Savings Plan and Future Cost Estimation for California State University Channel Islands

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$75,115
Monthly savings required$595

How much will it cost to send your child to California State University Channel Islands in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $300,459.39 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $594.60 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$28,966.00
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 Channel Islands in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $594.60 $0.00 $0.00 $594.60
2 $594.60 $594.60 $0.00 $3.36 $1,192.56
3 $1,192.56 $594.60 $0.00 $6.74 $1,793.90
4 $1,793.90 $594.60 $0.00 $10.14 $2,398.64
5 $2,398.64 $594.60 $0.00 $13.56 $3,006.80
6 $3,006.80 $594.60 $0.00 $17.00 $3,618.40
7 $3,618.40 $594.60 $0.00 $20.46 $4,233.46
8 $4,233.46 $594.60 $0.00 $23.94 $4,852.00
9 $4,852.00 $594.60 $0.00 $27.43 $5,474.03
10 $5,474.03 $594.60 $0.00 $30.95 $6,099.58
11 $6,099.58 $594.60 $0.00 $34.49 $6,728.67
12 $6,728.67 $594.60 $0.00 $38.04 $7,361.31
13 $7,361.31 $594.60 $0.00 $41.62 $7,997.53
14 $7,997.53 $594.60 $0.00 $45.22 $8,637.35
15 $8,637.35 $594.60 $0.00 $48.84 $9,280.79
16 $9,280.79 $594.60 $0.00 $52.47 $9,927.86
17 $9,927.86 $594.60 $0.00 $56.13 $10,578.59
18 $10,578.59 $594.60 $0.00 $59.81 $11,233.00
19 $11,233.00 $594.60 $0.00 $63.51 $11,891.11
20 $11,891.11 $594.60 $0.00 $67.23 $12,552.94
21 $12,552.94 $594.60 $0.00 $70.98 $13,218.52
22 $13,218.52 $594.60 $0.00 $74.74 $13,887.86
23 $13,887.86 $594.60 $0.00 $78.52 $14,560.98
24 $14,560.98 $594.60 $0.00 $82.33 $15,237.91
25 $15,237.91 $594.60 $0.00 $86.16 $15,918.67
26 $15,918.67 $594.60 $0.00 $90.01 $16,603.28
27 $16,603.28 $594.60 $0.00 $93.88 $17,291.76
28 $17,291.76 $594.60 $0.00 $97.77 $17,984.13
29 $17,984.13 $594.60 $0.00 $101.68 $18,680.41
30 $18,680.41 $594.60 $0.00 $105.62 $19,380.63
31 $19,380.63 $594.60 $0.00 $109.58 $20,084.81
32 $20,084.81 $594.60 $0.00 $113.56 $20,792.97
33 $20,792.97 $594.60 $0.00 $117.57 $21,505.14
34 $21,505.14 $594.60 $0.00 $121.59 $22,221.33
35 $22,221.33 $594.60 $0.00 $125.64 $22,941.57
36 $22,941.57 $594.60 $0.00 $129.71 $23,665.88
37 $23,665.88 $594.60 $0.00 $133.81 $24,394.29
38 $24,394.29 $594.60 $0.00 $137.93 $25,126.82
39 $25,126.82 $594.60 $0.00 $142.07 $25,863.49
40 $25,863.49 $594.60 $0.00 $146.24 $26,604.33
41 $26,604.33 $594.60 $0.00 $150.42 $27,349.35
42 $27,349.35 $594.60 $0.00 $154.64 $28,098.59
43 $28,098.59 $594.60 $0.00 $158.87 $28,852.06
44 $28,852.06 $594.60 $0.00 $163.13 $29,609.79
