Savings Plan and Future Cost Estimation for University of La Verne

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$166,095
Monthly savings required$1,315

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 $664,379.74 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $1,314.78 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$64,050.00
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 $1,314.78 $0.00 $0.00 $1,314.78
2 $1,314.78 $1,314.78 $0.00 $7.43 $2,636.99
3 $2,636.99 $1,314.78 $0.00 $14.91 $3,966.68
4 $3,966.68 $1,314.78 $0.00 $22.43 $5,303.89
5 $5,303.89 $1,314.78 $0.00 $29.99 $6,648.66
6 $6,648.66 $1,314.78 $0.00 $37.59 $8,001.03
7 $8,001.03 $1,314.78 $0.00 $45.24 $9,361.05
8 $9,361.05 $1,314.78 $0.00 $52.93 $10,728.76
9 $10,728.76 $1,314.78 $0.00 $60.66 $12,104.20
10 $12,104.20 $1,314.78 $0.00 $68.44 $13,487.42
11 $13,487.42 $1,314.78 $0.00 $76.26 $14,878.46
12 $14,878.46 $1,314.78 $0.00 $84.12 $16,277.36
13 $16,277.36 $1,314.78 $0.00 $92.03 $17,684.17
14 $17,684.17 $1,314.78 $0.00 $99.99 $19,098.94
15 $19,098.94 $1,314.78 $0.00 $107.99 $20,521.71
16 $20,521.71 $1,314.78 $0.00 $116.03 $21,952.52
17 $21,952.52 $1,314.78 $0.00 $124.12 $23,391.42
18 $23,391.42 $1,314.78 $0.00 $132.26 $24,838.46
19 $24,838.46 $1,314.78 $0.00 $140.44 $26,293.68
20 $26,293.68 $1,314.78 $0.00 $148.67 $27,757.13
21 $27,757.13 $1,314.78 $0.00 $156.94 $29,228.85
22 $29,228.85 $1,314.78 $0.00 $165.26 $30,708.89
23 $30,708.89 $1,314.78 $0.00 $173.63 $32,197.30
24 $32,197.30 $1,314.78 $0.00 $182.05 $33,694.13
25 $33,694.13 $1,314.78 $0.00 $190.51 $35,199.42
26 $35,199.42 $1,314.78 $0.00 $199.02 $36,713.22
27 $36,713.22 $1,314.78 $0.00 $207.58 $38,235.58
28 $38,235.58 $1,314.78 $0.00 $216.19 $39,766.55
29 $39,766.55 $1,314.78 $0.00 $224.85 $41,306.18
30 $41,306.18 $1,314.78 $0.00 $233.55 $42,854.51
31 $42,854.51 $1,314.78 $0.00 $242.31 $44,411.60
32 $44,411.60 $1,314.78 $0.00 $251.11 $45,977.49
33 $45,977.49 $1,314.78 $0.00 $259.96 $47,552.23
34 $47,552.23 $1,314.78 $0.00 $268.87 $49,135.88
35 $49,135.88 $1,314.78 $0.00 $277.82 $50,728.48
36 $50,728.48 $1,314.78 $0.00 $286.83 $52,330.09
37 $52,330.09 $1,314.78 $0.00 $295.88 $53,940.75
38 $53,940.75 $1,314.78 $0.00 $304.99 $55,560.52
39 $55,560.52 $1,314.78 $0.00 $314.15 $57,189.45
40 $57,189.45 $1,314.78 $0.00 $323.36 $58,827.59
41 $58,827.59 $1,314.78 $0.00 $332.62 $60,474.99
42 $60,474.99 $1,314.78 $0.00 $341.93 $62,131.70
43 $62,131.70 $1,314.78 $0.00 $351.30 $63,797.78
44 $63,797.78 $1,314.78 $0.00 $360.72 $65,473.28
45 $65,473.28 $1,314.78 $0.00 $370.20 $67,158.26
46 $67,158.26 $1,314.78 $0.00 $379.72 $68,852.76
47 $68,852.76 $1,314.78 $0.00 $389.30 $70,556.84
48 $70,556.84 $1,314.78 $0.00 $398.94 $72,270.56
