Savings Plan and Future Cost Estimation for Jefferson Davis Community College

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$32,779
Monthly savings required$146

How much will it cost to send your child to Jefferson Davis Community College in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $65,557.27 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $145.68 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$13,288.00
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 Jefferson Davis Community College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $145.68 $0.00 $0.00 $145.68
2 $145.68 $145.68 $0.00 $0.82 $292.18
3 $292.18 $145.68 $0.00 $1.65 $439.51
4 $439.51 $145.68 $0.00 $2.49 $587.68
5 $587.68 $145.68 $0.00 $3.32 $736.68
6 $736.68 $145.68 $0.00 $4.17 $886.53
7 $886.53 $145.68 $0.00 $5.01 $1,037.22
8 $1,037.22 $145.68 $0.00 $5.86 $1,188.76
9 $1,188.76 $145.68 $0.00 $6.72 $1,341.16
10 $1,341.16 $145.68 $0.00 $7.58 $1,494.42
11 $1,494.42 $145.68 $0.00 $8.45 $1,648.55
12 $1,648.55 $145.68 $0.00 $9.32 $1,803.55
13 $1,803.55 $145.68 $0.00 $10.20 $1,959.43
14 $1,959.43 $145.68 $0.00 $11.08 $2,116.19
15 $2,116.19 $145.68 $0.00 $11.97 $2,273.84
16 $2,273.84 $145.68 $0.00 $12.86 $2,432.38
17 $2,432.38 $145.68 $0.00 $13.75 $2,591.81
18 $2,591.81 $145.68 $0.00 $14.65 $2,752.14
19 $2,752.14 $145.68 $0.00 $15.56 $2,913.38
20 $2,913.38 $145.68 $0.00 $16.47 $3,075.53
21 $3,075.53 $145.68 $0.00 $17.39 $3,238.60
22 $3,238.60 $145.68 $0.00 $18.31 $3,402.59
23 $3,402.59 $145.68 $0.00 $19.24 $3,567.51
24 $3,567.51 $145.68 $0.00 $20.17 $3,733.36
25 $3,733.36 $145.68 $0.00 $21.11 $3,900.15
26 $3,900.15 $145.68 $0.00 $22.05 $4,067.88
27 $4,067.88 $145.68 $0.00 $23.00 $4,236.56
28 $4,236.56 $145.68 $0.00 $23.95 $4,406.19
29 $4,406.19 $145.68 $0.00 $24.91 $4,576.78
30 $4,576.78 $145.68 $0.00 $25.88 $4,748.34
31 $4,748.34 $145.68 $0.00 $26.85 $4,920.87
32 $4,920.87 $145.68 $0.00 $27.82 $5,094.37
33 $5,094.37 $145.68 $0.00 $28.80 $5,268.85
34 $5,268.85 $145.68 $0.00 $29.79 $5,444.32
35 $5,444.32 $145.68 $0.00 $30.78 $5,620.78
36 $5,620.78 $145.68 $0.00 $31.78 $5,798.24
37 $5,798.24 $145.68 $0.00 $32.78 $5,976.70
38 $5,976.70 $145.68 $0.00 $33.79 $6,156.17
39 $6,156.17 $145.68 $0.00 $34.81 $6,336.66
40 $6,336.66 $145.68 $0.00 $35.83 $6,518.17
41 $6,518.17 $145.68 $0.00 $36.85 $6,700.70
42 $6,700.70 $145.68 $0.00 $37.89 $6,884.27
43 $6,884.27 $145.68 $0.00 $38.92 $7,068.87
44 $7,068.87 $145.68 $0.00 $39.97 $7,254.52
45 $7,254.52 $145.68 $0.00 $41.02 $7,441.22
46 $7,441.22 $145.68 $0.00 $42.07 $7,628.97
47 $7,628.97 $145.68 $0.00 $43.14 $7,817.79
48 $7,817.79 $145.68 $0.00 $44.20 $8,007.67
49 $8,007.67 $145.68 $0.00 $45.28 $8,198.63
50 $8,198.63 $145.68 $0.00 $46.36 $8,390.67
51 $8,390.67 $145.68 $0.00 $47.44 $8,583.79
52 $8,583.79 $145.68 $0.00 $48.53 $8,778.00
