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 2041$170,138
Monthly savings required$1,347

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 $680,550.99 for students enrolling in 2041 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $1,346.78 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$65,609.00
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 $1,346.78 $0.00 $0.00 $1,346.78
2 $1,346.78 $1,346.78 $0.00 $7.61 $2,701.17
3 $2,701.17 $1,346.78 $0.00 $15.27 $4,063.22
4 $4,063.22 $1,346.78 $0.00 $22.97 $5,432.97
5 $5,432.97 $1,346.78 $0.00 $30.72 $6,810.47
6 $6,810.47 $1,346.78 $0.00 $38.51 $8,195.76
7 $8,195.76 $1,346.78 $0.00 $46.34 $9,588.88
8 $9,588.88 $1,346.78 $0.00 $54.22 $10,989.88
9 $10,989.88 $1,346.78 $0.00 $62.14 $12,398.80
10 $12,398.80 $1,346.78 $0.00 $70.10 $13,815.68
11 $13,815.68 $1,346.78 $0.00 $78.12 $15,240.58
12 $15,240.58 $1,346.78 $0.00 $86.17 $16,673.53
13 $16,673.53 $1,346.78 $0.00 $94.27 $18,114.58
14 $18,114.58 $1,346.78 $0.00 $102.42 $19,563.78
15 $19,563.78 $1,346.78 $0.00 $110.62 $21,021.18
16 $21,021.18 $1,346.78 $0.00 $118.86 $22,486.82
17 $22,486.82 $1,346.78 $0.00 $127.14 $23,960.74
18 $23,960.74 $1,346.78 $0.00 $135.48 $25,443.00
19 $25,443.00 $1,346.78 $0.00 $143.86 $26,933.64
20 $26,933.64 $1,346.78 $0.00 $152.29 $28,432.71
21 $28,432.71 $1,346.78 $0.00 $160.76 $29,940.25
22 $29,940.25 $1,346.78 $0.00 $169.29 $31,456.32
23 $31,456.32 $1,346.78 $0.00 $177.86 $32,980.96
24 $32,980.96 $1,346.78 $0.00 $186.48 $34,514.22
25 $34,514.22 $1,346.78 $0.00 $195.15 $36,056.15
26 $36,056.15 $1,346.78 $0.00 $203.87 $37,606.80
27 $37,606.80 $1,346.78 $0.00 $212.63 $39,166.21
28 $39,166.21 $1,346.78 $0.00 $221.45 $40,734.44
29 $40,734.44 $1,346.78 $0.00 $230.32 $42,311.54
30 $42,311.54 $1,346.78 $0.00 $239.24 $43,897.56
31 $43,897.56 $1,346.78 $0.00 $248.20 $45,492.54
32 $45,492.54 $1,346.78 $0.00 $257.22 $47,096.54
33 $47,096.54 $1,346.78 $0.00 $266.29 $48,709.61
34 $48,709.61 $1,346.78 $0.00 $275.41 $50,331.80
35 $50,331.80 $1,346.78 $0.00 $284.58 $51,963.16
36 $51,963.16 $1,346.78 $0.00 $293.81 $53,603.75
37 $53,603.75 $1,346.78 $0.00 $303.08 $55,253.61
38 $55,253.61 $1,346.78 $0.00 $312.41 $56,912.80
39 $56,912.80 $1,346.78 $0.00 $321.79 $58,581.37
40 $58,581.37 $1,346.78 $0.00 $331.23 $60,259.38
41 $60,259.38 $1,346.78 $0.00 $340.72 $61,946.88
42 $61,946.88 $1,346.78 $0.00 $350.26 $63,643.92
43 $63,643.92 $1,346.78 $0.00 $359.85 $65,350.55
44 $65,350.55 $1,346.78 $0.00 $369.50 $67,066.83
45 $67,066.83 $1,346.78 $0.00 $379.21 $68,792.82
46 $68,792.82 $1,346.78 $0.00 $388.96 $70,528.56
47 $70,528.56 $1,346.78 $0.00 $398.78 $72,274.12
48 $72,274.12 $1,346.78 $0.00 $408.65 $74,029.55
49 $74,029.55 $1,346.78 $0.00 $418.57 $75,794.90
