Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$59,369
Monthly savings required$470

How much will it cost to send your child to Eagle Gate College Layton in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $237,475.56 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $469.95 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$22,894.00
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 Eagle Gate College Layton in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $469.95 $0.00 $0.00 $469.95
2 $469.95 $469.95 $0.00 $2.66 $942.56
3 $942.56 $469.95 $0.00 $5.33 $1,417.84
4 $1,417.84 $469.95 $0.00 $8.02 $1,895.81
5 $1,895.81 $469.95 $0.00 $10.72 $2,376.48
6 $2,376.48 $469.95 $0.00 $13.44 $2,859.87
7 $2,859.87 $469.95 $0.00 $16.17 $3,345.99
8 $3,345.99 $469.95 $0.00 $18.92 $3,834.86
9 $3,834.86 $469.95 $0.00 $21.68 $4,326.49
10 $4,326.49 $469.95 $0.00 $24.46 $4,820.90
11 $4,820.90 $469.95 $0.00 $27.26 $5,318.11
12 $5,318.11 $469.95 $0.00 $30.07 $5,818.13
13 $5,818.13 $469.95 $0.00 $32.90 $6,320.98
14 $6,320.98 $469.95 $0.00 $35.74 $6,826.67
15 $6,826.67 $469.95 $0.00 $38.60 $7,335.22
16 $7,335.22 $469.95 $0.00 $41.47 $7,846.64
17 $7,846.64 $469.95 $0.00 $44.37 $8,360.96
18 $8,360.96 $469.95 $0.00 $47.27 $8,878.18
19 $8,878.18 $469.95 $0.00 $50.20 $9,398.33
20 $9,398.33 $469.95 $0.00 $53.14 $9,921.42
21 $9,921.42 $469.95 $0.00 $56.10 $10,447.47
22 $10,447.47 $469.95 $0.00 $59.07 $10,976.49
23 $10,976.49 $469.95 $0.00 $62.06 $11,508.50
24 $11,508.50 $469.95 $0.00 $65.07 $12,043.52
25 $12,043.52 $469.95 $0.00 $68.10 $12,581.57
26 $12,581.57 $469.95 $0.00 $71.14 $13,122.66
27 $13,122.66 $469.95 $0.00 $74.20 $13,666.81
28 $13,666.81 $469.95 $0.00 $77.27 $14,214.03
29 $14,214.03 $469.95 $0.00 $80.37 $14,764.35
30 $14,764.35 $469.95 $0.00 $83.48 $15,317.78
31 $15,317.78 $469.95 $0.00 $86.61 $15,874.34
32 $15,874.34 $469.95 $0.00 $89.76 $16,434.05
33 $16,434.05 $469.95 $0.00 $92.92 $16,996.92
34 $16,996.92 $469.95 $0.00 $96.10 $17,562.97
35 $17,562.97 $469.95 $0.00 $99.30 $18,132.22
36 $18,132.22 $469.95 $0.00 $102.52 $18,704.69
37 $18,704.69 $469.95 $0.00 $105.76 $19,280.40
38 $19,280.40 $469.95 $0.00 $109.01 $19,859.36
39 $19,859.36 $469.95 $0.00 $112.29 $20,441.60
40 $20,441.60 $469.95 $0.00 $115.58 $21,027.13
41 $21,027.13 $469.95 $0.00 $118.89 $21,615.97
42 $21,615.97 $469.95 $0.00 $122.22 $22,208.14
43 $22,208.14 $469.95 $0.00 $125.57 $22,803.66
44 $22,803.66 $469.95 $0.00 $128.94 $23,402.55
45 $23,402.55 $469.95 $0.00 $132.32 $24,004.82
46 $24,004.82 $469.95 $0.00 $135.73 $24,610.50
