Savings Plan and Future Cost Estimation for Ithaca College

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$169,925
Monthly savings required$1,345

How much will it cost to send your child to Ithaca College in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $679,700.41 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $1,345.11 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$65,527.00
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 Ithaca College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $1,345.11 $0.00 $0.00 $1,345.11
2 $1,345.11 $1,345.11 $0.00 $7.61 $2,697.83
3 $2,697.83 $1,345.11 $0.00 $15.25 $4,058.19
4 $4,058.19 $1,345.11 $0.00 $22.95 $5,426.25
5 $5,426.25 $1,345.11 $0.00 $30.68 $6,802.04
6 $6,802.04 $1,345.11 $0.00 $38.46 $8,185.61
7 $8,185.61 $1,345.11 $0.00 $46.28 $9,577.00
8 $9,577.00 $1,345.11 $0.00 $54.15 $10,976.26
9 $10,976.26 $1,345.11 $0.00 $62.06 $12,383.43
10 $12,383.43 $1,345.11 $0.00 $70.02 $13,798.56
11 $13,798.56 $1,345.11 $0.00 $78.02 $15,221.69
12 $15,221.69 $1,345.11 $0.00 $86.07 $16,652.87
13 $16,652.87 $1,345.11 $0.00 $94.16 $18,092.14
14 $18,092.14 $1,345.11 $0.00 $102.30 $19,539.55
15 $19,539.55 $1,345.11 $0.00 $110.48 $20,995.14
16 $20,995.14 $1,345.11 $0.00 $118.71 $22,458.96
17 $22,458.96 $1,345.11 $0.00 $126.99 $23,931.06
18 $23,931.06 $1,345.11 $0.00 $135.31 $25,411.48
19 $25,411.48 $1,345.11 $0.00 $143.68 $26,900.27
20 $26,900.27 $1,345.11 $0.00 $152.10 $28,397.48
21 $28,397.48 $1,345.11 $0.00 $160.56 $29,903.15
22 $29,903.15 $1,345.11 $0.00 $169.08 $31,417.34
23 $31,417.34 $1,345.11 $0.00 $177.64 $32,940.09
24 $32,940.09 $1,345.11 $0.00 $186.25 $34,471.45
25 $34,471.45 $1,345.11 $0.00 $194.91 $36,011.47
26 $36,011.47 $1,345.11 $0.00 $203.61 $37,560.19
27 $37,560.19 $1,345.11 $0.00 $212.37 $39,117.67
28 $39,117.67 $1,345.11 $0.00 $221.18 $40,683.96
29 $40,683.96 $1,345.11 $0.00 $230.03 $42,259.10
30 $42,259.10 $1,345.11 $0.00 $238.94 $43,843.15
31 $43,843.15 $1,345.11 $0.00 $247.90 $45,436.16
32 $45,436.16 $1,345.11 $0.00 $256.90 $47,038.17
33 $47,038.17 $1,345.11 $0.00 $265.96 $48,649.24
34 $48,649.24 $1,345.11 $0.00 $275.07 $50,269.42
35 $50,269.42 $1,345.11 $0.00 $284.23 $51,898.76
36 $51,898.76 $1,345.11 $0.00 $293.44 $53,537.31
37 $53,537.31 $1,345.11 $0.00 $302.71 $55,185.13
38 $55,185.13 $1,345.11 $0.00 $312.02 $56,842.26
39 $56,842.26 $1,345.11 $0.00 $321.39 $58,508.76
40 $58,508.76 $1,345.11 $0.00 $330.82 $60,184.69
41 $60,184.69 $1,345.11 $0.00 $340.29 $61,870.09
42 $61,870.09 $1,345.11 $0.00 $349.82 $63,565.02
43 $63,565.02 $1,345.11 $0.00 $359.41 $65,269.54
44 $65,269.54 $1,345.11 $0.00 $369.04 $66,983.69
45 $66,983.69 $1,345.11 $0.00 $378.74 $68,707.54
46 $68,707.54 $1,345.11 $0.00 $388.48 $70,441.13
