Savings Plan and Future Cost Estimation for William Woods University

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2041$116,700
Monthly savings required$924

How much will it cost to send your child to William Woods University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $466,798.08 for students enrolling in 2041 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $923.78 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$45,002.00
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 William Woods University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $923.78 $0.00 $0.00 $923.78
2 $923.78 $923.78 $0.00 $5.22 $1,852.78
3 $1,852.78 $923.78 $0.00 $10.48 $2,787.04
4 $2,787.04 $923.78 $0.00 $15.76 $3,726.58
5 $3,726.58 $923.78 $0.00 $21.07 $4,671.43
6 $4,671.43 $923.78 $0.00 $26.41 $5,621.62
7 $5,621.62 $923.78 $0.00 $31.79 $6,577.19
8 $6,577.19 $923.78 $0.00 $37.19 $7,538.16
9 $7,538.16 $923.78 $0.00 $42.62 $8,504.56
10 $8,504.56 $923.78 $0.00 $48.09 $9,476.43
11 $9,476.43 $923.78 $0.00 $53.58 $10,453.79
12 $10,453.79 $923.78 $0.00 $59.11 $11,436.68
13 $11,436.68 $923.78 $0.00 $64.66 $12,425.12
14 $12,425.12 $923.78 $0.00 $70.25 $13,419.15
15 $13,419.15 $923.78 $0.00 $75.87 $14,418.80
16 $14,418.80 $923.78 $0.00 $81.53 $15,424.11
17 $15,424.11 $923.78 $0.00 $87.21 $16,435.10
18 $16,435.10 $923.78 $0.00 $92.93 $17,451.81
19 $17,451.81 $923.78 $0.00 $98.68 $18,474.27
20 $18,474.27 $923.78 $0.00 $104.46 $19,502.51
21 $19,502.51 $923.78 $0.00 $110.27 $20,536.56
22 $20,536.56 $923.78 $0.00 $116.12 $21,576.46
23 $21,576.46 $923.78 $0.00 $122.00 $22,622.24
24 $22,622.24 $923.78 $0.00 $127.91 $23,673.93
25 $23,673.93 $923.78 $0.00 $133.86 $24,731.57
26 $24,731.57 $923.78 $0.00 $139.84 $25,795.19
27 $25,795.19 $923.78 $0.00 $145.85 $26,864.82
28 $26,864.82 $923.78 $0.00 $151.90 $27,940.50
29 $27,940.50 $923.78 $0.00 $157.98 $29,022.26
30 $29,022.26 $923.78 $0.00 $164.10 $30,110.14
31 $30,110.14 $923.78 $0.00 $170.25 $31,204.17
32 $31,204.17 $923.78 $0.00 $176.43 $32,304.38
33 $32,304.38 $923.78 $0.00 $182.65 $33,410.81
34 $33,410.81 $923.78 $0.00 $188.91 $34,523.50
35 $34,523.50 $923.78 $0.00 $195.20 $35,642.48
36 $35,642.48 $923.78 $0.00 $201.53 $36,767.79
37 $36,767.79 $923.78 $0.00 $207.89 $37,899.46
38 $37,899.46 $923.78 $0.00 $214.29 $39,037.53
39 $39,037.53 $923.78 $0.00 $220.72 $40,182.03
40 $40,182.03 $923.78 $0.00 $227.20 $41,333.01
41 $41,333.01 $923.78 $0.00 $233.70 $42,490.49
42 $42,490.49 $923.78 $0.00 $240.25 $43,654.52
43 $43,654.52 $923.78 $0.00 $246.83 $44,825.13
44 $44,825.13 $923.78 $0.00 $253.45 $46,002.36
45 $46,002.36 $923.78 $0.00 $260.10 $47,186.24
