Savings Plan and Future Cost Estimation for Lasell College

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$151,703
Monthly savings required$1,201

How much will it cost to send your child to Lasell College in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $606,810.54 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $1,200.86 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$58,500.00
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 Lasell College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $1,200.86 $0.00 $0.00 $1,200.86
2 $1,200.86 $1,200.86 $0.00 $6.79 $2,408.51
3 $2,408.51 $1,200.86 $0.00 $13.62 $3,622.99
4 $3,622.99 $1,200.86 $0.00 $20.48 $4,844.33
5 $4,844.33 $1,200.86 $0.00 $27.39 $6,072.58
6 $6,072.58 $1,200.86 $0.00 $34.34 $7,307.78
7 $7,307.78 $1,200.86 $0.00 $41.32 $8,549.96
8 $8,549.96 $1,200.86 $0.00 $48.34 $9,799.16
9 $9,799.16 $1,200.86 $0.00 $55.41 $11,055.43
10 $11,055.43 $1,200.86 $0.00 $62.51 $12,318.80
11 $12,318.80 $1,200.86 $0.00 $69.65 $13,589.31
12 $13,589.31 $1,200.86 $0.00 $76.84 $14,867.01
13 $14,867.01 $1,200.86 $0.00 $84.06 $16,151.93
14 $16,151.93 $1,200.86 $0.00 $91.33 $17,444.12
15 $17,444.12 $1,200.86 $0.00 $98.63 $18,743.61
16 $18,743.61 $1,200.86 $0.00 $105.98 $20,050.45
17 $20,050.45 $1,200.86 $0.00 $113.37 $21,364.68
18 $21,364.68 $1,200.86 $0.00 $120.80 $22,686.34
19 $22,686.34 $1,200.86 $0.00 $128.27 $24,015.47
20 $24,015.47 $1,200.86 $0.00 $135.79 $25,352.12
21 $25,352.12 $1,200.86 $0.00 $143.34 $26,696.32
22 $26,696.32 $1,200.86 $0.00 $150.94 $28,048.12
23 $28,048.12 $1,200.86 $0.00 $158.59 $29,407.57
24 $29,407.57 $1,200.86 $0.00 $166.27 $30,774.70
25 $30,774.70 $1,200.86 $0.00 $174.00 $32,149.56
26 $32,149.56 $1,200.86 $0.00 $181.78 $33,532.20
27 $33,532.20 $1,200.86 $0.00 $189.60 $34,922.66
28 $34,922.66 $1,200.86 $0.00 $197.46 $36,320.98
29 $36,320.98 $1,200.86 $0.00 $205.36 $37,727.20
30 $37,727.20 $1,200.86 $0.00 $213.32 $39,141.38
31 $39,141.38 $1,200.86 $0.00 $221.31 $40,563.55
32 $40,563.55 $1,200.86 $0.00 $229.35 $41,993.76
33 $41,993.76 $1,200.86 $0.00 $237.44 $43,432.06
34 $43,432.06 $1,200.86 $0.00 $245.57 $44,878.49
35 $44,878.49 $1,200.86 $0.00 $253.75 $46,333.10
36 $46,333.10 $1,200.86 $0.00 $261.97 $47,795.93
37 $47,795.93 $1,200.86 $0.00 $270.25 $49,267.04
38 $49,267.04 $1,200.86 $0.00 $278.56 $50,746.46
39 $50,746.46 $1,200.86 $0.00 $286.93 $52,234.25
40 $52,234.25 $1,200.86 $0.00 $295.34 $53,730.45
41 $53,730.45 $1,200.86 $0.00 $303.80 $55,235.11
42 $55,235.11 $1,200.86 $0.00 $312.31 $56,748.28
43 $56,748.28 $1,200.86 $0.00 $320.86 $58,270.00
44 $58,270.00 $1,200.86 $0.00 $329.47 $59,800.33
45 $59,800.33 $1,200.86 $0.00 $338.12 $61,339.31
46 $61,339.31 $1,200.86 $0.00 $346.82 $62,886.99
