Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2036$68,966
Monthly savings required$546

How much will it cost to send your child to University of Washington Seattle Campus in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $275,865.41 for students enrolling in 2036 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $545.92 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$26,595.00
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 Washington Seattle Campus in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $545.92 $0.00 $0.00 $545.92
2 $545.92 $545.92 $0.00 $3.09 $1,094.93
3 $1,094.93 $545.92 $0.00 $6.19 $1,647.04
4 $1,647.04 $545.92 $0.00 $9.31 $2,202.27
5 $2,202.27 $545.92 $0.00 $12.45 $2,760.64
6 $2,760.64 $545.92 $0.00 $15.61 $3,322.17
7 $3,322.17 $545.92 $0.00 $18.78 $3,886.87
8 $3,886.87 $545.92 $0.00 $21.98 $4,454.77
9 $4,454.77 $545.92 $0.00 $25.19 $5,025.88
10 $5,025.88 $545.92 $0.00 $28.42 $5,600.22
11 $5,600.22 $545.92 $0.00 $31.66 $6,177.80
12 $6,177.80 $545.92 $0.00 $34.93 $6,758.65
13 $6,758.65 $545.92 $0.00 $38.21 $7,342.78
14 $7,342.78 $545.92 $0.00 $41.52 $7,930.22
15 $7,930.22 $545.92 $0.00 $44.84 $8,520.98
16 $8,520.98 $545.92 $0.00 $48.18 $9,115.08
17 $9,115.08 $545.92 $0.00 $51.54 $9,712.54
18 $9,712.54 $545.92 $0.00 $54.92 $10,313.38
19 $10,313.38 $545.92 $0.00 $58.31 $10,917.61
20 $10,917.61 $545.92 $0.00 $61.73 $11,525.26
21 $11,525.26 $545.92 $0.00 $65.17 $12,136.35
22 $12,136.35 $545.92 $0.00 $68.62 $12,750.89
23 $12,750.89 $545.92 $0.00 $72.10 $13,368.91
24 $13,368.91 $545.92 $0.00 $75.59 $13,990.42
25 $13,990.42 $545.92 $0.00 $79.10 $14,615.44
26 $14,615.44 $545.92 $0.00 $82.64 $15,244.00
27 $15,244.00 $545.92 $0.00 $86.19 $15,876.11
28 $15,876.11 $545.92 $0.00 $89.77 $16,511.80
29 $16,511.80 $545.92 $0.00 $93.36 $17,151.08
30 $17,151.08 $545.92 $0.00 $96.97 $17,793.97
31 $17,793.97 $545.92 $0.00 $100.61 $18,440.50
32 $18,440.50 $545.92 $0.00 $104.27 $19,090.69
33 $19,090.69 $545.92 $0.00 $107.94 $19,744.55
34 $19,744.55 $545.92 $0.00 $111.64 $20,402.11
35 $20,402.11 $545.92 $0.00 $115.36 $21,063.39
36 $21,063.39 $545.92 $0.00 $119.10 $21,728.41
37 $21,728.41 $545.92 $0.00 $122.86 $22,397.19
38 $22,397.19 $545.92 $0.00 $126.64 $23,069.75
39 $23,069.75 $545.92 $0.00 $130.44 $23,746.11
40 $23,746.11 $545.92 $0.00 $134.26 $24,426.29
41 $24,426.29 $545.92 $0.00 $138.11 $25,110.32
42 $25,110.32 $545.92 $0.00 $141.98 $25,798.22
43 $25,798.22 $545.92 $0.00 $145.87 $26,490.01
44 $26,490.01 $545.92 $0.00 $149.78 $27,185.71
45 $27,185.71 $545.92 $0.00 $153.71 $27,885.34
