Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$52,207
Monthly savings required$232

How much will it cost to send your child to Los Angeles Southwest College in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $104,414.06 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $232.03 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$21,164.00
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 Southwest College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $232.03 $0.00 $0.00 $232.03
2 $232.03 $232.03 $0.00 $1.31 $465.37
3 $465.37 $232.03 $0.00 $2.63 $700.03
4 $700.03 $232.03 $0.00 $3.96 $936.02
5 $936.02 $232.03 $0.00 $5.29 $1,173.34
6 $1,173.34 $232.03 $0.00 $6.63 $1,412.00
7 $1,412.00 $232.03 $0.00 $7.98 $1,652.01
8 $1,652.01 $232.03 $0.00 $9.34 $1,893.38
9 $1,893.38 $232.03 $0.00 $10.71 $2,136.12
10 $2,136.12 $232.03 $0.00 $12.08 $2,380.23
11 $2,380.23 $232.03 $0.00 $13.46 $2,625.72
12 $2,625.72 $232.03 $0.00 $14.85 $2,872.60
13 $2,872.60 $232.03 $0.00 $16.24 $3,120.87
14 $3,120.87 $232.03 $0.00 $17.65 $3,370.55
15 $3,370.55 $232.03 $0.00 $19.06 $3,621.64
16 $3,621.64 $232.03 $0.00 $20.48 $3,874.15
17 $3,874.15 $232.03 $0.00 $21.91 $4,128.09
18 $4,128.09 $232.03 $0.00 $23.34 $4,383.46
19 $4,383.46 $232.03 $0.00 $24.78 $4,640.27
20 $4,640.27 $232.03 $0.00 $26.24 $4,898.54
21 $4,898.54 $232.03 $0.00 $27.70 $5,158.27
22 $5,158.27 $232.03 $0.00 $29.17 $5,419.47
23 $5,419.47 $232.03 $0.00 $30.64 $5,682.14
24 $5,682.14 $232.03 $0.00 $32.13 $5,946.30
25 $5,946.30 $232.03 $0.00 $33.62 $6,211.95
26 $6,211.95 $232.03 $0.00 $35.12 $6,479.10
27 $6,479.10 $232.03 $0.00 $36.63 $6,747.76
28 $6,747.76 $232.03 $0.00 $38.15 $7,017.94
29 $7,017.94 $232.03 $0.00 $39.68 $7,289.65
30 $7,289.65 $232.03 $0.00 $41.22 $7,562.90
31 $7,562.90 $232.03 $0.00 $42.76 $7,837.69
32 $7,837.69 $232.03 $0.00 $44.32 $8,114.04
33 $8,114.04 $232.03 $0.00 $45.88 $8,391.95
34 $8,391.95 $232.03 $0.00 $47.45 $8,671.43
35 $8,671.43 $232.03 $0.00 $49.03 $8,952.49
36 $8,952.49 $232.03 $0.00 $50.62 $9,235.14
37 $9,235.14 $232.03 $0.00 $52.22 $9,519.39
38 $9,519.39 $232.03 $0.00 $53.82 $9,805.24
39 $9,805.24 $232.03 $0.00 $55.44 $10,092.71
40 $10,092.71 $232.03 $0.00 $57.07 $10,381.81
41 $10,381.81 $232.03 $0.00 $58.70 $10,672.54
42 $10,672.54 $232.03 $0.00 $60.34 $10,964.91
43 $10,964.91 $232.03 $0.00 $62.00 $11,258.94
44 $11,258.94 $232.03 $0.00 $63.66 $11,554.63
45 $11,554.63 $232.03 $0.00 $65.33 $11,851.99
46 $11,851.99 $232.03 $0.00 $67.01 $12,151.03
47 $12,151.03 $232.03 $0.00 $68.70 $12,451.76
48 $12,451.76 $232.03 $0.00 $70.40 $12,754.19
49 $12,754.19 $232.03 $0.00 $72.11 $13,058.33
50 $13,058.33 $232.03 $0.00 $73.83 $13,364.19
51 $13,364.19 $232.03 $0.00 $75.56 $13,671.78
52 $13,671.78 $232.03 $0.00 $77.30 $13,981.11
53 $13,981.11 $232.03 $0.00 $79.05 $14,292.19
