Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2037$57,380
Monthly savings required$454

How much will it cost to send your child to California State University Northridge in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $229,519.60 for students enrolling in 2037 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $454.22 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$22,127.00
Years until enrollment18
Annual Tuition Increase5%
Current Savings$0.00
After Tax Return on Savings7%
Years of enrollment4

Current Savings Shortfall

College Savings Calculator

Update Your Savings Plan

Discover how much will you need to start saving now to afford California State University Northridge in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $454.22 $0.00 $0.00 $454.22
2 $454.22 $454.22 $0.00 $2.57 $911.01
3 $911.01 $454.22 $0.00 $5.15 $1,370.38
4 $1,370.38 $454.22 $0.00 $7.75 $1,832.35
5 $1,832.35 $454.22 $0.00 $10.36 $2,296.93
6 $2,296.93 $454.22 $0.00 $12.99 $2,764.14
7 $2,764.14 $454.22 $0.00 $15.63 $3,233.99
8 $3,233.99 $454.22 $0.00 $18.29 $3,706.50
9 $3,706.50 $454.22 $0.00 $20.96 $4,181.68
10 $4,181.68 $454.22 $0.00 $23.64 $4,659.54
11 $4,659.54 $454.22 $0.00 $26.35 $5,140.11
12 $5,140.11 $454.22 $0.00 $29.06 $5,623.39
13 $5,623.39 $454.22 $0.00 $31.80 $6,109.41
14 $6,109.41 $454.22 $0.00 $34.54 $6,598.17
15 $6,598.17 $454.22 $0.00 $37.31 $7,089.70
16 $7,089.70 $454.22 $0.00 $40.09 $7,584.01
17 $7,584.01 $454.22 $0.00 $42.88 $8,081.11
18 $8,081.11 $454.22 $0.00 $45.69 $8,581.02
19 $8,581.02 $454.22 $0.00 $48.52 $9,083.76
20 $9,083.76 $454.22 $0.00 $51.36 $9,589.34
21 $9,589.34 $454.22 $0.00 $54.22 $10,097.78
22 $10,097.78 $454.22 $0.00 $57.09 $10,609.09
23 $10,609.09 $454.22 $0.00 $59.99 $11,123.30
24 $11,123.30 $454.22 $0.00 $62.89 $11,640.41
25 $11,640.41 $454.22 $0.00 $65.82 $12,160.45
26 $12,160.45 $454.22 $0.00 $68.76 $12,683.43
27 $12,683.43 $454.22 $0.00 $71.71 $13,209.36
28 $13,209.36 $454.22 $0.00 $74.69 $13,738.27
29 $13,738.27 $454.22 $0.00 $77.68 $14,270.17
30 $14,270.17 $454.22 $0.00 $80.69 $14,805.08
31 $14,805.08 $454.22 $0.00 $83.71 $15,343.01
32 $15,343.01 $454.22 $0.00 $86.75 $15,883.98
33 $15,883.98 $454.22 $0.00 $89.81 $16,428.01
34 $16,428.01 $454.22 $0.00 $92.89 $16,975.12
35 $16,975.12 $454.22 $0.00 $95.98 $17,525.32
36 $17,525.32 $454.22 $0.00 $99.09 $18,078.63
37 $18,078.63 $454.22 $0.00 $102.22 $18,635.07
38 $18,635.07 $454.22 $0.00 $105.37 $19,194.66
39 $19,194.66 $454.22 $0.00 $108.53 $19,757.41
40 $19,757.41 $454.22 $0.00 $111.71 $20,323.34
41 $20,323.34 $454.22 $0.00 $114.91 $20,892.47
