Savings Plan and Future Cost Estimation for San Francisco State University

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2041$71,217
Monthly savings required$564

How much will it cost to send your child to San Francisco State University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $284,869.02 for students enrolling in 2041 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $563.74 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$27,463.00
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 San Francisco State University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $563.74 $0.00 $0.00 $563.74
2 $563.74 $563.74 $0.00 $3.19 $1,130.67
3 $1,130.67 $563.74 $0.00 $6.39 $1,700.80
4 $1,700.80 $563.74 $0.00 $9.62 $2,274.16
5 $2,274.16 $563.74 $0.00 $12.86 $2,850.76
6 $2,850.76 $563.74 $0.00 $16.12 $3,430.62
7 $3,430.62 $563.74 $0.00 $19.40 $4,013.76
8 $4,013.76 $563.74 $0.00 $22.69 $4,600.19
9 $4,600.19 $563.74 $0.00 $26.01 $5,189.94
10 $5,189.94 $563.74 $0.00 $29.34 $5,783.02
11 $5,783.02 $563.74 $0.00 $32.70 $6,379.46
12 $6,379.46 $563.74 $0.00 $36.07 $6,979.27
13 $6,979.27 $563.74 $0.00 $39.46 $7,582.47
14 $7,582.47 $563.74 $0.00 $42.87 $8,189.08
15 $8,189.08 $563.74 $0.00 $46.30 $8,799.12
16 $8,799.12 $563.74 $0.00 $49.75 $9,412.61
17 $9,412.61 $563.74 $0.00 $53.22 $10,029.57
18 $10,029.57 $563.74 $0.00 $56.71 $10,650.02
19 $10,650.02 $563.74 $0.00 $60.22 $11,273.98
20 $11,273.98 $563.74 $0.00 $63.74 $11,901.46
21 $11,901.46 $563.74 $0.00 $67.29 $12,532.49
22 $12,532.49 $563.74 $0.00 $70.86 $13,167.09
23 $13,167.09 $563.74 $0.00 $74.45 $13,805.28
24 $13,805.28 $563.74 $0.00 $78.06 $14,447.08
25 $14,447.08 $563.74 $0.00 $81.69 $15,092.51
26 $15,092.51 $563.74 $0.00 $85.34 $15,741.59
27 $15,741.59 $563.74 $0.00 $89.01 $16,394.34
28 $16,394.34 $563.74 $0.00 $92.70 $17,050.78
29 $17,050.78 $563.74 $0.00 $96.41 $17,710.93
30 $17,710.93 $563.74 $0.00 $100.14 $18,374.81
31 $18,374.81 $563.74 $0.00 $103.89 $19,042.44
32 $19,042.44 $563.74 $0.00 $107.67 $19,713.85
33 $19,713.85 $563.74 $0.00 $111.46 $20,389.05
34 $20,389.05 $563.74 $0.00 $115.28 $21,068.07
35 $21,068.07 $563.74 $0.00 $119.12 $21,750.93
36 $21,750.93 $563.74 $0.00 $122.98 $22,437.65
37 $22,437.65 $563.74 $0.00 $126.87 $23,128.26
38 $23,128.26 $563.74 $0.00 $130.77 $23,822.77
39 $23,822.77 $563.74 $0.00 $134.70 $24,521.21
40 $24,521.21 $563.74 $0.00 $138.65 $25,223.60
41 $25,223.60 $563.74 $0.00 $142.62 $25,929.96
42 $25,929.96 $563.74 $0.00 $146.61 $26,640.31
43 $26,640.31 $563.74 $0.00 $150.63 $27,354.68
44 $27,354.68 $563.74 $0.00 $154.67 $28,073.09
