Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2037$67,833
Monthly savings required$537

How much will it cost to send your child to University at Buffalo in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $271,332.48 for students enrolling in 2037 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $536.95 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$26,158.00
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 University at Buffalo in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $536.95 $0.00 $0.00 $536.95
2 $536.95 $536.95 $0.00 $3.04 $1,076.94
3 $1,076.94 $536.95 $0.00 $6.09 $1,619.98
4 $1,619.98 $536.95 $0.00 $9.16 $2,166.09
5 $2,166.09 $536.95 $0.00 $12.25 $2,715.29
6 $2,715.29 $536.95 $0.00 $15.35 $3,267.59
7 $3,267.59 $536.95 $0.00 $18.48 $3,823.02
8 $3,823.02 $536.95 $0.00 $21.62 $4,381.59
9 $4,381.59 $536.95 $0.00 $24.77 $4,943.31
10 $4,943.31 $536.95 $0.00 $27.95 $5,508.21
11 $5,508.21 $536.95 $0.00 $31.14 $6,076.30
12 $6,076.30 $536.95 $0.00 $34.36 $6,647.61
13 $6,647.61 $536.95 $0.00 $37.59 $7,222.15
14 $7,222.15 $536.95 $0.00 $40.84 $7,799.94
15 $7,799.94 $536.95 $0.00 $44.10 $8,380.99
16 $8,380.99 $536.95 $0.00 $47.39 $8,965.33
17 $8,965.33 $536.95 $0.00 $50.69 $9,552.97
18 $9,552.97 $536.95 $0.00 $54.01 $10,143.93
19 $10,143.93 $536.95 $0.00 $57.36 $10,738.24
20 $10,738.24 $536.95 $0.00 $60.72 $11,335.91
21 $11,335.91 $536.95 $0.00 $64.09 $11,936.95
22 $11,936.95 $536.95 $0.00 $67.49 $12,541.39
23 $12,541.39 $536.95 $0.00 $70.91 $13,149.25
24 $13,149.25 $536.95 $0.00 $74.35 $13,760.55
25 $13,760.55 $536.95 $0.00 $77.80 $14,375.30
26 $14,375.30 $536.95 $0.00 $81.28 $14,993.53
27 $14,993.53 $536.95 $0.00 $84.78 $15,615.26
28 $15,615.26 $536.95 $0.00 $88.29 $16,240.50
29 $16,240.50 $536.95 $0.00 $91.83 $16,869.28
30 $16,869.28 $536.95 $0.00 $95.38 $17,501.61
31 $17,501.61 $536.95 $0.00 $98.96 $18,137.52
32 $18,137.52 $536.95 $0.00 $102.55 $18,777.02
33 $18,777.02 $536.95 $0.00 $106.17 $19,420.14
34 $19,420.14 $536.95 $0.00 $109.80 $20,066.89
35 $20,066.89 $536.95 $0.00 $113.46 $20,717.30
36 $20,717.30 $536.95 $0.00 $117.14 $21,371.39
37 $21,371.39 $536.95 $0.00 $120.84 $22,029.18
38 $22,029.18 $536.95 $0.00 $124.56 $22,690.69
39 $22,690.69 $536.95 $0.00 $128.30 $23,355.94
40 $23,355.94 $536.95 $0.00 $132.06 $24,024.95
41 $24,024.95 $536.95 $0.00 $135.84 $24,697.74
42 $24,697.74 $536.95 $0.00 $139.64 $25,374.33
43 $25,374.33 $536.95 $0.00 $143.47 $26,054.75
44 $26,054.75 $536.95 $0.00 $147.32 $26,739.02
45 $26,739.02 $536.95 $0.00 $151.19 $27,427.16
