Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$50,861
Monthly savings required$403

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 $203,442.31 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $402.61 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$19,613.00
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 $402.61 $0.00 $0.00 $402.61
2 $402.61 $402.61 $0.00 $2.28 $807.50
3 $807.50 $402.61 $0.00 $4.57 $1,214.68
4 $1,214.68 $402.61 $0.00 $6.87 $1,624.16
5 $1,624.16 $402.61 $0.00 $9.18 $2,035.95
6 $2,035.95 $402.61 $0.00 $11.51 $2,450.07
7 $2,450.07 $402.61 $0.00 $13.85 $2,866.53
8 $2,866.53 $402.61 $0.00 $16.21 $3,285.35
9 $3,285.35 $402.61 $0.00 $18.58 $3,706.54
10 $3,706.54 $402.61 $0.00 $20.96 $4,130.11
11 $4,130.11 $402.61 $0.00 $23.35 $4,556.07
12 $4,556.07 $402.61 $0.00 $25.76 $4,984.44
13 $4,984.44 $402.61 $0.00 $28.18 $5,415.23
14 $5,415.23 $402.61 $0.00 $30.62 $5,848.46
15 $5,848.46 $402.61 $0.00 $33.07 $6,284.14
16 $6,284.14 $402.61 $0.00 $35.53 $6,722.28
17 $6,722.28 $402.61 $0.00 $38.01 $7,162.90
18 $7,162.90 $402.61 $0.00 $40.50 $7,606.01
19 $7,606.01 $402.61 $0.00 $43.01 $8,051.63
20 $8,051.63 $402.61 $0.00 $45.53 $8,499.77
21 $8,499.77 $402.61 $0.00 $48.06 $8,950.44
22 $8,950.44 $402.61 $0.00 $50.61 $9,403.66
23 $9,403.66 $402.61 $0.00 $53.17 $9,859.44
24 $9,859.44 $402.61 $0.00 $55.75 $10,317.80
25 $10,317.80 $402.61 $0.00 $58.34 $10,778.75
26 $10,778.75 $402.61 $0.00 $60.94 $11,242.30
27 $11,242.30 $402.61 $0.00 $63.57 $11,708.48
28 $11,708.48 $402.61 $0.00 $66.20 $12,177.29
29 $12,177.29 $402.61 $0.00 $68.85 $12,648.75
30 $12,648.75 $402.61 $0.00 $71.52 $13,122.88
31 $13,122.88 $402.61 $0.00 $74.20 $13,599.69
32 $13,599.69 $402.61 $0.00 $76.89 $14,079.19
33 $14,079.19 $402.61 $0.00 $79.61 $14,561.41
34 $14,561.41 $402.61 $0.00 $82.33 $15,046.35
35 $15,046.35 $402.61 $0.00 $85.07 $15,534.03
36 $15,534.03 $402.61 $0.00 $87.83 $16,024.47
37 $16,024.47 $402.61 $0.00 $90.60 $16,517.68
38 $16,517.68 $402.61 $0.00 $93.39 $17,013.68
39 $17,013.68 $402.61 $0.00 $96.20 $17,512.49
40 $17,512.49 $402.61 $0.00 $99.02 $18,014.12
41 $18,014.12 $402.61 $0.00 $101.85 $18,518.58
42 $18,518.58 $402.61 $0.00 $104.71 $19,025.90
43 $19,025.90 $402.61 $0.00 $107.58 $19,536.09
44 $19,536.09 $402.61 $0.00 $110.46 $20,049.16
45 $20,049.16 $402.61 $0.00 $113.36 $20,565.13
46 $20,565.13 $402.61 $0.00 $116.28 $21,084.02
47 $21,084.02 $402.61 $0.00 $119.21 $21,605.84
48 $21,605.84 $402.61 $0.00 $122.16 $22,130.61
