Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$48,488
Monthly savings required$384

How much will it cost to send your child to Kent State University at Tuscarawas in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $193,951.17 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $383.83 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$18,698.00
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 Tuscarawas in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $383.83 $0.00 $0.00 $383.83
2 $383.83 $383.83 $0.00 $2.17 $769.83
3 $769.83 $383.83 $0.00 $4.35 $1,158.01
4 $1,158.01 $383.83 $0.00 $6.55 $1,548.39
5 $1,548.39 $383.83 $0.00 $8.75 $1,940.97
6 $1,940.97 $383.83 $0.00 $10.97 $2,335.77
7 $2,335.77 $383.83 $0.00 $13.21 $2,732.81
8 $2,732.81 $383.83 $0.00 $15.45 $3,132.09
9 $3,132.09 $383.83 $0.00 $17.71 $3,533.63
10 $3,533.63 $383.83 $0.00 $19.98 $3,937.44
11 $3,937.44 $383.83 $0.00 $22.26 $4,343.53
12 $4,343.53 $383.83 $0.00 $24.56 $4,751.92
13 $4,751.92 $383.83 $0.00 $26.87 $5,162.62
14 $5,162.62 $383.83 $0.00 $29.19 $5,575.64
15 $5,575.64 $383.83 $0.00 $31.53 $5,991.00
16 $5,991.00 $383.83 $0.00 $33.87 $6,408.70
17 $6,408.70 $383.83 $0.00 $36.24 $6,828.77
18 $6,828.77 $383.83 $0.00 $38.61 $7,251.21
19 $7,251.21 $383.83 $0.00 $41.00 $7,676.04
20 $7,676.04 $383.83 $0.00 $43.40 $8,103.27
21 $8,103.27 $383.83 $0.00 $45.82 $8,532.92
22 $8,532.92 $383.83 $0.00 $48.25 $8,965.00
23 $8,965.00 $383.83 $0.00 $50.69 $9,399.52
24 $9,399.52 $383.83 $0.00 $53.15 $9,836.50
25 $9,836.50 $383.83 $0.00 $55.62 $10,275.95
26 $10,275.95 $383.83 $0.00 $58.10 $10,717.88
27 $10,717.88 $383.83 $0.00 $60.60 $11,162.31
28 $11,162.31 $383.83 $0.00 $63.11 $11,609.25
29 $11,609.25 $383.83 $0.00 $65.64 $12,058.72
30 $12,058.72 $383.83 $0.00 $68.18 $12,510.73
31 $12,510.73 $383.83 $0.00 $70.74 $12,965.30
32 $12,965.30 $383.83 $0.00 $73.31 $13,422.44
33 $13,422.44 $383.83 $0.00 $75.89 $13,882.16
34 $13,882.16 $383.83 $0.00 $78.49 $14,344.48
35 $14,344.48 $383.83 $0.00 $81.11 $14,809.42
36 $14,809.42 $383.83 $0.00 $83.73 $15,276.98
37 $15,276.98 $383.83 $0.00 $86.38 $15,747.19
38 $15,747.19 $383.83 $0.00 $89.04 $16,220.06
39 $16,220.06 $383.83 $0.00 $91.71 $16,695.60
40 $16,695.60 $383.83 $0.00 $94.40 $17,173.83
41 $17,173.83 $383.83 $0.00 $97.10 $17,654.76
42 $17,654.76 $383.83 $0.00 $99.82 $18,138.41
43 $18,138.41 $383.83 $0.00 $102.56 $18,624.80
44 $18,624.80 $383.83 $0.00 $105.31 $19,113.94
45 $19,113.94 $383.83 $0.00 $108.07 $19,605.84
46 $19,605.84 $383.83 $0.00 $110.85 $20,100.52
