Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$71,272
Monthly savings required$564

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 $285,086.85 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $564.17 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$27,484.00
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 $564.17 $0.00 $0.00 $564.17
2 $564.17 $564.17 $0.00 $3.19 $1,131.53
3 $1,131.53 $564.17 $0.00 $6.40 $1,702.10
4 $1,702.10 $564.17 $0.00 $9.62 $2,275.89
5 $2,275.89 $564.17 $0.00 $12.87 $2,852.93
6 $2,852.93 $564.17 $0.00 $16.13 $3,433.23
7 $3,433.23 $564.17 $0.00 $19.41 $4,016.81
8 $4,016.81 $564.17 $0.00 $22.71 $4,603.69
9 $4,603.69 $564.17 $0.00 $26.03 $5,193.89
10 $5,193.89 $564.17 $0.00 $29.37 $5,787.43
11 $5,787.43 $564.17 $0.00 $32.72 $6,384.32
12 $6,384.32 $564.17 $0.00 $36.10 $6,984.59
13 $6,984.59 $564.17 $0.00 $39.49 $7,588.25
14 $7,588.25 $564.17 $0.00 $42.91 $8,195.33
15 $8,195.33 $564.17 $0.00 $46.34 $8,805.84
16 $8,805.84 $564.17 $0.00 $49.79 $9,419.80
17 $9,419.80 $564.17 $0.00 $53.26 $10,037.23
18 $10,037.23 $564.17 $0.00 $56.75 $10,658.15
19 $10,658.15 $564.17 $0.00 $60.26 $11,282.58
20 $11,282.58 $564.17 $0.00 $63.79 $11,910.54
21 $11,910.54 $564.17 $0.00 $67.34 $12,542.05
22 $12,542.05 $564.17 $0.00 $70.91 $13,177.13
23 $13,177.13 $564.17 $0.00 $74.51 $13,815.81
24 $13,815.81 $564.17 $0.00 $78.12 $14,458.10
25 $14,458.10 $564.17 $0.00 $81.75 $15,104.02
26 $15,104.02 $564.17 $0.00 $85.40 $15,753.59
27 $15,753.59 $564.17 $0.00 $89.07 $16,406.83
28 $16,406.83 $564.17 $0.00 $92.77 $17,063.77
29 $17,063.77 $564.17 $0.00 $96.48 $17,724.42
30 $17,724.42 $564.17 $0.00 $100.22 $18,388.81
31 $18,388.81 $564.17 $0.00 $103.97 $19,056.95
32 $19,056.95 $564.17 $0.00 $107.75 $19,728.87
33 $19,728.87 $564.17 $0.00 $111.55 $20,404.59
34 $20,404.59 $564.17 $0.00 $115.37 $21,084.13
35 $21,084.13 $564.17 $0.00 $119.21 $21,767.51
36 $21,767.51 $564.17 $0.00 $123.08 $22,454.76
37 $22,454.76 $564.17 $0.00 $126.96 $23,145.89
38 $23,145.89 $564.17 $0.00 $130.87 $23,840.93
39 $23,840.93 $564.17 $0.00 $134.80 $24,539.90
40 $24,539.90 $564.17 $0.00 $138.75 $25,242.82
41 $25,242.82 $564.17 $0.00 $142.73 $25,949.72
42 $25,949.72 $564.17 $0.00 $146.72 $26,660.61
43 $26,660.61 $564.17 $0.00 $150.74 $27,375.52
44 $27,375.52 $564.17 $0.00 $154.79 $28,094.48
45 $28,094.48 $564.17 $0.00 $158.85 $28,817.50
46 $28,817.50 $564.17 $0.00 $162.94 $29,544.61
47 $29,544.61 $564.17 $0.00 $167.05 $30,275.83
48 $30,275.83 $564.17 $0.00 $171.18 $31,011.18
49 $31,011.18 $564.17 $0.00 $175.34 $31,750.69
