Savings Plan and Future Cost Estimation for Ursinus College

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2042$277,557
Monthly savings required$2,194

How much will it cost to send your child to Ursinus College in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $1,110,226.17 for students enrolling in 2042 if tuition increases average 7% per year until then.   Assuming you have no current college savings, monthly deposits of $2,193.59 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$73,982.00
Years until enrollment18
Annual Tuition Increase7%
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 Ursinus College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $2,193.59 $0.00 $0.00 $2,193.59
2 $2,193.59 $2,193.59 $0.00 $12.40 $4,399.58
3 $4,399.58 $2,193.59 $0.00 $24.88 $6,618.05
4 $6,618.05 $2,193.59 $0.00 $37.42 $8,849.06
5 $8,849.06 $2,193.59 $0.00 $50.03 $11,092.68
6 $11,092.68 $2,193.59 $0.00 $62.72 $13,348.99
7 $13,348.99 $2,193.59 $0.00 $75.48 $15,618.06
8 $15,618.06 $2,193.59 $0.00 $88.31 $17,899.96
9 $17,899.96 $2,193.59 $0.00 $101.21 $20,194.76
10 $20,194.76 $2,193.59 $0.00 $114.18 $22,502.53
11 $22,502.53 $2,193.59 $0.00 $127.23 $24,823.35
12 $24,823.35 $2,193.59 $0.00 $140.35 $27,157.29
13 $27,157.29 $2,193.59 $0.00 $153.55 $29,504.43
14 $29,504.43 $2,193.59 $0.00 $166.82 $31,864.84
15 $31,864.84 $2,193.59 $0.00 $180.17 $34,238.60
16 $34,238.60 $2,193.59 $0.00 $193.59 $36,625.78
17 $36,625.78 $2,193.59 $0.00 $207.09 $39,026.46
18 $39,026.46 $2,193.59 $0.00 $220.66 $41,440.71
19 $41,440.71 $2,193.59 $0.00 $234.31 $43,868.61
20 $43,868.61 $2,193.59 $0.00 $248.04 $46,310.24
21 $46,310.24 $2,193.59 $0.00 $261.84 $48,765.67
22 $48,765.67 $2,193.59 $0.00 $275.73 $51,234.99
23 $51,234.99 $2,193.59 $0.00 $289.69 $53,718.27
24 $53,718.27 $2,193.59 $0.00 $303.73 $56,215.59
25 $56,215.59 $2,193.59 $0.00 $317.85 $58,727.03
26 $58,727.03 $2,193.59 $0.00 $332.05 $61,252.67
27 $61,252.67 $2,193.59 $0.00 $346.33 $63,792.59
28 $63,792.59 $2,193.59 $0.00 $360.69 $66,346.87
29 $66,346.87 $2,193.59 $0.00 $375.13 $68,915.59
30 $68,915.59 $2,193.59 $0.00 $389.66 $71,498.84
31 $71,498.84 $2,193.59 $0.00 $404.26 $74,096.69
32 $74,096.69 $2,193.59 $0.00 $418.95 $76,709.23
33 $76,709.23 $2,193.59 $0.00 $433.73 $79,336.55
34 $79,336.55 $2,193.59 $0.00 $448.58 $81,978.72
35 $81,978.72 $2,193.59 $0.00 $463.52 $84,635.83
36 $84,635.83 $2,193.59 $0.00 $478.54 $87,307.96
37 $87,307.96 $2,193.59 $0.00 $493.65 $89,995.20
38 $89,995.20 $2,193.59 $0.00 $508.85 $92,697.64
39 $92,697.64 $2,193.59 $0.00 $524.13 $95,415.36
40 $95,415.36 $2,193.59 $0.00 $539.49 $98,148.44
41 $98,148.44 $2,193.59 $0.00 $554.95 $100,896.98
42 $100,896.98 $2,193.59 $0.00 $570.49 $103,661.06
43 $103,661.06 $2,193.59 $0.00 $586.11 $106,440.76
44 $106,440.76 $2,193.59 $0.00 $601.83 $109,236.18