47 $70,441.13 $1,345.11 $0.00 $398.28 $72,184.52
48 $72,184.52 $1,345.11 $0.00 $408.14 $73,937.77
49 $73,937.77 $1,345.11 $0.00 $418.05 $75,700.93
50 $75,700.93 $1,345.11 $0.00 $428.02 $77,474.06
51 $77,474.06 $1,345.11 $0.00 $438.05 $79,257.22
52 $79,257.22 $1,345.11 $0.00 $448.13 $81,050.46
53 $81,050.46 $1,345.11 $0.00 $458.27 $82,853.84
54 $82,853.84 $1,345.11 $0.00 $468.47 $84,667.42
55 $84,667.42 $1,345.11 $0.00 $478.72 $86,491.25
56 $86,491.25 $1,345.11 $0.00 $489.03 $88,325.39
57 $88,325.39 $1,345.11 $0.00 $499.40 $90,169.90
58 $90,169.90 $1,345.11 $0.00 $509.83 $92,024.84
59 $92,024.84 $1,345.11 $0.00 $520.32 $93,890.27
60 $93,890.27 $1,345.11 $0.00 $530.87 $95,766.25
61 $95,766.25 $1,345.11 $0.00 $541.48 $97,652.84
62 $97,652.84 $1,345.11 $0.00 $552.14 $99,550.09
63 $99,550.09 $1,345.11 $0.00 $562.87 $101,458.07
64 $101,458.07 $1,345.11 $0.00 $573.66 $103,376.84
65 $103,376.84 $1,345.11 $0.00 $584.51 $105,306.46
66 $105,306.46 $1,345.11 $0.00 $595.42 $107,246.99
67 $107,246.99 $1,345.11 $0.00 $606.39 $109,198.49
68 $109,198.49 $1,345.11 $0.00 $617.42 $111,161.02
69 $111,161.02 $1,345.11 $0.00 $628.52 $113,134.65
70 $113,134.65 $1,345.11 $0.00 $639.68 $115,119.44
71 $115,119.44 $1,345.11 $0.00 $650.90 $117,115.45
72 $117,115.45 $1,345.11 $0.00 $662.19 $119,122.75
73 $119,122.75 $1,345.11 $0.00 $673.54 $121,141.40
74 $121,141.40 $1,345.11 $0.00 $684.95 $123,171.46
75 $123,171.46 $1,345.11 $0.00 $696.43 $125,213.00
76 $125,213.00 $1,345.11 $0.00 $707.97 $127,266.08
77 $127,266.08 $1,345.11 $0.00 $719.58 $129,330.77
78 $129,330.77 $1,345.11 $0.00 $731.25 $131,407.13
79 $131,407.13 $1,345.11 $0.00 $743.00 $133,495.24
80 $133,495.24 $1,345.11 $0.00 $754.80 $135,595.15
81 $135,595.15 $1,345.11 $0.00 $766.67 $137,706.93
82 $137,706.93 $1,345.11 $0.00 $778.62 $139,830.66
83 $139,830.66 $1,345.11 $0.00 $790.62 $141,966.39
84 $141,966.39 $1,345.11 $0.00 $802.70 $144,114.20
85 $144,114.20 $1,345.11 $0.00 $814.84 $146,274.15
86 $146,274.15 $1,345.11 $0.00 $827.06 $148,446.32
87 $148,446.32 $1,345.11 $0.00 $839.34 $150,630.77
88 $150,630.77 $1,345.11 $0.00 $851.69 $152,827.57
89 $152,827.57 $1,345.11 $0.00 $864.11 $155,036.79
90 $155,036.79 $1,345.11 $0.00 $876.60 $157,258.50
91 $157,258.50 $1,345.11 $0.00 $889.16 $159,492.77
92 $159,492.77 $1,345.11 $0.00 $901.80 $161,739.68
93 $161,739.68 $1,345.11 $0.00 $914.50 $163,999.29
94 $163,999.29 $1,345.11 $0.00 $927.28 $166,271.68
95 $166,271.68 $1,345.11 $0.00 $940.12 $168,556.91
96 $168,556.91 $1,345.11 $0.00 $953.05 $170,855.07
97 $170,855.07 $1,345.11 $0.00 $966.04 $173,166.22
98 $173,166.22 $1,345.11 $0.00 $979.11 $175,490.44
99 $175,490.44 $1,345.11 $0.00 $992.25 $177,827.80
100 $177,827.80 $1,345.11 $0.00 $1,005.46 $180,178.37
101 $180,178.37 $1,345.11 $0.00 $1,018.75 $182,542.23