46 $47,186.24 $923.78 $0.00 $266.80 $48,376.82
47 $48,376.82 $923.78 $0.00 $273.53 $49,574.13
48 $49,574.13 $923.78 $0.00 $280.30 $50,778.21
49 $50,778.21 $923.78 $0.00 $287.11 $51,989.10
50 $51,989.10 $923.78 $0.00 $293.95 $53,206.83
51 $53,206.83 $923.78 $0.00 $300.84 $54,431.45
52 $54,431.45 $923.78 $0.00 $307.76 $55,662.99
53 $55,662.99 $923.78 $0.00 $314.73 $56,901.50
54 $56,901.50 $923.78 $0.00 $321.73 $58,147.01
55 $58,147.01 $923.78 $0.00 $328.77 $59,399.56
56 $59,399.56 $923.78 $0.00 $335.85 $60,659.19
57 $60,659.19 $923.78 $0.00 $342.98 $61,925.95
58 $61,925.95 $923.78 $0.00 $350.14 $63,199.87
59 $63,199.87 $923.78 $0.00 $357.34 $64,480.99
60 $64,480.99 $923.78 $0.00 $364.58 $65,769.35
61 $65,769.35 $923.78 $0.00 $371.87 $67,065.00
62 $67,065.00 $923.78 $0.00 $379.20 $68,367.98
63 $68,367.98 $923.78 $0.00 $386.56 $69,678.32
64 $69,678.32 $923.78 $0.00 $393.97 $70,996.07
65 $70,996.07 $923.78 $0.00 $401.42 $72,321.27
66 $72,321.27 $923.78 $0.00 $408.91 $73,653.96
67 $73,653.96 $923.78 $0.00 $416.45 $74,994.19
68 $74,994.19 $923.78 $0.00 $424.03 $76,342.00
69 $76,342.00 $923.78 $0.00 $431.65 $77,697.43
70 $77,697.43 $923.78 $0.00 $439.31 $79,060.52
71 $79,060.52 $923.78 $0.00 $447.02 $80,431.32
72 $80,431.32 $923.78 $0.00 $454.77 $81,809.87
73 $81,809.87 $923.78 $0.00 $462.56 $83,196.21
74 $83,196.21 $923.78 $0.00 $470.40 $84,590.39
75 $84,590.39 $923.78 $0.00 $478.29 $85,992.46
76 $85,992.46 $923.78 $0.00 $486.21 $87,402.45
77 $87,402.45 $923.78 $0.00 $494.19 $88,820.42
78 $88,820.42 $923.78 $0.00 $502.20 $90,246.40
79 $90,246.40 $923.78 $0.00 $510.27 $91,680.45
80 $91,680.45 $923.78 $0.00 $518.37 $93,122.60
81 $93,122.60 $923.78 $0.00 $526.53 $94,572.91
82 $94,572.91 $923.78 $0.00 $534.73 $96,031.42
83 $96,031.42 $923.78 $0.00 $542.98 $97,498.18
84 $97,498.18 $923.78 $0.00 $551.27 $98,973.23
85 $98,973.23 $923.78 $0.00 $559.61 $100,456.62
86 $100,456.62 $923.78 $0.00 $568.00 $101,948.40
87 $101,948.40 $923.78 $0.00 $576.43 $103,448.61
88 $103,448.61 $923.78 $0.00 $584.91 $104,957.30
89 $104,957.30 $923.78 $0.00 $593.44 $106,474.52
90 $106,474.52 $923.78 $0.00 $602.02 $108,000.32
91 $108,000.32 $923.78 $0.00 $610.65 $109,534.75
92 $109,534.75 $923.78 $0.00 $619.33 $111,077.86
93 $111,077.86 $923.78 $0.00 $628.05 $112,629.69
94 $112,629.69 $923.78 $0.00 $636.82 $114,190.29
95 $114,190.29 $923.78 $0.00 $645.65 $115,759.72
96 $115,759.72 $923.78 $0.00 $654.52 $117,338.02
97 $117,338.02 $923.78 $0.00 $663.45 $118,925.25
98 $118,925.25 $923.78 $0.00 $672.42 $120,521.45
99 $120,521.45 $923.78 $0.00 $681.45 $122,126.68
100 $122,126.68 $923.78 $0.00 $690.52 $123,740.98
