Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$35,704
Monthly savings required$159

How much will it cost to send your child to Eastern Florida State College in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $71,408.48 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $158.68 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$14,474.00
Years until enrollment18
Annual Tuition Increase5%
Current Savings$0.00
After Tax Return on Savings7%
Years of enrollment2

Current Savings Shortfall

College Savings Calculator

Update Your Savings Plan

Discover how much will you need to start saving now to afford Eastern Florida State College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $158.68 $0.00 $0.00 $158.68
2 $158.68 $158.68 $0.00 $0.90 $318.26
3 $318.26 $158.68 $0.00 $1.80 $478.74
4 $478.74 $158.68 $0.00 $2.71 $640.13
5 $640.13 $158.68 $0.00 $3.62 $802.43
6 $802.43 $158.68 $0.00 $4.54 $965.65
7 $965.65 $158.68 $0.00 $5.46 $1,129.79
8 $1,129.79 $158.68 $0.00 $6.39 $1,294.86
9 $1,294.86 $158.68 $0.00 $7.32 $1,460.86
10 $1,460.86 $158.68 $0.00 $8.26 $1,627.80
11 $1,627.80 $158.68 $0.00 $9.20 $1,795.68
12 $1,795.68 $158.68 $0.00 $10.15 $1,964.51
13 $1,964.51 $158.68 $0.00 $11.11 $2,134.30
14 $2,134.30 $158.68 $0.00 $12.07 $2,305.05
15 $2,305.05 $158.68 $0.00 $13.03 $2,476.76
16 $2,476.76 $158.68 $0.00 $14.00 $2,649.44
17 $2,649.44 $158.68 $0.00 $14.98 $2,823.10
18 $2,823.10 $158.68 $0.00 $15.96 $2,997.74
19 $2,997.74 $158.68 $0.00 $16.95 $3,173.37
20 $3,173.37 $158.68 $0.00 $17.94 $3,349.99
21 $3,349.99 $158.68 $0.00 $18.94 $3,527.61
22 $3,527.61 $158.68 $0.00 $19.95 $3,706.24
23 $3,706.24 $158.68 $0.00 $20.96 $3,885.88
24 $3,885.88 $158.68 $0.00 $21.97 $4,066.53
25 $4,066.53 $158.68 $0.00 $22.99 $4,248.20
26 $4,248.20 $158.68 $0.00 $24.02 $4,430.90
27 $4,430.90 $158.68 $0.00 $25.05 $4,614.63
28 $4,614.63 $158.68 $0.00 $26.09 $4,799.40
29 $4,799.40 $158.68 $0.00 $27.14 $4,985.22
30 $4,985.22 $158.68 $0.00 $28.19 $5,172.09
31 $5,172.09 $158.68 $0.00 $29.24 $5,360.01
32 $5,360.01 $158.68 $0.00 $30.31 $5,549.00
33 $5,549.00 $158.68 $0.00 $31.37 $5,739.05
34 $5,739.05 $158.68 $0.00 $32.45 $5,930.18
35 $5,930.18 $158.68 $0.00 $33.53 $6,122.39
36 $6,122.39 $158.68 $0.00 $34.62 $6,315.69
37 $6,315.69 $158.68 $0.00 $35.71 $6,510.08
38 $6,510.08 $158.68 $0.00 $36.81 $6,705.57
39 $6,705.57 $158.68 $0.00 $37.91 $6,902.16
40 $6,902.16 $158.68 $0.00 $39.03 $7,099.87
41 $7,099.87 $158.68 $0.00 $40.14 $7,298.69
42 $7,298.69 $158.68 $0.00 $41.27 $7,498.64
43 $7,498.64 $158.68 $0.00 $42.40 $7,699.72
44 $7,699.72 $158.68 $0.00 $43.54 $7,901.94
45 $7,901.94 $158.68 $0.00 $44.68 $8,105.30
46 $8,105.30 $158.68 $0.00 $45.83 $8,309.81
47 $8,309.81 $158.68 $0.00 $46.98 $8,515.47
48 $8,515.47 $158.68 $0.00 $48.15 $8,722.30
49 $8,722.30 $158.68 $0.00 $49.32 $8,930.30
50 $8,930.30 $158.68 $0.00 $50.49 $9,139.47
