Savings Plan and Future Cost Estimation for The Evergreen State College

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2041	$67,690
Monthly savings required	$536

How much will it cost to send your child to The Evergreen State College in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $270,761.97 for students enrolling in 2041 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $535.83 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	$26,103.00
Years until enrollment	18
Annual Tuition Increase	5%
Current Savings	$0.00
After Tax Return on Savings	7%
Years of enrollment	4

Current Savings Shortfall

Planned Savings Balance

College Savings Schedule

Month	Begin	Deposit	Withdraw	Interest	End
1	$0.00	$535.83	$0.00	$0.00	$535.83
2	$535.83	$535.83	$0.00	$3.03	$1,074.69
3	$1,074.69	$535.83	$0.00	$6.08	$1,616.60
4	$1,616.60	$535.83	$0.00	$9.14	$2,161.57
5	$2,161.57	$535.83	$0.00	$12.22	$2,709.62
6	$2,709.62	$535.83	$0.00	$15.32	$3,260.77
7	$3,260.77	$535.83	$0.00	$18.44	$3,815.04
8	$3,815.04	$535.83	$0.00	$21.57	$4,372.44
9	$4,372.44	$535.83	$0.00	$24.72	$4,932.99
10	$4,932.99	$535.83	$0.00	$27.89	$5,496.71
11	$5,496.71	$535.83	$0.00	$31.08	$6,063.62
12	$6,063.62	$535.83	$0.00	$34.28	$6,633.73
13	$6,633.73	$535.83	$0.00	$37.51	$7,207.07
14	$7,207.07	$535.83	$0.00	$40.75	$7,783.65
15	$7,783.65	$535.83	$0.00	$44.01	$8,363.49
16	$8,363.49	$535.83	$0.00	$47.29	$8,946.61
17	$8,946.61	$535.83	$0.00	$50.59	$9,533.03
18	$9,533.03	$535.83	$0.00	$53.90	$10,122.76
19	$10,122.76	$535.83	$0.00	$57.24	$10,715.83
20	$10,715.83	$535.83	$0.00	$60.59	$11,312.25
21	$11,312.25	$535.83	$0.00	$63.96	$11,912.04
22	$11,912.04	$535.83	$0.00	$67.35	$12,515.22
23	$12,515.22	$535.83	$0.00	$70.76	$13,121.81
24	$13,121.81	$535.83	$0.00	$74.19	$13,731.83
25	$13,731.83	$535.83	$0.00	$77.64	$14,345.30
26	$14,345.30	$535.83	$0.00	$81.11	$14,962.24
27	$14,962.24	$535.83	$0.00	$84.60	$15,582.67
28	$15,582.67	$535.83	$0.00	$88.11	$16,206.61
29	$16,206.61	$535.83	$0.00	$91.63	$16,834.07
30	$16,834.07	$535.83	$0.00	$95.18	$17,465.08
31	$17,465.08	$535.83	$0.00	$98.75	$18,099.66
32	$18,099.66	$535.83	$0.00	$102.34	$18,737.83
33	$18,737.83	$535.83	$0.00	$105.95	$19,379.61
34	$19,379.61	$535.83	$0.00	$109.58	$20,025.02
35	$20,025.02	$535.83	$0.00	$113.22	$20,674.07
36	$20,674.07	$535.83	$0.00	$116.89	$21,326.79
37	$21,326.79	$535.83	$0.00	$120.58	$21,983.20
38	$21,983.20	$535.83	$0.00	$124.30	$22,643.33
39	$22,643.33	$535.83	$0.00	$128.03	$23,307.19
40	$23,307.19	$535.83	$0.00	$131.78	$23,974.80
41	$23,974.80	$535.83	$0.00	$135.56	$24,646.19
42	$24,646.19	$535.83	$0.00	$139.35	$25,321.37