47 $20,100.52 $383.83 $0.00 $113.65 $20,598.00
48 $20,598.00 $383.83 $0.00 $116.46 $21,098.29
49 $21,098.29 $383.83 $0.00 $119.29 $21,601.41
50 $21,601.41 $383.83 $0.00 $122.14 $22,107.38
51 $22,107.38 $383.83 $0.00 $125.00 $22,616.21
52 $22,616.21 $383.83 $0.00 $127.88 $23,127.92
53 $23,127.92 $383.83 $0.00 $130.77 $23,642.52
54 $23,642.52 $383.83 $0.00 $133.68 $24,160.03
55 $24,160.03 $383.83 $0.00 $136.60 $24,680.46
56 $24,680.46 $383.83 $0.00 $139.55 $25,203.84
57 $25,203.84 $383.83 $0.00 $142.51 $25,730.18
58 $25,730.18 $383.83 $0.00 $145.48 $26,259.49
59 $26,259.49 $383.83 $0.00 $148.47 $26,791.79
60 $26,791.79 $383.83 $0.00 $151.48 $27,327.10
61 $27,327.10 $383.83 $0.00 $154.51 $27,865.44
62 $27,865.44 $383.83 $0.00 $157.56 $28,406.83
63 $28,406.83 $383.83 $0.00 $160.62 $28,951.28
64 $28,951.28 $383.83 $0.00 $163.69 $29,498.80
65 $29,498.80 $383.83 $0.00 $166.79 $30,049.42
66 $30,049.42 $383.83 $0.00 $169.90 $30,603.15
67 $30,603.15 $383.83 $0.00 $173.03 $31,160.01
68 $31,160.01 $383.83 $0.00 $176.18 $31,720.02
69 $31,720.02 $383.83 $0.00 $179.35 $32,283.20
70 $32,283.20 $383.83 $0.00 $182.53 $32,849.56
71 $32,849.56 $383.83 $0.00 $185.74 $33,419.13
72 $33,419.13 $383.83 $0.00 $188.96 $33,991.92
73 $33,991.92 $383.83 $0.00 $192.20 $34,567.95
74 $34,567.95 $383.83 $0.00 $195.45 $35,147.23
75 $35,147.23 $383.83 $0.00 $198.73 $35,729.79
76 $35,729.79 $383.83 $0.00 $202.02 $36,315.64
77 $36,315.64 $383.83 $0.00 $205.33 $36,904.80
78 $36,904.80 $383.83 $0.00 $208.67 $37,497.30
79 $37,497.30 $383.83 $0.00 $212.02 $38,093.15
80 $38,093.15 $383.83 $0.00 $215.38 $38,692.36
81 $38,692.36 $383.83 $0.00 $218.77 $39,294.96
82 $39,294.96 $383.83 $0.00 $222.18 $39,900.97
83 $39,900.97 $383.83 $0.00 $225.61 $40,510.41
84 $40,510.41 $383.83 $0.00 $229.05 $41,123.29
85 $41,123.29 $383.83 $0.00 $232.52 $41,739.64
86 $41,739.64 $383.83 $0.00 $236.00 $42,359.47
87 $42,359.47 $383.83 $0.00 $239.51 $42,982.81
88 $42,982.81 $383.83 $0.00 $243.03 $43,609.67
89 $43,609.67 $383.83 $0.00 $246.58 $44,240.08
90 $44,240.08 $383.83 $0.00 $250.14 $44,874.05
91 $44,874.05 $383.83 $0.00 $253.72 $45,511.60
92 $45,511.60 $383.83 $0.00 $257.33 $46,152.76
93 $46,152.76 $383.83 $0.00 $260.95 $46,797.54
94 $46,797.54 $383.83 $0.00 $264.60 $47,445.97
95 $47,445.97 $383.83 $0.00 $268.27 $48,098.07
96 $48,098.07 $383.83 $0.00 $271.95 $48,753.85
97 $48,753.85 $383.83 $0.00 $275.66 $49,413.34
98 $49,413.34 $383.83 $0.00 $279.39 $50,076.56
99 $50,076.56 $383.83 $0.00 $283.14 $50,743.53
