Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$173,486
Monthly savings required$1,373

How much will it cost to send your child to San Francisco Conservatory of Music in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $693,942.31 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $1,373.28 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$66,900.00
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 San Francisco Conservatory of Music in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $1,373.28 $0.00 $0.00 $1,373.28
2 $1,373.28 $1,373.28 $0.00 $7.76 $2,754.32
3 $2,754.32 $1,373.28 $0.00 $15.57 $4,143.17
4 $4,143.17 $1,373.28 $0.00 $23.43 $5,539.88
5 $5,539.88 $1,373.28 $0.00 $31.32 $6,944.48
6 $6,944.48 $1,373.28 $0.00 $39.27 $8,357.03
7 $8,357.03 $1,373.28 $0.00 $47.25 $9,777.56
8 $9,777.56 $1,373.28 $0.00 $55.28 $11,206.12
9 $11,206.12 $1,373.28 $0.00 $63.36 $12,642.76
10 $12,642.76 $1,373.28 $0.00 $71.48 $14,087.52
11 $14,087.52 $1,373.28 $0.00 $79.65 $15,540.45
12 $15,540.45 $1,373.28 $0.00 $87.87 $17,001.60
13 $17,001.60 $1,373.28 $0.00 $96.13 $18,471.01
14 $18,471.01 $1,373.28 $0.00 $104.44 $19,948.73
15 $19,948.73 $1,373.28 $0.00 $112.79 $21,434.80
16 $21,434.80 $1,373.28 $0.00 $121.20 $22,929.28
17 $22,929.28 $1,373.28 $0.00 $129.65 $24,432.21
18 $24,432.21 $1,373.28 $0.00 $138.14 $25,943.63
19 $25,943.63 $1,373.28 $0.00 $146.69 $27,463.60
20 $27,463.60 $1,373.28 $0.00 $155.28 $28,992.16
21 $28,992.16 $1,373.28 $0.00 $163.93 $30,529.37
22 $30,529.37 $1,373.28 $0.00 $172.62 $32,075.27
23 $32,075.27 $1,373.28 $0.00 $181.36 $33,629.91
24 $33,629.91 $1,373.28 $0.00 $190.15 $35,193.34
25 $35,193.34 $1,373.28 $0.00 $198.99 $36,765.61
26 $36,765.61 $1,373.28 $0.00 $207.88 $38,346.77
27 $38,346.77 $1,373.28 $0.00 $216.82 $39,936.87
28 $39,936.87 $1,373.28 $0.00 $225.81 $41,535.96
29 $41,535.96 $1,373.28 $0.00 $234.85 $43,144.09
30 $43,144.09 $1,373.28 $0.00 $243.94 $44,761.31
31 $44,761.31 $1,373.28 $0.00 $253.09 $46,387.68
32 $46,387.68 $1,373.28 $0.00 $262.28 $48,023.24
33 $48,023.24 $1,373.28 $0.00 $271.53 $49,668.05
34 $49,668.05 $1,373.28 $0.00 $280.83 $51,322.16
35 $51,322.16 $1,373.28 $0.00 $290.18 $52,985.62
36 $52,985.62 $1,373.28 $0.00 $299.59 $54,658.49
37 $54,658.49 $1,373.28 $0.00 $309.05 $56,340.82
38 $56,340.82 $1,373.28 $0.00 $318.56 $58,032.66
39 $58,032.66 $1,373.28 $0.00 $328.13 $59,734.07
40 $59,734.07 $1,373.28 $0.00 $337.75 $61,445.10
41 $61,445.10 $1,373.28 $0.00 $347.42 $63,165.80
42 $63,165.80 $1,373.28 $0.00 $357.15 $64,896.23
43 $64,896.23 $1,373.28 $0.00 $366.93 $66,636.44
44 $66,636.44 $1,373.28 $0.00 $376.77 $68,386.49
45 $68,386.49 $1,373.28 $0.00 $386.67 $70,146.44
46 $70,146.44 $1,373.28 $0.00 $396.62 $71,916.34
47 $71,916.34 $1,373.28 $0.00 $406.63 $73,696.25