42 $20,892.47 $454.22 $0.00 $118.13 $21,464.82
43 $21,464.82 $454.22 $0.00 $121.37 $22,040.41
44 $22,040.41 $454.22 $0.00 $124.62 $22,619.25
45 $22,619.25 $454.22 $0.00 $127.89 $23,201.36
46 $23,201.36 $454.22 $0.00 $131.18 $23,786.76
47 $23,786.76 $454.22 $0.00 $134.49 $24,375.47
48 $24,375.47 $454.22 $0.00 $137.82 $24,967.51
49 $24,967.51 $454.22 $0.00 $141.17 $25,562.90
50 $25,562.90 $454.22 $0.00 $144.54 $26,161.66
51 $26,161.66 $454.22 $0.00 $147.92 $26,763.80
52 $26,763.80 $454.22 $0.00 $151.33 $27,369.35
53 $27,369.35 $454.22 $0.00 $154.75 $27,978.32
54 $27,978.32 $454.22 $0.00 $158.19 $28,590.73
55 $28,590.73 $454.22 $0.00 $161.66 $29,206.61
56 $29,206.61 $454.22 $0.00 $165.14 $29,825.97
57 $29,825.97 $454.22 $0.00 $168.64 $30,448.83
58 $30,448.83 $454.22 $0.00 $172.16 $31,075.21
59 $31,075.21 $454.22 $0.00 $175.70 $31,705.13
60 $31,705.13 $454.22 $0.00 $179.27 $32,338.62
61 $32,338.62 $454.22 $0.00 $182.85 $32,975.69
62 $32,975.69 $454.22 $0.00 $186.45 $33,616.36
63 $33,616.36 $454.22 $0.00 $190.07 $34,260.65
64 $34,260.65 $454.22 $0.00 $193.71 $34,908.58
65 $34,908.58 $454.22 $0.00 $197.38 $35,560.18
66 $35,560.18 $454.22 $0.00 $201.06 $36,215.46
67 $36,215.46 $454.22 $0.00 $204.77 $36,874.45
68 $36,874.45 $454.22 $0.00 $208.49 $37,537.16
69 $37,537.16 $454.22 $0.00 $212.24 $38,203.62
70 $38,203.62 $454.22 $0.00 $216.01 $38,873.85
71 $38,873.85 $454.22 $0.00 $219.80 $39,547.87
72 $39,547.87 $454.22 $0.00 $223.61 $40,225.70
73 $40,225.70 $454.22 $0.00 $227.44 $40,907.36
74 $40,907.36 $454.22 $0.00 $231.30 $41,592.88
75 $41,592.88 $454.22 $0.00 $235.17 $42,282.27
76 $42,282.27 $454.22 $0.00 $239.07 $42,975.56
77 $42,975.56 $454.22 $0.00 $242.99 $43,672.77
78 $43,672.77 $454.22 $0.00 $246.93 $44,373.92
79 $44,373.92 $454.22 $0.00 $250.90 $45,079.04
80 $45,079.04 $454.22 $0.00 $254.88 $45,788.14
81 $45,788.14 $454.22 $0.00 $258.89 $46,501.25
82 $46,501.25 $454.22 $0.00 $262.92 $47,218.39
83 $47,218.39 $454.22 $0.00 $266.98 $47,939.59
84 $47,939.59 $454.22 $0.00 $271.06 $48,664.87
85 $48,664.87 $454.22 $0.00 $275.16 $49,394.25
86 $49,394.25 $454.22 $0.00 $279.28 $50,127.75
87 $50,127.75 $454.22 $0.00 $283.43 $50,865.40
88 $50,865.40 $454.22 $0.00 $287.60 $51,607.22
89 $51,607.22 $454.22 $0.00 $291.79 $52,353.23
90 $52,353.23 $454.22 $0.00 $296.01 $53,103.46
91 $53,103.46 $454.22 $0.00 $300.25 $53,857.93
92 $53,857.93 $454.22 $0.00 $304.52 $54,616.67
93 $54,616.67 $454.22 $0.00 $308.81 $55,379.70
94 $55,379.70 $454.22 $0.00 $313.12 $56,147.04
95 $56,147.04 $454.22 $0.00 $317.46 $56,918.72
96 $56,918.72 $454.22 $0.00 $321.83 $57,694.77