102 $182,542.23 $1,345.11 $0.00 $1,032.12 $184,919.46
103 $184,919.46 $1,345.11 $0.00 $1,045.56 $187,310.13
104 $187,310.13 $1,345.11 $0.00 $1,059.08 $189,714.32
105 $189,714.32 $1,345.11 $0.00 $1,072.67 $192,132.10
106 $192,132.10 $1,345.11 $0.00 $1,086.34 $194,563.55
107 $194,563.55 $1,345.11 $0.00 $1,100.09 $197,008.75
108 $197,008.75 $1,345.11 $0.00 $1,113.92 $199,467.78
109 $199,467.78 $1,345.11 $0.00 $1,127.82 $201,940.71
110 $201,940.71 $1,345.11 $0.00 $1,141.80 $204,427.62
111 $204,427.62 $1,345.11 $0.00 $1,155.86 $206,928.59
112 $206,928.59 $1,345.11 $0.00 $1,170.00 $209,443.70
113 $209,443.70 $1,345.11 $0.00 $1,184.23 $211,973.04
114 $211,973.04 $1,345.11 $0.00 $1,198.53 $214,516.68
115 $214,516.68 $1,345.11 $0.00 $1,212.91 $217,074.70
116 $217,074.70 $1,345.11 $0.00 $1,227.37 $219,647.18
117 $219,647.18 $1,345.11 $0.00 $1,241.92 $222,234.21
118 $222,234.21 $1,345.11 $0.00 $1,256.54 $224,835.86
119 $224,835.86 $1,345.11 $0.00 $1,271.25 $227,452.22
120 $227,452.22 $1,345.11 $0.00 $1,286.05 $230,083.38
121 $230,083.38 $1,345.11 $0.00 $1,300.92 $232,729.41
122 $232,729.41 $1,345.11 $0.00 $1,315.89 $235,390.41
123 $235,390.41 $1,345.11 $0.00 $1,330.93 $238,066.45
124 $238,066.45 $1,345.11 $0.00 $1,346.06 $240,757.62
125 $240,757.62 $1,345.11 $0.00 $1,361.28 $243,464.01
126 $243,464.01 $1,345.11 $0.00 $1,376.58 $246,185.70
127 $246,185.70 $1,345.11 $0.00 $1,391.97 $248,922.78
128 $248,922.78 $1,345.11 $0.00 $1,407.45 $251,675.34
129 $251,675.34 $1,345.11 $0.00 $1,423.01 $254,443.46
130 $254,443.46 $1,345.11 $0.00 $1,438.66 $257,227.23
131 $257,227.23 $1,345.11 $0.00 $1,454.40 $260,026.74
132 $260,026.74 $1,345.11 $0.00 $1,470.23 $262,842.08
133 $262,842.08 $1,345.11 $0.00 $1,486.15 $265,673.34
134 $265,673.34 $1,345.11 $0.00 $1,502.16 $268,520.61
135 $268,520.61 $1,345.11 $0.00 $1,518.25 $271,383.97
136 $271,383.97 $1,345.11 $0.00 $1,534.44 $274,263.52
137 $274,263.52 $1,345.11 $0.00 $1,550.73 $277,159.36
138 $277,159.36 $1,345.11 $0.00 $1,567.10 $280,071.57
139 $280,071.57 $1,345.11 $0.00 $1,583.57 $283,000.25
140 $283,000.25 $1,345.11 $0.00 $1,600.12 $285,945.48
141 $285,945.48 $1,345.11 $0.00 $1,616.78 $288,907.37
142 $288,907.37 $1,345.11 $0.00 $1,633.52 $291,886.00
143 $291,886.00 $1,345.11 $0.00 $1,650.37 $294,881.48
144 $294,881.48 $1,345.11 $0.00 $1,667.30 $297,893.89
145 $297,893.89 $1,345.11 $0.00 $1,684.34 $300,923.34
146 $300,923.34 $1,345.11 $0.00 $1,701.46 $303,969.91
147 $303,969.91 $1,345.11 $0.00 $1,718.69 $307,033.71
148 $307,033.71 $1,345.11 $0.00 $1,736.01 $310,114.83
149 $310,114.83 $1,345.11 $0.00 $1,753.43 $313,213.37
150 $313,213.37 $1,345.11 $0.00 $1,770.95 $316,329.43
151 $316,329.43 $1,345.11 $0.00 $1,788.57 $319,463.11
