Savings Plan and Future Cost Estimation for California State University San Bernardino

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$64,467
Monthly savings required$510

How much will it cost to send your child to California State University San Bernardino in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $257,868.55 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $510.31 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$24,860.00
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 San Bernardino in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $510.31 $0.00 $0.00 $510.31
2 $510.31 $510.31 $0.00 $2.89 $1,023.51
3 $1,023.51 $510.31 $0.00 $5.79 $1,539.61
4 $1,539.61 $510.31 $0.00 $8.71 $2,058.63
5 $2,058.63 $510.31 $0.00 $11.64 $2,580.58
6 $2,580.58 $510.31 $0.00 $14.59 $3,105.48
7 $3,105.48 $510.31 $0.00 $17.56 $3,633.35
8 $3,633.35 $510.31 $0.00 $20.54 $4,164.20
9 $4,164.20 $510.31 $0.00 $23.54 $4,698.05
10 $4,698.05 $510.31 $0.00 $26.56 $5,234.92
11 $5,234.92 $510.31 $0.00 $29.60 $5,774.83
12 $5,774.83 $510.31 $0.00 $32.65 $6,317.79
13 $6,317.79 $510.31 $0.00 $35.72 $6,863.82
14 $6,863.82 $510.31 $0.00 $38.81 $7,412.94
15 $7,412.94 $510.31 $0.00 $41.91 $7,965.16
16 $7,965.16 $510.31 $0.00 $45.04 $8,520.51
17 $8,520.51 $510.31 $0.00 $48.18 $9,079.00
18 $9,079.00 $510.31 $0.00 $51.33 $9,640.64
19 $9,640.64 $510.31 $0.00 $54.51 $10,205.46
20 $10,205.46 $510.31 $0.00 $57.70 $10,773.47
21 $10,773.47 $510.31 $0.00 $60.91 $11,344.69
22 $11,344.69 $510.31 $0.00 $64.14 $11,919.14
23 $11,919.14 $510.31 $0.00 $67.39 $12,496.84
24 $12,496.84 $510.31 $0.00 $70.66 $13,077.81
25 $13,077.81 $510.31 $0.00 $73.94 $13,662.06
26 $13,662.06 $510.31 $0.00 $77.25 $14,249.62
27 $14,249.62 $510.31 $0.00 $80.57 $14,840.50
28 $14,840.50 $510.31 $0.00 $83.91 $15,434.72
29 $15,434.72 $510.31 $0.00 $87.27 $16,032.30
30 $16,032.30 $510.31 $0.00 $90.65 $16,633.26
31 $16,633.26 $510.31 $0.00 $94.05 $17,237.62
32 $17,237.62 $510.31 $0.00 $97.46 $17,845.39
33 $17,845.39 $510.31 $0.00 $100.90 $18,456.60
34 $18,456.60 $510.31 $0.00 $104.36 $19,071.27
35 $19,071.27 $510.31 $0.00 $107.83 $19,689.41
36 $19,689.41 $510.31 $0.00 $111.33 $20,311.05
37 $20,311.05 $510.31 $0.00 $114.84 $20,936.20
38 $20,936.20 $510.31 $0.00 $118.38 $21,564.89
39 $21,564.89 $510.31 $0.00 $121.93 $22,197.13
40 $22,197.13 $510.31 $0.00 $125.51 $22,832.95
41 $22,832.95 $510.31 $0.00 $129.10 $23,472.36
42 $23,472.36 $510.31 $0.00 $132.72 $24,115.39
43 $24,115.39 $510.31 $0.00 $136.35 $24,762.05
44 $24,762.05 $510.31 $0.00 $140.01 $25,412.37