100 $50,743.53 $383.83 $0.00 $286.91 $51,414.27
101 $51,414.27 $383.83 $0.00 $290.70 $52,088.80
102 $52,088.80 $383.83 $0.00 $294.52 $52,767.15
103 $52,767.15 $383.83 $0.00 $298.35 $53,449.33
104 $53,449.33 $383.83 $0.00 $302.21 $54,135.37
105 $54,135.37 $383.83 $0.00 $306.09 $54,825.29
106 $54,825.29 $383.83 $0.00 $309.99 $55,519.11
107 $55,519.11 $383.83 $0.00 $313.91 $56,216.85
108 $56,216.85 $383.83 $0.00 $317.86 $56,918.54
109 $56,918.54 $383.83 $0.00 $321.83 $57,624.20
110 $57,624.20 $383.83 $0.00 $325.82 $58,333.85
111 $58,333.85 $383.83 $0.00 $329.83 $59,047.51
112 $59,047.51 $383.83 $0.00 $333.86 $59,765.20
113 $59,765.20 $383.83 $0.00 $337.92 $60,486.95
114 $60,486.95 $383.83 $0.00 $342.00 $61,212.78
115 $61,212.78 $383.83 $0.00 $346.11 $61,942.72
116 $61,942.72 $383.83 $0.00 $350.23 $62,676.78
117 $62,676.78 $383.83 $0.00 $354.38 $63,414.99
118 $63,414.99 $383.83 $0.00 $358.56 $64,157.38
119 $64,157.38 $383.83 $0.00 $362.76 $64,903.97
120 $64,903.97 $383.83 $0.00 $366.98 $65,654.78
121 $65,654.78 $383.83 $0.00 $371.22 $66,409.83
122 $66,409.83 $383.83 $0.00 $375.49 $67,169.15
123 $67,169.15 $383.83 $0.00 $379.78 $67,932.76
124 $67,932.76 $383.83 $0.00 $384.10 $68,700.69
125 $68,700.69 $383.83 $0.00 $388.44 $69,472.96
126 $69,472.96 $383.83 $0.00 $392.81 $70,249.60
127 $70,249.60 $383.83 $0.00 $397.20 $71,030.63
128 $71,030.63 $383.83 $0.00 $401.62 $71,816.08
129 $71,816.08 $383.83 $0.00 $406.06 $72,605.97
130 $72,605.97 $383.83 $0.00 $410.52 $73,400.32
131 $73,400.32 $383.83 $0.00 $415.02 $74,199.17
132 $74,199.17 $383.83 $0.00 $419.53 $75,002.53
133 $75,002.53 $383.83 $0.00 $424.08 $75,810.44
134 $75,810.44 $383.83 $0.00 $428.64 $76,622.91
135 $76,622.91 $383.83 $0.00 $433.24 $77,439.98
136 $77,439.98 $383.83 $0.00 $437.86 $78,261.67
137 $78,261.67 $383.83 $0.00 $442.50 $79,088.00
138 $79,088.00 $383.83 $0.00 $447.18 $79,919.01
139 $79,919.01 $383.83 $0.00 $451.87 $80,754.71
140 $80,754.71 $383.83 $0.00 $456.60 $81,595.14
141 $81,595.14 $383.83 $0.00 $461.35 $82,440.32
142 $82,440.32 $383.83 $0.00 $466.13 $83,290.28
143 $83,290.28 $383.83 $0.00 $470.94 $84,145.05
144 $84,145.05 $383.83 $0.00 $475.77 $85,004.65
145 $85,004.65 $383.83 $0.00 $480.63 $85,869.11
146 $85,869.11 $383.83 $0.00 $485.52 $86,738.46
147 $86,738.46 $383.83 $0.00 $490.43 $87,612.72
148 $87,612.72 $383.83 $0.00 $495.38 $88,491.93
149 $88,491.93 $383.83 $0.00 $500.35 $89,376.11
150 $89,376.11 $383.83 $0.00 $505.35 $90,265.29
151 $90,265.29 $383.83 $0.00 $510.37 $91,159.49
