Savings Plan and Future Cost Estimation for Washington State University

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$73,958
Monthly savings required$585

How much will it cost to send your child to Washington State University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $295,833.10 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $585.44 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$28,520.00
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 State University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $585.44 $0.00 $0.00 $585.44
2 $585.44 $585.44 $0.00 $3.31 $1,174.19
3 $1,174.19 $585.44 $0.00 $6.64 $1,766.27
4 $1,766.27 $585.44 $0.00 $9.99 $2,361.70
5 $2,361.70 $585.44 $0.00 $13.35 $2,960.49
6 $2,960.49 $585.44 $0.00 $16.74 $3,562.67
7 $3,562.67 $585.44 $0.00 $20.14 $4,168.25
8 $4,168.25 $585.44 $0.00 $23.57 $4,777.26
9 $4,777.26 $585.44 $0.00 $27.01 $5,389.71
10 $5,389.71 $585.44 $0.00 $30.47 $6,005.62
11 $6,005.62 $585.44 $0.00 $33.96 $6,625.02
12 $6,625.02 $585.44 $0.00 $37.46 $7,247.92
13 $7,247.92 $585.44 $0.00 $40.98 $7,874.34
14 $7,874.34 $585.44 $0.00 $44.52 $8,504.30
15 $8,504.30 $585.44 $0.00 $48.08 $9,137.82
16 $9,137.82 $585.44 $0.00 $51.67 $9,774.93
17 $9,774.93 $585.44 $0.00 $55.27 $10,415.64
18 $10,415.64 $585.44 $0.00 $58.89 $11,059.97
19 $11,059.97 $585.44 $0.00 $62.53 $11,707.94
20 $11,707.94 $585.44 $0.00 $66.20 $12,359.58
21 $12,359.58 $585.44 $0.00 $69.88 $13,014.90
22 $13,014.90 $585.44 $0.00 $73.59 $13,673.93
23 $13,673.93 $585.44 $0.00 $77.31 $14,336.68
24 $14,336.68 $585.44 $0.00 $81.06 $15,003.18
25 $15,003.18 $585.44 $0.00 $84.83 $15,673.45
26 $15,673.45 $585.44 $0.00 $88.62 $16,347.51
27 $16,347.51 $585.44 $0.00 $92.43 $17,025.38
28 $17,025.38 $585.44 $0.00 $96.26 $17,707.08
29 $17,707.08 $585.44 $0.00 $100.12 $18,392.64
30 $18,392.64 $585.44 $0.00 $103.99 $19,082.07
31 $19,082.07 $585.44 $0.00 $107.89 $19,775.40
32 $19,775.40 $585.44 $0.00 $111.81 $20,472.65
33 $20,472.65 $585.44 $0.00 $115.76 $21,173.85
34 $21,173.85 $585.44 $0.00 $119.72 $21,879.01
35 $21,879.01 $585.44 $0.00 $123.71 $22,588.16
36 $22,588.16 $585.44 $0.00 $127.72 $23,301.32
37 $23,301.32 $585.44 $0.00 $131.75 $24,018.51
38 $24,018.51 $585.44 $0.00 $135.80 $24,739.75
39 $24,739.75 $585.44 $0.00 $139.88 $25,465.07
40 $25,465.07 $585.44 $0.00 $143.98 $26,194.49
41 $26,194.49 $585.44 $0.00 $148.11 $26,928.04
42 $26,928.04 $585.44 $0.00 $152.26 $27,665.74
43 $27,665.74 $585.44 $0.00 $156.43 $28,407.61
44 $28,407.61 $585.44 $0.00 $160.62 $29,153.67
45 $29,153.67 $585.44 $0.00 $164.84 $29,903.95
