Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$63,054
Monthly savings required$499

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 $252,215.35 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $499.13 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$24,315.00
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 $499.13 $0.00 $0.00 $499.13
2 $499.13 $499.13 $0.00 $2.82 $1,001.08
3 $1,001.08 $499.13 $0.00 $5.66 $1,505.87
4 $1,505.87 $499.13 $0.00 $8.51 $2,013.51
5 $2,013.51 $499.13 $0.00 $11.38 $2,524.02
6 $2,524.02 $499.13 $0.00 $14.27 $3,037.42
7 $3,037.42 $499.13 $0.00 $17.17 $3,553.72
8 $3,553.72 $499.13 $0.00 $20.09 $4,072.94
9 $4,072.94 $499.13 $0.00 $23.03 $4,595.10
10 $4,595.10 $499.13 $0.00 $25.98 $5,120.21
11 $5,120.21 $499.13 $0.00 $28.95 $5,648.29
12 $5,648.29 $499.13 $0.00 $31.94 $6,179.36
13 $6,179.36 $499.13 $0.00 $34.94 $6,713.43
14 $6,713.43 $499.13 $0.00 $37.96 $7,250.52
15 $7,250.52 $499.13 $0.00 $41.00 $7,790.65
16 $7,790.65 $499.13 $0.00 $44.05 $8,333.83
17 $8,333.83 $499.13 $0.00 $47.12 $8,880.08
18 $8,880.08 $499.13 $0.00 $50.21 $9,429.42
19 $9,429.42 $499.13 $0.00 $53.32 $9,981.87
20 $9,981.87 $499.13 $0.00 $56.44 $10,537.44
21 $10,537.44 $499.13 $0.00 $59.58 $11,096.15
22 $11,096.15 $499.13 $0.00 $62.74 $11,658.02
23 $11,658.02 $499.13 $0.00 $65.92 $12,223.07
24 $12,223.07 $499.13 $0.00 $69.11 $12,791.31
25 $12,791.31 $499.13 $0.00 $72.32 $13,362.76
26 $13,362.76 $499.13 $0.00 $75.55 $13,937.44
27 $13,937.44 $499.13 $0.00 $78.80 $14,515.37
28 $14,515.37 $499.13 $0.00 $82.07 $15,096.57
29 $15,096.57 $499.13 $0.00 $85.36 $15,681.06
30 $15,681.06 $499.13 $0.00 $88.66 $16,268.85
31 $16,268.85 $499.13 $0.00 $91.99 $16,859.97
32 $16,859.97 $499.13 $0.00 $95.33 $17,454.43
33 $17,454.43 $499.13 $0.00 $98.69 $18,052.25
34 $18,052.25 $499.13 $0.00 $102.07 $18,653.45
35 $18,653.45 $499.13 $0.00 $105.47 $19,258.05
36 $19,258.05 $499.13 $0.00 $108.89 $19,866.07
37 $19,866.07 $499.13 $0.00 $112.33 $20,477.53
38 $20,477.53 $499.13 $0.00 $115.78 $21,092.44
39 $21,092.44 $499.13 $0.00 $119.26 $21,710.83
40 $21,710.83 $499.13 $0.00 $122.76 $22,332.72
41 $22,332.72 $499.13 $0.00 $126.27 $22,958.12
42 $22,958.12 $499.13 $0.00 $129.81 $23,587.06
43 $23,587.06 $499.13 $0.00 $133.36 $24,219.55
44 $24,219.55 $499.13 $0.00 $136.94 $24,855.62
45 $24,855.62 $499.13 $0.00 $140.54 $25,495.29
46 $25,495.29 $499.13 $0.00 $144.15 $26,138.57
47 $26,138.57 $499.13 $0.00 $147.79 $26,785.49
48 $26,785.49 $499.13 $0.00 $151.45 $27,436.07
