Savings Plan and Future Cost Estimation for Washington & Jefferson College

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$164,778
Monthly savings required$1,304

How much will it cost to send your child to Washington & Jefferson College in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $659,110.35 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $1,304.36 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$63,542.00
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 Washington & Jefferson College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $1,304.36 $0.00 $0.00 $1,304.36
2 $1,304.36 $1,304.36 $0.00 $7.38 $2,616.10
3 $2,616.10 $1,304.36 $0.00 $14.79 $3,935.25
4 $3,935.25 $1,304.36 $0.00 $22.25 $5,261.86
5 $5,261.86 $1,304.36 $0.00 $29.75 $6,595.97
6 $6,595.97 $1,304.36 $0.00 $37.29 $7,937.62
7 $7,937.62 $1,304.36 $0.00 $44.88 $9,286.86
8 $9,286.86 $1,304.36 $0.00 $52.51 $10,643.73
9 $10,643.73 $1,304.36 $0.00 $60.18 $12,008.27
10 $12,008.27 $1,304.36 $0.00 $67.90 $13,380.53
11 $13,380.53 $1,304.36 $0.00 $75.66 $14,760.55
12 $14,760.55 $1,304.36 $0.00 $83.46 $16,148.37
13 $16,148.37 $1,304.36 $0.00 $91.31 $17,544.04
14 $17,544.04 $1,304.36 $0.00 $99.20 $18,947.60
15 $18,947.60 $1,304.36 $0.00 $107.13 $20,359.09
16 $20,359.09 $1,304.36 $0.00 $115.11 $21,778.56
17 $21,778.56 $1,304.36 $0.00 $123.14 $23,206.06
18 $23,206.06 $1,304.36 $0.00 $131.21 $24,641.63
19 $24,641.63 $1,304.36 $0.00 $139.33 $26,085.32
20 $26,085.32 $1,304.36 $0.00 $147.49 $27,537.17
21 $27,537.17 $1,304.36 $0.00 $155.70 $28,997.23
22 $28,997.23 $1,304.36 $0.00 $163.95 $30,465.54
23 $30,465.54 $1,304.36 $0.00 $172.26 $31,942.16
24 $31,942.16 $1,304.36 $0.00 $180.61 $33,427.13
25 $33,427.13 $1,304.36 $0.00 $189.00 $34,920.49
26 $34,920.49 $1,304.36 $0.00 $197.45 $36,422.30
27 $36,422.30 $1,304.36 $0.00 $205.94 $37,932.60
28 $37,932.60 $1,304.36 $0.00 $214.48 $39,451.44
29 $39,451.44 $1,304.36 $0.00 $223.06 $40,978.86
30 $40,978.86 $1,304.36 $0.00 $231.70 $42,514.92
31 $42,514.92 $1,304.36 $0.00 $240.39 $44,059.67
32 $44,059.67 $1,304.36 $0.00 $249.12 $45,613.15
33 $45,613.15 $1,304.36 $0.00 $257.90 $47,175.41
34 $47,175.41 $1,304.36 $0.00 $266.74 $48,746.51
35 $48,746.51 $1,304.36 $0.00 $275.62 $50,326.49
36 $50,326.49 $1,304.36 $0.00 $284.55 $51,915.40
37 $51,915.40 $1,304.36 $0.00 $293.54 $53,513.30
38 $53,513.30 $1,304.36 $0.00 $302.57 $55,120.23
39 $55,120.23 $1,304.36 $0.00 $311.66 $56,736.25
40 $56,736.25 $1,304.36 $0.00 $320.80 $58,361.41
41 $58,361.41 $1,304.36 $0.00 $329.98 $59,995.75
42 $59,995.75 $1,304.36 $0.00 $339.22 $61,639.33
43 $61,639.33 $1,304.36 $0.00 $348.52 $63,292.21
44 $63,292.21 $1,304.36 $0.00 $357.86 $64,954.43
45 $64,954.43 $1,304.36 $0.00 $367.26 $66,626.05
