Savings Plan and Future Cost Estimation for University of Puget Sound

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2042$283,514
Monthly savings required$2,241

How much will it cost to send your child to University of Puget Sound in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $1,134,056.82 for students enrolling in 2042 if tuition increases average 7% per year until then.   Assuming you have no current college savings, monthly deposits of $2,240.69 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$75,570.00
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 University of Puget Sound in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $2,240.69 $0.00 $0.00 $2,240.69
2 $2,240.69 $2,240.69 $0.00 $12.67 $4,494.05
3 $4,494.05 $2,240.69 $0.00 $25.41 $6,760.15
4 $6,760.15 $2,240.69 $0.00 $38.22 $9,039.06
5 $9,039.06 $2,240.69 $0.00 $51.11 $11,330.86
6 $11,330.86 $2,240.69 $0.00 $64.07 $13,635.62
7 $13,635.62 $2,240.69 $0.00 $77.10 $15,953.41
8 $15,953.41 $2,240.69 $0.00 $90.20 $18,284.30
9 $18,284.30 $2,240.69 $0.00 $103.38 $20,628.37
10 $20,628.37 $2,240.69 $0.00 $116.64 $22,985.70
11 $22,985.70 $2,240.69 $0.00 $129.96 $25,356.35
12 $25,356.35 $2,240.69 $0.00 $143.37 $27,740.41
13 $27,740.41 $2,240.69 $0.00 $156.85 $30,137.95
14 $30,137.95 $2,240.69 $0.00 $170.40 $32,549.04
15 $32,549.04 $2,240.69 $0.00 $184.04 $34,973.77
16 $34,973.77 $2,240.69 $0.00 $197.75 $37,412.21
17 $37,412.21 $2,240.69 $0.00 $211.53 $39,864.43
18 $39,864.43 $2,240.69 $0.00 $225.40 $42,330.52
19 $42,330.52 $2,240.69 $0.00 $239.34 $44,810.55
20 $44,810.55 $2,240.69 $0.00 $253.37 $47,304.61
21 $47,304.61 $2,240.69 $0.00 $267.47 $49,812.77
22 $49,812.77 $2,240.69 $0.00 $281.65 $52,335.11
23 $52,335.11 $2,240.69 $0.00 $295.91 $54,871.71
24 $54,871.71 $2,240.69 $0.00 $310.25 $57,422.65
25 $57,422.65 $2,240.69 $0.00 $324.68 $59,988.02
26 $59,988.02 $2,240.69 $0.00 $339.18 $62,567.89
27 $62,567.89 $2,240.69 $0.00 $353.77 $65,162.35
28 $65,162.35 $2,240.69 $0.00 $368.44 $67,771.48
29 $67,771.48 $2,240.69 $0.00 $383.19 $70,395.36
30 $70,395.36 $2,240.69 $0.00 $398.03 $73,034.08
31 $73,034.08 $2,240.69 $0.00 $412.95 $75,687.72
32 $75,687.72 $2,240.69 $0.00 $427.95 $78,356.36
33 $78,356.36 $2,240.69 $0.00 $443.04 $81,040.09
34 $81,040.09 $2,240.69 $0.00 $458.21 $83,738.99
35 $83,738.99 $2,240.69 $0.00 $473.47 $86,453.15
36 $86,453.15 $2,240.69 $0.00 $488.82 $89,182.66
37 $89,182.66 $2,240.69 $0.00 $504.25 $91,927.60
38 $91,927.60 $2,240.69 $0.00 $519.77 $94,688.06
39 $94,688.06 $2,240.69 $0.00 $535.38 $97,464.13
40 $97,464.13 $2,240.69 $0.00 $551.08 $100,255.90
41 $100,255.90 $2,240.69 $0.00 $566.86 $103,063.45
42 $103,063.45 $2,240.69 $0.00 $582.74 $105,886.88
43 $105,886.88 $2,240.69 $0.00 $598.70 $108,726.27
44 $108,726.27 $2,240.69 $0.00 $614.75 $111,581.71