46 $29,903.95 $585.44 $0.00 $169.08 $30,658.47
47 $30,658.47 $585.44 $0.00 $173.35 $31,417.26
48 $31,417.26 $585.44 $0.00 $177.64 $32,180.34
49 $32,180.34 $585.44 $0.00 $181.95 $32,947.73
50 $32,947.73 $585.44 $0.00 $186.29 $33,719.46
51 $33,719.46 $585.44 $0.00 $190.65 $34,495.55
52 $34,495.55 $585.44 $0.00 $195.04 $35,276.03
53 $35,276.03 $585.44 $0.00 $199.46 $36,060.93
54 $36,060.93 $585.44 $0.00 $203.89 $36,850.26
55 $36,850.26 $585.44 $0.00 $208.36 $37,644.06
56 $37,644.06 $585.44 $0.00 $212.84 $38,442.34
57 $38,442.34 $585.44 $0.00 $217.36 $39,245.14
58 $39,245.14 $585.44 $0.00 $221.90 $40,052.48
59 $40,052.48 $585.44 $0.00 $226.46 $40,864.38
60 $40,864.38 $585.44 $0.00 $231.05 $41,680.87
61 $41,680.87 $585.44 $0.00 $235.67 $42,501.98
62 $42,501.98 $585.44 $0.00 $240.31 $43,327.73
63 $43,327.73 $585.44 $0.00 $244.98 $44,158.15
64 $44,158.15 $585.44 $0.00 $249.68 $44,993.27
65 $44,993.27 $585.44 $0.00 $254.40 $45,833.11
66 $45,833.11 $585.44 $0.00 $259.15 $46,677.70
67 $46,677.70 $585.44 $0.00 $263.92 $47,527.06
68 $47,527.06 $585.44 $0.00 $268.72 $48,381.22
69 $48,381.22 $585.44 $0.00 $273.55 $49,240.21
70 $49,240.21 $585.44 $0.00 $278.41 $50,104.06
71 $50,104.06 $585.44 $0.00 $283.30 $50,972.80
72 $50,972.80 $585.44 $0.00 $288.21 $51,846.45
73 $51,846.45 $585.44 $0.00 $293.15 $52,725.04
74 $52,725.04 $585.44 $0.00 $298.12 $53,608.60
75 $53,608.60 $585.44 $0.00 $303.11 $54,497.15
76 $54,497.15 $585.44 $0.00 $308.13 $55,390.72
77 $55,390.72 $585.44 $0.00 $313.19 $56,289.35
78 $56,289.35 $585.44 $0.00 $318.27 $57,193.06
79 $57,193.06 $585.44 $0.00 $323.38 $58,101.88
80 $58,101.88 $585.44 $0.00 $328.52 $59,015.84
81 $59,015.84 $585.44 $0.00 $333.68 $59,934.96
82 $59,934.96 $585.44 $0.00 $338.88 $60,859.28
83 $60,859.28 $585.44 $0.00 $344.11 $61,788.83
84 $61,788.83 $585.44 $0.00 $349.36 $62,723.63
85 $62,723.63 $585.44 $0.00 $354.65 $63,663.72
86 $63,663.72 $585.44 $0.00 $359.96 $64,609.12
87 $64,609.12 $585.44 $0.00 $365.31 $65,559.87
88 $65,559.87 $585.44 $0.00 $370.69 $66,516.00
89 $66,516.00 $585.44 $0.00 $376.09 $67,477.53
90 $67,477.53 $585.44 $0.00 $381.53 $68,444.50
91 $68,444.50 $585.44 $0.00 $387.00 $69,416.94
92 $69,416.94 $585.44 $0.00 $392.49 $70,394.87
93 $70,394.87 $585.44 $0.00 $398.02 $71,378.33
94 $71,378.33 $585.44 $0.00 $403.58 $72,367.35
95 $72,367.35 $585.44 $0.00 $409.18 $73,361.97
96 $73,361.97 $585.44 $0.00 $414.80 $74,362.21
97 $74,362.21 $585.44 $0.00 $420.45 $75,368.10
98 $75,368.10 $585.44 $0.00 $426.14 $76,379.68
99 $76,379.68 $585.44 $0.00 $431.86 $77,396.98
100 $77,396.98 $585.44 $0.00 $437.61 $78,420.03
