Savings Plan and Future Cost Estimation for Colorado State University Pueblo

How much will it cost and what do you need to save?

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2042$103,340
Monthly savings required$817

How much will it cost to send your child to Colorado State University Pueblo in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $413,359.73 for students enrolling in 2042 if tuition increases average 7% per year until then.   Assuming you have no current college savings, monthly deposits of $816.72 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$27,545.00
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 Colorado State University Pueblo in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $816.72 $0.00 $0.00 $816.72
2 $816.72 $816.72 $0.00 $4.62 $1,638.06
3 $1,638.06 $816.72 $0.00 $9.26 $2,464.04
4 $2,464.04 $816.72 $0.00 $13.93 $3,294.69
5 $3,294.69 $816.72 $0.00 $18.63 $4,130.04
6 $4,130.04 $816.72 $0.00 $23.35 $4,970.11
7 $4,970.11 $816.72 $0.00 $28.10 $5,814.93
8 $5,814.93 $816.72 $0.00 $32.88 $6,664.53
9 $6,664.53 $816.72 $0.00 $37.68 $7,518.93
10 $7,518.93 $816.72 $0.00 $42.51 $8,378.16
11 $8,378.16 $816.72 $0.00 $47.37 $9,242.25
12 $9,242.25 $816.72 $0.00 $52.26 $10,111.23
13 $10,111.23 $816.72 $0.00 $57.17 $10,985.12
14 $10,985.12 $816.72 $0.00 $62.11 $11,863.95
15 $11,863.95 $816.72 $0.00 $67.08 $12,747.75
16 $12,747.75 $816.72 $0.00 $72.08 $13,636.55
17 $13,636.55 $816.72 $0.00 $77.10 $14,530.37
18 $14,530.37 $816.72 $0.00 $82.16 $15,429.25
19 $15,429.25 $816.72 $0.00 $87.24 $16,333.21
20 $16,333.21 $816.72 $0.00 $92.35 $17,242.28
21 $17,242.28 $816.72 $0.00 $97.49 $18,156.49
22 $18,156.49 $816.72 $0.00 $102.66 $19,075.87
23 $19,075.87 $816.72 $0.00 $107.86 $20,000.45
24 $20,000.45 $816.72 $0.00 $113.09 $20,930.26
25 $20,930.26 $816.72 $0.00 $118.34 $21,865.32
26 $21,865.32 $816.72 $0.00 $123.63 $22,805.67
27 $22,805.67 $816.72 $0.00 $128.95 $23,751.34
28 $23,751.34 $816.72 $0.00 $134.29 $24,702.35
29 $24,702.35 $816.72 $0.00 $139.67 $25,658.74
30 $25,658.74 $816.72 $0.00 $145.08 $26,620.54
31 $26,620.54 $816.72 $0.00 $150.52 $27,587.78
32 $27,587.78 $816.72 $0.00 $155.99 $28,560.49
33 $28,560.49 $816.72 $0.00 $161.49 $29,538.70
34 $29,538.70 $816.72 $0.00 $167.02 $30,522.44
35 $30,522.44 $816.72 $0.00 $172.58 $31,511.74
36 $31,511.74 $816.72 $0.00 $178.17 $32,506.63
37 $32,506.63 $816.72 $0.00 $183.80 $33,507.15
38 $33,507.15 $816.72 $0.00 $189.45 $34,513.32
39 $34,513.32 $816.72 $0.00 $195.14 $35,525.18
40 $35,525.18 $816.72 $0.00 $200.86 $36,542.76
41 $36,542.76 $816.72 $0.00 $206.62 $37,566.10
42 $37,566.10 $816.72 $0.00 $212.40 $38,595.22
