Savings Plan and Future Cost Estimation for California State University Bakersfield

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$64,296
Monthly savings required$509

How much will it cost to send your child to California State University Bakersfield in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $257,183.94 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $508.95 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$24,794.00
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 Bakersfield in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $508.95 $0.00 $0.00 $508.95
2 $508.95 $508.95 $0.00 $2.88 $1,020.78
3 $1,020.78 $508.95 $0.00 $5.77 $1,535.50
4 $1,535.50 $508.95 $0.00 $8.68 $2,053.13
5 $2,053.13 $508.95 $0.00 $11.61 $2,573.69
6 $2,573.69 $508.95 $0.00 $14.55 $3,097.19
7 $3,097.19 $508.95 $0.00 $17.51 $3,623.65
8 $3,623.65 $508.95 $0.00 $20.49 $4,153.09
9 $4,153.09 $508.95 $0.00 $23.48 $4,685.52
10 $4,685.52 $508.95 $0.00 $26.49 $5,220.96
11 $5,220.96 $508.95 $0.00 $29.52 $5,759.43
12 $5,759.43 $508.95 $0.00 $32.56 $6,300.94
13 $6,300.94 $508.95 $0.00 $35.63 $6,845.52
14 $6,845.52 $508.95 $0.00 $38.71 $7,393.18
15 $7,393.18 $508.95 $0.00 $41.80 $7,943.93
16 $7,943.93 $508.95 $0.00 $44.92 $8,497.80
17 $8,497.80 $508.95 $0.00 $48.05 $9,054.80
18 $9,054.80 $508.95 $0.00 $51.20 $9,614.95
19 $9,614.95 $508.95 $0.00 $54.36 $10,178.26
20 $10,178.26 $508.95 $0.00 $57.55 $10,744.76
21 $10,744.76 $508.95 $0.00 $60.75 $11,314.46
22 $11,314.46 $508.95 $0.00 $63.97 $11,887.38
23 $11,887.38 $508.95 $0.00 $67.21 $12,463.54
24 $12,463.54 $508.95 $0.00 $70.47 $13,042.96
25 $13,042.96 $508.95 $0.00 $73.75 $13,625.66
26 $13,625.66 $508.95 $0.00 $77.04 $14,211.65
27 $14,211.65 $508.95 $0.00 $80.35 $14,800.95
28 $14,800.95 $508.95 $0.00 $83.69 $15,393.59
29 $15,393.59 $508.95 $0.00 $87.04 $15,989.58
30 $15,989.58 $508.95 $0.00 $90.41 $16,588.94
31 $16,588.94 $508.95 $0.00 $93.80 $17,191.69
32 $17,191.69 $508.95 $0.00 $97.20 $17,797.84
33 $17,797.84 $508.95 $0.00 $100.63 $18,407.42
34 $18,407.42 $508.95 $0.00 $104.08 $19,020.45
35 $19,020.45 $508.95 $0.00 $107.54 $19,636.94
36 $19,636.94 $508.95 $0.00 $111.03 $20,256.92
37 $20,256.92 $508.95 $0.00 $114.54 $20,880.41
38 $20,880.41 $508.95 $0.00 $118.06 $21,507.42
39 $21,507.42 $508.95 $0.00 $121.61 $22,137.98
40 $22,137.98 $508.95 $0.00 $125.17 $22,772.10
41 $22,772.10 $508.95 $0.00 $128.76 $23,409.81
42 $23,409.81 $508.95 $0.00 $132.36 $24,051.12
43 $24,051.12 $508.95 $0.00 $135.99 $24,696.06
44 $24,696.06 $508.95 $0.00 $139.64 $25,344.65
