Savings Plan and Future Cost Estimation for Wichita State University

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$66,627
Monthly savings required$527

How much will it cost to send your child to Wichita State University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $266,509.11 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $527.41 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$25,693.00
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 Wichita State University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $527.41 $0.00 $0.00 $527.41
2 $527.41 $527.41 $0.00 $2.98 $1,057.80
3 $1,057.80 $527.41 $0.00 $5.98 $1,591.19
4 $1,591.19 $527.41 $0.00 $9.00 $2,127.60
5 $2,127.60 $527.41 $0.00 $12.03 $2,667.04
6 $2,667.04 $527.41 $0.00 $15.08 $3,209.53
7 $3,209.53 $527.41 $0.00 $18.15 $3,755.09
8 $3,755.09 $527.41 $0.00 $21.23 $4,303.73
9 $4,303.73 $527.41 $0.00 $24.33 $4,855.47
10 $4,855.47 $527.41 $0.00 $27.45 $5,410.33
11 $5,410.33 $527.41 $0.00 $30.59 $5,968.33
12 $5,968.33 $527.41 $0.00 $33.75 $6,529.49
13 $6,529.49 $527.41 $0.00 $36.92 $7,093.82
14 $7,093.82 $527.41 $0.00 $40.11 $7,661.34
15 $7,661.34 $527.41 $0.00 $43.32 $8,232.07
16 $8,232.07 $527.41 $0.00 $46.55 $8,806.03
17 $8,806.03 $527.41 $0.00 $49.79 $9,383.23
18 $9,383.23 $527.41 $0.00 $53.05 $9,963.69
19 $9,963.69 $527.41 $0.00 $56.34 $10,547.44
20 $10,547.44 $527.41 $0.00 $59.64 $11,134.49
21 $11,134.49 $527.41 $0.00 $62.96 $11,724.86
22 $11,724.86 $527.41 $0.00 $66.29 $12,318.56
23 $12,318.56 $527.41 $0.00 $69.65 $12,915.62
24 $12,915.62 $527.41 $0.00 $73.03 $13,516.06
25 $13,516.06 $527.41 $0.00 $76.42 $14,119.89
26 $14,119.89 $527.41 $0.00 $79.84 $14,727.14
27 $14,727.14 $527.41 $0.00 $83.27 $15,337.82
28 $15,337.82 $527.41 $0.00 $86.72 $15,951.95
29 $15,951.95 $527.41 $0.00 $90.19 $16,569.55
30 $16,569.55 $527.41 $0.00 $93.69 $17,190.65
31 $17,190.65 $527.41 $0.00 $97.20 $17,815.26
32 $17,815.26 $527.41 $0.00 $100.73 $18,443.40
33 $18,443.40 $527.41 $0.00 $104.28 $19,075.09
34 $19,075.09 $527.41 $0.00 $107.85 $19,710.35
35 $19,710.35 $527.41 $0.00 $111.45 $20,349.21
36 $20,349.21 $527.41 $0.00 $115.06 $20,991.68
37 $20,991.68 $527.41 $0.00 $118.69 $21,637.78
38 $21,637.78 $527.41 $0.00 $122.34 $22,287.53
39 $22,287.53 $527.41 $0.00 $126.02 $22,940.96
40 $22,940.96 $527.41 $0.00 $129.71 $23,598.08
41 $23,598.08 $527.41 $0.00 $133.43 $24,258.92
42 $24,258.92 $527.41 $0.00 $137.16 $24,923.49
43 $24,923.49 $527.41 $0.00 $140.92 $25,591.82
44 $25,591.82 $527.41 $0.00 $144.70 $26,263.93
45 $26,263.93 $527.41 $0.00 $148.50 $26,939.84
