Savings Plan and Future Cost Estimation for Kent State University at Ashtabula

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$55,228
Monthly savings required$437

How much will it cost to send your child to Kent State University at Ashtabula in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $220,910.15 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $437.17 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$21,297.00
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 Kent State University at Ashtabula in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $437.17 $0.00 $0.00 $437.17
2 $437.17 $437.17 $0.00 $2.47 $876.81
3 $876.81 $437.17 $0.00 $4.96 $1,318.94
4 $1,318.94 $437.17 $0.00 $7.46 $1,763.57
5 $1,763.57 $437.17 $0.00 $9.97 $2,210.71
6 $2,210.71 $437.17 $0.00 $12.50 $2,660.38
7 $2,660.38 $437.17 $0.00 $15.04 $3,112.59
8 $3,112.59 $437.17 $0.00 $17.60 $3,567.36
9 $3,567.36 $437.17 $0.00 $20.17 $4,024.70
10 $4,024.70 $437.17 $0.00 $22.76 $4,484.63
11 $4,484.63 $437.17 $0.00 $25.36 $4,947.16
12 $4,947.16 $437.17 $0.00 $27.97 $5,412.30
13 $5,412.30 $437.17 $0.00 $30.60 $5,880.07
14 $5,880.07 $437.17 $0.00 $33.25 $6,350.49
15 $6,350.49 $437.17 $0.00 $35.91 $6,823.57
16 $6,823.57 $437.17 $0.00 $38.58 $7,299.32
17 $7,299.32 $437.17 $0.00 $41.27 $7,777.76
18 $7,777.76 $437.17 $0.00 $43.98 $8,258.91
19 $8,258.91 $437.17 $0.00 $46.70 $8,742.78
20 $8,742.78 $437.17 $0.00 $49.43 $9,229.38
21 $9,229.38 $437.17 $0.00 $52.18 $9,718.73
22 $9,718.73 $437.17 $0.00 $54.95 $10,210.85
23 $10,210.85 $437.17 $0.00 $57.73 $10,705.75
24 $10,705.75 $437.17 $0.00 $60.53 $11,203.45
25 $11,203.45 $437.17 $0.00 $63.35 $11,703.97
26 $11,703.97 $437.17 $0.00 $66.18 $12,207.32
27 $12,207.32 $437.17 $0.00 $69.02 $12,713.51
28 $12,713.51 $437.17 $0.00 $71.88 $13,222.56
29 $13,222.56 $437.17 $0.00 $74.76 $13,734.49
30 $13,734.49 $437.17 $0.00 $77.66 $14,249.32
31 $14,249.32 $437.17 $0.00 $80.57 $14,767.06
32 $14,767.06 $437.17 $0.00 $83.50 $15,287.73
33 $15,287.73 $437.17 $0.00 $86.44 $15,811.34
34 $15,811.34 $437.17 $0.00 $89.40 $16,337.91
35 $16,337.91 $437.17 $0.00 $92.38 $16,867.46
36 $16,867.46 $437.17 $0.00 $95.37 $17,400.00
37 $17,400.00 $437.17 $0.00 $98.38 $17,935.55
38 $17,935.55 $437.17 $0.00 $101.41 $18,474.13
39 $18,474.13 $437.17 $0.00 $104.46 $19,015.76
40 $19,015.76 $437.17 $0.00 $107.52 $19,560.45
41 $19,560.45 $437.17 $0.00 $110.60 $20,108.22
42 $20,108.22 $437.17 $0.00 $113.69 $20,659.08
43 $20,659.08 $437.17 $0.00 $116.81 $21,213.06
44 $21,213.06 $437.17 $0.00 $119.94 $21,770.17
