Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$89,108
Monthly savings required$705

How much will it cost to send your child to Jamestown College in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $356,431.17 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $705.36 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$34,362.00
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 Jamestown College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $705.36 $0.00 $0.00 $705.36
2 $705.36 $705.36 $0.00 $3.99 $1,414.71
3 $1,414.71 $705.36 $0.00 $8.00 $2,128.07
4 $2,128.07 $705.36 $0.00 $12.03 $2,845.46
5 $2,845.46 $705.36 $0.00 $16.09 $3,566.91
6 $3,566.91 $705.36 $0.00 $20.17 $4,292.44
7 $4,292.44 $705.36 $0.00 $24.27 $5,022.07
8 $5,022.07 $705.36 $0.00 $28.40 $5,755.83
9 $5,755.83 $705.36 $0.00 $32.54 $6,493.73
10 $6,493.73 $705.36 $0.00 $36.72 $7,235.81
11 $7,235.81 $705.36 $0.00 $40.91 $7,982.08
12 $7,982.08 $705.36 $0.00 $45.13 $8,732.57
13 $8,732.57 $705.36 $0.00 $49.38 $9,487.31
14 $9,487.31 $705.36 $0.00 $53.64 $10,246.31
15 $10,246.31 $705.36 $0.00 $57.93 $11,009.60
16 $11,009.60 $705.36 $0.00 $62.25 $11,777.21
17 $11,777.21 $705.36 $0.00 $66.59 $12,549.16
18 $12,549.16 $705.36 $0.00 $70.95 $13,325.47
19 $13,325.47 $705.36 $0.00 $75.34 $14,106.17
20 $14,106.17 $705.36 $0.00 $79.76 $14,891.29
21 $14,891.29 $705.36 $0.00 $84.20 $15,680.85
22 $15,680.85 $705.36 $0.00 $88.66 $16,474.87
23 $16,474.87 $705.36 $0.00 $93.15 $17,273.38
24 $17,273.38 $705.36 $0.00 $97.67 $18,076.41
25 $18,076.41 $705.36 $0.00 $102.21 $18,883.98
26 $18,883.98 $705.36 $0.00 $106.77 $19,696.11
27 $19,696.11 $705.36 $0.00 $111.36 $20,512.83
28 $20,512.83 $705.36 $0.00 $115.98 $21,334.17
29 $21,334.17 $705.36 $0.00 $120.63 $22,160.16
30 $22,160.16 $705.36 $0.00 $125.30 $22,990.82
31 $22,990.82 $705.36 $0.00 $129.99 $23,826.17
32 $23,826.17 $705.36 $0.00 $134.72 $24,666.25
33 $24,666.25 $705.36 $0.00 $139.47 $25,511.08
34 $25,511.08 $705.36 $0.00 $144.24 $26,360.68
35 $26,360.68 $705.36 $0.00 $149.05 $27,215.09
36 $27,215.09 $705.36 $0.00 $153.88 $28,074.33
37 $28,074.33 $705.36 $0.00 $158.74 $28,938.43
38 $28,938.43 $705.36 $0.00 $163.62 $29,807.41
39 $29,807.41 $705.36 $0.00 $168.54 $30,681.31
40 $30,681.31 $705.36 $0.00 $173.48 $31,560.15
41 $31,560.15 $705.36 $0.00 $178.45 $32,443.96
42 $32,443.96 $705.36 $0.00 $183.44 $33,332.76
43 $33,332.76 $705.36 $0.00 $188.47 $34,226.59
44 $34,226.59 $705.36 $0.00 $193.52 $35,125.47
45 $35,125.47 $705.36 $0.00 $198.60 $36,029.43
46 $36,029.43 $705.36 $0.00 $203.72 $36,938.51
