Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2037$59,926
Monthly savings required$474

How much will it cost to send your child to Western Oregon University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $239,705.72 for students enrolling in 2037 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $474.37 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$23,109.00
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 Western Oregon University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $474.37 $0.00 $0.00 $474.37
2 $474.37 $474.37 $0.00 $2.68 $951.42
3 $951.42 $474.37 $0.00 $5.38 $1,431.17
4 $1,431.17 $474.37 $0.00 $8.09 $1,913.63
5 $1,913.63 $474.37 $0.00 $10.82 $2,398.82
6 $2,398.82 $474.37 $0.00 $13.56 $2,886.75
7 $2,886.75 $474.37 $0.00 $16.32 $3,377.44
8 $3,377.44 $474.37 $0.00 $19.10 $3,870.91
9 $3,870.91 $474.37 $0.00 $21.89 $4,367.17
10 $4,367.17 $474.37 $0.00 $24.69 $4,866.23
11 $4,866.23 $474.37 $0.00 $27.51 $5,368.11
12 $5,368.11 $474.37 $0.00 $30.35 $5,872.83
13 $5,872.83 $474.37 $0.00 $33.21 $6,380.41
14 $6,380.41 $474.37 $0.00 $36.08 $6,890.86
15 $6,890.86 $474.37 $0.00 $38.96 $7,404.19
16 $7,404.19 $474.37 $0.00 $41.86 $7,920.42
17 $7,920.42 $474.37 $0.00 $44.78 $8,439.57
18 $8,439.57 $474.37 $0.00 $47.72 $8,961.66
19 $8,961.66 $474.37 $0.00 $50.67 $9,486.70
20 $9,486.70 $474.37 $0.00 $53.64 $10,014.71
21 $10,014.71 $474.37 $0.00 $56.62 $10,545.70
22 $10,545.70 $474.37 $0.00 $59.63 $11,079.70
23 $11,079.70 $474.37 $0.00 $62.65 $11,616.72
24 $11,616.72 $474.37 $0.00 $65.68 $12,156.77
25 $12,156.77 $474.37 $0.00 $68.74 $12,699.88
26 $12,699.88 $474.37 $0.00 $71.81 $13,246.06
27 $13,246.06 $474.37 $0.00 $74.90 $13,795.33
28 $13,795.33 $474.37 $0.00 $78.00 $14,347.70
29 $14,347.70 $474.37 $0.00 $81.12 $14,903.19
30 $14,903.19 $474.37 $0.00 $84.26 $15,461.82
31 $15,461.82 $474.37 $0.00 $87.42 $16,023.61
32 $16,023.61 $474.37 $0.00 $90.60 $16,588.58
33 $16,588.58 $474.37 $0.00 $93.79 $17,156.74
34 $17,156.74 $474.37 $0.00 $97.01 $17,728.12
35 $17,728.12 $474.37 $0.00 $100.24 $18,302.73
36 $18,302.73 $474.37 $0.00 $103.49 $18,880.59
37 $18,880.59 $474.37 $0.00 $106.75 $19,461.71
38 $19,461.71 $474.37 $0.00 $110.04 $20,046.12
39 $20,046.12 $474.37 $0.00 $113.34 $20,633.83
40 $20,633.83 $474.37 $0.00 $116.67 $21,224.87
41 $21,224.87 $474.37 $0.00 $120.01 $21,819.25
42 $21,819.25 $474.37 $0.00 $123.37 $22,416.99
43 $22,416.99 $474.37 $0.00 $126.75 $23,018.11
44 $23,018.11 $474.37 $0.00 $130.15 $23,622.63
45 $23,622.63 $474.37 $0.00 $133.57 $24,230.57