45 $29,609.79 $594.60 $0.00 $167.42 $30,371.81
46 $30,371.81 $594.60 $0.00 $171.73 $31,138.14
47 $31,138.14 $594.60 $0.00 $176.06 $31,908.80
48 $31,908.80 $594.60 $0.00 $180.42 $32,683.82
49 $32,683.82 $594.60 $0.00 $184.80 $33,463.22
50 $33,463.22 $594.60 $0.00 $189.21 $34,247.03
51 $34,247.03 $594.60 $0.00 $193.64 $35,035.27
52 $35,035.27 $594.60 $0.00 $198.09 $35,827.96
53 $35,827.96 $594.60 $0.00 $202.58 $36,625.14
54 $36,625.14 $594.60 $0.00 $207.08 $37,426.82
55 $37,426.82 $594.60 $0.00 $211.62 $38,233.04
56 $38,233.04 $594.60 $0.00 $216.18 $39,043.82
57 $39,043.82 $594.60 $0.00 $220.76 $39,859.18
58 $39,859.18 $594.60 $0.00 $225.37 $40,679.15
59 $40,679.15 $594.60 $0.00 $230.01 $41,503.76
60 $41,503.76 $594.60 $0.00 $234.67 $42,333.03
61 $42,333.03 $594.60 $0.00 $239.36 $43,166.99
62 $43,166.99 $594.60 $0.00 $244.07 $44,005.66
63 $44,005.66 $594.60 $0.00 $248.81 $44,849.07
64 $44,849.07 $594.60 $0.00 $253.58 $45,697.25
65 $45,697.25 $594.60 $0.00 $258.38 $46,550.23
66 $46,550.23 $594.60 $0.00 $263.20 $47,408.03
67 $47,408.03 $594.60 $0.00 $268.05 $48,270.68
68 $48,270.68 $594.60 $0.00 $272.93 $49,138.21
69 $49,138.21 $594.60 $0.00 $277.83 $50,010.64
70 $50,010.64 $594.60 $0.00 $282.77 $50,888.01
71 $50,888.01 $594.60 $0.00 $287.73 $51,770.34
72 $51,770.34 $594.60 $0.00 $292.72 $52,657.66
73 $52,657.66 $594.60 $0.00 $297.73 $53,549.99
74 $53,549.99 $594.60 $0.00 $302.78 $54,447.37
75 $54,447.37 $594.60 $0.00 $307.85 $55,349.82
76 $55,349.82 $594.60 $0.00 $312.96 $56,257.38
77 $56,257.38 $594.60 $0.00 $318.09 $57,170.07
78 $57,170.07 $594.60 $0.00 $323.25 $58,087.92
79 $58,087.92 $594.60 $0.00 $328.44 $59,010.96
80 $59,010.96 $594.60 $0.00 $333.66 $59,939.22
81 $59,939.22 $594.60 $0.00 $338.91 $60,872.73
82 $60,872.73 $594.60 $0.00 $344.18 $61,811.51
83 $61,811.51 $594.60 $0.00 $349.49 $62,755.60
84 $62,755.60 $594.60 $0.00 $354.83 $63,705.03
85 $63,705.03 $594.60 $0.00 $360.20 $64,659.83
86 $64,659.83 $594.60 $0.00 $365.60 $65,620.03
87 $65,620.03 $594.60 $0.00 $371.03 $66,585.66
88 $66,585.66 $594.60 $0.00 $376.49 $67,556.75
89 $67,556.75 $594.60 $0.00 $381.98 $68,533.33
90 $68,533.33 $594.60 $0.00 $387.50 $69,515.43
91 $69,515.43 $594.60 $0.00 $393.05 $70,503.08
92 $70,503.08 $594.60 $0.00 $398.63 $71,496.31
93 $71,496.31 $594.60 $0.00 $404.25 $72,495.16
94 $72,495.16 $594.60 $0.00 $409.90 $73,499.66
95 $73,499.66 $594.60 $0.00 $415.58 $74,509.84
96 $74,509.84 $594.60 $0.00 $421.29 $75,525.73
97 $75,525.73 $594.60 $0.00 $427.03 $76,547.36
98 $76,547.36 $594.60 $0.00 $432.81 $77,574.77
99 $77,574.77 $594.60 $0.00 $438.62 $78,607.99