97 $57,694.77 $454.22 $0.00 $326.21 $58,475.20
98 $58,475.20 $454.22 $0.00 $330.63 $59,260.05
99 $59,260.05 $454.22 $0.00 $335.06 $60,049.33
100 $60,049.33 $454.22 $0.00 $339.53 $60,843.08
101 $60,843.08 $454.22 $0.00 $344.02 $61,641.32
102 $61,641.32 $454.22 $0.00 $348.53 $62,444.07
103 $62,444.07 $454.22 $0.00 $353.07 $63,251.36
104 $63,251.36 $454.22 $0.00 $357.63 $64,063.21
105 $64,063.21 $454.22 $0.00 $362.22 $64,879.65
106 $64,879.65 $454.22 $0.00 $366.84 $65,700.71
107 $65,700.71 $454.22 $0.00 $371.48 $66,526.41
108 $66,526.41 $454.22 $0.00 $376.15 $67,356.78
109 $67,356.78 $454.22 $0.00 $380.85 $68,191.85
110 $68,191.85 $454.22 $0.00 $385.57 $69,031.64
111 $69,031.64 $454.22 $0.00 $390.31 $69,876.17
112 $69,876.17 $454.22 $0.00 $395.09 $70,725.48
113 $70,725.48 $454.22 $0.00 $399.89 $71,579.59
114 $71,579.59 $454.22 $0.00 $404.72 $72,438.53
115 $72,438.53 $454.22 $0.00 $409.58 $73,302.33
116 $73,302.33 $454.22 $0.00 $414.46 $74,171.01
117 $74,171.01 $454.22 $0.00 $419.37 $75,044.60
118 $75,044.60 $454.22 $0.00 $424.31 $75,923.13
119 $75,923.13 $454.22 $0.00 $429.28 $76,806.63
120 $76,806.63 $454.22 $0.00 $434.28 $77,695.13
121 $77,695.13 $454.22 $0.00 $439.30 $78,588.65
122 $78,588.65 $454.22 $0.00 $444.35 $79,487.22
123 $79,487.22 $454.22 $0.00 $449.43 $80,390.87
124 $80,390.87 $454.22 $0.00 $454.54 $81,299.63
125 $81,299.63 $454.22 $0.00 $459.68 $82,213.53
126 $82,213.53 $454.22 $0.00 $464.85 $83,132.60
127 $83,132.60 $454.22 $0.00 $470.04 $84,056.86
128 $84,056.86 $454.22 $0.00 $475.27 $84,986.35
129 $84,986.35 $454.22 $0.00 $480.53 $85,921.10
130 $85,921.10 $454.22 $0.00 $485.81 $86,861.13
131 $86,861.13 $454.22 $0.00 $491.13 $87,806.48
132 $87,806.48 $454.22 $0.00 $496.47 $88,757.17
133 $88,757.17 $454.22 $0.00 $501.85 $89,713.24
134 $89,713.24 $454.22 $0.00 $507.25 $90,674.71
135 $90,674.71 $454.22 $0.00 $512.69 $91,641.62
136 $91,641.62 $454.22 $0.00 $518.16 $92,614.00
137 $92,614.00 $454.22 $0.00 $523.65 $93,591.87
138 $93,591.87 $454.22 $0.00 $529.18 $94,575.27
139 $94,575.27 $454.22 $0.00 $534.74 $95,564.23
140 $95,564.23 $454.22 $0.00 $540.33 $96,558.78
141 $96,558.78 $454.22 $0.00 $545.96 $97,558.96
142 $97,558.96 $454.22 $0.00 $551.61 $98,564.79
143 $98,564.79 $454.22 $0.00 $557.30 $99,576.31
144 $99,576.31 $454.22 $0.00 $563.02 $100,593.55
145 $100,593.55 $454.22 $0.00 $568.77 $101,616.54
146 $101,616.54 $454.22 $0.00 $574.55 $102,645.31
147 $102,645.31 $454.22 $0.00 $580.37 $103,679.90
148 $103,679.90 $454.22 $0.00 $586.22 $104,720.34
149 $104,720.34 $454.22 $0.00 $592.10 $105,766.66
150 $105,766.66 $454.22 $0.00 $598.02 $106,818.90
