Savings Plan and Future Cost Estimation for California College San Diego

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$69,934
Monthly savings required$554

How much will it cost to send your child to California College San Diego in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $279,734.47 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $553.57 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$26,968.00
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 College San Diego in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $553.57 $0.00 $0.00 $553.57
2 $553.57 $553.57 $0.00 $3.13 $1,110.27
3 $1,110.27 $553.57 $0.00 $6.28 $1,670.12
4 $1,670.12 $553.57 $0.00 $9.44 $2,233.13
5 $2,233.13 $553.57 $0.00 $12.63 $2,799.33
6 $2,799.33 $553.57 $0.00 $15.83 $3,368.73
7 $3,368.73 $553.57 $0.00 $19.05 $3,941.35
8 $3,941.35 $553.57 $0.00 $22.28 $4,517.20
9 $4,517.20 $553.57 $0.00 $25.54 $5,096.31
10 $5,096.31 $553.57 $0.00 $28.82 $5,678.70
11 $5,678.70 $553.57 $0.00 $32.11 $6,264.38
12 $6,264.38 $553.57 $0.00 $35.42 $6,853.37
13 $6,853.37 $553.57 $0.00 $38.75 $7,445.69
14 $7,445.69 $553.57 $0.00 $42.10 $8,041.36
15 $8,041.36 $553.57 $0.00 $45.47 $8,640.40
16 $8,640.40 $553.57 $0.00 $48.85 $9,242.82
17 $9,242.82 $553.57 $0.00 $52.26 $9,848.65
18 $9,848.65 $553.57 $0.00 $55.69 $10,457.91
19 $10,457.91 $553.57 $0.00 $59.13 $11,070.61
20 $11,070.61 $553.57 $0.00 $62.59 $11,686.77
21 $11,686.77 $553.57 $0.00 $66.08 $12,306.42
22 $12,306.42 $553.57 $0.00 $69.58 $12,929.57
23 $12,929.57 $553.57 $0.00 $73.11 $13,556.25
24 $13,556.25 $553.57 $0.00 $76.65 $14,186.47
25 $14,186.47 $553.57 $0.00 $80.21 $14,820.25
26 $14,820.25 $553.57 $0.00 $83.80 $15,457.62
27 $15,457.62 $553.57 $0.00 $87.40 $16,098.59
28 $16,098.59 $553.57 $0.00 $91.02 $16,743.18
29 $16,743.18 $553.57 $0.00 $94.67 $17,391.42
30 $17,391.42 $553.57 $0.00 $98.33 $18,043.32
31 $18,043.32 $553.57 $0.00 $102.02 $18,698.91
32 $18,698.91 $553.57 $0.00 $105.73 $19,358.21
33 $19,358.21 $553.57 $0.00 $109.45 $20,021.23
34 $20,021.23 $553.57 $0.00 $113.20 $20,688.00
35 $20,688.00 $553.57 $0.00 $116.97 $21,358.54
36 $21,358.54 $553.57 $0.00 $120.76 $22,032.87
37 $22,032.87 $553.57 $0.00 $124.58 $22,711.02
38 $22,711.02 $553.57 $0.00 $128.41 $23,393.00
39 $23,393.00 $553.57 $0.00 $132.27 $24,078.84
40 $24,078.84 $553.57 $0.00 $136.15 $24,768.56
41 $24,768.56 $553.57 $0.00 $140.05 $25,462.18
42 $25,462.18 $553.57 $0.00 $143.97 $26,159.72
43 $26,159.72 $553.57 $0.00 $147.91 $26,861.20
44 $26,861.20 $553.57 $0.00 $151.88 $27,566.65
45 $27,566.65 $553.57 $0.00 $155.87 $28,276.09
