Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$47,732
Monthly savings required$212

How much will it cost to send your child to Jamestown Community College in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $95,464.57 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $212.14 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$19,350.00
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 Jamestown Community College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $212.14 $0.00 $0.00 $212.14
2 $212.14 $212.14 $0.00 $1.20 $425.48
3 $425.48 $212.14 $0.00 $2.41 $640.03
4 $640.03 $212.14 $0.00 $3.62 $855.79
5 $855.79 $212.14 $0.00 $4.84 $1,072.77
6 $1,072.77 $212.14 $0.00 $6.07 $1,290.98
7 $1,290.98 $212.14 $0.00 $7.30 $1,510.42
8 $1,510.42 $212.14 $0.00 $8.54 $1,731.10
9 $1,731.10 $212.14 $0.00 $9.79 $1,953.03
10 $1,953.03 $212.14 $0.00 $11.04 $2,176.21
11 $2,176.21 $212.14 $0.00 $12.30 $2,400.65
12 $2,400.65 $212.14 $0.00 $13.57 $2,626.36
13 $2,626.36 $212.14 $0.00 $14.85 $2,853.35
14 $2,853.35 $212.14 $0.00 $16.13 $3,081.62
15 $3,081.62 $212.14 $0.00 $17.42 $3,311.18
16 $3,311.18 $212.14 $0.00 $18.72 $3,542.04
17 $3,542.04 $212.14 $0.00 $20.03 $3,774.21
18 $3,774.21 $212.14 $0.00 $21.34 $4,007.69
19 $4,007.69 $212.14 $0.00 $22.66 $4,242.49
20 $4,242.49 $212.14 $0.00 $23.99 $4,478.62
21 $4,478.62 $212.14 $0.00 $25.32 $4,716.08
22 $4,716.08 $212.14 $0.00 $26.67 $4,954.89
23 $4,954.89 $212.14 $0.00 $28.02 $5,195.05
24 $5,195.05 $212.14 $0.00 $29.37 $5,436.56
25 $5,436.56 $212.14 $0.00 $30.74 $5,679.44
26 $5,679.44 $212.14 $0.00 $32.11 $5,923.69
27 $5,923.69 $212.14 $0.00 $33.49 $6,169.32
28 $6,169.32 $212.14 $0.00 $34.88 $6,416.34
29 $6,416.34 $212.14 $0.00 $36.28 $6,664.76
30 $6,664.76 $212.14 $0.00 $37.68 $6,914.58
31 $6,914.58 $212.14 $0.00 $39.10 $7,165.82
32 $7,165.82 $212.14 $0.00 $40.52 $7,418.48
33 $7,418.48 $212.14 $0.00 $41.95 $7,672.57
34 $7,672.57 $212.14 $0.00 $43.38 $7,928.09
35 $7,928.09 $212.14 $0.00 $44.83 $8,185.06
36 $8,185.06 $212.14 $0.00 $46.28 $8,443.48
37 $8,443.48 $212.14 $0.00 $47.74 $8,703.36
38 $8,703.36 $212.14 $0.00 $49.21 $8,964.71
39 $8,964.71 $212.14 $0.00 $50.69 $9,227.54
40 $9,227.54 $212.14 $0.00 $52.17 $9,491.85
41 $9,491.85 $212.14 $0.00 $53.67 $9,757.66
42 $9,757.66 $212.14 $0.00 $55.17 $10,024.97
43 $10,024.97 $212.14 $0.00 $56.68 $10,293.79
44 $10,293.79 $212.14 $0.00 $58.20 $10,564.13
45 $10,564.13 $212.14 $0.00 $59.73 $10,836.00
46 $10,836.00 $212.14 $0.00 $61.27 $11,109.41
47 $11,109.41 $212.14 $0.00 $62.81 $11,384.36
48 $11,384.36 $212.14 $0.00 $64.37 $11,660.87
49 $11,660.87 $212.14 $0.00 $65.93 $11,938.94
50 $11,938.94 $212.14 $0.00 $67.50 $12,218.58
51 $12,218.58 $212.14 $0.00 $69.09 $12,499.81
52 $12,499.81 $212.14 $0.00 $70.68 $12,782.63
53 $12,782.63 $212.14 $0.00 $72.27 $13,067.04