45 $25,344.65 $508.95 $0.00 $143.30 $25,996.90
46 $25,996.90 $508.95 $0.00 $146.99 $26,652.84
47 $26,652.84 $508.95 $0.00 $150.70 $27,312.49
48 $27,312.49 $508.95 $0.00 $154.43 $27,975.87
49 $27,975.87 $508.95 $0.00 $158.18 $28,643.00
50 $28,643.00 $508.95 $0.00 $161.95 $29,313.90
51 $29,313.90 $508.95 $0.00 $165.75 $29,988.60
52 $29,988.60 $508.95 $0.00 $169.56 $30,667.11
53 $30,667.11 $508.95 $0.00 $173.40 $31,349.46
54 $31,349.46 $508.95 $0.00 $177.25 $32,035.66
55 $32,035.66 $508.95 $0.00 $181.13 $32,725.74
56 $32,725.74 $508.95 $0.00 $185.04 $33,419.73
57 $33,419.73 $508.95 $0.00 $188.96 $34,117.64
58 $34,117.64 $508.95 $0.00 $192.91 $34,819.50
59 $34,819.50 $508.95 $0.00 $196.87 $35,525.32
60 $35,525.32 $508.95 $0.00 $200.87 $36,235.14
61 $36,235.14 $508.95 $0.00 $204.88 $36,948.97
62 $36,948.97 $508.95 $0.00 $208.91 $37,666.83
63 $37,666.83 $508.95 $0.00 $212.97 $38,388.75
64 $38,388.75 $508.95 $0.00 $217.06 $39,114.76
65 $39,114.76 $508.95 $0.00 $221.16 $39,844.87
66 $39,844.87 $508.95 $0.00 $225.29 $40,579.11
67 $40,579.11 $508.95 $0.00 $229.44 $41,317.50
68 $41,317.50 $508.95 $0.00 $233.62 $42,060.07
69 $42,060.07 $508.95 $0.00 $237.81 $42,806.83
70 $42,806.83 $508.95 $0.00 $242.04 $43,557.82
71 $43,557.82 $508.95 $0.00 $246.28 $44,313.05
72 $44,313.05 $508.95 $0.00 $250.55 $45,072.55
73 $45,072.55 $508.95 $0.00 $254.85 $45,836.35
74 $45,836.35 $508.95 $0.00 $259.17 $46,604.47
75 $46,604.47 $508.95 $0.00 $263.51 $47,376.93
76 $47,376.93 $508.95 $0.00 $267.88 $48,153.76
77 $48,153.76 $508.95 $0.00 $272.27 $48,934.98
78 $48,934.98 $508.95 $0.00 $276.69 $49,720.62
79 $49,720.62 $508.95 $0.00 $281.13 $50,510.70
80 $50,510.70 $508.95 $0.00 $285.59 $51,305.24
81 $51,305.24 $508.95 $0.00 $290.09 $52,104.28
82 $52,104.28 $508.95 $0.00 $294.61 $52,907.84
83 $52,907.84 $508.95 $0.00 $299.15 $53,715.94
84 $53,715.94 $508.95 $0.00 $303.72 $54,528.61
85 $54,528.61 $508.95 $0.00 $308.31 $55,345.87
86 $55,345.87 $508.95 $0.00 $312.93 $56,167.75
87 $56,167.75 $508.95 $0.00 $317.58 $56,994.28
88 $56,994.28 $508.95 $0.00 $322.25 $57,825.48
89 $57,825.48 $508.95 $0.00 $326.95 $58,661.38
90 $58,661.38 $508.95 $0.00 $331.68 $59,502.01
91 $59,502.01 $508.95 $0.00 $336.43 $60,347.39
92 $60,347.39 $508.95 $0.00 $341.21 $61,197.55
93 $61,197.55 $508.95 $0.00 $346.02 $62,052.52
94 $62,052.52 $508.95 $0.00 $350.85 $62,912.32
95 $62,912.32 $508.95 $0.00 $355.72 $63,776.99
96 $63,776.99 $508.95 $0.00 $360.60 $64,646.54
97 $64,646.54 $508.95 $0.00 $365.52 $65,521.01
98 $65,521.01 $508.95 $0.00 $370.47 $66,400.43
99 $66,400.43 $508.95 $0.00 $375.44 $67,284.82
