Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$59,672
Monthly savings required$472

How much will it cost to send your child to Eastern Washington University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $238,689.18 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $472.36 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$23,011.00
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 Eastern Washington University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $472.36 $0.00 $0.00 $472.36
2 $472.36 $472.36 $0.00 $2.67 $947.39
3 $947.39 $472.36 $0.00 $5.36 $1,425.11
4 $1,425.11 $472.36 $0.00 $8.06 $1,905.53
5 $1,905.53 $472.36 $0.00 $10.77 $2,388.66
6 $2,388.66 $472.36 $0.00 $13.51 $2,874.53
7 $2,874.53 $472.36 $0.00 $16.25 $3,363.14
8 $3,363.14 $472.36 $0.00 $19.02 $3,854.52
9 $3,854.52 $472.36 $0.00 $21.79 $4,348.67
10 $4,348.67 $472.36 $0.00 $24.59 $4,845.62
11 $4,845.62 $472.36 $0.00 $27.40 $5,345.38
12 $5,345.38 $472.36 $0.00 $30.22 $5,847.96
13 $5,847.96 $472.36 $0.00 $33.07 $6,353.39
14 $6,353.39 $472.36 $0.00 $35.92 $6,861.67
15 $6,861.67 $472.36 $0.00 $38.80 $7,372.83
16 $7,372.83 $472.36 $0.00 $41.69 $7,886.88
17 $7,886.88 $472.36 $0.00 $44.59 $8,403.83
18 $8,403.83 $472.36 $0.00 $47.52 $8,923.71
19 $8,923.71 $472.36 $0.00 $50.46 $9,446.53
20 $9,446.53 $472.36 $0.00 $53.41 $9,972.30
21 $9,972.30 $472.36 $0.00 $56.38 $10,501.04
22 $10,501.04 $472.36 $0.00 $59.37 $11,032.77
23 $11,032.77 $472.36 $0.00 $62.38 $11,567.51
24 $11,567.51 $472.36 $0.00 $65.40 $12,105.27
25 $12,105.27 $472.36 $0.00 $68.44 $12,646.07
26 $12,646.07 $472.36 $0.00 $71.50 $13,189.93
27 $13,189.93 $472.36 $0.00 $74.58 $13,736.87
28 $13,736.87 $472.36 $0.00 $77.67 $14,286.90
29 $14,286.90 $472.36 $0.00 $80.78 $14,840.04
30 $14,840.04 $472.36 $0.00 $83.91 $15,396.31
31 $15,396.31 $472.36 $0.00 $87.05 $15,955.72
32 $15,955.72 $472.36 $0.00 $90.22 $16,518.30
33 $16,518.30 $472.36 $0.00 $93.40 $17,084.06
34 $17,084.06 $472.36 $0.00 $96.60 $17,653.02
35 $17,653.02 $472.36 $0.00 $99.81 $18,225.19
36 $18,225.19 $472.36 $0.00 $103.05 $18,800.60
37 $18,800.60 $472.36 $0.00 $106.30 $19,379.26
38 $19,379.26 $472.36 $0.00 $109.57 $19,961.19
39 $19,961.19 $472.36 $0.00 $112.86 $20,546.41
40 $20,546.41 $472.36 $0.00 $116.17 $21,134.94
41 $21,134.94 $472.36 $0.00 $119.50 $21,726.80
42 $21,726.80 $472.36 $0.00 $122.85 $22,322.01
43 $22,322.01 $472.36 $0.00 $126.21 $22,920.58
44 $22,920.58 $472.36 $0.00 $129.60 $23,522.54
45 $23,522.54 $472.36 $0.00 $133.00 $24,127.90
46 $24,127.90 $472.36 $0.00 $136.42 $24,736.68
