Savings Plan and Future Cost Estimation for Wesleyan College

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$93,433
Monthly savings required$740

How much will it cost to send your child to Wesleyan College in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $373,733.05 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $739.61 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$36,030.00
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 Wesleyan College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $739.61 $0.00 $0.00 $739.61
2 $739.61 $739.61 $0.00 $4.18 $1,483.40
3 $1,483.40 $739.61 $0.00 $8.39 $2,231.40
4 $2,231.40 $739.61 $0.00 $12.62 $2,983.63
5 $2,983.63 $739.61 $0.00 $16.87 $3,740.11
6 $3,740.11 $739.61 $0.00 $21.15 $4,500.87
7 $4,500.87 $739.61 $0.00 $25.45 $5,265.93
8 $5,265.93 $739.61 $0.00 $29.77 $6,035.31
9 $6,035.31 $739.61 $0.00 $34.12 $6,809.04
10 $6,809.04 $739.61 $0.00 $38.50 $7,587.15
11 $7,587.15 $739.61 $0.00 $42.90 $8,369.66
12 $8,369.66 $739.61 $0.00 $47.32 $9,156.59
13 $9,156.59 $739.61 $0.00 $51.77 $9,947.97
14 $9,947.97 $739.61 $0.00 $56.25 $10,743.83
15 $10,743.83 $739.61 $0.00 $60.75 $11,544.19
16 $11,544.19 $739.61 $0.00 $65.27 $12,349.07
17 $12,349.07 $739.61 $0.00 $69.82 $13,158.50
18 $13,158.50 $739.61 $0.00 $74.40 $13,972.51
19 $13,972.51 $739.61 $0.00 $79.00 $14,791.12
20 $14,791.12 $739.61 $0.00 $83.63 $15,614.36
21 $15,614.36 $739.61 $0.00 $88.29 $16,442.26
22 $16,442.26 $739.61 $0.00 $92.97 $17,274.84
23 $17,274.84 $739.61 $0.00 $97.67 $18,112.12
24 $18,112.12 $739.61 $0.00 $102.41 $18,954.14
25 $18,954.14 $739.61 $0.00 $107.17 $19,800.92
26 $19,800.92 $739.61 $0.00 $111.96 $20,652.49
27 $20,652.49 $739.61 $0.00 $116.77 $21,508.87
28 $21,508.87 $739.61 $0.00 $121.61 $22,370.09
29 $22,370.09 $739.61 $0.00 $126.48 $23,236.18
30 $23,236.18 $739.61 $0.00 $131.38 $24,107.17
31 $24,107.17 $739.61 $0.00 $136.31 $24,983.09
32 $24,983.09 $739.61 $0.00 $141.26 $25,863.96
33 $25,863.96 $739.61 $0.00 $146.24 $26,749.81
34 $26,749.81 $739.61 $0.00 $151.25 $27,640.67
35 $27,640.67 $739.61 $0.00 $156.28 $28,536.56
36 $28,536.56 $739.61 $0.00 $161.35 $29,437.52
37 $29,437.52 $739.61 $0.00 $166.44 $30,343.57
38 $30,343.57 $739.61 $0.00 $171.57 $31,254.75
39 $31,254.75 $739.61 $0.00 $176.72 $32,171.08
40 $32,171.08 $739.61 $0.00 $181.90 $33,092.59
41 $33,092.59 $739.61 $0.00 $187.11 $34,019.31
42 $34,019.31 $739.61 $0.00 $192.35 $34,951.27
43 $34,951.27 $739.61 $0.00 $197.62 $35,888.50
44 $35,888.50 $739.61 $0.00 $202.92 $36,831.03
45 $36,831.03 $739.61 $0.00 $208.25 $37,778.89