100 $78,607.99 $594.60 $0.00 $444.46 $79,647.05
101 $79,647.05 $594.60 $0.00 $450.34 $80,691.99
102 $80,691.99 $594.60 $0.00 $456.24 $81,742.83
103 $81,742.83 $594.60 $0.00 $462.19 $82,799.62
104 $82,799.62 $594.60 $0.00 $468.16 $83,862.38
105 $83,862.38 $594.60 $0.00 $474.17 $84,931.15
106 $84,931.15 $594.60 $0.00 $480.21 $86,005.96
107 $86,005.96 $594.60 $0.00 $486.29 $87,086.85
108 $87,086.85 $594.60 $0.00 $492.40 $88,173.85
109 $88,173.85 $594.60 $0.00 $498.55 $89,267.00
110 $89,267.00 $594.60 $0.00 $504.73 $90,366.33
111 $90,366.33 $594.60 $0.00 $510.94 $91,471.87
112 $91,471.87 $594.60 $0.00 $517.20 $92,583.67
113 $92,583.67 $594.60 $0.00 $523.48 $93,701.75
114 $93,701.75 $594.60 $0.00 $529.80 $94,826.15
115 $94,826.15 $594.60 $0.00 $536.16 $95,956.91
116 $95,956.91 $594.60 $0.00 $542.55 $97,094.06
117 $97,094.06 $594.60 $0.00 $548.98 $98,237.64
118 $98,237.64 $594.60 $0.00 $555.45 $99,387.69
119 $99,387.69 $594.60 $0.00 $561.95 $100,544.24
120 $100,544.24 $594.60 $0.00 $568.49 $101,707.33
121 $101,707.33 $594.60 $0.00 $575.07 $102,877.00
122 $102,877.00 $594.60 $0.00 $581.68 $104,053.28
123 $104,053.28 $594.60 $0.00 $588.33 $105,236.21
124 $105,236.21 $594.60 $0.00 $595.02 $106,425.83
125 $106,425.83 $594.60 $0.00 $601.75 $107,622.18
126 $107,622.18 $594.60 $0.00 $608.51 $108,825.29
127 $108,825.29 $594.60 $0.00 $615.31 $110,035.20
128 $110,035.20 $594.60 $0.00 $622.16 $111,251.96
129 $111,251.96 $594.60 $0.00 $629.03 $112,475.59
130 $112,475.59 $594.60 $0.00 $635.95 $113,706.14
131 $113,706.14 $594.60 $0.00 $642.91 $114,943.65
132 $114,943.65 $594.60 $0.00 $649.91 $116,188.16
133 $116,188.16 $594.60 $0.00 $656.94 $117,439.70
134 $117,439.70 $594.60 $0.00 $664.02 $118,698.32
135 $118,698.32 $594.60 $0.00 $671.14 $119,964.06
136 $119,964.06 $594.60 $0.00 $678.29 $121,236.95
137 $121,236.95 $594.60 $0.00 $685.49 $122,517.04
138 $122,517.04 $594.60 $0.00 $692.73 $123,804.37
139 $123,804.37 $594.60 $0.00 $700.01 $125,098.98
140 $125,098.98 $594.60 $0.00 $707.33 $126,400.91
141 $126,400.91 $594.60 $0.00 $714.69 $127,710.20
142 $127,710.20 $594.60 $0.00 $722.09 $129,026.89
143 $129,026.89 $594.60 $0.00 $729.54 $130,351.03
144 $130,351.03 $594.60 $0.00 $737.02 $131,682.65
145 $131,682.65 $594.60 $0.00 $744.55 $133,021.80
146 $133,021.80 $594.60 $0.00 $752.12 $134,368.52
147 $134,368.52 $594.60 $0.00 $759.74 $135,722.86
148 $135,722.86 $594.60 $0.00 $767.40 $137,084.86
149 $137,084.86 $594.60 $0.00 $775.10 $138,454.56
150 $138,454.56 $594.60 $0.00 $782.84 $139,832.00
151 $139,832.00 $594.60 $0.00 $790.63 $141,217.23
152 $141,217.23 $594.60 $0.00 $798.46 $142,610.29
