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 2042$314,391
Monthly savings required$2,485

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 $1,257,562.02 for students enrolling in 2042 if tuition increases average 7% per year until then.   Assuming you have no current college savings, monthly deposits of $2,484.71 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$83,800.00
Years until enrollment18
Annual Tuition Increase7%
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 $2,484.71 $0.00 $0.00 $2,484.71
2 $2,484.71 $2,484.71 $0.00 $14.05 $4,983.47
3 $4,983.47 $2,484.71 $0.00 $28.18 $7,496.36
4 $7,496.36 $2,484.71 $0.00 $42.39 $10,023.46
5 $10,023.46 $2,484.71 $0.00 $56.67 $12,564.84
6 $12,564.84 $2,484.71 $0.00 $71.04 $15,120.59
7 $15,120.59 $2,484.71 $0.00 $85.49 $17,690.79
8 $17,690.79 $2,484.71 $0.00 $100.03 $20,275.53
9 $20,275.53 $2,484.71 $0.00 $114.64 $22,874.88
10 $22,874.88 $2,484.71 $0.00 $129.34 $25,488.93
11 $25,488.93 $2,484.71 $0.00 $144.12 $28,117.76
12 $28,117.76 $2,484.71 $0.00 $158.98 $30,761.45
13 $30,761.45 $2,484.71 $0.00 $173.93 $33,420.09
14 $33,420.09 $2,484.71 $0.00 $188.96 $36,093.76
15 $36,093.76 $2,484.71 $0.00 $204.08 $38,782.55
16 $38,782.55 $2,484.71 $0.00 $219.28 $41,486.54
17 $41,486.54 $2,484.71 $0.00 $234.57 $44,205.82
18 $44,205.82 $2,484.71 $0.00 $249.95 $46,940.48
19 $46,940.48 $2,484.71 $0.00 $265.41 $49,690.60
20 $49,690.60 $2,484.71 $0.00 $280.96 $52,456.27
21 $52,456.27 $2,484.71 $0.00 $296.60 $55,237.58
22 $55,237.58 $2,484.71 $0.00 $312.32 $58,034.61
23 $58,034.61 $2,484.71 $0.00 $328.14 $60,847.46
24 $60,847.46 $2,484.71 $0.00 $344.04 $63,676.21
25 $63,676.21 $2,484.71 $0.00 $360.03 $66,520.95
26 $66,520.95 $2,484.71 $0.00 $376.12 $69,381.78
27 $69,381.78 $2,484.71 $0.00 $392.29 $72,258.78
28 $72,258.78 $2,484.71 $0.00 $408.56 $75,152.05
29 $75,152.05 $2,484.71 $0.00 $424.92 $78,061.68
30 $78,061.68 $2,484.71 $0.00 $441.37 $80,987.76
31 $80,987.76 $2,484.71 $0.00 $457.92 $83,930.39
32 $83,930.39 $2,484.71 $0.00 $474.55 $86,889.65
33 $86,889.65 $2,484.71 $0.00 $491.29 $89,865.65
34 $89,865.65 $2,484.71 $0.00 $508.11 $92,858.47
35 $92,858.47 $2,484.71 $0.00 $525.04 $95,868.22
36 $95,868.22 $2,484.71 $0.00 $542.05 $98,894.98
37 $98,894.98 $2,484.71 $0.00 $559.17 $101,938.86
38 $101,938.86 $2,484.71 $0.00 $576.38 $104,999.95
39 $104,999.95 $2,484.71 $0.00 $593.68 $108,078.34
40 $108,078.34 $2,484.71 $0.00 $611.09 $111,174.14
41 $111,174.14 $2,484.71 $0.00 $628.59 $114,287.44
42 $114,287.44 $2,484.71 $0.00 $646.20 $117,418.35
43 $117,418.35 $2,484.71 $0.00 $663.90 $120,566.96
44 $120,566.96 $2,484.71 $0.00 $681.70 $123,733.37
45 $123,733.37 $2,484.71 $0.00 $699.61 $126,917.69
46 $126,917.69 $2,484.71 $0.00 $717.61 $130,120.01
47 $130,120.01 $2,484.71 $0.00 $735.72 $133,340.44