47 $24,736.68 $472.36 $0.00 $139.86 $25,348.90
48 $25,348.90 $472.36 $0.00 $143.33 $25,964.59
49 $25,964.59 $472.36 $0.00 $146.81 $26,583.76
50 $26,583.76 $472.36 $0.00 $150.31 $27,206.43
51 $27,206.43 $472.36 $0.00 $153.83 $27,832.62
52 $27,832.62 $472.36 $0.00 $157.37 $28,462.35
53 $28,462.35 $472.36 $0.00 $160.93 $29,095.64
54 $29,095.64 $472.36 $0.00 $164.51 $29,732.51
55 $29,732.51 $472.36 $0.00 $168.11 $30,372.98
56 $30,372.98 $472.36 $0.00 $171.73 $31,017.07
57 $31,017.07 $472.36 $0.00 $175.38 $31,664.81
58 $31,664.81 $472.36 $0.00 $179.04 $32,316.21
59 $32,316.21 $472.36 $0.00 $182.72 $32,971.29
60 $32,971.29 $472.36 $0.00 $186.42 $33,630.07
61 $33,630.07 $472.36 $0.00 $190.15 $34,292.58
62 $34,292.58 $472.36 $0.00 $193.90 $34,958.84
63 $34,958.84 $472.36 $0.00 $197.66 $35,628.86
64 $35,628.86 $472.36 $0.00 $201.45 $36,302.67
65 $36,302.67 $472.36 $0.00 $205.26 $36,980.29
66 $36,980.29 $472.36 $0.00 $209.09 $37,661.74
67 $37,661.74 $472.36 $0.00 $212.94 $38,347.04
68 $38,347.04 $472.36 $0.00 $216.82 $39,036.22
69 $39,036.22 $472.36 $0.00 $220.72 $39,729.30
70 $39,729.30 $472.36 $0.00 $224.64 $40,426.30
71 $40,426.30 $472.36 $0.00 $228.58 $41,127.24
72 $41,127.24 $472.36 $0.00 $232.54 $41,832.14
73 $41,832.14 $472.36 $0.00 $236.53 $42,541.03
74 $42,541.03 $472.36 $0.00 $240.53 $43,253.92
75 $43,253.92 $472.36 $0.00 $244.56 $43,970.84
76 $43,970.84 $472.36 $0.00 $248.62 $44,691.82
77 $44,691.82 $472.36 $0.00 $252.69 $45,416.87
78 $45,416.87 $472.36 $0.00 $256.79 $46,146.02
79 $46,146.02 $472.36 $0.00 $260.92 $46,879.30
80 $46,879.30 $472.36 $0.00 $265.06 $47,616.72
81 $47,616.72 $472.36 $0.00 $269.23 $48,358.31
82 $48,358.31 $472.36 $0.00 $273.42 $49,104.09
83 $49,104.09 $472.36 $0.00 $277.64 $49,854.09
84 $49,854.09 $472.36 $0.00 $281.88 $50,608.33
85 $50,608.33 $472.36 $0.00 $286.15 $51,366.84
86 $51,366.84 $472.36 $0.00 $290.44 $52,129.64
87 $52,129.64 $472.36 $0.00 $294.75 $52,896.75
88 $52,896.75 $472.36 $0.00 $299.09 $53,668.20
89 $53,668.20 $472.36 $0.00 $303.45 $54,444.01
90 $54,444.01 $472.36 $0.00 $307.83 $55,224.20
91 $55,224.20 $472.36 $0.00 $312.25 $56,008.81
92 $56,008.81 $472.36 $0.00 $316.68 $56,797.85
93 $56,797.85 $472.36 $0.00 $321.14 $57,591.35
94 $57,591.35 $472.36 $0.00 $325.63 $58,389.34
95 $58,389.34 $472.36 $0.00 $330.14 $59,191.84
96 $59,191.84 $472.36 $0.00 $334.68 $59,998.88
97 $59,998.88 $472.36 $0.00 $339.24 $60,810.48
98 $60,810.48 $472.36 $0.00 $343.83 $61,626.67
99 $61,626.67 $472.36 $0.00 $348.45 $62,447.48
100 $62,447.48 $472.36 $0.00 $353.09 $63,272.93