54 $13,067.04 $212.14 $0.00 $73.88 $13,353.06
55 $13,353.06 $212.14 $0.00 $75.50 $13,640.70
56 $13,640.70 $212.14 $0.00 $77.13 $13,929.97
57 $13,929.97 $212.14 $0.00 $78.76 $14,220.87
58 $14,220.87 $212.14 $0.00 $80.41 $14,513.42
59 $14,513.42 $212.14 $0.00 $82.06 $14,807.62
60 $14,807.62 $212.14 $0.00 $83.72 $15,103.48
61 $15,103.48 $212.14 $0.00 $85.40 $15,401.02
62 $15,401.02 $212.14 $0.00 $87.08 $15,700.24
63 $15,700.24 $212.14 $0.00 $88.77 $16,001.15
64 $16,001.15 $212.14 $0.00 $90.47 $16,303.76
65 $16,303.76 $212.14 $0.00 $92.18 $16,608.08
66 $16,608.08 $212.14 $0.00 $93.90 $16,914.12
67 $16,914.12 $212.14 $0.00 $95.63 $17,221.89
68 $17,221.89 $212.14 $0.00 $97.38 $17,531.41
69 $17,531.41 $212.14 $0.00 $99.13 $17,842.68
70 $17,842.68 $212.14 $0.00 $100.89 $18,155.71
71 $18,155.71 $212.14 $0.00 $102.66 $18,470.51
72 $18,470.51 $212.14 $0.00 $104.43 $18,787.08
73 $18,787.08 $212.14 $0.00 $106.22 $19,105.44
74 $19,105.44 $212.14 $0.00 $108.02 $19,425.60
75 $19,425.60 $212.14 $0.00 $109.84 $19,747.58
76 $19,747.58 $212.14 $0.00 $111.66 $20,071.38
77 $20,071.38 $212.14 $0.00 $113.49 $20,397.01
78 $20,397.01 $212.14 $0.00 $115.33 $20,724.48
79 $20,724.48 $212.14 $0.00 $117.18 $21,053.80
80 $21,053.80 $212.14 $0.00 $119.04 $21,384.98
81 $21,384.98 $212.14 $0.00 $120.91 $21,718.03
82 $21,718.03 $212.14 $0.00 $122.80 $22,052.97
83 $22,052.97 $212.14 $0.00 $124.69 $22,389.80
84 $22,389.80 $212.14 $0.00 $126.60 $22,728.54
85 $22,728.54 $212.14 $0.00 $128.51 $23,069.19
86 $23,069.19 $212.14 $0.00 $130.44 $23,411.77
87 $23,411.77 $212.14 $0.00 $132.37 $23,756.28
88 $23,756.28 $212.14 $0.00 $134.32 $24,102.74
89 $24,102.74 $212.14 $0.00 $136.28 $24,451.16
90 $24,451.16 $212.14 $0.00 $138.25 $24,801.55
91 $24,801.55 $212.14 $0.00 $140.23 $25,153.92
92 $25,153.92 $212.14 $0.00 $142.22 $25,508.28
93 $25,508.28 $212.14 $0.00 $144.23 $25,864.65
94 $25,864.65 $212.14 $0.00 $146.24 $26,223.03
95 $26,223.03 $212.14 $0.00 $148.27 $26,583.44
96 $26,583.44 $212.14 $0.00 $150.31 $26,945.89
97 $26,945.89 $212.14 $0.00 $152.36 $27,310.39
98 $27,310.39 $212.14 $0.00 $154.42 $27,676.95
99 $27,676.95 $212.14 $0.00 $156.49 $28,045.58
100 $28,045.58 $212.14 $0.00 $158.57 $28,416.29
101 $28,416.29 $212.14 $0.00 $160.67 $28,789.10
102 $28,789.10 $212.14 $0.00 $162.78 $29,164.02
103 $29,164.02 $212.14 $0.00 $164.90 $29,541.06
104 $29,541.06 $212.14 $0.00 $167.03 $29,920.23
105 $29,920.23 $212.14 $0.00 $169.17 $30,301.54
106 $30,301.54 $212.14 $0.00 $171.33 $30,685.01
107 $30,685.01 $212.14 $0.00 $173.50 $31,070.65
108 $31,070.65 $212.14 $0.00 $175.68 $31,458.47
109 $31,458.47 $212.14 $0.00 $177.87 $31,848.48
110 $31,848.48 $212.14 $0.00 $180.08 $32,240.70
111 $32,240.70 $212.14 $0.00 $182.29 $32,635.13
112 $32,635.13 $212.14 $0.00 $184.52 $33,031.79
113 $33,031.79 $212.14 $0.00 $186.77 $33,430.70
