Savings Plan and Future Cost Estimation for Laguna College of Art and Design

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$141,327
Monthly savings required$1,119

How much will it cost to send your child to Laguna College of Art and Design in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $565,308.85 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $1,118.73 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$54,499.00
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 Laguna College of Art and Design in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $1,118.73 $0.00 $0.00 $1,118.73
2 $1,118.73 $1,118.73 $0.00 $6.33 $2,243.79
3 $2,243.79 $1,118.73 $0.00 $12.69 $3,375.21
4 $3,375.21 $1,118.73 $0.00 $19.08 $4,513.02
5 $4,513.02 $1,118.73 $0.00 $25.52 $5,657.27
6 $5,657.27 $1,118.73 $0.00 $31.99 $6,807.99
7 $6,807.99 $1,118.73 $0.00 $38.49 $7,965.21
8 $7,965.21 $1,118.73 $0.00 $45.04 $9,128.98
9 $9,128.98 $1,118.73 $0.00 $51.62 $10,299.33
10 $10,299.33 $1,118.73 $0.00 $58.23 $11,476.29
11 $11,476.29 $1,118.73 $0.00 $64.89 $12,659.91
12 $12,659.91 $1,118.73 $0.00 $71.58 $13,850.22
13 $13,850.22 $1,118.73 $0.00 $78.31 $15,047.26
14 $15,047.26 $1,118.73 $0.00 $85.08 $16,251.07
15 $16,251.07 $1,118.73 $0.00 $91.89 $17,461.69
16 $17,461.69 $1,118.73 $0.00 $98.73 $18,679.15
17 $18,679.15 $1,118.73 $0.00 $105.61 $19,903.49
18 $19,903.49 $1,118.73 $0.00 $112.54 $21,134.76
19 $21,134.76 $1,118.73 $0.00 $119.50 $22,372.99
20 $22,372.99 $1,118.73 $0.00 $126.50 $23,618.22
21 $23,618.22 $1,118.73 $0.00 $133.54 $24,870.49
22 $24,870.49 $1,118.73 $0.00 $140.62 $26,129.84
23 $26,129.84 $1,118.73 $0.00 $147.74 $27,396.31
24 $27,396.31 $1,118.73 $0.00 $154.90 $28,669.94
25 $28,669.94 $1,118.73 $0.00 $162.10 $29,950.77
26 $29,950.77 $1,118.73 $0.00 $169.35 $31,238.85
27 $31,238.85 $1,118.73 $0.00 $176.63 $32,534.21
28 $32,534.21 $1,118.73 $0.00 $183.95 $33,836.89
29 $33,836.89 $1,118.73 $0.00 $191.32 $35,146.94
30 $35,146.94 $1,118.73 $0.00 $198.73 $36,464.40
31 $36,464.40 $1,118.73 $0.00 $206.18 $37,789.31
32 $37,789.31 $1,118.73 $0.00 $213.67 $39,121.71
33 $39,121.71 $1,118.73 $0.00 $221.20 $40,461.64
34 $40,461.64 $1,118.73 $0.00 $228.78 $41,809.15
35 $41,809.15 $1,118.73 $0.00 $236.40 $43,164.28
36 $43,164.28 $1,118.73 $0.00 $244.06 $44,527.07
37 $44,527.07 $1,118.73 $0.00 $251.76 $45,897.56
38 $45,897.56 $1,118.73 $0.00 $259.51 $47,275.80
39 $47,275.80 $1,118.73 $0.00 $267.30 $48,661.83
40 $48,661.83 $1,118.73 $0.00 $275.14 $50,055.70
41 $50,055.70 $1,118.73 $0.00 $283.02 $51,457.45
42 $51,457.45 $1,118.73 $0.00 $290.95 $52,867.13
43 $52,867.13 $1,118.73 $0.00 $298.92 $54,284.78
44 $54,284.78 $1,118.73 $0.00 $306.93 $55,710.44
45 $55,710.44 $1,118.73 $0.00 $314.99 $57,144.16