53 $8,778.00 $145.68 $0.00 $49.63 $8,973.31
54 $8,973.31 $145.68 $0.00 $50.74 $9,169.73
55 $9,169.73 $145.68 $0.00 $51.85 $9,367.26
56 $9,367.26 $145.68 $0.00 $52.96 $9,565.90
57 $9,565.90 $145.68 $0.00 $54.09 $9,765.67
58 $9,765.67 $145.68 $0.00 $55.22 $9,966.57
59 $9,966.57 $145.68 $0.00 $56.35 $10,168.60
60 $10,168.60 $145.68 $0.00 $57.49 $10,371.77
61 $10,371.77 $145.68 $0.00 $58.64 $10,576.09
62 $10,576.09 $145.68 $0.00 $59.80 $10,781.57
63 $10,781.57 $145.68 $0.00 $60.96 $10,988.21
64 $10,988.21 $145.68 $0.00 $62.13 $11,196.02
65 $11,196.02 $145.68 $0.00 $63.30 $11,405.00
66 $11,405.00 $145.68 $0.00 $64.49 $11,615.17
67 $11,615.17 $145.68 $0.00 $65.67 $11,826.52
68 $11,826.52 $145.68 $0.00 $66.87 $12,039.07
69 $12,039.07 $145.68 $0.00 $68.07 $12,252.82
70 $12,252.82 $145.68 $0.00 $69.28 $12,467.78
71 $12,467.78 $145.68 $0.00 $70.49 $12,683.95
72 $12,683.95 $145.68 $0.00 $71.72 $12,901.35
73 $12,901.35 $145.68 $0.00 $72.95 $13,119.98
74 $13,119.98 $145.68 $0.00 $74.18 $13,339.84
75 $13,339.84 $145.68 $0.00 $75.43 $13,560.95
76 $13,560.95 $145.68 $0.00 $76.68 $13,783.31
77 $13,783.31 $145.68 $0.00 $77.93 $14,006.92
78 $14,006.92 $145.68 $0.00 $79.20 $14,231.80
79 $14,231.80 $145.68 $0.00 $80.47 $14,457.95
80 $14,457.95 $145.68 $0.00 $81.75 $14,685.38
81 $14,685.38 $145.68 $0.00 $83.03 $14,914.09
82 $14,914.09 $145.68 $0.00 $84.33 $15,144.10
83 $15,144.10 $145.68 $0.00 $85.63 $15,375.41
84 $15,375.41 $145.68 $0.00 $86.93 $15,608.02
85 $15,608.02 $145.68 $0.00 $88.25 $15,841.95
86 $15,841.95 $145.68 $0.00 $89.57 $16,077.20
87 $16,077.20 $145.68 $0.00 $90.90 $16,313.78
88 $16,313.78 $145.68 $0.00 $92.24 $16,551.70
89 $16,551.70 $145.68 $0.00 $93.59 $16,790.97
90 $16,790.97 $145.68 $0.00 $94.94 $17,031.59
91 $17,031.59 $145.68 $0.00 $96.30 $17,273.57
92 $17,273.57 $145.68 $0.00 $97.67 $17,516.92
93 $17,516.92 $145.68 $0.00 $99.04 $17,761.64
94 $17,761.64 $145.68 $0.00 $100.43 $18,007.75
95 $18,007.75 $145.68 $0.00 $101.82 $18,255.25
96 $18,255.25 $145.68 $0.00 $103.22 $18,504.15
97 $18,504.15 $145.68 $0.00 $104.63 $18,754.46
98 $18,754.46 $145.68 $0.00 $106.04 $19,006.18
99 $19,006.18 $145.68 $0.00 $107.46 $19,259.32
100 $19,259.32 $145.68 $0.00 $108.89 $19,513.89
101 $19,513.89 $145.68 $0.00 $110.33 $19,769.90
102 $19,769.90 $145.68 $0.00 $111.78 $20,027.36
103 $20,027.36 $145.68 $0.00 $113.24 $20,286.28
104 $20,286.28 $145.68 $0.00 $114.70 $20,546.66
105 $20,546.66 $145.68 $0.00 $116.17 $20,808.51
106 $20,808.51 $145.68 $0.00 $117.65 $21,071.84
107 $21,071.84 $145.68 $0.00 $119.14 $21,336.66
108 $21,336.66 $145.68 $0.00 $120.64 $21,602.98
109 $21,602.98 $145.68 $0.00 $122.15 $21,870.81
110 $21,870.81 $145.68 $0.00 $123.66 $22,140.15
111 $22,140.15 $145.68 $0.00 $125.18 $22,411.01
112 $22,411.01 $145.68 $0.00 $126.72 $22,683.41