48 $73,696.25 $1,373.28 $0.00 $416.69 $75,486.22
49 $75,486.22 $1,373.28 $0.00 $426.81 $77,286.31
50 $77,286.31 $1,373.28 $0.00 $436.99 $79,096.58
51 $79,096.58 $1,373.28 $0.00 $447.22 $80,917.08
52 $80,917.08 $1,373.28 $0.00 $457.52 $82,747.88
53 $82,747.88 $1,373.28 $0.00 $467.87 $84,589.03
54 $84,589.03 $1,373.28 $0.00 $478.28 $86,440.59
55 $86,440.59 $1,373.28 $0.00 $488.75 $88,302.62
56 $88,302.62 $1,373.28 $0.00 $499.28 $90,175.18
57 $90,175.18 $1,373.28 $0.00 $509.86 $92,058.32
58 $92,058.32 $1,373.28 $0.00 $520.51 $93,952.11
59 $93,952.11 $1,373.28 $0.00 $531.22 $95,856.61
60 $95,856.61 $1,373.28 $0.00 $541.99 $97,771.88
61 $97,771.88 $1,373.28 $0.00 $552.82 $99,697.98
62 $99,697.98 $1,373.28 $0.00 $563.71 $101,634.97
63 $101,634.97 $1,373.28 $0.00 $574.66 $103,582.91
64 $103,582.91 $1,373.28 $0.00 $585.67 $105,541.86
65 $105,541.86 $1,373.28 $0.00 $596.75 $107,511.89
66 $107,511.89 $1,373.28 $0.00 $607.89 $109,493.06
67 $109,493.06 $1,373.28 $0.00 $619.09 $111,485.43
68 $111,485.43 $1,373.28 $0.00 $630.35 $113,489.06
69 $113,489.06 $1,373.28 $0.00 $641.68 $115,504.02
70 $115,504.02 $1,373.28 $0.00 $653.08 $117,530.38
71 $117,530.38 $1,373.28 $0.00 $664.53 $119,568.19
72 $119,568.19 $1,373.28 $0.00 $676.06 $121,617.53
73 $121,617.53 $1,373.28 $0.00 $687.64 $123,678.45
74 $123,678.45 $1,373.28 $0.00 $699.30 $125,751.03
75 $125,751.03 $1,373.28 $0.00 $711.01 $127,835.32
76 $127,835.32 $1,373.28 $0.00 $722.80 $129,931.40
77 $129,931.40 $1,373.28 $0.00 $734.65 $132,039.33
78 $132,039.33 $1,373.28 $0.00 $746.57 $134,159.18
79 $134,159.18 $1,373.28 $0.00 $758.56 $136,291.02
80 $136,291.02 $1,373.28 $0.00 $770.61 $138,434.91
81 $138,434.91 $1,373.28 $0.00 $782.73 $140,590.92
82 $140,590.92 $1,373.28 $0.00 $794.92 $142,759.12
83 $142,759.12 $1,373.28 $0.00 $807.18 $144,939.58
84 $144,939.58 $1,373.28 $0.00 $819.51 $147,132.37
85 $147,132.37 $1,373.28 $0.00 $831.91 $149,337.56
86 $149,337.56 $1,373.28 $0.00 $844.38 $151,555.22
87 $151,555.22 $1,373.28 $0.00 $856.92 $153,785.42
88 $153,785.42 $1,373.28 $0.00 $869.53 $156,028.23
89 $156,028.23 $1,373.28 $0.00 $882.21 $158,283.72
90 $158,283.72 $1,373.28 $0.00 $894.96 $160,551.96
91 $160,551.96 $1,373.28 $0.00 $907.78 $162,833.02
92 $162,833.02 $1,373.28 $0.00 $920.68 $165,126.98
93 $165,126.98 $1,373.28 $0.00 $933.65 $167,433.91
94 $167,433.91 $1,373.28 $0.00 $946.70 $169,753.89
95 $169,753.89 $1,373.28 $0.00 $959.81 $172,086.98
96 $172,086.98 $1,373.28 $0.00 $973.00 $174,433.26
97 $174,433.26 $1,373.28 $0.00 $986.27 $176,792.81
98 $176,792.81 $1,373.28 $0.00 $999.61 $179,165.70
99 $179,165.70 $1,373.28 $0.00 $1,013.03 $181,552.01
100 $181,552.01 $1,373.28 $0.00 $1,026.52 $183,951.81
101 $183,951.81 $1,373.28 $0.00 $1,040.09 $186,365.18