46 $57,144.16 $1,118.73 $0.00 $323.10 $58,585.99
47 $58,585.99 $1,118.73 $0.00 $331.25 $60,035.97
48 $60,035.97 $1,118.73 $0.00 $339.45 $61,494.15
49 $61,494.15 $1,118.73 $0.00 $347.70 $62,960.58
50 $62,960.58 $1,118.73 $0.00 $355.99 $64,435.30
51 $64,435.30 $1,118.73 $0.00 $364.33 $65,918.36
52 $65,918.36 $1,118.73 $0.00 $372.71 $67,409.80
53 $67,409.80 $1,118.73 $0.00 $381.14 $68,909.67
54 $68,909.67 $1,118.73 $0.00 $389.63 $70,418.03
55 $70,418.03 $1,118.73 $0.00 $398.15 $71,934.91
56 $71,934.91 $1,118.73 $0.00 $406.73 $73,460.37
57 $73,460.37 $1,118.73 $0.00 $415.36 $74,994.46
58 $74,994.46 $1,118.73 $0.00 $424.03 $76,537.22
59 $76,537.22 $1,118.73 $0.00 $432.75 $78,088.70
60 $78,088.70 $1,118.73 $0.00 $441.52 $79,648.95
61 $79,648.95 $1,118.73 $0.00 $450.35 $81,218.03
62 $81,218.03 $1,118.73 $0.00 $459.22 $82,795.98
63 $82,795.98 $1,118.73 $0.00 $468.14 $84,382.85
64 $84,382.85 $1,118.73 $0.00 $477.11 $85,978.69
65 $85,978.69 $1,118.73 $0.00 $486.14 $87,583.56
66 $87,583.56 $1,118.73 $0.00 $495.21 $89,197.50
67 $89,197.50 $1,118.73 $0.00 $504.34 $90,820.57
68 $90,820.57 $1,118.73 $0.00 $513.51 $92,452.81
69 $92,452.81 $1,118.73 $0.00 $522.74 $94,094.28
70 $94,094.28 $1,118.73 $0.00 $532.02 $95,745.03
71 $95,745.03 $1,118.73 $0.00 $541.36 $97,405.12
72 $97,405.12 $1,118.73 $0.00 $550.74 $99,074.59
73 $99,074.59 $1,118.73 $0.00 $560.18 $100,753.50
74 $100,753.50 $1,118.73 $0.00 $569.67 $102,441.90
75 $102,441.90 $1,118.73 $0.00 $579.22 $104,139.85
76 $104,139.85 $1,118.73 $0.00 $588.82 $105,847.40
77 $105,847.40 $1,118.73 $0.00 $598.48 $107,564.61
78 $107,564.61 $1,118.73 $0.00 $608.19 $109,291.53
79 $109,291.53 $1,118.73 $0.00 $617.95 $111,028.21
80 $111,028.21 $1,118.73 $0.00 $627.77 $112,774.71
81 $112,774.71 $1,118.73 $0.00 $637.64 $114,531.08
82 $114,531.08 $1,118.73 $0.00 $647.58 $116,297.39
83 $116,297.39 $1,118.73 $0.00 $657.56 $118,073.68
84 $118,073.68 $1,118.73 $0.00 $667.61 $119,860.02
85 $119,860.02 $1,118.73 $0.00 $677.71 $121,656.46
86 $121,656.46 $1,118.73 $0.00 $687.86 $123,463.05
87 $123,463.05 $1,118.73 $0.00 $698.08 $125,279.86
88 $125,279.86 $1,118.73 $0.00 $708.35 $127,106.94
89 $127,106.94 $1,118.73 $0.00 $718.68 $128,944.35
90 $128,944.35 $1,118.73 $0.00 $729.07 $130,792.15
91 $130,792.15 $1,118.73 $0.00 $739.52 $132,650.40
92 $132,650.40 $1,118.73 $0.00 $750.02 $134,519.15
93 $134,519.15 $1,118.73 $0.00 $760.59 $136,398.47
94 $136,398.47 $1,118.73 $0.00 $771.22 $138,288.42
95 $138,288.42 $1,118.73 $0.00 $781.90 $140,189.05
96 $140,189.05 $1,118.73 $0.00 $792.65 $142,100.43
97 $142,100.43 $1,118.73 $0.00 $803.46 $144,022.62
98 $144,022.62 $1,118.73 $0.00 $814.32 $145,955.67
99 $145,955.67 $1,118.73 $0.00 $825.25 $147,899.65
100 $147,899.65 $1,118.73 $0.00 $836.25 $149,854.63
