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 2040$75,400
Monthly savings required$597

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 $301,600.40 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $596.86 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$29,076.00
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 $596.86 $0.00 $0.00 $596.86
2 $596.86 $596.86 $0.00 $3.37 $1,197.09
3 $1,197.09 $596.86 $0.00 $6.77 $1,800.72
4 $1,800.72 $596.86 $0.00 $10.18 $2,407.76
5 $2,407.76 $596.86 $0.00 $13.61 $3,018.23
6 $3,018.23 $596.86 $0.00 $17.07 $3,632.16
7 $3,632.16 $596.86 $0.00 $20.54 $4,249.56
8 $4,249.56 $596.86 $0.00 $24.03 $4,870.45
9 $4,870.45 $596.86 $0.00 $27.54 $5,494.85
10 $5,494.85 $596.86 $0.00 $31.07 $6,122.78
11 $6,122.78 $596.86 $0.00 $34.62 $6,754.26
12 $6,754.26 $596.86 $0.00 $38.19 $7,389.31
13 $7,389.31 $596.86 $0.00 $41.78 $8,027.95
14 $8,027.95 $596.86 $0.00 $45.39 $8,670.20
15 $8,670.20 $596.86 $0.00 $49.02 $9,316.08
16 $9,316.08 $596.86 $0.00 $52.67 $9,965.61
17 $9,965.61 $596.86 $0.00 $56.35 $10,618.82
18 $10,618.82 $596.86 $0.00 $60.04 $11,275.72
19 $11,275.72 $596.86 $0.00 $63.75 $11,936.33
20 $11,936.33 $596.86 $0.00 $67.49 $12,600.68
21 $12,600.68 $596.86 $0.00 $71.25 $13,268.79
22 $13,268.79 $596.86 $0.00 $75.02 $13,940.67
23 $13,940.67 $596.86 $0.00 $78.82 $14,616.35
24 $14,616.35 $596.86 $0.00 $82.64 $15,295.85
25 $15,295.85 $596.86 $0.00 $86.48 $15,979.19
26 $15,979.19 $596.86 $0.00 $90.35 $16,666.40
27 $16,666.40 $596.86 $0.00 $94.23 $17,357.49
28 $17,357.49 $596.86 $0.00 $98.14 $18,052.49
29 $18,052.49 $596.86 $0.00 $102.07 $18,751.42
30 $18,751.42 $596.86 $0.00 $106.02 $19,454.30
31 $19,454.30 $596.86 $0.00 $110.00 $20,161.16
32 $20,161.16 $596.86 $0.00 $113.99 $20,872.01
33 $20,872.01 $596.86 $0.00 $118.01 $21,586.88
34 $21,586.88 $596.86 $0.00 $122.06 $22,305.80
35 $22,305.80 $596.86 $0.00 $126.12 $23,028.78
36 $23,028.78 $596.86 $0.00 $130.21 $23,755.85
37 $23,755.85 $596.86 $0.00 $134.32 $24,487.03
38 $24,487.03 $596.86 $0.00 $138.45 $25,222.34
39 $25,222.34 $596.86 $0.00 $142.61 $25,961.81
40 $25,961.81 $596.86 $0.00 $146.79 $26,705.46
41 $26,705.46 $596.86 $0.00 $151.00 $27,453.32
42 $27,453.32 $596.86 $0.00 $155.23 $28,205.41
43 $28,205.41 $596.86 $0.00 $159.48 $28,961.75
44 $28,961.75 $596.86 $0.00 $163.75 $29,722.36
45 $29,722.36 $596.86 $0.00 $168.05 $30,487.27
46 $30,487.27 $596.86 $0.00 $172.38 $31,256.51
47 $31,256.51 $596.86 $0.00 $176.73 $32,030.10
48 $32,030.10 $596.86 $0.00 $181.10 $32,808.06
49 $32,808.06 $596.86 $0.00 $185.50 $33,590.42