45 $111,581.71 $2,240.69 $0.00 $630.90 $114,453.30
46 $114,453.30 $2,240.69 $0.00 $647.14 $117,341.13
47 $117,341.13 $2,240.69 $0.00 $663.46 $120,245.28
48 $120,245.28 $2,240.69 $0.00 $679.88 $123,165.85
49 $123,165.85 $2,240.69 $0.00 $696.40 $126,102.94
50 $126,102.94 $2,240.69 $0.00 $713.00 $129,056.63
51 $129,056.63 $2,240.69 $0.00 $729.70 $132,027.02
52 $132,027.02 $2,240.69 $0.00 $746.50 $135,014.21
53 $135,014.21 $2,240.69 $0.00 $763.39 $138,018.29
54 $138,018.29 $2,240.69 $0.00 $780.38 $141,039.36
55 $141,039.36 $2,240.69 $0.00 $797.46 $144,077.51
56 $144,077.51 $2,240.69 $0.00 $814.64 $147,132.84
57 $147,132.84 $2,240.69 $0.00 $831.91 $150,205.44
58 $150,205.44 $2,240.69 $0.00 $849.28 $153,295.41
59 $153,295.41 $2,240.69 $0.00 $866.75 $156,402.85
60 $156,402.85 $2,240.69 $0.00 $884.32 $159,527.86
61 $159,527.86 $2,240.69 $0.00 $901.99 $162,670.54
62 $162,670.54 $2,240.69 $0.00 $919.76 $165,830.99
63 $165,830.99 $2,240.69 $0.00 $937.63 $169,009.31
64 $169,009.31 $2,240.69 $0.00 $955.60 $172,205.60
65 $172,205.60 $2,240.69 $0.00 $973.68 $175,419.97
66 $175,419.97 $2,240.69 $0.00 $991.85 $178,652.51
67 $178,652.51 $2,240.69 $0.00 $1,010.13 $181,903.33
68 $181,903.33 $2,240.69 $0.00 $1,028.51 $185,172.53
69 $185,172.53 $2,240.69 $0.00 $1,046.99 $188,460.21
70 $188,460.21 $2,240.69 $0.00 $1,065.58 $191,766.48
71 $191,766.48 $2,240.69 $0.00 $1,084.28 $195,091.45
72 $195,091.45 $2,240.69 $0.00 $1,103.08 $198,435.22
73 $198,435.22 $2,240.69 $0.00 $1,121.98 $201,797.89
74 $201,797.89 $2,240.69 $0.00 $1,140.99 $205,179.57
75 $205,179.57 $2,240.69 $0.00 $1,160.12 $208,580.38
76 $208,580.38 $2,240.69 $0.00 $1,179.34 $212,000.41
77 $212,000.41 $2,240.69 $0.00 $1,198.68 $215,439.78
78 $215,439.78 $2,240.69 $0.00 $1,218.13 $218,898.60
79 $218,898.60 $2,240.69 $0.00 $1,237.68 $222,376.97
80 $222,376.97 $2,240.69 $0.00 $1,257.35 $225,875.01
81 $225,875.01 $2,240.69 $0.00 $1,277.13 $229,392.83
82 $229,392.83 $2,240.69 $0.00 $1,297.02 $232,930.54
83 $232,930.54 $2,240.69 $0.00 $1,317.02 $236,488.25
84 $236,488.25 $2,240.69 $0.00 $1,337.14 $240,066.08
85 $240,066.08 $2,240.69 $0.00 $1,357.37 $243,664.14
86 $243,664.14 $2,240.69 $0.00 $1,377.71 $247,282.54
87 $247,282.54 $2,240.69 $0.00 $1,398.17 $250,921.40
88 $250,921.40 $2,240.69 $0.00 $1,418.75 $254,580.84
89 $254,580.84 $2,240.69 $0.00 $1,439.44 $258,260.97
90 $258,260.97 $2,240.69 $0.00 $1,460.25 $261,961.91
91 $261,961.91 $2,240.69 $0.00 $1,481.17 $265,683.77
92 $265,683.77 $2,240.69 $0.00 $1,502.21 $269,426.67
93 $269,426.67 $2,240.69 $0.00 $1,523.38 $273,190.74
94 $273,190.74 $2,240.69 $0.00 $1,544.66 $276,976.09
95 $276,976.09 $2,240.69 $0.00 $1,566.06 $280,782.84
96 $280,782.84 $2,240.69 $0.00 $1,587.59 $284,611.12
97 $284,611.12 $2,240.69 $0.00 $1,609.23 $288,461.04
98 $288,461.04 $2,240.69 $0.00 $1,631.00 $292,332.73
