $555.76 $0.00 $1,301.61 $232,061.62
216 $232,061.62 $555.76 $0.00 $1,312.11 $233,929.49
217 $233,929.49 $555.76 $65,156.81 $1,322.67 $170,651.11
218 $170,651.11 $555.76 $0.00 $964.89 $172,171.76
219 $172,171.76 $555.76 $0.00 $973.48 $173,701.00
220 $173,701.00 $555.76 $0.00 $982.13 $175,238.89
221 $175,238.89 $555.76 $0.00 $990.83 $176,785.48
222 $176,785.48 $555.76 $0.00 $999.57 $178,340.81
223 $178,340.81 $555.76 $0.00 $1,008.36 $179,904.93
224 $179,904.93 $555.76 $0.00 $1,017.21 $181,477.90
225 $181,477.90 $555.76 $0.00 $1,026.10 $183,059.76
226 $183,059.76 $555.76 $0.00 $1,035.05 $184,650.57
227 $184,650.57 $555.76 $0.00 $1,044.04 $186,250.37
228 $186,250.37 $555.76 $0.00 $1,053.09 $187,859.22
229 $187,859.22 $555.76 $68,414.65 $1,062.18 $121,062.51
230 $121,062.51 $555.76 $0.00 $684.51 $122,302.78
231 $122,302.78 $555.76 $0.00 $691.52 $123,550.06
232 $123,550.06 $555.76 $0.00 $698.57 $124,804.39
233 $124,804.39 $555.76 $0.00 $705.66 $126,065.81
234 $126,065.81 $555.76 $0.00 $712.79 $127,334.36
235 $127,334.36 $555.76 $0.00 $719.97 $128,610.09
236 $128,610.09 $555.76 $0.00 $727.18 $129,893.03
237 $129,893.03 $555.76 $0.00 $734.43 $131,183.22
238 $131,183.22 $555.76 $0.00 $741.73 $132,480.71
239 $132,480.71 $555.76 $0.00 $749.07 $133,785.54
240 $133,785.54 $555.76 $0.00 $756.44 $135,097.74
241 $135,097.74 $555.76 $71,835.38 $763.86 $64,581.98
242 $64,581.98 $555.76 $0.00 $365.16 $65,502.90
243 $65,502.90 $555.76 $0.00 $370.36 $66,429.02
244 $66,429.02 $555.76 $0.00 $375.60 $67,360.38
245 $67,360.38 $555.76 $0.00 $380.87 $68,297.01
246 $68,297.01 $555.76 $0.00 $386.16 $69,238.93
247 $69,238.93 $555.76 $0.00 $391.49 $70,186.18
248 $70,186.18 $555.76 $0.00 $396.84 $71,138.78
249 $71,138.78 $555.76 $0.00 $402.23 $72,096.77
250 $72,096.77 $555.76 $0.00 $407.65 $73,060.18
251 $73,060.18 $555.76 $0.00 $413.09 $74,029.03
252 $74,029.03 $555.76 $0.00 $418.57 $75,003.36
253 $75,003.36 $0.00 $75,427.15 $424.08 $0.29