Savings Plan and Future Cost Estimation for Wheeling Jesuit University

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$111,508
Monthly savings required$883

How much will it cost to send your child to Wheeling Jesuit University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $446,031.68 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $882.67 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$43,000.00
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 Wheeling Jesuit University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $882.67 $0.00 $0.00 $882.67
2 $882.67 $882.67 $0.00 $4.99 $1,770.33
3 $1,770.33 $882.67 $0.00 $10.01 $2,663.01
4 $2,663.01 $882.67 $0.00 $15.06 $3,560.74
5 $3,560.74 $882.67 $0.00 $20.13 $4,463.54
6 $4,463.54 $882.67 $0.00 $25.24 $5,371.45
7 $5,371.45 $882.67 $0.00 $30.37 $6,284.49
8 $6,284.49 $882.67 $0.00 $35.53 $7,202.69
9 $7,202.69 $882.67 $0.00 $40.73 $8,126.09
10 $8,126.09 $882.67 $0.00 $45.95 $9,054.71
11 $9,054.71 $882.67 $0.00 $51.20 $9,988.58
12 $9,988.58 $882.67 $0.00 $56.48 $10,927.73
13 $10,927.73 $882.67 $0.00 $61.79 $11,872.19
14 $11,872.19 $882.67 $0.00 $67.13 $12,821.99
15 $12,821.99 $882.67 $0.00 $72.50 $13,777.16
16 $13,777.16 $882.67 $0.00 $77.90 $14,737.73
17 $14,737.73 $882.67 $0.00 $83.33 $15,703.73
18 $15,703.73 $882.67 $0.00 $88.79 $16,675.19
19 $16,675.19 $882.67 $0.00 $94.28 $17,652.14
20 $17,652.14 $882.67 $0.00 $99.81 $18,634.62
21 $18,634.62 $882.67 $0.00 $105.36 $19,622.65
22 $19,622.65 $882.67 $0.00 $110.95 $20,616.27
23 $20,616.27 $882.67 $0.00 $116.57 $21,615.51
24 $21,615.51 $882.67 $0.00 $122.22 $22,620.40
25 $22,620.40 $882.67 $0.00 $127.90 $23,630.97
26 $23,630.97 $882.67 $0.00 $133.61 $24,647.25
27 $24,647.25 $882.67 $0.00 $139.36 $25,669.28
28 $25,669.28 $882.67 $0.00 $145.14 $26,697.09
29 $26,697.09 $882.67 $0.00 $150.95 $27,730.71
30 $27,730.71 $882.67 $0.00 $156.79 $28,770.17
31 $28,770.17 $882.67 $0.00 $162.67 $29,815.51
32 $29,815.51 $882.67 $0.00 $168.58 $30,866.76
33 $30,866.76 $882.67 $0.00 $174.53 $31,923.96
34 $31,923.96 $882.67 $0.00 $180.50 $32,987.13
35 $32,987.13 $882.67 $0.00 $186.51 $34,056.31
36 $34,056.31 $882.67 $0.00 $192.56 $35,131.54
37 $35,131.54 $882.67 $0.00 $198.64 $36,212.85
38 $36,212.85 $882.67 $0.00 $204.75 $37,300.27
39 $37,300.27 $882.67 $0.00 $210.90 $38,393.84
40 $38,393.84 $882.67 $0.00 $217.08 $39,493.59
41 $39,493.59 $882.67 $0.00 $223.30 $40,599.56
42 $40,599.56 $882.67 $0.00 $229.56 $41,711.79
43 $41,711.79 $882.67 $0.00 $235.84 $42,830.30
44 $42,830.30 $882.67 $0.00 $242.17 $43,955.14
45 $43,955.14 $882.67 $0.00 $248.53 $45,086.34
