Savings Plan and Future Cost Estimation for Saint Johns River State College

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2042$65,909
Monthly savings required$521

How much will it cost to send your child to Saint Johns River State College in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $263,637.82 for students enrolling in 2042 if tuition increases average 7% per year until then.   Assuming you have no current college savings, monthly deposits of $520.89 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$17,568.00
Years until enrollment18
Annual Tuition Increase7%
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 Saint Johns River State College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $520.89 $0.00 $0.00 $520.89
2 $520.89 $520.89 $0.00 $2.95 $1,044.73
3 $1,044.73 $520.89 $0.00 $5.91 $1,571.53
4 $1,571.53 $520.89 $0.00 $8.89 $2,101.31
5 $2,101.31 $520.89 $0.00 $11.88 $2,634.08
6 $2,634.08 $520.89 $0.00 $14.89 $3,169.86
7 $3,169.86 $520.89 $0.00 $17.92 $3,708.67
8 $3,708.67 $520.89 $0.00 $20.97 $4,250.53
9 $4,250.53 $520.89 $0.00 $24.03 $4,795.45
10 $4,795.45 $520.89 $0.00 $27.11 $5,343.45
11 $5,343.45 $520.89 $0.00 $30.21 $5,894.55
12 $5,894.55 $520.89 $0.00 $33.33 $6,448.77
13 $6,448.77 $520.89 $0.00 $36.46 $7,006.12
14 $7,006.12 $520.89 $0.00 $39.61 $7,566.62
15 $7,566.62 $520.89 $0.00 $42.78 $8,130.29
16 $8,130.29 $520.89 $0.00 $45.97 $8,697.15
17 $8,697.15 $520.89 $0.00 $49.17 $9,267.21
18 $9,267.21 $520.89 $0.00 $52.40 $9,840.50
19 $9,840.50 $520.89 $0.00 $55.64 $10,417.03
20 $10,417.03 $520.89 $0.00 $58.90 $10,996.82
21 $10,996.82 $520.89 $0.00 $62.18 $11,579.89
22 $11,579.89 $520.89 $0.00 $65.47 $12,166.25
23 $12,166.25 $520.89 $0.00 $68.79 $12,755.93
24 $12,755.93 $520.89 $0.00 $72.12 $13,348.94
25 $13,348.94 $520.89 $0.00 $75.48 $13,945.31
26 $13,945.31 $520.89 $0.00 $78.85 $14,545.05
27 $14,545.05 $520.89 $0.00 $82.24 $15,148.18
28 $15,148.18 $520.89 $0.00 $85.65 $15,754.72
29 $15,754.72 $520.89 $0.00 $89.08 $16,364.69
30 $16,364.69 $520.89 $0.00 $92.53 $16,978.11
31 $16,978.11 $520.89 $0.00 $96.00 $17,595.00
32 $17,595.00 $520.89 $0.00 $99.48 $18,215.37
33 $18,215.37 $520.89 $0.00 $102.99 $18,839.25
34 $18,839.25 $520.89 $0.00 $106.52 $19,466.66
35 $19,466.66 $520.89 $0.00 $110.07 $20,097.62
36 $20,097.62 $520.89 $0.00 $113.63 $20,732.14
37 $20,732.14 $520.89 $0.00 $117.22 $21,370.25
38 $21,370.25 $520.89 $0.00 $120.83 $22,011.97
39 $22,011.97 $520.89 $0.00 $124.46 $22,657.32
40 $22,657.32 $520.89 $0.00 $128.11 $23,306.32
41 $23,306.32 $520.89 $0.00 $131.78 $23,958.99
42 $23,958.99 $520.89 $0.00 $135.47 $24,615.35
