Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$71,261
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 $285,045.36 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $564.09 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$27,480.00
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 $564.09 $0.00 $0.00 $564.09
2 $564.09 $564.09 $0.00 $3.19 $1,131.37
3 $1,131.37 $564.09 $0.00 $6.40 $1,701.86
4 $1,701.86 $564.09 $0.00 $9.62 $2,275.57
5 $2,275.57 $564.09 $0.00 $12.87 $2,852.53
6 $2,852.53 $564.09 $0.00 $16.13 $3,432.75
7 $3,432.75 $564.09 $0.00 $19.41 $4,016.25
8 $4,016.25 $564.09 $0.00 $22.71 $4,603.05
9 $4,603.05 $564.09 $0.00 $26.03 $5,193.17
10 $5,193.17 $564.09 $0.00 $29.36 $5,786.62
11 $5,786.62 $564.09 $0.00 $32.72 $6,383.43
12 $6,383.43 $564.09 $0.00 $36.09 $6,983.61
13 $6,983.61 $564.09 $0.00 $39.49 $7,587.19
14 $7,587.19 $564.09 $0.00 $42.90 $8,194.18
15 $8,194.18 $564.09 $0.00 $46.33 $8,804.60
16 $8,804.60 $564.09 $0.00 $49.78 $9,418.47
17 $9,418.47 $564.09 $0.00 $53.25 $10,035.81
18 $10,035.81 $564.09 $0.00 $56.74 $10,656.64
19 $10,656.64 $564.09 $0.00 $60.25 $11,280.98
20 $11,280.98 $564.09 $0.00 $63.78 $11,908.85
21 $11,908.85 $564.09 $0.00 $67.33 $12,540.27
22 $12,540.27 $564.09 $0.00 $70.90 $13,175.26
23 $13,175.26 $564.09 $0.00 $74.49 $13,813.84
24 $13,813.84 $564.09 $0.00 $78.11 $14,456.04
25 $14,456.04 $564.09 $0.00 $81.74 $15,101.87
26 $15,101.87 $564.09 $0.00 $85.39 $15,751.35
27 $15,751.35 $564.09 $0.00 $89.06 $16,404.50
28 $16,404.50 $564.09 $0.00 $92.75 $17,061.34
29 $17,061.34 $564.09 $0.00 $96.47 $17,721.90
30 $17,721.90 $564.09 $0.00 $100.20 $18,386.19
31 $18,386.19 $564.09 $0.00 $103.96 $19,054.24
32 $19,054.24 $564.09 $0.00 $107.74 $19,726.07
33 $19,726.07 $564.09 $0.00 $111.53 $20,401.69
34 $20,401.69 $564.09 $0.00 $115.35 $21,081.13
35 $21,081.13 $564.09 $0.00 $119.20 $21,764.42
36 $21,764.42 $564.09 $0.00 $123.06 $22,451.57
37 $22,451.57 $564.09 $0.00 $126.94 $23,142.60
38 $23,142.60 $564.09 $0.00 $130.85 $23,837.54
39 $23,837.54 $564.09 $0.00 $134.78 $24,536.41
40 $24,536.41 $564.09 $0.00 $138.73 $25,239.23
41 $25,239.23 $564.09 $0.00 $142.71 $25,946.03
42 $25,946.03 $564.09 $0.00 $146.70 $26,656.82
43 $26,656.82 $564.09 $0.00 $150.72 $27,371.63
44 $27,371.63 $564.09 $0.00 $154.76 $28,090.48
45 $28,090.48 $564.09 $0.00 $158.83 $28,813.40
46 $28,813.40 $564.09 $0.00 $162.92 $29,540.41
47 $29,540.41 $564.09 $0.00 $167.03 $30,271.53
48 $30,271.53 $564.09 $0.00 $171.16 $31,006.78
49 $31,006.78 $564.09 $0.00 $175.32 $31,746.19