45 $28,073.09 $563.74 $0.00 $158.73 $28,795.56
46 $28,795.56 $563.74 $0.00 $162.81 $29,522.11
47 $29,522.11 $563.74 $0.00 $166.92 $30,252.77
48 $30,252.77 $563.74 $0.00 $171.05 $30,987.56
49 $30,987.56 $563.74 $0.00 $175.21 $31,726.51
50 $31,726.51 $563.74 $0.00 $179.39 $32,469.64
51 $32,469.64 $563.74 $0.00 $183.59 $33,216.97
52 $33,216.97 $563.74 $0.00 $187.81 $33,968.52
53 $33,968.52 $563.74 $0.00 $192.06 $34,724.32
54 $34,724.32 $563.74 $0.00 $196.34 $35,484.40
55 $35,484.40 $563.74 $0.00 $200.63 $36,248.77
56 $36,248.77 $563.74 $0.00 $204.96 $37,017.47
57 $37,017.47 $563.74 $0.00 $209.30 $37,790.51
58 $37,790.51 $563.74 $0.00 $213.67 $38,567.92
59 $38,567.92 $563.74 $0.00 $218.07 $39,349.73
60 $39,349.73 $563.74 $0.00 $222.49 $40,135.96
61 $40,135.96 $563.74 $0.00 $226.93 $40,926.63
62 $40,926.63 $563.74 $0.00 $231.41 $41,721.78
63 $41,721.78 $563.74 $0.00 $235.90 $42,521.42
64 $42,521.42 $563.74 $0.00 $240.42 $43,325.58
65 $43,325.58 $563.74 $0.00 $244.97 $44,134.29
66 $44,134.29 $563.74 $0.00 $249.54 $44,947.57
67 $44,947.57 $563.74 $0.00 $254.14 $45,765.45
68 $45,765.45 $563.74 $0.00 $258.76 $46,587.95
69 $46,587.95 $563.74 $0.00 $263.42 $47,415.11
70 $47,415.11 $563.74 $0.00 $268.09 $48,246.94
71 $48,246.94 $563.74 $0.00 $272.80 $49,083.48
72 $49,083.48 $563.74 $0.00 $277.53 $49,924.75
73 $49,924.75 $563.74 $0.00 $282.28 $50,770.77
74 $50,770.77 $563.74 $0.00 $287.07 $51,621.58
75 $51,621.58 $563.74 $0.00 $291.88 $52,477.20
76 $52,477.20 $563.74 $0.00 $296.71 $53,337.65
77 $53,337.65 $563.74 $0.00 $301.58 $54,202.97
78 $54,202.97 $563.74 $0.00 $306.47 $55,073.18
79 $55,073.18 $563.74 $0.00 $311.39 $55,948.31
80 $55,948.31 $563.74 $0.00 $316.34 $56,828.39
81 $56,828.39 $563.74 $0.00 $321.32 $57,713.45
82 $57,713.45 $563.74 $0.00 $326.32 $58,603.51
83 $58,603.51 $563.74 $0.00 $331.35 $59,498.60
84 $59,498.60 $563.74 $0.00 $336.41 $60,398.75
85 $60,398.75 $563.74 $0.00 $341.50 $61,303.99
86 $61,303.99 $563.74 $0.00 $346.62 $62,214.35
87 $62,214.35 $563.74 $0.00 $351.77 $63,129.86
88 $63,129.86 $563.74 $0.00 $356.95 $64,050.55
89 $64,050.55 $563.74 $0.00 $362.15 $64,976.44
90 $64,976.44 $563.74 $0.00 $367.39 $65,907.57
91 $65,907.57 $563.74 $0.00 $372.65 $66,843.96
92 $66,843.96 $563.74 $0.00 $377.95 $67,785.65
93 $67,785.65 $563.74 $0.00 $383.27 $68,732.66
94 $68,732.66 $563.74 $0.00 $388.62 $69,685.02
95 $69,685.02 $563.74 $0.00 $394.01 $70,642.77
96 $70,642.77 $563.74 $0.00 $399.42 $71,605.93
97 $71,605.93 $563.74 $0.00 $404.87 $72,574.54
98 $72,574.54 $563.74 $0.00 $410.35 $73,548.63
99 $73,548.63 $563.74 $0.00 $415.85 $74,528.22
