Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$42,871
Monthly savings required$339

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 $171,483.62 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $339.36 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$16,532.00
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 $339.36 $0.00 $0.00 $339.36
2 $339.36 $339.36 $0.00 $1.92 $680.64
3 $680.64 $339.36 $0.00 $3.85 $1,023.85
4 $1,023.85 $339.36 $0.00 $5.79 $1,369.00
5 $1,369.00 $339.36 $0.00 $7.74 $1,716.10
6 $1,716.10 $339.36 $0.00 $9.70 $2,065.16
7 $2,065.16 $339.36 $0.00 $11.68 $2,416.20
8 $2,416.20 $339.36 $0.00 $13.66 $2,769.22
9 $2,769.22 $339.36 $0.00 $15.66 $3,124.24
10 $3,124.24 $339.36 $0.00 $17.66 $3,481.26
11 $3,481.26 $339.36 $0.00 $19.68 $3,840.30
12 $3,840.30 $339.36 $0.00 $21.71 $4,201.37
13 $4,201.37 $339.36 $0.00 $23.76 $4,564.49
14 $4,564.49 $339.36 $0.00 $25.81 $4,929.66
15 $4,929.66 $339.36 $0.00 $27.87 $5,296.89
16 $5,296.89 $339.36 $0.00 $29.95 $5,666.20
17 $5,666.20 $339.36 $0.00 $32.04 $6,037.60
18 $6,037.60 $339.36 $0.00 $34.14 $6,411.10
19 $6,411.10 $339.36 $0.00 $36.25 $6,786.71
20 $6,786.71 $339.36 $0.00 $38.37 $7,164.44
21 $7,164.44 $339.36 $0.00 $40.51 $7,544.31
22 $7,544.31 $339.36 $0.00 $42.66 $7,926.33
23 $7,926.33 $339.36 $0.00 $44.82 $8,310.51
24 $8,310.51 $339.36 $0.00 $46.99 $8,696.86
25 $8,696.86 $339.36 $0.00 $49.17 $9,085.39
26 $9,085.39 $339.36 $0.00 $51.37 $9,476.12
27 $9,476.12 $339.36 $0.00 $53.58 $9,869.06
28 $9,869.06 $339.36 $0.00 $55.80 $10,264.22
29 $10,264.22 $339.36 $0.00 $58.04 $10,661.62
30 $10,661.62 $339.36 $0.00 $60.28 $11,061.26
31 $11,061.26 $339.36 $0.00 $62.54 $11,463.16
32 $11,463.16 $339.36 $0.00 $64.81 $11,867.33
33 $11,867.33 $339.36 $0.00 $67.10 $12,273.79
34 $12,273.79 $339.36 $0.00 $69.40 $12,682.55
35 $12,682.55 $339.36 $0.00 $71.71 $13,093.62
36 $13,093.62 $339.36 $0.00 $74.03 $13,507.01
37 $13,507.01 $339.36 $0.00 $76.37 $13,922.74
38 $13,922.74 $339.36 $0.00 $78.72 $14,340.82
39 $14,340.82 $339.36 $0.00 $81.09 $14,761.27
40 $14,761.27 $339.36 $0.00 $83.46 $15,184.09
41 $15,184.09 $339.36 $0.00 $85.85 $15,609.30
42 $15,609.30 $339.36 $0.00 $88.26 $16,036.92
43 $16,036.92 $339.36 $0.00 $90.68 $16,466.96
44 $16,466.96 $339.36 $0.00 $93.11 $16,899.43
45 $16,899.43 $339.36 $0.00 $95.55 $17,334.34
46 $17,334.34 $339.36 $0.00 $98.01 $17,771.71
47 $17,771.71 $339.36 $0.00 $100.48 $18,211.55
48 $18,211.55 $339.36 $0.00 $102.97 $18,653.88