101 $63,272.93 $472.36 $0.00 $357.75 $64,103.04
102 $64,103.04 $472.36 $0.00 $362.45 $64,937.85
103 $64,937.85 $472.36 $0.00 $367.17 $65,777.38
104 $65,777.38 $472.36 $0.00 $371.91 $66,621.65
105 $66,621.65 $472.36 $0.00 $376.69 $67,470.70
106 $67,470.70 $472.36 $0.00 $381.49 $68,324.55
107 $68,324.55 $472.36 $0.00 $386.32 $69,183.23
108 $69,183.23 $472.36 $0.00 $391.17 $70,046.76
109 $70,046.76 $472.36 $0.00 $396.05 $70,915.17
110 $70,915.17 $472.36 $0.00 $400.96 $71,788.49
111 $71,788.49 $472.36 $0.00 $405.90 $72,666.75
112 $72,666.75 $472.36 $0.00 $410.87 $73,549.98
113 $73,549.98 $472.36 $0.00 $415.86 $74,438.20
114 $74,438.20 $472.36 $0.00 $420.88 $75,331.44
115 $75,331.44 $472.36 $0.00 $425.93 $76,229.73
116 $76,229.73 $472.36 $0.00 $431.01 $77,133.10
117 $77,133.10 $472.36 $0.00 $436.12 $78,041.58
118 $78,041.58 $472.36 $0.00 $441.26 $78,955.20
119 $78,955.20 $472.36 $0.00 $446.42 $79,873.98
120 $79,873.98 $472.36 $0.00 $451.62 $80,797.96
121 $80,797.96 $472.36 $0.00 $456.84 $81,727.16
122 $81,727.16 $472.36 $0.00 $462.10 $82,661.62
123 $82,661.62 $472.36 $0.00 $467.38 $83,601.36
124 $83,601.36 $472.36 $0.00 $472.69 $84,546.41
125 $84,546.41 $472.36 $0.00 $478.04 $85,496.81
126 $85,496.81 $472.36 $0.00 $483.41 $86,452.58
127 $86,452.58 $472.36 $0.00 $488.82 $87,413.76
128 $87,413.76 $472.36 $0.00 $494.25 $88,380.37
129 $88,380.37 $472.36 $0.00 $499.72 $89,352.45
130 $89,352.45 $472.36 $0.00 $505.21 $90,330.02
131 $90,330.02 $472.36 $0.00 $510.74 $91,313.12
132 $91,313.12 $472.36 $0.00 $516.30 $92,301.78
133 $92,301.78 $472.36 $0.00 $521.89 $93,296.03
134 $93,296.03 $472.36 $0.00 $527.51 $94,295.90
135 $94,295.90 $472.36 $0.00 $533.16 $95,301.42
136 $95,301.42 $472.36 $0.00 $538.85 $96,312.63
137 $96,312.63 $472.36 $0.00 $544.57 $97,329.56
138 $97,329.56 $472.36 $0.00 $550.32 $98,352.24
139 $98,352.24 $472.36 $0.00 $556.10 $99,380.70
140 $99,380.70 $472.36 $0.00 $561.91 $100,414.97
141 $100,414.97 $472.36 $0.00 $567.76 $101,455.09
142 $101,455.09 $472.36 $0.00 $573.64 $102,501.09
143 $102,501.09 $472.36 $0.00 $579.56 $103,553.01
144 $103,553.01 $472.36 $0.00 $585.50 $104,610.87
145 $104,610.87 $472.36 $0.00 $591.49 $105,674.72
146 $105,674.72 $472.36 $0.00 $597.50 $106,744.58
147 $106,744.58 $472.36 $0.00 $603.55 $107,820.49
148 $107,820.49 $472.36 $0.00 $609.63 $108,902.48
149 $108,902.48 $472.36 $0.00 $615.75 $109,990.59
150 $109,990.59 $472.36 $0.00 $621.90 $111,084.85
151 $111,084.85 $472.36 $0.00 $628.09 $112,185.30
152 $112,185.30 $472.36 $0.00 $634.31 $113,291.97