46 $27,885.34 $545.92 $0.00 $157.67 $28,588.93
47 $28,588.93 $545.92 $0.00 $161.65 $29,296.50
48 $29,296.50 $545.92 $0.00 $165.65 $30,008.07
49 $30,008.07 $545.92 $0.00 $169.67 $30,723.66
50 $30,723.66 $545.92 $0.00 $173.72 $31,443.30
51 $31,443.30 $545.92 $0.00 $177.78 $32,167.00
52 $32,167.00 $545.92 $0.00 $181.88 $32,894.80
53 $32,894.80 $545.92 $0.00 $185.99 $33,626.71
54 $33,626.71 $545.92 $0.00 $190.13 $34,362.76
55 $34,362.76 $545.92 $0.00 $194.29 $35,102.97
56 $35,102.97 $545.92 $0.00 $198.48 $35,847.37
57 $35,847.37 $545.92 $0.00 $202.69 $36,595.98
58 $36,595.98 $545.92 $0.00 $206.92 $37,348.82
59 $37,348.82 $545.92 $0.00 $211.18 $38,105.92
60 $38,105.92 $545.92 $0.00 $215.46 $38,867.30
61 $38,867.30 $545.92 $0.00 $219.76 $39,632.98
62 $39,632.98 $545.92 $0.00 $224.09 $40,402.99
63 $40,402.99 $545.92 $0.00 $228.44 $41,177.35
64 $41,177.35 $545.92 $0.00 $232.82 $41,956.09
65 $41,956.09 $545.92 $0.00 $237.23 $42,739.24
66 $42,739.24 $545.92 $0.00 $241.65 $43,526.81
67 $43,526.81 $545.92 $0.00 $246.11 $44,318.84
68 $44,318.84 $545.92 $0.00 $250.59 $45,115.35
69 $45,115.35 $545.92 $0.00 $255.09 $45,916.36
70 $45,916.36 $545.92 $0.00 $259.62 $46,721.90
71 $46,721.90 $545.92 $0.00 $264.17 $47,531.99
72 $47,531.99 $545.92 $0.00 $268.75 $48,346.66
73 $48,346.66 $545.92 $0.00 $273.36 $49,165.94
74 $49,165.94 $545.92 $0.00 $277.99 $49,989.85
75 $49,989.85 $545.92 $0.00 $282.65 $50,818.42
76 $50,818.42 $545.92 $0.00 $287.33 $51,651.67
77 $51,651.67 $545.92 $0.00 $292.05 $52,489.64
78 $52,489.64 $545.92 $0.00 $296.78 $53,332.34
79 $53,332.34 $545.92 $0.00 $301.55 $54,179.81
80 $54,179.81 $545.92 $0.00 $306.34 $55,032.07
81 $55,032.07 $545.92 $0.00 $311.16 $55,889.15
82 $55,889.15 $545.92 $0.00 $316.01 $56,751.08
83 $56,751.08 $545.92 $0.00 $320.88 $57,617.88
84 $57,617.88 $545.92 $0.00 $325.78 $58,489.58
85 $58,489.58 $545.92 $0.00 $330.71 $59,366.21
86 $59,366.21 $545.92 $0.00 $335.67 $60,247.80
87 $60,247.80 $545.92 $0.00 $340.65 $61,134.37
88 $61,134.37 $545.92 $0.00 $345.66 $62,025.95
89 $62,025.95 $545.92 $0.00 $350.70 $62,922.57
90 $62,922.57 $545.92 $0.00 $355.77 $63,824.26
91 $63,824.26 $545.92 $0.00 $360.87 $64,731.05
92 $64,731.05 $545.92 $0.00 $366.00 $65,642.97
93 $65,642.97 $545.92 $0.00 $371.15 $66,560.04
94 $66,560.04 $545.92 $0.00 $376.34 $67,482.30
95 $67,482.30 $545.92 $0.00 $381.55 $68,409.77
96 $68,409.77 $545.92 $0.00 $386.80 $69,342.49
97 $69,342.49 $545.92 $0.00 $392.07 $70,280.48
98 $70,280.48 $545.92 $0.00 $397.38 $71,223.78
99 $71,223.78 $545.92 $0.00 $402.71 $72,172.41
100 $72,172.41 $545.92 $0.00 $408.07 $73,126.40