49 $18,653.88 $339.36 $0.00 $105.47 $19,098.71
50 $19,098.71 $339.36 $0.00 $107.99 $19,546.06
51 $19,546.06 $339.36 $0.00 $110.52 $19,995.94
52 $19,995.94 $339.36 $0.00 $113.06 $20,448.36
53 $20,448.36 $339.36 $0.00 $115.62 $20,903.34
54 $20,903.34 $339.36 $0.00 $118.19 $21,360.89
55 $21,360.89 $339.36 $0.00 $120.78 $21,821.03
56 $21,821.03 $339.36 $0.00 $123.38 $22,283.77
57 $22,283.77 $339.36 $0.00 $126.00 $22,749.13
58 $22,749.13 $339.36 $0.00 $128.63 $23,217.12
59 $23,217.12 $339.36 $0.00 $131.27 $23,687.75
60 $23,687.75 $339.36 $0.00 $133.93 $24,161.04
61 $24,161.04 $339.36 $0.00 $136.61 $24,637.01
62 $24,637.01 $339.36 $0.00 $139.30 $25,115.67
63 $25,115.67 $339.36 $0.00 $142.01 $25,597.04
64 $25,597.04 $339.36 $0.00 $144.73 $26,081.13
65 $26,081.13 $339.36 $0.00 $147.47 $26,567.96
66 $26,567.96 $339.36 $0.00 $150.22 $27,057.54
67 $27,057.54 $339.36 $0.00 $152.99 $27,549.89
68 $27,549.89 $339.36 $0.00 $155.77 $28,045.02
69 $28,045.02 $339.36 $0.00 $158.57 $28,542.95
70 $28,542.95 $339.36 $0.00 $161.39 $29,043.70
71 $29,043.70 $339.36 $0.00 $164.22 $29,547.28
72 $29,547.28 $339.36 $0.00 $167.06 $30,053.70
73 $30,053.70 $339.36 $0.00 $169.93 $30,562.99
74 $30,562.99 $339.36 $0.00 $172.81 $31,075.16
75 $31,075.16 $339.36 $0.00 $175.70 $31,590.22
76 $31,590.22 $339.36 $0.00 $178.62 $32,108.20
77 $32,108.20 $339.36 $0.00 $181.54 $32,629.10
78 $32,629.10 $339.36 $0.00 $184.49 $33,152.95
79 $33,152.95 $339.36 $0.00 $187.45 $33,679.76
80 $33,679.76 $339.36 $0.00 $190.43 $34,209.55
81 $34,209.55 $339.36 $0.00 $193.43 $34,742.34
82 $34,742.34 $339.36 $0.00 $196.44 $35,278.14
83 $35,278.14 $339.36 $0.00 $199.47 $35,816.97
84 $35,816.97 $339.36 $0.00 $202.51 $36,358.84
85 $36,358.84 $339.36 $0.00 $205.58 $36,903.78
86 $36,903.78 $339.36 $0.00 $208.66 $37,451.80
87 $37,451.80 $339.36 $0.00 $211.76 $38,002.92
88 $38,002.92 $339.36 $0.00 $214.87 $38,557.15
89 $38,557.15 $339.36 $0.00 $218.01 $39,114.52
90 $39,114.52 $339.36 $0.00 $221.16 $39,675.04
91 $39,675.04 $339.36 $0.00 $224.33 $40,238.73
92 $40,238.73 $339.36 $0.00 $227.52 $40,805.61
93 $40,805.61 $339.36 $0.00 $230.72 $41,375.69
94 $41,375.69 $339.36 $0.00 $233.94 $41,948.99
95 $41,948.99 $339.36 $0.00 $237.19 $42,525.54
96 $42,525.54 $339.36 $0.00 $240.45 $43,105.35
97 $43,105.35 $339.36 $0.00 $243.72 $43,688.43
98 $43,688.43 $339.36 $0.00 $247.02 $44,274.81
99 $44,274.81 $339.36 $0.00 $250.34 $44,864.51
100 $44,864.51 $339.36 $0.00 $253.67 $45,457.54
101 $45,457.54 $339.36 $0.00 $257.02 $46,053.92
