Savings Plan and Future Cost Estimation for Seattle University

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$171,074
Monthly savings required$1,354

How much will it cost to send your child to Seattle University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $684,295.58 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $1,354.20 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$65,970.00
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 Seattle University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $1,354.20 $0.00 $0.00 $1,354.20
2 $1,354.20 $1,354.20 $0.00 $7.66 $2,716.06
3 $2,716.06 $1,354.20 $0.00 $15.36 $4,085.62
4 $4,085.62 $1,354.20 $0.00 $23.10 $5,462.92
5 $5,462.92 $1,354.20 $0.00 $30.89 $6,848.01
6 $6,848.01 $1,354.20 $0.00 $38.72 $8,240.93
7 $8,240.93 $1,354.20 $0.00 $46.60 $9,641.73
8 $9,641.73 $1,354.20 $0.00 $54.52 $11,050.45
9 $11,050.45 $1,354.20 $0.00 $62.48 $12,467.13
10 $12,467.13 $1,354.20 $0.00 $70.49 $13,891.82
11 $13,891.82 $1,354.20 $0.00 $78.55 $15,324.57
12 $15,324.57 $1,354.20 $0.00 $86.65 $16,765.42
13 $16,765.42 $1,354.20 $0.00 $94.79 $18,214.41
14 $18,214.41 $1,354.20 $0.00 $102.99 $19,671.60
15 $19,671.60 $1,354.20 $0.00 $111.23 $21,137.03
16 $21,137.03 $1,354.20 $0.00 $119.51 $22,610.74
17 $22,610.74 $1,354.20 $0.00 $127.84 $24,092.78
18 $24,092.78 $1,354.20 $0.00 $136.22 $25,583.20
19 $25,583.20 $1,354.20 $0.00 $144.65 $27,082.05
20 $27,082.05 $1,354.20 $0.00 $153.13 $28,589.38
21 $28,589.38 $1,354.20 $0.00 $161.65 $30,105.23
22 $30,105.23 $1,354.20 $0.00 $170.22 $31,629.65
23 $31,629.65 $1,354.20 $0.00 $178.84 $33,162.69
24 $33,162.69 $1,354.20 $0.00 $187.51 $34,704.40
25 $34,704.40 $1,354.20 $0.00 $196.22 $36,254.82
26 $36,254.82 $1,354.20 $0.00 $204.99 $37,814.01
27 $37,814.01 $1,354.20 $0.00 $213.81 $39,382.02
28 $39,382.02 $1,354.20 $0.00 $222.67 $40,958.89
29 $40,958.89 $1,354.20 $0.00 $231.59 $42,544.68
30 $42,544.68 $1,354.20 $0.00 $240.55 $44,139.43
31 $44,139.43 $1,354.20 $0.00 $249.57 $45,743.20
32 $45,743.20 $1,354.20 $0.00 $258.64 $47,356.04
33 $47,356.04 $1,354.20 $0.00 $267.76 $48,978.00
34 $48,978.00 $1,354.20 $0.00 $276.93 $50,609.13
35 $50,609.13 $1,354.20 $0.00 $286.15 $52,249.48
36 $52,249.48 $1,354.20 $0.00 $295.43 $53,899.11
37 $53,899.11 $1,354.20 $0.00 $304.75 $55,558.06
38 $55,558.06 $1,354.20 $0.00 $314.13 $57,226.39
39 $57,226.39 $1,354.20 $0.00 $323.57 $58,904.16
40 $58,904.16 $1,354.20 $0.00 $333.05 $60,591.41
41 $60,591.41 $1,354.20 $0.00 $342.59 $62,288.20
42 $62,288.20 $1,354.20 $0.00 $352.19 $63,994.59
43 $63,994.59 $1,354.20 $0.00 $361.83 $65,710.62
44 $65,710.62 $1,354.20 $0.00 $371.54 $67,436.36
45 $67,436.36 $1,354.20 $0.00 $381.29 $69,171.85
46 $69,171.85 $1,354.20 $0.00 $391.11 $70,917.16