48 $133,340.44 $2,484.71 $0.00 $753.93 $136,579.08
49 $136,579.08 $2,484.71 $0.00 $772.24 $139,836.03
50 $139,836.03 $2,484.71 $0.00 $790.65 $143,111.39
51 $143,111.39 $2,484.71 $0.00 $809.17 $146,405.27
52 $146,405.27 $2,484.71 $0.00 $827.80 $149,717.78
53 $149,717.78 $2,484.71 $0.00 $846.53 $153,049.02
54 $153,049.02 $2,484.71 $0.00 $865.36 $156,399.09
55 $156,399.09 $2,484.71 $0.00 $884.30 $159,768.10
56 $159,768.10 $2,484.71 $0.00 $903.35 $163,156.16
57 $163,156.16 $2,484.71 $0.00 $922.51 $166,563.38
58 $166,563.38 $2,484.71 $0.00 $941.77 $169,989.86
59 $169,989.86 $2,484.71 $0.00 $961.15 $173,435.72
60 $173,435.72 $2,484.71 $0.00 $980.63 $176,901.06
61 $176,901.06 $2,484.71 $0.00 $1,000.22 $180,385.99
62 $180,385.99 $2,484.71 $0.00 $1,019.93 $183,890.63
63 $183,890.63 $2,484.71 $0.00 $1,039.74 $187,415.08
64 $187,415.08 $2,484.71 $0.00 $1,059.67 $190,959.46
65 $190,959.46 $2,484.71 $0.00 $1,079.71 $194,523.88
66 $194,523.88 $2,484.71 $0.00 $1,099.87 $198,108.46
67 $198,108.46 $2,484.71 $0.00 $1,120.13 $201,713.30
68 $201,713.30 $2,484.71 $0.00 $1,140.52 $205,338.53
69 $205,338.53 $2,484.71 $0.00 $1,161.01 $208,984.25
70 $208,984.25 $2,484.71 $0.00 $1,181.63 $212,650.59
71 $212,650.59 $2,484.71 $0.00 $1,202.36 $216,337.66
72 $216,337.66 $2,484.71 $0.00 $1,223.20 $220,045.57
73 $220,045.57 $2,484.71 $0.00 $1,244.17 $223,774.45
74 $223,774.45 $2,484.71 $0.00 $1,265.25 $227,524.41
75 $227,524.41 $2,484.71 $0.00 $1,286.46 $231,295.58
76 $231,295.58 $2,484.71 $0.00 $1,307.78 $235,088.07
77 $235,088.07 $2,484.71 $0.00 $1,329.22 $238,902.00
78 $238,902.00 $2,484.71 $0.00 $1,350.79 $242,737.50
79 $242,737.50 $2,484.71 $0.00 $1,372.47 $246,594.68
80 $246,594.68 $2,484.71 $0.00 $1,394.28 $250,473.67
81 $250,473.67 $2,484.71 $0.00 $1,416.21 $254,374.59
82 $254,374.59 $2,484.71 $0.00 $1,438.27 $258,297.57
83 $258,297.57 $2,484.71 $0.00 $1,460.45 $262,242.73
84 $262,242.73 $2,484.71 $0.00 $1,482.76 $266,210.20
85 $266,210.20 $2,484.71 $0.00 $1,505.19 $270,200.10
86 $270,200.10 $2,484.71 $0.00 $1,527.75 $274,212.56
87 $274,212.56 $2,484.71 $0.00 $1,550.44 $278,247.71
88 $278,247.71 $2,484.71 $0.00 $1,573.25 $282,305.67
89 $282,305.67 $2,484.71 $0.00 $1,596.20 $286,386.58
90 $286,386.58 $2,484.71 $0.00 $1,619.27 $290,490.56
91 $290,490.56 $2,484.71 $0.00 $1,642.48 $294,617.75
92 $294,617.75 $2,484.71 $0.00 $1,665.81 $298,768.27
93 $298,768.27 $2,484.71 $0.00 $1,689.28 $302,942.26
94 $302,942.26 $2,484.71 $0.00 $1,712.88 $307,139.85
95 $307,139.85 $2,484.71 $0.00 $1,736.61 $311,361.17
96 $311,361.17 $2,484.71 $0.00 $1,760.48 $315,606.36
97 $315,606.36 $2,484.71 $0.00 $1,784.48 $319,875.55
98 $319,875.55 $2,484.71 $0.00 $1,808.62 $324,168.88
99 $324,168.88 $2,484.71 $0.00 $1,832.90 $328,486.49
100 $328,486.49 $2,484.71 $0.00 $1,857.31 $332,828.51
