Savings Plan and Future Cost Estimation for Pitzer College

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$199,179
Monthly savings required$1,577

How much will it cost to send your child to Pitzer College in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $796,716.31 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $1,576.67 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$76,808.00
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 Pitzer College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $1,576.67 $0.00 $0.00 $1,576.67
2 $1,576.67 $1,576.67 $0.00 $8.91 $3,162.25
3 $3,162.25 $1,576.67 $0.00 $17.88 $4,756.80
4 $4,756.80 $1,576.67 $0.00 $26.90 $6,360.37
5 $6,360.37 $1,576.67 $0.00 $35.96 $7,973.00
6 $7,973.00 $1,576.67 $0.00 $45.08 $9,594.75
7 $9,594.75 $1,576.67 $0.00 $54.25 $11,225.67
8 $11,225.67 $1,576.67 $0.00 $63.47 $12,865.81
9 $12,865.81 $1,576.67 $0.00 $72.75 $14,515.23
10 $14,515.23 $1,576.67 $0.00 $82.07 $16,173.97
11 $16,173.97 $1,576.67 $0.00 $91.45 $17,842.09
12 $17,842.09 $1,576.67 $0.00 $100.88 $19,519.64
13 $19,519.64 $1,576.67 $0.00 $110.37 $21,206.68
14 $21,206.68 $1,576.67 $0.00 $119.91 $22,903.26
15 $22,903.26 $1,576.67 $0.00 $129.50 $24,609.43
16 $24,609.43 $1,576.67 $0.00 $139.15 $26,325.25
17 $26,325.25 $1,576.67 $0.00 $148.85 $28,050.77
18 $28,050.77 $1,576.67 $0.00 $158.60 $29,786.04
19 $29,786.04 $1,576.67 $0.00 $168.41 $31,531.12
20 $31,531.12 $1,576.67 $0.00 $178.28 $33,286.07
21 $33,286.07 $1,576.67 $0.00 $188.20 $35,050.94
22 $35,050.94 $1,576.67 $0.00 $198.18 $36,825.79
23 $36,825.79 $1,576.67 $0.00 $208.22 $38,610.68
24 $38,610.68 $1,576.67 $0.00 $218.31 $40,405.66
25 $40,405.66 $1,576.67 $0.00 $228.46 $42,210.79
26 $42,210.79 $1,576.67 $0.00 $238.67 $44,026.13
27 $44,026.13 $1,576.67 $0.00 $248.93 $45,851.73
28 $45,851.73 $1,576.67 $0.00 $259.25 $47,687.65
29 $47,687.65 $1,576.67 $0.00 $269.63 $49,533.95
30 $49,533.95 $1,576.67 $0.00 $280.07 $51,390.69
31 $51,390.69 $1,576.67 $0.00 $290.57 $53,257.93
32 $53,257.93 $1,576.67 $0.00 $301.13 $55,135.73
33 $55,135.73 $1,576.67 $0.00 $311.75 $57,024.15
34 $57,024.15 $1,576.67 $0.00 $322.42 $58,923.24
35 $58,923.24 $1,576.67 $0.00 $333.16 $60,833.07
36 $60,833.07 $1,576.67 $0.00 $343.96 $62,753.70
37 $62,753.70 $1,576.67 $0.00 $354.82 $64,685.19
38 $64,685.19 $1,576.67 $0.00 $365.74 $66,627.60
39 $66,627.60 $1,576.67 $0.00 $376.72 $68,580.99
40 $68,580.99 $1,576.67 $0.00 $387.77 $70,545.43
41 $70,545.43 $1,576.67 $0.00 $398.87 $72,520.97
42 $72,520.97 $1,576.67 $0.00 $410.04 $74,507.68
43 $74,507.68 $1,576.67 $0.00 $421.28 $76,505.63
44 $76,505.63 $1,576.67 $0.00 $432.57 $78,514.87
45 $78,514.87 $1,576.67 $0.00 $443.93 $80,535.47
46 $80,535.47 $1,576.67 $0.00 $455.36 $82,567.50