46 $26,939.84 $527.41 $0.00 $152.32 $27,619.57
47 $27,619.57 $527.41 $0.00 $156.17 $28,303.15
48 $28,303.15 $527.41 $0.00 $160.03 $28,990.59
49 $28,990.59 $527.41 $0.00 $163.92 $29,681.92
50 $29,681.92 $527.41 $0.00 $167.83 $30,377.16
51 $30,377.16 $527.41 $0.00 $171.76 $31,076.33
52 $31,076.33 $527.41 $0.00 $175.71 $31,779.45
53 $31,779.45 $527.41 $0.00 $179.69 $32,486.55
54 $32,486.55 $527.41 $0.00 $183.68 $33,197.64
55 $33,197.64 $527.41 $0.00 $187.70 $33,912.75
56 $33,912.75 $527.41 $0.00 $191.75 $34,631.91
57 $34,631.91 $527.41 $0.00 $195.81 $35,355.13
58 $35,355.13 $527.41 $0.00 $199.90 $36,082.44
59 $36,082.44 $527.41 $0.00 $204.02 $36,813.87
60 $36,813.87 $527.41 $0.00 $208.15 $37,549.43
61 $37,549.43 $527.41 $0.00 $212.31 $38,289.15
62 $38,289.15 $527.41 $0.00 $216.49 $39,033.05
63 $39,033.05 $527.41 $0.00 $220.70 $39,781.16
64 $39,781.16 $527.41 $0.00 $224.93 $40,533.50
65 $40,533.50 $527.41 $0.00 $229.18 $41,290.09
66 $41,290.09 $527.41 $0.00 $233.46 $42,050.96
67 $42,050.96 $527.41 $0.00 $237.76 $42,816.13
68 $42,816.13 $527.41 $0.00 $242.09 $43,585.63
69 $43,585.63 $527.41 $0.00 $246.44 $44,359.48
70 $44,359.48 $527.41 $0.00 $250.81 $45,137.70
71 $45,137.70 $527.41 $0.00 $255.22 $45,920.33
72 $45,920.33 $527.41 $0.00 $259.64 $46,707.38
73 $46,707.38 $527.41 $0.00 $264.09 $47,498.88
74 $47,498.88 $527.41 $0.00 $268.57 $48,294.86
75 $48,294.86 $527.41 $0.00 $273.07 $49,095.34
76 $49,095.34 $527.41 $0.00 $277.59 $49,900.34
77 $49,900.34 $527.41 $0.00 $282.14 $50,709.89
78 $50,709.89 $527.41 $0.00 $286.72 $51,524.02
79 $51,524.02 $527.41 $0.00 $291.32 $52,342.75
80 $52,342.75 $527.41 $0.00 $295.95 $53,166.11
81 $53,166.11 $527.41 $0.00 $300.61 $53,994.13
82 $53,994.13 $527.41 $0.00 $305.29 $54,826.83
83 $54,826.83 $527.41 $0.00 $310.00 $55,664.24
84 $55,664.24 $527.41 $0.00 $314.73 $56,506.38
85 $56,506.38 $527.41 $0.00 $319.50 $57,353.29
86 $57,353.29 $527.41 $0.00 $324.28 $58,204.98
87 $58,204.98 $527.41 $0.00 $329.10 $59,061.49
88 $59,061.49 $527.41 $0.00 $333.94 $59,922.84
89 $59,922.84 $527.41 $0.00 $338.81 $60,789.06
90 $60,789.06 $527.41 $0.00 $343.71 $61,660.18
91 $61,660.18 $527.41 $0.00 $348.64 $62,536.23
92 $62,536.23 $527.41 $0.00 $353.59 $63,417.23
93 $63,417.23 $527.41 $0.00 $358.57 $64,303.21
94 $64,303.21 $527.41 $0.00 $363.58 $65,194.20
95 $65,194.20 $527.41 $0.00 $368.62 $66,090.23
96 $66,090.23 $527.41 $0.00 $373.68 $66,991.32
97 $66,991.32 $527.41 $0.00 $378.78 $67,897.51
98 $67,897.51 $527.41 $0.00 $383.90 $68,808.82
99 $68,808.82 $527.41 $0.00 $389.06 $69,725.29
