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 2040$113,536
Monthly savings required$899

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 $454,143.23 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $898.73 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$43,782.00
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 $898.73 $0.00 $0.00 $898.73
2 $898.73 $898.73 $0.00 $5.08 $1,802.54
3 $1,802.54 $898.73 $0.00 $10.19 $2,711.46
4 $2,711.46 $898.73 $0.00 $15.33 $3,625.52
5 $3,625.52 $898.73 $0.00 $20.50 $4,544.75
6 $4,544.75 $898.73 $0.00 $25.70 $5,469.18
7 $5,469.18 $898.73 $0.00 $30.92 $6,398.83
8 $6,398.83 $898.73 $0.00 $36.18 $7,333.74
9 $7,333.74 $898.73 $0.00 $41.47 $8,273.94
10 $8,273.94 $898.73 $0.00 $46.78 $9,219.45
11 $9,219.45 $898.73 $0.00 $52.13 $10,170.31
12 $10,170.31 $898.73 $0.00 $57.50 $11,126.54
13 $11,126.54 $898.73 $0.00 $62.91 $12,088.18
14 $12,088.18 $898.73 $0.00 $68.35 $13,055.26
15 $13,055.26 $898.73 $0.00 $73.82 $14,027.81
16 $14,027.81 $898.73 $0.00 $79.32 $15,005.86
17 $15,005.86 $898.73 $0.00 $84.85 $15,989.44
18 $15,989.44 $898.73 $0.00 $90.41 $16,978.58
19 $16,978.58 $898.73 $0.00 $96.00 $17,973.31
20 $17,973.31 $898.73 $0.00 $101.62 $18,973.66
21 $18,973.66 $898.73 $0.00 $107.28 $19,979.67
22 $19,979.67 $898.73 $0.00 $112.97 $20,991.37
23 $20,991.37 $898.73 $0.00 $118.69 $22,008.79
24 $22,008.79 $898.73 $0.00 $124.44 $23,031.96
25 $23,031.96 $898.73 $0.00 $130.23 $24,060.92
26 $24,060.92 $898.73 $0.00 $136.04 $25,095.69
27 $25,095.69 $898.73 $0.00 $141.89 $26,136.31
28 $26,136.31 $898.73 $0.00 $147.78 $27,182.82
29 $27,182.82 $898.73 $0.00 $153.70 $28,235.25
30 $28,235.25 $898.73 $0.00 $159.65 $29,293.63
31 $29,293.63 $898.73 $0.00 $165.63 $30,357.99
32 $30,357.99 $898.73 $0.00 $171.65 $31,428.37
33 $31,428.37 $898.73 $0.00 $177.70 $32,504.80
34 $32,504.80 $898.73 $0.00 $183.79 $33,587.32
35 $33,587.32 $898.73 $0.00 $189.91 $34,675.96
36 $34,675.96 $898.73 $0.00 $196.06 $35,770.75
37 $35,770.75 $898.73 $0.00 $202.25 $36,871.73
38 $36,871.73 $898.73 $0.00 $208.48 $37,978.94
39 $37,978.94 $898.73 $0.00 $214.74 $39,092.41
40 $39,092.41 $898.73 $0.00 $221.03 $40,212.17
41 $40,212.17 $898.73 $0.00 $227.37 $41,338.27
42 $41,338.27 $898.73 $0.00 $233.73 $42,470.73
43 $42,470.73 $898.73 $0.00 $240.14 $43,609.60
44 $43,609.60 $898.73 $0.00 $246.58 $44,754.91
45 $44,754.91 $898.73 $0.00 $253.05 $45,906.69
46 $45,906.69 $898.73 $0.00 $259.56 $47,064.98
47 $47,064.98 $898.73 $0.00 $266.11 $48,229.82
48 $48,229.82 $898.73 $0.00 $272.70 $49,401.25
49 $49,401.25 $898.73 $0.00 $279.32 $50,579.30