47 $82,567.50 $1,576.67 $0.00 $466.85 $84,611.02
48 $84,611.02 $1,576.67 $0.00 $478.40 $86,666.09
49 $86,666.09 $1,576.67 $0.00 $490.02 $88,732.78
50 $88,732.78 $1,576.67 $0.00 $501.71 $90,811.16
51 $90,811.16 $1,576.67 $0.00 $513.46 $92,901.29
52 $92,901.29 $1,576.67 $0.00 $525.28 $95,003.24
53 $95,003.24 $1,576.67 $0.00 $537.16 $97,117.07
54 $97,117.07 $1,576.67 $0.00 $549.11 $99,242.85
55 $99,242.85 $1,576.67 $0.00 $561.13 $101,380.65
56 $101,380.65 $1,576.67 $0.00 $573.22 $103,530.54
57 $103,530.54 $1,576.67 $0.00 $585.38 $105,692.59
58 $105,692.59 $1,576.67 $0.00 $597.60 $107,866.86
59 $107,866.86 $1,576.67 $0.00 $609.89 $110,053.42
60 $110,053.42 $1,576.67 $0.00 $622.26 $112,252.35
61 $112,252.35 $1,576.67 $0.00 $634.69 $114,463.71
62 $114,463.71 $1,576.67 $0.00 $647.19 $116,687.57
63 $116,687.57 $1,576.67 $0.00 $659.77 $118,924.01
64 $118,924.01 $1,576.67 $0.00 $672.41 $121,173.09
65 $121,173.09 $1,576.67 $0.00 $685.13 $123,434.89
66 $123,434.89 $1,576.67 $0.00 $697.92 $125,709.48
67 $125,709.48 $1,576.67 $0.00 $710.78 $127,996.93
68 $127,996.93 $1,576.67 $0.00 $723.71 $130,297.31
69 $130,297.31 $1,576.67 $0.00 $736.72 $132,610.70
70 $132,610.70 $1,576.67 $0.00 $749.80 $134,937.17
71 $134,937.17 $1,576.67 $0.00 $762.95 $137,276.79
72 $137,276.79 $1,576.67 $0.00 $776.18 $139,629.64
73 $139,629.64 $1,576.67 $0.00 $789.49 $141,995.80
74 $141,995.80 $1,576.67 $0.00 $802.86 $144,375.33
75 $144,375.33 $1,576.67 $0.00 $816.32 $146,768.32
76 $146,768.32 $1,576.67 $0.00 $829.85 $149,174.84
77 $149,174.84 $1,576.67 $0.00 $843.46 $151,594.97
78 $151,594.97 $1,576.67 $0.00 $857.14 $154,028.78
79 $154,028.78 $1,576.67 $0.00 $870.90 $156,476.35
80 $156,476.35 $1,576.67 $0.00 $884.74 $158,937.76
81 $158,937.76 $1,576.67 $0.00 $898.66 $161,413.09
82 $161,413.09 $1,576.67 $0.00 $912.65 $163,902.41
83 $163,902.41 $1,576.67 $0.00 $926.73 $166,405.81
84 $166,405.81 $1,576.67 $0.00 $940.88 $168,923.36
85 $168,923.36 $1,576.67 $0.00 $955.12 $171,455.15
86 $171,455.15 $1,576.67 $0.00 $969.43 $174,001.25
87 $174,001.25 $1,576.67 $0.00 $983.83 $176,561.75
88 $176,561.75 $1,576.67 $0.00 $998.31 $179,136.73
89 $179,136.73 $1,576.67 $0.00 $1,012.87 $181,726.27
90 $181,726.27 $1,576.67 $0.00 $1,027.51 $184,330.45
91 $184,330.45 $1,576.67 $0.00 $1,042.23 $186,949.35
92 $186,949.35 $1,576.67 $0.00 $1,057.04 $189,583.06
93 $189,583.06 $1,576.67 $0.00 $1,071.93 $192,231.66
94 $192,231.66 $1,576.67 $0.00 $1,086.91 $194,895.24
95 $194,895.24 $1,576.67 $0.00 $1,101.97 $197,573.88
96 $197,573.88 $1,576.67 $0.00 $1,117.11 $200,267.66
97 $200,267.66 $1,576.67 $0.00 $1,132.34 $202,976.67
98 $202,976.67 $1,576.67 $0.00 $1,147.66 $205,701.00
99 $205,701.00 $1,576.67 $0.00 $1,163.06 $208,440.73
100 $208,440.73 $1,576.67 $0.00 $1,178.55 $211,195.95
