Savings Plan and Future Cost Estimation for Western Washington University

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$64,843
Monthly savings required$513

How much will it cost to send your child to Western Washington University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $259,372.61 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $513.28 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$25,005.00
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 Western Washington University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $513.28 $0.00 $0.00 $513.28
2 $513.28 $513.28 $0.00 $2.90 $1,029.46
3 $1,029.46 $513.28 $0.00 $5.82 $1,548.56
4 $1,548.56 $513.28 $0.00 $8.76 $2,070.60
5 $2,070.60 $513.28 $0.00 $11.71 $2,595.59
6 $2,595.59 $513.28 $0.00 $14.68 $3,123.55
7 $3,123.55 $513.28 $0.00 $17.66 $3,654.49
8 $3,654.49 $513.28 $0.00 $20.66 $4,188.43
9 $4,188.43 $513.28 $0.00 $23.68 $4,725.39
10 $4,725.39 $513.28 $0.00 $26.72 $5,265.39
11 $5,265.39 $513.28 $0.00 $29.77 $5,808.44
12 $5,808.44 $513.28 $0.00 $32.84 $6,354.56
13 $6,354.56 $513.28 $0.00 $35.93 $6,903.77
14 $6,903.77 $513.28 $0.00 $39.03 $7,456.08
15 $7,456.08 $513.28 $0.00 $42.16 $8,011.52
16 $8,011.52 $513.28 $0.00 $45.30 $8,570.10
17 $8,570.10 $513.28 $0.00 $48.46 $9,131.84
18 $9,131.84 $513.28 $0.00 $51.63 $9,696.75
19 $9,696.75 $513.28 $0.00 $54.83 $10,264.86
20 $10,264.86 $513.28 $0.00 $58.04 $10,836.18
21 $10,836.18 $513.28 $0.00 $61.27 $11,410.73
22 $11,410.73 $513.28 $0.00 $64.52 $11,988.53
23 $11,988.53 $513.28 $0.00 $67.78 $12,569.59
24 $12,569.59 $513.28 $0.00 $71.07 $13,153.94
25 $13,153.94 $513.28 $0.00 $74.37 $13,741.59
26 $13,741.59 $513.28 $0.00 $77.70 $14,332.57
27 $14,332.57 $513.28 $0.00 $81.04 $14,926.89
28 $14,926.89 $513.28 $0.00 $84.40 $15,524.57
29 $15,524.57 $513.28 $0.00 $87.78 $16,125.63
30 $16,125.63 $513.28 $0.00 $91.18 $16,730.09
31 $16,730.09 $513.28 $0.00 $94.59 $17,337.96
32 $17,337.96 $513.28 $0.00 $98.03 $17,949.27
33 $17,949.27 $513.28 $0.00 $101.49 $18,564.04
34 $18,564.04 $513.28 $0.00 $104.96 $19,182.28
35 $19,182.28 $513.28 $0.00 $108.46 $19,804.02
36 $19,804.02 $513.28 $0.00 $111.97 $20,429.27
37 $20,429.27 $513.28 $0.00 $115.51 $21,058.06
38 $21,058.06 $513.28 $0.00 $119.07 $21,690.41
39 $21,690.41 $513.28 $0.00 $122.64 $22,326.33
40 $22,326.33 $513.28 $0.00 $126.24 $22,965.85
41 $22,965.85 $513.28 $0.00 $129.85 $23,608.98
42 $23,608.98 $513.28 $0.00 $133.49 $24,255.75
43 $24,255.75 $513.28 $0.00 $137.15 $24,906.18
44 $24,906.18 $513.28 $0.00 $140.82 $25,560.28
45 $25,560.28 $513.28 $0.00 $144.52 $26,218.08