45 $21,770.17 $437.17 $0.00 $123.09 $22,330.43
46 $22,330.43 $437.17 $0.00 $126.26 $22,893.86
47 $22,893.86 $437.17 $0.00 $129.45 $23,460.48
48 $23,460.48 $437.17 $0.00 $132.65 $24,030.30
49 $24,030.30 $437.17 $0.00 $135.87 $24,603.34
50 $24,603.34 $437.17 $0.00 $139.11 $25,179.62
51 $25,179.62 $437.17 $0.00 $142.37 $25,759.16
52 $25,759.16 $437.17 $0.00 $145.65 $26,341.98
53 $26,341.98 $437.17 $0.00 $148.94 $26,928.09
54 $26,928.09 $437.17 $0.00 $152.26 $27,517.52
55 $27,517.52 $437.17 $0.00 $155.59 $28,110.28
56 $28,110.28 $437.17 $0.00 $158.94 $28,706.39
57 $28,706.39 $437.17 $0.00 $162.31 $29,305.87
58 $29,305.87 $437.17 $0.00 $165.70 $29,908.74
59 $29,908.74 $437.17 $0.00 $169.11 $30,515.02
60 $30,515.02 $437.17 $0.00 $172.54 $31,124.73
61 $31,124.73 $437.17 $0.00 $175.98 $31,737.88
62 $31,737.88 $437.17 $0.00 $179.45 $32,354.50
63 $32,354.50 $437.17 $0.00 $182.94 $32,974.61
64 $32,974.61 $437.17 $0.00 $186.44 $33,598.22
65 $33,598.22 $437.17 $0.00 $189.97 $34,225.36
66 $34,225.36 $437.17 $0.00 $193.52 $34,856.05
67 $34,856.05 $437.17 $0.00 $197.08 $35,490.30
68 $35,490.30 $437.17 $0.00 $200.67 $36,128.14
69 $36,128.14 $437.17 $0.00 $204.27 $36,769.58
70 $36,769.58 $437.17 $0.00 $207.90 $37,414.65
71 $37,414.65 $437.17 $0.00 $211.55 $38,063.37
72 $38,063.37 $437.17 $0.00 $215.22 $38,715.76
73 $38,715.76 $437.17 $0.00 $218.90 $39,371.83
74 $39,371.83 $437.17 $0.00 $222.61 $40,031.61
75 $40,031.61 $437.17 $0.00 $226.34 $40,695.12
76 $40,695.12 $437.17 $0.00 $230.10 $41,362.39
77 $41,362.39 $437.17 $0.00 $233.87 $42,033.43
78 $42,033.43 $437.17 $0.00 $237.66 $42,708.26
79 $42,708.26 $437.17 $0.00 $241.48 $43,386.91
80 $43,386.91 $437.17 $0.00 $245.32 $44,069.40
81 $44,069.40 $437.17 $0.00 $249.17 $44,755.74
82 $44,755.74 $437.17 $0.00 $253.06 $45,445.97
83 $45,445.97 $437.17 $0.00 $256.96 $46,140.10
84 $46,140.10 $437.17 $0.00 $260.88 $46,838.15
85 $46,838.15 $437.17 $0.00 $264.83 $47,540.15
86 $47,540.15 $437.17 $0.00 $268.80 $48,246.12
87 $48,246.12 $437.17 $0.00 $272.79 $48,956.08
88 $48,956.08 $437.17 $0.00 $276.80 $49,670.05
89 $49,670.05 $437.17 $0.00 $280.84 $50,388.06
90 $50,388.06 $437.17 $0.00 $284.90 $51,110.13
91 $51,110.13 $437.17 $0.00 $288.98 $51,836.28
92 $51,836.28 $437.17 $0.00 $293.09 $52,566.54
93 $52,566.54 $437.17 $0.00 $297.22 $53,300.93
94 $53,300.93 $437.17 $0.00 $301.37 $54,039.47
95 $54,039.47 $437.17 $0.00 $305.55 $54,782.19
96 $54,782.19 $437.17 $0.00 $309.75 $55,529.11
97 $55,529.11 $437.17 $0.00 $313.97 $56,280.25
98 $56,280.25 $437.17 $0.00 $318.22 $57,035.64