43 $24,615.35 $520.89 $0.00 $139.18 $25,275.42
44 $25,275.42 $520.89 $0.00 $142.91 $25,939.22
45 $25,939.22 $520.89 $0.00 $146.66 $26,606.77
46 $26,606.77 $520.89 $0.00 $150.44 $27,278.10
47 $27,278.10 $520.89 $0.00 $154.23 $27,953.22
48 $27,953.22 $520.89 $0.00 $158.05 $28,632.16
49 $28,632.16 $520.89 $0.00 $161.89 $29,314.94
50 $29,314.94 $520.89 $0.00 $165.75 $30,001.58
51 $30,001.58 $520.89 $0.00 $169.63 $30,692.10
52 $30,692.10 $520.89 $0.00 $173.54 $31,386.53
53 $31,386.53 $520.89 $0.00 $177.46 $32,084.88
54 $32,084.88 $520.89 $0.00 $181.41 $32,787.18
55 $32,787.18 $520.89 $0.00 $185.38 $33,493.45
56 $33,493.45 $520.89 $0.00 $189.38 $34,203.72
57 $34,203.72 $520.89 $0.00 $193.39 $34,918.00
58 $34,918.00 $520.89 $0.00 $197.43 $35,636.32
59 $35,636.32 $520.89 $0.00 $201.49 $36,358.70
60 $36,358.70 $520.89 $0.00 $205.58 $37,085.17
61 $37,085.17 $520.89 $0.00 $209.68 $37,815.74
62 $37,815.74 $520.89 $0.00 $213.82 $38,550.45
63 $38,550.45 $520.89 $0.00 $217.97 $39,289.31
64 $39,289.31 $520.89 $0.00 $222.15 $40,032.35
65 $40,032.35 $520.89 $0.00 $226.35 $40,779.59
66 $40,779.59 $520.89 $0.00 $230.57 $41,531.05
67 $41,531.05 $520.89 $0.00 $234.82 $42,286.76
68 $42,286.76 $520.89 $0.00 $239.10 $43,046.75
69 $43,046.75 $520.89 $0.00 $243.39 $43,811.03
70 $43,811.03 $520.89 $0.00 $247.71 $44,579.63
71 $44,579.63 $520.89 $0.00 $252.06 $45,352.58
72 $45,352.58 $520.89 $0.00 $256.43 $46,129.90
73 $46,129.90 $520.89 $0.00 $260.83 $46,911.62
74 $46,911.62 $520.89 $0.00 $265.25 $47,697.76
75 $47,697.76 $520.89 $0.00 $269.69 $48,488.34
76 $48,488.34 $520.89 $0.00 $274.16 $49,283.39
77 $49,283.39 $520.89 $0.00 $278.66 $50,082.94
78 $50,082.94 $520.89 $0.00 $283.18 $50,887.01
79 $50,887.01 $520.89 $0.00 $287.72 $51,695.62
80 $51,695.62 $520.89 $0.00 $292.29 $52,508.80
81 $52,508.80 $520.89 $0.00 $296.89 $53,326.58
82 $53,326.58 $520.89 $0.00 $301.52 $54,148.99
83 $54,148.99 $520.89 $0.00 $306.17 $54,976.05
84 $54,976.05 $520.89 $0.00 $310.84 $55,807.78
85 $55,807.78 $520.89 $0.00 $315.55 $56,644.22
86 $56,644.22 $520.89 $0.00 $320.27 $57,485.38
87 $57,485.38 $520.89 $0.00 $325.03 $58,331.30
88 $58,331.30 $520.89 $0.00 $329.81 $59,182.00
89 $59,182.00 $520.89 $0.00 $334.62 $60,037.51
90 $60,037.51 $520.89 $0.00 $339.46 $60,897.86
91 $60,897.86 $520.89 $0.00 $344.33 $61,763.08
92 $61,763.08 $520.89 $0.00 $349.22 $62,633.19
93 $62,633.19 $520.89 $0.00 $354.14 $63,508.22
94 $63,508.22 $520.89 $0.00 $359.08 $64,388.19
95 $64,388.19 $520.89 $0.00 $364.06 $65,273.14
96 $65,273.14 $520.89 $0.00 $369.06 $66,163.09
97 $66,163.09 $520.89 $0.00 $374.10 $67,058.08
