Savings Plan and Future Cost Estimation for University of Puget Sound

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$180,645
Monthly savings required$1,430

How much will it cost to send your child to University of Puget Sound in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $722,581.69 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $1,429.97 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$69,661.00
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 University of Puget Sound in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $1,429.97 $0.00 $0.00 $1,429.97
2 $1,429.97 $1,429.97 $0.00 $8.09 $2,868.03
3 $2,868.03 $1,429.97 $0.00 $16.22 $4,314.22
4 $4,314.22 $1,429.97 $0.00 $24.39 $5,768.58
5 $5,768.58 $1,429.97 $0.00 $32.62 $7,231.17
6 $7,231.17 $1,429.97 $0.00 $40.89 $8,702.03
7 $8,702.03 $1,429.97 $0.00 $49.20 $10,181.20
8 $10,181.20 $1,429.97 $0.00 $57.57 $11,668.74
9 $11,668.74 $1,429.97 $0.00 $65.98 $13,164.69
10 $13,164.69 $1,429.97 $0.00 $74.44 $14,669.10
11 $14,669.10 $1,429.97 $0.00 $82.94 $16,182.01
12 $16,182.01 $1,429.97 $0.00 $91.50 $17,703.48
13 $17,703.48 $1,429.97 $0.00 $100.10 $19,233.55
14 $19,233.55 $1,429.97 $0.00 $108.75 $20,772.27
15 $20,772.27 $1,429.97 $0.00 $117.45 $22,319.69
16 $22,319.69 $1,429.97 $0.00 $126.20 $23,875.86
17 $23,875.86 $1,429.97 $0.00 $135.00 $25,440.83
18 $25,440.83 $1,429.97 $0.00 $143.85 $27,014.65
19 $27,014.65 $1,429.97 $0.00 $152.74 $28,597.36
20 $28,597.36 $1,429.97 $0.00 $161.69 $30,189.02
21 $30,189.02 $1,429.97 $0.00 $170.69 $31,789.68
22 $31,789.68 $1,429.97 $0.00 $179.74 $33,399.39
23 $33,399.39 $1,429.97 $0.00 $188.85 $35,018.21
24 $35,018.21 $1,429.97 $0.00 $198.00 $36,646.18
25 $36,646.18 $1,429.97 $0.00 $207.20 $38,283.35
26 $38,283.35 $1,429.97 $0.00 $216.46 $39,929.78
27 $39,929.78 $1,429.97 $0.00 $225.77 $41,585.52
28 $41,585.52 $1,429.97 $0.00 $235.13 $43,250.62
29 $43,250.62 $1,429.97 $0.00 $244.55 $44,925.14
30 $44,925.14 $1,429.97 $0.00 $254.01 $46,609.12
31 $46,609.12 $1,429.97 $0.00 $263.53 $48,302.62
32 $48,302.62 $1,429.97 $0.00 $273.11 $50,005.70
33 $50,005.70 $1,429.97 $0.00 $282.74 $51,718.41
34 $51,718.41 $1,429.97 $0.00 $292.42 $53,440.80
35 $53,440.80 $1,429.97 $0.00 $302.16 $55,172.93
36 $55,172.93 $1,429.97 $0.00 $311.96 $56,914.86
37 $56,914.86 $1,429.97 $0.00 $321.80 $58,666.63
38 $58,666.63 $1,429.97 $0.00 $331.71 $60,428.31
39 $60,428.31 $1,429.97 $0.00 $341.67 $62,199.95
40 $62,199.95 $1,429.97 $0.00 $351.69 $63,981.61
41 $63,981.61 $1,429.97 $0.00 $361.76 $65,773.34
42 $65,773.34 $1,429.97 $0.00 $371.89 $67,575.20
43 $67,575.20 $1,429.97 $0.00 $382.08 $69,387.25
44 $69,387.25 $1,429.97 $0.00 $392.33 $71,209.55
45 $71,209.55 $1,429.97 $0.00 $402.63 $73,042.15
46 $73,042.15 $1,429.97 $0.00 $412.99 $74,885.11
