Savings Plan and Future Cost Estimation for Juniata College

How much will it cost and what do you need to save?

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$167,197
Monthly savings required$1,324

How much will it cost to send your child to Juniata College in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $668,788.20 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $1,323.51 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$64,475.00
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 Juniata College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $1,323.51 $0.00 $0.00 $1,323.51
2 $1,323.51 $1,323.51 $0.00 $7.48 $2,654.50
3 $2,654.50 $1,323.51 $0.00 $15.01 $3,993.02
4 $3,993.02 $1,323.51 $0.00 $22.58 $5,339.11
5 $5,339.11 $1,323.51 $0.00 $30.19 $6,692.81
6 $6,692.81 $1,323.51 $0.00 $37.84 $8,054.16
7 $8,054.16 $1,323.51 $0.00 $45.54 $9,423.21
8 $9,423.21 $1,323.51 $0.00 $53.28 $10,800.00
9 $10,800.00 $1,323.51 $0.00 $61.06 $12,184.57
10 $12,184.57 $1,323.51 $0.00 $68.89 $13,576.97
11 $13,576.97 $1,323.51 $0.00 $76.77 $14,977.25
12 $14,977.25 $1,323.51 $0.00 $84.68 $16,385.44
13 $16,385.44 $1,323.51 $0.00 $92.65 $17,801.60
14 $17,801.60 $1,323.51 $0.00 $100.65 $19,225.76
15 $19,225.76 $1,323.51 $0.00 $108.71 $20,657.98
16 $20,657.98 $1,323.51 $0.00 $116.80 $22,098.29
17 $22,098.29 $1,323.51 $0.00 $124.95 $23,546.75
18 $23,546.75 $1,323.51 $0.00 $133.14 $25,003.40
19 $25,003.40 $1,323.51 $0.00 $141.37 $26,468.28
20 $26,468.28 $1,323.51 $0.00 $149.66 $27,941.45
21 $27,941.45 $1,323.51 $0.00 $157.99 $29,422.95
22 $29,422.95 $1,323.51 $0.00 $166.36 $30,912.82
23 $30,912.82 $1,323.51 $0.00 $174.79 $32,411.12
24 $32,411.12 $1,323.51 $0.00 $183.26 $33,917.89
25 $33,917.89 $1,323.51 $0.00 $191.78 $35,433.18
26 $35,433.18 $1,323.51 $0.00 $200.34 $36,957.03
27 $36,957.03 $1,323.51 $0.00 $208.96 $38,489.50
28 $38,489.50 $1,323.51 $0.00 $217.63 $40,030.64
29 $40,030.64 $1,323.51 $0.00 $226.34 $41,580.49
30 $41,580.49 $1,323.51 $0.00 $235.10 $43,139.10
31 $43,139.10 $1,323.51 $0.00 $243.91 $44,706.52
32 $44,706.52 $1,323.51 $0.00 $252.78 $46,282.81
33 $46,282.81 $1,323.51 $0.00 $261.69 $47,868.01
34 $47,868.01 $1,323.51 $0.00 $270.65 $49,462.17
35 $49,462.17 $1,323.51 $0.00 $279.67 $51,065.35
36 $51,065.35 $1,323.51 $0.00 $288.73 $52,677.59
37 $52,677.59 $1,323.51 $0.00 $297.85 $54,298.95
38 $54,298.95 $1,323.51 $0.00 $307.01 $55,929.47
39 $55,929.47 $1,323.51 $0.00 $316.23 $57,569.21
40 $57,569.21 $1,323.51 $0.00 $325.50 $59,218.22
41 $59,218.22 $1,323.51 $0.00 $334.83 $60,876.56
42 $60,876.56 $1,323.51 $0.00 $344.20 $62,544.27
43 $62,544.27 $1,323.51 $0.00 $353.63 $64,221.41
44 $64,221.41 $1,323.51 $0.00 $363.12 $65,908.04
45 $65,908.04 $1,323.51 $0.00 $372.65 $67,604.20