153 $113,291.97 $472.36 $0.00 $640.57 $114,404.90
154 $114,404.90 $472.36 $0.00 $646.86 $115,524.12
155 $115,524.12 $472.36 $0.00 $653.19 $116,649.67
156 $116,649.67 $472.36 $0.00 $659.55 $117,781.58
157 $117,781.58 $472.36 $0.00 $665.95 $118,919.89
158 $118,919.89 $472.36 $0.00 $672.39 $120,064.64
159 $120,064.64 $472.36 $0.00 $678.86 $121,215.86
160 $121,215.86 $472.36 $0.00 $685.37 $122,373.59
161 $122,373.59 $472.36 $0.00 $691.92 $123,537.87
162 $123,537.87 $472.36 $0.00 $698.50 $124,708.73
163 $124,708.73 $472.36 $0.00 $705.12 $125,886.21
164 $125,886.21 $472.36 $0.00 $711.78 $127,070.35
165 $127,070.35 $472.36 $0.00 $718.47 $128,261.18
166 $128,261.18 $472.36 $0.00 $725.21 $129,458.75
167 $129,458.75 $472.36 $0.00 $731.98 $130,663.09
168 $130,663.09 $472.36 $0.00 $738.79 $131,874.24
169 $131,874.24 $472.36 $0.00 $745.64 $133,092.24
170 $133,092.24 $472.36 $0.00 $752.52 $134,317.12
171 $134,317.12 $472.36 $0.00 $759.45 $135,548.93
172 $135,548.93 $472.36 $0.00 $766.41 $136,787.70
173 $136,787.70 $472.36 $0.00 $773.42 $138,033.48
174 $138,033.48 $472.36 $0.00 $780.46 $139,286.30
175 $139,286.30 $472.36 $0.00 $787.54 $140,546.20
176 $140,546.20 $472.36 $0.00 $794.67 $141,813.23
177 $141,813.23 $472.36 $0.00 $801.83 $143,087.42
178 $143,087.42 $472.36 $0.00 $809.04 $144,368.82
179 $144,368.82 $472.36 $0.00 $816.28 $145,657.46
180 $145,657.46 $472.36 $0.00 $823.57 $146,953.39
181 $146,953.39 $472.36 $0.00 $830.90 $148,256.65
182 $148,256.65 $472.36 $0.00 $838.26 $149,567.27
183 $149,567.27 $472.36 $0.00 $845.68 $150,885.31
184 $150,885.31 $472.36 $0.00 $853.13 $152,210.80
185 $152,210.80 $472.36 $0.00 $860.62 $153,543.78
186 $153,543.78 $472.36 $0.00 $868.16 $154,884.30
187 $154,884.30 $472.36 $0.00 $875.74 $156,232.40
188 $156,232.40 $472.36 $0.00 $883.36 $157,588.12
189 $157,588.12 $472.36 $0.00 $891.03 $158,951.51
190 $158,951.51 $472.36 $0.00 $898.73 $160,322.60
191 $160,322.60 $472.36 $0.00 $906.49 $161,701.45
192 $161,701.45 $472.36 $0.00 $914.28 $163,088.09
193 $163,088.09 $472.36 $0.00 $922.12 $164,482.57
194 $164,482.57 $472.36 $0.00 $930.01 $165,884.94
195 $165,884.94 $472.36 $0.00 $937.94 $167,295.24
196 $167,295.24 $472.36 $0.00 $945.91 $168,713.51
197 $168,713.51 $472.36 $0.00 $953.93 $170,139.80
198 $170,139.80 $472.36 $0.00 $962.00 $171,574.16
199 $171,574.16 $472.36 $0.00 $970.11 $173,016.63
200 $173,016.63 $472.36 $0.00 $978.26 $174,467.25
201 $174,467.25 $472.36 $0.00 $986.46 $175,926.07
202 $175,926.07 $472.36 $0.00 $994.71 $177,393.14
203 $177,393.14 $472.36 $0.00 $1,003.01 $178,868.51