43 $38,595.22 $816.72 $0.00 $218.22 $39,630.16
44 $39,630.16 $816.72 $0.00 $224.07 $40,670.95
45 $40,670.95 $816.72 $0.00 $229.96 $41,717.63
46 $41,717.63 $816.72 $0.00 $235.88 $42,770.23
47 $42,770.23 $816.72 $0.00 $241.83 $43,828.78
48 $43,828.78 $816.72 $0.00 $247.81 $44,893.31
49 $44,893.31 $816.72 $0.00 $253.83 $45,963.86
50 $45,963.86 $816.72 $0.00 $259.89 $47,040.47
51 $47,040.47 $816.72 $0.00 $265.97 $48,123.16
52 $48,123.16 $816.72 $0.00 $272.10 $49,211.98
53 $49,211.98 $816.72 $0.00 $278.25 $50,306.95
54 $50,306.95 $816.72 $0.00 $284.44 $51,408.11
55 $51,408.11 $816.72 $0.00 $290.67 $52,515.50
56 $52,515.50 $816.72 $0.00 $296.93 $53,629.15
57 $53,629.15 $816.72 $0.00 $303.23 $54,749.10
58 $54,749.10 $816.72 $0.00 $309.56 $55,875.38
59 $55,875.38 $816.72 $0.00 $315.93 $57,008.03
60 $57,008.03 $816.72 $0.00 $322.33 $58,147.08
61 $58,147.08 $816.72 $0.00 $328.77 $59,292.57
62 $59,292.57 $816.72 $0.00 $335.25 $60,444.54
63 $60,444.54 $816.72 $0.00 $341.76 $61,603.02
64 $61,603.02 $816.72 $0.00 $348.31 $62,768.05
65 $62,768.05 $816.72 $0.00 $354.90 $63,939.67
66 $63,939.67 $816.72 $0.00 $361.52 $65,117.91
67 $65,117.91 $816.72 $0.00 $368.19 $66,302.82
68 $66,302.82 $816.72 $0.00 $374.89 $67,494.43
69 $67,494.43 $816.72 $0.00 $381.62 $68,692.77
70 $68,692.77 $816.72 $0.00 $388.40 $69,897.89
71 $69,897.89 $816.72 $0.00 $395.21 $71,109.82
72 $71,109.82 $816.72 $0.00 $402.07 $72,328.61
73 $72,328.61 $816.72 $0.00 $408.96 $73,554.29
74 $73,554.29 $816.72 $0.00 $415.89 $74,786.90
75 $74,786.90 $816.72 $0.00 $422.86 $76,026.48
76 $76,026.48 $816.72 $0.00 $429.86 $77,273.06
77 $77,273.06 $816.72 $0.00 $436.91 $78,526.69
78 $78,526.69 $816.72 $0.00 $444.00 $79,787.41
79 $79,787.41 $816.72 $0.00 $451.13 $81,055.26
80 $81,055.26 $816.72 $0.00 $458.30 $82,330.28
81 $82,330.28 $816.72 $0.00 $465.51 $83,612.51
82 $83,612.51 $816.72 $0.00 $472.76 $84,901.99
83 $84,901.99 $816.72 $0.00 $480.05 $86,198.76
84 $86,198.76 $816.72 $0.00 $487.38 $87,502.86
85 $87,502.86 $816.72 $0.00 $494.75 $88,814.33
86 $88,814.33 $816.72 $0.00 $502.17 $90,133.22
87 $90,133.22 $816.72 $0.00 $509.63 $91,459.57
88 $91,459.57 $816.72 $0.00 $517.13 $92,793.42
89 $92,793.42 $816.72 $0.00 $524.67 $94,134.81
90 $94,134.81 $816.72 $0.00 $532.25 $95,483.78
91 $95,483.78 $816.72 $0.00 $539.88 $96,840.38
92 $96,840.38 $816.72 $0.00 $547.55 $98,204.65
93 $98,204.65 $816.72 $0.00 $555.26 $99,576.63
94 $99,576.63 $816.72 $0.00 $563.02 $100,956.37
95 $100,956.37 $816.72 $0.00 $570.82 $102,343.91
96 $102,343.91 $816.72 $0.00 $578.67 $103,739.30
97 $103,739.30 $816.72 $0.00 $586.56 $105,142.58
98 $105,142.58 $816.72 $0.00 $594.49 $106,553.79