47 $24,610.50 $469.95 $0.00 $139.15 $25,219.60
48 $25,219.60 $469.95 $0.00 $142.60 $25,832.15
49 $25,832.15 $469.95 $0.00 $146.06 $26,448.16
50 $26,448.16 $469.95 $0.00 $149.54 $27,067.65
51 $27,067.65 $469.95 $0.00 $153.04 $27,690.64
52 $27,690.64 $469.95 $0.00 $156.57 $28,317.16
53 $28,317.16 $469.95 $0.00 $160.11 $28,947.22
54 $28,947.22 $469.95 $0.00 $163.67 $29,580.84
55 $29,580.84 $469.95 $0.00 $167.25 $30,218.04
56 $30,218.04 $469.95 $0.00 $170.86 $30,858.85
57 $30,858.85 $469.95 $0.00 $174.48 $31,503.28
58 $31,503.28 $469.95 $0.00 $178.12 $32,151.35
59 $32,151.35 $469.95 $0.00 $181.79 $32,803.09
60 $32,803.09 $469.95 $0.00 $185.47 $33,458.51
61 $33,458.51 $469.95 $0.00 $189.18 $34,117.64
62 $34,117.64 $469.95 $0.00 $192.91 $34,780.50
63 $34,780.50 $469.95 $0.00 $196.65 $35,447.10
64 $35,447.10 $469.95 $0.00 $200.42 $36,117.47
65 $36,117.47 $469.95 $0.00 $204.21 $36,791.63
66 $36,791.63 $469.95 $0.00 $208.03 $37,469.61
67 $37,469.61 $469.95 $0.00 $211.86 $38,151.42
68 $38,151.42 $469.95 $0.00 $215.71 $38,837.08
69 $38,837.08 $469.95 $0.00 $219.59 $39,526.62
70 $39,526.62 $469.95 $0.00 $223.49 $40,220.06
71 $40,220.06 $469.95 $0.00 $227.41 $40,917.42
72 $40,917.42 $469.95 $0.00 $231.35 $41,618.72
73 $41,618.72 $469.95 $0.00 $235.32 $42,323.99
74 $42,323.99 $469.95 $0.00 $239.31 $43,033.25
75 $43,033.25 $469.95 $0.00 $243.32 $43,746.52
76 $43,746.52 $469.95 $0.00 $247.35 $44,463.82
77 $44,463.82 $469.95 $0.00 $251.40 $45,185.17
78 $45,185.17 $469.95 $0.00 $255.48 $45,910.60
79 $45,910.60 $469.95 $0.00 $259.59 $46,640.14
80 $46,640.14 $469.95 $0.00 $263.71 $47,373.80
81 $47,373.80 $469.95 $0.00 $267.86 $48,111.61
82 $48,111.61 $469.95 $0.00 $272.03 $48,853.59
83 $48,853.59 $469.95 $0.00 $276.23 $49,599.77
84 $49,599.77 $469.95 $0.00 $280.44 $50,350.16
85 $50,350.16 $469.95 $0.00 $284.69 $51,104.80
86 $51,104.80 $469.95 $0.00 $288.95 $51,863.70
87 $51,863.70 $469.95 $0.00 $293.24 $52,626.89
88 $52,626.89 $469.95 $0.00 $297.56 $53,394.40
89 $53,394.40 $469.95 $0.00 $301.90 $54,166.25
90 $54,166.25 $469.95 $0.00 $306.26 $54,942.46
91 $54,942.46 $469.95 $0.00 $310.65 $55,723.06
92 $55,723.06 $469.95 $0.00 $315.07 $56,508.08
93 $56,508.08 $469.95 $0.00 $319.50 $57,297.53
94 $57,297.53 $469.95 $0.00 $323.97 $58,091.45
95 $58,091.45 $469.95 $0.00 $328.46 $58,889.86
96 $58,889.86 $469.95 $0.00 $332.97 $59,692.78
97 $59,692.78 $469.95 $0.00 $337.51 $60,500.24
98 $60,500.24 $469.95 $0.00 $342.08 $61,312.27
99 $61,312.27 $469.95 $0.00 $346.67 $62,128.89
100 $62,128.89 $469.95 $0.00 $351.29 $62,950.13
