Savings Plan and Future Cost Estimation for Citrus College

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2042$87,435
Monthly savings required$388

How much will it cost to send your child to Citrus College in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $174,869.52 for students enrolling in 2042 if tuition increases average 7% per year until then.   Assuming you have no current college savings, monthly deposits of $388.46 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$24,994.00
Years until enrollment18
Annual Tuition Increase7%
Current Savings$0.00
After Tax Return on Savings7%
Years of enrollment2

Current Savings Shortfall

College Savings Calculator

Update Your Savings Plan

Discover how much will you need to start saving now to afford Citrus College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $388.46 $0.00 $0.00 $388.46
2 $388.46 $388.46 $0.00 $2.20 $779.12
3 $779.12 $388.46 $0.00 $4.41 $1,171.99
4 $1,171.99 $388.46 $0.00 $6.63 $1,567.08
5 $1,567.08 $388.46 $0.00 $8.86 $1,964.40
6 $1,964.40 $388.46 $0.00 $11.11 $2,363.97
7 $2,363.97 $388.46 $0.00 $13.37 $2,765.80
8 $2,765.80 $388.46 $0.00 $15.64 $3,169.90
9 $3,169.90 $388.46 $0.00 $17.92 $3,576.28
10 $3,576.28 $388.46 $0.00 $20.22 $3,984.96
11 $3,984.96 $388.46 $0.00 $22.53 $4,395.95
12 $4,395.95 $388.46 $0.00 $24.86 $4,809.27
13 $4,809.27 $388.46 $0.00 $27.19 $5,224.92
14 $5,224.92 $388.46 $0.00 $29.54 $5,642.92
15 $5,642.92 $388.46 $0.00 $31.91 $6,063.29
16 $6,063.29 $388.46 $0.00 $34.28 $6,486.03
17 $6,486.03 $388.46 $0.00 $36.67 $6,911.16
18 $6,911.16 $388.46 $0.00 $39.08 $7,338.70
19 $7,338.70 $388.46 $0.00 $41.49 $7,768.65
20 $7,768.65 $388.46 $0.00 $43.93 $8,201.04
21 $8,201.04 $388.46 $0.00 $46.37 $8,635.87
22 $8,635.87 $388.46 $0.00 $48.83 $9,073.16
23 $9,073.16 $388.46 $0.00 $51.30 $9,512.92
24 $9,512.92 $388.46 $0.00 $53.79 $9,955.17
25 $9,955.17 $388.46 $0.00 $56.29 $10,399.92
26 $10,399.92 $388.46 $0.00 $58.80 $10,847.18
27 $10,847.18 $388.46 $0.00 $61.33 $11,296.97
28 $11,296.97 $388.46 $0.00 $63.87 $11,749.30
29 $11,749.30 $388.46 $0.00 $66.43 $12,204.19
30 $12,204.19 $388.46 $0.00 $69.00 $12,661.65
31 $12,661.65 $388.46 $0.00 $71.59 $13,121.70
32 $13,121.70 $388.46 $0.00 $74.19 $13,584.35
33 $13,584.35 $388.46 $0.00 $76.81 $14,049.62
34 $14,049.62 $388.46 $0.00 $79.44 $14,517.52
35 $14,517.52 $388.46 $0.00 $82.08 $14,988.06
36 $14,988.06 $388.46 $0.00 $84.74 $15,461.26
37 $15,461.26 $388.46 $0.00 $87.42 $15,937.14
38 $15,937.14 $388.46 $0.00 $90.11 $16,415.71
39 $16,415.71 $388.46 $0.00 $92.82 $16,896.99
40 $16,896.99 $388.46 $0.00 $95.54 $17,380.99
41 $17,380.99 $388.46 $0.00 $98.27 $17,867.72
42 $17,867.72 $388.46 $0.00 $101.03 $18,357.21
43 $18,357.21 $388.46 $0.00 $103.79 $18,849.46
44 $18,849.46 $388.46 $0.00 $106.58 $19,344.50
45 $19,344.50 $388.46 $0.00 $109.38 $19,842.34
46 $19,842.34 $388.46 $0.00 $112.19 $20,342.99
47 $20,342.99 $388.46 $0.00 $115.02 $20,846.47