151 $106,818.90 $454.22 $0.00 $603.97 $107,877.09
152 $107,877.09 $454.22 $0.00 $609.95 $108,941.26
153 $108,941.26 $454.22 $0.00 $615.97 $110,011.45
154 $110,011.45 $454.22 $0.00 $622.02 $111,087.69
155 $111,087.69 $454.22 $0.00 $628.11 $112,170.02
156 $112,170.02 $454.22 $0.00 $634.23 $113,258.47
157 $113,258.47 $454.22 $0.00 $640.38 $114,353.07
158 $114,353.07 $454.22 $0.00 $646.57 $115,453.86
159 $115,453.86 $454.22 $0.00 $652.79 $116,560.87
160 $116,560.87 $454.22 $0.00 $659.05 $117,674.14
161 $117,674.14 $454.22 $0.00 $665.35 $118,793.71
162 $118,793.71 $454.22 $0.00 $671.68 $119,919.61
163 $119,919.61 $454.22 $0.00 $678.04 $121,051.87
164 $121,051.87 $454.22 $0.00 $684.44 $122,190.53
165 $122,190.53 $454.22 $0.00 $690.88 $123,335.63
166 $123,335.63 $454.22 $0.00 $697.36 $124,487.21
167 $124,487.21 $454.22 $0.00 $703.87 $125,645.30
168 $125,645.30 $454.22 $0.00 $710.42 $126,809.94
169 $126,809.94 $454.22 $0.00 $717.00 $127,981.16
170 $127,981.16 $454.22 $0.00 $723.62 $129,159.00
171 $129,159.00 $454.22 $0.00 $730.28 $130,343.50
172 $130,343.50 $454.22 $0.00 $736.98 $131,534.70
173 $131,534.70 $454.22 $0.00 $743.72 $132,732.64
174 $132,732.64 $454.22 $0.00 $750.49 $133,937.35
175 $133,937.35 $454.22 $0.00 $757.30 $135,148.87
176 $135,148.87 $454.22 $0.00 $764.15 $136,367.24
177 $136,367.24 $454.22 $0.00 $771.04 $137,592.50
178 $137,592.50 $454.22 $0.00 $777.97 $138,824.69
179 $138,824.69 $454.22 $0.00 $784.93 $140,063.84
180 $140,063.84 $454.22 $0.00 $791.94 $141,310.00
181 $141,310.00 $454.22 $0.00 $798.99 $142,563.21
182 $142,563.21 $454.22 $0.00 $806.07 $143,823.50
183 $143,823.50 $454.22 $0.00 $813.20 $145,090.92
184 $145,090.92 $454.22 $0.00 $820.37 $146,365.51
185 $146,365.51 $454.22 $0.00 $827.57 $147,647.30
186 $147,647.30 $454.22 $0.00 $834.82 $148,936.34
187 $148,936.34 $454.22 $0.00 $842.11 $150,232.67
188 $150,232.67 $454.22 $0.00 $849.44 $151,536.33
189 $151,536.33 $454.22 $0.00 $856.81 $152,847.36
190 $152,847.36 $454.22 $0.00 $864.22 $154,165.80
191 $154,165.80 $454.22 $0.00 $871.68 $155,491.70
192 $155,491.70 $454.22 $0.00 $879.17 $156,825.09
193 $156,825.09 $454.22 $0.00 $886.71 $158,166.02
194 $158,166.02 $454.22 $0.00 $894.29 $159,514.53
195 $159,514.53 $454.22 $0.00 $901.92 $160,870.67
196 $160,870.67 $454.22 $0.00 $909.59 $162,234.48
197 $162,234.48 $454.22 $0.00 $917.30 $163,606.00
198 $163,606.00 $454.22 $0.00 $925.05 $164,985.27
199 $164,985.27 $454.22 $0.00 $932.85 $166,372.34
200 $166,372.34 $454.22 $0.00 $940.69 $167,767.25
201 $167,767.25 $454.22 $0.00 $948.58 $169,170.05
