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

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$65,053
Monthly savings required$515

How much will it cost to send your child to California State University San Marcos in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $260,212.81 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $514.95 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$25,086.00
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 Marcos in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $514.95 $0.00 $0.00 $514.95
2 $514.95 $514.95 $0.00 $2.91 $1,032.81
3 $1,032.81 $514.95 $0.00 $5.84 $1,553.60
4 $1,553.60 $514.95 $0.00 $8.78 $2,077.33
5 $2,077.33 $514.95 $0.00 $11.75 $2,604.03
6 $2,604.03 $514.95 $0.00 $14.72 $3,133.70
7 $3,133.70 $514.95 $0.00 $17.72 $3,666.37
8 $3,666.37 $514.95 $0.00 $20.73 $4,202.05
9 $4,202.05 $514.95 $0.00 $23.76 $4,740.76
10 $4,740.76 $514.95 $0.00 $26.80 $5,282.51
11 $5,282.51 $514.95 $0.00 $29.87 $5,827.33
12 $5,827.33 $514.95 $0.00 $32.95 $6,375.23
13 $6,375.23 $514.95 $0.00 $36.05 $6,926.23
14 $6,926.23 $514.95 $0.00 $39.16 $7,480.34
15 $7,480.34 $514.95 $0.00 $42.29 $8,037.58
16 $8,037.58 $514.95 $0.00 $45.45 $8,597.98
17 $8,597.98 $514.95 $0.00 $48.61 $9,161.54
18 $9,161.54 $514.95 $0.00 $51.80 $9,728.29
19 $9,728.29 $514.95 $0.00 $55.01 $10,298.25
20 $10,298.25 $514.95 $0.00 $58.23 $10,871.43
21 $10,871.43 $514.95 $0.00 $61.47 $11,447.85
22 $11,447.85 $514.95 $0.00 $64.73 $12,027.53
23 $12,027.53 $514.95 $0.00 $68.01 $12,610.49
24 $12,610.49 $514.95 $0.00 $71.30 $13,196.74
25 $13,196.74 $514.95 $0.00 $74.62 $13,786.31
26 $13,786.31 $514.95 $0.00 $77.95 $14,379.21
27 $14,379.21 $514.95 $0.00 $81.30 $14,975.46
28 $14,975.46 $514.95 $0.00 $84.67 $15,575.08
29 $15,575.08 $514.95 $0.00 $88.06 $16,178.09
30 $16,178.09 $514.95 $0.00 $91.47 $16,784.51
31 $16,784.51 $514.95 $0.00 $94.90 $17,394.36
32 $17,394.36 $514.95 $0.00 $98.35 $18,007.66
33 $18,007.66 $514.95 $0.00 $101.82 $18,624.43
34 $18,624.43 $514.95 $0.00 $105.31 $19,244.69
35 $19,244.69 $514.95 $0.00 $108.81 $19,868.45
36 $19,868.45 $514.95 $0.00 $112.34 $20,495.74
37 $20,495.74 $514.95 $0.00 $115.89 $21,126.58
38 $21,126.58 $514.95 $0.00 $119.45 $21,760.98
39 $21,760.98 $514.95 $0.00 $123.04 $22,398.97
40 $22,398.97 $514.95 $0.00 $126.65 $23,040.57
41 $23,040.57 $514.95 $0.00 $130.27 $23,685.79
42 $23,685.79 $514.95 $0.00 $133.92 $24,334.66
43 $24,334.66 $514.95 $0.00 $137.59 $24,987.20
44 $24,987.20 $514.95 $0.00 $141.28 $25,643.43
45 $25,643.43 $514.95 $0.00 $144.99 $26,303.37