50 $33,590.42 $596.86 $0.00 $189.93 $34,377.21
51 $34,377.21 $596.86 $0.00 $194.37 $35,168.44
52 $35,168.44 $596.86 $0.00 $198.85 $35,964.15
53 $35,964.15 $596.86 $0.00 $203.35 $36,764.36
54 $36,764.36 $596.86 $0.00 $207.87 $37,569.09
55 $37,569.09 $596.86 $0.00 $212.42 $38,378.37
56 $38,378.37 $596.86 $0.00 $217.00 $39,192.23
57 $39,192.23 $596.86 $0.00 $221.60 $40,010.69
58 $40,010.69 $596.86 $0.00 $226.23 $40,833.78
59 $40,833.78 $596.86 $0.00 $230.88 $41,661.52
60 $41,661.52 $596.86 $0.00 $235.56 $42,493.94
61 $42,493.94 $596.86 $0.00 $240.27 $43,331.07
62 $43,331.07 $596.86 $0.00 $245.00 $44,172.93
63 $44,172.93 $596.86 $0.00 $249.76 $45,019.55
64 $45,019.55 $596.86 $0.00 $254.55 $45,870.96
65 $45,870.96 $596.86 $0.00 $259.36 $46,727.18
66 $46,727.18 $596.86 $0.00 $264.20 $47,588.24
67 $47,588.24 $596.86 $0.00 $269.07 $48,454.17
68 $48,454.17 $596.86 $0.00 $273.97 $49,325.00
69 $49,325.00 $596.86 $0.00 $278.89 $50,200.75
70 $50,200.75 $596.86 $0.00 $283.84 $51,081.45
71 $51,081.45 $596.86 $0.00 $288.82 $51,967.13
72 $51,967.13 $596.86 $0.00 $293.83 $52,857.82
73 $52,857.82 $596.86 $0.00 $298.87 $53,753.55
74 $53,753.55 $596.86 $0.00 $303.93 $54,654.34
75 $54,654.34 $596.86 $0.00 $309.02 $55,560.22
76 $55,560.22 $596.86 $0.00 $314.15 $56,471.23
77 $56,471.23 $596.86 $0.00 $319.30 $57,387.39
78 $57,387.39 $596.86 $0.00 $324.48 $58,308.73
79 $58,308.73 $596.86 $0.00 $329.69 $59,235.28
80 $59,235.28 $596.86 $0.00 $334.92 $60,167.06
81 $60,167.06 $596.86 $0.00 $340.19 $61,104.11
82 $61,104.11 $596.86 $0.00 $345.49 $62,046.46
83 $62,046.46 $596.86 $0.00 $350.82 $62,994.14
84 $62,994.14 $596.86 $0.00 $356.18 $63,947.18
85 $63,947.18 $596.86 $0.00 $361.57 $64,905.61
86 $64,905.61 $596.86 $0.00 $366.99 $65,869.46
87 $65,869.46 $596.86 $0.00 $372.44 $66,838.76
88 $66,838.76 $596.86 $0.00 $377.92 $67,813.54
89 $67,813.54 $596.86 $0.00 $383.43 $68,793.83
90 $68,793.83 $596.86 $0.00 $388.97 $69,779.66
91 $69,779.66 $596.86 $0.00 $394.54 $70,771.06
92 $70,771.06 $596.86 $0.00 $400.15 $71,768.07
93 $71,768.07 $596.86 $0.00 $405.79 $72,770.72
94 $72,770.72 $596.86 $0.00 $411.46 $73,779.04
95 $73,779.04 $596.86 $0.00 $417.16 $74,793.06
96 $74,793.06 $596.86 $0.00 $422.89 $75,812.81
97 $75,812.81 $596.86 $0.00 $428.66 $76,838.33
98 $76,838.33 $596.86 $0.00 $434.46 $77,869.65
99 $77,869.65 $596.86 $0.00 $440.29 $78,906.80
100 $78,906.80 $596.86 $0.00 $446.15 $79,949.81
101 $79,949.81 $596.86 $0.00 $452.05 $80,998.72
102 $80,998.72 $596.86 $0.00 $457.98 $82,053.56