102 $46,053.92 $339.36 $0.00 $260.40 $46,653.68
103 $46,653.68 $339.36 $0.00 $263.79 $47,256.83
104 $47,256.83 $339.36 $0.00 $267.20 $47,863.39
105 $47,863.39 $339.36 $0.00 $270.63 $48,473.38
106 $48,473.38 $339.36 $0.00 $274.08 $49,086.82
107 $49,086.82 $339.36 $0.00 $277.54 $49,703.72
108 $49,703.72 $339.36 $0.00 $281.03 $50,324.11
109 $50,324.11 $339.36 $0.00 $284.54 $50,948.01
110 $50,948.01 $339.36 $0.00 $288.07 $51,575.44
111 $51,575.44 $339.36 $0.00 $291.62 $52,206.42
112 $52,206.42 $339.36 $0.00 $295.18 $52,840.96
113 $52,840.96 $339.36 $0.00 $298.77 $53,479.09
114 $53,479.09 $339.36 $0.00 $302.38 $54,120.83
115 $54,120.83 $339.36 $0.00 $306.01 $54,766.20
116 $54,766.20 $339.36 $0.00 $309.66 $55,415.22
117 $55,415.22 $339.36 $0.00 $313.33 $56,067.91
118 $56,067.91 $339.36 $0.00 $317.02 $56,724.29
119 $56,724.29 $339.36 $0.00 $320.73 $57,384.38
120 $57,384.38 $339.36 $0.00 $324.46 $58,048.20
121 $58,048.20 $339.36 $0.00 $328.21 $58,715.77
122 $58,715.77 $339.36 $0.00 $331.99 $59,387.12
123 $59,387.12 $339.36 $0.00 $335.78 $60,062.26
124 $60,062.26 $339.36 $0.00 $339.60 $60,741.22
125 $60,741.22 $339.36 $0.00 $343.44 $61,424.02
126 $61,424.02 $339.36 $0.00 $347.30 $62,110.68
127 $62,110.68 $339.36 $0.00 $351.18 $62,801.22
128 $62,801.22 $339.36 $0.00 $355.09 $63,495.67
129 $63,495.67 $339.36 $0.00 $359.01 $64,194.04
130 $64,194.04 $339.36 $0.00 $362.96 $64,896.36
131 $64,896.36 $339.36 $0.00 $366.93 $65,602.65
132 $65,602.65 $339.36 $0.00 $370.93 $66,312.94
133 $66,312.94 $339.36 $0.00 $374.94 $67,027.24
134 $67,027.24 $339.36 $0.00 $378.98 $67,745.58
135 $67,745.58 $339.36 $0.00 $383.04 $68,467.98
136 $68,467.98 $339.36 $0.00 $387.13 $69,194.47
137 $69,194.47 $339.36 $0.00 $391.24 $69,925.07
138 $69,925.07 $339.36 $0.00 $395.37 $70,659.80
139 $70,659.80 $339.36 $0.00 $399.52 $71,398.68
140 $71,398.68 $339.36 $0.00 $403.70 $72,141.74
141 $72,141.74 $339.36 $0.00 $407.90 $72,889.00
142 $72,889.00 $339.36 $0.00 $412.13 $73,640.49
143 $73,640.49 $339.36 $0.00 $416.37 $74,396.22
144 $74,396.22 $339.36 $0.00 $420.65 $75,156.23
145 $75,156.23 $339.36 $0.00 $424.94 $75,920.53
146 $75,920.53 $339.36 $0.00 $429.27 $76,689.16
147 $76,689.16 $339.36 $0.00 $433.61 $77,462.13
148 $77,462.13 $339.36 $0.00 $437.98 $78,239.47
149 $78,239.47 $339.36 $0.00 $442.38 $79,021.21
150 $79,021.21 $339.36 $0.00 $446.80 $79,807.37
151 $79,807.37 $339.36 $0.00 $451.24 $80,597.97
152 $80,597.97 $339.36 $0.00 $455.71 $81,393.04