100 $67,284.82 $508.95 $0.00 $380.44 $68,174.21
101 $68,174.21 $508.95 $0.00 $385.47 $69,068.63
102 $69,068.63 $508.95 $0.00 $390.52 $69,968.10
103 $69,968.10 $508.95 $0.00 $395.61 $70,872.66
104 $70,872.66 $508.95 $0.00 $400.72 $71,782.33
105 $71,782.33 $508.95 $0.00 $405.87 $72,697.15
106 $72,697.15 $508.95 $0.00 $411.04 $73,617.14
107 $73,617.14 $508.95 $0.00 $416.24 $74,542.33
108 $74,542.33 $508.95 $0.00 $421.47 $75,472.75
109 $75,472.75 $508.95 $0.00 $426.73 $76,408.43
110 $76,408.43 $508.95 $0.00 $432.02 $77,349.40
111 $77,349.40 $508.95 $0.00 $437.34 $78,295.69
112 $78,295.69 $508.95 $0.00 $442.70 $79,247.34
113 $79,247.34 $508.95 $0.00 $448.08 $80,204.37
114 $80,204.37 $508.95 $0.00 $453.49 $81,166.81
115 $81,166.81 $508.95 $0.00 $458.93 $82,134.69
116 $82,134.69 $508.95 $0.00 $464.40 $83,108.04
117 $83,108.04 $508.95 $0.00 $469.90 $84,086.89
118 $84,086.89 $508.95 $0.00 $475.44 $85,071.28
119 $85,071.28 $508.95 $0.00 $481.01 $86,061.24
120 $86,061.24 $508.95 $0.00 $486.60 $87,056.79
121 $87,056.79 $508.95 $0.00 $492.23 $88,057.97
122 $88,057.97 $508.95 $0.00 $497.89 $89,064.81
123 $89,064.81 $508.95 $0.00 $503.59 $90,077.35
124 $90,077.35 $508.95 $0.00 $509.31 $91,095.61
125 $91,095.61 $508.95 $0.00 $515.07 $92,119.63
126 $92,119.63 $508.95 $0.00 $520.86 $93,149.44
127 $93,149.44 $508.95 $0.00 $526.68 $94,185.07
128 $94,185.07 $508.95 $0.00 $532.54 $95,226.56
129 $95,226.56 $508.95 $0.00 $538.42 $96,273.93
130 $96,273.93 $508.95 $0.00 $544.35 $97,327.23
131 $97,327.23 $508.95 $0.00 $550.30 $98,386.48
132 $98,386.48 $508.95 $0.00 $556.29 $99,451.72
133 $99,451.72 $508.95 $0.00 $562.31 $100,522.98
134 $100,522.98 $508.95 $0.00 $568.37 $101,600.30
135 $101,600.30 $508.95 $0.00 $574.46 $102,683.71
136 $102,683.71 $508.95 $0.00 $580.59 $103,773.25
137 $103,773.25 $508.95 $0.00 $586.75 $104,868.95
138 $104,868.95 $508.95 $0.00 $592.94 $105,970.84
139 $105,970.84 $508.95 $0.00 $599.17 $107,078.96
140 $107,078.96 $508.95 $0.00 $605.44 $108,193.35
141 $108,193.35 $508.95 $0.00 $611.74 $109,314.04
142 $109,314.04 $508.95 $0.00 $618.08 $110,441.07
143 $110,441.07 $508.95 $0.00 $624.45 $111,574.47
144 $111,574.47 $508.95 $0.00 $630.86 $112,714.28
145 $112,714.28 $508.95 $0.00 $637.30 $113,860.53
146 $113,860.53 $508.95 $0.00 $643.78 $115,013.26
147 $115,013.26 $508.95 $0.00 $650.30 $116,172.51
148 $116,172.51 $508.95 $0.00 $656.86 $117,338.32
149 $117,338.32 $508.95 $0.00 $663.45 $118,510.72
150 $118,510.72 $508.95 $0.00 $670.08 $119,689.75
151 $119,689.75 $508.95 $0.00 $676.74 $120,875.44