102 $186,365.18 $1,373.28 $0.00 $1,053.74 $188,792.20
103 $188,792.20 $1,373.28 $0.00 $1,067.46 $191,232.94
104 $191,232.94 $1,373.28 $0.00 $1,081.26 $193,687.48
105 $193,687.48 $1,373.28 $0.00 $1,095.14 $196,155.90
106 $196,155.90 $1,373.28 $0.00 $1,109.09 $198,638.27
107 $198,638.27 $1,373.28 $0.00 $1,123.13 $201,134.68
108 $201,134.68 $1,373.28 $0.00 $1,137.24 $203,645.20
109 $203,645.20 $1,373.28 $0.00 $1,151.44 $206,169.92
110 $206,169.92 $1,373.28 $0.00 $1,165.71 $208,708.91
111 $208,708.91 $1,373.28 $0.00 $1,180.07 $211,262.26
112 $211,262.26 $1,373.28 $0.00 $1,194.51 $213,830.05
113 $213,830.05 $1,373.28 $0.00 $1,209.03 $216,412.36
114 $216,412.36 $1,373.28 $0.00 $1,223.63 $219,009.27
115 $219,009.27 $1,373.28 $0.00 $1,238.31 $221,620.86
116 $221,620.86 $1,373.28 $0.00 $1,253.08 $224,247.22
117 $224,247.22 $1,373.28 $0.00 $1,267.93 $226,888.43
118 $226,888.43 $1,373.28 $0.00 $1,282.86 $229,544.57
119 $229,544.57 $1,373.28 $0.00 $1,297.88 $232,215.73
120 $232,215.73 $1,373.28 $0.00 $1,312.98 $234,901.99
121 $234,901.99 $1,373.28 $0.00 $1,328.17 $237,603.44
122 $237,603.44 $1,373.28 $0.00 $1,343.44 $240,320.16
123 $240,320.16 $1,373.28 $0.00 $1,358.81 $243,052.25
124 $243,052.25 $1,373.28 $0.00 $1,374.25 $245,799.78
125 $245,799.78 $1,373.28 $0.00 $1,389.79 $248,562.85
126 $248,562.85 $1,373.28 $0.00 $1,405.41 $251,341.54
127 $251,341.54 $1,373.28 $0.00 $1,421.12 $254,135.94
128 $254,135.94 $1,373.28 $0.00 $1,436.92 $256,946.14
129 $256,946.14 $1,373.28 $0.00 $1,452.81 $259,772.23
130 $259,772.23 $1,373.28 $0.00 $1,468.79 $262,614.30
131 $262,614.30 $1,373.28 $0.00 $1,484.86 $265,472.44
132 $265,472.44 $1,373.28 $0.00 $1,501.02 $268,346.74
133 $268,346.74 $1,373.28 $0.00 $1,517.27 $271,237.29
134 $271,237.29 $1,373.28 $0.00 $1,533.62 $274,144.19
135 $274,144.19 $1,373.28 $0.00 $1,550.05 $277,067.52
136 $277,067.52 $1,373.28 $0.00 $1,566.58 $280,007.38
137 $280,007.38 $1,373.28 $0.00 $1,583.20 $282,963.86
138 $282,963.86 $1,373.28 $0.00 $1,599.92 $285,937.06
139 $285,937.06 $1,373.28 $0.00 $1,616.73 $288,927.07
140 $288,927.07 $1,373.28 $0.00 $1,633.64 $291,933.99
141 $291,933.99 $1,373.28 $0.00 $1,650.64 $294,957.91
142 $294,957.91 $1,373.28 $0.00 $1,667.73 $297,998.92
143 $297,998.92 $1,373.28 $0.00 $1,684.93 $301,057.13
144 $301,057.13 $1,373.28 $0.00 $1,702.22 $304,132.63
145 $304,132.63 $1,373.28 $0.00 $1,719.61 $307,225.52
146 $307,225.52 $1,373.28 $0.00 $1,737.10 $310,335.90
147 $310,335.90 $1,373.28 $0.00 $1,754.68 $313,463.86
148 $313,463.86 $1,373.28 $0.00 $1,772.37 $316,609.51
149 $316,609.51 $1,373.28 $0.00 $1,790.16 $319,772.95
150 $319,772.95 $1,373.28 $0.00 $1,808.04 $322,954.27
151 $322,954.27 $1,373.28 $0.00 $1,826.03 $326,153.58
