Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2037$149,078
Monthly savings required$1,180

How much will it cost to send your child to Pacific University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $596,313.24 for students enrolling in 2037 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $1,180.08 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$57,488.00
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 Pacific University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $1,180.08 $0.00 $0.00 $1,180.08
2 $1,180.08 $1,180.08 $0.00 $6.67 $2,366.83
3 $2,366.83 $1,180.08 $0.00 $13.38 $3,560.29
4 $3,560.29 $1,180.08 $0.00 $20.13 $4,760.50
5 $4,760.50 $1,180.08 $0.00 $26.92 $5,967.50
6 $5,967.50 $1,180.08 $0.00 $33.74 $7,181.32
7 $7,181.32 $1,180.08 $0.00 $40.60 $8,402.00
8 $8,402.00 $1,180.08 $0.00 $47.51 $9,629.59
9 $9,629.59 $1,180.08 $0.00 $54.45 $10,864.12
10 $10,864.12 $1,180.08 $0.00 $61.43 $12,105.63
11 $12,105.63 $1,180.08 $0.00 $68.45 $13,354.16
12 $13,354.16 $1,180.08 $0.00 $75.51 $14,609.75
13 $14,609.75 $1,180.08 $0.00 $82.61 $15,872.44
14 $15,872.44 $1,180.08 $0.00 $89.75 $17,142.27
15 $17,142.27 $1,180.08 $0.00 $96.92 $18,419.27
16 $18,419.27 $1,180.08 $0.00 $104.15 $19,703.50
17 $19,703.50 $1,180.08 $0.00 $111.41 $20,994.99
18 $20,994.99 $1,180.08 $0.00 $118.71 $22,293.78
19 $22,293.78 $1,180.08 $0.00 $126.05 $23,599.91
20 $23,599.91 $1,180.08 $0.00 $133.44 $24,913.43
21 $24,913.43 $1,180.08 $0.00 $140.86 $26,234.37
22 $26,234.37 $1,180.08 $0.00 $148.33 $27,562.78
23 $27,562.78 $1,180.08 $0.00 $155.84 $28,898.70
24 $28,898.70 $1,180.08 $0.00 $163.40 $30,242.18
25 $30,242.18 $1,180.08 $0.00 $170.99 $31,593.25
26 $31,593.25 $1,180.08 $0.00 $178.63 $32,951.96
27 $32,951.96 $1,180.08 $0.00 $186.32 $34,318.36
28 $34,318.36 $1,180.08 $0.00 $194.04 $35,692.48
29 $35,692.48 $1,180.08 $0.00 $201.81 $37,074.37
30 $37,074.37 $1,180.08 $0.00 $209.62 $38,464.07
31 $38,464.07 $1,180.08 $0.00 $217.48 $39,861.63
32 $39,861.63 $1,180.08 $0.00 $225.38 $41,267.09
33 $41,267.09 $1,180.08 $0.00 $233.33 $42,680.50
34 $42,680.50 $1,180.08 $0.00 $241.32 $44,101.90
35 $44,101.90 $1,180.08 $0.00 $249.36 $45,531.34
36 $45,531.34 $1,180.08 $0.00 $257.44 $46,968.86
37 $46,968.86 $1,180.08 $0.00 $265.57 $48,414.51
38 $48,414.51 $1,180.08 $0.00 $273.74 $49,868.33
39 $49,868.33 $1,180.08 $0.00 $281.96 $51,330.37
40 $51,330.37 $1,180.08 $0.00 $290.23 $52,800.68
41 $52,800.68 $1,180.08 $0.00 $298.54 $54,279.30
42 $54,279.30 $1,180.08 $0.00 $306.90 $55,766.28
43 $55,766.28 $1,180.08 $0.00 $315.31 $57,261.67
44 $57,261.67 $1,180.08 $0.00 $323.77 $58,765.52
45 $58,765.52 $1,180.08 $0.00 $332.27 $60,277.87
46 $60,277.87 $1,180.08 $0.00 $340.82 $61,798.77
