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 2041$206,310
Monthly savings required$1,633

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 $825,241.59 for students enrolling in 2041 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $1,633.12 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$79,558.00
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 $1,633.12 $0.00 $0.00 $1,633.12
2 $1,633.12 $1,633.12 $0.00 $9.23 $3,275.47
3 $3,275.47 $1,633.12 $0.00 $18.52 $4,927.11
4 $4,927.11 $1,633.12 $0.00 $27.86 $6,588.09
5 $6,588.09 $1,633.12 $0.00 $37.25 $8,258.46
6 $8,258.46 $1,633.12 $0.00 $46.69 $9,938.27
7 $9,938.27 $1,633.12 $0.00 $56.19 $11,627.58
8 $11,627.58 $1,633.12 $0.00 $65.74 $13,326.44
9 $13,326.44 $1,633.12 $0.00 $75.35 $15,034.91
10 $15,034.91 $1,633.12 $0.00 $85.01 $16,753.04
11 $16,753.04 $1,633.12 $0.00 $94.72 $18,480.88
12 $18,480.88 $1,633.12 $0.00 $104.49 $20,218.49
13 $20,218.49 $1,633.12 $0.00 $114.32 $21,965.93
14 $21,965.93 $1,633.12 $0.00 $124.20 $23,723.25
15 $23,723.25 $1,633.12 $0.00 $134.13 $25,490.50
16 $25,490.50 $1,633.12 $0.00 $144.13 $27,267.75
17 $27,267.75 $1,633.12 $0.00 $154.18 $29,055.05
18 $29,055.05 $1,633.12 $0.00 $164.28 $30,852.45
19 $30,852.45 $1,633.12 $0.00 $174.44 $32,660.01
20 $32,660.01 $1,633.12 $0.00 $184.66 $34,477.79
21 $34,477.79 $1,633.12 $0.00 $194.94 $36,305.85
22 $36,305.85 $1,633.12 $0.00 $205.28 $38,144.25
23 $38,144.25 $1,633.12 $0.00 $215.67 $39,993.04
24 $39,993.04 $1,633.12 $0.00 $226.13 $41,852.29
25 $41,852.29 $1,633.12 $0.00 $236.64 $43,722.05
26 $43,722.05 $1,633.12 $0.00 $247.21 $45,602.38
27 $45,602.38 $1,633.12 $0.00 $257.84 $47,493.34
28 $47,493.34 $1,633.12 $0.00 $268.53 $49,394.99
29 $49,394.99 $1,633.12 $0.00 $279.29 $51,307.40
30 $51,307.40 $1,633.12 $0.00 $290.10 $53,230.62
31 $53,230.62 $1,633.12 $0.00 $300.97 $55,164.71
32 $55,164.71 $1,633.12 $0.00 $311.91 $57,109.74
33 $57,109.74 $1,633.12 $0.00 $322.91 $59,065.77
34 $59,065.77 $1,633.12 $0.00 $333.97 $61,032.86
35 $61,032.86 $1,633.12 $0.00 $345.09 $63,011.07
36 $63,011.07 $1,633.12 $0.00 $356.27 $65,000.46
37 $65,000.46 $1,633.12 $0.00 $367.52 $67,001.10
38 $67,001.10 $1,633.12 $0.00 $378.83 $69,013.05
39 $69,013.05 $1,633.12 $0.00 $390.21 $71,036.38
40 $71,036.38 $1,633.12 $0.00 $401.65 $73,071.15
41 $73,071.15 $1,633.12 $0.00 $413.15 $75,117.42
42 $75,117.42 $1,633.12 $0.00 $424.72 $77,175.26
43 $77,175.26 $1,633.12 $0.00 $436.36 $79,244.74
44 $79,244.74 $1,633.12 $0.00 $448.06 $81,325.92
45 $81,325.92 $1,633.12 $0.00 $459.83 $83,418.87
46 $83,418.87 $1,633.12 $0.00 $471.66 $85,523.65
47 $85,523.65 $1,633.12 $0.00 $483.56 $87,640.33
48 $87,640.33 $1,633.12 $0.00 $495.53 $89,768.98
49 $89,768.98 $1,633.12 $0.00 $507.57 $91,909.67
