Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$123,250
Monthly savings required$976

How much will it cost to send your child to Baldwin Wallace College in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $492,999.85 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $975.63 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$47,528.00
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 Baldwin Wallace College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $975.63 $0.00 $0.00 $975.63
2 $975.63 $975.63 $0.00 $5.52 $1,956.78
3 $1,956.78 $975.63 $0.00 $11.06 $2,943.47
4 $2,943.47 $975.63 $0.00 $16.64 $3,935.74
5 $3,935.74 $975.63 $0.00 $22.25 $4,933.62
6 $4,933.62 $975.63 $0.00 $27.90 $5,937.15
7 $5,937.15 $975.63 $0.00 $33.57 $6,946.35
8 $6,946.35 $975.63 $0.00 $39.28 $7,961.26
9 $7,961.26 $975.63 $0.00 $45.01 $8,981.90
10 $8,981.90 $975.63 $0.00 $50.78 $10,008.31
11 $10,008.31 $975.63 $0.00 $56.59 $11,040.53
12 $11,040.53 $975.63 $0.00 $62.42 $12,078.58
13 $12,078.58 $975.63 $0.00 $68.29 $13,122.50
14 $13,122.50 $975.63 $0.00 $74.20 $14,172.33
15 $14,172.33 $975.63 $0.00 $80.13 $15,228.09
16 $15,228.09 $975.63 $0.00 $86.10 $16,289.82
17 $16,289.82 $975.63 $0.00 $92.11 $17,357.56
18 $17,357.56 $975.63 $0.00 $98.14 $18,431.33
19 $18,431.33 $975.63 $0.00 $104.21 $19,511.17
20 $19,511.17 $975.63 $0.00 $110.32 $20,597.12
21 $20,597.12 $975.63 $0.00 $116.46 $21,689.21
22 $21,689.21 $975.63 $0.00 $122.63 $22,787.47
23 $22,787.47 $975.63 $0.00 $128.84 $23,891.94
24 $23,891.94 $975.63 $0.00 $135.09 $25,002.66
25 $25,002.66 $975.63 $0.00 $141.37 $26,119.66
26 $26,119.66 $975.63 $0.00 $147.68 $27,242.97
27 $27,242.97 $975.63 $0.00 $154.04 $28,372.64
28 $28,372.64 $975.63 $0.00 $160.42 $29,508.69
29 $29,508.69 $975.63 $0.00 $166.85 $30,651.17
30 $30,651.17 $975.63 $0.00 $173.31 $31,800.11
31 $31,800.11 $975.63 $0.00 $179.80 $32,955.54
32 $32,955.54 $975.63 $0.00 $186.34 $34,117.51
33 $34,117.51 $975.63 $0.00 $192.91 $35,286.05
34 $35,286.05 $975.63 $0.00 $199.51 $36,461.19
35 $36,461.19 $975.63 $0.00 $206.16 $37,642.98
36 $37,642.98 $975.63 $0.00 $212.84 $38,831.45
37 $38,831.45 $975.63 $0.00 $219.56 $40,026.64
38 $40,026.64 $975.63 $0.00 $226.32 $41,228.59
39 $41,228.59 $975.63 $0.00 $233.11 $42,437.33
40 $42,437.33 $975.63 $0.00 $239.95 $43,652.91
41 $43,652.91 $975.63 $0.00 $246.82 $44,875.36
42 $44,875.36 $975.63 $0.00 $253.73 $46,104.72
43 $46,104.72 $975.63 $0.00 $260.68 $47,341.03
44 $47,341.03 $975.63 $0.00 $267.67 $48,584.33
45 $48,584.33 $975.63 $0.00 $274.70 $49,834.66
46 $49,834.66 $975.63 $0.00 $281.77 $51,092.06
47 $51,092.06 $975.63 $0.00 $288.88 $52,356.57