43	$25,321.37	$535.83	$0.00	$143.17	$26,000.37
44	$26,000.37	$535.83	$0.00	$147.01	$26,683.21
45	$26,683.21	$535.83	$0.00	$150.87	$27,369.91
46	$27,369.91	$535.83	$0.00	$154.75	$28,060.49
47	$28,060.49	$535.83	$0.00	$158.66	$28,754.98
48	$28,754.98	$535.83	$0.00	$162.58	$29,453.39
49	$29,453.39	$535.83	$0.00	$166.53	$30,155.75
50	$30,155.75	$535.83	$0.00	$170.50	$30,862.08
51	$30,862.08	$535.83	$0.00	$174.50	$31,572.41
52	$31,572.41	$535.83	$0.00	$178.51	$32,286.75
53	$32,286.75	$535.83	$0.00	$182.55	$33,005.13
54	$33,005.13	$535.83	$0.00	$186.62	$33,727.58
55	$33,727.58	$535.83	$0.00	$190.70	$34,454.11
56	$34,454.11	$535.83	$0.00	$194.81	$35,184.75
57	$35,184.75	$535.83	$0.00	$198.94	$35,919.52
58	$35,919.52	$535.83	$0.00	$203.09	$36,658.44
59	$36,658.44	$535.83	$0.00	$207.27	$37,401.54
60	$37,401.54	$535.83	$0.00	$211.47	$38,148.84
61	$38,148.84	$535.83	$0.00	$215.70	$38,900.37
62	$38,900.37	$535.83	$0.00	$219.95	$39,656.15
63	$39,656.15	$535.83	$0.00	$224.22	$40,416.20
64	$40,416.20	$535.83	$0.00	$228.52	$41,180.55
65	$41,180.55	$535.83	$0.00	$232.84	$41,949.22
66	$41,949.22	$535.83	$0.00	$237.19	$42,722.24
67	$42,722.24	$535.83	$0.00	$241.56	$43,499.63
68	$43,499.63	$535.83	$0.00	$245.95	$44,281.41
69	$44,281.41	$535.83	$0.00	$250.37	$45,067.61
70	$45,067.61	$535.83	$0.00	$254.82	$45,858.26
71	$45,858.26	$535.83	$0.00	$259.29	$46,653.38
72	$46,653.38	$535.83	$0.00	$263.78	$47,452.99
73	$47,452.99	$535.83	$0.00	$268.31	$48,257.13
74	$48,257.13	$535.83	$0.00	$272.85	$49,065.81
75	$49,065.81	$535.83	$0.00	$277.43	$49,879.07
76	$49,879.07	$535.83	$0.00	$282.02	$50,696.92
77	$50,696.92	$535.83	$0.00	$286.65	$51,519.40
78	$51,519.40	$535.83	$0.00	$291.30	$52,346.53
79	$52,346.53	$535.83	$0.00	$295.97	$53,178.33
80	$53,178.33	$535.83	$0.00	$300.68	$54,014.84
81	$54,014.84	$535.83	$0.00	$305.41	$54,856.08
82	$54,856.08	$535.83	$0.00	$310.16	$55,702.07
83	$55,702.07	$535.83	$0.00	$314.95	$56,552.85
84	$56,552.85	$535.83	$0.00	$319.76	$57,408.44
85	$57,408.44	$535.83	$0.00	$324.60	$58,268.87
86	$58,268.87	$535.83	$0.00	$329.46	$59,134.16
87	$59,134.16	$535.83	$0.00	$334.35	$60,004.34
88	$60,004.34	$535.83	$0.00	$339.27	$60,879.44
89	$60,879.44	$535.83	$0.00	$344.22	$61,759.49
90	$61,759.49	$535.83	$0.00	$349.20	$62,644.52
91	$62,644.52	$535.83	$0.00	$354.20	$63,534.55
92	$63,534.55	$535.83	$0.00	$359.23	$64,429.61
93	$64,429.61	$535.83	$0.00	$364.29	$65,329.73
94	$65,329.73	$535.83	$0.00	$369.38	$66,234.94
95	$66,234.94	$535.83	$0.00	$374.50	$67,145.27
96	$67,145.27	$535.83	$0.00	$379.65	$68,060.75
97	$68,060.75	$535.83	$0.00	$384.83	$68,981.41