45 $109,236.18 $2,193.59 $0.00 $617.64 $112,047.41
46 $112,047.41 $2,193.59 $0.00 $633.53 $114,874.53
47 $114,874.53 $2,193.59 $0.00 $649.52 $117,717.64
48 $117,717.64 $2,193.59 $0.00 $665.59 $120,576.82
49 $120,576.82 $2,193.59 $0.00 $681.76 $123,452.17
50 $123,452.17 $2,193.59 $0.00 $698.02 $126,343.78
51 $126,343.78 $2,193.59 $0.00 $714.37 $129,251.74
52 $129,251.74 $2,193.59 $0.00 $730.81 $132,176.14
53 $132,176.14 $2,193.59 $0.00 $747.34 $135,117.07
54 $135,117.07 $2,193.59 $0.00 $763.97 $138,074.63
55 $138,074.63 $2,193.59 $0.00 $780.69 $141,048.91
56 $141,048.91 $2,193.59 $0.00 $797.51 $144,040.01
57 $144,040.01 $2,193.59 $0.00 $814.42 $147,048.02
58 $147,048.02 $2,193.59 $0.00 $831.43 $150,073.04
59 $150,073.04 $2,193.59 $0.00 $848.53 $153,115.16
60 $153,115.16 $2,193.59 $0.00 $865.74 $156,174.49
61 $156,174.49 $2,193.59 $0.00 $883.03 $159,251.11
62 $159,251.11 $2,193.59 $0.00 $900.43 $162,345.13
63 $162,345.13 $2,193.59 $0.00 $917.92 $165,456.64
64 $165,456.64 $2,193.59 $0.00 $935.52 $168,585.75
65 $168,585.75 $2,193.59 $0.00 $953.21 $171,732.55
66 $171,732.55 $2,193.59 $0.00 $971.00 $174,897.14
67 $174,897.14 $2,193.59 $0.00 $988.89 $178,079.62
68 $178,079.62 $2,193.59 $0.00 $1,006.89 $181,280.10
69 $181,280.10 $2,193.59 $0.00 $1,024.98 $184,498.67
70 $184,498.67 $2,193.59 $0.00 $1,043.18 $187,735.44
71 $187,735.44 $2,193.59 $0.00 $1,061.48 $190,990.51
72 $190,990.51 $2,193.59 $0.00 $1,079.89 $194,263.99
73 $194,263.99 $2,193.59 $0.00 $1,098.40 $197,555.98
74 $197,555.98 $2,193.59 $0.00 $1,117.01 $200,866.58
75 $200,866.58 $2,193.59 $0.00 $1,135.73 $204,195.90
76 $204,195.90 $2,193.59 $0.00 $1,154.55 $207,544.04
77 $207,544.04 $2,193.59 $0.00 $1,173.48 $210,911.11
78 $210,911.11 $2,193.59 $0.00 $1,192.52 $214,297.22
79 $214,297.22 $2,193.59 $0.00 $1,211.67 $217,702.48
80 $217,702.48 $2,193.59 $0.00 $1,230.92 $221,126.99
81 $221,126.99 $2,193.59 $0.00 $1,250.28 $224,570.86
82 $224,570.86 $2,193.59 $0.00 $1,269.76 $228,034.21
83 $228,034.21 $2,193.59 $0.00 $1,289.34 $231,517.14
84 $231,517.14 $2,193.59 $0.00 $1,309.03 $235,019.76
85 $235,019.76 $2,193.59 $0.00 $1,328.84 $238,542.19
86 $238,542.19 $2,193.59 $0.00 $1,348.75 $242,084.53
87 $242,084.53 $2,193.59 $0.00 $1,368.78 $245,646.90
88 $245,646.90 $2,193.59 $0.00 $1,388.92 $249,229.41
89 $249,229.41 $2,193.59 $0.00 $1,409.18 $252,832.18
90 $252,832.18 $2,193.59 $0.00 $1,429.55 $256,455.32
91 $256,455.32 $2,193.59 $0.00 $1,450.04 $260,098.95
92 $260,098.95 $2,193.59 $0.00 $1,470.64 $263,763.18
93 $263,763.18 $2,193.59 $0.00 $1,491.36 $267,448.13
94 $267,448.13 $2,193.59 $0.00 $1,512.19 $271,153.91
95 $271,153.91 $2,193.59 $0.00 $1,533.14 $274,880.64
96 $274,880.64 $2,193.59 $0.00 $1,554.22 $278,628.45
97 $278,628.45 $2,193.59 $0.00 $1,575.41 $282,397.45
98 $282,397.45 $2,193.59 $0.00 $1,596.72 $286,187.76
