Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$159,991
Monthly savings required$1,266

How much will it cost to send your child to University of La Verne in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $639,962.10 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $1,266.46 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$61,696.00
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 La Verne in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $1,266.46 $0.00 $0.00 $1,266.46
2 $1,266.46 $1,266.46 $0.00 $7.16 $2,540.08
3 $2,540.08 $1,266.46 $0.00 $14.36 $3,820.90
4 $3,820.90 $1,266.46 $0.00 $21.60 $5,108.96
5 $5,108.96 $1,266.46 $0.00 $28.89 $6,404.31
6 $6,404.31 $1,266.46 $0.00 $36.21 $7,706.98
7 $7,706.98 $1,266.46 $0.00 $43.58 $9,017.02
8 $9,017.02 $1,266.46 $0.00 $50.98 $10,334.46
9 $10,334.46 $1,266.46 $0.00 $58.43 $11,659.35
10 $11,659.35 $1,266.46 $0.00 $65.92 $12,991.73
11 $12,991.73 $1,266.46 $0.00 $73.46 $14,331.65
12 $14,331.65 $1,266.46 $0.00 $81.03 $15,679.14
13 $15,679.14 $1,266.46 $0.00 $88.65 $17,034.25
14 $17,034.25 $1,266.46 $0.00 $96.31 $18,397.02
15 $18,397.02 $1,266.46 $0.00 $104.02 $19,767.50
16 $19,767.50 $1,266.46 $0.00 $111.77 $21,145.73
17 $21,145.73 $1,266.46 $0.00 $119.56 $22,531.75
18 $22,531.75 $1,266.46 $0.00 $127.40 $23,925.61
19 $23,925.61 $1,266.46 $0.00 $135.28 $25,327.35
20 $25,327.35 $1,266.46 $0.00 $143.20 $26,737.01
21 $26,737.01 $1,266.46 $0.00 $151.17 $28,154.64
22 $28,154.64 $1,266.46 $0.00 $159.19 $29,580.29
23 $29,580.29 $1,266.46 $0.00 $167.25 $31,014.00
24 $31,014.00 $1,266.46 $0.00 $175.36 $32,455.82
25 $32,455.82 $1,266.46 $0.00 $183.51 $33,905.79
26 $33,905.79 $1,266.46 $0.00 $191.71 $35,363.96
27 $35,363.96 $1,266.46 $0.00 $199.95 $36,830.37
28 $36,830.37 $1,266.46 $0.00 $208.24 $38,305.07
29 $38,305.07 $1,266.46 $0.00 $216.58 $39,788.11
30 $39,788.11 $1,266.46 $0.00 $224.97 $41,279.54
31 $41,279.54 $1,266.46 $0.00 $233.40 $42,779.40
32 $42,779.40 $1,266.46 $0.00 $241.88 $44,287.74
33 $44,287.74 $1,266.46 $0.00 $250.41 $45,804.61
34 $45,804.61 $1,266.46 $0.00 $258.99 $47,330.06
35 $47,330.06 $1,266.46 $0.00 $267.61 $48,864.13
36 $48,864.13 $1,266.46 $0.00 $276.28 $50,406.87
37 $50,406.87 $1,266.46 $0.00 $285.01 $51,958.34
38 $51,958.34 $1,266.46 $0.00 $293.78 $53,518.58
39 $53,518.58 $1,266.46 $0.00 $302.60 $55,087.64
40 $55,087.64 $1,266.46 $0.00 $311.47 $56,665.57
41 $56,665.57 $1,266.46 $0.00 $320.40 $58,252.43
42 $58,252.43 $1,266.46 $0.00 $329.37 $59,848.26
43 $59,848.26 $1,266.46 $0.00 $338.39 $61,453.11
44 $61,453.11 $1,266.46 $0.00 $347.46 $63,067.03
45 $63,067.03 $1,266.46 $0.00 $356.59 $64,690.08
46 $64,690.08 $1,266.46 $0.00 $365.77 $66,322.31
47 $66,322.31 $1,266.46 $0.00 $375.00 $67,963.77
