Savings Plan and Future Cost Estimation for Potomac State College of West Virginia University

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$44,126
Monthly savings required$349

How much will it cost to send your child to Potomac State College of West Virginia University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $176,504.07 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $349.29 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$17,016.00
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 Potomac State College of West Virginia University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $349.29 $0.00 $0.00 $349.29
2 $349.29 $349.29 $0.00 $1.97 $700.55
3 $700.55 $349.29 $0.00 $3.96 $1,053.80
4 $1,053.80 $349.29 $0.00 $5.96 $1,409.05
5 $1,409.05 $349.29 $0.00 $7.97 $1,766.31
6 $1,766.31 $349.29 $0.00 $9.99 $2,125.59
7 $2,125.59 $349.29 $0.00 $12.02 $2,486.90
8 $2,486.90 $349.29 $0.00 $14.06 $2,850.25
9 $2,850.25 $349.29 $0.00 $16.12 $3,215.66
10 $3,215.66 $349.29 $0.00 $18.18 $3,583.13
11 $3,583.13 $349.29 $0.00 $20.26 $3,952.68
12 $3,952.68 $349.29 $0.00 $22.35 $4,324.32
13 $4,324.32 $349.29 $0.00 $24.45 $4,698.06
14 $4,698.06 $349.29 $0.00 $26.56 $5,073.91
15 $5,073.91 $349.29 $0.00 $28.69 $5,451.89
16 $5,451.89 $349.29 $0.00 $30.83 $5,832.01
17 $5,832.01 $349.29 $0.00 $32.98 $6,214.28
18 $6,214.28 $349.29 $0.00 $35.14 $6,598.71
19 $6,598.71 $349.29 $0.00 $37.31 $6,985.31
20 $6,985.31 $349.29 $0.00 $39.50 $7,374.10
21 $7,374.10 $349.29 $0.00 $41.69 $7,765.08
22 $7,765.08 $349.29 $0.00 $43.90 $8,158.27
23 $8,158.27 $349.29 $0.00 $46.13 $8,553.69
24 $8,553.69 $349.29 $0.00 $48.36 $8,951.34
25 $8,951.34 $349.29 $0.00 $50.61 $9,351.24
26 $9,351.24 $349.29 $0.00 $52.87 $9,753.40
27 $9,753.40 $349.29 $0.00 $55.15 $10,157.84
28 $10,157.84 $349.29 $0.00 $57.43 $10,564.56
29 $10,564.56 $349.29 $0.00 $59.73 $10,973.58
30 $10,973.58 $349.29 $0.00 $62.05 $11,384.92
31 $11,384.92 $349.29 $0.00 $64.37 $11,798.58
32 $11,798.58 $349.29 $0.00 $66.71 $12,214.58
33 $12,214.58 $349.29 $0.00 $69.06 $12,632.93
34 $12,632.93 $349.29 $0.00 $71.43 $13,053.65
35 $13,053.65 $349.29 $0.00 $73.81 $13,476.75
36 $13,476.75 $349.29 $0.00 $76.20 $13,902.24
37 $13,902.24 $349.29 $0.00 $78.61 $14,330.14
38 $14,330.14 $349.29 $0.00 $81.02 $14,760.45
39 $14,760.45 $349.29 $0.00 $83.46 $15,193.20
40 $15,193.20 $349.29 $0.00 $85.90 $15,628.39
41 $15,628.39 $349.29 $0.00 $88.37 $16,066.05
42 $16,066.05 $349.29 $0.00 $90.84 $16,506.18
43 $16,506.18 $349.29 $0.00 $93.33 $16,948.80
