Savings Plan and Future Cost Estimation for Tufts University

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2041$211,865
Monthly savings required$1,677

How much will it cost to send your child to Tufts University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $847,460.19 for students enrolling in 2041 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $1,677.09 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$81,700.00
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 Tufts University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $1,677.09 $0.00 $0.00 $1,677.09
2 $1,677.09 $1,677.09 $0.00 $9.48 $3,363.66
3 $3,363.66 $1,677.09 $0.00 $19.02 $5,059.77
4 $5,059.77 $1,677.09 $0.00 $28.61 $6,765.47
5 $6,765.47 $1,677.09 $0.00 $38.25 $8,480.81
6 $8,480.81 $1,677.09 $0.00 $47.95 $10,205.85
7 $10,205.85 $1,677.09 $0.00 $57.71 $11,940.65
8 $11,940.65 $1,677.09 $0.00 $67.51 $13,685.25
9 $13,685.25 $1,677.09 $0.00 $77.38 $15,439.72
10 $15,439.72 $1,677.09 $0.00 $87.30 $17,204.11
11 $17,204.11 $1,677.09 $0.00 $97.27 $18,978.47
12 $18,978.47 $1,677.09 $0.00 $107.31 $20,762.87
13 $20,762.87 $1,677.09 $0.00 $117.40 $22,557.36
14 $22,557.36 $1,677.09 $0.00 $127.54 $24,361.99
15 $24,361.99 $1,677.09 $0.00 $137.75 $26,176.83
16 $26,176.83 $1,677.09 $0.00 $148.01 $28,001.93
17 $28,001.93 $1,677.09 $0.00 $158.33 $29,837.35
18 $29,837.35 $1,677.09 $0.00 $168.70 $31,683.14
19 $31,683.14 $1,677.09 $0.00 $179.14 $33,539.37
20 $33,539.37 $1,677.09 $0.00 $189.64 $35,406.10
21 $35,406.10 $1,677.09 $0.00 $200.19 $37,283.38
22 $37,283.38 $1,677.09 $0.00 $210.81 $39,171.28
23 $39,171.28 $1,677.09 $0.00 $221.48 $41,069.85
24 $41,069.85 $1,677.09 $0.00 $232.21 $42,979.15
25 $42,979.15 $1,677.09 $0.00 $243.01 $44,899.25
26 $44,899.25 $1,677.09 $0.00 $253.87 $46,830.21
27 $46,830.21 $1,677.09 $0.00 $264.78 $48,772.08
28 $48,772.08 $1,677.09 $0.00 $275.76 $50,724.93
29 $50,724.93 $1,677.09 $0.00 $286.81 $52,688.83
30 $52,688.83 $1,677.09 $0.00 $297.91 $54,663.83
31 $54,663.83 $1,677.09 $0.00 $309.08 $56,650.00
32 $56,650.00 $1,677.09 $0.00 $320.31 $58,647.40
33 $58,647.40 $1,677.09 $0.00 $331.60 $60,656.09
34 $60,656.09 $1,677.09 $0.00 $342.96 $62,676.14
35 $62,676.14 $1,677.09 $0.00 $354.38 $64,707.61
36 $64,707.61 $1,677.09 $0.00 $365.87 $66,750.57
37 $66,750.57 $1,677.09 $0.00 $377.42 $68,805.08
38 $68,805.08 $1,677.09 $0.00 $389.03 $70,871.20
39 $70,871.20 $1,677.09 $0.00 $400.72 $72,949.01
40 $72,949.01 $1,677.09 $0.00 $412.46 $75,038.56
41 $75,038.56 $1,677.09 $0.00 $424.28 $77,139.93
42 $77,139.93 $1,677.09 $0.00 $436.16 $79,253.18
43 $79,253.18 $1,677.09 $0.00 $448.11 $81,378.38
44 $81,378.38 $1,677.09 $0.00 $460.13 $83,515.60
45 $83,515.60 $1,677.09 $0.00 $472.21 $85,664.90
46 $85,664.90 $1,677.09 $0.00 $484.36 $87,826.35