46 $37,778.89 $739.61 $0.00 $213.61 $38,732.11
47 $38,732.11 $739.61 $0.00 $219.00 $39,690.72
48 $39,690.72 $739.61 $0.00 $224.42 $40,654.75
49 $40,654.75 $739.61 $0.00 $229.87 $41,624.23
50 $41,624.23 $739.61 $0.00 $235.35 $42,599.19
51 $42,599.19 $739.61 $0.00 $240.86 $43,579.66
52 $43,579.66 $739.61 $0.00 $246.41 $44,565.68
53 $44,565.68 $739.61 $0.00 $251.98 $45,557.27
54 $45,557.27 $739.61 $0.00 $257.59 $46,554.47
55 $46,554.47 $739.61 $0.00 $263.23 $47,557.31
56 $47,557.31 $739.61 $0.00 $268.90 $48,565.82
57 $48,565.82 $739.61 $0.00 $274.60 $49,580.03
58 $49,580.03 $739.61 $0.00 $280.33 $50,599.97
59 $50,599.97 $739.61 $0.00 $286.10 $51,625.68
60 $51,625.68 $739.61 $0.00 $291.90 $52,657.19
61 $52,657.19 $739.61 $0.00 $297.73 $53,694.53
62 $53,694.53 $739.61 $0.00 $303.60 $54,737.74
63 $54,737.74 $739.61 $0.00 $309.50 $55,786.85
64 $55,786.85 $739.61 $0.00 $315.43 $56,841.89
65 $56,841.89 $739.61 $0.00 $321.39 $57,902.89
66 $57,902.89 $739.61 $0.00 $327.39 $58,969.89
67 $58,969.89 $739.61 $0.00 $333.42 $60,042.92
68 $60,042.92 $739.61 $0.00 $339.49 $61,122.02
69 $61,122.02 $739.61 $0.00 $345.59 $62,207.22
70 $62,207.22 $739.61 $0.00 $351.73 $63,298.56
71 $63,298.56 $739.61 $0.00 $357.90 $64,396.07
72 $64,396.07 $739.61 $0.00 $364.10 $65,499.78
73 $65,499.78 $739.61 $0.00 $370.35 $66,609.74
74 $66,609.74 $739.61 $0.00 $376.62 $67,725.97
75 $67,725.97 $739.61 $0.00 $382.93 $68,848.51
76 $68,848.51 $739.61 $0.00 $389.28 $69,977.40
77 $69,977.40 $739.61 $0.00 $395.66 $71,112.67
78 $71,112.67 $739.61 $0.00 $402.08 $72,254.36
79 $72,254.36 $739.61 $0.00 $408.54 $73,402.51
80 $73,402.51 $739.61 $0.00 $415.03 $74,557.15
81 $74,557.15 $739.61 $0.00 $421.56 $75,718.32
82 $75,718.32 $739.61 $0.00 $428.12 $76,886.05
83 $76,886.05 $739.61 $0.00 $434.72 $78,060.38
84 $78,060.38 $739.61 $0.00 $441.36 $79,241.35
85 $79,241.35 $739.61 $0.00 $448.04 $80,429.00
86 $80,429.00 $739.61 $0.00 $454.76 $81,623.37
87 $81,623.37 $739.61 $0.00 $461.51 $82,824.49
88 $82,824.49 $739.61 $0.00 $468.30 $84,032.40
89 $84,032.40 $739.61 $0.00 $475.13 $85,247.14
90 $85,247.14 $739.61 $0.00 $482.00 $86,468.75
91 $86,468.75 $739.61 $0.00 $488.91 $87,697.27
92 $87,697.27 $739.61 $0.00 $495.85 $88,932.73
93 $88,932.73 $739.61 $0.00 $502.84 $90,175.18
94 $90,175.18 $739.61 $0.00 $509.86 $91,424.65
95 $91,424.65 $739.61 $0.00 $516.93 $92,681.19
96 $92,681.19 $739.61 $0.00 $524.03 $93,944.83
97 $93,944.83 $739.61 $0.00 $531.18 $95,215.62
98 $95,215.62 $739.61 $0.00 $538.36 $96,493.59
99 $96,493.59 $739.61 $0.00 $545.59 $97,778.79
100 $97,778.79 $739.61 $0.00 $552.86 $99,071.26
101 $99,071.26 $739.61 $0.00 $560.16 $100,371.03