153 $81,393.04 $339.36 $0.00 $460.21 $82,192.61
154 $82,192.61 $339.36 $0.00 $464.73 $82,996.70
155 $82,996.70 $339.36 $0.00 $469.28 $83,805.34
156 $83,805.34 $339.36 $0.00 $473.85 $84,618.55
157 $84,618.55 $339.36 $0.00 $478.45 $85,436.36
158 $85,436.36 $339.36 $0.00 $483.07 $86,258.79
159 $86,258.79 $339.36 $0.00 $487.72 $87,085.87
160 $87,085.87 $339.36 $0.00 $492.40 $87,917.63
161 $87,917.63 $339.36 $0.00 $497.10 $88,754.09
162 $88,754.09 $339.36 $0.00 $501.83 $89,595.28
163 $89,595.28 $339.36 $0.00 $506.58 $90,441.22
164 $90,441.22 $339.36 $0.00 $511.37 $91,291.95
165 $91,291.95 $339.36 $0.00 $516.18 $92,147.49
166 $92,147.49 $339.36 $0.00 $521.02 $93,007.87
167 $93,007.87 $339.36 $0.00 $525.88 $93,873.11
168 $93,873.11 $339.36 $0.00 $530.77 $94,743.24
169 $94,743.24 $339.36 $0.00 $535.69 $95,618.29
170 $95,618.29 $339.36 $0.00 $540.64 $96,498.29
171 $96,498.29 $339.36 $0.00 $545.62 $97,383.27
172 $97,383.27 $339.36 $0.00 $550.62 $98,273.25
173 $98,273.25 $339.36 $0.00 $555.65 $99,168.26
174 $99,168.26 $339.36 $0.00 $560.71 $100,068.33
175 $100,068.33 $339.36 $0.00 $565.80 $100,973.49
176 $100,973.49 $339.36 $0.00 $570.92 $101,883.77
177 $101,883.77 $339.36 $0.00 $576.07 $102,799.20
178 $102,799.20 $339.36 $0.00 $581.24 $103,719.80
179 $103,719.80 $339.36 $0.00 $586.45 $104,645.61
180 $104,645.61 $339.36 $0.00 $591.68 $105,576.65
181 $105,576.65 $339.36 $0.00 $596.95 $106,512.96
182 $106,512.96 $339.36 $0.00 $602.24 $107,454.56
183 $107,454.56 $339.36 $0.00 $607.56 $108,401.48
184 $108,401.48 $339.36 $0.00 $612.92 $109,353.76
185 $109,353.76 $339.36 $0.00 $618.30 $110,311.42
186 $110,311.42 $339.36 $0.00 $623.72 $111,274.50
187 $111,274.50 $339.36 $0.00 $629.16 $112,243.02
188 $112,243.02 $339.36 $0.00 $634.64 $113,217.02
189 $113,217.02 $339.36 $0.00 $640.15 $114,196.53
190 $114,196.53 $339.36 $0.00 $645.68 $115,181.57
191 $115,181.57 $339.36 $0.00 $651.25 $116,172.18
192 $116,172.18 $339.36 $0.00 $656.85 $117,168.39
193 $117,168.39 $339.36 $0.00 $662.49 $118,170.24
194 $118,170.24 $339.36 $0.00 $668.15 $119,177.75
195 $119,177.75 $339.36 $0.00 $673.85 $120,190.96
196 $120,190.96 $339.36 $0.00 $679.58 $121,209.90
197 $121,209.90 $339.36 $0.00 $685.34 $122,234.60
198 $122,234.60 $339.36 $0.00 $691.13 $123,265.09
199 $123,265.09 $339.36 $0.00 $696.96 $124,301.41
200 $124,301.41 $339.36 $0.00 $702.82 $125,343.59
201 $125,343.59 $339.36 $0.00 $708.71 $126,391.66
202 $126,391.66 $339.36 $0.00 $714.64 $127,445.66
203 $127,445.66 $339.36 $0.00 $720.60 $128,505.62