99 $106,553.79 $816.72 $0.00 $602.47 $107,972.98
100 $107,972.98 $816.72 $0.00 $610.49 $109,400.19
101 $109,400.19 $816.72 $0.00 $618.56 $110,835.47
102 $110,835.47 $816.72 $0.00 $626.68 $112,278.87
103 $112,278.87 $816.72 $0.00 $634.84 $113,730.43
104 $113,730.43 $816.72 $0.00 $643.05 $115,190.20
105 $115,190.20 $816.72 $0.00 $651.30 $116,658.22
106 $116,658.22 $816.72 $0.00 $659.60 $118,134.54
107 $118,134.54 $816.72 $0.00 $667.95 $119,619.21
108 $119,619.21 $816.72 $0.00 $676.34 $121,112.27
109 $121,112.27 $816.72 $0.00 $684.79 $122,613.78
110 $122,613.78 $816.72 $0.00 $693.28 $124,123.78
111 $124,123.78 $816.72 $0.00 $701.81 $125,642.31
112 $125,642.31 $816.72 $0.00 $710.40 $127,169.43
113 $127,169.43 $816.72 $0.00 $719.03 $128,705.18
114 $128,705.18 $816.72 $0.00 $727.72 $130,249.62
115 $130,249.62 $816.72 $0.00 $736.45 $131,802.79
116 $131,802.79 $816.72 $0.00 $745.23 $133,364.74
117 $133,364.74 $816.72 $0.00 $754.06 $134,935.52
118 $134,935.52 $816.72 $0.00 $762.95 $136,515.19
119 $136,515.19 $816.72 $0.00 $771.88 $138,103.79
120 $138,103.79 $816.72 $0.00 $780.86 $139,701.37
121 $139,701.37 $816.72 $0.00 $789.89 $141,307.98
122 $141,307.98 $816.72 $0.00 $798.98 $142,923.68
123 $142,923.68 $816.72 $0.00 $808.11 $144,548.51
124 $144,548.51 $816.72 $0.00 $817.30 $146,182.53
125 $146,182.53 $816.72 $0.00 $826.54 $147,825.79
126 $147,825.79 $816.72 $0.00 $835.83 $149,478.34
127 $149,478.34 $816.72 $0.00 $845.17 $151,140.23
128 $151,140.23 $816.72 $0.00 $854.57 $152,811.52
129 $152,811.52 $816.72 $0.00 $864.02 $154,492.26
130 $154,492.26 $816.72 $0.00 $873.52 $156,182.50
131 $156,182.50 $816.72 $0.00 $883.08 $157,882.30
132 $157,882.30 $816.72 $0.00 $892.69 $159,591.71
133 $159,591.71 $816.72 $0.00 $902.35 $161,310.78
134 $161,310.78 $816.72 $0.00 $912.07 $163,039.57
135 $163,039.57 $816.72 $0.00 $921.85 $164,778.14
136 $164,778.14 $816.72 $0.00 $931.68 $166,526.54
137 $166,526.54 $816.72 $0.00 $941.57 $168,284.83
138 $168,284.83 $816.72 $0.00 $951.51 $170,053.06
139 $170,053.06 $816.72 $0.00 $961.50 $171,831.28
140 $171,831.28 $816.72 $0.00 $971.56 $173,619.56
141 $173,619.56 $816.72 $0.00 $981.67 $175,417.95
142 $175,417.95 $816.72 $0.00 $991.84 $177,226.51
143 $177,226.51 $816.72 $0.00 $1,002.06 $179,045.29
144 $179,045.29 $816.72 $0.00 $1,012.35 $180,874.36
145 $180,874.36 $816.72 $0.00 $1,022.69 $182,713.77
146 $182,713.77 $816.72 $0.00 $1,033.09 $184,563.58
147 $184,563.58 $816.72 $0.00 $1,043.55 $186,423.85
148 $186,423.85 $816.72 $0.00 $1,054.07 $188,294.64
149 $188,294.64 $816.72 $0.00 $1,064.65 $190,176.01
150 $190,176.01 $816.72 $0.00 $1,075.28 $192,068.01
151 $192,068.01 $816.72 $0.00 $1,085.98 $193,970.71