48 $20,846.47 $388.46 $0.00 $117.87 $21,352.80
49 $21,352.80 $388.46 $0.00 $120.73 $21,861.99
50 $21,861.99 $388.46 $0.00 $123.61 $22,374.06
51 $22,374.06 $388.46 $0.00 $126.51 $22,889.03
52 $22,889.03 $388.46 $0.00 $129.42 $23,406.91
53 $23,406.91 $388.46 $0.00 $132.35 $23,927.72
54 $23,927.72 $388.46 $0.00 $135.29 $24,451.47
55 $24,451.47 $388.46 $0.00 $138.25 $24,978.18
56 $24,978.18 $388.46 $0.00 $141.23 $25,507.87
57 $25,507.87 $388.46 $0.00 $144.23 $26,040.56
58 $26,040.56 $388.46 $0.00 $147.24 $26,576.26
59 $26,576.26 $388.46 $0.00 $150.27 $27,114.99
60 $27,114.99 $388.46 $0.00 $153.31 $27,656.76
61 $27,656.76 $388.46 $0.00 $156.38 $28,201.60
62 $28,201.60 $388.46 $0.00 $159.46 $28,749.52
63 $28,749.52 $388.46 $0.00 $162.55 $29,300.53
64 $29,300.53 $388.46 $0.00 $165.67 $29,854.66
65 $29,854.66 $388.46 $0.00 $168.80 $30,411.92
66 $30,411.92 $388.46 $0.00 $171.95 $30,972.33
67 $30,972.33 $388.46 $0.00 $175.12 $31,535.91
68 $31,535.91 $388.46 $0.00 $178.31 $32,102.68
69 $32,102.68 $388.46 $0.00 $181.51 $32,672.65
70 $32,672.65 $388.46 $0.00 $184.74 $33,245.85
71 $33,245.85 $388.46 $0.00 $187.98 $33,822.29
72 $33,822.29 $388.46 $0.00 $191.24 $34,401.99
73 $34,401.99 $388.46 $0.00 $194.51 $34,984.96
74 $34,984.96 $388.46 $0.00 $197.81 $35,571.23
75 $35,571.23 $388.46 $0.00 $201.12 $36,160.81
76 $36,160.81 $388.46 $0.00 $204.46 $36,753.73
77 $36,753.73 $388.46 $0.00 $207.81 $37,350.00
78 $37,350.00 $388.46 $0.00 $211.18 $37,949.64
79 $37,949.64 $388.46 $0.00 $214.57 $38,552.67
80 $38,552.67 $388.46 $0.00 $217.98 $39,159.11
81 $39,159.11 $388.46 $0.00 $221.41 $39,768.98
82 $39,768.98 $388.46 $0.00 $224.86 $40,382.30
83 $40,382.30 $388.46 $0.00 $228.33 $40,999.09
84 $40,999.09 $388.46 $0.00 $231.81 $41,619.36
85 $41,619.36 $388.46 $0.00 $235.32 $42,243.14
86 $42,243.14 $388.46 $0.00 $238.85 $42,870.45
87 $42,870.45 $388.46 $0.00 $242.40 $43,501.31
88 $43,501.31 $388.46 $0.00 $245.96 $44,135.73
89 $44,135.73 $388.46 $0.00 $249.55 $44,773.74
90 $44,773.74 $388.46 $0.00 $253.16 $45,415.36
91 $45,415.36 $388.46 $0.00 $256.79 $46,060.61
92 $46,060.61 $388.46 $0.00 $260.43 $46,709.50
93 $46,709.50 $388.46 $0.00 $264.10 $47,362.06
94 $47,362.06 $388.46 $0.00 $267.79 $48,018.31
95 $48,018.31 $388.46 $0.00 $271.50 $48,678.27
96 $48,678.27 $388.46 $0.00 $275.23 $49,341.96
97 $49,341.96 $388.46 $0.00 $278.99 $50,009.41
98 $50,009.41 $388.46 $0.00 $282.76 $50,680.63
99 $50,680.63 $388.46 $0.00 $286.56 $51,355.65
100 $51,355.65 $388.46 $0.00 $290.37 $52,034.48
101 $52,034.48 $388.46 $0.00 $294.21 $52,717.15
102 $52,717.15 $388.46 $0.00 $298.07 $53,403.68
103 $53,403.68 $388.46 $0.00 $301.95 $54,094.09
104 $54,094.09 $388.46 $0.00 $305.86 $54,788.41
105 $54,788.41 $388.46 $0.00 $309.78 $55,486.65
106 $55,486.65 $388.46 $0.00 $313.73 $56,188.84
107 $56,188.84 $388.46 $0.00 $317.70 $56,895.00
108 $56,895.00 $388.46 $0.00 $321.69 $57,605.15
109 $57,605.15 $388.46 $0.00 $325.71 $58,319.32
