Savings Plan and Future Cost Estimation for West Virginia Junior College Morgantown

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2042$99,780
Monthly savings required$443

How much will it cost to send your child to West Virginia Junior College Morgantown in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $199,560.02 for students enrolling in 2042 if tuition increases average 7% per year until then.   Assuming you have no current college savings, monthly deposits of $443.32 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$28,523.00
Years until enrollment18
Annual Tuition Increase7%
Current Savings$0.00
After Tax Return on Savings7%
Years of enrollment2

Current Savings Shortfall

College Savings Calculator

Update Your Savings Plan

Discover how much will you need to start saving now to afford West Virginia Junior College Morgantown in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $443.32 $0.00 $0.00 $443.32
2 $443.32 $443.32 $0.00 $2.51 $889.15
3 $889.15 $443.32 $0.00 $5.03 $1,337.50
4 $1,337.50 $443.32 $0.00 $7.56 $1,788.38
5 $1,788.38 $443.32 $0.00 $10.11 $2,241.81
6 $2,241.81 $443.32 $0.00 $12.68 $2,697.81
7 $2,697.81 $443.32 $0.00 $15.25 $3,156.38
8 $3,156.38 $443.32 $0.00 $17.85 $3,617.55
9 $3,617.55 $443.32 $0.00 $20.45 $4,081.32
10 $4,081.32 $443.32 $0.00 $23.08 $4,547.72
11 $4,547.72 $443.32 $0.00 $25.71 $5,016.75
12 $5,016.75 $443.32 $0.00 $28.37 $5,488.44
13 $5,488.44 $443.32 $0.00 $31.03 $5,962.79
14 $5,962.79 $443.32 $0.00 $33.71 $6,439.82
15 $6,439.82 $443.32 $0.00 $36.41 $6,919.55
16 $6,919.55 $443.32 $0.00 $39.12 $7,401.99
17 $7,401.99 $443.32 $0.00 $41.85 $7,887.16
18 $7,887.16 $443.32 $0.00 $44.60 $8,375.08
19 $8,375.08 $443.32 $0.00 $47.35 $8,865.75
20 $8,865.75 $443.32 $0.00 $50.13 $9,359.20
21 $9,359.20 $443.32 $0.00 $52.92 $9,855.44
22 $9,855.44 $443.32 $0.00 $55.72 $10,354.48
23 $10,354.48 $443.32 $0.00 $58.55 $10,856.35
24 $10,856.35 $443.32 $0.00 $61.38 $11,361.05
25 $11,361.05 $443.32 $0.00 $64.24 $11,868.61
26 $11,868.61 $443.32 $0.00 $67.11 $12,379.04
27 $12,379.04 $443.32 $0.00 $69.99 $12,892.35
28 $12,892.35 $443.32 $0.00 $72.90 $13,408.57
29 $13,408.57 $443.32 $0.00 $75.81 $13,927.70
30 $13,927.70 $443.32 $0.00 $78.75 $14,449.77
31 $14,449.77 $443.32 $0.00 $81.70 $14,974.79
32 $14,974.79 $443.32 $0.00 $84.67 $15,502.78
33 $15,502.78 $443.32 $0.00 $87.65 $16,033.75
34 $16,033.75 $443.32 $0.00 $90.66 $16,567.73
35 $16,567.73 $443.32 $0.00 $93.68 $17,104.73
36 $17,104.73 $443.32 $0.00 $96.71 $17,644.76
37 $17,644.76 $443.32 $0.00 $99.77 $18,187.85
38 $18,187.85 $443.32 $0.00 $102.84 $18,734.01
39 $18,734.01 $443.32 $0.00 $105.92 $19,283.25
40 $19,283.25 $443.32 $0.00 $109.03 $19,835.60
41 $19,835.60 $443.32 $0.00 $112.15 $20,391.07
42 $20,391.07 $443.32 $0.00 $115.29 $20,949.68
43 $20,949.68 $443.32 $0.00 $118.45 $21,511.45
44 $21,511.45 $443.32 $0.00 $121.63 $22,076.40
45 $22,076.40 $443.32 $0.00 $124.82 $22,644.54
46 $22,644.54 $443.32 $0.00 $128.04 $23,215.90
