Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2037$81,167
Monthly savings required$643

How much will it cost to send your child to City University of Seattle in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $324,669.57 for students enrolling in 2037 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $642.51 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$31,300.00
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 City University of Seattle in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $642.51 $0.00 $0.00 $642.51
2 $642.51 $642.51 $0.00 $3.63 $1,288.65
3 $1,288.65 $642.51 $0.00 $7.29 $1,938.45
4 $1,938.45 $642.51 $0.00 $10.96 $2,591.92
5 $2,591.92 $642.51 $0.00 $14.66 $3,249.09
6 $3,249.09 $642.51 $0.00 $18.37 $3,909.97
7 $3,909.97 $642.51 $0.00 $22.11 $4,574.59
8 $4,574.59 $642.51 $0.00 $25.87 $5,242.97
9 $5,242.97 $642.51 $0.00 $29.64 $5,915.12
10 $5,915.12 $642.51 $0.00 $33.44 $6,591.07
11 $6,591.07 $642.51 $0.00 $37.27 $7,270.85
12 $7,270.85 $642.51 $0.00 $41.11 $7,954.47
13 $7,954.47 $642.51 $0.00 $44.98 $8,641.96
14 $8,641.96 $642.51 $0.00 $48.86 $9,333.33
15 $9,333.33 $642.51 $0.00 $52.77 $10,028.61
16 $10,028.61 $642.51 $0.00 $56.70 $10,727.82
17 $10,727.82 $642.51 $0.00 $60.66 $11,430.99
18 $11,430.99 $642.51 $0.00 $64.63 $12,138.13
19 $12,138.13 $642.51 $0.00 $68.63 $12,849.27
20 $12,849.27 $642.51 $0.00 $72.65 $13,564.43
21 $13,564.43 $642.51 $0.00 $76.70 $14,283.64
22 $14,283.64 $642.51 $0.00 $80.76 $15,006.91
23 $15,006.91 $642.51 $0.00 $84.85 $15,734.27
24 $15,734.27 $642.51 $0.00 $88.96 $16,465.74
25 $16,465.74 $642.51 $0.00 $93.10 $17,201.35
26 $17,201.35 $642.51 $0.00 $97.26 $17,941.12
27 $17,941.12 $642.51 $0.00 $101.44 $18,685.07
28 $18,685.07 $642.51 $0.00 $105.65 $19,433.23
29 $19,433.23 $642.51 $0.00 $109.88 $20,185.62
30 $20,185.62 $642.51 $0.00 $114.13 $20,942.26
31 $20,942.26 $642.51 $0.00 $118.41 $21,703.18
32 $21,703.18 $642.51 $0.00 $122.71 $22,468.40
33 $22,468.40 $642.51 $0.00 $127.04 $23,237.95
34 $23,237.95 $642.51 $0.00 $131.39 $24,011.85
35 $24,011.85 $642.51 $0.00 $135.77 $24,790.13
36 $24,790.13 $642.51 $0.00 $140.17 $25,572.81
37 $25,572.81 $642.51 $0.00 $144.59 $26,359.91
38 $26,359.91 $642.51 $0.00 $149.04 $27,151.46
39 $27,151.46 $642.51 $0.00 $153.52 $27,947.49
40 $27,947.49 $642.51 $0.00 $158.02 $28,748.02
41 $28,748.02 $642.51 $0.00 $162.55 $29,553.08
42 $29,553.08 $642.51 $0.00 $167.10 $30,362.69
43 $30,362.69 $642.51 $0.00 $171.68 $31,176.88
44 $31,176.88 $642.51 $0.00 $176.28 $31,995.67
45 $31,995.67 $642.51 $0.00 $180.91 $32,819.09