99 $57,035.64 $437.17 $0.00 $322.49 $57,795.30
100 $57,795.30 $437.17 $0.00 $326.78 $58,559.25
101 $58,559.25 $437.17 $0.00 $331.10 $59,327.52
102 $59,327.52 $437.17 $0.00 $335.45 $60,100.14
103 $60,100.14 $437.17 $0.00 $339.81 $60,877.12
104 $60,877.12 $437.17 $0.00 $344.21 $61,658.50
105 $61,658.50 $437.17 $0.00 $348.63 $62,444.30
106 $62,444.30 $437.17 $0.00 $353.07 $63,234.54
107 $63,234.54 $437.17 $0.00 $357.54 $64,029.25
108 $64,029.25 $437.17 $0.00 $362.03 $64,828.45
109 $64,828.45 $437.17 $0.00 $366.55 $65,632.17
110 $65,632.17 $437.17 $0.00 $371.09 $66,440.43
111 $66,440.43 $437.17 $0.00 $375.66 $67,253.26
112 $67,253.26 $437.17 $0.00 $380.26 $68,070.69
113 $68,070.69 $437.17 $0.00 $384.88 $68,892.74
114 $68,892.74 $437.17 $0.00 $389.53 $69,719.44
115 $69,719.44 $437.17 $0.00 $394.20 $70,550.81
116 $70,550.81 $437.17 $0.00 $398.90 $71,386.88
117 $71,386.88 $437.17 $0.00 $403.63 $72,227.68
118 $72,227.68 $437.17 $0.00 $408.39 $73,073.24
119 $73,073.24 $437.17 $0.00 $413.17 $73,923.58
120 $73,923.58 $437.17 $0.00 $417.97 $74,778.72
121 $74,778.72 $437.17 $0.00 $422.81 $75,638.70
122 $75,638.70 $437.17 $0.00 $427.67 $76,503.54
123 $76,503.54 $437.17 $0.00 $432.56 $77,373.27
124 $77,373.27 $437.17 $0.00 $437.48 $78,247.92
125 $78,247.92 $437.17 $0.00 $442.43 $79,127.52
126 $79,127.52 $437.17 $0.00 $447.40 $80,012.09
127 $80,012.09 $437.17 $0.00 $452.40 $80,901.66
128 $80,901.66 $437.17 $0.00 $457.43 $81,796.26
129 $81,796.26 $437.17 $0.00 $462.49 $82,695.92
130 $82,695.92 $437.17 $0.00 $467.57 $83,600.66
131 $83,600.66 $437.17 $0.00 $472.69 $84,510.52
132 $84,510.52 $437.17 $0.00 $477.83 $85,425.52
133 $85,425.52 $437.17 $0.00 $483.01 $86,345.70
134 $86,345.70 $437.17 $0.00 $488.21 $87,271.08
135 $87,271.08 $437.17 $0.00 $493.44 $88,201.69
136 $88,201.69 $437.17 $0.00 $498.71 $89,137.57
137 $89,137.57 $437.17 $0.00 $504.00 $90,078.74
138 $90,078.74 $437.17 $0.00 $509.32 $91,025.23
139 $91,025.23 $437.17 $0.00 $514.67 $91,977.07
140 $91,977.07 $437.17 $0.00 $520.05 $92,934.29
141 $92,934.29 $437.17 $0.00 $525.46 $93,896.92
142 $93,896.92 $437.17 $0.00 $530.91 $94,865.00
143 $94,865.00 $437.17 $0.00 $536.38 $95,838.55
144 $95,838.55 $437.17 $0.00 $541.89 $96,817.61
145 $96,817.61 $437.17 $0.00 $547.42 $97,802.20
146 $97,802.20 $437.17 $0.00 $552.99 $98,792.36
147 $98,792.36 $437.17 $0.00 $558.59 $99,788.12
148 $99,788.12 $437.17 $0.00 $564.22 $100,789.51
149 $100,789.51 $437.17 $0.00 $569.88 $101,796.56
150 $101,796.56 $437.17 $0.00 $575.57 $102,809.30
151 $102,809.30 $437.17 $0.00 $581.30 $103,827.77