101 $62,950.13 $469.95 $0.00 $355.93 $63,776.01
102 $63,776.01 $469.95 $0.00 $360.60 $64,606.56
103 $64,606.56 $469.95 $0.00 $365.29 $65,441.80
104 $65,441.80 $469.95 $0.00 $370.02 $66,281.77
105 $66,281.77 $469.95 $0.00 $374.77 $67,126.49
106 $67,126.49 $469.95 $0.00 $379.54 $67,975.98
107 $67,975.98 $469.95 $0.00 $384.35 $68,830.28
108 $68,830.28 $469.95 $0.00 $389.18 $69,689.41
109 $69,689.41 $469.95 $0.00 $394.03 $70,553.39
110 $70,553.39 $469.95 $0.00 $398.92 $71,422.26
111 $71,422.26 $469.95 $0.00 $403.83 $72,296.04
112 $72,296.04 $469.95 $0.00 $408.77 $73,174.76
113 $73,174.76 $469.95 $0.00 $413.74 $74,058.45
114 $74,058.45 $469.95 $0.00 $418.74 $74,947.14
115 $74,947.14 $469.95 $0.00 $423.76 $75,840.85
116 $75,840.85 $469.95 $0.00 $428.82 $76,739.62
117 $76,739.62 $469.95 $0.00 $433.90 $77,643.47
118 $77,643.47 $469.95 $0.00 $439.01 $78,552.43
119 $78,552.43 $469.95 $0.00 $444.15 $79,466.53
120 $79,466.53 $469.95 $0.00 $449.32 $80,385.80
121 $80,385.80 $469.95 $0.00 $454.51 $81,310.26
122 $81,310.26 $469.95 $0.00 $459.74 $82,239.95
123 $82,239.95 $469.95 $0.00 $465.00 $83,174.90
124 $83,174.90 $469.95 $0.00 $470.28 $84,115.13
125 $84,115.13 $469.95 $0.00 $475.60 $85,060.68
126 $85,060.68 $469.95 $0.00 $480.95 $86,011.58
127 $86,011.58 $469.95 $0.00 $486.32 $86,967.85
128 $86,967.85 $469.95 $0.00 $491.73 $87,929.53
129 $87,929.53 $469.95 $0.00 $497.17 $88,896.65
130 $88,896.65 $469.95 $0.00 $502.63 $89,869.23
131 $89,869.23 $469.95 $0.00 $508.13 $90,847.31
132 $90,847.31 $469.95 $0.00 $513.66 $91,830.92
133 $91,830.92 $469.95 $0.00 $519.23 $92,820.10
134 $92,820.10 $469.95 $0.00 $524.82 $93,814.87
135 $93,814.87 $469.95 $0.00 $530.44 $94,815.26
136 $94,815.26 $469.95 $0.00 $536.10 $95,821.31
137 $95,821.31 $469.95 $0.00 $541.79 $96,833.05
138 $96,833.05 $469.95 $0.00 $547.51 $97,850.51
139 $97,850.51 $469.95 $0.00 $553.26 $98,873.72
140 $98,873.72 $469.95 $0.00 $559.05 $99,902.72
141 $99,902.72 $469.95 $0.00 $564.86 $100,937.53
142 $100,937.53 $469.95 $0.00 $570.72 $101,978.20
143 $101,978.20 $469.95 $0.00 $576.60 $103,024.75
144 $103,024.75 $469.95 $0.00 $582.52 $104,077.22
145 $104,077.22 $469.95 $0.00 $588.47 $105,135.64
146 $105,135.64 $469.95 $0.00 $594.45 $106,200.04
147 $106,200.04 $469.95 $0.00 $600.47 $107,270.46
148 $107,270.46 $469.95 $0.00 $606.52 $108,346.93
149 $108,346.93 $469.95 $0.00 $612.61 $109,429.49
150 $109,429.49 $469.95 $0.00 $618.73 $110,518.17
151 $110,518.17 $469.95 $0.00 $624.89 $111,613.01
152 $111,613.01 $469.95 $0.00 $631.08 $112,714.04