49 $27,436.07 $499.13 $0.00 $155.13 $28,090.33
50 $28,090.33 $499.13 $0.00 $158.83 $28,748.29
51 $28,748.29 $499.13 $0.00 $162.55 $29,409.97
52 $29,409.97 $499.13 $0.00 $166.29 $30,075.39
53 $30,075.39 $499.13 $0.00 $170.05 $30,744.57
54 $30,744.57 $499.13 $0.00 $173.83 $31,417.53
55 $31,417.53 $499.13 $0.00 $177.64 $32,094.30
56 $32,094.30 $499.13 $0.00 $181.47 $32,774.90
57 $32,774.90 $499.13 $0.00 $185.31 $33,459.34
58 $33,459.34 $499.13 $0.00 $189.18 $34,147.65
59 $34,147.65 $499.13 $0.00 $193.08 $34,839.86
60 $34,839.86 $499.13 $0.00 $196.99 $35,535.98
61 $35,535.98 $499.13 $0.00 $200.93 $36,236.04
62 $36,236.04 $499.13 $0.00 $204.88 $36,940.05
63 $36,940.05 $499.13 $0.00 $208.86 $37,648.04
64 $37,648.04 $499.13 $0.00 $212.87 $38,360.04
65 $38,360.04 $499.13 $0.00 $216.89 $39,076.06
66 $39,076.06 $499.13 $0.00 $220.94 $39,796.13
67 $39,796.13 $499.13 $0.00 $225.01 $40,520.27
68 $40,520.27 $499.13 $0.00 $229.11 $41,248.51
69 $41,248.51 $499.13 $0.00 $233.23 $41,980.87
70 $41,980.87 $499.13 $0.00 $237.37 $42,717.37
71 $42,717.37 $499.13 $0.00 $241.53 $43,458.03
72 $43,458.03 $499.13 $0.00 $245.72 $44,202.88
73 $44,202.88 $499.13 $0.00 $249.93 $44,951.94
74 $44,951.94 $499.13 $0.00 $254.16 $45,705.23
75 $45,705.23 $499.13 $0.00 $258.42 $46,462.78
76 $46,462.78 $499.13 $0.00 $262.71 $47,224.62
77 $47,224.62 $499.13 $0.00 $267.01 $47,990.76
78 $47,990.76 $499.13 $0.00 $271.35 $48,761.24
79 $48,761.24 $499.13 $0.00 $275.70 $49,536.07
80 $49,536.07 $499.13 $0.00 $280.08 $50,315.28
81 $50,315.28 $499.13 $0.00 $284.49 $51,098.90
82 $51,098.90 $499.13 $0.00 $288.92 $51,886.95
83 $51,886.95 $499.13 $0.00 $293.38 $52,679.46
84 $52,679.46 $499.13 $0.00 $297.86 $53,476.45
85 $53,476.45 $499.13 $0.00 $302.36 $54,277.94
86 $54,277.94 $499.13 $0.00 $306.90 $55,083.97
87 $55,083.97 $499.13 $0.00 $311.45 $55,894.55
88 $55,894.55 $499.13 $0.00 $316.04 $56,709.72
89 $56,709.72 $499.13 $0.00 $320.65 $57,529.50
90 $57,529.50 $499.13 $0.00 $325.28 $58,353.91
91 $58,353.91 $499.13 $0.00 $329.94 $59,182.98
92 $59,182.98 $499.13 $0.00 $334.63 $60,016.74
93 $60,016.74 $499.13 $0.00 $339.34 $60,855.21
94 $60,855.21 $499.13 $0.00 $344.08 $61,698.42
95 $61,698.42 $499.13 $0.00 $348.85 $62,546.40
96 $62,546.40 $499.13 $0.00 $353.65 $63,399.18
97 $63,399.18 $499.13 $0.00 $358.47 $64,256.78
98 $64,256.78 $499.13 $0.00 $363.32 $65,119.23
99 $65,119.23 $499.13 $0.00 $368.19 $65,986.55
100 $65,986.55 $499.13 $0.00 $373.10 $66,858.78
101 $66,858.78 $499.13 $0.00 $378.03 $67,735.94
102 $67,735.94 $499.13 $0.00 $382.99 $68,618.06
