Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$139,190
Monthly savings required$1,102

How much will it cost to send your child to Wartburg College in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $556,761.64 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $1,101.81 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$53,675.00
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 Wartburg College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $1,101.81 $0.00 $0.00 $1,101.81
2 $1,101.81 $1,101.81 $0.00 $6.23 $2,209.85
3 $2,209.85 $1,101.81 $0.00 $12.49 $3,324.15
4 $3,324.15 $1,101.81 $0.00 $18.80 $4,444.76
5 $4,444.76 $1,101.81 $0.00 $25.13 $5,571.70
6 $5,571.70 $1,101.81 $0.00 $31.50 $6,705.01
7 $6,705.01 $1,101.81 $0.00 $37.91 $7,844.73
8 $7,844.73 $1,101.81 $0.00 $44.36 $8,990.90
9 $8,990.90 $1,101.81 $0.00 $50.84 $10,143.55
10 $10,143.55 $1,101.81 $0.00 $57.35 $11,302.71
11 $11,302.71 $1,101.81 $0.00 $63.91 $12,468.43
12 $12,468.43 $1,101.81 $0.00 $70.50 $13,640.74
13 $13,640.74 $1,101.81 $0.00 $77.13 $14,819.68
14 $14,819.68 $1,101.81 $0.00 $83.79 $16,005.28
15 $16,005.28 $1,101.81 $0.00 $90.50 $17,197.59
16 $17,197.59 $1,101.81 $0.00 $97.24 $18,396.64
17 $18,396.64 $1,101.81 $0.00 $104.02 $19,602.47
18 $19,602.47 $1,101.81 $0.00 $110.84 $20,815.12
19 $20,815.12 $1,101.81 $0.00 $117.69 $22,034.62
20 $22,034.62 $1,101.81 $0.00 $124.59 $23,261.02
21 $23,261.02 $1,101.81 $0.00 $131.52 $24,494.35
22 $24,494.35 $1,101.81 $0.00 $138.49 $25,734.65
23 $25,734.65 $1,101.81 $0.00 $145.51 $26,981.97
24 $26,981.97 $1,101.81 $0.00 $152.56 $28,236.34
25 $28,236.34 $1,101.81 $0.00 $159.65 $29,497.80
26 $29,497.80 $1,101.81 $0.00 $166.78 $30,766.39
27 $30,766.39 $1,101.81 $0.00 $173.96 $32,042.16
28 $32,042.16 $1,101.81 $0.00 $181.17 $33,325.14
29 $33,325.14 $1,101.81 $0.00 $188.43 $34,615.38
30 $34,615.38 $1,101.81 $0.00 $195.72 $35,912.91
31 $35,912.91 $1,101.81 $0.00 $203.06 $37,217.78
32 $37,217.78 $1,101.81 $0.00 $210.43 $38,530.02
33 $38,530.02 $1,101.81 $0.00 $217.85 $39,849.68
34 $39,849.68 $1,101.81 $0.00 $225.32 $41,176.81
35 $41,176.81 $1,101.81 $0.00 $232.82 $42,511.44
36 $42,511.44 $1,101.81 $0.00 $240.37 $43,853.62
37 $43,853.62 $1,101.81 $0.00 $247.95 $45,203.38
38 $45,203.38 $1,101.81 $0.00 $255.59 $46,560.78
39 $46,560.78 $1,101.81 $0.00 $263.26 $47,925.85
40 $47,925.85 $1,101.81 $0.00 $270.98 $49,298.64
41 $49,298.64 $1,101.81 $0.00 $278.74 $50,679.19
42 $50,679.19 $1,101.81 $0.00 $286.55 $52,067.55
43 $52,067.55 $1,101.81 $0.00 $294.40 $53,463.76
44 $53,463.76 $1,101.81 $0.00 $302.29 $54,867.86
45 $54,867.86 $1,101.81 $0.00 $310.23 $56,279.90
46 $56,279.90 $1,101.81 $0.00 $318.21 $57,699.92
47 $57,699.92 $1,101.81 $0.00 $326.24 $59,127.97