101 $73,126.40 $545.92 $0.00 $413.47 $74,085.79
102 $74,085.79 $545.92 $0.00 $418.89 $75,050.60
103 $75,050.60 $545.92 $0.00 $424.35 $76,020.87
104 $76,020.87 $545.92 $0.00 $429.83 $76,996.62
105 $76,996.62 $545.92 $0.00 $435.35 $77,977.89
106 $77,977.89 $545.92 $0.00 $440.90 $78,964.71
107 $78,964.71 $545.92 $0.00 $446.48 $79,957.11
108 $79,957.11 $545.92 $0.00 $452.09 $80,955.12
109 $80,955.12 $545.92 $0.00 $457.73 $81,958.77
110 $81,958.77 $545.92 $0.00 $463.41 $82,968.10
111 $82,968.10 $545.92 $0.00 $469.11 $83,983.13
112 $83,983.13 $545.92 $0.00 $474.85 $85,003.90
113 $85,003.90 $545.92 $0.00 $480.62 $86,030.44
114 $86,030.44 $545.92 $0.00 $486.43 $87,062.79
115 $87,062.79 $545.92 $0.00 $492.27 $88,100.98
116 $88,100.98 $545.92 $0.00 $498.14 $89,145.04
117 $89,145.04 $545.92 $0.00 $504.04 $90,195.00
118 $90,195.00 $545.92 $0.00 $509.98 $91,250.90
119 $91,250.90 $545.92 $0.00 $515.95 $92,312.77
120 $92,312.77 $545.92 $0.00 $521.95 $93,380.64
121 $93,380.64 $545.92 $0.00 $527.99 $94,454.55
122 $94,454.55 $545.92 $0.00 $534.06 $95,534.53
123 $95,534.53 $545.92 $0.00 $540.17 $96,620.62
124 $96,620.62 $545.92 $0.00 $546.31 $97,712.85
125 $97,712.85 $545.92 $0.00 $552.48 $98,811.25
126 $98,811.25 $545.92 $0.00 $558.69 $99,915.86
127 $99,915.86 $545.92 $0.00 $564.94 $101,026.72
128 $101,026.72 $545.92 $0.00 $571.22 $102,143.86
129 $102,143.86 $545.92 $0.00 $577.54 $103,267.32
130 $103,267.32 $545.92 $0.00 $583.89 $104,397.13
131 $104,397.13 $545.92 $0.00 $590.28 $105,533.33
132 $105,533.33 $545.92 $0.00 $596.70 $106,675.95
133 $106,675.95 $545.92 $0.00 $603.16 $107,825.03
134 $107,825.03 $545.92 $0.00 $609.66 $108,980.61
135 $108,980.61 $545.92 $0.00 $616.19 $110,142.72
136 $110,142.72 $545.92 $0.00 $622.76 $111,311.40
137 $111,311.40 $545.92 $0.00 $629.37 $112,486.69
138 $112,486.69 $545.92 $0.00 $636.02 $113,668.63
139 $113,668.63 $545.92 $0.00 $642.70 $114,857.25
140 $114,857.25 $545.92 $0.00 $649.42 $116,052.59
141 $116,052.59 $545.92 $0.00 $656.18 $117,254.69
142 $117,254.69 $545.92 $0.00 $662.98 $118,463.59
143 $118,463.59 $545.92 $0.00 $669.81 $119,679.32
144 $119,679.32 $545.92 $0.00 $676.68 $120,901.92
145 $120,901.92 $545.92 $0.00 $683.60 $122,131.44
146 $122,131.44 $545.92 $0.00 $690.55 $123,367.91
147 $123,367.91 $545.92 $0.00 $697.54 $124,611.37
148 $124,611.37 $545.92 $0.00 $704.57 $125,861.86
149 $125,861.86 $545.92 $0.00 $711.64 $127,119.42
150 $127,119.42 $545.92 $0.00 $718.75 $128,384.09
151 $128,384.09 $545.92 $0.00 $725.90 $129,655.91
152 $129,655.91 $545.92 $0.00 $733.09 $130,934.92