54 $14,292.19 $232.03 $0.00 $80.81 $14,605.03
55 $14,605.03 $232.03 $0.00 $82.58 $14,919.64
56 $14,919.64 $232.03 $0.00 $84.36 $15,236.03
57 $15,236.03 $232.03 $0.00 $86.15 $15,554.21
58 $15,554.21 $232.03 $0.00 $87.95 $15,874.19
59 $15,874.19 $232.03 $0.00 $89.75 $16,195.97
60 $16,195.97 $232.03 $0.00 $91.57 $16,519.57
61 $16,519.57 $232.03 $0.00 $93.40 $16,845.00
62 $16,845.00 $232.03 $0.00 $95.24 $17,172.27
63 $17,172.27 $232.03 $0.00 $97.09 $17,501.39
64 $17,501.39 $232.03 $0.00 $98.96 $17,832.38
65 $17,832.38 $232.03 $0.00 $100.83 $18,165.24
66 $18,165.24 $232.03 $0.00 $102.71 $18,499.98
67 $18,499.98 $232.03 $0.00 $104.60 $18,836.61
68 $18,836.61 $232.03 $0.00 $106.50 $19,175.14
69 $19,175.14 $232.03 $0.00 $108.42 $19,515.59
70 $19,515.59 $232.03 $0.00 $110.34 $19,857.96
71 $19,857.96 $232.03 $0.00 $112.28 $20,202.27
72 $20,202.27 $232.03 $0.00 $114.23 $20,548.53
73 $20,548.53 $232.03 $0.00 $116.18 $20,896.74
74 $20,896.74 $232.03 $0.00 $118.15 $21,246.92
75 $21,246.92 $232.03 $0.00 $120.13 $21,599.08
76 $21,599.08 $232.03 $0.00 $122.12 $21,953.23
77 $21,953.23 $232.03 $0.00 $124.13 $22,309.39
78 $22,309.39 $232.03 $0.00 $126.14 $22,667.56
79 $22,667.56 $232.03 $0.00 $128.17 $23,027.76
80 $23,027.76 $232.03 $0.00 $130.20 $23,389.99
81 $23,389.99 $232.03 $0.00 $132.25 $23,754.27
82 $23,754.27 $232.03 $0.00 $134.31 $24,120.61
83 $24,120.61 $232.03 $0.00 $136.38 $24,489.02
84 $24,489.02 $232.03 $0.00 $138.46 $24,859.51
85 $24,859.51 $232.03 $0.00 $140.56 $25,232.10
86 $25,232.10 $232.03 $0.00 $142.67 $25,606.80
87 $25,606.80 $232.03 $0.00 $144.78 $25,983.61
88 $25,983.61 $232.03 $0.00 $146.92 $26,362.56
89 $26,362.56 $232.03 $0.00 $149.06 $26,743.65
90 $26,743.65 $232.03 $0.00 $151.21 $27,126.89
91 $27,126.89 $232.03 $0.00 $153.38 $27,512.30
92 $27,512.30 $232.03 $0.00 $155.56 $27,899.89
93 $27,899.89 $232.03 $0.00 $157.75 $28,289.67
94 $28,289.67 $232.03 $0.00 $159.95 $28,681.65
95 $28,681.65 $232.03 $0.00 $162.17 $29,075.85
96 $29,075.85 $232.03 $0.00 $164.40 $29,472.28
97 $29,472.28 $232.03 $0.00 $166.64 $29,870.95
98 $29,870.95 $232.03 $0.00 $168.89 $30,271.87
99 $30,271.87 $232.03 $0.00 $171.16 $30,675.06
100 $30,675.06 $232.03 $0.00 $173.44 $31,080.53
101 $31,080.53 $232.03 $0.00 $175.73 $31,488.29
102 $31,488.29 $232.03 $0.00 $178.04 $31,898.36
103 $31,898.36 $232.03 $0.00 $180.36 $32,310.75
104 $32,310.75 $232.03 $0.00 $182.69 $32,725.47
105 $32,725.47 $232.03 $0.00 $185.03 $33,142.53
106 $33,142.53 $232.03 $0.00 $187.39 $33,561.95
107 $33,561.95 $232.03 $0.00 $189.76 $33,983.74
108 $33,983.74 $232.03 $0.00 $192.15 $34,407.92
109 $34,407.92 $232.03 $0.00 $194.55 $34,834.50
110 $34,834.50 $232.03 $0.00 $196.96 $35,263.49
111 $35,263.49 $232.03 $0.00 $199.38 $35,694.90
112 $35,694.90 $232.03 $0.00 $201.82 $36,128.75