46 $26,218.08 $513.28 $0.00 $148.24 $26,879.60
47 $26,879.60 $513.28 $0.00 $151.98 $27,544.86
48 $27,544.86 $513.28 $0.00 $155.74 $28,213.88
49 $28,213.88 $513.28 $0.00 $159.53 $28,886.69
50 $28,886.69 $513.28 $0.00 $163.33 $29,563.30
51 $29,563.30 $513.28 $0.00 $167.16 $30,243.74
52 $30,243.74 $513.28 $0.00 $171.00 $30,928.02
53 $30,928.02 $513.28 $0.00 $174.87 $31,616.17
54 $31,616.17 $513.28 $0.00 $178.76 $32,308.21
55 $32,308.21 $513.28 $0.00 $182.68 $33,004.17
56 $33,004.17 $513.28 $0.00 $186.61 $33,704.06
57 $33,704.06 $513.28 $0.00 $190.57 $34,407.91
58 $34,407.91 $513.28 $0.00 $194.55 $35,115.74
59 $35,115.74 $513.28 $0.00 $198.55 $35,827.57
60 $35,827.57 $513.28 $0.00 $202.57 $36,543.42
61 $36,543.42 $513.28 $0.00 $206.62 $37,263.32
62 $37,263.32 $513.28 $0.00 $210.69 $37,987.29
63 $37,987.29 $513.28 $0.00 $214.79 $38,715.36
64 $38,715.36 $513.28 $0.00 $218.90 $39,447.54
65 $39,447.54 $513.28 $0.00 $223.04 $40,183.86
66 $40,183.86 $513.28 $0.00 $227.21 $40,924.35
67 $40,924.35 $513.28 $0.00 $231.39 $41,669.02
68 $41,669.02 $513.28 $0.00 $235.60 $42,417.90
69 $42,417.90 $513.28 $0.00 $239.84 $43,171.02
70 $43,171.02 $513.28 $0.00 $244.10 $43,928.40
71 $43,928.40 $513.28 $0.00 $248.38 $44,690.06
72 $44,690.06 $513.28 $0.00 $252.68 $45,456.02
73 $45,456.02 $513.28 $0.00 $257.01 $46,226.31
74 $46,226.31 $513.28 $0.00 $261.37 $47,000.96
75 $47,000.96 $513.28 $0.00 $265.75 $47,779.99
76 $47,779.99 $513.28 $0.00 $270.16 $48,563.43
77 $48,563.43 $513.28 $0.00 $274.58 $49,351.29
78 $49,351.29 $513.28 $0.00 $279.04 $50,143.61
79 $50,143.61 $513.28 $0.00 $283.52 $50,940.41
80 $50,940.41 $513.28 $0.00 $288.02 $51,741.71
81 $51,741.71 $513.28 $0.00 $292.56 $52,547.55
82 $52,547.55 $513.28 $0.00 $297.11 $53,357.94
83 $53,357.94 $513.28 $0.00 $301.69 $54,172.91
84 $54,172.91 $513.28 $0.00 $306.30 $54,992.49
85 $54,992.49 $513.28 $0.00 $310.94 $55,816.71
86 $55,816.71 $513.28 $0.00 $315.60 $56,645.59
87 $56,645.59 $513.28 $0.00 $320.28 $57,479.15
88 $57,479.15 $513.28 $0.00 $325.00 $58,317.43
89 $58,317.43 $513.28 $0.00 $329.74 $59,160.45
90 $59,160.45 $513.28 $0.00 $334.50 $60,008.23
91 $60,008.23 $513.28 $0.00 $339.30 $60,860.81
92 $60,860.81 $513.28 $0.00 $344.12 $61,718.21
93 $61,718.21 $513.28 $0.00 $348.96 $62,580.45
94 $62,580.45 $513.28 $0.00 $353.84 $63,447.57
95 $63,447.57 $513.28 $0.00 $358.74 $64,319.59
96 $64,319.59 $513.28 $0.00 $363.67 $65,196.54
97 $65,196.54 $513.28 $0.00 $368.63 $66,078.45
98 $66,078.45 $513.28 $0.00 $373.62 $66,965.35
99 $66,965.35 $513.28 $0.00 $378.63 $67,857.26
