Savings Plan and Future Cost Estimation for Western State Colorado University

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2042$94,175
Monthly savings required$744

How much will it cost to send your child to Western State Colorado University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $376,698.35 for students enrolling in 2042 if tuition increases average 7% per year until then.   Assuming you have no current college savings, monthly deposits of $744.28 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$25,102.00
Years until enrollment18
Annual Tuition Increase7%
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 State Colorado University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $744.28 $0.00 $0.00 $744.28
2 $744.28 $744.28 $0.00 $4.21 $1,492.77
3 $1,492.77 $744.28 $0.00 $8.44 $2,245.49
4 $2,245.49 $744.28 $0.00 $12.70 $3,002.47
5 $3,002.47 $744.28 $0.00 $16.98 $3,763.73
6 $3,763.73 $744.28 $0.00 $21.28 $4,529.29
7 $4,529.29 $744.28 $0.00 $25.61 $5,299.18
8 $5,299.18 $744.28 $0.00 $29.96 $6,073.42
9 $6,073.42 $744.28 $0.00 $34.34 $6,852.04
10 $6,852.04 $744.28 $0.00 $38.74 $7,635.06
11 $7,635.06 $744.28 $0.00 $43.17 $8,422.51
12 $8,422.51 $744.28 $0.00 $47.62 $9,214.41
13 $9,214.41 $744.28 $0.00 $52.10 $10,010.79
14 $10,010.79 $744.28 $0.00 $56.60 $10,811.67
15 $10,811.67 $744.28 $0.00 $61.13 $11,617.08
16 $11,617.08 $744.28 $0.00 $65.68 $12,427.04
17 $12,427.04 $744.28 $0.00 $70.26 $13,241.58
18 $13,241.58 $744.28 $0.00 $74.87 $14,060.73
19 $14,060.73 $744.28 $0.00 $79.50 $14,884.51
20 $14,884.51 $744.28 $0.00 $84.16 $15,712.95
21 $15,712.95 $744.28 $0.00 $88.84 $16,546.07
22 $16,546.07 $744.28 $0.00 $93.55 $17,383.90
23 $17,383.90 $744.28 $0.00 $98.29 $18,226.47
24 $18,226.47 $744.28 $0.00 $103.06 $19,073.81
25 $19,073.81 $744.28 $0.00 $107.85 $19,925.94
26 $19,925.94 $744.28 $0.00 $112.66 $20,782.88
27 $20,782.88 $744.28 $0.00 $117.51 $21,644.67
28 $21,644.67 $744.28 $0.00 $122.38 $22,511.33
29 $22,511.33 $744.28 $0.00 $127.28 $23,382.89
30 $23,382.89 $744.28 $0.00 $132.21 $24,259.38
31 $24,259.38 $744.28 $0.00 $137.17 $25,140.83
32 $25,140.83 $744.28 $0.00 $142.15 $26,027.26
33 $26,027.26 $744.28 $0.00 $147.16 $26,918.70
34 $26,918.70 $744.28 $0.00 $152.20 $27,815.18
35 $27,815.18 $744.28 $0.00 $157.27 $28,716.73
36 $28,716.73 $744.28 $0.00 $162.37 $29,623.38
37 $29,623.38 $744.28 $0.00 $167.49 $30,535.15
38 $30,535.15 $744.28 $0.00 $172.65 $31,452.08
39 $31,452.08 $744.28 $0.00 $177.83 $32,374.19
40 $32,374.19 $744.28 $0.00 $183.05 $33,301.52
41 $33,301.52 $744.28 $0.00 $188.29 $34,234.09
42 $34,234.09 $744.28 $0.00 $193.56 $35,171.93
