Savings Plan and Future Cost Estimation for Lassen Community College

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$38,484
Monthly savings required$171

How much will it cost to send your child to Lassen Community College in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $76,968.62 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $171.04 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$15,601.00
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 Lassen Community College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $171.04 $0.00 $0.00 $171.04
2 $171.04 $171.04 $0.00 $0.97 $343.05
3 $343.05 $171.04 $0.00 $1.94 $516.03
4 $516.03 $171.04 $0.00 $2.92 $689.99
5 $689.99 $171.04 $0.00 $3.90 $864.93
6 $864.93 $171.04 $0.00 $4.89 $1,040.86
7 $1,040.86 $171.04 $0.00 $5.89 $1,217.79
8 $1,217.79 $171.04 $0.00 $6.89 $1,395.72
9 $1,395.72 $171.04 $0.00 $7.89 $1,574.65
10 $1,574.65 $171.04 $0.00 $8.90 $1,754.59
11 $1,754.59 $171.04 $0.00 $9.92 $1,935.55
12 $1,935.55 $171.04 $0.00 $10.94 $2,117.53
13 $2,117.53 $171.04 $0.00 $11.97 $2,300.54
14 $2,300.54 $171.04 $0.00 $13.01 $2,484.59
15 $2,484.59 $171.04 $0.00 $14.05 $2,669.68
16 $2,669.68 $171.04 $0.00 $15.09 $2,855.81
17 $2,855.81 $171.04 $0.00 $16.15 $3,043.00
18 $3,043.00 $171.04 $0.00 $17.21 $3,231.25
19 $3,231.25 $171.04 $0.00 $18.27 $3,420.56
20 $3,420.56 $171.04 $0.00 $19.34 $3,610.94
21 $3,610.94 $171.04 $0.00 $20.42 $3,802.40
22 $3,802.40 $171.04 $0.00 $21.50 $3,994.94
23 $3,994.94 $171.04 $0.00 $22.59 $4,188.57
24 $4,188.57 $171.04 $0.00 $23.68 $4,383.29
25 $4,383.29 $171.04 $0.00 $24.78 $4,579.11
26 $4,579.11 $171.04 $0.00 $25.89 $4,776.04
27 $4,776.04 $171.04 $0.00 $27.00 $4,974.08
28 $4,974.08 $171.04 $0.00 $28.12 $5,173.24
29 $5,173.24 $171.04 $0.00 $29.25 $5,373.53
30 $5,373.53 $171.04 $0.00 $30.38 $5,574.95
31 $5,574.95 $171.04 $0.00 $31.52 $5,777.51
32 $5,777.51 $171.04 $0.00 $32.67 $5,981.22
33 $5,981.22 $171.04 $0.00 $33.82 $6,186.08
34 $6,186.08 $171.04 $0.00 $34.98 $6,392.10
35 $6,392.10 $171.04 $0.00 $36.14 $6,599.28
36 $6,599.28 $171.04 $0.00 $37.31 $6,807.63
37 $6,807.63 $171.04 $0.00 $38.49 $7,017.16
38 $7,017.16 $171.04 $0.00 $39.68 $7,227.88
39 $7,227.88 $171.04 $0.00 $40.87 $7,439.79
40 $7,439.79 $171.04 $0.00 $42.07 $7,652.90
41 $7,652.90 $171.04 $0.00 $43.27 $7,867.21
42 $7,867.21 $171.04 $0.00 $44.48 $8,082.73
43 $8,082.73 $171.04 $0.00 $45.70 $8,299.47
44 $8,299.47 $171.04 $0.00 $46.93 $8,517.44
45 $8,517.44 $171.04 $0.00 $48.16 $8,736.64
46 $8,736.64 $171.04 $0.00 $49.40 $8,957.08
47 $8,957.08 $171.04 $0.00 $50.64 $9,178.76
48 $9,178.76 $171.04 $0.00 $51.90 $9,401.70
49 $9,401.70 $171.04 $0.00 $53.16 $9,625.90
50 $9,625.90 $171.04 $0.00 $54.43 $9,851.37
51 $9,851.37 $171.04 $0.00 $55.70 $10,078.11
52 $10,078.11 $171.04 $0.00 $56.98 $10,306.13