46 $28,276.09 $553.57 $0.00 $159.88 $28,989.54
47 $28,989.54 $553.57 $0.00 $163.91 $29,707.02
48 $29,707.02 $553.57 $0.00 $167.97 $30,428.56
49 $30,428.56 $553.57 $0.00 $172.05 $31,154.18
50 $31,154.18 $553.57 $0.00 $176.15 $31,883.90
51 $31,883.90 $553.57 $0.00 $180.28 $32,617.75
52 $32,617.75 $553.57 $0.00 $184.43 $33,355.75
53 $33,355.75 $553.57 $0.00 $188.60 $34,097.92
54 $34,097.92 $553.57 $0.00 $192.79 $34,844.28
55 $34,844.28 $553.57 $0.00 $197.01 $35,594.86
56 $35,594.86 $553.57 $0.00 $201.26 $36,349.69
57 $36,349.69 $553.57 $0.00 $205.53 $37,108.79
58 $37,108.79 $553.57 $0.00 $209.82 $37,872.18
59 $37,872.18 $553.57 $0.00 $214.13 $38,639.88
60 $38,639.88 $553.57 $0.00 $218.48 $39,411.93
61 $39,411.93 $553.57 $0.00 $222.84 $40,188.34
62 $40,188.34 $553.57 $0.00 $227.23 $40,969.14
63 $40,969.14 $553.57 $0.00 $231.65 $41,754.36
64 $41,754.36 $553.57 $0.00 $236.09 $42,544.02
65 $42,544.02 $553.57 $0.00 $240.55 $43,338.14
66 $43,338.14 $553.57 $0.00 $245.04 $44,136.75
67 $44,136.75 $553.57 $0.00 $249.56 $44,939.88
68 $44,939.88 $553.57 $0.00 $254.10 $45,747.55
69 $45,747.55 $553.57 $0.00 $258.66 $46,559.78
70 $46,559.78 $553.57 $0.00 $263.26 $47,376.61
71 $47,376.61 $553.57 $0.00 $267.87 $48,198.05
72 $48,198.05 $553.57 $0.00 $272.52 $49,024.14
73 $49,024.14 $553.57 $0.00 $277.19 $49,854.90
74 $49,854.90 $553.57 $0.00 $281.89 $50,690.36
75 $50,690.36 $553.57 $0.00 $286.61 $51,530.54
76 $51,530.54 $553.57 $0.00 $291.36 $52,375.47
77 $52,375.47 $553.57 $0.00 $296.14 $53,225.18
78 $53,225.18 $553.57 $0.00 $300.94 $54,079.69
79 $54,079.69 $553.57 $0.00 $305.77 $54,939.03
80 $54,939.03 $553.57 $0.00 $310.63 $55,803.23
81 $55,803.23 $553.57 $0.00 $315.52 $56,672.32
82 $56,672.32 $553.57 $0.00 $320.43 $57,546.32
83 $57,546.32 $553.57 $0.00 $325.38 $58,425.27
84 $58,425.27 $553.57 $0.00 $330.34 $59,309.18
85 $59,309.18 $553.57 $0.00 $335.34 $60,198.09
86 $60,198.09 $553.57 $0.00 $340.37 $61,092.03
87 $61,092.03 $553.57 $0.00 $345.42 $61,991.02
88 $61,991.02 $553.57 $0.00 $350.51 $62,895.10
89 $62,895.10 $553.57 $0.00 $355.62 $63,804.29
90 $63,804.29 $553.57 $0.00 $360.76 $64,718.62
91 $64,718.62 $553.57 $0.00 $365.93 $65,638.12
92 $65,638.12 $553.57 $0.00 $371.13 $66,562.82
93 $66,562.82 $553.57 $0.00 $376.36 $67,492.75
94 $67,492.75 $553.57 $0.00 $381.61 $68,427.93
95 $68,427.93 $553.57 $0.00 $386.90 $69,368.40
96 $69,368.40 $553.57 $0.00 $392.22 $70,314.19
97 $70,314.19 $553.57 $0.00 $397.57 $71,265.33
98 $71,265.33 $553.57 $0.00 $402.94 $72,221.84
99 $72,221.84 $553.57 $0.00 $408.35 $73,183.76