51 $9,139.47 $158.68 $0.00 $51.68 $9,349.83
52 $9,349.83 $158.68 $0.00 $52.87 $9,561.38
53 $9,561.38 $158.68 $0.00 $54.06 $9,774.12
54 $9,774.12 $158.68 $0.00 $55.26 $9,988.06
55 $9,988.06 $158.68 $0.00 $56.47 $10,203.21
56 $10,203.21 $158.68 $0.00 $57.69 $10,419.58
57 $10,419.58 $158.68 $0.00 $58.91 $10,637.17
58 $10,637.17 $158.68 $0.00 $60.14 $10,855.99
59 $10,855.99 $158.68 $0.00 $61.38 $11,076.05
60 $11,076.05 $158.68 $0.00 $62.63 $11,297.36
61 $11,297.36 $158.68 $0.00 $63.88 $11,519.92
62 $11,519.92 $158.68 $0.00 $65.14 $11,743.74
63 $11,743.74 $158.68 $0.00 $66.40 $11,968.82
64 $11,968.82 $158.68 $0.00 $67.67 $12,195.17
65 $12,195.17 $158.68 $0.00 $68.95 $12,422.80
66 $12,422.80 $158.68 $0.00 $70.24 $12,651.72
67 $12,651.72 $158.68 $0.00 $71.53 $12,881.93
68 $12,881.93 $158.68 $0.00 $72.84 $13,113.45
69 $13,113.45 $158.68 $0.00 $74.15 $13,346.28
70 $13,346.28 $158.68 $0.00 $75.46 $13,580.42
71 $13,580.42 $158.68 $0.00 $76.79 $13,815.89
72 $13,815.89 $158.68 $0.00 $78.12 $14,052.69
73 $14,052.69 $158.68 $0.00 $79.46 $14,290.83
74 $14,290.83 $158.68 $0.00 $80.80 $14,530.31
75 $14,530.31 $158.68 $0.00 $82.16 $14,771.15
76 $14,771.15 $158.68 $0.00 $83.52 $15,013.35
77 $15,013.35 $158.68 $0.00 $84.89 $15,256.92
78 $15,256.92 $158.68 $0.00 $86.26 $15,501.86
79 $15,501.86 $158.68 $0.00 $87.65 $15,748.19
80 $15,748.19 $158.68 $0.00 $89.04 $15,995.91
81 $15,995.91 $158.68 $0.00 $90.44 $16,245.03
82 $16,245.03 $158.68 $0.00 $91.85 $16,495.56
83 $16,495.56 $158.68 $0.00 $93.27 $16,747.51
84 $16,747.51 $158.68 $0.00 $94.69 $17,000.88
85 $17,000.88 $158.68 $0.00 $96.13 $17,255.69
86 $17,255.69 $158.68 $0.00 $97.57 $17,511.94
87 $17,511.94 $158.68 $0.00 $99.02 $17,769.64
88 $17,769.64 $158.68 $0.00 $100.47 $18,028.79
89 $18,028.79 $158.68 $0.00 $101.94 $18,289.41
90 $18,289.41 $158.68 $0.00 $103.41 $18,551.50
91 $18,551.50 $158.68 $0.00 $104.89 $18,815.07
92 $18,815.07 $158.68 $0.00 $106.38 $19,080.13
93 $19,080.13 $158.68 $0.00 $107.88 $19,346.69
94 $19,346.69 $158.68 $0.00 $109.39 $19,614.76
95 $19,614.76 $158.68 $0.00 $110.90 $19,884.34
96 $19,884.34 $158.68 $0.00 $112.43 $20,155.45
97 $20,155.45 $158.68 $0.00 $113.96 $20,428.09
98 $20,428.09 $158.68 $0.00 $115.50 $20,702.27
99 $20,702.27 $158.68 $0.00 $117.05 $20,978.00
100 $20,978.00 $158.68 $0.00 $118.61 $21,255.29
101 $21,255.29 $158.68 $0.00 $120.18 $21,534.15
102 $21,534.15 $158.68 $0.00 $121.76 $21,814.59
103 $21,814.59 $158.68 $0.00 $123.34 $22,096.61
104 $22,096.61 $158.68 $0.00 $124.94 $22,380.23
105 $22,380.23 $158.68 $0.00 $126.54 $22,665.45
106 $22,665.45 $158.68 $0.00 $128.15 $22,952.28
107 $22,952.28 $158.68 $0.00 $129.78 $23,240.74
108 $23,240.74 $158.68 $0.00 $131.41 $23,530.83
109 $23,530.83 $158.68 $0.00 $133.05 $23,822.56
110 $23,822.56 $158.68 $0.00 $134.70 $24,115.94
111 $24,115.94 $158.68 $0.00 $136.36 $24,410.98
