Savings Plan and Future Cost Estimation for Kenyon College

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2041$208,157
Monthly savings required$1,648

How much will it cost to send your child to Kenyon College in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $832,627.04 for students enrolling in 2041 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $1,647.75 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$80,270.00
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 Kenyon College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $1,647.75 $0.00 $0.00 $1,647.75
2 $1,647.75 $1,647.75 $0.00 $9.32 $3,304.82
3 $3,304.82 $1,647.75 $0.00 $18.69 $4,971.26
4 $4,971.26 $1,647.75 $0.00 $28.11 $6,647.12
5 $6,647.12 $1,647.75 $0.00 $37.58 $8,332.45
6 $8,332.45 $1,647.75 $0.00 $47.11 $10,027.31
7 $10,027.31 $1,647.75 $0.00 $56.70 $11,731.76
8 $11,731.76 $1,647.75 $0.00 $66.33 $13,445.84
9 $13,445.84 $1,647.75 $0.00 $76.02 $15,169.61
10 $15,169.61 $1,647.75 $0.00 $85.77 $16,903.13
11 $16,903.13 $1,647.75 $0.00 $95.57 $18,646.45
12 $18,646.45 $1,647.75 $0.00 $105.43 $20,399.63
13 $20,399.63 $1,647.75 $0.00 $115.34 $22,162.72
14 $22,162.72 $1,647.75 $0.00 $125.31 $23,935.78
15 $23,935.78 $1,647.75 $0.00 $135.34 $25,718.87
16 $25,718.87 $1,647.75 $0.00 $145.42 $27,512.04
17 $27,512.04 $1,647.75 $0.00 $155.56 $29,315.35
18 $29,315.35 $1,647.75 $0.00 $165.75 $31,128.85
19 $31,128.85 $1,647.75 $0.00 $176.01 $32,952.61
20 $32,952.61 $1,647.75 $0.00 $186.32 $34,786.68
21 $34,786.68 $1,647.75 $0.00 $196.69 $36,631.12
22 $36,631.12 $1,647.75 $0.00 $207.12 $38,485.99
23 $38,485.99 $1,647.75 $0.00 $217.61 $40,351.35
24 $40,351.35 $1,647.75 $0.00 $228.15 $42,227.25
25 $42,227.25 $1,647.75 $0.00 $238.76 $44,113.76
26 $44,113.76 $1,647.75 $0.00 $249.43 $46,010.94
27 $46,010.94 $1,647.75 $0.00 $260.15 $47,918.84
28 $47,918.84 $1,647.75 $0.00 $270.94 $49,837.53
29 $49,837.53 $1,647.75 $0.00 $281.79 $51,767.07
30 $51,767.07 $1,647.75 $0.00 $292.70 $53,707.52
31 $53,707.52 $1,647.75 $0.00 $303.67 $55,658.94
32 $55,658.94 $1,647.75 $0.00 $314.70 $57,621.39
33 $57,621.39 $1,647.75 $0.00 $325.80 $59,594.94
34 $59,594.94 $1,647.75 $0.00 $336.96 $61,579.65
35 $61,579.65 $1,647.75 $0.00 $348.18 $63,575.58
36 $63,575.58 $1,647.75 $0.00 $359.47 $65,582.80
37 $65,582.80 $1,647.75 $0.00 $370.81 $67,601.36
38 $67,601.36 $1,647.75 $0.00 $382.23 $69,631.34
39 $69,631.34 $1,647.75 $0.00 $393.71 $71,672.80
40 $71,672.80 $1,647.75 $0.00 $405.25 $73,725.80
41 $73,725.80 $1,647.75 $0.00 $416.86 $75,790.41
42 $75,790.41 $1,647.75 $0.00 $428.53 $77,866.69
43 $77,866.69 $1,647.75 $0.00 $440.27 $79,954.71
44 $79,954.71 $1,647.75 $0.00 $452.08 $82,054.54
45 $82,054.54 $1,647.75 $0.00 $463.95 $84,166.24
46 $84,166.24 $1,647.75 $0.00 $475.89 $86,289.88