204 $128,505.62 $339.36 $0.00 $726.59 $129,571.57
205 $129,571.57 $339.36 $0.00 $732.62 $130,643.55
206 $130,643.55 $339.36 $0.00 $738.68 $131,721.59
207 $131,721.59 $339.36 $0.00 $744.77 $132,805.72
208 $132,805.72 $339.36 $0.00 $750.90 $133,895.98
209 $133,895.98 $339.36 $0.00 $757.07 $134,992.41
210 $134,992.41 $339.36 $0.00 $763.27 $136,095.04
211 $136,095.04 $339.36 $0.00 $769.50 $137,203.90
212 $137,203.90 $339.36 $0.00 $775.77 $138,319.03
213 $138,319.03 $339.36 $0.00 $782.08 $139,440.47
214 $139,440.47 $339.36 $0.00 $788.42 $140,568.25
215 $140,568.25 $339.36 $0.00 $794.79 $141,702.40
216 $141,702.40 $339.36 $0.00 $801.21 $142,842.97
217 $142,842.97 $339.36 $39,786.23 $807.65 $104,203.75
218 $104,203.75 $339.36 $0.00 $589.18 $105,132.29
219 $105,132.29 $339.36 $0.00 $594.43 $106,066.08
220 $106,066.08 $339.36 $0.00 $599.71 $107,005.15
221 $107,005.15 $339.36 $0.00 $605.02 $107,949.53
222 $107,949.53 $339.36 $0.00 $610.36 $108,899.25
223 $108,899.25 $339.36 $0.00 $615.73 $109,854.34
224 $109,854.34 $339.36 $0.00 $621.13 $110,814.83
225 $110,814.83 $339.36 $0.00 $626.56 $111,780.75
226 $111,780.75 $339.36 $0.00 $632.02 $112,752.13
227 $112,752.13 $339.36 $0.00 $637.52 $113,729.01
228 $113,729.01 $339.36 $0.00 $643.04 $114,711.41
229 $114,711.41 $339.36 $41,775.54 $648.59 $73,923.82
230 $73,923.82 $339.36 $0.00 $417.98 $74,681.16
231 $74,681.16 $339.36 $0.00 $422.26 $75,442.78
232 $75,442.78 $339.36 $0.00 $426.56 $76,208.70
233 $76,208.70 $339.36 $0.00 $430.90 $76,978.96
234 $76,978.96 $339.36 $0.00 $435.25 $77,753.57
235 $77,753.57 $339.36 $0.00 $439.63 $78,532.56
236 $78,532.56 $339.36 $0.00 $444.03 $79,315.95
237 $79,315.95 $339.36 $0.00 $448.46 $80,103.77
238 $80,103.77 $339.36 $0.00 $452.92 $80,896.05
239 $80,896.05 $339.36 $0.00 $457.40 $81,692.81
240 $81,692.81 $339.36 $0.00 $461.90 $82,494.07
241 $82,494.07 $339.36 $43,864.32 $466.43 $39,435.54
242 $39,435.54 $339.36 $0.00 $222.97 $39,997.87
243 $39,997.87 $339.36 $0.00 $226.15 $40,563.38
244 $40,563.38 $339.36 $0.00 $229.35 $41,132.09
245 $41,132.09 $339.36 $0.00 $232.57 $41,704.02
246 $41,704.02 $339.36 $0.00 $235.80 $42,279.18
247 $42,279.18 $339.36 $0.00 $239.05 $42,857.59
248 $42,857.59 $339.36 $0.00 $242.32 $43,439.27
249 $43,439.27 $339.36 $0.00 $245.61 $44,024.24
250 $44,024.24 $339.36 $0.00 $248.92 $44,612.52
251 $44,612.52 $339.36 $0.00 $252.25 $45,204.13
252 $45,204.13 $339.36 $0.00 $255.59 $45,799.08
253 $45,799.08 $0.00 $46,057.53 $258.95 $0.50