47 $23,215.90 $443.32 $0.00 $131.27 $23,790.49
48 $23,790.49 $443.32 $0.00 $134.51 $24,368.32
49 $24,368.32 $443.32 $0.00 $137.78 $24,949.42
50 $24,949.42 $443.32 $0.00 $141.07 $25,533.81
51 $25,533.81 $443.32 $0.00 $144.37 $26,121.50
52 $26,121.50 $443.32 $0.00 $147.69 $26,712.51
53 $26,712.51 $443.32 $0.00 $151.04 $27,306.87
54 $27,306.87 $443.32 $0.00 $154.40 $27,904.59
55 $27,904.59 $443.32 $0.00 $157.78 $28,505.69
56 $28,505.69 $443.32 $0.00 $161.18 $29,110.19
57 $29,110.19 $443.32 $0.00 $164.59 $29,718.10
58 $29,718.10 $443.32 $0.00 $168.03 $30,329.45
59 $30,329.45 $443.32 $0.00 $171.49 $30,944.26
60 $30,944.26 $443.32 $0.00 $174.96 $31,562.54
61 $31,562.54 $443.32 $0.00 $178.46 $32,184.32
62 $32,184.32 $443.32 $0.00 $181.97 $32,809.61
63 $32,809.61 $443.32 $0.00 $185.51 $33,438.44
64 $33,438.44 $443.32 $0.00 $189.07 $34,070.83
65 $34,070.83 $443.32 $0.00 $192.64 $34,706.79
66 $34,706.79 $443.32 $0.00 $196.24 $35,346.35
67 $35,346.35 $443.32 $0.00 $199.85 $35,989.52
68 $35,989.52 $443.32 $0.00 $203.49 $36,636.33
69 $36,636.33 $443.32 $0.00 $207.15 $37,286.80
70 $37,286.80 $443.32 $0.00 $210.82 $37,940.94
71 $37,940.94 $443.32 $0.00 $214.52 $38,598.78
72 $38,598.78 $443.32 $0.00 $218.24 $39,260.34
73 $39,260.34 $443.32 $0.00 $221.98 $39,925.64
74 $39,925.64 $443.32 $0.00 $225.75 $40,594.71
75 $40,594.71 $443.32 $0.00 $229.53 $41,267.56
76 $41,267.56 $443.32 $0.00 $233.33 $41,944.21
77 $41,944.21 $443.32 $0.00 $237.16 $42,624.69
78 $42,624.69 $443.32 $0.00 $241.01 $43,309.02
79 $43,309.02 $443.32 $0.00 $244.88 $43,997.22
80 $43,997.22 $443.32 $0.00 $248.77 $44,689.31
81 $44,689.31 $443.32 $0.00 $252.68 $45,385.31
82 $45,385.31 $443.32 $0.00 $256.62 $46,085.25
83 $46,085.25 $443.32 $0.00 $260.57 $46,789.14
84 $46,789.14 $443.32 $0.00 $264.55 $47,497.01
85 $47,497.01 $443.32 $0.00 $268.56 $48,208.89
86 $48,208.89 $443.32 $0.00 $272.58 $48,924.79
87 $48,924.79 $443.32 $0.00 $276.63 $49,644.74
88 $49,644.74 $443.32 $0.00 $280.70 $50,368.76
89 $50,368.76 $443.32 $0.00 $284.79 $51,096.87
90 $51,096.87 $443.32 $0.00 $288.91 $51,829.10
91 $51,829.10 $443.32 $0.00 $293.05 $52,565.47
92 $52,565.47 $443.32 $0.00 $297.21 $53,306.00
93 $53,306.00 $443.32 $0.00 $301.40 $54,050.72
94 $54,050.72 $443.32 $0.00 $305.61 $54,799.65
95 $54,799.65 $443.32 $0.00 $309.85 $55,552.82
96 $55,552.82 $443.32 $0.00 $314.10 $56,310.24
97 $56,310.24 $443.32 $0.00 $318.39 $57,071.95
98 $57,071.95 $443.32 $0.00 $322.69 $57,837.96
99 $57,837.96 $443.32 $0.00 $327.02 $58,608.30
100 $58,608.30 $443.32 $0.00 $331.38 $59,383.00
101 $59,383.00 $443.32 $0.00 $335.76 $60,162.08
102 $60,162.08 $443.32 $0.00 $340.17 $60,945.57
103 $60,945.57 $443.32 $0.00 $344.60 $61,733.49
104 $61,733.49 $443.32 $0.00 $349.05 $62,525.86
105 $62,525.86 $443.32 $0.00 $353.53 $63,322.71
106 $63,322.71 $443.32 $0.00 $358.04 $64,124.07
107 $64,124.07 $443.32 $0.00 $362.57 $64,929.96
108 $64,929.96 $443.32 $0.00 $367.12 $65,740.40
109 $65,740.40 $443.32 $0.00 $371.71 $66,555.43
