Savings Plan and Future Cost Estimation for California State University Los Angeles

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$72,680
Monthly savings required$575

How much will it cost to send your child to California State University Los Angeles in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $290,719.30 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $575.32 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$28,027.00
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 Los Angeles in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $575.32 $0.00 $0.00 $575.32
2 $575.32 $575.32 $0.00 $3.25 $1,153.89
3 $1,153.89 $575.32 $0.00 $6.52 $1,735.73
4 $1,735.73 $575.32 $0.00 $9.81 $2,320.86
5 $2,320.86 $575.32 $0.00 $13.12 $2,909.30
6 $2,909.30 $575.32 $0.00 $16.45 $3,501.07
7 $3,501.07 $575.32 $0.00 $19.80 $4,096.19
8 $4,096.19 $575.32 $0.00 $23.16 $4,694.67
9 $4,694.67 $575.32 $0.00 $26.54 $5,296.53
10 $5,296.53 $575.32 $0.00 $29.95 $5,901.80
11 $5,901.80 $575.32 $0.00 $33.37 $6,510.49
12 $6,510.49 $575.32 $0.00 $36.81 $7,122.62
13 $7,122.62 $575.32 $0.00 $40.27 $7,738.21
14 $7,738.21 $575.32 $0.00 $43.75 $8,357.28
15 $8,357.28 $575.32 $0.00 $47.25 $8,979.85
16 $8,979.85 $575.32 $0.00 $50.77 $9,605.94
17 $9,605.94 $575.32 $0.00 $54.31 $10,235.57
18 $10,235.57 $575.32 $0.00 $57.87 $10,868.76
19 $10,868.76 $575.32 $0.00 $61.45 $11,505.53
20 $11,505.53 $575.32 $0.00 $65.05 $12,145.90
21 $12,145.90 $575.32 $0.00 $68.67 $12,789.89
22 $12,789.89 $575.32 $0.00 $72.32 $13,437.53
23 $13,437.53 $575.32 $0.00 $75.98 $14,088.83
24 $14,088.83 $575.32 $0.00 $79.66 $14,743.81
25 $14,743.81 $575.32 $0.00 $83.36 $15,402.49
26 $15,402.49 $575.32 $0.00 $87.09 $16,064.90
27 $16,064.90 $575.32 $0.00 $90.83 $16,731.05
28 $16,731.05 $575.32 $0.00 $94.60 $17,400.97
29 $17,400.97 $575.32 $0.00 $98.39 $18,074.68
30 $18,074.68 $575.32 $0.00 $102.20 $18,752.20
31 $18,752.20 $575.32 $0.00 $106.03 $19,433.55
32 $19,433.55 $575.32 $0.00 $109.88 $20,118.75
33 $20,118.75 $575.32 $0.00 $113.75 $20,807.82
34 $20,807.82 $575.32 $0.00 $117.65 $21,500.79
35 $21,500.79 $575.32 $0.00 $121.57 $22,197.68
36 $22,197.68 $575.32 $0.00 $125.51 $22,898.51
37 $22,898.51 $575.32 $0.00 $129.47 $23,603.30
38 $23,603.30 $575.32 $0.00 $133.46 $24,312.08
39 $24,312.08 $575.32 $0.00 $137.46 $25,024.86
40 $25,024.86 $575.32 $0.00 $141.49 $25,741.67
41 $25,741.67 $575.32 $0.00 $145.55 $26,462.54
42 $26,462.54 $575.32 $0.00 $149.62 $27,187.48
43 $27,187.48 $575.32 $0.00 $153.72 $27,916.52
44 $27,916.52 $575.32 $0.00 $157.84 $28,649.68
45 $28,649.68 $575.32 $0.00 $161.99 $29,386.99