113 $36,128.75 $232.03 $0.00 $204.28 $36,565.06
114 $36,565.06 $232.03 $0.00 $206.74 $37,003.83
115 $37,003.83 $232.03 $0.00 $209.23 $37,445.09
116 $37,445.09 $232.03 $0.00 $211.72 $37,888.84
117 $37,888.84 $232.03 $0.00 $214.23 $38,335.10
118 $38,335.10 $232.03 $0.00 $216.75 $38,783.88
119 $38,783.88 $232.03 $0.00 $219.29 $39,235.20
120 $39,235.20 $232.03 $0.00 $221.84 $39,689.07
121 $39,689.07 $232.03 $0.00 $224.41 $40,145.51
122 $40,145.51 $232.03 $0.00 $226.99 $40,604.53
123 $40,604.53 $232.03 $0.00 $229.58 $41,066.14
124 $41,066.14 $232.03 $0.00 $232.19 $41,530.36
125 $41,530.36 $232.03 $0.00 $234.82 $41,997.21
126 $41,997.21 $232.03 $0.00 $237.46 $42,466.70
127 $42,466.70 $232.03 $0.00 $240.11 $42,938.84
128 $42,938.84 $232.03 $0.00 $242.78 $43,413.65
129 $43,413.65 $232.03 $0.00 $245.47 $43,891.15
130 $43,891.15 $232.03 $0.00 $248.17 $44,371.35
131 $44,371.35 $232.03 $0.00 $250.88 $44,854.26
132 $44,854.26 $232.03 $0.00 $253.61 $45,339.90
133 $45,339.90 $232.03 $0.00 $256.36 $45,828.29
134 $45,828.29 $232.03 $0.00 $259.12 $46,319.44
135 $46,319.44 $232.03 $0.00 $261.90 $46,813.37
136 $46,813.37 $232.03 $0.00 $264.69 $47,310.09
137 $47,310.09 $232.03 $0.00 $267.50 $47,809.62
138 $47,809.62 $232.03 $0.00 $270.32 $48,311.97
139 $48,311.97 $232.03 $0.00 $273.16 $48,817.16
140 $48,817.16 $232.03 $0.00 $276.02 $49,325.21
141 $49,325.21 $232.03 $0.00 $278.89 $49,836.13
142 $49,836.13 $232.03 $0.00 $281.78 $50,349.94
143 $50,349.94 $232.03 $0.00 $284.69 $50,866.66
144 $50,866.66 $232.03 $0.00 $287.61 $51,386.30
145 $51,386.30 $232.03 $0.00 $290.55 $51,908.88
146 $51,908.88 $232.03 $0.00 $293.50 $52,434.41
147 $52,434.41 $232.03 $0.00 $296.47 $52,962.91
148 $52,962.91 $232.03 $0.00 $299.46 $53,494.40
149 $53,494.40 $232.03 $0.00 $302.47 $54,028.90
150 $54,028.90 $232.03 $0.00 $305.49 $54,566.42
151 $54,566.42 $232.03 $0.00 $308.53 $55,106.98
152 $55,106.98 $232.03 $0.00 $311.58 $55,650.59
153 $55,650.59 $232.03 $0.00 $314.66 $56,197.28
154 $56,197.28 $232.03 $0.00 $317.75 $56,747.06
155 $56,747.06 $232.03 $0.00 $320.86 $57,299.95
156 $57,299.95 $232.03 $0.00 $323.98 $57,855.96
157 $57,855.96 $232.03 $0.00 $327.13 $58,415.12
158 $58,415.12 $232.03 $0.00 $330.29 $58,977.44
159 $58,977.44 $232.03 $0.00 $333.47 $59,542.94
160 $59,542.94 $232.03 $0.00 $336.66 $60,111.63
161 $60,111.63 $232.03 $0.00 $339.88 $60,683.54
162 $60,683.54 $232.03 $0.00 $343.11 $61,258.68
163 $61,258.68 $232.03 $0.00 $346.37 $61,837.08
164 $61,837.08 $232.03 $0.00 $349.64 $62,418.75
165 $62,418.75 $232.03 $0.00 $352.92 $63,003.70
166 $63,003.70 $232.03 $0.00 $356.23 $63,591.96
167 $63,591.96 $232.03 $0.00 $359.56 $64,183.55
168 $64,183.55 $232.03 $0.00 $362.90 $64,778.48
169 $64,778.48 $232.03 $0.00 $366.27 $65,376.78
170 $65,376.78 $232.03 $0.00 $369.65 $65,978.46
171 $65,978.46 $232.03 $0.00 $373.05 $66,583.54
