Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2037$42,949
Monthly savings required$340

How much will it cost to send your child to Saint Johns River State College in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $171,794.81 for students enrolling in 2037 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $339.97 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$16,562.00
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 Saint Johns River State College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $339.97 $0.00 $0.00 $339.97
2 $339.97 $339.97 $0.00 $1.92 $681.86
3 $681.86 $339.97 $0.00 $3.86 $1,025.69
4 $1,025.69 $339.97 $0.00 $5.80 $1,371.46
5 $1,371.46 $339.97 $0.00 $7.75 $1,719.18
6 $1,719.18 $339.97 $0.00 $9.72 $2,068.87
7 $2,068.87 $339.97 $0.00 $11.70 $2,420.54
8 $2,420.54 $339.97 $0.00 $13.69 $2,774.20
9 $2,774.20 $339.97 $0.00 $15.69 $3,129.86
10 $3,129.86 $339.97 $0.00 $17.70 $3,487.53
11 $3,487.53 $339.97 $0.00 $19.72 $3,847.22
12 $3,847.22 $339.97 $0.00 $21.75 $4,208.94
13 $4,208.94 $339.97 $0.00 $23.80 $4,572.71
14 $4,572.71 $339.97 $0.00 $25.85 $4,938.53
15 $4,938.53 $339.97 $0.00 $27.92 $5,306.42
16 $5,306.42 $339.97 $0.00 $30.00 $5,676.39
17 $5,676.39 $339.97 $0.00 $32.10 $6,048.46
18 $6,048.46 $339.97 $0.00 $34.20 $6,422.63
19 $6,422.63 $339.97 $0.00 $36.31 $6,798.91
20 $6,798.91 $339.97 $0.00 $38.44 $7,177.32
21 $7,177.32 $339.97 $0.00 $40.58 $7,557.87
22 $7,557.87 $339.97 $0.00 $42.73 $7,940.57
23 $7,940.57 $339.97 $0.00 $44.90 $8,325.44
24 $8,325.44 $339.97 $0.00 $47.07 $8,712.48
25 $8,712.48 $339.97 $0.00 $49.26 $9,101.71
26 $9,101.71 $339.97 $0.00 $51.46 $9,493.14
27 $9,493.14 $339.97 $0.00 $53.68 $9,886.79
28 $9,886.79 $339.97 $0.00 $55.90 $10,282.66
29 $10,282.66 $339.97 $0.00 $58.14 $10,680.77
30 $10,680.77 $339.97 $0.00 $60.39 $11,081.13
31 $11,081.13 $339.97 $0.00 $62.65 $11,483.75
32 $11,483.75 $339.97 $0.00 $64.93 $11,888.65
33 $11,888.65 $339.97 $0.00 $67.22 $12,295.84
34 $12,295.84 $339.97 $0.00 $69.52 $12,705.33
35 $12,705.33 $339.97 $0.00 $71.84 $13,117.14
36 $13,117.14 $339.97 $0.00 $74.17 $13,531.28
37 $13,531.28 $339.97 $0.00 $76.51 $13,947.76
38 $13,947.76 $339.97 $0.00 $78.86 $14,366.59
39 $14,366.59 $339.97 $0.00 $81.23 $14,787.79
40 $14,787.79 $339.97 $0.00 $83.61 $15,211.37
41 $15,211.37 $339.97 $0.00 $86.01 $15,637.35
42 $15,637.35 $339.97 $0.00 $88.42 $16,065.74
43 $16,065.74 $339.97 $0.00 $90.84 $16,496.55
44 $16,496.55 $339.97 $0.00 $93.27 $16,929.79
45 $16,929.79 $339.97 $0.00 $95.72 $17,365.48