202 $169,170.05 $454.22 $0.00 $956.51 $170,580.78
203 $170,580.78 $454.22 $0.00 $964.49 $171,999.49
204 $171,999.49 $454.22 $0.00 $972.51 $173,426.22
205 $173,426.22 $454.22 $0.00 $980.58 $174,861.02
206 $174,861.02 $454.22 $0.00 $988.69 $176,303.93
207 $176,303.93 $454.22 $0.00 $996.85 $177,755.00
208 $177,755.00 $454.22 $0.00 $1,005.05 $179,214.27
209 $179,214.27 $454.22 $0.00 $1,013.30 $180,681.79
210 $180,681.79 $454.22 $0.00 $1,021.60 $182,157.61
211 $182,157.61 $454.22 $0.00 $1,029.95 $183,641.78
212 $183,641.78 $454.22 $0.00 $1,038.34 $185,134.34
213 $185,134.34 $454.22 $0.00 $1,046.78 $186,635.34
214 $186,635.34 $454.22 $0.00 $1,055.26 $188,144.82
215 $188,144.82 $454.22 $0.00 $1,063.80 $189,662.84
216 $189,662.84 $454.22 $0.00 $1,072.38 $191,189.44
217 $191,189.44 $454.22 $53,251.26 $1,081.01 $139,473.41
218 $139,473.41 $454.22 $0.00 $788.60 $140,716.23
219 $140,716.23 $454.22 $0.00 $795.63 $141,966.08
220 $141,966.08 $454.22 $0.00 $802.70 $143,223.00
221 $143,223.00 $454.22 $0.00 $809.80 $144,487.02
222 $144,487.02 $454.22 $0.00 $816.95 $145,758.19
223 $145,758.19 $454.22 $0.00 $824.14 $147,036.55
224 $147,036.55 $454.22 $0.00 $831.37 $148,322.14
225 $148,322.14 $454.22 $0.00 $838.63 $149,614.99
226 $149,614.99 $454.22 $0.00 $845.94 $150,915.15
227 $150,915.15 $454.22 $0.00 $853.30 $152,222.67
228 $152,222.67 $454.22 $0.00 $860.69 $153,537.58
229 $153,537.58 $454.22 $55,913.83 $868.12 $98,946.09
230 $98,946.09 $454.22 $0.00 $559.46 $99,959.77
231 $99,959.77 $454.22 $0.00 $565.19 $100,979.18
232 $100,979.18 $454.22 $0.00 $570.95 $102,004.35
233 $102,004.35 $454.22 $0.00 $576.75 $103,035.32
234 $103,035.32 $454.22 $0.00 $582.58 $104,072.12
235 $104,072.12 $454.22 $0.00 $588.44 $105,114.78
236 $105,114.78 $454.22 $0.00 $594.33 $106,163.33
237 $106,163.33 $454.22 $0.00 $600.26 $107,217.81
238 $107,217.81 $454.22 $0.00 $606.23 $108,278.26
239 $108,278.26 $454.22 $0.00 $612.22 $109,344.70
240 $109,344.70 $454.22 $0.00 $618.25 $110,417.17
241 $110,417.17 $454.22 $58,709.52 $624.31 $52,786.18
242 $52,786.18 $454.22 $0.00 $298.46 $53,538.86
243 $53,538.86 $454.22 $0.00 $302.72 $54,295.80
244 $54,295.80 $454.22 $0.00 $307.00 $55,057.02
245 $55,057.02 $454.22 $0.00 $311.30 $55,822.54
246 $55,822.54 $454.22 $0.00 $315.63 $56,592.39
247 $56,592.39 $454.22 $0.00 $319.98 $57,366.59
248 $57,366.59 $454.22 $0.00 $324.36 $58,145.17
249 $58,145.17 $454.22 $0.00 $328.76 $58,928.15
250 $58,928.15 $454.22 $0.00 $333.19 $59,715.56
251 $59,715.56 $454.22 $0.00 $337.64 $60,507.42
252 $60,507.42 $454.22 $0.00 $342.12 $61,303.76
253 $61,303.76 $0.00 $61,644.99 $346.62 $5.39