46 $26,303.37 $514.95 $0.00 $148.72 $26,967.04
47 $26,967.04 $514.95 $0.00 $152.48 $27,634.47
48 $27,634.47 $514.95 $0.00 $156.25 $28,305.67
49 $28,305.67 $514.95 $0.00 $160.04 $28,980.66
50 $28,980.66 $514.95 $0.00 $163.86 $29,659.47
51 $29,659.47 $514.95 $0.00 $167.70 $30,342.12
52 $30,342.12 $514.95 $0.00 $171.56 $31,028.63
53 $31,028.63 $514.95 $0.00 $175.44 $31,719.02
54 $31,719.02 $514.95 $0.00 $179.34 $32,413.31
55 $32,413.31 $514.95 $0.00 $183.27 $33,111.53
56 $33,111.53 $514.95 $0.00 $187.22 $33,813.70
57 $33,813.70 $514.95 $0.00 $191.19 $34,519.84
58 $34,519.84 $514.95 $0.00 $195.18 $35,229.97
59 $35,229.97 $514.95 $0.00 $199.20 $35,944.12
60 $35,944.12 $514.95 $0.00 $203.23 $36,662.30
61 $36,662.30 $514.95 $0.00 $207.29 $37,384.54
62 $37,384.54 $514.95 $0.00 $211.38 $38,110.87
63 $38,110.87 $514.95 $0.00 $215.48 $38,841.30
64 $38,841.30 $514.95 $0.00 $219.61 $39,575.86
65 $39,575.86 $514.95 $0.00 $223.77 $40,314.58
66 $40,314.58 $514.95 $0.00 $227.94 $41,057.47
67 $41,057.47 $514.95 $0.00 $232.14 $41,804.56
68 $41,804.56 $514.95 $0.00 $236.37 $42,555.88
69 $42,555.88 $514.95 $0.00 $240.62 $43,311.45
70 $43,311.45 $514.95 $0.00 $244.89 $44,071.29
71 $44,071.29 $514.95 $0.00 $249.19 $44,835.43
72 $44,835.43 $514.95 $0.00 $253.51 $45,603.89
73 $45,603.89 $514.95 $0.00 $257.85 $46,376.69
74 $46,376.69 $514.95 $0.00 $262.22 $47,153.86
75 $47,153.86 $514.95 $0.00 $266.61 $47,935.42
76 $47,935.42 $514.95 $0.00 $271.03 $48,721.40
77 $48,721.40 $514.95 $0.00 $275.48 $49,511.83
78 $49,511.83 $514.95 $0.00 $279.95 $50,306.73
79 $50,306.73 $514.95 $0.00 $284.44 $51,106.12
80 $51,106.12 $514.95 $0.00 $288.96 $51,910.03
81 $51,910.03 $514.95 $0.00 $293.51 $52,718.49
82 $52,718.49 $514.95 $0.00 $298.08 $53,531.52
83 $53,531.52 $514.95 $0.00 $302.67 $54,349.14
84 $54,349.14 $514.95 $0.00 $307.30 $55,171.39
85 $55,171.39 $514.95 $0.00 $311.95 $55,998.29
86 $55,998.29 $514.95 $0.00 $316.62 $56,829.86
87 $56,829.86 $514.95 $0.00 $321.32 $57,666.13
88 $57,666.13 $514.95 $0.00 $326.05 $58,507.13
89 $58,507.13 $514.95 $0.00 $330.81 $59,352.89
90 $59,352.89 $514.95 $0.00 $335.59 $60,203.43
91 $60,203.43 $514.95 $0.00 $340.40 $61,058.78
92 $61,058.78 $514.95 $0.00 $345.24 $61,918.97
93 $61,918.97 $514.95 $0.00 $350.10 $62,784.02
94 $62,784.02 $514.95 $0.00 $354.99 $63,653.96
95 $63,653.96 $514.95 $0.00 $359.91 $64,528.82
96 $64,528.82 $514.95 $0.00 $364.86 $65,408.63
97 $65,408.63 $514.95 $0.00 $369.83 $66,293.41
98 $66,293.41 $514.95 $0.00 $374.83 $67,183.19
99 $67,183.19 $514.95 $0.00 $379.86 $68,078.00