100 $73,183.76 $553.57 $0.00 $413.79 $74,151.12
101 $74,151.12 $553.57 $0.00 $419.26 $75,123.95
102 $75,123.95 $553.57 $0.00 $424.76 $76,102.28
103 $76,102.28 $553.57 $0.00 $430.29 $77,086.14
104 $77,086.14 $553.57 $0.00 $435.86 $78,075.57
105 $78,075.57 $553.57 $0.00 $441.45 $79,070.59
106 $79,070.59 $553.57 $0.00 $447.08 $80,071.24
107 $80,071.24 $553.57 $0.00 $452.73 $81,077.54
108 $81,077.54 $553.57 $0.00 $458.42 $82,089.53
109 $82,089.53 $553.57 $0.00 $464.15 $83,107.25
110 $83,107.25 $553.57 $0.00 $469.90 $84,130.72
111 $84,130.72 $553.57 $0.00 $475.69 $85,159.98
112 $85,159.98 $553.57 $0.00 $481.51 $86,195.06
113 $86,195.06 $553.57 $0.00 $487.36 $87,235.99
114 $87,235.99 $553.57 $0.00 $493.24 $88,282.80
115 $88,282.80 $553.57 $0.00 $499.16 $89,335.53
116 $89,335.53 $553.57 $0.00 $505.12 $90,394.22
117 $90,394.22 $553.57 $0.00 $511.10 $91,458.89
118 $91,458.89 $553.57 $0.00 $517.12 $92,529.58
119 $92,529.58 $553.57 $0.00 $523.18 $93,606.33
120 $93,606.33 $553.57 $0.00 $529.26 $94,689.16
121 $94,689.16 $553.57 $0.00 $535.39 $95,778.12
122 $95,778.12 $553.57 $0.00 $541.54 $96,873.23
123 $96,873.23 $553.57 $0.00 $547.74 $97,974.54
124 $97,974.54 $553.57 $0.00 $553.96 $99,082.07
125 $99,082.07 $553.57 $0.00 $560.22 $100,195.86
126 $100,195.86 $553.57 $0.00 $566.52 $101,315.95
127 $101,315.95 $553.57 $0.00 $572.86 $102,442.38
128 $102,442.38 $553.57 $0.00 $579.22 $103,575.17
129 $103,575.17 $553.57 $0.00 $585.63 $104,714.37
130 $104,714.37 $553.57 $0.00 $592.07 $105,860.01
131 $105,860.01 $553.57 $0.00 $598.55 $107,012.13
132 $107,012.13 $553.57 $0.00 $605.06 $108,170.76
133 $108,170.76 $553.57 $0.00 $611.61 $109,335.94
134 $109,335.94 $553.57 $0.00 $618.20 $110,507.71
135 $110,507.71 $553.57 $0.00 $624.83 $111,686.11
136 $111,686.11 $553.57 $0.00 $631.49 $112,871.17
137 $112,871.17 $553.57 $0.00 $638.19 $114,062.93
138 $114,062.93 $553.57 $0.00 $644.93 $115,261.43
139 $115,261.43 $553.57 $0.00 $651.70 $116,466.70
140 $116,466.70 $553.57 $0.00 $658.52 $117,678.79
141 $117,678.79 $553.57 $0.00 $665.37 $118,897.73
142 $118,897.73 $553.57 $0.00 $672.27 $120,123.57
143 $120,123.57 $553.57 $0.00 $679.20 $121,356.34
144 $121,356.34 $553.57 $0.00 $686.17 $122,596.08
145 $122,596.08 $553.57 $0.00 $693.18 $123,842.83
146 $123,842.83 $553.57 $0.00 $700.23 $125,096.63
147 $125,096.63 $553.57 $0.00 $707.31 $126,357.51
148 $126,357.51 $553.57 $0.00 $714.44 $127,625.52
149 $127,625.52 $553.57 $0.00 $721.61 $128,900.70
150 $128,900.70 $553.57 $0.00 $728.82 $130,183.09
151 $130,183.09 $553.57 $0.00 $736.07 $131,472.73
152 $131,472.73 $553.57 $0.00 $743.37 $132,769.67