47 $70,917.16 $1,354.20 $0.00 $400.98 $72,672.34
48 $72,672.34 $1,354.20 $0.00 $410.90 $74,437.44
49 $74,437.44 $1,354.20 $0.00 $420.88 $76,212.52
50 $76,212.52 $1,354.20 $0.00 $430.92 $77,997.64
51 $77,997.64 $1,354.20 $0.00 $441.01 $79,792.85
52 $79,792.85 $1,354.20 $0.00 $451.16 $81,598.21
53 $81,598.21 $1,354.20 $0.00 $461.37 $83,413.78
54 $83,413.78 $1,354.20 $0.00 $471.63 $85,239.61
55 $85,239.61 $1,354.20 $0.00 $481.96 $87,075.77
56 $87,075.77 $1,354.20 $0.00 $492.34 $88,922.31
57 $88,922.31 $1,354.20 $0.00 $502.78 $90,779.29
58 $90,779.29 $1,354.20 $0.00 $513.28 $92,646.77
59 $92,646.77 $1,354.20 $0.00 $523.84 $94,524.81
60 $94,524.81 $1,354.20 $0.00 $534.46 $96,413.47
61 $96,413.47 $1,354.20 $0.00 $545.14 $98,312.81
62 $98,312.81 $1,354.20 $0.00 $555.87 $100,222.88
63 $100,222.88 $1,354.20 $0.00 $566.67 $102,143.75
64 $102,143.75 $1,354.20 $0.00 $577.54 $104,075.49
65 $104,075.49 $1,354.20 $0.00 $588.46 $106,018.15
66 $106,018.15 $1,354.20 $0.00 $599.44 $107,971.79
67 $107,971.79 $1,354.20 $0.00 $610.49 $109,936.48
68 $109,936.48 $1,354.20 $0.00 $621.60 $111,912.28
69 $111,912.28 $1,354.20 $0.00 $632.77 $113,899.25
70 $113,899.25 $1,354.20 $0.00 $644.00 $115,897.45
71 $115,897.45 $1,354.20 $0.00 $655.30 $117,906.95
72 $117,906.95 $1,354.20 $0.00 $666.66 $119,927.81
73 $119,927.81 $1,354.20 $0.00 $678.09 $121,960.10
74 $121,960.10 $1,354.20 $0.00 $689.58 $124,003.88
75 $124,003.88 $1,354.20 $0.00 $701.14 $126,059.22
76 $126,059.22 $1,354.20 $0.00 $712.76 $128,126.18
77 $128,126.18 $1,354.20 $0.00 $724.44 $130,204.82
78 $130,204.82 $1,354.20 $0.00 $736.20 $132,295.22
79 $132,295.22 $1,354.20 $0.00 $748.02 $134,397.44
80 $134,397.44 $1,354.20 $0.00 $759.90 $136,511.54
81 $136,511.54 $1,354.20 $0.00 $771.86 $138,637.60
82 $138,637.60 $1,354.20 $0.00 $783.88 $140,775.68
83 $140,775.68 $1,354.20 $0.00 $795.97 $142,925.85
84 $142,925.85 $1,354.20 $0.00 $808.12 $145,088.17
85 $145,088.17 $1,354.20 $0.00 $820.35 $147,262.72
86 $147,262.72 $1,354.20 $0.00 $832.64 $149,449.56
87 $149,449.56 $1,354.20 $0.00 $845.01 $151,648.77
88 $151,648.77 $1,354.20 $0.00 $857.44 $153,860.41
89 $153,860.41 $1,354.20 $0.00 $869.95 $156,084.56
90 $156,084.56 $1,354.20 $0.00 $882.52 $158,321.28
91 $158,321.28 $1,354.20 $0.00 $895.17 $160,570.65
92 $160,570.65 $1,354.20 $0.00 $907.89 $162,832.74
93 $162,832.74 $1,354.20 $0.00 $920.68 $165,107.62
94 $165,107.62 $1,354.20 $0.00 $933.54 $167,395.36
95 $167,395.36 $1,354.20 $0.00 $946.48 $169,696.04
96 $169,696.04 $1,354.20 $0.00 $959.49 $172,009.73
97 $172,009.73 $1,354.20 $0.00 $972.57 $174,336.50
98 $174,336.50 $1,354.20 $0.00 $985.72 $176,676.42
99 $176,676.42 $1,354.20 $0.00 $998.95 $179,029.57
100 $179,029.57 $1,354.20 $0.00 $1,012.26 $181,396.03