152 $326,153.58 $1,373.28 $0.00 $1,844.12 $329,370.98
153 $329,370.98 $1,373.28 $0.00 $1,862.31 $332,606.57
154 $332,606.57 $1,373.28 $0.00 $1,880.61 $335,860.46
155 $335,860.46 $1,373.28 $0.00 $1,899.00 $339,132.74
156 $339,132.74 $1,373.28 $0.00 $1,917.51 $342,423.53
157 $342,423.53 $1,373.28 $0.00 $1,936.11 $345,732.92
158 $345,732.92 $1,373.28 $0.00 $1,954.82 $349,061.02
159 $349,061.02 $1,373.28 $0.00 $1,973.64 $352,407.94
160 $352,407.94 $1,373.28 $0.00 $1,992.57 $355,773.79
161 $355,773.79 $1,373.28 $0.00 $2,011.60 $359,158.67
162 $359,158.67 $1,373.28 $0.00 $2,030.74 $362,562.69
163 $362,562.69 $1,373.28 $0.00 $2,049.98 $365,985.95
164 $365,985.95 $1,373.28 $0.00 $2,069.34 $369,428.57
165 $369,428.57 $1,373.28 $0.00 $2,088.80 $372,890.65
166 $372,890.65 $1,373.28 $0.00 $2,108.38 $376,372.31
167 $376,372.31 $1,373.28 $0.00 $2,128.06 $379,873.65
168 $379,873.65 $1,373.28 $0.00 $2,147.86 $383,394.79
169 $383,394.79 $1,373.28 $0.00 $2,167.77 $386,935.84
170 $386,935.84 $1,373.28 $0.00 $2,187.79 $390,496.91
171 $390,496.91 $1,373.28 $0.00 $2,207.93 $394,078.12
172 $394,078.12 $1,373.28 $0.00 $2,228.17 $397,679.57
173 $397,679.57 $1,373.28 $0.00 $2,248.54 $401,301.39
174 $401,301.39 $1,373.28 $0.00 $2,269.02 $404,943.69
175 $404,943.69 $1,373.28 $0.00 $2,289.61 $408,606.58
176 $408,606.58 $1,373.28 $0.00 $2,310.32 $412,290.18
177 $412,290.18 $1,373.28 $0.00 $2,331.15 $415,994.61
178 $415,994.61 $1,373.28 $0.00 $2,352.09 $419,719.98
179 $419,719.98 $1,373.28 $0.00 $2,373.16 $423,466.42
180 $423,466.42 $1,373.28 $0.00 $2,394.34 $427,234.04
181 $427,234.04 $1,373.28 $0.00 $2,415.64 $431,022.96
182 $431,022.96 $1,373.28 $0.00 $2,437.07 $434,833.31
183 $434,833.31 $1,373.28 $0.00 $2,458.61 $438,665.20
184 $438,665.20 $1,373.28 $0.00 $2,480.28 $442,518.76
185 $442,518.76 $1,373.28 $0.00 $2,502.07 $446,394.11
186 $446,394.11 $1,373.28 $0.00 $2,523.98 $450,291.37
187 $450,291.37 $1,373.28 $0.00 $2,546.01 $454,210.66
188 $454,210.66 $1,373.28 $0.00 $2,568.17 $458,152.11
189 $458,152.11 $1,373.28 $0.00 $2,590.46 $462,115.85
190 $462,115.85 $1,373.28 $0.00 $2,612.87 $466,102.00
191 $466,102.00 $1,373.28 $0.00 $2,635.41 $470,110.69
192 $470,110.69 $1,373.28 $0.00 $2,658.07 $474,142.04
193 $474,142.04 $1,373.28 $0.00 $2,680.87 $478,196.19
194 $478,196.19 $1,373.28 $0.00 $2,703.79 $482,273.26
195 $482,273.26 $1,373.28 $0.00 $2,726.84 $486,373.38
196 $486,373.38 $1,373.28 $0.00 $2,750.03 $490,496.69
197 $490,496.69 $1,373.28 $0.00 $2,773.34 $494,643.31
198 $494,643.31 $1,373.28 $0.00 $2,796.79 $498,813.38
199 $498,813.38 $1,373.28 $0.00 $2,820.36 $503,007.02
200 $503,007.02 $1,373.28 $0.00 $2,844.07 $507,224.37
201 $507,224.37 $1,373.28 $0.00 $2,867.92 $511,465.57
202 $511,465.57 $1,373.28 $0.00 $2,891.90 $515,730.75