47 $74,885.11 $1,429.97 $0.00 $423.41 $76,738.49
48 $76,738.49 $1,429.97 $0.00 $433.89 $78,602.35
49 $78,602.35 $1,429.97 $0.00 $444.43 $80,476.75
50 $80,476.75 $1,429.97 $0.00 $455.03 $82,361.75
51 $82,361.75 $1,429.97 $0.00 $465.69 $84,257.41
52 $84,257.41 $1,429.97 $0.00 $476.40 $86,163.78
53 $86,163.78 $1,429.97 $0.00 $487.18 $88,080.93
54 $88,080.93 $1,429.97 $0.00 $498.02 $90,008.92
55 $90,008.92 $1,429.97 $0.00 $508.92 $91,947.81
56 $91,947.81 $1,429.97 $0.00 $519.89 $93,897.67
57 $93,897.67 $1,429.97 $0.00 $530.91 $95,858.55
58 $95,858.55 $1,429.97 $0.00 $542.00 $97,830.52
59 $97,830.52 $1,429.97 $0.00 $553.15 $99,813.64
60 $99,813.64 $1,429.97 $0.00 $564.36 $101,807.97
61 $101,807.97 $1,429.97 $0.00 $575.64 $103,813.58
62 $103,813.58 $1,429.97 $0.00 $586.98 $105,830.53
63 $105,830.53 $1,429.97 $0.00 $598.38 $107,858.88
64 $107,858.88 $1,429.97 $0.00 $609.85 $109,898.70
65 $109,898.70 $1,429.97 $0.00 $621.38 $111,950.05
66 $111,950.05 $1,429.97 $0.00 $632.98 $114,013.00
67 $114,013.00 $1,429.97 $0.00 $644.65 $116,087.62
68 $116,087.62 $1,429.97 $0.00 $656.38 $118,173.97
69 $118,173.97 $1,429.97 $0.00 $668.17 $120,272.11
70 $120,272.11 $1,429.97 $0.00 $680.04 $122,382.12
71 $122,382.12 $1,429.97 $0.00 $691.97 $124,504.06
72 $124,504.06 $1,429.97 $0.00 $703.96 $126,637.99
73 $126,637.99 $1,429.97 $0.00 $716.03 $128,783.99
74 $128,783.99 $1,429.97 $0.00 $728.16 $130,942.12
75 $130,942.12 $1,429.97 $0.00 $740.37 $133,112.46
76 $133,112.46 $1,429.97 $0.00 $752.64 $135,295.07
77 $135,295.07 $1,429.97 $0.00 $764.98 $137,490.02
78 $137,490.02 $1,429.97 $0.00 $777.39 $139,697.38
79 $139,697.38 $1,429.97 $0.00 $789.87 $141,917.22
80 $141,917.22 $1,429.97 $0.00 $802.42 $144,149.61
81 $144,149.61 $1,429.97 $0.00 $815.04 $146,394.62
82 $146,394.62 $1,429.97 $0.00 $827.74 $148,652.33
83 $148,652.33 $1,429.97 $0.00 $840.50 $150,922.80
84 $150,922.80 $1,429.97 $0.00 $853.34 $153,206.11
85 $153,206.11 $1,429.97 $0.00 $866.25 $155,502.33
86 $155,502.33 $1,429.97 $0.00 $879.23 $157,811.53
87 $157,811.53 $1,429.97 $0.00 $892.29 $160,133.79
88 $160,133.79 $1,429.97 $0.00 $905.42 $162,469.18
89 $162,469.18 $1,429.97 $0.00 $918.62 $164,817.77
90 $164,817.77 $1,429.97 $0.00 $931.90 $167,179.64
91 $167,179.64 $1,429.97 $0.00 $945.26 $169,554.87
92 $169,554.87 $1,429.97 $0.00 $958.69 $171,943.53
93 $171,943.53 $1,429.97 $0.00 $972.19 $174,345.69
94 $174,345.69 $1,429.97 $0.00 $985.78 $176,761.44
95 $176,761.44 $1,429.97 $0.00 $999.43 $179,190.84
96 $179,190.84 $1,429.97 $0.00 $1,013.17 $181,633.98
97 $181,633.98 $1,429.97 $0.00 $1,026.98 $184,090.93
98 $184,090.93 $1,429.97 $0.00 $1,040.88 $186,561.78
99 $186,561.78 $1,429.97 $0.00 $1,054.85 $189,046.60
100 $189,046.60 $1,429.97 $0.00 $1,068.90 $191,545.47