101 $211,195.95 $1,576.67 $0.00 $1,194.13 $213,966.75
102 $213,966.75 $1,576.67 $0.00 $1,209.80 $216,753.22
103 $216,753.22 $1,576.67 $0.00 $1,225.55 $219,555.44
104 $219,555.44 $1,576.67 $0.00 $1,241.40 $222,373.51
105 $222,373.51 $1,576.67 $0.00 $1,257.33 $225,207.51
106 $225,207.51 $1,576.67 $0.00 $1,273.36 $228,057.54
107 $228,057.54 $1,576.67 $0.00 $1,289.47 $230,923.68
108 $230,923.68 $1,576.67 $0.00 $1,305.68 $233,806.03
109 $233,806.03 $1,576.67 $0.00 $1,321.97 $236,704.67
110 $236,704.67 $1,576.67 $0.00 $1,338.36 $239,619.70
111 $239,619.70 $1,576.67 $0.00 $1,354.84 $242,551.21
112 $242,551.21 $1,576.67 $0.00 $1,371.42 $245,499.30
113 $245,499.30 $1,576.67 $0.00 $1,388.09 $248,464.06
114 $248,464.06 $1,576.67 $0.00 $1,404.85 $251,445.58
115 $251,445.58 $1,576.67 $0.00 $1,421.71 $254,443.96
116 $254,443.96 $1,576.67 $0.00 $1,438.66 $257,459.29
117 $257,459.29 $1,576.67 $0.00 $1,455.71 $260,491.67
118 $260,491.67 $1,576.67 $0.00 $1,472.86 $263,541.20
119 $263,541.20 $1,576.67 $0.00 $1,490.10 $266,607.97
120 $266,607.97 $1,576.67 $0.00 $1,507.44 $269,692.08
121 $269,692.08 $1,576.67 $0.00 $1,524.88 $272,793.63
122 $272,793.63 $1,576.67 $0.00 $1,542.41 $275,912.71
123 $275,912.71 $1,576.67 $0.00 $1,560.05 $279,049.43
124 $279,049.43 $1,576.67 $0.00 $1,577.79 $282,203.89
125 $282,203.89 $1,576.67 $0.00 $1,595.62 $285,376.18
126 $285,376.18 $1,576.67 $0.00 $1,613.56 $288,566.41
127 $288,566.41 $1,576.67 $0.00 $1,631.60 $291,774.68
128 $291,774.68 $1,576.67 $0.00 $1,649.74 $295,001.09
129 $295,001.09 $1,576.67 $0.00 $1,667.98 $298,245.74
130 $298,245.74 $1,576.67 $0.00 $1,686.32 $301,508.73
131 $301,508.73 $1,576.67 $0.00 $1,704.77 $304,790.17
132 $304,790.17 $1,576.67 $0.00 $1,723.33 $308,090.17
133 $308,090.17 $1,576.67 $0.00 $1,741.99 $311,408.83
134 $311,408.83 $1,576.67 $0.00 $1,760.75 $314,746.25
135 $314,746.25 $1,576.67 $0.00 $1,779.62 $318,102.54
136 $318,102.54 $1,576.67 $0.00 $1,798.60 $321,477.81
137 $321,477.81 $1,576.67 $0.00 $1,817.68 $324,872.16
138 $324,872.16 $1,576.67 $0.00 $1,836.87 $328,285.70
139 $328,285.70 $1,576.67 $0.00 $1,856.18 $331,718.55
140 $331,718.55 $1,576.67 $0.00 $1,875.58 $335,170.80
141 $335,170.80 $1,576.67 $0.00 $1,895.10 $338,642.57
142 $338,642.57 $1,576.67 $0.00 $1,914.73 $342,133.97
143 $342,133.97 $1,576.67 $0.00 $1,934.48 $345,645.12
144 $345,645.12 $1,576.67 $0.00 $1,954.33 $349,176.12
145 $349,176.12 $1,576.67 $0.00 $1,974.29 $352,727.08
146 $352,727.08 $1,576.67 $0.00 $1,994.37 $356,298.12
147 $356,298.12 $1,576.67 $0.00 $2,014.56 $359,889.35
148 $359,889.35 $1,576.67 $0.00 $2,034.87 $363,500.89
149 $363,500.89 $1,576.67 $0.00 $2,055.29 $367,132.85
150 $367,132.85 $1,576.67 $0.00 $2,075.82 $370,785.34
151 $370,785.34 $1,576.67 $0.00 $2,096.47 $374,458.48