152 $319,463.11 $1,345.11 $0.00 $1,806.29 $322,614.51
153 $322,614.51 $1,345.11 $0.00 $1,824.11 $325,783.73
154 $325,783.73 $1,345.11 $0.00 $1,842.03 $328,970.87
155 $328,970.87 $1,345.11 $0.00 $1,860.05 $332,176.03
156 $332,176.03 $1,345.11 $0.00 $1,878.17 $335,399.31
157 $335,399.31 $1,345.11 $0.00 $1,896.40 $338,640.82
158 $338,640.82 $1,345.11 $0.00 $1,914.72 $341,900.65
159 $341,900.65 $1,345.11 $0.00 $1,933.16 $345,178.92
160 $345,178.92 $1,345.11 $0.00 $1,951.69 $348,475.72
161 $348,475.72 $1,345.11 $0.00 $1,970.33 $351,791.16
162 $351,791.16 $1,345.11 $0.00 $1,989.08 $355,125.35
163 $355,125.35 $1,345.11 $0.00 $2,007.93 $358,478.39
164 $358,478.39 $1,345.11 $0.00 $2,026.89 $361,850.39
165 $361,850.39 $1,345.11 $0.00 $2,045.95 $365,241.45
166 $365,241.45 $1,345.11 $0.00 $2,065.13 $368,651.69
167 $368,651.69 $1,345.11 $0.00 $2,084.41 $372,081.21
168 $372,081.21 $1,345.11 $0.00 $2,103.80 $375,530.12
169 $375,530.12 $1,345.11 $0.00 $2,123.30 $378,998.53
170 $378,998.53 $1,345.11 $0.00 $2,142.91 $382,486.55
171 $382,486.55 $1,345.11 $0.00 $2,162.63 $385,994.29
172 $385,994.29 $1,345.11 $0.00 $2,182.47 $389,521.87
173 $389,521.87 $1,345.11 $0.00 $2,202.41 $393,069.39
174 $393,069.39 $1,345.11 $0.00 $2,222.47 $396,636.97
175 $396,636.97 $1,345.11 $0.00 $2,242.64 $400,224.72
176 $400,224.72 $1,345.11 $0.00 $2,262.93 $403,832.76
177 $403,832.76 $1,345.11 $0.00 $2,283.33 $407,461.20
178 $407,461.20 $1,345.11 $0.00 $2,303.84 $411,110.15
179 $411,110.15 $1,345.11 $0.00 $2,324.48 $414,779.74
180 $414,779.74 $1,345.11 $0.00 $2,345.22 $418,470.07
181 $418,470.07 $1,345.11 $0.00 $2,366.09 $422,181.27
182 $422,181.27 $1,345.11 $0.00 $2,387.07 $425,913.45
183 $425,913.45 $1,345.11 $0.00 $2,408.18 $429,666.74
184 $429,666.74 $1,345.11 $0.00 $2,429.40 $433,441.25
185 $433,441.25 $1,345.11 $0.00 $2,450.74 $437,237.10
186 $437,237.10 $1,345.11 $0.00 $2,472.20 $441,054.41
187 $441,054.41 $1,345.11 $0.00 $2,493.79 $444,893.31
188 $444,893.31 $1,345.11 $0.00 $2,515.49 $448,753.91
189 $448,753.91 $1,345.11 $0.00 $2,537.32 $452,636.34
190 $452,636.34 $1,345.11 $0.00 $2,559.27 $456,540.72
191 $456,540.72 $1,345.11 $0.00 $2,581.35 $460,467.18
192 $460,467.18 $1,345.11 $0.00 $2,603.55 $464,415.84
193 $464,415.84 $1,345.11 $0.00 $2,625.87 $468,386.82
194 $468,386.82 $1,345.11 $0.00 $2,648.33 $472,380.26
195 $472,380.26 $1,345.11 $0.00 $2,670.91 $476,396.28
196 $476,396.28 $1,345.11 $0.00 $2,693.61 $480,435.00
197 $480,435.00 $1,345.11 $0.00 $2,716.45 $484,496.56
198 $484,496.56 $1,345.11 $0.00 $2,739.41 $488,581.08
199 $488,581.08 $1,345.11 $0.00 $2,762.51 $492,688.70
200 $492,688.70 $1,345.11 $0.00 $2,785.73 $496,819.54
201 $496,819.54 $1,345.11 $0.00 $2,809.09 $500,973.74
202 $500,973.74 $1,345.11 $0.00 $2,832.58 $505,151.43