152 $193,970.71 $816.72 $0.00 $1,096.74 $195,884.17
153 $195,884.17 $816.72 $0.00 $1,107.56 $197,808.45
154 $197,808.45 $816.72 $0.00 $1,118.44 $199,743.61
155 $199,743.61 $816.72 $0.00 $1,129.38 $201,689.71
156 $201,689.71 $816.72 $0.00 $1,140.38 $203,646.81
157 $203,646.81 $816.72 $0.00 $1,151.45 $205,614.98
158 $205,614.98 $816.72 $0.00 $1,162.58 $207,594.28
159 $207,594.28 $816.72 $0.00 $1,173.77 $209,584.77
160 $209,584.77 $816.72 $0.00 $1,185.02 $211,586.51
161 $211,586.51 $816.72 $0.00 $1,196.34 $213,599.57
162 $213,599.57 $816.72 $0.00 $1,207.72 $215,624.01
163 $215,624.01 $816.72 $0.00 $1,219.17 $217,659.90
164 $217,659.90 $816.72 $0.00 $1,230.68 $219,707.30
165 $219,707.30 $816.72 $0.00 $1,242.26 $221,766.28
166 $221,766.28 $816.72 $0.00 $1,253.90 $223,836.90
167 $223,836.90 $816.72 $0.00 $1,265.61 $225,919.23
168 $225,919.23 $816.72 $0.00 $1,277.38 $228,013.33
169 $228,013.33 $816.72 $0.00 $1,289.22 $230,119.27
170 $230,119.27 $816.72 $0.00 $1,301.13 $232,237.12
171 $232,237.12 $816.72 $0.00 $1,313.10 $234,366.94
172 $234,366.94 $816.72 $0.00 $1,325.14 $236,508.80
173 $236,508.80 $816.72 $0.00 $1,337.26 $238,662.78
174 $238,662.78 $816.72 $0.00 $1,349.43 $240,828.93
175 $240,828.93 $816.72 $0.00 $1,361.68 $243,007.33
176 $243,007.33 $816.72 $0.00 $1,374.00 $245,198.05
177 $245,198.05 $816.72 $0.00 $1,386.39 $247,401.16
178 $247,401.16 $816.72 $0.00 $1,398.84 $249,616.72
179 $249,616.72 $816.72 $0.00 $1,411.37 $251,844.81
180 $251,844.81 $816.72 $0.00 $1,423.97 $254,085.50
181 $254,085.50 $816.72 $0.00 $1,436.64 $256,338.86
182 $256,338.86 $816.72 $0.00 $1,449.38 $258,604.96
183 $258,604.96 $816.72 $0.00 $1,462.19 $260,883.87
184 $260,883.87 $816.72 $0.00 $1,475.08 $263,175.67
185 $263,175.67 $816.72 $0.00 $1,488.03 $265,480.42
186 $265,480.42 $816.72 $0.00 $1,501.06 $267,798.20
187 $267,798.20 $816.72 $0.00 $1,514.17 $270,129.09
188 $270,129.09 $816.72 $0.00 $1,527.35 $272,473.16
189 $272,473.16 $816.72 $0.00 $1,540.60 $274,830.48
190 $274,830.48 $816.72 $0.00 $1,553.93 $277,201.13
191 $277,201.13 $816.72 $0.00 $1,567.34 $279,585.19
192 $279,585.19 $816.72 $0.00 $1,580.82 $281,982.73
193 $281,982.73 $816.72 $0.00 $1,594.37 $284,393.82
194 $284,393.82 $816.72 $0.00 $1,608.00 $286,818.54
195 $286,818.54 $816.72 $0.00 $1,621.71 $289,256.97
196 $289,256.97 $816.72 $0.00 $1,635.50 $291,709.19
197 $291,709.19 $816.72 $0.00 $1,649.37 $294,175.28
198 $294,175.28 $816.72 $0.00 $1,663.31 $296,655.31
199 $296,655.31 $816.72 $0.00 $1,677.33 $299,149.36
200 $299,149.36 $816.72 $0.00 $1,691.43 $301,657.51
201 $301,657.51 $816.72 $0.00 $1,705.62 $304,179.85
202 $304,179.85 $816.72 $0.00 $1,719.88 $306,716.45