102 $100,371.03 $739.61 $0.00 $567.51 $101,678.15
103 $101,678.15 $739.61 $0.00 $574.90 $102,992.66
104 $102,992.66 $739.61 $0.00 $582.34 $104,314.61
105 $104,314.61 $739.61 $0.00 $589.81 $105,644.03
106 $105,644.03 $739.61 $0.00 $597.33 $106,980.97
107 $106,980.97 $739.61 $0.00 $604.89 $108,325.47
108 $108,325.47 $739.61 $0.00 $612.49 $109,677.57
109 $109,677.57 $739.61 $0.00 $620.13 $111,037.31
110 $111,037.31 $739.61 $0.00 $627.82 $112,404.74
111 $112,404.74 $739.61 $0.00 $635.55 $113,779.90
112 $113,779.90 $739.61 $0.00 $643.33 $115,162.84
113 $115,162.84 $739.61 $0.00 $651.15 $116,553.60
114 $116,553.60 $739.61 $0.00 $659.01 $117,952.22
115 $117,952.22 $739.61 $0.00 $666.92 $119,358.75
116 $119,358.75 $739.61 $0.00 $674.87 $120,773.23
117 $120,773.23 $739.61 $0.00 $682.87 $122,195.71
118 $122,195.71 $739.61 $0.00 $690.91 $123,626.23
119 $123,626.23 $739.61 $0.00 $699.00 $125,064.84
120 $125,064.84 $739.61 $0.00 $707.13 $126,511.58
121 $126,511.58 $739.61 $0.00 $715.31 $127,966.50
122 $127,966.50 $739.61 $0.00 $723.54 $129,429.65
123 $129,429.65 $739.61 $0.00 $731.81 $130,901.07
124 $130,901.07 $739.61 $0.00 $740.13 $132,380.81
125 $132,380.81 $739.61 $0.00 $748.50 $133,868.92
126 $133,868.92 $739.61 $0.00 $756.91 $135,365.44
127 $135,365.44 $739.61 $0.00 $765.38 $136,870.43
128 $136,870.43 $739.61 $0.00 $773.89 $138,383.93
129 $138,383.93 $739.61 $0.00 $782.44 $139,905.98
130 $139,905.98 $739.61 $0.00 $791.05 $141,436.64
131 $141,436.64 $739.61 $0.00 $799.70 $142,975.95
132 $142,975.95 $739.61 $0.00 $808.41 $144,523.97
133 $144,523.97 $739.61 $0.00 $817.16 $146,080.74
134 $146,080.74 $739.61 $0.00 $825.96 $147,646.31
135 $147,646.31 $739.61 $0.00 $834.81 $149,220.73
136 $149,220.73 $739.61 $0.00 $843.72 $150,804.06
137 $150,804.06 $739.61 $0.00 $852.67 $152,396.34
138 $152,396.34 $739.61 $0.00 $861.67 $153,997.62
139 $153,997.62 $739.61 $0.00 $870.72 $155,607.95
140 $155,607.95 $739.61 $0.00 $879.83 $157,227.39
141 $157,227.39 $739.61 $0.00 $888.99 $158,855.99
142 $158,855.99 $739.61 $0.00 $898.19 $160,493.79
143 $160,493.79 $739.61 $0.00 $907.46 $162,140.86
144 $162,140.86 $739.61 $0.00 $916.77 $163,797.24
145 $163,797.24 $739.61 $0.00 $926.13 $165,462.98
146 $165,462.98 $739.61 $0.00 $935.55 $167,138.14
147 $167,138.14 $739.61 $0.00 $945.02 $168,822.77
148 $168,822.77 $739.61 $0.00 $954.55 $170,516.93
149 $170,516.93 $739.61 $0.00 $964.13 $172,220.67
150 $172,220.67 $739.61 $0.00 $973.76 $173,934.04
151 $173,934.04 $739.61 $0.00 $983.45 $175,657.10
152 $175,657.10 $739.61 $0.00 $993.19 $177,389.90