46 $27,427.16 $536.95 $0.00 $155.08 $28,119.19
47 $28,119.19 $536.95 $0.00 $158.99 $28,815.13
48 $28,815.13 $536.95 $0.00 $162.92 $29,515.00
49 $29,515.00 $536.95 $0.00 $166.88 $30,218.83
50 $30,218.83 $536.95 $0.00 $170.86 $30,926.64
51 $30,926.64 $536.95 $0.00 $174.86 $31,638.45
52 $31,638.45 $536.95 $0.00 $178.89 $32,354.29
53 $32,354.29 $536.95 $0.00 $182.94 $33,074.18
54 $33,074.18 $536.95 $0.00 $187.01 $33,798.14
55 $33,798.14 $536.95 $0.00 $191.10 $34,526.19
56 $34,526.19 $536.95 $0.00 $195.22 $35,258.36
57 $35,258.36 $536.95 $0.00 $199.36 $35,994.67
58 $35,994.67 $536.95 $0.00 $203.52 $36,735.14
59 $36,735.14 $536.95 $0.00 $207.71 $37,479.80
60 $37,479.80 $536.95 $0.00 $211.92 $38,228.67
61 $38,228.67 $536.95 $0.00 $216.15 $38,981.77
62 $38,981.77 $536.95 $0.00 $220.41 $39,739.13
63 $39,739.13 $536.95 $0.00 $224.69 $40,500.77
64 $40,500.77 $536.95 $0.00 $229.00 $41,266.72
65 $41,266.72 $536.95 $0.00 $233.33 $42,037.00
66 $42,037.00 $536.95 $0.00 $237.68 $42,811.63
67 $42,811.63 $536.95 $0.00 $242.06 $43,590.64
68 $43,590.64 $536.95 $0.00 $246.47 $44,374.06
69 $44,374.06 $536.95 $0.00 $250.90 $45,161.91
70 $45,161.91 $536.95 $0.00 $255.35 $45,954.21
71 $45,954.21 $536.95 $0.00 $259.83 $46,750.99
72 $46,750.99 $536.95 $0.00 $264.34 $47,552.28
73 $47,552.28 $536.95 $0.00 $268.87 $48,358.10
74 $48,358.10 $536.95 $0.00 $273.42 $49,168.47
75 $49,168.47 $536.95 $0.00 $278.01 $49,983.43
76 $49,983.43 $536.95 $0.00 $282.61 $50,802.99
77 $50,802.99 $536.95 $0.00 $287.25 $51,627.19
78 $51,627.19 $536.95 $0.00 $291.91 $52,456.05
79 $52,456.05 $536.95 $0.00 $296.59 $53,289.59
80 $53,289.59 $536.95 $0.00 $301.31 $54,127.85
81 $54,127.85 $536.95 $0.00 $306.05 $54,970.85
82 $54,970.85 $536.95 $0.00 $310.81 $55,818.61
83 $55,818.61 $536.95 $0.00 $315.61 $56,671.17
84 $56,671.17 $536.95 $0.00 $320.43 $57,528.55
85 $57,528.55 $536.95 $0.00 $325.27 $58,390.77
86 $58,390.77 $536.95 $0.00 $330.15 $59,257.87
87 $59,257.87 $536.95 $0.00 $335.05 $60,129.87
88 $60,129.87 $536.95 $0.00 $339.98 $61,006.80
89 $61,006.80 $536.95 $0.00 $344.94 $61,888.69
90 $61,888.69 $536.95 $0.00 $349.93 $62,775.57
91 $62,775.57 $536.95 $0.00 $354.94 $63,667.46
92 $63,667.46 $536.95 $0.00 $359.99 $64,564.40
93 $64,564.40 $536.95 $0.00 $365.06 $65,466.41
94 $65,466.41 $536.95 $0.00 $370.16 $66,373.52
95 $66,373.52 $536.95 $0.00 $375.29 $67,285.76
96 $67,285.76 $536.95 $0.00 $380.44 $68,203.15
97 $68,203.15 $536.95 $0.00 $385.63 $69,125.73
98 $69,125.73 $536.95 $0.00 $390.85 $70,053.53
99 $70,053.53 $536.95 $0.00 $396.09 $70,986.57
100 $70,986.57 $536.95 $0.00 $401.37 $71,924.89