48 $59,127.97 $1,101.81 $0.00 $334.32 $60,564.10
49 $60,564.10 $1,101.81 $0.00 $342.44 $62,008.35
50 $62,008.35 $1,101.81 $0.00 $350.60 $63,460.76
51 $63,460.76 $1,101.81 $0.00 $358.82 $64,921.39
52 $64,921.39 $1,101.81 $0.00 $367.07 $66,390.27
53 $66,390.27 $1,101.81 $0.00 $375.38 $67,867.46
54 $67,867.46 $1,101.81 $0.00 $383.73 $69,353.00
55 $69,353.00 $1,101.81 $0.00 $392.13 $70,846.94
56 $70,846.94 $1,101.81 $0.00 $400.58 $72,349.33
57 $72,349.33 $1,101.81 $0.00 $409.07 $73,860.21
58 $73,860.21 $1,101.81 $0.00 $417.62 $75,379.64
59 $75,379.64 $1,101.81 $0.00 $426.21 $76,907.66
60 $76,907.66 $1,101.81 $0.00 $434.85 $78,444.32
61 $78,444.32 $1,101.81 $0.00 $443.54 $79,989.67
62 $79,989.67 $1,101.81 $0.00 $452.27 $81,543.75
63 $81,543.75 $1,101.81 $0.00 $461.06 $83,106.62
64 $83,106.62 $1,101.81 $0.00 $469.90 $84,678.33
65 $84,678.33 $1,101.81 $0.00 $478.78 $86,258.92
66 $86,258.92 $1,101.81 $0.00 $487.72 $87,848.45
67 $87,848.45 $1,101.81 $0.00 $496.71 $89,446.97
68 $89,446.97 $1,101.81 $0.00 $505.75 $91,054.53
69 $91,054.53 $1,101.81 $0.00 $514.84 $92,671.18
70 $92,671.18 $1,101.81 $0.00 $523.98 $94,296.97
71 $94,296.97 $1,101.81 $0.00 $533.17 $95,931.95
72 $95,931.95 $1,101.81 $0.00 $542.41 $97,576.17
73 $97,576.17 $1,101.81 $0.00 $551.71 $99,229.69
74 $99,229.69 $1,101.81 $0.00 $561.06 $100,892.56
75 $100,892.56 $1,101.81 $0.00 $570.46 $102,564.83
76 $102,564.83 $1,101.81 $0.00 $579.92 $104,246.56
77 $104,246.56 $1,101.81 $0.00 $589.43 $105,937.80
78 $105,937.80 $1,101.81 $0.00 $598.99 $107,638.60
79 $107,638.60 $1,101.81 $0.00 $608.60 $109,349.01
80 $109,349.01 $1,101.81 $0.00 $618.28 $111,069.10
81 $111,069.10 $1,101.81 $0.00 $628.00 $112,798.91
82 $112,798.91 $1,101.81 $0.00 $637.78 $114,538.50
83 $114,538.50 $1,101.81 $0.00 $647.62 $116,287.93
84 $116,287.93 $1,101.81 $0.00 $657.51 $118,047.25
85 $118,047.25 $1,101.81 $0.00 $667.46 $119,816.52
86 $119,816.52 $1,101.81 $0.00 $677.46 $121,595.79
87 $121,595.79 $1,101.81 $0.00 $687.52 $123,385.12
88 $123,385.12 $1,101.81 $0.00 $697.64 $125,184.57
89 $125,184.57 $1,101.81 $0.00 $707.81 $126,994.19
90 $126,994.19 $1,101.81 $0.00 $718.04 $128,814.04
91 $128,814.04 $1,101.81 $0.00 $728.33 $130,644.18
92 $130,644.18 $1,101.81 $0.00 $738.68 $132,484.67
93 $132,484.67 $1,101.81 $0.00 $749.09 $134,335.57
94 $134,335.57 $1,101.81 $0.00 $759.55 $136,196.93
95 $136,196.93 $1,101.81 $0.00 $770.08 $138,068.82
96 $138,068.82 $1,101.81 $0.00 $780.66 $139,951.29
97 $139,951.29 $1,101.81 $0.00 $791.30 $141,844.40
98 $141,844.40 $1,101.81 $0.00 $802.01 $143,748.22
99 $143,748.22 $1,101.81 $0.00 $812.77 $145,662.80
100 $145,662.80 $1,101.81 $0.00 $823.60 $147,588.21
101 $147,588.21 $1,101.81 $0.00 $834.49 $149,524.51