100 $69,725.29 $527.41 $0.00 $394.24 $70,646.94
101 $70,646.94 $527.41 $0.00 $399.45 $71,573.80
102 $71,573.80 $527.41 $0.00 $404.69 $72,505.90
103 $72,505.90 $527.41 $0.00 $409.96 $73,443.27
104 $73,443.27 $527.41 $0.00 $415.26 $74,385.94
105 $74,385.94 $527.41 $0.00 $420.59 $75,333.94
106 $75,333.94 $527.41 $0.00 $425.95 $76,287.30
107 $76,287.30 $527.41 $0.00 $431.34 $77,246.05
108 $77,246.05 $527.41 $0.00 $436.76 $78,210.22
109 $78,210.22 $527.41 $0.00 $442.21 $79,179.84
110 $79,179.84 $527.41 $0.00 $447.69 $80,154.94
111 $80,154.94 $527.41 $0.00 $453.21 $81,135.56
112 $81,135.56 $527.41 $0.00 $458.75 $82,121.72
113 $82,121.72 $527.41 $0.00 $464.33 $83,113.46
114 $83,113.46 $527.41 $0.00 $469.94 $84,110.81
115 $84,110.81 $527.41 $0.00 $475.57 $85,113.79
116 $85,113.79 $527.41 $0.00 $481.25 $86,122.45
117 $86,122.45 $527.41 $0.00 $486.95 $87,136.81
118 $87,136.81 $527.41 $0.00 $492.68 $88,156.90
119 $88,156.90 $527.41 $0.00 $498.45 $89,182.76
120 $89,182.76 $527.41 $0.00 $504.25 $90,214.42
121 $90,214.42 $527.41 $0.00 $510.09 $91,251.92
122 $91,251.92 $527.41 $0.00 $515.95 $92,295.28
123 $92,295.28 $527.41 $0.00 $521.85 $93,344.54
124 $93,344.54 $527.41 $0.00 $527.78 $94,399.73
125 $94,399.73 $527.41 $0.00 $533.75 $95,460.89
126 $95,460.89 $527.41 $0.00 $539.75 $96,528.05
127 $96,528.05 $527.41 $0.00 $545.78 $97,601.24
128 $97,601.24 $527.41 $0.00 $551.85 $98,680.50
129 $98,680.50 $527.41 $0.00 $557.95 $99,765.86
130 $99,765.86 $527.41 $0.00 $564.09 $100,857.36
131 $100,857.36 $527.41 $0.00 $570.26 $101,955.03
132 $101,955.03 $527.41 $0.00 $576.47 $103,058.91
133 $103,058.91 $527.41 $0.00 $582.71 $104,169.03
134 $104,169.03 $527.41 $0.00 $588.99 $105,285.43
135 $105,285.43 $527.41 $0.00 $595.30 $106,408.14
136 $106,408.14 $527.41 $0.00 $601.65 $107,537.20
137 $107,537.20 $527.41 $0.00 $608.03 $108,672.64
138 $108,672.64 $527.41 $0.00 $614.45 $109,814.50
139 $109,814.50 $527.41 $0.00 $620.91 $110,962.82
140 $110,962.82 $527.41 $0.00 $627.40 $112,117.63
141 $112,117.63 $527.41 $0.00 $633.93 $113,278.97
142 $113,278.97 $527.41 $0.00 $640.50 $114,446.88
143 $114,446.88 $527.41 $0.00 $647.10 $115,621.39
144 $115,621.39 $527.41 $0.00 $653.74 $116,802.54
145 $116,802.54 $527.41 $0.00 $660.42 $117,990.37
146 $117,990.37 $527.41 $0.00 $667.13 $119,184.91
147 $119,184.91 $527.41 $0.00 $673.89 $120,386.21
148 $120,386.21 $527.41 $0.00 $680.68 $121,594.30
149 $121,594.30 $527.41 $0.00 $687.51 $122,809.22
150 $122,809.22 $527.41 $0.00 $694.38 $124,031.01
151 $124,031.01 $527.41 $0.00 $701.29 $125,259.71
152 $125,259.71 $527.41 $0.00 $708.24 $126,495.36