50 $75,794.90 $1,346.78 $0.00 $428.56 $77,570.24
51 $77,570.24 $1,346.78 $0.00 $438.59 $79,355.61
52 $79,355.61 $1,346.78 $0.00 $448.69 $81,151.08
53 $81,151.08 $1,346.78 $0.00 $458.84 $82,956.70
54 $82,956.70 $1,346.78 $0.00 $469.05 $84,772.53
55 $84,772.53 $1,346.78 $0.00 $479.32 $86,598.63
56 $86,598.63 $1,346.78 $0.00 $489.64 $88,435.05
57 $88,435.05 $1,346.78 $0.00 $500.02 $90,281.85
58 $90,281.85 $1,346.78 $0.00 $510.47 $92,139.10
59 $92,139.10 $1,346.78 $0.00 $520.97 $94,006.85
60 $94,006.85 $1,346.78 $0.00 $531.53 $95,885.16
61 $95,885.16 $1,346.78 $0.00 $542.15 $97,774.09
62 $97,774.09 $1,346.78 $0.00 $552.83 $99,673.70
63 $99,673.70 $1,346.78 $0.00 $563.57 $101,584.05
64 $101,584.05 $1,346.78 $0.00 $574.37 $103,505.20
65 $103,505.20 $1,346.78 $0.00 $585.23 $105,437.21
66 $105,437.21 $1,346.78 $0.00 $596.16 $107,380.15
67 $107,380.15 $1,346.78 $0.00 $607.14 $109,334.07
68 $109,334.07 $1,346.78 $0.00 $618.19 $111,299.04
69 $111,299.04 $1,346.78 $0.00 $629.30 $113,275.12
70 $113,275.12 $1,346.78 $0.00 $640.47 $115,262.37
71 $115,262.37 $1,346.78 $0.00 $651.71 $117,260.86
72 $117,260.86 $1,346.78 $0.00 $663.01 $119,270.65
73 $119,270.65 $1,346.78 $0.00 $674.37 $121,291.80
74 $121,291.80 $1,346.78 $0.00 $685.80 $123,324.38
75 $123,324.38 $1,346.78 $0.00 $697.29 $125,368.45
76 $125,368.45 $1,346.78 $0.00 $708.85 $127,424.08
77 $127,424.08 $1,346.78 $0.00 $720.47 $129,491.33
78 $129,491.33 $1,346.78 $0.00 $732.16 $131,570.27
79 $131,570.27 $1,346.78 $0.00 $743.92 $133,660.97
80 $133,660.97 $1,346.78 $0.00 $755.74 $135,763.49
81 $135,763.49 $1,346.78 $0.00 $767.63 $137,877.90
82 $137,877.90 $1,346.78 $0.00 $779.58 $140,004.26
83 $140,004.26 $1,346.78 $0.00 $791.60 $142,142.64
84 $142,142.64 $1,346.78 $0.00 $803.70 $144,293.12
85 $144,293.12 $1,346.78 $0.00 $815.85 $146,455.75
86 $146,455.75 $1,346.78 $0.00 $828.08 $148,630.61
87 $148,630.61 $1,346.78 $0.00 $840.38 $150,817.77
88 $150,817.77 $1,346.78 $0.00 $852.75 $153,017.30
89 $153,017.30 $1,346.78 $0.00 $865.18 $155,229.26
90 $155,229.26 $1,346.78 $0.00 $877.69 $157,453.73
91 $157,453.73 $1,346.78 $0.00 $890.27 $159,690.78
92 $159,690.78 $1,346.78 $0.00 $902.91 $161,940.47
93 $161,940.47 $1,346.78 $0.00 $915.63 $164,202.88
94 $164,202.88 $1,346.78 $0.00 $928.43 $166,478.09
95 $166,478.09 $1,346.78 $0.00 $941.29 $168,766.16
96 $168,766.16 $1,346.78 $0.00 $954.23 $171,067.17
97 $171,067.17 $1,346.78 $0.00 $967.24 $173,381.19
98 $173,381.19 $1,346.78 $0.00 $980.32 $175,708.29
99 $175,708.29 $1,346.78 $0.00 $993.48 $178,048.55
100 $178,048.55 $1,346.78 $0.00 $1,006.71 $180,402.04
101 $180,402.04 $1,346.78 $0.00 $1,020.02 $182,768.84
102 $182,768.84 $1,346.78 $0.00 $1,033.40 $185,149.02