46 $32,819.09 $642.51 $0.00 $185.56 $33,647.16
47 $33,647.16 $642.51 $0.00 $190.25 $34,479.92
48 $34,479.92 $642.51 $0.00 $194.95 $35,317.38
49 $35,317.38 $642.51 $0.00 $199.69 $36,159.58
50 $36,159.58 $642.51 $0.00 $204.45 $37,006.54
51 $37,006.54 $642.51 $0.00 $209.24 $37,858.29
52 $37,858.29 $642.51 $0.00 $214.06 $38,714.86
53 $38,714.86 $642.51 $0.00 $218.90 $39,576.27
54 $39,576.27 $642.51 $0.00 $223.77 $40,442.55
55 $40,442.55 $642.51 $0.00 $228.67 $41,313.73
56 $41,313.73 $642.51 $0.00 $233.59 $42,189.83
57 $42,189.83 $642.51 $0.00 $238.55 $43,070.89
58 $43,070.89 $642.51 $0.00 $243.53 $43,956.93
59 $43,956.93 $642.51 $0.00 $248.54 $44,847.98
60 $44,847.98 $642.51 $0.00 $253.58 $45,744.07
61 $45,744.07 $642.51 $0.00 $258.64 $46,645.22
62 $46,645.22 $642.51 $0.00 $263.74 $47,551.47
63 $47,551.47 $642.51 $0.00 $268.86 $48,462.84
64 $48,462.84 $642.51 $0.00 $274.02 $49,379.37
65 $49,379.37 $642.51 $0.00 $279.20 $50,301.08
66 $50,301.08 $642.51 $0.00 $284.41 $51,228.00
67 $51,228.00 $642.51 $0.00 $289.65 $52,160.16
68 $52,160.16 $642.51 $0.00 $294.92 $53,097.59
69 $53,097.59 $642.51 $0.00 $300.22 $54,040.32
70 $54,040.32 $642.51 $0.00 $305.55 $54,988.38
71 $54,988.38 $642.51 $0.00 $310.91 $55,941.80
72 $55,941.80 $642.51 $0.00 $316.30 $56,900.61
73 $56,900.61 $642.51 $0.00 $321.72 $57,864.84
74 $57,864.84 $642.51 $0.00 $327.18 $58,834.53
75 $58,834.53 $642.51 $0.00 $332.66 $59,809.70
76 $59,809.70 $642.51 $0.00 $338.17 $60,790.38
77 $60,790.38 $642.51 $0.00 $343.72 $61,776.61
78 $61,776.61 $642.51 $0.00 $349.29 $62,768.41
79 $62,768.41 $642.51 $0.00 $354.90 $63,765.82
80 $63,765.82 $642.51 $0.00 $360.54 $64,768.87
81 $64,768.87 $642.51 $0.00 $366.21 $65,777.59
82 $65,777.59 $642.51 $0.00 $371.92 $66,792.02
83 $66,792.02 $642.51 $0.00 $377.65 $67,812.18
84 $67,812.18 $642.51 $0.00 $383.42 $68,838.11
85 $68,838.11 $642.51 $0.00 $389.22 $69,869.84
86 $69,869.84 $642.51 $0.00 $395.05 $70,907.40
87 $70,907.40 $642.51 $0.00 $400.92 $71,950.83
88 $71,950.83 $642.51 $0.00 $406.82 $73,000.16
89 $73,000.16 $642.51 $0.00 $412.75 $74,055.42
90 $74,055.42 $642.51 $0.00 $418.72 $75,116.65
91 $75,116.65 $642.51 $0.00 $424.72 $76,183.88
92 $76,183.88 $642.51 $0.00 $430.75 $77,257.14
93 $77,257.14 $642.51 $0.00 $436.82 $78,336.47
94 $78,336.47 $642.51 $0.00 $442.93 $79,421.91
95 $79,421.91 $642.51 $0.00 $449.06 $80,513.48
96 $80,513.48 $642.51 $0.00 $455.23 $81,611.22
97 $81,611.22 $642.51 $0.00 $461.44 $82,715.17
98 $82,715.17 $642.51 $0.00 $467.68 $83,825.36
99 $83,825.36 $642.51 $0.00 $473.96 $84,941.83
100 $84,941.83 $642.51 $0.00 $480.27 $86,064.61