46 $66,626.05 $1,304.36 $0.00 $376.71 $68,307.12
47 $68,307.12 $1,304.36 $0.00 $386.22 $69,997.70
48 $69,997.70 $1,304.36 $0.00 $395.78 $71,697.84
49 $71,697.84 $1,304.36 $0.00 $405.39 $73,407.59
50 $73,407.59 $1,304.36 $0.00 $415.06 $75,127.01
51 $75,127.01 $1,304.36 $0.00 $424.78 $76,856.15
52 $76,856.15 $1,304.36 $0.00 $434.56 $78,595.07
53 $78,595.07 $1,304.36 $0.00 $444.39 $80,343.82
54 $80,343.82 $1,304.36 $0.00 $454.28 $82,102.46
55 $82,102.46 $1,304.36 $0.00 $464.22 $83,871.04
56 $83,871.04 $1,304.36 $0.00 $474.22 $85,649.62
57 $85,649.62 $1,304.36 $0.00 $484.28 $87,438.26
58 $87,438.26 $1,304.36 $0.00 $494.39 $89,237.01
59 $89,237.01 $1,304.36 $0.00 $504.56 $91,045.93
60 $91,045.93 $1,304.36 $0.00 $514.79 $92,865.08
61 $92,865.08 $1,304.36 $0.00 $525.07 $94,694.51
62 $94,694.51 $1,304.36 $0.00 $535.42 $96,534.29
63 $96,534.29 $1,304.36 $0.00 $545.82 $98,384.47
64 $98,384.47 $1,304.36 $0.00 $556.28 $100,245.11
65 $100,245.11 $1,304.36 $0.00 $566.80 $102,116.27
66 $102,116.27 $1,304.36 $0.00 $577.38 $103,998.01
67 $103,998.01 $1,304.36 $0.00 $588.02 $105,890.39
68 $105,890.39 $1,304.36 $0.00 $598.72 $107,793.47
69 $107,793.47 $1,304.36 $0.00 $609.48 $109,707.31
70 $109,707.31 $1,304.36 $0.00 $620.30 $111,631.97
71 $111,631.97 $1,304.36 $0.00 $631.18 $113,567.51
72 $113,567.51 $1,304.36 $0.00 $642.13 $115,514.00
73 $115,514.00 $1,304.36 $0.00 $653.13 $117,471.49
74 $117,471.49 $1,304.36 $0.00 $664.20 $119,440.05
75 $119,440.05 $1,304.36 $0.00 $675.33 $121,419.74
76 $121,419.74 $1,304.36 $0.00 $686.52 $123,410.62
77 $123,410.62 $1,304.36 $0.00 $697.78 $125,412.76
78 $125,412.76 $1,304.36 $0.00 $709.10 $127,426.22
79 $127,426.22 $1,304.36 $0.00 $720.49 $129,451.07
80 $129,451.07 $1,304.36 $0.00 $731.94 $131,487.37
81 $131,487.37 $1,304.36 $0.00 $743.45 $133,535.18
82 $133,535.18 $1,304.36 $0.00 $755.03 $135,594.57
83 $135,594.57 $1,304.36 $0.00 $766.67 $137,665.60
84 $137,665.60 $1,304.36 $0.00 $778.38 $139,748.34
85 $139,748.34 $1,304.36 $0.00 $790.16 $141,842.86
86 $141,842.86 $1,304.36 $0.00 $802.00 $143,949.22
87 $143,949.22 $1,304.36 $0.00 $813.91 $146,067.49
88 $146,067.49 $1,304.36 $0.00 $825.89 $148,197.74
89 $148,197.74 $1,304.36 $0.00 $837.93 $150,340.03
90 $150,340.03 $1,304.36 $0.00 $850.04 $152,494.43
91 $152,494.43 $1,304.36 $0.00 $862.23 $154,661.02
92 $154,661.02 $1,304.36 $0.00 $874.48 $156,839.86
93 $156,839.86 $1,304.36 $0.00 $886.80 $159,031.02
94 $159,031.02 $1,304.36 $0.00 $899.18 $161,234.56
95 $161,234.56 $1,304.36 $0.00 $911.64 $163,450.56
96 $163,450.56 $1,304.36 $0.00 $924.17 $165,679.09
97 $165,679.09 $1,304.36 $0.00 $936.77 $167,920.22
98 $167,920.22 $1,304.36 $0.00 $949.45 $170,174.03
99 $170,174.03 $1,304.36 $0.00 $962.19 $172,440.58
100 $172,440.58 $1,304.36 $0.00 $975.00 $174,719.94