48 $52,356.57 $975.63 $0.00 $296.03 $53,628.23
49 $53,628.23 $975.63 $0.00 $303.22 $54,907.08
50 $54,907.08 $975.63 $0.00 $310.45 $56,193.16
51 $56,193.16 $975.63 $0.00 $317.72 $57,486.51
52 $57,486.51 $975.63 $0.00 $325.04 $58,787.18
53 $58,787.18 $975.63 $0.00 $332.39 $60,095.20
54 $60,095.20 $975.63 $0.00 $339.79 $61,410.62
55 $61,410.62 $975.63 $0.00 $347.22 $62,733.47
56 $62,733.47 $975.63 $0.00 $354.70 $64,063.80
57 $64,063.80 $975.63 $0.00 $362.23 $65,401.66
58 $65,401.66 $975.63 $0.00 $369.79 $66,747.08
59 $66,747.08 $975.63 $0.00 $377.40 $68,100.11
60 $68,100.11 $975.63 $0.00 $385.05 $69,460.79
61 $69,460.79 $975.63 $0.00 $392.74 $70,829.16
62 $70,829.16 $975.63 $0.00 $400.48 $72,205.27
63 $72,205.27 $975.63 $0.00 $408.26 $73,589.16
64 $73,589.16 $975.63 $0.00 $416.08 $74,980.87
65 $74,980.87 $975.63 $0.00 $423.95 $76,380.45
66 $76,380.45 $975.63 $0.00 $431.87 $77,787.95
67 $77,787.95 $975.63 $0.00 $439.82 $79,203.40
68 $79,203.40 $975.63 $0.00 $447.83 $80,626.86
69 $80,626.86 $975.63 $0.00 $455.88 $82,058.37
70 $82,058.37 $975.63 $0.00 $463.97 $83,497.97
71 $83,497.97 $975.63 $0.00 $472.11 $84,945.71
72 $84,945.71 $975.63 $0.00 $480.30 $86,401.64
73 $86,401.64 $975.63 $0.00 $488.53 $87,865.80
74 $87,865.80 $975.63 $0.00 $496.81 $89,338.24
75 $89,338.24 $975.63 $0.00 $505.13 $90,819.00
76 $90,819.00 $975.63 $0.00 $513.50 $92,308.13
77 $92,308.13 $975.63 $0.00 $521.92 $93,805.68
78 $93,805.68 $975.63 $0.00 $530.39 $95,311.70
79 $95,311.70 $975.63 $0.00 $538.91 $96,826.24
80 $96,826.24 $975.63 $0.00 $547.47 $98,349.34
81 $98,349.34 $975.63 $0.00 $556.08 $99,881.05
82 $99,881.05 $975.63 $0.00 $564.74 $101,421.42
83 $101,421.42 $975.63 $0.00 $573.45 $102,970.50
84 $102,970.50 $975.63 $0.00 $582.21 $104,528.34
85 $104,528.34 $975.63 $0.00 $591.02 $106,094.99
86 $106,094.99 $975.63 $0.00 $599.88 $107,670.50
87 $107,670.50 $975.63 $0.00 $608.78 $109,254.91
88 $109,254.91 $975.63 $0.00 $617.74 $110,848.28
89 $110,848.28 $975.63 $0.00 $626.75 $112,450.66
90 $112,450.66 $975.63 $0.00 $635.81 $114,062.10
91 $114,062.10 $975.63 $0.00 $644.92 $115,682.65
92 $115,682.65 $975.63 $0.00 $654.09 $117,312.37
93 $117,312.37 $975.63 $0.00 $663.30 $118,951.30
94 $118,951.30 $975.63 $0.00 $672.57 $120,599.50
95 $120,599.50 $975.63 $0.00 $681.89 $122,257.02
96 $122,257.02 $975.63 $0.00 $691.26 $123,923.91
97 $123,923.91 $975.63 $0.00 $700.68 $125,600.22
98 $125,600.22 $975.63 $0.00 $710.16 $127,286.01
99 $127,286.01 $975.63 $0.00 $719.69 $128,981.33
100 $128,981.33 $975.63 $0.00 $729.28 $130,686.24
101 $130,686.24 $975.63 $0.00 $738.92 $132,400.79