43 $35,171.93 $744.28 $0.00 $198.87 $36,115.08
44 $36,115.08 $744.28 $0.00 $204.20 $37,063.56
45 $37,063.56 $744.28 $0.00 $209.56 $38,017.40
46 $38,017.40 $744.28 $0.00 $214.96 $38,976.64
47 $38,976.64 $744.28 $0.00 $220.38 $39,941.30
48 $39,941.30 $744.28 $0.00 $225.83 $40,911.41
49 $40,911.41 $744.28 $0.00 $231.32 $41,887.01
50 $41,887.01 $744.28 $0.00 $236.84 $42,868.13
51 $42,868.13 $744.28 $0.00 $242.38 $43,854.79
52 $43,854.79 $744.28 $0.00 $247.96 $44,847.03
53 $44,847.03 $744.28 $0.00 $253.57 $45,844.88
54 $45,844.88 $744.28 $0.00 $259.21 $46,848.37
55 $46,848.37 $744.28 $0.00 $264.89 $47,857.54
56 $47,857.54 $744.28 $0.00 $270.59 $48,872.41
57 $48,872.41 $744.28 $0.00 $276.33 $49,893.02
58 $49,893.02 $744.28 $0.00 $282.10 $50,919.40
59 $50,919.40 $744.28 $0.00 $287.91 $51,951.59
60 $51,951.59 $744.28 $0.00 $293.74 $52,989.61
61 $52,989.61 $744.28 $0.00 $299.61 $54,033.50
62 $54,033.50 $744.28 $0.00 $305.51 $55,083.29
63 $55,083.29 $744.28 $0.00 $311.45 $56,139.02
64 $56,139.02 $744.28 $0.00 $317.42 $57,200.72
65 $57,200.72 $744.28 $0.00 $323.42 $58,268.42
66 $58,268.42 $744.28 $0.00 $329.46 $59,342.16
67 $59,342.16 $744.28 $0.00 $335.53 $60,421.97
68 $60,421.97 $744.28 $0.00 $341.63 $61,507.88
69 $61,507.88 $744.28 $0.00 $347.77 $62,599.93
70 $62,599.93 $744.28 $0.00 $353.95 $63,698.16
71 $63,698.16 $744.28 $0.00 $360.16 $64,802.60
72 $64,802.60 $744.28 $0.00 $366.40 $65,913.28
73 $65,913.28 $744.28 $0.00 $372.68 $67,030.24
74 $67,030.24 $744.28 $0.00 $379.00 $68,153.52
75 $68,153.52 $744.28 $0.00 $385.35 $69,283.15
76 $69,283.15 $744.28 $0.00 $391.74 $70,419.17
77 $70,419.17 $744.28 $0.00 $398.16 $71,561.61
78 $71,561.61 $744.28 $0.00 $404.62 $72,710.51
79 $72,710.51 $744.28 $0.00 $411.12 $73,865.91
80 $73,865.91 $744.28 $0.00 $417.65 $75,027.84
81 $75,027.84 $744.28 $0.00 $424.22 $76,196.34
82 $76,196.34 $744.28 $0.00 $430.83 $77,371.45
83 $77,371.45 $744.28 $0.00 $437.47 $78,553.20
84 $78,553.20 $744.28 $0.00 $444.15 $79,741.63
85 $79,741.63 $744.28 $0.00 $450.87 $80,936.78
86 $80,936.78 $744.28 $0.00 $457.63 $82,138.69
87 $82,138.69 $744.28 $0.00 $464.42 $83,347.39
88 $83,347.39 $744.28 $0.00 $471.26 $84,562.93
89 $84,562.93 $744.28 $0.00 $478.13 $85,785.34
90 $85,785.34 $744.28 $0.00 $485.04 $87,014.66
91 $87,014.66 $744.28 $0.00 $491.99 $88,250.93
92 $88,250.93 $744.28 $0.00 $498.98 $89,494.19
93 $89,494.19 $744.28 $0.00 $506.01 $90,744.48
94 $90,744.48 $744.28 $0.00 $513.08 $92,001.84
95 $92,001.84 $744.28 $0.00 $520.19 $93,266.31
96 $93,266.31 $744.28 $0.00 $527.34 $94,537.93
97 $94,537.93 $744.28 $0.00 $534.53 $95,816.74
98 $95,816.74 $744.28 $0.00 $541.76 $97,102.78