45 $25,412.37 $510.31 $0.00 $143.69 $26,066.37
46 $26,066.37 $510.31 $0.00 $147.38 $26,724.06
47 $26,724.06 $510.31 $0.00 $151.10 $27,385.47
48 $27,385.47 $510.31 $0.00 $154.84 $28,050.62
49 $28,050.62 $510.31 $0.00 $158.60 $28,719.53
50 $28,719.53 $510.31 $0.00 $162.38 $29,392.22
51 $29,392.22 $510.31 $0.00 $166.19 $30,068.72
52 $30,068.72 $510.31 $0.00 $170.01 $30,749.04
53 $30,749.04 $510.31 $0.00 $173.86 $31,433.21
54 $31,433.21 $510.31 $0.00 $177.73 $32,121.25
55 $32,121.25 $510.31 $0.00 $181.62 $32,813.18
56 $32,813.18 $510.31 $0.00 $185.53 $33,509.02
57 $33,509.02 $510.31 $0.00 $189.46 $34,208.79
58 $34,208.79 $510.31 $0.00 $193.42 $34,912.52
59 $34,912.52 $510.31 $0.00 $197.40 $35,620.23
60 $35,620.23 $510.31 $0.00 $201.40 $36,331.94
61 $36,331.94 $510.31 $0.00 $205.43 $37,047.68
62 $37,047.68 $510.31 $0.00 $209.47 $37,767.46
63 $37,767.46 $510.31 $0.00 $213.54 $38,491.31
64 $38,491.31 $510.31 $0.00 $217.64 $39,219.26
65 $39,219.26 $510.31 $0.00 $221.75 $39,951.32
66 $39,951.32 $510.31 $0.00 $225.89 $40,687.52
67 $40,687.52 $510.31 $0.00 $230.05 $41,427.88
68 $41,427.88 $510.31 $0.00 $234.24 $42,172.43
69 $42,172.43 $510.31 $0.00 $238.45 $42,921.19
70 $42,921.19 $510.31 $0.00 $242.68 $43,674.18
71 $43,674.18 $510.31 $0.00 $246.94 $44,431.43
72 $44,431.43 $510.31 $0.00 $251.22 $45,192.96
73 $45,192.96 $510.31 $0.00 $255.53 $45,958.80
74 $45,958.80 $510.31 $0.00 $259.86 $46,728.97
75 $46,728.97 $510.31 $0.00 $264.21 $47,503.49
76 $47,503.49 $510.31 $0.00 $268.59 $48,282.39
77 $48,282.39 $510.31 $0.00 $273.00 $49,065.70
78 $49,065.70 $510.31 $0.00 $277.42 $49,853.43
79 $49,853.43 $510.31 $0.00 $281.88 $50,645.62
80 $50,645.62 $510.31 $0.00 $286.36 $51,442.29
81 $51,442.29 $510.31 $0.00 $290.86 $52,243.46
82 $52,243.46 $510.31 $0.00 $295.39 $53,049.16
83 $53,049.16 $510.31 $0.00 $299.95 $53,859.42
84 $53,859.42 $510.31 $0.00 $304.53 $54,674.26
85 $54,674.26 $510.31 $0.00 $309.14 $55,493.71
86 $55,493.71 $510.31 $0.00 $313.77 $56,317.79
87 $56,317.79 $510.31 $0.00 $318.43 $57,146.53
88 $57,146.53 $510.31 $0.00 $323.11 $57,979.95
89 $57,979.95 $510.31 $0.00 $327.83 $58,818.09
90 $58,818.09 $510.31 $0.00 $332.57 $59,660.97
91 $59,660.97 $510.31 $0.00 $337.33 $60,508.61
92 $60,508.61 $510.31 $0.00 $342.12 $61,361.04
93 $61,361.04 $510.31 $0.00 $346.94 $62,218.29
94 $62,218.29 $510.31 $0.00 $351.79 $63,080.39
95 $63,080.39 $510.31 $0.00 $356.67 $63,947.37
96 $63,947.37 $510.31 $0.00 $361.57 $64,819.25
97 $64,819.25 $510.31 $0.00 $366.50 $65,696.06
98 $65,696.06 $510.31 $0.00 $371.46 $66,577.83
99 $66,577.83 $510.31 $0.00 $376.44 $67,464.58