113 $22,683.41 $145.68 $0.00 $128.26 $22,957.35
114 $22,957.35 $145.68 $0.00 $129.80 $23,232.83
115 $23,232.83 $145.68 $0.00 $131.36 $23,509.87
116 $23,509.87 $145.68 $0.00 $132.93 $23,788.48
117 $23,788.48 $145.68 $0.00 $134.50 $24,068.66
118 $24,068.66 $145.68 $0.00 $136.09 $24,350.43
119 $24,350.43 $145.68 $0.00 $137.68 $24,633.79
120 $24,633.79 $145.68 $0.00 $139.28 $24,918.75
121 $24,918.75 $145.68 $0.00 $140.89 $25,205.32
122 $25,205.32 $145.68 $0.00 $142.51 $25,493.51
123 $25,493.51 $145.68 $0.00 $144.14 $25,783.33
124 $25,783.33 $145.68 $0.00 $145.78 $26,074.79
125 $26,074.79 $145.68 $0.00 $147.43 $26,367.90
126 $26,367.90 $145.68 $0.00 $149.09 $26,662.67
127 $26,662.67 $145.68 $0.00 $150.75 $26,959.10
128 $26,959.10 $145.68 $0.00 $152.43 $27,257.21
129 $27,257.21 $145.68 $0.00 $154.12 $27,557.01
130 $27,557.01 $145.68 $0.00 $155.81 $27,858.50
131 $27,858.50 $145.68 $0.00 $157.52 $28,161.70
132 $28,161.70 $145.68 $0.00 $159.23 $28,466.61
133 $28,466.61 $145.68 $0.00 $160.95 $28,773.24
134 $28,773.24 $145.68 $0.00 $162.69 $29,081.61
135 $29,081.61 $145.68 $0.00 $164.43 $29,391.72
136 $29,391.72 $145.68 $0.00 $166.19 $29,703.59
137 $29,703.59 $145.68 $0.00 $167.95 $30,017.22
138 $30,017.22 $145.68 $0.00 $169.72 $30,332.62
139 $30,332.62 $145.68 $0.00 $171.51 $30,649.81
140 $30,649.81 $145.68 $0.00 $173.30 $30,968.79
141 $30,968.79 $145.68 $0.00 $175.10 $31,289.57
142 $31,289.57 $145.68 $0.00 $176.92 $31,612.17
143 $31,612.17 $145.68 $0.00 $178.74 $31,936.59
144 $31,936.59 $145.68 $0.00 $180.57 $32,262.84
145 $32,262.84 $145.68 $0.00 $182.42 $32,590.94
146 $32,590.94 $145.68 $0.00 $184.27 $32,920.89
147 $32,920.89 $145.68 $0.00 $186.14 $33,252.71
148 $33,252.71 $145.68 $0.00 $188.02 $33,586.41
149 $33,586.41 $145.68 $0.00 $189.90 $33,921.99
150 $33,921.99 $145.68 $0.00 $191.80 $34,259.47
151 $34,259.47 $145.68 $0.00 $193.71 $34,598.86
152 $34,598.86 $145.68 $0.00 $195.63 $34,940.17
153 $34,940.17 $145.68 $0.00 $197.56 $35,283.41
154 $35,283.41 $145.68 $0.00 $199.50 $35,628.59
155 $35,628.59 $145.68 $0.00 $201.45 $35,975.72
156 $35,975.72 $145.68 $0.00 $203.41 $36,324.81
157 $36,324.81 $145.68 $0.00 $205.39 $36,675.88
158 $36,675.88 $145.68 $0.00 $207.37 $37,028.93
159 $37,028.93 $145.68 $0.00 $209.37 $37,383.98
160 $37,383.98 $145.68 $0.00 $211.37 $37,741.03
161 $37,741.03 $145.68 $0.00 $213.39 $38,100.10
162 $38,100.10 $145.68 $0.00 $215.42 $38,461.20
163 $38,461.20 $145.68 $0.00 $217.47 $38,824.35
164 $38,824.35 $145.68 $0.00 $219.52 $39,189.55
165 $39,189.55 $145.68 $0.00 $221.58 $39,556.81
166 $39,556.81 $145.68 $0.00 $223.66 $39,926.15
167 $39,926.15 $145.68 $0.00 $225.75 $40,297.58
168 $40,297.58 $145.68 $0.00 $227.85 $40,671.11
169 $40,671.11 $145.68 $0.00 $229.96 $41,046.75
170 $41,046.75 $145.68 $0.00 $232.08 $41,424.51
171 $41,424.51 $145.68 $0.00 $234.22 $41,804.41