46 $67,604.20 $1,323.51 $0.00 $382.24 $69,309.95
47 $69,309.95 $1,323.51 $0.00 $391.89 $71,025.35
48 $71,025.35 $1,323.51 $0.00 $401.59 $72,750.45
49 $72,750.45 $1,323.51 $0.00 $411.34 $74,485.30
50 $74,485.30 $1,323.51 $0.00 $421.15 $76,229.96
51 $76,229.96 $1,323.51 $0.00 $431.02 $77,984.49
52 $77,984.49 $1,323.51 $0.00 $440.94 $79,748.94
53 $79,748.94 $1,323.51 $0.00 $450.91 $81,523.36
54 $81,523.36 $1,323.51 $0.00 $460.94 $83,307.81
55 $83,307.81 $1,323.51 $0.00 $471.03 $85,102.35
56 $85,102.35 $1,323.51 $0.00 $481.18 $86,907.04
57 $86,907.04 $1,323.51 $0.00 $491.39 $88,721.94
58 $88,721.94 $1,323.51 $0.00 $501.65 $90,547.10
59 $90,547.10 $1,323.51 $0.00 $511.97 $92,382.58
60 $92,382.58 $1,323.51 $0.00 $522.34 $94,228.43
61 $94,228.43 $1,323.51 $0.00 $532.78 $96,084.72
62 $96,084.72 $1,323.51 $0.00 $543.28 $97,951.51
63 $97,951.51 $1,323.51 $0.00 $553.83 $99,828.85
64 $99,828.85 $1,323.51 $0.00 $564.45 $101,716.81
65 $101,716.81 $1,323.51 $0.00 $575.12 $103,615.44
66 $103,615.44 $1,323.51 $0.00 $585.86 $105,524.81
67 $105,524.81 $1,323.51 $0.00 $596.65 $107,444.97
68 $107,444.97 $1,323.51 $0.00 $607.51 $109,375.99
69 $109,375.99 $1,323.51 $0.00 $618.43 $111,317.93
70 $111,317.93 $1,323.51 $0.00 $629.41 $113,270.85
71 $113,270.85 $1,323.51 $0.00 $640.45 $115,234.81
72 $115,234.81 $1,323.51 $0.00 $651.55 $117,209.87
73 $117,209.87 $1,323.51 $0.00 $662.72 $119,196.10
74 $119,196.10 $1,323.51 $0.00 $673.95 $121,193.56
75 $121,193.56 $1,323.51 $0.00 $685.25 $123,202.32
76 $123,202.32 $1,323.51 $0.00 $696.60 $125,222.43
77 $125,222.43 $1,323.51 $0.00 $708.03 $127,253.97
78 $127,253.97 $1,323.51 $0.00 $719.51 $129,296.99
79 $129,296.99 $1,323.51 $0.00 $731.06 $131,351.56
80 $131,351.56 $1,323.51 $0.00 $742.68 $133,417.75
81 $133,417.75 $1,323.51 $0.00 $754.36 $135,495.62
82 $135,495.62 $1,323.51 $0.00 $766.11 $137,585.24
83 $137,585.24 $1,323.51 $0.00 $777.93 $139,686.68
84 $139,686.68 $1,323.51 $0.00 $789.81 $141,800.00
85 $141,800.00 $1,323.51 $0.00 $801.76 $143,925.27
86 $143,925.27 $1,323.51 $0.00 $813.77 $146,062.55
87 $146,062.55 $1,323.51 $0.00 $825.86 $148,211.92
88 $148,211.92 $1,323.51 $0.00 $838.01 $150,373.44
89 $150,373.44 $1,323.51 $0.00 $850.23 $152,547.18
90 $152,547.18 $1,323.51 $0.00 $862.52 $154,733.21
91 $154,733.21 $1,323.51 $0.00 $874.88 $156,931.60
92 $156,931.60 $1,323.51 $0.00 $887.31 $159,142.42
93 $159,142.42 $1,323.51 $0.00 $899.81 $161,365.74
94 $161,365.74 $1,323.51 $0.00 $912.39 $163,601.64
95 $163,601.64 $1,323.51 $0.00 $925.03 $165,850.18
96 $165,850.18 $1,323.51 $0.00 $937.74 $168,111.43
97 $168,111.43 $1,323.51 $0.00 $950.53 $170,385.47
98 $170,385.47 $1,323.51 $0.00 $963.38 $172,672.36
99 $172,672.36 $1,323.51 $0.00 $976.31 $174,972.18
100 $174,972.18 $1,323.51 $0.00 $989.32 $177,285.01
