Savings Plan and Future Cost Estimation for Los Angeles Pierce College

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$58,090
Monthly savings required$258

How much will it cost to send your child to Los Angeles Pierce College in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $116,180.63 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $258.18 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$23,549.00
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 Los Angeles Pierce College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $258.18 $0.00 $0.00 $258.18
2 $258.18 $258.18 $0.00 $1.46 $517.82
3 $517.82 $258.18 $0.00 $2.93 $778.93
4 $778.93 $258.18 $0.00 $4.40 $1,041.51
5 $1,041.51 $258.18 $0.00 $5.89 $1,305.58
6 $1,305.58 $258.18 $0.00 $7.38 $1,571.14
7 $1,571.14 $258.18 $0.00 $8.88 $1,838.20
8 $1,838.20 $258.18 $0.00 $10.39 $2,106.77
9 $2,106.77 $258.18 $0.00 $11.91 $2,376.86
10 $2,376.86 $258.18 $0.00 $13.44 $2,648.48
11 $2,648.48 $258.18 $0.00 $14.97 $2,921.63
12 $2,921.63 $258.18 $0.00 $16.52 $3,196.33
13 $3,196.33 $258.18 $0.00 $18.07 $3,472.58
14 $3,472.58 $258.18 $0.00 $19.63 $3,750.39
15 $3,750.39 $258.18 $0.00 $21.21 $4,029.78
16 $4,029.78 $258.18 $0.00 $22.78 $4,310.74
17 $4,310.74 $258.18 $0.00 $24.37 $4,593.29
18 $4,593.29 $258.18 $0.00 $25.97 $4,877.44
19 $4,877.44 $258.18 $0.00 $27.58 $5,163.20
20 $5,163.20 $258.18 $0.00 $29.19 $5,450.57
21 $5,450.57 $258.18 $0.00 $30.82 $5,739.57
22 $5,739.57 $258.18 $0.00 $32.45 $6,030.20
23 $6,030.20 $258.18 $0.00 $34.10 $6,322.48
24 $6,322.48 $258.18 $0.00 $35.75 $6,616.41
25 $6,616.41 $258.18 $0.00 $37.41 $6,912.00
26 $6,912.00 $258.18 $0.00 $39.08 $7,209.26
27 $7,209.26 $258.18 $0.00 $40.76 $7,508.20
28 $7,508.20 $258.18 $0.00 $42.45 $7,808.83
29 $7,808.83 $258.18 $0.00 $44.15 $8,111.16
30 $8,111.16 $258.18 $0.00 $45.86 $8,415.20
31 $8,415.20 $258.18 $0.00 $47.58 $8,720.96
32 $8,720.96 $258.18 $0.00 $49.31 $9,028.45
33 $9,028.45 $258.18 $0.00 $51.05 $9,337.68
34 $9,337.68 $258.18 $0.00 $52.80 $9,648.66
35 $9,648.66 $258.18 $0.00 $54.55 $9,961.39
36 $9,961.39 $258.18 $0.00 $56.32 $10,275.89
37 $10,275.89 $258.18 $0.00 $58.10 $10,592.17
38 $10,592.17 $258.18 $0.00 $59.89 $10,910.24
39 $10,910.24 $258.18 $0.00 $61.69 $11,230.11
40 $11,230.11 $258.18 $0.00 $63.50 $11,551.79
41 $11,551.79 $258.18 $0.00 $65.32 $11,875.29
42 $11,875.29 $258.18 $0.00 $67.14 $12,200.61
43 $12,200.61 $258.18 $0.00 $68.98 $12,527.77
44 $12,527.77 $258.18 $0.00 $70.83 $12,856.78
45 $12,856.78 $258.18 $0.00 $72.69 $13,187.65
46 $13,187.65 $258.18 $0.00 $74.56 $13,520.39
47 $13,520.39 $258.18 $0.00 $76.45 $13,855.02
48 $13,855.02 $258.18 $0.00 $78.34 $14,191.54
49 $14,191.54 $258.18 $0.00 $80.24 $14,529.96
50 $14,529.96 $258.18 $0.00 $82.15 $14,870.29
51 $14,870.29 $258.18 $0.00 $84.08 $15,212.55
52 $15,212.55 $258.18 $0.00 $86.01 $15,556.74
