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 2039$69,983
Monthly savings required$554

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 $279,931.56 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $553.98 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$26,987.00
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 $553.98 $0.00 $0.00 $553.98
2 $553.98 $553.98 $0.00 $3.13 $1,111.09
3 $1,111.09 $553.98 $0.00 $6.28 $1,671.35
4 $1,671.35 $553.98 $0.00 $9.45 $2,234.78
5 $2,234.78 $553.98 $0.00 $12.64 $2,801.40
6 $2,801.40 $553.98 $0.00 $15.84 $3,371.22
7 $3,371.22 $553.98 $0.00 $19.06 $3,944.26
8 $3,944.26 $553.98 $0.00 $22.30 $4,520.54
9 $4,520.54 $553.98 $0.00 $25.56 $5,100.08
10 $5,100.08 $553.98 $0.00 $28.84 $5,682.90
11 $5,682.90 $553.98 $0.00 $32.13 $6,269.01
12 $6,269.01 $553.98 $0.00 $35.45 $6,858.44
13 $6,858.44 $553.98 $0.00 $38.78 $7,451.20
14 $7,451.20 $553.98 $0.00 $42.13 $8,047.31
15 $8,047.31 $553.98 $0.00 $45.50 $8,646.79
16 $8,646.79 $553.98 $0.00 $48.89 $9,249.66
17 $9,249.66 $553.98 $0.00 $52.30 $9,855.94
18 $9,855.94 $553.98 $0.00 $55.73 $10,465.65
19 $10,465.65 $553.98 $0.00 $59.17 $11,078.80
20 $11,078.80 $553.98 $0.00 $62.64 $11,695.42
21 $11,695.42 $553.98 $0.00 $66.13 $12,315.53
22 $12,315.53 $553.98 $0.00 $69.63 $12,939.14
23 $12,939.14 $553.98 $0.00 $73.16 $13,566.28
24 $13,566.28 $553.98 $0.00 $76.71 $14,196.97
25 $14,196.97 $553.98 $0.00 $80.27 $14,831.22
26 $14,831.22 $553.98 $0.00 $83.86 $15,469.06
27 $15,469.06 $553.98 $0.00 $87.46 $16,110.50
28 $16,110.50 $553.98 $0.00 $91.09 $16,755.57
29 $16,755.57 $553.98 $0.00 $94.74 $17,404.29
30 $17,404.29 $553.98 $0.00 $98.41 $18,056.68
31 $18,056.68 $553.98 $0.00 $102.10 $18,712.76
32 $18,712.76 $553.98 $0.00 $105.80 $19,372.54
33 $19,372.54 $553.98 $0.00 $109.54 $20,036.06
34 $20,036.06 $553.98 $0.00 $113.29 $20,703.33
35 $20,703.33 $553.98 $0.00 $117.06 $21,374.37
36 $21,374.37 $553.98 $0.00 $120.85 $22,049.20
37 $22,049.20 $553.98 $0.00 $124.67 $22,727.85
38 $22,727.85 $553.98 $0.00 $128.51 $23,410.34
39 $23,410.34 $553.98 $0.00 $132.37 $24,096.69
40 $24,096.69 $553.98 $0.00 $136.25 $24,786.92
41 $24,786.92 $553.98 $0.00 $140.15 $25,481.05
42 $25,481.05 $553.98 $0.00 $144.07 $26,179.10
43 $26,179.10 $553.98 $0.00 $148.02 $26,881.10
44 $26,881.10 $553.98 $0.00 $151.99 $27,587.07
45 $27,587.07 $553.98 $0.00 $155.98 $28,297.03
46 $28,297.03 $553.98 $0.00 $160.00 $29,011.01
47 $29,011.01 $553.98 $0.00 $164.03 $29,729.02
48 $29,729.02 $553.98 $0.00 $168.09 $30,451.09