152 $120,875.44 $508.95 $0.00 $683.45 $122,067.84
153 $122,067.84 $508.95 $0.00 $690.19 $123,266.98
154 $123,266.98 $508.95 $0.00 $696.97 $124,472.90
155 $124,472.90 $508.95 $0.00 $703.79 $125,685.64
156 $125,685.64 $508.95 $0.00 $710.64 $126,905.23
157 $126,905.23 $508.95 $0.00 $717.54 $128,131.72
158 $128,131.72 $508.95 $0.00 $724.48 $129,365.15
159 $129,365.15 $508.95 $0.00 $731.45 $130,605.55
160 $130,605.55 $508.95 $0.00 $738.46 $131,852.96
161 $131,852.96 $508.95 $0.00 $745.52 $133,107.43
162 $133,107.43 $508.95 $0.00 $752.61 $134,368.99
163 $134,368.99 $508.95 $0.00 $759.74 $135,637.68
164 $135,637.68 $508.95 $0.00 $766.92 $136,913.55
165 $136,913.55 $508.95 $0.00 $774.13 $138,196.63
166 $138,196.63 $508.95 $0.00 $781.38 $139,486.96
167 $139,486.96 $508.95 $0.00 $788.68 $140,784.59
168 $140,784.59 $508.95 $0.00 $796.02 $142,089.56
169 $142,089.56 $508.95 $0.00 $803.40 $143,401.91
170 $143,401.91 $508.95 $0.00 $810.82 $144,721.68
171 $144,721.68 $508.95 $0.00 $818.28 $146,048.91
172 $146,048.91 $508.95 $0.00 $825.78 $147,383.64
173 $147,383.64 $508.95 $0.00 $833.33 $148,725.92
174 $148,725.92 $508.95 $0.00 $840.92 $150,075.79
175 $150,075.79 $508.95 $0.00 $848.55 $151,433.29
176 $151,433.29 $508.95 $0.00 $856.23 $152,798.47
177 $152,798.47 $508.95 $0.00 $863.94 $154,171.36
178 $154,171.36 $508.95 $0.00 $871.71 $155,552.02
179 $155,552.02 $508.95 $0.00 $879.51 $156,940.48
180 $156,940.48 $508.95 $0.00 $887.36 $158,336.79
181 $158,336.79 $508.95 $0.00 $895.26 $159,741.00
182 $159,741.00 $508.95 $0.00 $903.20 $161,153.15
183 $161,153.15 $508.95 $0.00 $911.18 $162,573.28
184 $162,573.28 $508.95 $0.00 $919.21 $164,001.44
185 $164,001.44 $508.95 $0.00 $927.29 $165,437.68
186 $165,437.68 $508.95 $0.00 $935.41 $166,882.04
187 $166,882.04 $508.95 $0.00 $943.58 $168,334.57
188 $168,334.57 $508.95 $0.00 $951.79 $169,795.31
189 $169,795.31 $508.95 $0.00 $960.05 $171,264.31
190 $171,264.31 $508.95 $0.00 $968.35 $172,741.61
191 $172,741.61 $508.95 $0.00 $976.71 $174,227.27
192 $174,227.27 $508.95 $0.00 $985.11 $175,721.33
193 $175,721.33 $508.95 $0.00 $993.55 $177,223.83
194 $177,223.83 $508.95 $0.00 $1,002.05 $178,734.83
195 $178,734.83 $508.95 $0.00 $1,010.59 $180,254.37
196 $180,254.37 $508.95 $0.00 $1,019.18 $181,782.50
197 $181,782.50 $508.95 $0.00 $1,027.82 $183,319.27
198 $183,319.27 $508.95 $0.00 $1,036.51 $184,864.73
199 $184,864.73 $508.95 $0.00 $1,045.25 $186,418.93
200 $186,418.93 $508.95 $0.00 $1,054.04 $187,981.92
201 $187,981.92 $508.95 $0.00 $1,062.88 $189,553.75
202 $189,553.75 $508.95 $0.00 $1,071.76 $191,134.46