53 $10,306.13 $171.04 $0.00 $58.27 $10,535.44
54 $10,535.44 $171.04 $0.00 $59.57 $10,766.05
55 $10,766.05 $171.04 $0.00 $60.87 $10,997.96
56 $10,997.96 $171.04 $0.00 $62.18 $11,231.18
57 $11,231.18 $171.04 $0.00 $63.50 $11,465.72
58 $11,465.72 $171.04 $0.00 $64.83 $11,701.59
59 $11,701.59 $171.04 $0.00 $66.16 $11,938.79
60 $11,938.79 $171.04 $0.00 $67.50 $12,177.33
61 $12,177.33 $171.04 $0.00 $68.85 $12,417.22
62 $12,417.22 $171.04 $0.00 $70.21 $12,658.47
63 $12,658.47 $171.04 $0.00 $71.57 $12,901.08
64 $12,901.08 $171.04 $0.00 $72.94 $13,145.06
65 $13,145.06 $171.04 $0.00 $74.32 $13,390.42
66 $13,390.42 $171.04 $0.00 $75.71 $13,637.17
67 $13,637.17 $171.04 $0.00 $77.11 $13,885.32
68 $13,885.32 $171.04 $0.00 $78.51 $14,134.87
69 $14,134.87 $171.04 $0.00 $79.92 $14,385.83
70 $14,385.83 $171.04 $0.00 $81.34 $14,638.21
71 $14,638.21 $171.04 $0.00 $82.77 $14,892.02
72 $14,892.02 $171.04 $0.00 $84.20 $15,147.26
73 $15,147.26 $171.04 $0.00 $85.64 $15,403.94
74 $15,403.94 $171.04 $0.00 $87.10 $15,662.08
75 $15,662.08 $171.04 $0.00 $88.56 $15,921.68
76 $15,921.68 $171.04 $0.00 $90.02 $16,182.74
77 $16,182.74 $171.04 $0.00 $91.50 $16,445.28
78 $16,445.28 $171.04 $0.00 $92.98 $16,709.30
79 $16,709.30 $171.04 $0.00 $94.48 $16,974.82
80 $16,974.82 $171.04 $0.00 $95.98 $17,241.84
81 $17,241.84 $171.04 $0.00 $97.49 $17,510.37
82 $17,510.37 $171.04 $0.00 $99.01 $17,780.42
83 $17,780.42 $171.04 $0.00 $100.53 $18,051.99
84 $18,051.99 $171.04 $0.00 $102.07 $18,325.10
85 $18,325.10 $171.04 $0.00 $103.61 $18,599.75
86 $18,599.75 $171.04 $0.00 $105.17 $18,875.96
87 $18,875.96 $171.04 $0.00 $106.73 $19,153.73
88 $19,153.73 $171.04 $0.00 $108.30 $19,433.07
89 $19,433.07 $171.04 $0.00 $109.88 $19,713.99
90 $19,713.99 $171.04 $0.00 $111.47 $19,996.50
91 $19,996.50 $171.04 $0.00 $113.06 $20,280.60
92 $20,280.60 $171.04 $0.00 $114.67 $20,566.31
93 $20,566.31 $171.04 $0.00 $116.28 $20,853.63
94 $20,853.63 $171.04 $0.00 $117.91 $21,142.58
95 $21,142.58 $171.04 $0.00 $119.54 $21,433.16
96 $21,433.16 $171.04 $0.00 $121.19 $21,725.39
97 $21,725.39 $171.04 $0.00 $122.84 $22,019.27
98 $22,019.27 $171.04 $0.00 $124.50 $22,314.81
99 $22,314.81 $171.04 $0.00 $126.17 $22,612.02
100 $22,612.02 $171.04 $0.00 $127.85 $22,910.91
101 $22,910.91 $171.04 $0.00 $129.54 $23,211.49
102 $23,211.49 $171.04 $0.00 $131.24 $23,513.77
103 $23,513.77 $171.04 $0.00 $132.95 $23,817.76
104 $23,817.76 $171.04 $0.00 $134.67 $24,123.47
105 $24,123.47 $171.04 $0.00 $136.40 $24,430.91
106 $24,430.91 $171.04 $0.00 $138.14 $24,740.09
107 $24,740.09 $171.04 $0.00 $139.88 $25,051.01
108 $25,051.01 $171.04 $0.00 $141.64 $25,363.69
109 $25,363.69 $171.04 $0.00 $143.41 $25,678.14
110 $25,678.14 $171.04 $0.00 $145.19 $25,994.37
111 $25,994.37 $171.04 $0.00 $146.98 $26,312.39
112 $26,312.39 $171.04 $0.00 $148.77 $26,632.20