100 $68,078.00 $514.95 $0.00 $384.92 $68,977.87
101 $68,977.87 $514.95 $0.00 $390.01 $69,882.83
102 $69,882.83 $514.95 $0.00 $395.13 $70,792.91
103 $70,792.91 $514.95 $0.00 $400.27 $71,708.13
104 $71,708.13 $514.95 $0.00 $405.45 $72,628.53
105 $72,628.53 $514.95 $0.00 $410.65 $73,554.13
106 $73,554.13 $514.95 $0.00 $415.89 $74,484.97
107 $74,484.97 $514.95 $0.00 $421.15 $75,421.07
108 $75,421.07 $514.95 $0.00 $426.44 $76,362.46
109 $76,362.46 $514.95 $0.00 $431.76 $77,309.17
110 $77,309.17 $514.95 $0.00 $437.12 $78,261.24
111 $78,261.24 $514.95 $0.00 $442.50 $79,218.69
112 $79,218.69 $514.95 $0.00 $447.91 $80,181.55
113 $80,181.55 $514.95 $0.00 $453.36 $81,149.86
114 $81,149.86 $514.95 $0.00 $458.83 $82,123.64
115 $82,123.64 $514.95 $0.00 $464.34 $83,102.93
116 $83,102.93 $514.95 $0.00 $469.88 $84,087.76
117 $84,087.76 $514.95 $0.00 $475.44 $85,078.15
118 $85,078.15 $514.95 $0.00 $481.04 $86,074.14
119 $86,074.14 $514.95 $0.00 $486.68 $87,075.77
120 $87,075.77 $514.95 $0.00 $492.34 $88,083.06
121 $88,083.06 $514.95 $0.00 $498.03 $89,096.04
122 $89,096.04 $514.95 $0.00 $503.76 $90,114.75
123 $90,114.75 $514.95 $0.00 $509.52 $91,139.22
124 $91,139.22 $514.95 $0.00 $515.31 $92,169.48
125 $92,169.48 $514.95 $0.00 $521.14 $93,205.57
126 $93,205.57 $514.95 $0.00 $527.00 $94,247.52
127 $94,247.52 $514.95 $0.00 $532.89 $95,295.36
128 $95,295.36 $514.95 $0.00 $538.81 $96,349.12
129 $96,349.12 $514.95 $0.00 $544.77 $97,408.84
130 $97,408.84 $514.95 $0.00 $550.76 $98,474.55
131 $98,474.55 $514.95 $0.00 $556.79 $99,546.29
132 $99,546.29 $514.95 $0.00 $562.85 $100,624.09
133 $100,624.09 $514.95 $0.00 $568.94 $101,707.98
134 $101,707.98 $514.95 $0.00 $575.07 $102,798.00
135 $102,798.00 $514.95 $0.00 $581.23 $103,894.18
136 $103,894.18 $514.95 $0.00 $587.43 $104,996.56
137 $104,996.56 $514.95 $0.00 $593.67 $106,105.18
138 $106,105.18 $514.95 $0.00 $599.93 $107,220.06
139 $107,220.06 $514.95 $0.00 $606.24 $108,341.25
140 $108,341.25 $514.95 $0.00 $612.58 $109,468.78
141 $109,468.78 $514.95 $0.00 $618.95 $110,602.68
142 $110,602.68 $514.95 $0.00 $625.36 $111,742.99
143 $111,742.99 $514.95 $0.00 $631.81 $112,889.75
144 $112,889.75 $514.95 $0.00 $638.30 $114,043.00
145 $114,043.00 $514.95 $0.00 $644.82 $115,202.77
146 $115,202.77 $514.95 $0.00 $651.37 $116,369.09
147 $116,369.09 $514.95 $0.00 $657.97 $117,542.01
148 $117,542.01 $514.95 $0.00 $664.60 $118,721.56
149 $118,721.56 $514.95 $0.00 $671.27 $119,907.78
150 $119,907.78 $514.95 $0.00 $677.98 $121,100.71
151 $121,100.71 $514.95 $0.00 $684.72 $122,300.38
152 $122,300.38 $514.95 $0.00 $691.50 $123,506.83