112 $24,410.98 $158.68 $0.00 $138.02 $24,707.68
113 $24,707.68 $158.68 $0.00 $139.70 $25,006.06
114 $25,006.06 $158.68 $0.00 $141.39 $25,306.13
115 $25,306.13 $158.68 $0.00 $143.08 $25,607.89
116 $25,607.89 $158.68 $0.00 $144.79 $25,911.36
117 $25,911.36 $158.68 $0.00 $146.51 $26,216.55
118 $26,216.55 $158.68 $0.00 $148.23 $26,523.46
119 $26,523.46 $158.68 $0.00 $149.97 $26,832.11
120 $26,832.11 $158.68 $0.00 $151.71 $27,142.50
121 $27,142.50 $158.68 $0.00 $153.47 $27,454.65
122 $27,454.65 $158.68 $0.00 $155.23 $27,768.56
123 $27,768.56 $158.68 $0.00 $157.01 $28,084.25
124 $28,084.25 $158.68 $0.00 $158.79 $28,401.72
125 $28,401.72 $158.68 $0.00 $160.59 $28,720.99
126 $28,720.99 $158.68 $0.00 $162.39 $29,042.06
127 $29,042.06 $158.68 $0.00 $164.21 $29,364.95
128 $29,364.95 $158.68 $0.00 $166.03 $29,689.66
129 $29,689.66 $158.68 $0.00 $167.87 $30,016.21
130 $30,016.21 $158.68 $0.00 $169.72 $30,344.61
131 $30,344.61 $158.68 $0.00 $171.57 $30,674.86
132 $30,674.86 $158.68 $0.00 $173.44 $31,006.98
133 $31,006.98 $158.68 $0.00 $175.32 $31,340.98
134 $31,340.98 $158.68 $0.00 $177.21 $31,676.87
135 $31,676.87 $158.68 $0.00 $179.11 $32,014.66
136 $32,014.66 $158.68 $0.00 $181.02 $32,354.36
137 $32,354.36 $158.68 $0.00 $182.94 $32,695.98
138 $32,695.98 $158.68 $0.00 $184.87 $33,039.53
139 $33,039.53 $158.68 $0.00 $186.81 $33,385.02
140 $33,385.02 $158.68 $0.00 $188.76 $33,732.46
141 $33,732.46 $158.68 $0.00 $190.73 $34,081.87
142 $34,081.87 $158.68 $0.00 $192.70 $34,433.25
143 $34,433.25 $158.68 $0.00 $194.69 $34,786.62
144 $34,786.62 $158.68 $0.00 $196.69 $35,141.99
145 $35,141.99 $158.68 $0.00 $198.70 $35,499.37
146 $35,499.37 $158.68 $0.00 $200.72 $35,858.77
147 $35,858.77 $158.68 $0.00 $202.75 $36,220.20
148 $36,220.20 $158.68 $0.00 $204.79 $36,583.67
149 $36,583.67 $158.68 $0.00 $206.85 $36,949.20
150 $36,949.20 $158.68 $0.00 $208.92 $37,316.80
151 $37,316.80 $158.68 $0.00 $210.99 $37,686.47
152 $37,686.47 $158.68 $0.00 $213.08 $38,058.23
153 $38,058.23 $158.68 $0.00 $215.19 $38,432.10
154 $38,432.10 $158.68 $0.00 $217.30 $38,808.08
155 $38,808.08 $158.68 $0.00 $219.43 $39,186.19
156 $39,186.19 $158.68 $0.00 $221.56 $39,566.43
157 $39,566.43 $158.68 $0.00 $223.71 $39,948.82
158 $39,948.82 $158.68 $0.00 $225.88 $40,333.38
159 $40,333.38 $158.68 $0.00 $228.05 $40,720.11
160 $40,720.11 $158.68 $0.00 $230.24 $41,109.03
161 $41,109.03 $158.68 $0.00 $232.44 $41,500.15
162 $41,500.15 $158.68 $0.00 $234.65 $41,893.48
163 $41,893.48 $158.68 $0.00 $236.87 $42,289.03
164 $42,289.03 $158.68 $0.00 $239.11 $42,686.82
165 $42,686.82 $158.68 $0.00 $241.36 $43,086.86
166 $43,086.86 $158.68 $0.00 $243.62 $43,489.16
167 $43,489.16 $158.68 $0.00 $245.89 $43,893.73
168 $43,893.73 $158.68 $0.00 $248.18 $44,300.59
169 $44,300.59 $158.68 $0.00 $250.48 $44,709.75
170 $44,709.75 $158.68 $0.00 $252.80 $45,121.23