102 $149,524.51 $1,101.81 $0.00 $845.43 $151,471.75
103 $151,471.75 $1,101.81 $0.00 $856.44 $153,430.00
104 $153,430.00 $1,101.81 $0.00 $867.52 $155,399.33
105 $155,399.33 $1,101.81 $0.00 $878.65 $157,379.79
106 $157,379.79 $1,101.81 $0.00 $889.85 $159,371.45
107 $159,371.45 $1,101.81 $0.00 $901.11 $161,374.37
108 $161,374.37 $1,101.81 $0.00 $912.43 $163,388.61
109 $163,388.61 $1,101.81 $0.00 $923.82 $165,414.24
110 $165,414.24 $1,101.81 $0.00 $935.28 $167,451.33
111 $167,451.33 $1,101.81 $0.00 $946.79 $169,499.93
112 $169,499.93 $1,101.81 $0.00 $958.38 $171,560.12
113 $171,560.12 $1,101.81 $0.00 $970.03 $173,631.96
114 $173,631.96 $1,101.81 $0.00 $981.74 $175,715.51
115 $175,715.51 $1,101.81 $0.00 $993.52 $177,810.84
116 $177,810.84 $1,101.81 $0.00 $1,005.37 $179,918.02
117 $179,918.02 $1,101.81 $0.00 $1,017.28 $182,037.11
118 $182,037.11 $1,101.81 $0.00 $1,029.26 $184,168.18
119 $184,168.18 $1,101.81 $0.00 $1,041.31 $186,311.30
120 $186,311.30 $1,101.81 $0.00 $1,053.43 $188,466.54
121 $188,466.54 $1,101.81 $0.00 $1,065.62 $190,633.97
122 $190,633.97 $1,101.81 $0.00 $1,077.87 $192,813.65
123 $192,813.65 $1,101.81 $0.00 $1,090.20 $195,005.66
124 $195,005.66 $1,101.81 $0.00 $1,102.59 $197,210.06
125 $197,210.06 $1,101.81 $0.00 $1,115.05 $199,426.92
126 $199,426.92 $1,101.81 $0.00 $1,127.59 $201,656.32
127 $201,656.32 $1,101.81 $0.00 $1,140.19 $203,898.32
128 $203,898.32 $1,101.81 $0.00 $1,152.87 $206,153.00
129 $206,153.00 $1,101.81 $0.00 $1,165.62 $208,420.43
130 $208,420.43 $1,101.81 $0.00 $1,178.44 $210,700.68
131 $210,700.68 $1,101.81 $0.00 $1,191.33 $212,993.82
132 $212,993.82 $1,101.81 $0.00 $1,204.30 $215,299.93
133 $215,299.93 $1,101.81 $0.00 $1,217.34 $217,619.08
134 $217,619.08 $1,101.81 $0.00 $1,230.45 $219,951.34
135 $219,951.34 $1,101.81 $0.00 $1,243.64 $222,296.79
136 $222,296.79 $1,101.81 $0.00 $1,256.90 $224,655.50
137 $224,655.50 $1,101.81 $0.00 $1,270.23 $227,027.54
138 $227,027.54 $1,101.81 $0.00 $1,283.65 $229,413.00
139 $229,413.00 $1,101.81 $0.00 $1,297.13 $231,811.94
140 $231,811.94 $1,101.81 $0.00 $1,310.70 $234,224.45
141 $234,224.45 $1,101.81 $0.00 $1,324.34 $236,650.60
142 $236,650.60 $1,101.81 $0.00 $1,338.06 $239,090.47
143 $239,090.47 $1,101.81 $0.00 $1,351.85 $241,544.13
144 $241,544.13 $1,101.81 $0.00 $1,365.73 $244,011.67
145 $244,011.67 $1,101.81 $0.00 $1,379.68 $246,493.16
146 $246,493.16 $1,101.81 $0.00 $1,393.71 $248,988.68
147 $248,988.68 $1,101.81 $0.00 $1,407.82 $251,498.31
148 $251,498.31 $1,101.81 $0.00 $1,422.01 $254,022.13
149 $254,022.13 $1,101.81 $0.00 $1,436.28 $256,560.22
150 $256,560.22 $1,101.81 $0.00 $1,450.63 $259,112.66
151 $259,112.66 $1,101.81 $0.00 $1,465.06 $261,679.53
152 $261,679.53 $1,101.81 $0.00 $1,479.57 $264,260.91
