Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$81,007
Monthly savings required$641

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 $324,026.45 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $641.24 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$31,238.00
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 $641.24 $0.00 $0.00 $641.24
2 $641.24 $641.24 $0.00 $3.63 $1,286.11
3 $1,286.11 $641.24 $0.00 $7.27 $1,934.62
4 $1,934.62 $641.24 $0.00 $10.94 $2,586.80
5 $2,586.80 $641.24 $0.00 $14.63 $3,242.67
6 $3,242.67 $641.24 $0.00 $18.33 $3,902.24
7 $3,902.24 $641.24 $0.00 $22.06 $4,565.54
8 $4,565.54 $641.24 $0.00 $25.81 $5,232.59
9 $5,232.59 $641.24 $0.00 $29.59 $5,903.42
10 $5,903.42 $641.24 $0.00 $33.38 $6,578.04
11 $6,578.04 $641.24 $0.00 $37.19 $7,256.47
12 $7,256.47 $641.24 $0.00 $41.03 $7,938.74
13 $7,938.74 $641.24 $0.00 $44.89 $8,624.87
14 $8,624.87 $641.24 $0.00 $48.77 $9,314.88
15 $9,314.88 $641.24 $0.00 $52.67 $10,008.79
16 $10,008.79 $641.24 $0.00 $56.59 $10,706.62
17 $10,706.62 $641.24 $0.00 $60.54 $11,408.40
18 $11,408.40 $641.24 $0.00 $64.50 $12,114.14
19 $12,114.14 $641.24 $0.00 $68.50 $12,823.88
20 $12,823.88 $641.24 $0.00 $72.51 $13,537.63
21 $13,537.63 $641.24 $0.00 $76.54 $14,255.41
22 $14,255.41 $641.24 $0.00 $80.60 $14,977.25
23 $14,977.25 $641.24 $0.00 $84.68 $15,703.17
24 $15,703.17 $641.24 $0.00 $88.79 $16,433.20
25 $16,433.20 $641.24 $0.00 $92.92 $17,167.36
26 $17,167.36 $641.24 $0.00 $97.07 $17,905.67
27 $17,905.67 $641.24 $0.00 $101.24 $18,648.15
28 $18,648.15 $641.24 $0.00 $105.44 $19,394.83
29 $19,394.83 $641.24 $0.00 $109.66 $20,145.73
30 $20,145.73 $641.24 $0.00 $113.91 $20,900.88
31 $20,900.88 $641.24 $0.00 $118.18 $21,660.30
32 $21,660.30 $641.24 $0.00 $122.47 $22,424.01
33 $22,424.01 $641.24 $0.00 $126.79 $23,192.04
34 $23,192.04 $641.24 $0.00 $131.13 $23,964.41
35 $23,964.41 $641.24 $0.00 $135.50 $24,741.15
36 $24,741.15 $641.24 $0.00 $139.89 $25,522.28
37 $25,522.28 $641.24 $0.00 $144.31 $26,307.83
38 $26,307.83 $641.24 $0.00 $148.75 $27,097.82
39 $27,097.82 $641.24 $0.00 $153.22 $27,892.28
40 $27,892.28 $641.24 $0.00 $157.71 $28,691.23
41 $28,691.23 $641.24 $0.00 $162.22 $29,494.69
42 $29,494.69 $641.24 $0.00 $166.77 $30,302.70
43 $30,302.70 $641.24 $0.00 $171.34 $31,115.28
44 $31,115.28 $641.24 $0.00 $175.93 $31,932.45
45 $31,932.45 $641.24 $0.00 $180.55 $32,754.24
46 $32,754.24 $641.24 $0.00 $185.20 $33,580.68
47 $33,580.68 $641.24 $0.00 $189.87 $34,411.79
48 $34,411.79 $641.24 $0.00 $194.57 $35,247.60
49 $35,247.60 $641.24 $0.00 $199.30 $36,088.14