47 $62,886.99 $1,200.86 $0.00 $355.57 $64,443.42
48 $64,443.42 $1,200.86 $0.00 $364.37 $66,008.65
49 $66,008.65 $1,200.86 $0.00 $373.22 $67,582.73
50 $67,582.73 $1,200.86 $0.00 $382.12 $69,165.71
51 $69,165.71 $1,200.86 $0.00 $391.07 $70,757.64
52 $70,757.64 $1,200.86 $0.00 $400.07 $72,358.57
53 $72,358.57 $1,200.86 $0.00 $409.13 $73,968.56
54 $73,968.56 $1,200.86 $0.00 $418.23 $75,587.65
55 $75,587.65 $1,200.86 $0.00 $427.38 $77,215.89
56 $77,215.89 $1,200.86 $0.00 $436.59 $78,853.34
57 $78,853.34 $1,200.86 $0.00 $445.85 $80,500.05
58 $80,500.05 $1,200.86 $0.00 $455.16 $82,156.07
59 $82,156.07 $1,200.86 $0.00 $464.52 $83,821.45
60 $83,821.45 $1,200.86 $0.00 $473.94 $85,496.25
61 $85,496.25 $1,200.86 $0.00 $483.41 $87,180.52
62 $87,180.52 $1,200.86 $0.00 $492.93 $88,874.31
63 $88,874.31 $1,200.86 $0.00 $502.51 $90,577.68
64 $90,577.68 $1,200.86 $0.00 $512.14 $92,290.68
65 $92,290.68 $1,200.86 $0.00 $521.82 $94,013.36
66 $94,013.36 $1,200.86 $0.00 $531.57 $95,745.79
67 $95,745.79 $1,200.86 $0.00 $541.36 $97,488.01
68 $97,488.01 $1,200.86 $0.00 $551.21 $99,240.08
69 $99,240.08 $1,200.86 $0.00 $561.12 $101,002.06
70 $101,002.06 $1,200.86 $0.00 $571.08 $102,774.00
71 $102,774.00 $1,200.86 $0.00 $581.10 $104,555.96
72 $104,555.96 $1,200.86 $0.00 $591.17 $106,347.99
73 $106,347.99 $1,200.86 $0.00 $601.31 $108,150.16
74 $108,150.16 $1,200.86 $0.00 $611.50 $109,962.52
75 $109,962.52 $1,200.86 $0.00 $621.74 $111,785.12
76 $111,785.12 $1,200.86 $0.00 $632.05 $113,618.03
77 $113,618.03 $1,200.86 $0.00 $642.41 $115,461.30
78 $115,461.30 $1,200.86 $0.00 $652.83 $117,314.99
79 $117,314.99 $1,200.86 $0.00 $663.32 $119,179.17
80 $119,179.17 $1,200.86 $0.00 $673.86 $121,053.89
81 $121,053.89 $1,200.86 $0.00 $684.46 $122,939.21
82 $122,939.21 $1,200.86 $0.00 $695.12 $124,835.19
83 $124,835.19 $1,200.86 $0.00 $705.84 $126,741.89
84 $126,741.89 $1,200.86 $0.00 $716.62 $128,659.37
85 $128,659.37 $1,200.86 $0.00 $727.46 $130,587.69
86 $130,587.69 $1,200.86 $0.00 $738.36 $132,526.91
87 $132,526.91 $1,200.86 $0.00 $749.33 $134,477.10
88 $134,477.10 $1,200.86 $0.00 $760.35 $136,438.31
89 $136,438.31 $1,200.86 $0.00 $771.44 $138,410.61
90 $138,410.61 $1,200.86 $0.00 $782.59 $140,394.06
91 $140,394.06 $1,200.86 $0.00 $793.81 $142,388.73
92 $142,388.73 $1,200.86 $0.00 $805.09 $144,394.68
93 $144,394.68 $1,200.86 $0.00 $816.43 $146,411.97
94 $146,411.97 $1,200.86 $0.00 $827.83 $148,440.66
95 $148,440.66 $1,200.86 $0.00 $839.31 $150,480.83
96 $150,480.83 $1,200.86 $0.00 $850.84 $152,532.53
97 $152,532.53 $1,200.86 $0.00 $862.44 $154,595.83
98 $154,595.83 $1,200.86 $0.00 $874.11 $156,670.80
99 $156,670.80 $1,200.86 $0.00 $885.84 $158,757.50
100 $158,757.50 $1,200.86 $0.00 $897.64 $160,856.00
101 $160,856.00 $1,200.86 $0.00 $909.50 $162,966.36