99 $286,187.76 $2,193.59 $0.00 $1,618.15 $289,999.50
100 $289,999.50 $2,193.59 $0.00 $1,639.70 $293,832.79
101 $293,832.79 $2,193.59 $0.00 $1,661.37 $297,687.75
102 $297,687.75 $2,193.59 $0.00 $1,683.17 $301,564.51
103 $301,564.51 $2,193.59 $0.00 $1,705.09 $305,463.19
104 $305,463.19 $2,193.59 $0.00 $1,727.13 $309,383.91
105 $309,383.91 $2,193.59 $0.00 $1,749.30 $313,326.80
106 $313,326.80 $2,193.59 $0.00 $1,771.60 $317,291.99
107 $317,291.99 $2,193.59 $0.00 $1,794.02 $321,279.60
108 $321,279.60 $2,193.59 $0.00 $1,816.56 $325,289.75
109 $325,289.75 $2,193.59 $0.00 $1,839.24 $329,322.58
110 $329,322.58 $2,193.59 $0.00 $1,862.04 $333,378.21
111 $333,378.21 $2,193.59 $0.00 $1,884.97 $337,456.77
112 $337,456.77 $2,193.59 $0.00 $1,908.03 $341,558.39
113 $341,558.39 $2,193.59 $0.00 $1,931.22 $345,683.20
114 $345,683.20 $2,193.59 $0.00 $1,954.54 $349,831.33
115 $349,831.33 $2,193.59 $0.00 $1,978.00 $354,002.92
116 $354,002.92 $2,193.59 $0.00 $2,001.58 $358,198.09
117 $358,198.09 $2,193.59 $0.00 $2,025.30 $362,416.98
118 $362,416.98 $2,193.59 $0.00 $2,049.16 $366,659.73
119 $366,659.73 $2,193.59 $0.00 $2,073.15 $370,926.47
120 $370,926.47 $2,193.59 $0.00 $2,097.27 $375,217.33
121 $375,217.33 $2,193.59 $0.00 $2,121.53 $379,532.45
122 $379,532.45 $2,193.59 $0.00 $2,145.93 $383,871.97
123 $383,871.97 $2,193.59 $0.00 $2,170.47 $388,236.03
124 $388,236.03 $2,193.59 $0.00 $2,195.14 $392,624.76
125 $392,624.76 $2,193.59 $0.00 $2,219.96 $397,038.31
126 $397,038.31 $2,193.59 $0.00 $2,244.91 $401,476.81
127 $401,476.81 $2,193.59 $0.00 $2,270.01 $405,940.41
128 $405,940.41 $2,193.59 $0.00 $2,295.25 $410,429.25
129 $410,429.25 $2,193.59 $0.00 $2,320.63 $414,943.47
130 $414,943.47 $2,193.59 $0.00 $2,346.15 $419,483.21
131 $419,483.21 $2,193.59 $0.00 $2,371.82 $424,048.62
132 $424,048.62 $2,193.59 $0.00 $2,397.63 $428,639.84
133 $428,639.84 $2,193.59 $0.00 $2,423.59 $433,257.02
134 $433,257.02 $2,193.59 $0.00 $2,449.70 $437,900.31
135 $437,900.31 $2,193.59 $0.00 $2,475.95 $442,569.85
136 $442,569.85 $2,193.59 $0.00 $2,502.35 $447,265.79
137 $447,265.79 $2,193.59 $0.00 $2,528.91 $451,988.29
138 $451,988.29 $2,193.59 $0.00 $2,555.61 $456,737.49
139 $456,737.49 $2,193.59 $0.00 $2,582.46 $461,513.54
140 $461,513.54 $2,193.59 $0.00 $2,609.46 $466,316.59
141 $466,316.59 $2,193.59 $0.00 $2,636.62 $471,146.80
142 $471,146.80 $2,193.59 $0.00 $2,663.93 $476,004.32
143 $476,004.32 $2,193.59 $0.00 $2,691.40 $480,889.31
144 $480,889.31 $2,193.59 $0.00 $2,719.02 $485,801.92
145 $485,801.92 $2,193.59 $0.00 $2,746.79 $490,742.30
146 $490,742.30 $2,193.59 $0.00 $2,774.73 $495,710.62
147 $495,710.62 $2,193.59 $0.00 $2,802.82 $500,707.03
148 $500,707.03 $2,193.59 $0.00 $2,831.07 $505,731.69
149 $505,731.69 $2,193.59 $0.00 $2,859.48 $510,784.76
