Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2037$55,340
Monthly savings required$246

How much will it cost to send your child to Saddleback College in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $110,679.70 for students enrolling in 2037 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $245.95 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$22,434.00
Years until enrollment18
Annual Tuition Increase5%
Current Savings$0.00
After Tax Return on Savings7%
Years of enrollment2

Current Savings Shortfall

College Savings Calculator

Update Your Savings Plan

Discover how much will you need to start saving now to afford Saddleback College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $245.95 $0.00 $0.00 $245.95
2 $245.95 $245.95 $0.00 $1.39 $493.29
3 $493.29 $245.95 $0.00 $2.79 $742.03
4 $742.03 $245.95 $0.00 $4.20 $992.18
5 $992.18 $245.95 $0.00 $5.61 $1,243.74
6 $1,243.74 $245.95 $0.00 $7.03 $1,496.72
7 $1,496.72 $245.95 $0.00 $8.46 $1,751.13
8 $1,751.13 $245.95 $0.00 $9.90 $2,006.98
9 $2,006.98 $245.95 $0.00 $11.35 $2,264.28
10 $2,264.28 $245.95 $0.00 $12.80 $2,523.03
11 $2,523.03 $245.95 $0.00 $14.27 $2,783.25
12 $2,783.25 $245.95 $0.00 $15.74 $3,044.94
13 $3,044.94 $245.95 $0.00 $17.22 $3,308.11
14 $3,308.11 $245.95 $0.00 $18.70 $3,572.76
15 $3,572.76 $245.95 $0.00 $20.20 $3,838.91
16 $3,838.91 $245.95 $0.00 $21.71 $4,106.57
17 $4,106.57 $245.95 $0.00 $23.22 $4,375.74
18 $4,375.74 $245.95 $0.00 $24.74 $4,646.43
19 $4,646.43 $245.95 $0.00 $26.27 $4,918.65
20 $4,918.65 $245.95 $0.00 $27.81 $5,192.41
21 $5,192.41 $245.95 $0.00 $29.36 $5,467.72
22 $5,467.72 $245.95 $0.00 $30.92 $5,744.59
23 $5,744.59 $245.95 $0.00 $32.48 $6,023.02
24 $6,023.02 $245.95 $0.00 $34.06 $6,303.03
25 $6,303.03 $245.95 $0.00 $35.64 $6,584.62
26 $6,584.62 $245.95 $0.00 $37.23 $6,867.80
27 $6,867.80 $245.95 $0.00 $38.83 $7,152.58
28 $7,152.58 $245.95 $0.00 $40.44 $7,438.97
29 $7,438.97 $245.95 $0.00 $42.06 $7,726.98
30 $7,726.98 $245.95 $0.00 $43.69 $8,016.62
31 $8,016.62 $245.95 $0.00 $45.33 $8,307.90
32 $8,307.90 $245.95 $0.00 $46.97 $8,600.82
33 $8,600.82 $245.95 $0.00 $48.63 $8,895.40
34 $8,895.40 $245.95 $0.00 $50.30 $9,191.65
35 $9,191.65 $245.95 $0.00 $51.97 $9,489.57
36 $9,489.57 $245.95 $0.00 $53.66 $9,789.18
37 $9,789.18 $245.95 $0.00 $55.35 $10,090.48
38 $10,090.48 $245.95 $0.00 $57.05 $10,393.48
39 $10,393.48 $245.95 $0.00 $58.77 $10,698.20
40 $10,698.20 $245.95 $0.00 $60.49 $11,004.64
41 $11,004.64 $245.95 $0.00 $62.22 $11,312.81
42 $11,312.81 $245.95 $0.00 $63.96 $11,622.72
43 $11,622.72 $245.95 $0.00 $65.72 $11,934.39
44 $11,934.39 $245.95 $0.00 $67.48 $12,247.82
45 $12,247.82 $245.95 $0.00 $69.25 $12,563.02
46 $12,563.02 $245.95 $0.00 $71.03 $12,880.00
47 $12,880.00 $245.95 $0.00 $72.83 $13,198.78
48 $13,198.78 $245.95 $0.00 $74.63 $13,519.36
49 $13,519.36 $245.95 $0.00 $76.44 $13,841.75
