Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2037$51,418
Monthly savings required$229

How much will it cost to send your child to Long Beach City College in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $102,835.32 for students enrolling in 2037 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $228.52 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$20,844.00
Years until enrollment18
Annual Tuition Increase5%
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 Long Beach City College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $228.52 $0.00 $0.00 $228.52
2 $228.52 $228.52 $0.00 $1.29 $458.33
3 $458.33 $228.52 $0.00 $2.59 $689.44
4 $689.44 $228.52 $0.00 $3.90 $921.86
5 $921.86 $228.52 $0.00 $5.21 $1,155.59
6 $1,155.59 $228.52 $0.00 $6.53 $1,390.64
7 $1,390.64 $228.52 $0.00 $7.86 $1,627.02
8 $1,627.02 $228.52 $0.00 $9.20 $1,864.74
9 $1,864.74 $228.52 $0.00 $10.54 $2,103.80
10 $2,103.80 $228.52 $0.00 $11.90 $2,344.22
11 $2,344.22 $228.52 $0.00 $13.25 $2,585.99
12 $2,585.99 $228.52 $0.00 $14.62 $2,829.13
13 $2,829.13 $228.52 $0.00 $16.00 $3,073.65
14 $3,073.65 $228.52 $0.00 $17.38 $3,319.55
15 $3,319.55 $228.52 $0.00 $18.77 $3,566.84
16 $3,566.84 $228.52 $0.00 $20.17 $3,815.53
17 $3,815.53 $228.52 $0.00 $21.57 $4,065.62
18 $4,065.62 $228.52 $0.00 $22.99 $4,317.13
19 $4,317.13 $228.52 $0.00 $24.41 $4,570.06
20 $4,570.06 $228.52 $0.00 $25.84 $4,824.42
21 $4,824.42 $228.52 $0.00 $27.28 $5,080.22
22 $5,080.22 $228.52 $0.00 $28.72 $5,337.46
23 $5,337.46 $228.52 $0.00 $30.18 $5,596.16
24 $5,596.16 $228.52 $0.00 $31.64 $5,856.32
25 $5,856.32 $228.52 $0.00 $33.11 $6,117.95
26 $6,117.95 $228.52 $0.00 $34.59 $6,381.06
27 $6,381.06 $228.52 $0.00 $36.08 $6,645.66
28 $6,645.66 $228.52 $0.00 $37.58 $6,911.76
29 $6,911.76 $228.52 $0.00 $39.08 $7,179.36
30 $7,179.36 $228.52 $0.00 $40.59 $7,448.47
31 $7,448.47 $228.52 $0.00 $42.11 $7,719.10
32 $7,719.10 $228.52 $0.00 $43.64 $7,991.26
33 $7,991.26 $228.52 $0.00 $45.18 $8,264.96
34 $8,264.96 $228.52 $0.00 $46.73 $8,540.21
35 $8,540.21 $228.52 $0.00 $48.29 $8,817.02
36 $8,817.02 $228.52 $0.00 $49.85 $9,095.39
37 $9,095.39 $228.52 $0.00 $51.43 $9,375.34
38 $9,375.34 $228.52 $0.00 $53.01 $9,656.87
39 $9,656.87 $228.52 $0.00 $54.60 $9,939.99
40 $9,939.99 $228.52 $0.00 $56.20 $10,224.71
41 $10,224.71 $228.52 $0.00 $57.81 $10,511.04
42 $10,511.04 $228.52 $0.00 $59.43 $10,798.99
43 $10,798.99 $228.52 $0.00 $61.06 $11,088.57
44 $11,088.57 $228.52 $0.00 $62.70 $11,379.79
45 $11,379.79 $228.52 $0.00 $64.34 $11,672.65
46 $11,672.65 $228.52 $0.00 $66.00 $11,967.17
47 $11,967.17 $228.52 $0.00 $67.66 $12,263.35
48 $12,263.35 $228.52 $0.00 $69.34 $12,561.21
49 $12,561.21 $228.52 $0.00 $71.02 $12,860.75
50 $12,860.75 $228.52 $0.00 $72.72 $13,161.99
51 $13,161.99 $228.52 $0.00 $74.42 $13,464.93
52 $13,464.93 $228.52 $0.00 $76.13 $13,769.58