150 $510,784.76 $2,193.59 $0.00 $2,888.05 $515,866.40
151 $515,866.40 $2,193.59 $0.00 $2,916.78 $520,976.77
152 $520,976.77 $2,193.59 $0.00 $2,945.68 $526,116.04
153 $526,116.04 $2,193.59 $0.00 $2,974.74 $531,284.37
154 $531,284.37 $2,193.59 $0.00 $3,003.96 $536,481.92
155 $536,481.92 $2,193.59 $0.00 $3,033.35 $541,708.86
156 $541,708.86 $2,193.59 $0.00 $3,062.90 $546,965.35
157 $546,965.35 $2,193.59 $0.00 $3,092.62 $552,251.56
158 $552,251.56 $2,193.59 $0.00 $3,122.51 $557,567.66
159 $557,567.66 $2,193.59 $0.00 $3,152.57 $562,913.82
160 $562,913.82 $2,193.59 $0.00 $3,182.80 $568,290.21
161 $568,290.21 $2,193.59 $0.00 $3,213.20 $573,697.00
162 $573,697.00 $2,193.59 $0.00 $3,243.77 $579,134.36
163 $579,134.36 $2,193.59 $0.00 $3,274.51 $584,602.46
164 $584,602.46 $2,193.59 $0.00 $3,305.43 $590,101.48
165 $590,101.48 $2,193.59 $0.00 $3,336.52 $595,631.59
166 $595,631.59 $2,193.59 $0.00 $3,367.79 $601,192.97
167 $601,192.97 $2,193.59 $0.00 $3,399.23 $606,785.79
168 $606,785.79 $2,193.59 $0.00 $3,430.86 $612,410.24
169 $612,410.24 $2,193.59 $0.00 $3,462.66 $618,066.49
170 $618,066.49 $2,193.59 $0.00 $3,494.64 $623,754.72
171 $623,754.72 $2,193.59 $0.00 $3,526.80 $629,475.11
172 $629,475.11 $2,193.59 $0.00 $3,559.14 $635,227.84
173 $635,227.84 $2,193.59 $0.00 $3,591.67 $641,013.10
174 $641,013.10 $2,193.59 $0.00 $3,624.38 $646,831.07
175 $646,831.07 $2,193.59 $0.00 $3,657.28 $652,681.94
176 $652,681.94 $2,193.59 $0.00 $3,690.36 $658,565.89
177 $658,565.89 $2,193.59 $0.00 $3,723.63 $664,483.11
178 $664,483.11 $2,193.59 $0.00 $3,757.08 $670,433.78
179 $670,433.78 $2,193.59 $0.00 $3,790.73 $676,418.10
180 $676,418.10 $2,193.59 $0.00 $3,824.57 $682,436.26
181 $682,436.26 $2,193.59 $0.00 $3,858.59 $688,488.44
182 $688,488.44 $2,193.59 $0.00 $3,892.81 $694,574.84
183 $694,574.84 $2,193.59 $0.00 $3,927.23 $700,695.66
184 $700,695.66 $2,193.59 $0.00 $3,961.84 $706,851.09
185 $706,851.09 $2,193.59 $0.00 $3,996.64 $713,041.32
186 $713,041.32 $2,193.59 $0.00 $4,031.64 $719,266.55
187 $719,266.55 $2,193.59 $0.00 $4,066.84 $725,526.98
188 $725,526.98 $2,193.59 $0.00 $4,102.24 $731,822.81
189 $731,822.81 $2,193.59 $0.00 $4,137.83 $738,154.23
190 $738,154.23 $2,193.59 $0.00 $4,173.63 $744,521.45
191 $744,521.45 $2,193.59 $0.00 $4,209.63 $750,924.67
192 $750,924.67 $2,193.59 $0.00 $4,245.84 $757,364.10
193 $757,364.10 $2,193.59 $0.00 $4,282.25 $763,839.94
194 $763,839.94 $2,193.59 $0.00 $4,318.86 $770,352.39
195 $770,352.39 $2,193.59 $0.00 $4,355.68 $776,901.66
196 $776,901.66 $2,193.59 $0.00 $4,392.71 $783,487.96
197 $783,487.96 $2,193.59 $0.00 $4,429.95 $790,111.50
198 $790,111.50 $2,193.59 $0.00 $4,467.41 $796,772.50
199 $796,772.50 $2,193.59 $0.00 $4,505.07 $803,471.16
200 $803,471.16 $2,193.59 $0.00 $4,542.94 $810,207.69
201 $810,207.69 $2,193.59 $0.00 $4,581.03 $816,982.31
