Savings Plan and Future Cost Estimation for University of Wyoming

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$52,533
Monthly savings required$416

How much will it cost to send your child to University of Wyoming in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $210,132.78 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $415.84 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$20,258.00
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 University of Wyoming in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $415.84 $0.00 $0.00 $415.84
2 $415.84 $415.84 $0.00 $2.35 $834.03
3 $834.03 $415.84 $0.00 $4.72 $1,254.59
4 $1,254.59 $415.84 $0.00 $7.09 $1,677.52
5 $1,677.52 $415.84 $0.00 $9.48 $2,102.84
6 $2,102.84 $415.84 $0.00 $11.89 $2,530.57
7 $2,530.57 $415.84 $0.00 $14.31 $2,960.72
8 $2,960.72 $415.84 $0.00 $16.74 $3,393.30
9 $3,393.30 $415.84 $0.00 $19.19 $3,828.33
10 $3,828.33 $415.84 $0.00 $21.65 $4,265.82
11 $4,265.82 $415.84 $0.00 $24.12 $4,705.78
12 $4,705.78 $415.84 $0.00 $26.61 $5,148.23
13 $5,148.23 $415.84 $0.00 $29.11 $5,593.18
14 $5,593.18 $415.84 $0.00 $31.62 $6,040.64
15 $6,040.64 $415.84 $0.00 $34.15 $6,490.63
16 $6,490.63 $415.84 $0.00 $36.70 $6,943.17
17 $6,943.17 $415.84 $0.00 $39.26 $7,398.27
18 $7,398.27 $415.84 $0.00 $41.83 $7,855.94
19 $7,855.94 $415.84 $0.00 $44.42 $8,316.20
20 $8,316.20 $415.84 $0.00 $47.02 $8,779.06
21 $8,779.06 $415.84 $0.00 $49.64 $9,244.54
22 $9,244.54 $415.84 $0.00 $52.27 $9,712.65
23 $9,712.65 $415.84 $0.00 $54.92 $10,183.41
24 $10,183.41 $415.84 $0.00 $57.58 $10,656.83
25 $10,656.83 $415.84 $0.00 $60.26 $11,132.93
26 $11,132.93 $415.84 $0.00 $62.95 $11,611.72
27 $11,611.72 $415.84 $0.00 $65.65 $12,093.21
28 $12,093.21 $415.84 $0.00 $68.38 $12,577.43
29 $12,577.43 $415.84 $0.00 $71.11 $13,064.38
30 $13,064.38 $415.84 $0.00 $73.87 $13,554.09
31 $13,554.09 $415.84 $0.00 $76.64 $14,046.57
32 $14,046.57 $415.84 $0.00 $79.42 $14,541.83
33 $14,541.83 $415.84 $0.00 $82.22 $15,039.89
34 $15,039.89 $415.84 $0.00 $85.04 $15,540.77
35 $15,540.77 $415.84 $0.00 $87.87 $16,044.48
36 $16,044.48 $415.84 $0.00 $90.72 $16,551.04
37 $16,551.04 $415.84 $0.00 $93.58 $17,060.46
38 $17,060.46 $415.84 $0.00 $96.46 $17,572.76
39 $17,572.76 $415.84 $0.00 $99.36 $18,087.96
40 $18,087.96 $415.84 $0.00 $102.27 $18,606.07
41 $18,606.07 $415.84 $0.00 $105.20 $19,127.11
42 $19,127.11 $415.84 $0.00 $108.15 $19,651.10
43 $19,651.10 $415.84 $0.00 $111.11 $20,178.05
44 $20,178.05 $415.84 $0.00 $114.09 $20,707.98
45 $20,707.98 $415.84 $0.00 $117.09 $21,240.91