50 $31,746.19 $564.09 $0.00 $179.50 $32,489.78
51 $32,489.78 $564.09 $0.00 $183.70 $33,237.57
52 $33,237.57 $564.09 $0.00 $187.93 $33,989.59
53 $33,989.59 $564.09 $0.00 $192.18 $34,745.86
54 $34,745.86 $564.09 $0.00 $196.46 $35,506.41
55 $35,506.41 $564.09 $0.00 $200.76 $36,271.26
56 $36,271.26 $564.09 $0.00 $205.08 $37,040.43
57 $37,040.43 $564.09 $0.00 $209.43 $37,813.95
58 $37,813.95 $564.09 $0.00 $213.81 $38,591.85
59 $38,591.85 $564.09 $0.00 $218.20 $39,374.14
60 $39,374.14 $564.09 $0.00 $222.63 $40,160.86
61 $40,160.86 $564.09 $0.00 $227.08 $40,952.03
62 $40,952.03 $564.09 $0.00 $231.55 $41,747.67
63 $41,747.67 $564.09 $0.00 $236.05 $42,547.81
64 $42,547.81 $564.09 $0.00 $240.57 $43,352.47
65 $43,352.47 $564.09 $0.00 $245.12 $44,161.68
66 $44,161.68 $564.09 $0.00 $249.70 $44,975.47
67 $44,975.47 $564.09 $0.00 $254.30 $45,793.86
68 $45,793.86 $564.09 $0.00 $258.93 $46,616.88
69 $46,616.88 $564.09 $0.00 $263.58 $47,444.55
70 $47,444.55 $564.09 $0.00 $268.26 $48,276.90
71 $48,276.90 $564.09 $0.00 $272.96 $49,113.95
72 $49,113.95 $564.09 $0.00 $277.70 $49,955.74
73 $49,955.74 $564.09 $0.00 $282.46 $50,802.29
74 $50,802.29 $564.09 $0.00 $287.24 $51,653.62
75 $51,653.62 $564.09 $0.00 $292.06 $52,509.77
76 $52,509.77 $564.09 $0.00 $296.90 $53,370.76
77 $53,370.76 $564.09 $0.00 $301.77 $54,236.62
78 $54,236.62 $564.09 $0.00 $306.66 $55,107.37
79 $55,107.37 $564.09 $0.00 $311.59 $55,983.05
80 $55,983.05 $564.09 $0.00 $316.54 $56,863.68
81 $56,863.68 $564.09 $0.00 $321.52 $57,749.29
82 $57,749.29 $564.09 $0.00 $326.52 $58,639.90
83 $58,639.90 $564.09 $0.00 $331.56 $59,535.55
84 $59,535.55 $564.09 $0.00 $336.62 $60,436.26
85 $60,436.26 $564.09 $0.00 $341.72 $61,342.07
86 $61,342.07 $564.09 $0.00 $346.84 $62,253.00
87 $62,253.00 $564.09 $0.00 $351.99 $63,169.08
88 $63,169.08 $564.09 $0.00 $357.17 $64,090.34
89 $64,090.34 $564.09 $0.00 $362.38 $65,016.81
90 $65,016.81 $564.09 $0.00 $367.61 $65,948.51
91 $65,948.51 $564.09 $0.00 $372.88 $66,885.48
92 $66,885.48 $564.09 $0.00 $378.18 $67,827.75
93 $67,827.75 $564.09 $0.00 $383.51 $68,775.35
94 $68,775.35 $564.09 $0.00 $388.87 $69,728.31
95 $69,728.31 $564.09 $0.00 $394.25 $70,686.65
96 $70,686.65 $564.09 $0.00 $399.67 $71,650.41
97 $71,650.41 $564.09 $0.00 $405.12 $72,619.62
98 $72,619.62 $564.09 $0.00 $410.60 $73,594.31
99 $73,594.31 $564.09 $0.00 $416.11 $74,574.51
100 $74,574.51 $564.09 $0.00 $421.66 $75,560.26
101 $75,560.26 $564.09 $0.00 $427.23 $76,551.58
102 $76,551.58 $564.09 $0.00 $432.83 $77,548.50
103 $77,548.50 $564.09 $0.00 $438.47 $78,551.06