46 $45,086.34 $882.67 $0.00 $254.92 $46,223.93
47 $46,223.93 $882.67 $0.00 $261.36 $47,367.96
48 $47,367.96 $882.67 $0.00 $267.83 $48,518.46
49 $48,518.46 $882.67 $0.00 $274.33 $49,675.46
50 $49,675.46 $882.67 $0.00 $280.87 $50,839.00
51 $50,839.00 $882.67 $0.00 $287.45 $52,009.12
52 $52,009.12 $882.67 $0.00 $294.07 $53,185.86
53 $53,185.86 $882.67 $0.00 $300.72 $54,369.25
54 $54,369.25 $882.67 $0.00 $307.41 $55,559.33
55 $55,559.33 $882.67 $0.00 $314.14 $56,756.14
56 $56,756.14 $882.67 $0.00 $320.91 $57,959.72
57 $57,959.72 $882.67 $0.00 $327.71 $59,170.10
58 $59,170.10 $882.67 $0.00 $334.56 $60,387.33
59 $60,387.33 $882.67 $0.00 $341.44 $61,611.44
60 $61,611.44 $882.67 $0.00 $348.36 $62,842.47
61 $62,842.47 $882.67 $0.00 $355.32 $64,080.46
62 $64,080.46 $882.67 $0.00 $362.32 $65,325.45
63 $65,325.45 $882.67 $0.00 $369.36 $66,577.48
64 $66,577.48 $882.67 $0.00 $376.44 $67,836.59
65 $67,836.59 $882.67 $0.00 $383.56 $69,102.82
66 $69,102.82 $882.67 $0.00 $390.72 $70,376.21
67 $70,376.21 $882.67 $0.00 $397.92 $71,656.80
68 $71,656.80 $882.67 $0.00 $405.16 $72,944.63
69 $72,944.63 $882.67 $0.00 $412.44 $74,239.74
70 $74,239.74 $882.67 $0.00 $419.76 $75,542.17
71 $75,542.17 $882.67 $0.00 $427.13 $76,851.97
72 $76,851.97 $882.67 $0.00 $434.53 $78,169.17
73 $78,169.17 $882.67 $0.00 $441.98 $79,493.82
74 $79,493.82 $882.67 $0.00 $449.47 $80,825.96
75 $80,825.96 $882.67 $0.00 $457.00 $82,165.63
76 $82,165.63 $882.67 $0.00 $464.58 $83,512.88
77 $83,512.88 $882.67 $0.00 $472.19 $84,867.74
78 $84,867.74 $882.67 $0.00 $479.85 $86,230.26
79 $86,230.26 $882.67 $0.00 $487.56 $87,600.49
80 $87,600.49 $882.67 $0.00 $495.31 $88,978.47
81 $88,978.47 $882.67 $0.00 $503.10 $90,364.24
82 $90,364.24 $882.67 $0.00 $510.93 $91,757.84
83 $91,757.84 $882.67 $0.00 $518.81 $93,159.32
84 $93,159.32 $882.67 $0.00 $526.74 $94,568.73
85 $94,568.73 $882.67 $0.00 $534.71 $95,986.11
86 $95,986.11 $882.67 $0.00 $542.72 $97,411.50
87 $97,411.50 $882.67 $0.00 $550.78 $98,844.95
88 $98,844.95 $882.67 $0.00 $558.88 $100,286.50
89 $100,286.50 $882.67 $0.00 $567.03 $101,736.20
90 $101,736.20 $882.67 $0.00 $575.23 $103,194.10
91 $103,194.10 $882.67 $0.00 $583.47 $104,660.24
92 $104,660.24 $882.67 $0.00 $591.76 $106,134.67
93 $106,134.67 $882.67 $0.00 $600.10 $107,617.44
94 $107,617.44 $882.67 $0.00 $608.48 $109,108.59
95 $109,108.59 $882.67 $0.00 $616.92 $110,608.18
96 $110,608.18 $882.67 $0.00 $625.39 $112,116.24
97 $112,116.24 $882.67 $0.00 $633.92 $113,632.83
98 $113,632.83 $882.67 $0.00 $642.50 $115,158.00
99 $115,158.00 $882.67 $0.00 $651.12 $116,691.79
100 $116,691.79 $882.67 $0.00 $659.79 $118,234.25