50 $91,909.67 $1,633.12 $0.00 $519.67 $94,062.46
51 $94,062.46 $1,633.12 $0.00 $531.84 $96,227.42
52 $96,227.42 $1,633.12 $0.00 $544.08 $98,404.62
53 $98,404.62 $1,633.12 $0.00 $556.39 $100,594.13
54 $100,594.13 $1,633.12 $0.00 $568.77 $102,796.02
55 $102,796.02 $1,633.12 $0.00 $581.22 $105,010.36
56 $105,010.36 $1,633.12 $0.00 $593.74 $107,237.22
57 $107,237.22 $1,633.12 $0.00 $606.33 $109,476.67
58 $109,476.67 $1,633.12 $0.00 $619.00 $111,728.79
59 $111,728.79 $1,633.12 $0.00 $631.73 $113,993.64
60 $113,993.64 $1,633.12 $0.00 $644.54 $116,271.30
61 $116,271.30 $1,633.12 $0.00 $657.41 $118,561.83
62 $118,561.83 $1,633.12 $0.00 $670.37 $120,865.32
63 $120,865.32 $1,633.12 $0.00 $683.39 $123,181.83
64 $123,181.83 $1,633.12 $0.00 $696.49 $125,511.44
65 $125,511.44 $1,633.12 $0.00 $709.66 $127,854.22
66 $127,854.22 $1,633.12 $0.00 $722.91 $130,210.25
67 $130,210.25 $1,633.12 $0.00 $736.23 $132,579.60
68 $132,579.60 $1,633.12 $0.00 $749.62 $134,962.34
69 $134,962.34 $1,633.12 $0.00 $763.10 $137,358.56
70 $137,358.56 $1,633.12 $0.00 $776.65 $139,768.33
71 $139,768.33 $1,633.12 $0.00 $790.27 $142,191.72
72 $142,191.72 $1,633.12 $0.00 $803.97 $144,628.81
73 $144,628.81 $1,633.12 $0.00 $817.75 $147,079.68
74 $147,079.68 $1,633.12 $0.00 $831.61 $149,544.41
75 $149,544.41 $1,633.12 $0.00 $845.55 $152,023.08
76 $152,023.08 $1,633.12 $0.00 $859.56 $154,515.76
77 $154,515.76 $1,633.12 $0.00 $873.65 $157,022.53
78 $157,022.53 $1,633.12 $0.00 $887.83 $159,543.48
79 $159,543.48 $1,633.12 $0.00 $902.08 $162,078.68
80 $162,078.68 $1,633.12 $0.00 $916.42 $164,628.22
81 $164,628.22 $1,633.12 $0.00 $930.83 $167,192.17
82 $167,192.17 $1,633.12 $0.00 $945.33 $169,770.62
83 $169,770.62 $1,633.12 $0.00 $959.91 $172,363.65
84 $172,363.65 $1,633.12 $0.00 $974.57 $174,971.34
85 $174,971.34 $1,633.12 $0.00 $989.31 $177,593.77
86 $177,593.77 $1,633.12 $0.00 $1,004.14 $180,231.03
87 $180,231.03 $1,633.12 $0.00 $1,019.05 $182,883.20
88 $182,883.20 $1,633.12 $0.00 $1,034.05 $185,550.37
89 $185,550.37 $1,633.12 $0.00 $1,049.13 $188,232.62
90 $188,232.62 $1,633.12 $0.00 $1,064.29 $190,930.03
91 $190,930.03 $1,633.12 $0.00 $1,079.55 $193,642.70
92 $193,642.70 $1,633.12 $0.00 $1,094.88 $196,370.70
93 $196,370.70 $1,633.12 $0.00 $1,110.31 $199,114.13
94 $199,114.13 $1,633.12 $0.00 $1,125.82 $201,873.07
95 $201,873.07 $1,633.12 $0.00 $1,141.42 $204,647.61
96 $204,647.61 $1,633.12 $0.00 $1,157.11 $207,437.84
97 $207,437.84 $1,633.12 $0.00 $1,172.88 $210,243.84
98 $210,243.84 $1,633.12 $0.00 $1,188.75 $213,065.71
99 $213,065.71 $1,633.12 $0.00 $1,204.70 $215,903.53
100 $215,903.53 $1,633.12 $0.00 $1,220.75 $218,757.40
101 $218,757.40 $1,633.12 $0.00 $1,236.89 $221,627.41
102 $221,627.41 $1,633.12 $0.00 $1,253.11 $224,513.64