50 $50,579.30 $898.73 $0.00 $285.98 $51,764.01
51 $51,764.01 $898.73 $0.00 $292.68 $52,955.42
52 $52,955.42 $898.73 $0.00 $299.42 $54,153.57
53 $54,153.57 $898.73 $0.00 $306.19 $55,358.49
54 $55,358.49 $898.73 $0.00 $313.00 $56,570.22
55 $56,570.22 $898.73 $0.00 $319.86 $57,788.81
56 $57,788.81 $898.73 $0.00 $326.75 $59,014.29
57 $59,014.29 $898.73 $0.00 $333.68 $60,246.70
58 $60,246.70 $898.73 $0.00 $340.64 $61,486.07
59 $61,486.07 $898.73 $0.00 $347.65 $62,732.45
60 $62,732.45 $898.73 $0.00 $354.70 $63,985.88
61 $63,985.88 $898.73 $0.00 $361.79 $65,246.40
62 $65,246.40 $898.73 $0.00 $368.91 $66,514.04
63 $66,514.04 $898.73 $0.00 $376.08 $67,788.85
64 $67,788.85 $898.73 $0.00 $383.29 $69,070.87
65 $69,070.87 $898.73 $0.00 $390.54 $70,360.14
66 $70,360.14 $898.73 $0.00 $397.83 $71,656.70
67 $71,656.70 $898.73 $0.00 $405.16 $72,960.59
68 $72,960.59 $898.73 $0.00 $412.53 $74,271.85
69 $74,271.85 $898.73 $0.00 $419.94 $75,590.52
70 $75,590.52 $898.73 $0.00 $427.40 $76,916.65
71 $76,916.65 $898.73 $0.00 $434.90 $78,250.28
72 $78,250.28 $898.73 $0.00 $442.44 $79,591.45
73 $79,591.45 $898.73 $0.00 $450.02 $80,940.20
74 $80,940.20 $898.73 $0.00 $457.65 $82,296.58
75 $82,296.58 $898.73 $0.00 $465.32 $83,660.63
76 $83,660.63 $898.73 $0.00 $473.03 $85,032.39
77 $85,032.39 $898.73 $0.00 $480.79 $86,411.91
78 $86,411.91 $898.73 $0.00 $488.59 $87,799.23
79 $87,799.23 $898.73 $0.00 $496.43 $89,194.39
80 $89,194.39 $898.73 $0.00 $504.32 $90,597.44
81 $90,597.44 $898.73 $0.00 $512.25 $92,008.42
82 $92,008.42 $898.73 $0.00 $520.23 $93,427.38
83 $93,427.38 $898.73 $0.00 $528.25 $94,854.36
84 $94,854.36 $898.73 $0.00 $536.32 $96,289.41
85 $96,289.41 $898.73 $0.00 $544.43 $97,732.57
86 $97,732.57 $898.73 $0.00 $552.59 $99,183.89
87 $99,183.89 $898.73 $0.00 $560.80 $100,643.42
88 $100,643.42 $898.73 $0.00 $569.05 $102,111.20
89 $102,111.20 $898.73 $0.00 $577.35 $103,587.28
90 $103,587.28 $898.73 $0.00 $585.70 $105,071.71
91 $105,071.71 $898.73 $0.00 $594.09 $106,564.53
92 $106,564.53 $898.73 $0.00 $602.53 $108,065.79
93 $108,065.79 $898.73 $0.00 $611.02 $109,575.54
94 $109,575.54 $898.73 $0.00 $619.56 $111,093.83
95 $111,093.83 $898.73 $0.00 $628.14 $112,620.70
96 $112,620.70 $898.73 $0.00 $636.77 $114,156.20
97 $114,156.20 $898.73 $0.00 $645.46 $115,700.39
98 $115,700.39 $898.73 $0.00 $654.19 $117,253.31
99 $117,253.31 $898.73 $0.00 $662.97 $118,815.01
100 $118,815.01 $898.73 $0.00 $671.80 $120,385.54
101 $120,385.54 $898.73 $0.00 $680.68 $121,964.95
102 $121,964.95 $898.73 $0.00 $689.61 $123,553.29
103 $123,553.29 $898.73 $0.00 $698.59 $125,150.61