203 $306,716.45 $816.72 $0.00 $1,734.22 $309,267.39
204 $309,267.39 $816.72 $0.00 $1,748.64 $311,832.75
205 $311,832.75 $816.72 $0.00 $1,763.15 $314,412.62
206 $314,412.62 $816.72 $0.00 $1,777.73 $317,007.07
207 $317,007.07 $816.72 $0.00 $1,792.40 $319,616.19
208 $319,616.19 $816.72 $0.00 $1,807.16 $322,240.07
209 $322,240.07 $816.72 $0.00 $1,821.99 $324,878.78
210 $324,878.78 $816.72 $0.00 $1,836.91 $327,532.41
211 $327,532.41 $816.72 $0.00 $1,851.92 $330,201.05
212 $330,201.05 $816.72 $0.00 $1,867.00 $332,884.77
213 $332,884.77 $816.72 $0.00 $1,882.18 $335,583.67
214 $335,583.67 $816.72 $0.00 $1,897.44 $338,297.83
215 $338,297.83 $816.72 $0.00 $1,912.79 $341,027.34
216 $341,027.34 $816.72 $0.00 $1,928.22 $343,772.28
217 $343,772.28 $816.72 $93,100.23 $1,943.74 $253,432.51
218 $253,432.51 $816.72 $0.00 $1,432.94 $255,682.17
219 $255,682.17 $816.72 $0.00 $1,445.66 $257,944.55
220 $257,944.55 $816.72 $0.00 $1,458.46 $260,219.73
221 $260,219.73 $816.72 $0.00 $1,471.32 $262,507.77
222 $262,507.77 $816.72 $0.00 $1,484.26 $264,808.75
223 $264,808.75 $816.72 $0.00 $1,497.27 $267,122.74
224 $267,122.74 $816.72 $0.00 $1,510.35 $269,449.81
225 $269,449.81 $816.72 $0.00 $1,523.51 $271,790.04
226 $271,790.04 $816.72 $0.00 $1,536.74 $274,143.50
227 $274,143.50 $816.72 $0.00 $1,550.05 $276,510.27
228 $276,510.27 $816.72 $0.00 $1,563.43 $278,890.42
229 $278,890.42 $816.72 $99,617.25 $1,576.89 $181,666.78
230 $181,666.78 $816.72 $0.00 $1,027.17 $183,510.67
231 $183,510.67 $816.72 $0.00 $1,037.60 $185,364.99
232 $185,364.99 $816.72 $0.00 $1,048.08 $187,229.79
233 $187,229.79 $816.72 $0.00 $1,058.62 $189,105.13
234 $189,105.13 $816.72 $0.00 $1,069.23 $190,991.08
235 $190,991.08 $816.72 $0.00 $1,079.89 $192,887.69
236 $192,887.69 $816.72 $0.00 $1,090.62 $194,795.03
237 $194,795.03 $816.72 $0.00 $1,101.40 $196,713.15
238 $196,713.15 $816.72 $0.00 $1,112.24 $198,642.11
239 $198,642.11 $816.72 $0.00 $1,123.15 $200,581.98
240 $200,581.98 $816.72 $0.00 $1,134.12 $202,532.82
241 $202,532.82 $816.72 $106,590.46 $1,145.15 $97,904.23
242 $97,904.23 $816.72 $0.00 $553.56 $99,274.51
243 $99,274.51 $816.72 $0.00 $561.31 $100,652.54
244 $100,652.54 $816.72 $0.00 $569.10 $102,038.36
245 $102,038.36 $816.72 $0.00 $576.94 $103,432.02
246 $103,432.02 $816.72 $0.00 $584.82 $104,833.56
247 $104,833.56 $816.72 $0.00 $592.74 $106,243.02
248 $106,243.02 $816.72 $0.00 $600.71 $107,660.45
249 $107,660.45 $816.72 $0.00 $608.73 $109,085.90
250 $109,085.90 $816.72 $0.00 $616.79 $110,519.41
251 $110,519.41 $816.72 $0.00 $624.89 $111,961.02
252 $111,961.02 $816.72 $0.00 $633.04 $113,410.78
253 $113,410.78 $0.00 $114,051.79 $641.24 $0.23