Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2037$53,874
Monthly savings required$426

How much will it cost to send your child to Armstrong State University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $215,495.54 for students enrolling in 2037 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $426.46 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$20,775.00
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 Armstrong State University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $426.46 $0.00 $0.00 $426.46
2 $426.46 $426.46 $0.00 $2.41 $855.33
3 $855.33 $426.46 $0.00 $4.84 $1,286.63
4 $1,286.63 $426.46 $0.00 $7.27 $1,720.36
5 $1,720.36 $426.46 $0.00 $9.73 $2,156.55
6 $2,156.55 $426.46 $0.00 $12.19 $2,595.20
7 $2,595.20 $426.46 $0.00 $14.67 $3,036.33
8 $3,036.33 $426.46 $0.00 $17.17 $3,479.96
9 $3,479.96 $426.46 $0.00 $19.68 $3,926.10
10 $3,926.10 $426.46 $0.00 $22.20 $4,374.76
11 $4,374.76 $426.46 $0.00 $24.74 $4,825.96
12 $4,825.96 $426.46 $0.00 $27.29 $5,279.71
13 $5,279.71 $426.46 $0.00 $29.85 $5,736.02
14 $5,736.02 $426.46 $0.00 $32.43 $6,194.91
15 $6,194.91 $426.46 $0.00 $35.03 $6,656.40
16 $6,656.40 $426.46 $0.00 $37.64 $7,120.50
17 $7,120.50 $426.46 $0.00 $40.26 $7,587.22
18 $7,587.22 $426.46 $0.00 $42.90 $8,056.58
19 $8,056.58 $426.46 $0.00 $45.55 $8,528.59
20 $8,528.59 $426.46 $0.00 $48.22 $9,003.27
21 $9,003.27 $426.46 $0.00 $50.91 $9,480.64
22 $9,480.64 $426.46 $0.00 $53.60 $9,960.70
23 $9,960.70 $426.46 $0.00 $56.32 $10,443.48
24 $10,443.48 $426.46 $0.00 $59.05 $10,928.99
25 $10,928.99 $426.46 $0.00 $61.79 $11,417.24
26 $11,417.24 $426.46 $0.00 $64.55 $11,908.25
27 $11,908.25 $426.46 $0.00 $67.33 $12,402.04
28 $12,402.04 $426.46 $0.00 $70.12 $12,898.62
29 $12,898.62 $426.46 $0.00 $72.93 $13,398.01
30 $13,398.01 $426.46 $0.00 $75.75 $13,900.22
31 $13,900.22 $426.46 $0.00 $78.59 $14,405.27
32 $14,405.27 $426.46 $0.00 $81.45 $14,913.18
33 $14,913.18 $426.46 $0.00 $84.32 $15,423.96
34 $15,423.96 $426.46 $0.00 $87.21 $15,937.63
35 $15,937.63 $426.46 $0.00 $90.11 $16,454.20
36 $16,454.20 $426.46 $0.00 $93.03 $16,973.69
37 $16,973.69 $426.46 $0.00 $95.97 $17,496.12
38 $17,496.12 $426.46 $0.00 $98.93 $18,021.51
39 $18,021.51 $426.46 $0.00 $101.90 $18,549.87
40 $18,549.87 $426.46 $0.00 $104.88 $19,081.21
41 $19,081.21 $426.46 $0.00 $107.89 $19,615.56
42 $19,615.56 $426.46 $0.00 $110.91 $20,152.93
43 $20,152.93 $426.46 $0.00 $113.95 $20,693.34
44 $20,693.34 $426.46 $0.00 $117.00 $21,236.80
45 $21,236.80 $426.46 $0.00 $120.08 $21,783.34
