Savings Plan and Future Cost Estimation for Long Beach City College

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2042$88,687
Monthly savings required$394

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 $177,374.25 for students enrolling in 2042 if tuition increases average 7% per year until then.   Assuming you have no current college savings, monthly deposits of $394.02 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$25,352.00
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 Long Beach City College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $394.02 $0.00 $0.00 $394.02
2 $394.02 $394.02 $0.00 $2.23 $790.27
3 $790.27 $394.02 $0.00 $4.47 $1,188.76
4 $1,188.76 $394.02 $0.00 $6.72 $1,589.50
5 $1,589.50 $394.02 $0.00 $8.99 $1,992.51
6 $1,992.51 $394.02 $0.00 $11.27 $2,397.80
7 $2,397.80 $394.02 $0.00 $13.56 $2,805.38
8 $2,805.38 $394.02 $0.00 $15.86 $3,215.26
9 $3,215.26 $394.02 $0.00 $18.18 $3,627.46
10 $3,627.46 $394.02 $0.00 $20.51 $4,041.99
11 $4,041.99 $394.02 $0.00 $22.85 $4,458.86
12 $4,458.86 $394.02 $0.00 $25.21 $4,878.09
13 $4,878.09 $394.02 $0.00 $27.58 $5,299.69
14 $5,299.69 $394.02 $0.00 $29.97 $5,723.68
15 $5,723.68 $394.02 $0.00 $32.36 $6,150.06
16 $6,150.06 $394.02 $0.00 $34.77 $6,578.85
17 $6,578.85 $394.02 $0.00 $37.20 $7,010.07
18 $7,010.07 $394.02 $0.00 $39.64 $7,443.73
19 $7,443.73 $394.02 $0.00 $42.09 $7,879.84
20 $7,879.84 $394.02 $0.00 $44.55 $8,318.41
21 $8,318.41 $394.02 $0.00 $47.03 $8,759.46
22 $8,759.46 $394.02 $0.00 $49.53 $9,203.01
23 $9,203.01 $394.02 $0.00 $52.04 $9,649.07
24 $9,649.07 $394.02 $0.00 $54.56 $10,097.65
25 $10,097.65 $394.02 $0.00 $57.09 $10,548.76
26 $10,548.76 $394.02 $0.00 $59.64 $11,002.42
27 $11,002.42 $394.02 $0.00 $62.21 $11,458.65
28 $11,458.65 $394.02 $0.00 $64.79 $11,917.46
29 $11,917.46 $394.02 $0.00 $67.38 $12,378.86
30 $12,378.86 $394.02 $0.00 $69.99 $12,842.87
31 $12,842.87 $394.02 $0.00 $72.62 $13,309.51
32 $13,309.51 $394.02 $0.00 $75.25 $13,778.78
33 $13,778.78 $394.02 $0.00 $77.91 $14,250.71
34 $14,250.71 $394.02 $0.00 $80.58 $14,725.31
35 $14,725.31 $394.02 $0.00 $83.26 $15,202.59
36 $15,202.59 $394.02 $0.00 $85.96 $15,682.57
37 $15,682.57 $394.02 $0.00 $88.67 $16,165.26
38 $16,165.26 $394.02 $0.00 $91.40 $16,650.68
39 $16,650.68 $394.02 $0.00 $94.15 $17,138.85
40 $17,138.85 $394.02 $0.00 $96.91 $17,629.78
41 $17,629.78 $394.02 $0.00 $99.68 $18,123.48
42 $18,123.48 $394.02 $0.00 $102.47 $18,619.97
43 $18,619.97 $394.02 $0.00 $105.28 $19,119.27
44 $19,119.27 $394.02 $0.00 $108.10 $19,621.39
45 $19,621.39 $394.02 $0.00 $110.94 $20,126.35
46 $20,126.35 $394.02 $0.00 $113.80 $20,634.17
47 $20,634.17 $394.02 $0.00 $116.67 $21,144.86
48 $21,144.86 $394.02 $0.00 $119.56 $21,658.44
49 $21,658.44 $394.02 $0.00 $122.46 $22,174.92
50 $22,174.92 $394.02 $0.00 $125.38 $22,694.32
51 $22,694.32 $394.02 $0.00 $128.32 $23,216.66