153 $123,506.83 $514.95 $0.00 $698.33 $124,720.11
154 $124,720.11 $514.95 $0.00 $705.19 $125,940.25
155 $125,940.25 $514.95 $0.00 $712.08 $127,167.28
156 $127,167.28 $514.95 $0.00 $719.02 $128,401.25
157 $128,401.25 $514.95 $0.00 $726.00 $129,642.20
158 $129,642.20 $514.95 $0.00 $733.02 $130,890.17
159 $130,890.17 $514.95 $0.00 $740.07 $132,145.19
160 $132,145.19 $514.95 $0.00 $747.17 $133,407.31
161 $133,407.31 $514.95 $0.00 $754.30 $134,676.56
162 $134,676.56 $514.95 $0.00 $761.48 $135,952.99
163 $135,952.99 $514.95 $0.00 $768.70 $137,236.64
164 $137,236.64 $514.95 $0.00 $775.96 $138,527.55
165 $138,527.55 $514.95 $0.00 $783.25 $139,825.75
166 $139,825.75 $514.95 $0.00 $790.60 $141,131.30
167 $141,131.30 $514.95 $0.00 $797.98 $142,444.23
168 $142,444.23 $514.95 $0.00 $805.40 $143,764.58
169 $143,764.58 $514.95 $0.00 $812.87 $145,092.40
170 $145,092.40 $514.95 $0.00 $820.37 $146,427.72
171 $146,427.72 $514.95 $0.00 $827.92 $147,770.59
172 $147,770.59 $514.95 $0.00 $835.52 $149,121.06
173 $149,121.06 $514.95 $0.00 $843.15 $150,479.16
174 $150,479.16 $514.95 $0.00 $850.83 $151,844.94
175 $151,844.94 $514.95 $0.00 $858.55 $153,218.44
176 $153,218.44 $514.95 $0.00 $866.32 $154,599.71
177 $154,599.71 $514.95 $0.00 $874.13 $155,988.79
178 $155,988.79 $514.95 $0.00 $881.98 $157,385.72
179 $157,385.72 $514.95 $0.00 $889.88 $158,790.55
180 $158,790.55 $514.95 $0.00 $897.82 $160,203.32
181 $160,203.32 $514.95 $0.00 $905.81 $161,624.08
182 $161,624.08 $514.95 $0.00 $913.85 $163,052.88
183 $163,052.88 $514.95 $0.00 $921.92 $164,489.75
184 $164,489.75 $514.95 $0.00 $930.05 $165,934.75
185 $165,934.75 $514.95 $0.00 $938.22 $167,387.92
186 $167,387.92 $514.95 $0.00 $946.44 $168,849.31
187 $168,849.31 $514.95 $0.00 $954.70 $170,318.96
188 $170,318.96 $514.95 $0.00 $963.01 $171,796.92
189 $171,796.92 $514.95 $0.00 $971.36 $173,283.23
190 $173,283.23 $514.95 $0.00 $979.77 $174,777.95
191 $174,777.95 $514.95 $0.00 $988.22 $176,281.12
192 $176,281.12 $514.95 $0.00 $996.72 $177,792.79
193 $177,792.79 $514.95 $0.00 $1,005.27 $179,313.01
194 $179,313.01 $514.95 $0.00 $1,013.86 $180,841.82
195 $180,841.82 $514.95 $0.00 $1,022.51 $182,379.28
196 $182,379.28 $514.95 $0.00 $1,031.20 $183,925.43
197 $183,925.43 $514.95 $0.00 $1,039.94 $185,480.32
198 $185,480.32 $514.95 $0.00 $1,048.73 $187,044.00
199 $187,044.00 $514.95 $0.00 $1,057.57 $188,616.52
200 $188,616.52 $514.95 $0.00 $1,066.47 $190,197.94
201 $190,197.94 $514.95 $0.00 $1,075.41 $191,788.30
202 $191,788.30 $514.95 $0.00 $1,084.40 $193,387.65