101 $71,924.89 $536.95 $0.00 $406.67 $72,868.51
102 $72,868.51 $536.95 $0.00 $412.01 $73,817.47
103 $73,817.47 $536.95 $0.00 $417.37 $74,771.79
104 $74,771.79 $536.95 $0.00 $422.77 $75,731.51
105 $75,731.51 $536.95 $0.00 $428.20 $76,696.66
106 $76,696.66 $536.95 $0.00 $433.65 $77,667.26
107 $77,667.26 $536.95 $0.00 $439.14 $78,643.35
108 $78,643.35 $536.95 $0.00 $444.66 $79,624.96
109 $79,624.96 $536.95 $0.00 $450.21 $80,612.12
110 $80,612.12 $536.95 $0.00 $455.79 $81,604.86
111 $81,604.86 $536.95 $0.00 $461.41 $82,603.22
112 $82,603.22 $536.95 $0.00 $467.05 $83,607.22
113 $83,607.22 $536.95 $0.00 $472.73 $84,616.90
114 $84,616.90 $536.95 $0.00 $478.44 $85,632.29
115 $85,632.29 $536.95 $0.00 $484.18 $86,653.42
116 $86,653.42 $536.95 $0.00 $489.95 $87,680.32
117 $87,680.32 $536.95 $0.00 $495.76 $88,713.03
118 $88,713.03 $536.95 $0.00 $501.60 $89,751.58
119 $89,751.58 $536.95 $0.00 $507.47 $90,796.00
120 $90,796.00 $536.95 $0.00 $513.37 $91,846.32
121 $91,846.32 $536.95 $0.00 $519.31 $92,902.58
122 $92,902.58 $536.95 $0.00 $525.28 $93,964.81
123 $93,964.81 $536.95 $0.00 $531.29 $95,033.05
124 $95,033.05 $536.95 $0.00 $537.33 $96,107.33
125 $96,107.33 $536.95 $0.00 $543.40 $97,187.68
126 $97,187.68 $536.95 $0.00 $549.51 $98,274.14
127 $98,274.14 $536.95 $0.00 $555.66 $99,366.75
128 $99,366.75 $536.95 $0.00 $561.83 $100,465.53
129 $100,465.53 $536.95 $0.00 $568.05 $101,570.53
130 $101,570.53 $536.95 $0.00 $574.29 $102,681.77
131 $102,681.77 $536.95 $0.00 $580.58 $103,799.30
132 $103,799.30 $536.95 $0.00 $586.90 $104,923.15
133 $104,923.15 $536.95 $0.00 $593.25 $106,053.35
134 $106,053.35 $536.95 $0.00 $599.64 $107,189.94
135 $107,189.94 $536.95 $0.00 $606.07 $108,332.96
136 $108,332.96 $536.95 $0.00 $612.53 $109,482.44
137 $109,482.44 $536.95 $0.00 $619.03 $110,638.42
138 $110,638.42 $536.95 $0.00 $625.57 $111,800.94
139 $111,800.94 $536.95 $0.00 $632.14 $112,970.03
140 $112,970.03 $536.95 $0.00 $638.75 $114,145.73
141 $114,145.73 $536.95 $0.00 $645.40 $115,328.08
142 $115,328.08 $536.95 $0.00 $652.08 $116,517.11
143 $116,517.11 $536.95 $0.00 $658.80 $117,712.86
144 $117,712.86 $536.95 $0.00 $665.57 $118,915.38
145 $118,915.38 $536.95 $0.00 $672.36 $120,124.69
146 $120,124.69 $536.95 $0.00 $679.20 $121,340.84
147 $121,340.84 $536.95 $0.00 $686.08 $122,563.87
148 $122,563.87 $536.95 $0.00 $692.99 $123,793.81
149 $123,793.81 $536.95 $0.00 $699.95 $125,030.71
150 $125,030.71 $536.95 $0.00 $706.94 $126,274.60
151 $126,274.60 $536.95 $0.00 $713.97 $127,525.52
152 $127,525.52 $536.95 $0.00 $721.05 $128,783.52
