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 2040$70,393
Monthly savings required$557

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 $281,570.46 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $557.22 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$27,145.00
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 $557.22 $0.00 $0.00 $557.22
2 $557.22 $557.22 $0.00 $3.15 $1,117.59
3 $1,117.59 $557.22 $0.00 $6.32 $1,681.13
4 $1,681.13 $557.22 $0.00 $9.51 $2,247.86
5 $2,247.86 $557.22 $0.00 $12.71 $2,817.79
6 $2,817.79 $557.22 $0.00 $15.93 $3,390.94
7 $3,390.94 $557.22 $0.00 $19.17 $3,967.33
8 $3,967.33 $557.22 $0.00 $22.43 $4,546.98
9 $4,546.98 $557.22 $0.00 $25.71 $5,129.91
10 $5,129.91 $557.22 $0.00 $29.01 $5,716.14
11 $5,716.14 $557.22 $0.00 $32.32 $6,305.68
12 $6,305.68 $557.22 $0.00 $35.65 $6,898.55
13 $6,898.55 $557.22 $0.00 $39.01 $7,494.78
14 $7,494.78 $557.22 $0.00 $42.38 $8,094.38
15 $8,094.38 $557.22 $0.00 $45.77 $8,697.37
16 $8,697.37 $557.22 $0.00 $49.18 $9,303.77
17 $9,303.77 $557.22 $0.00 $52.60 $9,913.59
18 $9,913.59 $557.22 $0.00 $56.05 $10,526.86
19 $10,526.86 $557.22 $0.00 $59.52 $11,143.60
20 $11,143.60 $557.22 $0.00 $63.01 $11,763.83
21 $11,763.83 $557.22 $0.00 $66.51 $12,387.56
22 $12,387.56 $557.22 $0.00 $70.04 $13,014.82
23 $13,014.82 $557.22 $0.00 $73.59 $13,645.63
24 $13,645.63 $557.22 $0.00 $77.15 $14,280.00
25 $14,280.00 $557.22 $0.00 $80.74 $14,917.96
26 $14,917.96 $557.22 $0.00 $84.35 $15,559.53
27 $15,559.53 $557.22 $0.00 $87.98 $16,204.73
28 $16,204.73 $557.22 $0.00 $91.62 $16,853.57
29 $16,853.57 $557.22 $0.00 $95.29 $17,506.08
30 $17,506.08 $557.22 $0.00 $98.98 $18,162.28
31 $18,162.28 $557.22 $0.00 $102.69 $18,822.19
32 $18,822.19 $557.22 $0.00 $106.42 $19,485.83
33 $19,485.83 $557.22 $0.00 $110.18 $20,153.23
34 $20,153.23 $557.22 $0.00 $113.95 $20,824.40
35 $20,824.40 $557.22 $0.00 $117.74 $21,499.36
36 $21,499.36 $557.22 $0.00 $121.56 $22,178.14
37 $22,178.14 $557.22 $0.00 $125.40 $22,860.76
38 $22,860.76 $557.22 $0.00 $129.26 $23,547.24
39 $23,547.24 $557.22 $0.00 $133.14 $24,237.60
40 $24,237.60 $557.22 $0.00 $137.04 $24,931.86
41 $24,931.86 $557.22 $0.00 $140.97 $25,630.05
42 $25,630.05 $557.22 $0.00 $144.92 $26,332.19
43 $26,332.19 $557.22 $0.00 $148.89 $27,038.30
44 $27,038.30 $557.22 $0.00 $152.88 $27,748.40
45 $27,748.40 $557.22 $0.00 $156.89 $28,462.51
46 $28,462.51 $557.22 $0.00 $160.93 $29,180.66
47 $29,180.66 $557.22 $0.00 $164.99 $29,902.87
48 $29,902.87 $557.22 $0.00 $169.08 $30,629.17