102 $162,966.36 $1,200.86 $0.00 $921.44 $165,088.66
103 $165,088.66 $1,200.86 $0.00 $933.44 $167,222.96
104 $167,222.96 $1,200.86 $0.00 $945.50 $169,369.32
105 $169,369.32 $1,200.86 $0.00 $957.64 $171,527.82
106 $171,527.82 $1,200.86 $0.00 $969.84 $173,698.52
107 $173,698.52 $1,200.86 $0.00 $982.12 $175,881.50
108 $175,881.50 $1,200.86 $0.00 $994.46 $178,076.82
109 $178,076.82 $1,200.86 $0.00 $1,006.87 $180,284.55
110 $180,284.55 $1,200.86 $0.00 $1,019.36 $182,504.77
111 $182,504.77 $1,200.86 $0.00 $1,031.91 $184,737.54
112 $184,737.54 $1,200.86 $0.00 $1,044.53 $186,982.93
113 $186,982.93 $1,200.86 $0.00 $1,057.23 $189,241.02
114 $189,241.02 $1,200.86 $0.00 $1,070.00 $191,511.88
115 $191,511.88 $1,200.86 $0.00 $1,082.84 $193,795.58
116 $193,795.58 $1,200.86 $0.00 $1,095.75 $196,092.19
117 $196,092.19 $1,200.86 $0.00 $1,108.73 $198,401.78
118 $198,401.78 $1,200.86 $0.00 $1,121.79 $200,724.43
119 $200,724.43 $1,200.86 $0.00 $1,134.93 $203,060.22
120 $203,060.22 $1,200.86 $0.00 $1,148.13 $205,409.21
121 $205,409.21 $1,200.86 $0.00 $1,161.41 $207,771.48
122 $207,771.48 $1,200.86 $0.00 $1,174.77 $210,147.11
123 $210,147.11 $1,200.86 $0.00 $1,188.20 $212,536.17
124 $212,536.17 $1,200.86 $0.00 $1,201.71 $214,938.74
125 $214,938.74 $1,200.86 $0.00 $1,215.29 $217,354.89
126 $217,354.89 $1,200.86 $0.00 $1,228.96 $219,784.71
127 $219,784.71 $1,200.86 $0.00 $1,242.69 $222,228.26
128 $222,228.26 $1,200.86 $0.00 $1,256.51 $224,685.63
129 $224,685.63 $1,200.86 $0.00 $1,270.41 $227,156.90
130 $227,156.90 $1,200.86 $0.00 $1,284.38 $229,642.14
131 $229,642.14 $1,200.86 $0.00 $1,298.43 $232,141.43
132 $232,141.43 $1,200.86 $0.00 $1,312.56 $234,654.85
133 $234,654.85 $1,200.86 $0.00 $1,326.77 $237,182.48
134 $237,182.48 $1,200.86 $0.00 $1,341.06 $239,724.40
135 $239,724.40 $1,200.86 $0.00 $1,355.44 $242,280.70
136 $242,280.70 $1,200.86 $0.00 $1,369.89 $244,851.45
137 $244,851.45 $1,200.86 $0.00 $1,384.43 $247,436.74
138 $247,436.74 $1,200.86 $0.00 $1,399.04 $250,036.64
139 $250,036.64 $1,200.86 $0.00 $1,413.74 $252,651.24
140 $252,651.24 $1,200.86 $0.00 $1,428.53 $255,280.63
141 $255,280.63 $1,200.86 $0.00 $1,443.39 $257,924.88
142 $257,924.88 $1,200.86 $0.00 $1,458.34 $260,584.08
143 $260,584.08 $1,200.86 $0.00 $1,473.38 $263,258.32
144 $263,258.32 $1,200.86 $0.00 $1,488.50 $265,947.68
145 $265,947.68 $1,200.86 $0.00 $1,503.71 $268,652.25
146 $268,652.25 $1,200.86 $0.00 $1,519.00 $271,372.11
147 $271,372.11 $1,200.86 $0.00 $1,534.38 $274,107.35
148 $274,107.35 $1,200.86 $0.00 $1,549.84 $276,858.05
149 $276,858.05 $1,200.86 $0.00 $1,565.40 $279,624.31
150 $279,624.31 $1,200.86 $0.00 $1,581.04 $282,406.21
151 $282,406.21 $1,200.86 $0.00 $1,596.77 $285,203.84
152 $285,203.84 $1,200.86 $0.00 $1,612.58 $288,017.28