46 $21,240.91 $415.84 $0.00 $120.10 $21,776.85
47 $21,776.85 $415.84 $0.00 $123.13 $22,315.82
48 $22,315.82 $415.84 $0.00 $126.18 $22,857.84
49 $22,857.84 $415.84 $0.00 $129.24 $23,402.92
50 $23,402.92 $415.84 $0.00 $132.32 $23,951.08
51 $23,951.08 $415.84 $0.00 $135.42 $24,502.34
52 $24,502.34 $415.84 $0.00 $138.54 $25,056.72
53 $25,056.72 $415.84 $0.00 $141.67 $25,614.23
54 $25,614.23 $415.84 $0.00 $144.83 $26,174.90
55 $26,174.90 $415.84 $0.00 $148.00 $26,738.74
56 $26,738.74 $415.84 $0.00 $151.18 $27,305.76
57 $27,305.76 $415.84 $0.00 $154.39 $27,875.99
58 $27,875.99 $415.84 $0.00 $157.61 $28,449.44
59 $28,449.44 $415.84 $0.00 $160.86 $29,026.14
60 $29,026.14 $415.84 $0.00 $164.12 $29,606.10
61 $29,606.10 $415.84 $0.00 $167.40 $30,189.34
62 $30,189.34 $415.84 $0.00 $170.69 $30,775.87
63 $30,775.87 $415.84 $0.00 $174.01 $31,365.72
64 $31,365.72 $415.84 $0.00 $177.35 $31,958.91
65 $31,958.91 $415.84 $0.00 $180.70 $32,555.45
66 $32,555.45 $415.84 $0.00 $184.07 $33,155.36
67 $33,155.36 $415.84 $0.00 $187.47 $33,758.67
68 $33,758.67 $415.84 $0.00 $190.88 $34,365.39
69 $34,365.39 $415.84 $0.00 $194.31 $34,975.54
70 $34,975.54 $415.84 $0.00 $197.76 $35,589.14
71 $35,589.14 $415.84 $0.00 $201.23 $36,206.21
72 $36,206.21 $415.84 $0.00 $204.72 $36,826.77
73 $36,826.77 $415.84 $0.00 $208.22 $37,450.83
74 $37,450.83 $415.84 $0.00 $211.75 $38,078.42
75 $38,078.42 $415.84 $0.00 $215.30 $38,709.56
76 $38,709.56 $415.84 $0.00 $218.87 $39,344.27
77 $39,344.27 $415.84 $0.00 $222.46 $39,982.57
78 $39,982.57 $415.84 $0.00 $226.07 $40,624.48
79 $40,624.48 $415.84 $0.00 $229.70 $41,270.02
80 $41,270.02 $415.84 $0.00 $233.35 $41,919.21
81 $41,919.21 $415.84 $0.00 $237.02 $42,572.07
82 $42,572.07 $415.84 $0.00 $240.71 $43,228.62
83 $43,228.62 $415.84 $0.00 $244.42 $43,888.88
84 $43,888.88 $415.84 $0.00 $248.15 $44,552.87
85 $44,552.87 $415.84 $0.00 $251.91 $45,220.62
86 $45,220.62 $415.84 $0.00 $255.68 $45,892.14
87 $45,892.14 $415.84 $0.00 $259.48 $46,567.46
88 $46,567.46 $415.84 $0.00 $263.30 $47,246.60
89 $47,246.60 $415.84 $0.00 $267.14 $47,929.58
90 $47,929.58 $415.84 $0.00 $271.00 $48,616.42
91 $48,616.42 $415.84 $0.00 $274.88 $49,307.14
92 $49,307.14 $415.84 $0.00 $278.79 $50,001.77
93 $50,001.77 $415.84 $0.00 $282.72 $50,700.33
94 $50,700.33 $415.84 $0.00 $286.67 $51,402.84
95 $51,402.84 $415.84 $0.00 $290.64 $52,109.32
96 $52,109.32 $415.84 $0.00 $294.63 $52,819.79
97 $52,819.79 $415.84 $0.00 $298.65 $53,534.28
98 $53,534.28 $415.84 $0.00 $302.69 $54,252.81