104 $78,551.06 $564.09 $0.00 $444.14 $79,559.29
105 $79,559.29 $564.09 $0.00 $449.84 $80,573.22
106 $80,573.22 $564.09 $0.00 $455.57 $81,592.88
107 $81,592.88 $564.09 $0.00 $461.34 $82,618.31
108 $82,618.31 $564.09 $0.00 $467.14 $83,649.54
109 $83,649.54 $564.09 $0.00 $472.97 $84,686.60
110 $84,686.60 $564.09 $0.00 $478.83 $85,729.52
111 $85,729.52 $564.09 $0.00 $484.73 $86,778.34
112 $86,778.34 $564.09 $0.00 $490.66 $87,833.09
113 $87,833.09 $564.09 $0.00 $496.62 $88,893.80
114 $88,893.80 $564.09 $0.00 $502.62 $89,960.51
115 $89,960.51 $564.09 $0.00 $508.65 $91,033.25
116 $91,033.25 $564.09 $0.00 $514.72 $92,112.06
117 $92,112.06 $564.09 $0.00 $520.81 $93,196.96
118 $93,196.96 $564.09 $0.00 $526.95 $94,288.00
119 $94,288.00 $564.09 $0.00 $533.12 $95,385.21
120 $95,385.21 $564.09 $0.00 $539.32 $96,488.62
121 $96,488.62 $564.09 $0.00 $545.56 $97,598.27
122 $97,598.27 $564.09 $0.00 $551.83 $98,714.19
123 $98,714.19 $564.09 $0.00 $558.14 $99,836.42
124 $99,836.42 $564.09 $0.00 $564.49 $100,965.00
125 $100,965.00 $564.09 $0.00 $570.87 $102,099.96
126 $102,099.96 $564.09 $0.00 $577.29 $103,241.34
127 $103,241.34 $564.09 $0.00 $583.74 $104,389.17
128 $104,389.17 $564.09 $0.00 $590.23 $105,543.49
129 $105,543.49 $564.09 $0.00 $596.76 $106,704.34
130 $106,704.34 $564.09 $0.00 $603.32 $107,871.75
131 $107,871.75 $564.09 $0.00 $609.92 $109,045.76
132 $109,045.76 $564.09 $0.00 $616.56 $110,226.41
133 $110,226.41 $564.09 $0.00 $623.24 $111,413.74
134 $111,413.74 $564.09 $0.00 $629.95 $112,607.78
135 $112,607.78 $564.09 $0.00 $636.70 $113,808.57
136 $113,808.57 $564.09 $0.00 $643.49 $115,016.15
137 $115,016.15 $564.09 $0.00 $650.32 $116,230.56
138 $116,230.56 $564.09 $0.00 $657.18 $117,451.83
139 $117,451.83 $564.09 $0.00 $664.09 $118,680.01
140 $118,680.01 $564.09 $0.00 $671.03 $119,915.13
141 $119,915.13 $564.09 $0.00 $678.02 $121,157.24
142 $121,157.24 $564.09 $0.00 $685.04 $122,406.37
143 $122,406.37 $564.09 $0.00 $692.10 $123,662.56
144 $123,662.56 $564.09 $0.00 $699.21 $124,925.86
145 $124,925.86 $564.09 $0.00 $706.35 $126,196.30
146 $126,196.30 $564.09 $0.00 $713.53 $127,473.92
147 $127,473.92 $564.09 $0.00 $720.76 $128,758.77
148 $128,758.77 $564.09 $0.00 $728.02 $130,050.88
149 $130,050.88 $564.09 $0.00 $735.33 $131,350.30
150 $131,350.30 $564.09 $0.00 $742.67 $132,657.06
151 $132,657.06 $564.09 $0.00 $750.06 $133,971.21
152 $133,971.21 $564.09 $0.00 $757.49 $135,292.79
153 $135,292.79 $564.09 $0.00 $764.97 $136,621.85
154 $136,621.85 $564.09 $0.00 $772.48 $137,958.42