46 $17,365.48 $339.97 $0.00 $98.19 $17,803.64
47 $17,803.64 $339.97 $0.00 $100.66 $18,244.27
48 $18,244.27 $339.97 $0.00 $103.16 $18,687.40
49 $18,687.40 $339.97 $0.00 $105.66 $19,133.03
50 $19,133.03 $339.97 $0.00 $108.18 $19,581.18
51 $19,581.18 $339.97 $0.00 $110.71 $20,031.86
52 $20,031.86 $339.97 $0.00 $113.26 $20,485.09
53 $20,485.09 $339.97 $0.00 $115.83 $20,940.89
54 $20,940.89 $339.97 $0.00 $118.40 $21,399.26
55 $21,399.26 $339.97 $0.00 $120.99 $21,860.22
56 $21,860.22 $339.97 $0.00 $123.60 $22,323.79
57 $22,323.79 $339.97 $0.00 $126.22 $22,789.98
58 $22,789.98 $339.97 $0.00 $128.86 $23,258.81
59 $23,258.81 $339.97 $0.00 $131.51 $23,730.29
60 $23,730.29 $339.97 $0.00 $134.17 $24,204.43
61 $24,204.43 $339.97 $0.00 $136.86 $24,681.26
62 $24,681.26 $339.97 $0.00 $139.55 $25,160.78
63 $25,160.78 $339.97 $0.00 $142.26 $25,643.01
64 $25,643.01 $339.97 $0.00 $144.99 $26,127.97
65 $26,127.97 $339.97 $0.00 $147.73 $26,615.67
66 $26,615.67 $339.97 $0.00 $150.49 $27,106.13
67 $27,106.13 $339.97 $0.00 $153.26 $27,599.36
68 $27,599.36 $339.97 $0.00 $156.05 $28,095.38
69 $28,095.38 $339.97 $0.00 $158.86 $28,594.21
70 $28,594.21 $339.97 $0.00 $161.68 $29,095.86
71 $29,095.86 $339.97 $0.00 $164.51 $29,600.34
72 $29,600.34 $339.97 $0.00 $167.36 $30,107.67
73 $30,107.67 $339.97 $0.00 $170.23 $30,617.87
74 $30,617.87 $339.97 $0.00 $173.12 $31,130.96
75 $31,130.96 $339.97 $0.00 $176.02 $31,646.95
76 $31,646.95 $339.97 $0.00 $178.94 $32,165.86
77 $32,165.86 $339.97 $0.00 $181.87 $32,687.70
78 $32,687.70 $339.97 $0.00 $184.82 $33,212.49
79 $33,212.49 $339.97 $0.00 $187.79 $33,740.25
80 $33,740.25 $339.97 $0.00 $190.77 $34,270.99
81 $34,270.99 $339.97 $0.00 $193.77 $34,804.73
82 $34,804.73 $339.97 $0.00 $196.79 $35,341.49
83 $35,341.49 $339.97 $0.00 $199.83 $35,881.29
84 $35,881.29 $339.97 $0.00 $202.88 $36,424.14
85 $36,424.14 $339.97 $0.00 $205.95 $36,970.06
86 $36,970.06 $339.97 $0.00 $209.03 $37,519.06
87 $37,519.06 $339.97 $0.00 $212.14 $38,071.17
88 $38,071.17 $339.97 $0.00 $215.26 $38,626.40
89 $38,626.40 $339.97 $0.00 $218.40 $39,184.77
90 $39,184.77 $339.97 $0.00 $221.56 $39,746.30
91 $39,746.30 $339.97 $0.00 $224.73 $40,311.00
92 $40,311.00 $339.97 $0.00 $227.92 $40,878.89
93 $40,878.89 $339.97 $0.00 $231.14 $41,450.00
94 $41,450.00 $339.97 $0.00 $234.36 $42,024.33
95 $42,024.33 $339.97 $0.00 $237.61 $42,601.91
96 $42,601.91 $339.97 $0.00 $240.88 $43,182.76
97 $43,182.76 $339.97 $0.00 $244.16 $43,766.89
98 $43,766.89 $339.97 $0.00 $247.46 $44,354.32
99 $44,354.32 $339.97 $0.00 $250.79 $44,945.08