153 $177,389.90 $739.61 $0.00 $1,002.99 $179,132.50
154 $179,132.50 $739.61 $0.00 $1,012.84 $180,884.95
155 $180,884.95 $739.61 $0.00 $1,022.75 $182,647.31
156 $182,647.31 $739.61 $0.00 $1,032.71 $184,419.63
157 $184,419.63 $739.61 $0.00 $1,042.74 $186,201.98
158 $186,201.98 $739.61 $0.00 $1,052.81 $187,994.40
159 $187,994.40 $739.61 $0.00 $1,062.95 $189,796.96
160 $189,796.96 $739.61 $0.00 $1,073.14 $191,609.71
161 $191,609.71 $739.61 $0.00 $1,083.39 $193,432.71
162 $193,432.71 $739.61 $0.00 $1,093.70 $195,266.02
163 $195,266.02 $739.61 $0.00 $1,104.06 $197,109.69
164 $197,109.69 $739.61 $0.00 $1,114.49 $198,963.79
165 $198,963.79 $739.61 $0.00 $1,124.97 $200,828.37
166 $200,828.37 $739.61 $0.00 $1,135.51 $202,703.49
167 $202,703.49 $739.61 $0.00 $1,146.12 $204,589.22
168 $204,589.22 $739.61 $0.00 $1,156.78 $206,485.61
169 $206,485.61 $739.61 $0.00 $1,167.50 $208,392.72
170 $208,392.72 $739.61 $0.00 $1,178.28 $210,310.61
171 $210,310.61 $739.61 $0.00 $1,189.13 $212,239.35
172 $212,239.35 $739.61 $0.00 $1,200.03 $214,178.99
173 $214,178.99 $739.61 $0.00 $1,211.00 $216,129.60
174 $216,129.60 $739.61 $0.00 $1,222.03 $218,091.24
175 $218,091.24 $739.61 $0.00 $1,233.12 $220,063.97
176 $220,063.97 $739.61 $0.00 $1,244.27 $222,047.85
177 $222,047.85 $739.61 $0.00 $1,255.49 $224,042.95
178 $224,042.95 $739.61 $0.00 $1,266.77 $226,049.33
179 $226,049.33 $739.61 $0.00 $1,278.12 $228,067.06
180 $228,067.06 $739.61 $0.00 $1,289.52 $230,096.19
181 $230,096.19 $739.61 $0.00 $1,301.00 $232,136.80
182 $232,136.80 $739.61 $0.00 $1,312.54 $234,188.95
183 $234,188.95 $739.61 $0.00 $1,324.14 $236,252.70
184 $236,252.70 $739.61 $0.00 $1,335.81 $238,328.12
185 $238,328.12 $739.61 $0.00 $1,347.54 $240,415.27
186 $240,415.27 $739.61 $0.00 $1,359.34 $242,514.22
187 $242,514.22 $739.61 $0.00 $1,371.21 $244,625.04
188 $244,625.04 $739.61 $0.00 $1,383.15 $246,747.80
189 $246,747.80 $739.61 $0.00 $1,395.15 $248,882.56
190 $248,882.56 $739.61 $0.00 $1,407.22 $251,029.39
191 $251,029.39 $739.61 $0.00 $1,419.36 $253,188.36
192 $253,188.36 $739.61 $0.00 $1,431.56 $255,359.53
193 $255,359.53 $739.61 $0.00 $1,443.84 $257,542.98
194 $257,542.98 $739.61 $0.00 $1,456.19 $259,738.78
195 $259,738.78 $739.61 $0.00 $1,468.60 $261,946.99
196 $261,946.99 $739.61 $0.00 $1,481.09 $264,167.69
197 $264,167.69 $739.61 $0.00 $1,493.64 $266,400.94
198 $266,400.94 $739.61 $0.00 $1,506.27 $268,646.82
199 $268,646.82 $739.61 $0.00 $1,518.97 $270,905.40
200 $270,905.40 $739.61 $0.00 $1,531.74 $273,176.75
201 $273,176.75 $739.61 $0.00 $1,544.58 $275,460.94
202 $275,460.94 $739.61 $0.00 $1,557.50 $277,758.05
