Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$188,581
Monthly savings required$1,493

How much will it cost to send your child to University of Rochester in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $754,322.55 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $1,492.78 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$72,721.00
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 of Rochester in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $1,492.78 $0.00 $0.00 $1,492.78
2 $1,492.78 $1,492.78 $0.00 $8.44 $2,994.00
3 $2,994.00 $1,492.78 $0.00 $16.93 $4,503.71
4 $4,503.71 $1,492.78 $0.00 $25.46 $6,021.95
5 $6,021.95 $1,492.78 $0.00 $34.05 $7,548.78
6 $7,548.78 $1,492.78 $0.00 $42.68 $9,084.24
7 $9,084.24 $1,492.78 $0.00 $51.36 $10,628.38
8 $10,628.38 $1,492.78 $0.00 $60.09 $12,181.25
9 $12,181.25 $1,492.78 $0.00 $68.87 $13,742.90
10 $13,742.90 $1,492.78 $0.00 $77.70 $15,313.38
11 $15,313.38 $1,492.78 $0.00 $86.58 $16,892.74
12 $16,892.74 $1,492.78 $0.00 $95.51 $18,481.03
13 $18,481.03 $1,492.78 $0.00 $104.49 $20,078.30
14 $20,078.30 $1,492.78 $0.00 $113.53 $21,684.61
15 $21,684.61 $1,492.78 $0.00 $122.61 $23,300.00
16 $23,300.00 $1,492.78 $0.00 $131.74 $24,924.52
17 $24,924.52 $1,492.78 $0.00 $140.93 $26,558.23
18 $26,558.23 $1,492.78 $0.00 $150.16 $28,201.17
19 $28,201.17 $1,492.78 $0.00 $159.45 $29,853.40
20 $29,853.40 $1,492.78 $0.00 $168.80 $31,514.98
21 $31,514.98 $1,492.78 $0.00 $178.19 $33,185.95
22 $33,185.95 $1,492.78 $0.00 $187.64 $34,866.37
23 $34,866.37 $1,492.78 $0.00 $197.14 $36,556.29
24 $36,556.29 $1,492.78 $0.00 $206.69 $38,255.76
25 $38,255.76 $1,492.78 $0.00 $216.30 $39,964.84
26 $39,964.84 $1,492.78 $0.00 $225.97 $41,683.59
27 $41,683.59 $1,492.78 $0.00 $235.69 $43,412.06
28 $43,412.06 $1,492.78 $0.00 $245.46 $45,150.30
29 $45,150.30 $1,492.78 $0.00 $255.29 $46,898.37
30 $46,898.37 $1,492.78 $0.00 $265.17 $48,656.32
31 $48,656.32 $1,492.78 $0.00 $275.11 $50,424.21
32 $50,424.21 $1,492.78 $0.00 $285.11 $52,202.10
33 $52,202.10 $1,492.78 $0.00 $295.16 $53,990.04
34 $53,990.04 $1,492.78 $0.00 $305.27 $55,788.09
35 $55,788.09 $1,492.78 $0.00 $315.43 $57,596.30
36 $57,596.30 $1,492.78 $0.00 $325.66 $59,414.74
37 $59,414.74 $1,492.78 $0.00 $335.94 $61,243.46
38 $61,243.46 $1,492.78 $0.00 $346.28 $63,082.52
39 $63,082.52 $1,492.78 $0.00 $356.68 $64,931.98
40 $64,931.98 $1,492.78 $0.00 $367.13 $66,791.89
41 $66,791.89 $1,492.78 $0.00 $377.65 $68,662.32
42 $68,662.32 $1,492.78 $0.00 $388.23 $70,543.33
43 $70,543.33 $1,492.78 $0.00 $398.86 $72,434.97
44 $72,434.97 $1,492.78 $0.00 $409.56 $74,337.31
45 $74,337.31 $1,492.78 $0.00 $420.31 $76,250.40
46 $76,250.40 $1,492.78 $0.00 $431.13 $78,174.31
47 $78,174.31 $1,492.78 $0.00 $442.01 $80,109.10
