Savings Plan and Future Cost Estimation for Cleveland Community College

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2042$25,894
Monthly savings required$115

How much will it cost to send your child to Cleveland Community College in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $51,787.80 for students enrolling in 2042 if tuition increases average 7% per year until then.   Assuming you have no current college savings, monthly deposits of $115.04 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$7,402.00
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 Cleveland Community College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $115.04 $0.00 $0.00 $115.04
2 $115.04 $115.04 $0.00 $0.65 $230.73
3 $230.73 $115.04 $0.00 $1.30 $347.07
4 $347.07 $115.04 $0.00 $1.96 $464.07
5 $464.07 $115.04 $0.00 $2.62 $581.73
6 $581.73 $115.04 $0.00 $3.29 $700.06
7 $700.06 $115.04 $0.00 $3.96 $819.06
8 $819.06 $115.04 $0.00 $4.63 $938.73
9 $938.73 $115.04 $0.00 $5.31 $1,059.08
10 $1,059.08 $115.04 $0.00 $5.99 $1,180.11
11 $1,180.11 $115.04 $0.00 $6.67 $1,301.82
12 $1,301.82 $115.04 $0.00 $7.36 $1,424.22
13 $1,424.22 $115.04 $0.00 $8.05 $1,547.31
14 $1,547.31 $115.04 $0.00 $8.75 $1,671.10
15 $1,671.10 $115.04 $0.00 $9.45 $1,795.59
16 $1,795.59 $115.04 $0.00 $10.15 $1,920.78
17 $1,920.78 $115.04 $0.00 $10.86 $2,046.68
18 $2,046.68 $115.04 $0.00 $11.57 $2,173.29
19 $2,173.29 $115.04 $0.00 $12.29 $2,300.62
20 $2,300.62 $115.04 $0.00 $13.01 $2,428.67
21 $2,428.67 $115.04 $0.00 $13.73 $2,557.44
22 $2,557.44 $115.04 $0.00 $14.46 $2,686.94
23 $2,686.94 $115.04 $0.00 $15.19 $2,817.17
24 $2,817.17 $115.04 $0.00 $15.93 $2,948.14
25 $2,948.14 $115.04 $0.00 $16.67 $3,079.85
26 $3,079.85 $115.04 $0.00 $17.41 $3,212.30
27 $3,212.30 $115.04 $0.00 $18.16 $3,345.50
28 $3,345.50 $115.04 $0.00 $18.92 $3,479.46
29 $3,479.46 $115.04 $0.00 $19.67 $3,614.17
30 $3,614.17 $115.04 $0.00 $20.44 $3,749.65
31 $3,749.65 $115.04 $0.00 $21.20 $3,885.89
32 $3,885.89 $115.04 $0.00 $21.97 $4,022.90
33 $4,022.90 $115.04 $0.00 $22.75 $4,160.69
34 $4,160.69 $115.04 $0.00 $23.53 $4,299.26
35 $4,299.26 $115.04 $0.00 $24.31 $4,438.61
36 $4,438.61 $115.04 $0.00 $25.10 $4,578.75
37 $4,578.75 $115.04 $0.00 $25.89 $4,719.68
38 $4,719.68 $115.04 $0.00 $26.69 $4,861.41
39 $4,861.41 $115.04 $0.00 $27.49 $5,003.94
40 $5,003.94 $115.04 $0.00 $28.29 $5,147.27
41 $5,147.27 $115.04 $0.00 $29.10 $5,291.41
42 $5,291.41 $115.04 $0.00 $29.92 $5,436.37
43 $5,436.37 $115.04 $0.00 $30.74 $5,582.15
44 $5,582.15 $115.04 $0.00 $31.56 $5,728.75
45 $5,728.75 $115.04 $0.00 $32.39 $5,876.18
46 $5,876.18 $115.04 $0.00 $33.22 $6,024.44
47 $6,024.44 $115.04 $0.00 $34.06 $6,173.54
48 $6,173.54 $115.04 $0.00 $34.91 $6,323.49
49 $6,323.49 $115.04 $0.00 $35.75 $6,474.28
50 $6,474.28 $115.04 $0.00 $36.61 $6,625.93