153 $112,714.04 $469.95 $0.00 $637.30 $113,821.29
154 $113,821.29 $469.95 $0.00 $643.56 $114,934.80
155 $114,934.80 $469.95 $0.00 $649.86 $116,054.61
156 $116,054.61 $469.95 $0.00 $656.19 $117,180.75
157 $117,180.75 $469.95 $0.00 $662.56 $118,313.26
158 $118,313.26 $469.95 $0.00 $668.96 $119,452.17
159 $119,452.17 $469.95 $0.00 $675.40 $120,597.52
160 $120,597.52 $469.95 $0.00 $681.88 $121,749.35
161 $121,749.35 $469.95 $0.00 $688.39 $122,907.69
162 $122,907.69 $469.95 $0.00 $694.94 $124,072.58
163 $124,072.58 $469.95 $0.00 $701.52 $125,244.05
164 $125,244.05 $469.95 $0.00 $708.15 $126,422.15
165 $126,422.15 $469.95 $0.00 $714.81 $127,606.91
166 $127,606.91 $469.95 $0.00 $721.51 $128,798.37
167 $128,798.37 $469.95 $0.00 $728.24 $129,996.56
168 $129,996.56 $469.95 $0.00 $735.02 $131,201.53
169 $131,201.53 $469.95 $0.00 $741.83 $132,413.31
170 $132,413.31 $469.95 $0.00 $748.68 $133,631.94
171 $133,631.94 $469.95 $0.00 $755.57 $134,857.46
172 $134,857.46 $469.95 $0.00 $762.50 $136,089.91
173 $136,089.91 $469.95 $0.00 $769.47 $137,329.33
174 $137,329.33 $469.95 $0.00 $776.48 $138,575.76
175 $138,575.76 $469.95 $0.00 $783.53 $139,829.24
176 $139,829.24 $469.95 $0.00 $790.61 $141,089.80
177 $141,089.80 $469.95 $0.00 $797.74 $142,357.49
178 $142,357.49 $469.95 $0.00 $804.91 $143,632.35
179 $143,632.35 $469.95 $0.00 $812.12 $144,914.42
180 $144,914.42 $469.95 $0.00 $819.37 $146,203.74
181 $146,203.74 $469.95 $0.00 $826.66 $147,500.35
182 $147,500.35 $469.95 $0.00 $833.99 $148,804.29
183 $148,804.29 $469.95 $0.00 $841.36 $150,115.60
184 $150,115.60 $469.95 $0.00 $848.78 $151,434.33
185 $151,434.33 $469.95 $0.00 $856.23 $152,760.51
186 $152,760.51 $469.95 $0.00 $863.73 $154,094.19
187 $154,094.19 $469.95 $0.00 $871.27 $155,435.41
188 $155,435.41 $469.95 $0.00 $878.85 $156,784.21
189 $156,784.21 $469.95 $0.00 $886.48 $158,140.64
190 $158,140.64 $469.95 $0.00 $894.15 $159,504.74
191 $159,504.74 $469.95 $0.00 $901.86 $160,876.55
192 $160,876.55 $469.95 $0.00 $909.62 $162,256.12
193 $162,256.12 $469.95 $0.00 $917.42 $163,643.49
194 $163,643.49 $469.95 $0.00 $925.26 $165,038.70
195 $165,038.70 $469.95 $0.00 $933.15 $166,441.80
196 $166,441.80 $469.95 $0.00 $941.09 $167,852.84
197 $167,852.84 $469.95 $0.00 $949.06 $169,271.85
198 $169,271.85 $469.95 $0.00 $957.09 $170,698.89
199 $170,698.89 $469.95 $0.00 $965.16 $172,134.00
200 $172,134.00 $469.95 $0.00 $973.27 $173,577.22
201 $173,577.22 $469.95 $0.00 $981.43 $175,028.60
202 $175,028.60 $469.95 $0.00 $989.64 $176,488.19
203 $176,488.19 $469.95 $0.00 $997.89 $177,956.03