47 $61,798.77 $1,180.08 $0.00 $349.42 $63,328.27
48 $63,328.27 $1,180.08 $0.00 $358.07 $64,866.42
49 $64,866.42 $1,180.08 $0.00 $366.76 $66,413.26
50 $66,413.26 $1,180.08 $0.00 $375.51 $67,968.85
51 $67,968.85 $1,180.08 $0.00 $384.31 $69,533.24
52 $69,533.24 $1,180.08 $0.00 $393.15 $71,106.47
53 $71,106.47 $1,180.08 $0.00 $402.05 $72,688.60
54 $72,688.60 $1,180.08 $0.00 $410.99 $74,279.67
55 $74,279.67 $1,180.08 $0.00 $419.99 $75,879.74
56 $75,879.74 $1,180.08 $0.00 $429.04 $77,488.86
57 $77,488.86 $1,180.08 $0.00 $438.13 $79,107.07
58 $79,107.07 $1,180.08 $0.00 $447.28 $80,734.43
59 $80,734.43 $1,180.08 $0.00 $456.48 $82,370.99
60 $82,370.99 $1,180.08 $0.00 $465.74 $84,016.81
61 $84,016.81 $1,180.08 $0.00 $475.04 $85,671.93
62 $85,671.93 $1,180.08 $0.00 $484.40 $87,336.41
63 $87,336.41 $1,180.08 $0.00 $493.81 $89,010.30
64 $89,010.30 $1,180.08 $0.00 $503.28 $90,693.66
65 $90,693.66 $1,180.08 $0.00 $512.80 $92,386.54
66 $92,386.54 $1,180.08 $0.00 $522.37 $94,088.99
67 $94,088.99 $1,180.08 $0.00 $531.99 $95,801.06
68 $95,801.06 $1,180.08 $0.00 $541.67 $97,522.81
69 $97,522.81 $1,180.08 $0.00 $551.41 $99,254.30
70 $99,254.30 $1,180.08 $0.00 $561.20 $100,995.58
71 $100,995.58 $1,180.08 $0.00 $571.04 $102,746.70
72 $102,746.70 $1,180.08 $0.00 $580.94 $104,507.72
73 $104,507.72 $1,180.08 $0.00 $590.90 $106,278.70
74 $106,278.70 $1,180.08 $0.00 $600.92 $108,059.70
75 $108,059.70 $1,180.08 $0.00 $610.99 $109,850.77
76 $109,850.77 $1,180.08 $0.00 $621.11 $111,651.96
77 $111,651.96 $1,180.08 $0.00 $631.30 $113,463.34
78 $113,463.34 $1,180.08 $0.00 $641.54 $115,284.96
79 $115,284.96 $1,180.08 $0.00 $651.84 $117,116.88
80 $117,116.88 $1,180.08 $0.00 $662.20 $118,959.16
81 $118,959.16 $1,180.08 $0.00 $672.61 $120,811.85
82 $120,811.85 $1,180.08 $0.00 $683.09 $122,675.02
83 $122,675.02 $1,180.08 $0.00 $693.62 $124,548.72
84 $124,548.72 $1,180.08 $0.00 $704.22 $126,433.02
85 $126,433.02 $1,180.08 $0.00 $714.87 $128,327.97
86 $128,327.97 $1,180.08 $0.00 $725.58 $130,233.63
87 $130,233.63 $1,180.08 $0.00 $736.36 $132,150.07
88 $132,150.07 $1,180.08 $0.00 $747.20 $134,077.35
89 $134,077.35 $1,180.08 $0.00 $758.09 $136,015.52
90 $136,015.52 $1,180.08 $0.00 $769.05 $137,964.65
91 $137,964.65 $1,180.08 $0.00 $780.07 $139,924.80
92 $139,924.80 $1,180.08 $0.00 $791.16 $141,896.04
93 $141,896.04 $1,180.08 $0.00 $802.30 $143,878.42
94 $143,878.42 $1,180.08 $0.00 $813.51 $145,872.01
95 $145,872.01 $1,180.08 $0.00 $824.78 $147,876.87
96 $147,876.87 $1,180.08 $0.00 $836.12 $149,893.07
97 $149,893.07 $1,180.08 $0.00 $847.52 $151,920.67
98 $151,920.67 $1,180.08 $0.00 $858.98 $153,959.73
99 $153,959.73 $1,180.08 $0.00 $870.51 $156,010.32
100 $156,010.32 $1,180.08 $0.00 $882.11 $158,072.51
101 $158,072.51 $1,180.08 $0.00 $893.76 $160,146.35