101 $118,234.25 $882.67 $0.00 $668.51 $119,785.43
102 $119,785.43 $882.67 $0.00 $677.28 $121,345.38
103 $121,345.38 $882.67 $0.00 $686.10 $122,914.15
104 $122,914.15 $882.67 $0.00 $694.97 $124,491.79
105 $124,491.79 $882.67 $0.00 $703.89 $126,078.35
106 $126,078.35 $882.67 $0.00 $712.87 $127,673.89
107 $127,673.89 $882.67 $0.00 $721.89 $129,278.45
108 $129,278.45 $882.67 $0.00 $730.96 $130,892.08
109 $130,892.08 $882.67 $0.00 $740.08 $132,514.83
110 $132,514.83 $882.67 $0.00 $749.26 $134,146.76
111 $134,146.76 $882.67 $0.00 $758.49 $135,787.92
112 $135,787.92 $882.67 $0.00 $767.76 $137,438.35
113 $137,438.35 $882.67 $0.00 $777.10 $139,098.12
114 $139,098.12 $882.67 $0.00 $786.48 $140,767.27
115 $140,767.27 $882.67 $0.00 $795.92 $142,445.86
116 $142,445.86 $882.67 $0.00 $805.41 $144,133.94
117 $144,133.94 $882.67 $0.00 $814.95 $145,831.56
118 $145,831.56 $882.67 $0.00 $824.55 $147,538.78
119 $147,538.78 $882.67 $0.00 $834.21 $149,255.66
120 $149,255.66 $882.67 $0.00 $843.91 $150,982.24
121 $150,982.24 $882.67 $0.00 $853.68 $152,718.59
122 $152,718.59 $882.67 $0.00 $863.49 $154,464.75
123 $154,464.75 $882.67 $0.00 $873.37 $156,220.79
124 $156,220.79 $882.67 $0.00 $883.30 $157,986.76
125 $157,986.76 $882.67 $0.00 $893.28 $159,762.71
126 $159,762.71 $882.67 $0.00 $903.32 $161,548.70
127 $161,548.70 $882.67 $0.00 $913.42 $163,344.79
128 $163,344.79 $882.67 $0.00 $923.58 $165,151.04
129 $165,151.04 $882.67 $0.00 $933.79 $166,967.50
130 $166,967.50 $882.67 $0.00 $944.06 $168,794.23
131 $168,794.23 $882.67 $0.00 $954.39 $170,631.29
132 $170,631.29 $882.67 $0.00 $964.77 $172,478.73
133 $172,478.73 $882.67 $0.00 $975.22 $174,336.62
134 $174,336.62 $882.67 $0.00 $985.72 $176,205.01
135 $176,205.01 $882.67 $0.00 $996.29 $178,083.97
136 $178,083.97 $882.67 $0.00 $1,006.91 $179,973.55
137 $179,973.55 $882.67 $0.00 $1,017.60 $181,873.82
138 $181,873.82 $882.67 $0.00 $1,028.34 $183,784.83
139 $183,784.83 $882.67 $0.00 $1,039.15 $185,706.65
140 $185,706.65 $882.67 $0.00 $1,050.01 $187,639.33
141 $187,639.33 $882.67 $0.00 $1,060.94 $189,582.94
142 $189,582.94 $882.67 $0.00 $1,071.93 $191,537.54
143 $191,537.54 $882.67 $0.00 $1,082.98 $193,503.19
144 $193,503.19 $882.67 $0.00 $1,094.10 $195,479.96
145 $195,479.96 $882.67 $0.00 $1,105.27 $197,467.90
146 $197,467.90 $882.67 $0.00 $1,116.51 $199,467.08
147 $199,467.08 $882.67 $0.00 $1,127.82 $201,477.57
148 $201,477.57 $882.67 $0.00 $1,139.18 $203,499.42
149 $203,499.42 $882.67 $0.00 $1,150.62 $205,532.71
150 $205,532.71 $882.67 $0.00 $1,162.11 $207,577.49
151 $207,577.49 $882.67 $0.00 $1,173.67 $209,633.83
152 $209,633.83 $882.67 $0.00 $1,185.30 $211,701.80
