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 2042$109,268
Monthly savings required$864

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 $437,070.33 for students enrolling in 2042 if tuition increases average 7% per year until then.   Assuming you have no current college savings, monthly deposits of $863.56 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$29,125.00
Years until enrollment18
Annual Tuition Increase7%
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 $863.56 $0.00 $0.00 $863.56
2 $863.56 $863.56 $0.00 $4.88 $1,732.00
3 $1,732.00 $863.56 $0.00 $9.79 $2,605.35
4 $2,605.35 $863.56 $0.00 $14.73 $3,483.64
5 $3,483.64 $863.56 $0.00 $19.70 $4,366.90
6 $4,366.90 $863.56 $0.00 $24.69 $5,255.15
7 $5,255.15 $863.56 $0.00 $29.71 $6,148.42
8 $6,148.42 $863.56 $0.00 $34.76 $7,046.74
9 $7,046.74 $863.56 $0.00 $39.84 $7,950.14
10 $7,950.14 $863.56 $0.00 $44.95 $8,858.65
11 $8,858.65 $863.56 $0.00 $50.09 $9,772.30
12 $9,772.30 $863.56 $0.00 $55.25 $10,691.11
13 $10,691.11 $863.56 $0.00 $60.45 $11,615.12
14 $11,615.12 $863.56 $0.00 $65.67 $12,544.35
15 $12,544.35 $863.56 $0.00 $70.93 $13,478.84
16 $13,478.84 $863.56 $0.00 $76.21 $14,418.61
17 $14,418.61 $863.56 $0.00 $81.52 $15,363.69
18 $15,363.69 $863.56 $0.00 $86.87 $16,314.12
19 $16,314.12 $863.56 $0.00 $92.24 $17,269.92
20 $17,269.92 $863.56 $0.00 $97.65 $18,231.13
21 $18,231.13 $863.56 $0.00 $103.08 $19,197.77
22 $19,197.77 $863.56 $0.00 $108.55 $20,169.88
23 $20,169.88 $863.56 $0.00 $114.04 $21,147.48
24 $21,147.48 $863.56 $0.00 $119.57 $22,130.61
25 $22,130.61 $863.56 $0.00 $125.13 $23,119.30
26 $23,119.30 $863.56 $0.00 $130.72 $24,113.58
27 $24,113.58 $863.56 $0.00 $136.34 $25,113.48
28 $25,113.48 $863.56 $0.00 $142.00 $26,119.04
29 $26,119.04 $863.56 $0.00 $147.68 $27,130.28
30 $27,130.28 $863.56 $0.00 $153.40 $28,147.24
31 $28,147.24 $863.56 $0.00 $159.15 $29,169.95
32 $29,169.95 $863.56 $0.00 $164.93 $30,198.44
33 $30,198.44 $863.56 $0.00 $170.75 $31,232.75
34 $31,232.75 $863.56 $0.00 $176.59 $32,272.90
35 $32,272.90 $863.56 $0.00 $182.48 $33,318.94
36 $33,318.94 $863.56 $0.00 $188.39 $34,370.89
37 $34,370.89 $863.56 $0.00 $194.34 $35,428.79
38 $35,428.79 $863.56 $0.00 $200.32 $36,492.67
39 $36,492.67 $863.56 $0.00 $206.33 $37,562.56
40 $37,562.56 $863.56 $0.00 $212.38 $38,638.50
41 $38,638.50 $863.56 $0.00 $218.47 $39,720.53
42 $39,720.53 $863.56 $0.00 $224.59 $40,808.68
43 $40,808.68 $863.56 $0.00 $230.74 $41,902.98
44 $41,902.98 $863.56 $0.00 $236.93 $43,003.47
45 $43,003.47 $863.56 $0.00 $243.15 $44,110.18
46 $44,110.18 $863.56 $0.00 $249.41 $45,223.15