99 $292,332.73 $2,240.69 $0.00 $1,652.89 $296,226.31
100 $296,226.31 $2,240.69 $0.00 $1,674.91 $300,141.91
101 $300,141.91 $2,240.69 $0.00 $1,697.05 $304,079.65
102 $304,079.65 $2,240.69 $0.00 $1,719.31 $308,039.65
103 $308,039.65 $2,240.69 $0.00 $1,741.70 $312,022.04
104 $312,022.04 $2,240.69 $0.00 $1,764.22 $316,026.95
105 $316,026.95 $2,240.69 $0.00 $1,786.86 $320,054.50
106 $320,054.50 $2,240.69 $0.00 $1,809.63 $324,104.82
107 $324,104.82 $2,240.69 $0.00 $1,832.54 $328,178.05
108 $328,178.05 $2,240.69 $0.00 $1,855.57 $332,274.31
109 $332,274.31 $2,240.69 $0.00 $1,878.73 $336,393.73
110 $336,393.73 $2,240.69 $0.00 $1,902.02 $340,536.44
111 $340,536.44 $2,240.69 $0.00 $1,925.44 $344,702.57
112 $344,702.57 $2,240.69 $0.00 $1,949.00 $348,892.26
113 $348,892.26 $2,240.69 $0.00 $1,972.69 $353,105.64
114 $353,105.64 $2,240.69 $0.00 $1,996.51 $357,342.84
115 $357,342.84 $2,240.69 $0.00 $2,020.47 $361,604.00
116 $361,604.00 $2,240.69 $0.00 $2,044.56 $365,889.25
117 $365,889.25 $2,240.69 $0.00 $2,068.79 $370,198.73
118 $370,198.73 $2,240.69 $0.00 $2,093.16 $374,532.58
119 $374,532.58 $2,240.69 $0.00 $2,117.66 $378,890.93
120 $378,890.93 $2,240.69 $0.00 $2,142.30 $383,273.92
121 $383,273.92 $2,240.69 $0.00 $2,167.09 $387,681.70
122 $387,681.70 $2,240.69 $0.00 $2,192.01 $392,114.40
123 $392,114.40 $2,240.69 $0.00 $2,217.07 $396,572.16
124 $396,572.16 $2,240.69 $0.00 $2,242.28 $401,055.13
125 $401,055.13 $2,240.69 $0.00 $2,267.62 $405,563.44
126 $405,563.44 $2,240.69 $0.00 $2,293.11 $410,097.24
127 $410,097.24 $2,240.69 $0.00 $2,318.75 $414,656.68
128 $414,656.68 $2,240.69 $0.00 $2,344.53 $419,241.90
129 $419,241.90 $2,240.69 $0.00 $2,370.45 $423,853.04
130 $423,853.04 $2,240.69 $0.00 $2,396.53 $428,490.26
131 $428,490.26 $2,240.69 $0.00 $2,422.75 $433,153.70
132 $433,153.70 $2,240.69 $0.00 $2,449.11 $437,843.50
133 $437,843.50 $2,240.69 $0.00 $2,475.63 $442,559.82
134 $442,559.82 $2,240.69 $0.00 $2,502.30 $447,302.81
135 $447,302.81 $2,240.69 $0.00 $2,529.12 $452,072.62
136 $452,072.62 $2,240.69 $0.00 $2,556.08 $456,869.39
137 $456,869.39 $2,240.69 $0.00 $2,583.21 $461,693.29
138 $461,693.29 $2,240.69 $0.00 $2,610.48 $466,544.46
139 $466,544.46 $2,240.69 $0.00 $2,637.91 $471,423.06
140 $471,423.06 $2,240.69 $0.00 $2,665.49 $476,329.24
141 $476,329.24 $2,240.69 $0.00 $2,693.23 $481,263.16
142 $481,263.16 $2,240.69 $0.00 $2,721.13 $486,224.98
143 $486,224.98 $2,240.69 $0.00 $2,749.19 $491,214.86
144 $491,214.86 $2,240.69 $0.00 $2,777.40 $496,232.95
145 $496,232.95 $2,240.69 $0.00 $2,805.77 $501,279.41
146 $501,279.41 $2,240.69 $0.00 $2,834.31 $506,354.41
147 $506,354.41 $2,240.69 $0.00 $2,863.00 $511,458.10
148 $511,458.10 $2,240.69 $0.00 $2,891.86 $516,590.65
149 $516,590.65 $2,240.69 $0.00 $2,920.88 $521,752.22
150 $521,752.22 $2,240.69 $0.00 $2,950.06 $526,942.97
