Savings Plan and Future Cost Estimation for Keuka College

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$133,151
Monthly savings required$1,054

How much will it cost to send your child to Keuka College in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $532,603.32 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $1,054.00 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$51,346.00
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 Keuka College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $1,054.00 $0.00 $0.00 $1,054.00
2 $1,054.00 $1,054.00 $0.00 $5.96 $2,113.96
3 $2,113.96 $1,054.00 $0.00 $11.95 $3,179.91
4 $3,179.91 $1,054.00 $0.00 $17.98 $4,251.89
5 $4,251.89 $1,054.00 $0.00 $24.04 $5,329.93
6 $5,329.93 $1,054.00 $0.00 $30.14 $6,414.07
7 $6,414.07 $1,054.00 $0.00 $36.27 $7,504.34
8 $7,504.34 $1,054.00 $0.00 $42.43 $8,600.77
9 $8,600.77 $1,054.00 $0.00 $48.63 $9,703.40
10 $9,703.40 $1,054.00 $0.00 $54.86 $10,812.26
11 $10,812.26 $1,054.00 $0.00 $61.13 $11,927.39
12 $11,927.39 $1,054.00 $0.00 $67.44 $13,048.83
13 $13,048.83 $1,054.00 $0.00 $73.78 $14,176.61
14 $14,176.61 $1,054.00 $0.00 $80.16 $15,310.77
15 $15,310.77 $1,054.00 $0.00 $86.57 $16,451.34
16 $16,451.34 $1,054.00 $0.00 $93.02 $17,598.36
17 $17,598.36 $1,054.00 $0.00 $99.50 $18,751.86
18 $18,751.86 $1,054.00 $0.00 $106.03 $19,911.89
19 $19,911.89 $1,054.00 $0.00 $112.58 $21,078.47
20 $21,078.47 $1,054.00 $0.00 $119.18 $22,251.65
21 $22,251.65 $1,054.00 $0.00 $125.81 $23,431.46
22 $23,431.46 $1,054.00 $0.00 $132.48 $24,617.94
23 $24,617.94 $1,054.00 $0.00 $139.19 $25,811.13
24 $25,811.13 $1,054.00 $0.00 $145.94 $27,011.07
25 $27,011.07 $1,054.00 $0.00 $152.72 $28,217.79
26 $28,217.79 $1,054.00 $0.00 $159.55 $29,431.34
27 $29,431.34 $1,054.00 $0.00 $166.41 $30,651.75
28 $30,651.75 $1,054.00 $0.00 $173.31 $31,879.06
29 $31,879.06 $1,054.00 $0.00 $180.25 $33,113.31
30 $33,113.31 $1,054.00 $0.00 $187.23 $34,354.54
31 $34,354.54 $1,054.00 $0.00 $194.25 $35,602.79
32 $35,602.79 $1,054.00 $0.00 $201.30 $36,858.09
33 $36,858.09 $1,054.00 $0.00 $208.40 $38,120.49
34 $38,120.49 $1,054.00 $0.00 $215.54 $39,390.03
35 $39,390.03 $1,054.00 $0.00 $222.72 $40,666.75
36 $40,666.75 $1,054.00 $0.00 $229.94 $41,950.69
37 $41,950.69 $1,054.00 $0.00 $237.20 $43,241.89
38 $43,241.89 $1,054.00 $0.00 $244.50 $44,540.39
39 $44,540.39 $1,054.00 $0.00 $251.84 $45,846.23
40 $45,846.23 $1,054.00 $0.00 $259.22 $47,159.45
41 $47,159.45 $1,054.00 $0.00 $266.65 $48,480.10
42 $48,480.10 $1,054.00 $0.00 $274.11 $49,808.21
43 $49,808.21 $1,054.00 $0.00 $281.62 $51,143.83
44 $51,143.83 $1,054.00 $0.00 $289.17 $52,487.00
45 $52,487.00 $1,054.00 $0.00 $296.77 $53,837.77
46 $53,837.77 $1,054.00 $0.00 $304.41 $55,196.18
