Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2037$123,826
Monthly savings required$980

How much will it cost to send your child to Vaughn College of Aeronautics and Technology in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $495,302.62 for students enrolling in 2037 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $980.18 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$47,750.00
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 Vaughn College of Aeronautics and Technology in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $980.18 $0.00 $0.00 $980.18
2 $980.18 $980.18 $0.00 $5.54 $1,965.90
3 $1,965.90 $980.18 $0.00 $11.12 $2,957.20
4 $2,957.20 $980.18 $0.00 $16.72 $3,954.10
5 $3,954.10 $980.18 $0.00 $22.36 $4,956.64
6 $4,956.64 $980.18 $0.00 $28.03 $5,964.85
7 $5,964.85 $980.18 $0.00 $33.73 $6,978.76
8 $6,978.76 $980.18 $0.00 $39.46 $7,998.40
9 $7,998.40 $980.18 $0.00 $45.22 $9,023.80
10 $9,023.80 $980.18 $0.00 $51.02 $10,055.00
11 $10,055.00 $980.18 $0.00 $56.85 $11,092.03
12 $11,092.03 $980.18 $0.00 $62.72 $12,134.93
13 $12,134.93 $980.18 $0.00 $68.61 $13,183.72
14 $13,183.72 $980.18 $0.00 $74.54 $14,238.44
15 $14,238.44 $980.18 $0.00 $80.51 $15,299.13
16 $15,299.13 $980.18 $0.00 $86.50 $16,365.81
17 $16,365.81 $980.18 $0.00 $92.53 $17,438.52
18 $17,438.52 $980.18 $0.00 $98.60 $18,517.30
19 $18,517.30 $980.18 $0.00 $104.70 $19,602.18
20 $19,602.18 $980.18 $0.00 $110.83 $20,693.19
21 $20,693.19 $980.18 $0.00 $117.00 $21,790.37
22 $21,790.37 $980.18 $0.00 $123.21 $22,893.76
23 $22,893.76 $980.18 $0.00 $129.44 $24,003.38
24 $24,003.38 $980.18 $0.00 $135.72 $25,119.28
25 $25,119.28 $980.18 $0.00 $142.03 $26,241.49
26 $26,241.49 $980.18 $0.00 $148.37 $27,370.04
27 $27,370.04 $980.18 $0.00 $154.75 $28,504.97
28 $28,504.97 $980.18 $0.00 $161.17 $29,646.32
29 $29,646.32 $980.18 $0.00 $167.62 $30,794.12
30 $30,794.12 $980.18 $0.00 $174.11 $31,948.41
31 $31,948.41 $980.18 $0.00 $180.64 $33,109.23
32 $33,109.23 $980.18 $0.00 $187.20 $34,276.61
33 $34,276.61 $980.18 $0.00 $193.80 $35,450.59
34 $35,450.59 $980.18 $0.00 $200.44 $36,631.21
35 $36,631.21 $980.18 $0.00 $207.12 $37,818.51
36 $37,818.51 $980.18 $0.00 $213.83 $39,012.52
37 $39,012.52 $980.18 $0.00 $220.58 $40,213.28
38 $40,213.28 $980.18 $0.00 $227.37 $41,420.83
39 $41,420.83 $980.18 $0.00 $234.20 $42,635.21
40 $42,635.21 $980.18 $0.00 $241.07 $43,856.46
41 $43,856.46 $980.18 $0.00 $247.97 $45,084.61
42 $45,084.61 $980.18 $0.00 $254.91 $46,319.70
43 $46,319.70 $980.18 $0.00 $261.90 $47,561.78
44 $47,561.78 $980.18 $0.00 $268.92 $48,810.88
45 $48,810.88 $980.18 $0.00 $275.98 $50,067.04