101 $181,396.03 $1,354.20 $0.00 $1,025.64 $183,775.87
102 $183,775.87 $1,354.20 $0.00 $1,039.10 $186,169.17
103 $186,169.17 $1,354.20 $0.00 $1,052.63 $188,576.00
104 $188,576.00 $1,354.20 $0.00 $1,066.24 $190,996.44
105 $190,996.44 $1,354.20 $0.00 $1,079.92 $193,430.56
106 $193,430.56 $1,354.20 $0.00 $1,093.68 $195,878.44
107 $195,878.44 $1,354.20 $0.00 $1,107.53 $198,340.17
108 $198,340.17 $1,354.20 $0.00 $1,121.44 $200,815.81
109 $200,815.81 $1,354.20 $0.00 $1,135.44 $203,305.45
110 $203,305.45 $1,354.20 $0.00 $1,149.52 $205,809.17
111 $205,809.17 $1,354.20 $0.00 $1,163.67 $208,327.04
112 $208,327.04 $1,354.20 $0.00 $1,177.91 $210,859.15
113 $210,859.15 $1,354.20 $0.00 $1,192.23 $213,405.58
114 $213,405.58 $1,354.20 $0.00 $1,206.63 $215,966.41
115 $215,966.41 $1,354.20 $0.00 $1,221.11 $218,541.72
116 $218,541.72 $1,354.20 $0.00 $1,235.67 $221,131.59
117 $221,131.59 $1,354.20 $0.00 $1,250.31 $223,736.10
118 $223,736.10 $1,354.20 $0.00 $1,265.04 $226,355.34
119 $226,355.34 $1,354.20 $0.00 $1,279.85 $228,989.39
120 $228,989.39 $1,354.20 $0.00 $1,294.74 $231,638.33
121 $231,638.33 $1,354.20 $0.00 $1,309.72 $234,302.25
122 $234,302.25 $1,354.20 $0.00 $1,324.78 $236,981.23
123 $236,981.23 $1,354.20 $0.00 $1,339.93 $239,675.36
124 $239,675.36 $1,354.20 $0.00 $1,355.16 $242,384.72
125 $242,384.72 $1,354.20 $0.00 $1,370.48 $245,109.40
126 $245,109.40 $1,354.20 $0.00 $1,385.88 $247,849.48
127 $247,849.48 $1,354.20 $0.00 $1,401.38 $250,605.06
128 $250,605.06 $1,354.20 $0.00 $1,416.96 $253,376.22
129 $253,376.22 $1,354.20 $0.00 $1,432.63 $256,163.05
130 $256,163.05 $1,354.20 $0.00 $1,448.38 $258,965.63
131 $258,965.63 $1,354.20 $0.00 $1,464.23 $261,784.06
132 $261,784.06 $1,354.20 $0.00 $1,480.17 $264,618.43
133 $264,618.43 $1,354.20 $0.00 $1,496.19 $267,468.82
134 $267,468.82 $1,354.20 $0.00 $1,512.31 $270,335.33
135 $270,335.33 $1,354.20 $0.00 $1,528.52 $273,218.05
136 $273,218.05 $1,354.20 $0.00 $1,544.81 $276,117.06
137 $276,117.06 $1,354.20 $0.00 $1,561.21 $279,032.47
138 $279,032.47 $1,354.20 $0.00 $1,577.69 $281,964.36
139 $281,964.36 $1,354.20 $0.00 $1,594.27 $284,912.83
140 $284,912.83 $1,354.20 $0.00 $1,610.94 $287,877.97
141 $287,877.97 $1,354.20 $0.00 $1,627.70 $290,859.87
142 $290,859.87 $1,354.20 $0.00 $1,644.56 $293,858.63
143 $293,858.63 $1,354.20 $0.00 $1,661.52 $296,874.35
144 $296,874.35 $1,354.20 $0.00 $1,678.57 $299,907.12
145 $299,907.12 $1,354.20 $0.00 $1,695.72 $302,957.04
146 $302,957.04 $1,354.20 $0.00 $1,712.96 $306,024.20
147 $306,024.20 $1,354.20 $0.00 $1,730.31 $309,108.71
148 $309,108.71 $1,354.20 $0.00 $1,747.75 $312,210.66
149 $312,210.66 $1,354.20 $0.00 $1,765.28 $315,330.14
150 $315,330.14 $1,354.20 $0.00 $1,782.92 $318,467.26
151 $318,467.26 $1,354.20 $0.00 $1,800.66 $321,622.12