47 $86,289.88 $1,647.75 $0.00 $487.90 $88,425.53
48 $88,425.53 $1,647.75 $0.00 $499.97 $90,573.25
49 $90,573.25 $1,647.75 $0.00 $512.11 $92,733.11
50 $92,733.11 $1,647.75 $0.00 $524.33 $94,905.19
51 $94,905.19 $1,647.75 $0.00 $536.61 $97,089.55
52 $97,089.55 $1,647.75 $0.00 $548.96 $99,286.26
53 $99,286.26 $1,647.75 $0.00 $561.38 $101,495.39
54 $101,495.39 $1,647.75 $0.00 $573.87 $103,717.01
55 $103,717.01 $1,647.75 $0.00 $586.43 $105,951.19
56 $105,951.19 $1,647.75 $0.00 $599.06 $108,198.00
57 $108,198.00 $1,647.75 $0.00 $611.77 $110,457.52
58 $110,457.52 $1,647.75 $0.00 $624.54 $112,729.81
59 $112,729.81 $1,647.75 $0.00 $637.39 $115,014.95
60 $115,014.95 $1,647.75 $0.00 $650.31 $117,313.01
61 $117,313.01 $1,647.75 $0.00 $663.30 $119,624.06
62 $119,624.06 $1,647.75 $0.00 $676.37 $121,948.18
63 $121,948.18 $1,647.75 $0.00 $689.51 $124,285.44
64 $124,285.44 $1,647.75 $0.00 $702.73 $126,635.92
65 $126,635.92 $1,647.75 $0.00 $716.02 $128,999.69
66 $128,999.69 $1,647.75 $0.00 $729.38 $131,376.82
67 $131,376.82 $1,647.75 $0.00 $742.82 $133,767.39
68 $133,767.39 $1,647.75 $0.00 $756.34 $136,171.48
69 $136,171.48 $1,647.75 $0.00 $769.93 $138,589.16
70 $138,589.16 $1,647.75 $0.00 $783.60 $141,020.51
71 $141,020.51 $1,647.75 $0.00 $797.35 $143,465.61
72 $143,465.61 $1,647.75 $0.00 $811.18 $145,924.54
73 $145,924.54 $1,647.75 $0.00 $825.08 $148,397.37
74 $148,397.37 $1,647.75 $0.00 $839.06 $150,884.18
75 $150,884.18 $1,647.75 $0.00 $853.12 $153,385.05
76 $153,385.05 $1,647.75 $0.00 $867.26 $155,900.06
77 $155,900.06 $1,647.75 $0.00 $881.48 $158,429.29
78 $158,429.29 $1,647.75 $0.00 $895.78 $160,972.82
79 $160,972.82 $1,647.75 $0.00 $910.16 $163,530.73
80 $163,530.73 $1,647.75 $0.00 $924.63 $166,103.11
81 $166,103.11 $1,647.75 $0.00 $939.17 $168,690.03
82 $168,690.03 $1,647.75 $0.00 $953.80 $171,291.58
83 $171,291.58 $1,647.75 $0.00 $968.51 $173,907.84
84 $173,907.84 $1,647.75 $0.00 $983.30 $176,538.89
85 $176,538.89 $1,647.75 $0.00 $998.18 $179,184.82
86 $179,184.82 $1,647.75 $0.00 $1,013.14 $181,845.71
87 $181,845.71 $1,647.75 $0.00 $1,028.18 $184,521.64
88 $184,521.64 $1,647.75 $0.00 $1,043.31 $187,212.70
89 $187,212.70 $1,647.75 $0.00 $1,058.53 $189,918.98
90 $189,918.98 $1,647.75 $0.00 $1,073.83 $192,640.56
91 $192,640.56 $1,647.75 $0.00 $1,089.22 $195,377.53
92 $195,377.53 $1,647.75 $0.00 $1,104.69 $198,129.97
93 $198,129.97 $1,647.75 $0.00 $1,120.26 $200,897.98
94 $200,897.98 $1,647.75 $0.00 $1,135.91 $203,681.64
95 $203,681.64 $1,647.75 $0.00 $1,151.65 $206,481.04
96 $206,481.04 $1,647.75 $0.00 $1,167.47 $209,296.26
97 $209,296.26 $1,647.75 $0.00 $1,183.39 $212,127.40
98 $212,127.40 $1,647.75 $0.00 $1,199.40 $214,974.55
99 $214,974.55 $1,647.75 $0.00 $1,215.50 $217,837.80
100 $217,837.80 $1,647.75 $0.00 $1,231.69 $220,717.24
