Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2037$68,920
Monthly savings required$546

How much will it cost to send your child to Portland State University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $275,678.70 for students enrolling in 2037 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $545.55 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$26,577.00
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 Portland State University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $545.55 $0.00 $0.00 $545.55
2 $545.55 $545.55 $0.00 $3.08 $1,094.18
3 $1,094.18 $545.55 $0.00 $6.19 $1,645.92
4 $1,645.92 $545.55 $0.00 $9.31 $2,200.78
5 $2,200.78 $545.55 $0.00 $12.44 $2,758.77
6 $2,758.77 $545.55 $0.00 $15.60 $3,319.92
7 $3,319.92 $545.55 $0.00 $18.77 $3,884.24
8 $3,884.24 $545.55 $0.00 $21.96 $4,451.75
9 $4,451.75 $545.55 $0.00 $25.17 $5,022.47
10 $5,022.47 $545.55 $0.00 $28.40 $5,596.42
11 $5,596.42 $545.55 $0.00 $31.64 $6,173.61
12 $6,173.61 $545.55 $0.00 $34.91 $6,754.07
13 $6,754.07 $545.55 $0.00 $38.19 $7,337.81
14 $7,337.81 $545.55 $0.00 $41.49 $7,924.85
15 $7,924.85 $545.55 $0.00 $44.81 $8,515.21
16 $8,515.21 $545.55 $0.00 $48.15 $9,108.91
17 $9,108.91 $545.55 $0.00 $51.50 $9,705.96
18 $9,705.96 $545.55 $0.00 $54.88 $10,306.39
19 $10,306.39 $545.55 $0.00 $58.27 $10,910.21
20 $10,910.21 $545.55 $0.00 $61.69 $11,517.45
21 $11,517.45 $545.55 $0.00 $65.12 $12,128.12
22 $12,128.12 $545.55 $0.00 $68.57 $12,742.24
23 $12,742.24 $545.55 $0.00 $72.05 $13,359.84
24 $13,359.84 $545.55 $0.00 $75.54 $13,980.93
25 $13,980.93 $545.55 $0.00 $79.05 $14,605.53
26 $14,605.53 $545.55 $0.00 $82.58 $15,233.66
27 $15,233.66 $545.55 $0.00 $86.13 $15,865.34
28 $15,865.34 $545.55 $0.00 $89.70 $16,500.59
29 $16,500.59 $545.55 $0.00 $93.30 $17,139.44
30 $17,139.44 $545.55 $0.00 $96.91 $17,781.90
31 $17,781.90 $545.55 $0.00 $100.54 $18,427.99
32 $18,427.99 $545.55 $0.00 $104.19 $19,077.73
33 $19,077.73 $545.55 $0.00 $107.87 $19,731.15
34 $19,731.15 $545.55 $0.00 $111.56 $20,388.26
35 $20,388.26 $545.55 $0.00 $115.28 $21,049.09
36 $21,049.09 $545.55 $0.00 $119.01 $21,713.65
37 $21,713.65 $545.55 $0.00 $122.77 $22,381.97
38 $22,381.97 $545.55 $0.00 $126.55 $23,054.07
39 $23,054.07 $545.55 $0.00 $130.35 $23,729.97
40 $23,729.97 $545.55 $0.00 $134.17 $24,409.69
41 $24,409.69 $545.55 $0.00 $138.02 $25,093.26
42 $25,093.26 $545.55 $0.00 $141.88 $25,780.69
43 $25,780.69 $545.55 $0.00 $145.77 $26,472.01
44 $26,472.01 $545.55 $0.00 $149.68 $27,167.24
45 $27,167.24 $545.55 $0.00 $153.61 $27,866.40