51 $6,625.93 $115.04 $0.00 $37.46 $6,778.43
52 $6,778.43 $115.04 $0.00 $38.33 $6,931.80
53 $6,931.80 $115.04 $0.00 $39.19 $7,086.03
54 $7,086.03 $115.04 $0.00 $40.07 $7,241.14
55 $7,241.14 $115.04 $0.00 $40.94 $7,397.12
56 $7,397.12 $115.04 $0.00 $41.82 $7,553.98
57 $7,553.98 $115.04 $0.00 $42.71 $7,711.73
58 $7,711.73 $115.04 $0.00 $43.60 $7,870.37
59 $7,870.37 $115.04 $0.00 $44.50 $8,029.91
60 $8,029.91 $115.04 $0.00 $45.40 $8,190.35
61 $8,190.35 $115.04 $0.00 $46.31 $8,351.70
62 $8,351.70 $115.04 $0.00 $47.22 $8,513.96
63 $8,513.96 $115.04 $0.00 $48.14 $8,677.14
64 $8,677.14 $115.04 $0.00 $49.06 $8,841.24
65 $8,841.24 $115.04 $0.00 $49.99 $9,006.27
66 $9,006.27 $115.04 $0.00 $50.92 $9,172.23
67 $9,172.23 $115.04 $0.00 $51.86 $9,339.13
68 $9,339.13 $115.04 $0.00 $52.80 $9,506.97
69 $9,506.97 $115.04 $0.00 $53.75 $9,675.76
70 $9,675.76 $115.04 $0.00 $54.71 $9,845.51
71 $9,845.51 $115.04 $0.00 $55.67 $10,016.22
72 $10,016.22 $115.04 $0.00 $56.63 $10,187.89
73 $10,187.89 $115.04 $0.00 $57.60 $10,360.53
74 $10,360.53 $115.04 $0.00 $58.58 $10,534.15
75 $10,534.15 $115.04 $0.00 $59.56 $10,708.75
76 $10,708.75 $115.04 $0.00 $60.55 $10,884.34
77 $10,884.34 $115.04 $0.00 $61.54 $11,060.92
78 $11,060.92 $115.04 $0.00 $62.54 $11,238.50
79 $11,238.50 $115.04 $0.00 $63.54 $11,417.08
80 $11,417.08 $115.04 $0.00 $64.55 $11,596.67
81 $11,596.67 $115.04 $0.00 $65.57 $11,777.28
82 $11,777.28 $115.04 $0.00 $66.59 $11,958.91
83 $11,958.91 $115.04 $0.00 $67.62 $12,141.57
84 $12,141.57 $115.04 $0.00 $68.65 $12,325.26
85 $12,325.26 $115.04 $0.00 $69.69 $12,509.99
86 $12,509.99 $115.04 $0.00 $70.73 $12,695.76
87 $12,695.76 $115.04 $0.00 $71.78 $12,882.58
88 $12,882.58 $115.04 $0.00 $72.84 $13,070.46
89 $13,070.46 $115.04 $0.00 $73.90 $13,259.40
90 $13,259.40 $115.04 $0.00 $74.97 $13,449.41
91 $13,449.41 $115.04 $0.00 $76.04 $13,640.49
92 $13,640.49 $115.04 $0.00 $77.13 $13,832.66
93 $13,832.66 $115.04 $0.00 $78.21 $14,025.91
94 $14,025.91 $115.04 $0.00 $79.30 $14,220.25
95 $14,220.25 $115.04 $0.00 $80.40 $14,415.69
96 $14,415.69 $115.04 $0.00 $81.51 $14,612.24
97 $14,612.24 $115.04 $0.00 $82.62 $14,809.90
98 $14,809.90 $115.04 $0.00 $83.74 $15,008.68
99 $15,008.68 $115.04 $0.00 $84.86 $15,208.58
100 $15,208.58 $115.04 $0.00 $85.99 $15,409.61
101 $15,409.61 $115.04 $0.00 $87.13 $15,611.78
102 $15,611.78 $115.04 $0.00 $88.27 $15,815.09
103 $15,815.09 $115.04 $0.00 $89.42 $16,019.55
104 $16,019.55 $115.04 $0.00 $90.58 $16,225.17
105 $16,225.17 $115.04 $0.00 $91.74 $16,431.95
106 $16,431.95 $115.04 $0.00 $92.91 $16,639.90
107 $16,639.90 $115.04 $0.00 $94.08 $16,849.02
108 $16,849.02 $115.04 $0.00 $95.27 $17,059.33
109 $17,059.33 $115.04 $0.00 $96.46 $17,270.83
110 $17,270.83 $115.04 $0.00 $97.65 $17,483.52
111 $17,483.52 $115.04 $0.00 $98.85 $17,697.41
112 $17,697.41 $115.04 $0.00 $100.06 $17,912.51