49 $72,270.56 $1,314.78 $0.00 $408.63 $73,993.97
50 $73,993.97 $1,314.78 $0.00 $418.37 $75,727.12
51 $75,727.12 $1,314.78 $0.00 $428.17 $77,470.07
52 $77,470.07 $1,314.78 $0.00 $438.03 $79,222.88
53 $79,222.88 $1,314.78 $0.00 $447.94 $80,985.60
54 $80,985.60 $1,314.78 $0.00 $457.90 $82,758.28
55 $82,758.28 $1,314.78 $0.00 $467.93 $84,540.99
56 $84,540.99 $1,314.78 $0.00 $478.01 $86,333.78
57 $86,333.78 $1,314.78 $0.00 $488.14 $88,136.70
58 $88,136.70 $1,314.78 $0.00 $498.34 $89,949.82
59 $89,949.82 $1,314.78 $0.00 $508.59 $91,773.19
60 $91,773.19 $1,314.78 $0.00 $518.90 $93,606.87
61 $93,606.87 $1,314.78 $0.00 $529.27 $95,450.92
62 $95,450.92 $1,314.78 $0.00 $539.69 $97,305.39
63 $97,305.39 $1,314.78 $0.00 $550.18 $99,170.35
64 $99,170.35 $1,314.78 $0.00 $560.72 $101,045.85
65 $101,045.85 $1,314.78 $0.00 $571.33 $102,931.96
66 $102,931.96 $1,314.78 $0.00 $581.99 $104,828.73
67 $104,828.73 $1,314.78 $0.00 $592.72 $106,736.23
68 $106,736.23 $1,314.78 $0.00 $603.50 $108,654.51
69 $108,654.51 $1,314.78 $0.00 $614.35 $110,583.64
70 $110,583.64 $1,314.78 $0.00 $625.26 $112,523.68
71 $112,523.68 $1,314.78 $0.00 $636.23 $114,474.69
72 $114,474.69 $1,314.78 $0.00 $647.26 $116,436.73
73 $116,436.73 $1,314.78 $0.00 $658.35 $118,409.86
74 $118,409.86 $1,314.78 $0.00 $669.51 $120,394.15
75 $120,394.15 $1,314.78 $0.00 $680.73 $122,389.66
76 $122,389.66 $1,314.78 $0.00 $692.01 $124,396.45
77 $124,396.45 $1,314.78 $0.00 $703.36 $126,414.59
78 $126,414.59 $1,314.78 $0.00 $714.77 $128,444.14
79 $128,444.14 $1,314.78 $0.00 $726.24 $130,485.16
80 $130,485.16 $1,314.78 $0.00 $737.78 $132,537.72
81 $132,537.72 $1,314.78 $0.00 $749.39 $134,601.89
82 $134,601.89 $1,314.78 $0.00 $761.06 $136,677.73
83 $136,677.73 $1,314.78 $0.00 $772.80 $138,765.31
84 $138,765.31 $1,314.78 $0.00 $784.60 $140,864.69
85 $140,864.69 $1,314.78 $0.00 $796.47 $142,975.94
86 $142,975.94 $1,314.78 $0.00 $808.41 $145,099.13
87 $145,099.13 $1,314.78 $0.00 $820.41 $147,234.32
88 $147,234.32 $1,314.78 $0.00 $832.48 $149,381.58
89 $149,381.58 $1,314.78 $0.00 $844.63 $151,540.99
90 $151,540.99 $1,314.78 $0.00 $856.83 $153,712.60
91 $153,712.60 $1,314.78 $0.00 $869.11 $155,896.49
92 $155,896.49 $1,314.78 $0.00 $881.46 $158,092.73
93 $158,092.73 $1,314.78 $0.00 $893.88 $160,301.39
94 $160,301.39 $1,314.78 $0.00 $906.37 $162,522.54
95 $162,522.54 $1,314.78 $0.00 $918.93 $164,756.25
96 $164,756.25 $1,314.78 $0.00 $931.56 $167,002.59
97 $167,002.59 $1,314.78 $0.00 $944.26 $169,261.63
98 $169,261.63 $1,314.78 $0.00 $957.03 $171,533.44
99 $171,533.44 $1,314.78 $0.00 $969.88 $173,818.10
100 $173,818.10 $1,314.78 $0.00 $982.79 $176,115.67
101 $176,115.67 $1,314.78 $0.00 $995.78 $178,426.23
102 $178,426.23 $1,314.78 $0.00 $1,008.85 $180,749.86