202 $816,982.31 $2,193.59 $0.00 $4,619.34 $823,795.24
203 $823,795.24 $2,193.59 $0.00 $4,657.86 $830,646.69
204 $830,646.69 $2,193.59 $0.00 $4,696.60 $837,536.88
205 $837,536.88 $2,193.59 $0.00 $4,735.56 $844,466.03
206 $844,466.03 $2,193.59 $0.00 $4,774.73 $851,434.35
207 $851,434.35 $2,193.59 $0.00 $4,814.13 $858,442.07
208 $858,442.07 $2,193.59 $0.00 $4,853.76 $865,489.42
209 $865,489.42 $2,193.59 $0.00 $4,893.60 $872,576.61
210 $872,576.61 $2,193.59 $0.00 $4,933.68 $879,703.88
211 $879,703.88 $2,193.59 $0.00 $4,973.97 $886,871.44
212 $886,871.44 $2,193.59 $0.00 $5,014.50 $894,079.53
213 $894,079.53 $2,193.59 $0.00 $5,055.26 $901,328.38
214 $901,328.38 $2,193.59 $0.00 $5,096.24 $908,618.21
215 $908,618.21 $2,193.59 $0.00 $5,137.46 $915,949.26
216 $915,949.26 $2,193.59 $0.00 $5,178.91 $923,321.76
217 $923,321.76 $2,193.59 $250,054.15 $5,220.60 $680,681.80
218 $680,681.80 $2,193.59 $0.00 $3,848.67 $686,724.06
219 $686,724.06 $2,193.59 $0.00 $3,882.84 $692,800.49
220 $692,800.49 $2,193.59 $0.00 $3,917.19 $698,911.27
221 $698,911.27 $2,193.59 $0.00 $3,951.75 $705,056.61
222 $705,056.61 $2,193.59 $0.00 $3,986.49 $711,236.69
223 $711,236.69 $2,193.59 $0.00 $4,021.44 $717,451.72
224 $717,451.72 $2,193.59 $0.00 $4,056.58 $723,701.89
225 $723,701.89 $2,193.59 $0.00 $4,091.92 $729,987.40
226 $729,987.40 $2,193.59 $0.00 $4,127.45 $736,308.44
227 $736,308.44 $2,193.59 $0.00 $4,163.19 $742,665.22
228 $742,665.22 $2,193.59 $0.00 $4,199.14 $749,057.95
229 $749,057.95 $2,193.59 $267,557.94 $4,235.28 $487,928.88
230 $487,928.88 $2,193.59 $0.00 $2,758.82 $492,881.29
231 $492,881.29 $2,193.59 $0.00 $2,786.82 $497,861.70
232 $497,861.70 $2,193.59 $0.00 $2,814.98 $502,870.27
233 $502,870.27 $2,193.59 $0.00 $2,843.30 $507,907.16
234 $507,907.16 $2,193.59 $0.00 $2,871.78 $512,972.53
235 $512,972.53 $2,193.59 $0.00 $2,900.42 $518,066.54
236 $518,066.54 $2,193.59 $0.00 $2,929.22 $523,189.35
237 $523,189.35 $2,193.59 $0.00 $2,958.19 $528,341.13
238 $528,341.13 $2,193.59 $0.00 $2,987.32 $533,522.04
239 $533,522.04 $2,193.59 $0.00 $3,016.61 $538,732.24
240 $538,732.24 $2,193.59 $0.00 $3,046.07 $543,971.90
241 $543,971.90 $2,193.59 $286,287.00 $3,075.70 $262,954.19
242 $262,954.19 $2,193.59 $0.00 $1,486.78 $266,634.56
243 $266,634.56 $2,193.59 $0.00 $1,507.59 $270,335.74
244 $270,335.74 $2,193.59 $0.00 $1,528.52 $274,057.85
245 $274,057.85 $2,193.59 $0.00 $1,549.56 $277,801.00
246 $277,801.00 $2,193.59 $0.00 $1,570.73 $281,565.32
247 $281,565.32 $2,193.59 $0.00 $1,592.01 $285,350.92
248 $285,350.92 $2,193.59 $0.00 $1,613.42 $289,157.93
249 $289,157.93 $2,193.59 $0.00 $1,634.94 $292,986.46
250 $292,986.46 $2,193.59 $0.00 $1,656.59 $296,836.64
251 $296,836.64 $2,193.59 $0.00 $1,678.36 $300,708.59
252 $300,708.59 $2,193.59 $0.00 $1,700.25 $304,602.43
253 $304,602.43 $0.00 $306,327.09 $1,722.27 -$2.39