47 $45,223.15 $863.56 $0.00 $255.70 $46,342.41
48 $46,342.41 $863.56 $0.00 $262.03 $47,468.00
49 $47,468.00 $863.56 $0.00 $268.39 $48,599.95
50 $48,599.95 $863.56 $0.00 $274.79 $49,738.30
51 $49,738.30 $863.56 $0.00 $281.23 $50,883.09
52 $50,883.09 $863.56 $0.00 $287.70 $52,034.35
53 $52,034.35 $863.56 $0.00 $294.21 $53,192.12
54 $53,192.12 $863.56 $0.00 $300.76 $54,356.44
55 $54,356.44 $863.56 $0.00 $307.34 $55,527.34
56 $55,527.34 $863.56 $0.00 $313.96 $56,704.86
57 $56,704.86 $863.56 $0.00 $320.62 $57,889.04
58 $57,889.04 $863.56 $0.00 $327.31 $59,079.91
59 $59,079.91 $863.56 $0.00 $334.05 $60,277.52
60 $60,277.52 $863.56 $0.00 $340.82 $61,481.90
61 $61,481.90 $863.56 $0.00 $347.63 $62,693.09
62 $62,693.09 $863.56 $0.00 $354.48 $63,911.13
63 $63,911.13 $863.56 $0.00 $361.36 $65,136.05
64 $65,136.05 $863.56 $0.00 $368.29 $66,367.90
65 $66,367.90 $863.56 $0.00 $375.25 $67,606.71
66 $67,606.71 $863.56 $0.00 $382.26 $68,852.53
67 $68,852.53 $863.56 $0.00 $389.30 $70,105.39
68 $70,105.39 $863.56 $0.00 $396.39 $71,365.34
69 $71,365.34 $863.56 $0.00 $403.51 $72,632.41
70 $72,632.41 $863.56 $0.00 $410.67 $73,906.64
71 $73,906.64 $863.56 $0.00 $417.88 $75,188.08
72 $75,188.08 $863.56 $0.00 $425.12 $76,476.76
73 $76,476.76 $863.56 $0.00 $432.41 $77,772.73
74 $77,772.73 $863.56 $0.00 $439.74 $79,076.03
75 $79,076.03 $863.56 $0.00 $447.11 $80,386.70
76 $80,386.70 $863.56 $0.00 $454.52 $81,704.78
77 $81,704.78 $863.56 $0.00 $461.97 $83,030.31
78 $83,030.31 $863.56 $0.00 $469.47 $84,363.34
79 $84,363.34 $863.56 $0.00 $477.00 $85,703.90
80 $85,703.90 $863.56 $0.00 $484.58 $87,052.04
81 $87,052.04 $863.56 $0.00 $492.20 $88,407.80
82 $88,407.80 $863.56 $0.00 $499.87 $89,771.23
83 $89,771.23 $863.56 $0.00 $507.58 $91,142.37
84 $91,142.37 $863.56 $0.00 $515.33 $92,521.26
85 $92,521.26 $863.56 $0.00 $523.13 $93,907.95
86 $93,907.95 $863.56 $0.00 $530.97 $95,302.48
87 $95,302.48 $863.56 $0.00 $538.85 $96,704.89
88 $96,704.89 $863.56 $0.00 $546.78 $98,115.23
89 $98,115.23 $863.56 $0.00 $554.76 $99,533.55
90 $99,533.55 $863.56 $0.00 $562.78 $100,959.89
91 $100,959.89 $863.56 $0.00 $570.84 $102,394.29
92 $102,394.29 $863.56 $0.00 $578.95 $103,836.80
93 $103,836.80 $863.56 $0.00 $587.11 $105,287.47
94 $105,287.47 $863.56 $0.00 $595.31 $106,746.34
95 $106,746.34 $863.56 $0.00 $603.56 $108,213.46
96 $108,213.46 $863.56 $0.00 $611.85 $109,688.87
97 $109,688.87 $863.56 $0.00 $620.20 $111,172.63
98 $111,172.63 $863.56 $0.00 $628.59 $112,664.78
99 $112,664.78 $863.56 $0.00 $637.02 $114,165.36
100 $114,165.36 $863.56 $0.00 $645.51 $115,674.43
101 $115,674.43 $863.56 $0.00 $654.04 $117,192.03