100 $67,464.58 $510.31 $0.00 $381.45 $68,356.34
101 $68,356.34 $510.31 $0.00 $386.50 $69,253.15
102 $69,253.15 $510.31 $0.00 $391.57 $70,155.03
103 $70,155.03 $510.31 $0.00 $396.67 $71,062.01
104 $71,062.01 $510.31 $0.00 $401.79 $71,974.11
105 $71,974.11 $510.31 $0.00 $406.95 $72,891.37
106 $72,891.37 $510.31 $0.00 $412.14 $73,813.82
107 $73,813.82 $510.31 $0.00 $417.35 $74,741.48
108 $74,741.48 $510.31 $0.00 $422.60 $75,674.39
109 $75,674.39 $510.31 $0.00 $427.87 $76,612.57
110 $76,612.57 $510.31 $0.00 $433.18 $77,556.06
111 $77,556.06 $510.31 $0.00 $438.51 $78,504.88
112 $78,504.88 $510.31 $0.00 $443.88 $79,459.07
113 $79,459.07 $510.31 $0.00 $449.27 $80,418.65
114 $80,418.65 $510.31 $0.00 $454.70 $81,383.66
115 $81,383.66 $510.31 $0.00 $460.16 $82,354.13
116 $82,354.13 $510.31 $0.00 $465.64 $83,330.08
117 $83,330.08 $510.31 $0.00 $471.16 $84,311.55
118 $84,311.55 $510.31 $0.00 $476.71 $85,298.57
119 $85,298.57 $510.31 $0.00 $482.29 $86,291.17
120 $86,291.17 $510.31 $0.00 $487.90 $87,289.38
121 $87,289.38 $510.31 $0.00 $493.55 $88,293.24
122 $88,293.24 $510.31 $0.00 $499.22 $89,302.77
123 $89,302.77 $510.31 $0.00 $504.93 $90,318.01
124 $90,318.01 $510.31 $0.00 $510.67 $91,338.99
125 $91,338.99 $510.31 $0.00 $516.44 $92,365.74
126 $92,365.74 $510.31 $0.00 $522.25 $93,398.30
127 $93,398.30 $510.31 $0.00 $528.09 $94,436.70
128 $94,436.70 $510.31 $0.00 $533.96 $95,480.97
129 $95,480.97 $510.31 $0.00 $539.86 $96,531.14
130 $96,531.14 $510.31 $0.00 $545.80 $97,587.25
131 $97,587.25 $510.31 $0.00 $551.77 $98,649.33
132 $98,649.33 $510.31 $0.00 $557.78 $99,717.42
133 $99,717.42 $510.31 $0.00 $563.82 $100,791.55
134 $100,791.55 $510.31 $0.00 $569.89 $101,871.75
135 $101,871.75 $510.31 $0.00 $576.00 $102,958.06
136 $102,958.06 $510.31 $0.00 $582.14 $104,050.51
137 $104,050.51 $510.31 $0.00 $588.32 $105,149.14
138 $105,149.14 $510.31 $0.00 $594.53 $106,253.98
139 $106,253.98 $510.31 $0.00 $600.78 $107,365.07
140 $107,365.07 $510.31 $0.00 $607.06 $108,482.44
141 $108,482.44 $510.31 $0.00 $613.38 $109,606.13
142 $109,606.13 $510.31 $0.00 $619.73 $110,736.17
143 $110,736.17 $510.31 $0.00 $626.12 $111,872.60
144 $111,872.60 $510.31 $0.00 $632.54 $113,015.45
145 $113,015.45 $510.31 $0.00 $639.01 $114,164.77
146 $114,164.77 $510.31 $0.00 $645.50 $115,320.58
147 $115,320.58 $510.31 $0.00 $652.04 $116,482.93
148 $116,482.93 $510.31 $0.00 $658.61 $117,651.85
149 $117,651.85 $510.31 $0.00 $665.22 $118,827.38
150 $118,827.38 $510.31 $0.00 $671.87 $120,009.56
151 $120,009.56 $510.31 $0.00 $678.55 $121,198.42