153 $142,610.29 $594.60 $0.00 $806.34 $144,011.23
154 $144,011.23 $594.60 $0.00 $814.26 $145,420.09
155 $145,420.09 $594.60 $0.00 $822.23 $146,836.92
156 $146,836.92 $594.60 $0.00 $830.24 $148,261.76
157 $148,261.76 $594.60 $0.00 $838.29 $149,694.65
158 $149,694.65 $594.60 $0.00 $846.40 $151,135.65
159 $151,135.65 $594.60 $0.00 $854.54 $152,584.79
160 $152,584.79 $594.60 $0.00 $862.74 $154,042.13
161 $154,042.13 $594.60 $0.00 $870.98 $155,507.71
162 $155,507.71 $594.60 $0.00 $879.26 $156,981.57
163 $156,981.57 $594.60 $0.00 $887.60 $158,463.77
164 $158,463.77 $594.60 $0.00 $895.98 $159,954.35
165 $159,954.35 $594.60 $0.00 $904.41 $161,453.36
166 $161,453.36 $594.60 $0.00 $912.88 $162,960.84
167 $162,960.84 $594.60 $0.00 $921.40 $164,476.84
168 $164,476.84 $594.60 $0.00 $929.98 $166,001.42
169 $166,001.42 $594.60 $0.00 $938.60 $167,534.62
170 $167,534.62 $594.60 $0.00 $947.27 $169,076.49
171 $169,076.49 $594.60 $0.00 $955.98 $170,627.07
172 $170,627.07 $594.60 $0.00 $964.75 $172,186.42
173 $172,186.42 $594.60 $0.00 $973.57 $173,754.59
174 $173,754.59 $594.60 $0.00 $982.43 $175,331.62
175 $175,331.62 $594.60 $0.00 $991.35 $176,917.57
176 $176,917.57 $594.60 $0.00 $1,000.32 $178,512.49
177 $178,512.49 $594.60 $0.00 $1,009.34 $180,116.43
178 $180,116.43 $594.60 $0.00 $1,018.40 $181,729.43
179 $181,729.43 $594.60 $0.00 $1,027.52 $183,351.55
180 $183,351.55 $594.60 $0.00 $1,036.70 $184,982.85
181 $184,982.85 $594.60 $0.00 $1,045.92 $186,623.37
182 $186,623.37 $594.60 $0.00 $1,055.20 $188,273.17
183 $188,273.17 $594.60 $0.00 $1,064.52 $189,932.29
184 $189,932.29 $594.60 $0.00 $1,073.90 $191,600.79
185 $191,600.79 $594.60 $0.00 $1,083.34 $193,278.73
186 $193,278.73 $594.60 $0.00 $1,092.83 $194,966.16
187 $194,966.16 $594.60 $0.00 $1,102.37 $196,663.13
188 $196,663.13 $594.60 $0.00 $1,111.96 $198,369.69
189 $198,369.69 $594.60 $0.00 $1,121.61 $200,085.90
190 $200,085.90 $594.60 $0.00 $1,131.31 $201,811.81
191 $201,811.81 $594.60 $0.00 $1,141.07 $203,547.48
192 $203,547.48 $594.60 $0.00 $1,150.89 $205,292.97
193 $205,292.97 $594.60 $0.00 $1,160.76 $207,048.33
194 $207,048.33 $594.60 $0.00 $1,170.68 $208,813.61
195 $208,813.61 $594.60 $0.00 $1,180.66 $210,588.87
196 $210,588.87 $594.60 $0.00 $1,190.70 $212,374.17
197 $212,374.17 $594.60 $0.00 $1,200.79 $214,169.56
198 $214,169.56 $594.60 $0.00 $1,210.95 $215,975.11
199 $215,975.11 $594.60 $0.00 $1,221.15 $217,790.86
200 $217,790.86 $594.60 $0.00 $1,231.42 $219,616.88
201 $219,616.88 $594.60 $0.00 $1,241.75 $221,453.23
202 $221,453.23 $594.60 $0.00 $1,252.13 $223,299.96