101 $332,828.51 $2,484.71 $0.00 $1,881.86 $337,195.08
102 $337,195.08 $2,484.71 $0.00 $1,906.55 $341,586.34
103 $341,586.34 $2,484.71 $0.00 $1,931.38 $346,002.43
104 $346,002.43 $2,484.71 $0.00 $1,956.35 $350,443.49
105 $350,443.49 $2,484.71 $0.00 $1,981.46 $354,909.66
106 $354,909.66 $2,484.71 $0.00 $2,006.71 $359,401.08
107 $359,401.08 $2,484.71 $0.00 $2,032.11 $363,917.90
108 $363,917.90 $2,484.71 $0.00 $2,057.64 $368,460.25
109 $368,460.25 $2,484.71 $0.00 $2,083.33 $373,028.29
110 $373,028.29 $2,484.71 $0.00 $2,109.16 $377,622.16
111 $377,622.16 $2,484.71 $0.00 $2,135.13 $382,242.00
112 $382,242.00 $2,484.71 $0.00 $2,161.25 $386,887.96
113 $386,887.96 $2,484.71 $0.00 $2,187.52 $391,560.19
114 $391,560.19 $2,484.71 $0.00 $2,213.94 $396,258.84
115 $396,258.84 $2,484.71 $0.00 $2,240.51 $400,984.06
116 $400,984.06 $2,484.71 $0.00 $2,267.22 $405,735.99
117 $405,735.99 $2,484.71 $0.00 $2,294.09 $410,514.79
118 $410,514.79 $2,484.71 $0.00 $2,321.11 $415,320.61
119 $415,320.61 $2,484.71 $0.00 $2,348.28 $420,153.60
120 $420,153.60 $2,484.71 $0.00 $2,375.61 $425,013.92
121 $425,013.92 $2,484.71 $0.00 $2,403.09 $429,901.72
122 $429,901.72 $2,484.71 $0.00 $2,430.73 $434,817.16
123 $434,817.16 $2,484.71 $0.00 $2,458.52 $439,760.39
124 $439,760.39 $2,484.71 $0.00 $2,486.47 $444,731.57
125 $444,731.57 $2,484.71 $0.00 $2,514.58 $449,730.86
126 $449,730.86 $2,484.71 $0.00 $2,542.84 $454,758.41
127 $454,758.41 $2,484.71 $0.00 $2,571.27 $459,814.39
128 $459,814.39 $2,484.71 $0.00 $2,599.86 $464,898.96
129 $464,898.96 $2,484.71 $0.00 $2,628.61 $470,012.28
130 $470,012.28 $2,484.71 $0.00 $2,657.52 $475,154.51
131 $475,154.51 $2,484.71 $0.00 $2,686.59 $480,325.81
132 $480,325.81 $2,484.71 $0.00 $2,715.83 $485,526.35
133 $485,526.35 $2,484.71 $0.00 $2,745.24 $490,756.30
134 $490,756.30 $2,484.71 $0.00 $2,774.81 $496,015.82
135 $496,015.82 $2,484.71 $0.00 $2,804.55 $501,305.08
136 $501,305.08 $2,484.71 $0.00 $2,834.45 $506,624.24
137 $506,624.24 $2,484.71 $0.00 $2,864.53 $511,973.48
138 $511,973.48 $2,484.71 $0.00 $2,894.77 $517,352.96
139 $517,352.96 $2,484.71 $0.00 $2,925.19 $522,762.86
140 $522,762.86 $2,484.71 $0.00 $2,955.78 $528,203.35
141 $528,203.35 $2,484.71 $0.00 $2,986.54 $533,674.60
142 $533,674.60 $2,484.71 $0.00 $3,017.47 $539,176.78
143 $539,176.78 $2,484.71 $0.00 $3,048.58 $544,710.07
144 $544,710.07 $2,484.71 $0.00 $3,079.87 $550,274.65
145 $550,274.65 $2,484.71 $0.00 $3,111.33 $555,870.69
146 $555,870.69 $2,484.71 $0.00 $3,142.97 $561,498.37
147 $561,498.37 $2,484.71 $0.00 $3,174.79 $567,157.87
148 $567,157.87 $2,484.71 $0.00 $3,206.79 $572,849.37
149 $572,849.37 $2,484.71 $0.00 $3,238.97 $578,573.05
150 $578,573.05 $2,484.71 $0.00 $3,271.34 $584,329.10
151 $584,329.10 $2,484.71 $0.00 $3,303.88 $590,117.69