101 $86,064.61 $642.51 $0.00 $486.62 $87,193.74
102 $87,193.74 $642.51 $0.00 $493.01 $88,329.26
103 $88,329.26 $642.51 $0.00 $499.43 $89,471.20
104 $89,471.20 $642.51 $0.00 $505.88 $90,619.59
105 $90,619.59 $642.51 $0.00 $512.38 $91,774.48
106 $91,774.48 $642.51 $0.00 $518.91 $92,935.90
107 $92,935.90 $642.51 $0.00 $525.47 $94,103.88
108 $94,103.88 $642.51 $0.00 $532.08 $95,278.47
109 $95,278.47 $642.51 $0.00 $538.72 $96,459.70
110 $96,459.70 $642.51 $0.00 $545.40 $97,647.61
111 $97,647.61 $642.51 $0.00 $552.11 $98,842.23
112 $98,842.23 $642.51 $0.00 $558.87 $100,043.61
113 $100,043.61 $642.51 $0.00 $565.66 $101,251.78
114 $101,251.78 $642.51 $0.00 $572.49 $102,466.78
115 $102,466.78 $642.51 $0.00 $579.36 $103,688.65
116 $103,688.65 $642.51 $0.00 $586.27 $104,917.43
117 $104,917.43 $642.51 $0.00 $593.22 $106,153.16
118 $106,153.16 $642.51 $0.00 $600.21 $107,395.88
119 $107,395.88 $642.51 $0.00 $607.23 $108,645.62
120 $108,645.62 $642.51 $0.00 $614.30 $109,902.43
121 $109,902.43 $642.51 $0.00 $621.40 $111,166.34
122 $111,166.34 $642.51 $0.00 $628.55 $112,437.40
123 $112,437.40 $642.51 $0.00 $635.74 $113,715.65
124 $113,715.65 $642.51 $0.00 $642.96 $115,001.12
125 $115,001.12 $642.51 $0.00 $650.23 $116,293.86
126 $116,293.86 $642.51 $0.00 $657.54 $117,593.91
127 $117,593.91 $642.51 $0.00 $664.89 $118,901.31
128 $118,901.31 $642.51 $0.00 $672.29 $120,216.11
129 $120,216.11 $642.51 $0.00 $679.72 $121,538.34
130 $121,538.34 $642.51 $0.00 $687.20 $122,868.05
131 $122,868.05 $642.51 $0.00 $694.71 $124,205.27
132 $124,205.27 $642.51 $0.00 $702.27 $125,550.05
133 $125,550.05 $642.51 $0.00 $709.88 $126,902.44
134 $126,902.44 $642.51 $0.00 $717.52 $128,262.47
135 $128,262.47 $642.51 $0.00 $725.21 $129,630.19
136 $129,630.19 $642.51 $0.00 $732.95 $131,005.65
137 $131,005.65 $642.51 $0.00 $740.72 $132,388.88
138 $132,388.88 $642.51 $0.00 $748.55 $133,779.94
139 $133,779.94 $642.51 $0.00 $756.41 $135,178.86
140 $135,178.86 $642.51 $0.00 $764.32 $136,585.69
141 $136,585.69 $642.51 $0.00 $772.28 $138,000.48
142 $138,000.48 $642.51 $0.00 $780.27 $139,423.26
143 $139,423.26 $642.51 $0.00 $788.32 $140,854.09
144 $140,854.09 $642.51 $0.00 $796.41 $142,293.01
145 $142,293.01 $642.51 $0.00 $804.55 $143,740.07
146 $143,740.07 $642.51 $0.00 $812.73 $145,195.31
147 $145,195.31 $642.51 $0.00 $820.96 $146,658.78
148 $146,658.78 $642.51 $0.00 $829.23 $148,130.52
149 $148,130.52 $642.51 $0.00 $837.55 $149,610.58
150 $149,610.58 $642.51 $0.00 $845.92 $151,099.01
151 $151,099.01 $642.51 $0.00 $854.34 $152,595.86
152 $152,595.86 $642.51 $0.00 $862.80 $154,101.17