152 $103,827.77 $437.17 $0.00 $587.06 $104,852.00
153 $104,852.00 $437.17 $0.00 $592.85 $105,882.02
154 $105,882.02 $437.17 $0.00 $598.67 $106,917.86
155 $106,917.86 $437.17 $0.00 $604.53 $107,959.56
156 $107,959.56 $437.17 $0.00 $610.42 $109,007.15
157 $109,007.15 $437.17 $0.00 $616.34 $110,060.66
158 $110,060.66 $437.17 $0.00 $622.30 $111,120.13
159 $111,120.13 $437.17 $0.00 $628.29 $112,185.59
160 $112,185.59 $437.17 $0.00 $634.31 $113,257.07
161 $113,257.07 $437.17 $0.00 $640.37 $114,334.61
162 $114,334.61 $437.17 $0.00 $646.46 $115,418.24
163 $115,418.24 $437.17 $0.00 $652.59 $116,508.00
164 $116,508.00 $437.17 $0.00 $658.75 $117,603.92
165 $117,603.92 $437.17 $0.00 $664.95 $118,706.04
166 $118,706.04 $437.17 $0.00 $671.18 $119,814.39
167 $119,814.39 $437.17 $0.00 $677.45 $120,929.01
168 $120,929.01 $437.17 $0.00 $683.75 $122,049.93
169 $122,049.93 $437.17 $0.00 $690.09 $123,177.19
170 $123,177.19 $437.17 $0.00 $696.46 $124,310.82
171 $124,310.82 $437.17 $0.00 $702.87 $125,450.86
172 $125,450.86 $437.17 $0.00 $709.32 $126,597.35
173 $126,597.35 $437.17 $0.00 $715.80 $127,750.32
174 $127,750.32 $437.17 $0.00 $722.32 $128,909.81
175 $128,909.81 $437.17 $0.00 $728.87 $130,075.85
176 $130,075.85 $437.17 $0.00 $735.47 $131,248.49
177 $131,248.49 $437.17 $0.00 $742.10 $132,427.76
178 $132,427.76 $437.17 $0.00 $748.77 $133,613.70
179 $133,613.70 $437.17 $0.00 $755.47 $134,806.34
180 $134,806.34 $437.17 $0.00 $762.21 $136,005.72
181 $136,005.72 $437.17 $0.00 $769.00 $137,211.89
182 $137,211.89 $437.17 $0.00 $775.82 $138,424.88
183 $138,424.88 $437.17 $0.00 $782.67 $139,644.72
184 $139,644.72 $437.17 $0.00 $789.57 $140,871.46
185 $140,871.46 $437.17 $0.00 $796.51 $142,105.14
186 $142,105.14 $437.17 $0.00 $803.48 $143,345.79
187 $143,345.79 $437.17 $0.00 $810.50 $144,593.46
188 $144,593.46 $437.17 $0.00 $817.55 $145,848.18
189 $145,848.18 $437.17 $0.00 $824.65 $147,110.00
190 $147,110.00 $437.17 $0.00 $831.78 $148,378.95
191 $148,378.95 $437.17 $0.00 $838.96 $149,655.08
192 $149,655.08 $437.17 $0.00 $846.17 $150,938.42
193 $150,938.42 $437.17 $0.00 $853.43 $152,229.02
194 $152,229.02 $437.17 $0.00 $860.73 $153,526.92
195 $153,526.92 $437.17 $0.00 $868.06 $154,832.15
196 $154,832.15 $437.17 $0.00 $875.44 $156,144.76
197 $156,144.76 $437.17 $0.00 $882.87 $157,464.80
198 $157,464.80 $437.17 $0.00 $890.33 $158,792.30
199 $158,792.30 $437.17 $0.00 $897.83 $160,127.30
200 $160,127.30 $437.17 $0.00 $905.38 $161,469.85
201 $161,469.85 $437.17 $0.00 $912.97 $162,819.99
202 $162,819.99 $437.17 $0.00 $920.61 $164,177.77