152 $91,159.49 $383.83 $0.00 $515.43 $92,058.75
153 $92,058.75 $383.83 $0.00 $520.51 $92,963.09
154 $92,963.09 $383.83 $0.00 $525.63 $93,872.55
155 $93,872.55 $383.83 $0.00 $530.77 $94,787.15
156 $94,787.15 $383.83 $0.00 $535.94 $95,706.92
157 $95,706.92 $383.83 $0.00 $541.14 $96,631.89
158 $96,631.89 $383.83 $0.00 $546.37 $97,562.09
159 $97,562.09 $383.83 $0.00 $551.63 $98,497.55
160 $98,497.55 $383.83 $0.00 $556.92 $99,438.30
161 $99,438.30 $383.83 $0.00 $562.24 $100,384.37
162 $100,384.37 $383.83 $0.00 $567.59 $101,335.79
163 $101,335.79 $383.83 $0.00 $572.97 $102,292.59
164 $102,292.59 $383.83 $0.00 $578.38 $103,254.80
165 $103,254.80 $383.83 $0.00 $583.82 $104,222.45
166 $104,222.45 $383.83 $0.00 $589.29 $105,195.57
167 $105,195.57 $383.83 $0.00 $594.79 $106,174.19
168 $106,174.19 $383.83 $0.00 $600.32 $107,158.34
169 $107,158.34 $383.83 $0.00 $605.89 $108,148.06
170 $108,148.06 $383.83 $0.00 $611.48 $109,143.37
171 $109,143.37 $383.83 $0.00 $617.11 $110,144.31
172 $110,144.31 $383.83 $0.00 $622.77 $111,150.91
173 $111,150.91 $383.83 $0.00 $628.46 $112,163.20
174 $112,163.20 $383.83 $0.00 $634.19 $113,181.22
175 $113,181.22 $383.83 $0.00 $639.94 $114,204.99
176 $114,204.99 $383.83 $0.00 $645.73 $115,234.55
177 $115,234.55 $383.83 $0.00 $651.55 $116,269.93
178 $116,269.93 $383.83 $0.00 $657.41 $117,311.17
179 $117,311.17 $383.83 $0.00 $663.29 $118,358.29
180 $118,358.29 $383.83 $0.00 $669.21 $119,411.33
181 $119,411.33 $383.83 $0.00 $675.17 $120,470.33
182 $120,470.33 $383.83 $0.00 $681.16 $121,535.32
183 $121,535.32 $383.83 $0.00 $687.18 $122,606.33
184 $122,606.33 $383.83 $0.00 $693.23 $123,683.39
185 $123,683.39 $383.83 $0.00 $699.32 $124,766.54
186 $124,766.54 $383.83 $0.00 $705.45 $125,855.82
187 $125,855.82 $383.83 $0.00 $711.61 $126,951.26
188 $126,951.26 $383.83 $0.00 $717.80 $128,052.89
189 $128,052.89 $383.83 $0.00 $724.03 $129,160.75
190 $129,160.75 $383.83 $0.00 $730.29 $130,274.87
191 $130,274.87 $383.83 $0.00 $736.59 $131,395.29
192 $131,395.29 $383.83 $0.00 $742.93 $132,522.05
193 $132,522.05 $383.83 $0.00 $749.30 $133,655.18
194 $133,655.18 $383.83 $0.00 $755.71 $134,794.72
195 $134,794.72 $383.83 $0.00 $762.15 $135,940.70
196 $135,940.70 $383.83 $0.00 $768.63 $137,093.16
197 $137,093.16 $383.83 $0.00 $775.14 $138,252.13
198 $138,252.13 $383.83 $0.00 $781.70 $139,417.66
199 $139,417.66 $383.83 $0.00 $788.29 $140,589.78
200 $140,589.78 $383.83 $0.00 $794.92 $141,768.53
201 $141,768.53 $383.83 $0.00 $801.58 $142,953.94
202 $142,953.94 $383.83 $0.00 $808.28 $144,146.05