48 $67,963.77 $1,266.46 $0.00 $384.28 $69,614.51
49 $69,614.51 $1,266.46 $0.00 $393.61 $71,274.58
50 $71,274.58 $1,266.46 $0.00 $403.00 $72,944.04
51 $72,944.04 $1,266.46 $0.00 $412.44 $74,622.94
52 $74,622.94 $1,266.46 $0.00 $421.93 $76,311.33
53 $76,311.33 $1,266.46 $0.00 $431.48 $78,009.27
54 $78,009.27 $1,266.46 $0.00 $441.08 $79,716.81
55 $79,716.81 $1,266.46 $0.00 $450.73 $81,434.00
56 $81,434.00 $1,266.46 $0.00 $460.44 $83,160.90
57 $83,160.90 $1,266.46 $0.00 $470.20 $84,897.56
58 $84,897.56 $1,266.46 $0.00 $480.02 $86,644.04
59 $86,644.04 $1,266.46 $0.00 $489.90 $88,400.40
60 $88,400.40 $1,266.46 $0.00 $499.83 $90,166.69
61 $90,166.69 $1,266.46 $0.00 $509.82 $91,942.97
62 $91,942.97 $1,266.46 $0.00 $519.86 $93,729.29
63 $93,729.29 $1,266.46 $0.00 $529.96 $95,525.71
64 $95,525.71 $1,266.46 $0.00 $540.12 $97,332.29
65 $97,332.29 $1,266.46 $0.00 $550.33 $99,149.08
66 $99,149.08 $1,266.46 $0.00 $560.60 $100,976.14
67 $100,976.14 $1,266.46 $0.00 $570.93 $102,813.53
68 $102,813.53 $1,266.46 $0.00 $581.32 $104,661.31
69 $104,661.31 $1,266.46 $0.00 $591.77 $106,519.54
70 $106,519.54 $1,266.46 $0.00 $602.28 $108,388.28
71 $108,388.28 $1,266.46 $0.00 $612.84 $110,267.58
72 $110,267.58 $1,266.46 $0.00 $623.47 $112,157.51
73 $112,157.51 $1,266.46 $0.00 $634.15 $114,058.12
74 $114,058.12 $1,266.46 $0.00 $644.90 $115,969.48
75 $115,969.48 $1,266.46 $0.00 $655.71 $117,891.65
76 $117,891.65 $1,266.46 $0.00 $666.58 $119,824.69
77 $119,824.69 $1,266.46 $0.00 $677.51 $121,768.66
78 $121,768.66 $1,266.46 $0.00 $688.50 $123,723.62
79 $123,723.62 $1,266.46 $0.00 $699.55 $125,689.63
80 $125,689.63 $1,266.46 $0.00 $710.67 $127,666.76
81 $127,666.76 $1,266.46 $0.00 $721.85 $129,655.07
82 $129,655.07 $1,266.46 $0.00 $733.09 $131,654.62
83 $131,654.62 $1,266.46 $0.00 $744.39 $133,665.47
84 $133,665.47 $1,266.46 $0.00 $755.76 $135,687.69
85 $135,687.69 $1,266.46 $0.00 $767.20 $137,721.35
86 $137,721.35 $1,266.46 $0.00 $778.70 $139,766.51
87 $139,766.51 $1,266.46 $0.00 $790.26 $141,823.23
88 $141,823.23 $1,266.46 $0.00 $801.89 $143,891.58
89 $143,891.58 $1,266.46 $0.00 $813.58 $145,971.62
90 $145,971.62 $1,266.46 $0.00 $825.34 $148,063.42
91 $148,063.42 $1,266.46 $0.00 $837.17 $150,167.05
92 $150,167.05 $1,266.46 $0.00 $849.07 $152,282.58
93 $152,282.58 $1,266.46 $0.00 $861.03 $154,410.07
94 $154,410.07 $1,266.46 $0.00 $873.06 $156,549.59
95 $156,549.59 $1,266.46 $0.00 $885.15 $158,701.20
96 $158,701.20 $1,266.46 $0.00 $897.32 $160,864.98
97 $160,864.98 $1,266.46 $0.00 $909.55 $163,040.99
98 $163,040.99 $1,266.46 $0.00 $921.86 $165,229.31
99 $165,229.31 $1,266.46 $0.00 $934.23 $167,430.00
100 $167,430.00 $1,266.46 $0.00 $946.67 $169,643.13
101 $169,643.13 $1,266.46 $0.00 $959.19 $171,868.78