53 $13,769.58 $228.52 $0.00 $77.86 $14,075.96
54 $14,075.96 $228.52 $0.00 $79.59 $14,384.07
55 $14,384.07 $228.52 $0.00 $81.33 $14,693.92
56 $14,693.92 $228.52 $0.00 $83.08 $15,005.52
57 $15,005.52 $228.52 $0.00 $84.84 $15,318.88
58 $15,318.88 $228.52 $0.00 $86.62 $15,634.02
59 $15,634.02 $228.52 $0.00 $88.40 $15,950.94
60 $15,950.94 $228.52 $0.00 $90.19 $16,269.65
61 $16,269.65 $228.52 $0.00 $91.99 $16,590.16
62 $16,590.16 $228.52 $0.00 $93.80 $16,912.48
63 $16,912.48 $228.52 $0.00 $95.63 $17,236.63
64 $17,236.63 $228.52 $0.00 $97.46 $17,562.61
65 $17,562.61 $228.52 $0.00 $99.30 $17,890.43
66 $17,890.43 $228.52 $0.00 $101.16 $18,220.11
67 $18,220.11 $228.52 $0.00 $103.02 $18,551.65
68 $18,551.65 $228.52 $0.00 $104.89 $18,885.06
69 $18,885.06 $228.52 $0.00 $106.78 $19,220.36
70 $19,220.36 $228.52 $0.00 $108.67 $19,557.55
71 $19,557.55 $228.52 $0.00 $110.58 $19,896.65
72 $19,896.65 $228.52 $0.00 $112.50 $20,237.67
73 $20,237.67 $228.52 $0.00 $114.43 $20,580.62
74 $20,580.62 $228.52 $0.00 $116.37 $20,925.51
75 $20,925.51 $228.52 $0.00 $118.32 $21,272.35
76 $21,272.35 $228.52 $0.00 $120.28 $21,621.15
77 $21,621.15 $228.52 $0.00 $122.25 $21,971.92
78 $21,971.92 $228.52 $0.00 $124.23 $22,324.67
79 $22,324.67 $228.52 $0.00 $126.23 $22,679.42
80 $22,679.42 $228.52 $0.00 $128.23 $23,036.17
81 $23,036.17 $228.52 $0.00 $130.25 $23,394.94
82 $23,394.94 $228.52 $0.00 $132.28 $23,755.74
83 $23,755.74 $228.52 $0.00 $134.32 $24,118.58
84 $24,118.58 $228.52 $0.00 $136.37 $24,483.47
85 $24,483.47 $228.52 $0.00 $138.43 $24,850.42
86 $24,850.42 $228.52 $0.00 $140.51 $25,219.45
87 $25,219.45 $228.52 $0.00 $142.59 $25,590.56
88 $25,590.56 $228.52 $0.00 $144.69 $25,963.77
89 $25,963.77 $228.52 $0.00 $146.80 $26,339.09
90 $26,339.09 $228.52 $0.00 $148.93 $26,716.54
91 $26,716.54 $228.52 $0.00 $151.06 $27,096.12
92 $27,096.12 $228.52 $0.00 $153.21 $27,477.85
93 $27,477.85 $228.52 $0.00 $155.36 $27,861.73
94 $27,861.73 $228.52 $0.00 $157.53 $28,247.78
95 $28,247.78 $228.52 $0.00 $159.72 $28,636.02
96 $28,636.02 $228.52 $0.00 $161.91 $29,026.45
97 $29,026.45 $228.52 $0.00 $164.12 $29,419.09
98 $29,419.09 $228.52 $0.00 $166.34 $29,813.95
99 $29,813.95 $228.52 $0.00 $168.57 $30,211.04
100 $30,211.04 $228.52 $0.00 $170.82 $30,610.38
101 $30,610.38 $228.52 $0.00 $173.08 $31,011.98
102 $31,011.98 $228.52 $0.00 $175.35 $31,415.85
103 $31,415.85 $228.52 $0.00 $177.63 $31,822.00
104 $31,822.00 $228.52 $0.00 $179.93 $32,230.45
105 $32,230.45 $228.52 $0.00 $182.24 $32,641.21
106 $32,641.21 $228.52 $0.00 $184.56 $33,054.29
107 $33,054.29 $228.52 $0.00 $186.89 $33,469.70
108 $33,469.70 $228.52 $0.00 $189.24 $33,887.46
109 $33,887.46 $228.52 $0.00 $191.60 $34,307.58
110 $34,307.58 $228.52 $0.00 $193.98 $34,730.08
111 $34,730.08 $228.52 $0.00 $196.37 $35,154.97
112 $35,154.97 $228.52 $0.00 $198.77 $35,582.26