102 $132,400.79 $975.63 $0.00 $748.61 $134,125.03
103 $134,125.03 $975.63 $0.00 $758.36 $135,859.02
104 $135,859.02 $975.63 $0.00 $768.17 $137,602.82
105 $137,602.82 $975.63 $0.00 $778.03 $139,356.48
106 $139,356.48 $975.63 $0.00 $787.94 $141,120.05
107 $141,120.05 $975.63 $0.00 $797.91 $142,893.59
108 $142,893.59 $975.63 $0.00 $807.94 $144,677.16
109 $144,677.16 $975.63 $0.00 $818.03 $146,470.82
110 $146,470.82 $975.63 $0.00 $828.17 $148,274.62
111 $148,274.62 $975.63 $0.00 $838.37 $150,088.62
112 $150,088.62 $975.63 $0.00 $848.62 $151,912.87
113 $151,912.87 $975.63 $0.00 $858.94 $153,747.44
114 $153,747.44 $975.63 $0.00 $869.31 $155,592.38
115 $155,592.38 $975.63 $0.00 $879.74 $157,447.75
116 $157,447.75 $975.63 $0.00 $890.23 $159,313.61
117 $159,313.61 $975.63 $0.00 $900.78 $161,190.02
118 $161,190.02 $975.63 $0.00 $911.39 $163,077.04
119 $163,077.04 $975.63 $0.00 $922.06 $164,974.73
120 $164,974.73 $975.63 $0.00 $932.79 $166,883.15
121 $166,883.15 $975.63 $0.00 $943.58 $168,802.36
122 $168,802.36 $975.63 $0.00 $954.43 $170,732.42
123 $170,732.42 $975.63 $0.00 $965.35 $172,673.40
124 $172,673.40 $975.63 $0.00 $976.32 $174,625.35
125 $174,625.35 $975.63 $0.00 $987.36 $176,588.34
126 $176,588.34 $975.63 $0.00 $998.46 $178,562.43
127 $178,562.43 $975.63 $0.00 $1,009.62 $180,547.68
128 $180,547.68 $975.63 $0.00 $1,020.84 $182,544.15
129 $182,544.15 $975.63 $0.00 $1,032.13 $184,551.91
130 $184,551.91 $975.63 $0.00 $1,043.48 $186,571.02
131 $186,571.02 $975.63 $0.00 $1,054.90 $188,601.55
132 $188,601.55 $975.63 $0.00 $1,066.38 $190,643.56
133 $190,643.56 $975.63 $0.00 $1,077.93 $192,697.12
134 $192,697.12 $975.63 $0.00 $1,089.54 $194,762.29
135 $194,762.29 $975.63 $0.00 $1,101.21 $196,839.13
136 $196,839.13 $975.63 $0.00 $1,112.96 $198,927.72
137 $198,927.72 $975.63 $0.00 $1,124.77 $201,028.12
138 $201,028.12 $975.63 $0.00 $1,136.64 $203,140.39
139 $203,140.39 $975.63 $0.00 $1,148.59 $205,264.61
140 $205,264.61 $975.63 $0.00 $1,160.60 $207,400.84
141 $207,400.84 $975.63 $0.00 $1,172.67 $209,549.14
142 $209,549.14 $975.63 $0.00 $1,184.82 $211,709.59
143 $211,709.59 $975.63 $0.00 $1,197.04 $213,882.26
144 $213,882.26 $975.63 $0.00 $1,209.32 $216,067.21
145 $216,067.21 $975.63 $0.00 $1,221.68 $218,264.52
146 $218,264.52 $975.63 $0.00 $1,234.10 $220,474.25
147 $220,474.25 $975.63 $0.00 $1,246.59 $222,696.47
148 $222,696.47 $975.63 $0.00 $1,259.16 $224,931.26
149 $224,931.26 $975.63 $0.00 $1,271.79 $227,178.68
150 $227,178.68 $975.63 $0.00 $1,284.50 $229,438.81
151 $229,438.81 $975.63 $0.00 $1,297.28 $231,711.72
152 $231,711.72 $975.63 $0.00 $1,310.13 $233,997.48