155 $137,958.42 $564.09 $0.00 $780.04 $139,302.55
156 $139,302.55 $564.09 $0.00 $787.64 $140,654.28
157 $140,654.28 $564.09 $0.00 $795.28 $142,013.65
158 $142,013.65 $564.09 $0.00 $802.97 $143,380.71
159 $143,380.71 $564.09 $0.00 $810.70 $144,755.50
160 $144,755.50 $564.09 $0.00 $818.47 $146,138.06
161 $146,138.06 $564.09 $0.00 $826.29 $147,528.44
162 $147,528.44 $564.09 $0.00 $834.15 $148,926.68
163 $148,926.68 $564.09 $0.00 $842.05 $150,332.82
164 $150,332.82 $564.09 $0.00 $850.00 $151,746.91
165 $151,746.91 $564.09 $0.00 $858.00 $153,169.00
166 $153,169.00 $564.09 $0.00 $866.04 $154,599.13
167 $154,599.13 $564.09 $0.00 $874.13 $156,037.35
168 $156,037.35 $564.09 $0.00 $882.26 $157,483.70
169 $157,483.70 $564.09 $0.00 $890.44 $158,938.23
170 $158,938.23 $564.09 $0.00 $898.66 $160,400.98
171 $160,400.98 $564.09 $0.00 $906.93 $161,872.00
172 $161,872.00 $564.09 $0.00 $915.25 $163,351.34
173 $163,351.34 $564.09 $0.00 $923.61 $164,839.04
174 $164,839.04 $564.09 $0.00 $932.02 $166,335.15
175 $166,335.15 $564.09 $0.00 $940.48 $167,839.72
176 $167,839.72 $564.09 $0.00 $948.99 $169,352.80
177 $169,352.80 $564.09 $0.00 $957.55 $170,874.44
178 $170,874.44 $564.09 $0.00 $966.15 $172,404.68
179 $172,404.68 $564.09 $0.00 $974.80 $173,943.57
180 $173,943.57 $564.09 $0.00 $983.50 $175,491.16
181 $175,491.16 $564.09 $0.00 $992.25 $177,047.50
182 $177,047.50 $564.09 $0.00 $1,001.05 $178,612.64
183 $178,612.64 $564.09 $0.00 $1,009.90 $180,186.63
184 $180,186.63 $564.09 $0.00 $1,018.80 $181,769.52
185 $181,769.52 $564.09 $0.00 $1,027.75 $183,361.36
186 $183,361.36 $564.09 $0.00 $1,036.75 $184,962.20
187 $184,962.20 $564.09 $0.00 $1,045.80 $186,572.09
188 $186,572.09 $564.09 $0.00 $1,054.91 $188,191.09
189 $188,191.09 $564.09 $0.00 $1,064.06 $189,819.24
190 $189,819.24 $564.09 $0.00 $1,073.27 $191,456.60
191 $191,456.60 $564.09 $0.00 $1,082.52 $193,103.21
192 $193,103.21 $564.09 $0.00 $1,091.83 $194,759.13
193 $194,759.13 $564.09 $0.00 $1,101.20 $196,424.42
194 $196,424.42 $564.09 $0.00 $1,110.61 $198,099.12
195 $198,099.12 $564.09 $0.00 $1,120.08 $199,783.29
196 $199,783.29 $564.09 $0.00 $1,129.60 $201,476.98
197 $201,476.98 $564.09 $0.00 $1,139.18 $203,180.25
198 $203,180.25 $564.09 $0.00 $1,148.81 $204,893.15
199 $204,893.15 $564.09 $0.00 $1,158.50 $206,615.74
200 $206,615.74 $564.09 $0.00 $1,168.24 $208,348.07
201 $208,348.07 $564.09 $0.00 $1,178.03 $210,090.19
202 $210,090.19 $564.09 $0.00 $1,187.88 $211,842.16
203 $211,842.16 $564.09 $0.00 $1,197.79 $213,604.04