47 $87,826.35 $1,677.09 $0.00 $496.58 $90,000.02
48 $90,000.02 $1,677.09 $0.00 $508.87 $92,185.98
49 $92,185.98 $1,677.09 $0.00 $521.23 $94,384.30
50 $94,384.30 $1,677.09 $0.00 $533.66 $96,595.05
51 $96,595.05 $1,677.09 $0.00 $546.16 $98,818.30
52 $98,818.30 $1,677.09 $0.00 $558.73 $101,054.12
53 $101,054.12 $1,677.09 $0.00 $571.37 $103,302.58
54 $103,302.58 $1,677.09 $0.00 $584.09 $105,563.76
55 $105,563.76 $1,677.09 $0.00 $596.87 $107,837.72
56 $107,837.72 $1,677.09 $0.00 $609.73 $110,124.54
57 $110,124.54 $1,677.09 $0.00 $622.66 $112,424.29
58 $112,424.29 $1,677.09 $0.00 $635.66 $114,737.04
59 $114,737.04 $1,677.09 $0.00 $648.74 $117,062.87
60 $117,062.87 $1,677.09 $0.00 $661.89 $119,401.85
61 $119,401.85 $1,677.09 $0.00 $675.12 $121,754.06
62 $121,754.06 $1,677.09 $0.00 $688.42 $124,119.57
63 $124,119.57 $1,677.09 $0.00 $701.79 $126,498.45
64 $126,498.45 $1,677.09 $0.00 $715.24 $128,890.78
65 $128,890.78 $1,677.09 $0.00 $728.77 $131,296.64
66 $131,296.64 $1,677.09 $0.00 $742.37 $133,716.10
67 $133,716.10 $1,677.09 $0.00 $756.05 $136,149.24
68 $136,149.24 $1,677.09 $0.00 $769.81 $138,596.14
69 $138,596.14 $1,677.09 $0.00 $783.64 $141,056.87
70 $141,056.87 $1,677.09 $0.00 $797.56 $143,531.52
71 $143,531.52 $1,677.09 $0.00 $811.55 $146,020.16
72 $146,020.16 $1,677.09 $0.00 $825.62 $148,522.87
73 $148,522.87 $1,677.09 $0.00 $839.77 $151,039.73
74 $151,039.73 $1,677.09 $0.00 $854.00 $153,570.82
75 $153,570.82 $1,677.09 $0.00 $868.31 $156,116.22
76 $156,116.22 $1,677.09 $0.00 $882.70 $158,676.01
77 $158,676.01 $1,677.09 $0.00 $897.18 $161,250.28
78 $161,250.28 $1,677.09 $0.00 $911.73 $163,839.10
79 $163,839.10 $1,677.09 $0.00 $926.37 $166,442.56
80 $166,442.56 $1,677.09 $0.00 $941.09 $169,060.74
81 $169,060.74 $1,677.09 $0.00 $955.89 $171,693.72
82 $171,693.72 $1,677.09 $0.00 $970.78 $174,341.59
83 $174,341.59 $1,677.09 $0.00 $985.75 $177,004.43
84 $177,004.43 $1,677.09 $0.00 $1,000.81 $179,682.33
85 $179,682.33 $1,677.09 $0.00 $1,015.95 $182,375.37
86 $182,375.37 $1,677.09 $0.00 $1,031.18 $185,083.64
87 $185,083.64 $1,677.09 $0.00 $1,046.49 $187,807.22
88 $187,807.22 $1,677.09 $0.00 $1,061.89 $190,546.20
89 $190,546.20 $1,677.09 $0.00 $1,077.38 $193,300.67
90 $193,300.67 $1,677.09 $0.00 $1,092.95 $196,070.71
91 $196,070.71 $1,677.09 $0.00 $1,108.61 $198,856.41
92 $198,856.41 $1,677.09 $0.00 $1,124.36 $201,657.86
93 $201,657.86 $1,677.09 $0.00 $1,140.20 $204,475.15
94 $204,475.15 $1,677.09 $0.00 $1,156.13 $207,308.37
95 $207,308.37 $1,677.09 $0.00 $1,172.15 $210,157.61
96 $210,157.61 $1,677.09 $0.00 $1,188.26 $213,022.96
97 $213,022.96 $1,677.09 $0.00 $1,204.46 $215,904.51
98 $215,904.51 $1,677.09 $0.00 $1,220.76 $218,802.36
99 $218,802.36 $1,677.09 $0.00 $1,237.14 $221,716.59
100 $221,716.59 $1,677.09 $0.00 $1,253.62 $224,647.30