153 $132,769.67 $553.57 $0.00 $750.70 $134,073.94
154 $134,073.94 $553.57 $0.00 $758.07 $135,385.58
155 $135,385.58 $553.57 $0.00 $765.49 $136,704.64
156 $136,704.64 $553.57 $0.00 $772.95 $138,031.16
157 $138,031.16 $553.57 $0.00 $780.45 $139,365.18
158 $139,365.18 $553.57 $0.00 $787.99 $140,706.74
159 $140,706.74 $553.57 $0.00 $795.58 $142,055.89
160 $142,055.89 $553.57 $0.00 $803.20 $143,412.66
161 $143,412.66 $553.57 $0.00 $810.88 $144,777.11
162 $144,777.11 $553.57 $0.00 $818.59 $146,149.27
163 $146,149.27 $553.57 $0.00 $826.35 $147,529.19
164 $147,529.19 $553.57 $0.00 $834.15 $148,916.91
165 $148,916.91 $553.57 $0.00 $842.00 $150,312.48
166 $150,312.48 $553.57 $0.00 $849.89 $151,715.94
167 $151,715.94 $553.57 $0.00 $857.82 $153,127.33
168 $153,127.33 $553.57 $0.00 $865.80 $154,546.70
169 $154,546.70 $553.57 $0.00 $873.83 $155,974.10
170 $155,974.10 $553.57 $0.00 $881.90 $157,409.57
171 $157,409.57 $553.57 $0.00 $890.02 $158,853.16
172 $158,853.16 $553.57 $0.00 $898.18 $160,304.91
173 $160,304.91 $553.57 $0.00 $906.39 $161,764.87
174 $161,764.87 $553.57 $0.00 $914.64 $163,233.08
175 $163,233.08 $553.57 $0.00 $922.94 $164,709.59
176 $164,709.59 $553.57 $0.00 $931.29 $166,194.45
177 $166,194.45 $553.57 $0.00 $939.69 $167,687.71
178 $167,687.71 $553.57 $0.00 $948.13 $169,189.41
179 $169,189.41 $553.57 $0.00 $956.62 $170,699.60
180 $170,699.60 $553.57 $0.00 $965.16 $172,218.33
181 $172,218.33 $553.57 $0.00 $973.75 $173,745.65
182 $173,745.65 $553.57 $0.00 $982.38 $175,281.60
183 $175,281.60 $553.57 $0.00 $991.07 $176,826.24
184 $176,826.24 $553.57 $0.00 $999.80 $178,379.61
185 $178,379.61 $553.57 $0.00 $1,008.58 $179,941.76
186 $179,941.76 $553.57 $0.00 $1,017.42 $181,512.75
187 $181,512.75 $553.57 $0.00 $1,026.30 $183,092.62
188 $183,092.62 $553.57 $0.00 $1,035.23 $184,681.42
189 $184,681.42 $553.57 $0.00 $1,044.22 $186,279.21
190 $186,279.21 $553.57 $0.00 $1,053.25 $187,886.03
191 $187,886.03 $553.57 $0.00 $1,062.33 $189,501.93
192 $189,501.93 $553.57 $0.00 $1,071.47 $191,126.97
193 $191,126.97 $553.57 $0.00 $1,080.66 $192,761.20
194 $192,761.20 $553.57 $0.00 $1,089.90 $194,404.67
195 $194,404.67 $553.57 $0.00 $1,099.19 $196,057.43
196 $196,057.43 $553.57 $0.00 $1,108.54 $197,719.54
197 $197,719.54 $553.57 $0.00 $1,117.94 $199,391.05
198 $199,391.05 $553.57 $0.00 $1,127.39 $201,072.01
199 $201,072.01 $553.57 $0.00 $1,136.89 $202,762.47
200 $202,762.47 $553.57 $0.00 $1,146.45 $204,462.49
201 $204,462.49 $553.57 $0.00 $1,156.06 $206,172.12
202 $206,172.12 $553.57 $0.00 $1,165.73 $207,891.42