152 $590,117.69 $2,484.71 $0.00 $3,336.61 $595,939.01
153 $595,939.01 $2,484.71 $0.00 $3,369.53 $601,793.25
154 $601,793.25 $2,484.71 $0.00 $3,402.63 $607,680.59
155 $607,680.59 $2,484.71 $0.00 $3,435.91 $613,601.21
156 $613,601.21 $2,484.71 $0.00 $3,469.39 $619,555.31
157 $619,555.31 $2,484.71 $0.00 $3,503.06 $625,543.08
158 $625,543.08 $2,484.71 $0.00 $3,536.91 $631,564.70
159 $631,564.70 $2,484.71 $0.00 $3,570.96 $637,620.37
160 $637,620.37 $2,484.71 $0.00 $3,605.20 $643,710.28
161 $643,710.28 $2,484.71 $0.00 $3,639.63 $649,834.62
162 $649,834.62 $2,484.71 $0.00 $3,674.26 $655,993.59
163 $655,993.59 $2,484.71 $0.00 $3,709.08 $662,187.38
164 $662,187.38 $2,484.71 $0.00 $3,744.10 $668,416.19
165 $668,416.19 $2,484.71 $0.00 $3,779.32 $674,680.22
166 $674,680.22 $2,484.71 $0.00 $3,814.74 $680,979.67
167 $680,979.67 $2,484.71 $0.00 $3,850.36 $687,314.74
168 $687,314.74 $2,484.71 $0.00 $3,886.18 $693,685.63
169 $693,685.63 $2,484.71 $0.00 $3,922.20 $700,092.54
170 $700,092.54 $2,484.71 $0.00 $3,958.43 $706,535.68
171 $706,535.68 $2,484.71 $0.00 $3,994.86 $713,015.25
172 $713,015.25 $2,484.71 $0.00 $4,031.49 $719,531.45
173 $719,531.45 $2,484.71 $0.00 $4,068.34 $726,084.50
174 $726,084.50 $2,484.71 $0.00 $4,105.39 $732,674.60
175 $732,674.60 $2,484.71 $0.00 $4,142.65 $739,301.96
176 $739,301.96 $2,484.71 $0.00 $4,180.12 $745,966.79
177 $745,966.79 $2,484.71 $0.00 $4,217.80 $752,669.30
178 $752,669.30 $2,484.71 $0.00 $4,255.70 $759,409.71
179 $759,409.71 $2,484.71 $0.00 $4,293.81 $766,188.23
180 $766,188.23 $2,484.71 $0.00 $4,332.14 $773,005.08
181 $773,005.08 $2,484.71 $0.00 $4,370.68 $779,860.47
182 $779,860.47 $2,484.71 $0.00 $4,409.44 $786,754.62
183 $786,754.62 $2,484.71 $0.00 $4,448.43 $793,687.76
184 $793,687.76 $2,484.71 $0.00 $4,487.63 $800,660.10
185 $800,660.10 $2,484.71 $0.00 $4,527.05 $807,671.86
186 $807,671.86 $2,484.71 $0.00 $4,566.69 $814,723.26
187 $814,723.26 $2,484.71 $0.00 $4,606.56 $821,814.53
188 $821,814.53 $2,484.71 $0.00 $4,646.66 $828,945.90
189 $828,945.90 $2,484.71 $0.00 $4,686.98 $836,117.59
190 $836,117.59 $2,484.71 $0.00 $4,727.53 $843,329.83
191 $843,329.83 $2,484.71 $0.00 $4,768.31 $850,582.85
192 $850,582.85 $2,484.71 $0.00 $4,809.32 $857,876.88
193 $857,876.88 $2,484.71 $0.00 $4,850.56 $865,212.15
194 $865,212.15 $2,484.71 $0.00 $4,892.04 $872,588.90
195 $872,588.90 $2,484.71 $0.00 $4,933.74 $880,007.35
196 $880,007.35 $2,484.71 $0.00 $4,975.69 $887,467.75
197 $887,467.75 $2,484.71 $0.00 $5,017.87 $894,970.33
198 $894,970.33 $2,484.71 $0.00 $5,060.29 $902,515.33
199 $902,515.33 $2,484.71 $0.00 $5,102.95 $910,102.99
200 $910,102.99 $2,484.71 $0.00 $5,145.85 $917,733.55
201 $917,733.55 $2,484.71 $0.00 $5,189.00 $925,407.26
202 $925,407.26 $2,484.71 $0.00 $5,232.39 $933,124.36