101 $191,545.47 $1,429.97 $0.00 $1,083.03 $194,058.47
102 $194,058.47 $1,429.97 $0.00 $1,097.23 $196,585.67
103 $196,585.67 $1,429.97 $0.00 $1,111.52 $199,127.16
104 $199,127.16 $1,429.97 $0.00 $1,125.89 $201,683.02
105 $201,683.02 $1,429.97 $0.00 $1,140.35 $204,253.34
106 $204,253.34 $1,429.97 $0.00 $1,154.88 $206,838.19
107 $206,838.19 $1,429.97 $0.00 $1,169.49 $209,437.65
108 $209,437.65 $1,429.97 $0.00 $1,184.19 $212,051.81
109 $212,051.81 $1,429.97 $0.00 $1,198.97 $214,680.75
110 $214,680.75 $1,429.97 $0.00 $1,213.84 $217,324.56
111 $217,324.56 $1,429.97 $0.00 $1,228.78 $219,983.31
112 $219,983.31 $1,429.97 $0.00 $1,243.82 $222,657.10
113 $222,657.10 $1,429.97 $0.00 $1,258.94 $225,346.01
114 $225,346.01 $1,429.97 $0.00 $1,274.14 $228,050.12
115 $228,050.12 $1,429.97 $0.00 $1,289.43 $230,769.52
116 $230,769.52 $1,429.97 $0.00 $1,304.80 $233,504.29
117 $233,504.29 $1,429.97 $0.00 $1,320.27 $236,254.53
118 $236,254.53 $1,429.97 $0.00 $1,335.82 $239,020.32
119 $239,020.32 $1,429.97 $0.00 $1,351.46 $241,801.75
120 $241,801.75 $1,429.97 $0.00 $1,367.18 $244,598.90
121 $244,598.90 $1,429.97 $0.00 $1,383.00 $247,411.87
122 $247,411.87 $1,429.97 $0.00 $1,398.90 $250,240.74
123 $250,240.74 $1,429.97 $0.00 $1,414.90 $253,085.61
124 $253,085.61 $1,429.97 $0.00 $1,430.98 $255,946.56
125 $255,946.56 $1,429.97 $0.00 $1,447.16 $258,823.69
126 $258,823.69 $1,429.97 $0.00 $1,463.43 $261,717.09
127 $261,717.09 $1,429.97 $0.00 $1,479.79 $264,626.85
128 $264,626.85 $1,429.97 $0.00 $1,496.24 $267,553.06
129 $267,553.06 $1,429.97 $0.00 $1,512.78 $270,495.81
130 $270,495.81 $1,429.97 $0.00 $1,529.42 $273,455.20
131 $273,455.20 $1,429.97 $0.00 $1,546.16 $276,431.33
132 $276,431.33 $1,429.97 $0.00 $1,562.98 $279,424.28
133 $279,424.28 $1,429.97 $0.00 $1,579.91 $282,434.16
134 $282,434.16 $1,429.97 $0.00 $1,596.92 $285,461.05
135 $285,461.05 $1,429.97 $0.00 $1,614.04 $288,505.06
136 $288,505.06 $1,429.97 $0.00 $1,631.25 $291,566.28
137 $291,566.28 $1,429.97 $0.00 $1,648.56 $294,644.81
138 $294,644.81 $1,429.97 $0.00 $1,665.96 $297,740.74
139 $297,740.74 $1,429.97 $0.00 $1,683.47 $300,854.18
140 $300,854.18 $1,429.97 $0.00 $1,701.07 $303,985.22
141 $303,985.22 $1,429.97 $0.00 $1,718.78 $307,133.97
142 $307,133.97 $1,429.97 $0.00 $1,736.58 $310,300.52
143 $310,300.52 $1,429.97 $0.00 $1,754.48 $313,484.97
144 $313,484.97 $1,429.97 $0.00 $1,772.49 $316,687.43
145 $316,687.43 $1,429.97 $0.00 $1,790.60 $319,908.00
146 $319,908.00 $1,429.97 $0.00 $1,808.81 $323,146.78
147 $323,146.78 $1,429.97 $0.00 $1,827.12 $326,403.87
148 $326,403.87 $1,429.97 $0.00 $1,845.53 $329,679.37
149 $329,679.37 $1,429.97 $0.00 $1,864.06 $332,973.40
150 $332,973.40 $1,429.97 $0.00 $1,882.68 $336,286.05
151 $336,286.05 $1,429.97 $0.00 $1,901.41 $339,617.43