46 $21,783.34 $426.46 $0.00 $123.17 $22,332.97
47 $22,332.97 $426.46 $0.00 $126.27 $22,885.70
48 $22,885.70 $426.46 $0.00 $129.40 $23,441.56
49 $23,441.56 $426.46 $0.00 $132.54 $24,000.56
50 $24,000.56 $426.46 $0.00 $135.70 $24,562.72
51 $24,562.72 $426.46 $0.00 $138.88 $25,128.06
52 $25,128.06 $426.46 $0.00 $142.08 $25,696.60
53 $25,696.60 $426.46 $0.00 $145.29 $26,268.35
54 $26,268.35 $426.46 $0.00 $148.53 $26,843.34
55 $26,843.34 $426.46 $0.00 $151.78 $27,421.58
56 $27,421.58 $426.46 $0.00 $155.05 $28,003.09
57 $28,003.09 $426.46 $0.00 $158.33 $28,587.88
58 $28,587.88 $426.46 $0.00 $161.64 $29,175.98
59 $29,175.98 $426.46 $0.00 $164.97 $29,767.41
60 $29,767.41 $426.46 $0.00 $168.31 $30,362.18
61 $30,362.18 $426.46 $0.00 $171.67 $30,960.31
62 $30,960.31 $426.46 $0.00 $175.05 $31,561.82
63 $31,561.82 $426.46 $0.00 $178.46 $32,166.74
64 $32,166.74 $426.46 $0.00 $181.88 $32,775.08
65 $32,775.08 $426.46 $0.00 $185.32 $33,386.86
66 $33,386.86 $426.46 $0.00 $188.77 $34,002.09
67 $34,002.09 $426.46 $0.00 $192.25 $34,620.80
68 $34,620.80 $426.46 $0.00 $195.75 $35,243.01
69 $35,243.01 $426.46 $0.00 $199.27 $35,868.74
70 $35,868.74 $426.46 $0.00 $202.81 $36,498.01
71 $36,498.01 $426.46 $0.00 $206.37 $37,130.84
72 $37,130.84 $426.46 $0.00 $209.94 $37,767.24
73 $37,767.24 $426.46 $0.00 $213.54 $38,407.24
74 $38,407.24 $426.46 $0.00 $217.16 $39,050.86
75 $39,050.86 $426.46 $0.00 $220.80 $39,698.12
76 $39,698.12 $426.46 $0.00 $224.46 $40,349.04
77 $40,349.04 $426.46 $0.00 $228.14 $41,003.64
78 $41,003.64 $426.46 $0.00 $231.84 $41,661.94
79 $41,661.94 $426.46 $0.00 $235.56 $42,323.96
80 $42,323.96 $426.46 $0.00 $239.31 $42,989.73
81 $42,989.73 $426.46 $0.00 $243.07 $43,659.26
82 $43,659.26 $426.46 $0.00 $246.86 $44,332.58
83 $44,332.58 $426.46 $0.00 $250.66 $45,009.70
84 $45,009.70 $426.46 $0.00 $254.49 $45,690.65
85 $45,690.65 $426.46 $0.00 $258.34 $46,375.45
86 $46,375.45 $426.46 $0.00 $262.21 $47,064.12
87 $47,064.12 $426.46 $0.00 $266.11 $47,756.69
88 $47,756.69 $426.46 $0.00 $270.02 $48,453.17
89 $48,453.17 $426.46 $0.00 $273.96 $49,153.59
90 $49,153.59 $426.46 $0.00 $277.92 $49,857.97
91 $49,857.97 $426.46 $0.00 $281.90 $50,566.33
92 $50,566.33 $426.46 $0.00 $285.91 $51,278.70
93 $51,278.70 $426.46 $0.00 $289.94 $51,995.10
94 $51,995.10 $426.46 $0.00 $293.99 $52,715.55
95 $52,715.55 $426.46 $0.00 $298.06 $53,440.07
96 $53,440.07 $426.46 $0.00 $302.16 $54,168.69
97 $54,168.69 $426.46 $0.00 $306.28 $54,901.43
98 $54,901.43 $426.46 $0.00 $310.42 $55,638.31
99 $55,638.31 $426.46 $0.00 $314.59 $56,379.36
