Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$63,754
Monthly savings required$505

How much will it cost to send your child to West Virginia State University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $255,016.02 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $504.67 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$24,585.00
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 Virginia State University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $504.67 $0.00 $0.00 $504.67
2 $504.67 $504.67 $0.00 $2.85 $1,012.19
3 $1,012.19 $504.67 $0.00 $5.72 $1,522.58
4 $1,522.58 $504.67 $0.00 $8.61 $2,035.86
5 $2,035.86 $504.67 $0.00 $11.51 $2,552.04
6 $2,552.04 $504.67 $0.00 $14.43 $3,071.14
7 $3,071.14 $504.67 $0.00 $17.36 $3,593.17
8 $3,593.17 $504.67 $0.00 $20.32 $4,118.16
9 $4,118.16 $504.67 $0.00 $23.28 $4,646.11
10 $4,646.11 $504.67 $0.00 $26.27 $5,177.05
11 $5,177.05 $504.67 $0.00 $29.27 $5,710.99
12 $5,710.99 $504.67 $0.00 $32.29 $6,247.95
13 $6,247.95 $504.67 $0.00 $35.33 $6,787.95
14 $6,787.95 $504.67 $0.00 $38.38 $7,331.00
15 $7,331.00 $504.67 $0.00 $41.45 $7,877.12
16 $7,877.12 $504.67 $0.00 $44.54 $8,426.33
17 $8,426.33 $504.67 $0.00 $47.64 $8,978.64
18 $8,978.64 $504.67 $0.00 $50.77 $9,534.08
19 $9,534.08 $504.67 $0.00 $53.91 $10,092.66
20 $10,092.66 $504.67 $0.00 $57.07 $10,654.40
21 $10,654.40 $504.67 $0.00 $60.24 $11,219.31
22 $11,219.31 $504.67 $0.00 $63.44 $11,787.42
23 $11,787.42 $504.67 $0.00 $66.65 $12,358.74
24 $12,358.74 $504.67 $0.00 $69.88 $12,933.29
25 $12,933.29 $504.67 $0.00 $73.13 $13,511.09
26 $13,511.09 $504.67 $0.00 $76.39 $14,092.15
27 $14,092.15 $504.67 $0.00 $79.68 $14,676.50
28 $14,676.50 $504.67 $0.00 $82.98 $15,264.15
29 $15,264.15 $504.67 $0.00 $86.31 $15,855.13
30 $15,855.13 $504.67 $0.00 $89.65 $16,449.45
31 $16,449.45 $504.67 $0.00 $93.01 $17,047.13
32 $17,047.13 $504.67 $0.00 $96.39 $17,648.19
33 $17,648.19 $504.67 $0.00 $99.79 $18,252.65
34 $18,252.65 $504.67 $0.00 $103.20 $18,860.52
35 $18,860.52 $504.67 $0.00 $106.64 $19,471.83
36 $19,471.83 $504.67 $0.00 $110.10 $20,086.60
37 $20,086.60 $504.67 $0.00 $113.57 $20,704.84
38 $20,704.84 $504.67 $0.00 $117.07 $21,326.58
39 $21,326.58 $504.67 $0.00 $120.58 $21,951.83
40 $21,951.83 $504.67 $0.00 $124.12 $22,580.62
41 $22,580.62 $504.67 $0.00 $127.67 $23,212.96
42 $23,212.96 $504.67 $0.00 $131.25 $23,848.88
43 $23,848.88 $504.67 $0.00 $134.85 $24,488.40
44 $24,488.40 $504.67 $0.00 $138.46 $25,131.53
45 $25,131.53 $504.67 $0.00 $142.10 $25,778.30
46 $25,778.30 $504.67 $0.00 $145.75 $26,428.72