153 $211,701.80 $882.67 $0.00 $1,196.99 $213,781.46
154 $213,781.46 $882.67 $0.00 $1,208.75 $215,872.88
155 $215,872.88 $882.67 $0.00 $1,220.58 $217,976.13
156 $217,976.13 $882.67 $0.00 $1,232.47 $220,091.27
157 $220,091.27 $882.67 $0.00 $1,244.43 $222,218.37
158 $222,218.37 $882.67 $0.00 $1,256.45 $224,357.49
159 $224,357.49 $882.67 $0.00 $1,268.55 $226,508.71
160 $226,508.71 $882.67 $0.00 $1,280.71 $228,672.09
161 $228,672.09 $882.67 $0.00 $1,292.95 $230,847.71
162 $230,847.71 $882.67 $0.00 $1,305.25 $233,035.63
163 $233,035.63 $882.67 $0.00 $1,317.62 $235,235.92
164 $235,235.92 $882.67 $0.00 $1,330.06 $237,448.65
165 $237,448.65 $882.67 $0.00 $1,342.57 $239,673.89
166 $239,673.89 $882.67 $0.00 $1,355.15 $241,911.71
167 $241,911.71 $882.67 $0.00 $1,367.80 $244,162.18
168 $244,162.18 $882.67 $0.00 $1,380.53 $246,425.38
169 $246,425.38 $882.67 $0.00 $1,393.32 $248,701.37
170 $248,701.37 $882.67 $0.00 $1,406.19 $250,990.23
171 $250,990.23 $882.67 $0.00 $1,419.14 $253,292.04
172 $253,292.04 $882.67 $0.00 $1,432.15 $255,606.86
173 $255,606.86 $882.67 $0.00 $1,445.24 $257,934.77
174 $257,934.77 $882.67 $0.00 $1,458.40 $260,275.84
175 $260,275.84 $882.67 $0.00 $1,471.64 $262,630.15
176 $262,630.15 $882.67 $0.00 $1,484.95 $264,997.77
177 $264,997.77 $882.67 $0.00 $1,498.34 $267,378.78
178 $267,378.78 $882.67 $0.00 $1,511.80 $269,773.25
179 $269,773.25 $882.67 $0.00 $1,525.34 $272,181.26
180 $272,181.26 $882.67 $0.00 $1,538.95 $274,602.88
181 $274,602.88 $882.67 $0.00 $1,552.64 $277,038.19
182 $277,038.19 $882.67 $0.00 $1,566.41 $279,487.27
183 $279,487.27 $882.67 $0.00 $1,580.26 $281,950.20
184 $281,950.20 $882.67 $0.00 $1,594.19 $284,427.06
185 $284,427.06 $882.67 $0.00 $1,608.19 $286,917.92
186 $286,917.92 $882.67 $0.00 $1,622.28 $289,422.87
187 $289,422.87 $882.67 $0.00 $1,636.44 $291,941.98
188 $291,941.98 $882.67 $0.00 $1,650.68 $294,475.33
189 $294,475.33 $882.67 $0.00 $1,665.01 $297,023.01
190 $297,023.01 $882.67 $0.00 $1,679.41 $299,585.09
191 $299,585.09 $882.67 $0.00 $1,693.90 $302,161.66
192 $302,161.66 $882.67 $0.00 $1,708.47 $304,752.80
193 $304,752.80 $882.67 $0.00 $1,723.12 $307,358.59
194 $307,358.59 $882.67 $0.00 $1,737.85 $309,979.11
195 $309,979.11 $882.67 $0.00 $1,752.67 $312,614.45
196 $312,614.45 $882.67 $0.00 $1,767.57 $315,264.69
197 $315,264.69 $882.67 $0.00 $1,782.55 $317,929.91
198 $317,929.91 $882.67 $0.00 $1,797.62 $320,610.20
199 $320,610.20 $882.67 $0.00 $1,812.78 $323,305.65
200 $323,305.65 $882.67 $0.00 $1,828.02 $326,016.34
201 $326,016.34 $882.67 $0.00 $1,843.34 $328,742.35
202 $328,742.35 $882.67 $0.00 $1,858.76 $331,483.78
203 $331,483.78 $882.67 $0.00 $1,874.26 $334,240.71