100 $67,857.26 $513.28 $0.00 $383.67 $68,754.21
101 $68,754.21 $513.28 $0.00 $388.75 $69,656.24
102 $69,656.24 $513.28 $0.00 $393.85 $70,563.37
103 $70,563.37 $513.28 $0.00 $398.98 $71,475.63
104 $71,475.63 $513.28 $0.00 $404.13 $72,393.04
105 $72,393.04 $513.28 $0.00 $409.32 $73,315.64
106 $73,315.64 $513.28 $0.00 $414.54 $74,243.46
107 $74,243.46 $513.28 $0.00 $419.78 $75,176.52
108 $75,176.52 $513.28 $0.00 $425.06 $76,114.86
109 $76,114.86 $513.28 $0.00 $430.36 $77,058.50
110 $77,058.50 $513.28 $0.00 $435.70 $78,007.48
111 $78,007.48 $513.28 $0.00 $441.07 $78,961.83
112 $78,961.83 $513.28 $0.00 $446.46 $79,921.57
113 $79,921.57 $513.28 $0.00 $451.89 $80,886.74
114 $80,886.74 $513.28 $0.00 $457.35 $81,857.37
115 $81,857.37 $513.28 $0.00 $462.83 $82,833.48
116 $82,833.48 $513.28 $0.00 $468.35 $83,815.11
117 $83,815.11 $513.28 $0.00 $473.90 $84,802.29
118 $84,802.29 $513.28 $0.00 $479.48 $85,795.05
119 $85,795.05 $513.28 $0.00 $485.10 $86,793.43
120 $86,793.43 $513.28 $0.00 $490.74 $87,797.45
121 $87,797.45 $513.28 $0.00 $496.42 $88,807.15
122 $88,807.15 $513.28 $0.00 $502.13 $89,822.56
123 $89,822.56 $513.28 $0.00 $507.87 $90,843.71
124 $90,843.71 $513.28 $0.00 $513.64 $91,870.63
125 $91,870.63 $513.28 $0.00 $519.45 $92,903.36
126 $92,903.36 $513.28 $0.00 $525.29 $93,941.93
127 $93,941.93 $513.28 $0.00 $531.16 $94,986.37
128 $94,986.37 $513.28 $0.00 $537.07 $96,036.72
129 $96,036.72 $513.28 $0.00 $543.01 $97,093.01
130 $97,093.01 $513.28 $0.00 $548.98 $98,155.27
131 $98,155.27 $513.28 $0.00 $554.98 $99,223.53
132 $99,223.53 $513.28 $0.00 $561.02 $100,297.83
133 $100,297.83 $513.28 $0.00 $567.10 $101,378.21
134 $101,378.21 $513.28 $0.00 $573.21 $102,464.70
135 $102,464.70 $513.28 $0.00 $579.35 $103,557.33
136 $103,557.33 $513.28 $0.00 $585.53 $104,656.14
137 $104,656.14 $513.28 $0.00 $591.74 $105,761.16
138 $105,761.16 $513.28 $0.00 $597.99 $106,872.43
139 $106,872.43 $513.28 $0.00 $604.27 $107,989.98
140 $107,989.98 $513.28 $0.00 $610.59 $109,113.85
141 $109,113.85 $513.28 $0.00 $616.95 $110,244.08
142 $110,244.08 $513.28 $0.00 $623.34 $111,380.70
143 $111,380.70 $513.28 $0.00 $629.76 $112,523.74
144 $112,523.74 $513.28 $0.00 $636.23 $113,673.25
145 $113,673.25 $513.28 $0.00 $642.73 $114,829.26
146 $114,829.26 $513.28 $0.00 $649.26 $115,991.80
147 $115,991.80 $513.28 $0.00 $655.83 $117,160.91
148 $117,160.91 $513.28 $0.00 $662.44 $118,336.63
149 $118,336.63 $513.28 $0.00 $669.09 $119,519.00
150 $119,519.00 $513.28 $0.00 $675.78 $120,708.06
151 $120,708.06 $513.28 $0.00 $682.50 $121,903.84