153 $128,783.52 $536.95 $0.00 $728.16 $130,048.63
154 $130,048.63 $536.95 $0.00 $735.31 $131,320.89
155 $131,320.89 $536.95 $0.00 $742.51 $132,600.35
156 $132,600.35 $536.95 $0.00 $749.74 $133,887.04
157 $133,887.04 $536.95 $0.00 $757.02 $135,181.01
158 $135,181.01 $536.95 $0.00 $764.33 $136,482.29
159 $136,482.29 $536.95 $0.00 $771.69 $137,790.93
160 $137,790.93 $536.95 $0.00 $779.09 $139,106.97
161 $139,106.97 $536.95 $0.00 $786.53 $140,430.45
162 $140,430.45 $536.95 $0.00 $794.01 $141,761.41
163 $141,761.41 $536.95 $0.00 $801.54 $143,099.90
164 $143,099.90 $536.95 $0.00 $809.11 $144,445.96
165 $144,445.96 $536.95 $0.00 $816.72 $145,799.63
166 $145,799.63 $536.95 $0.00 $824.37 $147,160.95
167 $147,160.95 $536.95 $0.00 $832.07 $148,529.97
168 $148,529.97 $536.95 $0.00 $839.81 $149,906.73
169 $149,906.73 $536.95 $0.00 $847.59 $151,291.27
170 $151,291.27 $536.95 $0.00 $855.42 $152,683.64
171 $152,683.64 $536.95 $0.00 $863.30 $154,083.89
172 $154,083.89 $536.95 $0.00 $871.21 $155,492.05
173 $155,492.05 $536.95 $0.00 $879.17 $156,908.17
174 $156,908.17 $536.95 $0.00 $887.18 $158,332.30
175 $158,332.30 $536.95 $0.00 $895.23 $159,764.48
176 $159,764.48 $536.95 $0.00 $903.33 $161,204.76
177 $161,204.76 $536.95 $0.00 $911.48 $162,653.19
178 $162,653.19 $536.95 $0.00 $919.66 $164,109.80
179 $164,109.80 $536.95 $0.00 $927.90 $165,574.65
180 $165,574.65 $536.95 $0.00 $936.18 $167,047.78
181 $167,047.78 $536.95 $0.00 $944.51 $168,529.24
182 $168,529.24 $536.95 $0.00 $952.89 $170,019.08
183 $170,019.08 $536.95 $0.00 $961.31 $171,517.34
184 $171,517.34 $536.95 $0.00 $969.78 $173,024.07
185 $173,024.07 $536.95 $0.00 $978.30 $174,539.32
186 $174,539.32 $536.95 $0.00 $986.87 $176,063.14
187 $176,063.14 $536.95 $0.00 $995.49 $177,595.58
188 $177,595.58 $536.95 $0.00 $1,004.15 $179,136.68
189 $179,136.68 $536.95 $0.00 $1,012.86 $180,686.49
190 $180,686.49 $536.95 $0.00 $1,021.63 $182,245.07
191 $182,245.07 $536.95 $0.00 $1,030.44 $183,812.46
192 $183,812.46 $536.95 $0.00 $1,039.30 $185,388.71
193 $185,388.71 $536.95 $0.00 $1,048.21 $186,973.87
194 $186,973.87 $536.95 $0.00 $1,057.18 $188,568.00
195 $188,568.00 $536.95 $0.00 $1,066.19 $190,171.14
196 $190,171.14 $536.95 $0.00 $1,075.26 $191,783.35
197 $191,783.35 $536.95 $0.00 $1,084.37 $193,404.67
198 $193,404.67 $536.95 $0.00 $1,093.54 $195,035.16
199 $195,035.16 $536.95 $0.00 $1,102.76 $196,674.87
200 $196,674.87 $536.95 $0.00 $1,112.03 $198,323.85
201 $198,323.85 $536.95 $0.00 $1,121.35 $199,982.15
202 $199,982.15 $536.95 $0.00 $1,130.73 $201,649.83