44 $16,948.80 $349.29 $0.00 $95.83 $17,393.92
45 $17,393.92 $349.29 $0.00 $98.35 $17,841.56
46 $17,841.56 $349.29 $0.00 $100.88 $18,291.73
47 $18,291.73 $349.29 $0.00 $103.42 $18,744.44
48 $18,744.44 $349.29 $0.00 $105.98 $19,199.71
49 $19,199.71 $349.29 $0.00 $108.56 $19,657.56
50 $19,657.56 $349.29 $0.00 $111.15 $20,118.00
51 $20,118.00 $349.29 $0.00 $113.75 $20,581.04
52 $20,581.04 $349.29 $0.00 $116.37 $21,046.70
53 $21,046.70 $349.29 $0.00 $119.00 $21,514.99
54 $21,514.99 $349.29 $0.00 $121.65 $21,985.93
55 $21,985.93 $349.29 $0.00 $124.31 $22,459.53
56 $22,459.53 $349.29 $0.00 $126.99 $22,935.81
57 $22,935.81 $349.29 $0.00 $129.68 $23,414.78
58 $23,414.78 $349.29 $0.00 $132.39 $23,896.46
59 $23,896.46 $349.29 $0.00 $135.11 $24,380.86
60 $24,380.86 $349.29 $0.00 $137.85 $24,868.00
61 $24,868.00 $349.29 $0.00 $140.61 $25,357.90
62 $25,357.90 $349.29 $0.00 $143.38 $25,850.57
63 $25,850.57 $349.29 $0.00 $146.16 $26,346.02
64 $26,346.02 $349.29 $0.00 $148.96 $26,844.27
65 $26,844.27 $349.29 $0.00 $151.78 $27,345.34
66 $27,345.34 $349.29 $0.00 $154.61 $27,849.24
67 $27,849.24 $349.29 $0.00 $157.46 $28,355.99
68 $28,355.99 $349.29 $0.00 $160.33 $28,865.61
69 $28,865.61 $349.29 $0.00 $163.21 $29,378.11
70 $29,378.11 $349.29 $0.00 $166.11 $29,893.51
71 $29,893.51 $349.29 $0.00 $169.02 $30,411.82
72 $30,411.82 $349.29 $0.00 $171.95 $30,933.06
73 $30,933.06 $349.29 $0.00 $174.90 $31,457.25
74 $31,457.25 $349.29 $0.00 $177.86 $31,984.40
75 $31,984.40 $349.29 $0.00 $180.84 $32,514.53
76 $32,514.53 $349.29 $0.00 $183.84 $33,047.66
77 $33,047.66 $349.29 $0.00 $186.86 $33,583.81
78 $33,583.81 $349.29 $0.00 $189.89 $34,122.99
79 $34,122.99 $349.29 $0.00 $192.94 $34,665.22
80 $34,665.22 $349.29 $0.00 $196.00 $35,210.51
81 $35,210.51 $349.29 $0.00 $199.09 $35,758.89
82 $35,758.89 $349.29 $0.00 $202.19 $36,310.37
83 $36,310.37 $349.29 $0.00 $205.30 $36,864.96
84 $36,864.96 $349.29 $0.00 $208.44 $37,422.69
85 $37,422.69 $349.29 $0.00 $211.59 $37,983.57
86 $37,983.57 $349.29 $0.00 $214.76 $38,547.62
87 $38,547.62 $349.29 $0.00 $217.95 $39,114.86
88 $39,114.86 $349.29 $0.00 $221.16 $39,685.31
89 $39,685.31 $349.29 $0.00 $224.39 $40,258.99
90 $40,258.99 $349.29 $0.00 $227.63 $40,835.91
91 $40,835.91 $349.29 $0.00 $230.89 $41,416.09
92 $41,416.09 $349.29 $0.00 $234.17 $41,999.55
93 $41,999.55 $349.29 $0.00 $237.47 $42,586.31
94 $42,586.31 $349.29 $0.00 $240.79 $43,176.39
95 $43,176.39 $349.29 $0.00 $244.13 $43,769.81
96 $43,769.81 $349.29 $0.00 $247.48 $44,366.58
97 $44,366.58 $349.29 $0.00 $250.86 $44,966.73