102 $160,146.35 $1,180.08 $0.00 $905.49 $162,231.92
103 $162,231.92 $1,180.08 $0.00 $917.28 $164,329.28
104 $164,329.28 $1,180.08 $0.00 $929.14 $166,438.50
105 $166,438.50 $1,180.08 $0.00 $941.07 $168,559.65
106 $168,559.65 $1,180.08 $0.00 $953.06 $170,692.79
107 $170,692.79 $1,180.08 $0.00 $965.12 $172,837.99
108 $172,837.99 $1,180.08 $0.00 $977.25 $174,995.32
109 $174,995.32 $1,180.08 $0.00 $989.45 $177,164.85
110 $177,164.85 $1,180.08 $0.00 $1,001.72 $179,346.65
111 $179,346.65 $1,180.08 $0.00 $1,014.05 $181,540.78
112 $181,540.78 $1,180.08 $0.00 $1,026.46 $183,747.32
113 $183,747.32 $1,180.08 $0.00 $1,038.93 $185,966.33
114 $185,966.33 $1,180.08 $0.00 $1,051.48 $188,197.89
115 $188,197.89 $1,180.08 $0.00 $1,064.10 $190,442.07
116 $190,442.07 $1,180.08 $0.00 $1,076.79 $192,698.94
117 $192,698.94 $1,180.08 $0.00 $1,089.55 $194,968.57
118 $194,968.57 $1,180.08 $0.00 $1,102.38 $197,251.03
119 $197,251.03 $1,180.08 $0.00 $1,115.29 $199,546.40
120 $199,546.40 $1,180.08 $0.00 $1,128.26 $201,854.74
121 $201,854.74 $1,180.08 $0.00 $1,141.32 $204,176.14
122 $204,176.14 $1,180.08 $0.00 $1,154.44 $206,510.66
123 $206,510.66 $1,180.08 $0.00 $1,167.64 $208,858.38
124 $208,858.38 $1,180.08 $0.00 $1,180.92 $211,219.38
125 $211,219.38 $1,180.08 $0.00 $1,194.27 $213,593.73
126 $213,593.73 $1,180.08 $0.00 $1,207.69 $215,981.50
127 $215,981.50 $1,180.08 $0.00 $1,221.19 $218,382.77
128 $218,382.77 $1,180.08 $0.00 $1,234.77 $220,797.62
129 $220,797.62 $1,180.08 $0.00 $1,248.42 $223,226.12
130 $223,226.12 $1,180.08 $0.00 $1,262.15 $225,668.35
131 $225,668.35 $1,180.08 $0.00 $1,275.96 $228,124.39
132 $228,124.39 $1,180.08 $0.00 $1,289.85 $230,594.32
133 $230,594.32 $1,180.08 $0.00 $1,303.81 $233,078.21
134 $233,078.21 $1,180.08 $0.00 $1,317.86 $235,576.15
135 $235,576.15 $1,180.08 $0.00 $1,331.98 $238,088.21
136 $238,088.21 $1,180.08 $0.00 $1,346.19 $240,614.48
137 $240,614.48 $1,180.08 $0.00 $1,360.47 $243,155.03
138 $243,155.03 $1,180.08 $0.00 $1,374.83 $245,709.94
139 $245,709.94 $1,180.08 $0.00 $1,389.28 $248,279.30
140 $248,279.30 $1,180.08 $0.00 $1,403.81 $250,863.19
141 $250,863.19 $1,180.08 $0.00 $1,418.42 $253,461.69
142 $253,461.69 $1,180.08 $0.00 $1,433.11 $256,074.88
143 $256,074.88 $1,180.08 $0.00 $1,447.88 $258,702.84
144 $258,702.84 $1,180.08 $0.00 $1,462.74 $261,345.66
145 $261,345.66 $1,180.08 $0.00 $1,477.69 $264,003.43
146 $264,003.43 $1,180.08 $0.00 $1,492.71 $266,676.22
147 $266,676.22 $1,180.08 $0.00 $1,507.83 $269,364.13
148 $269,364.13 $1,180.08 $0.00 $1,523.02 $272,067.23
149 $272,067.23 $1,180.08 $0.00 $1,538.31 $274,785.62
150 $274,785.62 $1,180.08 $0.00 $1,553.68 $277,519.38
151 $277,519.38 $1,180.08 $0.00 $1,569.13 $280,268.59
152 $280,268.59 $1,180.08 $0.00 $1,584.68 $283,033.35