153 $264,260.91 $1,101.81 $0.00 $1,494.17 $266,856.89
154 $266,856.89 $1,101.81 $0.00 $1,508.85 $269,467.55
155 $269,467.55 $1,101.81 $0.00 $1,523.61 $272,092.97
156 $272,092.97 $1,101.81 $0.00 $1,538.45 $274,733.23
157 $274,733.23 $1,101.81 $0.00 $1,553.38 $277,388.42
158 $277,388.42 $1,101.81 $0.00 $1,568.39 $280,058.62
159 $280,058.62 $1,101.81 $0.00 $1,583.49 $282,743.92
160 $282,743.92 $1,101.81 $0.00 $1,598.68 $285,444.41
161 $285,444.41 $1,101.81 $0.00 $1,613.94 $288,160.16
162 $288,160.16 $1,101.81 $0.00 $1,629.30 $290,891.27
163 $290,891.27 $1,101.81 $0.00 $1,644.74 $293,637.82
164 $293,637.82 $1,101.81 $0.00 $1,660.27 $296,399.90
165 $296,399.90 $1,101.81 $0.00 $1,675.89 $299,177.60
166 $299,177.60 $1,101.81 $0.00 $1,691.59 $301,971.00
167 $301,971.00 $1,101.81 $0.00 $1,707.39 $304,780.20
168 $304,780.20 $1,101.81 $0.00 $1,723.27 $307,605.28
169 $307,605.28 $1,101.81 $0.00 $1,739.24 $310,446.33
170 $310,446.33 $1,101.81 $0.00 $1,755.31 $313,303.45
171 $313,303.45 $1,101.81 $0.00 $1,771.46 $316,176.72
172 $316,176.72 $1,101.81 $0.00 $1,787.71 $319,066.24
173 $319,066.24 $1,101.81 $0.00 $1,804.05 $321,972.10
174 $321,972.10 $1,101.81 $0.00 $1,820.48 $324,894.39
175 $324,894.39 $1,101.81 $0.00 $1,837.00 $327,833.20
176 $327,833.20 $1,101.81 $0.00 $1,853.62 $330,788.63
177 $330,788.63 $1,101.81 $0.00 $1,870.33 $333,760.77
178 $333,760.77 $1,101.81 $0.00 $1,887.13 $336,749.71
179 $336,749.71 $1,101.81 $0.00 $1,904.03 $339,755.55
180 $339,755.55 $1,101.81 $0.00 $1,921.03 $342,778.39
181 $342,778.39 $1,101.81 $0.00 $1,938.12 $345,818.32
182 $345,818.32 $1,101.81 $0.00 $1,955.31 $348,875.44
183 $348,875.44 $1,101.81 $0.00 $1,972.59 $351,949.84
184 $351,949.84 $1,101.81 $0.00 $1,989.98 $355,041.63
185 $355,041.63 $1,101.81 $0.00 $2,007.46 $358,150.90
186 $358,150.90 $1,101.81 $0.00 $2,025.04 $361,277.75
187 $361,277.75 $1,101.81 $0.00 $2,042.72 $364,422.28
188 $364,422.28 $1,101.81 $0.00 $2,060.50 $367,584.59
189 $367,584.59 $1,101.81 $0.00 $2,078.38 $370,764.78
190 $370,764.78 $1,101.81 $0.00 $2,096.36 $373,962.95
191 $373,962.95 $1,101.81 $0.00 $2,114.44 $377,179.20
192 $377,179.20 $1,101.81 $0.00 $2,132.63 $380,413.64
193 $380,413.64 $1,101.81 $0.00 $2,150.91 $383,666.36
194 $383,666.36 $1,101.81 $0.00 $2,169.31 $386,937.48
195 $386,937.48 $1,101.81 $0.00 $2,187.80 $390,227.09
196 $390,227.09 $1,101.81 $0.00 $2,206.40 $393,535.30
197 $393,535.30 $1,101.81 $0.00 $2,225.11 $396,862.22
198 $396,862.22 $1,101.81 $0.00 $2,243.92 $400,207.95
199 $400,207.95 $1,101.81 $0.00 $2,262.83 $403,572.59
200 $403,572.59 $1,101.81 $0.00 $2,281.86 $406,956.26
201 $406,956.26 $1,101.81 $0.00 $2,300.99 $410,359.06
202 $410,359.06 $1,101.81 $0.00 $2,320.23 $413,781.10
