Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2037$53,316
Monthly savings required$422

How much will it cost to send your child to Jacksonville State University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $213,265.38 for students enrolling in 2037 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $422.04 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$20,560.00
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 Jacksonville State University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $422.04 $0.00 $0.00 $422.04
2 $422.04 $422.04 $0.00 $2.39 $846.47
3 $846.47 $422.04 $0.00 $4.79 $1,273.30
4 $1,273.30 $422.04 $0.00 $7.20 $1,702.54
5 $1,702.54 $422.04 $0.00 $9.63 $2,134.21
6 $2,134.21 $422.04 $0.00 $12.07 $2,568.32
7 $2,568.32 $422.04 $0.00 $14.52 $3,004.88
8 $3,004.88 $422.04 $0.00 $16.99 $3,443.91
9 $3,443.91 $422.04 $0.00 $19.47 $3,885.42
10 $3,885.42 $422.04 $0.00 $21.97 $4,329.43
11 $4,329.43 $422.04 $0.00 $24.48 $4,775.95
12 $4,775.95 $422.04 $0.00 $27.00 $5,224.99
13 $5,224.99 $422.04 $0.00 $29.54 $5,676.57
14 $5,676.57 $422.04 $0.00 $32.10 $6,130.71
15 $6,130.71 $422.04 $0.00 $34.66 $6,587.41
16 $6,587.41 $422.04 $0.00 $37.25 $7,046.70
17 $7,046.70 $422.04 $0.00 $39.84 $7,508.58
18 $7,508.58 $422.04 $0.00 $42.45 $7,973.07
19 $7,973.07 $422.04 $0.00 $45.08 $8,440.19
20 $8,440.19 $422.04 $0.00 $47.72 $8,909.95
21 $8,909.95 $422.04 $0.00 $50.38 $9,382.37
22 $9,382.37 $422.04 $0.00 $53.05 $9,857.46
23 $9,857.46 $422.04 $0.00 $55.74 $10,335.24
24 $10,335.24 $422.04 $0.00 $58.44 $10,815.72
25 $10,815.72 $422.04 $0.00 $61.15 $11,298.91
26 $11,298.91 $422.04 $0.00 $63.89 $11,784.84
27 $11,784.84 $422.04 $0.00 $66.63 $12,273.51
28 $12,273.51 $422.04 $0.00 $69.40 $12,764.95
29 $12,764.95 $422.04 $0.00 $72.17 $13,259.16
30 $13,259.16 $422.04 $0.00 $74.97 $13,756.17
31 $13,756.17 $422.04 $0.00 $77.78 $14,255.99
32 $14,255.99 $422.04 $0.00 $80.61 $14,758.64
33 $14,758.64 $422.04 $0.00 $83.45 $15,264.13
34 $15,264.13 $422.04 $0.00 $86.31 $15,772.48
35 $15,772.48 $422.04 $0.00 $89.18 $16,283.70
36 $16,283.70 $422.04 $0.00 $92.07 $16,797.81
37 $16,797.81 $422.04 $0.00 $94.98 $17,314.83
38 $17,314.83 $422.04 $0.00 $97.90 $17,834.77
39 $17,834.77 $422.04 $0.00 $100.84 $18,357.65
40 $18,357.65 $422.04 $0.00 $103.80 $18,883.49
41 $18,883.49 $422.04 $0.00 $106.77 $19,412.30
42 $19,412.30 $422.04 $0.00 $109.76 $19,944.10
43 $19,944.10 $422.04 $0.00 $112.77 $20,478.91
44 $20,478.91 $422.04 $0.00 $115.79 $21,016.74
45 $21,016.74 $422.04 $0.00 $118.83 $21,557.61