104 $125,150.61 $898.73 $0.00 $707.62 $126,756.96
105 $126,756.96 $898.73 $0.00 $716.70 $128,372.39
106 $128,372.39 $898.73 $0.00 $725.84 $129,996.96
107 $129,996.96 $898.73 $0.00 $735.02 $131,630.71
108 $131,630.71 $898.73 $0.00 $744.26 $133,273.70
109 $133,273.70 $898.73 $0.00 $753.55 $134,925.98
110 $134,925.98 $898.73 $0.00 $762.89 $136,587.60
111 $136,587.60 $898.73 $0.00 $772.29 $138,258.62
112 $138,258.62 $898.73 $0.00 $781.73 $139,939.08
113 $139,939.08 $898.73 $0.00 $791.24 $141,629.05
114 $141,629.05 $898.73 $0.00 $800.79 $143,328.57
115 $143,328.57 $898.73 $0.00 $810.40 $145,037.70
116 $145,037.70 $898.73 $0.00 $820.06 $146,756.49
117 $146,756.49 $898.73 $0.00 $829.78 $148,485.00
118 $148,485.00 $898.73 $0.00 $839.56 $150,223.29
119 $150,223.29 $898.73 $0.00 $849.38 $151,971.40
120 $151,971.40 $898.73 $0.00 $859.27 $153,729.40
121 $153,729.40 $898.73 $0.00 $869.21 $155,497.34
122 $155,497.34 $898.73 $0.00 $879.20 $157,275.27
123 $157,275.27 $898.73 $0.00 $889.26 $159,063.26
124 $159,063.26 $898.73 $0.00 $899.37 $160,861.36
125 $160,861.36 $898.73 $0.00 $909.53 $162,669.62
126 $162,669.62 $898.73 $0.00 $919.76 $164,488.11
127 $164,488.11 $898.73 $0.00 $930.04 $166,316.88
128 $166,316.88 $898.73 $0.00 $940.38 $168,155.99
129 $168,155.99 $898.73 $0.00 $950.78 $170,005.50
130 $170,005.50 $898.73 $0.00 $961.24 $171,865.47
131 $171,865.47 $898.73 $0.00 $971.75 $173,735.95
132 $173,735.95 $898.73 $0.00 $982.33 $175,617.01
133 $175,617.01 $898.73 $0.00 $992.96 $177,508.70
134 $177,508.70 $898.73 $0.00 $1,003.66 $179,411.09
135 $179,411.09 $898.73 $0.00 $1,014.42 $181,324.24
136 $181,324.24 $898.73 $0.00 $1,025.23 $183,248.20
137 $183,248.20 $898.73 $0.00 $1,036.11 $185,183.04
138 $185,183.04 $898.73 $0.00 $1,047.05 $187,128.82
139 $187,128.82 $898.73 $0.00 $1,058.05 $189,085.60
140 $189,085.60 $898.73 $0.00 $1,069.12 $191,053.45
141 $191,053.45 $898.73 $0.00 $1,080.24 $193,032.42
142 $193,032.42 $898.73 $0.00 $1,091.43 $195,022.58
143 $195,022.58 $898.73 $0.00 $1,102.69 $197,024.00
144 $197,024.00 $898.73 $0.00 $1,114.00 $199,036.73
145 $199,036.73 $898.73 $0.00 $1,125.38 $201,060.84
146 $201,060.84 $898.73 $0.00 $1,136.83 $203,096.40
147 $203,096.40 $898.73 $0.00 $1,148.34 $205,143.47
148 $205,143.47 $898.73 $0.00 $1,159.91 $207,202.11
149 $207,202.11 $898.73 $0.00 $1,171.55 $209,272.39
150 $209,272.39 $898.73 $0.00 $1,183.26 $211,354.38
151 $211,354.38 $898.73 $0.00 $1,195.03 $213,448.14
152 $213,448.14 $898.73 $0.00 $1,206.87 $215,553.74
153 $215,553.74 $898.73 $0.00 $1,218.77 $217,671.24
154 $217,671.24 $898.73 $0.00 $1,230.74 $219,800.71