203 $277,758.05 $739.61 $0.00 $1,570.48 $280,068.14
204 $280,068.14 $739.61 $0.00 $1,583.55 $282,391.30
205 $282,391.30 $739.61 $0.00 $1,596.68 $284,727.59
206 $284,727.59 $739.61 $0.00 $1,609.89 $287,077.09
207 $287,077.09 $739.61 $0.00 $1,623.18 $289,439.88
208 $289,439.88 $739.61 $0.00 $1,636.54 $291,816.03
209 $291,816.03 $739.61 $0.00 $1,649.97 $294,205.61
210 $294,205.61 $739.61 $0.00 $1,663.48 $296,608.70
211 $296,608.70 $739.61 $0.00 $1,677.07 $299,025.38
212 $299,025.38 $739.61 $0.00 $1,690.73 $301,455.72
213 $301,455.72 $739.61 $0.00 $1,704.47 $303,899.80
214 $303,899.80 $739.61 $0.00 $1,718.29 $306,357.70
215 $306,357.70 $739.61 $0.00 $1,732.19 $308,829.50
216 $308,829.50 $739.61 $0.00 $1,746.17 $311,315.28
217 $311,315.28 $739.61 $86,710.49 $1,760.22 $227,104.62
218 $227,104.62 $739.61 $0.00 $1,284.08 $229,128.31
219 $229,128.31 $739.61 $0.00 $1,295.52 $231,163.44
220 $231,163.44 $739.61 $0.00 $1,307.03 $233,210.08
221 $233,210.08 $739.61 $0.00 $1,318.60 $235,268.29
222 $235,268.29 $739.61 $0.00 $1,330.24 $237,338.14
223 $237,338.14 $739.61 $0.00 $1,341.94 $239,419.69
224 $239,419.69 $739.61 $0.00 $1,353.71 $241,513.01
225 $241,513.01 $739.61 $0.00 $1,365.55 $243,618.17
226 $243,618.17 $739.61 $0.00 $1,377.45 $245,735.23
227 $245,735.23 $739.61 $0.00 $1,389.42 $247,864.26
228 $247,864.26 $739.61 $0.00 $1,401.46 $250,005.33
229 $250,005.33 $739.61 $91,046.02 $1,413.57 $161,112.49
230 $161,112.49 $739.61 $0.00 $910.95 $162,763.05
231 $162,763.05 $739.61 $0.00 $920.29 $164,422.95
232 $164,422.95 $739.61 $0.00 $929.67 $166,092.23
233 $166,092.23 $739.61 $0.00 $939.11 $167,770.95
234 $167,770.95 $739.61 $0.00 $948.60 $169,459.16
235 $169,459.16 $739.61 $0.00 $958.15 $171,156.92
236 $171,156.92 $739.61 $0.00 $967.75 $172,864.28
237 $172,864.28 $739.61 $0.00 $977.40 $174,581.29
238 $174,581.29 $739.61 $0.00 $987.11 $176,308.01
239 $176,308.01 $739.61 $0.00 $996.87 $178,044.49
240 $178,044.49 $739.61 $0.00 $1,006.69 $179,790.79
241 $179,790.79 $739.61 $95,598.32 $1,016.56 $85,948.64
242 $85,948.64 $739.61 $0.00 $485.97 $87,174.22
243 $87,174.22 $739.61 $0.00 $492.90 $88,406.73
244 $88,406.73 $739.61 $0.00 $499.86 $89,646.20
245 $89,646.20 $739.61 $0.00 $506.87 $90,892.68
246 $90,892.68 $739.61 $0.00 $513.92 $92,146.21
247 $92,146.21 $739.61 $0.00 $521.01 $93,406.83
248 $93,406.83 $739.61 $0.00 $528.14 $94,674.58
249 $94,674.58 $739.61 $0.00 $535.30 $95,949.49
250 $95,949.49 $739.61 $0.00 $542.51 $97,231.61
251 $97,231.61 $739.61 $0.00 $549.76 $98,520.98
252 $98,520.98 $739.61 $0.00 $557.05 $99,817.64
253 $99,817.64 $0.00 $100,378.23 $564.38 $3.79