49 $30,451.09 $553.98 $0.00 $172.17 $31,177.24
50 $31,177.24 $553.98 $0.00 $176.28 $31,907.50
51 $31,907.50 $553.98 $0.00 $180.41 $32,641.89
52 $32,641.89 $553.98 $0.00 $184.56 $33,380.43
53 $33,380.43 $553.98 $0.00 $188.74 $34,123.15
54 $34,123.15 $553.98 $0.00 $192.94 $34,870.07
55 $34,870.07 $553.98 $0.00 $197.16 $35,621.21
56 $35,621.21 $553.98 $0.00 $201.41 $36,376.60
57 $36,376.60 $553.98 $0.00 $205.68 $37,136.26
58 $37,136.26 $553.98 $0.00 $209.97 $37,900.21
59 $37,900.21 $553.98 $0.00 $214.29 $38,668.48
60 $38,668.48 $553.98 $0.00 $218.64 $39,441.10
61 $39,441.10 $553.98 $0.00 $223.01 $40,218.09
62 $40,218.09 $553.98 $0.00 $227.40 $40,999.47
63 $40,999.47 $553.98 $0.00 $231.82 $41,785.27
64 $41,785.27 $553.98 $0.00 $236.26 $42,575.51
65 $42,575.51 $553.98 $0.00 $240.73 $43,370.22
66 $43,370.22 $553.98 $0.00 $245.22 $44,169.42
67 $44,169.42 $553.98 $0.00 $249.74 $44,973.14
68 $44,973.14 $553.98 $0.00 $254.28 $45,781.40
69 $45,781.40 $553.98 $0.00 $258.85 $46,594.23
70 $46,594.23 $553.98 $0.00 $263.45 $47,411.66
71 $47,411.66 $553.98 $0.00 $268.07 $48,233.71
72 $48,233.71 $553.98 $0.00 $272.72 $49,060.41
73 $49,060.41 $553.98 $0.00 $277.39 $49,891.78
74 $49,891.78 $553.98 $0.00 $282.10 $50,727.86
75 $50,727.86 $553.98 $0.00 $286.82 $51,568.66
76 $51,568.66 $553.98 $0.00 $291.58 $52,414.22
77 $52,414.22 $553.98 $0.00 $296.36 $53,264.56
78 $53,264.56 $553.98 $0.00 $301.17 $54,119.71
79 $54,119.71 $553.98 $0.00 $306.00 $54,979.69
80 $54,979.69 $553.98 $0.00 $310.86 $55,844.53
81 $55,844.53 $553.98 $0.00 $315.75 $56,714.26
82 $56,714.26 $553.98 $0.00 $320.67 $57,588.91
83 $57,588.91 $553.98 $0.00 $325.62 $58,468.51
84 $58,468.51 $553.98 $0.00 $330.59 $59,353.08
85 $59,353.08 $553.98 $0.00 $335.59 $60,242.65
86 $60,242.65 $553.98 $0.00 $340.62 $61,137.25
87 $61,137.25 $553.98 $0.00 $345.68 $62,036.91
88 $62,036.91 $553.98 $0.00 $350.77 $62,941.66
89 $62,941.66 $553.98 $0.00 $355.88 $63,851.52
90 $63,851.52 $553.98 $0.00 $361.03 $64,766.53
91 $64,766.53 $553.98 $0.00 $366.20 $65,686.71
92 $65,686.71 $553.98 $0.00 $371.40 $66,612.09
93 $66,612.09 $553.98 $0.00 $376.63 $67,542.70
94 $67,542.70 $553.98 $0.00 $381.90 $68,478.58
95 $68,478.58 $553.98 $0.00 $387.19 $69,419.75
96 $69,419.75 $553.98 $0.00 $392.51 $70,366.24
97 $70,366.24 $553.98 $0.00 $397.86 $71,318.08
98 $71,318.08 $553.98 $0.00 $403.24 $72,275.30
99 $72,275.30 $553.98 $0.00 $408.66 $73,237.94
100 $73,237.94 $553.98 $0.00 $414.10 $74,206.02
101 $74,206.02 $553.98 $0.00 $419.57 $75,179.57
102 $75,179.57 $553.98 $0.00 $425.08 $76,158.63