49 $30,629.17 $557.22 $0.00 $173.18 $31,359.57
50 $31,359.57 $557.22 $0.00 $177.31 $32,094.10
51 $32,094.10 $557.22 $0.00 $181.46 $32,832.78
52 $32,832.78 $557.22 $0.00 $185.64 $33,575.64
53 $33,575.64 $557.22 $0.00 $189.84 $34,322.70
54 $34,322.70 $557.22 $0.00 $194.07 $35,073.99
55 $35,073.99 $557.22 $0.00 $198.31 $35,829.52
56 $35,829.52 $557.22 $0.00 $202.59 $36,589.33
57 $36,589.33 $557.22 $0.00 $206.88 $37,353.43
58 $37,353.43 $557.22 $0.00 $211.20 $38,121.85
59 $38,121.85 $557.22 $0.00 $215.55 $38,894.62
60 $38,894.62 $557.22 $0.00 $219.92 $39,671.76
61 $39,671.76 $557.22 $0.00 $224.31 $40,453.29
62 $40,453.29 $557.22 $0.00 $228.73 $41,239.24
63 $41,239.24 $557.22 $0.00 $233.17 $42,029.63
64 $42,029.63 $557.22 $0.00 $237.64 $42,824.49
65 $42,824.49 $557.22 $0.00 $242.14 $43,623.85
66 $43,623.85 $557.22 $0.00 $246.66 $44,427.73
67 $44,427.73 $557.22 $0.00 $251.20 $45,236.15
68 $45,236.15 $557.22 $0.00 $255.77 $46,049.14
69 $46,049.14 $557.22 $0.00 $260.37 $46,866.73
70 $46,866.73 $557.22 $0.00 $264.99 $47,688.94
71 $47,688.94 $557.22 $0.00 $269.64 $48,515.80
72 $48,515.80 $557.22 $0.00 $274.32 $49,347.34
73 $49,347.34 $557.22 $0.00 $279.02 $50,183.58
74 $50,183.58 $557.22 $0.00 $283.75 $51,024.55
75 $51,024.55 $557.22 $0.00 $288.50 $51,870.27
76 $51,870.27 $557.22 $0.00 $293.28 $52,720.77
77 $52,720.77 $557.22 $0.00 $298.09 $53,576.08
78 $53,576.08 $557.22 $0.00 $302.93 $54,436.23
79 $54,436.23 $557.22 $0.00 $307.79 $55,301.24
80 $55,301.24 $557.22 $0.00 $312.68 $56,171.14
81 $56,171.14 $557.22 $0.00 $317.60 $57,045.96
82 $57,045.96 $557.22 $0.00 $322.55 $57,925.73
83 $57,925.73 $557.22 $0.00 $327.52 $58,810.47
84 $58,810.47 $557.22 $0.00 $332.52 $59,700.21
85 $59,700.21 $557.22 $0.00 $337.55 $60,594.98
86 $60,594.98 $557.22 $0.00 $342.61 $61,494.81
87 $61,494.81 $557.22 $0.00 $347.70 $62,399.73
88 $62,399.73 $557.22 $0.00 $352.82 $63,309.77
89 $63,309.77 $557.22 $0.00 $357.96 $64,224.95
90 $64,224.95 $557.22 $0.00 $363.14 $65,145.31
91 $65,145.31 $557.22 $0.00 $368.34 $66,070.87
92 $66,070.87 $557.22 $0.00 $373.57 $67,001.66
93 $67,001.66 $557.22 $0.00 $378.84 $67,937.72
94 $67,937.72 $557.22 $0.00 $384.13 $68,879.07
95 $68,879.07 $557.22 $0.00 $389.45 $69,825.74
96 $69,825.74 $557.22 $0.00 $394.80 $70,777.76
97 $70,777.76 $557.22 $0.00 $400.19 $71,735.17
98 $71,735.17 $557.22 $0.00 $405.60 $72,697.99
99 $72,697.99 $557.22 $0.00 $411.05 $73,666.26
100 $73,666.26 $557.22 $0.00 $416.52 $74,640.00
101 $74,640.00 $557.22 $0.00 $422.03 $75,619.25
102 $75,619.25 $557.22 $0.00 $427.56 $76,604.03