152 $374,458.48 $1,576.67 $0.00 $2,117.24 $378,152.39
153 $378,152.39 $1,576.67 $0.00 $2,138.13 $381,867.19
154 $381,867.19 $1,576.67 $0.00 $2,159.13 $385,602.99
155 $385,602.99 $1,576.67 $0.00 $2,180.26 $389,359.92
156 $389,359.92 $1,576.67 $0.00 $2,201.50 $393,138.09
157 $393,138.09 $1,576.67 $0.00 $2,222.86 $396,937.62
158 $396,937.62 $1,576.67 $0.00 $2,244.34 $400,758.63
159 $400,758.63 $1,576.67 $0.00 $2,265.95 $404,601.25
160 $404,601.25 $1,576.67 $0.00 $2,287.67 $408,465.59
161 $408,465.59 $1,576.67 $0.00 $2,309.52 $412,351.78
162 $412,351.78 $1,576.67 $0.00 $2,331.50 $416,259.95
163 $416,259.95 $1,576.67 $0.00 $2,353.59 $420,190.21
164 $420,190.21 $1,576.67 $0.00 $2,375.82 $424,142.70
165 $424,142.70 $1,576.67 $0.00 $2,398.16 $428,117.53
166 $428,117.53 $1,576.67 $0.00 $2,420.64 $432,114.84
167 $432,114.84 $1,576.67 $0.00 $2,443.24 $436,134.75
168 $436,134.75 $1,576.67 $0.00 $2,465.97 $440,177.39
169 $440,177.39 $1,576.67 $0.00 $2,488.83 $444,242.89
170 $444,242.89 $1,576.67 $0.00 $2,511.81 $448,331.37
171 $448,331.37 $1,576.67 $0.00 $2,534.93 $452,442.97
172 $452,442.97 $1,576.67 $0.00 $2,558.18 $456,577.82
173 $456,577.82 $1,576.67 $0.00 $2,581.56 $460,736.05
174 $460,736.05 $1,576.67 $0.00 $2,605.07 $464,917.79
175 $464,917.79 $1,576.67 $0.00 $2,628.71 $469,123.17
176 $469,123.17 $1,576.67 $0.00 $2,652.49 $473,352.33
177 $473,352.33 $1,576.67 $0.00 $2,676.40 $477,605.40
178 $477,605.40 $1,576.67 $0.00 $2,700.45 $481,882.52
179 $481,882.52 $1,576.67 $0.00 $2,724.63 $486,183.82
180 $486,183.82 $1,576.67 $0.00 $2,748.95 $490,509.44
181 $490,509.44 $1,576.67 $0.00 $2,773.41 $494,859.52
182 $494,859.52 $1,576.67 $0.00 $2,798.01 $499,234.20
183 $499,234.20 $1,576.67 $0.00 $2,822.74 $503,633.61
184 $503,633.61 $1,576.67 $0.00 $2,847.62 $508,057.90
185 $508,057.90 $1,576.67 $0.00 $2,872.63 $512,507.20
186 $512,507.20 $1,576.67 $0.00 $2,897.79 $516,981.66
187 $516,981.66 $1,576.67 $0.00 $2,923.09 $521,481.42
188 $521,481.42 $1,576.67 $0.00 $2,948.53 $526,006.62
189 $526,006.62 $1,576.67 $0.00 $2,974.12 $530,557.41
190 $530,557.41 $1,576.67 $0.00 $2,999.85 $535,133.93
191 $535,133.93 $1,576.67 $0.00 $3,025.73 $539,736.33
192 $539,736.33 $1,576.67 $0.00 $3,051.75 $544,364.75
193 $544,364.75 $1,576.67 $0.00 $3,077.92 $549,019.34
194 $549,019.34 $1,576.67 $0.00 $3,104.24 $553,700.25
195 $553,700.25 $1,576.67 $0.00 $3,130.70 $558,407.62
196 $558,407.62 $1,576.67 $0.00 $3,157.32 $563,141.61
197 $563,141.61 $1,576.67 $0.00 $3,184.08 $567,902.36
198 $567,902.36 $1,576.67 $0.00 $3,211.00 $572,690.03
199 $572,690.03 $1,576.67 $0.00 $3,238.07 $577,504.77
200 $577,504.77 $1,576.67 $0.00 $3,265.30 $582,346.74
201 $582,346.74 $1,576.67 $0.00 $3,292.67 $587,216.08
202 $587,216.08 $1,576.67 $0.00 $3,320.21 $592,112.96