47 $55,196.18 $1,054.00 $0.00 $312.09 $56,562.27
48 $56,562.27 $1,054.00 $0.00 $319.81 $57,936.08
49 $57,936.08 $1,054.00 $0.00 $327.58 $59,317.66
50 $59,317.66 $1,054.00 $0.00 $335.39 $60,707.05
51 $60,707.05 $1,054.00 $0.00 $343.25 $62,104.30
52 $62,104.30 $1,054.00 $0.00 $351.15 $63,509.45
53 $63,509.45 $1,054.00 $0.00 $359.09 $64,922.54
54 $64,922.54 $1,054.00 $0.00 $367.08 $66,343.62
55 $66,343.62 $1,054.00 $0.00 $375.12 $67,772.74
56 $67,772.74 $1,054.00 $0.00 $383.20 $69,209.94
57 $69,209.94 $1,054.00 $0.00 $391.32 $70,655.26
58 $70,655.26 $1,054.00 $0.00 $399.50 $72,108.76
59 $72,108.76 $1,054.00 $0.00 $407.71 $73,570.47
60 $73,570.47 $1,054.00 $0.00 $415.98 $75,040.45
61 $75,040.45 $1,054.00 $0.00 $424.29 $76,518.74
62 $76,518.74 $1,054.00 $0.00 $432.65 $78,005.39
63 $78,005.39 $1,054.00 $0.00 $441.05 $79,500.44
64 $79,500.44 $1,054.00 $0.00 $449.51 $81,003.95
65 $81,003.95 $1,054.00 $0.00 $458.01 $82,515.96
66 $82,515.96 $1,054.00 $0.00 $466.56 $84,036.52
67 $84,036.52 $1,054.00 $0.00 $475.15 $85,565.67
68 $85,565.67 $1,054.00 $0.00 $483.80 $87,103.47
69 $87,103.47 $1,054.00 $0.00 $492.50 $88,649.97
70 $88,649.97 $1,054.00 $0.00 $501.24 $90,205.21
71 $90,205.21 $1,054.00 $0.00 $510.03 $91,769.24
72 $91,769.24 $1,054.00 $0.00 $518.88 $93,342.12
73 $93,342.12 $1,054.00 $0.00 $527.77 $94,923.89
74 $94,923.89 $1,054.00 $0.00 $536.71 $96,514.60
75 $96,514.60 $1,054.00 $0.00 $545.71 $98,114.31
76 $98,114.31 $1,054.00 $0.00 $554.75 $99,723.06
77 $99,723.06 $1,054.00 $0.00 $563.85 $101,340.91
78 $101,340.91 $1,054.00 $0.00 $573.00 $102,967.91
79 $102,967.91 $1,054.00 $0.00 $582.20 $104,604.11
80 $104,604.11 $1,054.00 $0.00 $591.45 $106,249.56
81 $106,249.56 $1,054.00 $0.00 $600.75 $107,904.31
82 $107,904.31 $1,054.00 $0.00 $610.11 $109,568.42
83 $109,568.42 $1,054.00 $0.00 $619.52 $111,241.94
84 $111,241.94 $1,054.00 $0.00 $628.98 $112,924.92
85 $112,924.92 $1,054.00 $0.00 $638.49 $114,617.41
86 $114,617.41 $1,054.00 $0.00 $648.06 $116,319.47
87 $116,319.47 $1,054.00 $0.00 $657.69 $118,031.16
88 $118,031.16 $1,054.00 $0.00 $667.37 $119,752.53
89 $119,752.53 $1,054.00 $0.00 $677.10 $121,483.63
90 $121,483.63 $1,054.00 $0.00 $686.89 $123,224.52
91 $123,224.52 $1,054.00 $0.00 $696.73 $124,975.25
92 $124,975.25 $1,054.00 $0.00 $706.63 $126,735.88
93 $126,735.88 $1,054.00 $0.00 $716.58 $128,506.46
94 $128,506.46 $1,054.00 $0.00 $726.59 $130,287.05
95 $130,287.05 $1,054.00 $0.00 $736.66 $132,077.71
96 $132,077.71 $1,054.00 $0.00 $746.79 $133,878.50
97 $133,878.50 $1,054.00 $0.00 $756.97 $135,689.47
98 $135,689.47 $1,054.00 $0.00 $767.21 $137,510.68
99 $137,510.68 $1,054.00 $0.00 $777.51 $139,342.19
100 $139,342.19 $1,054.00 $0.00 $787.86 $141,184.05
101 $141,184.05 $1,054.00 $0.00 $798.28 $143,036.33