152 $339,617.43 $1,429.97 $0.00 $1,920.25 $342,967.65
153 $342,967.65 $1,429.97 $0.00 $1,939.19 $346,336.81
154 $346,336.81 $1,429.97 $0.00 $1,958.24 $349,725.02
155 $349,725.02 $1,429.97 $0.00 $1,977.40 $353,132.39
156 $353,132.39 $1,429.97 $0.00 $1,996.66 $356,559.02
157 $356,559.02 $1,429.97 $0.00 $2,016.04 $360,005.03
158 $360,005.03 $1,429.97 $0.00 $2,035.52 $363,470.52
159 $363,470.52 $1,429.97 $0.00 $2,055.12 $366,955.61
160 $366,955.61 $1,429.97 $0.00 $2,074.82 $370,460.40
161 $370,460.40 $1,429.97 $0.00 $2,094.64 $373,985.01
162 $373,985.01 $1,429.97 $0.00 $2,114.57 $377,529.55
163 $377,529.55 $1,429.97 $0.00 $2,134.61 $381,094.13
164 $381,094.13 $1,429.97 $0.00 $2,154.76 $384,678.86
165 $384,678.86 $1,429.97 $0.00 $2,175.03 $388,283.86
166 $388,283.86 $1,429.97 $0.00 $2,195.41 $391,909.24
167 $391,909.24 $1,429.97 $0.00 $2,215.91 $395,555.12
168 $395,555.12 $1,429.97 $0.00 $2,236.53 $399,221.62
169 $399,221.62 $1,429.97 $0.00 $2,257.26 $402,908.85
170 $402,908.85 $1,429.97 $0.00 $2,278.11 $406,616.93
171 $406,616.93 $1,429.97 $0.00 $2,299.07 $410,345.97
172 $410,345.97 $1,429.97 $0.00 $2,320.16 $414,096.10
173 $414,096.10 $1,429.97 $0.00 $2,341.36 $417,867.43
174 $417,867.43 $1,429.97 $0.00 $2,362.68 $421,660.08
175 $421,660.08 $1,429.97 $0.00 $2,384.13 $425,474.18
176 $425,474.18 $1,429.97 $0.00 $2,405.69 $429,309.84
177 $429,309.84 $1,429.97 $0.00 $2,427.38 $433,167.19
178 $433,167.19 $1,429.97 $0.00 $2,449.19 $437,046.35
179 $437,046.35 $1,429.97 $0.00 $2,471.12 $440,947.44
180 $440,947.44 $1,429.97 $0.00 $2,493.18 $444,870.59
181 $444,870.59 $1,429.97 $0.00 $2,515.36 $448,815.92
182 $448,815.92 $1,429.97 $0.00 $2,537.67 $452,783.56
183 $452,783.56 $1,429.97 $0.00 $2,560.10 $456,773.63
184 $456,773.63 $1,429.97 $0.00 $2,582.66 $460,786.26
185 $460,786.26 $1,429.97 $0.00 $2,605.35 $464,821.58
186 $464,821.58 $1,429.97 $0.00 $2,628.17 $468,879.72
187 $468,879.72 $1,429.97 $0.00 $2,651.11 $472,960.80
188 $472,960.80 $1,429.97 $0.00 $2,674.19 $477,064.96
189 $477,064.96 $1,429.97 $0.00 $2,697.39 $481,192.32
190 $481,192.32 $1,429.97 $0.00 $2,720.73 $485,343.02
191 $485,343.02 $1,429.97 $0.00 $2,744.20 $489,517.19
192 $489,517.19 $1,429.97 $0.00 $2,767.80 $493,714.96
193 $493,714.96 $1,429.97 $0.00 $2,791.54 $497,936.47
194 $497,936.47 $1,429.97 $0.00 $2,815.41 $502,181.85
195 $502,181.85 $1,429.97 $0.00 $2,839.41 $506,451.23
196 $506,451.23 $1,429.97 $0.00 $2,863.55 $510,744.75
197 $510,744.75 $1,429.97 $0.00 $2,887.83 $515,062.55
198 $515,062.55 $1,429.97 $0.00 $2,912.24 $519,404.76
199 $519,404.76 $1,429.97 $0.00 $2,936.79 $523,771.52
200 $523,771.52 $1,429.97 $0.00 $2,961.48 $528,162.97
201 $528,162.97 $1,429.97 $0.00 $2,986.31 $532,579.25
202 $532,579.25 $1,429.97 $0.00 $3,011.28 $537,020.50