98 $44,966.73 $349.29 $0.00 $254.25 $45,570.27
99 $45,570.27 $349.29 $0.00 $257.66 $46,177.22
100 $46,177.22 $349.29 $0.00 $261.09 $46,787.60
101 $46,787.60 $349.29 $0.00 $264.54 $47,401.43
102 $47,401.43 $349.29 $0.00 $268.01 $48,018.73
103 $48,018.73 $349.29 $0.00 $271.50 $48,639.52
104 $48,639.52 $349.29 $0.00 $275.01 $49,263.82
105 $49,263.82 $349.29 $0.00 $278.54 $49,891.65
106 $49,891.65 $349.29 $0.00 $282.09 $50,523.03
107 $50,523.03 $349.29 $0.00 $285.66 $51,157.98
108 $51,157.98 $349.29 $0.00 $289.25 $51,796.52
109 $51,796.52 $349.29 $0.00 $292.87 $52,438.68
110 $52,438.68 $349.29 $0.00 $296.50 $53,084.47
111 $53,084.47 $349.29 $0.00 $300.15 $53,733.91
112 $53,733.91 $349.29 $0.00 $303.82 $54,387.02
113 $54,387.02 $349.29 $0.00 $307.51 $55,043.82
114 $55,043.82 $349.29 $0.00 $311.23 $55,704.34
115 $55,704.34 $349.29 $0.00 $314.96 $56,368.59
116 $56,368.59 $349.29 $0.00 $318.72 $57,036.60
117 $57,036.60 $349.29 $0.00 $322.49 $57,708.38
118 $57,708.38 $349.29 $0.00 $326.29 $58,383.96
119 $58,383.96 $349.29 $0.00 $330.11 $59,063.36
120 $59,063.36 $349.29 $0.00 $333.95 $59,746.60
121 $59,746.60 $349.29 $0.00 $337.82 $60,433.71
122 $60,433.71 $349.29 $0.00 $341.70 $61,124.70
123 $61,124.70 $349.29 $0.00 $345.61 $61,819.60
124 $61,819.60 $349.29 $0.00 $349.54 $62,518.43
125 $62,518.43 $349.29 $0.00 $353.49 $63,221.21
126 $63,221.21 $349.29 $0.00 $357.46 $63,927.96
127 $63,927.96 $349.29 $0.00 $361.46 $64,638.71
128 $64,638.71 $349.29 $0.00 $365.48 $65,353.48
129 $65,353.48 $349.29 $0.00 $369.52 $66,072.29
130 $66,072.29 $349.29 $0.00 $373.58 $66,795.16
131 $66,795.16 $349.29 $0.00 $377.67 $67,522.12
132 $67,522.12 $349.29 $0.00 $381.78 $68,253.19
133 $68,253.19 $349.29 $0.00 $385.91 $68,988.39
134 $68,988.39 $349.29 $0.00 $390.07 $69,727.75
135 $69,727.75 $349.29 $0.00 $394.25 $70,471.29
136 $70,471.29 $349.29 $0.00 $398.45 $71,219.03
137 $71,219.03 $349.29 $0.00 $402.68 $71,971.00
138 $71,971.00 $349.29 $0.00 $406.93 $72,727.22
139 $72,727.22 $349.29 $0.00 $411.21 $73,487.72
140 $73,487.72 $349.29 $0.00 $415.51 $74,252.52
141 $74,252.52 $349.29 $0.00 $419.83 $75,021.64
142 $75,021.64 $349.29 $0.00 $424.18 $75,795.11
143 $75,795.11 $349.29 $0.00 $428.56 $76,572.96
144 $76,572.96 $349.29 $0.00 $432.95 $77,355.20
145 $77,355.20 $349.29 $0.00 $437.38 $78,141.87
146 $78,141.87 $349.29 $0.00 $441.83 $78,932.99
147 $78,932.99 $349.29 $0.00 $446.30 $79,728.58
148 $79,728.58 $349.29 $0.00 $450.80 $80,528.67
149 $80,528.67 $349.29 $0.00 $455.32 $81,333.28
150 $81,333.28 $349.29 $0.00 $459.87 $82,142.44