46 $27,866.40 $545.55 $0.00 $157.56 $28,569.51
47 $28,569.51 $545.55 $0.00 $161.54 $29,276.60
48 $29,276.60 $545.55 $0.00 $165.53 $29,987.68
49 $29,987.68 $545.55 $0.00 $169.55 $30,702.78
50 $30,702.78 $545.55 $0.00 $173.60 $31,421.93
51 $31,421.93 $545.55 $0.00 $177.66 $32,145.14
52 $32,145.14 $545.55 $0.00 $181.75 $32,872.44
53 $32,872.44 $545.55 $0.00 $185.87 $33,603.86
54 $33,603.86 $545.55 $0.00 $190.00 $34,339.41
55 $34,339.41 $545.55 $0.00 $194.16 $35,079.12
56 $35,079.12 $545.55 $0.00 $198.34 $35,823.01
57 $35,823.01 $545.55 $0.00 $202.55 $36,571.11
58 $36,571.11 $545.55 $0.00 $206.78 $37,323.44
59 $37,323.44 $545.55 $0.00 $211.03 $38,080.02
60 $38,080.02 $545.55 $0.00 $215.31 $38,840.88
61 $38,840.88 $545.55 $0.00 $219.61 $39,606.04
62 $39,606.04 $545.55 $0.00 $223.94 $40,375.53
63 $40,375.53 $545.55 $0.00 $228.29 $41,149.37
64 $41,149.37 $545.55 $0.00 $232.66 $41,927.58
65 $41,927.58 $545.55 $0.00 $237.06 $42,710.19
66 $42,710.19 $545.55 $0.00 $241.49 $43,497.23
67 $43,497.23 $545.55 $0.00 $245.94 $44,288.72
68 $44,288.72 $545.55 $0.00 $250.41 $45,084.68
69 $45,084.68 $545.55 $0.00 $254.92 $45,885.15
70 $45,885.15 $545.55 $0.00 $259.44 $46,690.14
71 $46,690.14 $545.55 $0.00 $263.99 $47,499.68
72 $47,499.68 $545.55 $0.00 $268.57 $48,313.80
73 $48,313.80 $545.55 $0.00 $273.17 $49,132.52
74 $49,132.52 $545.55 $0.00 $277.80 $49,955.87
75 $49,955.87 $545.55 $0.00 $282.46 $50,783.88
76 $50,783.88 $545.55 $0.00 $287.14 $51,616.57
77 $51,616.57 $545.55 $0.00 $291.85 $52,453.97
78 $52,453.97 $545.55 $0.00 $296.58 $53,296.10
79 $53,296.10 $545.55 $0.00 $301.34 $54,142.99
80 $54,142.99 $545.55 $0.00 $306.13 $54,994.67
81 $54,994.67 $545.55 $0.00 $310.95 $55,851.17
82 $55,851.17 $545.55 $0.00 $315.79 $56,712.51
83 $56,712.51 $545.55 $0.00 $320.66 $57,578.72
84 $57,578.72 $545.55 $0.00 $325.56 $58,449.83
85 $58,449.83 $545.55 $0.00 $330.48 $59,325.86
86 $59,325.86 $545.55 $0.00 $335.44 $60,206.85
87 $60,206.85 $545.55 $0.00 $340.42 $61,092.82
88 $61,092.82 $545.55 $0.00 $345.43 $61,983.80
89 $61,983.80 $545.55 $0.00 $350.47 $62,879.82
90 $62,879.82 $545.55 $0.00 $355.53 $63,780.90
91 $63,780.90 $545.55 $0.00 $360.63 $64,687.08
92 $64,687.08 $545.55 $0.00 $365.75 $65,598.38
93 $65,598.38 $545.55 $0.00 $370.90 $66,514.83
94 $66,514.83 $545.55 $0.00 $376.08 $67,436.46
95 $67,436.46 $545.55 $0.00 $381.30 $68,363.31
96 $68,363.31 $545.55 $0.00 $386.54 $69,295.40
97 $69,295.40 $545.55 $0.00 $391.81 $70,232.76
98 $70,232.76 $545.55 $0.00 $397.11 $71,175.42
99 $71,175.42 $545.55 $0.00 $402.44 $72,123.41
100 $72,123.41 $545.55 $0.00 $407.80 $73,076.76