101 $220,717.24 $1,647.75 $0.00 $1,247.97 $223,612.96
102 $223,612.96 $1,647.75 $0.00 $1,264.34 $226,525.05
103 $226,525.05 $1,647.75 $0.00 $1,280.81 $229,453.61
104 $229,453.61 $1,647.75 $0.00 $1,297.36 $232,398.72
105 $232,398.72 $1,647.75 $0.00 $1,314.02 $235,360.49
106 $235,360.49 $1,647.75 $0.00 $1,330.76 $238,339.00
107 $238,339.00 $1,647.75 $0.00 $1,347.60 $241,334.35
108 $241,334.35 $1,647.75 $0.00 $1,364.54 $244,346.64
109 $244,346.64 $1,647.75 $0.00 $1,381.57 $247,375.96
110 $247,375.96 $1,647.75 $0.00 $1,398.70 $250,422.41
111 $250,422.41 $1,647.75 $0.00 $1,415.92 $253,486.08
112 $253,486.08 $1,647.75 $0.00 $1,433.25 $256,567.08
113 $256,567.08 $1,647.75 $0.00 $1,450.67 $259,665.50
114 $259,665.50 $1,647.75 $0.00 $1,468.19 $262,781.44
115 $262,781.44 $1,647.75 $0.00 $1,485.80 $265,914.99
116 $265,914.99 $1,647.75 $0.00 $1,503.52 $269,066.26
117 $269,066.26 $1,647.75 $0.00 $1,521.34 $272,235.35
118 $272,235.35 $1,647.75 $0.00 $1,539.26 $275,422.36
119 $275,422.36 $1,647.75 $0.00 $1,557.28 $278,627.39
120 $278,627.39 $1,647.75 $0.00 $1,575.40 $281,850.54
121 $281,850.54 $1,647.75 $0.00 $1,593.62 $285,091.91
122 $285,091.91 $1,647.75 $0.00 $1,611.95 $288,351.61
123 $288,351.61 $1,647.75 $0.00 $1,630.38 $291,629.74
124 $291,629.74 $1,647.75 $0.00 $1,648.92 $294,926.41
125 $294,926.41 $1,647.75 $0.00 $1,667.56 $298,241.72
126 $298,241.72 $1,647.75 $0.00 $1,686.30 $301,575.77
127 $301,575.77 $1,647.75 $0.00 $1,705.15 $304,928.67
128 $304,928.67 $1,647.75 $0.00 $1,724.11 $308,300.53
129 $308,300.53 $1,647.75 $0.00 $1,743.18 $311,691.46
130 $311,691.46 $1,647.75 $0.00 $1,762.35 $315,101.56
131 $315,101.56 $1,647.75 $0.00 $1,781.63 $318,530.94
132 $318,530.94 $1,647.75 $0.00 $1,801.02 $321,979.71
133 $321,979.71 $1,647.75 $0.00 $1,820.52 $325,447.98
134 $325,447.98 $1,647.75 $0.00 $1,840.13 $328,935.86
135 $328,935.86 $1,647.75 $0.00 $1,859.85 $332,443.46
136 $332,443.46 $1,647.75 $0.00 $1,879.68 $335,970.89
137 $335,970.89 $1,647.75 $0.00 $1,899.63 $339,518.27
138 $339,518.27 $1,647.75 $0.00 $1,919.69 $343,085.71
139 $343,085.71 $1,647.75 $0.00 $1,939.86 $346,673.32
140 $346,673.32 $1,647.75 $0.00 $1,960.14 $350,281.21
141 $350,281.21 $1,647.75 $0.00 $1,980.54 $353,909.50
142 $353,909.50 $1,647.75 $0.00 $2,001.06 $357,558.31
143 $357,558.31 $1,647.75 $0.00 $2,021.69 $361,227.75
144 $361,227.75 $1,647.75 $0.00 $2,042.43 $364,917.93
145 $364,917.93 $1,647.75 $0.00 $2,063.30 $368,628.98
146 $368,628.98 $1,647.75 $0.00 $2,084.28 $372,361.01
147 $372,361.01 $1,647.75 $0.00 $2,105.38 $376,114.14
148 $376,114.14 $1,647.75 $0.00 $2,126.60 $379,888.49
149 $379,888.49 $1,647.75 $0.00 $2,147.94 $383,684.18
150 $383,684.18 $1,647.75 $0.00 $2,169.41 $387,501.34
151 $387,501.34 $1,647.75 $0.00 $2,190.99 $391,340.08