152 $121,903.84 $513.28 $0.00 $689.26 $123,106.38
153 $123,106.38 $513.28 $0.00 $696.06 $124,315.72
154 $124,315.72 $513.28 $0.00 $702.90 $125,531.90
155 $125,531.90 $513.28 $0.00 $709.78 $126,754.96
156 $126,754.96 $513.28 $0.00 $716.69 $127,984.93
157 $127,984.93 $513.28 $0.00 $723.65 $129,221.86
158 $129,221.86 $513.28 $0.00 $730.64 $130,465.78
159 $130,465.78 $513.28 $0.00 $737.67 $131,716.73
160 $131,716.73 $513.28 $0.00 $744.75 $132,974.76
161 $132,974.76 $513.28 $0.00 $751.86 $134,239.90
162 $134,239.90 $513.28 $0.00 $759.01 $135,512.19
163 $135,512.19 $513.28 $0.00 $766.21 $136,791.68
164 $136,791.68 $513.28 $0.00 $773.44 $138,078.40
165 $138,078.40 $513.28 $0.00 $780.72 $139,372.40
166 $139,372.40 $513.28 $0.00 $788.03 $140,673.71
167 $140,673.71 $513.28 $0.00 $795.39 $141,982.38
168 $141,982.38 $513.28 $0.00 $802.79 $143,298.45
169 $143,298.45 $513.28 $0.00 $810.23 $144,621.96
170 $144,621.96 $513.28 $0.00 $817.71 $145,952.95
171 $145,952.95 $513.28 $0.00 $825.24 $147,291.47
172 $147,291.47 $513.28 $0.00 $832.81 $148,637.56
173 $148,637.56 $513.28 $0.00 $840.42 $149,991.26
174 $149,991.26 $513.28 $0.00 $848.07 $151,352.61
175 $151,352.61 $513.28 $0.00 $855.77 $152,721.66
176 $152,721.66 $513.28 $0.00 $863.51 $154,098.45
177 $154,098.45 $513.28 $0.00 $871.30 $155,483.03
178 $155,483.03 $513.28 $0.00 $879.12 $156,875.43
179 $156,875.43 $513.28 $0.00 $887.00 $158,275.71
180 $158,275.71 $513.28 $0.00 $894.91 $159,683.90
181 $159,683.90 $513.28 $0.00 $902.88 $161,100.06
182 $161,100.06 $513.28 $0.00 $910.88 $162,524.22
183 $162,524.22 $513.28 $0.00 $918.94 $163,956.44
184 $163,956.44 $513.28 $0.00 $927.03 $165,396.75
185 $165,396.75 $513.28 $0.00 $935.18 $166,845.21
186 $166,845.21 $513.28 $0.00 $943.37 $168,301.86
187 $168,301.86 $513.28 $0.00 $951.60 $169,766.74
188 $169,766.74 $513.28 $0.00 $959.89 $171,239.91
189 $171,239.91 $513.28 $0.00 $968.22 $172,721.41
190 $172,721.41 $513.28 $0.00 $976.59 $174,211.28
191 $174,211.28 $513.28 $0.00 $985.02 $175,709.58
192 $175,709.58 $513.28 $0.00 $993.49 $177,216.35
193 $177,216.35 $513.28 $0.00 $1,002.01 $178,731.64
194 $178,731.64 $513.28 $0.00 $1,010.57 $180,255.49
195 $180,255.49 $513.28 $0.00 $1,019.19 $181,787.96
196 $181,787.96 $513.28 $0.00 $1,027.86 $183,329.10
197 $183,329.10 $513.28 $0.00 $1,036.57 $184,878.95
198 $184,878.95 $513.28 $0.00 $1,045.33 $186,437.56
199 $186,437.56 $513.28 $0.00 $1,054.15 $188,004.99
200 $188,004.99 $513.28 $0.00 $1,063.01 $189,581.28
201 $189,581.28 $513.28 $0.00 $1,071.92 $191,166.48
202 $191,166.48 $513.28 $0.00 $1,080.88 $192,760.64