103 $180,749.86 $1,314.78 $0.00 $1,021.99 $183,086.63
104 $183,086.63 $1,314.78 $0.00 $1,035.20 $185,436.61
105 $185,436.61 $1,314.78 $0.00 $1,048.49 $187,799.88
106 $187,799.88 $1,314.78 $0.00 $1,061.85 $190,176.51
107 $190,176.51 $1,314.78 $0.00 $1,075.29 $192,566.58
108 $192,566.58 $1,314.78 $0.00 $1,088.80 $194,970.16
109 $194,970.16 $1,314.78 $0.00 $1,102.39 $197,387.33
110 $197,387.33 $1,314.78 $0.00 $1,116.06 $199,818.17
111 $199,818.17 $1,314.78 $0.00 $1,129.80 $202,262.75
112 $202,262.75 $1,314.78 $0.00 $1,143.62 $204,721.15
113 $204,721.15 $1,314.78 $0.00 $1,157.52 $207,193.45
114 $207,193.45 $1,314.78 $0.00 $1,171.50 $209,679.73
115 $209,679.73 $1,314.78 $0.00 $1,185.56 $212,180.07
116 $212,180.07 $1,314.78 $0.00 $1,199.70 $214,694.55
117 $214,694.55 $1,314.78 $0.00 $1,213.91 $217,223.24
118 $217,223.24 $1,314.78 $0.00 $1,228.21 $219,766.23
119 $219,766.23 $1,314.78 $0.00 $1,242.59 $222,323.60
120 $222,323.60 $1,314.78 $0.00 $1,257.05 $224,895.43
121 $224,895.43 $1,314.78 $0.00 $1,271.59 $227,481.80
122 $227,481.80 $1,314.78 $0.00 $1,286.22 $230,082.80
123 $230,082.80 $1,314.78 $0.00 $1,300.92 $232,698.50
124 $232,698.50 $1,314.78 $0.00 $1,315.71 $235,328.99
125 $235,328.99 $1,314.78 $0.00 $1,330.58 $237,974.35
126 $237,974.35 $1,314.78 $0.00 $1,345.54 $240,634.67
127 $240,634.67 $1,314.78 $0.00 $1,360.58 $243,310.03
128 $243,310.03 $1,314.78 $0.00 $1,375.71 $246,000.52
129 $246,000.52 $1,314.78 $0.00 $1,390.92 $248,706.22
130 $248,706.22 $1,314.78 $0.00 $1,406.22 $251,427.22
131 $251,427.22 $1,314.78 $0.00 $1,421.61 $254,163.61
132 $254,163.61 $1,314.78 $0.00 $1,437.08 $256,915.47
133 $256,915.47 $1,314.78 $0.00 $1,452.64 $259,682.89
134 $259,682.89 $1,314.78 $0.00 $1,468.28 $262,465.95
135 $262,465.95 $1,314.78 $0.00 $1,484.02 $265,264.75
136 $265,264.75 $1,314.78 $0.00 $1,499.85 $268,079.38
137 $268,079.38 $1,314.78 $0.00 $1,515.76 $270,909.92
138 $270,909.92 $1,314.78 $0.00 $1,531.76 $273,756.46
139 $273,756.46 $1,314.78 $0.00 $1,547.86 $276,619.10
140 $276,619.10 $1,314.78 $0.00 $1,564.04 $279,497.92
141 $279,497.92 $1,314.78 $0.00 $1,580.32 $282,393.02
142 $282,393.02 $1,314.78 $0.00 $1,596.69 $285,304.49
143 $285,304.49 $1,314.78 $0.00 $1,613.15 $288,232.42
144 $288,232.42 $1,314.78 $0.00 $1,629.71 $291,176.91
145 $291,176.91 $1,314.78 $0.00 $1,646.36 $294,138.05
146 $294,138.05 $1,314.78 $0.00 $1,663.10 $297,115.93
147 $297,115.93 $1,314.78 $0.00 $1,679.94 $300,110.65
148 $300,110.65 $1,314.78 $0.00 $1,696.87 $303,122.30
149 $303,122.30 $1,314.78 $0.00 $1,713.90 $306,150.98
150 $306,150.98 $1,314.78 $0.00 $1,731.02 $309,196.78
151 $309,196.78 $1,314.78 $0.00 $1,748.24 $312,259.80
152 $312,259.80 $1,314.78 $0.00 $1,765.56 $315,340.14