98	$68,981.41	$535.83	$0.00	$390.03	$69,907.27
99	$69,907.27	$535.83	$0.00	$395.27	$70,838.37
100	$70,838.37	$535.83	$0.00	$400.53	$71,774.73
101	$71,774.73	$535.83	$0.00	$405.82	$72,716.38
102	$72,716.38	$535.83	$0.00	$411.15	$73,663.36
103	$73,663.36	$535.83	$0.00	$416.50	$74,615.69
104	$74,615.69	$535.83	$0.00	$421.89	$75,573.41
105	$75,573.41	$535.83	$0.00	$427.30	$76,536.54
106	$76,536.54	$535.83	$0.00	$432.75	$77,505.12
107	$77,505.12	$535.83	$0.00	$438.23	$78,479.18
108	$78,479.18	$535.83	$0.00	$443.73	$79,458.74
109	$79,458.74	$535.83	$0.00	$449.27	$80,443.84
110	$80,443.84	$535.83	$0.00	$454.84	$81,434.51
111	$81,434.51	$535.83	$0.00	$460.44	$82,430.78
112	$82,430.78	$535.83	$0.00	$466.08	$83,432.69
113	$83,432.69	$535.83	$0.00	$471.74	$84,440.26
114	$84,440.26	$535.83	$0.00	$477.44	$85,453.53
115	$85,453.53	$535.83	$0.00	$483.17	$86,472.53
116	$86,472.53	$535.83	$0.00	$488.93	$87,497.29
117	$87,497.29	$535.83	$0.00	$494.72	$88,527.84
118	$88,527.84	$535.83	$0.00	$500.55	$89,564.22
119	$89,564.22	$535.83	$0.00	$506.41	$90,606.46
120	$90,606.46	$535.83	$0.00	$512.30	$91,654.59
121	$91,654.59	$535.83	$0.00	$518.23	$92,708.65
122	$92,708.65	$535.83	$0.00	$524.19	$93,768.67
123	$93,768.67	$535.83	$0.00	$530.18	$94,834.68
124	$94,834.68	$535.83	$0.00	$536.21	$95,906.72
125	$95,906.72	$535.83	$0.00	$542.27	$96,984.82
126	$96,984.82	$535.83	$0.00	$548.37	$98,069.02
127	$98,069.02	$535.83	$0.00	$554.50	$99,159.35
128	$99,159.35	$535.83	$0.00	$560.66	$100,255.84
129	$100,255.84	$535.83	$0.00	$566.86	$101,358.53
130	$101,358.53	$535.83	$0.00	$573.10	$102,467.46
131	$102,467.46	$535.83	$0.00	$579.37	$103,582.66
132	$103,582.66	$535.83	$0.00	$585.67	$104,704.16
133	$104,704.16	$535.83	$0.00	$592.01	$105,832.00
134	$105,832.00	$535.83	$0.00	$598.39	$106,966.22
135	$106,966.22	$535.83	$0.00	$604.80	$108,106.85
136	$108,106.85	$535.83	$0.00	$611.25	$109,253.93
137	$109,253.93	$535.83	$0.00	$617.74	$110,407.50
138	$110,407.50	$535.83	$0.00	$624.26	$111,567.59
139	$111,567.59	$535.83	$0.00	$630.82	$112,734.24
140	$112,734.24	$535.83	$0.00	$637.42	$113,907.49
141	$113,907.49	$535.83	$0.00	$644.05	$115,087.37
142	$115,087.37	$535.83	$0.00	$650.72	$116,273.92
143	$116,273.92	$535.83	$0.00	$657.43	$117,467.18
144	$117,467.18	$535.83	$0.00	$664.18	$118,667.19
145	$118,667.19	$535.83	$0.00	$670.96	$119,873.98
146	$119,873.98	$535.83	$0.00	$677.78	$121,087.59
147	$121,087.59	$535.83	$0.00	$684.65	$122,308.07
148	$122,308.07	$535.83	$0.00	$691.55	$123,535.45
149	$123,535.45	$535.83	$0.00	$698.49	$124,769.77
150	$124,769.77	$535.83	$0.00	$705.47	$126,011.07