101 $174,719.94 $1,304.36 $0.00 $987.89 $177,012.19
102 $177,012.19 $1,304.36 $0.00 $1,000.85 $179,317.40
103 $179,317.40 $1,304.36 $0.00 $1,013.89 $181,635.65
104 $181,635.65 $1,304.36 $0.00 $1,026.99 $183,967.00
105 $183,967.00 $1,304.36 $0.00 $1,040.18 $186,311.54
106 $186,311.54 $1,304.36 $0.00 $1,053.43 $188,669.33
107 $188,669.33 $1,304.36 $0.00 $1,066.76 $191,040.45
108 $191,040.45 $1,304.36 $0.00 $1,080.17 $193,424.98
109 $193,424.98 $1,304.36 $0.00 $1,093.65 $195,822.99
110 $195,822.99 $1,304.36 $0.00 $1,107.21 $198,234.56
111 $198,234.56 $1,304.36 $0.00 $1,120.85 $200,659.77
112 $200,659.77 $1,304.36 $0.00 $1,134.56 $203,098.69
113 $203,098.69 $1,304.36 $0.00 $1,148.35 $205,551.40
114 $205,551.40 $1,304.36 $0.00 $1,162.22 $208,017.98
115 $208,017.98 $1,304.36 $0.00 $1,176.16 $210,498.50
116 $210,498.50 $1,304.36 $0.00 $1,190.19 $212,993.05
117 $212,993.05 $1,304.36 $0.00 $1,204.29 $215,501.70
118 $215,501.70 $1,304.36 $0.00 $1,218.48 $218,024.54
119 $218,024.54 $1,304.36 $0.00 $1,232.74 $220,561.64
120 $220,561.64 $1,304.36 $0.00 $1,247.09 $223,113.09
121 $223,113.09 $1,304.36 $0.00 $1,261.51 $225,678.96
122 $225,678.96 $1,304.36 $0.00 $1,276.02 $228,259.34
123 $228,259.34 $1,304.36 $0.00 $1,290.61 $230,854.31
124 $230,854.31 $1,304.36 $0.00 $1,305.28 $233,463.95
125 $233,463.95 $1,304.36 $0.00 $1,320.04 $236,088.35
126 $236,088.35 $1,304.36 $0.00 $1,334.88 $238,727.59
127 $238,727.59 $1,304.36 $0.00 $1,349.80 $241,381.75
128 $241,381.75 $1,304.36 $0.00 $1,364.81 $244,050.92
129 $244,050.92 $1,304.36 $0.00 $1,379.90 $246,735.18
130 $246,735.18 $1,304.36 $0.00 $1,395.08 $249,434.62
131 $249,434.62 $1,304.36 $0.00 $1,410.34 $252,149.32
132 $252,149.32 $1,304.36 $0.00 $1,425.69 $254,879.37
133 $254,879.37 $1,304.36 $0.00 $1,441.13 $257,624.86
134 $257,624.86 $1,304.36 $0.00 $1,456.65 $260,385.87
135 $260,385.87 $1,304.36 $0.00 $1,472.26 $263,162.49
136 $263,162.49 $1,304.36 $0.00 $1,487.96 $265,954.81
137 $265,954.81 $1,304.36 $0.00 $1,503.75 $268,762.92
138 $268,762.92 $1,304.36 $0.00 $1,519.62 $271,586.90
139 $271,586.90 $1,304.36 $0.00 $1,535.59 $274,426.85
140 $274,426.85 $1,304.36 $0.00 $1,551.65 $277,282.86
141 $277,282.86 $1,304.36 $0.00 $1,567.80 $280,155.02
142 $280,155.02 $1,304.36 $0.00 $1,584.04 $283,043.42
143 $283,043.42 $1,304.36 $0.00 $1,600.37 $285,948.15
144 $285,948.15 $1,304.36 $0.00 $1,616.79 $288,869.30
145 $288,869.30 $1,304.36 $0.00 $1,633.31 $291,806.97
146 $291,806.97 $1,304.36 $0.00 $1,649.92 $294,761.25
147 $294,761.25 $1,304.36 $0.00 $1,666.62 $297,732.23
148 $297,732.23 $1,304.36 $0.00 $1,683.42 $300,720.01
149 $300,720.01 $1,304.36 $0.00 $1,700.31 $303,724.68
150 $303,724.68 $1,304.36 $0.00 $1,717.30 $306,746.34
151 $306,746.34 $1,304.36 $0.00 $1,734.39 $309,785.09
