Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2037$69,288
Monthly savings required$548

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 $277,151.64 for students enrolling in 2037 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $548.47 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$26,719.00
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 $548.47 $0.00 $0.00 $548.47
2 $548.47 $548.47 $0.00 $3.10 $1,100.04
3 $1,100.04 $548.47 $0.00 $6.22 $1,654.73
4 $1,654.73 $548.47 $0.00 $9.36 $2,212.56
5 $2,212.56 $548.47 $0.00 $12.51 $2,773.54
6 $2,773.54 $548.47 $0.00 $15.68 $3,337.69
7 $3,337.69 $548.47 $0.00 $18.87 $3,905.03
8 $3,905.03 $548.47 $0.00 $22.08 $4,475.58
9 $4,475.58 $548.47 $0.00 $25.31 $5,049.36
10 $5,049.36 $548.47 $0.00 $28.55 $5,626.38
11 $5,626.38 $548.47 $0.00 $31.81 $6,206.66
12 $6,206.66 $548.47 $0.00 $35.09 $6,790.22
13 $6,790.22 $548.47 $0.00 $38.39 $7,377.08
14 $7,377.08 $548.47 $0.00 $41.71 $7,967.26
15 $7,967.26 $548.47 $0.00 $45.05 $8,560.78
16 $8,560.78 $548.47 $0.00 $48.40 $9,157.65
17 $9,157.65 $548.47 $0.00 $51.78 $9,757.90
18 $9,757.90 $548.47 $0.00 $55.17 $10,361.54
19 $10,361.54 $548.47 $0.00 $58.59 $10,968.60
20 $10,968.60 $548.47 $0.00 $62.02 $11,579.09
21 $11,579.09 $548.47 $0.00 $65.47 $12,193.03
22 $12,193.03 $548.47 $0.00 $68.94 $12,810.44
23 $12,810.44 $548.47 $0.00 $72.43 $13,431.34
24 $13,431.34 $548.47 $0.00 $75.94 $14,055.75
25 $14,055.75 $548.47 $0.00 $79.47 $14,683.69
26 $14,683.69 $548.47 $0.00 $83.02 $15,315.18
27 $15,315.18 $548.47 $0.00 $86.59 $15,950.24
28 $15,950.24 $548.47 $0.00 $90.18 $16,588.89
29 $16,588.89 $548.47 $0.00 $93.80 $17,231.16
30 $17,231.16 $548.47 $0.00 $97.43 $17,877.06
31 $17,877.06 $548.47 $0.00 $101.08 $18,526.61
32 $18,526.61 $548.47 $0.00 $104.75 $19,179.83
33 $19,179.83 $548.47 $0.00 $108.45 $19,836.75
34 $19,836.75 $548.47 $0.00 $112.16 $20,497.38
35 $20,497.38 $548.47 $0.00 $115.90 $21,161.75
36 $21,161.75 $548.47 $0.00 $119.65 $21,829.87
37 $21,829.87 $548.47 $0.00 $123.43 $22,501.77
38 $22,501.77 $548.47 $0.00 $127.23 $23,177.47
39 $23,177.47 $548.47 $0.00 $131.05 $23,856.99
40 $23,856.99 $548.47 $0.00 $134.89 $24,540.35
41 $24,540.35 $548.47 $0.00 $138.75 $25,227.57
42 $25,227.57 $548.47 $0.00 $142.64 $25,918.68
43 $25,918.68 $548.47 $0.00 $146.55 $26,613.70
44 $26,613.70 $548.47 $0.00 $150.48 $27,312.65
45 $27,312.65 $548.47 $0.00 $154.43 $28,015.55
46 $28,015.55 $548.47 $0.00 $158.40 $28,722.42
47 $28,722.42 $548.47 $0.00 $162.40 $29,433.29
48 $29,433.29 $548.47 $0.00 $166.42 $30,148.18