46 $29,386.99 $575.32 $0.00 $166.16 $30,128.47
47 $30,128.47 $575.32 $0.00 $170.35 $30,874.14
48 $30,874.14 $575.32 $0.00 $174.57 $31,624.03
49 $31,624.03 $575.32 $0.00 $178.81 $32,378.16
50 $32,378.16 $575.32 $0.00 $183.07 $33,136.55
51 $33,136.55 $575.32 $0.00 $187.36 $33,899.23
52 $33,899.23 $575.32 $0.00 $191.67 $34,666.22
53 $34,666.22 $575.32 $0.00 $196.01 $35,437.55
54 $35,437.55 $575.32 $0.00 $200.37 $36,213.24
55 $36,213.24 $575.32 $0.00 $204.75 $36,993.31
56 $36,993.31 $575.32 $0.00 $209.17 $37,777.80
57 $37,777.80 $575.32 $0.00 $213.60 $38,566.72
58 $38,566.72 $575.32 $0.00 $218.06 $39,360.10
59 $39,360.10 $575.32 $0.00 $222.55 $40,157.97
60 $40,157.97 $575.32 $0.00 $227.06 $40,960.35
61 $40,960.35 $575.32 $0.00 $231.60 $41,767.27
62 $41,767.27 $575.32 $0.00 $236.16 $42,578.75
63 $42,578.75 $575.32 $0.00 $240.75 $43,394.82
64 $43,394.82 $575.32 $0.00 $245.36 $44,215.50
65 $44,215.50 $575.32 $0.00 $250.00 $45,040.82
66 $45,040.82 $575.32 $0.00 $254.67 $45,870.81
67 $45,870.81 $575.32 $0.00 $259.36 $46,705.49
68 $46,705.49 $575.32 $0.00 $264.08 $47,544.89
69 $47,544.89 $575.32 $0.00 $268.83 $48,389.04
70 $48,389.04 $575.32 $0.00 $273.60 $49,237.96
71 $49,237.96 $575.32 $0.00 $278.40 $50,091.68
72 $50,091.68 $575.32 $0.00 $283.23 $50,950.23
73 $50,950.23 $575.32 $0.00 $288.08 $51,813.63
74 $51,813.63 $575.32 $0.00 $292.96 $52,681.91
75 $52,681.91 $575.32 $0.00 $297.87 $53,555.10
76 $53,555.10 $575.32 $0.00 $302.81 $54,433.23
77 $54,433.23 $575.32 $0.00 $307.77 $55,316.32
78 $55,316.32 $575.32 $0.00 $312.77 $56,204.41
79 $56,204.41 $575.32 $0.00 $317.79 $57,097.52
80 $57,097.52 $575.32 $0.00 $322.84 $57,995.68
81 $57,995.68 $575.32 $0.00 $327.92 $58,898.92
82 $58,898.92 $575.32 $0.00 $333.02 $59,807.26
83 $59,807.26 $575.32 $0.00 $338.16 $60,720.74
84 $60,720.74 $575.32 $0.00 $343.32 $61,639.38
85 $61,639.38 $575.32 $0.00 $348.52 $62,563.22
86 $62,563.22 $575.32 $0.00 $353.74 $63,492.28
87 $63,492.28 $575.32 $0.00 $358.99 $64,426.59
88 $64,426.59 $575.32 $0.00 $364.28 $65,366.19
89 $65,366.19 $575.32 $0.00 $369.59 $66,311.10
90 $66,311.10 $575.32 $0.00 $374.93 $67,261.35
91 $67,261.35 $575.32 $0.00 $380.31 $68,216.98
92 $68,216.98 $575.32 $0.00 $385.71 $69,178.01
93 $69,178.01 $575.32 $0.00 $391.14 $70,144.47
94 $70,144.47 $575.32 $0.00 $396.61 $71,116.40
95 $71,116.40 $575.32 $0.00 $402.10 $72,093.82
96 $72,093.82 $575.32 $0.00 $407.63 $73,076.77
97 $73,076.77 $575.32 $0.00 $413.19 $74,065.28
98 $74,065.28 $575.32 $0.00 $418.78 $75,059.38
99 $75,059.38 $575.32 $0.00 $424.40 $76,059.10