203 $201,649.83 $536.95 $0.00 $1,140.16 $203,326.94
204 $203,326.94 $536.95 $0.00 $1,149.64 $205,013.53
205 $205,013.53 $536.95 $0.00 $1,159.18 $206,709.66
206 $206,709.66 $536.95 $0.00 $1,168.77 $208,415.38
207 $208,415.38 $536.95 $0.00 $1,178.41 $210,130.74
208 $210,130.74 $536.95 $0.00 $1,188.11 $211,855.80
209 $211,855.80 $536.95 $0.00 $1,197.86 $213,590.61
210 $213,590.61 $536.95 $0.00 $1,207.67 $215,335.23
211 $215,335.23 $536.95 $0.00 $1,217.54 $217,089.72
212 $217,089.72 $536.95 $0.00 $1,227.46 $218,854.13
213 $218,854.13 $536.95 $0.00 $1,237.43 $220,628.51
214 $220,628.51 $536.95 $0.00 $1,247.47 $222,412.93
215 $222,412.93 $536.95 $0.00 $1,257.56 $224,207.44
216 $224,207.44 $536.95 $0.00 $1,267.70 $226,012.09
217 $226,012.09 $536.95 $62,952.35 $1,277.91 $164,874.60
218 $164,874.60 $536.95 $0.00 $932.22 $166,343.77
219 $166,343.77 $536.95 $0.00 $940.53 $167,821.25
220 $167,821.25 $536.95 $0.00 $948.89 $169,307.09
221 $169,307.09 $536.95 $0.00 $957.29 $170,801.33
222 $170,801.33 $536.95 $0.00 $965.74 $172,304.02
223 $172,304.02 $536.95 $0.00 $974.23 $173,815.20
224 $173,815.20 $536.95 $0.00 $982.78 $175,334.93
225 $175,334.93 $536.95 $0.00 $991.37 $176,863.25
226 $176,863.25 $536.95 $0.00 $1,000.01 $178,400.21
227 $178,400.21 $536.95 $0.00 $1,008.70 $179,945.86
228 $179,945.86 $536.95 $0.00 $1,017.44 $181,500.25
229 $181,500.25 $536.95 $66,099.96 $1,026.23 $116,963.47
230 $116,963.47 $536.95 $0.00 $661.33 $118,161.75
231 $118,161.75 $536.95 $0.00 $668.10 $119,366.80
232 $119,366.80 $536.95 $0.00 $674.92 $120,578.67
233 $120,578.67 $536.95 $0.00 $681.77 $121,797.39
234 $121,797.39 $536.95 $0.00 $688.66 $123,023.00
235 $123,023.00 $536.95 $0.00 $695.59 $124,255.54
236 $124,255.54 $536.95 $0.00 $702.56 $125,495.05
237 $125,495.05 $536.95 $0.00 $709.57 $126,741.57
238 $126,741.57 $536.95 $0.00 $716.62 $127,995.14
239 $127,995.14 $536.95 $0.00 $723.70 $129,255.79
240 $129,255.79 $536.95 $0.00 $730.83 $130,523.57
241 $130,523.57 $536.95 $69,404.96 $738.00 $62,393.56
242 $62,393.56 $536.95 $0.00 $352.78 $63,283.29
243 $63,283.29 $536.95 $0.00 $357.81 $64,178.05
244 $64,178.05 $536.95 $0.00 $362.87 $65,077.87
245 $65,077.87 $536.95 $0.00 $367.96 $65,982.78
246 $65,982.78 $536.95 $0.00 $373.08 $66,892.81
247 $66,892.81 $536.95 $0.00 $378.22 $67,807.98
248 $67,807.98 $536.95 $0.00 $383.40 $68,728.33
249 $68,728.33 $536.95 $0.00 $388.60 $69,653.88
250 $69,653.88 $536.95 $0.00 $393.83 $70,584.66
251 $70,584.66 $536.95 $0.00 $399.10 $71,520.71
252 $71,520.71 $536.95 $0.00 $404.39 $72,462.05
253 $72,462.05 $0.00 $72,875.21 $409.71 ($3.45)