49 $30,148.18 $548.47 $0.00 $170.46 $30,867.11
50 $30,867.11 $548.47 $0.00 $174.53 $31,590.11
51 $31,590.11 $548.47 $0.00 $178.62 $32,317.20
52 $32,317.20 $548.47 $0.00 $182.73 $33,048.40
53 $33,048.40 $548.47 $0.00 $186.86 $33,783.73
54 $33,783.73 $548.47 $0.00 $191.02 $34,523.22
55 $34,523.22 $548.47 $0.00 $195.20 $35,266.89
56 $35,266.89 $548.47 $0.00 $199.40 $36,014.76
57 $36,014.76 $548.47 $0.00 $203.63 $36,766.86
58 $36,766.86 $548.47 $0.00 $207.89 $37,523.22
59 $37,523.22 $548.47 $0.00 $212.16 $38,283.85
60 $38,283.85 $548.47 $0.00 $216.46 $39,048.78
61 $39,048.78 $548.47 $0.00 $220.79 $39,818.04
62 $39,818.04 $548.47 $0.00 $225.14 $40,591.65
63 $40,591.65 $548.47 $0.00 $229.51 $41,369.63
64 $41,369.63 $548.47 $0.00 $233.91 $42,152.01
65 $42,152.01 $548.47 $0.00 $238.33 $42,938.81
66 $42,938.81 $548.47 $0.00 $242.78 $43,730.06
67 $43,730.06 $548.47 $0.00 $247.26 $44,525.79
68 $44,525.79 $548.47 $0.00 $251.76 $45,326.02
69 $45,326.02 $548.47 $0.00 $256.28 $46,130.77
70 $46,130.77 $548.47 $0.00 $260.83 $46,940.07
71 $46,940.07 $548.47 $0.00 $265.41 $47,753.95
72 $47,753.95 $548.47 $0.00 $270.01 $48,572.43
73 $48,572.43 $548.47 $0.00 $274.64 $49,395.54
74 $49,395.54 $548.47 $0.00 $279.29 $50,223.30
75 $50,223.30 $548.47 $0.00 $283.97 $51,055.74
76 $51,055.74 $548.47 $0.00 $288.68 $51,892.89
77 $51,892.89 $548.47 $0.00 $293.41 $52,734.77
78 $52,734.77 $548.47 $0.00 $298.17 $53,581.41
79 $53,581.41 $548.47 $0.00 $302.96 $54,432.84
80 $54,432.84 $548.47 $0.00 $307.77 $55,289.08
81 $55,289.08 $548.47 $0.00 $312.61 $56,150.16
82 $56,150.16 $548.47 $0.00 $317.48 $57,016.11
83 $57,016.11 $548.47 $0.00 $322.38 $57,886.96
84 $57,886.96 $548.47 $0.00 $327.30 $58,762.73
85 $58,762.73 $548.47 $0.00 $332.25 $59,643.45
86 $59,643.45 $548.47 $0.00 $337.23 $60,529.15
87 $60,529.15 $548.47 $0.00 $342.24 $61,419.86
88 $61,419.86 $548.47 $0.00 $347.28 $62,315.61
89 $62,315.61 $548.47 $0.00 $352.34 $63,216.42
90 $63,216.42 $548.47 $0.00 $357.43 $64,122.32
91 $64,122.32 $548.47 $0.00 $362.56 $65,033.35
92 $65,033.35 $548.47 $0.00 $367.71 $65,949.53
93 $65,949.53 $548.47 $0.00 $372.89 $66,870.89
94 $66,870.89 $548.47 $0.00 $378.10 $67,797.46
95 $67,797.46 $548.47 $0.00 $383.34 $68,729.27
96 $68,729.27 $548.47 $0.00 $388.61 $69,666.35
97 $69,666.35 $548.47 $0.00 $393.90 $70,608.72
98 $70,608.72 $548.47 $0.00 $399.23 $71,556.42
99 $71,556.42 $548.47 $0.00 $404.59 $72,509.48
100 $72,509.48 $548.47 $0.00 $409.98 $73,467.93
101 $73,467.93 $548.47 $0.00 $415.40 $74,431.80
102 $74,431.80 $548.47 $0.00 $420.85 $75,401.12