103 $224,513.64 $1,633.12 $0.00 $1,269.43 $227,416.19
104 $227,416.19 $1,633.12 $0.00 $1,285.84 $230,335.15
105 $230,335.15 $1,633.12 $0.00 $1,302.35 $233,270.62
106 $233,270.62 $1,633.12 $0.00 $1,318.95 $236,222.69
107 $236,222.69 $1,633.12 $0.00 $1,335.64 $239,191.45
108 $239,191.45 $1,633.12 $0.00 $1,352.42 $242,176.99
109 $242,176.99 $1,633.12 $0.00 $1,369.30 $245,179.41
110 $245,179.41 $1,633.12 $0.00 $1,386.28 $248,198.81
111 $248,198.81 $1,633.12 $0.00 $1,403.35 $251,235.28
112 $251,235.28 $1,633.12 $0.00 $1,420.52 $254,288.92
113 $254,288.92 $1,633.12 $0.00 $1,437.79 $257,359.83
114 $257,359.83 $1,633.12 $0.00 $1,455.15 $260,448.10
115 $260,448.10 $1,633.12 $0.00 $1,472.61 $263,553.83
116 $263,553.83 $1,633.12 $0.00 $1,490.17 $266,677.12
117 $266,677.12 $1,633.12 $0.00 $1,507.83 $269,818.07
118 $269,818.07 $1,633.12 $0.00 $1,525.59 $272,976.78
119 $272,976.78 $1,633.12 $0.00 $1,543.45 $276,153.35
120 $276,153.35 $1,633.12 $0.00 $1,561.41 $279,347.88
121 $279,347.88 $1,633.12 $0.00 $1,579.47 $282,560.47
122 $282,560.47 $1,633.12 $0.00 $1,597.64 $285,791.23
123 $285,791.23 $1,633.12 $0.00 $1,615.91 $289,040.26
124 $289,040.26 $1,633.12 $0.00 $1,634.28 $292,307.66
125 $292,307.66 $1,633.12 $0.00 $1,652.75 $295,593.53
126 $295,593.53 $1,633.12 $0.00 $1,671.33 $298,897.98
127 $298,897.98 $1,633.12 $0.00 $1,690.01 $302,221.11
128 $302,221.11 $1,633.12 $0.00 $1,708.80 $305,563.03
129 $305,563.03 $1,633.12 $0.00 $1,727.70 $308,923.85
130 $308,923.85 $1,633.12 $0.00 $1,746.70 $312,303.67
131 $312,303.67 $1,633.12 $0.00 $1,765.81 $315,702.60
132 $315,702.60 $1,633.12 $0.00 $1,785.03 $319,120.75
133 $319,120.75 $1,633.12 $0.00 $1,804.36 $322,558.23
134 $322,558.23 $1,633.12 $0.00 $1,823.79 $326,015.14
135 $326,015.14 $1,633.12 $0.00 $1,843.34 $329,491.60
136 $329,491.60 $1,633.12 $0.00 $1,862.99 $332,987.71
137 $332,987.71 $1,633.12 $0.00 $1,882.76 $336,503.59
138 $336,503.59 $1,633.12 $0.00 $1,902.64 $340,039.35
139 $340,039.35 $1,633.12 $0.00 $1,922.63 $343,595.10
140 $343,595.10 $1,633.12 $0.00 $1,942.74 $347,170.96
141 $347,170.96 $1,633.12 $0.00 $1,962.96 $350,767.04
142 $350,767.04 $1,633.12 $0.00 $1,983.29 $354,383.45
143 $354,383.45 $1,633.12 $0.00 $2,003.74 $358,020.31
144 $358,020.31 $1,633.12 $0.00 $2,024.30 $361,677.73
145 $361,677.73 $1,633.12 $0.00 $2,044.98 $365,355.83
146 $365,355.83 $1,633.12 $0.00 $2,065.77 $369,054.72
147 $369,054.72 $1,633.12 $0.00 $2,086.69 $372,774.53
148 $372,774.53 $1,633.12 $0.00 $2,107.72 $376,515.37
149 $376,515.37 $1,633.12 $0.00 $2,128.87 $380,277.36
150 $380,277.36 $1,633.12 $0.00 $2,150.14 $384,060.62
151 $384,060.62 $1,633.12 $0.00 $2,171.53 $387,865.27
152 $387,865.27 $1,633.12 $0.00 $2,193.05 $391,691.44