46 $50,067.04 $980.18 $0.00 $283.09 $51,330.31
47 $51,330.31 $980.18 $0.00 $290.23 $52,600.72
48 $52,600.72 $980.18 $0.00 $297.41 $53,878.31
49 $53,878.31 $980.18 $0.00 $304.64 $55,163.13
50 $55,163.13 $980.18 $0.00 $311.90 $56,455.21
51 $56,455.21 $980.18 $0.00 $319.21 $57,754.60
52 $57,754.60 $980.18 $0.00 $326.55 $59,061.33
53 $59,061.33 $980.18 $0.00 $333.94 $60,375.45
54 $60,375.45 $980.18 $0.00 $341.37 $61,697.00
55 $61,697.00 $980.18 $0.00 $348.84 $63,026.02
56 $63,026.02 $980.18 $0.00 $356.36 $64,362.56
57 $64,362.56 $980.18 $0.00 $363.92 $65,706.66
58 $65,706.66 $980.18 $0.00 $371.52 $67,058.36
59 $67,058.36 $980.18 $0.00 $379.16 $68,417.70
60 $68,417.70 $980.18 $0.00 $386.84 $69,784.72
61 $69,784.72 $980.18 $0.00 $394.57 $71,159.47
62 $71,159.47 $980.18 $0.00 $402.35 $72,542.00
63 $72,542.00 $980.18 $0.00 $410.16 $73,932.34
64 $73,932.34 $980.18 $0.00 $418.02 $75,330.54
65 $75,330.54 $980.18 $0.00 $425.93 $76,736.65
66 $76,736.65 $980.18 $0.00 $433.88 $78,150.71
67 $78,150.71 $980.18 $0.00 $441.88 $79,572.77
68 $79,572.77 $980.18 $0.00 $449.92 $81,002.87
69 $81,002.87 $980.18 $0.00 $458.00 $82,441.05
70 $82,441.05 $980.18 $0.00 $466.13 $83,887.36
71 $83,887.36 $980.18 $0.00 $474.31 $85,341.85
72 $85,341.85 $980.18 $0.00 $482.54 $86,804.57
73 $86,804.57 $980.18 $0.00 $490.81 $88,275.56
74 $88,275.56 $980.18 $0.00 $499.12 $89,754.86
75 $89,754.86 $980.18 $0.00 $507.49 $91,242.53
76 $91,242.53 $980.18 $0.00 $515.90 $92,738.61
77 $92,738.61 $980.18 $0.00 $524.36 $94,243.15
78 $94,243.15 $980.18 $0.00 $532.86 $95,756.19
79 $95,756.19 $980.18 $0.00 $541.42 $97,277.79
80 $97,277.79 $980.18 $0.00 $550.02 $98,807.99
81 $98,807.99 $980.18 $0.00 $558.67 $100,346.84
82 $100,346.84 $980.18 $0.00 $567.38 $101,894.40
83 $101,894.40 $980.18 $0.00 $576.13 $103,450.71
84 $103,450.71 $980.18 $0.00 $584.93 $105,015.82
85 $105,015.82 $980.18 $0.00 $593.77 $106,589.77
86 $106,589.77 $980.18 $0.00 $602.67 $108,172.62
87 $108,172.62 $980.18 $0.00 $611.62 $109,764.42
88 $109,764.42 $980.18 $0.00 $620.62 $111,365.22
89 $111,365.22 $980.18 $0.00 $629.68 $112,975.08
90 $112,975.08 $980.18 $0.00 $638.78 $114,594.04
91 $114,594.04 $980.18 $0.00 $647.93 $116,222.15
92 $116,222.15 $980.18 $0.00 $657.14 $117,859.47
93 $117,859.47 $980.18 $0.00 $666.39 $119,506.04
94 $119,506.04 $980.18 $0.00 $675.70 $121,161.92
95 $121,161.92 $980.18 $0.00 $685.07 $122,827.17
96 $122,827.17 $980.18 $0.00 $694.48 $124,501.83
97 $124,501.83 $980.18 $0.00 $703.95 $126,185.96
98 $126,185.96 $980.18 $0.00 $713.47 $127,879.61
99 $127,879.61 $980.18 $0.00 $723.05 $129,582.84
100 $129,582.84 $980.18 $0.00 $732.68 $131,295.70