151 $82,142.44 $349.29 $0.00 $464.45 $82,956.18
152 $82,956.18 $349.29 $0.00 $469.05 $83,774.52
153 $83,774.52 $349.29 $0.00 $473.67 $84,597.48
154 $84,597.48 $349.29 $0.00 $478.33 $85,425.10
155 $85,425.10 $349.29 $0.00 $483.01 $86,257.40
156 $86,257.40 $349.29 $0.00 $487.71 $87,094.40
157 $87,094.40 $349.29 $0.00 $492.44 $87,936.13
158 $87,936.13 $349.29 $0.00 $497.20 $88,782.62
159 $88,782.62 $349.29 $0.00 $501.99 $89,633.90
160 $89,633.90 $349.29 $0.00 $506.80 $90,489.99
161 $90,489.99 $349.29 $0.00 $511.64 $91,350.92
162 $91,350.92 $349.29 $0.00 $516.51 $92,216.72
163 $92,216.72 $349.29 $0.00 $521.41 $93,087.42
164 $93,087.42 $349.29 $0.00 $526.33 $93,963.04
165 $93,963.04 $349.29 $0.00 $531.28 $94,843.61
166 $94,843.61 $349.29 $0.00 $536.26 $95,729.16
167 $95,729.16 $349.29 $0.00 $541.27 $96,619.72
168 $96,619.72 $349.29 $0.00 $546.30 $97,515.31
169 $97,515.31 $349.29 $0.00 $551.37 $98,415.97
170 $98,415.97 $349.29 $0.00 $556.46 $99,321.72
171 $99,321.72 $349.29 $0.00 $561.58 $100,232.59
172 $100,232.59 $349.29 $0.00 $566.73 $101,148.61
173 $101,148.61 $349.29 $0.00 $571.91 $102,069.81
174 $102,069.81 $349.29 $0.00 $577.12 $102,996.22
175 $102,996.22 $349.29 $0.00 $582.36 $103,927.87
176 $103,927.87 $349.29 $0.00 $587.62 $104,864.78
177 $104,864.78 $349.29 $0.00 $592.92 $105,806.99
178 $105,806.99 $349.29 $0.00 $598.25 $106,754.53
179 $106,754.53 $349.29 $0.00 $603.61 $107,707.43
180 $107,707.43 $349.29 $0.00 $608.99 $108,665.71
181 $108,665.71 $349.29 $0.00 $614.41 $109,629.41
182 $109,629.41 $349.29 $0.00 $619.86 $110,598.56
183 $110,598.56 $349.29 $0.00 $625.34 $111,573.19
184 $111,573.19 $349.29 $0.00 $630.85 $112,553.33
185 $112,553.33 $349.29 $0.00 $636.39 $113,539.01
186 $113,539.01 $349.29 $0.00 $641.97 $114,530.27
187 $114,530.27 $349.29 $0.00 $647.57 $115,527.13
188 $115,527.13 $349.29 $0.00 $653.21 $116,529.63
189 $116,529.63 $349.29 $0.00 $658.88 $117,537.80
190 $117,537.80 $349.29 $0.00 $664.58 $118,551.67
191 $118,551.67 $349.29 $0.00 $670.31 $119,571.27
192 $119,571.27 $349.29 $0.00 $676.07 $120,596.63
193 $120,596.63 $349.29 $0.00 $681.87 $121,627.79
194 $121,627.79 $349.29 $0.00 $687.70 $122,664.78
195 $122,664.78 $349.29 $0.00 $693.56 $123,707.63
196 $123,707.63 $349.29 $0.00 $699.46 $124,756.38
197 $124,756.38 $349.29 $0.00 $705.39 $125,811.06
198 $125,811.06 $349.29 $0.00 $711.35 $126,871.70
199 $126,871.70 $349.29 $0.00 $717.35 $127,938.34
200 $127,938.34 $349.29 $0.00 $723.38 $129,011.01
201 $129,011.01 $349.29 $0.00 $729.45 $130,089.75
202 $130,089.75 $349.29 $0.00 $735.55 $131,174.59