114 $33,430.70 $212.14 $0.00 $189.02 $33,831.86
115 $33,831.86 $212.14 $0.00 $191.29 $34,235.29
116 $34,235.29 $212.14 $0.00 $193.57 $34,641.00
117 $34,641.00 $212.14 $0.00 $195.87 $35,049.01
118 $35,049.01 $212.14 $0.00 $198.17 $35,459.32
119 $35,459.32 $212.14 $0.00 $200.49 $35,871.95
120 $35,871.95 $212.14 $0.00 $202.83 $36,286.92
121 $36,286.92 $212.14 $0.00 $205.17 $36,704.23
122 $36,704.23 $212.14 $0.00 $207.53 $37,123.90
123 $37,123.90 $212.14 $0.00 $209.90 $37,545.94
124 $37,545.94 $212.14 $0.00 $212.29 $37,970.37
125 $37,970.37 $212.14 $0.00 $214.69 $38,397.20
126 $38,397.20 $212.14 $0.00 $217.10 $38,826.44
127 $38,826.44 $212.14 $0.00 $219.53 $39,258.11
128 $39,258.11 $212.14 $0.00 $221.97 $39,692.22
129 $39,692.22 $212.14 $0.00 $224.43 $40,128.79
130 $40,128.79 $212.14 $0.00 $226.89 $40,567.82
131 $40,567.82 $212.14 $0.00 $229.38 $41,009.34
132 $41,009.34 $212.14 $0.00 $231.87 $41,453.35
133 $41,453.35 $212.14 $0.00 $234.38 $41,899.87
134 $41,899.87 $212.14 $0.00 $236.91 $42,348.92
135 $42,348.92 $212.14 $0.00 $239.45 $42,800.51
136 $42,800.51 $212.14 $0.00 $242.00 $43,254.65
137 $43,254.65 $212.14 $0.00 $244.57 $43,711.36
138 $43,711.36 $212.14 $0.00 $247.15 $44,170.65
139 $44,170.65 $212.14 $0.00 $249.75 $44,632.54
140 $44,632.54 $212.14 $0.00 $252.36 $45,097.04
141 $45,097.04 $212.14 $0.00 $254.99 $45,564.17
142 $45,564.17 $212.14 $0.00 $257.63 $46,033.94
143 $46,033.94 $212.14 $0.00 $260.28 $46,506.36
144 $46,506.36 $212.14 $0.00 $262.95 $46,981.45
145 $46,981.45 $212.14 $0.00 $265.64 $47,459.23
146 $47,459.23 $212.14 $0.00 $268.34 $47,939.71
147 $47,939.71 $212.14 $0.00 $271.06 $48,422.91
148 $48,422.91 $212.14 $0.00 $273.79 $48,908.84
149 $48,908.84 $212.14 $0.00 $276.54 $49,397.52
150 $49,397.52 $212.14 $0.00 $279.30 $49,888.96
151 $49,888.96 $212.14 $0.00 $282.08 $50,383.18
152 $50,383.18 $212.14 $0.00 $284.87 $50,880.19
153 $50,880.19 $212.14 $0.00 $287.68 $51,380.01
154 $51,380.01 $212.14 $0.00 $290.51 $51,882.66
155 $51,882.66 $212.14 $0.00 $293.35 $52,388.15
156 $52,388.15 $212.14 $0.00 $296.21 $52,896.50
157 $52,896.50 $212.14 $0.00 $299.08 $53,407.72
158 $53,407.72 $212.14 $0.00 $301.98 $53,921.84
159 $53,921.84 $212.14 $0.00 $304.88 $54,438.86
160 $54,438.86 $212.14 $0.00 $307.81 $54,958.81
161 $54,958.81 $212.14 $0.00 $310.75 $55,481.70
162 $55,481.70 $212.14 $0.00 $313.70 $56,007.54
163 $56,007.54 $212.14 $0.00 $316.67 $56,536.35
164 $56,536.35 $212.14 $0.00 $319.66 $57,068.15
165 $57,068.15 $212.14 $0.00 $322.67 $57,602.96
166 $57,602.96 $212.14 $0.00 $325.70 $58,140.80
167 $58,140.80 $212.14 $0.00 $328.74 $58,681.68
168 $58,681.68 $212.14 $0.00 $331.79 $59,225.61
169 $59,225.61 $212.14 $0.00 $334.87 $59,772.62
170 $59,772.62 $212.14 $0.00 $337.96 $60,322.72
171 $60,322.72 $212.14 $0.00 $341.07 $60,875.93