50 $31,750.69 $564.17 $0.00 $179.52 $32,494.38
51 $32,494.38 $564.17 $0.00 $183.73 $33,242.28
52 $33,242.28 $564.17 $0.00 $187.96 $33,994.41
53 $33,994.41 $564.17 $0.00 $192.21 $34,750.79
54 $34,750.79 $564.17 $0.00 $196.49 $35,511.45
55 $35,511.45 $564.17 $0.00 $200.79 $36,276.41
56 $36,276.41 $564.17 $0.00 $205.11 $37,045.69
57 $37,045.69 $564.17 $0.00 $209.46 $37,819.32
58 $37,819.32 $564.17 $0.00 $213.84 $38,597.33
59 $38,597.33 $564.17 $0.00 $218.23 $39,379.73
60 $39,379.73 $564.17 $0.00 $222.66 $40,166.56
61 $40,166.56 $564.17 $0.00 $227.11 $40,957.84
62 $40,957.84 $564.17 $0.00 $231.58 $41,753.59
63 $41,753.59 $564.17 $0.00 $236.08 $42,553.84
64 $42,553.84 $564.17 $0.00 $240.61 $43,358.62
65 $43,358.62 $564.17 $0.00 $245.16 $44,167.95
66 $44,167.95 $564.17 $0.00 $249.73 $44,981.85
67 $44,981.85 $564.17 $0.00 $254.33 $45,800.35
68 $45,800.35 $564.17 $0.00 $258.96 $46,623.48
69 $46,623.48 $564.17 $0.00 $263.62 $47,451.27
70 $47,451.27 $564.17 $0.00 $268.30 $48,283.74
71 $48,283.74 $564.17 $0.00 $273.00 $49,120.91
72 $49,120.91 $564.17 $0.00 $277.74 $49,962.82
73 $49,962.82 $564.17 $0.00 $282.50 $50,809.49
74 $50,809.49 $564.17 $0.00 $287.28 $51,660.94
75 $51,660.94 $564.17 $0.00 $292.10 $52,517.21
76 $52,517.21 $564.17 $0.00 $296.94 $53,378.32
77 $53,378.32 $564.17 $0.00 $301.81 $54,244.30
78 $54,244.30 $564.17 $0.00 $306.71 $55,115.18
79 $55,115.18 $564.17 $0.00 $311.63 $55,990.98
80 $55,990.98 $564.17 $0.00 $316.58 $56,871.73
81 $56,871.73 $564.17 $0.00 $321.56 $57,757.46
82 $57,757.46 $564.17 $0.00 $326.57 $58,648.20
83 $58,648.20 $564.17 $0.00 $331.61 $59,543.98
84 $59,543.98 $564.17 $0.00 $336.67 $60,444.82
85 $60,444.82 $564.17 $0.00 $341.76 $61,350.75
86 $61,350.75 $564.17 $0.00 $346.89 $62,261.81
87 $62,261.81 $564.17 $0.00 $352.04 $63,178.02
88 $63,178.02 $564.17 $0.00 $357.22 $64,099.41
89 $64,099.41 $564.17 $0.00 $362.43 $65,026.01
90 $65,026.01 $564.17 $0.00 $367.67 $65,957.85
91 $65,957.85 $564.17 $0.00 $372.94 $66,894.96
92 $66,894.96 $564.17 $0.00 $378.23 $67,837.36
93 $67,837.36 $564.17 $0.00 $383.56 $68,785.09
94 $68,785.09 $564.17 $0.00 $388.92 $69,738.18
95 $69,738.18 $564.17 $0.00 $394.31 $70,696.66
96 $70,696.66 $564.17 $0.00 $399.73 $71,660.56
97 $71,660.56 $564.17 $0.00 $405.18 $72,629.91
98 $72,629.91 $564.17 $0.00 $410.66 $73,604.74
99 $73,604.74 $564.17 $0.00 $416.17 $74,585.08
100 $74,585.08 $564.17 $0.00 $421.71 $75,570.96
101 $75,570.96 $564.17 $0.00 $427.29 $76,562.42
102 $76,562.42 $564.17 $0.00 $432.90 $77,559.49