98 $67,058.08 $520.89 $0.00 $379.16 $67,958.13
99 $67,958.13 $520.89 $0.00 $384.25 $68,863.27
100 $68,863.27 $520.89 $0.00 $389.36 $69,773.52
101 $69,773.52 $520.89 $0.00 $394.51 $70,688.92
102 $70,688.92 $520.89 $0.00 $399.69 $71,609.50
103 $71,609.50 $520.89 $0.00 $404.89 $72,535.28
104 $72,535.28 $520.89 $0.00 $410.13 $73,466.30
105 $73,466.30 $520.89 $0.00 $415.39 $74,402.58
106 $74,402.58 $520.89 $0.00 $420.68 $75,344.15
107 $75,344.15 $520.89 $0.00 $426.01 $76,291.05
108 $76,291.05 $520.89 $0.00 $431.36 $77,243.30
109 $77,243.30 $520.89 $0.00 $436.74 $78,200.93
110 $78,200.93 $520.89 $0.00 $442.16 $79,163.98
111 $79,163.98 $520.89 $0.00 $447.60 $80,132.47
112 $80,132.47 $520.89 $0.00 $453.08 $81,106.44
113 $81,106.44 $520.89 $0.00 $458.59 $82,085.92
114 $82,085.92 $520.89 $0.00 $464.13 $83,070.94
115 $83,070.94 $520.89 $0.00 $469.70 $84,061.53
116 $84,061.53 $520.89 $0.00 $475.30 $85,057.72
117 $85,057.72 $520.89 $0.00 $480.93 $86,059.54
118 $86,059.54 $520.89 $0.00 $486.59 $87,067.02
119 $87,067.02 $520.89 $0.00 $492.29 $88,080.20
120 $88,080.20 $520.89 $0.00 $498.02 $89,099.11
121 $89,099.11 $520.89 $0.00 $503.78 $90,123.78
122 $90,123.78 $520.89 $0.00 $509.57 $91,154.24
123 $91,154.24 $520.89 $0.00 $515.40 $92,190.53
124 $92,190.53 $520.89 $0.00 $521.26 $93,232.68
125 $93,232.68 $520.89 $0.00 $527.15 $94,280.72
126 $94,280.72 $520.89 $0.00 $533.08 $95,334.69
127 $95,334.69 $520.89 $0.00 $539.04 $96,394.62
128 $96,394.62 $520.89 $0.00 $545.03 $97,460.54
129 $97,460.54 $520.89 $0.00 $551.06 $98,532.49
130 $98,532.49 $520.89 $0.00 $557.12 $99,610.50
131 $99,610.50 $520.89 $0.00 $563.21 $100,694.60
132 $100,694.60 $520.89 $0.00 $569.34 $101,784.83
133 $101,784.83 $520.89 $0.00 $575.51 $102,881.23
134 $102,881.23 $520.89 $0.00 $581.71 $103,983.83
135 $103,983.83 $520.89 $0.00 $587.94 $105,092.66
136 $105,092.66 $520.89 $0.00 $594.21 $106,207.76
137 $106,207.76 $520.89 $0.00 $600.51 $107,329.16
138 $107,329.16 $520.89 $0.00 $606.85 $108,456.90
139 $108,456.90 $520.89 $0.00 $613.23 $109,591.02
140 $109,591.02 $520.89 $0.00 $619.64 $110,731.55
141 $110,731.55 $520.89 $0.00 $626.09 $111,878.53
142 $111,878.53 $520.89 $0.00 $632.58 $113,032.00
143 $113,032.00 $520.89 $0.00 $639.10 $114,191.99
144 $114,191.99 $520.89 $0.00 $645.66 $115,358.54
145 $115,358.54 $520.89 $0.00 $652.25 $116,531.68
146 $116,531.68 $520.89 $0.00 $658.89 $117,711.46
147 $117,711.46 $520.89 $0.00 $665.56 $118,897.91
148 $118,897.91 $520.89 $0.00 $672.27 $120,091.07
149 $120,091.07 $520.89 $0.00 $679.01 $121,290.97
150 $121,290.97 $520.89 $0.00 $685.80 $122,497.66