152 $321,622.12 $1,354.20 $0.00 $1,818.50 $324,794.82
153 $324,794.82 $1,354.20 $0.00 $1,836.44 $327,985.46
154 $327,985.46 $1,354.20 $0.00 $1,854.48 $331,194.14
155 $331,194.14 $1,354.20 $0.00 $1,872.62 $334,420.96
156 $334,420.96 $1,354.20 $0.00 $1,890.86 $337,666.02
157 $337,666.02 $1,354.20 $0.00 $1,909.21 $340,929.43
158 $340,929.43 $1,354.20 $0.00 $1,927.66 $344,211.29
159 $344,211.29 $1,354.20 $0.00 $1,946.22 $347,511.71
160 $347,511.71 $1,354.20 $0.00 $1,964.88 $350,830.79
161 $350,830.79 $1,354.20 $0.00 $1,983.65 $354,168.64
162 $354,168.64 $1,354.20 $0.00 $2,002.52 $357,525.36
163 $357,525.36 $1,354.20 $0.00 $2,021.50 $360,901.06
164 $360,901.06 $1,354.20 $0.00 $2,040.59 $364,295.85
165 $364,295.85 $1,354.20 $0.00 $2,059.78 $367,709.83
166 $367,709.83 $1,354.20 $0.00 $2,079.08 $371,143.11
167 $371,143.11 $1,354.20 $0.00 $2,098.50 $374,595.81
168 $374,595.81 $1,354.20 $0.00 $2,118.02 $378,068.03
169 $378,068.03 $1,354.20 $0.00 $2,137.65 $381,559.88
170 $381,559.88 $1,354.20 $0.00 $2,157.40 $385,071.48
171 $385,071.48 $1,354.20 $0.00 $2,177.25 $388,602.93
172 $388,602.93 $1,354.20 $0.00 $2,197.22 $392,154.35
173 $392,154.35 $1,354.20 $0.00 $2,217.30 $395,725.85
174 $395,725.85 $1,354.20 $0.00 $2,237.49 $399,317.54
175 $399,317.54 $1,354.20 $0.00 $2,257.80 $402,929.54
176 $402,929.54 $1,354.20 $0.00 $2,278.22 $406,561.96
177 $406,561.96 $1,354.20 $0.00 $2,298.76 $410,214.92
178 $410,214.92 $1,354.20 $0.00 $2,319.41 $413,888.53
179 $413,888.53 $1,354.20 $0.00 $2,340.19 $417,582.92
180 $417,582.92 $1,354.20 $0.00 $2,361.07 $421,298.19
181 $421,298.19 $1,354.20 $0.00 $2,382.08 $425,034.47
182 $425,034.47 $1,354.20 $0.00 $2,403.21 $428,791.88
183 $428,791.88 $1,354.20 $0.00 $2,424.45 $432,570.53
184 $432,570.53 $1,354.20 $0.00 $2,445.82 $436,370.55
185 $436,370.55 $1,354.20 $0.00 $2,467.30 $440,192.05
186 $440,192.05 $1,354.20 $0.00 $2,488.91 $444,035.16
187 $444,035.16 $1,354.20 $0.00 $2,510.64 $447,900.00
188 $447,900.00 $1,354.20 $0.00 $2,532.49 $451,786.69
189 $451,786.69 $1,354.20 $0.00 $2,554.47 $455,695.36
190 $455,695.36 $1,354.20 $0.00 $2,576.57 $459,626.13
191 $459,626.13 $1,354.20 $0.00 $2,598.79 $463,579.12
192 $463,579.12 $1,354.20 $0.00 $2,621.14 $467,554.46
193 $467,554.46 $1,354.20 $0.00 $2,643.62 $471,552.28
194 $471,552.28 $1,354.20 $0.00 $2,666.23 $475,572.71
195 $475,572.71 $1,354.20 $0.00 $2,688.96 $479,615.87
196 $479,615.87 $1,354.20 $0.00 $2,711.82 $483,681.89
197 $483,681.89 $1,354.20 $0.00 $2,734.81 $487,770.90
198 $487,770.90 $1,354.20 $0.00 $2,757.93 $491,883.03
199 $491,883.03 $1,354.20 $0.00 $2,781.18 $496,018.41
200 $496,018.41 $1,354.20 $0.00 $2,804.56 $500,177.17
201 $500,177.17 $1,354.20 $0.00 $2,828.07 $504,359.44
202 $504,359.44 $1,354.20 $0.00 $2,851.72 $508,565.36