203 $131,174.59 $349.29 $0.00 $741.68 $132,265.56
204 $132,265.56 $349.29 $0.00 $747.85 $133,362.70
205 $133,362.70 $349.29 $0.00 $754.05 $134,466.04
206 $134,466.04 $349.29 $0.00 $760.29 $135,575.62
207 $135,575.62 $349.29 $0.00 $766.56 $136,691.47
208 $136,691.47 $349.29 $0.00 $772.87 $137,813.63
209 $137,813.63 $349.29 $0.00 $779.22 $138,942.14
210 $138,942.14 $349.29 $0.00 $785.60 $140,077.03
211 $140,077.03 $349.29 $0.00 $792.02 $141,218.34
212 $141,218.34 $349.29 $0.00 $798.47 $142,366.10
213 $142,366.10 $349.29 $0.00 $804.96 $143,520.35
214 $143,520.35 $349.29 $0.00 $811.48 $144,681.12
215 $144,681.12 $349.29 $0.00 $818.05 $145,848.46
216 $145,848.46 $349.29 $0.00 $824.65 $147,022.40
217 $147,022.40 $349.29 $40,951.03 $831.29 $107,251.95
218 $107,251.95 $349.29 $0.00 $606.42 $108,207.66
219 $108,207.66 $349.29 $0.00 $611.82 $109,168.77
220 $109,168.77 $349.29 $0.00 $617.26 $110,135.32
221 $110,135.32 $349.29 $0.00 $622.72 $111,107.33
222 $111,107.33 $349.29 $0.00 $628.22 $112,084.84
223 $112,084.84 $349.29 $0.00 $633.74 $113,067.87
224 $113,067.87 $349.29 $0.00 $639.30 $114,056.46
225 $114,056.46 $349.29 $0.00 $644.89 $115,050.64
226 $115,050.64 $349.29 $0.00 $650.51 $116,050.44
227 $116,050.44 $349.29 $0.00 $656.17 $117,055.90
228 $117,055.90 $349.29 $0.00 $661.85 $118,067.04
229 $118,067.04 $349.29 $42,998.58 $667.57 $76,085.32
230 $76,085.32 $349.29 $0.00 $430.20 $76,864.81
231 $76,864.81 $349.29 $0.00 $434.60 $77,648.70
232 $77,648.70 $349.29 $0.00 $439.04 $78,437.03
233 $78,437.03 $349.29 $0.00 $443.49 $79,229.81
234 $79,229.81 $349.29 $0.00 $447.98 $80,027.08
235 $80,027.08 $349.29 $0.00 $452.48 $80,828.85
236 $80,828.85 $349.29 $0.00 $457.02 $81,635.16
237 $81,635.16 $349.29 $0.00 $461.58 $82,446.03
238 $82,446.03 $349.29 $0.00 $466.16 $83,261.48
239 $83,261.48 $349.29 $0.00 $470.77 $84,081.54
240 $84,081.54 $349.29 $0.00 $475.41 $84,906.24
241 $84,906.24 $349.29 $45,148.51 $480.07 $40,587.09
242 $40,587.09 $349.29 $0.00 $229.49 $41,165.87
243 $41,165.87 $349.29 $0.00 $232.76 $41,747.92
244 $41,747.92 $349.29 $0.00 $236.05 $42,333.26
245 $42,333.26 $349.29 $0.00 $239.36 $42,921.91
246 $42,921.91 $349.29 $0.00 $242.69 $43,513.89
247 $43,513.89 $349.29 $0.00 $246.03 $44,109.21
248 $44,109.21 $349.29 $0.00 $249.40 $44,707.90
249 $44,707.90 $349.29 $0.00 $252.78 $45,309.97
250 $45,309.97 $349.29 $0.00 $256.19 $45,915.45
251 $45,915.45 $349.29 $0.00 $259.61 $46,524.35
252 $46,524.35 $349.29 $0.00 $263.06 $47,136.70
253 $47,136.70 $0.00 $47,405.94 $266.52 ($2.72)