102 $171,868.78 $1,266.46 $0.00 $971.77 $174,107.01
103 $174,107.01 $1,266.46 $0.00 $984.43 $176,357.90
104 $176,357.90 $1,266.46 $0.00 $997.15 $178,621.51
105 $178,621.51 $1,266.46 $0.00 $1,009.95 $180,897.92
106 $180,897.92 $1,266.46 $0.00 $1,022.82 $183,187.20
107 $183,187.20 $1,266.46 $0.00 $1,035.77 $185,489.43
108 $185,489.43 $1,266.46 $0.00 $1,048.78 $187,804.67
109 $187,804.67 $1,266.46 $0.00 $1,061.87 $190,133.00
110 $190,133.00 $1,266.46 $0.00 $1,075.04 $192,474.50
111 $192,474.50 $1,266.46 $0.00 $1,088.28 $194,829.24
112 $194,829.24 $1,266.46 $0.00 $1,101.59 $197,197.29
113 $197,197.29 $1,266.46 $0.00 $1,114.98 $199,578.73
114 $199,578.73 $1,266.46 $0.00 $1,128.45 $201,973.64
115 $201,973.64 $1,266.46 $0.00 $1,141.99 $204,382.09
116 $204,382.09 $1,266.46 $0.00 $1,155.61 $206,804.16
117 $206,804.16 $1,266.46 $0.00 $1,169.30 $209,239.92
118 $209,239.92 $1,266.46 $0.00 $1,183.07 $211,689.45
119 $211,689.45 $1,266.46 $0.00 $1,196.92 $214,152.83
120 $214,152.83 $1,266.46 $0.00 $1,210.85 $216,630.14
121 $216,630.14 $1,266.46 $0.00 $1,224.86 $219,121.46
122 $219,121.46 $1,266.46 $0.00 $1,238.94 $221,626.86
123 $221,626.86 $1,266.46 $0.00 $1,253.11 $224,146.43
124 $224,146.43 $1,266.46 $0.00 $1,267.36 $226,680.25
125 $226,680.25 $1,266.46 $0.00 $1,281.68 $229,228.39
126 $229,228.39 $1,266.46 $0.00 $1,296.09 $231,790.94
127 $231,790.94 $1,266.46 $0.00 $1,310.58 $234,367.98
128 $234,367.98 $1,266.46 $0.00 $1,325.15 $236,959.59
129 $236,959.59 $1,266.46 $0.00 $1,339.80 $239,565.85
130 $239,565.85 $1,266.46 $0.00 $1,354.54 $242,186.85
131 $242,186.85 $1,266.46 $0.00 $1,369.36 $244,822.67
132 $244,822.67 $1,266.46 $0.00 $1,384.26 $247,473.39
133 $247,473.39 $1,266.46 $0.00 $1,399.25 $250,139.10
134 $250,139.10 $1,266.46 $0.00 $1,414.32 $252,819.88
135 $252,819.88 $1,266.46 $0.00 $1,429.48 $255,515.82
136 $255,515.82 $1,266.46 $0.00 $1,444.72 $258,227.00
137 $258,227.00 $1,266.46 $0.00 $1,460.05 $260,953.51
138 $260,953.51 $1,266.46 $0.00 $1,475.47 $263,695.44
139 $263,695.44 $1,266.46 $0.00 $1,490.97 $266,452.87
140 $266,452.87 $1,266.46 $0.00 $1,506.56 $269,225.89
141 $269,225.89 $1,266.46 $0.00 $1,522.24 $272,014.59
142 $272,014.59 $1,266.46 $0.00 $1,538.01 $274,819.06
143 $274,819.06 $1,266.46 $0.00 $1,553.87 $277,639.39
144 $277,639.39 $1,266.46 $0.00 $1,569.81 $280,475.66
145 $280,475.66 $1,266.46 $0.00 $1,585.85 $283,327.97
146 $283,327.97 $1,266.46 $0.00 $1,601.98 $286,196.41
147 $286,196.41 $1,266.46 $0.00 $1,618.20 $289,081.07
148 $289,081.07 $1,266.46 $0.00 $1,634.51 $291,982.04
149 $291,982.04 $1,266.46 $0.00 $1,650.91 $294,899.41
150 $294,899.41 $1,266.46 $0.00 $1,667.40 $297,833.27
151 $297,833.27 $1,266.46 $0.00 $1,683.99 $300,783.72
152 $300,783.72 $1,266.46 $0.00 $1,700.67 $303,750.85