100 $44,945.08 $339.97 $0.00 $254.13 $45,539.18
101 $45,539.18 $339.97 $0.00 $257.49 $46,136.64
102 $46,136.64 $339.97 $0.00 $260.86 $46,737.47
103 $46,737.47 $339.97 $0.00 $264.26 $47,341.70
104 $47,341.70 $339.97 $0.00 $267.68 $47,949.35
105 $47,949.35 $339.97 $0.00 $271.11 $48,560.43
106 $48,560.43 $339.97 $0.00 $274.57 $49,174.97
107 $49,174.97 $339.97 $0.00 $278.04 $49,792.98
108 $49,792.98 $339.97 $0.00 $281.54 $50,414.49
109 $50,414.49 $339.97 $0.00 $285.05 $51,039.51
110 $51,039.51 $339.97 $0.00 $288.58 $51,668.06
111 $51,668.06 $339.97 $0.00 $292.14 $52,300.17
112 $52,300.17 $339.97 $0.00 $295.71 $52,935.85
113 $52,935.85 $339.97 $0.00 $299.31 $53,575.13
114 $53,575.13 $339.97 $0.00 $302.92 $54,218.02
115 $54,218.02 $339.97 $0.00 $306.56 $54,864.55
116 $54,864.55 $339.97 $0.00 $310.21 $55,514.73
117 $55,514.73 $339.97 $0.00 $313.89 $56,168.59
118 $56,168.59 $339.97 $0.00 $317.59 $56,826.15
119 $56,826.15 $339.97 $0.00 $321.30 $57,487.42
120 $57,487.42 $339.97 $0.00 $325.04 $58,152.43
121 $58,152.43 $339.97 $0.00 $328.80 $58,821.20
122 $58,821.20 $339.97 $0.00 $332.58 $59,493.75
123 $59,493.75 $339.97 $0.00 $336.39 $60,170.11
124 $60,170.11 $339.97 $0.00 $340.21 $60,850.29
125 $60,850.29 $339.97 $0.00 $344.06 $61,534.32
126 $61,534.32 $339.97 $0.00 $347.92 $62,222.21
127 $62,222.21 $339.97 $0.00 $351.81 $62,913.99
128 $62,913.99 $339.97 $0.00 $355.72 $63,609.68
129 $63,609.68 $339.97 $0.00 $359.66 $64,309.31
130 $64,309.31 $339.97 $0.00 $363.61 $65,012.89
131 $65,012.89 $339.97 $0.00 $367.59 $65,720.45
132 $65,720.45 $339.97 $0.00 $371.59 $66,432.01
133 $66,432.01 $339.97 $0.00 $375.62 $67,147.60
134 $67,147.60 $339.97 $0.00 $379.66 $67,867.23
135 $67,867.23 $339.97 $0.00 $383.73 $68,590.93
136 $68,590.93 $339.97 $0.00 $387.82 $69,318.72
137 $69,318.72 $339.97 $0.00 $391.94 $70,050.63
138 $70,050.63 $339.97 $0.00 $396.08 $70,786.68
139 $70,786.68 $339.97 $0.00 $400.24 $71,526.89
140 $71,526.89 $339.97 $0.00 $404.42 $72,271.28
141 $72,271.28 $339.97 $0.00 $408.63 $73,019.88
142 $73,019.88 $339.97 $0.00 $412.87 $73,772.72
143 $73,772.72 $339.97 $0.00 $417.12 $74,529.81
144 $74,529.81 $339.97 $0.00 $421.40 $75,291.18
145 $75,291.18 $339.97 $0.00 $425.71 $76,056.86
146 $76,056.86 $339.97 $0.00 $430.04 $76,826.87
147 $76,826.87 $339.97 $0.00 $434.39 $77,601.23
148 $77,601.23 $339.97 $0.00 $438.77 $78,379.97
149 $78,379.97 $339.97 $0.00 $443.17 $79,163.11
150 $79,163.11 $339.97 $0.00 $447.60 $79,950.68
151 $79,950.68 $339.97 $0.00 $452.05 $80,742.70