102 $117,192.03 $863.56 $0.00 $662.62 $118,718.21
103 $118,718.21 $863.56 $0.00 $671.25 $120,253.02
104 $120,253.02 $863.56 $0.00 $679.93 $121,796.51
105 $121,796.51 $863.56 $0.00 $688.66 $123,348.73
106 $123,348.73 $863.56 $0.00 $697.43 $124,909.72
107 $124,909.72 $863.56 $0.00 $706.26 $126,479.54
108 $126,479.54 $863.56 $0.00 $715.13 $128,058.23
109 $128,058.23 $863.56 $0.00 $724.06 $129,645.85
110 $129,645.85 $863.56 $0.00 $733.04 $131,242.45
111 $131,242.45 $863.56 $0.00 $742.06 $132,848.07
112 $132,848.07 $863.56 $0.00 $751.14 $134,462.77
113 $134,462.77 $863.56 $0.00 $760.27 $136,086.60
114 $136,086.60 $863.56 $0.00 $769.45 $137,719.61
115 $137,719.61 $863.56 $0.00 $778.69 $139,361.86
116 $139,361.86 $863.56 $0.00 $787.97 $141,013.39
117 $141,013.39 $863.56 $0.00 $797.31 $142,674.26
118 $142,674.26 $863.56 $0.00 $806.70 $144,344.52
119 $144,344.52 $863.56 $0.00 $816.14 $146,024.22
120 $146,024.22 $863.56 $0.00 $825.64 $147,713.42
121 $147,713.42 $863.56 $0.00 $835.19 $149,412.17
122 $149,412.17 $863.56 $0.00 $844.80 $151,120.53
123 $151,120.53 $863.56 $0.00 $854.46 $152,838.55
124 $152,838.55 $863.56 $0.00 $864.17 $154,566.28
125 $154,566.28 $863.56 $0.00 $873.94 $156,303.78
126 $156,303.78 $863.56 $0.00 $883.76 $158,051.10
127 $158,051.10 $863.56 $0.00 $893.64 $159,808.30
128 $159,808.30 $863.56 $0.00 $903.58 $161,575.44
129 $161,575.44 $863.56 $0.00 $913.57 $163,352.57
130 $163,352.57 $863.56 $0.00 $923.62 $165,139.75
131 $165,139.75 $863.56 $0.00 $933.72 $166,937.03
132 $166,937.03 $863.56 $0.00 $943.89 $168,744.48
133 $168,744.48 $863.56 $0.00 $954.11 $170,562.15
134 $170,562.15 $863.56 $0.00 $964.38 $172,390.09
135 $172,390.09 $863.56 $0.00 $974.72 $174,228.37
136 $174,228.37 $863.56 $0.00 $985.11 $176,077.04
137 $176,077.04 $863.56 $0.00 $995.57 $177,936.17
138 $177,936.17 $863.56 $0.00 $1,006.08 $179,805.81
139 $179,805.81 $863.56 $0.00 $1,016.65 $181,686.02
140 $181,686.02 $863.56 $0.00 $1,027.28 $183,576.86
141 $183,576.86 $863.56 $0.00 $1,037.97 $185,478.39
142 $185,478.39 $863.56 $0.00 $1,048.72 $187,390.67
143 $187,390.67 $863.56 $0.00 $1,059.53 $189,313.76
144 $189,313.76 $863.56 $0.00 $1,070.41 $191,247.73
145 $191,247.73 $863.56 $0.00 $1,081.34 $193,192.63
146 $193,192.63 $863.56 $0.00 $1,092.34 $195,148.53
147 $195,148.53 $863.56 $0.00 $1,103.40 $197,115.49
148 $197,115.49 $863.56 $0.00 $1,114.52 $199,093.57
149 $199,093.57 $863.56 $0.00 $1,125.70 $201,082.83
150 $201,082.83 $863.56 $0.00 $1,136.95 $203,083.34
151 $203,083.34 $863.56 $0.00 $1,148.26 $205,095.16
152 $205,095.16 $863.56 $0.00 $1,159.64 $207,118.36
153 $207,118.36 $863.56 $0.00 $1,171.08 $209,153.00