100 $74,528.22 $563.74 $0.00 $421.39 $75,513.35
101 $75,513.35 $563.74 $0.00 $426.96 $76,504.05
102 $76,504.05 $563.74 $0.00 $432.57 $77,500.36
103 $77,500.36 $563.74 $0.00 $438.20 $78,502.30
104 $78,502.30 $563.74 $0.00 $443.86 $79,509.90
105 $79,509.90 $563.74 $0.00 $449.56 $80,523.20
106 $80,523.20 $563.74 $0.00 $455.29 $81,542.23
107 $81,542.23 $563.74 $0.00 $461.05 $82,567.02
108 $82,567.02 $563.74 $0.00 $466.85 $83,597.61
109 $83,597.61 $563.74 $0.00 $472.67 $84,634.02
110 $84,634.02 $563.74 $0.00 $478.53 $85,676.29
111 $85,676.29 $563.74 $0.00 $484.43 $86,724.46
112 $86,724.46 $563.74 $0.00 $490.35 $87,778.55
113 $87,778.55 $563.74 $0.00 $496.31 $88,838.60
114 $88,838.60 $563.74 $0.00 $502.31 $89,904.65
115 $89,904.65 $563.74 $0.00 $508.33 $90,976.72
116 $90,976.72 $563.74 $0.00 $514.40 $92,054.86
117 $92,054.86 $563.74 $0.00 $520.49 $93,139.09
118 $93,139.09 $563.74 $0.00 $526.62 $94,229.45
119 $94,229.45 $563.74 $0.00 $532.79 $95,325.98
120 $95,325.98 $563.74 $0.00 $538.99 $96,428.71
121 $96,428.71 $563.74 $0.00 $545.22 $97,537.67
122 $97,537.67 $563.74 $0.00 $551.49 $98,652.90
123 $98,652.90 $563.74 $0.00 $557.80 $99,774.44
124 $99,774.44 $563.74 $0.00 $564.14 $100,902.32
125 $100,902.32 $563.74 $0.00 $570.52 $102,036.58
126 $102,036.58 $563.74 $0.00 $576.93 $103,177.25
127 $103,177.25 $563.74 $0.00 $583.38 $104,324.37
128 $104,324.37 $563.74 $0.00 $589.87 $105,477.98
129 $105,477.98 $563.74 $0.00 $596.39 $106,638.11
130 $106,638.11 $563.74 $0.00 $602.95 $107,804.80
131 $107,804.80 $563.74 $0.00 $609.54 $108,978.08
132 $108,978.08 $563.74 $0.00 $616.18 $110,158.00
133 $110,158.00 $563.74 $0.00 $622.85 $111,344.59
134 $111,344.59 $563.74 $0.00 $629.56 $112,537.89
135 $112,537.89 $563.74 $0.00 $636.31 $113,737.94
136 $113,737.94 $563.74 $0.00 $643.09 $114,944.77
137 $114,944.77 $563.74 $0.00 $649.91 $116,158.42
138 $116,158.42 $563.74 $0.00 $656.78 $117,378.94
139 $117,378.94 $563.74 $0.00 $663.68 $118,606.36
140 $118,606.36 $563.74 $0.00 $670.62 $119,840.72
141 $119,840.72 $563.74 $0.00 $677.60 $121,082.06
142 $121,082.06 $563.74 $0.00 $684.62 $122,330.42
143 $122,330.42 $563.74 $0.00 $691.67 $123,585.83
144 $123,585.83 $563.74 $0.00 $698.77 $124,848.34
145 $124,848.34 $563.74 $0.00 $705.91 $126,117.99
146 $126,117.99 $563.74 $0.00 $713.09 $127,394.82
147 $127,394.82 $563.74 $0.00 $720.31 $128,678.87
148 $128,678.87 $563.74 $0.00 $727.57 $129,970.18
149 $129,970.18 $563.74 $0.00 $734.87 $131,268.79
150 $131,268.79 $563.74 $0.00 $742.21 $132,574.74
151 $132,574.74 $563.74 $0.00 $749.60 $133,888.08