101 $149,854.63 $1,118.73 $0.00 $847.30 $151,820.66
102 $151,820.66 $1,118.73 $0.00 $858.42 $153,797.81
103 $153,797.81 $1,118.73 $0.00 $869.60 $155,786.14
104 $155,786.14 $1,118.73 $0.00 $880.84 $157,785.71
105 $157,785.71 $1,118.73 $0.00 $892.14 $159,796.58
106 $159,796.58 $1,118.73 $0.00 $903.51 $161,818.82
107 $161,818.82 $1,118.73 $0.00 $914.95 $163,852.50
108 $163,852.50 $1,118.73 $0.00 $926.45 $165,897.68
109 $165,897.68 $1,118.73 $0.00 $938.01 $167,954.42
110 $167,954.42 $1,118.73 $0.00 $949.64 $170,022.79
111 $170,022.79 $1,118.73 $0.00 $961.33 $172,102.85
112 $172,102.85 $1,118.73 $0.00 $973.09 $174,194.67
113 $174,194.67 $1,118.73 $0.00 $984.92 $176,298.32
114 $176,298.32 $1,118.73 $0.00 $996.82 $178,413.87
115 $178,413.87 $1,118.73 $0.00 $1,008.78 $180,541.38
116 $180,541.38 $1,118.73 $0.00 $1,020.81 $182,680.92
117 $182,680.92 $1,118.73 $0.00 $1,032.90 $184,832.55
118 $184,832.55 $1,118.73 $0.00 $1,045.07 $186,996.35
119 $186,996.35 $1,118.73 $0.00 $1,057.30 $189,172.38
120 $189,172.38 $1,118.73 $0.00 $1,069.61 $191,360.72
121 $191,360.72 $1,118.73 $0.00 $1,081.98 $193,561.43
122 $193,561.43 $1,118.73 $0.00 $1,094.42 $195,774.58
123 $195,774.58 $1,118.73 $0.00 $1,106.94 $198,000.25
124 $198,000.25 $1,118.73 $0.00 $1,119.52 $200,238.50
125 $200,238.50 $1,118.73 $0.00 $1,132.18 $202,489.41
126 $202,489.41 $1,118.73 $0.00 $1,144.90 $204,753.04
127 $204,753.04 $1,118.73 $0.00 $1,157.70 $207,029.47
128 $207,029.47 $1,118.73 $0.00 $1,170.57 $209,318.77
129 $209,318.77 $1,118.73 $0.00 $1,183.52 $211,621.02
130 $211,621.02 $1,118.73 $0.00 $1,196.54 $213,936.29
131 $213,936.29 $1,118.73 $0.00 $1,209.63 $216,264.65
132 $216,264.65 $1,118.73 $0.00 $1,222.79 $218,606.17
133 $218,606.17 $1,118.73 $0.00 $1,236.03 $220,960.93
134 $220,960.93 $1,118.73 $0.00 $1,249.35 $223,329.01
135 $223,329.01 $1,118.73 $0.00 $1,262.73 $225,710.47
136 $225,710.47 $1,118.73 $0.00 $1,276.20 $228,105.40
137 $228,105.40 $1,118.73 $0.00 $1,289.74 $230,513.87
138 $230,513.87 $1,118.73 $0.00 $1,303.36 $232,935.96
139 $232,935.96 $1,118.73 $0.00 $1,317.05 $235,371.74
140 $235,371.74 $1,118.73 $0.00 $1,330.83 $237,821.30
141 $237,821.30 $1,118.73 $0.00 $1,344.68 $240,284.71
142 $240,284.71 $1,118.73 $0.00 $1,358.60 $242,762.04
143 $242,762.04 $1,118.73 $0.00 $1,372.61 $245,253.38
144 $245,253.38 $1,118.73 $0.00 $1,386.70 $247,758.81
145 $247,758.81 $1,118.73 $0.00 $1,400.86 $250,278.40
146 $250,278.40 $1,118.73 $0.00 $1,415.11 $252,812.24
147 $252,812.24 $1,118.73 $0.00 $1,429.44 $255,360.41
148 $255,360.41 $1,118.73 $0.00 $1,443.84 $257,922.98
149 $257,922.98 $1,118.73 $0.00 $1,458.33 $260,500.04
150 $260,500.04 $1,118.73 $0.00 $1,472.91 $263,091.68
151 $263,091.68 $1,118.73 $0.00 $1,487.56 $265,697.97