47 $36,938.51 $705.36 $0.00 $208.86 $37,852.73
48 $37,852.73 $705.36 $0.00 $214.02 $38,772.11
49 $38,772.11 $705.36 $0.00 $219.22 $39,696.69
50 $39,696.69 $705.36 $0.00 $224.45 $40,626.50
51 $40,626.50 $705.36 $0.00 $229.71 $41,561.57
52 $41,561.57 $705.36 $0.00 $235.00 $42,501.93
53 $42,501.93 $705.36 $0.00 $240.31 $43,447.60
54 $43,447.60 $705.36 $0.00 $245.66 $44,398.62
55 $44,398.62 $705.36 $0.00 $251.04 $45,355.02
56 $45,355.02 $705.36 $0.00 $256.44 $46,316.82
57 $46,316.82 $705.36 $0.00 $261.88 $47,284.06
58 $47,284.06 $705.36 $0.00 $267.35 $48,256.77
59 $48,256.77 $705.36 $0.00 $272.85 $49,234.98
60 $49,234.98 $705.36 $0.00 $278.38 $50,218.72
61 $50,218.72 $705.36 $0.00 $283.94 $51,208.02
62 $51,208.02 $705.36 $0.00 $289.54 $52,202.92
63 $52,202.92 $705.36 $0.00 $295.16 $53,203.44
64 $53,203.44 $705.36 $0.00 $300.82 $54,209.62
65 $54,209.62 $705.36 $0.00 $306.51 $55,221.49
66 $55,221.49 $705.36 $0.00 $312.23 $56,239.08
67 $56,239.08 $705.36 $0.00 $317.98 $57,262.42
68 $57,262.42 $705.36 $0.00 $323.77 $58,291.55
69 $58,291.55 $705.36 $0.00 $329.59 $59,326.50
70 $59,326.50 $705.36 $0.00 $335.44 $60,367.30
71 $60,367.30 $705.36 $0.00 $341.33 $61,413.99
72 $61,413.99 $705.36 $0.00 $347.24 $62,466.59
73 $62,466.59 $705.36 $0.00 $353.20 $63,525.15
74 $63,525.15 $705.36 $0.00 $359.18 $64,589.69
75 $64,589.69 $705.36 $0.00 $365.20 $65,660.25
76 $65,660.25 $705.36 $0.00 $371.25 $66,736.86
77 $66,736.86 $705.36 $0.00 $377.34 $67,819.56
78 $67,819.56 $705.36 $0.00 $383.46 $68,908.38
79 $68,908.38 $705.36 $0.00 $389.62 $70,003.36
80 $70,003.36 $705.36 $0.00 $395.81 $71,104.53
81 $71,104.53 $705.36 $0.00 $402.04 $72,211.93
82 $72,211.93 $705.36 $0.00 $408.30 $73,325.59
83 $73,325.59 $705.36 $0.00 $414.59 $74,445.54
84 $74,445.54 $705.36 $0.00 $420.93 $75,571.83
85 $75,571.83 $705.36 $0.00 $427.29 $76,704.48
86 $76,704.48 $705.36 $0.00 $433.70 $77,843.54
87 $77,843.54 $705.36 $0.00 $440.14 $78,989.04
88 $78,989.04 $705.36 $0.00 $446.62 $80,141.02
89 $80,141.02 $705.36 $0.00 $453.13 $81,299.51
90 $81,299.51 $705.36 $0.00 $459.68 $82,464.55
91 $82,464.55 $705.36 $0.00 $466.27 $83,636.18
92 $83,636.18 $705.36 $0.00 $472.89 $84,814.43
93 $84,814.43 $705.36 $0.00 $479.55 $85,999.34
94 $85,999.34 $705.36 $0.00 $486.25 $87,190.95
95 $87,190.95 $705.36 $0.00 $492.99 $88,389.30
96 $88,389.30 $705.36 $0.00 $499.77 $89,594.43
97 $89,594.43 $705.36 $0.00 $506.58 $90,806.37
98 $90,806.37 $705.36 $0.00 $513.43 $92,025.16
99 $92,025.16 $705.36 $0.00 $520.32 $93,250.84
100 $93,250.84 $705.36 $0.00 $527.25 $94,483.45
101 $94,483.45 $705.36 $0.00 $534.22 $95,723.03