102 $143,036.33 $1,054.00 $0.00 $808.75 $144,899.08
103 $144,899.08 $1,054.00 $0.00 $819.28 $146,772.36
104 $146,772.36 $1,054.00 $0.00 $829.87 $148,656.23
105 $148,656.23 $1,054.00 $0.00 $840.52 $150,550.75
106 $150,550.75 $1,054.00 $0.00 $851.24 $152,455.99
107 $152,455.99 $1,054.00 $0.00 $862.01 $154,372.00
108 $154,372.00 $1,054.00 $0.00 $872.84 $156,298.84
109 $156,298.84 $1,054.00 $0.00 $883.74 $158,236.58
110 $158,236.58 $1,054.00 $0.00 $894.69 $160,185.27
111 $160,185.27 $1,054.00 $0.00 $905.71 $162,144.98
112 $162,144.98 $1,054.00 $0.00 $916.79 $164,115.77
113 $164,115.77 $1,054.00 $0.00 $927.93 $166,097.70
114 $166,097.70 $1,054.00 $0.00 $939.14 $168,090.84
115 $168,090.84 $1,054.00 $0.00 $950.41 $170,095.25
116 $170,095.25 $1,054.00 $0.00 $961.74 $172,110.99
117 $172,110.99 $1,054.00 $0.00 $973.14 $174,138.13
118 $174,138.13 $1,054.00 $0.00 $984.60 $176,176.73
119 $176,176.73 $1,054.00 $0.00 $996.13 $178,226.86
120 $178,226.86 $1,054.00 $0.00 $1,007.72 $180,288.58
121 $180,288.58 $1,054.00 $0.00 $1,019.38 $182,361.96
122 $182,361.96 $1,054.00 $0.00 $1,031.10 $184,447.06
123 $184,447.06 $1,054.00 $0.00 $1,042.89 $186,543.95
124 $186,543.95 $1,054.00 $0.00 $1,054.75 $188,652.70
125 $188,652.70 $1,054.00 $0.00 $1,066.67 $190,773.37
126 $190,773.37 $1,054.00 $0.00 $1,078.66 $192,906.03
127 $192,906.03 $1,054.00 $0.00 $1,090.72 $195,050.75
128 $195,050.75 $1,054.00 $0.00 $1,102.85 $197,207.60
129 $197,207.60 $1,054.00 $0.00 $1,115.04 $199,376.64
130 $199,376.64 $1,054.00 $0.00 $1,127.30 $201,557.94
131 $201,557.94 $1,054.00 $0.00 $1,139.64 $203,751.58
132 $203,751.58 $1,054.00 $0.00 $1,152.04 $205,957.62
133 $205,957.62 $1,054.00 $0.00 $1,164.51 $208,176.13
134 $208,176.13 $1,054.00 $0.00 $1,177.06 $210,407.19
135 $210,407.19 $1,054.00 $0.00 $1,189.67 $212,650.86
136 $212,650.86 $1,054.00 $0.00 $1,202.36 $214,907.22
137 $214,907.22 $1,054.00 $0.00 $1,215.12 $217,176.34
138 $217,176.34 $1,054.00 $0.00 $1,227.95 $219,458.29
139 $219,458.29 $1,054.00 $0.00 $1,240.85 $221,753.14
140 $221,753.14 $1,054.00 $0.00 $1,253.82 $224,060.96
141 $224,060.96 $1,054.00 $0.00 $1,266.87 $226,381.83
142 $226,381.83 $1,054.00 $0.00 $1,280.00 $228,715.83
143 $228,715.83 $1,054.00 $0.00 $1,293.19 $231,063.02
144 $231,063.02 $1,054.00 $0.00 $1,306.46 $233,423.48
145 $233,423.48 $1,054.00 $0.00 $1,319.81 $235,797.29
146 $235,797.29 $1,054.00 $0.00 $1,333.23 $238,184.52
147 $238,184.52 $1,054.00 $0.00 $1,346.73 $240,585.25
148 $240,585.25 $1,054.00 $0.00 $1,360.30 $242,999.55
149 $242,999.55 $1,054.00 $0.00 $1,373.95 $245,427.50
150 $245,427.50 $1,054.00 $0.00 $1,387.68 $247,869.18
151 $247,869.18 $1,054.00 $0.00 $1,401.49 $250,324.67
152 $250,324.67 $1,054.00 $0.00 $1,415.37 $252,794.04