204 $213,604.04 $564.09 $0.00 $1,207.75 $215,375.88
205 $215,375.88 $564.09 $0.00 $1,217.77 $217,157.74
206 $217,157.74 $564.09 $0.00 $1,227.84 $218,949.67
207 $218,949.67 $564.09 $0.00 $1,237.97 $220,751.73
208 $220,751.73 $564.09 $0.00 $1,248.16 $222,563.98
209 $222,563.98 $564.09 $0.00 $1,258.41 $224,386.48
210 $224,386.48 $564.09 $0.00 $1,268.71 $226,219.28
211 $226,219.28 $564.09 $0.00 $1,279.08 $228,062.45
212 $228,062.45 $564.09 $0.00 $1,289.50 $229,916.04
213 $229,916.04 $564.09 $0.00 $1,299.98 $231,780.11
214 $231,780.11 $564.09 $0.00 $1,310.52 $233,654.72
215 $233,654.72 $564.09 $0.00 $1,321.12 $235,539.93
216 $235,539.93 $564.09 $0.00 $1,331.78 $237,435.80
217 $237,435.80 $564.09 $66,133.90 $1,342.50 $173,208.49
218 $173,208.49 $564.09 $0.00 $979.35 $174,751.93
219 $174,751.93 $564.09 $0.00 $988.07 $176,304.09
220 $176,304.09 $564.09 $0.00 $996.85 $177,865.03
221 $177,865.03 $564.09 $0.00 $1,005.67 $179,434.79
222 $179,434.79 $564.09 $0.00 $1,014.55 $181,013.43
223 $181,013.43 $564.09 $0.00 $1,023.48 $182,601.00
224 $182,601.00 $564.09 $0.00 $1,032.45 $184,197.54
225 $184,197.54 $564.09 $0.00 $1,041.48 $185,803.11
226 $185,803.11 $564.09 $0.00 $1,050.56 $187,417.76
227 $187,417.76 $564.09 $0.00 $1,059.69 $189,041.54
228 $189,041.54 $564.09 $0.00 $1,068.87 $190,674.50
229 $190,674.50 $564.09 $69,440.59 $1,078.10 $122,876.10
230 $122,876.10 $564.09 $0.00 $694.76 $124,134.95
231 $124,134.95 $564.09 $0.00 $701.88 $125,400.92
232 $125,400.92 $564.09 $0.00 $709.04 $126,674.05
233 $126,674.05 $564.09 $0.00 $716.23 $127,954.37
234 $127,954.37 $564.09 $0.00 $723.47 $129,241.93
235 $129,241.93 $564.09 $0.00 $730.75 $130,536.77
236 $130,536.77 $564.09 $0.00 $738.07 $131,838.93
237 $131,838.93 $564.09 $0.00 $745.44 $133,148.46
238 $133,148.46 $564.09 $0.00 $752.84 $134,465.39
239 $134,465.39 $564.09 $0.00 $760.29 $135,789.77
240 $135,789.77 $564.09 $0.00 $767.78 $137,121.64
241 $137,121.64 $564.09 $72,912.62 $775.31 $65,548.42
242 $65,548.42 $564.09 $0.00 $370.62 $66,483.13
243 $66,483.13 $564.09 $0.00 $375.91 $67,423.13
244 $67,423.13 $564.09 $0.00 $381.22 $68,368.44
245 $68,368.44 $564.09 $0.00 $386.57 $69,319.10
246 $69,319.10 $564.09 $0.00 $391.94 $70,275.13
247 $70,275.13 $564.09 $0.00 $397.35 $71,236.57
248 $71,236.57 $564.09 $0.00 $402.78 $72,203.44
249 $72,203.44 $564.09 $0.00 $408.25 $73,175.78
250 $73,175.78 $564.09 $0.00 $413.75 $74,153.62
251 $74,153.62 $564.09 $0.00 $419.28 $75,136.99
252 $75,136.99 $564.09 $0.00 $424.84 $76,125.92
253 $76,125.92 $0.00 $76,558.25 $430.43 ($1.90)