110 $66,555.43 $443.32 $0.00 $376.31 $67,375.06
111 $67,375.06 $443.32 $0.00 $380.95 $68,199.33
112 $68,199.33 $443.32 $0.00 $385.61 $69,028.26
113 $69,028.26 $443.32 $0.00 $390.30 $69,861.88
114 $69,861.88 $443.32 $0.00 $395.01 $70,700.21
115 $70,700.21 $443.32 $0.00 $399.75 $71,543.28
116 $71,543.28 $443.32 $0.00 $404.52 $72,391.12
117 $72,391.12 $443.32 $0.00 $409.31 $73,243.75
118 $73,243.75 $443.32 $0.00 $414.13 $74,101.20
119 $74,101.20 $443.32 $0.00 $418.98 $74,963.50
120 $74,963.50 $443.32 $0.00 $423.85 $75,830.67
121 $75,830.67 $443.32 $0.00 $428.76 $76,702.75
122 $76,702.75 $443.32 $0.00 $433.69 $77,579.76
123 $77,579.76 $443.32 $0.00 $438.65 $78,461.73
124 $78,461.73 $443.32 $0.00 $443.63 $79,348.68
125 $79,348.68 $443.32 $0.00 $448.65 $80,240.65
126 $80,240.65 $443.32 $0.00 $453.69 $81,137.66
127 $81,137.66 $443.32 $0.00 $458.76 $82,039.74
128 $82,039.74 $443.32 $0.00 $463.86 $82,946.92
129 $82,946.92 $443.32 $0.00 $468.99 $83,859.23
130 $83,859.23 $443.32 $0.00 $474.15 $84,776.70
131 $84,776.70 $443.32 $0.00 $479.34 $85,699.36
132 $85,699.36 $443.32 $0.00 $484.56 $86,627.24
133 $86,627.24 $443.32 $0.00 $489.80 $87,560.36
134 $87,560.36 $443.32 $0.00 $495.08 $88,498.76
135 $88,498.76 $443.32 $0.00 $500.38 $89,442.46
136 $89,442.46 $443.32 $0.00 $505.72 $90,391.50
137 $90,391.50 $443.32 $0.00 $511.09 $91,345.91
138 $91,345.91 $443.32 $0.00 $516.48 $92,305.71
139 $92,305.71 $443.32 $0.00 $521.91 $93,270.94
140 $93,270.94 $443.32 $0.00 $527.37 $94,241.63
141 $94,241.63 $443.32 $0.00 $532.86 $95,217.81
142 $95,217.81 $443.32 $0.00 $538.38 $96,199.51
143 $96,199.51 $443.32 $0.00 $543.93 $97,186.76
144 $97,186.76 $443.32 $0.00 $549.51 $98,179.59
145 $98,179.59 $443.32 $0.00 $555.12 $99,178.03
146 $99,178.03 $443.32 $0.00 $560.77 $100,182.12
147 $100,182.12 $443.32 $0.00 $566.44 $101,191.88
148 $101,191.88 $443.32 $0.00 $572.15 $102,207.35
149 $102,207.35 $443.32 $0.00 $577.90 $103,228.57
150 $103,228.57 $443.32 $0.00 $583.67 $104,255.56
151 $104,255.56 $443.32 $0.00 $589.48 $105,288.36
152 $105,288.36 $443.32 $0.00 $595.32 $106,327.00
153 $106,327.00 $443.32 $0.00 $601.19 $107,371.51
154 $107,371.51 $443.32 $0.00 $607.09 $108,421.92
155 $108,421.92 $443.32 $0.00 $613.03 $109,478.27
156 $109,478.27 $443.32 $0.00 $619.01 $110,540.60
157 $110,540.60 $443.32 $0.00 $625.01 $111,608.93
158 $111,608.93 $443.32 $0.00 $631.05 $112,683.30
159 $112,683.30 $443.32 $0.00 $637.13 $113,763.75
160 $113,763.75 $443.32 $0.00 $643.24 $114,850.31
161 $114,850.31 $443.32 $0.00 $649.38 $115,943.01
162 $115,943.01 $443.32 $0.00 $655.56 $117,041.89
163 $117,041.89 $443.32 $0.00 $661.77 $118,146.98
164 $118,146.98 $443.32 $0.00 $668.02 $119,258.32
165 $119,258.32 $443.32 $0.00 $674.30 $120,375.94
166 $120,375.94 $443.32 $0.00 $680.62 $121,499.88
167 $121,499.88 $443.32 $0.00 $686.98 $122,630.18
168 $122,630.18 $443.32 $0.00 $693.37 $123,766.87
169 $123,766.87 $443.32 $0.00 $699.80 $124,909.99
170 $124,909.99 $443.32 $0.00 $706.26 $126,059.57