151 $526,942.97 $2,240.69 $0.00 $2,979.41 $532,163.07
152 $532,163.07 $2,240.69 $0.00 $3,008.93 $537,412.69
153 $537,412.69 $2,240.69 $0.00 $3,038.61 $542,691.99
154 $542,691.99 $2,240.69 $0.00 $3,068.46 $548,001.14
155 $548,001.14 $2,240.69 $0.00 $3,098.48 $553,340.31
156 $553,340.31 $2,240.69 $0.00 $3,128.67 $558,709.67
157 $558,709.67 $2,240.69 $0.00 $3,159.03 $564,109.39
158 $564,109.39 $2,240.69 $0.00 $3,189.56 $569,539.64
159 $569,539.64 $2,240.69 $0.00 $3,220.26 $575,000.59
160 $575,000.59 $2,240.69 $0.00 $3,251.14 $580,492.42
161 $580,492.42 $2,240.69 $0.00 $3,282.19 $586,015.30
162 $586,015.30 $2,240.69 $0.00 $3,313.42 $591,569.41
163 $591,569.41 $2,240.69 $0.00 $3,344.82 $597,154.92
164 $597,154.92 $2,240.69 $0.00 $3,376.40 $602,772.01
165 $602,772.01 $2,240.69 $0.00 $3,408.16 $608,420.86
166 $608,420.86 $2,240.69 $0.00 $3,440.10 $614,101.65
167 $614,101.65 $2,240.69 $0.00 $3,472.22 $619,814.56
168 $619,814.56 $2,240.69 $0.00 $3,504.52 $625,559.77
169 $625,559.77 $2,240.69 $0.00 $3,537.01 $631,337.47
170 $631,337.47 $2,240.69 $0.00 $3,569.67 $637,147.83
171 $637,147.83 $2,240.69 $0.00 $3,602.53 $642,991.05
172 $642,991.05 $2,240.69 $0.00 $3,635.56 $648,867.30
173 $648,867.30 $2,240.69 $0.00 $3,668.79 $654,776.78
174 $654,776.78 $2,240.69 $0.00 $3,702.20 $660,719.67
175 $660,719.67 $2,240.69 $0.00 $3,735.81 $666,696.17
176 $666,696.17 $2,240.69 $0.00 $3,769.60 $672,706.46
177 $672,706.46 $2,240.69 $0.00 $3,803.58 $678,750.73
178 $678,750.73 $2,240.69 $0.00 $3,837.76 $684,829.18
179 $684,829.18 $2,240.69 $0.00 $3,872.12 $690,941.99
180 $690,941.99 $2,240.69 $0.00 $3,906.69 $697,089.37
181 $697,089.37 $2,240.69 $0.00 $3,941.44 $703,271.50
182 $703,271.50 $2,240.69 $0.00 $3,976.40 $709,488.59
183 $709,488.59 $2,240.69 $0.00 $4,011.55 $715,740.83
184 $715,740.83 $2,240.69 $0.00 $4,046.90 $722,028.42
185 $722,028.42 $2,240.69 $0.00 $4,082.45 $728,351.56
186 $728,351.56 $2,240.69 $0.00 $4,118.21 $734,710.46
187 $734,710.46 $2,240.69 $0.00 $4,154.16 $741,105.31
188 $741,105.31 $2,240.69 $0.00 $4,190.32 $747,536.32
189 $747,536.32 $2,240.69 $0.00 $4,226.68 $754,003.69
190 $754,003.69 $2,240.69 $0.00 $4,263.25 $760,507.63
191 $760,507.63 $2,240.69 $0.00 $4,300.02 $767,048.34
192 $767,048.34 $2,240.69 $0.00 $4,337.00 $773,626.03
193 $773,626.03 $2,240.69 $0.00 $4,374.19 $780,240.91
194 $780,240.91 $2,240.69 $0.00 $4,411.60 $786,893.20
195 $786,893.20 $2,240.69 $0.00 $4,449.21 $793,583.10
196 $793,583.10 $2,240.69 $0.00 $4,487.03 $800,310.82
197 $800,310.82 $2,240.69 $0.00 $4,525.07 $807,076.58
198 $807,076.58 $2,240.69 $0.00 $4,563.33 $813,880.60
199 $813,880.60 $2,240.69 $0.00 $4,601.80 $820,723.09
200 $820,723.09 $2,240.69 $0.00 $4,640.49 $827,604.27
201 $827,604.27 $2,240.69 $0.00 $4,679.39 $834,524.35