101 $177,285.01 $1,323.51 $0.00 $1,002.40 $179,610.92
102 $179,610.92 $1,323.51 $0.00 $1,015.55 $181,949.98
103 $181,949.98 $1,323.51 $0.00 $1,028.77 $184,302.26
104 $184,302.26 $1,323.51 $0.00 $1,042.07 $186,667.84
105 $186,667.84 $1,323.51 $0.00 $1,055.45 $189,046.80
106 $189,046.80 $1,323.51 $0.00 $1,068.90 $191,439.21
107 $191,439.21 $1,323.51 $0.00 $1,082.43 $193,845.15
108 $193,845.15 $1,323.51 $0.00 $1,096.03 $196,264.69
109 $196,264.69 $1,323.51 $0.00 $1,109.71 $198,697.91
110 $198,697.91 $1,323.51 $0.00 $1,123.47 $201,144.89
111 $201,144.89 $1,323.51 $0.00 $1,137.30 $203,605.70
112 $203,605.70 $1,323.51 $0.00 $1,151.22 $206,080.43
113 $206,080.43 $1,323.51 $0.00 $1,165.21 $208,569.15
114 $208,569.15 $1,323.51 $0.00 $1,179.28 $211,071.94
115 $211,071.94 $1,323.51 $0.00 $1,193.43 $213,588.88
116 $213,588.88 $1,323.51 $0.00 $1,207.66 $216,120.05
117 $216,120.05 $1,323.51 $0.00 $1,221.97 $218,665.53
118 $218,665.53 $1,323.51 $0.00 $1,236.37 $221,225.41
119 $221,225.41 $1,323.51 $0.00 $1,250.84 $223,799.76
120 $223,799.76 $1,323.51 $0.00 $1,265.40 $226,388.67
121 $226,388.67 $1,323.51 $0.00 $1,280.03 $228,992.21
122 $228,992.21 $1,323.51 $0.00 $1,294.76 $231,610.48
123 $231,610.48 $1,323.51 $0.00 $1,309.56 $234,243.55
124 $234,243.55 $1,323.51 $0.00 $1,324.45 $236,891.51
125 $236,891.51 $1,323.51 $0.00 $1,339.42 $239,554.44
126 $239,554.44 $1,323.51 $0.00 $1,354.48 $242,232.43
127 $242,232.43 $1,323.51 $0.00 $1,369.62 $244,925.56
128 $244,925.56 $1,323.51 $0.00 $1,384.84 $247,633.91
129 $247,633.91 $1,323.51 $0.00 $1,400.16 $250,357.58
130 $250,357.58 $1,323.51 $0.00 $1,415.56 $253,096.65
131 $253,096.65 $1,323.51 $0.00 $1,431.05 $255,851.21
132 $255,851.21 $1,323.51 $0.00 $1,446.62 $258,621.34
133 $258,621.34 $1,323.51 $0.00 $1,462.28 $261,407.13
134 $261,407.13 $1,323.51 $0.00 $1,478.03 $264,208.67
135 $264,208.67 $1,323.51 $0.00 $1,493.87 $267,026.05
136 $267,026.05 $1,323.51 $0.00 $1,509.80 $269,859.36
137 $269,859.36 $1,323.51 $0.00 $1,525.82 $272,708.69
138 $272,708.69 $1,323.51 $0.00 $1,541.93 $275,574.13
139 $275,574.13 $1,323.51 $0.00 $1,558.14 $278,455.78
140 $278,455.78 $1,323.51 $0.00 $1,574.43 $281,353.72
141 $281,353.72 $1,323.51 $0.00 $1,590.81 $284,268.04
142 $284,268.04 $1,323.51 $0.00 $1,607.29 $287,198.84
143 $287,198.84 $1,323.51 $0.00 $1,623.86 $290,146.21
144 $290,146.21 $1,323.51 $0.00 $1,640.53 $293,110.25
145 $293,110.25 $1,323.51 $0.00 $1,657.29 $296,091.05
146 $296,091.05 $1,323.51 $0.00 $1,674.14 $299,088.70
147 $299,088.70 $1,323.51 $0.00 $1,691.09 $302,103.30
148 $302,103.30 $1,323.51 $0.00 $1,708.14 $305,134.95
149 $305,134.95 $1,323.51 $0.00 $1,725.28 $308,183.74
150 $308,183.74 $1,323.51 $0.00 $1,742.52 $311,249.77
151 $311,249.77 $1,323.51 $0.00 $1,759.85 $314,333.13