49 $22,130.61 $402.61 $0.00 $125.13 $22,658.35
50 $22,658.35 $402.61 $0.00 $128.11 $23,189.07
51 $23,189.07 $402.61 $0.00 $131.11 $23,722.79
52 $23,722.79 $402.61 $0.00 $134.13 $24,259.53
53 $24,259.53 $402.61 $0.00 $137.17 $24,799.31
54 $24,799.31 $402.61 $0.00 $140.22 $25,342.14
55 $25,342.14 $402.61 $0.00 $143.29 $25,888.04
56 $25,888.04 $402.61 $0.00 $146.37 $26,437.02
57 $26,437.02 $402.61 $0.00 $149.48 $26,989.11
58 $26,989.11 $402.61 $0.00 $152.60 $27,544.32
59 $27,544.32 $402.61 $0.00 $155.74 $28,102.67
60 $28,102.67 $402.61 $0.00 $158.90 $28,664.18
61 $28,664.18 $402.61 $0.00 $162.07 $29,228.86
62 $29,228.86 $402.61 $0.00 $165.26 $29,796.73
63 $29,796.73 $402.61 $0.00 $168.48 $30,367.82
64 $30,367.82 $402.61 $0.00 $171.70 $30,942.13
65 $30,942.13 $402.61 $0.00 $174.95 $31,519.69
66 $31,519.69 $402.61 $0.00 $178.22 $32,100.52
67 $32,100.52 $402.61 $0.00 $181.50 $32,684.63
68 $32,684.63 $402.61 $0.00 $184.80 $33,272.04
69 $33,272.04 $402.61 $0.00 $188.12 $33,862.77
70 $33,862.77 $402.61 $0.00 $191.47 $34,456.85
71 $34,456.85 $402.61 $0.00 $194.82 $35,054.28
72 $35,054.28 $402.61 $0.00 $198.20 $35,655.09
73 $35,655.09 $402.61 $0.00 $201.60 $36,259.30
74 $36,259.30 $402.61 $0.00 $205.02 $36,866.93
75 $36,866.93 $402.61 $0.00 $208.45 $37,477.99
76 $37,477.99 $402.61 $0.00 $211.91 $38,092.51
77 $38,092.51 $402.61 $0.00 $215.38 $38,710.50
78 $38,710.50 $402.61 $0.00 $218.87 $39,331.98
79 $39,331.98 $402.61 $0.00 $222.39 $39,956.98
80 $39,956.98 $402.61 $0.00 $225.92 $40,585.51
81 $40,585.51 $402.61 $0.00 $229.48 $41,217.60
82 $41,217.60 $402.61 $0.00 $233.05 $41,853.26
83 $41,853.26 $402.61 $0.00 $236.64 $42,492.51
84 $42,492.51 $402.61 $0.00 $240.26 $43,135.38
85 $43,135.38 $402.61 $0.00 $243.89 $43,781.88
86 $43,781.88 $402.61 $0.00 $247.55 $44,432.04
87 $44,432.04 $402.61 $0.00 $251.23 $45,085.88
88 $45,085.88 $402.61 $0.00 $254.92 $45,743.41
89 $45,743.41 $402.61 $0.00 $258.64 $46,404.66
90 $46,404.66 $402.61 $0.00 $262.38 $47,069.65
91 $47,069.65 $402.61 $0.00 $266.14 $47,738.40
92 $47,738.40 $402.61 $0.00 $269.92 $48,410.93
93 $48,410.93 $402.61 $0.00 $273.72 $49,087.26
94 $49,087.26 $402.61 $0.00 $277.55 $49,767.42
95 $49,767.42 $402.61 $0.00 $281.39 $50,451.42
96 $50,451.42 $402.61 $0.00 $285.26 $51,139.29
97 $51,139.29 $402.61 $0.00 $289.15 $51,831.05
98 $51,831.05 $402.61 $0.00 $293.06 $52,526.72
99 $52,526.72 $402.61 $0.00 $296.99 $53,226.32
100 $53,226.32 $402.61 $0.00 $300.95 $53,929.88
101 $53,929.88 $402.61 $0.00 $304.93 $54,637.42