47 $26,428.72 $504.67 $0.00 $149.43 $27,082.82
48 $27,082.82 $504.67 $0.00 $153.13 $27,740.62
49 $27,740.62 $504.67 $0.00 $156.85 $28,402.14
50 $28,402.14 $504.67 $0.00 $160.59 $29,067.40
51 $29,067.40 $504.67 $0.00 $164.35 $29,736.42
52 $29,736.42 $504.67 $0.00 $168.13 $30,409.22
53 $30,409.22 $504.67 $0.00 $171.94 $31,085.83
54 $31,085.83 $504.67 $0.00 $175.76 $31,766.26
55 $31,766.26 $504.67 $0.00 $179.61 $32,450.54
56 $32,450.54 $504.67 $0.00 $183.48 $33,138.69
57 $33,138.69 $504.67 $0.00 $187.37 $33,830.73
58 $33,830.73 $504.67 $0.00 $191.28 $34,526.68
59 $34,526.68 $504.67 $0.00 $195.22 $35,226.57
60 $35,226.57 $504.67 $0.00 $199.18 $35,930.42
61 $35,930.42 $504.67 $0.00 $203.16 $36,638.25
62 $36,638.25 $504.67 $0.00 $207.16 $37,350.08
63 $37,350.08 $504.67 $0.00 $211.18 $38,065.93
64 $38,065.93 $504.67 $0.00 $215.23 $38,785.83
65 $38,785.83 $504.67 $0.00 $219.30 $39,509.80
66 $39,509.80 $504.67 $0.00 $223.39 $40,237.86
67 $40,237.86 $504.67 $0.00 $227.51 $40,970.04
68 $40,970.04 $504.67 $0.00 $231.65 $41,706.36
69 $41,706.36 $504.67 $0.00 $235.81 $42,446.84
70 $42,446.84 $504.67 $0.00 $240.00 $43,191.51
71 $43,191.51 $504.67 $0.00 $244.21 $43,940.39
72 $43,940.39 $504.67 $0.00 $248.45 $44,693.51
73 $44,693.51 $504.67 $0.00 $252.70 $45,450.88
74 $45,450.88 $504.67 $0.00 $256.99 $46,212.54
75 $46,212.54 $504.67 $0.00 $261.29 $46,978.50
76 $46,978.50 $504.67 $0.00 $265.62 $47,748.79
77 $47,748.79 $504.67 $0.00 $269.98 $48,523.44
78 $48,523.44 $504.67 $0.00 $274.36 $49,302.47
79 $49,302.47 $504.67 $0.00 $278.76 $50,085.90
80 $50,085.90 $504.67 $0.00 $283.19 $50,873.76
81 $50,873.76 $504.67 $0.00 $287.65 $51,666.08
82 $51,666.08 $504.67 $0.00 $292.13 $52,462.88
83 $52,462.88 $504.67 $0.00 $296.63 $53,264.18
84 $53,264.18 $504.67 $0.00 $301.16 $54,070.01
85 $54,070.01 $504.67 $0.00 $305.72 $54,880.40
86 $54,880.40 $504.67 $0.00 $310.30 $55,695.37
87 $55,695.37 $504.67 $0.00 $314.91 $56,514.95
88 $56,514.95 $504.67 $0.00 $319.54 $57,339.16
89 $57,339.16 $504.67 $0.00 $324.20 $58,168.03
90 $58,168.03 $504.67 $0.00 $328.89 $59,001.59
91 $59,001.59 $504.67 $0.00 $333.60 $59,839.86
92 $59,839.86 $504.67 $0.00 $338.34 $60,682.87
93 $60,682.87 $504.67 $0.00 $343.11 $61,530.65
94 $61,530.65 $504.67 $0.00 $347.90 $62,383.22
95 $62,383.22 $504.67 $0.00 $352.72 $63,240.61
96 $63,240.61 $504.67 $0.00 $357.57 $64,102.85
97 $64,102.85 $504.67 $0.00 $362.45 $64,969.97
98 $64,969.97 $504.67 $0.00 $367.35 $65,841.99
99 $65,841.99 $504.67 $0.00 $372.28 $66,718.94
100 $66,718.94 $504.67 $0.00 $377.24 $67,600.85