152 $265,697.97 $1,118.73 $0.00 $1,502.29 $268,318.99
153 $268,318.99 $1,118.73 $0.00 $1,517.11 $270,954.83
154 $270,954.83 $1,118.73 $0.00 $1,532.02 $273,605.58
155 $273,605.58 $1,118.73 $0.00 $1,547.01 $276,271.32
156 $276,271.32 $1,118.73 $0.00 $1,562.08 $278,952.13
157 $278,952.13 $1,118.73 $0.00 $1,577.24 $281,648.10
158 $281,648.10 $1,118.73 $0.00 $1,592.48 $284,359.31
159 $284,359.31 $1,118.73 $0.00 $1,607.81 $287,085.85
160 $287,085.85 $1,118.73 $0.00 $1,623.23 $289,827.81
161 $289,827.81 $1,118.73 $0.00 $1,638.73 $292,585.27
162 $292,585.27 $1,118.73 $0.00 $1,654.32 $295,358.32
163 $295,358.32 $1,118.73 $0.00 $1,670.00 $298,147.05
164 $298,147.05 $1,118.73 $0.00 $1,685.77 $300,951.55
165 $300,951.55 $1,118.73 $0.00 $1,701.62 $303,771.90
166 $303,771.90 $1,118.73 $0.00 $1,717.57 $306,608.20
167 $306,608.20 $1,118.73 $0.00 $1,733.61 $309,460.54
168 $309,460.54 $1,118.73 $0.00 $1,749.73 $312,329.00
169 $312,329.00 $1,118.73 $0.00 $1,765.95 $315,213.68
170 $315,213.68 $1,118.73 $0.00 $1,782.26 $318,114.67
171 $318,114.67 $1,118.73 $0.00 $1,798.67 $321,032.07
172 $321,032.07 $1,118.73 $0.00 $1,815.16 $323,965.96
173 $323,965.96 $1,118.73 $0.00 $1,831.75 $326,916.44
174 $326,916.44 $1,118.73 $0.00 $1,848.43 $329,883.60
175 $329,883.60 $1,118.73 $0.00 $1,865.21 $332,867.54
176 $332,867.54 $1,118.73 $0.00 $1,882.08 $335,868.35
177 $335,868.35 $1,118.73 $0.00 $1,899.05 $338,886.13
178 $338,886.13 $1,118.73 $0.00 $1,916.11 $341,920.97
179 $341,920.97 $1,118.73 $0.00 $1,933.27 $344,972.97
180 $344,972.97 $1,118.73 $0.00 $1,950.53 $348,042.23
181 $348,042.23 $1,118.73 $0.00 $1,967.88 $351,128.84
182 $351,128.84 $1,118.73 $0.00 $1,985.33 $354,232.90
183 $354,232.90 $1,118.73 $0.00 $2,002.88 $357,354.51
184 $357,354.51 $1,118.73 $0.00 $2,020.53 $360,493.77
185 $360,493.77 $1,118.73 $0.00 $2,038.28 $363,650.78
186 $363,650.78 $1,118.73 $0.00 $2,056.13 $366,825.64
187 $366,825.64 $1,118.73 $0.00 $2,074.09 $370,018.46
188 $370,018.46 $1,118.73 $0.00 $2,092.14 $373,229.33
189 $373,229.33 $1,118.73 $0.00 $2,110.29 $376,458.35
190 $376,458.35 $1,118.73 $0.00 $2,128.55 $379,705.63
191 $379,705.63 $1,118.73 $0.00 $2,146.91 $382,971.27
192 $382,971.27 $1,118.73 $0.00 $2,165.38 $386,255.38
193 $386,255.38 $1,118.73 $0.00 $2,183.94 $389,558.05
194 $389,558.05 $1,118.73 $0.00 $2,202.62 $392,879.40
195 $392,879.40 $1,118.73 $0.00 $2,221.40 $396,219.53
196 $396,219.53 $1,118.73 $0.00 $2,240.28 $399,578.54
197 $399,578.54 $1,118.73 $0.00 $2,259.28 $402,956.55
198 $402,956.55 $1,118.73 $0.00 $2,278.37 $406,353.65
199 $406,353.65 $1,118.73 $0.00 $2,297.58 $409,769.96
200 $409,769.96 $1,118.73 $0.00 $2,316.90 $413,205.59
201 $413,205.59 $1,118.73 $0.00 $2,336.32 $416,660.64
202 $416,660.64 $1,118.73 $0.00 $2,355.86 $420,135.23