152 $391,340.08 $1,647.75 $0.00 $2,212.69 $395,200.52
153 $395,200.52 $1,647.75 $0.00 $2,234.52 $399,082.79
154 $399,082.79 $1,647.75 $0.00 $2,256.47 $402,987.01
155 $402,987.01 $1,647.75 $0.00 $2,278.55 $406,913.31
156 $406,913.31 $1,647.75 $0.00 $2,300.75 $410,861.81
157 $410,861.81 $1,647.75 $0.00 $2,323.07 $414,832.63
158 $414,832.63 $1,647.75 $0.00 $2,345.52 $418,825.90
159 $418,825.90 $1,647.75 $0.00 $2,368.10 $422,841.75
160 $422,841.75 $1,647.75 $0.00 $2,390.81 $426,880.31
161 $426,880.31 $1,647.75 $0.00 $2,413.64 $430,941.70
162 $430,941.70 $1,647.75 $0.00 $2,436.61 $435,026.06
163 $435,026.06 $1,647.75 $0.00 $2,459.70 $439,133.51
164 $439,133.51 $1,647.75 $0.00 $2,482.92 $443,264.18
165 $443,264.18 $1,647.75 $0.00 $2,506.28 $447,418.21
166 $447,418.21 $1,647.75 $0.00 $2,529.77 $451,595.73
167 $451,595.73 $1,647.75 $0.00 $2,553.39 $455,796.87
168 $455,796.87 $1,647.75 $0.00 $2,577.14 $460,021.76
169 $460,021.76 $1,647.75 $0.00 $2,601.03 $464,270.54
170 $464,270.54 $1,647.75 $0.00 $2,625.05 $468,543.34
171 $468,543.34 $1,647.75 $0.00 $2,649.21 $472,840.30
172 $472,840.30 $1,647.75 $0.00 $2,673.51 $477,161.56
173 $477,161.56 $1,647.75 $0.00 $2,697.94 $481,507.25
174 $481,507.25 $1,647.75 $0.00 $2,722.51 $485,877.51
175 $485,877.51 $1,647.75 $0.00 $2,747.22 $490,272.48
176 $490,272.48 $1,647.75 $0.00 $2,772.07 $494,692.30
177 $494,692.30 $1,647.75 $0.00 $2,797.06 $499,137.11
178 $499,137.11 $1,647.75 $0.00 $2,822.19 $503,607.05
179 $503,607.05 $1,647.75 $0.00 $2,847.47 $508,102.27
180 $508,102.27 $1,647.75 $0.00 $2,872.88 $512,622.90
181 $512,622.90 $1,647.75 $0.00 $2,898.44 $517,169.09
182 $517,169.09 $1,647.75 $0.00 $2,924.15 $521,740.99
183 $521,740.99 $1,647.75 $0.00 $2,950.00 $526,338.74
184 $526,338.74 $1,647.75 $0.00 $2,976.00 $530,962.49
185 $530,962.49 $1,647.75 $0.00 $3,002.14 $535,612.38
186 $535,612.38 $1,647.75 $0.00 $3,028.43 $540,288.56
187 $540,288.56 $1,647.75 $0.00 $3,054.87 $544,991.18
188 $544,991.18 $1,647.75 $0.00 $3,081.46 $549,720.39
189 $549,720.39 $1,647.75 $0.00 $3,108.20 $554,476.34
190 $554,476.34 $1,647.75 $0.00 $3,135.09 $559,259.18
191 $559,259.18 $1,647.75 $0.00 $3,162.13 $564,069.06
192 $564,069.06 $1,647.75 $0.00 $3,189.33 $568,906.14
193 $568,906.14 $1,647.75 $0.00 $3,216.68 $573,770.57
194 $573,770.57 $1,647.75 $0.00 $3,244.18 $578,662.50
195 $578,662.50 $1,647.75 $0.00 $3,271.84 $583,582.09
196 $583,582.09 $1,647.75 $0.00 $3,299.66 $588,529.50
197 $588,529.50 $1,647.75 $0.00 $3,327.63 $593,504.88
198 $593,504.88 $1,647.75 $0.00 $3,355.76 $598,508.39
199 $598,508.39 $1,647.75 $0.00 $3,384.05 $603,540.19
200 $603,540.19 $1,647.75 $0.00 $3,412.50 $608,600.44
201 $608,600.44 $1,647.75 $0.00 $3,441.12 $613,689.31
202 $613,689.31 $1,647.75 $0.00 $3,469.89 $618,806.95