113 $17,912.51 $115.04 $0.00 $101.28 $18,128.83
114 $18,128.83 $115.04 $0.00 $102.50 $18,346.37
115 $18,346.37 $115.04 $0.00 $103.73 $18,565.14
116 $18,565.14 $115.04 $0.00 $104.97 $18,785.15
117 $18,785.15 $115.04 $0.00 $106.21 $19,006.40
118 $19,006.40 $115.04 $0.00 $107.46 $19,228.90
119 $19,228.90 $115.04 $0.00 $108.72 $19,452.66
120 $19,452.66 $115.04 $0.00 $109.99 $19,677.69
121 $19,677.69 $115.04 $0.00 $111.26 $19,903.99
122 $19,903.99 $115.04 $0.00 $112.54 $20,131.57
123 $20,131.57 $115.04 $0.00 $113.83 $20,360.44
124 $20,360.44 $115.04 $0.00 $115.12 $20,590.60
125 $20,590.60 $115.04 $0.00 $116.42 $20,822.06
126 $20,822.06 $115.04 $0.00 $117.73 $21,054.83
127 $21,054.83 $115.04 $0.00 $119.05 $21,288.92
128 $21,288.92 $115.04 $0.00 $120.37 $21,524.33
129 $21,524.33 $115.04 $0.00 $121.70 $21,761.07
130 $21,761.07 $115.04 $0.00 $123.04 $21,999.15
131 $21,999.15 $115.04 $0.00 $124.39 $22,238.58
132 $22,238.58 $115.04 $0.00 $125.74 $22,479.36
133 $22,479.36 $115.04 $0.00 $127.10 $22,721.50
134 $22,721.50 $115.04 $0.00 $128.47 $22,965.01
135 $22,965.01 $115.04 $0.00 $129.85 $23,209.90
136 $23,209.90 $115.04 $0.00 $131.23 $23,456.17
137 $23,456.17 $115.04 $0.00 $132.62 $23,703.83
138 $23,703.83 $115.04 $0.00 $134.02 $23,952.89
139 $23,952.89 $115.04 $0.00 $135.43 $24,203.36
140 $24,203.36 $115.04 $0.00 $136.85 $24,455.25
141 $24,455.25 $115.04 $0.00 $138.27 $24,708.56
142 $24,708.56 $115.04 $0.00 $139.71 $24,963.31
143 $24,963.31 $115.04 $0.00 $141.15 $25,219.50
144 $25,219.50 $115.04 $0.00 $142.59 $25,477.13
145 $25,477.13 $115.04 $0.00 $144.05 $25,736.22
146 $25,736.22 $115.04 $0.00 $145.52 $25,996.78
147 $25,996.78 $115.04 $0.00 $146.99 $26,258.81
148 $26,258.81 $115.04 $0.00 $148.47 $26,522.32
149 $26,522.32 $115.04 $0.00 $149.96 $26,787.32
150 $26,787.32 $115.04 $0.00 $151.46 $27,053.82
151 $27,053.82 $115.04 $0.00 $152.97 $27,321.83
152 $27,321.83 $115.04 $0.00 $154.48 $27,591.35
153 $27,591.35 $115.04 $0.00 $156.01 $27,862.40
154 $27,862.40 $115.04 $0.00 $157.54 $28,134.98
155 $28,134.98 $115.04 $0.00 $159.08 $28,409.10
156 $28,409.10 $115.04 $0.00 $160.63 $28,684.77
157 $28,684.77 $115.04 $0.00 $162.19 $28,962.00
158 $28,962.00 $115.04 $0.00 $163.76 $29,240.80
159 $29,240.80 $115.04 $0.00 $165.33 $29,521.17
160 $29,521.17 $115.04 $0.00 $166.92 $29,803.13
161 $29,803.13 $115.04 $0.00 $168.51 $30,086.68
162 $30,086.68 $115.04 $0.00 $170.11 $30,371.83
163 $30,371.83 $115.04 $0.00 $171.73 $30,658.60
164 $30,658.60 $115.04 $0.00 $173.35 $30,946.99
165 $30,946.99 $115.04 $0.00 $174.98 $31,237.01
166 $31,237.01 $115.04 $0.00 $176.62 $31,528.67
167 $31,528.67 $115.04 $0.00 $178.27 $31,821.98
168 $31,821.98 $115.04 $0.00 $179.93 $32,116.95
169 $32,116.95 $115.04 $0.00 $181.59 $32,413.58
170 $32,413.58 $115.04 $0.00 $183.27 $32,711.89
171 $32,711.89 $115.04 $0.00 $184.96 $33,011.89