203 $420,135.23 $1,118.73 $0.00 $2,375.51 $423,629.47
204 $423,629.47 $1,118.73 $0.00 $2,395.26 $427,143.46
205 $427,143.46 $1,118.73 $0.00 $2,415.13 $430,677.32
206 $430,677.32 $1,118.73 $0.00 $2,435.11 $434,231.16
207 $434,231.16 $1,118.73 $0.00 $2,455.21 $437,805.10
208 $437,805.10 $1,118.73 $0.00 $2,475.41 $441,399.24
209 $441,399.24 $1,118.73 $0.00 $2,495.74 $445,013.71
210 $445,013.71 $1,118.73 $0.00 $2,516.17 $448,648.61
211 $448,648.61 $1,118.73 $0.00 $2,536.72 $452,304.06
212 $452,304.06 $1,118.73 $0.00 $2,557.39 $455,980.18
213 $455,980.18 $1,118.73 $0.00 $2,578.18 $459,677.09
214 $459,677.09 $1,118.73 $0.00 $2,599.08 $463,394.90
215 $463,394.90 $1,118.73 $0.00 $2,620.10 $467,133.73
216 $467,133.73 $1,118.73 $0.00 $2,641.24 $470,893.70
217 $470,893.70 $1,118.73 $131,158.34 $2,662.50 $343,516.59
218 $343,516.59 $1,118.73 $0.00 $1,942.29 $346,577.61
219 $346,577.61 $1,118.73 $0.00 $1,959.60 $349,655.94
220 $349,655.94 $1,118.73 $0.00 $1,977.01 $352,751.68
221 $352,751.68 $1,118.73 $0.00 $1,994.51 $355,864.92
222 $355,864.92 $1,118.73 $0.00 $2,012.11 $358,995.76
223 $358,995.76 $1,118.73 $0.00 $2,029.81 $362,144.30
224 $362,144.30 $1,118.73 $0.00 $2,047.62 $365,310.65
225 $365,310.65 $1,118.73 $0.00 $2,065.52 $368,494.90
226 $368,494.90 $1,118.73 $0.00 $2,083.52 $371,697.15
227 $371,697.15 $1,118.73 $0.00 $2,101.63 $374,917.51
228 $374,917.51 $1,118.73 $0.00 $2,119.84 $378,156.08
229 $378,156.08 $1,118.73 $137,716.26 $2,138.15 $243,696.70
230 $243,696.70 $1,118.73 $0.00 $1,377.90 $246,193.33
231 $246,193.33 $1,118.73 $0.00 $1,392.01 $248,704.07
232 $248,704.07 $1,118.73 $0.00 $1,406.21 $251,229.01
233 $251,229.01 $1,118.73 $0.00 $1,420.49 $253,768.23
234 $253,768.23 $1,118.73 $0.00 $1,434.84 $256,321.80
235 $256,321.80 $1,118.73 $0.00 $1,449.28 $258,889.81
236 $258,889.81 $1,118.73 $0.00 $1,463.80 $261,472.34
237 $261,472.34 $1,118.73 $0.00 $1,478.40 $264,069.47
238 $264,069.47 $1,118.73 $0.00 $1,493.09 $266,681.29
239 $266,681.29 $1,118.73 $0.00 $1,507.85 $269,307.87
240 $269,307.87 $1,118.73 $0.00 $1,522.71 $271,949.31
241 $271,949.31 $1,118.73 $144,602.07 $1,537.64 $130,003.61
242 $130,003.61 $1,118.73 $0.00 $735.06 $131,857.40
243 $131,857.40 $1,118.73 $0.00 $745.54 $133,721.67
244 $133,721.67 $1,118.73 $0.00 $756.08 $135,596.48
245 $135,596.48 $1,118.73 $0.00 $766.68 $137,481.89
246 $137,481.89 $1,118.73 $0.00 $777.34 $139,377.96
247 $139,377.96 $1,118.73 $0.00 $788.06 $141,284.75
248 $141,284.75 $1,118.73 $0.00 $798.84 $143,202.32
249 $143,202.32 $1,118.73 $0.00 $809.69 $145,130.74
250 $145,130.74 $1,118.73 $0.00 $820.59 $147,070.06
251 $147,070.06 $1,118.73 $0.00 $831.56 $149,020.35
252 $149,020.35 $1,118.73 $0.00 $842.58 $150,981.66
253 $150,981.66 $0.00 $151,832.18 $853.67 $3.15