103 $76,604.03 $557.22 $0.00 $433.13 $77,594.38
104 $77,594.38 $557.22 $0.00 $438.73 $78,590.33
105 $78,590.33 $557.22 $0.00 $444.36 $79,591.91
106 $79,591.91 $557.22 $0.00 $450.02 $80,599.15
107 $80,599.15 $557.22 $0.00 $455.72 $81,612.09
108 $81,612.09 $557.22 $0.00 $461.45 $82,630.76
109 $82,630.76 $557.22 $0.00 $467.21 $83,655.19
110 $83,655.19 $557.22 $0.00 $473.00 $84,685.41
111 $84,685.41 $557.22 $0.00 $478.82 $85,721.45
112 $85,721.45 $557.22 $0.00 $484.68 $86,763.35
113 $86,763.35 $557.22 $0.00 $490.57 $87,811.14
114 $87,811.14 $557.22 $0.00 $496.50 $88,864.86
115 $88,864.86 $557.22 $0.00 $502.45 $89,924.53
116 $89,924.53 $557.22 $0.00 $508.45 $90,990.20
117 $90,990.20 $557.22 $0.00 $514.47 $92,061.89
118 $92,061.89 $557.22 $0.00 $520.53 $93,139.64
119 $93,139.64 $557.22 $0.00 $526.63 $94,223.49
120 $94,223.49 $557.22 $0.00 $532.75 $95,313.46
121 $95,313.46 $557.22 $0.00 $538.92 $96,409.60
122 $96,409.60 $557.22 $0.00 $545.11 $97,511.93
123 $97,511.93 $557.22 $0.00 $551.35 $98,620.50
124 $98,620.50 $557.22 $0.00 $557.61 $99,735.33
125 $99,735.33 $557.22 $0.00 $563.92 $100,856.47
126 $100,856.47 $557.22 $0.00 $570.26 $101,983.95
127 $101,983.95 $557.22 $0.00 $576.63 $103,117.80
128 $103,117.80 $557.22 $0.00 $583.04 $104,258.06
129 $104,258.06 $557.22 $0.00 $589.49 $105,404.77
130 $105,404.77 $557.22 $0.00 $595.97 $106,557.96
131 $106,557.96 $557.22 $0.00 $602.49 $107,717.67
132 $107,717.67 $557.22 $0.00 $609.05 $108,883.94
133 $108,883.94 $557.22 $0.00 $615.65 $110,056.81
134 $110,056.81 $557.22 $0.00 $622.28 $111,236.31
135 $111,236.31 $557.22 $0.00 $628.95 $112,422.48
136 $112,422.48 $557.22 $0.00 $635.65 $113,615.35
137 $113,615.35 $557.22 $0.00 $642.40 $114,814.97
138 $114,814.97 $557.22 $0.00 $649.18 $116,021.37
139 $116,021.37 $557.22 $0.00 $656.00 $117,234.59
140 $117,234.59 $557.22 $0.00 $662.86 $118,454.67
141 $118,454.67 $557.22 $0.00 $669.76 $119,681.65
142 $119,681.65 $557.22 $0.00 $676.70 $120,915.57
143 $120,915.57 $557.22 $0.00 $683.67 $122,156.46
144 $122,156.46 $557.22 $0.00 $690.69 $123,404.37
145 $123,404.37 $557.22 $0.00 $697.75 $124,659.34
146 $124,659.34 $557.22 $0.00 $704.84 $125,921.40
147 $125,921.40 $557.22 $0.00 $711.98 $127,190.60
148 $127,190.60 $557.22 $0.00 $719.15 $128,466.97
149 $128,466.97 $557.22 $0.00 $726.37 $129,750.56
150 $129,750.56 $557.22 $0.00 $733.63 $131,041.41
151 $131,041.41 $557.22 $0.00 $740.93 $132,339.56
152 $132,339.56 $557.22 $0.00 $748.27 $133,645.05
153 $133,645.05 $557.22 $0.00 $755.65 $134,957.92