152 $314,333.13 $1,323.51 $0.00 $1,777.29 $317,433.93
153 $317,433.93 $1,323.51 $0.00 $1,794.82 $320,552.26
154 $320,552.26 $1,323.51 $0.00 $1,812.45 $323,688.22
155 $323,688.22 $1,323.51 $0.00 $1,830.18 $326,841.91
156 $326,841.91 $1,323.51 $0.00 $1,848.01 $330,013.43
157 $330,013.43 $1,323.51 $0.00 $1,865.94 $333,202.88
158 $333,202.88 $1,323.51 $0.00 $1,883.98 $336,410.37
159 $336,410.37 $1,323.51 $0.00 $1,902.11 $339,635.99
160 $339,635.99 $1,323.51 $0.00 $1,920.35 $342,879.85
161 $342,879.85 $1,323.51 $0.00 $1,938.69 $346,142.05
162 $346,142.05 $1,323.51 $0.00 $1,957.14 $349,422.70
163 $349,422.70 $1,323.51 $0.00 $1,975.69 $352,721.90
164 $352,721.90 $1,323.51 $0.00 $1,994.34 $356,039.75
165 $356,039.75 $1,323.51 $0.00 $2,013.10 $359,376.36
166 $359,376.36 $1,323.51 $0.00 $2,031.97 $362,731.84
167 $362,731.84 $1,323.51 $0.00 $2,050.94 $366,106.29
168 $366,106.29 $1,323.51 $0.00 $2,070.02 $369,499.82
169 $369,499.82 $1,323.51 $0.00 $2,089.21 $372,912.54
170 $372,912.54 $1,323.51 $0.00 $2,108.50 $376,344.55
171 $376,344.55 $1,323.51 $0.00 $2,127.91 $379,795.97
172 $379,795.97 $1,323.51 $0.00 $2,147.42 $383,266.90
173 $383,266.90 $1,323.51 $0.00 $2,167.05 $386,757.46
174 $386,757.46 $1,323.51 $0.00 $2,186.78 $390,267.75
175 $390,267.75 $1,323.51 $0.00 $2,206.63 $393,797.89
176 $393,797.89 $1,323.51 $0.00 $2,226.59 $397,347.99
177 $397,347.99 $1,323.51 $0.00 $2,246.66 $400,918.16
178 $400,918.16 $1,323.51 $0.00 $2,266.85 $404,508.52
179 $404,508.52 $1,323.51 $0.00 $2,287.15 $408,119.18
180 $408,119.18 $1,323.51 $0.00 $2,307.57 $411,750.26
181 $411,750.26 $1,323.51 $0.00 $2,328.10 $415,401.87
182 $415,401.87 $1,323.51 $0.00 $2,348.74 $419,074.12
183 $419,074.12 $1,323.51 $0.00 $2,369.51 $422,767.14
184 $422,767.14 $1,323.51 $0.00 $2,390.39 $426,481.04
185 $426,481.04 $1,323.51 $0.00 $2,411.39 $430,215.94
186 $430,215.94 $1,323.51 $0.00 $2,432.50 $433,971.95
187 $433,971.95 $1,323.51 $0.00 $2,453.74 $437,749.20
188 $437,749.20 $1,323.51 $0.00 $2,475.10 $441,547.81
189 $441,547.81 $1,323.51 $0.00 $2,496.58 $445,367.90
190 $445,367.90 $1,323.51 $0.00 $2,518.17 $449,209.58
191 $449,209.58 $1,323.51 $0.00 $2,539.90 $453,072.99
192 $453,072.99 $1,323.51 $0.00 $2,561.74 $456,958.24
193 $456,958.24 $1,323.51 $0.00 $2,583.71 $460,865.46
194 $460,865.46 $1,323.51 $0.00 $2,605.80 $464,794.77
195 $464,794.77 $1,323.51 $0.00 $2,628.02 $468,746.30
196 $468,746.30 $1,323.51 $0.00 $2,650.36 $472,720.17
197 $472,720.17 $1,323.51 $0.00 $2,672.83 $476,716.51
198 $476,716.51 $1,323.51 $0.00 $2,695.42 $480,735.44
199 $480,735.44 $1,323.51 $0.00 $2,718.15 $484,777.10
200 $484,777.10 $1,323.51 $0.00 $2,741.00 $488,841.61
201 $488,841.61 $1,323.51 $0.00 $2,763.98 $492,929.10
202 $492,929.10 $1,323.51 $0.00 $2,787.09 $497,039.70