172 $41,804.41 $145.68 $0.00 $236.37 $42,186.46
173 $42,186.46 $145.68 $0.00 $238.53 $42,570.67
174 $42,570.67 $145.68 $0.00 $240.70 $42,957.05
175 $42,957.05 $145.68 $0.00 $242.89 $43,345.62
176 $43,345.62 $145.68 $0.00 $245.08 $43,736.38
177 $43,736.38 $145.68 $0.00 $247.29 $44,129.35
178 $44,129.35 $145.68 $0.00 $249.51 $44,524.54
179 $44,524.54 $145.68 $0.00 $251.75 $44,921.97
180 $44,921.97 $145.68 $0.00 $254.00 $45,321.65
181 $45,321.65 $145.68 $0.00 $256.26 $45,723.59
182 $45,723.59 $145.68 $0.00 $258.53 $46,127.80
183 $46,127.80 $145.68 $0.00 $260.81 $46,534.29
184 $46,534.29 $145.68 $0.00 $263.11 $46,943.08
185 $46,943.08 $145.68 $0.00 $265.42 $47,354.18
186 $47,354.18 $145.68 $0.00 $267.75 $47,767.61
187 $47,767.61 $145.68 $0.00 $270.09 $48,183.38
188 $48,183.38 $145.68 $0.00 $272.44 $48,601.50
189 $48,601.50 $145.68 $0.00 $274.80 $49,021.98
190 $49,021.98 $145.68 $0.00 $277.18 $49,444.84
191 $49,444.84 $145.68 $0.00 $279.57 $49,870.09
192 $49,870.09 $145.68 $0.00 $281.97 $50,297.74
193 $50,297.74 $145.68 $0.00 $284.39 $50,727.81
194 $50,727.81 $145.68 $0.00 $286.82 $51,160.31
195 $51,160.31 $145.68 $0.00 $289.27 $51,595.26
196 $51,595.26 $145.68 $0.00 $291.73 $52,032.67
197 $52,032.67 $145.68 $0.00 $294.20 $52,472.55
198 $52,472.55 $145.68 $0.00 $296.69 $52,914.92
199 $52,914.92 $145.68 $0.00 $299.19 $53,359.79
200 $53,359.79 $145.68 $0.00 $301.70 $53,807.17
201 $53,807.17 $145.68 $0.00 $304.23 $54,257.08
202 $54,257.08 $145.68 $0.00 $306.78 $54,709.54
203 $54,709.54 $145.68 $0.00 $309.34 $55,164.56
204 $55,164.56 $145.68 $0.00 $311.91 $55,622.15
205 $55,622.15 $145.68 $0.00 $314.50 $56,082.33
206 $56,082.33 $145.68 $0.00 $317.10 $56,545.11
207 $56,545.11 $145.68 $0.00 $319.71 $57,010.50
208 $57,010.50 $145.68 $0.00 $322.35 $57,478.53
209 $57,478.53 $145.68 $0.00 $324.99 $57,949.20
210 $57,949.20 $145.68 $0.00 $327.65 $58,422.53
211 $58,422.53 $145.68 $0.00 $330.33 $58,898.54
212 $58,898.54 $145.68 $0.00 $333.02 $59,377.24
213 $59,377.24 $145.68 $0.00 $335.73 $59,858.65
214 $59,858.65 $145.68 $0.00 $338.45 $60,342.78
215 $60,342.78 $145.68 $0.00 $341.19 $60,829.65
216 $60,829.65 $145.68 $0.00 $343.94 $61,319.27
217 $61,319.27 $145.68 $31,979.16 $346.71 $29,832.50
218 $29,832.50 $145.68 $0.00 $168.68 $30,146.86
219 $30,146.86 $145.68 $0.00 $170.45 $30,462.99
220 $30,462.99 $145.68 $0.00 $172.24 $30,780.91
221 $30,780.91 $145.68 $0.00 $174.04 $31,100.63
222 $31,100.63 $145.68 $0.00 $175.85 $31,422.16
223 $31,422.16 $145.68 $0.00 $177.67 $31,745.51
224 $31,745.51 $145.68 $0.00 $179.49 $32,070.68
225 $32,070.68 $145.68 $0.00 $181.33 $32,397.69
226 $32,397.69 $145.68 $0.00 $183.18 $32,726.55
227 $32,726.55 $145.68 $0.00 $185.04 $33,057.27
228 $33,057.27 $145.68 $0.00 $186.91 $33,389.86
229 $33,389.86 $0.00 $33,578.11 $188.79 $0.54