110 $58,319.32 $388.46 $0.00 $329.75 $59,037.53
111 $59,037.53 $388.46 $0.00 $333.81 $59,759.80
112 $59,759.80 $388.46 $0.00 $337.89 $60,486.15
113 $60,486.15 $388.46 $0.00 $342.00 $61,216.61
114 $61,216.61 $388.46 $0.00 $346.13 $61,951.20
115 $61,951.20 $388.46 $0.00 $350.28 $62,689.94
116 $62,689.94 $388.46 $0.00 $354.46 $63,432.86
117 $63,432.86 $388.46 $0.00 $358.66 $64,179.98
118 $64,179.98 $388.46 $0.00 $362.88 $64,931.32
119 $64,931.32 $388.46 $0.00 $367.13 $65,686.91
120 $65,686.91 $388.46 $0.00 $371.40 $66,446.77
121 $66,446.77 $388.46 $0.00 $375.70 $67,210.93
122 $67,210.93 $388.46 $0.00 $380.02 $67,979.41
123 $67,979.41 $388.46 $0.00 $384.37 $68,752.24
124 $68,752.24 $388.46 $0.00 $388.74 $69,529.44
125 $69,529.44 $388.46 $0.00 $393.13 $70,311.03
126 $70,311.03 $388.46 $0.00 $397.55 $71,097.04
127 $71,097.04 $388.46 $0.00 $401.99 $71,887.49
128 $71,887.49 $388.46 $0.00 $406.46 $72,682.41
129 $72,682.41 $388.46 $0.00 $410.96 $73,481.83
130 $73,481.83 $388.46 $0.00 $415.48 $74,285.77
131 $74,285.77 $388.46 $0.00 $420.02 $75,094.25
132 $75,094.25 $388.46 $0.00 $424.59 $75,907.30
133 $75,907.30 $388.46 $0.00 $429.19 $76,724.95
134 $76,724.95 $388.46 $0.00 $433.81 $77,547.22
135 $77,547.22 $388.46 $0.00 $438.46 $78,374.14
136 $78,374.14 $388.46 $0.00 $443.14 $79,205.74
137 $79,205.74 $388.46 $0.00 $447.84 $80,042.04
138 $80,042.04 $388.46 $0.00 $452.57 $80,883.07
139 $80,883.07 $388.46 $0.00 $457.32 $81,728.85
140 $81,728.85 $388.46 $0.00 $462.11 $82,579.42
141 $82,579.42 $388.46 $0.00 $466.92 $83,434.80
142 $83,434.80 $388.46 $0.00 $471.75 $84,295.01
143 $84,295.01 $388.46 $0.00 $476.62 $85,160.09
144 $85,160.09 $388.46 $0.00 $481.51 $86,030.06
145 $86,030.06 $388.46 $0.00 $486.43 $86,904.95
146 $86,904.95 $388.46 $0.00 $491.37 $87,784.78
147 $87,784.78 $388.46 $0.00 $496.35 $88,669.59
148 $88,669.59 $388.46 $0.00 $501.35 $89,559.40
149 $89,559.40 $388.46 $0.00 $506.38 $90,454.24
150 $90,454.24 $388.46 $0.00 $511.44 $91,354.14
151 $91,354.14 $388.46 $0.00 $516.53 $92,259.13
152 $92,259.13 $388.46 $0.00 $521.65 $93,169.24
153 $93,169.24 $388.46 $0.00 $526.79 $94,084.49
154 $94,084.49 $388.46 $0.00 $531.97 $95,004.92
155 $95,004.92 $388.46 $0.00 $537.17 $95,930.55
156 $95,930.55 $388.46 $0.00 $542.41 $96,861.42
157 $96,861.42 $388.46 $0.00 $547.67 $97,797.55
158 $97,797.55 $388.46 $0.00 $552.96 $98,738.97
159 $98,738.97 $388.46 $0.00 $558.28 $99,685.71
160 $99,685.71 $388.46 $0.00 $563.64 $100,637.81
161 $100,637.81 $388.46 $0.00 $569.02 $101,595.29
162 $101,595.29 $388.46 $0.00 $574.43 $102,558.18
163 $102,558.18 $388.46 $0.00 $579.88 $103,526.52
164 $103,526.52 $388.46 $0.00 $585.35 $104,500.33
165 $104,500.33 $388.46 $0.00 $590.86 $105,479.65
166 $105,479.65 $388.46 $0.00 $596.40 $106,464.51
167 $106,464.51 $388.46 $0.00 $601.97 $107,454.94
168 $107,454.94 $388.46 $0.00 $607.57 $108,450.97
169 $108,450.97 $388.46 $0.00 $613.20 $109,452.63
170 $109,452.63 $388.46 $0.00 $618.86 $110,459.95