153 $154,101.17 $642.51 $0.00 $871.31 $155,614.99
154 $155,614.99 $642.51 $0.00 $879.87 $157,137.37
155 $157,137.37 $642.51 $0.00 $888.48 $158,668.36
156 $158,668.36 $642.51 $0.00 $897.13 $160,208.00
157 $160,208.00 $642.51 $0.00 $905.84 $161,756.35
158 $161,756.35 $642.51 $0.00 $914.59 $163,313.45
159 $163,313.45 $642.51 $0.00 $923.40 $164,879.36
160 $164,879.36 $642.51 $0.00 $932.25 $166,454.12
161 $166,454.12 $642.51 $0.00 $941.16 $168,037.79
162 $168,037.79 $642.51 $0.00 $950.11 $169,630.41
163 $169,630.41 $642.51 $0.00 $959.12 $171,232.04
164 $171,232.04 $642.51 $0.00 $968.17 $172,842.72
165 $172,842.72 $642.51 $0.00 $977.28 $174,462.51
166 $174,462.51 $642.51 $0.00 $986.44 $176,091.46
167 $176,091.46 $642.51 $0.00 $995.65 $177,729.62
168 $177,729.62 $642.51 $0.00 $1,004.91 $179,377.04
169 $179,377.04 $642.51 $0.00 $1,014.22 $181,033.77
170 $181,033.77 $642.51 $0.00 $1,023.59 $182,699.87
171 $182,699.87 $642.51 $0.00 $1,033.01 $184,375.39
172 $184,375.39 $642.51 $0.00 $1,042.49 $186,060.39
173 $186,060.39 $642.51 $0.00 $1,052.01 $187,754.91
174 $187,754.91 $642.51 $0.00 $1,061.59 $189,459.01
175 $189,459.01 $642.51 $0.00 $1,071.23 $191,172.75
176 $191,172.75 $642.51 $0.00 $1,080.92 $192,896.18
177 $192,896.18 $642.51 $0.00 $1,090.66 $194,629.35
178 $194,629.35 $642.51 $0.00 $1,100.46 $196,372.32
179 $196,372.32 $642.51 $0.00 $1,110.32 $198,125.15
180 $198,125.15 $642.51 $0.00 $1,120.23 $199,887.89
181 $199,887.89 $642.51 $0.00 $1,130.20 $201,660.60
182 $201,660.60 $642.51 $0.00 $1,140.22 $203,443.33
183 $203,443.33 $642.51 $0.00 $1,150.30 $205,236.14
184 $205,236.14 $642.51 $0.00 $1,160.43 $207,039.08
185 $207,039.08 $642.51 $0.00 $1,170.63 $208,852.22
186 $208,852.22 $642.51 $0.00 $1,180.88 $210,675.61
187 $210,675.61 $642.51 $0.00 $1,191.19 $212,509.31
188 $212,509.31 $642.51 $0.00 $1,201.56 $214,353.38
189 $214,353.38 $642.51 $0.00 $1,211.99 $216,207.88
190 $216,207.88 $642.51 $0.00 $1,222.47 $218,072.86
191 $218,072.86 $642.51 $0.00 $1,233.02 $219,948.39
192 $219,948.39 $642.51 $0.00 $1,243.62 $221,834.52
193 $221,834.52 $642.51 $0.00 $1,254.28 $223,731.31
194 $223,731.31 $642.51 $0.00 $1,265.01 $225,638.83
195 $225,638.83 $642.51 $0.00 $1,275.79 $227,557.13
196 $227,557.13 $642.51 $0.00 $1,286.64 $229,486.28
197 $229,486.28 $642.51 $0.00 $1,297.55 $231,426.34
198 $231,426.34 $642.51 $0.00 $1,308.52 $233,377.37
199 $233,377.37 $642.51 $0.00 $1,319.55 $235,339.43
200 $235,339.43 $642.51 $0.00 $1,330.64 $237,312.58
201 $237,312.58 $642.51 $0.00 $1,341.80 $239,296.89
202 $239,296.89 $642.51 $0.00 $1,353.02 $241,292.42