153 $303,750.85 $1,266.46 $0.00 $1,717.45 $306,734.76
154 $306,734.76 $1,266.46 $0.00 $1,734.32 $309,735.54
155 $309,735.54 $1,266.46 $0.00 $1,751.29 $312,753.29
156 $312,753.29 $1,266.46 $0.00 $1,768.35 $315,788.10
157 $315,788.10 $1,266.46 $0.00 $1,785.51 $318,840.07
158 $318,840.07 $1,266.46 $0.00 $1,802.77 $321,909.30
159 $321,909.30 $1,266.46 $0.00 $1,820.12 $324,995.88
160 $324,995.88 $1,266.46 $0.00 $1,837.57 $328,099.91
161 $328,099.91 $1,266.46 $0.00 $1,855.12 $331,221.49
162 $331,221.49 $1,266.46 $0.00 $1,872.77 $334,360.72
163 $334,360.72 $1,266.46 $0.00 $1,890.52 $337,517.70
164 $337,517.70 $1,266.46 $0.00 $1,908.37 $340,692.53
165 $340,692.53 $1,266.46 $0.00 $1,926.33 $343,885.32
166 $343,885.32 $1,266.46 $0.00 $1,944.38 $347,096.16
167 $347,096.16 $1,266.46 $0.00 $1,962.53 $350,325.15
168 $350,325.15 $1,266.46 $0.00 $1,980.79 $353,572.40
169 $353,572.40 $1,266.46 $0.00 $1,999.15 $356,838.01
170 $356,838.01 $1,266.46 $0.00 $2,017.61 $360,122.08
171 $360,122.08 $1,266.46 $0.00 $2,036.18 $363,424.72
172 $363,424.72 $1,266.46 $0.00 $2,054.86 $366,746.04
173 $366,746.04 $1,266.46 $0.00 $2,073.64 $370,086.14
174 $370,086.14 $1,266.46 $0.00 $2,092.52 $373,445.12
175 $373,445.12 $1,266.46 $0.00 $2,111.51 $376,823.09
176 $376,823.09 $1,266.46 $0.00 $2,130.61 $380,220.16
177 $380,220.16 $1,266.46 $0.00 $2,149.82 $383,636.44
178 $383,636.44 $1,266.46 $0.00 $2,169.14 $387,072.04
179 $387,072.04 $1,266.46 $0.00 $2,188.56 $390,527.06
180 $390,527.06 $1,266.46 $0.00 $2,208.10 $394,001.62
181 $394,001.62 $1,266.46 $0.00 $2,227.74 $397,495.82
182 $397,495.82 $1,266.46 $0.00 $2,247.50 $401,009.78
183 $401,009.78 $1,266.46 $0.00 $2,267.37 $404,543.61
184 $404,543.61 $1,266.46 $0.00 $2,287.35 $408,097.42
185 $408,097.42 $1,266.46 $0.00 $2,307.44 $411,671.32
186 $411,671.32 $1,266.46 $0.00 $2,327.65 $415,265.43
187 $415,265.43 $1,266.46 $0.00 $2,347.97 $418,879.86
188 $418,879.86 $1,266.46 $0.00 $2,368.41 $422,514.73
189 $422,514.73 $1,266.46 $0.00 $2,388.96 $426,170.15
190 $426,170.15 $1,266.46 $0.00 $2,409.63 $429,846.24
191 $429,846.24 $1,266.46 $0.00 $2,430.41 $433,543.11
192 $433,543.11 $1,266.46 $0.00 $2,451.32 $437,260.89
193 $437,260.89 $1,266.46 $0.00 $2,472.34 $440,999.69
194 $440,999.69 $1,266.46 $0.00 $2,493.48 $444,759.63
195 $444,759.63 $1,266.46 $0.00 $2,514.74 $448,540.83
196 $448,540.83 $1,266.46 $0.00 $2,536.12 $452,343.41
197 $452,343.41 $1,266.46 $0.00 $2,557.62 $456,167.49
198 $456,167.49 $1,266.46 $0.00 $2,579.24 $460,013.19
199 $460,013.19 $1,266.46 $0.00 $2,600.98 $463,880.63
200 $463,880.63 $1,266.46 $0.00 $2,622.85 $467,769.94
201 $467,769.94 $1,266.46 $0.00 $2,644.84 $471,681.24
202 $471,681.24 $1,266.46 $0.00 $2,666.95 $475,614.65