153 $130,934.92 $545.92 $0.00 $740.33 $132,221.17
154 $132,221.17 $545.92 $0.00 $747.60 $133,514.69
155 $133,514.69 $545.92 $0.00 $754.91 $134,815.52
156 $134,815.52 $545.92 $0.00 $762.27 $136,123.71
157 $136,123.71 $545.92 $0.00 $769.66 $137,439.29
158 $137,439.29 $545.92 $0.00 $777.10 $138,762.31
159 $138,762.31 $545.92 $0.00 $784.58 $140,092.81
160 $140,092.81 $545.92 $0.00 $792.11 $141,430.84
161 $141,430.84 $545.92 $0.00 $799.67 $142,776.43
162 $142,776.43 $545.92 $0.00 $807.28 $144,129.63
163 $144,129.63 $545.92 $0.00 $814.93 $145,490.48
164 $145,490.48 $545.92 $0.00 $822.62 $146,859.02
165 $146,859.02 $545.92 $0.00 $830.36 $148,235.30
166 $148,235.30 $545.92 $0.00 $838.14 $149,619.36
167 $149,619.36 $545.92 $0.00 $845.97 $151,011.25
168 $151,011.25 $545.92 $0.00 $853.84 $152,411.01
169 $152,411.01 $545.92 $0.00 $861.75 $153,818.68
170 $153,818.68 $545.92 $0.00 $869.71 $155,234.31
171 $155,234.31 $545.92 $0.00 $877.72 $156,657.95
172 $156,657.95 $545.92 $0.00 $885.77 $158,089.64
173 $158,089.64 $545.92 $0.00 $893.86 $159,529.42
174 $159,529.42 $545.92 $0.00 $902.00 $160,977.34
175 $160,977.34 $545.92 $0.00 $910.19 $162,433.45
176 $162,433.45 $545.92 $0.00 $918.42 $163,897.79
177 $163,897.79 $545.92 $0.00 $926.70 $165,370.41
178 $165,370.41 $545.92 $0.00 $935.03 $166,851.36
179 $166,851.36 $545.92 $0.00 $943.40 $168,340.68
180 $168,340.68 $545.92 $0.00 $951.82 $169,838.42
181 $169,838.42 $545.92 $0.00 $960.29 $171,344.63
182 $171,344.63 $545.92 $0.00 $968.81 $172,859.36
183 $172,859.36 $545.92 $0.00 $977.37 $174,382.65
184 $174,382.65 $545.92 $0.00 $985.98 $175,914.55
185 $175,914.55 $545.92 $0.00 $994.65 $177,455.12
186 $177,455.12 $545.92 $0.00 $1,003.36 $179,004.40
187 $179,004.40 $545.92 $0.00 $1,012.12 $180,562.44
188 $180,562.44 $545.92 $0.00 $1,020.93 $182,129.29
189 $182,129.29 $545.92 $0.00 $1,029.79 $183,705.00
190 $183,705.00 $545.92 $0.00 $1,038.69 $185,289.61
191 $185,289.61 $545.92 $0.00 $1,047.65 $186,883.18
192 $186,883.18 $545.92 $0.00 $1,056.66 $188,485.76
193 $188,485.76 $545.92 $0.00 $1,065.73 $190,097.41
194 $190,097.41 $545.92 $0.00 $1,074.84 $191,718.17
195 $191,718.17 $545.92 $0.00 $1,084.00 $193,348.09
196 $193,348.09 $545.92 $0.00 $1,093.22 $194,987.23
197 $194,987.23 $545.92 $0.00 $1,102.49 $196,635.64
198 $196,635.64 $545.92 $0.00 $1,111.81 $198,293.37
199 $198,293.37 $545.92 $0.00 $1,121.18 $199,960.47
200 $199,960.47 $545.92 $0.00 $1,130.61 $201,637.00
201 $201,637.00 $545.92 $0.00 $1,140.08 $203,323.00
202 $203,323.00 $545.92 $0.00 $1,149.62 $205,018.54