113 $26,632.20 $171.04 $0.00 $150.58 $26,953.82
114 $26,953.82 $171.04 $0.00 $152.40 $27,277.26
115 $27,277.26 $171.04 $0.00 $154.23 $27,602.53
116 $27,602.53 $171.04 $0.00 $156.07 $27,929.64
117 $27,929.64 $171.04 $0.00 $157.92 $28,258.60
118 $28,258.60 $171.04 $0.00 $159.78 $28,589.42
119 $28,589.42 $171.04 $0.00 $161.65 $28,922.11
120 $28,922.11 $171.04 $0.00 $163.53 $29,256.68
121 $29,256.68 $171.04 $0.00 $165.42 $29,593.14
122 $29,593.14 $171.04 $0.00 $167.32 $29,931.50
123 $29,931.50 $171.04 $0.00 $169.24 $30,271.78
124 $30,271.78 $171.04 $0.00 $171.16 $30,613.98
125 $30,613.98 $171.04 $0.00 $173.10 $30,958.12
126 $30,958.12 $171.04 $0.00 $175.04 $31,304.20
127 $31,304.20 $171.04 $0.00 $177.00 $31,652.24
128 $31,652.24 $171.04 $0.00 $178.97 $32,002.25
129 $32,002.25 $171.04 $0.00 $180.95 $32,354.24
130 $32,354.24 $171.04 $0.00 $182.94 $32,708.22
131 $32,708.22 $171.04 $0.00 $184.94 $33,064.20
132 $33,064.20 $171.04 $0.00 $186.95 $33,422.19
133 $33,422.19 $171.04 $0.00 $188.97 $33,782.20
134 $33,782.20 $171.04 $0.00 $191.01 $34,144.25
135 $34,144.25 $171.04 $0.00 $193.06 $34,508.35
136 $34,508.35 $171.04 $0.00 $195.12 $34,874.51
137 $34,874.51 $171.04 $0.00 $197.19 $35,242.74
138 $35,242.74 $171.04 $0.00 $199.27 $35,613.05
139 $35,613.05 $171.04 $0.00 $201.36 $35,985.45
140 $35,985.45 $171.04 $0.00 $203.47 $36,359.96
141 $36,359.96 $171.04 $0.00 $205.58 $36,736.58
142 $36,736.58 $171.04 $0.00 $207.71 $37,115.33
143 $37,115.33 $171.04 $0.00 $209.86 $37,496.23
144 $37,496.23 $171.04 $0.00 $212.01 $37,879.28
145 $37,879.28 $171.04 $0.00 $214.17 $38,264.49
146 $38,264.49 $171.04 $0.00 $216.35 $38,651.88
147 $38,651.88 $171.04 $0.00 $218.54 $39,041.46
148 $39,041.46 $171.04 $0.00 $220.75 $39,433.25
149 $39,433.25 $171.04 $0.00 $222.96 $39,827.25
150 $39,827.25 $171.04 $0.00 $225.19 $40,223.48
151 $40,223.48 $171.04 $0.00 $227.43 $40,621.95
152 $40,621.95 $171.04 $0.00 $229.68 $41,022.67
153 $41,022.67 $171.04 $0.00 $231.95 $41,425.66
154 $41,425.66 $171.04 $0.00 $234.23 $41,830.93
155 $41,830.93 $171.04 $0.00 $236.52 $42,238.49
156 $42,238.49 $171.04 $0.00 $238.82 $42,648.35
157 $42,648.35 $171.04 $0.00 $241.14 $43,060.53
158 $43,060.53 $171.04 $0.00 $243.47 $43,475.04
159 $43,475.04 $171.04 $0.00 $245.81 $43,891.89
160 $43,891.89 $171.04 $0.00 $248.17 $44,311.10
161 $44,311.10 $171.04 $0.00 $250.54 $44,732.68
162 $44,732.68 $171.04 $0.00 $252.93 $45,156.65
163 $45,156.65 $171.04 $0.00 $255.32 $45,583.01
164 $45,583.01 $171.04 $0.00 $257.73 $46,011.78
165 $46,011.78 $171.04 $0.00 $260.16 $46,442.98
166 $46,442.98 $171.04 $0.00 $262.60 $46,876.62
167 $46,876.62 $171.04 $0.00 $265.05 $47,312.71
168 $47,312.71 $171.04 $0.00 $267.51 $47,751.26
169 $47,751.26 $171.04 $0.00 $269.99 $48,192.29
170 $48,192.29 $171.04 $0.00 $272.49 $48,635.82
171 $48,635.82 $171.04 $0.00 $274.99 $49,081.85