101 $67,600.85 $504.67 $0.00 $382.23 $68,487.75
102 $68,487.75 $504.67 $0.00 $387.24 $69,379.66
103 $69,379.66 $504.67 $0.00 $392.28 $70,276.61
104 $70,276.61 $504.67 $0.00 $397.35 $71,178.63
105 $71,178.63 $504.67 $0.00 $402.45 $72,085.75
106 $72,085.75 $504.67 $0.00 $407.58 $72,998.00
107 $72,998.00 $504.67 $0.00 $412.74 $73,915.41
108 $73,915.41 $504.67 $0.00 $417.93 $74,838.01
109 $74,838.01 $504.67 $0.00 $423.14 $75,765.82
110 $75,765.82 $504.67 $0.00 $428.39 $76,698.88
111 $76,698.88 $504.67 $0.00 $433.67 $77,637.22
112 $77,637.22 $504.67 $0.00 $438.97 $78,580.86
113 $78,580.86 $504.67 $0.00 $444.31 $79,529.84
114 $79,529.84 $504.67 $0.00 $449.67 $80,484.18
115 $80,484.18 $504.67 $0.00 $455.07 $81,443.92
116 $81,443.92 $504.67 $0.00 $460.50 $82,409.09
117 $82,409.09 $504.67 $0.00 $465.95 $83,379.71
118 $83,379.71 $504.67 $0.00 $471.44 $84,355.82
119 $84,355.82 $504.67 $0.00 $476.96 $85,337.45
120 $85,337.45 $504.67 $0.00 $482.51 $86,324.63
121 $86,324.63 $504.67 $0.00 $488.09 $87,317.39
122 $87,317.39 $504.67 $0.00 $493.71 $88,315.77
123 $88,315.77 $504.67 $0.00 $499.35 $89,319.79
124 $89,319.79 $504.67 $0.00 $505.03 $90,329.49
125 $90,329.49 $504.67 $0.00 $510.74 $91,344.90
126 $91,344.90 $504.67 $0.00 $516.48 $92,366.05
127 $92,366.05 $504.67 $0.00 $522.25 $93,392.97
128 $93,392.97 $504.67 $0.00 $528.06 $94,425.70
129 $94,425.70 $504.67 $0.00 $533.90 $95,464.27
130 $95,464.27 $504.67 $0.00 $539.77 $96,508.71
131 $96,508.71 $504.67 $0.00 $545.67 $97,559.05
132 $97,559.05 $504.67 $0.00 $551.61 $98,615.33
133 $98,615.33 $504.67 $0.00 $557.59 $99,677.59
134 $99,677.59 $504.67 $0.00 $563.59 $100,745.85
135 $100,745.85 $504.67 $0.00 $569.63 $101,820.15
136 $101,820.15 $504.67 $0.00 $575.71 $102,900.53
137 $102,900.53 $504.67 $0.00 $581.81 $103,987.01
138 $103,987.01 $504.67 $0.00 $587.96 $105,079.64
139 $105,079.64 $504.67 $0.00 $594.14 $106,178.45
140 $106,178.45 $504.67 $0.00 $600.35 $107,283.47
141 $107,283.47 $504.67 $0.00 $606.60 $108,394.74
142 $108,394.74 $504.67 $0.00 $612.88 $109,512.29
143 $109,512.29 $504.67 $0.00 $619.20 $110,636.16
144 $110,636.16 $504.67 $0.00 $625.55 $111,766.38
145 $111,766.38 $504.67 $0.00 $631.94 $112,902.99
146 $112,902.99 $504.67 $0.00 $638.37 $114,046.03
147 $114,046.03 $504.67 $0.00 $644.83 $115,195.53
148 $115,195.53 $504.67 $0.00 $651.33 $116,351.53
149 $116,351.53 $504.67 $0.00 $657.87 $117,514.07
150 $117,514.07 $504.67 $0.00 $664.44 $118,683.18
151 $118,683.18 $504.67 $0.00 $671.05 $119,858.90
152 $119,858.90 $504.67 $0.00 $677.70 $121,041.27