50 $36,088.14 $641.24 $0.00 $204.05 $36,933.43
51 $36,933.43 $641.24 $0.00 $208.83 $37,783.50
52 $37,783.50 $641.24 $0.00 $213.63 $38,638.37
53 $38,638.37 $641.24 $0.00 $218.47 $39,498.08
54 $39,498.08 $641.24 $0.00 $223.33 $40,362.65
55 $40,362.65 $641.24 $0.00 $228.22 $41,232.11
56 $41,232.11 $641.24 $0.00 $233.13 $42,106.48
57 $42,106.48 $641.24 $0.00 $238.08 $42,985.80
58 $42,985.80 $641.24 $0.00 $243.05 $43,870.09
59 $43,870.09 $641.24 $0.00 $248.05 $44,759.38
60 $44,759.38 $641.24 $0.00 $253.08 $45,653.70
61 $45,653.70 $641.24 $0.00 $258.13 $46,553.07
62 $46,553.07 $641.24 $0.00 $263.22 $47,457.53
63 $47,457.53 $641.24 $0.00 $268.33 $48,367.10
64 $48,367.10 $641.24 $0.00 $273.47 $49,281.81
65 $49,281.81 $641.24 $0.00 $278.65 $50,201.70
66 $50,201.70 $641.24 $0.00 $283.85 $51,126.79
67 $51,126.79 $641.24 $0.00 $289.08 $52,057.11
68 $52,057.11 $641.24 $0.00 $294.34 $52,992.69
69 $52,992.69 $641.24 $0.00 $299.63 $53,933.56
70 $53,933.56 $641.24 $0.00 $304.95 $54,879.75
71 $54,879.75 $641.24 $0.00 $310.30 $55,831.29
72 $55,831.29 $641.24 $0.00 $315.68 $56,788.21
73 $56,788.21 $641.24 $0.00 $321.09 $57,750.54
74 $57,750.54 $641.24 $0.00 $326.53 $58,718.31
75 $58,718.31 $641.24 $0.00 $332.00 $59,691.55
76 $59,691.55 $641.24 $0.00 $337.50 $60,670.29
77 $60,670.29 $641.24 $0.00 $343.04 $61,654.57
78 $61,654.57 $641.24 $0.00 $348.60 $62,644.41
79 $62,644.41 $641.24 $0.00 $354.20 $63,639.85
80 $63,639.85 $641.24 $0.00 $359.83 $64,640.92
81 $64,640.92 $641.24 $0.00 $365.49 $65,647.65
82 $65,647.65 $641.24 $0.00 $371.18 $66,660.07
83 $66,660.07 $641.24 $0.00 $376.91 $67,678.22
84 $67,678.22 $641.24 $0.00 $382.66 $68,702.12
85 $68,702.12 $641.24 $0.00 $388.45 $69,731.81
86 $69,731.81 $641.24 $0.00 $394.27 $70,767.32
87 $70,767.32 $641.24 $0.00 $400.13 $71,808.69
88 $71,808.69 $641.24 $0.00 $406.02 $72,855.95
89 $72,855.95 $641.24 $0.00 $411.94 $73,909.13
90 $73,909.13 $641.24 $0.00 $417.89 $74,968.26
91 $74,968.26 $641.24 $0.00 $423.88 $76,033.38
92 $76,033.38 $641.24 $0.00 $429.90 $77,104.52
93 $77,104.52 $641.24 $0.00 $435.96 $78,181.72
94 $78,181.72 $641.24 $0.00 $442.05 $79,265.01
95 $79,265.01 $641.24 $0.00 $448.18 $80,354.43
96 $80,354.43 $641.24 $0.00 $454.34 $81,450.01
97 $81,450.01 $641.24 $0.00 $460.53 $82,551.78
98 $82,551.78 $641.24 $0.00 $466.76 $83,659.78
99 $83,659.78 $641.24 $0.00 $473.02 $84,774.04
100 $84,774.04 $641.24 $0.00 $479.32 $85,894.60
101 $85,894.60 $641.24 $0.00 $485.66 $87,021.50
102 $87,021.50 $641.24 $0.00 $492.03 $88,154.77
103 $88,154.77 $641.24 $0.00 $498.44 $89,294.45