99 $97,102.78 $744.28 $0.00 $549.03 $98,396.09
100 $98,396.09 $744.28 $0.00 $556.35 $99,696.72
101 $99,696.72 $744.28 $0.00 $563.70 $101,004.70
102 $101,004.70 $744.28 $0.00 $571.10 $102,320.08
103 $102,320.08 $744.28 $0.00 $578.53 $103,642.89
104 $103,642.89 $744.28 $0.00 $586.01 $104,973.18
105 $104,973.18 $744.28 $0.00 $593.53 $106,310.99
106 $106,310.99 $744.28 $0.00 $601.10 $107,656.37
107 $107,656.37 $744.28 $0.00 $608.70 $109,009.35
108 $109,009.35 $744.28 $0.00 $616.35 $110,369.98
109 $110,369.98 $744.28 $0.00 $624.05 $111,738.31
110 $111,738.31 $744.28 $0.00 $631.78 $113,114.37
111 $113,114.37 $744.28 $0.00 $639.57 $114,498.22
112 $114,498.22 $744.28 $0.00 $647.39 $115,889.89
113 $115,889.89 $744.28 $0.00 $655.26 $117,289.43
114 $117,289.43 $744.28 $0.00 $663.17 $118,696.88
115 $118,696.88 $744.28 $0.00 $671.13 $120,112.29
116 $120,112.29 $744.28 $0.00 $679.13 $121,535.70
117 $121,535.70 $744.28 $0.00 $687.18 $122,967.16
118 $122,967.16 $744.28 $0.00 $695.27 $124,406.71
119 $124,406.71 $744.28 $0.00 $703.41 $125,854.40
120 $125,854.40 $744.28 $0.00 $711.60 $127,310.28
121 $127,310.28 $744.28 $0.00 $719.83 $128,774.39
122 $128,774.39 $744.28 $0.00 $728.11 $130,246.78
123 $130,246.78 $744.28 $0.00 $736.43 $131,727.49
124 $131,727.49 $744.28 $0.00 $744.81 $133,216.58
125 $133,216.58 $744.28 $0.00 $753.23 $134,714.09
126 $134,714.09 $744.28 $0.00 $761.69 $136,220.06
127 $136,220.06 $744.28 $0.00 $770.21 $137,734.55
128 $137,734.55 $744.28 $0.00 $778.77 $139,257.60
129 $139,257.60 $744.28 $0.00 $787.38 $140,789.26
130 $140,789.26 $744.28 $0.00 $796.04 $142,329.58
131 $142,329.58 $744.28 $0.00 $804.75 $143,878.61
132 $143,878.61 $744.28 $0.00 $813.51 $145,436.40
133 $145,436.40 $744.28 $0.00 $822.32 $147,003.00
134 $147,003.00 $744.28 $0.00 $831.18 $148,578.46
135 $148,578.46 $744.28 $0.00 $840.08 $150,162.82
136 $150,162.82 $744.28 $0.00 $849.04 $151,756.14
137 $151,756.14 $744.28 $0.00 $858.05 $153,358.47
138 $153,358.47 $744.28 $0.00 $867.11 $154,969.86
139 $154,969.86 $744.28 $0.00 $876.22 $156,590.36
140 $156,590.36 $744.28 $0.00 $885.38 $158,220.02
141 $158,220.02 $744.28 $0.00 $894.60 $159,858.90
142 $159,858.90 $744.28 $0.00 $903.87 $161,507.05
143 $161,507.05 $744.28 $0.00 $913.18 $163,164.51
144 $163,164.51 $744.28 $0.00 $922.56 $164,831.35
145 $164,831.35 $744.28 $0.00 $931.98 $166,507.61
146 $166,507.61 $744.28 $0.00 $941.46 $168,193.35
147 $168,193.35 $744.28 $0.00 $950.99 $169,888.62
148 $169,888.62 $744.28 $0.00 $960.57 $171,593.47
149 $171,593.47 $744.28 $0.00 $970.21 $173,307.96
150 $173,307.96 $744.28 $0.00 $979.91 $175,032.15
151 $175,032.15 $744.28 $0.00 $989.66 $176,766.09