46 $21,557.61 $422.04 $0.00 $121.89 $22,101.54
47 $22,101.54 $422.04 $0.00 $124.97 $22,648.55
48 $22,648.55 $422.04 $0.00 $128.06 $23,198.65
49 $23,198.65 $422.04 $0.00 $131.17 $23,751.86
50 $23,751.86 $422.04 $0.00 $134.30 $24,308.20
51 $24,308.20 $422.04 $0.00 $137.44 $24,867.68
52 $24,867.68 $422.04 $0.00 $140.61 $25,430.33
53 $25,430.33 $422.04 $0.00 $143.79 $25,996.16
54 $25,996.16 $422.04 $0.00 $146.99 $26,565.19
55 $26,565.19 $422.04 $0.00 $150.20 $27,137.43
56 $27,137.43 $422.04 $0.00 $153.44 $27,712.91
57 $27,712.91 $422.04 $0.00 $156.69 $28,291.64
58 $28,291.64 $422.04 $0.00 $159.97 $28,873.65
59 $28,873.65 $422.04 $0.00 $163.26 $29,458.95
60 $29,458.95 $422.04 $0.00 $166.57 $30,047.56
61 $30,047.56 $422.04 $0.00 $169.89 $30,639.49
62 $30,639.49 $422.04 $0.00 $173.24 $31,234.77
63 $31,234.77 $422.04 $0.00 $176.61 $31,833.42
64 $31,833.42 $422.04 $0.00 $179.99 $32,435.45
65 $32,435.45 $422.04 $0.00 $183.39 $33,040.88
66 $33,040.88 $422.04 $0.00 $186.82 $33,649.74
67 $33,649.74 $422.04 $0.00 $190.26 $34,262.04
68 $34,262.04 $422.04 $0.00 $193.72 $34,877.80
69 $34,877.80 $422.04 $0.00 $197.20 $35,497.04
70 $35,497.04 $422.04 $0.00 $200.71 $36,119.79
71 $36,119.79 $422.04 $0.00 $204.23 $36,746.06
72 $36,746.06 $422.04 $0.00 $207.77 $37,375.87
73 $37,375.87 $422.04 $0.00 $211.33 $38,009.24
74 $38,009.24 $422.04 $0.00 $214.91 $38,646.19
75 $38,646.19 $422.04 $0.00 $218.51 $39,286.74
76 $39,286.74 $422.04 $0.00 $222.13 $39,930.91
77 $39,930.91 $422.04 $0.00 $225.78 $40,578.73
78 $40,578.73 $422.04 $0.00 $229.44 $41,230.21
79 $41,230.21 $422.04 $0.00 $233.12 $41,885.37
80 $41,885.37 $422.04 $0.00 $236.83 $42,544.24
81 $42,544.24 $422.04 $0.00 $240.55 $43,206.83
82 $43,206.83 $422.04 $0.00 $244.30 $43,873.17
83 $43,873.17 $422.04 $0.00 $248.07 $44,543.28
84 $44,543.28 $422.04 $0.00 $251.85 $45,217.17
85 $45,217.17 $422.04 $0.00 $255.66 $45,894.87
86 $45,894.87 $422.04 $0.00 $259.50 $46,576.41
87 $46,576.41 $422.04 $0.00 $263.35 $47,261.80
88 $47,261.80 $422.04 $0.00 $267.23 $47,951.07
89 $47,951.07 $422.04 $0.00 $271.12 $48,644.23
90 $48,644.23 $422.04 $0.00 $275.04 $49,341.31
91 $49,341.31 $422.04 $0.00 $278.98 $50,042.33
92 $50,042.33 $422.04 $0.00 $282.95 $50,747.32
93 $50,747.32 $422.04 $0.00 $286.93 $51,456.29
94 $51,456.29 $422.04 $0.00 $290.94 $52,169.27
95 $52,169.27 $422.04 $0.00 $294.97 $52,886.28
96 $52,886.28 $422.04 $0.00 $299.03 $53,607.35
97 $53,607.35 $422.04 $0.00 $303.10 $54,332.49
98 $54,332.49 $422.04 $0.00 $307.20 $55,061.73
99 $55,061.73 $422.04 $0.00 $311.33 $55,795.10