46 $24,230.57 $474.37 $0.00 $137.00 $24,841.94
47 $24,841.94 $474.37 $0.00 $140.46 $25,456.77
48 $25,456.77 $474.37 $0.00 $143.94 $26,075.08
49 $26,075.08 $474.37 $0.00 $147.43 $26,696.88
50 $26,696.88 $474.37 $0.00 $150.95 $27,322.20
51 $27,322.20 $474.37 $0.00 $154.48 $27,951.05
52 $27,951.05 $474.37 $0.00 $158.04 $28,583.46
53 $28,583.46 $474.37 $0.00 $161.62 $29,219.45
54 $29,219.45 $474.37 $0.00 $165.21 $29,859.03
55 $29,859.03 $474.37 $0.00 $168.83 $30,502.23
56 $30,502.23 $474.37 $0.00 $172.46 $31,149.06
57 $31,149.06 $474.37 $0.00 $176.12 $31,799.55
58 $31,799.55 $474.37 $0.00 $179.80 $32,453.72
59 $32,453.72 $474.37 $0.00 $183.50 $33,111.59
60 $33,111.59 $474.37 $0.00 $187.22 $33,773.18
61 $33,773.18 $474.37 $0.00 $190.96 $34,438.51
62 $34,438.51 $474.37 $0.00 $194.72 $35,107.60
63 $35,107.60 $474.37 $0.00 $198.50 $35,780.47
64 $35,780.47 $474.37 $0.00 $202.31 $36,457.15
65 $36,457.15 $474.37 $0.00 $206.13 $37,137.65
66 $37,137.65 $474.37 $0.00 $209.98 $37,822.00
67 $37,822.00 $474.37 $0.00 $213.85 $38,510.22
68 $38,510.22 $474.37 $0.00 $217.74 $39,202.33
69 $39,202.33 $474.37 $0.00 $221.66 $39,898.36
70 $39,898.36 $474.37 $0.00 $225.59 $40,598.32
71 $40,598.32 $474.37 $0.00 $229.55 $41,302.24
72 $41,302.24 $474.37 $0.00 $233.53 $42,010.14
73 $42,010.14 $474.37 $0.00 $237.53 $42,722.04
74 $42,722.04 $474.37 $0.00 $241.56 $43,437.97
75 $43,437.97 $474.37 $0.00 $245.60 $44,157.94
76 $44,157.94 $474.37 $0.00 $249.68 $44,881.99
77 $44,881.99 $474.37 $0.00 $253.77 $45,610.13
78 $45,610.13 $474.37 $0.00 $257.89 $46,342.39
79 $46,342.39 $474.37 $0.00 $262.03 $47,078.79
80 $47,078.79 $474.37 $0.00 $266.19 $47,819.35
81 $47,819.35 $474.37 $0.00 $270.38 $48,564.10
82 $48,564.10 $474.37 $0.00 $274.59 $49,313.06
83 $49,313.06 $474.37 $0.00 $278.82 $50,066.25
84 $50,066.25 $474.37 $0.00 $283.08 $50,823.70
85 $50,823.70 $474.37 $0.00 $287.36 $51,585.43
86 $51,585.43 $474.37 $0.00 $291.67 $52,351.47
87 $52,351.47 $474.37 $0.00 $296.00 $53,121.84
88 $53,121.84 $474.37 $0.00 $300.36 $53,896.57
89 $53,896.57 $474.37 $0.00 $304.74 $54,675.68
90 $54,675.68 $474.37 $0.00 $309.14 $55,459.19
91 $55,459.19 $474.37 $0.00 $313.57 $56,247.13
92 $56,247.13 $474.37 $0.00 $318.03 $57,039.53
93 $57,039.53 $474.37 $0.00 $322.51 $57,836.41
94 $57,836.41 $474.37 $0.00 $327.02 $58,637.80
95 $58,637.80 $474.37 $0.00 $331.55 $59,443.72
96 $59,443.72 $474.37 $0.00 $336.10 $60,254.19
97 $60,254.19 $474.37 $0.00 $340.69 $61,069.25
98 $61,069.25 $474.37 $0.00 $345.29 $61,888.91
99 $61,888.91 $474.37 $0.00 $349.93 $62,713.21