103 $185,149.02 $1,346.78 $0.00 $1,046.86 $187,542.66
104 $187,542.66 $1,346.78 $0.00 $1,060.39 $189,949.83
105 $189,949.83 $1,346.78 $0.00 $1,074.00 $192,370.61
106 $192,370.61 $1,346.78 $0.00 $1,087.69 $194,805.08
107 $194,805.08 $1,346.78 $0.00 $1,101.46 $197,253.32
108 $197,253.32 $1,346.78 $0.00 $1,115.30 $199,715.40
109 $199,715.40 $1,346.78 $0.00 $1,129.22 $202,191.40
110 $202,191.40 $1,346.78 $0.00 $1,143.22 $204,681.40
111 $204,681.40 $1,346.78 $0.00 $1,157.30 $207,185.48
112 $207,185.48 $1,346.78 $0.00 $1,171.46 $209,703.72
113 $209,703.72 $1,346.78 $0.00 $1,185.70 $212,236.20
114 $212,236.20 $1,346.78 $0.00 $1,200.01 $214,782.99
115 $214,782.99 $1,346.78 $0.00 $1,214.41 $217,344.18
116 $217,344.18 $1,346.78 $0.00 $1,228.90 $219,919.86
117 $219,919.86 $1,346.78 $0.00 $1,243.46 $222,510.10
118 $222,510.10 $1,346.78 $0.00 $1,258.10 $225,114.98
119 $225,114.98 $1,346.78 $0.00 $1,272.83 $227,734.59
120 $227,734.59 $1,346.78 $0.00 $1,287.64 $230,369.01
121 $230,369.01 $1,346.78 $0.00 $1,302.54 $233,018.33
122 $233,018.33 $1,346.78 $0.00 $1,317.52 $235,682.63
123 $235,682.63 $1,346.78 $0.00 $1,332.58 $238,361.99
124 $238,361.99 $1,346.78 $0.00 $1,347.73 $241,056.50
125 $241,056.50 $1,346.78 $0.00 $1,362.97 $243,766.25
126 $243,766.25 $1,346.78 $0.00 $1,378.29 $246,491.32
127 $246,491.32 $1,346.78 $0.00 $1,393.70 $249,231.80
128 $249,231.80 $1,346.78 $0.00 $1,409.19 $251,987.77
129 $251,987.77 $1,346.78 $0.00 $1,424.78 $254,759.33
130 $254,759.33 $1,346.78 $0.00 $1,440.45 $257,546.56
131 $257,546.56 $1,346.78 $0.00 $1,456.21 $260,349.55
132 $260,349.55 $1,346.78 $0.00 $1,472.05 $263,168.38
133 $263,168.38 $1,346.78 $0.00 $1,487.99 $266,003.15
134 $266,003.15 $1,346.78 $0.00 $1,504.02 $268,853.95
135 $268,853.95 $1,346.78 $0.00 $1,520.14 $271,720.87
136 $271,720.87 $1,346.78 $0.00 $1,536.35 $274,604.00
137 $274,604.00 $1,346.78 $0.00 $1,552.65 $277,503.43
138 $277,503.43 $1,346.78 $0.00 $1,569.04 $280,419.25
139 $280,419.25 $1,346.78 $0.00 $1,585.53 $283,351.56
140 $283,351.56 $1,346.78 $0.00 $1,602.11 $286,300.45
141 $286,300.45 $1,346.78 $0.00 $1,618.78 $289,266.01
142 $289,266.01 $1,346.78 $0.00 $1,635.55 $292,248.34
143 $292,248.34 $1,346.78 $0.00 $1,652.41 $295,247.53
144 $295,247.53 $1,346.78 $0.00 $1,669.37 $298,263.68
145 $298,263.68 $1,346.78 $0.00 $1,686.43 $301,296.89
146 $301,296.89 $1,346.78 $0.00 $1,703.58 $304,347.25
147 $304,347.25 $1,346.78 $0.00 $1,720.82 $307,414.85
148 $307,414.85 $1,346.78 $0.00 $1,738.17 $310,499.80
149 $310,499.80 $1,346.78 $0.00 $1,755.61 $313,602.19
150 $313,602.19 $1,346.78 $0.00 $1,773.15 $316,722.12
151 $316,722.12 $1,346.78 $0.00 $1,790.79 $319,859.69
152 $319,859.69 $1,346.78 $0.00 $1,808.53 $323,015.00