100 $76,059.10 $575.32 $0.00 $430.05 $77,064.47
101 $77,064.47 $575.32 $0.00 $435.73 $78,075.52
102 $78,075.52 $575.32 $0.00 $441.45 $79,092.29
103 $79,092.29 $575.32 $0.00 $447.20 $80,114.81
104 $80,114.81 $575.32 $0.00 $452.98 $81,143.11
105 $81,143.11 $575.32 $0.00 $458.79 $82,177.22
106 $82,177.22 $575.32 $0.00 $464.64 $83,217.18
107 $83,217.18 $575.32 $0.00 $470.52 $84,263.02
108 $84,263.02 $575.32 $0.00 $476.44 $85,314.78
109 $85,314.78 $575.32 $0.00 $482.38 $86,372.48
110 $86,372.48 $575.32 $0.00 $488.36 $87,436.16
111 $87,436.16 $575.32 $0.00 $494.38 $88,505.86
112 $88,505.86 $575.32 $0.00 $500.43 $89,581.61
113 $89,581.61 $575.32 $0.00 $506.51 $90,663.44
114 $90,663.44 $575.32 $0.00 $512.62 $91,751.38
115 $91,751.38 $575.32 $0.00 $518.78 $92,845.48
116 $92,845.48 $575.32 $0.00 $524.96 $93,945.76
117 $93,945.76 $575.32 $0.00 $531.18 $95,052.26
118 $95,052.26 $575.32 $0.00 $537.44 $96,165.02
119 $96,165.02 $575.32 $0.00 $543.73 $97,284.07
120 $97,284.07 $575.32 $0.00 $550.06 $98,409.45
121 $98,409.45 $575.32 $0.00 $556.42 $99,541.19
122 $99,541.19 $575.32 $0.00 $562.82 $100,679.33
123 $100,679.33 $575.32 $0.00 $569.26 $101,823.91
124 $101,823.91 $575.32 $0.00 $575.73 $102,974.96
125 $102,974.96 $575.32 $0.00 $582.24 $104,132.52
126 $104,132.52 $575.32 $0.00 $588.78 $105,296.62
127 $105,296.62 $575.32 $0.00 $595.36 $106,467.30
128 $106,467.30 $575.32 $0.00 $601.98 $107,644.60
129 $107,644.60 $575.32 $0.00 $608.64 $108,828.56
130 $108,828.56 $575.32 $0.00 $615.33 $110,019.21
131 $110,019.21 $575.32 $0.00 $622.06 $111,216.59
132 $111,216.59 $575.32 $0.00 $628.83 $112,420.74
133 $112,420.74 $575.32 $0.00 $635.64 $113,631.70
134 $113,631.70 $575.32 $0.00 $642.49 $114,849.51
135 $114,849.51 $575.32 $0.00 $649.38 $116,074.21
136 $116,074.21 $575.32 $0.00 $656.30 $117,305.83
137 $117,305.83 $575.32 $0.00 $663.26 $118,544.41
138 $118,544.41 $575.32 $0.00 $670.27 $119,790.00
139 $119,790.00 $575.32 $0.00 $677.31 $121,042.63
140 $121,042.63 $575.32 $0.00 $684.39 $122,302.34
141 $122,302.34 $575.32 $0.00 $691.52 $123,569.18
142 $123,569.18 $575.32 $0.00 $698.68 $124,843.18
143 $124,843.18 $575.32 $0.00 $705.88 $126,124.38
144 $126,124.38 $575.32 $0.00 $713.13 $127,412.83
145 $127,412.83 $575.32 $0.00 $720.41 $128,708.56
146 $128,708.56 $575.32 $0.00 $727.74 $130,011.62
147 $130,011.62 $575.32 $0.00 $735.10 $131,322.04
148 $131,322.04 $575.32 $0.00 $742.51 $132,639.87
149 $132,639.87 $575.32 $0.00 $749.97 $133,965.16
150 $133,965.16 $575.32 $0.00 $757.46 $135,297.94
151 $135,297.94 $575.32 $0.00 $764.99 $136,638.25
152 $136,638.25 $575.32 $0.00 $772.57 $137,986.14