100 $56,379.36 $426.46 $0.00 $318.78 $57,124.60
101 $57,124.60 $426.46 $0.00 $322.99 $57,874.05
102 $57,874.05 $426.46 $0.00 $327.23 $58,627.74
103 $58,627.74 $426.46 $0.00 $331.49 $59,385.69
104 $59,385.69 $426.46 $0.00 $335.78 $60,147.93
105 $60,147.93 $426.46 $0.00 $340.09 $60,914.48
106 $60,914.48 $426.46 $0.00 $344.42 $61,685.36
107 $61,685.36 $426.46 $0.00 $348.78 $62,460.60
108 $62,460.60 $426.46 $0.00 $353.16 $63,240.22
109 $63,240.22 $426.46 $0.00 $357.57 $64,024.25
110 $64,024.25 $426.46 $0.00 $362.00 $64,812.71
111 $64,812.71 $426.46 $0.00 $366.46 $65,605.63
112 $65,605.63 $426.46 $0.00 $370.94 $66,403.03
113 $66,403.03 $426.46 $0.00 $375.45 $67,204.94
114 $67,204.94 $426.46 $0.00 $379.99 $68,011.39
115 $68,011.39 $426.46 $0.00 $384.55 $68,822.40
116 $68,822.40 $426.46 $0.00 $389.13 $69,637.99
117 $69,637.99 $426.46 $0.00 $393.74 $70,458.19
118 $70,458.19 $426.46 $0.00 $398.38 $71,283.03
119 $71,283.03 $426.46 $0.00 $403.04 $72,112.53
120 $72,112.53 $426.46 $0.00 $407.73 $72,946.72
121 $72,946.72 $426.46 $0.00 $412.45 $73,785.63
122 $73,785.63 $426.46 $0.00 $417.19 $74,629.28
123 $74,629.28 $426.46 $0.00 $421.96 $75,477.70
124 $75,477.70 $426.46 $0.00 $426.76 $76,330.92
125 $76,330.92 $426.46 $0.00 $431.59 $77,188.97
126 $77,188.97 $426.46 $0.00 $436.44 $78,051.87
127 $78,051.87 $426.46 $0.00 $441.32 $78,919.65
128 $78,919.65 $426.46 $0.00 $446.22 $79,792.33
129 $79,792.33 $426.46 $0.00 $451.16 $80,669.95
130 $80,669.95 $426.46 $0.00 $456.12 $81,552.53
131 $81,552.53 $426.46 $0.00 $461.11 $82,440.10
132 $82,440.10 $426.46 $0.00 $466.13 $83,332.69
133 $83,332.69 $426.46 $0.00 $471.18 $84,230.33
134 $84,230.33 $426.46 $0.00 $476.25 $85,133.04
135 $85,133.04 $426.46 $0.00 $481.35 $86,040.85
136 $86,040.85 $426.46 $0.00 $486.49 $86,953.80
137 $86,953.80 $426.46 $0.00 $491.65 $87,871.91
138 $87,871.91 $426.46 $0.00 $496.84 $88,795.21
139 $88,795.21 $426.46 $0.00 $502.06 $89,723.73
140 $89,723.73 $426.46 $0.00 $507.31 $90,657.50
141 $90,657.50 $426.46 $0.00 $512.59 $91,596.55
142 $91,596.55 $426.46 $0.00 $517.90 $92,540.91
143 $92,540.91 $426.46 $0.00 $523.24 $93,490.61
144 $93,490.61 $426.46 $0.00 $528.61 $94,445.68
145 $94,445.68 $426.46 $0.00 $534.01 $95,406.15
146 $95,406.15 $426.46 $0.00 $539.44 $96,372.05
147 $96,372.05 $426.46 $0.00 $544.90 $97,343.41
148 $97,343.41 $426.46 $0.00 $550.39 $98,320.26
149 $98,320.26 $426.46 $0.00 $555.92 $99,302.64
150 $99,302.64 $426.46 $0.00 $561.47 $100,290.57
151 $100,290.57 $426.46 $0.00 $567.06 $101,284.09