100 $55,795.10 $422.04 $0.00 $315.47 $56,532.61
101 $56,532.61 $422.04 $0.00 $319.64 $57,274.29
102 $57,274.29 $422.04 $0.00 $323.84 $58,020.17
103 $58,020.17 $422.04 $0.00 $328.05 $58,770.26
104 $58,770.26 $422.04 $0.00 $332.30 $59,524.60
105 $59,524.60 $422.04 $0.00 $336.56 $60,283.20
106 $60,283.20 $422.04 $0.00 $340.85 $61,046.09
107 $61,046.09 $422.04 $0.00 $345.16 $61,813.29
108 $61,813.29 $422.04 $0.00 $349.50 $62,584.83
109 $62,584.83 $422.04 $0.00 $353.86 $63,360.73
110 $63,360.73 $422.04 $0.00 $358.25 $64,141.02
111 $64,141.02 $422.04 $0.00 $362.66 $64,925.72
112 $64,925.72 $422.04 $0.00 $367.10 $65,714.86
113 $65,714.86 $422.04 $0.00 $371.56 $66,508.46
114 $66,508.46 $422.04 $0.00 $376.05 $67,306.55
115 $67,306.55 $422.04 $0.00 $380.56 $68,109.15
116 $68,109.15 $422.04 $0.00 $385.10 $68,916.29
117 $68,916.29 $422.04 $0.00 $389.66 $69,727.99
118 $69,727.99 $422.04 $0.00 $394.25 $70,544.28
119 $70,544.28 $422.04 $0.00 $398.87 $71,365.19
120 $71,365.19 $422.04 $0.00 $403.51 $72,190.74
121 $72,190.74 $422.04 $0.00 $408.18 $73,020.96
122 $73,020.96 $422.04 $0.00 $412.87 $73,855.87
123 $73,855.87 $422.04 $0.00 $417.59 $74,695.50
124 $74,695.50 $422.04 $0.00 $422.34 $75,539.88
125 $75,539.88 $422.04 $0.00 $427.11 $76,389.03
126 $76,389.03 $422.04 $0.00 $431.91 $77,242.98
127 $77,242.98 $422.04 $0.00 $436.74 $78,101.76
128 $78,101.76 $422.04 $0.00 $441.60 $78,965.40
129 $78,965.40 $422.04 $0.00 $446.48 $79,833.92
130 $79,833.92 $422.04 $0.00 $451.39 $80,707.35
131 $80,707.35 $422.04 $0.00 $456.33 $81,585.72
132 $81,585.72 $422.04 $0.00 $461.30 $82,469.06
133 $82,469.06 $422.04 $0.00 $466.29 $83,357.39
134 $83,357.39 $422.04 $0.00 $471.31 $84,250.74
135 $84,250.74 $422.04 $0.00 $476.37 $85,149.15
136 $85,149.15 $422.04 $0.00 $481.45 $86,052.64
137 $86,052.64 $422.04 $0.00 $486.55 $86,961.23
138 $86,961.23 $422.04 $0.00 $491.69 $87,874.96
139 $87,874.96 $422.04 $0.00 $496.86 $88,793.86
140 $88,793.86 $422.04 $0.00 $502.05 $89,717.95
141 $89,717.95 $422.04 $0.00 $507.28 $90,647.27
142 $90,647.27 $422.04 $0.00 $512.53 $91,581.84
143 $91,581.84 $422.04 $0.00 $517.82 $92,521.70
144 $92,521.70 $422.04 $0.00 $523.13 $93,466.87
145 $93,466.87 $422.04 $0.00 $528.48 $94,417.39
146 $94,417.39 $422.04 $0.00 $533.85 $95,373.28
147 $95,373.28 $422.04 $0.00 $539.25 $96,334.57
148 $96,334.57 $422.04 $0.00 $544.69 $97,301.30
149 $97,301.30 $422.04 $0.00 $550.16 $98,273.50
150 $98,273.50 $422.04 $0.00 $555.65 $99,251.19
151 $99,251.19 $422.04 $0.00 $561.18 $100,234.41