103 $77,559.49 $564.17 $0.00 $438.53 $78,562.19
104 $78,562.19 $564.17 $0.00 $444.20 $79,570.56
105 $79,570.56 $564.17 $0.00 $449.90 $80,584.63
106 $80,584.63 $564.17 $0.00 $455.64 $81,604.44
107 $81,604.44 $564.17 $0.00 $461.40 $82,630.01
108 $82,630.01 $564.17 $0.00 $467.20 $83,661.38
109 $83,661.38 $564.17 $0.00 $473.03 $84,698.58
110 $84,698.58 $564.17 $0.00 $478.90 $85,741.65
111 $85,741.65 $564.17 $0.00 $484.80 $86,790.62
112 $86,790.62 $564.17 $0.00 $490.73 $87,845.52
113 $87,845.52 $564.17 $0.00 $496.69 $88,906.38
114 $88,906.38 $564.17 $0.00 $502.69 $89,973.24
115 $89,973.24 $564.17 $0.00 $508.72 $91,046.13
116 $91,046.13 $564.17 $0.00 $514.79 $92,125.09
117 $92,125.09 $564.17 $0.00 $520.89 $93,210.15
118 $93,210.15 $564.17 $0.00 $527.02 $94,301.34
119 $94,301.34 $564.17 $0.00 $533.19 $95,398.70
120 $95,398.70 $564.17 $0.00 $539.40 $96,502.27
121 $96,502.27 $564.17 $0.00 $545.64 $97,612.08
122 $97,612.08 $564.17 $0.00 $551.91 $98,728.16
123 $98,728.16 $564.17 $0.00 $558.22 $99,850.55
124 $99,850.55 $564.17 $0.00 $564.57 $100,979.29
125 $100,979.29 $564.17 $0.00 $570.95 $102,114.41
126 $102,114.41 $564.17 $0.00 $577.37 $103,255.95
127 $103,255.95 $564.17 $0.00 $583.82 $104,403.94
128 $104,403.94 $564.17 $0.00 $590.32 $105,558.43
129 $105,558.43 $564.17 $0.00 $596.84 $106,719.44
130 $106,719.44 $564.17 $0.00 $603.41 $107,887.02
131 $107,887.02 $564.17 $0.00 $610.01 $109,061.20
132 $109,061.20 $564.17 $0.00 $616.65 $110,242.02
133 $110,242.02 $564.17 $0.00 $623.32 $111,429.51
134 $111,429.51 $564.17 $0.00 $630.04 $112,623.72
135 $112,623.72 $564.17 $0.00 $636.79 $113,824.68
136 $113,824.68 $564.17 $0.00 $643.58 $115,032.43
137 $115,032.43 $564.17 $0.00 $650.41 $116,247.01
138 $116,247.01 $564.17 $0.00 $657.28 $117,468.46
139 $117,468.46 $564.17 $0.00 $664.18 $118,696.81
140 $118,696.81 $564.17 $0.00 $671.13 $119,932.11
141 $119,932.11 $564.17 $0.00 $678.11 $121,174.39
142 $121,174.39 $564.17 $0.00 $685.14 $122,423.70
143 $122,423.70 $564.17 $0.00 $692.20 $123,680.07
144 $123,680.07 $564.17 $0.00 $699.31 $124,943.55
145 $124,943.55 $564.17 $0.00 $706.45 $126,214.17
146 $126,214.17 $564.17 $0.00 $713.63 $127,491.97
147 $127,491.97 $564.17 $0.00 $720.86 $128,777.00
148 $128,777.00 $564.17 $0.00 $728.12 $130,069.29
149 $130,069.29 $564.17 $0.00 $735.43 $131,368.89
150 $131,368.89 $564.17 $0.00 $742.78 $132,675.84
151 $132,675.84 $564.17 $0.00 $750.17 $133,990.18
152 $133,990.18 $564.17 $0.00 $757.60 $135,311.95
153 $135,311.95 $564.17 $0.00 $765.07 $136,641.19
154 $136,641.19 $564.17 $0.00 $772.59 $137,977.95