103 $68,618.06 $499.13 $0.00 $387.98 $69,505.17
104 $69,505.17 $499.13 $0.00 $392.99 $70,397.29
105 $70,397.29 $499.13 $0.00 $398.04 $71,294.46
106 $71,294.46 $499.13 $0.00 $403.11 $72,196.70
107 $72,196.70 $499.13 $0.00 $408.21 $73,104.04
108 $73,104.04 $499.13 $0.00 $413.34 $74,016.51
109 $74,016.51 $499.13 $0.00 $418.50 $74,934.14
110 $74,934.14 $499.13 $0.00 $423.69 $75,856.96
111 $75,856.96 $499.13 $0.00 $428.91 $76,785.00
112 $76,785.00 $499.13 $0.00 $434.15 $77,718.28
113 $77,718.28 $499.13 $0.00 $439.43 $78,656.84
114 $78,656.84 $499.13 $0.00 $444.74 $79,600.71
115 $79,600.71 $499.13 $0.00 $450.07 $80,549.91
116 $80,549.91 $499.13 $0.00 $455.44 $81,504.48
117 $81,504.48 $499.13 $0.00 $460.84 $82,464.45
118 $82,464.45 $499.13 $0.00 $466.27 $83,429.85
119 $83,429.85 $499.13 $0.00 $471.72 $84,400.70
120 $84,400.70 $499.13 $0.00 $477.21 $85,377.04
121 $85,377.04 $499.13 $0.00 $482.73 $86,358.90
122 $86,358.90 $499.13 $0.00 $488.29 $87,346.32
123 $87,346.32 $499.13 $0.00 $493.87 $88,339.32
124 $88,339.32 $499.13 $0.00 $499.48 $89,337.93
125 $89,337.93 $499.13 $0.00 $505.13 $90,342.19
126 $90,342.19 $499.13 $0.00 $510.81 $91,352.13
127 $91,352.13 $499.13 $0.00 $516.52 $92,367.78
128 $92,367.78 $499.13 $0.00 $522.26 $93,389.17
129 $93,389.17 $499.13 $0.00 $528.04 $94,416.34
130 $94,416.34 $499.13 $0.00 $533.84 $95,449.31
131 $95,449.31 $499.13 $0.00 $539.68 $96,488.12
132 $96,488.12 $499.13 $0.00 $545.56 $97,532.81
133 $97,532.81 $499.13 $0.00 $551.46 $98,583.40
134 $98,583.40 $499.13 $0.00 $557.40 $99,639.93
135 $99,639.93 $499.13 $0.00 $563.38 $100,702.44
136 $100,702.44 $499.13 $0.00 $569.39 $101,770.96
137 $101,770.96 $499.13 $0.00 $575.43 $102,845.52
138 $102,845.52 $499.13 $0.00 $581.50 $103,926.15
139 $103,926.15 $499.13 $0.00 $587.61 $105,012.89
140 $105,012.89 $499.13 $0.00 $593.76 $106,105.78
141 $106,105.78 $499.13 $0.00 $599.94 $107,204.85
142 $107,204.85 $499.13 $0.00 $606.15 $108,310.13
143 $108,310.13 $499.13 $0.00 $612.40 $109,421.66
144 $109,421.66 $499.13 $0.00 $618.69 $110,539.48
145 $110,539.48 $499.13 $0.00 $625.01 $111,663.62
146 $111,663.62 $499.13 $0.00 $631.36 $112,794.11
147 $112,794.11 $499.13 $0.00 $637.75 $113,930.99
148 $113,930.99 $499.13 $0.00 $644.18 $115,074.30
149 $115,074.30 $499.13 $0.00 $650.65 $116,224.08
150 $116,224.08 $499.13 $0.00 $657.15 $117,380.36
151 $117,380.36 $499.13 $0.00 $663.69 $118,543.18
152 $118,543.18 $499.13 $0.00 $670.26 $119,712.57
153 $119,712.57 $499.13 $0.00 $676.87 $120,888.57