50 $13,841.75 $245.95 $0.00 $78.26 $14,165.96
51 $14,165.96 $245.95 $0.00 $80.10 $14,492.01
52 $14,492.01 $245.95 $0.00 $81.94 $14,819.90
53 $14,819.90 $245.95 $0.00 $83.79 $15,149.64
54 $15,149.64 $245.95 $0.00 $85.66 $15,481.25
55 $15,481.25 $245.95 $0.00 $87.53 $15,814.73
56 $15,814.73 $245.95 $0.00 $89.42 $16,150.10
57 $16,150.10 $245.95 $0.00 $91.32 $16,487.37
58 $16,487.37 $245.95 $0.00 $93.22 $16,826.54
59 $16,826.54 $245.95 $0.00 $95.14 $17,167.63
60 $17,167.63 $245.95 $0.00 $97.07 $17,510.65
61 $17,510.65 $245.95 $0.00 $99.01 $17,855.61
62 $17,855.61 $245.95 $0.00 $100.96 $18,202.52
63 $18,202.52 $245.95 $0.00 $102.92 $18,551.39
64 $18,551.39 $245.95 $0.00 $104.89 $18,902.23
65 $18,902.23 $245.95 $0.00 $106.88 $19,255.06
66 $19,255.06 $245.95 $0.00 $108.87 $19,609.88
67 $19,609.88 $245.95 $0.00 $110.88 $19,966.71
68 $19,966.71 $245.95 $0.00 $112.89 $20,325.55
69 $20,325.55 $245.95 $0.00 $114.92 $20,686.42
70 $20,686.42 $245.95 $0.00 $116.96 $21,049.33
71 $21,049.33 $245.95 $0.00 $119.02 $21,414.30
72 $21,414.30 $245.95 $0.00 $121.08 $21,781.33
73 $21,781.33 $245.95 $0.00 $123.15 $22,150.43
74 $22,150.43 $245.95 $0.00 $125.24 $22,521.62
75 $22,521.62 $245.95 $0.00 $127.34 $22,894.91
76 $22,894.91 $245.95 $0.00 $129.45 $23,270.31
77 $23,270.31 $245.95 $0.00 $131.57 $23,647.83
78 $23,647.83 $245.95 $0.00 $133.71 $24,027.49
79 $24,027.49 $245.95 $0.00 $135.85 $24,409.29
80 $24,409.29 $245.95 $0.00 $138.01 $24,793.25
81 $24,793.25 $245.95 $0.00 $140.18 $25,179.38
82 $25,179.38 $245.95 $0.00 $142.37 $25,567.70
83 $25,567.70 $245.95 $0.00 $144.56 $25,958.21
84 $25,958.21 $245.95 $0.00 $146.77 $26,350.93
85 $26,350.93 $245.95 $0.00 $148.99 $26,745.87
86 $26,745.87 $245.95 $0.00 $151.23 $27,143.05
87 $27,143.05 $245.95 $0.00 $153.47 $27,542.47
88 $27,542.47 $245.95 $0.00 $155.73 $27,944.15
89 $27,944.15 $245.95 $0.00 $158.00 $28,348.10
90 $28,348.10 $245.95 $0.00 $160.28 $28,754.33
91 $28,754.33 $245.95 $0.00 $162.58 $29,162.86
92 $29,162.86 $245.95 $0.00 $164.89 $29,573.70
93 $29,573.70 $245.95 $0.00 $167.21 $29,986.86
94 $29,986.86 $245.95 $0.00 $169.55 $30,402.36
95 $30,402.36 $245.95 $0.00 $171.90 $30,820.21
96 $30,820.21 $245.95 $0.00 $174.26 $31,240.42
97 $31,240.42 $245.95 $0.00 $176.64 $31,663.01
98 $31,663.01 $245.95 $0.00 $179.03 $32,087.99
99 $32,087.99 $245.95 $0.00 $181.43 $32,515.37
100 $32,515.37 $245.95 $0.00 $183.85 $32,945.17
101 $32,945.17 $245.95 $0.00 $186.28 $33,377.40
102 $33,377.40 $245.95 $0.00 $188.72 $33,812.07
103 $33,812.07 $245.95 $0.00 $191.18 $34,249.20
104 $34,249.20 $245.95 $0.00 $193.65 $34,688.80
105 $34,688.80 $245.95 $0.00 $196.14 $35,130.89
106 $35,130.89 $245.95 $0.00 $198.64 $35,575.48
107 $35,575.48 $245.95 $0.00 $201.15 $36,022.58
108 $36,022.58 $245.95 $0.00 $203.68 $36,472.21
109 $36,472.21 $245.95 $0.00 $206.22 $36,924.38
110 $36,924.38 $245.95 $0.00 $208.78 $37,379.11