203 $241,292.42 $642.51 $0.00 $1,364.30 $243,299.23
204 $243,299.23 $642.51 $0.00 $1,375.65 $245,317.39
205 $245,317.39 $642.51 $0.00 $1,387.06 $247,346.96
206 $247,346.96 $642.51 $0.00 $1,398.54 $249,388.01
207 $249,388.01 $642.51 $0.00 $1,410.08 $251,440.60
208 $251,440.60 $642.51 $0.00 $1,421.68 $253,504.79
209 $253,504.79 $642.51 $0.00 $1,433.35 $255,580.65
210 $255,580.65 $642.51 $0.00 $1,445.09 $257,668.25
211 $257,668.25 $642.51 $0.00 $1,456.89 $259,767.65
212 $259,767.65 $642.51 $0.00 $1,468.76 $261,878.92
213 $261,878.92 $642.51 $0.00 $1,480.70 $264,002.13
214 $264,002.13 $642.51 $0.00 $1,492.71 $266,137.35
215 $266,137.35 $642.51 $0.00 $1,504.78 $268,284.64
216 $268,284.64 $642.51 $0.00 $1,516.92 $270,444.07
217 $270,444.07 $642.51 $75,327.18 $1,529.13 $197,288.53
218 $197,288.53 $642.51 $0.00 $1,115.50 $199,046.54
219 $199,046.54 $642.51 $0.00 $1,125.44 $200,814.49
220 $200,814.49 $642.51 $0.00 $1,135.43 $202,592.43
221 $202,592.43 $642.51 $0.00 $1,145.49 $204,380.43
222 $204,380.43 $642.51 $0.00 $1,155.60 $206,178.54
223 $206,178.54 $642.51 $0.00 $1,165.76 $207,986.81
224 $207,986.81 $642.51 $0.00 $1,175.99 $209,805.31
225 $209,805.31 $642.51 $0.00 $1,186.27 $211,634.09
226 $211,634.09 $642.51 $0.00 $1,196.61 $213,473.21
227 $213,473.21 $642.51 $0.00 $1,207.01 $215,322.73
228 $215,322.73 $642.51 $0.00 $1,217.47 $217,182.71
229 $217,182.71 $642.51 $79,093.54 $1,227.98 $139,959.66
230 $139,959.66 $642.51 $0.00 $791.35 $141,393.52
231 $141,393.52 $642.51 $0.00 $799.46 $142,835.49
232 $142,835.49 $642.51 $0.00 $807.61 $144,285.61
233 $144,285.61 $642.51 $0.00 $815.81 $145,743.93
234 $145,743.93 $642.51 $0.00 $824.06 $147,210.50
235 $147,210.50 $642.51 $0.00 $832.35 $148,685.36
236 $148,685.36 $642.51 $0.00 $840.69 $150,168.56
237 $150,168.56 $642.51 $0.00 $849.07 $151,660.14
238 $151,660.14 $642.51 $0.00 $857.51 $153,160.16
239 $153,160.16 $642.51 $0.00 $865.99 $154,668.66
240 $154,668.66 $642.51 $0.00 $874.52 $156,185.69
241 $156,185.69 $642.51 $83,048.22 $883.10 $74,663.08
242 $74,663.08 $642.51 $0.00 $422.16 $75,727.75
243 $75,727.75 $642.51 $0.00 $428.18 $76,798.44
244 $76,798.44 $642.51 $0.00 $434.23 $77,875.18
245 $77,875.18 $642.51 $0.00 $440.32 $78,958.01
246 $78,958.01 $642.51 $0.00 $446.44 $80,046.96
247 $80,046.96 $642.51 $0.00 $452.60 $81,142.07
248 $81,142.07 $642.51 $0.00 $458.79 $82,243.37
249 $82,243.37 $642.51 $0.00 $465.02 $83,350.90
250 $83,350.90 $642.51 $0.00 $471.28 $84,464.69
251 $84,464.69 $642.51 $0.00 $477.58 $85,584.78
252 $85,584.78 $642.51 $0.00 $483.91 $86,711.20
253 $86,711.20 $0.00 $87,200.63 $490.28 $0.85