103 $75,401.12 $548.47 $0.00 $426.33 $76,375.92
104 $76,375.92 $548.47 $0.00 $431.84 $77,356.23
105 $77,356.23 $548.47 $0.00 $437.38 $78,342.08
106 $78,342.08 $548.47 $0.00 $442.96 $79,333.51
107 $79,333.51 $548.47 $0.00 $448.56 $80,330.54
108 $80,330.54 $548.47 $0.00 $454.20 $81,333.21
109 $81,333.21 $548.47 $0.00 $459.87 $82,341.55
110 $82,341.55 $548.47 $0.00 $465.57 $83,355.59
111 $83,355.59 $548.47 $0.00 $471.30 $84,375.36
112 $84,375.36 $548.47 $0.00 $477.07 $85,400.90
113 $85,400.90 $548.47 $0.00 $482.87 $86,432.24
114 $86,432.24 $548.47 $0.00 $488.70 $87,469.41
115 $87,469.41 $548.47 $0.00 $494.56 $88,512.44
116 $88,512.44 $548.47 $0.00 $500.46 $89,561.37
117 $89,561.37 $548.47 $0.00 $506.39 $90,616.23
118 $90,616.23 $548.47 $0.00 $512.36 $91,677.06
119 $91,677.06 $548.47 $0.00 $518.36 $92,743.89
120 $92,743.89 $548.47 $0.00 $524.39 $93,816.75
121 $93,816.75 $548.47 $0.00 $530.45 $94,895.67
122 $94,895.67 $548.47 $0.00 $536.55 $95,980.69
123 $95,980.69 $548.47 $0.00 $542.69 $97,071.85
124 $97,071.85 $548.47 $0.00 $548.86 $98,169.18
125 $98,169.18 $548.47 $0.00 $555.06 $99,272.71
126 $99,272.71 $548.47 $0.00 $561.30 $100,382.48
127 $100,382.48 $548.47 $0.00 $567.58 $101,498.53
128 $101,498.53 $548.47 $0.00 $573.89 $102,620.89
129 $102,620.89 $548.47 $0.00 $580.23 $103,749.59
130 $103,749.59 $548.47 $0.00 $586.62 $104,884.68
131 $104,884.68 $548.47 $0.00 $593.03 $106,026.18
132 $106,026.18 $548.47 $0.00 $599.49 $107,174.14
133 $107,174.14 $548.47 $0.00 $605.98 $108,328.59
134 $108,328.59 $548.47 $0.00 $612.51 $109,489.57
135 $109,489.57 $548.47 $0.00 $619.07 $110,657.11
136 $110,657.11 $548.47 $0.00 $625.67 $111,831.25
137 $111,831.25 $548.47 $0.00 $632.31 $113,012.03
138 $113,012.03 $548.47 $0.00 $638.99 $114,199.49
139 $114,199.49 $548.47 $0.00 $645.70 $115,393.66
140 $115,393.66 $548.47 $0.00 $652.45 $116,594.58
141 $116,594.58 $548.47 $0.00 $659.24 $117,802.29
142 $117,802.29 $548.47 $0.00 $666.07 $119,016.83
143 $119,016.83 $548.47 $0.00 $672.94 $120,238.24
144 $120,238.24 $548.47 $0.00 $679.84 $121,466.55
145 $121,466.55 $548.47 $0.00 $686.79 $122,701.81
146 $122,701.81 $548.47 $0.00 $693.77 $123,944.05
147 $123,944.05 $548.47 $0.00 $700.80 $125,193.32
148 $125,193.32 $548.47 $0.00 $707.86 $126,449.65
149 $126,449.65 $548.47 $0.00 $714.96 $127,713.08
150 $127,713.08 $548.47 $0.00 $722.11 $128,983.66
151 $128,983.66 $548.47 $0.00 $729.29 $130,261.42
152 $130,261.42 $548.47 $0.00 $736.52 $131,546.41
153 $131,546.41 $548.47 $0.00 $743.78 $132,838.66