53 $15,556.74 $258.18 $0.00 $87.96 $15,902.88
54 $15,902.88 $258.18 $0.00 $89.92 $16,250.98
55 $16,250.98 $258.18 $0.00 $91.89 $16,601.05
56 $16,601.05 $258.18 $0.00 $93.86 $16,953.09
57 $16,953.09 $258.18 $0.00 $95.86 $17,307.13
58 $17,307.13 $258.18 $0.00 $97.86 $17,663.17
59 $17,663.17 $258.18 $0.00 $99.87 $18,021.22
60 $18,021.22 $258.18 $0.00 $101.89 $18,381.29
61 $18,381.29 $258.18 $0.00 $103.93 $18,743.40
62 $18,743.40 $258.18 $0.00 $105.98 $19,107.56
63 $19,107.56 $258.18 $0.00 $108.04 $19,473.78
64 $19,473.78 $258.18 $0.00 $110.11 $19,842.07
65 $19,842.07 $258.18 $0.00 $112.19 $20,212.44
66 $20,212.44 $258.18 $0.00 $114.28 $20,584.90
67 $20,584.90 $258.18 $0.00 $116.39 $20,959.47
68 $20,959.47 $258.18 $0.00 $118.51 $21,336.16
69 $21,336.16 $258.18 $0.00 $120.64 $21,714.98
70 $21,714.98 $258.18 $0.00 $122.78 $22,095.94
71 $22,095.94 $258.18 $0.00 $124.93 $22,479.05
72 $22,479.05 $258.18 $0.00 $127.10 $22,864.33
73 $22,864.33 $258.18 $0.00 $129.28 $23,251.79
74 $23,251.79 $258.18 $0.00 $131.47 $23,641.44
75 $23,641.44 $258.18 $0.00 $133.67 $24,033.29
76 $24,033.29 $258.18 $0.00 $135.89 $24,427.36
77 $24,427.36 $258.18 $0.00 $138.12 $24,823.66
78 $24,823.66 $258.18 $0.00 $140.36 $25,222.20
79 $25,222.20 $258.18 $0.00 $142.61 $25,622.99
80 $25,622.99 $258.18 $0.00 $144.88 $26,026.05
81 $26,026.05 $258.18 $0.00 $147.16 $26,431.39
82 $26,431.39 $258.18 $0.00 $149.45 $26,839.02
83 $26,839.02 $258.18 $0.00 $151.75 $27,248.95
84 $27,248.95 $258.18 $0.00 $154.07 $27,661.20
85 $27,661.20 $258.18 $0.00 $156.40 $28,075.78
86 $28,075.78 $258.18 $0.00 $158.74 $28,492.70
87 $28,492.70 $258.18 $0.00 $161.10 $28,911.98
88 $28,911.98 $258.18 $0.00 $163.47 $29,333.63
89 $29,333.63 $258.18 $0.00 $165.86 $29,757.67
90 $29,757.67 $258.18 $0.00 $168.25 $30,184.10
91 $30,184.10 $258.18 $0.00 $170.67 $30,612.95
92 $30,612.95 $258.18 $0.00 $173.09 $31,044.22
93 $31,044.22 $258.18 $0.00 $175.53 $31,477.93
94 $31,477.93 $258.18 $0.00 $177.98 $31,914.09
95 $31,914.09 $258.18 $0.00 $180.45 $32,352.72
96 $32,352.72 $258.18 $0.00 $182.93 $32,793.83
97 $32,793.83 $258.18 $0.00 $185.42 $33,237.43
98 $33,237.43 $258.18 $0.00 $187.93 $33,683.54
99 $33,683.54 $258.18 $0.00 $190.45 $34,132.17
100 $34,132.17 $258.18 $0.00 $192.99 $34,583.34
101 $34,583.34 $258.18 $0.00 $195.54 $35,037.06
102 $35,037.06 $258.18 $0.00 $198.10 $35,493.34
103 $35,493.34 $258.18 $0.00 $200.68 $35,952.20
104 $35,952.20 $258.18 $0.00 $203.28 $36,413.66
105 $36,413.66 $258.18 $0.00 $205.89 $36,877.73
106 $36,877.73 $258.18 $0.00 $208.51 $37,344.42
107 $37,344.42 $258.18 $0.00 $211.15 $37,813.75
108 $37,813.75 $258.18 $0.00 $213.80 $38,285.73
109 $38,285.73 $258.18 $0.00 $216.47 $38,760.38
110 $38,760.38 $258.18 $0.00 $219.16 $39,237.72
111 $39,237.72 $258.18 $0.00 $221.86 $39,717.76
112 $39,717.76 $258.18 $0.00 $224.57 $40,200.51