152 $101,284.09 $426.46 $0.00 $572.67 $102,283.22
153 $102,283.22 $426.46 $0.00 $578.32 $103,288.00
154 $103,288.00 $426.46 $0.00 $584.01 $104,298.47
155 $104,298.47 $426.46 $0.00 $589.72 $105,314.65
156 $105,314.65 $426.46 $0.00 $595.46 $106,336.57
157 $106,336.57 $426.46 $0.00 $601.24 $107,364.27
158 $107,364.27 $426.46 $0.00 $607.05 $108,397.78
159 $108,397.78 $426.46 $0.00 $612.90 $109,437.14
160 $109,437.14 $426.46 $0.00 $618.77 $110,482.37
161 $110,482.37 $426.46 $0.00 $624.68 $111,533.51
162 $111,533.51 $426.46 $0.00 $630.63 $112,590.60
163 $112,590.60 $426.46 $0.00 $636.60 $113,653.66
164 $113,653.66 $426.46 $0.00 $642.61 $114,722.73
165 $114,722.73 $426.46 $0.00 $648.66 $115,797.85
166 $115,797.85 $426.46 $0.00 $654.74 $116,879.05
167 $116,879.05 $426.46 $0.00 $660.85 $117,966.36
168 $117,966.36 $426.46 $0.00 $667.00 $119,059.82
169 $119,059.82 $426.46 $0.00 $673.18 $120,159.46
170 $120,159.46 $426.46 $0.00 $679.40 $121,265.32
171 $121,265.32 $426.46 $0.00 $685.65 $122,377.43
172 $122,377.43 $426.46 $0.00 $691.94 $123,495.83
173 $123,495.83 $426.46 $0.00 $698.26 $124,620.55
174 $124,620.55 $426.46 $0.00 $704.62 $125,751.63
175 $125,751.63 $426.46 $0.00 $711.02 $126,889.11
176 $126,889.11 $426.46 $0.00 $717.45 $128,033.02
177 $128,033.02 $426.46 $0.00 $723.92 $129,183.40
178 $129,183.40 $426.46 $0.00 $730.42 $130,340.28
179 $130,340.28 $426.46 $0.00 $736.96 $131,503.70
180 $131,503.70 $426.46 $0.00 $743.54 $132,673.70
181 $132,673.70 $426.46 $0.00 $750.16 $133,850.32
182 $133,850.32 $426.46 $0.00 $756.81 $135,033.59
183 $135,033.59 $426.46 $0.00 $763.50 $136,223.55
184 $136,223.55 $426.46 $0.00 $770.23 $137,420.24
185 $137,420.24 $426.46 $0.00 $776.99 $138,623.69
186 $138,623.69 $426.46 $0.00 $783.80 $139,833.95
187 $139,833.95 $426.46 $0.00 $790.64 $141,051.05
188 $141,051.05 $426.46 $0.00 $797.52 $142,275.03
189 $142,275.03 $426.46 $0.00 $804.44 $143,505.93
190 $143,505.93 $426.46 $0.00 $811.40 $144,743.79
191 $144,743.79 $426.46 $0.00 $818.40 $145,988.65
192 $145,988.65 $426.46 $0.00 $825.44 $147,240.55
193 $147,240.55 $426.46 $0.00 $832.52 $148,499.53
194 $148,499.53 $426.46 $0.00 $839.64 $149,765.63
195 $149,765.63 $426.46 $0.00 $846.80 $151,038.89
196 $151,038.89 $426.46 $0.00 $854.00 $152,319.35
197 $152,319.35 $426.46 $0.00 $861.24 $153,607.05
198 $153,607.05 $426.46 $0.00 $868.52 $154,902.03
199 $154,902.03 $426.46 $0.00 $875.84 $156,204.33
200 $156,204.33 $426.46 $0.00 $883.20 $157,513.99
201 $157,513.99 $426.46 $0.00 $890.61 $158,831.06
202 $158,831.06 $426.46 $0.00 $898.05 $160,155.57