155 $219,800.71 $898.73 $0.00 $1,242.79 $221,942.23
156 $221,942.23 $898.73 $0.00 $1,254.89 $224,095.85
157 $224,095.85 $898.73 $0.00 $1,267.07 $226,261.65
158 $226,261.65 $898.73 $0.00 $1,279.32 $228,439.70
159 $228,439.70 $898.73 $0.00 $1,291.63 $230,630.06
160 $230,630.06 $898.73 $0.00 $1,304.02 $232,832.81
161 $232,832.81 $898.73 $0.00 $1,316.47 $235,048.01
162 $235,048.01 $898.73 $0.00 $1,329.00 $237,275.74
163 $237,275.74 $898.73 $0.00 $1,341.59 $239,516.06
164 $239,516.06 $898.73 $0.00 $1,354.26 $241,769.05
165 $241,769.05 $898.73 $0.00 $1,367.00 $244,034.78
166 $244,034.78 $898.73 $0.00 $1,379.81 $246,313.32
167 $246,313.32 $898.73 $0.00 $1,392.69 $248,604.74
168 $248,604.74 $898.73 $0.00 $1,405.65 $250,909.12
169 $250,909.12 $898.73 $0.00 $1,418.68 $253,226.53
170 $253,226.53 $898.73 $0.00 $1,431.78 $255,557.04
171 $255,557.04 $898.73 $0.00 $1,444.96 $257,900.73
172 $257,900.73 $898.73 $0.00 $1,458.21 $260,257.67
173 $260,257.67 $898.73 $0.00 $1,471.53 $262,627.93
174 $262,627.93 $898.73 $0.00 $1,484.94 $265,011.60
175 $265,011.60 $898.73 $0.00 $1,498.41 $267,408.74
176 $267,408.74 $898.73 $0.00 $1,511.97 $269,819.44
177 $269,819.44 $898.73 $0.00 $1,525.60 $272,243.77
178 $272,243.77 $898.73 $0.00 $1,539.31 $274,681.81
179 $274,681.81 $898.73 $0.00 $1,553.09 $277,133.63
180 $277,133.63 $898.73 $0.00 $1,566.95 $279,599.31
181 $279,599.31 $898.73 $0.00 $1,580.90 $282,078.94
182 $282,078.94 $898.73 $0.00 $1,594.92 $284,572.59
183 $284,572.59 $898.73 $0.00 $1,609.01 $287,080.33
184 $287,080.33 $898.73 $0.00 $1,623.19 $289,602.25
185 $289,602.25 $898.73 $0.00 $1,637.45 $292,138.43
186 $292,138.43 $898.73 $0.00 $1,651.79 $294,688.95
187 $294,688.95 $898.73 $0.00 $1,666.21 $297,253.89
188 $297,253.89 $898.73 $0.00 $1,680.72 $299,833.34
189 $299,833.34 $898.73 $0.00 $1,695.30 $302,427.37
190 $302,427.37 $898.73 $0.00 $1,709.97 $305,036.07
191 $305,036.07 $898.73 $0.00 $1,724.72 $307,659.52
192 $307,659.52 $898.73 $0.00 $1,739.55 $310,297.80
193 $310,297.80 $898.73 $0.00 $1,754.47 $312,951.00
194 $312,951.00 $898.73 $0.00 $1,769.47 $315,619.20
195 $315,619.20 $898.73 $0.00 $1,784.56 $318,302.49
196 $318,302.49 $898.73 $0.00 $1,799.73 $321,000.95
197 $321,000.95 $898.73 $0.00 $1,814.99 $323,714.67
198 $323,714.67 $898.73 $0.00 $1,830.33 $326,443.73
199 $326,443.73 $898.73 $0.00 $1,845.76 $329,188.22
200 $329,188.22 $898.73 $0.00 $1,861.28 $331,948.23
201 $331,948.23 $898.73 $0.00 $1,876.88 $334,723.84
202 $334,723.84 $898.73 $0.00 $1,892.58 $337,515.15
203 $337,515.15 $898.73 $0.00 $1,908.36 $340,322.24