153 $315,340.14 $1,314.78 $0.00 $1,782.98 $318,437.90
154 $318,437.90 $1,314.78 $0.00 $1,800.49 $321,553.17
155 $321,553.17 $1,314.78 $0.00 $1,818.11 $324,686.06
156 $324,686.06 $1,314.78 $0.00 $1,835.82 $327,836.66
157 $327,836.66 $1,314.78 $0.00 $1,853.64 $331,005.08
158 $331,005.08 $1,314.78 $0.00 $1,871.55 $334,191.41
159 $334,191.41 $1,314.78 $0.00 $1,889.57 $337,395.76
160 $337,395.76 $1,314.78 $0.00 $1,907.68 $340,618.22
161 $340,618.22 $1,314.78 $0.00 $1,925.90 $343,858.90
162 $343,858.90 $1,314.78 $0.00 $1,944.23 $347,117.91
163 $347,117.91 $1,314.78 $0.00 $1,962.66 $350,395.35
164 $350,395.35 $1,314.78 $0.00 $1,981.19 $353,691.32
165 $353,691.32 $1,314.78 $0.00 $1,999.82 $357,005.92
166 $357,005.92 $1,314.78 $0.00 $2,018.56 $360,339.26
167 $360,339.26 $1,314.78 $0.00 $2,037.41 $363,691.45
168 $363,691.45 $1,314.78 $0.00 $2,056.36 $367,062.59
169 $367,062.59 $1,314.78 $0.00 $2,075.43 $370,452.80
170 $370,452.80 $1,314.78 $0.00 $2,094.59 $373,862.17
171 $373,862.17 $1,314.78 $0.00 $2,113.87 $377,290.82
172 $377,290.82 $1,314.78 $0.00 $2,133.26 $380,738.86
173 $380,738.86 $1,314.78 $0.00 $2,152.75 $384,206.39
174 $384,206.39 $1,314.78 $0.00 $2,172.36 $387,693.53
175 $387,693.53 $1,314.78 $0.00 $2,192.08 $391,200.39
176 $391,200.39 $1,314.78 $0.00 $2,211.90 $394,727.07
177 $394,727.07 $1,314.78 $0.00 $2,231.84 $398,273.69
178 $398,273.69 $1,314.78 $0.00 $2,251.90 $401,840.37
179 $401,840.37 $1,314.78 $0.00 $2,272.06 $405,427.21
180 $405,427.21 $1,314.78 $0.00 $2,292.34 $409,034.33
181 $409,034.33 $1,314.78 $0.00 $2,312.74 $412,661.85
182 $412,661.85 $1,314.78 $0.00 $2,333.25 $416,309.88
183 $416,309.88 $1,314.78 $0.00 $2,353.88 $419,978.54
184 $419,978.54 $1,314.78 $0.00 $2,374.62 $423,667.94
185 $423,667.94 $1,314.78 $0.00 $2,395.48 $427,378.20
186 $427,378.20 $1,314.78 $0.00 $2,416.46 $431,109.44
187 $431,109.44 $1,314.78 $0.00 $2,437.56 $434,861.78
188 $434,861.78 $1,314.78 $0.00 $2,458.77 $438,635.33
189 $438,635.33 $1,314.78 $0.00 $2,480.11 $442,430.22
190 $442,430.22 $1,314.78 $0.00 $2,501.56 $446,246.56
191 $446,246.56 $1,314.78 $0.00 $2,523.14 $450,084.48
192 $450,084.48 $1,314.78 $0.00 $2,544.84 $453,944.10
193 $453,944.10 $1,314.78 $0.00 $2,566.67 $457,825.55
194 $457,825.55 $1,314.78 $0.00 $2,588.61 $461,728.94
195 $461,728.94 $1,314.78 $0.00 $2,610.68 $465,654.40
196 $465,654.40 $1,314.78 $0.00 $2,632.88 $469,602.06
197 $469,602.06 $1,314.78 $0.00 $2,655.20 $473,572.04
198 $473,572.04 $1,314.78 $0.00 $2,677.65 $477,564.47
199 $477,564.47 $1,314.78 $0.00 $2,700.22 $481,579.47
200 $481,579.47 $1,314.78 $0.00 $2,722.92 $485,617.17
201 $485,617.17 $1,314.78 $0.00 $2,745.75 $489,677.70
202 $489,677.70 $1,314.78 $0.00 $2,768.71 $493,761.19
203 $493,761.19 $1,314.78 $0.00 $2,791.80 $497,867.77