151	$126,011.07	$535.83	$0.00	$712.48	$127,259.38
152	$127,259.38	$535.83	$0.00	$719.54	$128,514.75
153	$128,514.75	$535.83	$0.00	$726.64	$129,777.22
154	$129,777.22	$535.83	$0.00	$733.78	$131,046.83
155	$131,046.83	$535.83	$0.00	$740.96	$132,323.62
156	$132,323.62	$535.83	$0.00	$748.18	$133,607.63
157	$133,607.63	$535.83	$0.00	$755.44	$134,898.90
158	$134,898.90	$535.83	$0.00	$762.74	$136,197.47
159	$136,197.47	$535.83	$0.00	$770.08	$137,503.38
160	$137,503.38	$535.83	$0.00	$777.46	$138,816.67
161	$138,816.67	$535.83	$0.00	$784.89	$140,137.39
162	$140,137.39	$535.83	$0.00	$792.36	$141,465.58
163	$141,465.58	$535.83	$0.00	$799.87	$142,801.28
164	$142,801.28	$535.83	$0.00	$807.42	$144,144.53
165	$144,144.53	$535.83	$0.00	$815.01	$145,495.37
166	$145,495.37	$535.83	$0.00	$822.65	$146,853.85
167	$146,853.85	$535.83	$0.00	$830.33	$148,220.01
168	$148,220.01	$535.83	$0.00	$838.06	$149,593.90
169	$149,593.90	$535.83	$0.00	$845.83	$150,975.56
170	$150,975.56	$535.83	$0.00	$853.64	$152,365.03
171	$152,365.03	$535.83	$0.00	$861.49	$153,762.35
172	$153,762.35	$535.83	$0.00	$869.39	$155,167.57
173	$155,167.57	$535.83	$0.00	$877.34	$156,580.74
174	$156,580.74	$535.83	$0.00	$885.33	$158,001.90
175	$158,001.90	$535.83	$0.00	$893.37	$159,431.10
176	$159,431.10	$535.83	$0.00	$901.45	$160,868.38
177	$160,868.38	$535.83	$0.00	$909.57	$162,313.78
178	$162,313.78	$535.83	$0.00	$917.75	$163,767.36
179	$163,767.36	$535.83	$0.00	$925.96	$165,229.15
180	$165,229.15	$535.83	$0.00	$934.23	$166,699.21
181	$166,699.21	$535.83	$0.00	$942.54	$168,177.58
182	$168,177.58	$535.83	$0.00	$950.90	$169,664.31
183	$169,664.31	$535.83	$0.00	$959.31	$171,159.45
184	$171,159.45	$535.83	$0.00	$967.76	$172,663.04
185	$172,663.04	$535.83	$0.00	$976.26	$174,175.13
186	$174,175.13	$535.83	$0.00	$984.81	$175,695.77
187	$175,695.77	$535.83	$0.00	$993.41	$177,225.01
188	$177,225.01	$535.83	$0.00	$1,002.06	$178,762.90
189	$178,762.90	$535.83	$0.00	$1,010.75	$180,309.48
190	$180,309.48	$535.83	$0.00	$1,019.50	$181,864.81
191	$181,864.81	$535.83	$0.00	$1,028.29	$183,428.93
192	$183,428.93	$535.83	$0.00	$1,037.13	$185,001.89
193	$185,001.89	$535.83	$0.00	$1,046.03	$186,583.75
194	$186,583.75	$535.83	$0.00	$1,054.97	$188,174.55
195	$188,174.55	$535.83	$0.00	$1,063.97	$189,774.35
196	$189,774.35	$535.83	$0.00	$1,073.01	$191,383.19
197	$191,383.19	$535.83	$0.00	$1,082.11	$193,001.13
198	$193,001.13	$535.83	$0.00	$1,091.26	$194,628.22
199	$194,628.22	$535.83	$0.00	$1,100.46	$196,264.51
200	$196,264.51	$535.83	$0.00	$1,109.71	$197,910.05
201	$197,910.05	$535.83	$0.00	$1,119.01	$199,564.89
202	$199,564.89	$535.83	$0.00	$1,128.37	$201,229.09