171 $110,459.95 $388.46 $0.00 $624.56 $111,472.97
172 $111,472.97 $388.46 $0.00 $630.28 $112,491.71
173 $112,491.71 $388.46 $0.00 $636.04 $113,516.21
174 $113,516.21 $388.46 $0.00 $641.84 $114,546.51
175 $114,546.51 $388.46 $0.00 $647.66 $115,582.63
176 $115,582.63 $388.46 $0.00 $653.52 $116,624.61
177 $116,624.61 $388.46 $0.00 $659.41 $117,672.48
178 $117,672.48 $388.46 $0.00 $665.34 $118,726.28
179 $118,726.28 $388.46 $0.00 $671.30 $119,786.04
180 $119,786.04 $388.46 $0.00 $677.29 $120,851.79
181 $120,851.79 $388.46 $0.00 $683.31 $121,923.56
182 $121,923.56 $388.46 $0.00 $689.37 $123,001.39
183 $123,001.39 $388.46 $0.00 $695.47 $124,085.32
184 $124,085.32 $388.46 $0.00 $701.60 $125,175.38
185 $125,175.38 $388.46 $0.00 $707.76 $126,271.60
186 $126,271.60 $388.46 $0.00 $713.96 $127,374.02
187 $127,374.02 $388.46 $0.00 $720.19 $128,482.67
188 $128,482.67 $388.46 $0.00 $726.46 $129,597.59
189 $129,597.59 $388.46 $0.00 $732.76 $130,718.81
190 $130,718.81 $388.46 $0.00 $739.10 $131,846.37
191 $131,846.37 $388.46 $0.00 $745.48 $132,980.31
192 $132,980.31 $388.46 $0.00 $751.89 $134,120.66
193 $134,120.66 $388.46 $0.00 $758.34 $135,267.46
194 $135,267.46 $388.46 $0.00 $764.82 $136,420.74
195 $136,420.74 $388.46 $0.00 $771.34 $137,580.54
196 $137,580.54 $388.46 $0.00 $777.90 $138,746.90
197 $138,746.90 $388.46 $0.00 $784.50 $139,919.86
198 $139,919.86 $388.46 $0.00 $791.13 $141,099.45
199 $141,099.45 $388.46 $0.00 $797.80 $142,285.71
200 $142,285.71 $388.46 $0.00 $804.50 $143,478.67
201 $143,478.67 $388.46 $0.00 $811.25 $144,678.38
202 $144,678.38 $388.46 $0.00 $818.03 $145,884.87
203 $145,884.87 $388.46 $0.00 $824.85 $147,098.18
204 $147,098.18 $388.46 $0.00 $831.71 $148,318.35
205 $148,318.35 $388.46 $0.00 $838.61 $149,545.42
206 $149,545.42 $388.46 $0.00 $845.55 $150,779.43
207 $150,779.43 $388.46 $0.00 $852.53 $152,020.42
208 $152,020.42 $388.46 $0.00 $859.55 $153,268.43
209 $153,268.43 $388.46 $0.00 $866.60 $154,523.49
210 $154,523.49 $388.46 $0.00 $873.70 $155,785.65
211 $155,785.65 $388.46 $0.00 $880.83 $157,054.94
212 $157,054.94 $388.46 $0.00 $888.01 $158,331.41
213 $158,331.41 $388.46 $0.00 $895.23 $159,615.10
214 $159,615.10 $388.46 $0.00 $902.49 $160,906.05
215 $160,906.05 $388.46 $0.00 $909.79 $162,204.30
216 $162,204.30 $388.46 $0.00 $917.13 $163,509.89
217 $163,509.89 $388.46 $84,478.03 $924.51 $80,344.83
218 $80,344.83 $388.46 $0.00 $454.28 $81,187.57
219 $81,187.57 $388.46 $0.00 $459.05 $82,035.08
220 $82,035.08 $388.46 $0.00 $463.84 $82,887.38
221 $82,887.38 $388.46 $0.00 $468.66 $83,744.50
222 $83,744.50 $388.46 $0.00 $473.50 $84,606.46
223 $84,606.46 $388.46 $0.00 $478.38 $85,473.30
224 $85,473.30 $388.46 $0.00 $483.28 $86,345.04
225 $86,345.04 $388.46 $0.00 $488.21 $87,221.71
226 $87,221.71 $388.46 $0.00 $493.16 $88,103.33
227 $88,103.33 $388.46 $0.00 $498.15 $88,989.94
228 $88,989.94 $388.46 $0.00 $503.16 $89,881.56
229 $89,881.56 $0.00 $90,391.49 $508.20 -$1.73