152 $100,234.41 $422.04 $0.00 $566.74 $101,223.19
153 $101,223.19 $422.04 $0.00 $572.33 $102,217.56
154 $102,217.56 $422.04 $0.00 $577.95 $103,217.55
155 $103,217.55 $422.04 $0.00 $583.61 $104,223.20
156 $104,223.20 $422.04 $0.00 $589.29 $105,234.53
157 $105,234.53 $422.04 $0.00 $595.01 $106,251.58
158 $106,251.58 $422.04 $0.00 $600.76 $107,274.38
159 $107,274.38 $422.04 $0.00 $606.54 $108,302.96
160 $108,302.96 $422.04 $0.00 $612.36 $109,337.36
161 $109,337.36 $422.04 $0.00 $618.21 $110,377.61
162 $110,377.61 $422.04 $0.00 $624.09 $111,423.74
163 $111,423.74 $422.04 $0.00 $630.01 $112,475.79
164 $112,475.79 $422.04 $0.00 $635.95 $113,533.78
165 $113,533.78 $422.04 $0.00 $641.94 $114,597.76
166 $114,597.76 $422.04 $0.00 $647.95 $115,667.75
167 $115,667.75 $422.04 $0.00 $654.00 $116,743.79
168 $116,743.79 $422.04 $0.00 $660.09 $117,825.92
169 $117,825.92 $422.04 $0.00 $666.20 $118,914.16
170 $118,914.16 $422.04 $0.00 $672.36 $120,008.56
171 $120,008.56 $422.04 $0.00 $678.55 $121,109.15
172 $121,109.15 $422.04 $0.00 $684.77 $122,215.96
173 $122,215.96 $422.04 $0.00 $691.03 $123,329.03
174 $123,329.03 $422.04 $0.00 $697.32 $124,448.39
175 $124,448.39 $422.04 $0.00 $703.65 $125,574.08
176 $125,574.08 $422.04 $0.00 $710.01 $126,706.13
177 $126,706.13 $422.04 $0.00 $716.41 $127,844.58
178 $127,844.58 $422.04 $0.00 $722.85 $128,989.47
179 $128,989.47 $422.04 $0.00 $729.33 $130,140.84
180 $130,140.84 $422.04 $0.00 $735.84 $131,298.72
181 $131,298.72 $422.04 $0.00 $742.38 $132,463.14
182 $132,463.14 $422.04 $0.00 $748.97 $133,634.15
183 $133,634.15 $422.04 $0.00 $755.59 $134,811.78
184 $134,811.78 $422.04 $0.00 $762.25 $135,996.07
185 $135,996.07 $422.04 $0.00 $768.94 $137,187.05
186 $137,187.05 $422.04 $0.00 $775.68 $138,384.77
187 $138,384.77 $422.04 $0.00 $782.45 $139,589.26
188 $139,589.26 $422.04 $0.00 $789.26 $140,800.56
189 $140,800.56 $422.04 $0.00 $796.11 $142,018.71
190 $142,018.71 $422.04 $0.00 $802.99 $143,243.74
191 $143,243.74 $422.04 $0.00 $809.92 $144,475.70
192 $144,475.70 $422.04 $0.00 $816.89 $145,714.63
193 $145,714.63 $422.04 $0.00 $823.89 $146,960.56
194 $146,960.56 $422.04 $0.00 $830.94 $148,213.54
195 $148,213.54 $422.04 $0.00 $838.02 $149,473.60
196 $149,473.60 $422.04 $0.00 $845.15 $150,740.79
197 $150,740.79 $422.04 $0.00 $852.31 $152,015.14
198 $152,015.14 $422.04 $0.00 $859.52 $153,296.70
199 $153,296.70 $422.04 $0.00 $866.76 $154,585.50
200 $154,585.50 $422.04 $0.00 $874.05 $155,881.59
201 $155,881.59 $422.04 $0.00 $881.38 $157,185.01
202 $157,185.01 $422.04 $0.00 $888.75 $158,495.80