204 $178,868.51 $472.36 $0.00 $1,011.35 $180,352.22
205 $180,352.22 $472.36 $0.00 $1,019.74 $181,844.32
206 $181,844.32 $472.36 $0.00 $1,028.17 $183,344.85
207 $183,344.85 $472.36 $0.00 $1,036.66 $184,853.87
208 $184,853.87 $472.36 $0.00 $1,045.19 $186,371.42
209 $186,371.42 $472.36 $0.00 $1,053.77 $187,897.55
210 $187,897.55 $472.36 $0.00 $1,062.40 $189,432.31
211 $189,432.31 $472.36 $0.00 $1,071.08 $190,975.75
212 $190,975.75 $472.36 $0.00 $1,079.80 $192,527.91
213 $192,527.91 $472.36 $0.00 $1,088.58 $194,088.85
214 $194,088.85 $472.36 $0.00 $1,097.41 $195,658.62
215 $195,658.62 $472.36 $0.00 $1,106.28 $197,237.26
216 $197,237.26 $472.36 $0.00 $1,115.21 $198,824.83
217 $198,824.83 $472.36 $55,378.72 $1,124.18 $145,042.65
218 $145,042.65 $472.36 $0.00 $820.09 $146,335.10
219 $146,335.10 $472.36 $0.00 $827.40 $147,634.86
220 $147,634.86 $472.36 $0.00 $834.75 $148,941.97
221 $148,941.97 $472.36 $0.00 $842.14 $150,256.47
222 $150,256.47 $472.36 $0.00 $849.57 $151,578.40
223 $151,578.40 $472.36 $0.00 $857.05 $152,907.81
224 $152,907.81 $472.36 $0.00 $864.56 $154,244.73
225 $154,244.73 $472.36 $0.00 $872.12 $155,589.21
226 $155,589.21 $472.36 $0.00 $879.72 $156,941.29
227 $156,941.29 $472.36 $0.00 $887.37 $158,301.02
228 $158,301.02 $472.36 $0.00 $895.06 $159,668.44
229 $159,668.44 $472.36 $58,147.65 $902.79 $102,895.94
230 $102,895.94 $472.36 $0.00 $581.79 $103,950.09
231 $103,950.09 $472.36 $0.00 $587.75 $105,010.20
232 $105,010.20 $472.36 $0.00 $593.74 $106,076.30
233 $106,076.30 $472.36 $0.00 $599.77 $107,148.43
234 $107,148.43 $472.36 $0.00 $605.83 $108,226.62
235 $108,226.62 $472.36 $0.00 $611.93 $109,310.91
236 $109,310.91 $472.36 $0.00 $618.06 $110,401.33
237 $110,401.33 $472.36 $0.00 $624.23 $111,497.92
238 $111,497.92 $472.36 $0.00 $630.43 $112,600.71
239 $112,600.71 $472.36 $0.00 $636.66 $113,709.73
240 $113,709.73 $472.36 $0.00 $642.93 $114,825.02
241 $114,825.02 $472.36 $61,055.03 $649.24 $54,891.59
242 $54,891.59 $472.36 $0.00 $310.37 $55,674.32
243 $55,674.32 $472.36 $0.00 $314.79 $56,461.47
244 $56,461.47 $472.36 $0.00 $319.24 $57,253.07
245 $57,253.07 $472.36 $0.00 $323.72 $58,049.15
246 $58,049.15 $472.36 $0.00 $328.22 $58,849.73
247 $58,849.73 $472.36 $0.00 $332.74 $59,654.83
248 $59,654.83 $472.36 $0.00 $337.30 $60,464.49
249 $60,464.49 $472.36 $0.00 $341.88 $61,278.73
250 $61,278.73 $472.36 $0.00 $346.48 $62,097.57
251 $62,097.57 $472.36 $0.00 $351.11 $62,921.04
252 $62,921.04 $472.36 $0.00 $355.76 $63,749.16
253 $63,749.16 $0.00 $64,107.79 $360.45 $1.82