154 $134,957.92 $557.22 $0.00 $763.07 $136,278.21
155 $136,278.21 $557.22 $0.00 $770.54 $137,605.97
156 $137,605.97 $557.22 $0.00 $778.04 $138,941.23
157 $138,941.23 $557.22 $0.00 $785.59 $140,284.04
158 $140,284.04 $557.22 $0.00 $793.19 $141,634.45
159 $141,634.45 $557.22 $0.00 $800.82 $142,992.49
160 $142,992.49 $557.22 $0.00 $808.50 $144,358.21
161 $144,358.21 $557.22 $0.00 $816.22 $145,731.65
162 $145,731.65 $557.22 $0.00 $823.99 $147,112.86
163 $147,112.86 $557.22 $0.00 $831.80 $148,501.88
164 $148,501.88 $557.22 $0.00 $839.65 $149,898.75
165 $149,898.75 $557.22 $0.00 $847.55 $151,303.52
166 $151,303.52 $557.22 $0.00 $855.49 $152,716.23
167 $152,716.23 $557.22 $0.00 $863.48 $154,136.93
168 $154,136.93 $557.22 $0.00 $871.51 $155,565.66
169 $155,565.66 $557.22 $0.00 $879.59 $157,002.47
170 $157,002.47 $557.22 $0.00 $887.71 $158,447.40
171 $158,447.40 $557.22 $0.00 $895.88 $159,900.50
172 $159,900.50 $557.22 $0.00 $904.10 $161,361.82
173 $161,361.82 $557.22 $0.00 $912.36 $162,831.40
174 $162,831.40 $557.22 $0.00 $920.67 $164,309.29
175 $164,309.29 $557.22 $0.00 $929.03 $165,795.54
176 $165,795.54 $557.22 $0.00 $937.43 $167,290.19
177 $167,290.19 $557.22 $0.00 $945.88 $168,793.29
178 $168,793.29 $557.22 $0.00 $954.38 $170,304.89
179 $170,304.89 $557.22 $0.00 $962.93 $171,825.04
180 $171,825.04 $557.22 $0.00 $971.52 $173,353.78
181 $173,353.78 $557.22 $0.00 $980.17 $174,891.17
182 $174,891.17 $557.22 $0.00 $988.86 $176,437.25
183 $176,437.25 $557.22 $0.00 $997.60 $177,992.07
184 $177,992.07 $557.22 $0.00 $1,006.39 $179,555.68
185 $179,555.68 $557.22 $0.00 $1,015.23 $181,128.13
186 $181,128.13 $557.22 $0.00 $1,024.12 $182,709.47
187 $182,709.47 $557.22 $0.00 $1,033.07 $184,299.76
188 $184,299.76 $557.22 $0.00 $1,042.06 $185,899.04
189 $185,899.04 $557.22 $0.00 $1,051.10 $187,507.36
190 $187,507.36 $557.22 $0.00 $1,060.19 $189,124.77
191 $189,124.77 $557.22 $0.00 $1,069.34 $190,751.33
192 $190,751.33 $557.22 $0.00 $1,078.54 $192,387.09
193 $192,387.09 $557.22 $0.00 $1,087.78 $194,032.09
194 $194,032.09 $557.22 $0.00 $1,097.09 $195,686.40
195 $195,686.40 $557.22 $0.00 $1,106.44 $197,350.06
196 $197,350.06 $557.22 $0.00 $1,115.85 $199,023.13
197 $199,023.13 $557.22 $0.00 $1,125.31 $200,705.66
198 $200,705.66 $557.22 $0.00 $1,134.82 $202,397.70
199 $202,397.70 $557.22 $0.00 $1,144.39 $204,099.31
200 $204,099.31 $557.22 $0.00 $1,154.01 $205,810.54
201 $205,810.54 $557.22 $0.00 $1,163.68 $207,531.44
202 $207,531.44 $557.22 $0.00 $1,173.41 $209,262.07
203 $209,262.07 $557.22 $0.00 $1,183.20 $211,002.49