52 $23,216.66 $394.02 $0.00 $131.27 $23,741.95
53 $23,741.95 $394.02 $0.00 $134.24 $24,270.21
54 $24,270.21 $394.02 $0.00 $137.23 $24,801.46
55 $24,801.46 $394.02 $0.00 $140.23 $25,335.71
56 $25,335.71 $394.02 $0.00 $143.25 $25,872.98
57 $25,872.98 $394.02 $0.00 $146.29 $26,413.29
58 $26,413.29 $394.02 $0.00 $149.34 $26,956.65
59 $26,956.65 $394.02 $0.00 $152.42 $27,503.09
60 $27,503.09 $394.02 $0.00 $155.51 $28,052.62
61 $28,052.62 $394.02 $0.00 $158.61 $28,605.25
62 $28,605.25 $394.02 $0.00 $161.74 $29,161.01
63 $29,161.01 $394.02 $0.00 $164.88 $29,719.91
64 $29,719.91 $394.02 $0.00 $168.04 $30,281.97
65 $30,281.97 $394.02 $0.00 $171.22 $30,847.21
66 $30,847.21 $394.02 $0.00 $174.41 $31,415.64
67 $31,415.64 $394.02 $0.00 $177.63 $31,987.29
68 $31,987.29 $394.02 $0.00 $180.86 $32,562.17
69 $32,562.17 $394.02 $0.00 $184.11 $33,140.30
70 $33,140.30 $394.02 $0.00 $187.38 $33,721.70
71 $33,721.70 $394.02 $0.00 $190.67 $34,306.39
72 $34,306.39 $394.02 $0.00 $193.97 $34,894.38
73 $34,894.38 $394.02 $0.00 $197.30 $35,485.70
74 $35,485.70 $394.02 $0.00 $200.64 $36,080.36
75 $36,080.36 $394.02 $0.00 $204.00 $36,678.38
76 $36,678.38 $394.02 $0.00 $207.38 $37,279.78
77 $37,279.78 $394.02 $0.00 $210.79 $37,884.59
78 $37,884.59 $394.02 $0.00 $214.20 $38,492.81
79 $38,492.81 $394.02 $0.00 $217.64 $39,104.47
80 $39,104.47 $394.02 $0.00 $221.10 $39,719.59
81 $39,719.59 $394.02 $0.00 $224.58 $40,338.19
82 $40,338.19 $394.02 $0.00 $228.08 $40,960.29
83 $40,960.29 $394.02 $0.00 $231.60 $41,585.91
84 $41,585.91 $394.02 $0.00 $235.13 $42,215.06
85 $42,215.06 $394.02 $0.00 $238.69 $42,847.77
86 $42,847.77 $394.02 $0.00 $242.27 $43,484.06
87 $43,484.06 $394.02 $0.00 $245.87 $44,123.95
88 $44,123.95 $394.02 $0.00 $249.48 $44,767.45
89 $44,767.45 $394.02 $0.00 $253.12 $45,414.59
90 $45,414.59 $394.02 $0.00 $256.78 $46,065.39
91 $46,065.39 $394.02 $0.00 $260.46 $46,719.87
92 $46,719.87 $394.02 $0.00 $264.16 $47,378.05
93 $47,378.05 $394.02 $0.00 $267.88 $48,039.95
94 $48,039.95 $394.02 $0.00 $271.62 $48,705.59
95 $48,705.59 $394.02 $0.00 $275.39 $49,375.00
96 $49,375.00 $394.02 $0.00 $279.17 $50,048.19
97 $50,048.19 $394.02 $0.00 $282.98 $50,725.19
98 $50,725.19 $394.02 $0.00 $286.81 $51,406.02
99 $51,406.02 $394.02 $0.00 $290.66 $52,090.70
100 $52,090.70 $394.02 $0.00 $294.53 $52,779.25
101 $52,779.25 $394.02 $0.00 $298.42 $53,471.69
102 $53,471.69 $394.02 $0.00 $302.34 $54,168.05
103 $54,168.05 $394.02 $0.00 $306.27 $54,868.34
104 $54,868.34 $394.02 $0.00 $310.23 $55,572.59
105 $55,572.59 $394.02 $0.00 $314.22 $56,280.83
106 $56,280.83 $394.02 $0.00 $318.22 $56,993.07
107 $56,993.07 $394.02 $0.00 $322.25 $57,709.34
108 $57,709.34 $394.02 $0.00 $326.30 $58,429.66
109 $58,429.66 $394.02 $0.00 $330.37 $59,154.05
110 $59,154.05 $394.02 $0.00 $334.47 $59,882.54
111 $59,882.54 $394.02 $0.00 $338.58 $60,615.14
112 $60,615.14 $394.02 $0.00 $342.73 $61,351.89