153 $137,986.14 $575.32 $0.00 $780.19 $139,341.65
154 $139,341.65 $575.32 $0.00 $787.86 $140,704.83
155 $140,704.83 $575.32 $0.00 $795.57 $142,075.72
156 $142,075.72 $575.32 $0.00 $803.32 $143,454.36
157 $143,454.36 $575.32 $0.00 $811.11 $144,840.79
158 $144,840.79 $575.32 $0.00 $818.95 $146,235.06
159 $146,235.06 $575.32 $0.00 $826.83 $147,637.21
160 $147,637.21 $575.32 $0.00 $834.76 $149,047.29
161 $149,047.29 $575.32 $0.00 $842.74 $150,465.35
162 $150,465.35 $575.32 $0.00 $850.75 $151,891.42
163 $151,891.42 $575.32 $0.00 $858.82 $153,325.56
164 $153,325.56 $575.32 $0.00 $866.93 $154,767.81
165 $154,767.81 $575.32 $0.00 $875.08 $156,218.21
166 $156,218.21 $575.32 $0.00 $883.28 $157,676.81
167 $157,676.81 $575.32 $0.00 $891.53 $159,143.66
168 $159,143.66 $575.32 $0.00 $899.82 $160,618.80
169 $160,618.80 $575.32 $0.00 $908.16 $162,102.28
170 $162,102.28 $575.32 $0.00 $916.55 $163,594.15
171 $163,594.15 $575.32 $0.00 $924.99 $165,094.46
172 $165,094.46 $575.32 $0.00 $933.47 $166,603.25
173 $166,603.25 $575.32 $0.00 $942.00 $168,120.57
174 $168,120.57 $575.32 $0.00 $950.58 $169,646.47
175 $169,646.47 $575.32 $0.00 $959.21 $171,181.00
176 $171,181.00 $575.32 $0.00 $967.88 $172,724.20
177 $172,724.20 $575.32 $0.00 $976.61 $174,276.13
178 $174,276.13 $575.32 $0.00 $985.38 $175,836.83
179 $175,836.83 $575.32 $0.00 $994.21 $177,406.36
180 $177,406.36 $575.32 $0.00 $1,003.08 $178,984.76
181 $178,984.76 $575.32 $0.00 $1,012.01 $180,572.09
182 $180,572.09 $575.32 $0.00 $1,020.98 $182,168.39
183 $182,168.39 $575.32 $0.00 $1,030.01 $183,773.72
184 $183,773.72 $575.32 $0.00 $1,039.08 $185,388.12
185 $185,388.12 $575.32 $0.00 $1,048.21 $187,011.65
186 $187,011.65 $575.32 $0.00 $1,057.39 $188,644.36
187 $188,644.36 $575.32 $0.00 $1,066.62 $190,286.30
188 $190,286.30 $575.32 $0.00 $1,075.91 $191,937.53
189 $191,937.53 $575.32 $0.00 $1,085.24 $193,598.09
190 $193,598.09 $575.32 $0.00 $1,094.63 $195,268.04
191 $195,268.04 $575.32 $0.00 $1,104.07 $196,947.43
192 $196,947.43 $575.32 $0.00 $1,113.57 $198,636.32
193 $198,636.32 $575.32 $0.00 $1,123.12 $200,334.76
194 $200,334.76 $575.32 $0.00 $1,132.72 $202,042.80
195 $202,042.80 $575.32 $0.00 $1,142.38 $203,760.50
196 $203,760.50 $575.32 $0.00 $1,152.09 $205,487.91
197 $205,487.91 $575.32 $0.00 $1,161.86 $207,225.09
198 $207,225.09 $575.32 $0.00 $1,171.68 $208,972.09
199 $208,972.09 $575.32 $0.00 $1,181.56 $210,728.97
200 $210,728.97 $575.32 $0.00 $1,191.49 $212,495.78
201 $212,495.78 $575.32 $0.00 $1,201.48 $214,272.58
202 $214,272.58 $575.32 $0.00 $1,211.53 $216,059.43