101 $224,647.30 $1,677.09 $0.00 $1,270.19 $227,594.58
102 $227,594.58 $1,677.09 $0.00 $1,286.85 $230,558.52
103 $230,558.52 $1,677.09 $0.00 $1,303.61 $233,539.22
104 $233,539.22 $1,677.09 $0.00 $1,320.46 $236,536.77
105 $236,536.77 $1,677.09 $0.00 $1,337.41 $239,551.27
106 $239,551.27 $1,677.09 $0.00 $1,354.46 $242,582.82
107 $242,582.82 $1,677.09 $0.00 $1,371.60 $245,631.51
108 $245,631.51 $1,677.09 $0.00 $1,388.84 $248,697.44
109 $248,697.44 $1,677.09 $0.00 $1,406.17 $251,780.70
110 $251,780.70 $1,677.09 $0.00 $1,423.60 $254,881.39
111 $254,881.39 $1,677.09 $0.00 $1,441.14 $257,999.62
112 $257,999.62 $1,677.09 $0.00 $1,458.77 $261,135.48
113 $261,135.48 $1,677.09 $0.00 $1,476.50 $264,289.07
114 $264,289.07 $1,677.09 $0.00 $1,494.33 $267,460.49
115 $267,460.49 $1,677.09 $0.00 $1,512.26 $270,649.84
116 $270,649.84 $1,677.09 $0.00 $1,530.29 $273,857.22
117 $273,857.22 $1,677.09 $0.00 $1,548.43 $277,082.74
118 $277,082.74 $1,677.09 $0.00 $1,566.67 $280,326.50
119 $280,326.50 $1,677.09 $0.00 $1,585.01 $283,588.60
120 $283,588.60 $1,677.09 $0.00 $1,603.45 $286,869.14
121 $286,869.14 $1,677.09 $0.00 $1,622.00 $290,168.23
122 $290,168.23 $1,677.09 $0.00 $1,640.65 $293,485.97
123 $293,485.97 $1,677.09 $0.00 $1,659.41 $296,822.47
124 $296,822.47 $1,677.09 $0.00 $1,678.28 $300,177.84
125 $300,177.84 $1,677.09 $0.00 $1,697.25 $303,552.18
126 $303,552.18 $1,677.09 $0.00 $1,716.33 $306,945.60
127 $306,945.60 $1,677.09 $0.00 $1,735.52 $310,358.21
128 $310,358.21 $1,677.09 $0.00 $1,754.81 $313,790.11
129 $313,790.11 $1,677.09 $0.00 $1,774.21 $317,241.41
130 $317,241.41 $1,677.09 $0.00 $1,793.73 $320,712.23
131 $320,712.23 $1,677.09 $0.00 $1,813.35 $324,202.67
132 $324,202.67 $1,677.09 $0.00 $1,833.09 $327,712.85
133 $327,712.85 $1,677.09 $0.00 $1,852.94 $331,242.88
134 $331,242.88 $1,677.09 $0.00 $1,872.90 $334,792.87
135 $334,792.87 $1,677.09 $0.00 $1,892.97 $338,362.93
136 $338,362.93 $1,677.09 $0.00 $1,913.15 $341,953.17
137 $341,953.17 $1,677.09 $0.00 $1,933.45 $345,563.71
138 $345,563.71 $1,677.09 $0.00 $1,953.87 $349,194.67
139 $349,194.67 $1,677.09 $0.00 $1,974.40 $352,846.16
140 $352,846.16 $1,677.09 $0.00 $1,995.04 $356,518.29
141 $356,518.29 $1,677.09 $0.00 $2,015.81 $360,211.19
142 $360,211.19 $1,677.09 $0.00 $2,036.69 $363,924.97
143 $363,924.97 $1,677.09 $0.00 $2,057.68 $367,659.74
144 $367,659.74 $1,677.09 $0.00 $2,078.80 $371,415.63
145 $371,415.63 $1,677.09 $0.00 $2,100.04 $375,192.76
146 $375,192.76 $1,677.09 $0.00 $2,121.39 $378,991.24
147 $378,991.24 $1,677.09 $0.00 $2,142.87 $382,811.20
148 $382,811.20 $1,677.09 $0.00 $2,164.47 $386,652.76
149 $386,652.76 $1,677.09 $0.00 $2,186.19 $390,516.04
150 $390,516.04 $1,677.09 $0.00 $2,208.03 $394,401.16
151 $394,401.16 $1,677.09 $0.00 $2,230.00 $398,308.25