153 $252,794.04 $1,054.00 $0.00 $1,429.33 $255,277.37
154 $255,277.37 $1,054.00 $0.00 $1,443.38 $257,774.75
155 $257,774.75 $1,054.00 $0.00 $1,457.50 $260,286.25
156 $260,286.25 $1,054.00 $0.00 $1,471.70 $262,811.95
157 $262,811.95 $1,054.00 $0.00 $1,485.98 $265,351.93
158 $265,351.93 $1,054.00 $0.00 $1,500.34 $267,906.27
159 $267,906.27 $1,054.00 $0.00 $1,514.78 $270,475.05
160 $270,475.05 $1,054.00 $0.00 $1,529.31 $273,058.36
161 $273,058.36 $1,054.00 $0.00 $1,543.91 $275,656.27
162 $275,656.27 $1,054.00 $0.00 $1,558.60 $278,268.87
163 $278,268.87 $1,054.00 $0.00 $1,573.37 $280,896.24
164 $280,896.24 $1,054.00 $0.00 $1,588.23 $283,538.47
165 $283,538.47 $1,054.00 $0.00 $1,603.17 $286,195.64
166 $286,195.64 $1,054.00 $0.00 $1,618.19 $288,867.83
167 $288,867.83 $1,054.00 $0.00 $1,633.30 $291,555.13
168 $291,555.13 $1,054.00 $0.00 $1,648.50 $294,257.63
169 $294,257.63 $1,054.00 $0.00 $1,663.78 $296,975.41
170 $296,975.41 $1,054.00 $0.00 $1,679.14 $299,708.55
171 $299,708.55 $1,054.00 $0.00 $1,694.60 $302,457.15
172 $302,457.15 $1,054.00 $0.00 $1,710.14 $305,221.29
173 $305,221.29 $1,054.00 $0.00 $1,725.77 $308,001.06
174 $308,001.06 $1,054.00 $0.00 $1,741.48 $310,796.54
175 $310,796.54 $1,054.00 $0.00 $1,757.29 $313,607.83
176 $313,607.83 $1,054.00 $0.00 $1,773.18 $316,435.01
177 $316,435.01 $1,054.00 $0.00 $1,789.17 $319,278.18
178 $319,278.18 $1,054.00 $0.00 $1,805.25 $322,137.43
179 $322,137.43 $1,054.00 $0.00 $1,821.41 $325,012.84
180 $325,012.84 $1,054.00 $0.00 $1,837.67 $327,904.51
181 $327,904.51 $1,054.00 $0.00 $1,854.02 $330,812.53
182 $330,812.53 $1,054.00 $0.00 $1,870.46 $333,736.99
183 $333,736.99 $1,054.00 $0.00 $1,887.00 $336,677.99
184 $336,677.99 $1,054.00 $0.00 $1,903.63 $339,635.62
185 $339,635.62 $1,054.00 $0.00 $1,920.35 $342,609.97
186 $342,609.97 $1,054.00 $0.00 $1,937.17 $345,601.14
187 $345,601.14 $1,054.00 $0.00 $1,954.08 $348,609.22
188 $348,609.22 $1,054.00 $0.00 $1,971.09 $351,634.31
189 $351,634.31 $1,054.00 $0.00 $1,988.19 $354,676.50
190 $354,676.50 $1,054.00 $0.00 $2,005.39 $357,735.89
191 $357,735.89 $1,054.00 $0.00 $2,022.69 $360,812.58
192 $360,812.58 $1,054.00 $0.00 $2,040.09 $363,906.67
193 $363,906.67 $1,054.00 $0.00 $2,057.58 $367,018.25
194 $367,018.25 $1,054.00 $0.00 $2,075.17 $370,147.42
195 $370,147.42 $1,054.00 $0.00 $2,092.87 $373,294.29
196 $373,294.29 $1,054.00 $0.00 $2,110.66 $376,458.95
197 $376,458.95 $1,054.00 $0.00 $2,128.55 $379,641.50
198 $379,641.50 $1,054.00 $0.00 $2,146.55 $382,842.05
199 $382,842.05 $1,054.00 $0.00 $2,164.64 $386,060.69
200 $386,060.69 $1,054.00 $0.00 $2,182.84 $389,297.53
201 $389,297.53 $1,054.00 $0.00 $2,201.14 $392,552.67
202 $392,552.67 $1,054.00 $0.00 $2,219.55 $395,826.22