99 $54,252.81 $415.84 $0.00 $306.75 $54,975.40
100 $54,975.40 $415.84 $0.00 $310.84 $55,702.08
101 $55,702.08 $415.84 $0.00 $314.95 $56,432.87
102 $56,432.87 $415.84 $0.00 $319.08 $57,167.79
103 $57,167.79 $415.84 $0.00 $323.23 $57,906.86
104 $57,906.86 $415.84 $0.00 $327.41 $58,650.11
105 $58,650.11 $415.84 $0.00 $331.62 $59,397.57
106 $59,397.57 $415.84 $0.00 $335.84 $60,149.25
107 $60,149.25 $415.84 $0.00 $340.09 $60,905.18
108 $60,905.18 $415.84 $0.00 $344.37 $61,665.39
109 $61,665.39 $415.84 $0.00 $348.67 $62,429.90
110 $62,429.90 $415.84 $0.00 $352.99 $63,198.73
111 $63,198.73 $415.84 $0.00 $357.33 $63,971.90
112 $63,971.90 $415.84 $0.00 $361.71 $64,749.45
113 $64,749.45 $415.84 $0.00 $366.10 $65,531.39
114 $65,531.39 $415.84 $0.00 $370.52 $66,317.75
115 $66,317.75 $415.84 $0.00 $374.97 $67,108.56
116 $67,108.56 $415.84 $0.00 $379.44 $67,903.84
117 $67,903.84 $415.84 $0.00 $383.94 $68,703.62
118 $68,703.62 $415.84 $0.00 $388.46 $69,507.92
119 $69,507.92 $415.84 $0.00 $393.01 $70,316.77
120 $70,316.77 $415.84 $0.00 $397.58 $71,130.19
121 $71,130.19 $415.84 $0.00 $402.18 $71,948.21
122 $71,948.21 $415.84 $0.00 $406.81 $72,770.86
123 $72,770.86 $415.84 $0.00 $411.46 $73,598.16
124 $73,598.16 $415.84 $0.00 $416.13 $74,430.13
125 $74,430.13 $415.84 $0.00 $420.84 $75,266.81
126 $75,266.81 $415.84 $0.00 $425.57 $76,108.22
127 $76,108.22 $415.84 $0.00 $430.33 $76,954.39
128 $76,954.39 $415.84 $0.00 $435.11 $77,805.34
129 $77,805.34 $415.84 $0.00 $439.92 $78,661.10
130 $78,661.10 $415.84 $0.00 $444.76 $79,521.70
131 $79,521.70 $415.84 $0.00 $449.63 $80,387.17
132 $80,387.17 $415.84 $0.00 $454.52 $81,257.53
133 $81,257.53 $415.84 $0.00 $459.44 $82,132.81
134 $82,132.81 $415.84 $0.00 $464.39 $83,013.04
135 $83,013.04 $415.84 $0.00 $469.37 $83,898.25
136 $83,898.25 $415.84 $0.00 $474.37 $84,788.46
137 $84,788.46 $415.84 $0.00 $479.41 $85,683.71
138 $85,683.71 $415.84 $0.00 $484.47 $86,584.02
139 $86,584.02 $415.84 $0.00 $489.56 $87,489.42
140 $87,489.42 $415.84 $0.00 $494.68 $88,399.94
141 $88,399.94 $415.84 $0.00 $499.83 $89,315.61
142 $89,315.61 $415.84 $0.00 $505.00 $90,236.45
143 $90,236.45 $415.84 $0.00 $510.21 $91,162.50
144 $91,162.50 $415.84 $0.00 $515.45 $92,093.79
145 $92,093.79 $415.84 $0.00 $520.71 $93,030.34
146 $93,030.34 $415.84 $0.00 $526.01 $93,972.19
147 $93,972.19 $415.84 $0.00 $531.33 $94,919.36
148 $94,919.36 $415.84 $0.00 $536.69 $95,871.89
149 $95,871.89 $415.84 $0.00 $542.07 $96,829.80
150 $96,829.80 $415.84 $0.00 $547.49 $97,793.13
151 $97,793.13 $415.84 $0.00 $552.94 $98,761.91