155 $137,977.95 $564.17 $0.00 $780.15 $139,322.27
156 $139,322.27 $564.17 $0.00 $787.75 $140,674.19
157 $140,674.19 $564.17 $0.00 $795.39 $142,033.75
158 $142,033.75 $564.17 $0.00 $803.08 $143,401.00
159 $143,401.00 $564.17 $0.00 $810.81 $144,775.98
160 $144,775.98 $564.17 $0.00 $818.58 $146,158.73
161 $146,158.73 $564.17 $0.00 $826.40 $147,549.30
162 $147,549.30 $564.17 $0.00 $834.27 $148,947.74
163 $148,947.74 $564.17 $0.00 $842.17 $150,354.08
164 $150,354.08 $564.17 $0.00 $850.12 $151,768.37
165 $151,768.37 $564.17 $0.00 $858.12 $153,190.66
166 $153,190.66 $564.17 $0.00 $866.16 $154,620.99
167 $154,620.99 $564.17 $0.00 $874.25 $156,059.41
168 $156,059.41 $564.17 $0.00 $882.38 $157,505.96
169 $157,505.96 $564.17 $0.00 $890.56 $158,960.69
170 $158,960.69 $564.17 $0.00 $898.79 $160,423.65
171 $160,423.65 $564.17 $0.00 $907.06 $161,894.88
172 $161,894.88 $564.17 $0.00 $915.38 $163,374.43
173 $163,374.43 $564.17 $0.00 $923.74 $164,862.34
174 $164,862.34 $564.17 $0.00 $932.16 $166,358.67
175 $166,358.67 $564.17 $0.00 $940.62 $167,863.46
176 $167,863.46 $564.17 $0.00 $949.12 $169,376.75
177 $169,376.75 $564.17 $0.00 $957.68 $170,898.60
178 $170,898.60 $564.17 $0.00 $966.29 $172,429.06
179 $172,429.06 $564.17 $0.00 $974.94 $173,968.17
180 $173,968.17 $564.17 $0.00 $983.64 $175,515.98
181 $175,515.98 $564.17 $0.00 $992.39 $177,072.54
182 $177,072.54 $564.17 $0.00 $1,001.19 $178,637.90
183 $178,637.90 $564.17 $0.00 $1,010.04 $180,212.11
184 $180,212.11 $564.17 $0.00 $1,018.95 $181,795.23
185 $181,795.23 $564.17 $0.00 $1,027.90 $183,387.30
186 $183,387.30 $564.17 $0.00 $1,036.90 $184,988.37
187 $184,988.37 $564.17 $0.00 $1,045.95 $186,598.49
188 $186,598.49 $564.17 $0.00 $1,055.05 $188,217.71
189 $188,217.71 $564.17 $0.00 $1,064.21 $189,846.09
190 $189,846.09 $564.17 $0.00 $1,073.42 $191,483.68
191 $191,483.68 $564.17 $0.00 $1,082.68 $193,130.53
192 $193,130.53 $564.17 $0.00 $1,091.99 $194,786.69
193 $194,786.69 $564.17 $0.00 $1,101.35 $196,452.21
194 $196,452.21 $564.17 $0.00 $1,110.77 $198,127.15
195 $198,127.15 $564.17 $0.00 $1,120.24 $199,811.56
196 $199,811.56 $564.17 $0.00 $1,129.76 $201,505.49
197 $201,505.49 $564.17 $0.00 $1,139.34 $203,209.00
198 $203,209.00 $564.17 $0.00 $1,148.97 $204,922.14
199 $204,922.14 $564.17 $0.00 $1,158.66 $206,644.97
200 $206,644.97 $564.17 $0.00 $1,168.40 $208,377.54
201 $208,377.54 $564.17 $0.00 $1,178.20 $210,119.91
202 $210,119.91 $564.17 $0.00 $1,188.05 $211,872.13
203 $211,872.13 $564.17 $0.00 $1,197.96 $213,634.26