203 $497,039.70 $1,323.51 $0.00 $2,810.33 $501,173.54
204 $501,173.54 $1,323.51 $0.00 $2,833.71 $505,330.76
205 $505,330.76 $1,323.51 $0.00 $2,857.21 $509,511.48
206 $509,511.48 $1,323.51 $0.00 $2,880.85 $513,715.84
207 $513,715.84 $1,323.51 $0.00 $2,904.62 $517,943.97
208 $517,943.97 $1,323.51 $0.00 $2,928.53 $522,196.01
209 $522,196.01 $1,323.51 $0.00 $2,952.57 $526,472.09
210 $526,472.09 $1,323.51 $0.00 $2,976.75 $530,772.35
211 $530,772.35 $1,323.51 $0.00 $3,001.06 $535,096.92
212 $535,096.92 $1,323.51 $0.00 $3,025.52 $539,445.95
213 $539,445.95 $1,323.51 $0.00 $3,050.11 $543,819.57
214 $543,819.57 $1,323.51 $0.00 $3,074.83 $548,217.91
215 $548,217.91 $1,323.51 $0.00 $3,099.70 $552,641.12
216 $552,641.12 $1,323.51 $0.00 $3,124.71 $557,089.34
217 $557,089.34 $1,323.51 $155,166.78 $3,149.86 $406,395.93
218 $406,395.93 $1,323.51 $0.00 $2,297.82 $410,017.26
219 $410,017.26 $1,323.51 $0.00 $2,318.30 $413,659.07
220 $413,659.07 $1,323.51 $0.00 $2,338.89 $417,321.47
221 $417,321.47 $1,323.51 $0.00 $2,359.60 $421,004.58
222 $421,004.58 $1,323.51 $0.00 $2,380.42 $424,708.51
223 $424,708.51 $1,323.51 $0.00 $2,401.36 $428,433.38
224 $428,433.38 $1,323.51 $0.00 $2,422.42 $432,179.31
225 $432,179.31 $1,323.51 $0.00 $2,443.60 $435,946.42
226 $435,946.42 $1,323.51 $0.00 $2,464.90 $439,734.83
227 $439,734.83 $1,323.51 $0.00 $2,486.32 $443,544.66
228 $443,544.66 $1,323.51 $0.00 $2,507.87 $447,376.04
229 $447,376.04 $1,323.51 $162,925.11 $2,529.53 $288,303.97
230 $288,303.97 $1,323.51 $0.00 $1,630.11 $291,257.59
231 $291,257.59 $1,323.51 $0.00 $1,646.81 $294,227.91
232 $294,227.91 $1,323.51 $0.00 $1,663.61 $297,215.03
233 $297,215.03 $1,323.51 $0.00 $1,680.50 $300,219.04
234 $300,219.04 $1,323.51 $0.00 $1,697.48 $303,240.03
235 $303,240.03 $1,323.51 $0.00 $1,714.56 $306,278.10
236 $306,278.10 $1,323.51 $0.00 $1,731.74 $309,333.35
237 $309,333.35 $1,323.51 $0.00 $1,749.02 $312,405.88
238 $312,405.88 $1,323.51 $0.00 $1,766.39 $315,495.78
239 $315,495.78 $1,323.51 $0.00 $1,783.86 $318,603.15
240 $318,603.15 $1,323.51 $0.00 $1,801.43 $321,728.09
241 $321,728.09 $1,323.51 $171,071.37 $1,819.10 $153,799.33
242 $153,799.33 $1,323.51 $0.00 $869.60 $155,992.44
243 $155,992.44 $1,323.51 $0.00 $882.00 $158,197.95
244 $158,197.95 $1,323.51 $0.00 $894.47 $160,415.93
245 $160,415.93 $1,323.51 $0.00 $907.01 $162,646.45
246 $162,646.45 $1,323.51 $0.00 $919.63 $164,889.59
247 $164,889.59 $1,323.51 $0.00 $932.31 $167,145.41
248 $167,145.41 $1,323.51 $0.00 $945.06 $169,413.98
249 $169,413.98 $1,323.51 $0.00 $957.89 $171,695.38
250 $171,695.38 $1,323.51 $0.00 $970.79 $173,989.68
251 $173,989.68 $1,323.51 $0.00 $983.76 $176,296.95
252 $176,296.95 $1,323.51 $0.00 $996.81 $178,617.27
253 $178,617.27 $0.00 $179,624.94 $1,009.93 $2.26