154 $120,888.57 $499.13 $0.00 $683.52 $122,071.22
155 $122,071.22 $499.13 $0.00 $690.21 $123,260.56
156 $123,260.56 $499.13 $0.00 $696.93 $124,456.62
157 $124,456.62 $499.13 $0.00 $703.70 $125,659.45
158 $125,659.45 $499.13 $0.00 $710.50 $126,869.08
159 $126,869.08 $499.13 $0.00 $717.34 $128,085.55
160 $128,085.55 $499.13 $0.00 $724.21 $129,308.89
161 $129,308.89 $499.13 $0.00 $731.13 $130,539.15
162 $130,539.15 $499.13 $0.00 $738.09 $131,776.37
163 $131,776.37 $499.13 $0.00 $745.08 $133,020.58
164 $133,020.58 $499.13 $0.00 $752.12 $134,271.83
165 $134,271.83 $499.13 $0.00 $759.19 $135,530.15
166 $135,530.15 $499.13 $0.00 $766.31 $136,795.59
167 $136,795.59 $499.13 $0.00 $773.46 $138,068.18
168 $138,068.18 $499.13 $0.00 $780.66 $139,347.97
169 $139,347.97 $499.13 $0.00 $787.89 $140,634.99
170 $140,634.99 $499.13 $0.00 $795.17 $141,929.29
171 $141,929.29 $499.13 $0.00 $802.49 $143,230.91
172 $143,230.91 $499.13 $0.00 $809.85 $144,539.89
173 $144,539.89 $499.13 $0.00 $817.25 $145,856.27
174 $145,856.27 $499.13 $0.00 $824.69 $147,180.09
175 $147,180.09 $499.13 $0.00 $832.18 $148,511.40
176 $148,511.40 $499.13 $0.00 $839.71 $149,850.24
177 $149,850.24 $499.13 $0.00 $847.28 $151,196.65
178 $151,196.65 $499.13 $0.00 $854.89 $152,550.67
179 $152,550.67 $499.13 $0.00 $862.54 $153,912.34
180 $153,912.34 $499.13 $0.00 $870.24 $155,281.71
181 $155,281.71 $499.13 $0.00 $877.99 $156,658.83
182 $156,658.83 $499.13 $0.00 $885.77 $158,043.73
183 $158,043.73 $499.13 $0.00 $893.60 $159,436.46
184 $159,436.46 $499.13 $0.00 $901.48 $160,837.07
185 $160,837.07 $499.13 $0.00 $909.40 $162,245.60
186 $162,245.60 $499.13 $0.00 $917.36 $163,662.09
187 $163,662.09 $499.13 $0.00 $925.37 $165,086.59
188 $165,086.59 $499.13 $0.00 $933.42 $166,519.14
189 $166,519.14 $499.13 $0.00 $941.52 $167,959.79
190 $167,959.79 $499.13 $0.00 $949.67 $169,408.59
191 $169,408.59 $499.13 $0.00 $957.86 $170,865.58
192 $170,865.58 $499.13 $0.00 $966.10 $172,330.81
193 $172,330.81 $499.13 $0.00 $974.38 $173,804.32
194 $173,804.32 $499.13 $0.00 $982.71 $175,286.16
195 $175,286.16 $499.13 $0.00 $991.09 $176,776.38
196 $176,776.38 $499.13 $0.00 $999.52 $178,275.03
197 $178,275.03 $499.13 $0.00 $1,007.99 $179,782.15
198 $179,782.15 $499.13 $0.00 $1,016.51 $181,297.79
199 $181,297.79 $499.13 $0.00 $1,025.08 $182,822.00
200 $182,822.00 $499.13 $0.00 $1,033.70 $184,354.83
201 $184,354.83 $499.13 $0.00 $1,042.37 $185,896.33
202 $185,896.33 $499.13 $0.00 $1,051.08 $187,446.54
203 $187,446.54 $499.13 $0.00 $1,059.85 $189,005.52