101 $123,740.98 $923.78 $0.00 $699.65 $125,364.41
102 $125,364.41 $923.78 $0.00 $708.83 $126,997.02
103 $126,997.02 $923.78 $0.00 $718.06 $128,638.86
104 $128,638.86 $923.78 $0.00 $727.34 $130,289.98
105 $130,289.98 $923.78 $0.00 $736.68 $131,950.44
106 $131,950.44 $923.78 $0.00 $746.07 $133,620.29
107 $133,620.29 $923.78 $0.00 $755.51 $135,299.58
108 $135,299.58 $923.78 $0.00 $765.00 $136,988.36
109 $136,988.36 $923.78 $0.00 $774.55 $138,686.69
110 $138,686.69 $923.78 $0.00 $784.15 $140,394.62
111 $140,394.62 $923.78 $0.00 $793.81 $142,112.21
112 $142,112.21 $923.78 $0.00 $803.52 $143,839.51
113 $143,839.51 $923.78 $0.00 $813.29 $145,576.58
114 $145,576.58 $923.78 $0.00 $823.11 $147,323.47
115 $147,323.47 $923.78 $0.00 $832.99 $149,080.24
116 $149,080.24 $923.78 $0.00 $842.92 $150,846.94
117 $150,846.94 $923.78 $0.00 $852.91 $152,623.63
118 $152,623.63 $923.78 $0.00 $862.96 $154,410.37
119 $154,410.37 $923.78 $0.00 $873.06 $156,207.21
120 $156,207.21 $923.78 $0.00 $883.22 $158,014.21
121 $158,014.21 $923.78 $0.00 $893.44 $159,831.43
122 $159,831.43 $923.78 $0.00 $903.71 $161,658.92
123 $161,658.92 $923.78 $0.00 $914.04 $163,496.74
124 $163,496.74 $923.78 $0.00 $924.43 $165,344.95
125 $165,344.95 $923.78 $0.00 $934.88 $167,203.61
126 $167,203.61 $923.78 $0.00 $945.39 $169,072.78
127 $169,072.78 $923.78 $0.00 $955.96 $170,952.52
128 $170,952.52 $923.78 $0.00 $966.59 $172,842.89
129 $172,842.89 $923.78 $0.00 $977.28 $174,743.95
130 $174,743.95 $923.78 $0.00 $988.03 $176,655.76
131 $176,655.76 $923.78 $0.00 $998.84 $178,578.38
132 $178,578.38 $923.78 $0.00 $1,009.71 $180,511.87
133 $180,511.87 $923.78 $0.00 $1,020.64 $182,456.29
134 $182,456.29 $923.78 $0.00 $1,031.63 $184,411.70
135 $184,411.70 $923.78 $0.00 $1,042.69 $186,378.17
136 $186,378.17 $923.78 $0.00 $1,053.81 $188,355.76
137 $188,355.76 $923.78 $0.00 $1,064.99 $190,344.53
138 $190,344.53 $923.78 $0.00 $1,076.24 $192,344.55
139 $192,344.55 $923.78 $0.00 $1,087.54 $194,355.87
140 $194,355.87 $923.78 $0.00 $1,098.92 $196,378.57
141 $196,378.57 $923.78 $0.00 $1,110.35 $198,412.70
142 $198,412.70 $923.78 $0.00 $1,121.85 $200,458.33
143 $200,458.33 $923.78 $0.00 $1,133.42 $202,515.53
144 $202,515.53 $923.78 $0.00 $1,145.05 $204,584.36
145 $204,584.36 $923.78 $0.00 $1,156.75 $206,664.89
146 $206,664.89 $923.78 $0.00 $1,168.51 $208,757.18
147 $208,757.18 $923.78 $0.00 $1,180.34 $210,861.30
148 $210,861.30 $923.78 $0.00 $1,192.24 $212,977.32
149 $212,977.32 $923.78 $0.00 $1,204.20 $215,105.30
150 $215,105.30 $923.78 $0.00 $1,216.24 $217,245.32
151 $217,245.32 $923.78 $0.00 $1,228.34 $219,397.44
152 $219,397.44 $923.78 $0.00 $1,240.51 $221,561.73