153 $233,997.48 $975.63 $0.00 $1,323.06 $236,296.17
154 $236,296.17 $975.63 $0.00 $1,336.05 $238,607.85
155 $238,607.85 $975.63 $0.00 $1,349.12 $240,932.60
156 $240,932.60 $975.63 $0.00 $1,362.27 $243,270.50
157 $243,270.50 $975.63 $0.00 $1,375.49 $245,621.62
158 $245,621.62 $975.63 $0.00 $1,388.78 $247,986.03
159 $247,986.03 $975.63 $0.00 $1,402.15 $250,363.81
160 $250,363.81 $975.63 $0.00 $1,415.59 $252,755.03
161 $252,755.03 $975.63 $0.00 $1,429.11 $255,159.77
162 $255,159.77 $975.63 $0.00 $1,442.71 $257,578.11
163 $257,578.11 $975.63 $0.00 $1,456.38 $260,010.12
164 $260,010.12 $975.63 $0.00 $1,470.14 $262,455.89
165 $262,455.89 $975.63 $0.00 $1,483.96 $264,915.48
166 $264,915.48 $975.63 $0.00 $1,497.87 $267,388.98
167 $267,388.98 $975.63 $0.00 $1,511.86 $269,876.47
168 $269,876.47 $975.63 $0.00 $1,525.92 $272,378.02
169 $272,378.02 $975.63 $0.00 $1,540.06 $274,893.71
170 $274,893.71 $975.63 $0.00 $1,554.29 $277,423.63
171 $277,423.63 $975.63 $0.00 $1,568.59 $279,967.85
172 $279,967.85 $975.63 $0.00 $1,582.98 $282,526.46
173 $282,526.46 $975.63 $0.00 $1,597.45 $285,099.54
174 $285,099.54 $975.63 $0.00 $1,611.99 $287,687.16
175 $287,687.16 $975.63 $0.00 $1,626.63 $290,289.42
176 $290,289.42 $975.63 $0.00 $1,641.34 $292,906.39
177 $292,906.39 $975.63 $0.00 $1,656.14 $295,538.16
178 $295,538.16 $975.63 $0.00 $1,671.02 $298,184.81
179 $298,184.81 $975.63 $0.00 $1,685.98 $300,846.42
180 $300,846.42 $975.63 $0.00 $1,701.03 $303,523.08
181 $303,523.08 $975.63 $0.00 $1,716.16 $306,214.87
182 $306,214.87 $975.63 $0.00 $1,731.38 $308,921.88
183 $308,921.88 $975.63 $0.00 $1,746.69 $311,644.20
184 $311,644.20 $975.63 $0.00 $1,762.08 $314,381.91
185 $314,381.91 $975.63 $0.00 $1,777.56 $317,135.10
186 $317,135.10 $975.63 $0.00 $1,793.13 $319,903.86
187 $319,903.86 $975.63 $0.00 $1,808.78 $322,688.27
188 $322,688.27 $975.63 $0.00 $1,824.53 $325,488.43
189 $325,488.43 $975.63 $0.00 $1,840.36 $328,304.42
190 $328,304.42 $975.63 $0.00 $1,856.28 $331,136.33
191 $331,136.33 $975.63 $0.00 $1,872.29 $333,984.25
192 $333,984.25 $975.63 $0.00 $1,888.40 $336,848.28
193 $336,848.28 $975.63 $0.00 $1,904.59 $339,728.50
194 $339,728.50 $975.63 $0.00 $1,920.87 $342,625.00
195 $342,625.00 $975.63 $0.00 $1,937.25 $345,537.88
196 $345,537.88 $975.63 $0.00 $1,953.72 $348,467.23
197 $348,467.23 $975.63 $0.00 $1,970.28 $351,413.14
198 $351,413.14 $975.63 $0.00 $1,986.94 $354,375.71
199 $354,375.71 $975.63 $0.00 $2,003.69 $357,355.03
200 $357,355.03 $975.63 $0.00 $2,020.54 $360,351.20
201 $360,351.20 $975.63 $0.00 $2,037.48 $363,364.31
202 $363,364.31 $975.63 $0.00 $2,054.51 $366,394.45
203 $366,394.45 $975.63 $0.00 $2,071.65 $369,441.73