152 $176,766.09 $744.28 $0.00 $999.46 $178,509.83
153 $178,509.83 $744.28 $0.00 $1,009.32 $180,263.43
154 $180,263.43 $744.28 $0.00 $1,019.24 $182,026.95
155 $182,026.95 $744.28 $0.00 $1,029.21 $183,800.44
156 $183,800.44 $744.28 $0.00 $1,039.23 $185,583.95
157 $185,583.95 $744.28 $0.00 $1,049.32 $187,377.55
158 $187,377.55 $744.28 $0.00 $1,059.46 $189,181.29
159 $189,181.29 $744.28 $0.00 $1,069.66 $190,995.23
160 $190,995.23 $744.28 $0.00 $1,079.91 $192,819.42
161 $192,819.42 $744.28 $0.00 $1,090.23 $194,653.93
162 $194,653.93 $744.28 $0.00 $1,100.60 $196,498.81
163 $196,498.81 $744.28 $0.00 $1,111.03 $198,354.12
164 $198,354.12 $744.28 $0.00 $1,121.52 $200,219.92
165 $200,219.92 $744.28 $0.00 $1,132.07 $202,096.27
166 $202,096.27 $744.28 $0.00 $1,142.68 $203,983.23
167 $203,983.23 $744.28 $0.00 $1,153.35 $205,880.86
168 $205,880.86 $744.28 $0.00 $1,164.08 $207,789.22
169 $207,789.22 $744.28 $0.00 $1,174.87 $209,708.37
170 $209,708.37 $744.28 $0.00 $1,185.72 $211,638.37
171 $211,638.37 $744.28 $0.00 $1,196.63 $213,579.28
172 $213,579.28 $744.28 $0.00 $1,207.61 $215,531.17
173 $215,531.17 $744.28 $0.00 $1,218.64 $217,494.09
174 $217,494.09 $744.28 $0.00 $1,229.74 $219,468.11
175 $219,468.11 $744.28 $0.00 $1,240.90 $221,453.29
176 $221,453.29 $744.28 $0.00 $1,252.13 $223,449.70
177 $223,449.70 $744.28 $0.00 $1,263.42 $225,457.40
178 $225,457.40 $744.28 $0.00 $1,274.77 $227,476.45
179 $227,476.45 $744.28 $0.00 $1,286.18 $229,506.91
180 $229,506.91 $744.28 $0.00 $1,297.67 $231,548.86
181 $231,548.86 $744.28 $0.00 $1,309.21 $233,602.35
182 $233,602.35 $744.28 $0.00 $1,320.82 $235,667.45
183 $235,667.45 $744.28 $0.00 $1,332.50 $237,744.23
184 $237,744.23 $744.28 $0.00 $1,344.24 $239,832.75
185 $239,832.75 $744.28 $0.00 $1,356.05 $241,933.08
186 $241,933.08 $744.28 $0.00 $1,367.92 $244,045.28
187 $244,045.28 $744.28 $0.00 $1,379.87 $246,169.43
188 $246,169.43 $744.28 $0.00 $1,391.88 $248,305.59
189 $248,305.59 $744.28 $0.00 $1,403.96 $250,453.83
190 $250,453.83 $744.28 $0.00 $1,416.10 $252,614.21
191 $252,614.21 $744.28 $0.00 $1,428.32 $254,786.81
192 $254,786.81 $744.28 $0.00 $1,440.60 $256,971.69
193 $256,971.69 $744.28 $0.00 $1,452.96 $259,168.93
194 $259,168.93 $744.28 $0.00 $1,465.38 $261,378.59
195 $261,378.59 $744.28 $0.00 $1,477.87 $263,600.74
196 $263,600.74 $744.28 $0.00 $1,490.44 $265,835.46
197 $265,835.46 $744.28 $0.00 $1,503.07 $268,082.81
198 $268,082.81 $744.28 $0.00 $1,515.78 $270,342.87
199 $270,342.87 $744.28 $0.00 $1,528.56 $272,615.71
200 $272,615.71 $744.28 $0.00 $1,541.41 $274,901.40
201 $274,901.40 $744.28 $0.00 $1,554.33 $277,200.01
202 $277,200.01 $744.28 $0.00 $1,567.33 $279,511.62