153 $391,691.44 $1,633.12 $0.00 $2,214.68 $395,539.24
154 $395,539.24 $1,633.12 $0.00 $2,236.44 $399,408.80
155 $399,408.80 $1,633.12 $0.00 $2,258.32 $403,300.24
156 $403,300.24 $1,633.12 $0.00 $2,280.32 $407,213.68
157 $407,213.68 $1,633.12 $0.00 $2,302.45 $411,149.25
158 $411,149.25 $1,633.12 $0.00 $2,324.70 $415,107.07
159 $415,107.07 $1,633.12 $0.00 $2,347.08 $419,087.27
160 $419,087.27 $1,633.12 $0.00 $2,369.58 $423,089.97
161 $423,089.97 $1,633.12 $0.00 $2,392.21 $427,115.30
162 $427,115.30 $1,633.12 $0.00 $2,414.97 $431,163.39
163 $431,163.39 $1,633.12 $0.00 $2,437.86 $435,234.37
164 $435,234.37 $1,633.12 $0.00 $2,460.88 $439,328.37
165 $439,328.37 $1,633.12 $0.00 $2,484.03 $443,445.52
166 $443,445.52 $1,633.12 $0.00 $2,507.31 $447,585.95
167 $447,585.95 $1,633.12 $0.00 $2,530.72 $451,749.79
168 $451,749.79 $1,633.12 $0.00 $2,554.26 $455,937.17
169 $455,937.17 $1,633.12 $0.00 $2,577.94 $460,148.23
170 $460,148.23 $1,633.12 $0.00 $2,601.74 $464,383.09
171 $464,383.09 $1,633.12 $0.00 $2,625.69 $468,641.90
172 $468,641.90 $1,633.12 $0.00 $2,649.77 $472,924.79
173 $472,924.79 $1,633.12 $0.00 $2,673.99 $477,231.90
174 $477,231.90 $1,633.12 $0.00 $2,698.34 $481,563.36
175 $481,563.36 $1,633.12 $0.00 $2,722.83 $485,919.31
176 $485,919.31 $1,633.12 $0.00 $2,747.46 $490,299.89
177 $490,299.89 $1,633.12 $0.00 $2,772.23 $494,705.24
178 $494,705.24 $1,633.12 $0.00 $2,797.14 $499,135.50
179 $499,135.50 $1,633.12 $0.00 $2,822.18 $503,590.80
180 $503,590.80 $1,633.12 $0.00 $2,847.38 $508,071.30
181 $508,071.30 $1,633.12 $0.00 $2,872.71 $512,577.13
182 $512,577.13 $1,633.12 $0.00 $2,898.19 $517,108.44
183 $517,108.44 $1,633.12 $0.00 $2,923.81 $521,665.37
184 $521,665.37 $1,633.12 $0.00 $2,949.57 $526,248.06
185 $526,248.06 $1,633.12 $0.00 $2,975.48 $530,856.66
186 $530,856.66 $1,633.12 $0.00 $3,001.54 $535,491.32
187 $535,491.32 $1,633.12 $0.00 $3,027.75 $540,152.19
188 $540,152.19 $1,633.12 $0.00 $3,054.10 $544,839.41
189 $544,839.41 $1,633.12 $0.00 $3,080.60 $549,553.13
190 $549,553.13 $1,633.12 $0.00 $3,107.25 $554,293.50
191 $554,293.50 $1,633.12 $0.00 $3,134.06 $559,060.68
192 $559,060.68 $1,633.12 $0.00 $3,161.01 $563,854.81
193 $563,854.81 $1,633.12 $0.00 $3,188.12 $568,676.05
194 $568,676.05 $1,633.12 $0.00 $3,215.38 $573,524.55
195 $573,524.55 $1,633.12 $0.00 $3,242.79 $578,400.46
196 $578,400.46 $1,633.12 $0.00 $3,270.36 $583,303.94
197 $583,303.94 $1,633.12 $0.00 $3,298.09 $588,235.15
198 $588,235.15 $1,633.12 $0.00 $3,325.97 $593,194.24
199 $593,194.24 $1,633.12 $0.00 $3,354.01 $598,181.37
200 $598,181.37 $1,633.12 $0.00 $3,382.20 $603,196.69
201 $603,196.69 $1,633.12 $0.00 $3,410.56 $608,240.37
202 $608,240.37 $1,633.12 $0.00 $3,439.08 $613,312.57
203 $613,312.57 $1,633.12 $0.00 $3,467.76 $618,413.45