113 $61,351.89 $394.02 $0.00 $346.89 $62,092.80
114 $62,092.80 $394.02 $0.00 $351.08 $62,837.90
115 $62,837.90 $394.02 $0.00 $355.29 $63,587.21
116 $63,587.21 $394.02 $0.00 $359.53 $64,340.76
117 $64,340.76 $394.02 $0.00 $363.79 $65,098.57
118 $65,098.57 $394.02 $0.00 $368.08 $65,860.67
119 $65,860.67 $394.02 $0.00 $372.39 $66,627.08
120 $66,627.08 $394.02 $0.00 $376.72 $67,397.82
121 $67,397.82 $394.02 $0.00 $381.08 $68,172.92
122 $68,172.92 $394.02 $0.00 $385.46 $68,952.40
123 $68,952.40 $394.02 $0.00 $389.87 $69,736.29
124 $69,736.29 $394.02 $0.00 $394.30 $70,524.61
125 $70,524.61 $394.02 $0.00 $398.76 $71,317.39
126 $71,317.39 $394.02 $0.00 $403.24 $72,114.65
127 $72,114.65 $394.02 $0.00 $407.75 $72,916.42
128 $72,916.42 $394.02 $0.00 $412.28 $73,722.72
129 $73,722.72 $394.02 $0.00 $416.84 $74,533.58
130 $74,533.58 $394.02 $0.00 $421.42 $75,349.02
131 $75,349.02 $394.02 $0.00 $426.03 $76,169.07
132 $76,169.07 $394.02 $0.00 $430.67 $76,993.76
133 $76,993.76 $394.02 $0.00 $435.33 $77,823.11
134 $77,823.11 $394.02 $0.00 $440.02 $78,657.15
135 $78,657.15 $394.02 $0.00 $444.74 $79,495.91
136 $79,495.91 $394.02 $0.00 $449.48 $80,339.41
137 $80,339.41 $394.02 $0.00 $454.25 $81,187.68
138 $81,187.68 $394.02 $0.00 $459.05 $82,040.75
139 $82,040.75 $394.02 $0.00 $463.87 $82,898.64
140 $82,898.64 $394.02 $0.00 $468.72 $83,761.38
141 $83,761.38 $394.02 $0.00 $473.60 $84,629.00
142 $84,629.00 $394.02 $0.00 $478.50 $85,501.52
143 $85,501.52 $394.02 $0.00 $483.44 $86,378.98
144 $86,378.98 $394.02 $0.00 $488.40 $87,261.40
145 $87,261.40 $394.02 $0.00 $493.39 $88,148.81
146 $88,148.81 $394.02 $0.00 $498.41 $89,041.24
147 $89,041.24 $394.02 $0.00 $503.45 $89,938.71
148 $89,938.71 $394.02 $0.00 $508.53 $90,841.26
149 $90,841.26 $394.02 $0.00 $513.63 $91,748.91
150 $91,748.91 $394.02 $0.00 $518.76 $92,661.69
151 $92,661.69 $394.02 $0.00 $523.92 $93,579.63
152 $93,579.63 $394.02 $0.00 $529.11 $94,502.76
153 $94,502.76 $394.02 $0.00 $534.33 $95,431.11
154 $95,431.11 $394.02 $0.00 $539.58 $96,364.71
155 $96,364.71 $394.02 $0.00 $544.86 $97,303.59
156 $97,303.59 $394.02 $0.00 $550.17 $98,247.78
157 $98,247.78 $394.02 $0.00 $555.51 $99,197.31
158 $99,197.31 $394.02 $0.00 $560.88 $100,152.21
159 $100,152.21 $394.02 $0.00 $566.28 $101,112.51
160 $101,112.51 $394.02 $0.00 $571.70 $102,078.23
161 $102,078.23 $394.02 $0.00 $577.17 $103,049.42
162 $103,049.42 $394.02 $0.00 $582.66 $104,026.10
163 $104,026.10 $394.02 $0.00 $588.18 $105,008.30
164 $105,008.30 $394.02 $0.00 $593.73 $105,996.05
165 $105,996.05 $394.02 $0.00 $599.32 $106,989.39
166 $106,989.39 $394.02 $0.00 $604.93 $107,988.34
167 $107,988.34 $394.02 $0.00 $610.58 $108,992.94
168 $108,992.94 $394.02 $0.00 $616.26 $110,003.22
169 $110,003.22 $394.02 $0.00 $621.97 $111,019.21
170 $111,019.21 $394.02 $0.00 $627.72 $112,040.95
171 $112,040.95 $394.02 $0.00 $633.50 $113,068.47