153 $288,017.28 $1,200.86 $0.00 $1,628.49 $290,846.63
154 $290,846.63 $1,200.86 $0.00 $1,644.49 $293,691.98
155 $293,691.98 $1,200.86 $0.00 $1,660.58 $296,553.42
156 $296,553.42 $1,200.86 $0.00 $1,676.76 $299,431.04
157 $299,431.04 $1,200.86 $0.00 $1,693.03 $302,324.93
158 $302,324.93 $1,200.86 $0.00 $1,709.39 $305,235.18
159 $305,235.18 $1,200.86 $0.00 $1,725.84 $308,161.88
160 $308,161.88 $1,200.86 $0.00 $1,742.39 $311,105.13
161 $311,105.13 $1,200.86 $0.00 $1,759.03 $314,065.02
162 $314,065.02 $1,200.86 $0.00 $1,775.77 $317,041.65
163 $317,041.65 $1,200.86 $0.00 $1,792.60 $320,035.11
164 $320,035.11 $1,200.86 $0.00 $1,809.53 $323,045.50
165 $323,045.50 $1,200.86 $0.00 $1,826.55 $326,072.91
166 $326,072.91 $1,200.86 $0.00 $1,843.66 $329,117.43
167 $329,117.43 $1,200.86 $0.00 $1,860.88 $332,179.17
168 $332,179.17 $1,200.86 $0.00 $1,878.19 $335,258.22
169 $335,258.22 $1,200.86 $0.00 $1,895.60 $338,354.68
170 $338,354.68 $1,200.86 $0.00 $1,913.11 $341,468.65
171 $341,468.65 $1,200.86 $0.00 $1,930.71 $344,600.22
172 $344,600.22 $1,200.86 $0.00 $1,948.42 $347,749.50
173 $347,749.50 $1,200.86 $0.00 $1,966.23 $350,916.59
174 $350,916.59 $1,200.86 $0.00 $1,984.13 $354,101.58
175 $354,101.58 $1,200.86 $0.00 $2,002.14 $357,304.58
176 $357,304.58 $1,200.86 $0.00 $2,020.25 $360,525.69
177 $360,525.69 $1,200.86 $0.00 $2,038.46 $363,765.01
178 $363,765.01 $1,200.86 $0.00 $2,056.78 $367,022.65
179 $367,022.65 $1,200.86 $0.00 $2,075.20 $370,298.71
180 $370,298.71 $1,200.86 $0.00 $2,093.72 $373,593.29
181 $373,593.29 $1,200.86 $0.00 $2,112.35 $376,906.50
182 $376,906.50 $1,200.86 $0.00 $2,131.08 $380,238.44
183 $380,238.44 $1,200.86 $0.00 $2,149.92 $383,589.22
184 $383,589.22 $1,200.86 $0.00 $2,168.87 $386,958.95
185 $386,958.95 $1,200.86 $0.00 $2,187.92 $390,347.73
186 $390,347.73 $1,200.86 $0.00 $2,207.08 $393,755.67
187 $393,755.67 $1,200.86 $0.00 $2,226.35 $397,182.88
188 $397,182.88 $1,200.86 $0.00 $2,245.73 $400,629.47
189 $400,629.47 $1,200.86 $0.00 $2,265.22 $404,095.55
190 $404,095.55 $1,200.86 $0.00 $2,284.81 $407,581.22
191 $407,581.22 $1,200.86 $0.00 $2,304.52 $411,086.60
192 $411,086.60 $1,200.86 $0.00 $2,324.34 $414,611.80
193 $414,611.80 $1,200.86 $0.00 $2,344.28 $418,156.94
194 $418,156.94 $1,200.86 $0.00 $2,364.32 $421,722.12
195 $421,722.12 $1,200.86 $0.00 $2,384.48 $425,307.46
196 $425,307.46 $1,200.86 $0.00 $2,404.75 $428,913.07
197 $428,913.07 $1,200.86 $0.00 $2,425.14 $432,539.07
198 $432,539.07 $1,200.86 $0.00 $2,445.64 $436,185.57
199 $436,185.57 $1,200.86 $0.00 $2,466.26 $439,852.69
200 $439,852.69 $1,200.86 $0.00 $2,486.99 $443,540.54
201 $443,540.54 $1,200.86 $0.00 $2,507.84 $447,249.24
202 $447,249.24 $1,200.86 $0.00 $2,528.81 $450,978.91