152 $309,785.09 $1,304.36 $0.00 $1,751.57 $312,841.02
153 $312,841.02 $1,304.36 $0.00 $1,768.85 $315,914.23
154 $315,914.23 $1,304.36 $0.00 $1,786.22 $319,004.81
155 $319,004.81 $1,304.36 $0.00 $1,803.70 $322,112.87
156 $322,112.87 $1,304.36 $0.00 $1,821.27 $325,238.50
157 $325,238.50 $1,304.36 $0.00 $1,838.95 $328,381.81
158 $328,381.81 $1,304.36 $0.00 $1,856.72 $331,542.89
159 $331,542.89 $1,304.36 $0.00 $1,874.59 $334,721.84
160 $334,721.84 $1,304.36 $0.00 $1,892.57 $337,918.77
161 $337,918.77 $1,304.36 $0.00 $1,910.64 $341,133.77
162 $341,133.77 $1,304.36 $0.00 $1,928.82 $344,366.95
163 $344,366.95 $1,304.36 $0.00 $1,947.10 $347,618.41
164 $347,618.41 $1,304.36 $0.00 $1,965.49 $350,888.26
165 $350,888.26 $1,304.36 $0.00 $1,983.97 $354,176.59
166 $354,176.59 $1,304.36 $0.00 $2,002.57 $357,483.52
167 $357,483.52 $1,304.36 $0.00 $2,021.26 $360,809.14
168 $360,809.14 $1,304.36 $0.00 $2,040.07 $364,153.57
169 $364,153.57 $1,304.36 $0.00 $2,058.98 $367,516.91
170 $367,516.91 $1,304.36 $0.00 $2,077.99 $370,899.26
171 $370,899.26 $1,304.36 $0.00 $2,097.12 $374,300.74
172 $374,300.74 $1,304.36 $0.00 $2,116.35 $377,721.45
173 $377,721.45 $1,304.36 $0.00 $2,135.69 $381,161.50
174 $381,161.50 $1,304.36 $0.00 $2,155.14 $384,621.00
175 $384,621.00 $1,304.36 $0.00 $2,174.70 $388,100.06
176 $388,100.06 $1,304.36 $0.00 $2,194.37 $391,598.79
177 $391,598.79 $1,304.36 $0.00 $2,214.16 $395,117.31
178 $395,117.31 $1,304.36 $0.00 $2,234.05 $398,655.72
179 $398,655.72 $1,304.36 $0.00 $2,254.06 $402,214.14
180 $402,214.14 $1,304.36 $0.00 $2,274.18 $405,792.68
181 $405,792.68 $1,304.36 $0.00 $2,294.41 $409,391.45
182 $409,391.45 $1,304.36 $0.00 $2,314.76 $413,010.57
183 $413,010.57 $1,304.36 $0.00 $2,335.22 $416,650.15
184 $416,650.15 $1,304.36 $0.00 $2,355.80 $420,310.31
185 $420,310.31 $1,304.36 $0.00 $2,376.50 $423,991.17
186 $423,991.17 $1,304.36 $0.00 $2,397.31 $427,692.84
187 $427,692.84 $1,304.36 $0.00 $2,418.24 $431,415.44
188 $431,415.44 $1,304.36 $0.00 $2,439.29 $435,159.09
189 $435,159.09 $1,304.36 $0.00 $2,460.45 $438,923.90
190 $438,923.90 $1,304.36 $0.00 $2,481.74 $442,710.00
191 $442,710.00 $1,304.36 $0.00 $2,503.15 $446,517.51
192 $446,517.51 $1,304.36 $0.00 $2,524.67 $450,346.54
193 $450,346.54 $1,304.36 $0.00 $2,546.32 $454,197.22
194 $454,197.22 $1,304.36 $0.00 $2,568.10 $458,069.68
195 $458,069.68 $1,304.36 $0.00 $2,589.99 $461,964.03
196 $461,964.03 $1,304.36 $0.00 $2,612.01 $465,880.40
197 $465,880.40 $1,304.36 $0.00 $2,634.16 $469,818.92
198 $469,818.92 $1,304.36 $0.00 $2,656.42 $473,779.70
199 $473,779.70 $1,304.36 $0.00 $2,678.82 $477,762.88
200 $477,762.88 $1,304.36 $0.00 $2,701.34 $481,768.58
201 $481,768.58 $1,304.36 $0.00 $2,723.99 $485,796.93
202 $485,796.93 $1,304.36 $0.00 $2,746.77 $489,848.06