204 $340,322.24 $898.73 $0.00 $1,924.23 $343,145.20
205 $343,145.20 $898.73 $0.00 $1,940.19 $345,984.12
206 $345,984.12 $898.73 $0.00 $1,956.24 $348,839.09
207 $348,839.09 $898.73 $0.00 $1,972.39 $351,710.21
208 $351,710.21 $898.73 $0.00 $1,988.62 $354,597.56
209 $354,597.56 $898.73 $0.00 $2,004.95 $357,501.24
210 $357,501.24 $898.73 $0.00 $2,021.36 $360,421.33
211 $360,421.33 $898.73 $0.00 $2,037.87 $363,357.93
212 $363,357.93 $898.73 $0.00 $2,054.48 $366,311.14
213 $366,311.14 $898.73 $0.00 $2,071.18 $369,281.05
214 $369,281.05 $898.73 $0.00 $2,087.97 $372,267.75
215 $372,267.75 $898.73 $0.00 $2,104.86 $375,271.34
216 $375,271.34 $898.73 $0.00 $2,121.84 $378,291.91
217 $378,291.91 $898.73 $105,366.60 $2,138.92 $275,962.96
218 $275,962.96 $898.73 $0.00 $1,560.33 $278,422.02
219 $278,422.02 $898.73 $0.00 $1,574.24 $280,894.99
220 $280,894.99 $898.73 $0.00 $1,588.22 $283,381.94
221 $283,381.94 $898.73 $0.00 $1,602.28 $285,882.95
222 $285,882.95 $898.73 $0.00 $1,616.42 $288,398.10
223 $288,398.10 $898.73 $0.00 $1,630.64 $290,927.47
224 $290,927.47 $898.73 $0.00 $1,644.95 $293,471.15
225 $293,471.15 $898.73 $0.00 $1,659.33 $296,029.21
226 $296,029.21 $898.73 $0.00 $1,673.79 $298,601.73
227 $298,601.73 $898.73 $0.00 $1,688.34 $301,188.80
228 $301,188.80 $898.73 $0.00 $1,702.97 $303,790.50
229 $303,790.50 $898.73 $110,634.93 $1,717.68 $195,771.98
230 $195,771.98 $898.73 $0.00 $1,106.92 $197,777.63
231 $197,777.63 $898.73 $0.00 $1,118.26 $199,794.62
232 $199,794.62 $898.73 $0.00 $1,129.67 $201,823.02
233 $201,823.02 $898.73 $0.00 $1,141.14 $203,862.89
234 $203,862.89 $898.73 $0.00 $1,152.67 $205,914.29
235 $205,914.29 $898.73 $0.00 $1,164.27 $207,977.29
236 $207,977.29 $898.73 $0.00 $1,175.93 $210,051.95
237 $210,051.95 $898.73 $0.00 $1,187.66 $212,138.34
238 $212,138.34 $898.73 $0.00 $1,199.46 $214,236.53
239 $214,236.53 $898.73 $0.00 $1,211.32 $216,346.58
240 $216,346.58 $898.73 $0.00 $1,223.26 $218,468.57
241 $218,468.57 $898.73 $116,166.68 $1,235.25 $104,435.87
242 $104,435.87 $898.73 $0.00 $590.50 $105,925.10
243 $105,925.10 $898.73 $0.00 $598.92 $107,422.75
244 $107,422.75 $898.73 $0.00 $607.38 $108,928.86
245 $108,928.86 $898.73 $0.00 $615.90 $110,443.49
246 $110,443.49 $898.73 $0.00 $624.46 $111,966.68
247 $111,966.68 $898.73 $0.00 $633.08 $113,498.49
248 $113,498.49 $898.73 $0.00 $641.74 $115,038.96
249 $115,038.96 $898.73 $0.00 $650.45 $116,588.14
250 $116,588.14 $898.73 $0.00 $659.21 $118,146.08
251 $118,146.08 $898.73 $0.00 $668.02 $119,712.83
252 $119,712.83 $898.73 $0.00 $676.87 $121,288.43
253 $121,288.43 $0.00 $121,975.01 $685.78 ($0.80)