203 $144,146.05 $383.83 $0.00 $815.02 $145,344.90
204 $145,344.90 $383.83 $0.00 $821.80 $146,550.53
205 $146,550.53 $383.83 $0.00 $828.62 $147,762.98
206 $147,762.98 $383.83 $0.00 $835.47 $148,982.28
207 $148,982.28 $383.83 $0.00 $842.37 $150,208.48
208 $150,208.48 $383.83 $0.00 $849.30 $151,441.61
209 $151,441.61 $383.83 $0.00 $856.27 $152,681.71
210 $152,681.71 $383.83 $0.00 $863.28 $153,928.82
211 $153,928.82 $383.83 $0.00 $870.34 $155,182.99
212 $155,182.99 $383.83 $0.00 $877.43 $156,444.25
213 $156,444.25 $383.83 $0.00 $884.56 $157,712.64
214 $157,712.64 $383.83 $0.00 $891.73 $158,988.20
215 $158,988.20 $383.83 $0.00 $898.94 $160,270.97
216 $160,270.97 $383.83 $0.00 $906.20 $161,561.00
217 $161,561.00 $383.83 $44,998.97 $913.49 $117,859.35
218 $117,859.35 $383.83 $0.00 $666.39 $118,909.57
219 $118,909.57 $383.83 $0.00 $672.33 $119,965.73
220 $119,965.73 $383.83 $0.00 $678.30 $121,027.86
221 $121,027.86 $383.83 $0.00 $684.31 $122,096.00
222 $122,096.00 $383.83 $0.00 $690.35 $123,170.18
223 $123,170.18 $383.83 $0.00 $696.42 $124,250.43
224 $124,250.43 $383.83 $0.00 $702.53 $125,336.79
225 $125,336.79 $383.83 $0.00 $708.67 $126,429.29
226 $126,429.29 $383.83 $0.00 $714.85 $127,527.97
227 $127,527.97 $383.83 $0.00 $721.06 $128,632.86
228 $128,632.86 $383.83 $0.00 $727.31 $129,744.00
229 $129,744.00 $383.83 $47,248.91 $733.59 $83,612.51
230 $83,612.51 $383.83 $0.00 $472.76 $84,469.10
231 $84,469.10 $383.83 $0.00 $477.60 $85,330.53
232 $85,330.53 $383.83 $0.00 $482.47 $86,196.83
233 $86,196.83 $383.83 $0.00 $487.37 $87,068.03
234 $87,068.03 $383.83 $0.00 $492.30 $87,944.16
235 $87,944.16 $383.83 $0.00 $497.25 $88,825.24
236 $88,825.24 $383.83 $0.00 $502.23 $89,711.30
237 $89,711.30 $383.83 $0.00 $507.24 $90,602.37
238 $90,602.37 $383.83 $0.00 $512.28 $91,498.48
239 $91,498.48 $383.83 $0.00 $517.35 $92,399.66
240 $92,399.66 $383.83 $0.00 $522.44 $93,305.93
241 $93,305.93 $383.83 $49,611.36 $527.57 $44,605.97
242 $44,605.97 $383.83 $0.00 $252.21 $45,242.01
243 $45,242.01 $383.83 $0.00 $255.80 $45,881.64
244 $45,881.64 $383.83 $0.00 $259.42 $46,524.89
245 $46,524.89 $383.83 $0.00 $263.06 $47,171.78
246 $47,171.78 $383.83 $0.00 $266.72 $47,822.33
247 $47,822.33 $383.83 $0.00 $270.39 $48,476.55
248 $48,476.55 $383.83 $0.00 $274.09 $49,134.47
249 $49,134.47 $383.83 $0.00 $277.81 $49,796.11
250 $49,796.11 $383.83 $0.00 $281.55 $50,461.49
251 $50,461.49 $383.83 $0.00 $285.32 $51,130.64
252 $51,130.64 $383.83 $0.00 $289.10 $51,803.57
253 $51,803.57 $0.00 $52,091.93 $292.90 $4.54