101 $78,420.03 $585.44 $0.00 $443.40 $79,448.87
102 $79,448.87 $585.44 $0.00 $449.22 $80,483.53
103 $80,483.53 $585.44 $0.00 $455.07 $81,524.04
104 $81,524.04 $585.44 $0.00 $460.95 $82,570.43
105 $82,570.43 $585.44 $0.00 $466.87 $83,622.74
106 $83,622.74 $585.44 $0.00 $472.82 $84,681.00
107 $84,681.00 $585.44 $0.00 $478.80 $85,745.24
108 $85,745.24 $585.44 $0.00 $484.82 $86,815.50
109 $86,815.50 $585.44 $0.00 $490.87 $87,891.81
110 $87,891.81 $585.44 $0.00 $496.95 $88,974.20
111 $88,974.20 $585.44 $0.00 $503.07 $90,062.71
112 $90,062.71 $585.44 $0.00 $509.23 $91,157.38
113 $91,157.38 $585.44 $0.00 $515.42 $92,258.24
114 $92,258.24 $585.44 $0.00 $521.64 $93,365.32
115 $93,365.32 $585.44 $0.00 $527.90 $94,478.66
116 $94,478.66 $585.44 $0.00 $534.20 $95,598.30
117 $95,598.30 $585.44 $0.00 $540.53 $96,724.27
118 $96,724.27 $585.44 $0.00 $546.89 $97,856.60
119 $97,856.60 $585.44 $0.00 $553.30 $98,995.34
120 $98,995.34 $585.44 $0.00 $559.73 $100,140.51
121 $100,140.51 $585.44 $0.00 $566.21 $101,292.16
122 $101,292.16 $585.44 $0.00 $572.72 $102,450.32
123 $102,450.32 $585.44 $0.00 $579.27 $103,615.03
124 $103,615.03 $585.44 $0.00 $585.85 $104,786.32
125 $104,786.32 $585.44 $0.00 $592.48 $105,964.24
126 $105,964.24 $585.44 $0.00 $599.14 $107,148.82
127 $107,148.82 $585.44 $0.00 $605.84 $108,340.10
128 $108,340.10 $585.44 $0.00 $612.57 $109,538.11
129 $109,538.11 $585.44 $0.00 $619.34 $110,742.89
130 $110,742.89 $585.44 $0.00 $626.16 $111,954.49
131 $111,954.49 $585.44 $0.00 $633.01 $113,172.94
132 $113,172.94 $585.44 $0.00 $639.90 $114,398.28
133 $114,398.28 $585.44 $0.00 $646.82 $115,630.54
134 $115,630.54 $585.44 $0.00 $653.79 $116,869.77
135 $116,869.77 $585.44 $0.00 $660.80 $118,116.01
136 $118,116.01 $585.44 $0.00 $667.85 $119,369.30
137 $119,369.30 $585.44 $0.00 $674.93 $120,629.67
138 $120,629.67 $585.44 $0.00 $682.06 $121,897.17
139 $121,897.17 $585.44 $0.00 $689.22 $123,171.83
140 $123,171.83 $585.44 $0.00 $696.43 $124,453.70
141 $124,453.70 $585.44 $0.00 $703.68 $125,742.82
142 $125,742.82 $585.44 $0.00 $710.97 $127,039.23
143 $127,039.23 $585.44 $0.00 $718.30 $128,342.97
144 $128,342.97 $585.44 $0.00 $725.67 $129,654.08
145 $129,654.08 $585.44 $0.00 $733.08 $130,972.60
146 $130,972.60 $585.44 $0.00 $740.54 $132,298.58
147 $132,298.58 $585.44 $0.00 $748.04 $133,632.06
148 $133,632.06 $585.44 $0.00 $755.58 $134,973.08
149 $134,973.08 $585.44 $0.00 $763.16 $136,321.68
150 $136,321.68 $585.44 $0.00 $770.78 $137,677.90
151 $137,677.90 $585.44 $0.00 $778.45 $139,041.79
152 $139,041.79 $585.44 $0.00 $786.16 $140,413.39