203 $413,781.10 $1,101.81 $0.00 $2,339.58 $417,222.49
204 $417,222.49 $1,101.81 $0.00 $2,359.04 $420,683.34
205 $420,683.34 $1,101.81 $0.00 $2,378.60 $424,163.75
206 $424,163.75 $1,101.81 $0.00 $2,398.28 $427,663.84
207 $427,663.84 $1,101.81 $0.00 $2,418.07 $431,183.72
208 $431,183.72 $1,101.81 $0.00 $2,437.98 $434,723.51
209 $434,723.51 $1,101.81 $0.00 $2,457.99 $438,283.31
210 $438,283.31 $1,101.81 $0.00 $2,478.12 $441,863.24
211 $441,863.24 $1,101.81 $0.00 $2,498.36 $445,463.41
212 $445,463.41 $1,101.81 $0.00 $2,518.71 $449,083.93
213 $449,083.93 $1,101.81 $0.00 $2,539.19 $452,724.93
214 $452,724.93 $1,101.81 $0.00 $2,559.77 $456,386.51
215 $456,386.51 $1,101.81 $0.00 $2,580.48 $460,068.80
216 $460,068.80 $1,101.81 $0.00 $2,601.30 $463,771.91
217 $463,771.91 $1,101.81 $129,175.29 $2,622.23 $338,320.66
218 $338,320.66 $1,101.81 $0.00 $1,912.91 $341,335.38
219 $341,335.38 $1,101.81 $0.00 $1,929.96 $344,367.15
220 $344,367.15 $1,101.81 $0.00 $1,947.10 $347,416.06
221 $347,416.06 $1,101.81 $0.00 $1,964.34 $350,482.21
222 $350,482.21 $1,101.81 $0.00 $1,981.68 $353,565.70
223 $353,565.70 $1,101.81 $0.00 $1,999.11 $356,666.62
224 $356,666.62 $1,101.81 $0.00 $2,016.64 $359,785.07
225 $359,785.07 $1,101.81 $0.00 $2,034.28 $362,921.16
226 $362,921.16 $1,101.81 $0.00 $2,052.01 $366,074.98
227 $366,074.98 $1,101.81 $0.00 $2,069.84 $369,246.63
228 $369,246.63 $1,101.81 $0.00 $2,087.77 $372,436.21
229 $372,436.21 $1,101.81 $135,634.05 $2,105.81 $240,009.78
230 $240,009.78 $1,101.81 $0.00 $1,357.05 $242,468.64
231 $242,468.64 $1,101.81 $0.00 $1,370.95 $244,941.40
232 $244,941.40 $1,101.81 $0.00 $1,384.93 $247,428.14
233 $247,428.14 $1,101.81 $0.00 $1,398.99 $249,928.94
234 $249,928.94 $1,101.81 $0.00 $1,413.13 $252,443.88
235 $252,443.88 $1,101.81 $0.00 $1,427.35 $254,973.04
236 $254,973.04 $1,101.81 $0.00 $1,441.65 $257,516.50
237 $257,516.50 $1,101.81 $0.00 $1,456.04 $260,074.35
238 $260,074.35 $1,101.81 $0.00 $1,470.50 $262,646.66
239 $262,646.66 $1,101.81 $0.00 $1,485.04 $265,233.51
240 $265,233.51 $1,101.81 $0.00 $1,499.67 $267,834.99
241 $267,834.99 $1,101.81 $142,415.75 $1,514.38 $128,035.43
242 $128,035.43 $1,101.81 $0.00 $723.93 $129,861.17
243 $129,861.17 $1,101.81 $0.00 $734.25 $131,697.23
244 $131,697.23 $1,101.81 $0.00 $744.64 $133,543.68
245 $133,543.68 $1,101.81 $0.00 $755.08 $135,400.57
246 $135,400.57 $1,101.81 $0.00 $765.57 $137,267.95
247 $137,267.95 $1,101.81 $0.00 $776.13 $139,145.89
248 $139,145.89 $1,101.81 $0.00 $786.75 $141,034.45
249 $141,034.45 $1,101.81 $0.00 $797.43 $142,933.69
250 $142,933.69 $1,101.81 $0.00 $808.17 $144,843.67
251 $144,843.67 $1,101.81 $0.00 $818.97 $146,764.45
252 $146,764.45 $1,101.81 $0.00 $829.83 $148,696.09
253 $148,696.09 $0.00 $149,536.54 $840.75 $0.30