203 $475,614.65 $1,266.46 $0.00 $2,689.19 $479,570.30
204 $479,570.30 $1,266.46 $0.00 $2,711.56 $483,548.32
205 $483,548.32 $1,266.46 $0.00 $2,734.05 $487,548.83
206 $487,548.83 $1,266.46 $0.00 $2,756.67 $491,571.96
207 $491,571.96 $1,266.46 $0.00 $2,779.42 $495,617.84
208 $495,617.84 $1,266.46 $0.00 $2,802.30 $499,686.60
209 $499,686.60 $1,266.46 $0.00 $2,825.30 $503,778.36
210 $503,778.36 $1,266.46 $0.00 $2,848.44 $507,893.26
211 $507,893.26 $1,266.46 $0.00 $2,871.70 $512,031.42
212 $512,031.42 $1,266.46 $0.00 $2,895.10 $516,192.98
213 $516,192.98 $1,266.46 $0.00 $2,918.63 $520,378.07
214 $520,378.07 $1,266.46 $0.00 $2,942.29 $524,586.82
215 $524,586.82 $1,266.46 $0.00 $2,966.09 $528,819.37
216 $528,819.37 $1,266.46 $0.00 $2,990.02 $533,075.85
217 $533,075.85 $1,266.46 $148,478.78 $3,014.09 $388,877.62
218 $388,877.62 $1,266.46 $0.00 $2,198.77 $392,342.85
219 $392,342.85 $1,266.46 $0.00 $2,218.36 $395,827.67
220 $395,827.67 $1,266.46 $0.00 $2,238.07 $399,332.20
221 $399,332.20 $1,266.46 $0.00 $2,257.88 $402,856.54
222 $402,856.54 $1,266.46 $0.00 $2,277.81 $406,400.81
223 $406,400.81 $1,266.46 $0.00 $2,297.85 $409,965.12
224 $409,965.12 $1,266.46 $0.00 $2,318.00 $413,549.58
225 $413,549.58 $1,266.46 $0.00 $2,338.27 $417,154.31
226 $417,154.31 $1,266.46 $0.00 $2,358.65 $420,779.42
227 $420,779.42 $1,266.46 $0.00 $2,379.15 $424,425.03
228 $424,425.03 $1,266.46 $0.00 $2,399.76 $428,091.25
229 $428,091.25 $1,266.46 $155,902.72 $2,420.49 $275,875.48
230 $275,875.48 $1,266.46 $0.00 $1,559.84 $278,701.78
231 $278,701.78 $1,266.46 $0.00 $1,575.82 $281,544.06
232 $281,544.06 $1,266.46 $0.00 $1,591.89 $284,402.41
233 $284,402.41 $1,266.46 $0.00 $1,608.05 $287,276.92
234 $287,276.92 $1,266.46 $0.00 $1,624.31 $290,167.69
235 $290,167.69 $1,266.46 $0.00 $1,640.65 $293,074.80
236 $293,074.80 $1,266.46 $0.00 $1,657.09 $295,998.35
237 $295,998.35 $1,266.46 $0.00 $1,673.62 $298,938.43
238 $298,938.43 $1,266.46 $0.00 $1,690.24 $301,895.13
239 $301,895.13 $1,266.46 $0.00 $1,706.96 $304,868.55
240 $304,868.55 $1,266.46 $0.00 $1,723.77 $307,858.78
241 $307,858.78 $1,266.46 $163,697.86 $1,740.68 $147,168.06
242 $147,168.06 $1,266.46 $0.00 $832.11 $149,266.63
243 $149,266.63 $1,266.46 $0.00 $843.98 $151,377.07
244 $151,377.07 $1,266.46 $0.00 $855.91 $153,499.44
245 $153,499.44 $1,266.46 $0.00 $867.91 $155,633.81
246 $155,633.81 $1,266.46 $0.00 $879.98 $157,780.25
247 $157,780.25 $1,266.46 $0.00 $892.11 $159,938.82
248 $159,938.82 $1,266.46 $0.00 $904.32 $162,109.60
249 $162,109.60 $1,266.46 $0.00 $916.59 $164,292.65
250 $164,292.65 $1,266.46 $0.00 $928.93 $166,488.04
251 $166,488.04 $1,266.46 $0.00 $941.35 $168,695.85
252 $168,695.85 $1,266.46 $0.00 $953.83 $170,916.14
253 $170,916.14 $0.00 $171,882.75 $966.38 ($0.23)