101 $73,076.76 $545.55 $0.00 $413.19 $74,035.50
102 $74,035.50 $545.55 $0.00 $418.61 $74,999.66
103 $74,999.66 $545.55 $0.00 $424.06 $75,969.27
104 $75,969.27 $545.55 $0.00 $429.54 $76,944.36
105 $76,944.36 $545.55 $0.00 $435.05 $77,924.96
106 $77,924.96 $545.55 $0.00 $440.60 $78,911.11
107 $78,911.11 $545.55 $0.00 $446.17 $79,902.83
108 $79,902.83 $545.55 $0.00 $451.78 $80,900.16
109 $80,900.16 $545.55 $0.00 $457.42 $81,903.13
110 $81,903.13 $545.55 $0.00 $463.09 $82,911.77
111 $82,911.77 $545.55 $0.00 $468.80 $83,926.12
112 $83,926.12 $545.55 $0.00 $474.53 $84,946.20
113 $84,946.20 $545.55 $0.00 $480.30 $85,972.05
114 $85,972.05 $545.55 $0.00 $486.10 $87,003.70
115 $87,003.70 $545.55 $0.00 $491.93 $88,041.18
116 $88,041.18 $545.55 $0.00 $497.80 $89,084.53
117 $89,084.53 $545.55 $0.00 $503.70 $90,133.78
118 $90,133.78 $545.55 $0.00 $509.63 $91,188.96
119 $91,188.96 $545.55 $0.00 $515.60 $92,250.11
120 $92,250.11 $545.55 $0.00 $521.60 $93,317.26
121 $93,317.26 $545.55 $0.00 $527.63 $94,390.44
122 $94,390.44 $545.55 $0.00 $533.70 $95,469.69
123 $95,469.69 $545.55 $0.00 $539.80 $96,555.04
124 $96,555.04 $545.55 $0.00 $545.94 $97,646.53
125 $97,646.53 $545.55 $0.00 $552.11 $98,744.19
126 $98,744.19 $545.55 $0.00 $558.31 $99,848.05
127 $99,848.05 $545.55 $0.00 $564.56 $100,958.16
128 $100,958.16 $545.55 $0.00 $570.83 $102,074.54
129 $102,074.54 $545.55 $0.00 $577.14 $103,197.23
130 $103,197.23 $545.55 $0.00 $583.49 $104,326.27
131 $104,326.27 $545.55 $0.00 $589.88 $105,461.70
132 $105,461.70 $545.55 $0.00 $596.30 $106,603.55
133 $106,603.55 $545.55 $0.00 $602.75 $107,751.85
134 $107,751.85 $545.55 $0.00 $609.24 $108,906.64
135 $108,906.64 $545.55 $0.00 $615.77 $110,067.96
136 $110,067.96 $545.55 $0.00 $622.34 $111,235.85
137 $111,235.85 $545.55 $0.00 $628.94 $112,410.34
138 $112,410.34 $545.55 $0.00 $635.58 $113,591.47
139 $113,591.47 $545.55 $0.00 $642.26 $114,779.28
140 $114,779.28 $545.55 $0.00 $648.98 $115,973.81
141 $115,973.81 $545.55 $0.00 $655.73 $117,175.09
142 $117,175.09 $545.55 $0.00 $662.52 $118,383.16
143 $118,383.16 $545.55 $0.00 $669.36 $119,598.07
144 $119,598.07 $545.55 $0.00 $676.22 $120,819.84
145 $120,819.84 $545.55 $0.00 $683.13 $122,048.52
146 $122,048.52 $545.55 $0.00 $690.08 $123,284.15
147 $123,284.15 $545.55 $0.00 $697.07 $124,526.77
148 $124,526.77 $545.55 $0.00 $704.09 $125,776.41
149 $125,776.41 $545.55 $0.00 $711.16 $127,033.12
150 $127,033.12 $545.55 $0.00 $718.26 $128,296.93
151 $128,296.93 $545.55 $0.00 $725.41 $129,567.89
152 $129,567.89 $545.55 $0.00 $732.60 $130,846.04