153 $126,495.36 $527.41 $0.00 $715.22 $127,737.99
154 $127,737.99 $527.41 $0.00 $722.25 $128,987.65
155 $128,987.65 $527.41 $0.00 $729.31 $130,244.37
156 $130,244.37 $527.41 $0.00 $736.42 $131,508.20
157 $131,508.20 $527.41 $0.00 $743.57 $132,779.18
158 $132,779.18 $527.41 $0.00 $750.75 $134,057.34
159 $134,057.34 $527.41 $0.00 $757.98 $135,342.73
160 $135,342.73 $527.41 $0.00 $765.25 $136,635.39
161 $136,635.39 $527.41 $0.00 $772.56 $137,935.36
162 $137,935.36 $527.41 $0.00 $779.91 $139,242.68
163 $139,242.68 $527.41 $0.00 $787.30 $140,557.39
164 $140,557.39 $527.41 $0.00 $794.73 $141,879.53
165 $141,879.53 $527.41 $0.00 $802.21 $143,209.15
166 $143,209.15 $527.41 $0.00 $809.73 $144,546.29
167 $144,546.29 $527.41 $0.00 $817.29 $145,890.99
168 $145,890.99 $527.41 $0.00 $824.89 $147,243.29
169 $147,243.29 $527.41 $0.00 $832.53 $148,603.23
170 $148,603.23 $527.41 $0.00 $840.22 $149,970.86
171 $149,970.86 $527.41 $0.00 $847.96 $151,346.23
172 $151,346.23 $527.41 $0.00 $855.73 $152,729.37
173 $152,729.37 $527.41 $0.00 $863.55 $154,120.33
174 $154,120.33 $527.41 $0.00 $871.42 $155,519.16
175 $155,519.16 $527.41 $0.00 $879.33 $156,925.90
176 $156,925.90 $527.41 $0.00 $887.28 $158,340.59
177 $158,340.59 $527.41 $0.00 $895.28 $159,763.28
178 $159,763.28 $527.41 $0.00 $903.32 $161,194.01
179 $161,194.01 $527.41 $0.00 $911.41 $162,632.83
180 $162,632.83 $527.41 $0.00 $919.55 $164,079.79
181 $164,079.79 $527.41 $0.00 $927.73 $165,534.93
182 $165,534.93 $527.41 $0.00 $935.96 $166,998.30
183 $166,998.30 $527.41 $0.00 $944.23 $168,469.94
184 $168,469.94 $527.41 $0.00 $952.55 $169,949.90
185 $169,949.90 $527.41 $0.00 $960.92 $171,438.23
186 $171,438.23 $527.41 $0.00 $969.34 $172,934.98
187 $172,934.98 $527.41 $0.00 $977.80 $174,440.19
188 $174,440.19 $527.41 $0.00 $986.31 $175,953.91
189 $175,953.91 $527.41 $0.00 $994.87 $177,476.19
190 $177,476.19 $527.41 $0.00 $1,003.48 $179,007.08
191 $179,007.08 $527.41 $0.00 $1,012.13 $180,546.62
192 $180,546.62 $527.41 $0.00 $1,020.84 $182,094.87
193 $182,094.87 $527.41 $0.00 $1,029.59 $183,651.87
194 $183,651.87 $527.41 $0.00 $1,038.39 $185,217.67
195 $185,217.67 $527.41 $0.00 $1,047.25 $186,792.33
196 $186,792.33 $527.41 $0.00 $1,056.15 $188,375.89
197 $188,375.89 $527.41 $0.00 $1,065.10 $189,968.40
198 $189,968.40 $527.41 $0.00 $1,074.11 $191,569.92
199 $191,569.92 $527.41 $0.00 $1,083.16 $193,180.49
200 $193,180.49 $527.41 $0.00 $1,092.27 $194,800.17
201 $194,800.17 $527.41 $0.00 $1,101.43 $196,429.01
202 $196,429.01 $527.41 $0.00 $1,110.64 $198,067.06