153 $140,413.39 $585.44 $0.00 $793.92 $141,792.75
154 $141,792.75 $585.44 $0.00 $801.72 $143,179.91
155 $143,179.91 $585.44 $0.00 $809.56 $144,574.91
156 $144,574.91 $585.44 $0.00 $817.45 $145,977.80
157 $145,977.80 $585.44 $0.00 $825.38 $147,388.62
158 $147,388.62 $585.44 $0.00 $833.36 $148,807.42
159 $148,807.42 $585.44 $0.00 $841.38 $150,234.24
160 $150,234.24 $585.44 $0.00 $849.45 $151,669.13
161 $151,669.13 $585.44 $0.00 $857.56 $153,112.13
162 $153,112.13 $585.44 $0.00 $865.72 $154,563.29
163 $154,563.29 $585.44 $0.00 $873.92 $156,022.65
164 $156,022.65 $585.44 $0.00 $882.17 $157,490.26
165 $157,490.26 $585.44 $0.00 $890.47 $158,966.17
166 $158,966.17 $585.44 $0.00 $898.82 $160,450.43
167 $160,450.43 $585.44 $0.00 $907.21 $161,943.08
168 $161,943.08 $585.44 $0.00 $915.65 $163,444.17
169 $163,444.17 $585.44 $0.00 $924.14 $164,953.75
170 $164,953.75 $585.44 $0.00 $932.67 $166,471.86
171 $166,471.86 $585.44 $0.00 $941.26 $167,998.56
172 $167,998.56 $585.44 $0.00 $949.89 $169,533.89
173 $169,533.89 $585.44 $0.00 $958.57 $171,077.90
174 $171,077.90 $585.44 $0.00 $967.30 $172,630.64
175 $172,630.64 $585.44 $0.00 $976.08 $174,192.16
176 $174,192.16 $585.44 $0.00 $984.91 $175,762.51
177 $175,762.51 $585.44 $0.00 $993.79 $177,341.74
178 $177,341.74 $585.44 $0.00 $1,002.72 $178,929.90
179 $178,929.90 $585.44 $0.00 $1,011.70 $180,527.04
180 $180,527.04 $585.44 $0.00 $1,020.73 $182,133.21
181 $182,133.21 $585.44 $0.00 $1,029.81 $183,748.46
182 $183,748.46 $585.44 $0.00 $1,038.94 $185,372.84
183 $185,372.84 $585.44 $0.00 $1,048.12 $187,006.40
184 $187,006.40 $585.44 $0.00 $1,057.36 $188,649.20
185 $188,649.20 $585.44 $0.00 $1,066.65 $190,301.29
186 $190,301.29 $585.44 $0.00 $1,075.99 $191,962.72
187 $191,962.72 $585.44 $0.00 $1,085.39 $193,633.55
188 $193,633.55 $585.44 $0.00 $1,094.83 $195,313.82
189 $195,313.82 $585.44 $0.00 $1,104.33 $197,003.59
190 $197,003.59 $585.44 $0.00 $1,113.89 $198,702.92
191 $198,702.92 $585.44 $0.00 $1,123.50 $200,411.86
192 $200,411.86 $585.44 $0.00 $1,133.16 $202,130.46
193 $202,130.46 $585.44 $0.00 $1,142.88 $203,858.78
194 $203,858.78 $585.44 $0.00 $1,152.65 $205,596.87
195 $205,596.87 $585.44 $0.00 $1,162.47 $207,344.78
196 $207,344.78 $585.44 $0.00 $1,172.36 $209,102.58
197 $209,102.58 $585.44 $0.00 $1,182.30 $210,870.32
198 $210,870.32 $585.44 $0.00 $1,192.29 $212,648.05
199 $212,648.05 $585.44 $0.00 $1,202.34 $214,435.83
200 $214,435.83 $585.44 $0.00 $1,212.45 $216,233.72
201 $216,233.72 $585.44 $0.00 $1,222.62 $218,041.78
202 $218,041.78 $585.44 $0.00 $1,232.84 $219,860.06