204 $211,002.49 $557.22 $0.00 $1,193.04 $212,752.75
205 $212,752.75 $557.22 $0.00 $1,202.93 $214,512.90
206 $214,512.90 $557.22 $0.00 $1,212.89 $216,283.01
207 $216,283.01 $557.22 $0.00 $1,222.90 $218,063.13
208 $218,063.13 $557.22 $0.00 $1,232.96 $219,853.31
209 $219,853.31 $557.22 $0.00 $1,243.08 $221,653.61
210 $221,653.61 $557.22 $0.00 $1,253.26 $223,464.09
211 $223,464.09 $557.22 $0.00 $1,263.50 $225,284.81
212 $225,284.81 $557.22 $0.00 $1,273.79 $227,115.82
213 $227,115.82 $557.22 $0.00 $1,284.15 $228,957.19
214 $228,957.19 $557.22 $0.00 $1,294.56 $230,808.97
215 $230,808.97 $557.22 $0.00 $1,305.03 $232,671.22
216 $232,671.22 $557.22 $0.00 $1,315.56 $234,544.00
217 $234,544.00 $557.22 $65,327.68 $1,326.15 $171,099.69
218 $171,099.69 $557.22 $0.00 $967.42 $172,624.33
219 $172,624.33 $557.22 $0.00 $976.04 $174,157.59
220 $174,157.59 $557.22 $0.00 $984.71 $175,699.52
221 $175,699.52 $557.22 $0.00 $993.43 $177,250.17
222 $177,250.17 $557.22 $0.00 $1,002.20 $178,809.59
223 $178,809.59 $557.22 $0.00 $1,011.02 $180,377.83
224 $180,377.83 $557.22 $0.00 $1,019.88 $181,954.93
225 $181,954.93 $557.22 $0.00 $1,028.80 $183,540.95
226 $183,540.95 $557.22 $0.00 $1,037.77 $185,135.94
227 $185,135.94 $557.22 $0.00 $1,046.79 $186,739.95
228 $186,739.95 $557.22 $0.00 $1,055.85 $188,353.02
229 $188,353.02 $557.22 $68,594.06 $1,064.98 $121,381.16
230 $121,381.16 $557.22 $0.00 $686.31 $122,624.69
231 $122,624.69 $557.22 $0.00 $693.34 $123,875.25
232 $123,875.25 $557.22 $0.00 $700.41 $125,132.88
233 $125,132.88 $557.22 $0.00 $707.52 $126,397.62
234 $126,397.62 $557.22 $0.00 $714.67 $127,669.51
235 $127,669.51 $557.22 $0.00 $721.86 $128,948.59
236 $128,948.59 $557.22 $0.00 $729.09 $130,234.90
237 $130,234.90 $557.22 $0.00 $736.37 $131,528.49
238 $131,528.49 $557.22 $0.00 $743.68 $132,829.39
239 $132,829.39 $557.22 $0.00 $751.04 $134,137.65
240 $134,137.65 $557.22 $0.00 $758.43 $135,453.30
241 $135,453.30 $557.22 $72,023.77 $765.87 $64,752.62
242 $64,752.62 $557.22 $0.00 $366.12 $65,675.96
243 $65,675.96 $557.22 $0.00 $371.34 $66,604.52
244 $66,604.52 $557.22 $0.00 $376.59 $67,538.33
245 $67,538.33 $557.22 $0.00 $381.87 $68,477.42
246 $68,477.42 $557.22 $0.00 $387.18 $69,421.82
247 $69,421.82 $557.22 $0.00 $392.52 $70,371.56
248 $70,371.56 $557.22 $0.00 $397.89 $71,326.67
249 $71,326.67 $557.22 $0.00 $403.29 $72,287.18
250 $72,287.18 $557.22 $0.00 $408.72 $73,253.12
251 $73,253.12 $557.22 $0.00 $414.18 $74,224.52
252 $74,224.52 $557.22 $0.00 $419.68 $75,201.42
253 $75,201.42 $0.00 $75,624.95 $425.20 $1.67