203 $933,124.36 $2,484.71 $0.00 $5,276.02 $940,885.09
204 $940,885.09 $2,484.71 $0.00 $5,319.90 $948,689.70
205 $948,689.70 $2,484.71 $0.00 $5,364.03 $956,538.44
206 $956,538.44 $2,484.71 $0.00 $5,408.41 $964,431.56
207 $964,431.56 $2,484.71 $0.00 $5,453.04 $972,369.31
208 $972,369.31 $2,484.71 $0.00 $5,497.92 $980,351.94
209 $980,351.94 $2,484.71 $0.00 $5,543.05 $988,379.70
210 $988,379.70 $2,484.71 $0.00 $5,588.44 $996,452.85
211 $996,452.85 $2,484.71 $0.00 $5,634.09 $1,004,571.65
212 $1,004,571.65 $2,484.71 $0.00 $5,679.99 $1,012,736.35
213 $1,012,736.35 $2,484.71 $0.00 $5,726.16 $1,020,947.22
214 $1,020,947.22 $2,484.71 $0.00 $5,772.58 $1,029,204.51
215 $1,029,204.51 $2,484.71 $0.00 $5,819.27 $1,037,508.49
216 $1,037,508.49 $2,484.71 $0.00 $5,866.22 $1,045,859.42
217 $1,045,859.42 $2,484.71 $283,238.32 $5,913.44 $771,019.25
218 $771,019.25 $2,484.71 $0.00 $4,359.45 $777,863.41
219 $777,863.41 $2,484.71 $0.00 $4,398.15 $784,746.27
220 $784,746.27 $2,484.71 $0.00 $4,437.07 $791,668.05
221 $791,668.05 $2,484.71 $0.00 $4,476.21 $798,628.97
222 $798,628.97 $2,484.71 $0.00 $4,515.56 $805,629.24
223 $805,629.24 $2,484.71 $0.00 $4,555.14 $812,669.09
224 $812,669.09 $2,484.71 $0.00 $4,594.95 $819,748.75
225 $819,748.75 $2,484.71 $0.00 $4,634.98 $826,868.44
226 $826,868.44 $2,484.71 $0.00 $4,675.23 $834,028.38
227 $834,028.38 $2,484.71 $0.00 $4,715.72 $841,228.81
228 $841,228.81 $2,484.71 $0.00 $4,756.43 $848,469.95
229 $848,469.95 $2,484.71 $303,065.01 $4,797.37 $552,687.02
230 $552,687.02 $2,484.71 $0.00 $3,124.97 $558,296.70
231 $558,296.70 $2,484.71 $0.00 $3,156.69 $563,938.10
232 $563,938.10 $2,484.71 $0.00 $3,188.59 $569,611.40
233 $569,611.40 $2,484.71 $0.00 $3,220.67 $575,316.78
234 $575,316.78 $2,484.71 $0.00 $3,252.92 $581,054.41
235 $581,054.41 $2,484.71 $0.00 $3,285.37 $586,824.49
236 $586,824.49 $2,484.71 $0.00 $3,317.99 $592,627.19
237 $592,627.19 $2,484.71 $0.00 $3,350.80 $598,462.70
238 $598,462.70 $2,484.71 $0.00 $3,383.80 $604,331.21
239 $604,331.21 $2,484.71 $0.00 $3,416.98 $610,232.90
240 $610,232.90 $2,484.71 $0.00 $3,450.35 $616,167.96
241 $616,167.96 $2,484.71 $324,279.56 $3,483.90 $297,857.01
242 $297,857.01 $2,484.71 $0.00 $1,684.13 $302,025.85
243 $302,025.85 $2,484.71 $0.00 $1,707.70 $306,218.26
244 $306,218.26 $2,484.71 $0.00 $1,731.40 $310,434.37
245 $310,434.37 $2,484.71 $0.00 $1,755.24 $314,674.32
246 $314,674.32 $2,484.71 $0.00 $1,779.21 $318,938.24
247 $318,938.24 $2,484.71 $0.00 $1,803.32 $323,226.27
248 $323,226.27 $2,484.71 $0.00 $1,827.57 $327,538.55
249 $327,538.55 $2,484.71 $0.00 $1,851.95 $331,875.21
250 $331,875.21 $2,484.71 $0.00 $1,876.47 $336,236.39
251 $336,236.39 $2,484.71 $0.00 $1,901.13 $340,622.23
252 $340,622.23 $2,484.71 $0.00 $1,925.93 $345,032.87
253 $345,032.87 $0.00 $346,979.13 $1,950.87 $4.61