154 $209,153.00 $863.56 $0.00 $1,182.58 $211,199.14
155 $211,199.14 $863.56 $0.00 $1,194.15 $213,256.85
156 $213,256.85 $863.56 $0.00 $1,205.79 $215,326.20
157 $215,326.20 $863.56 $0.00 $1,217.49 $217,407.25
158 $217,407.25 $863.56 $0.00 $1,229.25 $219,500.06
159 $219,500.06 $863.56 $0.00 $1,241.09 $221,604.71
160 $221,604.71 $863.56 $0.00 $1,252.99 $223,721.26
161 $223,721.26 $863.56 $0.00 $1,264.95 $225,849.77
162 $225,849.77 $863.56 $0.00 $1,276.99 $227,990.32
163 $227,990.32 $863.56 $0.00 $1,289.09 $230,142.97
164 $230,142.97 $863.56 $0.00 $1,301.26 $232,307.79
165 $232,307.79 $863.56 $0.00 $1,313.50 $234,484.85
166 $234,484.85 $863.56 $0.00 $1,325.81 $236,674.22
167 $236,674.22 $863.56 $0.00 $1,338.19 $238,875.97
168 $238,875.97 $863.56 $0.00 $1,350.64 $241,090.17
169 $241,090.17 $863.56 $0.00 $1,363.16 $243,316.89
170 $243,316.89 $863.56 $0.00 $1,375.75 $245,556.20
171 $245,556.20 $863.56 $0.00 $1,388.41 $247,808.17
172 $247,808.17 $863.56 $0.00 $1,401.14 $250,072.87
173 $250,072.87 $863.56 $0.00 $1,413.95 $252,350.38
174 $252,350.38 $863.56 $0.00 $1,426.83 $254,640.77
175 $254,640.77 $863.56 $0.00 $1,439.78 $256,944.11
176 $256,944.11 $863.56 $0.00 $1,452.80 $259,260.47
177 $259,260.47 $863.56 $0.00 $1,465.90 $261,589.93
178 $261,589.93 $863.56 $0.00 $1,479.07 $263,932.56
179 $263,932.56 $863.56 $0.00 $1,492.31 $266,288.43
180 $266,288.43 $863.56 $0.00 $1,505.63 $268,657.62
181 $268,657.62 $863.56 $0.00 $1,519.03 $271,040.21
182 $271,040.21 $863.56 $0.00 $1,532.50 $273,436.27
183 $273,436.27 $863.56 $0.00 $1,546.05 $275,845.88
184 $275,845.88 $863.56 $0.00 $1,559.67 $278,269.11
185 $278,269.11 $863.56 $0.00 $1,573.37 $280,706.04
186 $280,706.04 $863.56 $0.00 $1,587.15 $283,156.75
187 $283,156.75 $863.56 $0.00 $1,601.01 $285,621.32
188 $285,621.32 $863.56 $0.00 $1,614.94 $288,099.82
189 $288,099.82 $863.56 $0.00 $1,628.96 $290,592.34
190 $290,592.34 $863.56 $0.00 $1,643.05 $293,098.95
191 $293,098.95 $863.56 $0.00 $1,657.22 $295,619.73
192 $295,619.73 $863.56 $0.00 $1,671.48 $298,154.77
193 $298,154.77 $863.56 $0.00 $1,685.81 $300,704.14
194 $300,704.14 $863.56 $0.00 $1,700.22 $303,267.92
195 $303,267.92 $863.56 $0.00 $1,714.72 $305,846.20
196 $305,846.20 $863.56 $0.00 $1,729.30 $308,439.06
197 $308,439.06 $863.56 $0.00 $1,743.96 $311,046.58
198 $311,046.58 $863.56 $0.00 $1,758.70 $313,668.84
199 $313,668.84 $863.56 $0.00 $1,773.53 $316,305.93
200 $316,305.93 $863.56 $0.00 $1,788.44 $318,957.93
201 $318,957.93 $863.56 $0.00 $1,803.43 $321,624.92
202 $321,624.92 $863.56 $0.00 $1,818.51 $324,306.99
203 $324,306.99 $863.56 $0.00 $1,833.68 $327,004.23