203 $192,760.64 $513.28 $0.00 $1,089.90 $194,363.82
204 $194,363.82 $513.28 $0.00 $1,098.96 $195,976.06
205 $195,976.06 $513.28 $0.00 $1,108.08 $197,597.42
206 $197,597.42 $513.28 $0.00 $1,117.24 $199,227.94
207 $199,227.94 $513.28 $0.00 $1,126.46 $200,867.68
208 $200,867.68 $513.28 $0.00 $1,135.74 $202,516.70
209 $202,516.70 $513.28 $0.00 $1,145.06 $204,175.04
210 $204,175.04 $513.28 $0.00 $1,154.44 $205,842.76
211 $205,842.76 $513.28 $0.00 $1,163.86 $207,519.90
212 $207,519.90 $513.28 $0.00 $1,173.35 $209,206.53
213 $209,206.53 $513.28 $0.00 $1,182.88 $210,902.69
214 $210,902.69 $513.28 $0.00 $1,192.47 $212,608.44
215 $212,608.44 $513.28 $0.00 $1,202.12 $214,323.84
216 $214,323.84 $513.28 $0.00 $1,211.82 $216,048.94
217 $216,048.94 $513.28 $60,177.51 $1,221.57 $157,606.28
218 $157,606.28 $513.28 $0.00 $891.13 $159,010.69
219 $159,010.69 $513.28 $0.00 $899.07 $160,423.04
220 $160,423.04 $513.28 $0.00 $907.06 $161,843.38
221 $161,843.38 $513.28 $0.00 $915.09 $163,271.75
222 $163,271.75 $513.28 $0.00 $923.16 $164,708.19
223 $164,708.19 $513.28 $0.00 $931.28 $166,152.75
224 $166,152.75 $513.28 $0.00 $939.45 $167,605.48
225 $167,605.48 $513.28 $0.00 $947.67 $169,066.43
226 $169,066.43 $513.28 $0.00 $955.93 $170,535.64
227 $170,535.64 $513.28 $0.00 $964.23 $172,013.15
228 $172,013.15 $513.28 $0.00 $972.59 $173,499.02
229 $173,499.02 $513.28 $63,186.39 $980.99 $111,806.90
230 $111,806.90 $513.28 $0.00 $632.17 $112,952.35
231 $112,952.35 $513.28 $0.00 $638.65 $114,104.28
232 $114,104.28 $513.28 $0.00 $645.16 $115,262.72
233 $115,262.72 $513.28 $0.00 $651.71 $116,427.71
234 $116,427.71 $513.28 $0.00 $658.30 $117,599.29
235 $117,599.29 $513.28 $0.00 $664.92 $118,777.49
236 $118,777.49 $513.28 $0.00 $671.59 $119,962.36
237 $119,962.36 $513.28 $0.00 $678.28 $121,153.92
238 $121,153.92 $513.28 $0.00 $685.02 $122,352.22
239 $122,352.22 $513.28 $0.00 $691.80 $123,557.30
240 $123,557.30 $513.28 $0.00 $698.61 $124,769.19
241 $124,769.19 $513.28 $66,345.71 $705.46 $59,642.22
242 $59,642.22 $513.28 $0.00 $337.23 $60,492.73
243 $60,492.73 $513.28 $0.00 $342.03 $61,348.04
244 $61,348.04 $513.28 $0.00 $346.87 $62,208.19
245 $62,208.19 $513.28 $0.00 $351.73 $63,073.20
246 $63,073.20 $513.28 $0.00 $356.63 $63,943.11
247 $63,943.11 $513.28 $0.00 $361.54 $64,817.93
248 $64,817.93 $513.28 $0.00 $366.49 $65,697.70
249 $65,697.70 $513.28 $0.00 $371.46 $66,582.44
250 $66,582.44 $513.28 $0.00 $376.47 $67,472.19
251 $67,472.19 $513.28 $0.00 $381.50 $68,366.97
252 $68,366.97 $513.28 $0.00 $386.56 $69,266.81
253 $69,266.81 $0.00 $69,662.99 $391.64 ($4.54)