113 $40,200.51 $258.18 $0.00 $227.30 $40,685.99
114 $40,685.99 $258.18 $0.00 $230.04 $41,174.21
115 $41,174.21 $258.18 $0.00 $232.80 $41,665.19
116 $41,665.19 $258.18 $0.00 $235.58 $42,158.95
117 $42,158.95 $258.18 $0.00 $238.37 $42,655.50
118 $42,655.50 $258.18 $0.00 $241.18 $43,154.86
119 $43,154.86 $258.18 $0.00 $244.00 $43,657.04
120 $43,657.04 $258.18 $0.00 $246.84 $44,162.06
121 $44,162.06 $258.18 $0.00 $249.70 $44,669.94
122 $44,669.94 $258.18 $0.00 $252.57 $45,180.69
123 $45,180.69 $258.18 $0.00 $255.46 $45,694.33
124 $45,694.33 $258.18 $0.00 $258.36 $46,210.87
125 $46,210.87 $258.18 $0.00 $261.28 $46,730.33
126 $46,730.33 $258.18 $0.00 $264.22 $47,252.73
127 $47,252.73 $258.18 $0.00 $267.17 $47,778.08
128 $47,778.08 $258.18 $0.00 $270.14 $48,306.40
129 $48,306.40 $258.18 $0.00 $273.13 $48,837.71
130 $48,837.71 $258.18 $0.00 $276.14 $49,372.03
131 $49,372.03 $258.18 $0.00 $279.16 $49,909.37
132 $49,909.37 $258.18 $0.00 $282.19 $50,449.74
133 $50,449.74 $258.18 $0.00 $285.25 $50,993.17
134 $50,993.17 $258.18 $0.00 $288.32 $51,539.67
135 $51,539.67 $258.18 $0.00 $291.41 $52,089.26
136 $52,089.26 $258.18 $0.00 $294.52 $52,641.96
137 $52,641.96 $258.18 $0.00 $297.65 $53,197.79
138 $53,197.79 $258.18 $0.00 $300.79 $53,756.76
139 $53,756.76 $258.18 $0.00 $303.95 $54,318.89
140 $54,318.89 $258.18 $0.00 $307.13 $54,884.20
141 $54,884.20 $258.18 $0.00 $310.32 $55,452.70
142 $55,452.70 $258.18 $0.00 $313.54 $56,024.42
143 $56,024.42 $258.18 $0.00 $316.77 $56,599.37
144 $56,599.37 $258.18 $0.00 $320.02 $57,177.57
145 $57,177.57 $258.18 $0.00 $323.29 $57,759.04
146 $57,759.04 $258.18 $0.00 $326.58 $58,343.80
147 $58,343.80 $258.18 $0.00 $329.88 $58,931.86
148 $58,931.86 $258.18 $0.00 $333.21 $59,523.25
149 $59,523.25 $258.18 $0.00 $336.55 $60,117.98
150 $60,117.98 $258.18 $0.00 $339.92 $60,716.08
151 $60,716.08 $258.18 $0.00 $343.30 $61,317.56
152 $61,317.56 $258.18 $0.00 $346.70 $61,922.44
153 $61,922.44 $258.18 $0.00 $350.12 $62,530.74
154 $62,530.74 $258.18 $0.00 $353.56 $63,142.48
155 $63,142.48 $258.18 $0.00 $357.02 $63,757.68
156 $63,757.68 $258.18 $0.00 $360.50 $64,376.36
157 $64,376.36 $258.18 $0.00 $363.99 $64,998.53
158 $64,998.53 $258.18 $0.00 $367.51 $65,624.22
159 $65,624.22 $258.18 $0.00 $371.05 $66,253.45
160 $66,253.45 $258.18 $0.00 $374.61 $66,886.24
161 $66,886.24 $258.18 $0.00 $378.18 $67,522.60
162 $67,522.60 $258.18 $0.00 $381.78 $68,162.56
163 $68,162.56 $258.18 $0.00 $385.40 $68,806.14
164 $68,806.14 $258.18 $0.00 $389.04 $69,453.36
165 $69,453.36 $258.18 $0.00 $392.70 $70,104.24
166 $70,104.24 $258.18 $0.00 $396.38 $70,758.80
167 $70,758.80 $258.18 $0.00 $400.08 $71,417.06
168 $71,417.06 $258.18 $0.00 $403.80 $72,079.04
169 $72,079.04 $258.18 $0.00 $407.55 $72,744.77
170 $72,744.77 $258.18 $0.00 $411.31 $73,414.26
171 $73,414.26 $258.18 $0.00 $415.09 $74,087.53