204 $327,004.23 $863.56 $0.00 $1,848.93 $329,716.72
205 $329,716.72 $863.56 $0.00 $1,864.27 $332,444.55
206 $332,444.55 $863.56 $0.00 $1,879.69 $335,187.80
207 $335,187.80 $863.56 $0.00 $1,895.20 $337,946.56
208 $337,946.56 $863.56 $0.00 $1,910.80 $340,720.92
209 $340,720.92 $863.56 $0.00 $1,926.49 $343,510.97
210 $343,510.97 $863.56 $0.00 $1,942.26 $346,316.79
211 $346,316.79 $863.56 $0.00 $1,958.13 $349,138.48
212 $349,138.48 $863.56 $0.00 $1,974.08 $351,976.12
213 $351,976.12 $863.56 $0.00 $1,990.12 $354,829.80
214 $354,829.80 $863.56 $0.00 $2,006.26 $357,699.62
215 $357,699.62 $863.56 $0.00 $2,022.49 $360,585.67
216 $360,585.67 $863.56 $0.00 $2,038.80 $363,488.03
217 $363,488.03 $863.56 $98,440.53 $2,055.21 $267,966.27
218 $267,966.27 $863.56 $0.00 $1,515.12 $270,344.95
219 $270,344.95 $863.56 $0.00 $1,528.57 $272,737.08
220 $272,737.08 $863.56 $0.00 $1,542.10 $275,142.74
221 $275,142.74 $863.56 $0.00 $1,555.70 $277,562.00
222 $277,562.00 $863.56 $0.00 $1,569.38 $279,994.94
223 $279,994.94 $863.56 $0.00 $1,583.13 $282,441.63
224 $282,441.63 $863.56 $0.00 $1,596.97 $284,902.16
225 $284,902.16 $863.56 $0.00 $1,610.88 $287,376.60
226 $287,376.60 $863.56 $0.00 $1,624.87 $289,865.03
227 $289,865.03 $863.56 $0.00 $1,638.94 $292,367.53
228 $292,367.53 $863.56 $0.00 $1,653.09 $294,884.18
229 $294,884.18 $863.56 $105,331.36 $1,667.32 $192,083.70
230 $192,083.70 $863.56 $0.00 $1,086.07 $194,033.33
231 $194,033.33 $863.56 $0.00 $1,097.09 $195,993.98
232 $195,993.98 $863.56 $0.00 $1,108.18 $197,965.72
233 $197,965.72 $863.56 $0.00 $1,119.33 $199,948.61
234 $199,948.61 $863.56 $0.00 $1,130.54 $201,942.71
235 $201,942.71 $863.56 $0.00 $1,141.81 $203,948.08
236 $203,948.08 $863.56 $0.00 $1,153.15 $205,964.79
237 $205,964.79 $863.56 $0.00 $1,164.55 $207,992.90
238 $207,992.90 $863.56 $0.00 $1,176.02 $210,032.48
239 $210,032.48 $863.56 $0.00 $1,187.55 $212,083.59
240 $212,083.59 $863.56 $0.00 $1,199.15 $214,146.30
241 $214,146.30 $863.56 $112,704.56 $1,210.81 $103,516.11
242 $103,516.11 $863.56 $0.00 $585.30 $104,964.97
243 $104,964.97 $863.56 $0.00 $593.49 $106,422.02
244 $106,422.02 $863.56 $0.00 $601.73 $107,887.31
245 $107,887.31 $863.56 $0.00 $610.01 $109,360.88
246 $109,360.88 $863.56 $0.00 $618.34 $110,842.78
247 $110,842.78 $863.56 $0.00 $626.72 $112,333.06
248 $112,333.06 $863.56 $0.00 $635.15 $113,831.77
249 $113,831.77 $863.56 $0.00 $643.62 $115,338.95
250 $115,338.95 $863.56 $0.00 $652.14 $116,854.65
251 $116,854.65 $863.56 $0.00 $660.71 $118,378.92
252 $118,378.92 $863.56 $0.00 $669.33 $119,911.81
253 $119,911.81 $0.00 $120,593.88 $678.00 -$4.07