203 $592,112.96 $1,576.67 $0.00 $3,347.89 $597,037.52
204 $597,037.52 $1,576.67 $0.00 $3,375.74 $601,989.93
205 $601,989.93 $1,576.67 $0.00 $3,403.74 $606,970.34
206 $606,970.34 $1,576.67 $0.00 $3,431.90 $611,978.91
207 $611,978.91 $1,576.67 $0.00 $3,460.22 $617,015.80
208 $617,015.80 $1,576.67 $0.00 $3,488.70 $622,081.17
209 $622,081.17 $1,576.67 $0.00 $3,517.34 $627,175.18
210 $627,175.18 $1,576.67 $0.00 $3,546.14 $632,297.99
211 $632,297.99 $1,576.67 $0.00 $3,575.10 $637,449.76
212 $637,449.76 $1,576.67 $0.00 $3,604.23 $642,630.66
213 $642,630.66 $1,576.67 $0.00 $3,633.53 $647,840.86
214 $647,840.86 $1,576.67 $0.00 $3,662.99 $653,080.52
215 $653,080.52 $1,576.67 $0.00 $3,692.61 $658,349.80
216 $658,349.80 $1,576.67 $0.00 $3,722.41 $663,648.88
217 $663,648.88 $1,576.67 $184,847.61 $3,752.37 $484,130.31
218 $484,130.31 $1,576.67 $0.00 $2,737.34 $488,444.32
219 $488,444.32 $1,576.67 $0.00 $2,761.74 $492,782.73
220 $492,782.73 $1,576.67 $0.00 $2,786.27 $497,145.67
221 $497,145.67 $1,576.67 $0.00 $2,810.93 $501,533.27
222 $501,533.27 $1,576.67 $0.00 $2,835.74 $505,945.68
223 $505,945.68 $1,576.67 $0.00 $2,860.69 $510,383.04
224 $510,383.04 $1,576.67 $0.00 $2,885.78 $514,845.49
225 $514,845.49 $1,576.67 $0.00 $2,911.01 $519,333.17
226 $519,333.17 $1,576.67 $0.00 $2,936.39 $523,846.23
227 $523,846.23 $1,576.67 $0.00 $2,961.90 $528,384.80
228 $528,384.80 $1,576.67 $0.00 $2,987.56 $532,949.03
229 $532,949.03 $1,576.67 $194,089.99 $3,013.37 $343,449.08
230 $343,449.08 $1,576.67 $0.00 $1,941.91 $346,967.66
231 $346,967.66 $1,576.67 $0.00 $1,961.81 $350,506.14
232 $350,506.14 $1,576.67 $0.00 $1,981.81 $354,064.62
233 $354,064.62 $1,576.67 $0.00 $2,001.93 $357,643.22
234 $357,643.22 $1,576.67 $0.00 $2,022.17 $361,242.06
235 $361,242.06 $1,576.67 $0.00 $2,042.52 $364,861.25
236 $364,861.25 $1,576.67 $0.00 $2,062.98 $368,500.90
237 $368,500.90 $1,576.67 $0.00 $2,083.56 $372,161.13
238 $372,161.13 $1,576.67 $0.00 $2,104.25 $375,842.05
239 $375,842.05 $1,576.67 $0.00 $2,125.07 $379,543.79
240 $379,543.79 $1,576.67 $0.00 $2,146.00 $383,266.46
241 $383,266.46 $1,576.67 $203,794.49 $2,167.04 $183,215.68
242 $183,215.68 $1,576.67 $0.00 $1,035.93 $185,828.28
243 $185,828.28 $1,576.67 $0.00 $1,050.70 $188,455.65
244 $188,455.65 $1,576.67 $0.00 $1,065.56 $191,097.88
245 $191,097.88 $1,576.67 $0.00 $1,080.50 $193,755.05
246 $193,755.05 $1,576.67 $0.00 $1,095.52 $196,427.24
247 $196,427.24 $1,576.67 $0.00 $1,110.63 $199,114.54
248 $199,114.54 $1,576.67 $0.00 $1,125.82 $201,817.03
249 $201,817.03 $1,576.67 $0.00 $1,141.10 $204,534.80
250 $204,534.80 $1,576.67 $0.00 $1,156.47 $207,267.94
251 $207,267.94 $1,576.67 $0.00 $1,171.92 $210,016.53
252 $210,016.53 $1,576.67 $0.00 $1,187.46 $212,780.66
253 $212,780.66 $0.00 $213,984.21 $1,203.09 ($0.46)