154 $132,838.66 $548.47 $0.00 $751.09 $134,138.22
155 $134,138.22 $548.47 $0.00 $758.44 $135,445.13
156 $135,445.13 $548.47 $0.00 $765.83 $136,759.43
157 $136,759.43 $548.47 $0.00 $773.26 $138,081.16
158 $138,081.16 $548.47 $0.00 $780.73 $139,410.36
159 $139,410.36 $548.47 $0.00 $788.25 $140,747.08
160 $140,747.08 $548.47 $0.00 $795.80 $142,091.35
161 $142,091.35 $548.47 $0.00 $803.41 $143,443.23
162 $143,443.23 $548.47 $0.00 $811.05 $144,802.75
163 $144,802.75 $548.47 $0.00 $818.74 $146,169.96
164 $146,169.96 $548.47 $0.00 $826.47 $147,544.90
165 $147,544.90 $548.47 $0.00 $834.24 $148,927.61
166 $148,927.61 $548.47 $0.00 $842.06 $150,318.14
167 $150,318.14 $548.47 $0.00 $849.92 $151,716.53
168 $151,716.53 $548.47 $0.00 $857.83 $153,122.83
169 $153,122.83 $548.47 $0.00 $865.78 $154,537.08
170 $154,537.08 $548.47 $0.00 $873.78 $155,959.33
171 $155,959.33 $548.47 $0.00 $881.82 $157,389.62
172 $157,389.62 $548.47 $0.00 $889.90 $158,827.99
173 $158,827.99 $548.47 $0.00 $898.04 $160,274.50
174 $160,274.50 $548.47 $0.00 $906.22 $161,729.19
175 $161,729.19 $548.47 $0.00 $914.44 $163,192.10
176 $163,192.10 $548.47 $0.00 $922.71 $164,663.28
177 $164,663.28 $548.47 $0.00 $931.03 $166,142.78
178 $166,142.78 $548.47 $0.00 $939.40 $167,630.65
179 $167,630.65 $548.47 $0.00 $947.81 $169,126.93
180 $169,126.93 $548.47 $0.00 $956.27 $170,631.67
181 $170,631.67 $548.47 $0.00 $964.78 $172,144.92
182 $172,144.92 $548.47 $0.00 $973.33 $173,666.72
183 $173,666.72 $548.47 $0.00 $981.94 $175,197.13
184 $175,197.13 $548.47 $0.00 $990.59 $176,736.19
185 $176,736.19 $548.47 $0.00 $999.29 $178,283.95
186 $178,283.95 $548.47 $0.00 $1,008.04 $179,840.46
187 $179,840.46 $548.47 $0.00 $1,016.84 $181,405.77
188 $181,405.77 $548.47 $0.00 $1,025.69 $182,979.93
189 $182,979.93 $548.47 $0.00 $1,034.60 $184,563.00
190 $184,563.00 $548.47 $0.00 $1,043.55 $186,155.02
191 $186,155.02 $548.47 $0.00 $1,052.55 $187,756.04
192 $187,756.04 $548.47 $0.00 $1,061.60 $189,366.11
193 $189,366.11 $548.47 $0.00 $1,070.70 $190,985.28
194 $190,985.28 $548.47 $0.00 $1,079.86 $192,613.61
195 $192,613.61 $548.47 $0.00 $1,089.07 $194,251.15
196 $194,251.15 $548.47 $0.00 $1,098.32 $195,897.94
197 $195,897.94 $548.47 $0.00 $1,107.64 $197,554.05
198 $197,554.05 $548.47 $0.00 $1,117.00 $199,219.52
199 $199,219.52 $548.47 $0.00 $1,126.42 $200,894.41
200 $200,894.41 $548.47 $0.00 $1,135.89 $202,578.77
201 $202,578.77 $548.47 $0.00 $1,145.41 $204,272.65
202 $204,272.65 $548.47 $0.00 $1,154.99 $205,976.11
203 $205,976.11 $548.47 $0.00 $1,164.62 $207,689.20