103 $76,158.63 $553.98 $0.00 $430.61 $77,143.22
104 $77,143.22 $553.98 $0.00 $436.18 $78,133.38
105 $78,133.38 $553.98 $0.00 $441.78 $79,129.14
106 $79,129.14 $553.98 $0.00 $447.41 $80,130.53
107 $80,130.53 $553.98 $0.00 $453.07 $81,137.58
108 $81,137.58 $553.98 $0.00 $458.76 $82,150.32
109 $82,150.32 $553.98 $0.00 $464.49 $83,168.79
110 $83,168.79 $553.98 $0.00 $470.25 $84,193.02
111 $84,193.02 $553.98 $0.00 $476.04 $85,223.04
112 $85,223.04 $553.98 $0.00 $481.86 $86,258.88
113 $86,258.88 $553.98 $0.00 $487.72 $87,300.58
114 $87,300.58 $553.98 $0.00 $493.61 $88,348.17
115 $88,348.17 $553.98 $0.00 $499.53 $89,401.68
116 $89,401.68 $553.98 $0.00 $505.49 $90,461.15
117 $90,461.15 $553.98 $0.00 $511.48 $91,526.61
118 $91,526.61 $553.98 $0.00 $517.50 $92,598.09
119 $92,598.09 $553.98 $0.00 $523.56 $93,675.63
120 $93,675.63 $553.98 $0.00 $529.66 $94,759.27
121 $94,759.27 $553.98 $0.00 $535.78 $95,849.03
122 $95,849.03 $553.98 $0.00 $541.94 $96,944.95
123 $96,944.95 $553.98 $0.00 $548.14 $98,047.07
124 $98,047.07 $553.98 $0.00 $554.37 $99,155.42
125 $99,155.42 $553.98 $0.00 $560.64 $100,270.04
126 $100,270.04 $553.98 $0.00 $566.94 $101,390.96
127 $101,390.96 $553.98 $0.00 $573.28 $102,518.22
128 $102,518.22 $553.98 $0.00 $579.65 $103,651.85
129 $103,651.85 $553.98 $0.00 $586.06 $104,791.89
130 $104,791.89 $553.98 $0.00 $592.51 $105,938.38
131 $105,938.38 $553.98 $0.00 $598.99 $107,091.35
132 $107,091.35 $553.98 $0.00 $605.51 $108,250.84
133 $108,250.84 $553.98 $0.00 $612.07 $109,416.89
134 $109,416.89 $553.98 $0.00 $618.66 $110,589.53
135 $110,589.53 $553.98 $0.00 $625.29 $111,768.80
136 $111,768.80 $553.98 $0.00 $631.96 $112,954.74
137 $112,954.74 $553.98 $0.00 $638.66 $114,147.38
138 $114,147.38 $553.98 $0.00 $645.41 $115,346.77
139 $115,346.77 $553.98 $0.00 $652.19 $116,552.94
140 $116,552.94 $553.98 $0.00 $659.01 $117,765.93
141 $117,765.93 $553.98 $0.00 $665.87 $118,985.78
142 $118,985.78 $553.98 $0.00 $672.76 $120,212.52
143 $120,212.52 $553.98 $0.00 $679.70 $121,446.20
144 $121,446.20 $553.98 $0.00 $686.67 $122,686.85
145 $122,686.85 $553.98 $0.00 $693.69 $123,934.52
146 $123,934.52 $553.98 $0.00 $700.74 $125,189.24
147 $125,189.24 $553.98 $0.00 $707.84 $126,451.06
148 $126,451.06 $553.98 $0.00 $714.97 $127,720.01
149 $127,720.01 $553.98 $0.00 $722.15 $128,996.14
150 $128,996.14 $553.98 $0.00 $729.36 $130,279.48
151 $130,279.48 $553.98 $0.00 $736.62 $131,570.08
152 $131,570.08 $553.98 $0.00 $743.92 $132,867.98
153 $132,867.98 $553.98 $0.00 $751.25 $134,173.21