203 $618,806.95 $1,647.75 $0.00 $3,498.82 $623,953.52
204 $623,953.52 $1,647.75 $0.00 $3,527.92 $629,129.19
205 $629,129.19 $1,647.75 $0.00 $3,557.19 $634,334.13
206 $634,334.13 $1,647.75 $0.00 $3,586.62 $639,568.50
207 $639,568.50 $1,647.75 $0.00 $3,616.21 $644,832.46
208 $644,832.46 $1,647.75 $0.00 $3,645.98 $650,126.19
209 $650,126.19 $1,647.75 $0.00 $3,675.91 $655,449.85
210 $655,449.85 $1,647.75 $0.00 $3,706.01 $660,803.61
211 $660,803.61 $1,647.75 $0.00 $3,736.28 $666,187.64
212 $666,187.64 $1,647.75 $0.00 $3,766.72 $671,602.11
213 $671,602.11 $1,647.75 $0.00 $3,797.34 $677,047.20
214 $677,047.20 $1,647.75 $0.00 $3,828.12 $682,523.07
215 $682,523.07 $1,647.75 $0.00 $3,859.08 $688,029.90
216 $688,029.90 $1,647.75 $0.00 $3,890.22 $693,567.87
217 $693,567.87 $1,647.75 $193,179.33 $3,921.53 $505,957.82
218 $505,957.82 $1,647.75 $0.00 $2,860.76 $510,466.33
219 $510,466.33 $1,647.75 $0.00 $2,886.25 $515,000.33
220 $515,000.33 $1,647.75 $0.00 $2,911.89 $519,559.97
221 $519,559.97 $1,647.75 $0.00 $2,937.67 $524,145.39
222 $524,145.39 $1,647.75 $0.00 $2,963.59 $528,756.73
223 $528,756.73 $1,647.75 $0.00 $2,989.67 $533,394.15
224 $533,394.15 $1,647.75 $0.00 $3,015.89 $538,057.79
225 $538,057.79 $1,647.75 $0.00 $3,042.26 $542,747.80
226 $542,747.80 $1,647.75 $0.00 $3,068.77 $547,464.32
227 $547,464.32 $1,647.75 $0.00 $3,095.44 $552,207.51
228 $552,207.51 $1,647.75 $0.00 $3,122.26 $556,977.52
229 $556,977.52 $1,647.75 $202,838.29 $3,149.23 $358,936.21
230 $358,936.21 $1,647.75 $0.00 $2,029.48 $362,613.44
231 $362,613.44 $1,647.75 $0.00 $2,050.27 $366,311.46
232 $366,311.46 $1,647.75 $0.00 $2,071.18 $370,030.39
233 $370,030.39 $1,647.75 $0.00 $2,092.21 $373,770.35
234 $373,770.35 $1,647.75 $0.00 $2,113.35 $377,531.45
235 $377,531.45 $1,647.75 $0.00 $2,134.62 $381,313.82
236 $381,313.82 $1,647.75 $0.00 $2,156.00 $385,117.57
237 $385,117.57 $1,647.75 $0.00 $2,177.51 $388,942.83
238 $388,942.83 $1,647.75 $0.00 $2,199.14 $392,789.72
239 $392,789.72 $1,647.75 $0.00 $2,220.89 $396,658.36
240 $396,658.36 $1,647.75 $0.00 $2,242.76 $400,548.87
241 $400,548.87 $1,647.75 $212,980.21 $2,264.76 $191,481.17
242 $191,481.17 $1,647.75 $0.00 $1,082.66 $194,211.58
243 $194,211.58 $1,647.75 $0.00 $1,098.10 $196,957.43
244 $196,957.43 $1,647.75 $0.00 $1,113.63 $199,718.81
245 $199,718.81 $1,647.75 $0.00 $1,129.24 $202,495.80
246 $202,495.80 $1,647.75 $0.00 $1,144.94 $205,288.49
247 $205,288.49 $1,647.75 $0.00 $1,160.73 $208,096.97
248 $208,096.97 $1,647.75 $0.00 $1,176.61 $210,921.33
249 $210,921.33 $1,647.75 $0.00 $1,192.58 $213,761.66
250 $213,761.66 $1,647.75 $0.00 $1,208.64 $216,618.05
251 $216,618.05 $1,647.75 $0.00 $1,224.79 $219,490.59
252 $219,490.59 $1,647.75 $0.00 $1,241.03 $222,379.37
253 $222,379.37 $0.00 $223,629.22 $1,257.37 $7.52