100 $62,713.21 $474.37 $0.00 $354.59 $63,542.17
101 $63,542.17 $474.37 $0.00 $359.28 $64,375.82
102 $64,375.82 $474.37 $0.00 $363.99 $65,214.18
103 $65,214.18 $474.37 $0.00 $368.73 $66,057.28
104 $66,057.28 $474.37 $0.00 $373.50 $66,905.15
105 $66,905.15 $474.37 $0.00 $378.29 $67,757.81
106 $67,757.81 $474.37 $0.00 $383.11 $68,615.29
107 $68,615.29 $474.37 $0.00 $387.96 $69,477.62
108 $69,477.62 $474.37 $0.00 $392.84 $70,344.83
109 $70,344.83 $474.37 $0.00 $397.74 $71,216.94
110 $71,216.94 $474.37 $0.00 $402.67 $72,093.98
111 $72,093.98 $474.37 $0.00 $407.63 $72,975.98
112 $72,975.98 $474.37 $0.00 $412.62 $73,862.97
113 $73,862.97 $474.37 $0.00 $417.63 $74,754.97
114 $74,754.97 $474.37 $0.00 $422.68 $75,652.02
115 $75,652.02 $474.37 $0.00 $427.75 $76,554.14
116 $76,554.14 $474.37 $0.00 $432.85 $77,461.36
117 $77,461.36 $474.37 $0.00 $437.98 $78,373.71
118 $78,373.71 $474.37 $0.00 $443.14 $79,291.22
119 $79,291.22 $474.37 $0.00 $448.32 $80,213.91
120 $80,213.91 $474.37 $0.00 $453.54 $81,141.82
121 $81,141.82 $474.37 $0.00 $458.79 $82,074.98
122 $82,074.98 $474.37 $0.00 $464.06 $83,013.41
123 $83,013.41 $474.37 $0.00 $469.37 $83,957.15
124 $83,957.15 $474.37 $0.00 $474.71 $84,906.23
125 $84,906.23 $474.37 $0.00 $480.07 $85,860.67
126 $85,860.67 $474.37 $0.00 $485.47 $86,820.51
127 $86,820.51 $474.37 $0.00 $490.90 $87,785.78
128 $87,785.78 $474.37 $0.00 $496.35 $88,756.50
129 $88,756.50 $474.37 $0.00 $501.84 $89,732.71
130 $89,732.71 $474.37 $0.00 $507.36 $90,714.44
131 $90,714.44 $474.37 $0.00 $512.91 $91,701.72
132 $91,701.72 $474.37 $0.00 $518.49 $92,694.58
133 $92,694.58 $474.37 $0.00 $524.11 $93,693.06
134 $93,693.06 $474.37 $0.00 $529.75 $94,697.18
135 $94,697.18 $474.37 $0.00 $535.43 $95,706.98
136 $95,706.98 $474.37 $0.00 $541.14 $96,722.49
137 $96,722.49 $474.37 $0.00 $546.88 $97,743.74
138 $97,743.74 $474.37 $0.00 $552.66 $98,770.77
139 $98,770.77 $474.37 $0.00 $558.46 $99,803.60
140 $99,803.60 $474.37 $0.00 $564.30 $100,842.27
141 $100,842.27 $474.37 $0.00 $570.18 $101,886.82
142 $101,886.82 $474.37 $0.00 $576.08 $102,937.27
143 $102,937.27 $474.37 $0.00 $582.02 $103,993.66
144 $103,993.66 $474.37 $0.00 $588.00 $105,056.03
145 $105,056.03 $474.37 $0.00 $594.00 $106,124.40
146 $106,124.40 $474.37 $0.00 $600.04 $107,198.81
147 $107,198.81 $474.37 $0.00 $606.12 $108,279.30
148 $108,279.30 $474.37 $0.00 $612.23 $109,365.90
149 $109,365.90 $474.37 $0.00 $618.37 $110,458.64
150 $110,458.64 $474.37 $0.00 $624.55 $111,557.56
151 $111,557.56 $474.37 $0.00 $630.76 $112,662.69
152 $112,662.69 $474.37 $0.00 $637.01 $113,774.07