151 $122,497.66 $520.89 $0.00 $692.62 $123,711.17
152 $123,711.17 $520.89 $0.00 $699.48 $124,931.54
153 $124,931.54 $520.89 $0.00 $706.38 $126,158.81
154 $126,158.81 $520.89 $0.00 $713.32 $127,393.02
155 $127,393.02 $520.89 $0.00 $720.30 $128,634.21
156 $128,634.21 $520.89 $0.00 $727.32 $129,882.42
157 $129,882.42 $520.89 $0.00 $734.37 $131,137.68
158 $131,137.68 $520.89 $0.00 $741.47 $132,400.04
159 $132,400.04 $520.89 $0.00 $748.61 $133,669.54
160 $133,669.54 $520.89 $0.00 $755.79 $134,946.22
161 $134,946.22 $520.89 $0.00 $763.01 $136,230.12
162 $136,230.12 $520.89 $0.00 $770.26 $137,521.27
163 $137,521.27 $520.89 $0.00 $777.57 $138,819.73
164 $138,819.73 $520.89 $0.00 $784.91 $140,125.53
165 $140,125.53 $520.89 $0.00 $792.29 $141,438.71
166 $141,438.71 $520.89 $0.00 $799.72 $142,759.32
167 $142,759.32 $520.89 $0.00 $807.18 $144,087.39
168 $144,087.39 $520.89 $0.00 $814.69 $145,422.97
169 $145,422.97 $520.89 $0.00 $822.24 $146,766.10
170 $146,766.10 $520.89 $0.00 $829.84 $148,116.83
171 $148,116.83 $520.89 $0.00 $837.47 $149,475.19
172 $149,475.19 $520.89 $0.00 $845.15 $150,841.23
173 $150,841.23 $520.89 $0.00 $852.88 $152,215.00
174 $152,215.00 $520.89 $0.00 $860.65 $153,596.54
175 $153,596.54 $520.89 $0.00 $868.46 $154,985.89
176 $154,985.89 $520.89 $0.00 $876.31 $156,383.09
177 $156,383.09 $520.89 $0.00 $884.21 $157,788.19
178 $157,788.19 $520.89 $0.00 $892.16 $159,201.24
179 $159,201.24 $520.89 $0.00 $900.15 $160,622.28
180 $160,622.28 $520.89 $0.00 $908.18 $162,051.35
181 $162,051.35 $520.89 $0.00 $916.26 $163,488.50
182 $163,488.50 $520.89 $0.00 $924.39 $164,933.78
183 $164,933.78 $520.89 $0.00 $932.56 $166,387.23
184 $166,387.23 $520.89 $0.00 $940.78 $167,848.90
185 $167,848.90 $520.89 $0.00 $949.04 $169,318.83
186 $169,318.83 $520.89 $0.00 $957.35 $170,797.07
187 $170,797.07 $520.89 $0.00 $965.71 $172,283.67
188 $172,283.67 $520.89 $0.00 $974.12 $173,778.68
189 $173,778.68 $520.89 $0.00 $982.57 $175,282.14
190 $175,282.14 $520.89 $0.00 $991.07 $176,794.10
191 $176,794.10 $520.89 $0.00 $999.62 $178,314.61
192 $178,314.61 $520.89 $0.00 $1,008.22 $179,843.72
193 $179,843.72 $520.89 $0.00 $1,016.86 $181,381.47
194 $181,381.47 $520.89 $0.00 $1,025.56 $182,927.92
195 $182,927.92 $520.89 $0.00 $1,034.30 $184,483.11
196 $184,483.11 $520.89 $0.00 $1,043.09 $186,047.09
197 $186,047.09 $520.89 $0.00 $1,051.94 $187,619.92
198 $187,619.92 $520.89 $0.00 $1,060.83 $189,201.64
199 $189,201.64 $520.89 $0.00 $1,069.77 $190,792.30
200 $190,792.30 $520.89 $0.00 $1,078.77 $192,391.96
201 $192,391.96 $520.89 $0.00 $1,087.81 $194,000.66
202 $194,000.66 $520.89 $0.00 $1,096.91 $195,618.46