203 $164,177.77 $437.17 $0.00 $928.28 $165,543.22
204 $165,543.22 $437.17 $0.00 $936.01 $166,916.40
205 $166,916.40 $437.17 $0.00 $943.77 $168,297.34
206 $168,297.34 $437.17 $0.00 $951.58 $169,686.09
207 $169,686.09 $437.17 $0.00 $959.43 $171,082.69
208 $171,082.69 $437.17 $0.00 $967.33 $172,487.19
209 $172,487.19 $437.17 $0.00 $975.27 $173,899.63
210 $173,899.63 $437.17 $0.00 $983.25 $175,320.05
211 $175,320.05 $437.17 $0.00 $991.29 $176,748.51
212 $176,748.51 $437.17 $0.00 $999.36 $178,185.04
213 $178,185.04 $437.17 $0.00 $1,007.48 $179,629.69
214 $179,629.69 $437.17 $0.00 $1,015.65 $181,082.51
215 $181,082.51 $437.17 $0.00 $1,023.87 $182,543.55
216 $182,543.55 $437.17 $0.00 $1,032.13 $184,012.85
217 $184,012.85 $437.17 $51,253.77 $1,040.44 $134,236.69
218 $134,236.69 $437.17 $0.00 $758.99 $135,432.85
219 $135,432.85 $437.17 $0.00 $765.76 $136,635.78
220 $136,635.78 $437.17 $0.00 $772.56 $137,845.51
221 $137,845.51 $437.17 $0.00 $779.40 $139,062.08
222 $139,062.08 $437.17 $0.00 $786.28 $140,285.53
223 $140,285.53 $437.17 $0.00 $793.19 $141,515.89
224 $141,515.89 $437.17 $0.00 $800.15 $142,753.21
225 $142,753.21 $437.17 $0.00 $807.15 $143,997.53
226 $143,997.53 $437.17 $0.00 $814.18 $145,248.88
227 $145,248.88 $437.17 $0.00 $821.26 $146,507.31
228 $146,507.31 $437.17 $0.00 $828.37 $147,772.85
229 $147,772.85 $437.17 $53,816.46 $835.53 $95,229.09
230 $95,229.09 $437.17 $0.00 $538.44 $96,204.70
231 $96,204.70 $437.17 $0.00 $543.96 $97,185.83
232 $97,185.83 $437.17 $0.00 $549.50 $98,172.50
233 $98,172.50 $437.17 $0.00 $555.08 $99,164.75
234 $99,164.75 $437.17 $0.00 $560.69 $100,162.61
235 $100,162.61 $437.17 $0.00 $566.33 $101,166.11
236 $101,166.11 $437.17 $0.00 $572.01 $102,175.29
237 $102,175.29 $437.17 $0.00 $577.71 $103,190.17
238 $103,190.17 $437.17 $0.00 $583.45 $104,210.79
239 $104,210.79 $437.17 $0.00 $589.22 $105,237.18
240 $105,237.18 $437.17 $0.00 $595.03 $106,269.38
241 $106,269.38 $437.17 $56,507.28 $600.86 $50,800.13
242 $50,800.13 $437.17 $0.00 $287.23 $51,524.53
243 $51,524.53 $437.17 $0.00 $291.33 $52,253.03
244 $52,253.03 $437.17 $0.00 $295.45 $52,985.65
245 $52,985.65 $437.17 $0.00 $299.59 $53,722.41
246 $53,722.41 $437.17 $0.00 $303.75 $54,463.33
247 $54,463.33 $437.17 $0.00 $307.94 $55,208.44
248 $55,208.44 $437.17 $0.00 $312.16 $55,957.77
249 $55,957.77 $437.17 $0.00 $316.39 $56,711.33
250 $56,711.33 $437.17 $0.00 $320.65 $57,469.15
251 $57,469.15 $437.17 $0.00 $324.94 $58,231.26
252 $58,231.26 $437.17 $0.00 $329.25 $58,997.68
253 $58,997.68 $0.00 $59,332.65 $333.58 ($1.39)