172 $66,583.54 $232.03 $0.00 $376.47 $67,192.04
173 $67,192.04 $232.03 $0.00 $379.91 $67,803.98
174 $67,803.98 $232.03 $0.00 $383.37 $68,419.38
175 $68,419.38 $232.03 $0.00 $386.85 $69,038.26
176 $69,038.26 $232.03 $0.00 $390.35 $69,660.64
177 $69,660.64 $232.03 $0.00 $393.87 $70,286.54
178 $70,286.54 $232.03 $0.00 $397.41 $70,915.98
179 $70,915.98 $232.03 $0.00 $400.97 $71,548.98
180 $71,548.98 $232.03 $0.00 $404.55 $72,185.56
181 $72,185.56 $232.03 $0.00 $408.15 $72,825.74
182 $72,825.74 $232.03 $0.00 $411.77 $73,469.54
183 $73,469.54 $232.03 $0.00 $415.41 $74,116.98
184 $74,116.98 $232.03 $0.00 $419.07 $74,768.08
185 $74,768.08 $232.03 $0.00 $422.75 $75,422.86
186 $75,422.86 $232.03 $0.00 $426.45 $76,081.34
187 $76,081.34 $232.03 $0.00 $430.17 $76,743.54
188 $76,743.54 $232.03 $0.00 $433.92 $77,409.49
189 $77,409.49 $232.03 $0.00 $437.68 $78,079.20
190 $78,079.20 $232.03 $0.00 $441.47 $78,752.70
191 $78,752.70 $232.03 $0.00 $445.28 $79,430.01
192 $79,430.01 $232.03 $0.00 $449.11 $80,111.15
193 $80,111.15 $232.03 $0.00 $452.96 $80,796.14
194 $80,796.14 $232.03 $0.00 $456.83 $81,485.00
195 $81,485.00 $232.03 $0.00 $460.73 $82,177.76
196 $82,177.76 $232.03 $0.00 $464.65 $82,874.44
197 $82,874.44 $232.03 $0.00 $468.58 $83,575.05
198 $83,575.05 $232.03 $0.00 $472.55 $84,279.63
199 $84,279.63 $232.03 $0.00 $476.53 $84,988.19
200 $84,988.19 $232.03 $0.00 $480.54 $85,700.76
201 $85,700.76 $232.03 $0.00 $484.56 $86,417.35
202 $86,417.35 $232.03 $0.00 $488.62 $87,138.00
203 $87,138.00 $232.03 $0.00 $492.69 $87,862.72
204 $87,862.72 $232.03 $0.00 $496.79 $88,591.54
205 $88,591.54 $232.03 $0.00 $500.91 $89,324.48
206 $89,324.48 $232.03 $0.00 $505.05 $90,061.56
207 $90,061.56 $232.03 $0.00 $509.22 $90,802.81
208 $90,802.81 $232.03 $0.00 $513.41 $91,548.25
209 $91,548.25 $232.03 $0.00 $517.63 $92,297.91
210 $92,297.91 $232.03 $0.00 $521.87 $93,051.81
211 $93,051.81 $232.03 $0.00 $526.13 $93,809.97
212 $93,809.97 $232.03 $0.00 $530.42 $94,572.42
213 $94,572.42 $232.03 $0.00 $534.73 $95,339.18
214 $95,339.18 $232.03 $0.00 $539.06 $96,110.27
215 $96,110.27 $232.03 $0.00 $543.42 $96,885.72
216 $96,885.72 $232.03 $0.00 $547.81 $97,665.56
217 $97,665.56 $232.03 $50,933.69 $552.22 $47,516.12
218 $47,516.12 $232.03 $0.00 $268.66 $48,016.81
219 $48,016.81 $232.03 $0.00 $271.49 $48,520.33
220 $48,520.33 $232.03 $0.00 $274.34 $49,026.70
221 $49,026.70 $232.03 $0.00 $277.20 $49,535.93
222 $49,535.93 $232.03 $0.00 $280.08 $50,048.04
223 $50,048.04 $232.03 $0.00 $282.98 $50,563.05
224 $50,563.05 $232.03 $0.00 $285.89 $51,080.97
225 $51,080.97 $232.03 $0.00 $288.82 $51,601.82
226 $51,601.82 $232.03 $0.00 $291.76 $52,125.61
227 $52,125.61 $232.03 $0.00 $294.73 $52,652.37
228 $52,652.37 $232.03 $0.00 $297.70 $53,182.10
229 $53,182.10 $0.00 $53,480.37 $300.70 $2.43