111 $37,379.11 $245.95 $0.00 $211.35 $37,836.41
112 $37,836.41 $245.95 $0.00 $213.93 $38,296.29
113 $38,296.29 $245.95 $0.00 $216.53 $38,758.77
114 $38,758.77 $245.95 $0.00 $219.15 $39,223.87
115 $39,223.87 $245.95 $0.00 $221.78 $39,691.60
116 $39,691.60 $245.95 $0.00 $224.42 $40,161.97
117 $40,161.97 $245.95 $0.00 $227.08 $40,635.00
118 $40,635.00 $245.95 $0.00 $229.76 $41,110.71
119 $41,110.71 $245.95 $0.00 $232.45 $41,589.11
120 $41,589.11 $245.95 $0.00 $235.15 $42,070.21
121 $42,070.21 $245.95 $0.00 $237.87 $42,554.03
122 $42,554.03 $245.95 $0.00 $240.61 $43,040.59
123 $43,040.59 $245.95 $0.00 $243.36 $43,529.90
124 $43,529.90 $245.95 $0.00 $246.12 $44,021.97
125 $44,021.97 $245.95 $0.00 $248.91 $44,516.83
126 $44,516.83 $245.95 $0.00 $251.70 $45,014.48
127 $45,014.48 $245.95 $0.00 $254.52 $45,514.95
128 $45,514.95 $245.95 $0.00 $257.35 $46,018.25
129 $46,018.25 $245.95 $0.00 $260.19 $46,524.39
130 $46,524.39 $245.95 $0.00 $263.06 $47,033.40
131 $47,033.40 $245.95 $0.00 $265.93 $47,545.28
132 $47,545.28 $245.95 $0.00 $268.83 $48,060.06
133 $48,060.06 $245.95 $0.00 $271.74 $48,577.75
134 $48,577.75 $245.95 $0.00 $274.67 $49,098.37
135 $49,098.37 $245.95 $0.00 $277.61 $49,621.93
136 $49,621.93 $245.95 $0.00 $280.57 $50,148.45
137 $50,148.45 $245.95 $0.00 $283.55 $50,677.95
138 $50,677.95 $245.95 $0.00 $286.54 $51,210.44
139 $51,210.44 $245.95 $0.00 $289.55 $51,745.94
140 $51,745.94 $245.95 $0.00 $292.58 $52,284.47
141 $52,284.47 $245.95 $0.00 $295.62 $52,826.04
142 $52,826.04 $245.95 $0.00 $298.69 $53,370.68
143 $53,370.68 $245.95 $0.00 $301.77 $53,918.40
144 $53,918.40 $245.95 $0.00 $304.86 $54,469.21
145 $54,469.21 $245.95 $0.00 $307.98 $55,023.14
146 $55,023.14 $245.95 $0.00 $311.11 $55,580.20
147 $55,580.20 $245.95 $0.00 $314.26 $56,140.41
148 $56,140.41 $245.95 $0.00 $317.43 $56,703.79
149 $56,703.79 $245.95 $0.00 $320.61 $57,270.35
150 $57,270.35 $245.95 $0.00 $323.81 $57,840.11
151 $57,840.11 $245.95 $0.00 $327.04 $58,413.10
152 $58,413.10 $245.95 $0.00 $330.28 $58,989.33
153 $58,989.33 $245.95 $0.00 $333.53 $59,568.81
154 $59,568.81 $245.95 $0.00 $336.81 $60,151.57
155 $60,151.57 $245.95 $0.00 $340.11 $60,737.63
156 $60,737.63 $245.95 $0.00 $343.42 $61,327.00
157 $61,327.00 $245.95 $0.00 $346.75 $61,919.70
158 $61,919.70 $245.95 $0.00 $350.10 $62,515.75
159 $62,515.75 $245.95 $0.00 $353.47 $63,115.17
160 $63,115.17 $245.95 $0.00 $356.86 $63,717.98
161 $63,717.98 $245.95 $0.00 $360.27 $64,324.20
162 $64,324.20 $245.95 $0.00 $363.70 $64,933.85
163 $64,933.85 $245.95 $0.00 $367.15 $65,546.95
164 $65,546.95 $245.95 $0.00 $370.61 $66,163.51
165 $66,163.51 $245.95 $0.00 $374.10 $66,783.56
166 $66,783.56 $245.95 $0.00 $377.60 $67,407.11
167 $67,407.11 $245.95 $0.00 $381.13 $68,034.19
168 $68,034.19 $245.95 $0.00 $384.68 $68,664.82
169 $68,664.82 $245.95 $0.00 $388.24 $69,299.01
170 $69,299.01 $245.95 $0.00 $391.83 $69,936.79