113 $35,582.26 $228.52 $0.00 $201.19 $36,011.97
114 $36,011.97 $228.52 $0.00 $203.62 $36,444.11
115 $36,444.11 $228.52 $0.00 $206.06 $36,878.69
116 $36,878.69 $228.52 $0.00 $208.52 $37,315.73
117 $37,315.73 $228.52 $0.00 $210.99 $37,755.24
118 $37,755.24 $228.52 $0.00 $213.47 $38,197.23
119 $38,197.23 $228.52 $0.00 $215.97 $38,641.72
120 $38,641.72 $228.52 $0.00 $218.49 $39,088.73
121 $39,088.73 $228.52 $0.00 $221.01 $39,538.26
122 $39,538.26 $228.52 $0.00 $223.56 $39,990.34
123 $39,990.34 $228.52 $0.00 $226.11 $40,444.97
124 $40,444.97 $228.52 $0.00 $228.68 $40,902.17
125 $40,902.17 $228.52 $0.00 $231.27 $41,361.96
126 $41,361.96 $228.52 $0.00 $233.87 $41,824.35
127 $41,824.35 $228.52 $0.00 $236.48 $42,289.35
128 $42,289.35 $228.52 $0.00 $239.11 $42,756.98
129 $42,756.98 $228.52 $0.00 $241.75 $43,227.25
130 $43,227.25 $228.52 $0.00 $244.41 $43,700.18
131 $43,700.18 $228.52 $0.00 $247.09 $44,175.79
132 $44,175.79 $228.52 $0.00 $249.78 $44,654.09
133 $44,654.09 $228.52 $0.00 $252.48 $45,135.09
134 $45,135.09 $228.52 $0.00 $255.20 $45,618.81
135 $45,618.81 $228.52 $0.00 $257.94 $46,105.27
136 $46,105.27 $228.52 $0.00 $260.69 $46,594.48
137 $46,594.48 $228.52 $0.00 $263.45 $47,086.45
138 $47,086.45 $228.52 $0.00 $266.23 $47,581.20
139 $47,581.20 $228.52 $0.00 $269.03 $48,078.75
140 $48,078.75 $228.52 $0.00 $271.84 $48,579.11
141 $48,579.11 $228.52 $0.00 $274.67 $49,082.30
142 $49,082.30 $228.52 $0.00 $277.52 $49,588.34
143 $49,588.34 $228.52 $0.00 $280.38 $50,097.24
144 $50,097.24 $228.52 $0.00 $283.26 $50,609.02
145 $50,609.02 $228.52 $0.00 $286.15 $51,123.69
146 $51,123.69 $228.52 $0.00 $289.06 $51,641.27
147 $51,641.27 $228.52 $0.00 $291.99 $52,161.78
148 $52,161.78 $228.52 $0.00 $294.93 $52,685.23
149 $52,685.23 $228.52 $0.00 $297.89 $53,211.64
150 $53,211.64 $228.52 $0.00 $300.87 $53,741.03
151 $53,741.03 $228.52 $0.00 $303.86 $54,273.41
152 $54,273.41 $228.52 $0.00 $306.87 $54,808.80
153 $54,808.80 $228.52 $0.00 $309.90 $55,347.22
154 $55,347.22 $228.52 $0.00 $312.94 $55,888.68
155 $55,888.68 $228.52 $0.00 $316.00 $56,433.20
156 $56,433.20 $228.52 $0.00 $319.08 $56,980.80
157 $56,980.80 $228.52 $0.00 $322.18 $57,531.50
158 $57,531.50 $228.52 $0.00 $325.29 $58,085.31
159 $58,085.31 $228.52 $0.00 $328.42 $58,642.25
160 $58,642.25 $228.52 $0.00 $331.57 $59,202.34
161 $59,202.34 $228.52 $0.00 $334.74 $59,765.60
162 $59,765.60 $228.52 $0.00 $337.92 $60,332.04
163 $60,332.04 $228.52 $0.00 $341.13 $60,901.69
164 $60,901.69 $228.52 $0.00 $344.35 $61,474.56
165 $61,474.56 $228.52 $0.00 $347.59 $62,050.67
166 $62,050.67 $228.52 $0.00 $350.84 $62,630.03
167 $62,630.03 $228.52 $0.00 $354.12 $63,212.67
168 $63,212.67 $228.52 $0.00 $357.41 $63,798.60
169 $63,798.60 $228.52 $0.00 $360.73 $64,387.85
170 $64,387.85 $228.52 $0.00 $364.06 $64,980.43