102 $54,637.42 $402.61 $0.00 $308.93 $55,348.96
103 $55,348.96 $402.61 $0.00 $312.95 $56,064.52
104 $56,064.52 $402.61 $0.00 $317.00 $56,784.13
105 $56,784.13 $402.61 $0.00 $321.07 $57,507.81
106 $57,507.81 $402.61 $0.00 $325.16 $58,235.58
107 $58,235.58 $402.61 $0.00 $329.27 $58,967.46
108 $58,967.46 $402.61 $0.00 $333.41 $59,703.48
109 $59,703.48 $402.61 $0.00 $337.57 $60,443.66
110 $60,443.66 $402.61 $0.00 $341.76 $61,188.03
111 $61,188.03 $402.61 $0.00 $345.97 $61,936.61
112 $61,936.61 $402.61 $0.00 $350.20 $62,689.42
113 $62,689.42 $402.61 $0.00 $354.46 $63,446.49
114 $63,446.49 $402.61 $0.00 $358.74 $64,207.84
115 $64,207.84 $402.61 $0.00 $363.04 $64,973.49
116 $64,973.49 $402.61 $0.00 $367.37 $65,743.47
117 $65,743.47 $402.61 $0.00 $371.72 $66,517.80
118 $66,517.80 $402.61 $0.00 $376.10 $67,296.51
119 $67,296.51 $402.61 $0.00 $380.50 $68,079.62
120 $68,079.62 $402.61 $0.00 $384.93 $68,867.16
121 $68,867.16 $402.61 $0.00 $389.38 $69,659.15
122 $69,659.15 $402.61 $0.00 $393.86 $70,455.62
123 $70,455.62 $402.61 $0.00 $398.37 $71,256.60
124 $71,256.60 $402.61 $0.00 $402.90 $72,062.11
125 $72,062.11 $402.61 $0.00 $407.45 $72,872.17
126 $72,872.17 $402.61 $0.00 $412.03 $73,686.81
127 $73,686.81 $402.61 $0.00 $416.64 $74,506.06
128 $74,506.06 $402.61 $0.00 $421.27 $75,329.94
129 $75,329.94 $402.61 $0.00 $425.93 $76,158.48
130 $76,158.48 $402.61 $0.00 $430.61 $76,991.70
131 $76,991.70 $402.61 $0.00 $435.32 $77,829.63
132 $77,829.63 $402.61 $0.00 $440.06 $78,672.30
133 $78,672.30 $402.61 $0.00 $444.82 $79,519.73
134 $79,519.73 $402.61 $0.00 $449.62 $80,371.96
135 $80,371.96 $402.61 $0.00 $454.43 $81,229.00
136 $81,229.00 $402.61 $0.00 $459.28 $82,090.89
137 $82,090.89 $402.61 $0.00 $464.15 $82,957.65
138 $82,957.65 $402.61 $0.00 $469.05 $83,829.31
139 $83,829.31 $402.61 $0.00 $473.98 $84,705.90
140 $84,705.90 $402.61 $0.00 $478.94 $85,587.45
141 $85,587.45 $402.61 $0.00 $483.92 $86,473.98
142 $86,473.98 $402.61 $0.00 $488.94 $87,365.53
143 $87,365.53 $402.61 $0.00 $493.98 $88,262.12
144 $88,262.12 $402.61 $0.00 $499.05 $89,163.78
145 $89,163.78 $402.61 $0.00 $504.14 $90,070.53
146 $90,070.53 $402.61 $0.00 $509.27 $90,982.41
147 $90,982.41 $402.61 $0.00 $514.43 $91,899.45
148 $91,899.45 $402.61 $0.00 $519.61 $92,821.67
149 $92,821.67 $402.61 $0.00 $524.83 $93,749.11
150 $93,749.11 $402.61 $0.00 $530.07 $94,681.79
151 $94,681.79 $402.61 $0.00 $535.34 $95,619.74
152 $95,619.74 $402.61 $0.00 $540.65 $96,563.00
153 $96,563.00 $402.61 $0.00 $545.98 $97,511.59