204 $334,240.71 $882.67 $0.00 $1,889.85 $337,013.23
205 $337,013.23 $882.67 $0.00 $1,905.52 $339,801.42
206 $339,801.42 $882.67 $0.00 $1,921.29 $342,605.38
207 $342,605.38 $882.67 $0.00 $1,937.14 $345,425.19
208 $345,425.19 $882.67 $0.00 $1,953.08 $348,260.94
209 $348,260.94 $882.67 $0.00 $1,969.12 $351,112.73
210 $351,112.73 $882.67 $0.00 $1,985.24 $353,980.64
211 $353,980.64 $882.67 $0.00 $2,001.46 $356,864.77
212 $356,864.77 $882.67 $0.00 $2,017.77 $359,765.21
213 $359,765.21 $882.67 $0.00 $2,034.16 $362,682.04
214 $362,682.04 $882.67 $0.00 $2,050.66 $365,615.37
215 $365,615.37 $882.67 $0.00 $2,067.24 $368,565.28
216 $368,565.28 $882.67 $0.00 $2,083.92 $371,531.87
217 $371,531.87 $882.67 $103,484.63 $2,100.70 $271,030.61
218 $271,030.61 $882.67 $0.00 $1,532.45 $273,445.73
219 $273,445.73 $882.67 $0.00 $1,546.10 $275,874.50
220 $275,874.50 $882.67 $0.00 $1,559.83 $278,317.00
221 $278,317.00 $882.67 $0.00 $1,573.64 $280,773.31
222 $280,773.31 $882.67 $0.00 $1,587.53 $283,243.51
223 $283,243.51 $882.67 $0.00 $1,601.50 $285,727.68
224 $285,727.68 $882.67 $0.00 $1,615.55 $288,225.90
225 $288,225.90 $882.67 $0.00 $1,629.67 $290,738.24
226 $290,738.24 $882.67 $0.00 $1,643.88 $293,264.79
227 $293,264.79 $882.67 $0.00 $1,658.16 $295,805.62
228 $295,805.62 $882.67 $0.00 $1,672.53 $298,360.82
229 $298,360.82 $882.67 $108,658.86 $1,686.98 $192,271.61
230 $192,271.61 $882.67 $0.00 $1,087.13 $194,241.41
231 $194,241.41 $882.67 $0.00 $1,098.27 $196,222.35
232 $196,222.35 $882.67 $0.00 $1,109.47 $198,214.49
233 $198,214.49 $882.67 $0.00 $1,120.73 $200,217.89
234 $200,217.89 $882.67 $0.00 $1,132.06 $202,232.62
235 $202,232.62 $882.67 $0.00 $1,143.45 $204,258.74
236 $204,258.74 $882.67 $0.00 $1,154.91 $206,296.32
237 $206,296.32 $882.67 $0.00 $1,166.43 $208,345.42
238 $208,345.42 $882.67 $0.00 $1,178.02 $210,406.11
239 $210,406.11 $882.67 $0.00 $1,189.67 $212,478.45
240 $212,478.45 $882.67 $0.00 $1,201.38 $214,562.50
241 $214,562.50 $882.67 $114,091.80 $1,213.17 $102,566.54
242 $102,566.54 $882.67 $0.00 $579.93 $104,029.14
243 $104,029.14 $882.67 $0.00 $588.20 $105,500.01
244 $105,500.01 $882.67 $0.00 $596.51 $106,979.19
245 $106,979.19 $882.67 $0.00 $604.88 $108,466.74
246 $108,466.74 $882.67 $0.00 $613.29 $109,962.70
247 $109,962.70 $882.67 $0.00 $621.75 $111,467.12
248 $111,467.12 $882.67 $0.00 $630.25 $112,980.04
249 $112,980.04 $882.67 $0.00 $638.81 $114,501.52
250 $114,501.52 $882.67 $0.00 $647.41 $116,031.60
251 $116,031.60 $882.67 $0.00 $656.06 $117,570.33
252 $117,570.33 $882.67 $0.00 $664.76 $119,117.76
253 $119,117.76 $0.00 $119,796.39 $673.51 ($5.12)