152 $133,888.08 $563.74 $0.00 $757.02 $135,208.84
153 $135,208.84 $563.74 $0.00 $764.49 $136,537.07
154 $136,537.07 $563.74 $0.00 $772.00 $137,872.81
155 $137,872.81 $563.74 $0.00 $779.55 $139,216.10
156 $139,216.10 $563.74 $0.00 $787.15 $140,566.99
157 $140,566.99 $563.74 $0.00 $794.79 $141,925.52
158 $141,925.52 $563.74 $0.00 $802.47 $143,291.73
159 $143,291.73 $563.74 $0.00 $810.19 $144,665.66
160 $144,665.66 $563.74 $0.00 $817.96 $146,047.36
161 $146,047.36 $563.74 $0.00 $825.77 $147,436.87
162 $147,436.87 $563.74 $0.00 $833.63 $148,834.24
163 $148,834.24 $563.74 $0.00 $841.53 $150,239.51
164 $150,239.51 $563.74 $0.00 $849.48 $151,652.73
165 $151,652.73 $563.74 $0.00 $857.47 $153,073.94
166 $153,073.94 $563.74 $0.00 $865.50 $154,503.18
167 $154,503.18 $563.74 $0.00 $873.58 $155,940.50
168 $155,940.50 $563.74 $0.00 $881.71 $157,385.95
169 $157,385.95 $563.74 $0.00 $889.88 $158,839.57
170 $158,839.57 $563.74 $0.00 $898.10 $160,301.41
171 $160,301.41 $563.74 $0.00 $906.37 $161,771.52
172 $161,771.52 $563.74 $0.00 $914.68 $163,249.94
173 $163,249.94 $563.74 $0.00 $923.04 $164,736.72
174 $164,736.72 $563.74 $0.00 $931.45 $166,231.91
175 $166,231.91 $563.74 $0.00 $939.90 $167,735.55
176 $167,735.55 $563.74 $0.00 $948.40 $169,247.69
177 $169,247.69 $563.74 $0.00 $956.95 $170,768.38
178 $170,768.38 $563.74 $0.00 $965.55 $172,297.67
179 $172,297.67 $563.74 $0.00 $974.20 $173,835.61
180 $173,835.61 $563.74 $0.00 $982.89 $175,382.24
181 $175,382.24 $563.74 $0.00 $991.64 $176,937.62
182 $176,937.62 $563.74 $0.00 $1,000.43 $178,501.79
183 $178,501.79 $563.74 $0.00 $1,009.28 $180,074.81
184 $180,074.81 $563.74 $0.00 $1,018.17 $181,656.72
185 $181,656.72 $563.74 $0.00 $1,027.11 $183,247.57
186 $183,247.57 $563.74 $0.00 $1,036.11 $184,847.42
187 $184,847.42 $563.74 $0.00 $1,045.15 $186,456.31
188 $186,456.31 $563.74 $0.00 $1,054.25 $188,074.30
189 $188,074.30 $563.74 $0.00 $1,063.40 $189,701.44
190 $189,701.44 $563.74 $0.00 $1,072.60 $191,337.78
191 $191,337.78 $563.74 $0.00 $1,081.85 $192,983.37
192 $192,983.37 $563.74 $0.00 $1,091.16 $194,638.27
193 $194,638.27 $563.74 $0.00 $1,100.51 $196,302.52
194 $196,302.52 $563.74 $0.00 $1,109.92 $197,976.18
195 $197,976.18 $563.74 $0.00 $1,119.39 $199,659.31
196 $199,659.31 $563.74 $0.00 $1,128.90 $201,351.95
197 $201,351.95 $563.74 $0.00 $1,138.47 $203,054.16
198 $203,054.16 $563.74 $0.00 $1,148.10 $204,766.00
199 $204,766.00 $563.74 $0.00 $1,157.78 $206,487.52
200 $206,487.52 $563.74 $0.00 $1,167.51 $208,218.77
201 $208,218.77 $563.74 $0.00 $1,177.30 $209,959.81
202 $209,959.81 $563.74 $0.00 $1,187.14 $211,710.69