153 $121,041.27 $504.67 $0.00 $684.38 $122,230.32
154 $122,230.32 $504.67 $0.00 $691.11 $123,426.10
155 $123,426.10 $504.67 $0.00 $697.87 $124,628.64
156 $124,628.64 $504.67 $0.00 $704.67 $125,837.98
157 $125,837.98 $504.67 $0.00 $711.51 $127,054.16
158 $127,054.16 $504.67 $0.00 $718.38 $128,277.21
159 $128,277.21 $504.67 $0.00 $725.30 $129,507.18
160 $129,507.18 $504.67 $0.00 $732.25 $130,744.10
161 $130,744.10 $504.67 $0.00 $739.25 $131,988.02
162 $131,988.02 $504.67 $0.00 $746.28 $133,238.97
163 $133,238.97 $504.67 $0.00 $753.35 $134,496.99
164 $134,496.99 $504.67 $0.00 $760.47 $135,762.13
165 $135,762.13 $504.67 $0.00 $767.62 $137,034.42
166 $137,034.42 $504.67 $0.00 $774.81 $138,313.90
167 $138,313.90 $504.67 $0.00 $782.05 $139,600.62
168 $139,600.62 $504.67 $0.00 $789.32 $140,894.61
169 $140,894.61 $504.67 $0.00 $796.64 $142,195.92
170 $142,195.92 $504.67 $0.00 $804.00 $143,504.59
171 $143,504.59 $504.67 $0.00 $811.40 $144,820.66
172 $144,820.66 $504.67 $0.00 $818.84 $146,144.17
173 $146,144.17 $504.67 $0.00 $826.32 $147,475.16
174 $147,475.16 $504.67 $0.00 $833.85 $148,813.68
175 $148,813.68 $504.67 $0.00 $841.41 $150,159.76
176 $150,159.76 $504.67 $0.00 $849.03 $151,513.46
177 $151,513.46 $504.67 $0.00 $856.68 $152,874.81
178 $152,874.81 $504.67 $0.00 $864.38 $154,243.86
179 $154,243.86 $504.67 $0.00 $872.12 $155,620.65
180 $155,620.65 $504.67 $0.00 $879.90 $157,005.22
181 $157,005.22 $504.67 $0.00 $887.73 $158,397.62
182 $158,397.62 $504.67 $0.00 $895.60 $159,797.89
183 $159,797.89 $504.67 $0.00 $903.52 $161,206.08
184 $161,206.08 $504.67 $0.00 $911.48 $162,622.23
185 $162,622.23 $504.67 $0.00 $919.49 $164,046.39
186 $164,046.39 $504.67 $0.00 $927.54 $165,478.60
187 $165,478.60 $504.67 $0.00 $935.64 $166,918.91
188 $166,918.91 $504.67 $0.00 $943.78 $168,367.36
189 $168,367.36 $504.67 $0.00 $951.97 $169,824.00
190 $169,824.00 $504.67 $0.00 $960.21 $171,288.88
191 $171,288.88 $504.67 $0.00 $968.49 $172,762.04
192 $172,762.04 $504.67 $0.00 $976.82 $174,243.53
193 $174,243.53 $504.67 $0.00 $985.20 $175,733.40
194 $175,733.40 $504.67 $0.00 $993.62 $177,231.69
195 $177,231.69 $504.67 $0.00 $1,002.09 $178,738.45
196 $178,738.45 $504.67 $0.00 $1,010.61 $180,253.73
197 $180,253.73 $504.67 $0.00 $1,019.18 $181,777.58
198 $181,777.58 $504.67 $0.00 $1,027.80 $183,310.05
199 $183,310.05 $504.67 $0.00 $1,036.46 $184,851.18
200 $184,851.18 $504.67 $0.00 $1,045.18 $186,401.03
201 $186,401.03 $504.67 $0.00 $1,053.94 $187,959.64
202 $187,959.64 $504.67 $0.00 $1,062.75 $189,527.06