204 $213,634.26 $564.17 $0.00 $1,207.92 $215,406.35
205 $215,406.35 $564.17 $0.00 $1,217.94 $217,188.46
206 $217,188.46 $564.17 $0.00 $1,228.02 $218,980.65
207 $218,980.65 $564.17 $0.00 $1,238.15 $220,782.97
208 $220,782.97 $564.17 $0.00 $1,248.34 $222,595.48
209 $222,595.48 $564.17 $0.00 $1,258.59 $224,418.24
210 $224,418.24 $564.17 $0.00 $1,268.89 $226,251.30
211 $226,251.30 $564.17 $0.00 $1,279.26 $228,094.73
212 $228,094.73 $564.17 $0.00 $1,289.68 $229,948.58
213 $229,948.58 $564.17 $0.00 $1,300.16 $231,812.91
214 $231,812.91 $564.17 $0.00 $1,310.70 $233,687.78
215 $233,687.78 $564.17 $0.00 $1,321.30 $235,573.25
216 $235,573.25 $564.17 $0.00 $1,331.97 $237,469.39
217 $237,469.39 $564.17 $66,143.52 $1,342.69 $173,232.73
218 $173,232.73 $564.17 $0.00 $979.48 $174,776.38
219 $174,776.38 $564.17 $0.00 $988.21 $176,328.76
220 $176,328.76 $564.17 $0.00 $996.99 $177,889.92
221 $177,889.92 $564.17 $0.00 $1,005.82 $179,459.91
222 $179,459.91 $564.17 $0.00 $1,014.69 $181,038.77
223 $181,038.77 $564.17 $0.00 $1,023.62 $182,626.56
224 $182,626.56 $564.17 $0.00 $1,032.60 $184,223.33
225 $184,223.33 $564.17 $0.00 $1,041.63 $185,829.13
226 $185,829.13 $564.17 $0.00 $1,050.70 $187,444.00
227 $187,444.00 $564.17 $0.00 $1,059.84 $189,068.01
228 $189,068.01 $564.17 $0.00 $1,069.02 $190,701.20
229 $190,701.20 $564.17 $69,450.70 $1,078.25 $122,892.92
230 $122,892.92 $564.17 $0.00 $694.85 $124,151.94
231 $124,151.94 $564.17 $0.00 $701.97 $125,418.08
232 $125,418.08 $564.17 $0.00 $709.13 $126,691.38
233 $126,691.38 $564.17 $0.00 $716.33 $127,971.88
234 $127,971.88 $564.17 $0.00 $723.57 $129,259.62
235 $129,259.62 $564.17 $0.00 $730.85 $130,554.64
236 $130,554.64 $564.17 $0.00 $738.17 $131,856.98
237 $131,856.98 $564.17 $0.00 $745.54 $133,166.69
238 $133,166.69 $564.17 $0.00 $752.94 $134,483.80
239 $134,483.80 $564.17 $0.00 $760.39 $135,808.36
240 $135,808.36 $564.17 $0.00 $767.88 $137,140.41
241 $137,140.41 $564.17 $72,923.23 $775.41 $65,556.76
242 $65,556.76 $564.17 $0.00 $370.67 $66,491.60
243 $66,491.60 $564.17 $0.00 $375.95 $67,431.72
244 $67,431.72 $564.17 $0.00 $381.27 $68,377.16
245 $68,377.16 $564.17 $0.00 $386.61 $69,327.94
246 $69,327.94 $564.17 $0.00 $391.99 $70,284.10
247 $70,284.10 $564.17 $0.00 $397.40 $71,245.67
248 $71,245.67 $564.17 $0.00 $402.83 $72,212.67
249 $72,212.67 $564.17 $0.00 $408.30 $73,185.14
250 $73,185.14 $564.17 $0.00 $413.80 $74,163.11
251 $74,163.11 $564.17 $0.00 $419.33 $75,146.61
252 $75,146.61 $564.17 $0.00 $424.89 $76,135.67
253 $76,135.67 $0.00 $76,569.40 $430.48 ($3.25)