203 $489,848.06 $1,304.36 $0.00 $2,769.67 $493,922.09
204 $493,922.09 $1,304.36 $0.00 $2,792.71 $498,019.16
205 $498,019.16 $1,304.36 $0.00 $2,815.87 $502,139.39
206 $502,139.39 $1,304.36 $0.00 $2,839.17 $506,282.92
207 $506,282.92 $1,304.36 $0.00 $2,862.60 $510,449.88
208 $510,449.88 $1,304.36 $0.00 $2,886.16 $514,640.40
209 $514,640.40 $1,304.36 $0.00 $2,909.85 $518,854.61
210 $518,854.61 $1,304.36 $0.00 $2,933.68 $523,092.65
211 $523,092.65 $1,304.36 $0.00 $2,957.64 $527,354.65
212 $527,354.65 $1,304.36 $0.00 $2,981.74 $531,640.75
213 $531,640.75 $1,304.36 $0.00 $3,005.97 $535,951.08
214 $535,951.08 $1,304.36 $0.00 $3,030.35 $540,285.79
215 $540,285.79 $1,304.36 $0.00 $3,054.85 $544,645.00
216 $544,645.00 $1,304.36 $0.00 $3,079.50 $549,028.86
217 $549,028.86 $1,304.36 $152,921.40 $3,104.29 $400,516.11
218 $400,516.11 $1,304.36 $0.00 $2,264.58 $404,085.05
219 $404,085.05 $1,304.36 $0.00 $2,284.76 $407,674.17
220 $407,674.17 $1,304.36 $0.00 $2,305.05 $411,283.58
221 $411,283.58 $1,304.36 $0.00 $2,325.46 $414,913.40
222 $414,913.40 $1,304.36 $0.00 $2,345.98 $418,563.74
223 $418,563.74 $1,304.36 $0.00 $2,366.62 $422,234.72
224 $422,234.72 $1,304.36 $0.00 $2,387.38 $425,926.46
225 $425,926.46 $1,304.36 $0.00 $2,408.25 $429,639.07
226 $429,639.07 $1,304.36 $0.00 $2,429.24 $433,372.67
227 $433,372.67 $1,304.36 $0.00 $2,450.35 $437,127.38
228 $437,127.38 $1,304.36 $0.00 $2,471.58 $440,903.32
229 $440,903.32 $1,304.36 $160,567.47 $2,492.93 $284,133.14
230 $284,133.14 $1,304.36 $0.00 $1,606.53 $287,044.03
231 $287,044.03 $1,304.36 $0.00 $1,622.99 $289,971.38
232 $289,971.38 $1,304.36 $0.00 $1,639.54 $292,915.28
233 $292,915.28 $1,304.36 $0.00 $1,656.19 $295,875.83
234 $295,875.83 $1,304.36 $0.00 $1,672.92 $298,853.11
235 $298,853.11 $1,304.36 $0.00 $1,689.76 $301,847.23
236 $301,847.23 $1,304.36 $0.00 $1,706.69 $304,858.28
237 $304,858.28 $1,304.36 $0.00 $1,723.71 $307,886.35
238 $307,886.35 $1,304.36 $0.00 $1,740.83 $310,931.54
239 $310,931.54 $1,304.36 $0.00 $1,758.05 $313,993.95
240 $313,993.95 $1,304.36 $0.00 $1,775.37 $317,073.68
241 $317,073.68 $1,304.36 $168,595.84 $1,792.78 $151,574.98
242 $151,574.98 $1,304.36 $0.00 $857.03 $153,736.37
243 $153,736.37 $1,304.36 $0.00 $869.25 $155,909.98
244 $155,909.98 $1,304.36 $0.00 $881.54 $158,095.88
245 $158,095.88 $1,304.36 $0.00 $893.90 $160,294.14
246 $160,294.14 $1,304.36 $0.00 $906.33 $162,504.83
247 $162,504.83 $1,304.36 $0.00 $918.83 $164,728.02
248 $164,728.02 $1,304.36 $0.00 $931.40 $166,963.78
249 $166,963.78 $1,304.36 $0.00 $944.04 $169,212.18
250 $169,212.18 $1,304.36 $0.00 $956.75 $171,473.29
251 $171,473.29 $1,304.36 $0.00 $969.53 $173,747.18
252 $173,747.18 $1,304.36 $0.00 $982.39 $176,033.93
253 $176,033.93 $0.00 $177,025.63 $995.32 $3.62