204 $189,005.52 $499.13 $0.00 $1,068.66 $190,573.31
205 $190,573.31 $499.13 $0.00 $1,077.53 $192,149.97
206 $192,149.97 $499.13 $0.00 $1,086.44 $193,735.54
207 $193,735.54 $499.13 $0.00 $1,095.41 $195,330.08
208 $195,330.08 $499.13 $0.00 $1,104.42 $196,933.63
209 $196,933.63 $499.13 $0.00 $1,113.49 $198,546.25
210 $198,546.25 $499.13 $0.00 $1,122.61 $200,167.99
211 $200,167.99 $499.13 $0.00 $1,131.78 $201,798.90
212 $201,798.90 $499.13 $0.00 $1,141.00 $203,439.03
213 $203,439.03 $499.13 $0.00 $1,150.27 $205,088.43
214 $205,088.43 $499.13 $0.00 $1,159.60 $206,747.16
215 $206,747.16 $499.13 $0.00 $1,168.98 $208,415.27
216 $208,415.27 $499.13 $0.00 $1,178.41 $210,092.81
217 $210,092.81 $499.13 $58,516.95 $1,187.90 $153,262.89
218 $153,262.89 $499.13 $0.00 $866.57 $154,628.59
219 $154,628.59 $499.13 $0.00 $874.29 $156,002.01
220 $156,002.01 $499.13 $0.00 $882.06 $157,383.20
221 $157,383.20 $499.13 $0.00 $889.87 $158,772.20
222 $158,772.20 $499.13 $0.00 $897.72 $160,169.05
223 $160,169.05 $499.13 $0.00 $905.62 $161,573.80
224 $161,573.80 $499.13 $0.00 $913.56 $162,986.49
225 $162,986.49 $499.13 $0.00 $921.55 $164,407.17
226 $164,407.17 $499.13 $0.00 $929.58 $165,835.88
227 $165,835.88 $499.13 $0.00 $937.66 $167,272.67
228 $167,272.67 $499.13 $0.00 $945.78 $168,717.58
229 $168,717.58 $499.13 $61,442.79 $953.95 $108,727.87
230 $108,727.87 $499.13 $0.00 $614.76 $109,841.76
231 $109,841.76 $499.13 $0.00 $621.06 $110,961.95
232 $110,961.95 $499.13 $0.00 $627.39 $112,088.47
233 $112,088.47 $499.13 $0.00 $633.76 $113,221.36
234 $113,221.36 $499.13 $0.00 $640.17 $114,360.66
235 $114,360.66 $499.13 $0.00 $646.61 $115,506.40
236 $115,506.40 $499.13 $0.00 $653.09 $116,658.62
237 $116,658.62 $499.13 $0.00 $659.60 $117,817.35
238 $117,817.35 $499.13 $0.00 $666.16 $118,982.64
239 $118,982.64 $499.13 $0.00 $672.75 $120,154.52
240 $120,154.52 $499.13 $0.00 $679.37 $121,333.02
241 $121,333.02 $499.13 $64,514.93 $686.03 $58,003.25
242 $58,003.25 $499.13 $0.00 $327.96 $58,830.34
243 $58,830.34 $499.13 $0.00 $332.64 $59,662.11
244 $59,662.11 $499.13 $0.00 $337.34 $60,498.58
245 $60,498.58 $499.13 $0.00 $342.07 $61,339.78
246 $61,339.78 $499.13 $0.00 $346.82 $62,185.73
247 $62,185.73 $499.13 $0.00 $351.61 $63,036.47
248 $63,036.47 $499.13 $0.00 $356.42 $63,892.02
249 $63,892.02 $499.13 $0.00 $361.25 $64,752.40
250 $64,752.40 $499.13 $0.00 $366.12 $65,617.65
251 $65,617.65 $499.13 $0.00 $371.01 $66,487.79
252 $66,487.79 $499.13 $0.00 $375.93 $67,362.85
253 $67,362.85 $0.00 $67,740.68 $380.88 $3.05