152 $98,761.91 $415.84 $0.00 $558.41 $99,736.16
153 $99,736.16 $415.84 $0.00 $563.92 $100,715.92
154 $100,715.92 $415.84 $0.00 $569.46 $101,701.22
155 $101,701.22 $415.84 $0.00 $575.03 $102,692.09
156 $102,692.09 $415.84 $0.00 $580.64 $103,688.57
157 $103,688.57 $415.84 $0.00 $586.27 $104,690.68
158 $104,690.68 $415.84 $0.00 $591.94 $105,698.46
159 $105,698.46 $415.84 $0.00 $597.63 $106,711.93
160 $106,711.93 $415.84 $0.00 $603.36 $107,731.13
161 $107,731.13 $415.84 $0.00 $609.13 $108,756.10
162 $108,756.10 $415.84 $0.00 $614.92 $109,786.86
163 $109,786.86 $415.84 $0.00 $620.75 $110,823.45
164 $110,823.45 $415.84 $0.00 $626.61 $111,865.90
165 $111,865.90 $415.84 $0.00 $632.51 $112,914.25
166 $112,914.25 $415.84 $0.00 $638.43 $113,968.52
167 $113,968.52 $415.84 $0.00 $644.39 $115,028.75
168 $115,028.75 $415.84 $0.00 $650.39 $116,094.98
169 $116,094.98 $415.84 $0.00 $656.42 $117,167.24
170 $117,167.24 $415.84 $0.00 $662.48 $118,245.56
171 $118,245.56 $415.84 $0.00 $668.58 $119,329.98
172 $119,329.98 $415.84 $0.00 $674.71 $120,420.53
173 $120,420.53 $415.84 $0.00 $680.88 $121,517.25
174 $121,517.25 $415.84 $0.00 $687.08 $122,620.17
175 $122,620.17 $415.84 $0.00 $693.31 $123,729.32
176 $123,729.32 $415.84 $0.00 $699.58 $124,844.74
177 $124,844.74 $415.84 $0.00 $705.89 $125,966.47
178 $125,966.47 $415.84 $0.00 $712.23 $127,094.54
179 $127,094.54 $415.84 $0.00 $718.61 $128,228.99
180 $128,228.99 $415.84 $0.00 $725.03 $129,369.86
181 $129,369.86 $415.84 $0.00 $731.48 $130,517.18
182 $130,517.18 $415.84 $0.00 $737.96 $131,670.98
183 $131,670.98 $415.84 $0.00 $744.49 $132,831.31
184 $132,831.31 $415.84 $0.00 $751.05 $133,998.20
185 $133,998.20 $415.84 $0.00 $757.65 $135,171.69
186 $135,171.69 $415.84 $0.00 $764.28 $136,351.81
187 $136,351.81 $415.84 $0.00 $770.95 $137,538.60
188 $137,538.60 $415.84 $0.00 $777.66 $138,732.10
189 $138,732.10 $415.84 $0.00 $784.41 $139,932.35
190 $139,932.35 $415.84 $0.00 $791.20 $141,139.39
191 $141,139.39 $415.84 $0.00 $798.02 $142,353.25
192 $142,353.25 $415.84 $0.00 $804.89 $143,573.98
193 $143,573.98 $415.84 $0.00 $811.79 $144,801.61
194 $144,801.61 $415.84 $0.00 $818.73 $146,036.18
195 $146,036.18 $415.84 $0.00 $825.71 $147,277.73
196 $147,277.73 $415.84 $0.00 $832.73 $148,526.30
197 $148,526.30 $415.84 $0.00 $839.79 $149,781.93
198 $149,781.93 $415.84 $0.00 $846.89 $151,044.66
199 $151,044.66 $415.84 $0.00 $854.03 $152,314.53
200 $152,314.53 $415.84 $0.00 $861.21 $153,591.58
201 $153,591.58 $415.84 $0.00 $868.43 $154,875.85
202 $154,875.85 $415.84 $0.00 $875.69 $156,167.38