203 $193,387.65 $514.95 $0.00 $1,093.44 $194,996.04
204 $194,996.04 $514.95 $0.00 $1,102.54 $196,613.53
205 $196,613.53 $514.95 $0.00 $1,111.68 $198,240.16
206 $198,240.16 $514.95 $0.00 $1,120.88 $199,875.99
207 $199,875.99 $514.95 $0.00 $1,130.13 $201,521.07
208 $201,521.07 $514.95 $0.00 $1,139.43 $203,175.45
209 $203,175.45 $514.95 $0.00 $1,148.78 $204,839.18
210 $204,839.18 $514.95 $0.00 $1,158.19 $206,512.32
211 $206,512.32 $514.95 $0.00 $1,167.65 $208,194.92
212 $208,194.92 $514.95 $0.00 $1,177.16 $209,887.03
213 $209,887.03 $514.95 $0.00 $1,186.73 $211,588.71
214 $211,588.71 $514.95 $0.00 $1,196.35 $213,300.01
215 $213,300.01 $514.95 $0.00 $1,206.03 $215,020.99
216 $215,020.99 $514.95 $0.00 $1,215.76 $216,751.70
217 $216,751.70 $514.95 $60,372.45 $1,225.55 $158,119.75
218 $158,119.75 $514.95 $0.00 $894.03 $159,528.73
219 $159,528.73 $514.95 $0.00 $902.00 $160,945.68
220 $160,945.68 $514.95 $0.00 $910.01 $162,370.64
221 $162,370.64 $514.95 $0.00 $918.07 $163,803.66
222 $163,803.66 $514.95 $0.00 $926.17 $165,244.78
223 $165,244.78 $514.95 $0.00 $934.32 $166,694.05
224 $166,694.05 $514.95 $0.00 $942.51 $168,151.51
225 $168,151.51 $514.95 $0.00 $950.75 $169,617.21
226 $169,617.21 $514.95 $0.00 $959.04 $171,091.20
227 $171,091.20 $514.95 $0.00 $967.37 $172,573.52
228 $172,573.52 $514.95 $0.00 $975.76 $174,064.23
229 $174,064.23 $514.95 $63,391.07 $984.18 $112,172.29
230 $112,172.29 $514.95 $0.00 $634.24 $113,321.48
231 $113,321.48 $514.95 $0.00 $640.74 $114,477.17
232 $114,477.17 $514.95 $0.00 $647.27 $115,639.39
233 $115,639.39 $514.95 $0.00 $653.84 $116,808.18
234 $116,808.18 $514.95 $0.00 $660.45 $117,983.58
235 $117,983.58 $514.95 $0.00 $667.10 $119,165.63
236 $119,165.63 $514.95 $0.00 $673.78 $120,354.36
237 $120,354.36 $514.95 $0.00 $680.50 $121,549.81
238 $121,549.81 $514.95 $0.00 $687.26 $122,752.02
239 $122,752.02 $514.95 $0.00 $694.06 $123,961.03
240 $123,961.03 $514.95 $0.00 $700.89 $125,176.87
241 $125,176.87 $514.95 $66,560.63 $707.77 $59,838.96
242 $59,838.96 $514.95 $0.00 $338.34 $60,692.25
243 $60,692.25 $514.95 $0.00 $343.16 $61,550.36
244 $61,550.36 $514.95 $0.00 $348.01 $62,413.32
245 $62,413.32 $514.95 $0.00 $352.89 $63,281.16
246 $63,281.16 $514.95 $0.00 $357.80 $64,153.91
247 $64,153.91 $514.95 $0.00 $362.74 $65,031.60
248 $65,031.60 $514.95 $0.00 $367.70 $65,914.25
249 $65,914.25 $514.95 $0.00 $372.69 $66,801.89
250 $66,801.89 $514.95 $0.00 $377.71 $67,694.55
251 $67,694.55 $514.95 $0.00 $382.75 $68,592.25
252 $68,592.25 $514.95 $0.00 $387.83 $69,495.03
253 $69,495.03 $0.00 $69,888.66 $392.94 ($0.69)