203 $205,018.54 $545.92 $0.00 $1,159.20 $206,723.66
204 $206,723.66 $545.92 $0.00 $1,168.85 $208,438.43
205 $208,438.43 $545.92 $0.00 $1,178.54 $210,162.89
206 $210,162.89 $545.92 $0.00 $1,188.29 $211,897.10
207 $211,897.10 $545.92 $0.00 $1,198.10 $213,641.12
208 $213,641.12 $545.92 $0.00 $1,207.96 $215,395.00
209 $215,395.00 $545.92 $0.00 $1,217.87 $217,158.79
210 $217,158.79 $545.92 $0.00 $1,227.85 $218,932.56
211 $218,932.56 $545.92 $0.00 $1,237.88 $220,716.36
212 $220,716.36 $545.92 $0.00 $1,247.96 $222,510.24
213 $222,510.24 $545.92 $0.00 $1,258.11 $224,314.27
214 $224,314.27 $545.92 $0.00 $1,268.31 $226,128.50
215 $226,128.50 $545.92 $0.00 $1,278.56 $227,952.98
216 $227,952.98 $545.92 $0.00 $1,288.88 $229,787.78
217 $229,787.78 $545.92 $64,004.04 $1,299.25 $167,628.91
218 $167,628.91 $545.92 $0.00 $947.80 $169,122.63
219 $169,122.63 $545.92 $0.00 $956.24 $170,624.79
220 $170,624.79 $545.92 $0.00 $964.74 $172,135.45
221 $172,135.45 $545.92 $0.00 $973.28 $173,654.65
222 $173,654.65 $545.92 $0.00 $981.87 $175,182.44
223 $175,182.44 $545.92 $0.00 $990.51 $176,718.87
224 $176,718.87 $545.92 $0.00 $999.19 $178,263.98
225 $178,263.98 $545.92 $0.00 $1,007.93 $179,817.83
226 $179,817.83 $545.92 $0.00 $1,016.72 $181,380.47
227 $181,380.47 $545.92 $0.00 $1,025.55 $182,951.94
228 $182,951.94 $545.92 $0.00 $1,034.44 $184,532.30
229 $184,532.30 $545.92 $67,204.24 $1,043.37 $118,917.35
230 $118,917.35 $545.92 $0.00 $672.38 $120,135.65
231 $120,135.65 $545.92 $0.00 $679.26 $121,360.83
232 $121,360.83 $545.92 $0.00 $686.19 $122,592.94
233 $122,592.94 $545.92 $0.00 $693.16 $123,832.02
234 $123,832.02 $545.92 $0.00 $700.16 $125,078.10
235 $125,078.10 $545.92 $0.00 $707.21 $126,331.23
236 $126,331.23 $545.92 $0.00 $714.30 $127,591.45
237 $127,591.45 $545.92 $0.00 $721.42 $128,858.79
238 $128,858.79 $545.92 $0.00 $728.59 $130,133.30
239 $130,133.30 $545.92 $0.00 $735.79 $131,415.01
240 $131,415.01 $545.92 $0.00 $743.04 $132,703.97
241 $132,703.97 $545.92 $70,564.45 $750.33 $63,435.77
242 $63,435.77 $545.92 $0.00 $358.68 $64,340.37
243 $64,340.37 $545.92 $0.00 $363.79 $65,250.08
244 $65,250.08 $545.92 $0.00 $368.93 $66,164.93
245 $66,164.93 $545.92 $0.00 $374.11 $67,084.96
246 $67,084.96 $545.92 $0.00 $379.31 $68,010.19
247 $68,010.19 $545.92 $0.00 $384.54 $68,940.65
248 $68,940.65 $545.92 $0.00 $389.80 $69,876.37
249 $69,876.37 $545.92 $0.00 $395.09 $70,817.38
250 $70,817.38 $545.92 $0.00 $400.41 $71,763.71
251 $71,763.71 $545.92 $0.00 $405.76 $72,715.39
252 $72,715.39 $545.92 $0.00 $411.14 $73,672.45
253 $73,672.45 $0.00 $74,092.68 $416.55 ($3.68)