102 $95,723.03 $705.36 $0.00 $541.23 $96,969.62
103 $96,969.62 $705.36 $0.00 $548.28 $98,223.26
104 $98,223.26 $705.36 $0.00 $555.37 $99,483.99
105 $99,483.99 $705.36 $0.00 $562.50 $100,751.85
106 $100,751.85 $705.36 $0.00 $569.67 $102,026.88
107 $102,026.88 $705.36 $0.00 $576.87 $103,309.11
108 $103,309.11 $705.36 $0.00 $584.12 $104,598.59
109 $104,598.59 $705.36 $0.00 $591.42 $105,895.37
110 $105,895.37 $705.36 $0.00 $598.75 $107,199.48
111 $107,199.48 $705.36 $0.00 $606.12 $108,510.96
112 $108,510.96 $705.36 $0.00 $613.54 $109,829.86
113 $109,829.86 $705.36 $0.00 $620.99 $111,156.21
114 $111,156.21 $705.36 $0.00 $628.49 $112,490.06
115 $112,490.06 $705.36 $0.00 $636.04 $113,831.46
116 $113,831.46 $705.36 $0.00 $643.62 $115,180.44
117 $115,180.44 $705.36 $0.00 $651.25 $116,537.05
118 $116,537.05 $705.36 $0.00 $658.92 $117,901.33
119 $117,901.33 $705.36 $0.00 $666.63 $119,273.32
120 $119,273.32 $705.36 $0.00 $674.39 $120,653.07
121 $120,653.07 $705.36 $0.00 $682.19 $122,040.62
122 $122,040.62 $705.36 $0.00 $690.04 $123,436.02
123 $123,436.02 $705.36 $0.00 $697.93 $124,839.31
124 $124,839.31 $705.36 $0.00 $705.86 $126,250.53
125 $126,250.53 $705.36 $0.00 $713.84 $127,669.73
126 $127,669.73 $705.36 $0.00 $721.86 $129,096.95
127 $129,096.95 $705.36 $0.00 $729.93 $130,532.24
128 $130,532.24 $705.36 $0.00 $738.05 $131,975.65
129 $131,975.65 $705.36 $0.00 $746.21 $133,427.22
130 $133,427.22 $705.36 $0.00 $754.42 $134,887.00
131 $134,887.00 $705.36 $0.00 $762.67 $136,355.03
132 $136,355.03 $705.36 $0.00 $770.97 $137,831.36
133 $137,831.36 $705.36 $0.00 $779.32 $139,316.04
134 $139,316.04 $705.36 $0.00 $787.71 $140,809.11
135 $140,809.11 $705.36 $0.00 $796.16 $142,310.63
136 $142,310.63 $705.36 $0.00 $804.64 $143,820.63
137 $143,820.63 $705.36 $0.00 $813.18 $145,339.17
138 $145,339.17 $705.36 $0.00 $821.77 $146,866.30
139 $146,866.30 $705.36 $0.00 $830.40 $148,402.06
140 $148,402.06 $705.36 $0.00 $839.09 $149,946.51
141 $149,946.51 $705.36 $0.00 $847.82 $151,499.69
142 $151,499.69 $705.36 $0.00 $856.60 $153,061.65
143 $153,061.65 $705.36 $0.00 $865.43 $154,632.44
144 $154,632.44 $705.36 $0.00 $874.31 $156,212.11
145 $156,212.11 $705.36 $0.00 $883.25 $157,800.72
146 $157,800.72 $705.36 $0.00 $892.23 $159,398.31
147 $159,398.31 $705.36 $0.00 $901.26 $161,004.93
148 $161,004.93 $705.36 $0.00 $910.35 $162,620.64
149 $162,620.64 $705.36 $0.00 $919.48 $164,245.48
150 $164,245.48 $705.36 $0.00 $928.67 $165,879.51
151 $165,879.51 $705.36 $0.00 $937.91 $167,522.78
152 $167,522.78 $705.36 $0.00 $947.20 $169,175.34
153 $169,175.34 $705.36 $0.00 $956.54 $170,837.24