171 $69,936.79 $245.95 $0.00 $395.43 $70,578.17
172 $70,578.17 $245.95 $0.00 $399.06 $71,223.18
173 $71,223.18 $245.95 $0.00 $402.71 $71,871.84
174 $71,871.84 $245.95 $0.00 $406.37 $72,524.16
175 $72,524.16 $245.95 $0.00 $410.06 $73,180.17
176 $73,180.17 $245.95 $0.00 $413.77 $73,839.89
177 $73,839.89 $245.95 $0.00 $417.50 $74,503.34
178 $74,503.34 $245.95 $0.00 $421.25 $75,170.54
179 $75,170.54 $245.95 $0.00 $425.03 $75,841.52
180 $75,841.52 $245.95 $0.00 $428.82 $76,516.29
181 $76,516.29 $245.95 $0.00 $432.63 $77,194.87
182 $77,194.87 $245.95 $0.00 $436.47 $77,877.29
183 $77,877.29 $245.95 $0.00 $440.33 $78,563.57
184 $78,563.57 $245.95 $0.00 $444.21 $79,253.73
185 $79,253.73 $245.95 $0.00 $448.11 $79,947.79
186 $79,947.79 $245.95 $0.00 $452.04 $80,645.78
187 $80,645.78 $245.95 $0.00 $455.98 $81,347.71
188 $81,347.71 $245.95 $0.00 $459.95 $82,053.61
189 $82,053.61 $245.95 $0.00 $463.94 $82,763.50
190 $82,763.50 $245.95 $0.00 $467.96 $83,477.41
191 $83,477.41 $245.95 $0.00 $471.99 $84,195.35
192 $84,195.35 $245.95 $0.00 $476.05 $84,917.35
193 $84,917.35 $245.95 $0.00 $480.14 $85,643.44
194 $85,643.44 $245.95 $0.00 $484.24 $86,373.63
195 $86,373.63 $245.95 $0.00 $488.37 $87,107.95
196 $87,107.95 $245.95 $0.00 $492.52 $87,846.42
197 $87,846.42 $245.95 $0.00 $496.70 $88,589.07
198 $88,589.07 $245.95 $0.00 $500.90 $89,335.92
199 $89,335.92 $245.95 $0.00 $505.12 $90,086.99
200 $90,086.99 $245.95 $0.00 $509.36 $90,842.30
201 $90,842.30 $245.95 $0.00 $513.64 $91,601.89
202 $91,601.89 $245.95 $0.00 $517.93 $92,365.77
203 $92,365.77 $245.95 $0.00 $522.25 $93,133.97
204 $93,133.97 $245.95 $0.00 $526.59 $93,906.51
205 $93,906.51 $245.95 $0.00 $530.96 $94,683.42
206 $94,683.42 $245.95 $0.00 $535.35 $95,464.72
207 $95,464.72 $245.95 $0.00 $539.77 $96,250.44
208 $96,250.44 $245.95 $0.00 $544.21 $97,040.60
209 $97,040.60 $245.95 $0.00 $548.68 $97,835.23
210 $97,835.23 $245.95 $0.00 $553.17 $98,634.35
211 $98,634.35 $245.95 $0.00 $557.69 $99,437.99
212 $99,437.99 $245.95 $0.00 $562.24 $100,246.18
213 $100,246.18 $245.95 $0.00 $566.81 $101,058.94
214 $101,058.94 $245.95 $0.00 $571.40 $101,876.29
215 $101,876.29 $245.95 $0.00 $576.02 $102,698.26
216 $102,698.26 $245.95 $0.00 $580.67 $103,524.88
217 $103,524.88 $245.95 $53,990.10 $585.34 $50,366.07
218 $50,366.07 $245.95 $0.00 $284.78 $50,896.80
219 $50,896.80 $245.95 $0.00 $287.78 $51,430.53
220 $51,430.53 $245.95 $0.00 $290.80 $51,967.28
221 $51,967.28 $245.95 $0.00 $293.83 $52,507.06
222 $52,507.06 $245.95 $0.00 $296.88 $53,049.89
223 $53,049.89 $245.95 $0.00 $299.95 $53,595.79
224 $53,595.79 $245.95 $0.00 $303.04 $54,144.78
225 $54,144.78 $245.95 $0.00 $306.14 $54,696.87
226 $54,696.87 $245.95 $0.00 $309.26 $55,252.08
227 $55,252.08 $245.95 $0.00 $312.40 $55,810.43
228 $55,810.43 $245.95 $0.00 $315.56 $56,371.94
229 $56,371.94 $0.00 $56,689.60 $318.74 $1.08