101 $131,295.70 $980.18 $0.00 $742.36 $133,018.24
102 $133,018.24 $980.18 $0.00 $752.10 $134,750.52
103 $134,750.52 $980.18 $0.00 $761.90 $136,492.60
104 $136,492.60 $980.18 $0.00 $771.75 $138,244.53
105 $138,244.53 $980.18 $0.00 $781.65 $140,006.36
106 $140,006.36 $980.18 $0.00 $791.62 $141,778.16
107 $141,778.16 $980.18 $0.00 $801.63 $143,559.97
108 $143,559.97 $980.18 $0.00 $811.71 $145,351.86
109 $145,351.86 $980.18 $0.00 $821.84 $147,153.88
110 $147,153.88 $980.18 $0.00 $832.03 $148,966.09
111 $148,966.09 $980.18 $0.00 $842.28 $150,788.55
112 $150,788.55 $980.18 $0.00 $852.58 $152,621.31
113 $152,621.31 $980.18 $0.00 $862.94 $154,464.43
114 $154,464.43 $980.18 $0.00 $873.36 $156,317.97
115 $156,317.97 $980.18 $0.00 $883.84 $158,181.99
116 $158,181.99 $980.18 $0.00 $894.38 $160,056.55
117 $160,056.55 $980.18 $0.00 $904.98 $161,941.71
118 $161,941.71 $980.18 $0.00 $915.64 $163,837.53
119 $163,837.53 $980.18 $0.00 $926.36 $165,744.07
120 $165,744.07 $980.18 $0.00 $937.14 $167,661.39
121 $167,661.39 $980.18 $0.00 $947.98 $169,589.55
122 $169,589.55 $980.18 $0.00 $958.88 $171,528.61
123 $171,528.61 $980.18 $0.00 $969.85 $173,478.64
124 $173,478.64 $980.18 $0.00 $980.87 $175,439.69
125 $175,439.69 $980.18 $0.00 $991.96 $177,411.83
126 $177,411.83 $980.18 $0.00 $1,003.11 $179,395.12
127 $179,395.12 $980.18 $0.00 $1,014.33 $181,389.63
128 $181,389.63 $980.18 $0.00 $1,025.60 $183,395.41
129 $183,395.41 $980.18 $0.00 $1,036.94 $185,412.53
130 $185,412.53 $980.18 $0.00 $1,048.35 $187,441.06
131 $187,441.06 $980.18 $0.00 $1,059.82 $189,481.06
132 $189,481.06 $980.18 $0.00 $1,071.35 $191,532.59
133 $191,532.59 $980.18 $0.00 $1,082.95 $193,595.72
134 $193,595.72 $980.18 $0.00 $1,094.62 $195,670.52
135 $195,670.52 $980.18 $0.00 $1,106.35 $197,757.05
136 $197,757.05 $980.18 $0.00 $1,118.15 $199,855.38
137 $199,855.38 $980.18 $0.00 $1,130.01 $201,965.57
138 $201,965.57 $980.18 $0.00 $1,141.94 $204,087.69
139 $204,087.69 $980.18 $0.00 $1,153.94 $206,221.81
140 $206,221.81 $980.18 $0.00 $1,166.01 $208,368.00
141 $208,368.00 $980.18 $0.00 $1,178.14 $210,526.32
142 $210,526.32 $980.18 $0.00 $1,190.35 $212,696.85
143 $212,696.85 $980.18 $0.00 $1,202.62 $214,879.65
144 $214,879.65 $980.18 $0.00 $1,214.96 $217,074.79
145 $217,074.79 $980.18 $0.00 $1,227.37 $219,282.34
146 $219,282.34 $980.18 $0.00 $1,239.85 $221,502.37
147 $221,502.37 $980.18 $0.00 $1,252.41 $223,734.96
148 $223,734.96 $980.18 $0.00 $1,265.03 $225,980.17
149 $225,980.17 $980.18 $0.00 $1,277.72 $228,238.07
150 $228,238.07 $980.18 $0.00 $1,290.49 $230,508.74
151 $230,508.74 $980.18 $0.00 $1,303.33 $232,792.25
152 $232,792.25 $980.18 $0.00 $1,316.24 $235,088.67