104 $89,294.45 $641.24 $0.00 $504.88 $90,440.57
105 $90,440.57 $641.24 $0.00 $511.36 $91,593.17
106 $91,593.17 $641.24 $0.00 $517.88 $92,752.29
107 $92,752.29 $641.24 $0.00 $524.43 $93,917.96
108 $93,917.96 $641.24 $0.00 $531.03 $95,090.23
109 $95,090.23 $641.24 $0.00 $537.65 $96,269.12
110 $96,269.12 $641.24 $0.00 $544.32 $97,454.68
111 $97,454.68 $641.24 $0.00 $551.02 $98,646.94
112 $98,646.94 $641.24 $0.00 $557.76 $99,845.94
113 $99,845.94 $641.24 $0.00 $564.54 $101,051.72
114 $101,051.72 $641.24 $0.00 $571.36 $102,264.32
115 $102,264.32 $641.24 $0.00 $578.22 $103,483.78
116 $103,483.78 $641.24 $0.00 $585.11 $104,710.13
117 $104,710.13 $641.24 $0.00 $592.05 $105,943.42
118 $105,943.42 $641.24 $0.00 $599.02 $107,183.68
119 $107,183.68 $641.24 $0.00 $606.03 $108,430.95
120 $108,430.95 $641.24 $0.00 $613.08 $109,685.27
121 $109,685.27 $641.24 $0.00 $620.18 $110,946.69
122 $110,946.69 $641.24 $0.00 $627.31 $112,215.24
123 $112,215.24 $641.24 $0.00 $634.48 $113,490.96
124 $113,490.96 $641.24 $0.00 $641.69 $114,773.89
125 $114,773.89 $641.24 $0.00 $648.95 $116,064.08
126 $116,064.08 $641.24 $0.00 $656.24 $117,361.56
127 $117,361.56 $641.24 $0.00 $663.58 $118,666.38
128 $118,666.38 $641.24 $0.00 $670.96 $119,978.58
129 $119,978.58 $641.24 $0.00 $678.38 $121,298.20
130 $121,298.20 $641.24 $0.00 $685.84 $122,625.28
131 $122,625.28 $641.24 $0.00 $693.34 $123,959.86
132 $123,959.86 $641.24 $0.00 $700.89 $125,301.99
133 $125,301.99 $641.24 $0.00 $708.48 $126,651.71
134 $126,651.71 $641.24 $0.00 $716.11 $128,009.06
135 $128,009.06 $641.24 $0.00 $723.78 $129,374.08
136 $129,374.08 $641.24 $0.00 $731.50 $130,746.82
137 $130,746.82 $641.24 $0.00 $739.26 $132,127.32
138 $132,127.32 $641.24 $0.00 $747.07 $133,515.63
139 $133,515.63 $641.24 $0.00 $754.92 $134,911.79
140 $134,911.79 $641.24 $0.00 $762.81 $136,315.84
141 $136,315.84 $641.24 $0.00 $770.75 $137,727.83
142 $137,727.83 $641.24 $0.00 $778.73 $139,147.80
143 $139,147.80 $641.24 $0.00 $786.76 $140,575.80
144 $140,575.80 $641.24 $0.00 $794.84 $142,011.88
145 $142,011.88 $641.24 $0.00 $802.96 $143,456.08
146 $143,456.08 $641.24 $0.00 $811.12 $144,908.44
147 $144,908.44 $641.24 $0.00 $819.33 $146,369.01
148 $146,369.01 $641.24 $0.00 $827.59 $147,837.84
149 $147,837.84 $641.24 $0.00 $835.90 $149,314.98
150 $149,314.98 $641.24 $0.00 $844.25 $150,800.47
151 $150,800.47 $641.24 $0.00 $852.65 $152,294.36
152 $152,294.36 $641.24 $0.00 $861.09 $153,796.69
153 $153,796.69 $641.24 $0.00 $869.59 $155,307.52
154 $155,307.52 $641.24 $0.00 $878.13 $156,826.89