153 $323,015.00 $1,346.78 $0.00 $1,826.37 $326,188.15
154 $326,188.15 $1,346.78 $0.00 $1,844.32 $329,379.25
155 $329,379.25 $1,346.78 $0.00 $1,862.36 $332,588.39
156 $332,588.39 $1,346.78 $0.00 $1,880.50 $335,815.67
157 $335,815.67 $1,346.78 $0.00 $1,898.75 $339,061.20
158 $339,061.20 $1,346.78 $0.00 $1,917.10 $342,325.08
159 $342,325.08 $1,346.78 $0.00 $1,935.56 $345,607.42
160 $345,607.42 $1,346.78 $0.00 $1,954.11 $348,908.31
161 $348,908.31 $1,346.78 $0.00 $1,972.78 $352,227.87
162 $352,227.87 $1,346.78 $0.00 $1,991.55 $355,566.20
163 $355,566.20 $1,346.78 $0.00 $2,010.42 $358,923.40
164 $358,923.40 $1,346.78 $0.00 $2,029.41 $362,299.59
165 $362,299.59 $1,346.78 $0.00 $2,048.49 $365,694.86
166 $365,694.86 $1,346.78 $0.00 $2,067.69 $369,109.33
167 $369,109.33 $1,346.78 $0.00 $2,087.00 $372,543.11
168 $372,543.11 $1,346.78 $0.00 $2,106.41 $375,996.30
169 $375,996.30 $1,346.78 $0.00 $2,125.94 $379,469.02
170 $379,469.02 $1,346.78 $0.00 $2,145.57 $382,961.37
171 $382,961.37 $1,346.78 $0.00 $2,165.32 $386,473.47
172 $386,473.47 $1,346.78 $0.00 $2,185.18 $390,005.43
173 $390,005.43 $1,346.78 $0.00 $2,205.15 $393,557.36
174 $393,557.36 $1,346.78 $0.00 $2,225.23 $397,129.37
175 $397,129.37 $1,346.78 $0.00 $2,245.43 $400,721.58
176 $400,721.58 $1,346.78 $0.00 $2,265.74 $404,334.10
177 $404,334.10 $1,346.78 $0.00 $2,286.16 $407,967.04
178 $407,967.04 $1,346.78 $0.00 $2,306.70 $411,620.52
179 $411,620.52 $1,346.78 $0.00 $2,327.36 $415,294.66
180 $415,294.66 $1,346.78 $0.00 $2,348.14 $418,989.58
181 $418,989.58 $1,346.78 $0.00 $2,369.03 $422,705.39
182 $422,705.39 $1,346.78 $0.00 $2,390.04 $426,442.21
183 $426,442.21 $1,346.78 $0.00 $2,411.17 $430,200.16
184 $430,200.16 $1,346.78 $0.00 $2,432.41 $433,979.35
185 $433,979.35 $1,346.78 $0.00 $2,453.78 $437,779.91
186 $437,779.91 $1,346.78 $0.00 $2,475.27 $441,601.96
187 $441,601.96 $1,346.78 $0.00 $2,496.88 $445,445.62
188 $445,445.62 $1,346.78 $0.00 $2,518.61 $449,311.01
189 $449,311.01 $1,346.78 $0.00 $2,540.47 $453,198.26
190 $453,198.26 $1,346.78 $0.00 $2,562.45 $457,107.49
191 $457,107.49 $1,346.78 $0.00 $2,584.55 $461,038.82
192 $461,038.82 $1,346.78 $0.00 $2,606.78 $464,992.38
193 $464,992.38 $1,346.78 $0.00 $2,629.13 $468,968.29
194 $468,968.29 $1,346.78 $0.00 $2,651.61 $472,966.68
195 $472,966.68 $1,346.78 $0.00 $2,674.22 $476,987.68
196 $476,987.68 $1,346.78 $0.00 $2,696.96 $481,031.42
197 $481,031.42 $1,346.78 $0.00 $2,719.82 $485,098.02
198 $485,098.02 $1,346.78 $0.00 $2,742.81 $489,187.61
199 $489,187.61 $1,346.78 $0.00 $2,765.94 $493,300.33
200 $493,300.33 $1,346.78 $0.00 $2,789.19 $497,436.30
201 $497,436.30 $1,346.78 $0.00 $2,812.58 $501,595.66
202 $501,595.66 $1,346.78 $0.00 $2,836.09 $505,778.53
203 $505,778.53 $1,346.78 $0.00 $2,859.75 $509,985.06