154 $134,173.21 $553.98 $0.00 $758.63 $135,485.82
155 $135,485.82 $553.98 $0.00 $766.06 $136,805.86
156 $136,805.86 $553.98 $0.00 $773.52 $138,133.36
157 $138,133.36 $553.98 $0.00 $781.03 $139,468.37
158 $139,468.37 $553.98 $0.00 $788.57 $140,810.92
159 $140,810.92 $553.98 $0.00 $796.17 $142,161.07
160 $142,161.07 $553.98 $0.00 $803.80 $143,518.85
161 $143,518.85 $553.98 $0.00 $811.48 $144,884.31
162 $144,884.31 $553.98 $0.00 $819.20 $146,257.49
163 $146,257.49 $553.98 $0.00 $826.96 $147,638.43
164 $147,638.43 $553.98 $0.00 $834.77 $149,027.18
165 $149,027.18 $553.98 $0.00 $842.62 $150,423.78
166 $150,423.78 $553.98 $0.00 $850.52 $151,828.28
167 $151,828.28 $553.98 $0.00 $858.46 $153,240.72
168 $153,240.72 $553.98 $0.00 $866.45 $154,661.15
169 $154,661.15 $553.98 $0.00 $874.48 $156,089.61
170 $156,089.61 $553.98 $0.00 $882.55 $157,526.14
171 $157,526.14 $553.98 $0.00 $890.68 $158,970.80
172 $158,970.80 $553.98 $0.00 $898.84 $160,423.62
173 $160,423.62 $553.98 $0.00 $907.06 $161,884.66
174 $161,884.66 $553.98 $0.00 $915.32 $163,353.96
175 $163,353.96 $553.98 $0.00 $923.63 $164,831.57
176 $164,831.57 $553.98 $0.00 $931.98 $166,317.53
177 $166,317.53 $553.98 $0.00 $940.38 $167,811.89
178 $167,811.89 $553.98 $0.00 $948.83 $169,314.70
179 $169,314.70 $553.98 $0.00 $957.33 $170,826.01
180 $170,826.01 $553.98 $0.00 $965.88 $172,345.87
181 $172,345.87 $553.98 $0.00 $974.47 $173,874.32
182 $173,874.32 $553.98 $0.00 $983.11 $175,411.41
183 $175,411.41 $553.98 $0.00 $991.80 $176,957.19
184 $176,957.19 $553.98 $0.00 $1,000.54 $178,511.71
185 $178,511.71 $553.98 $0.00 $1,009.33 $180,075.02
186 $180,075.02 $553.98 $0.00 $1,018.17 $181,647.17
187 $181,647.17 $553.98 $0.00 $1,027.06 $183,228.21
188 $183,228.21 $553.98 $0.00 $1,036.00 $184,818.19
189 $184,818.19 $553.98 $0.00 $1,044.99 $186,417.16
190 $186,417.16 $553.98 $0.00 $1,054.03 $188,025.17
191 $188,025.17 $553.98 $0.00 $1,063.12 $189,642.27
192 $189,642.27 $553.98 $0.00 $1,072.26 $191,268.51
193 $191,268.51 $553.98 $0.00 $1,081.46 $192,903.95
194 $192,903.95 $553.98 $0.00 $1,090.71 $194,548.64
195 $194,548.64 $553.98 $0.00 $1,100.01 $196,202.63
196 $196,202.63 $553.98 $0.00 $1,109.36 $197,865.97
197 $197,865.97 $553.98 $0.00 $1,118.76 $199,538.71
198 $199,538.71 $553.98 $0.00 $1,128.22 $201,220.91
199 $201,220.91 $553.98 $0.00 $1,137.73 $202,912.62
200 $202,912.62 $553.98 $0.00 $1,147.30 $204,613.90
201 $204,613.90 $553.98 $0.00 $1,156.92 $206,324.80
202 $206,324.80 $553.98 $0.00 $1,166.59 $208,045.37
203 $208,045.37 $553.98 $0.00 $1,176.32 $209,775.67