153 $113,774.07 $474.37 $0.00 $643.30 $114,891.74
154 $114,891.74 $474.37 $0.00 $649.61 $116,015.72
155 $116,015.72 $474.37 $0.00 $655.97 $117,146.06
156 $117,146.06 $474.37 $0.00 $662.36 $118,282.79
157 $118,282.79 $474.37 $0.00 $668.79 $119,425.95
158 $119,425.95 $474.37 $0.00 $675.25 $120,575.57
159 $120,575.57 $474.37 $0.00 $681.75 $121,731.69
160 $121,731.69 $474.37 $0.00 $688.29 $122,894.35
161 $122,894.35 $474.37 $0.00 $694.86 $124,063.58
162 $124,063.58 $474.37 $0.00 $701.47 $125,239.42
163 $125,239.42 $474.37 $0.00 $708.12 $126,421.91
164 $126,421.91 $474.37 $0.00 $714.81 $127,611.09
165 $127,611.09 $474.37 $0.00 $721.53 $128,806.99
166 $128,806.99 $474.37 $0.00 $728.29 $130,009.65
167 $130,009.65 $474.37 $0.00 $735.09 $131,219.11
168 $131,219.11 $474.37 $0.00 $741.93 $132,435.41
169 $132,435.41 $474.37 $0.00 $748.81 $133,658.59
170 $133,658.59 $474.37 $0.00 $755.73 $134,888.69
171 $134,888.69 $474.37 $0.00 $762.68 $136,125.74
172 $136,125.74 $474.37 $0.00 $769.67 $137,369.78
173 $137,369.78 $474.37 $0.00 $776.71 $138,620.86
174 $138,620.86 $474.37 $0.00 $783.78 $139,879.01
175 $139,879.01 $474.37 $0.00 $790.90 $141,144.28
176 $141,144.28 $474.37 $0.00 $798.05 $142,416.70
177 $142,416.70 $474.37 $0.00 $805.24 $143,696.31
178 $143,696.31 $474.37 $0.00 $812.48 $144,983.16
179 $144,983.16 $474.37 $0.00 $819.76 $146,277.29
180 $146,277.29 $474.37 $0.00 $827.07 $147,578.73
181 $147,578.73 $474.37 $0.00 $834.43 $148,887.53
182 $148,887.53 $474.37 $0.00 $841.83 $150,203.73
183 $150,203.73 $474.37 $0.00 $849.27 $151,527.37
184 $151,527.37 $474.37 $0.00 $856.76 $152,858.50
185 $152,858.50 $474.37 $0.00 $864.28 $154,197.15
186 $154,197.15 $474.37 $0.00 $871.85 $155,543.37
187 $155,543.37 $474.37 $0.00 $879.46 $156,897.20
188 $156,897.20 $474.37 $0.00 $887.12 $158,258.69
189 $158,258.69 $474.37 $0.00 $894.82 $159,627.88
190 $159,627.88 $474.37 $0.00 $902.56 $161,004.81
191 $161,004.81 $474.37 $0.00 $910.34 $162,389.52
192 $162,389.52 $474.37 $0.00 $918.17 $163,782.06
193 $163,782.06 $474.37 $0.00 $926.05 $165,182.48
194 $165,182.48 $474.37 $0.00 $933.97 $166,590.82
195 $166,590.82 $474.37 $0.00 $941.93 $168,007.12
196 $168,007.12 $474.37 $0.00 $949.94 $169,431.43
197 $169,431.43 $474.37 $0.00 $957.99 $170,863.79
198 $170,863.79 $474.37 $0.00 $966.09 $172,304.25
199 $172,304.25 $474.37 $0.00 $974.23 $173,752.85
200 $173,752.85 $474.37 $0.00 $982.42 $175,209.64
201 $175,209.64 $474.37 $0.00 $990.66 $176,674.67
202 $176,674.67 $474.37 $0.00 $998.94 $178,147.98
203 $178,147.98 $474.37 $0.00 $1,007.27 $179,629.62