203 $158,495.80 $422.04 $0.00 $896.16 $159,814.00
204 $159,814.00 $422.04 $0.00 $903.61 $161,139.65
205 $161,139.65 $422.04 $0.00 $911.11 $162,472.80
206 $162,472.80 $422.04 $0.00 $918.64 $163,813.48
207 $163,813.48 $422.04 $0.00 $926.23 $165,161.75
208 $165,161.75 $422.04 $0.00 $933.85 $166,517.64
209 $166,517.64 $422.04 $0.00 $941.51 $167,881.19
210 $167,881.19 $422.04 $0.00 $949.22 $169,252.45
211 $169,252.45 $422.04 $0.00 $956.98 $170,631.47
212 $170,631.47 $422.04 $0.00 $964.78 $172,018.29
213 $172,018.29 $422.04 $0.00 $972.62 $173,412.95
214 $173,412.95 $422.04 $0.00 $980.50 $174,815.49
215 $174,815.49 $422.04 $0.00 $988.43 $176,225.96
216 $176,225.96 $422.04 $0.00 $996.41 $177,644.41
217 $177,644.41 $422.04 $49,480.09 $1,004.43 $129,590.79
218 $129,590.79 $422.04 $0.00 $732.73 $130,745.56
219 $130,745.56 $422.04 $0.00 $739.25 $131,906.85
220 $131,906.85 $422.04 $0.00 $745.82 $133,074.71
221 $133,074.71 $422.04 $0.00 $752.42 $134,249.17
222 $134,249.17 $422.04 $0.00 $759.06 $135,430.27
223 $135,430.27 $422.04 $0.00 $765.74 $136,618.05
224 $136,618.05 $422.04 $0.00 $772.46 $137,812.55
225 $137,812.55 $422.04 $0.00 $779.21 $139,013.80
226 $139,013.80 $422.04 $0.00 $786.00 $140,221.84
227 $140,221.84 $422.04 $0.00 $792.83 $141,436.71
228 $141,436.71 $422.04 $0.00 $799.70 $142,658.45
229 $142,658.45 $422.04 $51,954.10 $806.61 $91,933.00
230 $91,933.00 $422.04 $0.00 $519.80 $92,874.84
231 $92,874.84 $422.04 $0.00 $525.13 $93,822.01
232 $93,822.01 $422.04 $0.00 $530.48 $94,774.53
233 $94,774.53 $422.04 $0.00 $535.87 $95,732.44
234 $95,732.44 $422.04 $0.00 $541.29 $96,695.77
235 $96,695.77 $422.04 $0.00 $546.73 $97,664.54
236 $97,664.54 $422.04 $0.00 $552.21 $98,638.79
237 $98,638.79 $422.04 $0.00 $557.72 $99,618.55
238 $99,618.55 $422.04 $0.00 $563.26 $100,603.85
239 $100,603.85 $422.04 $0.00 $568.83 $101,594.72
240 $101,594.72 $422.04 $0.00 $574.43 $102,591.19
241 $102,591.19 $422.04 $54,551.80 $580.07 $49,041.50
242 $49,041.50 $422.04 $0.00 $277.29 $49,740.83
243 $49,740.83 $422.04 $0.00 $281.24 $50,444.11
244 $50,444.11 $422.04 $0.00 $285.22 $51,151.37
245 $51,151.37 $422.04 $0.00 $289.22 $51,862.63
246 $51,862.63 $422.04 $0.00 $293.24 $52,577.91
247 $52,577.91 $422.04 $0.00 $297.28 $53,297.23
248 $53,297.23 $422.04 $0.00 $301.35 $54,020.62
249 $54,020.62 $422.04 $0.00 $305.44 $54,748.10
250 $54,748.10 $422.04 $0.00 $309.55 $55,479.69
251 $55,479.69 $422.04 $0.00 $313.69 $56,215.42
252 $56,215.42 $422.04 $0.00 $317.85 $56,955.31
253 $56,955.31 $0.00 $57,279.39 $322.03 ($2.05)