153 $130,846.04 $545.55 $0.00 $739.82 $132,131.41
154 $132,131.41 $545.55 $0.00 $747.09 $133,424.05
155 $133,424.05 $545.55 $0.00 $754.40 $134,724.00
156 $134,724.00 $545.55 $0.00 $761.75 $136,031.30
157 $136,031.30 $545.55 $0.00 $769.14 $137,345.99
158 $137,345.99 $545.55 $0.00 $776.57 $138,668.11
159 $138,668.11 $545.55 $0.00 $784.05 $139,997.71
160 $139,997.71 $545.55 $0.00 $791.57 $141,334.83
161 $141,334.83 $545.55 $0.00 $799.13 $142,679.51
162 $142,679.51 $545.55 $0.00 $806.73 $144,031.79
163 $144,031.79 $545.55 $0.00 $814.38 $145,391.72
164 $145,391.72 $545.55 $0.00 $822.07 $146,759.34
165 $146,759.34 $545.55 $0.00 $829.80 $148,134.69
166 $148,134.69 $545.55 $0.00 $837.58 $149,517.82
167 $149,517.82 $545.55 $0.00 $845.40 $150,908.77
168 $150,908.77 $545.55 $0.00 $853.26 $152,307.58
169 $152,307.58 $545.55 $0.00 $861.17 $153,714.30
170 $153,714.30 $545.55 $0.00 $869.12 $155,128.97
171 $155,128.97 $545.55 $0.00 $877.12 $156,551.64
172 $156,551.64 $545.55 $0.00 $885.17 $157,982.36
173 $157,982.36 $545.55 $0.00 $893.26 $159,421.17
174 $159,421.17 $545.55 $0.00 $901.39 $160,868.11
175 $160,868.11 $545.55 $0.00 $909.57 $162,323.23
176 $162,323.23 $545.55 $0.00 $917.80 $163,786.58
177 $163,786.58 $545.55 $0.00 $926.07 $165,258.20
178 $165,258.20 $545.55 $0.00 $934.39 $166,738.14
179 $166,738.14 $545.55 $0.00 $942.76 $168,226.45
180 $168,226.45 $545.55 $0.00 $951.18 $169,723.18
181 $169,723.18 $545.55 $0.00 $959.64 $171,228.37
182 $171,228.37 $545.55 $0.00 $968.15 $172,742.07
183 $172,742.07 $545.55 $0.00 $976.71 $174,264.33
184 $174,264.33 $545.55 $0.00 $985.32 $175,795.20
185 $175,795.20 $545.55 $0.00 $993.97 $177,334.72
186 $177,334.72 $545.55 $0.00 $1,002.68 $178,882.95
187 $178,882.95 $545.55 $0.00 $1,011.43 $180,439.93
188 $180,439.93 $545.55 $0.00 $1,020.23 $182,005.71
189 $182,005.71 $545.55 $0.00 $1,029.09 $183,580.35
190 $183,580.35 $545.55 $0.00 $1,037.99 $185,163.89
191 $185,163.89 $545.55 $0.00 $1,046.94 $186,756.38
192 $186,756.38 $545.55 $0.00 $1,055.95 $188,357.88
193 $188,357.88 $545.55 $0.00 $1,065.00 $189,968.43
194 $189,968.43 $545.55 $0.00 $1,074.11 $191,588.09
195 $191,588.09 $545.55 $0.00 $1,083.27 $193,216.91
196 $193,216.91 $545.55 $0.00 $1,092.48 $194,854.94
197 $194,854.94 $545.55 $0.00 $1,101.74 $196,502.23
198 $196,502.23 $545.55 $0.00 $1,111.05 $198,158.83
199 $198,158.83 $545.55 $0.00 $1,120.42 $199,824.80
200 $199,824.80 $545.55 $0.00 $1,129.84 $201,500.19
201 $201,500.19 $545.55 $0.00 $1,139.31 $203,185.05
202 $203,185.05 $545.55 $0.00 $1,148.84 $204,879.44