152 $398,308.25 $1,677.09 $0.00 $2,252.09 $402,237.43
153 $402,237.43 $1,677.09 $0.00 $2,274.31 $406,188.83
154 $406,188.83 $1,677.09 $0.00 $2,296.65 $410,162.57
155 $410,162.57 $1,677.09 $0.00 $2,319.12 $414,158.78
156 $414,158.78 $1,677.09 $0.00 $2,341.71 $418,177.58
157 $418,177.58 $1,677.09 $0.00 $2,364.44 $422,219.11
158 $422,219.11 $1,677.09 $0.00 $2,387.29 $426,283.49
159 $426,283.49 $1,677.09 $0.00 $2,410.27 $430,370.85
160 $430,370.85 $1,677.09 $0.00 $2,433.38 $434,481.32
161 $434,481.32 $1,677.09 $0.00 $2,456.62 $438,615.03
162 $438,615.03 $1,677.09 $0.00 $2,479.99 $442,772.11
163 $442,772.11 $1,677.09 $0.00 $2,503.50 $446,952.70
164 $446,952.70 $1,677.09 $0.00 $2,527.14 $451,156.93
165 $451,156.93 $1,677.09 $0.00 $2,550.91 $455,384.93
166 $455,384.93 $1,677.09 $0.00 $2,574.81 $459,636.83
167 $459,636.83 $1,677.09 $0.00 $2,598.85 $463,912.77
168 $463,912.77 $1,677.09 $0.00 $2,623.03 $468,212.89
169 $468,212.89 $1,677.09 $0.00 $2,647.34 $472,537.32
170 $472,537.32 $1,677.09 $0.00 $2,671.79 $476,886.20
171 $476,886.20 $1,677.09 $0.00 $2,696.38 $481,259.67
172 $481,259.67 $1,677.09 $0.00 $2,721.11 $485,657.87
173 $485,657.87 $1,677.09 $0.00 $2,745.98 $490,080.94
174 $490,080.94 $1,677.09 $0.00 $2,770.99 $494,529.02
175 $494,529.02 $1,677.09 $0.00 $2,796.14 $499,002.25
176 $499,002.25 $1,677.09 $0.00 $2,821.43 $503,500.77
177 $503,500.77 $1,677.09 $0.00 $2,846.87 $508,024.73
178 $508,024.73 $1,677.09 $0.00 $2,872.45 $512,574.27
179 $512,574.27 $1,677.09 $0.00 $2,898.17 $517,149.53
180 $517,149.53 $1,677.09 $0.00 $2,924.04 $521,750.66
181 $521,750.66 $1,677.09 $0.00 $2,950.05 $526,377.80
182 $526,377.80 $1,677.09 $0.00 $2,976.22 $531,031.11
183 $531,031.11 $1,677.09 $0.00 $3,002.53 $535,710.73
184 $535,710.73 $1,677.09 $0.00 $3,028.99 $540,416.81
185 $540,416.81 $1,677.09 $0.00 $3,055.60 $545,149.50
186 $545,149.50 $1,677.09 $0.00 $3,082.35 $549,908.94
187 $549,908.94 $1,677.09 $0.00 $3,109.27 $554,695.30
188 $554,695.30 $1,677.09 $0.00 $3,136.33 $559,508.72
189 $559,508.72 $1,677.09 $0.00 $3,163.54 $564,349.35
190 $564,349.35 $1,677.09 $0.00 $3,190.91 $569,217.35
191 $569,217.35 $1,677.09 $0.00 $3,218.44 $574,112.88
192 $574,112.88 $1,677.09 $0.00 $3,246.12 $579,036.09
193 $579,036.09 $1,677.09 $0.00 $3,273.95 $583,987.13
194 $583,987.13 $1,677.09 $0.00 $3,301.95 $588,966.17
195 $588,966.17 $1,677.09 $0.00 $3,330.10 $593,973.36
196 $593,973.36 $1,677.09 $0.00 $3,358.41 $599,008.86
197 $599,008.86 $1,677.09 $0.00 $3,386.88 $604,072.83
198 $604,072.83 $1,677.09 $0.00 $3,415.52 $609,165.44
199 $609,165.44 $1,677.09 $0.00 $3,444.31 $614,286.84
200 $614,286.84 $1,677.09 $0.00 $3,473.27 $619,437.20
201 $619,437.20 $1,677.09 $0.00 $3,502.39 $624,616.68
202 $624,616.68 $1,677.09 $0.00 $3,531.67 $629,825.44