203 $198,067.06 $527.41 $0.00 $1,119.90 $199,714.37
204 $199,714.37 $527.41 $0.00 $1,129.21 $201,370.99
205 $201,370.99 $527.41 $0.00 $1,138.58 $203,036.98
206 $203,036.98 $527.41 $0.00 $1,148.00 $204,712.39
207 $204,712.39 $527.41 $0.00 $1,157.47 $206,397.27
208 $206,397.27 $527.41 $0.00 $1,167.00 $208,091.68
209 $208,091.68 $527.41 $0.00 $1,176.58 $209,795.67
210 $209,795.67 $527.41 $0.00 $1,186.22 $211,509.30
211 $211,509.30 $527.41 $0.00 $1,195.90 $213,232.61
212 $213,232.61 $527.41 $0.00 $1,205.65 $214,965.67
213 $214,965.67 $527.41 $0.00 $1,215.45 $216,708.53
214 $216,708.53 $527.41 $0.00 $1,225.30 $218,461.24
215 $218,461.24 $527.41 $0.00 $1,235.21 $220,223.86
216 $220,223.86 $527.41 $0.00 $1,245.18 $221,996.45
217 $221,996.45 $527.41 $61,833.27 $1,255.20 $161,945.79
218 $161,945.79 $527.41 $0.00 $915.67 $163,388.87
219 $163,388.87 $527.41 $0.00 $923.82 $164,840.10
220 $164,840.10 $527.41 $0.00 $932.03 $166,299.54
221 $166,299.54 $527.41 $0.00 $940.28 $167,767.23
222 $167,767.23 $527.41 $0.00 $948.58 $169,243.22
223 $169,243.22 $527.41 $0.00 $956.93 $170,727.56
224 $170,727.56 $527.41 $0.00 $965.32 $172,220.29
225 $172,220.29 $527.41 $0.00 $973.76 $173,721.46
226 $173,721.46 $527.41 $0.00 $982.25 $175,231.12
227 $175,231.12 $527.41 $0.00 $990.78 $176,749.31
228 $176,749.31 $527.41 $0.00 $999.37 $178,276.09
229 $178,276.09 $527.41 $64,924.93 $1,008.00 $114,886.57
230 $114,886.57 $527.41 $0.00 $649.59 $116,063.57
231 $116,063.57 $527.41 $0.00 $656.24 $117,247.22
232 $117,247.22 $527.41 $0.00 $662.93 $118,437.56
233 $118,437.56 $527.41 $0.00 $669.66 $119,634.63
234 $119,634.63 $527.41 $0.00 $676.43 $120,838.47
235 $120,838.47 $527.41 $0.00 $683.24 $122,049.12
236 $122,049.12 $527.41 $0.00 $690.08 $123,266.61
237 $123,266.61 $527.41 $0.00 $696.97 $124,490.99
238 $124,490.99 $527.41 $0.00 $703.89 $125,722.29
239 $125,722.29 $527.41 $0.00 $710.85 $126,960.55
240 $126,960.55 $527.41 $0.00 $717.85 $128,205.81
241 $128,205.81 $527.41 $68,171.18 $724.89 $61,286.93
242 $61,286.93 $527.41 $0.00 $346.53 $62,160.87
243 $62,160.87 $527.41 $0.00 $351.47 $63,039.75
244 $63,039.75 $527.41 $0.00 $356.44 $63,923.60
245 $63,923.60 $527.41 $0.00 $361.43 $64,812.44
246 $64,812.44 $527.41 $0.00 $366.46 $65,706.31
247 $65,706.31 $527.41 $0.00 $371.51 $66,605.23
248 $66,605.23 $527.41 $0.00 $376.60 $67,509.24
249 $67,509.24 $527.41 $0.00 $381.71 $68,418.36
250 $68,418.36 $527.41 $0.00 $386.85 $69,332.62
251 $69,332.62 $527.41 $0.00 $392.02 $70,252.05
252 $70,252.05 $527.41 $0.00 $397.22 $71,176.68
253 $71,176.68 $0.00 $71,579.74 $402.44 ($0.62)