204 $177,956.03 $469.95 $0.00 $1,006.19 $179,432.17
205 $179,432.17 $469.95 $0.00 $1,014.54 $180,916.66
206 $180,916.66 $469.95 $0.00 $1,022.93 $182,409.54
207 $182,409.54 $469.95 $0.00 $1,031.37 $183,910.86
208 $183,910.86 $469.95 $0.00 $1,039.86 $185,420.67
209 $185,420.67 $469.95 $0.00 $1,048.40 $186,939.02
210 $186,939.02 $469.95 $0.00 $1,056.98 $188,465.95
211 $188,465.95 $469.95 $0.00 $1,065.61 $190,001.51
212 $190,001.51 $469.95 $0.00 $1,074.30 $191,545.76
213 $191,545.76 $469.95 $0.00 $1,083.03 $193,098.74
214 $193,098.74 $469.95 $0.00 $1,091.81 $194,660.50
215 $194,660.50 $469.95 $0.00 $1,100.64 $196,231.09
216 $196,231.09 $469.95 $0.00 $1,109.52 $197,810.56
217 $197,810.56 $469.95 $55,097.14 $1,118.45 $144,301.82
218 $144,301.82 $469.95 $0.00 $815.90 $145,587.67
219 $145,587.67 $469.95 $0.00 $823.17 $146,880.79
220 $146,880.79 $469.95 $0.00 $830.49 $148,181.23
221 $148,181.23 $469.95 $0.00 $837.84 $149,489.02
222 $149,489.02 $469.95 $0.00 $845.23 $150,804.20
223 $150,804.20 $469.95 $0.00 $852.67 $152,126.82
224 $152,126.82 $469.95 $0.00 $860.15 $153,456.92
225 $153,456.92 $469.95 $0.00 $867.67 $154,794.54
226 $154,794.54 $469.95 $0.00 $875.23 $156,139.72
227 $156,139.72 $469.95 $0.00 $882.84 $157,492.51
228 $157,492.51 $469.95 $0.00 $890.49 $158,852.95
229 $158,852.95 $469.95 $57,852.00 $898.18 $102,369.08
230 $102,369.08 $469.95 $0.00 $578.81 $103,417.84
231 $103,417.84 $469.95 $0.00 $584.74 $104,472.53
232 $104,472.53 $469.95 $0.00 $590.70 $105,533.18
233 $105,533.18 $469.95 $0.00 $596.70 $106,599.83
234 $106,599.83 $469.95 $0.00 $602.73 $107,672.51
235 $107,672.51 $469.95 $0.00 $608.80 $108,751.26
236 $108,751.26 $469.95 $0.00 $614.90 $109,836.11
237 $109,836.11 $469.95 $0.00 $621.03 $110,927.09
238 $110,927.09 $469.95 $0.00 $627.20 $112,024.24
239 $112,024.24 $469.95 $0.00 $633.40 $113,127.59
240 $113,127.59 $469.95 $0.00 $639.64 $114,237.18
241 $114,237.18 $469.95 $60,744.60 $645.91 $54,608.44
242 $54,608.44 $469.95 $0.00 $308.76 $55,387.15
243 $55,387.15 $469.95 $0.00 $313.17 $56,170.27
244 $56,170.27 $469.95 $0.00 $317.59 $56,957.81
245 $56,957.81 $469.95 $0.00 $322.05 $57,749.81
246 $57,749.81 $469.95 $0.00 $326.53 $58,546.29
247 $58,546.29 $469.95 $0.00 $331.03 $59,347.27
248 $59,347.27 $469.95 $0.00 $335.56 $60,152.78
249 $60,152.78 $469.95 $0.00 $340.11 $60,962.84
250 $60,962.84 $469.95 $0.00 $344.69 $61,777.48
251 $61,777.48 $469.95 $0.00 $349.30 $62,596.73
252 $62,596.73 $469.95 $0.00 $353.93 $63,420.61
253 $63,420.61 $0.00 $63,781.83 $358.59 ($2.63)