204 $369,441.73 $975.63 $0.00 $2,088.88 $372,506.24
205 $372,506.24 $975.63 $0.00 $2,106.20 $375,588.07
206 $375,588.07 $975.63 $0.00 $2,123.63 $378,687.33
207 $378,687.33 $975.63 $0.00 $2,141.15 $381,804.11
208 $381,804.11 $975.63 $0.00 $2,158.78 $384,938.52
209 $384,938.52 $975.63 $0.00 $2,176.50 $388,090.65
210 $388,090.65 $975.63 $0.00 $2,194.32 $391,260.60
211 $391,260.60 $975.63 $0.00 $2,212.24 $394,448.47
212 $394,448.47 $975.63 $0.00 $2,230.27 $397,654.37
213 $397,654.37 $975.63 $0.00 $2,248.40 $400,878.40
214 $400,878.40 $975.63 $0.00 $2,266.62 $404,120.65
215 $404,120.65 $975.63 $0.00 $2,284.96 $407,381.24
216 $407,381.24 $975.63 $0.00 $2,303.39 $410,660.26
217 $410,660.26 $975.63 $114,381.80 $2,321.93 $299,576.02
218 $299,576.02 $975.63 $0.00 $1,693.85 $302,245.50
219 $302,245.50 $975.63 $0.00 $1,708.94 $304,930.07
220 $304,930.07 $975.63 $0.00 $1,724.12 $307,629.82
221 $307,629.82 $975.63 $0.00 $1,739.38 $310,344.83
222 $310,344.83 $975.63 $0.00 $1,754.73 $313,075.19
223 $313,075.19 $975.63 $0.00 $1,770.17 $315,820.99
224 $315,820.99 $975.63 $0.00 $1,785.70 $318,582.32
225 $318,582.32 $975.63 $0.00 $1,801.31 $321,359.26
226 $321,359.26 $975.63 $0.00 $1,817.01 $324,151.90
227 $324,151.90 $975.63 $0.00 $1,832.80 $326,960.33
228 $326,960.33 $975.63 $0.00 $1,848.68 $329,784.64
229 $329,784.64 $975.63 $120,100.89 $1,864.65 $212,524.03
230 $212,524.03 $975.63 $0.00 $1,201.64 $214,701.30
231 $214,701.30 $975.63 $0.00 $1,213.95 $216,890.88
232 $216,890.88 $975.63 $0.00 $1,226.33 $219,092.84
233 $219,092.84 $975.63 $0.00 $1,238.78 $221,307.25
234 $221,307.25 $975.63 $0.00 $1,251.30 $223,534.18
235 $223,534.18 $975.63 $0.00 $1,263.89 $225,773.70
236 $225,773.70 $975.63 $0.00 $1,276.56 $228,025.89
237 $228,025.89 $975.63 $0.00 $1,289.29 $230,290.81
238 $230,290.81 $975.63 $0.00 $1,302.10 $232,568.54
239 $232,568.54 $975.63 $0.00 $1,314.98 $234,859.15
240 $234,859.15 $975.63 $0.00 $1,327.93 $237,162.71
241 $237,162.71 $975.63 $126,105.93 $1,340.95 $113,373.36
242 $113,373.36 $975.63 $0.00 $641.03 $114,990.02
243 $114,990.02 $975.63 $0.00 $650.17 $116,615.82
244 $116,615.82 $975.63 $0.00 $659.36 $118,250.81
245 $118,250.81 $975.63 $0.00 $668.61 $119,895.05
246 $119,895.05 $975.63 $0.00 $677.90 $121,548.58
247 $121,548.58 $975.63 $0.00 $687.25 $123,211.46
248 $123,211.46 $975.63 $0.00 $696.66 $124,883.75
249 $124,883.75 $975.63 $0.00 $706.11 $126,565.49
250 $126,565.49 $975.63 $0.00 $715.62 $128,256.74
251 $128,256.74 $975.63 $0.00 $725.18 $129,957.55
252 $129,957.55 $975.63 $0.00 $734.80 $131,667.98
253 $131,667.98 $0.00 $132,411.23 $744.47 $1.22