202 $834,524.35 $2,240.69 $0.00 $4,718.52 $841,483.56
203 $841,483.56 $2,240.69 $0.00 $4,757.87 $848,482.12
204 $848,482.12 $2,240.69 $0.00 $4,797.44 $855,520.25
205 $855,520.25 $2,240.69 $0.00 $4,837.24 $862,598.18
206 $862,598.18 $2,240.69 $0.00 $4,877.26 $869,716.13
207 $869,716.13 $2,240.69 $0.00 $4,917.50 $876,874.32
208 $876,874.32 $2,240.69 $0.00 $4,957.97 $884,072.98
209 $884,072.98 $2,240.69 $0.00 $4,998.68 $891,312.35
210 $891,312.35 $2,240.69 $0.00 $5,039.61 $898,592.65
211 $898,592.65 $2,240.69 $0.00 $5,080.77 $905,914.11
212 $905,914.11 $2,240.69 $0.00 $5,122.17 $913,276.97
213 $913,276.97 $2,240.69 $0.00 $5,163.80 $920,681.46
214 $920,681.46 $2,240.69 $0.00 $5,205.67 $928,127.82
215 $928,127.82 $2,240.69 $0.00 $5,247.77 $935,616.28
216 $935,616.28 $2,240.69 $0.00 $5,290.11 $943,147.08
217 $943,147.08 $2,240.69 $255,421.48 $5,332.69 $695,298.98
218 $695,298.98 $2,240.69 $0.00 $3,931.32 $701,470.99
219 $701,470.99 $2,240.69 $0.00 $3,966.22 $707,677.90
220 $707,677.90 $2,240.69 $0.00 $4,001.31 $713,919.90
221 $713,919.90 $2,240.69 $0.00 $4,036.61 $720,197.20
222 $720,197.20 $2,240.69 $0.00 $4,072.10 $726,509.99
223 $726,509.99 $2,240.69 $0.00 $4,107.79 $732,858.47
224 $732,858.47 $2,240.69 $0.00 $4,143.69 $739,242.85
225 $739,242.85 $2,240.69 $0.00 $4,179.79 $745,663.33
226 $745,663.33 $2,240.69 $0.00 $4,216.09 $752,120.11
227 $752,120.11 $2,240.69 $0.00 $4,252.60 $758,613.40
228 $758,613.40 $2,240.69 $0.00 $4,289.31 $765,143.40
229 $765,143.40 $2,240.69 $273,300.99 $4,326.23 $498,409.33
230 $498,409.33 $2,240.69 $0.00 $2,818.08 $503,468.10
231 $503,468.10 $2,240.69 $0.00 $2,846.68 $508,555.47
232 $508,555.47 $2,240.69 $0.00 $2,875.45 $513,671.61
233 $513,671.61 $2,240.69 $0.00 $2,904.37 $518,816.67
234 $518,816.67 $2,240.69 $0.00 $2,933.46 $523,990.82
235 $523,990.82 $2,240.69 $0.00 $2,962.72 $529,194.23
236 $529,194.23 $2,240.69 $0.00 $2,992.14 $534,427.06
237 $534,427.06 $2,240.69 $0.00 $3,021.73 $539,689.48
238 $539,689.48 $2,240.69 $0.00 $3,051.48 $544,981.65
239 $544,981.65 $2,240.69 $0.00 $3,081.41 $550,303.75
240 $550,303.75 $2,240.69 $0.00 $3,111.50 $555,655.94
241 $555,655.94 $2,240.69 $292,432.05 $3,141.76 $268,606.34
242 $268,606.34 $2,240.69 $0.00 $1,518.74 $272,365.77
243 $272,365.77 $2,240.69 $0.00 $1,540.00 $276,146.46
244 $276,146.46 $2,240.69 $0.00 $1,561.37 $279,948.52
245 $279,948.52 $2,240.69 $0.00 $1,582.87 $283,772.08
246 $283,772.08 $2,240.69 $0.00 $1,604.49 $287,617.26
247 $287,617.26 $2,240.69 $0.00 $1,626.23 $291,484.18
248 $291,484.18 $2,240.69 $0.00 $1,648.09 $295,372.96
249 $295,372.96 $2,240.69 $0.00 $1,670.08 $299,283.73
250 $299,283.73 $2,240.69 $0.00 $1,692.19 $303,216.61
251 $303,216.61 $2,240.69 $0.00 $1,714.43 $307,171.73
252 $307,171.73 $2,240.69 $0.00 $1,736.79 $311,149.21
253 $311,149.21 $0.00 $312,902.30 $1,759.28 $6.19