203 $537,020.50 $1,429.97 $0.00 $3,036.39 $541,486.86
204 $541,486.86 $1,429.97 $0.00 $3,061.65 $545,978.48
205 $545,978.48 $1,429.97 $0.00 $3,087.04 $550,495.49
206 $550,495.49 $1,429.97 $0.00 $3,112.58 $555,038.04
207 $555,038.04 $1,429.97 $0.00 $3,138.27 $559,606.28
208 $559,606.28 $1,429.97 $0.00 $3,164.10 $564,200.35
209 $564,200.35 $1,429.97 $0.00 $3,190.07 $568,820.39
210 $568,820.39 $1,429.97 $0.00 $3,216.19 $573,466.55
211 $573,466.55 $1,429.97 $0.00 $3,242.46 $578,138.98
212 $578,138.98 $1,429.97 $0.00 $3,268.88 $582,837.83
213 $582,837.83 $1,429.97 $0.00 $3,295.45 $587,563.25
214 $587,563.25 $1,429.97 $0.00 $3,322.17 $592,315.39
215 $592,315.39 $1,429.97 $0.00 $3,349.04 $597,094.40
216 $597,094.40 $1,429.97 $0.00 $3,376.06 $601,900.43
217 $601,900.43 $1,429.97 $167,647.50 $3,403.23 $439,086.13
218 $439,086.13 $1,429.97 $0.00 $2,482.66 $442,998.76
219 $442,998.76 $1,429.97 $0.00 $2,504.78 $446,933.51
220 $446,933.51 $1,429.97 $0.00 $2,527.03 $450,890.51
221 $450,890.51 $1,429.97 $0.00 $2,549.40 $454,869.88
222 $454,869.88 $1,429.97 $0.00 $2,571.90 $458,871.75
223 $458,871.75 $1,429.97 $0.00 $2,594.53 $462,896.25
224 $462,896.25 $1,429.97 $0.00 $2,617.28 $466,943.50
225 $466,943.50 $1,429.97 $0.00 $2,640.17 $471,013.64
226 $471,013.64 $1,429.97 $0.00 $2,663.18 $475,106.79
227 $475,106.79 $1,429.97 $0.00 $2,686.32 $479,223.08
228 $479,223.08 $1,429.97 $0.00 $2,709.60 $483,362.65
229 $483,362.65 $1,429.97 $176,029.88 $2,733.00 $311,495.74
230 $311,495.74 $1,429.97 $0.00 $1,761.24 $314,686.95
231 $314,686.95 $1,429.97 $0.00 $1,779.29 $317,896.21
232 $317,896.21 $1,429.97 $0.00 $1,797.43 $321,123.61
233 $321,123.61 $1,429.97 $0.00 $1,815.68 $324,369.26
234 $324,369.26 $1,429.97 $0.00 $1,834.03 $327,633.26
235 $327,633.26 $1,429.97 $0.00 $1,852.49 $330,915.72
236 $330,915.72 $1,429.97 $0.00 $1,871.05 $334,216.74
237 $334,216.74 $1,429.97 $0.00 $1,889.71 $337,536.42
238 $337,536.42 $1,429.97 $0.00 $1,908.48 $340,874.87
239 $340,874.87 $1,429.97 $0.00 $1,927.36 $344,232.20
240 $344,232.20 $1,429.97 $0.00 $1,946.34 $347,608.51
241 $347,608.51 $1,429.97 $184,831.37 $1,965.43 $166,172.54
242 $166,172.54 $1,429.97 $0.00 $939.56 $168,542.07
243 $168,542.07 $1,429.97 $0.00 $952.96 $170,925.00
244 $170,925.00 $1,429.97 $0.00 $966.43 $173,321.40
245 $173,321.40 $1,429.97 $0.00 $979.98 $175,731.35
246 $175,731.35 $1,429.97 $0.00 $993.61 $178,154.93
247 $178,154.93 $1,429.97 $0.00 $1,007.31 $180,592.21
248 $180,592.21 $1,429.97 $0.00 $1,021.09 $183,043.27
249 $183,043.27 $1,429.97 $0.00 $1,034.95 $185,508.19
250 $185,508.19 $1,429.97 $0.00 $1,048.89 $187,987.05
251 $187,987.05 $1,429.97 $0.00 $1,062.91 $190,479.93
252 $190,479.93 $1,429.97 $0.00 $1,077.00 $192,986.90
253 $192,986.90 $0.00 $194,072.94 $1,091.18 $5.14