203 $219,860.06 $585.44 $0.00 $1,243.12 $221,688.62
204 $221,688.62 $585.44 $0.00 $1,253.46 $223,527.52
205 $223,527.52 $585.44 $0.00 $1,263.86 $225,376.82
206 $225,376.82 $585.44 $0.00 $1,274.31 $227,236.57
207 $227,236.57 $585.44 $0.00 $1,284.83 $229,106.84
208 $229,106.84 $585.44 $0.00 $1,295.40 $230,987.68
209 $230,987.68 $585.44 $0.00 $1,306.04 $232,879.16
210 $232,879.16 $585.44 $0.00 $1,316.73 $234,781.33
211 $234,781.33 $585.44 $0.00 $1,327.49 $236,694.26
212 $236,694.26 $585.44 $0.00 $1,338.30 $238,618.00
213 $238,618.00 $585.44 $0.00 $1,349.18 $240,552.62
214 $240,552.62 $585.44 $0.00 $1,360.12 $242,498.18
215 $242,498.18 $585.44 $0.00 $1,371.12 $244,454.74
216 $244,454.74 $585.44 $0.00 $1,382.18 $246,422.36
217 $246,422.36 $585.44 $68,636.78 $1,393.31 $179,764.33
218 $179,764.33 $585.44 $0.00 $1,016.41 $181,366.18
219 $181,366.18 $585.44 $0.00 $1,025.47 $182,977.09
220 $182,977.09 $585.44 $0.00 $1,034.58 $184,597.11
221 $184,597.11 $585.44 $0.00 $1,043.74 $186,226.29
222 $186,226.29 $585.44 $0.00 $1,052.95 $187,864.68
223 $187,864.68 $585.44 $0.00 $1,062.21 $189,512.33
224 $189,512.33 $585.44 $0.00 $1,071.53 $191,169.30
225 $191,169.30 $585.44 $0.00 $1,080.90 $192,835.64
226 $192,835.64 $585.44 $0.00 $1,090.32 $194,511.40
227 $194,511.40 $585.44 $0.00 $1,099.80 $196,196.64
228 $196,196.64 $585.44 $0.00 $1,109.32 $197,891.40
229 $197,891.40 $585.44 $72,068.62 $1,118.91 $127,527.13
230 $127,527.13 $585.44 $0.00 $721.06 $128,833.63
231 $128,833.63 $585.44 $0.00 $728.44 $130,147.51
232 $130,147.51 $585.44 $0.00 $735.87 $131,468.82
233 $131,468.82 $585.44 $0.00 $743.34 $132,797.60
234 $132,797.60 $585.44 $0.00 $750.86 $134,133.90
235 $134,133.90 $585.44 $0.00 $758.41 $135,477.75
236 $135,477.75 $585.44 $0.00 $766.01 $136,829.20
237 $136,829.20 $585.44 $0.00 $773.65 $138,188.29
238 $138,188.29 $585.44 $0.00 $781.34 $139,555.07
239 $139,555.07 $585.44 $0.00 $789.06 $140,929.57
240 $140,929.57 $585.44 $0.00 $796.84 $142,311.85
241 $142,311.85 $585.44 $75,672.05 $804.65 $68,029.89
242 $68,029.89 $585.44 $0.00 $384.65 $68,999.98
243 $68,999.98 $585.44 $0.00 $390.14 $69,975.56
244 $69,975.56 $585.44 $0.00 $395.65 $70,956.65
245 $70,956.65 $585.44 $0.00 $401.20 $71,943.29
246 $71,943.29 $585.44 $0.00 $406.78 $72,935.51
247 $72,935.51 $585.44 $0.00 $412.39 $73,933.34
248 $73,933.34 $585.44 $0.00 $418.03 $74,936.81
249 $74,936.81 $585.44 $0.00 $423.70 $75,945.95
250 $75,945.95 $585.44 $0.00 $429.41 $76,960.80
251 $76,960.80 $585.44 $0.00 $435.15 $77,981.39
252 $77,981.39 $585.44 $0.00 $440.92 $79,007.75
253 $79,007.75 $0.00 $79,455.65 $446.72 ($1.18)