203 $189,527.06 $504.67 $0.00 $1,071.61 $191,103.34
204 $191,103.34 $504.67 $0.00 $1,080.53 $192,688.54
205 $192,688.54 $504.67 $0.00 $1,089.49 $194,282.70
206 $194,282.70 $504.67 $0.00 $1,098.50 $195,885.87
207 $195,885.87 $504.67 $0.00 $1,107.57 $197,498.11
208 $197,498.11 $504.67 $0.00 $1,116.68 $199,119.46
209 $199,119.46 $504.67 $0.00 $1,125.85 $200,749.98
210 $200,749.98 $504.67 $0.00 $1,135.07 $202,389.72
211 $202,389.72 $504.67 $0.00 $1,144.34 $204,038.73
212 $204,038.73 $504.67 $0.00 $1,153.66 $205,697.06
213 $205,697.06 $504.67 $0.00 $1,163.04 $207,364.77
214 $207,364.77 $504.67 $0.00 $1,172.47 $209,041.91
215 $209,041.91 $504.67 $0.00 $1,181.95 $210,728.53
216 $210,728.53 $504.67 $0.00 $1,191.49 $212,424.69
217 $212,424.69 $504.67 $59,166.73 $1,201.08 $154,963.71
218 $154,963.71 $504.67 $0.00 $876.19 $156,344.57
219 $156,344.57 $504.67 $0.00 $883.99 $157,733.23
220 $157,733.23 $504.67 $0.00 $891.85 $159,129.75
221 $159,129.75 $504.67 $0.00 $899.74 $160,534.16
222 $160,534.16 $504.67 $0.00 $907.68 $161,946.51
223 $161,946.51 $504.67 $0.00 $915.67 $163,366.85
224 $163,366.85 $504.67 $0.00 $923.70 $164,795.22
225 $164,795.22 $504.67 $0.00 $931.78 $166,231.67
226 $166,231.67 $504.67 $0.00 $939.90 $167,676.24
227 $167,676.24 $504.67 $0.00 $948.07 $169,128.98
228 $169,128.98 $504.67 $0.00 $956.28 $170,589.93
229 $170,589.93 $504.67 $62,125.07 $964.54 $109,934.07
230 $109,934.07 $504.67 $0.00 $621.58 $111,060.32
231 $111,060.32 $504.67 $0.00 $627.95 $112,192.94
232 $112,192.94 $504.67 $0.00 $634.36 $113,331.97
233 $113,331.97 $504.67 $0.00 $640.80 $114,477.44
234 $114,477.44 $504.67 $0.00 $647.27 $115,629.38
235 $115,629.38 $504.67 $0.00 $653.79 $116,787.84
236 $116,787.84 $504.67 $0.00 $660.34 $117,952.85
237 $117,952.85 $504.67 $0.00 $666.92 $119,124.44
238 $119,124.44 $504.67 $0.00 $673.55 $120,302.66
239 $120,302.66 $504.67 $0.00 $680.21 $121,487.54
240 $121,487.54 $504.67 $0.00 $686.91 $122,679.12
241 $122,679.12 $504.67 $65,231.32 $693.65 $58,646.12
242 $58,646.12 $504.67 $0.00 $331.59 $59,482.38
243 $59,482.38 $504.67 $0.00 $336.32 $60,323.37
244 $60,323.37 $504.67 $0.00 $341.08 $61,169.12
245 $61,169.12 $504.67 $0.00 $345.86 $62,019.65
246 $62,019.65 $504.67 $0.00 $350.67 $62,874.99
247 $62,874.99 $504.67 $0.00 $355.50 $63,735.16
248 $63,735.16 $504.67 $0.00 $360.37 $64,600.20
249 $64,600.20 $504.67 $0.00 $365.26 $65,470.13
250 $65,470.13 $504.67 $0.00 $370.18 $66,344.98
251 $66,344.98 $504.67 $0.00 $375.12 $67,224.77
252 $67,224.77 $504.67 $0.00 $380.10 $68,109.54
253 $68,109.54 $0.00 $68,492.89 $385.10 $1.75