152 $121,198.42 $510.31 $0.00 $685.27 $122,394.00
153 $122,394.00 $510.31 $0.00 $692.03 $123,596.34
154 $123,596.34 $510.31 $0.00 $698.83 $124,805.48
155 $124,805.48 $510.31 $0.00 $705.67 $126,021.46
156 $126,021.46 $510.31 $0.00 $712.54 $127,244.31
157 $127,244.31 $510.31 $0.00 $719.46 $128,474.08
158 $128,474.08 $510.31 $0.00 $726.41 $129,710.80
159 $129,710.80 $510.31 $0.00 $733.40 $130,954.51
160 $130,954.51 $510.31 $0.00 $740.44 $132,205.26
161 $132,205.26 $510.31 $0.00 $747.51 $133,463.08
162 $133,463.08 $510.31 $0.00 $754.62 $134,728.01
163 $134,728.01 $510.31 $0.00 $761.77 $136,000.09
164 $136,000.09 $510.31 $0.00 $768.96 $137,279.36
165 $137,279.36 $510.31 $0.00 $776.20 $138,565.87
166 $138,565.87 $510.31 $0.00 $783.47 $139,859.65
167 $139,859.65 $510.31 $0.00 $790.79 $141,160.75
168 $141,160.75 $510.31 $0.00 $798.14 $142,469.20
169 $142,469.20 $510.31 $0.00 $805.54 $143,785.05
170 $143,785.05 $510.31 $0.00 $812.98 $145,108.34
171 $145,108.34 $510.31 $0.00 $820.46 $146,439.11
172 $146,439.11 $510.31 $0.00 $827.99 $147,777.41
173 $147,777.41 $510.31 $0.00 $835.55 $149,123.27
174 $149,123.27 $510.31 $0.00 $843.16 $150,476.74
175 $150,476.74 $510.31 $0.00 $850.82 $151,837.87
176 $151,837.87 $510.31 $0.00 $858.51 $153,206.69
177 $153,206.69 $510.31 $0.00 $866.25 $154,583.25
178 $154,583.25 $510.31 $0.00 $874.04 $155,967.60
179 $155,967.60 $510.31 $0.00 $881.86 $157,359.77
180 $157,359.77 $510.31 $0.00 $889.74 $158,759.82
181 $158,759.82 $510.31 $0.00 $897.65 $160,167.78
182 $160,167.78 $510.31 $0.00 $905.61 $161,583.70
183 $161,583.70 $510.31 $0.00 $913.62 $163,007.63
184 $163,007.63 $510.31 $0.00 $921.67 $164,439.61
185 $164,439.61 $510.31 $0.00 $929.77 $165,879.69
186 $165,879.69 $510.31 $0.00 $937.91 $167,327.91
187 $167,327.91 $510.31 $0.00 $946.10 $168,784.32
188 $168,784.32 $510.31 $0.00 $954.33 $170,248.96
189 $170,248.96 $510.31 $0.00 $962.61 $171,721.88
190 $171,721.88 $510.31 $0.00 $970.94 $173,203.13
191 $173,203.13 $510.31 $0.00 $979.32 $174,692.76
192 $174,692.76 $510.31 $0.00 $987.74 $176,190.81
193 $176,190.81 $510.31 $0.00 $996.21 $177,697.33
194 $177,697.33 $510.31 $0.00 $1,004.73 $179,212.37
195 $179,212.37 $510.31 $0.00 $1,013.29 $180,735.97
196 $180,735.97 $510.31 $0.00 $1,021.91 $182,268.19
197 $182,268.19 $510.31 $0.00 $1,030.57 $183,809.07
198 $183,809.07 $510.31 $0.00 $1,039.28 $185,358.66
199 $185,358.66 $510.31 $0.00 $1,048.04 $186,917.01
200 $186,917.01 $510.31 $0.00 $1,056.86 $188,484.18
201 $188,484.18 $510.31 $0.00 $1,065.72 $190,060.21
202 $190,060.21 $510.31 $0.00 $1,074.63 $191,645.15