204 $509,985.06 $1,346.78 $0.00 $2,883.53 $514,215.37
205 $514,215.37 $1,346.78 $0.00 $2,907.45 $518,469.60
206 $518,469.60 $1,346.78 $0.00 $2,931.50 $522,747.88
207 $522,747.88 $1,346.78 $0.00 $2,955.69 $527,050.35
208 $527,050.35 $1,346.78 $0.00 $2,980.02 $531,377.15
209 $531,377.15 $1,346.78 $0.00 $3,004.48 $535,728.41
210 $535,728.41 $1,346.78 $0.00 $3,029.09 $540,104.28
211 $540,104.28 $1,346.78 $0.00 $3,053.83 $544,504.89
212 $544,504.89 $1,346.78 $0.00 $3,078.71 $548,930.38
213 $548,930.38 $1,346.78 $0.00 $3,103.73 $553,380.89
214 $553,380.89 $1,346.78 $0.00 $3,128.90 $557,856.57
215 $557,856.57 $1,346.78 $0.00 $3,154.20 $562,357.55
216 $562,357.55 $1,346.78 $0.00 $3,179.65 $566,883.98
217 $566,883.98 $1,346.78 $157,895.88 $3,205.24 $413,540.12
218 $413,540.12 $1,346.78 $0.00 $2,338.22 $417,225.12
219 $417,225.12 $1,346.78 $0.00 $2,359.05 $420,930.95
220 $420,930.95 $1,346.78 $0.00 $2,380.00 $424,657.73
221 $424,657.73 $1,346.78 $0.00 $2,401.08 $428,405.59
222 $428,405.59 $1,346.78 $0.00 $2,422.27 $432,174.64
223 $432,174.64 $1,346.78 $0.00 $2,443.58 $435,965.00
224 $435,965.00 $1,346.78 $0.00 $2,465.01 $439,776.79
225 $439,776.79 $1,346.78 $0.00 $2,486.56 $443,610.13
226 $443,610.13 $1,346.78 $0.00 $2,508.24 $447,465.15
227 $447,465.15 $1,346.78 $0.00 $2,530.03 $451,341.96
228 $451,341.96 $1,346.78 $0.00 $2,551.95 $455,240.69
229 $455,240.69 $1,346.78 $165,790.68 $2,574.00 $293,370.79
230 $293,370.79 $1,346.78 $0.00 $1,658.76 $296,376.33
231 $296,376.33 $1,346.78 $0.00 $1,675.75 $299,398.86
232 $299,398.86 $1,346.78 $0.00 $1,692.84 $302,438.48
233 $302,438.48 $1,346.78 $0.00 $1,710.03 $305,495.29
234 $305,495.29 $1,346.78 $0.00 $1,727.31 $308,569.38
235 $308,569.38 $1,346.78 $0.00 $1,744.70 $311,660.86
236 $311,660.86 $1,346.78 $0.00 $1,762.18 $314,769.82
237 $314,769.82 $1,346.78 $0.00 $1,779.75 $317,896.35
238 $317,896.35 $1,346.78 $0.00 $1,797.43 $321,040.56
239 $321,040.56 $1,346.78 $0.00 $1,815.21 $324,202.55
240 $324,202.55 $1,346.78 $0.00 $1,833.09 $327,382.42
241 $327,382.42 $1,346.78 $174,080.21 $1,851.07 $156,500.06
242 $156,500.06 $1,346.78 $0.00 $884.87 $158,731.71
243 $158,731.71 $1,346.78 $0.00 $897.49 $160,975.98
244 $160,975.98 $1,346.78 $0.00 $910.18 $163,232.94
245 $163,232.94 $1,346.78 $0.00 $922.94 $165,502.66
246 $165,502.66 $1,346.78 $0.00 $935.78 $167,785.22
247 $167,785.22 $1,346.78 $0.00 $948.68 $170,080.68
248 $170,080.68 $1,346.78 $0.00 $961.66 $172,389.12
249 $172,389.12 $1,346.78 $0.00 $974.71 $174,710.61
250 $174,710.61 $1,346.78 $0.00 $987.84 $177,045.23
251 $177,045.23 $1,346.78 $0.00 $1,001.04 $179,393.05
252 $179,393.05 $1,346.78 $0.00 $1,014.31 $181,754.14
253 $181,754.14 $0.00 $182,784.22 $1,027.66 ($2.42)