152 $80,742.70 $339.97 $0.00 $456.53 $81,539.20
153 $81,539.20 $339.97 $0.00 $461.03 $82,340.20
154 $82,340.20 $339.97 $0.00 $465.56 $83,145.73
155 $83,145.73 $339.97 $0.00 $470.12 $83,955.82
156 $83,955.82 $339.97 $0.00 $474.70 $84,770.49
157 $84,770.49 $339.97 $0.00 $479.30 $85,589.76
158 $85,589.76 $339.97 $0.00 $483.94 $86,413.67
159 $86,413.67 $339.97 $0.00 $488.60 $87,242.24
160 $87,242.24 $339.97 $0.00 $493.28 $88,075.49
161 $88,075.49 $339.97 $0.00 $497.99 $88,913.45
162 $88,913.45 $339.97 $0.00 $502.73 $89,756.15
163 $89,756.15 $339.97 $0.00 $507.49 $90,603.61
164 $90,603.61 $339.97 $0.00 $512.29 $91,455.87
165 $91,455.87 $339.97 $0.00 $517.10 $92,312.94
166 $92,312.94 $339.97 $0.00 $521.95 $93,174.86
167 $93,174.86 $339.97 $0.00 $526.82 $94,041.65
168 $94,041.65 $339.97 $0.00 $531.73 $94,913.35
169 $94,913.35 $339.97 $0.00 $536.65 $95,789.97
170 $95,789.97 $339.97 $0.00 $541.61 $96,671.55
171 $96,671.55 $339.97 $0.00 $546.59 $97,558.11
172 $97,558.11 $339.97 $0.00 $551.61 $98,449.69
173 $98,449.69 $339.97 $0.00 $556.65 $99,346.31
174 $99,346.31 $339.97 $0.00 $561.72 $100,248.00
175 $100,248.00 $339.97 $0.00 $566.82 $101,154.79
176 $101,154.79 $339.97 $0.00 $571.94 $102,066.70
177 $102,066.70 $339.97 $0.00 $577.10 $102,983.77
178 $102,983.77 $339.97 $0.00 $582.29 $103,906.03
179 $103,906.03 $339.97 $0.00 $587.50 $104,833.50
180 $104,833.50 $339.97 $0.00 $592.74 $105,766.21
181 $105,766.21 $339.97 $0.00 $598.02 $106,704.20
182 $106,704.20 $339.97 $0.00 $603.32 $107,647.49
183 $107,647.49 $339.97 $0.00 $608.65 $108,596.11
184 $108,596.11 $339.97 $0.00 $614.02 $109,550.10
185 $109,550.10 $339.97 $0.00 $619.41 $110,509.48
186 $110,509.48 $339.97 $0.00 $624.84 $111,474.29
187 $111,474.29 $339.97 $0.00 $630.29 $112,444.55
188 $112,444.55 $339.97 $0.00 $635.78 $113,420.30
189 $113,420.30 $339.97 $0.00 $641.29 $114,401.56
190 $114,401.56 $339.97 $0.00 $646.84 $115,388.37
191 $115,388.37 $339.97 $0.00 $652.42 $116,380.76
192 $116,380.76 $339.97 $0.00 $658.03 $117,378.76
193 $117,378.76 $339.97 $0.00 $663.68 $118,382.41
194 $118,382.41 $339.97 $0.00 $669.35 $119,391.73
195 $119,391.73 $339.97 $0.00 $675.06 $120,406.76
196 $120,406.76 $339.97 $0.00 $680.80 $121,427.53
197 $121,427.53 $339.97 $0.00 $686.57 $122,454.07
198 $122,454.07 $339.97 $0.00 $692.37 $123,486.41
199 $123,486.41 $339.97 $0.00 $698.21 $124,524.59
200 $124,524.59 $339.97 $0.00 $704.08 $125,568.64
201 $125,568.64 $339.97 $0.00 $709.98 $126,618.59
202 $126,618.59 $339.97 $0.00 $715.92 $127,674.48