172 $113,068.47 $394.02 $0.00 $639.31 $114,101.80
173 $114,101.80 $394.02 $0.00 $645.15 $115,140.97
174 $115,140.97 $394.02 $0.00 $651.02 $116,186.01
175 $116,186.01 $394.02 $0.00 $656.93 $117,236.96
176 $117,236.96 $394.02 $0.00 $662.87 $118,293.85
177 $118,293.85 $394.02 $0.00 $668.85 $119,356.72
178 $119,356.72 $394.02 $0.00 $674.86 $120,425.60
179 $120,425.60 $394.02 $0.00 $680.90 $121,500.52
180 $121,500.52 $394.02 $0.00 $686.98 $122,581.52
181 $122,581.52 $394.02 $0.00 $693.09 $123,668.63
182 $123,668.63 $394.02 $0.00 $699.24 $124,761.89
183 $124,761.89 $394.02 $0.00 $705.42 $125,861.33
184 $125,861.33 $394.02 $0.00 $711.64 $126,966.99
185 $126,966.99 $394.02 $0.00 $717.89 $128,078.90
186 $128,078.90 $394.02 $0.00 $724.18 $129,197.10
187 $129,197.10 $394.02 $0.00 $730.50 $130,321.62
188 $130,321.62 $394.02 $0.00 $736.86 $131,452.50
189 $131,452.50 $394.02 $0.00 $743.25 $132,589.77
190 $132,589.77 $394.02 $0.00 $749.68 $133,733.47
191 $133,733.47 $394.02 $0.00 $756.15 $134,883.64
192 $134,883.64 $394.02 $0.00 $762.65 $136,040.31
193 $136,040.31 $394.02 $0.00 $769.19 $137,203.52
194 $137,203.52 $394.02 $0.00 $775.77 $138,373.31
195 $138,373.31 $394.02 $0.00 $782.38 $139,549.71
196 $139,549.71 $394.02 $0.00 $789.03 $140,732.76
197 $140,732.76 $394.02 $0.00 $795.72 $141,922.50
198 $141,922.50 $394.02 $0.00 $802.45 $143,118.97
199 $143,118.97 $394.02 $0.00 $809.22 $144,322.21
200 $144,322.21 $394.02 $0.00 $816.02 $145,532.25
201 $145,532.25 $394.02 $0.00 $822.86 $146,749.13
202 $146,749.13 $394.02 $0.00 $829.74 $147,972.89
203 $147,972.89 $394.02 $0.00 $836.66 $149,203.57
204 $149,203.57 $394.02 $0.00 $843.62 $150,441.21
205 $150,441.21 $394.02 $0.00 $850.62 $151,685.85
206 $151,685.85 $394.02 $0.00 $857.65 $152,937.52
207 $152,937.52 $394.02 $0.00 $864.73 $154,196.27
208 $154,196.27 $394.02 $0.00 $871.85 $155,462.14
209 $155,462.14 $394.02 $0.00 $879.01 $156,735.17
210 $156,735.17 $394.02 $0.00 $886.20 $158,015.39
211 $158,015.39 $394.02 $0.00 $893.44 $159,302.85
212 $159,302.85 $394.02 $0.00 $900.72 $160,597.59
213 $160,597.59 $394.02 $0.00 $908.04 $161,899.65
214 $161,899.65 $394.02 $0.00 $915.40 $163,209.07
215 $163,209.07 $394.02 $0.00 $922.81 $164,525.90
216 $164,525.90 $394.02 $0.00 $930.25 $165,850.17
217 $165,850.17 $394.02 $85,688.04 $937.74 $81,493.89
218 $81,493.89 $394.02 $0.00 $460.78 $82,348.69
219 $82,348.69 $394.02 $0.00 $465.61 $83,208.32
220 $83,208.32 $394.02 $0.00 $470.47 $84,072.81
221 $84,072.81 $394.02 $0.00 $475.36 $84,942.19
222 $84,942.19 $394.02 $0.00 $480.28 $85,816.49
223 $85,816.49 $394.02 $0.00 $485.22 $86,695.73
224 $86,695.73 $394.02 $0.00 $490.19 $87,579.94
225 $87,579.94 $394.02 $0.00 $495.19 $88,469.15
226 $88,469.15 $394.02 $0.00 $500.22 $89,363.39
227 $89,363.39 $394.02 $0.00 $505.27 $90,262.68
228 $90,262.68 $394.02 $0.00 $510.36 $91,167.06
229 $91,167.06 $0.00 $91,686.21 $515.47 -$3.68