153 $235,088.67 $980.18 $0.00 $1,329.23 $237,398.08
154 $237,398.08 $980.18 $0.00 $1,342.28 $239,720.54
155 $239,720.54 $980.18 $0.00 $1,355.41 $242,056.13
156 $242,056.13 $980.18 $0.00 $1,368.62 $244,404.93
157 $244,404.93 $980.18 $0.00 $1,381.90 $246,767.01
158 $246,767.01 $980.18 $0.00 $1,395.26 $249,142.45
159 $249,142.45 $980.18 $0.00 $1,408.69 $251,531.32
160 $251,531.32 $980.18 $0.00 $1,422.19 $253,933.69
161 $253,933.69 $980.18 $0.00 $1,435.78 $256,349.65
162 $256,349.65 $980.18 $0.00 $1,449.44 $258,779.27
163 $258,779.27 $980.18 $0.00 $1,463.18 $261,222.63
164 $261,222.63 $980.18 $0.00 $1,476.99 $263,679.80
165 $263,679.80 $980.18 $0.00 $1,490.88 $266,150.86
166 $266,150.86 $980.18 $0.00 $1,504.86 $268,635.90
167 $268,635.90 $980.18 $0.00 $1,518.91 $271,134.99
168 $271,134.99 $980.18 $0.00 $1,533.04 $273,648.21
169 $273,648.21 $980.18 $0.00 $1,547.25 $276,175.64
170 $276,175.64 $980.18 $0.00 $1,561.54 $278,717.36
171 $278,717.36 $980.18 $0.00 $1,575.91 $281,273.45
172 $281,273.45 $980.18 $0.00 $1,590.36 $283,843.99
173 $283,843.99 $980.18 $0.00 $1,604.90 $286,429.07
174 $286,429.07 $980.18 $0.00 $1,619.51 $289,028.76
175 $289,028.76 $980.18 $0.00 $1,634.21 $291,643.15
176 $291,643.15 $980.18 $0.00 $1,648.99 $294,272.32
177 $294,272.32 $980.18 $0.00 $1,663.86 $296,916.36
178 $296,916.36 $980.18 $0.00 $1,678.81 $299,575.35
179 $299,575.35 $980.18 $0.00 $1,693.84 $302,249.37
180 $302,249.37 $980.18 $0.00 $1,708.96 $304,938.51
181 $304,938.51 $980.18 $0.00 $1,724.17 $307,642.86
182 $307,642.86 $980.18 $0.00 $1,739.46 $310,362.50
183 $310,362.50 $980.18 $0.00 $1,754.83 $313,097.51
184 $313,097.51 $980.18 $0.00 $1,770.30 $315,847.99
185 $315,847.99 $980.18 $0.00 $1,785.85 $318,614.02
186 $318,614.02 $980.18 $0.00 $1,801.49 $321,395.69
187 $321,395.69 $980.18 $0.00 $1,817.22 $324,193.09
188 $324,193.09 $980.18 $0.00 $1,833.03 $327,006.30
189 $327,006.30 $980.18 $0.00 $1,848.94 $329,835.42
190 $329,835.42 $980.18 $0.00 $1,864.94 $332,680.54
191 $332,680.54 $980.18 $0.00 $1,881.02 $335,541.74
192 $335,541.74 $980.18 $0.00 $1,897.20 $338,419.12
193 $338,419.12 $980.18 $0.00 $1,913.47 $341,312.77
194 $341,312.77 $980.18 $0.00 $1,929.83 $344,222.78
195 $344,222.78 $980.18 $0.00 $1,946.29 $347,149.25
196 $347,149.25 $980.18 $0.00 $1,962.83 $350,092.26
197 $350,092.26 $980.18 $0.00 $1,979.47 $353,051.91
198 $353,051.91 $980.18 $0.00 $1,996.21 $356,028.30
199 $356,028.30 $980.18 $0.00 $2,013.04 $359,021.52
200 $359,021.52 $980.18 $0.00 $2,029.96 $362,031.66
201 $362,031.66 $980.18 $0.00 $2,046.98 $365,058.82
202 $365,058.82 $980.18 $0.00 $2,064.10 $368,103.10