154 $97,511.59 $402.61 $0.00 $551.34 $98,465.54
155 $98,465.54 $402.61 $0.00 $556.74 $99,424.89
156 $99,424.89 $402.61 $0.00 $562.16 $100,389.66
157 $100,389.66 $402.61 $0.00 $567.62 $101,359.89
158 $101,359.89 $402.61 $0.00 $573.10 $102,335.60
159 $102,335.60 $402.61 $0.00 $578.62 $103,316.83
160 $103,316.83 $402.61 $0.00 $584.17 $104,303.61
161 $104,303.61 $402.61 $0.00 $589.75 $105,295.97
162 $105,295.97 $402.61 $0.00 $595.36 $106,293.94
163 $106,293.94 $402.61 $0.00 $601.00 $107,297.55
164 $107,297.55 $402.61 $0.00 $606.68 $108,306.84
165 $108,306.84 $402.61 $0.00 $612.38 $109,321.83
166 $109,321.83 $402.61 $0.00 $618.12 $110,342.56
167 $110,342.56 $402.61 $0.00 $623.89 $111,369.06
168 $111,369.06 $402.61 $0.00 $629.70 $112,401.37
169 $112,401.37 $402.61 $0.00 $635.53 $113,439.51
170 $113,439.51 $402.61 $0.00 $641.40 $114,483.52
171 $114,483.52 $402.61 $0.00 $647.31 $115,533.44
172 $115,533.44 $402.61 $0.00 $653.24 $116,589.29
173 $116,589.29 $402.61 $0.00 $659.21 $117,651.11
174 $117,651.11 $402.61 $0.00 $665.22 $118,718.94
175 $118,718.94 $402.61 $0.00 $671.25 $119,792.80
176 $119,792.80 $402.61 $0.00 $677.33 $120,872.74
177 $120,872.74 $402.61 $0.00 $683.43 $121,958.78
178 $121,958.78 $402.61 $0.00 $689.57 $123,050.96
179 $123,050.96 $402.61 $0.00 $695.75 $124,149.32
180 $124,149.32 $402.61 $0.00 $701.96 $125,253.89
181 $125,253.89 $402.61 $0.00 $708.20 $126,364.70
182 $126,364.70 $402.61 $0.00 $714.48 $127,481.79
183 $127,481.79 $402.61 $0.00 $720.80 $128,605.20
184 $128,605.20 $402.61 $0.00 $727.15 $129,734.96
185 $129,734.96 $402.61 $0.00 $733.54 $130,871.11
186 $130,871.11 $402.61 $0.00 $739.96 $132,013.68
187 $132,013.68 $402.61 $0.00 $746.42 $133,162.71
188 $133,162.71 $402.61 $0.00 $752.92 $134,318.24
189 $134,318.24 $402.61 $0.00 $759.45 $135,480.30
190 $135,480.30 $402.61 $0.00 $766.03 $136,648.94
191 $136,648.94 $402.61 $0.00 $772.63 $137,824.18
192 $137,824.18 $402.61 $0.00 $779.28 $139,006.07
193 $139,006.07 $402.61 $0.00 $785.96 $140,194.64
194 $140,194.64 $402.61 $0.00 $792.68 $141,389.93
195 $141,389.93 $402.61 $0.00 $799.44 $142,591.98
196 $142,591.98 $402.61 $0.00 $806.24 $143,800.83
197 $143,800.83 $402.61 $0.00 $813.07 $145,016.51
198 $145,016.51 $402.61 $0.00 $819.94 $146,239.06
199 $146,239.06 $402.61 $0.00 $826.86 $147,468.53
200 $147,468.53 $402.61 $0.00 $833.81 $148,704.95
201 $148,704.95 $402.61 $0.00 $840.80 $149,948.36
202 $149,948.36 $402.61 $0.00 $847.83 $151,198.80
203 $151,198.80 $402.61 $0.00 $854.90 $152,456.31