203	$201,229.09	$535.83	$0.00	$1,137.78	$202,902.70
204	$202,902.70	$535.83	$0.00	$1,147.24	$204,585.77
205	$204,585.77	$535.83	$0.00	$1,156.76	$206,278.36
206	$206,278.36	$535.83	$0.00	$1,166.33	$207,980.52
207	$207,980.52	$535.83	$0.00	$1,175.95	$209,692.30
208	$209,692.30	$535.83	$0.00	$1,185.63	$211,413.76
209	$211,413.76	$535.83	$0.00	$1,195.36	$213,144.95
210	$213,144.95	$535.83	$0.00	$1,205.15	$214,885.93
211	$214,885.93	$535.83	$0.00	$1,215.00	$216,636.76
212	$216,636.76	$535.83	$0.00	$1,224.90	$218,397.49
213	$218,397.49	$535.83	$0.00	$1,234.85	$220,168.17
214	$220,168.17	$535.83	$0.00	$1,244.86	$221,948.86
215	$221,948.86	$535.83	$0.00	$1,254.93	$223,739.62
216	$223,739.62	$535.83	$0.00	$1,265.06	$225,540.51
217	$225,540.51	$535.83	$62,819.98	$1,275.24	$164,531.60
218	$164,531.60	$535.83	$0.00	$930.29	$165,997.72
219	$165,997.72	$535.83	$0.00	$938.58	$167,472.13
220	$167,472.13	$535.83	$0.00	$946.91	$168,954.87
221	$168,954.87	$535.83	$0.00	$955.30	$170,446.00
222	$170,446.00	$535.83	$0.00	$963.73	$171,945.56
223	$171,945.56	$535.83	$0.00	$972.21	$173,453.60
224	$173,453.60	$535.83	$0.00	$980.73	$174,970.16
225	$174,970.16	$535.83	$0.00	$989.31	$176,495.30
226	$176,495.30	$535.83	$0.00	$997.93	$178,029.06
227	$178,029.06	$535.83	$0.00	$1,006.60	$179,571.49
228	$179,571.49	$535.83	$0.00	$1,015.32	$181,122.64
229	$181,122.64	$535.83	$65,960.98	$1,024.09	$116,721.58
230	$116,721.58	$535.83	$0.00	$659.96	$117,917.37
231	$117,917.37	$535.83	$0.00	$666.72	$119,119.92
232	$119,119.92	$535.83	$0.00	$673.52	$120,329.27
233	$120,329.27	$535.83	$0.00	$680.36	$121,545.46
234	$121,545.46	$535.83	$0.00	$687.24	$122,768.53
235	$122,768.53	$535.83	$0.00	$694.15	$123,998.51
236	$123,998.51	$535.83	$0.00	$701.11	$125,235.45
237	$125,235.45	$535.83	$0.00	$708.10	$126,479.38
238	$126,479.38	$535.83	$0.00	$715.13	$127,730.34
239	$127,730.34	$535.83	$0.00	$722.21	$128,988.38
240	$128,988.38	$535.83	$0.00	$729.32	$130,253.53
241	$130,253.53	$535.83	$69,259.03	$736.47	$62,266.80
242	$62,266.80	$535.83	$0.00	$352.07	$63,154.70
243	$63,154.70	$535.83	$0.00	$357.09	$64,047.62
244	$64,047.62	$535.83	$0.00	$362.13	$64,945.58
245	$64,945.58	$535.83	$0.00	$367.21	$65,848.62
246	$65,848.62	$535.83	$0.00	$372.32	$66,756.77
247	$66,756.77	$535.83	$0.00	$377.45	$67,670.05
248	$67,670.05	$535.83	$0.00	$382.62	$68,588.50
249	$68,588.50	$535.83	$0.00	$387.81	$69,512.14
250	$69,512.14	$535.83	$0.00	$393.03	$70,441.00
251	$70,441.00	$535.83	$0.00	$398.28	$71,375.11
252	$71,375.11	$535.83	$0.00	$403.57	$72,314.51
253	$72,314.51	$0.00	$72,721.98	$408.88	$1.41