153 $283,033.35 $1,180.08 $0.00 $1,600.31 $285,813.74
154 $285,813.74 $1,180.08 $0.00 $1,616.03 $288,609.85
155 $288,609.85 $1,180.08 $0.00 $1,631.84 $291,421.77
156 $291,421.77 $1,180.08 $0.00 $1,647.74 $294,249.59
157 $294,249.59 $1,180.08 $0.00 $1,663.73 $297,093.40
158 $297,093.40 $1,180.08 $0.00 $1,679.81 $299,953.29
159 $299,953.29 $1,180.08 $0.00 $1,695.98 $302,829.35
160 $302,829.35 $1,180.08 $0.00 $1,712.24 $305,721.67
161 $305,721.67 $1,180.08 $0.00 $1,728.59 $308,630.34
162 $308,630.34 $1,180.08 $0.00 $1,745.04 $311,555.46
163 $311,555.46 $1,180.08 $0.00 $1,761.58 $314,497.12
164 $314,497.12 $1,180.08 $0.00 $1,778.21 $317,455.41
165 $317,455.41 $1,180.08 $0.00 $1,794.94 $320,430.43
166 $320,430.43 $1,180.08 $0.00 $1,811.76 $323,422.27
167 $323,422.27 $1,180.08 $0.00 $1,828.68 $326,431.03
168 $326,431.03 $1,180.08 $0.00 $1,845.69 $329,456.80
169 $329,456.80 $1,180.08 $0.00 $1,862.80 $332,499.68
170 $332,499.68 $1,180.08 $0.00 $1,880.00 $335,559.76
171 $335,559.76 $1,180.08 $0.00 $1,897.30 $338,637.14
172 $338,637.14 $1,180.08 $0.00 $1,914.70 $341,731.92
173 $341,731.92 $1,180.08 $0.00 $1,932.20 $344,844.20
174 $344,844.20 $1,180.08 $0.00 $1,949.80 $347,974.08
175 $347,974.08 $1,180.08 $0.00 $1,967.50 $351,121.66
176 $351,121.66 $1,180.08 $0.00 $1,985.29 $354,287.03
177 $354,287.03 $1,180.08 $0.00 $2,003.19 $357,470.30
178 $357,470.30 $1,180.08 $0.00 $2,021.19 $360,671.57
179 $360,671.57 $1,180.08 $0.00 $2,039.29 $363,890.94
180 $363,890.94 $1,180.08 $0.00 $2,057.49 $367,128.51
181 $367,128.51 $1,180.08 $0.00 $2,075.80 $370,384.39
182 $370,384.39 $1,180.08 $0.00 $2,094.21 $373,658.68
183 $373,658.68 $1,180.08 $0.00 $2,112.72 $376,951.48
184 $376,951.48 $1,180.08 $0.00 $2,131.34 $380,262.90
185 $380,262.90 $1,180.08 $0.00 $2,150.06 $383,593.04
186 $383,593.04 $1,180.08 $0.00 $2,168.89 $386,942.01
187 $386,942.01 $1,180.08 $0.00 $2,187.83 $390,309.92
188 $390,309.92 $1,180.08 $0.00 $2,206.87 $393,696.87
189 $393,696.87 $1,180.08 $0.00 $2,226.02 $397,102.97
190 $397,102.97 $1,180.08 $0.00 $2,245.28 $400,528.33
191 $400,528.33 $1,180.08 $0.00 $2,264.65 $403,973.06
192 $403,973.06 $1,180.08 $0.00 $2,284.12 $407,437.26
193 $407,437.26 $1,180.08 $0.00 $2,303.71 $410,921.05
194 $410,921.05 $1,180.08 $0.00 $2,323.41 $414,424.54
195 $414,424.54 $1,180.08 $0.00 $2,343.22 $417,947.84
196 $417,947.84 $1,180.08 $0.00 $2,363.14 $421,491.06
197 $421,491.06 $1,180.08 $0.00 $2,383.17 $425,054.31
198 $425,054.31 $1,180.08 $0.00 $2,403.32 $428,637.71
199 $428,637.71 $1,180.08 $0.00 $2,423.58 $432,241.37
200 $432,241.37 $1,180.08 $0.00 $2,443.96 $435,865.41
201 $435,865.41 $1,180.08 $0.00 $2,464.45 $439,509.94
202 $439,509.94 $1,180.08 $0.00 $2,485.05 $443,175.07