203 $508,565.36 $1,354.20 $0.00 $2,875.50 $512,795.06
204 $512,795.06 $1,354.20 $0.00 $2,899.42 $517,048.68
205 $517,048.68 $1,354.20 $0.00 $2,923.47 $521,326.35
206 $521,326.35 $1,354.20 $0.00 $2,947.65 $525,628.20
207 $525,628.20 $1,354.20 $0.00 $2,971.98 $529,954.38
208 $529,954.38 $1,354.20 $0.00 $2,996.44 $534,305.02
209 $534,305.02 $1,354.20 $0.00 $3,021.04 $538,680.26
210 $538,680.26 $1,354.20 $0.00 $3,045.78 $543,080.24
211 $543,080.24 $1,354.20 $0.00 $3,070.65 $547,505.09
212 $547,505.09 $1,354.20 $0.00 $3,095.67 $551,954.96
213 $551,954.96 $1,354.20 $0.00 $3,120.83 $556,429.99
214 $556,429.99 $1,354.20 $0.00 $3,146.14 $560,930.33
215 $560,930.33 $1,354.20 $0.00 $3,171.58 $565,456.11
216 $565,456.11 $1,354.20 $0.00 $3,197.17 $570,007.48
217 $570,007.48 $1,354.20 $158,764.67 $3,222.91 $415,819.92
218 $415,819.92 $1,354.20 $0.00 $2,351.11 $419,525.23
219 $419,525.23 $1,354.20 $0.00 $2,372.06 $423,251.49
220 $423,251.49 $1,354.20 $0.00 $2,393.13 $426,998.82
221 $426,998.82 $1,354.20 $0.00 $2,414.31 $430,767.33
222 $430,767.33 $1,354.20 $0.00 $2,435.62 $434,557.15
223 $434,557.15 $1,354.20 $0.00 $2,457.05 $438,368.40
224 $438,368.40 $1,354.20 $0.00 $2,478.60 $442,201.20
225 $442,201.20 $1,354.20 $0.00 $2,500.27 $446,055.67
226 $446,055.67 $1,354.20 $0.00 $2,522.06 $449,931.93
227 $449,931.93 $1,354.20 $0.00 $2,543.98 $453,830.11
228 $453,830.11 $1,354.20 $0.00 $2,566.02 $457,750.33
229 $457,750.33 $1,354.20 $166,702.90 $2,588.19 $294,989.82
230 $294,989.82 $1,354.20 $0.00 $1,667.92 $298,011.94
231 $298,011.94 $1,354.20 $0.00 $1,685.00 $301,051.14
232 $301,051.14 $1,354.20 $0.00 $1,702.19 $304,107.53
233 $304,107.53 $1,354.20 $0.00 $1,719.47 $307,181.20
234 $307,181.20 $1,354.20 $0.00 $1,736.85 $310,272.25
235 $310,272.25 $1,354.20 $0.00 $1,754.32 $313,380.77
236 $313,380.77 $1,354.20 $0.00 $1,771.90 $316,506.87
237 $316,506.87 $1,354.20 $0.00 $1,789.58 $319,650.65
238 $319,650.65 $1,354.20 $0.00 $1,807.35 $322,812.20
239 $322,812.20 $1,354.20 $0.00 $1,825.23 $325,991.63
240 $325,991.63 $1,354.20 $0.00 $1,843.20 $329,189.03
241 $329,189.03 $1,354.20 $175,038.05 $1,861.28 $157,366.46
242 $157,366.46 $1,354.20 $0.00 $889.77 $159,610.43
243 $159,610.43 $1,354.20 $0.00 $902.46 $161,867.09
244 $161,867.09 $1,354.20 $0.00 $915.22 $164,136.51
245 $164,136.51 $1,354.20 $0.00 $928.05 $166,418.76
246 $166,418.76 $1,354.20 $0.00 $940.96 $168,713.92
247 $168,713.92 $1,354.20 $0.00 $953.93 $171,022.05
248 $171,022.05 $1,354.20 $0.00 $966.98 $173,343.23
249 $173,343.23 $1,354.20 $0.00 $980.11 $175,677.54
250 $175,677.54 $1,354.20 $0.00 $993.31 $178,025.05
251 $178,025.05 $1,354.20 $0.00 $1,006.58 $180,385.83
252 $180,385.83 $1,354.20 $0.00 $1,019.93 $182,759.96
253 $182,759.96 $0.00 $183,789.95 $1,033.35 $3.36