203 $127,674.48 $339.97 $0.00 $721.89 $128,736.34
204 $128,736.34 $339.97 $0.00 $727.89 $129,804.20
205 $129,804.20 $339.97 $0.00 $733.93 $130,878.10
206 $130,878.10 $339.97 $0.00 $740.00 $131,958.07
207 $131,958.07 $339.97 $0.00 $746.11 $133,044.15
208 $133,044.15 $339.97 $0.00 $752.25 $134,136.37
209 $134,136.37 $339.97 $0.00 $758.43 $135,234.77
210 $135,234.77 $339.97 $0.00 $764.64 $136,339.38
211 $136,339.38 $339.97 $0.00 $770.88 $137,450.23
212 $137,450.23 $339.97 $0.00 $777.16 $138,567.36
213 $138,567.36 $339.97 $0.00 $783.48 $139,690.81
214 $139,690.81 $339.97 $0.00 $789.83 $140,820.61
215 $140,820.61 $339.97 $0.00 $796.22 $141,956.80
216 $141,956.80 $339.97 $0.00 $802.64 $143,099.41
217 $143,099.41 $339.97 $39,858.43 $809.10 $104,390.05
218 $104,390.05 $339.97 $0.00 $590.24 $105,320.26
219 $105,320.26 $339.97 $0.00 $595.50 $106,255.73
220 $106,255.73 $339.97 $0.00 $600.79 $107,196.49
221 $107,196.49 $339.97 $0.00 $606.10 $108,142.56
222 $108,142.56 $339.97 $0.00 $611.45 $109,093.98
223 $109,093.98 $339.97 $0.00 $616.83 $110,050.78
224 $110,050.78 $339.97 $0.00 $622.24 $111,012.99
225 $111,012.99 $339.97 $0.00 $627.68 $111,980.64
226 $111,980.64 $339.97 $0.00 $633.15 $112,953.76
227 $112,953.76 $339.97 $0.00 $638.66 $113,932.39
228 $113,932.39 $339.97 $0.00 $644.19 $114,916.55
229 $114,916.55 $339.97 $41,851.35 $649.75 $74,054.92
230 $74,054.92 $339.97 $0.00 $418.72 $74,813.61
231 $74,813.61 $339.97 $0.00 $423.01 $75,576.59
232 $75,576.59 $339.97 $0.00 $427.32 $76,343.88
233 $76,343.88 $339.97 $0.00 $431.66 $77,115.51
234 $77,115.51 $339.97 $0.00 $436.02 $77,891.50
235 $77,891.50 $339.97 $0.00 $440.41 $78,671.88
236 $78,671.88 $339.97 $0.00 $444.82 $79,456.67
237 $79,456.67 $339.97 $0.00 $449.26 $80,245.90
238 $80,245.90 $339.97 $0.00 $453.72 $81,039.59
239 $81,039.59 $339.97 $0.00 $458.21 $81,837.77
240 $81,837.77 $339.97 $0.00 $462.72 $82,640.46
241 $82,640.46 $339.97 $43,943.92 $467.26 $39,503.77
242 $39,503.77 $339.97 $0.00 $223.36 $40,067.10
243 $40,067.10 $339.97 $0.00 $226.55 $40,633.62
244 $40,633.62 $339.97 $0.00 $229.75 $41,203.34
245 $41,203.34 $339.97 $0.00 $232.97 $41,776.28
246 $41,776.28 $339.97 $0.00 $236.21 $42,352.46
247 $42,352.46 $339.97 $0.00 $239.47 $42,931.90
248 $42,931.90 $339.97 $0.00 $242.74 $43,514.61
249 $43,514.61 $339.97 $0.00 $246.04 $44,100.62
250 $44,100.62 $339.97 $0.00 $249.35 $44,689.94
251 $44,689.94 $339.97 $0.00 $252.68 $45,282.59
252 $45,282.59 $339.97 $0.00 $256.03 $45,878.59
253 $45,878.59 $0.00 $46,141.11 $259.40 ($3.12)