203 $279,511.62 $744.28 $0.00 $1,580.40 $281,836.30
204 $281,836.30 $744.28 $0.00 $1,593.54 $284,174.12
205 $284,174.12 $744.28 $0.00 $1,606.76 $286,525.16
206 $286,525.16 $744.28 $0.00 $1,620.05 $288,889.49
207 $288,889.49 $744.28 $0.00 $1,633.42 $291,267.19
208 $291,267.19 $744.28 $0.00 $1,646.87 $293,658.34
209 $293,658.34 $744.28 $0.00 $1,660.39 $296,063.01
210 $296,063.01 $744.28 $0.00 $1,673.98 $298,481.27
211 $298,481.27 $744.28 $0.00 $1,687.66 $300,913.21
212 $300,913.21 $744.28 $0.00 $1,701.41 $303,358.90
213 $303,358.90 $744.28 $0.00 $1,715.24 $305,818.42
214 $305,818.42 $744.28 $0.00 $1,729.14 $308,291.84
215 $308,291.84 $744.28 $0.00 $1,743.13 $310,779.25
216 $310,779.25 $744.28 $0.00 $1,757.19 $313,280.72
217 $313,280.72 $744.28 $84,843.06 $1,771.33 $230,953.27
218 $230,953.27 $744.28 $0.00 $1,305.84 $233,003.39
219 $233,003.39 $744.28 $0.00 $1,317.44 $235,065.11
220 $235,065.11 $744.28 $0.00 $1,329.09 $237,138.48
221 $237,138.48 $744.28 $0.00 $1,340.82 $239,223.58
222 $239,223.58 $744.28 $0.00 $1,352.60 $241,320.46
223 $241,320.46 $744.28 $0.00 $1,364.46 $243,429.20
224 $243,429.20 $744.28 $0.00 $1,376.38 $245,549.86
225 $245,549.86 $744.28 $0.00 $1,388.37 $247,682.51
226 $247,682.51 $744.28 $0.00 $1,400.43 $249,827.22
227 $249,827.22 $744.28 $0.00 $1,412.56 $251,984.06
228 $251,984.06 $744.28 $0.00 $1,424.75 $254,153.09
229 $254,153.09 $744.28 $90,782.07 $1,437.02 $165,552.32
230 $165,552.32 $744.28 $0.00 $936.06 $167,232.66
231 $167,232.66 $744.28 $0.00 $945.56 $168,922.50
232 $168,922.50 $744.28 $0.00 $955.11 $170,621.89
233 $170,621.89 $744.28 $0.00 $964.72 $172,330.89
234 $172,330.89 $744.28 $0.00 $974.38 $174,049.55
235 $174,049.55 $744.28 $0.00 $984.10 $175,777.93
236 $175,777.93 $744.28 $0.00 $993.87 $177,516.08
237 $177,516.08 $744.28 $0.00 $1,003.70 $179,264.06
238 $179,264.06 $744.28 $0.00 $1,013.59 $181,021.93
239 $181,021.93 $744.28 $0.00 $1,023.52 $182,789.73
240 $182,789.73 $744.28 $0.00 $1,033.52 $184,567.53
241 $184,567.53 $744.28 $97,136.82 $1,043.57 $89,218.56
242 $89,218.56 $744.28 $0.00 $504.45 $90,467.29
243 $90,467.29 $744.28 $0.00 $511.52 $91,723.09
244 $91,723.09 $744.28 $0.00 $518.62 $92,985.99
245 $92,985.99 $744.28 $0.00 $525.76 $94,256.03
246 $94,256.03 $744.28 $0.00 $532.94 $95,533.25
247 $95,533.25 $744.28 $0.00 $540.16 $96,817.69
248 $96,817.69 $744.28 $0.00 $547.42 $98,109.39
249 $98,109.39 $744.28 $0.00 $554.72 $99,408.39
250 $99,408.39 $744.28 $0.00 $562.07 $100,714.74
251 $100,714.74 $744.28 $0.00 $569.46 $102,028.48
252 $102,028.48 $744.28 $0.00 $576.88 $103,349.64
253 $103,349.64 $0.00 $103,936.40 $584.35 -$2.41