172 $60,875.93 $212.14 $0.00 $344.20 $61,432.27
173 $61,432.27 $212.14 $0.00 $347.35 $61,991.76
174 $61,991.76 $212.14 $0.00 $350.51 $62,554.41
175 $62,554.41 $212.14 $0.00 $353.69 $63,120.24
176 $63,120.24 $212.14 $0.00 $356.89 $63,689.27
177 $63,689.27 $212.14 $0.00 $360.11 $64,261.52
178 $64,261.52 $212.14 $0.00 $363.34 $64,837.00
179 $64,837.00 $212.14 $0.00 $366.60 $65,415.74
180 $65,415.74 $212.14 $0.00 $369.87 $65,997.75
181 $65,997.75 $212.14 $0.00 $373.16 $66,583.05
182 $66,583.05 $212.14 $0.00 $376.47 $67,171.66
183 $67,171.66 $212.14 $0.00 $379.80 $67,763.60
184 $67,763.60 $212.14 $0.00 $383.15 $68,358.89
185 $68,358.89 $212.14 $0.00 $386.51 $68,957.54
186 $68,957.54 $212.14 $0.00 $389.90 $69,559.58
187 $69,559.58 $212.14 $0.00 $393.30 $70,165.02
188 $70,165.02 $212.14 $0.00 $396.72 $70,773.88
189 $70,773.88 $212.14 $0.00 $400.17 $71,386.19
190 $71,386.19 $212.14 $0.00 $403.63 $72,001.96
191 $72,001.96 $212.14 $0.00 $407.11 $72,621.21
192 $72,621.21 $212.14 $0.00 $410.61 $73,243.96
193 $73,243.96 $212.14 $0.00 $414.13 $73,870.23
194 $73,870.23 $212.14 $0.00 $417.67 $74,500.04
195 $74,500.04 $212.14 $0.00 $421.23 $75,133.41
196 $75,133.41 $212.14 $0.00 $424.82 $75,770.37
197 $75,770.37 $212.14 $0.00 $428.42 $76,410.93
198 $76,410.93 $212.14 $0.00 $432.04 $77,055.11
199 $77,055.11 $212.14 $0.00 $435.68 $77,702.93
200 $77,702.93 $212.14 $0.00 $439.34 $78,354.41
201 $78,354.41 $212.14 $0.00 $443.03 $79,009.58
202 $79,009.58 $212.14 $0.00 $446.73 $79,668.45
203 $79,668.45 $212.14 $0.00 $450.46 $80,331.05
204 $80,331.05 $212.14 $0.00 $454.20 $80,997.39
205 $80,997.39 $212.14 $0.00 $457.97 $81,667.50
206 $81,667.50 $212.14 $0.00 $461.76 $82,341.40
207 $82,341.40 $212.14 $0.00 $465.57 $83,019.11
208 $83,019.11 $212.14 $0.00 $469.40 $83,700.65
209 $83,700.65 $212.14 $0.00 $473.26 $84,386.05
210 $84,386.05 $212.14 $0.00 $477.13 $85,075.32
211 $85,075.32 $212.14 $0.00 $481.03 $85,768.49
212 $85,768.49 $212.14 $0.00 $484.95 $86,465.58
213 $86,465.58 $212.14 $0.00 $488.89 $87,166.61
214 $87,166.61 $212.14 $0.00 $492.85 $87,871.60
215 $87,871.60 $212.14 $0.00 $496.84 $88,580.58
216 $88,580.58 $212.14 $0.00 $500.85 $89,293.57
217 $89,293.57 $212.14 $46,568.08 $504.88 $43,442.51
218 $43,442.51 $212.14 $0.00 $245.63 $43,900.28
219 $43,900.28 $212.14 $0.00 $248.22 $44,360.64
220 $44,360.64 $212.14 $0.00 $250.82 $44,823.60
221 $44,823.60 $212.14 $0.00 $253.44 $45,289.18
222 $45,289.18 $212.14 $0.00 $256.07 $45,757.39
223 $45,757.39 $212.14 $0.00 $258.72 $46,228.25
224 $46,228.25 $212.14 $0.00 $261.38 $46,701.77
225 $46,701.77 $212.14 $0.00 $264.06 $47,177.97
226 $47,177.97 $212.14 $0.00 $266.75 $47,656.86
227 $47,656.86 $212.14 $0.00 $269.46 $48,138.46
228 $48,138.46 $212.14 $0.00 $272.18 $48,622.78
229 $48,622.78 $0.00 $48,896.49 $274.92 $1.21