204 $209,775.67 $553.98 $0.00 $1,186.10 $211,515.75
205 $211,515.75 $553.98 $0.00 $1,195.94 $213,265.67
206 $213,265.67 $553.98 $0.00 $1,205.84 $215,025.49
207 $215,025.49 $553.98 $0.00 $1,215.79 $216,795.26
208 $216,795.26 $553.98 $0.00 $1,225.79 $218,575.03
209 $218,575.03 $553.98 $0.00 $1,235.85 $220,364.86
210 $220,364.86 $553.98 $0.00 $1,245.97 $222,164.81
211 $222,164.81 $553.98 $0.00 $1,256.15 $223,974.94
212 $223,974.94 $553.98 $0.00 $1,266.39 $225,795.31
213 $225,795.31 $553.98 $0.00 $1,276.68 $227,625.97
214 $227,625.97 $553.98 $0.00 $1,287.03 $229,466.98
215 $229,466.98 $553.98 $0.00 $1,297.44 $231,318.40
216 $231,318.40 $553.98 $0.00 $1,307.91 $233,180.29
217 $233,180.29 $553.98 $64,947.43 $1,318.44 $170,105.28
218 $170,105.28 $553.98 $0.00 $961.80 $171,621.06
219 $171,621.06 $553.98 $0.00 $970.37 $173,145.41
220 $173,145.41 $553.98 $0.00 $978.99 $174,678.38
221 $174,678.38 $553.98 $0.00 $987.66 $176,220.02
222 $176,220.02 $553.98 $0.00 $996.37 $177,770.37
223 $177,770.37 $553.98 $0.00 $1,005.14 $179,329.49
224 $179,329.49 $553.98 $0.00 $1,013.96 $180,897.43
225 $180,897.43 $553.98 $0.00 $1,022.82 $182,474.23
226 $182,474.23 $553.98 $0.00 $1,031.74 $184,059.95
227 $184,059.95 $553.98 $0.00 $1,040.70 $185,654.63
228 $185,654.63 $553.98 $0.00 $1,049.72 $187,258.33
229 $187,258.33 $553.98 $68,194.80 $1,058.79 $120,676.30
230 $120,676.30 $553.98 $0.00 $682.32 $121,912.60
231 $121,912.60 $553.98 $0.00 $689.31 $123,155.89
232 $123,155.89 $553.98 $0.00 $696.34 $124,406.21
233 $124,406.21 $553.98 $0.00 $703.41 $125,663.60
234 $125,663.60 $553.98 $0.00 $710.52 $126,928.10
235 $126,928.10 $553.98 $0.00 $717.67 $128,199.75
236 $128,199.75 $553.98 $0.00 $724.86 $129,478.59
237 $129,478.59 $553.98 $0.00 $732.09 $130,764.66
238 $130,764.66 $553.98 $0.00 $739.36 $132,058.00
239 $132,058.00 $553.98 $0.00 $746.68 $133,358.66
240 $133,358.66 $553.98 $0.00 $754.03 $134,666.67
241 $134,666.67 $553.98 $71,604.55 $761.42 $64,377.52
242 $64,377.52 $553.98 $0.00 $364.00 $65,295.50
243 $65,295.50 $553.98 $0.00 $369.19 $66,218.67
244 $66,218.67 $553.98 $0.00 $374.41 $67,147.06
245 $67,147.06 $553.98 $0.00 $379.66 $68,080.70
246 $68,080.70 $553.98 $0.00 $384.94 $69,019.62
247 $69,019.62 $553.98 $0.00 $390.25 $69,963.85
248 $69,963.85 $553.98 $0.00 $395.59 $70,913.42
249 $70,913.42 $553.98 $0.00 $400.95 $71,868.35
250 $71,868.35 $553.98 $0.00 $406.35 $72,828.68
251 $72,828.68 $553.98 $0.00 $411.78 $73,794.44
252 $73,794.44 $553.98 $0.00 $417.24 $74,765.66
253 $74,765.66 $0.00 $75,184.77 $422.74 $3.63