203 $505,151.43 $1,345.11 $0.00 $2,856.20 $509,352.74
204 $509,352.74 $1,345.11 $0.00 $2,879.95 $513,577.80
205 $513,577.80 $1,345.11 $0.00 $2,903.84 $517,826.75
206 $517,826.75 $1,345.11 $0.00 $2,927.87 $522,099.73
207 $522,099.73 $1,345.11 $0.00 $2,952.03 $526,396.87
208 $526,396.87 $1,345.11 $0.00 $2,976.32 $530,718.30
209 $530,718.30 $1,345.11 $0.00 $3,000.76 $535,064.17
210 $535,064.17 $1,345.11 $0.00 $3,025.33 $539,434.61
211 $539,434.61 $1,345.11 $0.00 $3,050.04 $543,829.76
212 $543,829.76 $1,345.11 $0.00 $3,074.89 $548,249.76
213 $548,249.76 $1,345.11 $0.00 $3,099.88 $552,694.75
214 $552,694.75 $1,345.11 $0.00 $3,125.02 $557,164.88
215 $557,164.88 $1,345.11 $0.00 $3,150.29 $561,660.28
216 $561,660.28 $1,345.11 $0.00 $3,175.71 $566,181.10
217 $566,181.10 $1,345.11 $157,698.54 $3,201.27 $413,028.94
218 $413,028.94 $1,345.11 $0.00 $2,335.33 $416,709.38
219 $416,709.38 $1,345.11 $0.00 $2,356.14 $420,410.63
220 $420,410.63 $1,345.11 $0.00 $2,377.06 $424,132.80
221 $424,132.80 $1,345.11 $0.00 $2,398.11 $427,876.02
222 $427,876.02 $1,345.11 $0.00 $2,419.27 $431,640.40
223 $431,640.40 $1,345.11 $0.00 $2,440.56 $435,426.07
224 $435,426.07 $1,345.11 $0.00 $2,461.96 $439,233.14
225 $439,233.14 $1,345.11 $0.00 $2,483.49 $443,061.74
226 $443,061.74 $1,345.11 $0.00 $2,505.14 $446,911.99
227 $446,911.99 $1,345.11 $0.00 $2,526.91 $450,784.01
228 $450,784.01 $1,345.11 $0.00 $2,548.80 $454,677.92
229 $454,677.92 $1,345.11 $165,583.47 $2,570.82 $293,010.38
230 $293,010.38 $1,345.11 $0.00 $1,656.72 $296,012.21
231 $296,012.21 $1,345.11 $0.00 $1,673.70 $299,031.02
232 $299,031.02 $1,345.11 $0.00 $1,690.76 $302,066.89
233 $302,066.89 $1,345.11 $0.00 $1,707.93 $305,119.93
234 $305,119.93 $1,345.11 $0.00 $1,725.19 $308,190.23
235 $308,190.23 $1,345.11 $0.00 $1,742.55 $311,277.89
236 $311,277.89 $1,345.11 $0.00 $1,760.01 $314,383.01
237 $314,383.01 $1,345.11 $0.00 $1,777.57 $317,505.69
238 $317,505.69 $1,345.11 $0.00 $1,795.22 $320,646.02
239 $320,646.02 $1,345.11 $0.00 $1,812.98 $323,804.11
240 $323,804.11 $1,345.11 $0.00 $1,830.84 $326,980.06
241 $326,980.06 $1,345.11 $173,862.64 $1,848.79 $156,311.32
242 $156,311.32 $1,345.11 $0.00 $883.81 $158,540.24
243 $158,540.24 $1,345.11 $0.00 $896.41 $160,781.76
244 $160,781.76 $1,345.11 $0.00 $909.08 $163,035.95
245 $163,035.95 $1,345.11 $0.00 $921.83 $165,302.89
246 $165,302.89 $1,345.11 $0.00 $934.65 $167,582.65
247 $167,582.65 $1,345.11 $0.00 $947.54 $169,875.30
248 $169,875.30 $1,345.11 $0.00 $960.50 $172,180.91
249 $172,180.91 $1,345.11 $0.00 $973.54 $174,499.56
250 $174,499.56 $1,345.11 $0.00 $986.65 $176,831.32
251 $176,831.32 $1,345.11 $0.00 $999.83 $179,176.26
252 $179,176.26 $1,345.11 $0.00 $1,013.09 $181,534.46
253 $181,534.46 $0.00 $182,555.77 $1,026.42 $5.11