203 $216,059.43 $575.32 $0.00 $1,221.63 $217,856.38
204 $217,856.38 $575.32 $0.00 $1,231.79 $219,663.49
205 $219,663.49 $575.32 $0.00 $1,242.01 $221,480.82
206 $221,480.82 $575.32 $0.00 $1,252.28 $223,308.42
207 $223,308.42 $575.32 $0.00 $1,262.62 $225,146.36
208 $225,146.36 $575.32 $0.00 $1,273.01 $226,994.69
209 $226,994.69 $575.32 $0.00 $1,283.46 $228,853.47
210 $228,853.47 $575.32 $0.00 $1,293.97 $230,722.76
211 $230,722.76 $575.32 $0.00 $1,304.54 $232,602.62
212 $232,602.62 $575.32 $0.00 $1,315.17 $234,493.11
213 $234,493.11 $575.32 $0.00 $1,325.86 $236,394.29
214 $236,394.29 $575.32 $0.00 $1,336.61 $238,306.22
215 $238,306.22 $575.32 $0.00 $1,347.42 $240,228.96
216 $240,228.96 $575.32 $0.00 $1,358.29 $242,162.57
217 $242,162.57 $575.32 $67,450.32 $1,369.22 $176,656.79
218 $176,656.79 $575.32 $0.00 $998.84 $178,230.95
219 $178,230.95 $575.32 $0.00 $1,007.74 $179,814.01
220 $179,814.01 $575.32 $0.00 $1,016.69 $181,406.02
221 $181,406.02 $575.32 $0.00 $1,025.70 $183,007.04
222 $183,007.04 $575.32 $0.00 $1,034.75 $184,617.11
223 $184,617.11 $575.32 $0.00 $1,043.85 $186,236.28
224 $186,236.28 $575.32 $0.00 $1,053.01 $187,864.61
225 $187,864.61 $575.32 $0.00 $1,062.21 $189,502.14
226 $189,502.14 $575.32 $0.00 $1,071.47 $191,148.93
227 $191,148.93 $575.32 $0.00 $1,080.78 $192,805.03
228 $192,805.03 $575.32 $0.00 $1,090.15 $194,470.50
229 $194,470.50 $575.32 $70,822.83 $1,099.56 $125,322.55
230 $125,322.55 $575.32 $0.00 $708.59 $126,606.46
231 $126,606.46 $575.32 $0.00 $715.85 $127,897.63
232 $127,897.63 $575.32 $0.00 $723.15 $129,196.10
233 $129,196.10 $575.32 $0.00 $730.49 $130,501.91
234 $130,501.91 $575.32 $0.00 $737.88 $131,815.11
235 $131,815.11 $575.32 $0.00 $745.30 $133,135.73
236 $133,135.73 $575.32 $0.00 $752.77 $134,463.82
237 $134,463.82 $575.32 $0.00 $760.28 $135,799.42
238 $135,799.42 $575.32 $0.00 $767.83 $137,142.57
239 $137,142.57 $575.32 $0.00 $775.42 $138,493.31
240 $138,493.31 $575.32 $0.00 $783.06 $139,851.69
241 $139,851.69 $575.32 $74,363.97 $790.74 $66,853.78
242 $66,853.78 $575.32 $0.00 $378.00 $67,807.10
243 $67,807.10 $575.32 $0.00 $383.39 $68,765.81
244 $68,765.81 $575.32 $0.00 $388.81 $69,729.94
245 $69,729.94 $575.32 $0.00 $394.26 $70,699.52
246 $70,699.52 $575.32 $0.00 $399.75 $71,674.59
247 $71,674.59 $575.32 $0.00 $405.26 $72,655.17
248 $72,655.17 $575.32 $0.00 $410.80 $73,641.29
249 $73,641.29 $575.32 $0.00 $416.38 $74,632.99
250 $74,632.99 $575.32 $0.00 $421.99 $75,630.30
251 $75,630.30 $575.32 $0.00 $427.62 $76,633.24
252 $76,633.24 $575.32 $0.00 $433.30 $77,641.86
253 $77,641.86 $0.00 $78,082.17 $439.00 ($1.31)