204 $152,456.31 $402.61 $0.00 $862.01 $153,720.93
205 $153,720.93 $402.61 $0.00 $869.16 $154,992.70
206 $154,992.70 $402.61 $0.00 $876.35 $156,271.66
207 $156,271.66 $402.61 $0.00 $883.58 $157,557.85
208 $157,557.85 $402.61 $0.00 $890.85 $158,851.31
209 $158,851.31 $402.61 $0.00 $898.17 $160,152.09
210 $160,152.09 $402.61 $0.00 $905.52 $161,460.22
211 $161,460.22 $402.61 $0.00 $912.92 $162,775.75
212 $162,775.75 $402.61 $0.00 $920.36 $164,098.72
213 $164,098.72 $402.61 $0.00 $927.84 $165,429.17
214 $165,429.17 $402.61 $0.00 $935.36 $166,767.14
215 $166,767.14 $402.61 $0.00 $942.93 $168,112.68
216 $168,112.68 $402.61 $0.00 $950.53 $169,465.82
217 $169,465.82 $402.61 $47,201.02 $958.18 $123,625.59
218 $123,625.59 $402.61 $0.00 $699.00 $124,727.20
219 $124,727.20 $402.61 $0.00 $705.23 $125,835.04
220 $125,835.04 $402.61 $0.00 $711.49 $126,949.14
221 $126,949.14 $402.61 $0.00 $717.79 $128,069.54
222 $128,069.54 $402.61 $0.00 $724.12 $129,196.27
223 $129,196.27 $402.61 $0.00 $730.49 $130,329.37
224 $130,329.37 $402.61 $0.00 $736.90 $131,468.88
225 $131,468.88 $402.61 $0.00 $743.34 $132,614.83
226 $132,614.83 $402.61 $0.00 $749.82 $133,767.26
227 $133,767.26 $402.61 $0.00 $756.34 $134,926.21
228 $134,926.21 $402.61 $0.00 $762.89 $136,091.71
229 $136,091.71 $402.61 $49,561.07 $769.48 $87,702.73
230 $87,702.73 $402.61 $0.00 $495.88 $88,601.22
231 $88,601.22 $402.61 $0.00 $500.96 $89,504.79
232 $89,504.79 $402.61 $0.00 $506.07 $90,413.47
233 $90,413.47 $402.61 $0.00 $511.21 $91,327.29
234 $91,327.29 $402.61 $0.00 $516.38 $92,246.28
235 $92,246.28 $402.61 $0.00 $521.57 $93,170.46
236 $93,170.46 $402.61 $0.00 $526.80 $94,099.87
237 $94,099.87 $402.61 $0.00 $532.05 $95,034.53
238 $95,034.53 $402.61 $0.00 $537.34 $95,974.48
239 $95,974.48 $402.61 $0.00 $542.65 $96,919.74
240 $96,919.74 $402.61 $0.00 $548.00 $97,870.35
241 $97,870.35 $402.61 $52,039.13 $553.37 $46,787.20
242 $46,787.20 $402.61 $0.00 $264.54 $47,454.35
243 $47,454.35 $402.61 $0.00 $268.31 $48,125.27
244 $48,125.27 $402.61 $0.00 $272.11 $48,799.99
245 $48,799.99 $402.61 $0.00 $275.92 $49,478.52
246 $49,478.52 $402.61 $0.00 $279.76 $50,160.89
247 $50,160.89 $402.61 $0.00 $283.62 $50,847.12
248 $50,847.12 $402.61 $0.00 $287.50 $51,537.23
249 $51,537.23 $402.61 $0.00 $291.40 $52,231.24
250 $52,231.24 $402.61 $0.00 $295.32 $52,929.17
251 $52,929.17 $402.61 $0.00 $299.27 $53,631.05
252 $53,631.05 $402.61 $0.00 $303.24 $54,336.90
253 $54,336.90 $0.00 $54,641.08 $307.23 $3.05