204 $497,867.77 $1,314.78 $0.00 $2,815.02 $501,997.57
205 $501,997.57 $1,314.78 $0.00 $2,838.37 $506,150.72
206 $506,150.72 $1,314.78 $0.00 $2,861.85 $510,327.35
207 $510,327.35 $1,314.78 $0.00 $2,885.47 $514,527.60
208 $514,527.60 $1,314.78 $0.00 $2,909.21 $518,751.59
209 $518,751.59 $1,314.78 $0.00 $2,933.10 $522,999.47
210 $522,999.47 $1,314.78 $0.00 $2,957.12 $527,271.37
211 $527,271.37 $1,314.78 $0.00 $2,981.27 $531,567.42
212 $531,567.42 $1,314.78 $0.00 $3,005.56 $535,887.76
213 $535,887.76 $1,314.78 $0.00 $3,029.99 $540,232.53
214 $540,232.53 $1,314.78 $0.00 $3,054.55 $544,601.86
215 $544,601.86 $1,314.78 $0.00 $3,079.26 $548,995.90
216 $548,995.90 $1,314.78 $0.00 $3,104.10 $553,414.78
217 $553,414.78 $1,314.78 $154,143.96 $3,129.09 $403,714.69
218 $403,714.69 $1,314.78 $0.00 $2,282.66 $407,312.13
219 $407,312.13 $1,314.78 $0.00 $2,303.00 $410,929.91
220 $410,929.91 $1,314.78 $0.00 $2,323.46 $414,568.15
221 $414,568.15 $1,314.78 $0.00 $2,344.03 $418,226.96
222 $418,226.96 $1,314.78 $0.00 $2,364.72 $421,906.46
223 $421,906.46 $1,314.78 $0.00 $2,385.52 $425,606.76
224 $425,606.76 $1,314.78 $0.00 $2,406.44 $429,327.98
225 $429,327.98 $1,314.78 $0.00 $2,427.48 $433,070.24
226 $433,070.24 $1,314.78 $0.00 $2,448.64 $436,833.66
227 $436,833.66 $1,314.78 $0.00 $2,469.92 $440,618.36
228 $440,618.36 $1,314.78 $0.00 $2,491.32 $444,424.46
229 $444,424.46 $1,314.78 $161,851.16 $2,512.84 $286,400.92
230 $286,400.92 $1,314.78 $0.00 $1,619.35 $289,335.05
231 $289,335.05 $1,314.78 $0.00 $1,635.94 $292,285.77
232 $292,285.77 $1,314.78 $0.00 $1,652.63 $295,253.18
233 $295,253.18 $1,314.78 $0.00 $1,669.40 $298,237.36
234 $298,237.36 $1,314.78 $0.00 $1,686.28 $301,238.42
235 $301,238.42 $1,314.78 $0.00 $1,703.25 $304,256.45
236 $304,256.45 $1,314.78 $0.00 $1,720.31 $307,291.54
237 $307,291.54 $1,314.78 $0.00 $1,737.47 $310,343.79
238 $310,343.79 $1,314.78 $0.00 $1,754.73 $313,413.30
239 $313,413.30 $1,314.78 $0.00 $1,772.08 $316,500.16
240 $316,500.16 $1,314.78 $0.00 $1,789.54 $319,604.48
241 $319,604.48 $1,314.78 $169,943.72 $1,807.09 $152,782.63
242 $152,782.63 $1,314.78 $0.00 $863.86 $154,961.27
243 $154,961.27 $1,314.78 $0.00 $876.17 $157,152.22
244 $157,152.22 $1,314.78 $0.00 $888.56 $159,355.56
245 $159,355.56 $1,314.78 $0.00 $901.02 $161,571.36
246 $161,571.36 $1,314.78 $0.00 $913.55 $163,799.69
247 $163,799.69 $1,314.78 $0.00 $926.15 $166,040.62
248 $166,040.62 $1,314.78 $0.00 $938.82 $168,294.22
249 $168,294.22 $1,314.78 $0.00 $951.56 $170,560.56
250 $170,560.56 $1,314.78 $0.00 $964.37 $172,839.71
251 $172,839.71 $1,314.78 $0.00 $977.26 $175,131.75
252 $175,131.75 $1,314.78 $0.00 $990.22 $177,436.75
253 $177,436.75 $0.00 $178,440.90 $1,003.25 ($0.90)