203 $223,299.96 $594.60 $0.00 $1,262.57 $225,157.13
204 $225,157.13 $594.60 $0.00 $1,273.07 $227,024.80
205 $227,024.80 $594.60 $0.00 $1,283.63 $228,903.03
206 $228,903.03 $594.60 $0.00 $1,294.25 $230,791.88
207 $230,791.88 $594.60 $0.00 $1,304.93 $232,691.41
208 $232,691.41 $594.60 $0.00 $1,315.67 $234,601.68
209 $234,601.68 $594.60 $0.00 $1,326.47 $236,522.75
210 $236,522.75 $594.60 $0.00 $1,337.33 $238,454.68
211 $238,454.68 $594.60 $0.00 $1,348.26 $240,397.54
212 $240,397.54 $594.60 $0.00 $1,359.24 $242,351.38
213 $242,351.38 $594.60 $0.00 $1,370.29 $244,316.27
214 $244,316.27 $594.60 $0.00 $1,381.40 $246,292.27
215 $246,292.27 $594.60 $0.00 $1,392.57 $248,279.44
216 $248,279.44 $594.60 $0.00 $1,403.81 $250,277.85
217 $250,277.85 $594.60 $69,710.13 $1,415.11 $182,577.43
218 $182,577.43 $594.60 $0.00 $1,032.32 $184,204.35
219 $184,204.35 $594.60 $0.00 $1,041.52 $185,840.47
220 $185,840.47 $594.60 $0.00 $1,050.77 $187,485.84
221 $187,485.84 $594.60 $0.00 $1,060.07 $189,140.51
222 $189,140.51 $594.60 $0.00 $1,069.43 $190,804.54
223 $190,804.54 $594.60 $0.00 $1,078.84 $192,477.98
224 $192,477.98 $594.60 $0.00 $1,088.30 $194,160.88
225 $194,160.88 $594.60 $0.00 $1,097.81 $195,853.29
226 $195,853.29 $594.60 $0.00 $1,107.38 $197,555.27
227 $197,555.27 $594.60 $0.00 $1,117.01 $199,266.88
228 $199,266.88 $594.60 $0.00 $1,126.68 $200,988.16
229 $200,988.16 $594.60 $73,195.64 $1,136.42 $129,523.54
230 $129,523.54 $594.60 $0.00 $732.34 $130,850.48
231 $130,850.48 $594.60 $0.00 $739.85 $132,184.93
232 $132,184.93 $594.60 $0.00 $747.39 $133,526.92
233 $133,526.92 $594.60 $0.00 $754.98 $134,876.50
234 $134,876.50 $594.60 $0.00 $762.61 $136,233.71
235 $136,233.71 $594.60 $0.00 $770.29 $137,598.60
236 $137,598.60 $594.60 $0.00 $778.00 $138,971.20
237 $138,971.20 $594.60 $0.00 $785.76 $140,351.56
238 $140,351.56 $594.60 $0.00 $793.57 $141,739.73
239 $141,739.73 $594.60 $0.00 $801.42 $143,135.75
240 $143,135.75 $594.60 $0.00 $809.31 $144,539.66
241 $144,539.66 $594.60 $76,855.42 $817.25 $69,096.09
242 $69,096.09 $594.60 $0.00 $390.68 $70,081.37
243 $70,081.37 $594.60 $0.00 $396.25 $71,072.22
244 $71,072.22 $594.60 $0.00 $401.85 $72,068.67
245 $72,068.67 $594.60 $0.00 $407.49 $73,070.76
246 $73,070.76 $594.60 $0.00 $413.15 $74,078.51
247 $74,078.51 $594.60 $0.00 $418.85 $75,091.96
248 $75,091.96 $594.60 $0.00 $424.58 $76,111.14
249 $76,111.14 $594.60 $0.00 $430.34 $77,136.08
250 $77,136.08 $594.60 $0.00 $436.14 $78,166.82
251 $78,166.82 $594.60 $0.00 $441.97 $79,203.39
252 $79,203.39 $594.60 $0.00 $447.83 $80,245.82
253 $80,245.82 $0.00 $80,698.19 $453.72 $1.35