172 $49,081.85 $171.04 $0.00 $277.52 $49,530.41
173 $49,530.41 $171.04 $0.00 $280.05 $49,981.50
174 $49,981.50 $171.04 $0.00 $282.60 $50,435.14
175 $50,435.14 $171.04 $0.00 $285.17 $50,891.35
176 $50,891.35 $171.04 $0.00 $287.75 $51,350.14
177 $51,350.14 $171.04 $0.00 $290.34 $51,811.52
178 $51,811.52 $171.04 $0.00 $292.95 $52,275.51
179 $52,275.51 $171.04 $0.00 $295.57 $52,742.12
180 $52,742.12 $171.04 $0.00 $298.21 $53,211.37
181 $53,211.37 $171.04 $0.00 $300.86 $53,683.27
182 $53,683.27 $171.04 $0.00 $303.53 $54,157.84
183 $54,157.84 $171.04 $0.00 $306.22 $54,635.10
184 $54,635.10 $171.04 $0.00 $308.91 $55,115.05
185 $55,115.05 $171.04 $0.00 $311.63 $55,597.72
186 $55,597.72 $171.04 $0.00 $314.36 $56,083.12
187 $56,083.12 $171.04 $0.00 $317.10 $56,571.26
188 $56,571.26 $171.04 $0.00 $319.86 $57,062.16
189 $57,062.16 $171.04 $0.00 $322.64 $57,555.84
190 $57,555.84 $171.04 $0.00 $325.43 $58,052.31
191 $58,052.31 $171.04 $0.00 $328.24 $58,551.59
192 $58,551.59 $171.04 $0.00 $331.06 $59,053.69
193 $59,053.69 $171.04 $0.00 $333.90 $59,558.63
194 $59,558.63 $171.04 $0.00 $336.75 $60,066.42
195 $60,066.42 $171.04 $0.00 $339.62 $60,577.08
196 $60,577.08 $171.04 $0.00 $342.51 $61,090.63
197 $61,090.63 $171.04 $0.00 $345.42 $61,607.09
198 $61,607.09 $171.04 $0.00 $348.34 $62,126.47
199 $62,126.47 $171.04 $0.00 $351.27 $62,648.78
200 $62,648.78 $171.04 $0.00 $354.23 $63,174.05
201 $63,174.05 $171.04 $0.00 $357.20 $63,702.29
202 $63,702.29 $171.04 $0.00 $360.18 $64,233.51
203 $64,233.51 $171.04 $0.00 $363.19 $64,767.74
204 $64,767.74 $171.04 $0.00 $366.21 $65,304.99
205 $65,304.99 $171.04 $0.00 $369.24 $65,845.27
206 $65,845.27 $171.04 $0.00 $372.30 $66,388.61
207 $66,388.61 $171.04 $0.00 $375.37 $66,935.02
208 $66,935.02 $171.04 $0.00 $378.46 $67,484.52
209 $67,484.52 $171.04 $0.00 $381.57 $68,037.13
210 $68,037.13 $171.04 $0.00 $384.69 $68,592.86
211 $68,592.86 $171.04 $0.00 $387.83 $69,151.73
212 $69,151.73 $171.04 $0.00 $390.99 $69,713.76
213 $69,713.76 $171.04 $0.00 $394.17 $70,278.97
214 $70,278.97 $171.04 $0.00 $397.37 $70,847.38
215 $70,847.38 $171.04 $0.00 $400.58 $71,419.00
216 $71,419.00 $171.04 $0.00 $403.81 $71,993.85
217 $71,993.85 $171.04 $37,545.67 $407.06 $35,026.28
218 $35,026.28 $171.04 $0.00 $198.04 $35,395.36
219 $35,395.36 $171.04 $0.00 $200.13 $35,766.53
220 $35,766.53 $171.04 $0.00 $202.23 $36,139.80
221 $36,139.80 $171.04 $0.00 $204.34 $36,515.18
222 $36,515.18 $171.04 $0.00 $206.46 $36,892.68
223 $36,892.68 $171.04 $0.00 $208.60 $37,272.32
224 $37,272.32 $171.04 $0.00 $210.74 $37,654.10
225 $37,654.10 $171.04 $0.00 $212.90 $38,038.04
226 $38,038.04 $171.04 $0.00 $215.07 $38,424.15
227 $38,424.15 $171.04 $0.00 $217.26 $38,812.45
228 $38,812.45 $171.04 $0.00 $219.45 $39,202.94
229 $39,202.94 $0.00 $39,422.95 $221.66 $1.65