171 $45,121.23 $158.68 $0.00 $255.12 $45,535.03
172 $45,535.03 $158.68 $0.00 $257.46 $45,951.17
173 $45,951.17 $158.68 $0.00 $259.81 $46,369.66
174 $46,369.66 $158.68 $0.00 $262.18 $46,790.52
175 $46,790.52 $158.68 $0.00 $264.56 $47,213.76
176 $47,213.76 $158.68 $0.00 $266.95 $47,639.39
177 $47,639.39 $158.68 $0.00 $269.36 $48,067.43
178 $48,067.43 $158.68 $0.00 $271.78 $48,497.89
179 $48,497.89 $158.68 $0.00 $274.21 $48,930.78
180 $48,930.78 $158.68 $0.00 $276.66 $49,366.12
181 $49,366.12 $158.68 $0.00 $279.12 $49,803.92
182 $49,803.92 $158.68 $0.00 $281.60 $50,244.20
183 $50,244.20 $158.68 $0.00 $284.09 $50,686.97
184 $50,686.97 $158.68 $0.00 $286.59 $51,132.24
185 $51,132.24 $158.68 $0.00 $289.11 $51,580.03
186 $51,580.03 $158.68 $0.00 $291.64 $52,030.35
187 $52,030.35 $158.68 $0.00 $294.19 $52,483.22
188 $52,483.22 $158.68 $0.00 $296.75 $52,938.65
189 $52,938.65 $158.68 $0.00 $299.32 $53,396.65
190 $53,396.65 $158.68 $0.00 $301.91 $53,857.24
191 $53,857.24 $158.68 $0.00 $304.52 $54,320.44
192 $54,320.44 $158.68 $0.00 $307.14 $54,786.26
193 $54,786.26 $158.68 $0.00 $309.77 $55,254.71
194 $55,254.71 $158.68 $0.00 $312.42 $55,725.81
195 $55,725.81 $158.68 $0.00 $315.08 $56,199.57
196 $56,199.57 $158.68 $0.00 $317.76 $56,676.01
197 $56,676.01 $158.68 $0.00 $320.45 $57,155.14
198 $57,155.14 $158.68 $0.00 $323.16 $57,636.98
199 $57,636.98 $158.68 $0.00 $325.89 $58,121.55
200 $58,121.55 $158.68 $0.00 $328.63 $58,608.86
201 $58,608.86 $158.68 $0.00 $331.38 $59,098.92
202 $59,098.92 $158.68 $0.00 $334.15 $59,591.75
203 $59,591.75 $158.68 $0.00 $336.94 $60,087.37
204 $60,087.37 $158.68 $0.00 $339.74 $60,585.79
205 $60,585.79 $158.68 $0.00 $342.56 $61,087.03
206 $61,087.03 $158.68 $0.00 $345.39 $61,591.10
207 $61,591.10 $158.68 $0.00 $348.25 $62,098.03
208 $62,098.03 $158.68 $0.00 $351.11 $62,607.82
209 $62,607.82 $158.68 $0.00 $353.99 $63,120.49
210 $63,120.49 $158.68 $0.00 $356.89 $63,636.06
211 $63,636.06 $158.68 $0.00 $359.81 $64,154.55
212 $64,154.55 $158.68 $0.00 $362.74 $64,675.97
213 $64,675.97 $158.68 $0.00 $365.69 $65,200.34
214 $65,200.34 $158.68 $0.00 $368.65 $65,727.67
215 $65,727.67 $158.68 $0.00 $371.63 $66,257.98
216 $66,257.98 $158.68 $0.00 $374.63 $66,791.29
217 $66,791.29 $158.68 $34,833.41 $377.65 $32,494.21
218 $32,494.21 $158.68 $0.00 $183.73 $32,836.62
219 $32,836.62 $158.68 $0.00 $185.66 $33,180.96
220 $33,180.96 $158.68 $0.00 $187.61 $33,527.25
221 $33,527.25 $158.68 $0.00 $189.57 $33,875.50
222 $33,875.50 $158.68 $0.00 $191.54 $34,225.72
223 $34,225.72 $158.68 $0.00 $193.52 $34,577.92
224 $34,577.92 $158.68 $0.00 $195.51 $34,932.11
225 $34,932.11 $158.68 $0.00 $197.51 $35,288.30
226 $35,288.30 $158.68 $0.00 $199.53 $35,646.51
227 $35,646.51 $158.68 $0.00 $201.55 $36,006.74
228 $36,006.74 $158.68 $0.00 $203.59 $36,369.01
229 $36,369.01 $0.00 $36,575.08 $205.64 ($0.43)