203 $211,710.69 $563.74 $0.00 $1,197.04 $213,471.47
204 $213,471.47 $563.74 $0.00 $1,207.00 $215,242.21
205 $215,242.21 $563.74 $0.00 $1,217.01 $217,022.96
206 $217,022.96 $563.74 $0.00 $1,227.08 $218,813.78
207 $218,813.78 $563.74 $0.00 $1,237.20 $220,614.72
208 $220,614.72 $563.74 $0.00 $1,247.39 $222,425.85
209 $222,425.85 $563.74 $0.00 $1,257.63 $224,247.22
210 $224,247.22 $563.74 $0.00 $1,267.93 $226,078.89
211 $226,078.89 $563.74 $0.00 $1,278.28 $227,920.91
212 $227,920.91 $563.74 $0.00 $1,288.70 $229,773.35
213 $229,773.35 $563.74 $0.00 $1,299.17 $231,636.26
214 $231,636.26 $563.74 $0.00 $1,309.71 $233,509.71
215 $233,509.71 $563.74 $0.00 $1,320.30 $235,393.75
216 $235,393.75 $563.74 $0.00 $1,330.95 $237,288.44
217 $237,288.44 $563.74 $66,092.98 $1,341.66 $173,100.86
218 $173,100.86 $563.74 $0.00 $978.74 $174,643.34
219 $174,643.34 $563.74 $0.00 $987.46 $176,194.54
220 $176,194.54 $563.74 $0.00 $996.23 $177,754.51
221 $177,754.51 $563.74 $0.00 $1,005.05 $179,323.30
222 $179,323.30 $563.74 $0.00 $1,013.92 $180,900.96
223 $180,900.96 $563.74 $0.00 $1,022.84 $182,487.54
224 $182,487.54 $563.74 $0.00 $1,031.81 $184,083.09
225 $184,083.09 $563.74 $0.00 $1,040.83 $185,687.66
226 $185,687.66 $563.74 $0.00 $1,049.91 $187,301.31
227 $187,301.31 $563.74 $0.00 $1,059.03 $188,924.08
228 $188,924.08 $563.74 $0.00 $1,068.20 $190,556.02
229 $190,556.02 $563.74 $69,397.63 $1,077.43 $122,799.56
230 $122,799.56 $563.74 $0.00 $694.33 $124,057.63
231 $124,057.63 $563.74 $0.00 $701.44 $125,322.81
232 $125,322.81 $563.74 $0.00 $708.59 $126,595.14
233 $126,595.14 $563.74 $0.00 $715.79 $127,874.67
234 $127,874.67 $563.74 $0.00 $723.02 $129,161.43
235 $129,161.43 $563.74 $0.00 $730.30 $130,455.47
236 $130,455.47 $563.74 $0.00 $737.61 $131,756.82
237 $131,756.82 $563.74 $0.00 $744.97 $133,065.53
238 $133,065.53 $563.74 $0.00 $752.37 $134,381.64
239 $134,381.64 $563.74 $0.00 $759.81 $135,705.19
240 $135,705.19 $563.74 $0.00 $767.30 $137,036.23
241 $137,036.23 $563.74 $72,867.51 $774.82 $65,507.28
242 $65,507.28 $563.74 $0.00 $370.39 $66,441.41
243 $66,441.41 $563.74 $0.00 $375.67 $67,380.82
244 $67,380.82 $563.74 $0.00 $380.98 $68,325.54
245 $68,325.54 $563.74 $0.00 $386.32 $69,275.60
246 $69,275.60 $563.74 $0.00 $391.69 $70,231.03
247 $70,231.03 $563.74 $0.00 $397.10 $71,191.87
248 $71,191.87 $563.74 $0.00 $402.53 $72,158.14
249 $72,158.14 $563.74 $0.00 $407.99 $73,129.87
250 $73,129.87 $563.74 $0.00 $413.49 $74,107.10
251 $74,107.10 $563.74 $0.00 $419.01 $75,089.85
252 $75,089.85 $563.74 $0.00 $424.57 $76,078.16
253 $76,078.16 $0.00 $76,510.89 $430.16 ($2.57)