153 $221,561.73 $923.78 $0.00 $1,252.74 $223,738.25
154 $223,738.25 $923.78 $0.00 $1,265.05 $225,927.08
155 $225,927.08 $923.78 $0.00 $1,277.42 $228,128.28
156 $228,128.28 $923.78 $0.00 $1,289.87 $230,341.93
157 $230,341.93 $923.78 $0.00 $1,302.39 $232,568.10
158 $232,568.10 $923.78 $0.00 $1,314.97 $234,806.85
159 $234,806.85 $923.78 $0.00 $1,327.63 $237,058.26
160 $237,058.26 $923.78 $0.00 $1,340.36 $239,322.40
161 $239,322.40 $923.78 $0.00 $1,353.16 $241,599.34
162 $241,599.34 $923.78 $0.00 $1,366.04 $243,889.16
163 $243,889.16 $923.78 $0.00 $1,378.98 $246,191.92
164 $246,191.92 $923.78 $0.00 $1,392.00 $248,507.70
165 $248,507.70 $923.78 $0.00 $1,405.10 $250,836.58
166 $250,836.58 $923.78 $0.00 $1,418.27 $253,178.63
167 $253,178.63 $923.78 $0.00 $1,431.51 $255,533.92
168 $255,533.92 $923.78 $0.00 $1,444.83 $257,902.53
169 $257,902.53 $923.78 $0.00 $1,458.22 $260,284.53
170 $260,284.53 $923.78 $0.00 $1,471.69 $262,680.00
171 $262,680.00 $923.78 $0.00 $1,485.23 $265,089.01
172 $265,089.01 $923.78 $0.00 $1,498.85 $267,511.64
173 $267,511.64 $923.78 $0.00 $1,512.55 $269,947.97
174 $269,947.97 $923.78 $0.00 $1,526.33 $272,398.08
175 $272,398.08 $923.78 $0.00 $1,540.18 $274,862.04
176 $274,862.04 $923.78 $0.00 $1,554.11 $277,339.93
177 $277,339.93 $923.78 $0.00 $1,568.12 $279,831.83
178 $279,831.83 $923.78 $0.00 $1,582.21 $282,337.82
179 $282,337.82 $923.78 $0.00 $1,596.38 $284,857.98
180 $284,857.98 $923.78 $0.00 $1,610.63 $287,392.39
181 $287,392.39 $923.78 $0.00 $1,624.96 $289,941.13
182 $289,941.13 $923.78 $0.00 $1,639.37 $292,504.28
183 $292,504.28 $923.78 $0.00 $1,653.86 $295,081.92
184 $295,081.92 $923.78 $0.00 $1,668.44 $297,674.14
185 $297,674.14 $923.78 $0.00 $1,683.09 $300,281.01
186 $300,281.01 $923.78 $0.00 $1,697.83 $302,902.62
187 $302,902.62 $923.78 $0.00 $1,712.66 $305,539.06
188 $305,539.06 $923.78 $0.00 $1,727.56 $308,190.40
189 $308,190.40 $923.78 $0.00 $1,742.55 $310,856.73
190 $310,856.73 $923.78 $0.00 $1,757.63 $313,538.14
191 $313,538.14 $923.78 $0.00 $1,772.79 $316,234.71
192 $316,234.71 $923.78 $0.00 $1,788.04 $318,946.53
193 $318,946.53 $923.78 $0.00 $1,803.37 $321,673.68
194 $321,673.68 $923.78 $0.00 $1,818.79 $324,416.25
195 $324,416.25 $923.78 $0.00 $1,834.30 $327,174.33
196 $327,174.33 $923.78 $0.00 $1,849.89 $329,948.00
197 $329,948.00 $923.78 $0.00 $1,865.57 $332,737.35
198 $332,737.35 $923.78 $0.00 $1,881.35 $335,542.48
199 $335,542.48 $923.78 $0.00 $1,897.21 $338,363.47
200 $338,363.47 $923.78 $0.00 $1,913.16 $341,200.41
201 $341,200.41 $923.78 $0.00 $1,929.20 $344,053.39
202 $344,053.39 $923.78 $0.00 $1,945.33 $346,922.50