203 $443,175.07 $1,180.08 $0.00 $2,505.78 $446,860.93
204 $446,860.93 $1,180.08 $0.00 $2,526.62 $450,567.63
205 $450,567.63 $1,180.08 $0.00 $2,547.57 $454,295.28
206 $454,295.28 $1,180.08 $0.00 $2,568.65 $458,044.01
207 $458,044.01 $1,180.08 $0.00 $2,589.85 $461,813.94
208 $461,813.94 $1,180.08 $0.00 $2,611.16 $465,605.18
209 $465,605.18 $1,180.08 $0.00 $2,632.60 $469,417.86
210 $469,417.86 $1,180.08 $0.00 $2,654.16 $473,252.10
211 $473,252.10 $1,180.08 $0.00 $2,675.84 $477,108.02
212 $477,108.02 $1,180.08 $0.00 $2,697.64 $480,985.74
213 $480,985.74 $1,180.08 $0.00 $2,719.56 $484,885.38
214 $484,885.38 $1,180.08 $0.00 $2,741.61 $488,807.07
215 $488,807.07 $1,180.08 $0.00 $2,763.79 $492,750.94
216 $492,750.94 $1,180.08 $0.00 $2,786.09 $496,717.11
217 $496,717.11 $1,180.08 $138,351.73 $2,808.51 $362,353.97
218 $362,353.97 $1,180.08 $0.00 $2,048.80 $365,582.85
219 $365,582.85 $1,180.08 $0.00 $2,067.06 $368,829.99
220 $368,829.99 $1,180.08 $0.00 $2,085.42 $372,095.49
221 $372,095.49 $1,180.08 $0.00 $2,103.88 $375,379.45
222 $375,379.45 $1,180.08 $0.00 $2,122.45 $378,681.98
223 $378,681.98 $1,180.08 $0.00 $2,141.12 $382,003.18
224 $382,003.18 $1,180.08 $0.00 $2,159.90 $385,343.16
225 $385,343.16 $1,180.08 $0.00 $2,178.79 $388,702.03
226 $388,702.03 $1,180.08 $0.00 $2,197.78 $392,079.89
227 $392,079.89 $1,180.08 $0.00 $2,216.88 $395,476.85
228 $395,476.85 $1,180.08 $0.00 $2,236.08 $398,893.01
229 $398,893.01 $1,180.08 $145,269.31 $2,255.40 $257,059.18
230 $257,059.18 $1,180.08 $0.00 $1,453.45 $259,692.71
231 $259,692.71 $1,180.08 $0.00 $1,468.34 $262,341.13
232 $262,341.13 $1,180.08 $0.00 $1,483.31 $265,004.52
233 $265,004.52 $1,180.08 $0.00 $1,498.37 $267,682.97
234 $267,682.97 $1,180.08 $0.00 $1,513.52 $270,376.57
235 $270,376.57 $1,180.08 $0.00 $1,528.75 $273,085.40
236 $273,085.40 $1,180.08 $0.00 $1,544.06 $275,809.54
237 $275,809.54 $1,180.08 $0.00 $1,559.47 $278,549.09
238 $278,549.09 $1,180.08 $0.00 $1,574.96 $281,304.13
239 $281,304.13 $1,180.08 $0.00 $1,590.53 $284,074.74
240 $284,074.74 $1,180.08 $0.00 $1,606.20 $286,861.02
241 $286,861.02 $1,180.08 $152,532.78 $1,621.95 $137,130.27
242 $137,130.27 $1,180.08 $0.00 $775.35 $139,085.70
243 $139,085.70 $1,180.08 $0.00 $786.41 $141,052.19
244 $141,052.19 $1,180.08 $0.00 $797.53 $143,029.80
245 $143,029.80 $1,180.08 $0.00 $808.71 $145,018.59
246 $145,018.59 $1,180.08 $0.00 $819.96 $147,018.63
247 $147,018.63 $1,180.08 $0.00 $831.26 $149,029.97
248 $149,029.97 $1,180.08 $0.00 $842.64 $151,052.69
249 $151,052.69 $1,180.08 $0.00 $854.07 $153,086.84
250 $153,086.84 $1,180.08 $0.00 $865.58 $155,132.50
251 $155,132.50 $1,180.08 $0.00 $877.14 $157,189.72
252 $157,189.72 $1,180.08 $0.00 $888.77 $159,258.57
253 $159,258.57 $0.00 $160,159.42 $900.47 ($0.38)