204 $618,413.45 $1,633.12 $0.00 $3,496.60 $623,543.17
205 $623,543.17 $1,633.12 $0.00 $3,525.60 $628,701.89
206 $628,701.89 $1,633.12 $0.00 $3,554.77 $633,889.78
207 $633,889.78 $1,633.12 $0.00 $3,584.10 $639,107.00
208 $639,107.00 $1,633.12 $0.00 $3,613.60 $644,353.72
209 $644,353.72 $1,633.12 $0.00 $3,643.27 $649,630.11
210 $649,630.11 $1,633.12 $0.00 $3,673.10 $654,936.33
211 $654,936.33 $1,633.12 $0.00 $3,703.11 $660,272.56
212 $660,272.56 $1,633.12 $0.00 $3,733.28 $665,638.96
213 $665,638.96 $1,633.12 $0.00 $3,763.62 $671,035.70
214 $671,035.70 $1,633.12 $0.00 $3,794.13 $676,462.95
215 $676,462.95 $1,633.12 $0.00 $3,824.82 $681,920.89
216 $681,920.89 $1,633.12 $0.00 $3,855.68 $687,409.69
217 $687,409.69 $1,633.12 $191,465.81 $3,886.71 $501,463.71
218 $501,463.71 $1,633.12 $0.00 $2,835.35 $505,932.18
219 $505,932.18 $1,633.12 $0.00 $2,860.61 $510,425.91
220 $510,425.91 $1,633.12 $0.00 $2,886.02 $514,945.05
221 $514,945.05 $1,633.12 $0.00 $2,911.57 $519,489.74
222 $519,489.74 $1,633.12 $0.00 $2,937.27 $524,060.13
223 $524,060.13 $1,633.12 $0.00 $2,963.11 $528,656.36
224 $528,656.36 $1,633.12 $0.00 $2,989.10 $533,278.58
225 $533,278.58 $1,633.12 $0.00 $3,015.23 $537,926.93
226 $537,926.93 $1,633.12 $0.00 $3,041.52 $542,601.57
227 $542,601.57 $1,633.12 $0.00 $3,067.95 $547,302.64
228 $547,302.64 $1,633.12 $0.00 $3,094.53 $552,030.29
229 $552,030.29 $1,633.12 $201,039.10 $3,121.26 $355,745.57
230 $355,745.57 $1,633.12 $0.00 $2,011.44 $359,390.13
231 $359,390.13 $1,633.12 $0.00 $2,032.04 $363,055.29
232 $363,055.29 $1,633.12 $0.00 $2,052.77 $366,741.18
233 $366,741.18 $1,633.12 $0.00 $2,073.61 $370,447.91
234 $370,447.91 $1,633.12 $0.00 $2,094.57 $374,175.60
235 $374,175.60 $1,633.12 $0.00 $2,115.64 $377,924.36
236 $377,924.36 $1,633.12 $0.00 $2,136.84 $381,694.32
237 $381,694.32 $1,633.12 $0.00 $2,158.16 $385,485.60
238 $385,485.60 $1,633.12 $0.00 $2,179.59 $389,298.31
239 $389,298.31 $1,633.12 $0.00 $2,201.15 $393,132.58
240 $393,132.58 $1,633.12 $0.00 $2,222.83 $396,988.53
241 $396,988.53 $1,633.12 $211,091.06 $2,244.63 $189,775.22
242 $189,775.22 $1,633.12 $0.00 $1,073.02 $192,481.36
243 $192,481.36 $1,633.12 $0.00 $1,088.32 $195,202.80
244 $195,202.80 $1,633.12 $0.00 $1,103.71 $197,939.63
245 $197,939.63 $1,633.12 $0.00 $1,119.18 $200,691.93
246 $200,691.93 $1,633.12 $0.00 $1,134.74 $203,459.79
247 $203,459.79 $1,633.12 $0.00 $1,150.39 $206,243.30
248 $206,243.30 $1,633.12 $0.00 $1,166.13 $209,042.55
249 $209,042.55 $1,633.12 $0.00 $1,181.96 $211,857.63
250 $211,857.63 $1,633.12 $0.00 $1,197.87 $214,688.62
251 $214,688.62 $1,633.12 $0.00 $1,213.88 $217,535.62
252 $217,535.62 $1,633.12 $0.00 $1,229.98 $220,398.72
253 $220,398.72 $0.00 $221,645.61 $1,246.17 ($0.72)