155 $156,826.89 $641.24 $0.00 $886.72 $158,354.85
156 $158,354.85 $641.24 $0.00 $895.36 $159,891.45
157 $159,891.45 $641.24 $0.00 $904.05 $161,436.74
158 $161,436.74 $641.24 $0.00 $912.79 $162,990.77
159 $162,990.77 $641.24 $0.00 $921.57 $164,553.58
160 $164,553.58 $641.24 $0.00 $930.41 $166,125.23
161 $166,125.23 $641.24 $0.00 $939.30 $167,705.77
162 $167,705.77 $641.24 $0.00 $948.23 $169,295.24
163 $169,295.24 $641.24 $0.00 $957.22 $170,893.70
164 $170,893.70 $641.24 $0.00 $966.26 $172,501.20
165 $172,501.20 $641.24 $0.00 $975.35 $174,117.79
166 $174,117.79 $641.24 $0.00 $984.49 $175,743.52
167 $175,743.52 $641.24 $0.00 $993.68 $177,378.44
168 $177,378.44 $641.24 $0.00 $1,002.92 $179,022.60
169 $179,022.60 $641.24 $0.00 $1,012.22 $180,676.06
170 $180,676.06 $641.24 $0.00 $1,021.57 $182,338.87
171 $182,338.87 $641.24 $0.00 $1,030.97 $184,011.08
172 $184,011.08 $641.24 $0.00 $1,040.43 $185,692.75
173 $185,692.75 $641.24 $0.00 $1,049.93 $187,383.92
174 $187,383.92 $641.24 $0.00 $1,059.50 $189,084.66
175 $189,084.66 $641.24 $0.00 $1,069.11 $190,795.01
176 $190,795.01 $641.24 $0.00 $1,078.78 $192,515.03
177 $192,515.03 $641.24 $0.00 $1,088.51 $194,244.78
178 $194,244.78 $641.24 $0.00 $1,098.29 $195,984.31
179 $195,984.31 $641.24 $0.00 $1,108.12 $197,733.67
180 $197,733.67 $641.24 $0.00 $1,118.01 $199,492.92
181 $199,492.92 $641.24 $0.00 $1,127.96 $201,262.12
182 $201,262.12 $641.24 $0.00 $1,137.97 $203,041.33
183 $203,041.33 $641.24 $0.00 $1,148.03 $204,830.60
184 $204,830.60 $641.24 $0.00 $1,158.14 $206,629.98
185 $206,629.98 $641.24 $0.00 $1,168.32 $208,439.54
186 $208,439.54 $641.24 $0.00 $1,178.55 $210,259.33
187 $210,259.33 $641.24 $0.00 $1,188.84 $212,089.41
188 $212,089.41 $641.24 $0.00 $1,199.18 $213,929.83
189 $213,929.83 $641.24 $0.00 $1,209.59 $215,780.66
190 $215,780.66 $641.24 $0.00 $1,220.06 $217,641.96
191 $217,641.96 $641.24 $0.00 $1,230.58 $219,513.78
192 $219,513.78 $641.24 $0.00 $1,241.16 $221,396.18
193 $221,396.18 $641.24 $0.00 $1,251.81 $223,289.23
194 $223,289.23 $641.24 $0.00 $1,262.51 $225,192.98
195 $225,192.98 $641.24 $0.00 $1,273.27 $227,107.49
196 $227,107.49 $641.24 $0.00 $1,284.10 $229,032.83
197 $229,032.83 $641.24 $0.00 $1,294.98 $230,969.05
198 $230,969.05 $641.24 $0.00 $1,305.93 $232,916.22
199 $232,916.22 $641.24 $0.00 $1,316.94 $234,874.40
200 $234,874.40 $641.24 $0.00 $1,328.01 $236,843.65
201 $236,843.65 $641.24 $0.00 $1,339.15 $238,824.04
202 $238,824.04 $641.24 $0.00 $1,350.35 $240,815.63
203 $240,815.63 $641.24 $0.00 $1,361.61 $242,818.48