203 $207,891.42 $553.57 $0.00 $1,175.45 $209,620.44
204 $209,620.44 $553.57 $0.00 $1,185.22 $211,359.23
205 $211,359.23 $553.57 $0.00 $1,195.06 $213,107.86
206 $213,107.86 $553.57 $0.00 $1,204.94 $214,866.37
207 $214,866.37 $553.57 $0.00 $1,214.89 $216,634.83
208 $216,634.83 $553.57 $0.00 $1,224.88 $218,413.28
209 $218,413.28 $553.57 $0.00 $1,234.94 $220,201.79
210 $220,201.79 $553.57 $0.00 $1,245.05 $222,000.41
211 $222,000.41 $553.57 $0.00 $1,255.22 $223,809.20
212 $223,809.20 $553.57 $0.00 $1,265.45 $225,628.22
213 $225,628.22 $553.57 $0.00 $1,275.73 $227,457.52
214 $227,457.52 $553.57 $0.00 $1,286.08 $229,297.17
215 $229,297.17 $553.57 $0.00 $1,296.48 $231,147.22
216 $231,147.22 $553.57 $0.00 $1,306.94 $233,007.73
217 $233,007.73 $553.57 $64,901.71 $1,317.46 $169,977.05
218 $169,977.05 $553.57 $0.00 $961.07 $171,491.69
219 $171,491.69 $553.57 $0.00 $969.64 $173,014.90
220 $173,014.90 $553.57 $0.00 $978.25 $174,546.72
221 $174,546.72 $553.57 $0.00 $986.91 $176,087.20
222 $176,087.20 $553.57 $0.00 $995.62 $177,636.39
223 $177,636.39 $553.57 $0.00 $1,004.38 $179,194.34
224 $179,194.34 $553.57 $0.00 $1,013.19 $180,761.10
225 $180,761.10 $553.57 $0.00 $1,022.05 $182,336.72
226 $182,336.72 $553.57 $0.00 $1,030.96 $183,921.25
227 $183,921.25 $553.57 $0.00 $1,039.92 $185,514.74
228 $185,514.74 $553.57 $0.00 $1,048.93 $187,117.24
229 $187,117.24 $553.57 $68,146.79 $1,057.99 $120,582.01
230 $120,582.01 $553.57 $0.00 $681.79 $121,817.37
231 $121,817.37 $553.57 $0.00 $688.77 $123,059.71
232 $123,059.71 $553.57 $0.00 $695.80 $124,309.08
233 $124,309.08 $553.57 $0.00 $702.86 $125,565.51
234 $125,565.51 $553.57 $0.00 $709.97 $126,829.05
235 $126,829.05 $553.57 $0.00 $717.11 $128,099.73
236 $128,099.73 $553.57 $0.00 $724.29 $129,377.59
237 $129,377.59 $553.57 $0.00 $731.52 $130,662.68
238 $130,662.68 $553.57 $0.00 $738.79 $131,955.04
239 $131,955.04 $553.57 $0.00 $746.09 $133,254.70
240 $133,254.70 $553.57 $0.00 $753.44 $134,561.71
241 $134,561.71 $553.57 $71,554.13 $760.83 $64,321.98
242 $64,321.98 $553.57 $0.00 $363.69 $65,239.24
243 $65,239.24 $553.57 $0.00 $368.87 $66,161.68
244 $66,161.68 $553.57 $0.00 $374.09 $67,089.34
245 $67,089.34 $553.57 $0.00 $379.33 $68,022.24
246 $68,022.24 $553.57 $0.00 $384.61 $68,960.42
247 $68,960.42 $553.57 $0.00 $389.91 $69,903.90
248 $69,903.90 $553.57 $0.00 $395.25 $70,852.72
249 $70,852.72 $553.57 $0.00 $400.61 $71,806.90
250 $71,806.90 $553.57 $0.00 $406.01 $72,766.48
251 $72,766.48 $553.57 $0.00 $411.43 $73,731.48
252 $73,731.48 $553.57 $0.00 $416.89 $74,701.94
253 $74,701.94 $0.00 $75,131.84 $422.38 ($7.52)