203 $156,167.38 $415.84 $0.00 $882.99 $157,466.21
204 $157,466.21 $415.84 $0.00 $890.34 $158,772.39
205 $158,772.39 $415.84 $0.00 $897.72 $160,085.95
206 $160,085.95 $415.84 $0.00 $905.15 $161,406.94
207 $161,406.94 $415.84 $0.00 $912.62 $162,735.40
208 $162,735.40 $415.84 $0.00 $920.13 $164,071.37
209 $164,071.37 $415.84 $0.00 $927.68 $165,414.89
210 $165,414.89 $415.84 $0.00 $935.28 $166,766.01
211 $166,766.01 $415.84 $0.00 $942.92 $168,124.77
212 $168,124.77 $415.84 $0.00 $950.60 $169,491.21
213 $169,491.21 $415.84 $0.00 $958.33 $170,865.38
214 $170,865.38 $415.84 $0.00 $966.10 $172,247.32
215 $172,247.32 $415.84 $0.00 $973.91 $173,637.07
216 $173,637.07 $415.84 $0.00 $981.77 $175,034.68
217 $175,034.68 $415.84 $48,753.29 $989.67 $127,686.90
218 $127,686.90 $415.84 $0.00 $721.96 $128,824.70
219 $128,824.70 $415.84 $0.00 $728.39 $129,968.93
220 $129,968.93 $415.84 $0.00 $734.86 $131,119.63
221 $131,119.63 $415.84 $0.00 $741.37 $132,276.84
222 $132,276.84 $415.84 $0.00 $747.91 $133,440.59
223 $133,440.59 $415.84 $0.00 $754.49 $134,610.92
224 $134,610.92 $415.84 $0.00 $761.11 $135,787.87
225 $135,787.87 $415.84 $0.00 $767.76 $136,971.47
226 $136,971.47 $415.84 $0.00 $774.46 $138,161.77
227 $138,161.77 $415.84 $0.00 $781.19 $139,358.80
228 $139,358.80 $415.84 $0.00 $787.95 $140,562.59
229 $140,562.59 $415.84 $51,190.96 $794.76 $90,582.23
230 $90,582.23 $415.84 $0.00 $512.17 $91,510.24
231 $91,510.24 $415.84 $0.00 $517.41 $92,443.49
232 $92,443.49 $415.84 $0.00 $522.69 $93,382.02
233 $93,382.02 $415.84 $0.00 $528.00 $94,325.86
234 $94,325.86 $415.84 $0.00 $533.33 $95,275.03
235 $95,275.03 $415.84 $0.00 $538.70 $96,229.57
236 $96,229.57 $415.84 $0.00 $544.10 $97,189.51
237 $97,189.51 $415.84 $0.00 $549.52 $98,154.87
238 $98,154.87 $415.84 $0.00 $554.98 $99,125.69
239 $99,125.69 $415.84 $0.00 $560.47 $100,102.00
240 $100,102.00 $415.84 $0.00 $565.99 $101,083.83
241 $101,083.83 $415.84 $53,750.50 $571.54 $48,320.71
242 $48,320.71 $415.84 $0.00 $273.21 $49,009.76
243 $49,009.76 $415.84 $0.00 $277.11 $49,702.71
244 $49,702.71 $415.84 $0.00 $281.03 $50,399.58
245 $50,399.58 $415.84 $0.00 $284.97 $51,100.39
246 $51,100.39 $415.84 $0.00 $288.93 $51,805.16
247 $51,805.16 $415.84 $0.00 $292.91 $52,513.91
248 $52,513.91 $415.84 $0.00 $296.92 $53,226.67
249 $53,226.67 $415.84 $0.00 $300.95 $53,943.46
250 $53,943.46 $415.84 $0.00 $305.00 $54,664.30
251 $54,664.30 $415.84 $0.00 $309.08 $55,389.22
252 $55,389.22 $415.84 $0.00 $313.18 $56,118.24
253 $56,118.24 $0.00 $56,438.03 $317.30 ($2.49)