204 $242,818.48 $641.24 $0.00 $1,372.93 $244,832.65
205 $244,832.65 $641.24 $0.00 $1,384.32 $246,858.21
206 $246,858.21 $641.24 $0.00 $1,395.77 $248,895.22
207 $248,895.22 $641.24 $0.00 $1,407.29 $250,943.75
208 $250,943.75 $641.24 $0.00 $1,418.87 $253,003.86
209 $253,003.86 $641.24 $0.00 $1,430.52 $255,075.62
210 $255,075.62 $641.24 $0.00 $1,442.23 $257,159.09
211 $257,159.09 $641.24 $0.00 $1,454.01 $259,254.34
212 $259,254.34 $641.24 $0.00 $1,465.86 $261,361.44
213 $261,361.44 $641.24 $0.00 $1,477.78 $263,480.46
214 $263,480.46 $641.24 $0.00 $1,489.76 $265,611.46
215 $265,611.46 $641.24 $0.00 $1,501.81 $267,754.51
216 $267,754.51 $641.24 $0.00 $1,513.92 $269,909.67
217 $269,909.67 $641.24 $75,177.97 $1,526.11 $196,899.05
218 $196,899.05 $641.24 $0.00 $1,113.30 $198,653.59
219 $198,653.59 $641.24 $0.00 $1,123.22 $200,418.05
220 $200,418.05 $641.24 $0.00 $1,133.19 $202,192.48
221 $202,192.48 $641.24 $0.00 $1,143.23 $203,976.95
222 $203,976.95 $641.24 $0.00 $1,153.32 $205,771.51
223 $205,771.51 $641.24 $0.00 $1,163.46 $207,576.21
224 $207,576.21 $641.24 $0.00 $1,173.67 $209,391.12
225 $209,391.12 $641.24 $0.00 $1,183.93 $211,216.29
226 $211,216.29 $641.24 $0.00 $1,194.25 $213,051.78
227 $213,051.78 $641.24 $0.00 $1,204.63 $214,897.65
228 $214,897.65 $641.24 $0.00 $1,215.06 $216,753.95
229 $216,753.95 $641.24 $78,936.87 $1,225.56 $139,683.88
230 $139,683.88 $641.24 $0.00 $789.79 $141,114.91
231 $141,114.91 $641.24 $0.00 $797.88 $142,554.03
232 $142,554.03 $641.24 $0.00 $806.02 $144,001.29
233 $144,001.29 $641.24 $0.00 $814.20 $145,456.73
234 $145,456.73 $641.24 $0.00 $822.43 $146,920.40
235 $146,920.40 $641.24 $0.00 $830.71 $148,392.35
236 $148,392.35 $641.24 $0.00 $839.03 $149,872.62
237 $149,872.62 $641.24 $0.00 $847.40 $151,361.26
238 $151,361.26 $641.24 $0.00 $855.82 $152,858.32
239 $152,858.32 $641.24 $0.00 $864.28 $154,363.84
240 $154,363.84 $641.24 $0.00 $872.80 $155,877.88
241 $155,877.88 $641.24 $82,883.71 $881.36 $74,516.77
242 $74,516.77 $641.24 $0.00 $421.33 $75,579.34
243 $75,579.34 $641.24 $0.00 $427.34 $76,647.92
244 $76,647.92 $641.24 $0.00 $433.38 $77,722.54
245 $77,722.54 $641.24 $0.00 $439.45 $78,803.23
246 $78,803.23 $641.24 $0.00 $445.56 $79,890.03
247 $79,890.03 $641.24 $0.00 $451.71 $80,982.98
248 $80,982.98 $641.24 $0.00 $457.89 $82,082.11
249 $82,082.11 $641.24 $0.00 $464.10 $83,187.45
250 $83,187.45 $641.24 $0.00 $470.35 $84,299.04
251 $84,299.04 $641.24 $0.00 $476.64 $85,416.92
252 $85,416.92 $641.24 $0.00 $482.96 $86,541.12
253 $86,541.12 $0.00 $87,027.90 $489.32 $2.54