203 $191,645.15 $510.31 $0.00 $1,083.59 $193,239.05
204 $193,239.05 $510.31 $0.00 $1,092.60 $194,841.96
205 $194,841.96 $510.31 $0.00 $1,101.66 $196,453.93
206 $196,453.93 $510.31 $0.00 $1,110.78 $198,075.02
207 $198,075.02 $510.31 $0.00 $1,119.94 $199,705.27
208 $199,705.27 $510.31 $0.00 $1,129.16 $201,344.74
209 $201,344.74 $510.31 $0.00 $1,138.43 $202,993.48
210 $202,993.48 $510.31 $0.00 $1,147.75 $204,651.54
211 $204,651.54 $510.31 $0.00 $1,157.13 $206,318.98
212 $206,318.98 $510.31 $0.00 $1,166.56 $207,995.85
213 $207,995.85 $510.31 $0.00 $1,176.04 $209,682.20
214 $209,682.20 $510.31 $0.00 $1,185.57 $211,378.08
215 $211,378.08 $510.31 $0.00 $1,195.16 $213,083.55
216 $213,083.55 $510.31 $0.00 $1,204.81 $214,798.67
217 $214,798.67 $510.31 $59,828.55 $1,214.50 $156,694.93
218 $156,694.93 $510.31 $0.00 $885.98 $158,091.22
219 $158,091.22 $510.31 $0.00 $893.87 $159,495.40
220 $159,495.40 $510.31 $0.00 $901.81 $160,907.52
221 $160,907.52 $510.31 $0.00 $909.79 $162,327.62
222 $162,327.62 $510.31 $0.00 $917.82 $163,755.75
223 $163,755.75 $510.31 $0.00 $925.90 $165,191.96
224 $165,191.96 $510.31 $0.00 $934.02 $166,636.29
225 $166,636.29 $510.31 $0.00 $942.19 $168,088.79
226 $168,088.79 $510.31 $0.00 $950.40 $169,549.50
227 $169,549.50 $510.31 $0.00 $958.66 $171,018.47
228 $171,018.47 $510.31 $0.00 $966.96 $172,495.74
229 $172,495.74 $510.31 $62,819.98 $975.32 $111,161.39
230 $111,161.39 $510.31 $0.00 $628.52 $112,300.22
231 $112,300.22 $510.31 $0.00 $634.96 $113,445.49
232 $113,445.49 $510.31 $0.00 $641.44 $114,597.24
233 $114,597.24 $510.31 $0.00 $647.95 $115,755.50
234 $115,755.50 $510.31 $0.00 $654.50 $116,920.31
235 $116,920.31 $510.31 $0.00 $661.08 $118,091.70
236 $118,091.70 $510.31 $0.00 $667.71 $119,269.72
237 $119,269.72 $510.31 $0.00 $674.37 $120,454.40
238 $120,454.40 $510.31 $0.00 $681.07 $121,645.78
239 $121,645.78 $510.31 $0.00 $687.80 $122,843.89
240 $122,843.89 $510.31 $0.00 $694.58 $124,048.78
241 $124,048.78 $510.31 $65,960.98 $701.39 $59,299.50
242 $59,299.50 $510.31 $0.00 $335.29 $60,145.10
243 $60,145.10 $510.31 $0.00 $340.07 $60,995.48
244 $60,995.48 $510.31 $0.00 $344.88 $61,850.67
245 $61,850.67 $510.31 $0.00 $349.71 $62,710.69
246 $62,710.69 $510.31 $0.00 $354.58 $63,575.58
247 $63,575.58 $510.31 $0.00 $359.47 $64,445.36
248 $64,445.36 $510.31 $0.00 $364.38 $65,320.05
249 $65,320.05 $510.31 $0.00 $369.33 $66,199.69
250 $66,199.69 $510.31 $0.00 $374.30 $67,084.30
251 $67,084.30 $510.31 $0.00 $379.30 $67,973.91
252 $67,973.91 $510.31 $0.00 $384.33 $68,868.55
253 $68,868.55 $0.00 $69,259.03 $389.39 ($1.09)