203 $191,134.46 $508.95 $0.00 $1,080.70 $192,724.11
204 $192,724.11 $508.95 $0.00 $1,089.69 $194,322.75
205 $194,322.75 $508.95 $0.00 $1,098.73 $195,930.43
206 $195,930.43 $508.95 $0.00 $1,107.82 $197,547.20
207 $197,547.20 $508.95 $0.00 $1,116.96 $199,173.11
208 $199,173.11 $508.95 $0.00 $1,126.15 $200,808.21
209 $200,808.21 $508.95 $0.00 $1,135.40 $202,452.56
210 $202,452.56 $508.95 $0.00 $1,144.70 $204,106.21
211 $204,106.21 $508.95 $0.00 $1,154.05 $205,769.21
212 $205,769.21 $508.95 $0.00 $1,163.45 $207,441.61
213 $207,441.61 $508.95 $0.00 $1,172.91 $209,123.47
214 $209,123.47 $508.95 $0.00 $1,182.41 $210,814.83
215 $210,814.83 $508.95 $0.00 $1,191.98 $212,515.76
216 $212,515.76 $508.95 $0.00 $1,201.60 $214,226.31
217 $214,226.31 $508.95 $59,669.72 $1,211.27 $156,276.81
218 $156,276.81 $508.95 $0.00 $883.61 $157,669.37
219 $157,669.37 $508.95 $0.00 $891.49 $159,069.81
220 $159,069.81 $508.95 $0.00 $899.40 $160,478.16
221 $160,478.16 $508.95 $0.00 $907.37 $161,894.48
222 $161,894.48 $508.95 $0.00 $915.37 $163,318.80
223 $163,318.80 $508.95 $0.00 $923.43 $164,751.18
224 $164,751.18 $508.95 $0.00 $931.53 $166,191.66
225 $166,191.66 $508.95 $0.00 $939.67 $167,640.28
226 $167,640.28 $508.95 $0.00 $947.86 $169,097.09
227 $169,097.09 $508.95 $0.00 $956.10 $170,562.14
228 $170,562.14 $508.95 $0.00 $964.38 $172,035.47
229 $172,035.47 $508.95 $62,653.20 $972.71 $110,863.93
230 $110,863.93 $508.95 $0.00 $626.84 $111,999.72
231 $111,999.72 $508.95 $0.00 $633.26 $113,141.93
232 $113,141.93 $508.95 $0.00 $639.72 $114,290.60
233 $114,290.60 $508.95 $0.00 $646.22 $115,445.77
234 $115,445.77 $508.95 $0.00 $652.75 $116,607.47
235 $116,607.47 $508.95 $0.00 $659.32 $117,775.74
236 $117,775.74 $508.95 $0.00 $665.92 $118,950.61
237 $118,950.61 $508.95 $0.00 $672.56 $120,132.12
238 $120,132.12 $508.95 $0.00 $679.24 $121,320.31
239 $121,320.31 $508.95 $0.00 $685.96 $122,515.22
240 $122,515.22 $508.95 $0.00 $692.72 $123,716.89
241 $123,716.89 $508.95 $65,785.86 $699.51 $59,139.49
242 $59,139.49 $508.95 $0.00 $334.38 $59,982.82
243 $59,982.82 $508.95 $0.00 $339.15 $60,830.92
244 $60,830.92 $508.95 $0.00 $343.95 $61,683.82
245 $61,683.82 $508.95 $0.00 $348.77 $62,541.54
246 $62,541.54 $508.95 $0.00 $353.62 $63,404.11
247 $63,404.11 $508.95 $0.00 $358.50 $64,271.56
248 $64,271.56 $508.95 $0.00 $363.40 $65,143.91
249 $65,143.91 $508.95 $0.00 $368.33 $66,021.19
250 $66,021.19 $508.95 $0.00 $373.29 $66,903.43
251 $66,903.43 $508.95 $0.00 $378.28 $67,790.66
252 $67,790.66 $508.95 $0.00 $383.30 $68,682.91
253 $68,682.91 $0.00 $69,075.16 $388.34 ($3.91)