103 $82,053.56 $596.86 $0.00 $463.94 $83,114.36
104 $83,114.36 $596.86 $0.00 $469.94 $84,181.16
105 $84,181.16 $596.86 $0.00 $475.97 $85,253.99
106 $85,253.99 $596.86 $0.00 $482.04 $86,332.89
107 $86,332.89 $596.86 $0.00 $488.14 $87,417.89
108 $87,417.89 $596.86 $0.00 $494.27 $88,509.02
109 $88,509.02 $596.86 $0.00 $500.44 $89,606.32
110 $89,606.32 $596.86 $0.00 $506.65 $90,709.83
111 $90,709.83 $596.86 $0.00 $512.89 $91,819.58
112 $91,819.58 $596.86 $0.00 $519.16 $92,935.60
113 $92,935.60 $596.86 $0.00 $525.47 $94,057.93
114 $94,057.93 $596.86 $0.00 $531.82 $95,186.61
115 $95,186.61 $596.86 $0.00 $538.20 $96,321.67
116 $96,321.67 $596.86 $0.00 $544.62 $97,463.15
117 $97,463.15 $596.86 $0.00 $551.07 $98,611.08
118 $98,611.08 $596.86 $0.00 $557.56 $99,765.50
119 $99,765.50 $596.86 $0.00 $564.09 $100,926.45
120 $100,926.45 $596.86 $0.00 $570.65 $102,093.96
121 $102,093.96 $596.86 $0.00 $577.25 $103,268.07
122 $103,268.07 $596.86 $0.00 $583.89 $104,448.82
123 $104,448.82 $596.86 $0.00 $590.57 $105,636.25
124 $105,636.25 $596.86 $0.00 $597.28 $106,830.39
125 $106,830.39 $596.86 $0.00 $604.03 $108,031.28
126 $108,031.28 $596.86 $0.00 $610.82 $109,238.96
127 $109,238.96 $596.86 $0.00 $617.65 $110,453.47
128 $110,453.47 $596.86 $0.00 $624.52 $111,674.85
129 $111,674.85 $596.86 $0.00 $631.43 $112,903.14
130 $112,903.14 $596.86 $0.00 $638.37 $114,138.37
131 $114,138.37 $596.86 $0.00 $645.35 $115,380.58
132 $115,380.58 $596.86 $0.00 $652.38 $116,629.82
133 $116,629.82 $596.86 $0.00 $659.44 $117,886.12
134 $117,886.12 $596.86 $0.00 $666.55 $119,149.53
135 $119,149.53 $596.86 $0.00 $673.69 $120,420.08
136 $120,420.08 $596.86 $0.00 $680.87 $121,697.81
137 $121,697.81 $596.86 $0.00 $688.10 $122,982.77
138 $122,982.77 $596.86 $0.00 $695.36 $124,274.99
139 $124,274.99 $596.86 $0.00 $702.67 $125,574.52
140 $125,574.52 $596.86 $0.00 $710.02 $126,881.40
141 $126,881.40 $596.86 $0.00 $717.41 $128,195.67
142 $128,195.67 $596.86 $0.00 $724.84 $129,517.37
143 $129,517.37 $596.86 $0.00 $732.31 $130,846.54
144 $130,846.54 $596.86 $0.00 $739.83 $132,183.23
145 $132,183.23 $596.86 $0.00 $747.38 $133,527.47
146 $133,527.47 $596.86 $0.00 $754.98 $134,879.31
147 $134,879.31 $596.86 $0.00 $762.63 $136,238.80
148 $136,238.80 $596.86 $0.00 $770.31 $137,605.97
149 $137,605.97 $596.86 $0.00 $778.04 $138,980.87
150 $138,980.87 $596.86 $0.00 $785.82 $140,363.55
151 $140,363.55 $596.86 $0.00 $793.64 $141,754.05
152 $141,754.05 $596.86 $0.00 $801.50 $143,152.41
153 $143,152.41 $596.86 $0.00 $809.40 $144,558.67
154 $144,558.67 $596.86 $0.00 $817.36 $145,972.89