203 $515,730.75 $1,373.28 $0.00 $2,916.02 $520,020.05
204 $520,020.05 $1,373.28 $0.00 $2,940.27 $524,333.60
205 $524,333.60 $1,373.28 $0.00 $2,964.66 $528,671.54
206 $528,671.54 $1,373.28 $0.00 $2,989.19 $533,034.01
207 $533,034.01 $1,373.28 $0.00 $3,013.85 $537,421.14
208 $537,421.14 $1,373.28 $0.00 $3,038.66 $541,833.08
209 $541,833.08 $1,373.28 $0.00 $3,063.60 $546,269.96
210 $546,269.96 $1,373.28 $0.00 $3,088.69 $550,731.93
211 $550,731.93 $1,373.28 $0.00 $3,113.92 $555,219.13
212 $555,219.13 $1,373.28 $0.00 $3,139.29 $559,731.70
213 $559,731.70 $1,373.28 $0.00 $3,164.80 $564,269.78
214 $564,269.78 $1,373.28 $0.00 $3,190.46 $568,833.52
215 $568,833.52 $1,373.28 $0.00 $3,216.27 $573,423.07
216 $573,423.07 $1,373.28 $0.00 $3,242.22 $578,038.57
217 $578,038.57 $1,373.28 $161,002.83 $3,268.31 $421,677.33
218 $421,677.33 $1,373.28 $0.00 $2,384.22 $425,434.83
219 $425,434.83 $1,373.28 $0.00 $2,405.47 $429,213.58
220 $429,213.58 $1,373.28 $0.00 $2,426.84 $433,013.70
221 $433,013.70 $1,373.28 $0.00 $2,448.32 $436,835.30
222 $436,835.30 $1,373.28 $0.00 $2,469.93 $440,678.51
223 $440,678.51 $1,373.28 $0.00 $2,491.66 $444,543.45
224 $444,543.45 $1,373.28 $0.00 $2,513.51 $448,430.24
225 $448,430.24 $1,373.28 $0.00 $2,535.49 $452,339.01
226 $452,339.01 $1,373.28 $0.00 $2,557.59 $456,269.88
227 $456,269.88 $1,373.28 $0.00 $2,579.82 $460,222.98
228 $460,222.98 $1,373.28 $0.00 $2,602.17 $464,198.43
229 $464,198.43 $1,373.28 $169,052.97 $2,624.65 $299,143.39
230 $299,143.39 $1,373.28 $0.00 $1,691.40 $302,208.07
231 $302,208.07 $1,373.28 $0.00 $1,708.73 $305,290.08
232 $305,290.08 $1,373.28 $0.00 $1,726.15 $308,389.51
233 $308,389.51 $1,373.28 $0.00 $1,743.68 $311,506.47
234 $311,506.47 $1,373.28 $0.00 $1,761.30 $314,641.05
235 $314,641.05 $1,373.28 $0.00 $1,779.03 $317,793.36
236 $317,793.36 $1,373.28 $0.00 $1,796.85 $320,963.49
237 $320,963.49 $1,373.28 $0.00 $1,814.77 $324,151.54
238 $324,151.54 $1,373.28 $0.00 $1,832.80 $327,357.62
239 $327,357.62 $1,373.28 $0.00 $1,850.93 $330,581.83
240 $330,581.83 $1,373.28 $0.00 $1,869.16 $333,824.27
241 $333,824.27 $1,373.28 $177,505.62 $1,887.49 $159,579.42
242 $159,579.42 $1,373.28 $0.00 $902.29 $161,854.99
243 $161,854.99 $1,373.28 $0.00 $915.15 $164,143.42
244 $164,143.42 $1,373.28 $0.00 $928.09 $166,444.79
245 $166,444.79 $1,373.28 $0.00 $941.10 $168,759.17
246 $168,759.17 $1,373.28 $0.00 $954.19 $171,086.64
247 $171,086.64 $1,373.28 $0.00 $967.35 $173,427.27
248 $173,427.27 $1,373.28 $0.00 $980.58 $175,781.13
249 $175,781.13 $1,373.28 $0.00 $993.89 $178,148.30
250 $178,148.30 $1,373.28 $0.00 $1,007.28 $180,528.86
251 $180,528.86 $1,373.28 $0.00 $1,020.74 $182,922.88
252 $182,922.88 $1,373.28 $0.00 $1,034.27 $185,330.43
253 $185,330.43 $0.00 $186,380.90 $1,047.89 ($2.58)