203 $368,103.10 $980.18 $0.00 $2,081.31 $371,164.59
204 $371,164.59 $980.18 $0.00 $2,098.62 $374,243.39
205 $374,243.39 $980.18 $0.00 $2,116.03 $377,339.60
206 $377,339.60 $980.18 $0.00 $2,133.53 $380,453.31
207 $380,453.31 $980.18 $0.00 $2,151.14 $383,584.63
208 $383,584.63 $980.18 $0.00 $2,168.84 $386,733.65
209 $386,733.65 $980.18 $0.00 $2,186.65 $389,900.48
210 $389,900.48 $980.18 $0.00 $2,204.55 $393,085.21
211 $393,085.21 $980.18 $0.00 $2,222.56 $396,287.95
212 $396,287.95 $980.18 $0.00 $2,240.67 $399,508.80
213 $399,508.80 $980.18 $0.00 $2,258.88 $402,747.86
214 $402,747.86 $980.18 $0.00 $2,277.19 $406,005.23
215 $406,005.23 $980.18 $0.00 $2,295.61 $409,281.02
216 $409,281.02 $980.18 $0.00 $2,314.13 $412,575.33
217 $412,575.33 $980.18 $114,916.07 $2,332.76 $300,972.20
218 $300,972.20 $980.18 $0.00 $1,701.74 $303,654.12
219 $303,654.12 $980.18 $0.00 $1,716.90 $306,351.20
220 $306,351.20 $980.18 $0.00 $1,732.15 $309,063.53
221 $309,063.53 $980.18 $0.00 $1,747.49 $311,791.20
222 $311,791.20 $980.18 $0.00 $1,762.91 $314,534.29
223 $314,534.29 $980.18 $0.00 $1,778.42 $317,292.89
224 $317,292.89 $980.18 $0.00 $1,794.02 $320,067.09
225 $320,067.09 $980.18 $0.00 $1,809.71 $322,856.98
226 $322,856.98 $980.18 $0.00 $1,825.48 $325,662.64
227 $325,662.64 $980.18 $0.00 $1,841.34 $328,484.16
228 $328,484.16 $980.18 $0.00 $1,857.30 $331,321.64
229 $331,321.64 $980.18 $120,661.87 $1,873.34 $213,513.29
230 $213,513.29 $980.18 $0.00 $1,207.24 $215,700.71
231 $215,700.71 $980.18 $0.00 $1,219.60 $217,900.49
232 $217,900.49 $980.18 $0.00 $1,232.04 $220,112.71
233 $220,112.71 $980.18 $0.00 $1,244.55 $222,337.44
234 $222,337.44 $980.18 $0.00 $1,257.13 $224,574.75
235 $224,574.75 $980.18 $0.00 $1,269.78 $226,824.71
236 $226,824.71 $980.18 $0.00 $1,282.50 $229,087.39
237 $229,087.39 $980.18 $0.00 $1,295.29 $231,362.86
238 $231,362.86 $980.18 $0.00 $1,308.16 $233,651.20
239 $233,651.20 $980.18 $0.00 $1,321.10 $235,952.48
240 $235,952.48 $980.18 $0.00 $1,334.11 $238,266.77
241 $238,266.77 $980.18 $126,694.97 $1,347.19 $113,899.17
242 $113,899.17 $980.18 $0.00 $644.00 $115,523.35
243 $115,523.35 $980.18 $0.00 $653.19 $117,156.72
244 $117,156.72 $980.18 $0.00 $662.42 $118,799.32
245 $118,799.32 $980.18 $0.00 $671.71 $120,451.21
246 $120,451.21 $980.18 $0.00 $681.05 $122,112.44
247 $122,112.44 $980.18 $0.00 $690.44 $123,783.06
248 $123,783.06 $980.18 $0.00 $699.89 $125,463.13
249 $125,463.13 $980.18 $0.00 $709.39 $127,152.70
250 $127,152.70 $980.18 $0.00 $718.94 $128,851.82
251 $128,851.82 $980.18 $0.00 $728.55 $130,560.55
252 $130,560.55 $980.18 $0.00 $738.21 $132,278.94
253 $132,278.94 $0.00 $133,029.71 $747.92 ($2.85)