155 $145,972.89 $596.86 $0.00 $825.35 $147,395.10
156 $147,395.10 $596.86 $0.00 $833.39 $148,825.35
157 $148,825.35 $596.86 $0.00 $841.48 $150,263.69
158 $150,263.69 $596.86 $0.00 $849.61 $151,710.16
159 $151,710.16 $596.86 $0.00 $857.79 $153,164.81
160 $153,164.81 $596.86 $0.00 $866.02 $154,627.69
161 $154,627.69 $596.86 $0.00 $874.29 $156,098.84
162 $156,098.84 $596.86 $0.00 $882.61 $157,578.31
163 $157,578.31 $596.86 $0.00 $890.97 $159,066.14
164 $159,066.14 $596.86 $0.00 $899.38 $160,562.38
165 $160,562.38 $596.86 $0.00 $907.84 $162,067.08
166 $162,067.08 $596.86 $0.00 $916.35 $163,580.29
167 $163,580.29 $596.86 $0.00 $924.91 $165,102.06
168 $165,102.06 $596.86 $0.00 $933.51 $166,632.43
169 $166,632.43 $596.86 $0.00 $942.16 $168,171.45
170 $168,171.45 $596.86 $0.00 $950.87 $169,719.18
171 $169,719.18 $596.86 $0.00 $959.62 $171,275.66
172 $171,275.66 $596.86 $0.00 $968.42 $172,840.94
173 $172,840.94 $596.86 $0.00 $977.27 $174,415.07
174 $174,415.07 $596.86 $0.00 $986.17 $175,998.10
175 $175,998.10 $596.86 $0.00 $995.12 $177,590.08
176 $177,590.08 $596.86 $0.00 $1,004.12 $179,191.06
177 $179,191.06 $596.86 $0.00 $1,013.17 $180,801.09
178 $180,801.09 $596.86 $0.00 $1,022.28 $182,420.23
179 $182,420.23 $596.86 $0.00 $1,031.43 $184,048.52
180 $184,048.52 $596.86 $0.00 $1,040.64 $185,686.02
181 $185,686.02 $596.86 $0.00 $1,049.90 $187,332.78
182 $187,332.78 $596.86 $0.00 $1,059.21 $188,988.85
183 $188,988.85 $596.86 $0.00 $1,068.57 $190,654.28
184 $190,654.28 $596.86 $0.00 $1,077.99 $192,329.13
185 $192,329.13 $596.86 $0.00 $1,087.46 $194,013.45
186 $194,013.45 $596.86 $0.00 $1,096.98 $195,707.29
187 $195,707.29 $596.86 $0.00 $1,106.56 $197,410.71
188 $197,410.71 $596.86 $0.00 $1,116.19 $199,123.76
189 $199,123.76 $596.86 $0.00 $1,125.87 $200,846.49
190 $200,846.49 $596.86 $0.00 $1,135.62 $202,578.97
191 $202,578.97 $596.86 $0.00 $1,145.41 $204,321.24
192 $204,321.24 $596.86 $0.00 $1,155.26 $206,073.36
193 $206,073.36 $596.86 $0.00 $1,165.17 $207,835.39
194 $207,835.39 $596.86 $0.00 $1,175.13 $209,607.38
195 $209,607.38 $596.86 $0.00 $1,185.15 $211,389.39
196 $211,389.39 $596.86 $0.00 $1,195.23 $213,181.48
197 $213,181.48 $596.86 $0.00 $1,205.36 $214,983.70
198 $214,983.70 $596.86 $0.00 $1,215.55 $216,796.11
199 $216,796.11 $596.86 $0.00 $1,225.80 $218,618.77
200 $218,618.77 $596.86 $0.00 $1,236.10 $220,451.73
201 $220,451.73 $596.86 $0.00 $1,246.47 $222,295.06
202 $222,295.06 $596.86 $0.00 $1,256.89 $224,148.81
203 $224,148.81 $596.86 $0.00 $1,267.37 $226,013.04