203 $195,618.46 $520.89 $0.00 $1,106.06 $197,245.41
204 $197,245.41 $520.89 $0.00 $1,115.25 $198,881.55
205 $198,881.55 $520.89 $0.00 $1,124.51 $200,526.95
206 $200,526.95 $520.89 $0.00 $1,133.81 $202,181.65
207 $202,181.65 $520.89 $0.00 $1,143.16 $203,845.70
208 $203,845.70 $520.89 $0.00 $1,152.57 $205,519.16
209 $205,519.16 $520.89 $0.00 $1,162.04 $207,202.09
210 $207,202.09 $520.89 $0.00 $1,171.55 $208,894.53
211 $208,894.53 $520.89 $0.00 $1,181.12 $210,596.54
212 $210,596.54 $520.89 $0.00 $1,190.74 $212,308.17
213 $212,308.17 $520.89 $0.00 $1,200.42 $214,029.48
214 $214,029.48 $520.89 $0.00 $1,210.15 $215,760.52
215 $215,760.52 $520.89 $0.00 $1,219.94 $217,501.35
216 $217,501.35 $520.89 $0.00 $1,229.78 $219,252.02
217 $219,252.02 $520.89 $59,378.65 $1,239.68 $161,633.94
218 $161,633.94 $520.89 $0.00 $913.90 $163,068.73
219 $163,068.73 $520.89 $0.00 $922.01 $164,511.63
220 $164,511.63 $520.89 $0.00 $930.17 $165,962.69
221 $165,962.69 $520.89 $0.00 $938.38 $167,421.96
222 $167,421.96 $520.89 $0.00 $946.63 $168,889.48
223 $168,889.48 $520.89 $0.00 $954.93 $170,365.30
224 $170,365.30 $520.89 $0.00 $963.27 $171,849.46
225 $171,849.46 $520.89 $0.00 $971.66 $173,342.01
226 $173,342.01 $520.89 $0.00 $980.10 $174,843.00
227 $174,843.00 $520.89 $0.00 $988.59 $176,352.48
228 $176,352.48 $520.89 $0.00 $997.12 $177,870.49
229 $177,870.49 $520.89 $63,535.16 $1,005.71 $115,861.93
230 $115,861.93 $520.89 $0.00 $655.10 $117,037.92
231 $117,037.92 $520.89 $0.00 $661.75 $118,220.56
232 $118,220.56 $520.89 $0.00 $668.44 $119,409.89
233 $119,409.89 $520.89 $0.00 $675.16 $120,605.94
234 $120,605.94 $520.89 $0.00 $681.92 $121,808.75
235 $121,808.75 $520.89 $0.00 $688.72 $123,018.36
236 $123,018.36 $520.89 $0.00 $695.56 $124,234.81
237 $124,234.81 $520.89 $0.00 $702.44 $125,458.14
238 $125,458.14 $520.89 $0.00 $709.36 $126,688.39
239 $126,688.39 $520.89 $0.00 $716.31 $127,925.59
240 $127,925.59 $520.89 $0.00 $723.31 $129,169.79
241 $129,169.79 $520.89 $67,982.62 $730.34 $62,438.40
242 $62,438.40 $520.89 $0.00 $353.04 $63,312.33
243 $63,312.33 $520.89 $0.00 $357.98 $64,191.20
244 $64,191.20 $520.89 $0.00 $362.95 $65,075.04
245 $65,075.04 $520.89 $0.00 $367.94 $65,963.87
246 $65,963.87 $520.89 $0.00 $372.97 $66,857.73
247 $66,857.73 $520.89 $0.00 $378.02 $67,756.64
248 $67,756.64 $520.89 $0.00 $383.11 $68,660.64
249 $68,660.64 $520.89 $0.00 $388.22 $69,569.75
250 $69,569.75 $520.89 $0.00 $393.36 $70,484.00
251 $70,484.00 $520.89 $0.00 $398.53 $71,403.42
252 $71,403.42 $520.89 $0.00 $403.73 $72,328.04
253 $72,328.04 $0.00 $72,741.40 $408.95 -$4.41