154 $170,837.24 $705.36 $0.00 $965.94 $172,508.54
155 $172,508.54 $705.36 $0.00 $975.39 $174,189.29
156 $174,189.29 $705.36 $0.00 $984.89 $175,879.54
157 $175,879.54 $705.36 $0.00 $994.45 $177,579.35
158 $177,579.35 $705.36 $0.00 $1,004.06 $179,288.77
159 $179,288.77 $705.36 $0.00 $1,013.72 $181,007.85
160 $181,007.85 $705.36 $0.00 $1,023.44 $182,736.65
161 $182,736.65 $705.36 $0.00 $1,033.22 $184,475.23
162 $184,475.23 $705.36 $0.00 $1,043.05 $186,223.64
163 $186,223.64 $705.36 $0.00 $1,052.94 $187,981.94
164 $187,981.94 $705.36 $0.00 $1,062.88 $189,750.18
165 $189,750.18 $705.36 $0.00 $1,072.88 $191,528.42
166 $191,528.42 $705.36 $0.00 $1,082.93 $193,316.71
167 $193,316.71 $705.36 $0.00 $1,093.04 $195,115.11
168 $195,115.11 $705.36 $0.00 $1,103.21 $196,923.68
169 $196,923.68 $705.36 $0.00 $1,113.44 $198,742.48
170 $198,742.48 $705.36 $0.00 $1,123.72 $200,571.56
171 $200,571.56 $705.36 $0.00 $1,134.06 $202,410.98
172 $202,410.98 $705.36 $0.00 $1,144.46 $204,260.80
173 $204,260.80 $705.36 $0.00 $1,154.92 $206,121.08
174 $206,121.08 $705.36 $0.00 $1,165.44 $207,991.88
175 $207,991.88 $705.36 $0.00 $1,176.02 $209,873.26
176 $209,873.26 $705.36 $0.00 $1,186.65 $211,765.27
177 $211,765.27 $705.36 $0.00 $1,197.35 $213,667.98
178 $213,667.98 $705.36 $0.00 $1,208.11 $215,581.45
179 $215,581.45 $705.36 $0.00 $1,218.93 $217,505.74
180 $217,505.74 $705.36 $0.00 $1,229.81 $219,440.91
181 $219,440.91 $705.36 $0.00 $1,240.75 $221,387.02
182 $221,387.02 $705.36 $0.00 $1,251.75 $223,344.13
183 $223,344.13 $705.36 $0.00 $1,262.82 $225,312.31
184 $225,312.31 $705.36 $0.00 $1,273.95 $227,291.62
185 $227,291.62 $705.36 $0.00 $1,285.14 $229,282.12
186 $229,282.12 $705.36 $0.00 $1,296.39 $231,283.87
187 $231,283.87 $705.36 $0.00 $1,307.71 $233,296.94
188 $233,296.94 $705.36 $0.00 $1,319.09 $235,321.39
189 $235,321.39 $705.36 $0.00 $1,330.54 $237,357.29
190 $237,357.29 $705.36 $0.00 $1,342.05 $239,404.70
191 $239,404.70 $705.36 $0.00 $1,353.63 $241,463.69
192 $241,463.69 $705.36 $0.00 $1,365.27 $243,534.32
193 $243,534.32 $705.36 $0.00 $1,376.98 $245,616.66
194 $245,616.66 $705.36 $0.00 $1,388.75 $247,710.77
195 $247,710.77 $705.36 $0.00 $1,400.59 $249,816.72
196 $249,816.72 $705.36 $0.00 $1,412.50 $251,934.58
197 $251,934.58 $705.36 $0.00 $1,424.47 $254,064.41
198 $254,064.41 $705.36 $0.00 $1,436.52 $256,206.29
199 $256,206.29 $705.36 $0.00 $1,448.63 $258,360.28
200 $258,360.28 $705.36 $0.00 $1,460.81 $260,526.45
201 $260,526.45 $705.36 $0.00 $1,473.05 $262,704.86
202 $262,704.86 $705.36 $0.00 $1,485.37 $264,895.59