204 $226,013.04 $596.86 $0.00 $1,277.91 $227,887.81
205 $227,887.81 $596.86 $0.00 $1,288.51 $229,773.18
206 $229,773.18 $596.86 $0.00 $1,299.17 $231,669.21
207 $231,669.21 $596.86 $0.00 $1,309.89 $233,575.96
208 $233,575.96 $596.86 $0.00 $1,320.67 $235,493.49
209 $235,493.49 $596.86 $0.00 $1,331.51 $237,421.86
210 $237,421.86 $596.86 $0.00 $1,342.42 $239,361.14
211 $239,361.14 $596.86 $0.00 $1,353.38 $241,311.38
212 $241,311.38 $596.86 $0.00 $1,364.41 $243,272.65
213 $243,272.65 $596.86 $0.00 $1,375.50 $245,245.01
214 $245,245.01 $596.86 $0.00 $1,386.65 $247,228.52
215 $247,228.52 $596.86 $0.00 $1,397.87 $249,223.25
216 $249,223.25 $596.86 $0.00 $1,409.14 $251,229.25
217 $251,229.25 $596.86 $69,974.86 $1,420.49 $183,271.74
218 $183,271.74 $596.86 $0.00 $1,036.25 $184,904.85
219 $184,904.85 $596.86 $0.00 $1,045.48 $186,547.19
220 $186,547.19 $596.86 $0.00 $1,054.76 $188,198.81
221 $188,198.81 $596.86 $0.00 $1,064.10 $189,859.77
222 $189,859.77 $596.86 $0.00 $1,073.49 $191,530.12
223 $191,530.12 $596.86 $0.00 $1,082.94 $193,209.92
224 $193,209.92 $596.86 $0.00 $1,092.44 $194,899.22
225 $194,899.22 $596.86 $0.00 $1,101.99 $196,598.07
226 $196,598.07 $596.86 $0.00 $1,111.59 $198,306.52
227 $198,306.52 $596.86 $0.00 $1,121.25 $200,024.63
228 $200,024.63 $596.86 $0.00 $1,130.97 $201,752.46
229 $201,752.46 $596.86 $73,473.60 $1,140.74 $130,016.46
230 $130,016.46 $596.86 $0.00 $735.13 $131,348.45
231 $131,348.45 $596.86 $0.00 $742.66 $132,687.97
232 $132,687.97 $596.86 $0.00 $750.24 $134,035.07
233 $134,035.07 $596.86 $0.00 $757.85 $135,389.78
234 $135,389.78 $596.86 $0.00 $765.51 $136,752.15
235 $136,752.15 $596.86 $0.00 $773.22 $138,122.23
236 $138,122.23 $596.86 $0.00 $780.96 $139,500.05
237 $139,500.05 $596.86 $0.00 $788.75 $140,885.66
238 $140,885.66 $596.86 $0.00 $796.59 $142,279.11
239 $142,279.11 $596.86 $0.00 $804.47 $143,680.44
240 $143,680.44 $596.86 $0.00 $812.39 $145,089.69
241 $145,089.69 $596.86 $77,147.28 $820.36 $69,359.63
242 $69,359.63 $596.86 $0.00 $392.17 $70,348.66
243 $70,348.66 $596.86 $0.00 $397.76 $71,343.28
244 $71,343.28 $596.86 $0.00 $403.39 $72,343.53
245 $72,343.53 $596.86 $0.00 $409.04 $73,349.43
246 $73,349.43 $596.86 $0.00 $414.73 $74,361.02
247 $74,361.02 $596.86 $0.00 $420.45 $75,378.33
248 $75,378.33 $596.86 $0.00 $426.20 $76,401.39
249 $76,401.39 $596.86 $0.00 $431.98 $77,430.23
250 $77,430.23 $596.86 $0.00 $437.80 $78,464.89
251 $78,464.89 $596.86 $0.00 $443.65 $79,505.40
252 $79,505.40 $596.86 $0.00 $449.54 $80,551.80
253 $80,551.80 $0.00 $81,004.65 $455.45 $2.60