203 $395,826.22 $1,054.00 $0.00 $2,238.06 $399,118.28
204 $399,118.28 $1,054.00 $0.00 $2,256.67 $402,428.95
205 $402,428.95 $1,054.00 $0.00 $2,275.39 $405,758.34
206 $405,758.34 $1,054.00 $0.00 $2,294.22 $409,106.56
207 $409,106.56 $1,054.00 $0.00 $2,313.15 $412,473.71
208 $412,473.71 $1,054.00 $0.00 $2,332.19 $415,859.90
209 $415,859.90 $1,054.00 $0.00 $2,351.33 $419,265.23
210 $419,265.23 $1,054.00 $0.00 $2,370.59 $422,689.82
211 $422,689.82 $1,054.00 $0.00 $2,389.95 $426,133.77
212 $426,133.77 $1,054.00 $0.00 $2,409.42 $429,597.19
213 $429,597.19 $1,054.00 $0.00 $2,429.00 $433,080.19
214 $433,080.19 $1,054.00 $0.00 $2,448.70 $436,582.89
215 $436,582.89 $1,054.00 $0.00 $2,468.50 $440,105.39
216 $440,105.39 $1,054.00 $0.00 $2,488.42 $443,647.81
217 $443,647.81 $1,054.00 $123,570.27 $2,508.45 $323,639.99
218 $323,639.99 $1,054.00 $0.00 $1,829.91 $326,523.90
219 $326,523.90 $1,054.00 $0.00 $1,846.21 $329,424.11
220 $329,424.11 $1,054.00 $0.00 $1,862.61 $332,340.72
221 $332,340.72 $1,054.00 $0.00 $1,879.10 $335,273.82
222 $335,273.82 $1,054.00 $0.00 $1,895.69 $338,223.51
223 $338,223.51 $1,054.00 $0.00 $1,912.36 $341,189.87
224 $341,189.87 $1,054.00 $0.00 $1,929.14 $344,173.01
225 $344,173.01 $1,054.00 $0.00 $1,946.00 $347,173.01
226 $347,173.01 $1,054.00 $0.00 $1,962.97 $350,189.98
227 $350,189.98 $1,054.00 $0.00 $1,980.03 $353,224.01
228 $353,224.01 $1,054.00 $0.00 $1,997.18 $356,275.19
229 $356,275.19 $1,054.00 $129,748.78 $2,014.43 $229,594.84
230 $229,594.84 $1,054.00 $0.00 $1,298.16 $231,947.00
231 $231,947.00 $1,054.00 $0.00 $1,311.46 $234,312.46
232 $234,312.46 $1,054.00 $0.00 $1,324.84 $236,691.30
233 $236,691.30 $1,054.00 $0.00 $1,338.29 $239,083.59
234 $239,083.59 $1,054.00 $0.00 $1,351.81 $241,489.40
235 $241,489.40 $1,054.00 $0.00 $1,365.42 $243,908.82
236 $243,908.82 $1,054.00 $0.00 $1,379.10 $246,341.92
237 $246,341.92 $1,054.00 $0.00 $1,392.85 $248,788.77
238 $248,788.77 $1,054.00 $0.00 $1,406.69 $251,249.46
239 $251,249.46 $1,054.00 $0.00 $1,420.60 $253,724.06
240 $253,724.06 $1,054.00 $0.00 $1,434.59 $256,212.65
241 $256,212.65 $1,054.00 $136,236.22 $1,448.66 $122,479.09
242 $122,479.09 $1,054.00 $0.00 $692.51 $124,225.60
243 $124,225.60 $1,054.00 $0.00 $702.39 $125,981.99
244 $125,981.99 $1,054.00 $0.00 $712.32 $127,748.31
245 $127,748.31 $1,054.00 $0.00 $722.31 $129,524.62
246 $129,524.62 $1,054.00 $0.00 $732.35 $131,310.97
247 $131,310.97 $1,054.00 $0.00 $742.45 $133,107.42
248 $133,107.42 $1,054.00 $0.00 $752.61 $134,914.03
249 $134,914.03 $1,054.00 $0.00 $762.82 $136,730.85
250 $136,730.85 $1,054.00 $0.00 $773.10 $138,557.95
251 $138,557.95 $1,054.00 $0.00 $783.43 $140,395.38
252 $140,395.38 $1,054.00 $0.00 $793.82 $142,243.20
253 $142,243.20 $0.00 $143,048.04 $804.26 ($0.58)