203 $264,895.59 $705.36 $0.00 $1,497.76 $267,098.71
204 $267,098.71 $705.36 $0.00 $1,510.21 $269,314.28
205 $269,314.28 $705.36 $0.00 $1,522.74 $271,542.38
206 $271,542.38 $705.36 $0.00 $1,535.34 $273,783.08
207 $273,783.08 $705.36 $0.00 $1,548.01 $276,036.45
208 $276,036.45 $705.36 $0.00 $1,560.75 $278,302.56
209 $278,302.56 $705.36 $0.00 $1,573.56 $280,581.48
210 $280,581.48 $705.36 $0.00 $1,586.45 $282,873.29
211 $282,873.29 $705.36 $0.00 $1,599.41 $285,178.06
212 $285,178.06 $705.36 $0.00 $1,612.44 $287,495.86
213 $287,495.86 $705.36 $0.00 $1,625.54 $289,826.76
214 $289,826.76 $705.36 $0.00 $1,638.72 $292,170.84
215 $292,170.84 $705.36 $0.00 $1,651.98 $294,528.18
216 $294,528.18 $705.36 $0.00 $1,665.31 $296,898.85
217 $296,898.85 $705.36 $82,696.25 $1,678.71 $216,586.67
218 $216,586.67 $705.36 $0.00 $1,224.61 $218,516.64
219 $218,516.64 $705.36 $0.00 $1,235.52 $220,457.52
220 $220,457.52 $705.36 $0.00 $1,246.50 $222,409.38
221 $222,409.38 $705.36 $0.00 $1,257.53 $224,372.27
222 $224,372.27 $705.36 $0.00 $1,268.63 $226,346.26
223 $226,346.26 $705.36 $0.00 $1,279.79 $228,331.41
224 $228,331.41 $705.36 $0.00 $1,291.02 $230,327.79
225 $230,327.79 $705.36 $0.00 $1,302.31 $232,335.46
226 $232,335.46 $705.36 $0.00 $1,313.66 $234,354.48
227 $234,354.48 $705.36 $0.00 $1,325.07 $236,384.91
228 $236,384.91 $705.36 $0.00 $1,336.55 $238,426.82
229 $238,426.82 $705.36 $86,831.06 $1,348.10 $153,649.22
230 $153,649.22 $705.36 $0.00 $868.76 $155,223.34
231 $155,223.34 $705.36 $0.00 $877.66 $156,806.36
232 $156,806.36 $705.36 $0.00 $886.61 $158,398.33
233 $158,398.33 $705.36 $0.00 $895.61 $159,999.30
234 $159,999.30 $705.36 $0.00 $904.66 $161,609.32
235 $161,609.32 $705.36 $0.00 $913.76 $163,228.44
236 $163,228.44 $705.36 $0.00 $922.92 $164,856.72
237 $164,856.72 $705.36 $0.00 $932.12 $166,494.20
238 $166,494.20 $705.36 $0.00 $941.38 $168,140.94
239 $168,140.94 $705.36 $0.00 $950.69 $169,796.99
240 $169,796.99 $705.36 $0.00 $960.06 $171,462.41
241 $171,462.41 $705.36 $91,172.62 $969.47 $81,964.62
242 $81,964.62 $705.36 $0.00 $463.44 $83,133.42
243 $83,133.42 $705.36 $0.00 $470.05 $84,308.83
244 $84,308.83 $705.36 $0.00 $476.69 $85,490.88
245 $85,490.88 $705.36 $0.00 $483.38 $86,679.62
246 $86,679.62 $705.36 $0.00 $490.10 $87,875.08
247 $87,875.08 $705.36 $0.00 $496.86 $89,077.30
248 $89,077.30 $705.36 $0.00 $503.66 $90,286.32
249 $90,286.32 $705.36 $0.00 $510.49 $91,502.17
250 $91,502.17 $705.36 $0.00 $517.37 $92,724.90
251 $92,724.90 $705.36 $0.00 $524.28 $93,954.54
252 $93,954.54 $705.36 $0.00 $531.23 $95,191.13
253 $95,191.13 $0.00 $95,731.25 $538.22 ($1.90)