203 $629,825.44 $1,677.09 $0.00 $3,561.12 $635,063.65
204 $635,063.65 $1,677.09 $0.00 $3,590.74 $640,331.48
205 $640,331.48 $1,677.09 $0.00 $3,620.53 $645,629.10
206 $645,629.10 $1,677.09 $0.00 $3,650.48 $650,956.67
207 $650,956.67 $1,677.09 $0.00 $3,680.60 $656,314.36
208 $656,314.36 $1,677.09 $0.00 $3,710.90 $661,702.35
209 $661,702.35 $1,677.09 $0.00 $3,741.36 $667,120.80
210 $667,120.80 $1,677.09 $0.00 $3,772.00 $672,569.89
211 $672,569.89 $1,677.09 $0.00 $3,802.81 $678,049.79
212 $678,049.79 $1,677.09 $0.00 $3,833.79 $683,560.67
213 $683,560.67 $1,677.09 $0.00 $3,864.95 $689,102.71
214 $689,102.71 $1,677.09 $0.00 $3,896.29 $694,676.09
215 $694,676.09 $1,677.09 $0.00 $3,927.80 $700,280.98
216 $700,280.98 $1,677.09 $0.00 $3,959.49 $705,917.56
217 $705,917.56 $1,677.09 $196,620.79 $3,991.36 $514,965.22
218 $514,965.22 $1,677.09 $0.00 $2,911.69 $519,554.00
219 $519,554.00 $1,677.09 $0.00 $2,937.63 $524,168.72
220 $524,168.72 $1,677.09 $0.00 $2,963.73 $528,809.54
221 $528,809.54 $1,677.09 $0.00 $2,989.97 $533,476.60
222 $533,476.60 $1,677.09 $0.00 $3,016.35 $538,170.04
223 $538,170.04 $1,677.09 $0.00 $3,042.89 $542,890.02
224 $542,890.02 $1,677.09 $0.00 $3,069.58 $547,636.69
225 $547,636.69 $1,677.09 $0.00 $3,096.42 $552,410.20
226 $552,410.20 $1,677.09 $0.00 $3,123.41 $557,210.70
227 $557,210.70 $1,677.09 $0.00 $3,150.55 $562,038.34
228 $562,038.34 $1,677.09 $0.00 $3,177.85 $566,893.28
229 $566,893.28 $1,677.09 $206,451.83 $3,205.30 $365,323.84
230 $365,323.84 $1,677.09 $0.00 $2,065.59 $369,066.52
231 $369,066.52 $1,677.09 $0.00 $2,086.76 $372,830.37
232 $372,830.37 $1,677.09 $0.00 $2,108.04 $376,615.50
233 $376,615.50 $1,677.09 $0.00 $2,129.44 $380,422.03
234 $380,422.03 $1,677.09 $0.00 $2,150.96 $384,250.08
235 $384,250.08 $1,677.09 $0.00 $2,172.61 $388,099.78
236 $388,099.78 $1,677.09 $0.00 $2,194.37 $391,971.24
237 $391,971.24 $1,677.09 $0.00 $2,216.26 $395,864.59
238 $395,864.59 $1,677.09 $0.00 $2,238.28 $399,779.96
239 $399,779.96 $1,677.09 $0.00 $2,260.41 $403,717.46
240 $403,717.46 $1,677.09 $0.00 $2,282.68 $407,677.23
241 $407,677.23 $1,677.09 $216,774.42 $2,305.07 $194,884.97
242 $194,884.97 $1,677.09 $0.00 $1,101.91 $197,663.97
243 $197,663.97 $1,677.09 $0.00 $1,117.62 $200,458.68
244 $200,458.68 $1,677.09 $0.00 $1,133.42 $203,269.19
245 $203,269.19 $1,677.09 $0.00 $1,149.31 $206,095.59
246 $206,095.59 $1,677.09 $0.00 $1,165.29 $208,937.97
247 $208,937.97 $1,677.09 $0.00 $1,181.37 $211,796.43
248 $211,796.43 $1,677.09 $0.00 $1,197.53 $214,671.05
249 $214,671.05 $1,677.09 $0.00 $1,213.78 $217,561.92
250 $217,561.92 $1,677.09 $0.00 $1,230.13 $220,469.14
251 $220,469.14 $1,677.09 $0.00 $1,246.56 $223,392.79
252 $223,392.79 $1,677.09 $0.00 $1,263.10 $226,332.98
253 $226,332.98 $0.00 $227,613.14 $1,279.72 ($0.44)