203 $346,922.50 $923.78 $0.00 $1,961.55 $349,807.83
204 $349,807.83 $923.78 $0.00 $1,977.86 $352,709.47
205 $352,709.47 $923.78 $0.00 $1,994.27 $355,627.52
206 $355,627.52 $923.78 $0.00 $2,010.77 $358,562.07
207 $358,562.07 $923.78 $0.00 $2,027.36 $361,513.21
208 $361,513.21 $923.78 $0.00 $2,044.05 $364,481.04
209 $364,481.04 $923.78 $0.00 $2,060.83 $367,465.65
210 $367,465.65 $923.78 $0.00 $2,077.70 $370,467.13
211 $370,467.13 $923.78 $0.00 $2,094.68 $373,485.59
212 $373,485.59 $923.78 $0.00 $2,111.74 $376,521.11
213 $376,521.11 $923.78 $0.00 $2,128.91 $379,573.80
214 $379,573.80 $923.78 $0.00 $2,146.17 $382,643.75
215 $382,643.75 $923.78 $0.00 $2,163.52 $385,731.05
216 $385,731.05 $923.78 $0.00 $2,180.98 $388,835.81
217 $388,835.81 $923.78 $108,302.68 $2,198.53 $283,655.44
218 $283,655.44 $923.78 $0.00 $1,603.83 $286,183.05
219 $286,183.05 $923.78 $0.00 $1,618.12 $288,724.95
220 $288,724.95 $923.78 $0.00 $1,632.49 $291,281.22
221 $291,281.22 $923.78 $0.00 $1,646.95 $293,851.95
222 $293,851.95 $923.78 $0.00 $1,661.48 $296,437.21
223 $296,437.21 $923.78 $0.00 $1,676.10 $299,037.09
224 $299,037.09 $923.78 $0.00 $1,690.80 $301,651.67
225 $301,651.67 $923.78 $0.00 $1,705.58 $304,281.03
226 $304,281.03 $923.78 $0.00 $1,720.45 $306,925.26
227 $306,925.26 $923.78 $0.00 $1,735.40 $309,584.44
228 $309,584.44 $923.78 $0.00 $1,750.44 $312,258.66
229 $312,258.66 $923.78 $113,717.81 $1,765.56 $201,230.19
230 $201,230.19 $923.78 $0.00 $1,137.78 $203,291.75
231 $203,291.75 $923.78 $0.00 $1,149.44 $205,364.97
232 $205,364.97 $923.78 $0.00 $1,161.16 $207,449.91
233 $207,449.91 $923.78 $0.00 $1,172.95 $209,546.64
234 $209,546.64 $923.78 $0.00 $1,184.81 $211,655.23
235 $211,655.23 $923.78 $0.00 $1,196.73 $213,775.74
236 $213,775.74 $923.78 $0.00 $1,208.72 $215,908.24
237 $215,908.24 $923.78 $0.00 $1,220.78 $218,052.80
238 $218,052.80 $923.78 $0.00 $1,232.90 $220,209.48
239 $220,209.48 $923.78 $0.00 $1,245.10 $222,378.36
240 $222,378.36 $923.78 $0.00 $1,257.36 $224,559.50
241 $224,559.50 $923.78 $119,403.70 $1,269.69 $107,349.27
242 $107,349.27 $923.78 $0.00 $606.97 $108,880.02
243 $108,880.02 $923.78 $0.00 $615.62 $110,419.42
244 $110,419.42 $923.78 $0.00 $624.33 $111,967.53
245 $111,967.53 $923.78 $0.00 $633.08 $113,524.39
246 $113,524.39 $923.78 $0.00 $641.88 $115,090.05
247 $115,090.05 $923.78 $0.00 $650.74 $116,664.57
248 $116,664.57 $923.78 $0.00 $659.64 $118,247.99
249 $118,247.99 $923.78 $0.00 $668.59 $119,840.36
250 $119,840.36 $923.78 $0.00 $677.59 $121,441.73
251 $121,441.73 $923.78 $0.00 $686.65 $123,052.16
252 $123,052.16 $923.78 $0.00 $695.75 $124,671.69
253 $124,671.69 $0.00 $125,373.89 $704.91 $2.71