171 $126,059.57 $443.32 $0.00 $712.76 $127,215.65
172 $127,215.65 $443.32 $0.00 $719.30 $128,378.27
173 $128,378.27 $443.32 $0.00 $725.87 $129,547.46
174 $129,547.46 $443.32 $0.00 $732.48 $130,723.26
175 $130,723.26 $443.32 $0.00 $739.13 $131,905.71
176 $131,905.71 $443.32 $0.00 $745.81 $133,094.84
177 $133,094.84 $443.32 $0.00 $752.54 $134,290.70
178 $134,290.70 $443.32 $0.00 $759.30 $135,493.32
179 $135,493.32 $443.32 $0.00 $766.10 $136,702.74
180 $136,702.74 $443.32 $0.00 $772.94 $137,919.00
181 $137,919.00 $443.32 $0.00 $779.81 $139,142.13
182 $139,142.13 $443.32 $0.00 $786.73 $140,372.18
183 $140,372.18 $443.32 $0.00 $793.68 $141,609.18
184 $141,609.18 $443.32 $0.00 $800.68 $142,853.18
185 $142,853.18 $443.32 $0.00 $807.71 $144,104.21
186 $144,104.21 $443.32 $0.00 $814.79 $145,362.32
187 $145,362.32 $443.32 $0.00 $821.90 $146,627.54
188 $146,627.54 $443.32 $0.00 $829.05 $147,899.91
189 $147,899.91 $443.32 $0.00 $836.25 $149,179.48
190 $149,179.48 $443.32 $0.00 $843.48 $150,466.28
191 $150,466.28 $443.32 $0.00 $850.76 $151,760.36
192 $151,760.36 $443.32 $0.00 $858.08 $153,061.76
193 $153,061.76 $443.32 $0.00 $865.43 $154,370.51
194 $154,370.51 $443.32 $0.00 $872.83 $155,686.66
195 $155,686.66 $443.32 $0.00 $880.28 $157,010.26
196 $157,010.26 $443.32 $0.00 $887.76 $158,341.34
197 $158,341.34 $443.32 $0.00 $895.28 $159,679.94
198 $159,679.94 $443.32 $0.00 $902.85 $161,026.11
199 $161,026.11 $443.32 $0.00 $910.47 $162,379.90
200 $162,379.90 $443.32 $0.00 $918.12 $163,741.34
201 $163,741.34 $443.32 $0.00 $925.82 $165,110.48
202 $165,110.48 $443.32 $0.00 $933.56 $166,487.36
203 $166,487.36 $443.32 $0.00 $941.34 $167,872.02
204 $167,872.02 $443.32 $0.00 $949.17 $169,264.51
205 $169,264.51 $443.32 $0.00 $957.05 $170,664.88
206 $170,664.88 $443.32 $0.00 $964.96 $172,073.16
207 $172,073.16 $443.32 $0.00 $972.93 $173,489.41
208 $173,489.41 $443.32 $0.00 $980.93 $174,913.66
209 $174,913.66 $443.32 $0.00 $988.99 $176,345.97
210 $176,345.97 $443.32 $0.00 $997.09 $177,786.38
211 $177,786.38 $443.32 $0.00 $1,005.23 $179,234.93
212 $179,234.93 $443.32 $0.00 $1,013.42 $180,691.67
213 $180,691.67 $443.32 $0.00 $1,021.66 $182,156.65
214 $182,156.65 $443.32 $0.00 $1,029.94 $183,629.91
215 $183,629.91 $443.32 $0.00 $1,038.27 $185,111.50
216 $185,111.50 $443.32 $0.00 $1,046.65 $186,601.47
217 $186,601.47 $443.32 $96,405.81 $1,055.07 $91,694.05
218 $91,694.05 $443.32 $0.00 $518.45 $92,655.82
219 $92,655.82 $443.32 $0.00 $523.89 $93,623.03
220 $93,623.03 $443.32 $0.00 $529.36 $94,595.71
221 $94,595.71 $443.32 $0.00 $534.86 $95,573.89
222 $95,573.89 $443.32 $0.00 $540.39 $96,557.60
223 $96,557.60 $443.32 $0.00 $545.95 $97,546.87
224 $97,546.87 $443.32 $0.00 $551.54 $98,541.73
225 $98,541.73 $443.32 $0.00 $557.17 $99,542.22
226 $99,542.22 $443.32 $0.00 $562.83 $100,548.37
227 $100,548.37 $443.32 $0.00 $568.52 $101,560.21
228 $101,560.21 $443.32 $0.00 $574.24 $102,577.77
229 $102,577.77 $0.00 $103,154.21 $579.99 $3.55