204 $179,629.62 $474.37 $0.00 $1,015.65 $181,119.64
205 $181,119.64 $474.37 $0.00 $1,024.08 $182,618.09
206 $182,618.09 $474.37 $0.00 $1,032.55 $184,125.01
207 $184,125.01 $474.37 $0.00 $1,041.07 $185,640.45
208 $185,640.45 $474.37 $0.00 $1,049.64 $187,164.46
209 $187,164.46 $474.37 $0.00 $1,058.26 $188,697.09
210 $188,697.09 $474.37 $0.00 $1,066.92 $190,238.38
211 $190,238.38 $474.37 $0.00 $1,075.64 $191,788.39
212 $191,788.39 $474.37 $0.00 $1,084.40 $193,347.16
213 $193,347.16 $474.37 $0.00 $1,093.21 $194,914.74
214 $194,914.74 $474.37 $0.00 $1,102.08 $196,491.19
215 $196,491.19 $474.37 $0.00 $1,110.99 $198,076.55
216 $198,076.55 $474.37 $0.00 $1,119.95 $199,670.87
217 $199,670.87 $474.37 $55,614.56 $1,128.97 $145,659.65
218 $145,659.65 $474.37 $0.00 $823.58 $146,957.60
219 $146,957.60 $474.37 $0.00 $830.92 $148,262.89
220 $148,262.89 $474.37 $0.00 $838.30 $149,575.56
221 $149,575.56 $474.37 $0.00 $845.72 $150,895.65
222 $150,895.65 $474.37 $0.00 $853.19 $152,223.21
223 $152,223.21 $474.37 $0.00 $860.69 $153,558.27
224 $153,558.27 $474.37 $0.00 $868.24 $154,900.88
225 $154,900.88 $474.37 $0.00 $875.83 $156,251.08
226 $156,251.08 $474.37 $0.00 $883.47 $157,608.92
227 $157,608.92 $474.37 $0.00 $891.14 $158,974.43
228 $158,974.43 $474.37 $0.00 $898.86 $160,347.66
229 $160,347.66 $474.37 $58,395.29 $906.63 $103,333.37
230 $103,333.37 $474.37 $0.00 $584.26 $104,392.00
231 $104,392.00 $474.37 $0.00 $590.25 $105,456.62
232 $105,456.62 $474.37 $0.00 $596.27 $106,527.26
233 $106,527.26 $474.37 $0.00 $602.32 $107,603.95
234 $107,603.95 $474.37 $0.00 $608.41 $108,686.73
235 $108,686.73 $474.37 $0.00 $614.53 $109,775.63
236 $109,775.63 $474.37 $0.00 $620.69 $110,870.69
237 $110,870.69 $474.37 $0.00 $626.88 $111,971.94
238 $111,971.94 $474.37 $0.00 $633.11 $113,079.42
239 $113,079.42 $474.37 $0.00 $639.37 $114,193.16
240 $114,193.16 $474.37 $0.00 $645.66 $115,313.19
241 $115,313.19 $474.37 $61,315.06 $652.00 $55,124.50
242 $55,124.50 $474.37 $0.00 $311.68 $55,910.55
243 $55,910.55 $474.37 $0.00 $316.13 $56,701.05
244 $56,701.05 $474.37 $0.00 $320.60 $57,496.02
245 $57,496.02 $474.37 $0.00 $325.09 $58,295.48
246 $58,295.48 $474.37 $0.00 $329.61 $59,099.46
247 $59,099.46 $474.37 $0.00 $334.16 $59,907.99
248 $59,907.99 $474.37 $0.00 $338.73 $60,721.09
249 $60,721.09 $474.37 $0.00 $343.33 $61,538.79
250 $61,538.79 $474.37 $0.00 $347.95 $62,361.11
251 $62,361.11 $474.37 $0.00 $352.60 $63,188.08
252 $63,188.08 $474.37 $0.00 $357.27 $64,019.72
253 $64,019.72 $0.00 $64,380.81 $361.98 $0.89