171 $64,980.43 $228.52 $0.00 $367.41 $65,576.36
172 $65,576.36 $228.52 $0.00 $370.78 $66,175.66
173 $66,175.66 $228.52 $0.00 $374.17 $66,778.35
174 $66,778.35 $228.52 $0.00 $377.57 $67,384.44
175 $67,384.44 $228.52 $0.00 $381.00 $67,993.96
176 $67,993.96 $228.52 $0.00 $384.45 $68,606.93
177 $68,606.93 $228.52 $0.00 $387.91 $69,223.36
178 $69,223.36 $228.52 $0.00 $391.40 $69,843.28
179 $69,843.28 $228.52 $0.00 $394.90 $70,466.70
180 $70,466.70 $228.52 $0.00 $398.43 $71,093.65
181 $71,093.65 $228.52 $0.00 $401.97 $71,724.14
182 $71,724.14 $228.52 $0.00 $405.54 $72,358.20
183 $72,358.20 $228.52 $0.00 $409.12 $72,995.84
184 $72,995.84 $228.52 $0.00 $412.73 $73,637.09
185 $73,637.09 $228.52 $0.00 $416.35 $74,281.96
186 $74,281.96 $228.52 $0.00 $420.00 $74,930.48
187 $74,930.48 $228.52 $0.00 $423.67 $75,582.67
188 $75,582.67 $228.52 $0.00 $427.36 $76,238.55
189 $76,238.55 $228.52 $0.00 $431.06 $76,898.13
190 $76,898.13 $228.52 $0.00 $434.79 $77,561.44
191 $77,561.44 $228.52 $0.00 $438.54 $78,228.50
192 $78,228.50 $228.52 $0.00 $442.32 $78,899.34
193 $78,899.34 $228.52 $0.00 $446.11 $79,573.97
194 $79,573.97 $228.52 $0.00 $449.92 $80,252.41
195 $80,252.41 $228.52 $0.00 $453.76 $80,934.69
196 $80,934.69 $228.52 $0.00 $457.62 $81,620.83
197 $81,620.83 $228.52 $0.00 $461.50 $82,310.85
198 $82,310.85 $228.52 $0.00 $465.40 $83,004.77
199 $83,004.77 $228.52 $0.00 $469.32 $83,702.61
200 $83,702.61 $228.52 $0.00 $473.27 $84,404.40
201 $84,404.40 $228.52 $0.00 $477.23 $85,110.15
202 $85,110.15 $228.52 $0.00 $481.23 $85,819.90
203 $85,819.90 $228.52 $0.00 $485.24 $86,533.66
204 $86,533.66 $228.52 $0.00 $489.27 $87,251.45
205 $87,251.45 $228.52 $0.00 $493.33 $87,973.30
206 $87,973.30 $228.52 $0.00 $497.41 $88,699.23
207 $88,699.23 $228.52 $0.00 $501.52 $89,429.27
208 $89,429.27 $228.52 $0.00 $505.65 $90,163.44
209 $90,163.44 $228.52 $0.00 $509.80 $90,901.76
210 $90,901.76 $228.52 $0.00 $513.97 $91,644.25
211 $91,644.25 $228.52 $0.00 $518.17 $92,390.94
212 $92,390.94 $228.52 $0.00 $522.39 $93,141.85
213 $93,141.85 $228.52 $0.00 $526.64 $93,897.01
214 $93,897.01 $228.52 $0.00 $530.91 $94,656.44
215 $94,656.44 $228.52 $0.00 $535.20 $95,420.16
216 $95,420.16 $228.52 $0.00 $539.52 $96,188.20
217 $96,188.20 $228.52 $50,163.57 $543.86 $46,797.01
218 $46,797.01 $228.52 $0.00 $264.60 $47,290.13
219 $47,290.13 $228.52 $0.00 $267.39 $47,786.04
220 $47,786.04 $228.52 $0.00 $270.19 $48,284.75
221 $48,284.75 $228.52 $0.00 $273.01 $48,786.28
222 $48,786.28 $228.52 $0.00 $275.84 $49,290.64
223 $49,290.64 $228.52 $0.00 $278.70 $49,797.86
224 $49,797.86 $228.52 $0.00 $281.56 $50,307.94
225 $50,307.94 $228.52 $0.00 $284.45 $50,820.91
226 $50,820.91 $228.52 $0.00 $287.35 $51,336.78
227 $51,336.78 $228.52 $0.00 $290.27 $51,855.57
228 $51,855.57 $228.52 $0.00 $293.20 $52,377.29
229 $52,377.29 $0.00 $52,671.75 $296.15 $1.69