203 $204,879.44 $545.55 $0.00 $1,158.42 $206,583.41
204 $206,583.41 $545.55 $0.00 $1,168.05 $208,297.01
205 $208,297.01 $545.55 $0.00 $1,177.74 $210,020.30
206 $210,020.30 $545.55 $0.00 $1,187.49 $211,753.34
207 $211,753.34 $545.55 $0.00 $1,197.28 $213,496.17
208 $213,496.17 $545.55 $0.00 $1,207.14 $215,248.86
209 $215,248.86 $545.55 $0.00 $1,217.05 $217,011.46
210 $217,011.46 $545.55 $0.00 $1,227.01 $218,784.02
211 $218,784.02 $545.55 $0.00 $1,237.04 $220,566.61
212 $220,566.61 $545.55 $0.00 $1,247.12 $222,359.28
213 $222,359.28 $545.55 $0.00 $1,257.25 $224,162.08
214 $224,162.08 $545.55 $0.00 $1,267.44 $225,975.07
215 $225,975.07 $545.55 $0.00 $1,277.70 $227,798.32
216 $227,798.32 $545.55 $0.00 $1,288.00 $229,631.87
217 $229,631.87 $545.55 $63,960.72 $1,298.37 $167,515.07
218 $167,515.07 $545.55 $0.00 $947.15 $169,007.77
219 $169,007.77 $545.55 $0.00 $955.59 $170,508.91
220 $170,508.91 $545.55 $0.00 $964.08 $172,018.54
221 $172,018.54 $545.55 $0.00 $972.62 $173,536.71
222 $173,536.71 $545.55 $0.00 $981.20 $175,063.46
223 $175,063.46 $545.55 $0.00 $989.83 $176,598.84
224 $176,598.84 $545.55 $0.00 $998.52 $178,142.91
225 $178,142.91 $545.55 $0.00 $1,007.25 $179,695.71
226 $179,695.71 $545.55 $0.00 $1,016.03 $181,257.29
227 $181,257.29 $545.55 $0.00 $1,024.86 $182,827.70
228 $182,827.70 $545.55 $0.00 $1,033.73 $184,406.98
229 $184,406.98 $545.55 $67,158.76 $1,042.66 $118,836.43
230 $118,836.43 $545.55 $0.00 $671.92 $120,053.90
231 $120,053.90 $545.55 $0.00 $678.80 $121,278.25
232 $121,278.25 $545.55 $0.00 $685.72 $122,509.52
233 $122,509.52 $545.55 $0.00 $692.69 $123,747.76
234 $123,747.76 $545.55 $0.00 $699.69 $124,993.00
235 $124,993.00 $545.55 $0.00 $706.73 $126,245.28
236 $126,245.28 $545.55 $0.00 $713.81 $127,504.64
237 $127,504.64 $545.55 $0.00 $720.93 $128,771.12
238 $128,771.12 $545.55 $0.00 $728.09 $130,044.76
239 $130,044.76 $545.55 $0.00 $735.29 $131,325.60
240 $131,325.60 $545.55 $0.00 $742.53 $132,613.68
241 $132,613.68 $545.55 $70,516.69 $749.82 $63,392.36
242 $63,392.36 $545.55 $0.00 $358.43 $64,296.34
243 $64,296.34 $545.55 $0.00 $363.54 $65,205.43
244 $65,205.43 $545.55 $0.00 $368.68 $66,119.66
245 $66,119.66 $545.55 $0.00 $373.85 $67,039.06
246 $67,039.06 $545.55 $0.00 $379.05 $67,963.66
247 $67,963.66 $545.55 $0.00 $384.28 $68,893.49
248 $68,893.49 $545.55 $0.00 $389.53 $69,828.57
249 $69,828.57 $545.55 $0.00 $394.82 $70,768.94
250 $70,768.94 $545.55 $0.00 $400.14 $71,714.63
251 $71,714.63 $545.55 $0.00 $405.48 $72,665.66
252 $72,665.66 $545.55 $0.00 $410.86 $73,622.07
253 $73,622.07 $0.00 $74,042.53 $416.27 ($4.19)