204 $207,689.20 $548.47 $0.00 $1,174.30 $209,411.97
205 $209,411.97 $548.47 $0.00 $1,184.05 $211,144.49
206 $211,144.49 $548.47 $0.00 $1,193.84 $212,886.80
207 $212,886.80 $548.47 $0.00 $1,203.69 $214,638.96
208 $214,638.96 $548.47 $0.00 $1,213.60 $216,401.03
209 $216,401.03 $548.47 $0.00 $1,223.56 $218,173.06
210 $218,173.06 $548.47 $0.00 $1,233.58 $219,955.11
211 $219,955.11 $548.47 $0.00 $1,243.66 $221,747.24
212 $221,747.24 $548.47 $0.00 $1,253.79 $223,549.50
213 $223,549.50 $548.47 $0.00 $1,263.98 $225,361.95
214 $225,361.95 $548.47 $0.00 $1,274.23 $227,184.65
215 $227,184.65 $548.47 $0.00 $1,284.54 $229,017.66
216 $229,017.66 $548.47 $0.00 $1,294.90 $230,861.03
217 $230,861.03 $548.47 $64,302.46 $1,305.32 $168,412.36
218 $168,412.36 $548.47 $0.00 $952.23 $169,913.06
219 $169,913.06 $548.47 $0.00 $960.71 $171,422.24
220 $171,422.24 $548.47 $0.00 $969.25 $172,939.96
221 $172,939.96 $548.47 $0.00 $977.83 $174,466.26
222 $174,466.26 $548.47 $0.00 $986.46 $176,001.19
223 $176,001.19 $548.47 $0.00 $995.14 $177,544.80
224 $177,544.80 $548.47 $0.00 $1,003.86 $179,097.13
225 $179,097.13 $548.47 $0.00 $1,012.64 $180,658.24
226 $180,658.24 $548.47 $0.00 $1,021.47 $182,228.18
227 $182,228.18 $548.47 $0.00 $1,030.34 $183,806.99
228 $183,806.99 $548.47 $0.00 $1,039.27 $185,394.73
229 $185,394.73 $548.47 $67,517.58 $1,048.25 $119,473.87
230 $119,473.87 $548.47 $0.00 $675.52 $120,697.86
231 $120,697.86 $548.47 $0.00 $682.44 $121,928.77
232 $121,928.77 $548.47 $0.00 $689.40 $123,166.64
233 $123,166.64 $548.47 $0.00 $696.40 $124,411.51
234 $124,411.51 $548.47 $0.00 $703.44 $125,663.42
235 $125,663.42 $548.47 $0.00 $710.52 $126,922.41
236 $126,922.41 $548.47 $0.00 $717.64 $128,188.52
237 $128,188.52 $548.47 $0.00 $724.80 $129,461.79
238 $129,461.79 $548.47 $0.00 $732.00 $130,742.26
239 $130,742.26 $548.47 $0.00 $739.24 $132,029.97
240 $132,029.97 $548.47 $0.00 $746.52 $133,324.96
241 $133,324.96 $548.47 $70,893.46 $753.84 $63,733.81
242 $63,733.81 $548.47 $0.00 $360.36 $64,642.64
243 $64,642.64 $548.47 $0.00 $365.50 $65,556.61
244 $65,556.61 $548.47 $0.00 $370.67 $66,475.75
245 $66,475.75 $548.47 $0.00 $375.86 $67,400.08
246 $67,400.08 $548.47 $0.00 $381.09 $68,329.64
247 $68,329.64 $548.47 $0.00 $386.35 $69,264.46
248 $69,264.46 $548.47 $0.00 $391.63 $70,204.56
249 $70,204.56 $548.47 $0.00 $396.95 $71,149.98
250 $71,149.98 $548.47 $0.00 $402.29 $72,100.74
251 $72,100.74 $548.47 $0.00 $407.67 $73,056.88
252 $73,056.88 $548.47 $0.00 $413.07 $74,018.42
253 $74,018.42 $0.00 $74,438.13 $418.51 ($1.20)