172 $33,011.89 $115.04 $0.00 $186.65 $33,313.58
173 $33,313.58 $115.04 $0.00 $188.36 $33,616.98
174 $33,616.98 $115.04 $0.00 $190.08 $33,922.10
175 $33,922.10 $115.04 $0.00 $191.80 $34,228.94
176 $34,228.94 $115.04 $0.00 $193.54 $34,537.52
177 $34,537.52 $115.04 $0.00 $195.28 $34,847.84
178 $34,847.84 $115.04 $0.00 $197.03 $35,159.91
179 $35,159.91 $115.04 $0.00 $198.80 $35,473.75
180 $35,473.75 $115.04 $0.00 $200.57 $35,789.36
181 $35,789.36 $115.04 $0.00 $202.36 $36,106.76
182 $36,106.76 $115.04 $0.00 $204.15 $36,425.95
183 $36,425.95 $115.04 $0.00 $205.96 $36,746.95
184 $36,746.95 $115.04 $0.00 $207.77 $37,069.76
185 $37,069.76 $115.04 $0.00 $209.60 $37,394.40
186 $37,394.40 $115.04 $0.00 $211.43 $37,720.87
187 $37,720.87 $115.04 $0.00 $213.28 $38,049.19
188 $38,049.19 $115.04 $0.00 $215.14 $38,379.37
189 $38,379.37 $115.04 $0.00 $217.00 $38,711.41
190 $38,711.41 $115.04 $0.00 $218.88 $39,045.33
191 $39,045.33 $115.04 $0.00 $220.77 $39,381.14
192 $39,381.14 $115.04 $0.00 $222.67 $39,718.85
193 $39,718.85 $115.04 $0.00 $224.58 $40,058.47
194 $40,058.47 $115.04 $0.00 $226.50 $40,400.01
195 $40,400.01 $115.04 $0.00 $228.43 $40,743.48
196 $40,743.48 $115.04 $0.00 $230.37 $41,088.89
197 $41,088.89 $115.04 $0.00 $232.32 $41,436.25
198 $41,436.25 $115.04 $0.00 $234.29 $41,785.58
199 $41,785.58 $115.04 $0.00 $236.26 $42,136.88
200 $42,136.88 $115.04 $0.00 $238.25 $42,490.17
201 $42,490.17 $115.04 $0.00 $240.25 $42,845.46
202 $42,845.46 $115.04 $0.00 $242.25 $43,202.75
203 $43,202.75 $115.04 $0.00 $244.27 $43,562.06
204 $43,562.06 $115.04 $0.00 $246.31 $43,923.41
205 $43,923.41 $115.04 $0.00 $248.35 $44,286.80
206 $44,286.80 $115.04 $0.00 $250.40 $44,652.24
207 $44,652.24 $115.04 $0.00 $252.47 $45,019.75
208 $45,019.75 $115.04 $0.00 $254.55 $45,389.34
209 $45,389.34 $115.04 $0.00 $256.64 $45,761.02
210 $45,761.02 $115.04 $0.00 $258.74 $46,134.80
211 $46,134.80 $115.04 $0.00 $260.85 $46,510.69
212 $46,510.69 $115.04 $0.00 $262.98 $46,888.71
213 $46,888.71 $115.04 $0.00 $265.12 $47,268.87
214 $47,268.87 $115.04 $0.00 $267.27 $47,651.18
215 $47,651.18 $115.04 $0.00 $269.43 $48,035.65
216 $48,035.65 $115.04 $0.00 $271.60 $48,422.29
217 $48,422.29 $115.04 $25,018.26 $273.79 $23,792.86
218 $23,792.86 $115.04 $0.00 $134.53 $24,042.43
219 $24,042.43 $115.04 $0.00 $135.94 $24,293.41
220 $24,293.41 $115.04 $0.00 $137.36 $24,545.81
221 $24,545.81 $115.04 $0.00 $138.79 $24,799.64
222 $24,799.64 $115.04 $0.00 $140.22 $25,054.90
223 $25,054.90 $115.04 $0.00 $141.66 $25,311.60
224 $25,311.60 $115.04 $0.00 $143.12 $25,569.76
225 $25,569.76 $115.04 $0.00 $144.58 $25,829.38
226 $25,829.38 $115.04 $0.00 $146.04 $26,090.46
227 $26,090.46 $115.04 $0.00 $147.52 $26,353.02
228 $26,353.02 $115.04 $0.00 $149.00 $26,617.06
229 $26,617.06 $0.00 $26,769.54 $150.50 -$1.98