172 $74,087.53 $258.18 $0.00 $418.90 $74,764.61
173 $74,764.61 $258.18 $0.00 $422.73 $75,445.52
174 $75,445.52 $258.18 $0.00 $426.58 $76,130.28
175 $76,130.28 $258.18 $0.00 $430.45 $76,818.91
176 $76,818.91 $258.18 $0.00 $434.35 $77,511.44
177 $77,511.44 $258.18 $0.00 $438.26 $78,207.88
178 $78,207.88 $258.18 $0.00 $442.20 $78,908.26
179 $78,908.26 $258.18 $0.00 $446.16 $79,612.60
180 $79,612.60 $258.18 $0.00 $450.14 $80,320.92
181 $80,320.92 $258.18 $0.00 $454.15 $81,033.25
182 $81,033.25 $258.18 $0.00 $458.17 $81,749.60
183 $81,749.60 $258.18 $0.00 $462.22 $82,470.00
184 $82,470.00 $258.18 $0.00 $466.30 $83,194.48
185 $83,194.48 $258.18 $0.00 $470.39 $83,923.05
186 $83,923.05 $258.18 $0.00 $474.51 $84,655.74
187 $84,655.74 $258.18 $0.00 $478.66 $85,392.58
188 $85,392.58 $258.18 $0.00 $482.82 $86,133.58
189 $86,133.58 $258.18 $0.00 $487.01 $86,878.77
190 $86,878.77 $258.18 $0.00 $491.23 $87,628.18
191 $87,628.18 $258.18 $0.00 $495.46 $88,381.82
192 $88,381.82 $258.18 $0.00 $499.72 $89,139.72
193 $89,139.72 $258.18 $0.00 $504.01 $89,901.91
194 $89,901.91 $258.18 $0.00 $508.32 $90,668.41
195 $90,668.41 $258.18 $0.00 $512.65 $91,439.24
196 $91,439.24 $258.18 $0.00 $517.01 $92,214.43
197 $92,214.43 $258.18 $0.00 $521.39 $92,994.00
198 $92,994.00 $258.18 $0.00 $525.80 $93,777.98
199 $93,777.98 $258.18 $0.00 $530.23 $94,566.39
200 $94,566.39 $258.18 $0.00 $534.69 $95,359.26
201 $95,359.26 $258.18 $0.00 $539.18 $96,156.62
202 $96,156.62 $258.18 $0.00 $543.68 $96,958.48
203 $96,958.48 $258.18 $0.00 $548.22 $97,764.88
204 $97,764.88 $258.18 $0.00 $552.78 $98,575.84
205 $98,575.84 $258.18 $0.00 $557.36 $99,391.38
206 $99,391.38 $258.18 $0.00 $561.97 $100,211.53
207 $100,211.53 $258.18 $0.00 $566.61 $101,036.32
208 $101,036.32 $258.18 $0.00 $571.27 $101,865.77
209 $101,865.77 $258.18 $0.00 $575.96 $102,699.91
210 $102,699.91 $258.18 $0.00 $580.68 $103,538.77
211 $103,538.77 $258.18 $0.00 $585.42 $104,382.37
212 $104,382.37 $258.18 $0.00 $590.19 $105,230.74
213 $105,230.74 $258.18 $0.00 $594.99 $106,083.91
214 $106,083.91 $258.18 $0.00 $599.81 $106,941.90
215 $106,941.90 $258.18 $0.00 $604.67 $107,804.75
216 $107,804.75 $258.18 $0.00 $609.54 $108,672.47
217 $108,672.47 $258.18 $56,673.48 $614.45 $52,871.62
218 $52,871.62 $258.18 $0.00 $298.94 $53,428.74
219 $53,428.74 $258.18 $0.00 $302.09 $53,989.01
220 $53,989.01 $258.18 $0.00 $305.26 $54,552.45
221 $54,552.45 $258.18 $0.00 $308.45 $55,119.08
222 $55,119.08 $258.18 $0.00 $311.65 $55,688.91
223 $55,688.91 $258.18 $0.00 $314.87 $56,261.96
224 $56,261.96 $258.18 $0.00 $318.11 $56,838.25
225 $56,838.25 $258.18 $0.00 $321.37 $57,417.80
226 $57,417.80 $258.18 $0.00 $324.65 $58,000.63
227 $58,000.63 $258.18 $0.00 $327.94 $58,586.75
228 $58,586.75 $258.18 $0.00 $331.26 $59,176.19
229 $59,176.19 $0.00 $59,507.15 $334.59 $3.63