203 $450,978.91 $1,200.86 $0.00 $2,549.90 $454,729.67
204 $454,729.67 $1,200.86 $0.00 $2,571.11 $458,501.64
205 $458,501.64 $1,200.86 $0.00 $2,592.43 $462,294.93
206 $462,294.93 $1,200.86 $0.00 $2,613.88 $466,109.67
207 $466,109.67 $1,200.86 $0.00 $2,635.45 $469,945.98
208 $469,945.98 $1,200.86 $0.00 $2,657.14 $473,803.98
209 $473,803.98 $1,200.86 $0.00 $2,678.96 $477,683.80
210 $477,683.80 $1,200.86 $0.00 $2,700.89 $481,585.55
211 $481,585.55 $1,200.86 $0.00 $2,722.95 $485,509.36
212 $485,509.36 $1,200.86 $0.00 $2,745.14 $489,455.36
213 $489,455.36 $1,200.86 $0.00 $2,767.45 $493,423.67
214 $493,423.67 $1,200.86 $0.00 $2,789.89 $497,414.42
215 $497,414.42 $1,200.86 $0.00 $2,812.45 $501,427.73
216 $501,427.73 $1,200.86 $0.00 $2,835.15 $505,463.74
217 $505,463.74 $1,200.86 $140,787.23 $2,857.97 $368,735.34
218 $368,735.34 $1,200.86 $0.00 $2,084.88 $372,021.08
219 $372,021.08 $1,200.86 $0.00 $2,103.46 $375,325.40
220 $375,325.40 $1,200.86 $0.00 $2,122.14 $378,648.40
221 $378,648.40 $1,200.86 $0.00 $2,140.93 $381,990.19
222 $381,990.19 $1,200.86 $0.00 $2,159.83 $385,350.88
223 $385,350.88 $1,200.86 $0.00 $2,178.83 $388,730.57
224 $388,730.57 $1,200.86 $0.00 $2,197.94 $392,129.37
225 $392,129.37 $1,200.86 $0.00 $2,217.16 $395,547.39
226 $395,547.39 $1,200.86 $0.00 $2,236.48 $398,984.73
227 $398,984.73 $1,200.86 $0.00 $2,255.92 $402,441.51
228 $402,441.51 $1,200.86 $0.00 $2,275.46 $405,917.83
229 $405,917.83 $1,200.86 $147,826.59 $2,295.12 $261,587.22
230 $261,587.22 $1,200.86 $0.00 $1,479.05 $264,267.13
231 $264,267.13 $1,200.86 $0.00 $1,494.20 $266,962.19
232 $266,962.19 $1,200.86 $0.00 $1,509.44 $269,672.49
233 $269,672.49 $1,200.86 $0.00 $1,524.77 $272,398.12
234 $272,398.12 $1,200.86 $0.00 $1,540.18 $275,139.16
235 $275,139.16 $1,200.86 $0.00 $1,555.68 $277,895.70
236 $277,895.70 $1,200.86 $0.00 $1,571.26 $280,667.82
237 $280,667.82 $1,200.86 $0.00 $1,586.94 $283,455.62
238 $283,455.62 $1,200.86 $0.00 $1,602.70 $286,259.18
239 $286,259.18 $1,200.86 $0.00 $1,618.55 $289,078.59
240 $289,078.59 $1,200.86 $0.00 $1,634.49 $291,913.94
241 $291,913.94 $1,200.86 $155,217.92 $1,650.52 $139,547.40
242 $139,547.40 $1,200.86 $0.00 $789.02 $141,537.28
243 $141,537.28 $1,200.86 $0.00 $800.27 $143,538.41
244 $143,538.41 $1,200.86 $0.00 $811.59 $145,550.86
245 $145,550.86 $1,200.86 $0.00 $822.97 $147,574.69
246 $147,574.69 $1,200.86 $0.00 $834.41 $149,609.96
247 $149,609.96 $1,200.86 $0.00 $845.92 $151,656.74
248 $151,656.74 $1,200.86 $0.00 $857.49 $153,715.09
249 $153,715.09 $1,200.86 $0.00 $869.13 $155,785.08
250 $155,785.08 $1,200.86 $0.00 $880.83 $157,866.77
251 $157,866.77 $1,200.86 $0.00 $892.60 $159,960.23
252 $159,960.23 $1,200.86 $0.00 $904.44 $162,065.53
253 $162,065.53 $0.00 $162,978.81 $916.34 $3.06