203 $160,155.57 $426.46 $0.00 $905.54 $161,487.57
204 $161,487.57 $426.46 $0.00 $913.07 $162,827.10
205 $162,827.10 $426.46 $0.00 $920.65 $164,174.21
206 $164,174.21 $426.46 $0.00 $928.26 $165,528.93
207 $165,528.93 $426.46 $0.00 $935.92 $166,891.31
208 $166,891.31 $426.46 $0.00 $943.63 $168,261.40
209 $168,261.40 $426.46 $0.00 $951.37 $169,639.23
210 $169,639.23 $426.46 $0.00 $959.16 $171,024.85
211 $171,024.85 $426.46 $0.00 $967.00 $172,418.31
212 $172,418.31 $426.46 $0.00 $974.88 $173,819.65
213 $173,819.65 $426.46 $0.00 $982.80 $175,228.91
214 $175,228.91 $426.46 $0.00 $990.77 $176,646.14
215 $176,646.14 $426.46 $0.00 $998.78 $178,071.38
216 $178,071.38 $426.46 $0.00 $1,006.84 $179,504.68
217 $179,504.68 $426.46 $49,997.51 $1,014.95 $130,948.58
218 $130,948.58 $426.46 $0.00 $740.40 $132,115.44
219 $132,115.44 $426.46 $0.00 $747.00 $133,288.90
220 $133,288.90 $426.46 $0.00 $753.63 $134,468.99
221 $134,468.99 $426.46 $0.00 $760.31 $135,655.76
222 $135,655.76 $426.46 $0.00 $767.02 $136,849.24
223 $136,849.24 $426.46 $0.00 $773.77 $138,049.47
224 $138,049.47 $426.46 $0.00 $780.55 $139,256.48
225 $139,256.48 $426.46 $0.00 $787.38 $140,470.32
226 $140,470.32 $426.46 $0.00 $794.24 $141,691.02
227 $141,691.02 $426.46 $0.00 $801.14 $142,918.62
228 $142,918.62 $426.46 $0.00 $808.08 $144,153.16
229 $144,153.16 $426.46 $52,497.39 $815.06 $92,897.29
230 $92,897.29 $426.46 $0.00 $525.25 $93,849.00
231 $93,849.00 $426.46 $0.00 $530.64 $94,806.10
232 $94,806.10 $426.46 $0.00 $536.05 $95,768.61
233 $95,768.61 $426.46 $0.00 $541.49 $96,736.56
234 $96,736.56 $426.46 $0.00 $546.96 $97,709.98
235 $97,709.98 $426.46 $0.00 $552.47 $98,688.91
236 $98,688.91 $426.46 $0.00 $558.00 $99,673.37
237 $99,673.37 $426.46 $0.00 $563.57 $100,663.40
238 $100,663.40 $426.46 $0.00 $569.17 $101,659.03
239 $101,659.03 $426.46 $0.00 $574.79 $102,660.28
240 $102,660.28 $426.46 $0.00 $580.46 $103,667.20
241 $103,667.20 $426.46 $55,122.26 $586.15 $49,557.55
242 $49,557.55 $426.46 $0.00 $280.21 $50,264.22
243 $50,264.22 $426.46 $0.00 $284.20 $50,974.88
244 $50,974.88 $426.46 $0.00 $288.22 $51,689.56
245 $51,689.56 $426.46 $0.00 $292.26 $52,408.28
246 $52,408.28 $426.46 $0.00 $296.32 $53,131.06
247 $53,131.06 $426.46 $0.00 $300.41 $53,857.93
248 $53,857.93 $426.46 $0.00 $304.52 $54,588.91
249 $54,588.91 $426.46 $0.00 $308.65 $55,324.02
250 $55,324.02 $426.46 $0.00 $312.81 $56,063.29
251 $56,063.29 $426.46 $0.00 $316.99 $56,806.74
252 $56,806.74 $426.46 $0.00 $321.19 $57,554.39
253 $57,554.39 $0.00 $57,878.37 $325.42 $1.44