48 $80,109.10 $1,492.78 $0.00 $452.95 $82,054.83
49 $82,054.83 $1,492.78 $0.00 $463.95 $84,011.56
50 $84,011.56 $1,492.78 $0.00 $475.01 $85,979.35
51 $85,979.35 $1,492.78 $0.00 $486.14 $87,958.27
52 $87,958.27 $1,492.78 $0.00 $497.33 $89,948.38
53 $89,948.38 $1,492.78 $0.00 $508.58 $91,949.74
54 $91,949.74 $1,492.78 $0.00 $519.90 $93,962.42
55 $93,962.42 $1,492.78 $0.00 $531.28 $95,986.48
56 $95,986.48 $1,492.78 $0.00 $542.72 $98,021.98
57 $98,021.98 $1,492.78 $0.00 $554.23 $100,068.99
58 $100,068.99 $1,492.78 $0.00 $565.80 $102,127.57
59 $102,127.57 $1,492.78 $0.00 $577.44 $104,197.79
60 $104,197.79 $1,492.78 $0.00 $589.15 $106,279.72
61 $106,279.72 $1,492.78 $0.00 $600.92 $108,373.42
62 $108,373.42 $1,492.78 $0.00 $612.76 $110,478.96
63 $110,478.96 $1,492.78 $0.00 $624.66 $112,596.40
64 $112,596.40 $1,492.78 $0.00 $636.64 $114,725.82
65 $114,725.82 $1,492.78 $0.00 $648.68 $116,867.28
66 $116,867.28 $1,492.78 $0.00 $660.78 $119,020.84
67 $119,020.84 $1,492.78 $0.00 $672.96 $121,186.58
68 $121,186.58 $1,492.78 $0.00 $685.21 $123,364.57
69 $123,364.57 $1,492.78 $0.00 $697.52 $125,554.87
70 $125,554.87 $1,492.78 $0.00 $709.91 $127,757.56
71 $127,757.56 $1,492.78 $0.00 $722.36 $129,972.70
72 $129,972.70 $1,492.78 $0.00 $734.88 $132,200.36
73 $132,200.36 $1,492.78 $0.00 $747.48 $134,440.62
74 $134,440.62 $1,492.78 $0.00 $760.15 $136,693.55
75 $136,693.55 $1,492.78 $0.00 $772.89 $138,959.22
76 $138,959.22 $1,492.78 $0.00 $785.70 $141,237.70
77 $141,237.70 $1,492.78 $0.00 $798.58 $143,529.06
78 $143,529.06 $1,492.78 $0.00 $811.53 $145,833.37
79 $145,833.37 $1,492.78 $0.00 $824.56 $148,150.71
80 $148,150.71 $1,492.78 $0.00 $837.67 $150,481.16
81 $150,481.16 $1,492.78 $0.00 $850.84 $152,824.78
82 $152,824.78 $1,492.78 $0.00 $864.09 $155,181.65
83 $155,181.65 $1,492.78 $0.00 $877.42 $157,551.85
84 $157,551.85 $1,492.78 $0.00 $890.82 $159,935.45
85 $159,935.45 $1,492.78 $0.00 $904.30 $162,332.53
86 $162,332.53 $1,492.78 $0.00 $917.85 $164,743.16
87 $164,743.16 $1,492.78 $0.00 $931.48 $167,167.42
88 $167,167.42 $1,492.78 $0.00 $945.19 $169,605.39
89 $169,605.39 $1,492.78 $0.00 $958.97 $172,057.14
90 $172,057.14 $1,492.78 $0.00 $972.84 $174,522.76
91 $174,522.76 $1,492.78 $0.00 $986.78 $177,002.32
92 $177,002.32 $1,492.78 $0.00 $1,000.80 $179,495.90
93 $179,495.90 $1,492.78 $0.00 $1,014.90 $182,003.58
94 $182,003.58 $1,492.78 $0.00 $1,029.07 $184,525.43
95 $184,525.43 $1,492.78 $0.00 $1,043.33 $187,061.54
96 $187,061.54 $1,492.78 $0.00 $1,057.67 $189,611.99
97 $189,611.99 $1,492.78 $0.00 $1,072.09 $192,176.86
98 $192,176.86 $1,492.78 $0.00 $1,086.60 $194,756.24
99 $194,756.24 $1,492.78 $0.00 $1,101.18 $197,350.20
100 $197,350.20 $1,492.78 $0.00 $1,115.85 $199,958.83
101 $199,958.83 $1,492.78 $0.00 $1,130.60 $202,582.21
102 $202,582.21 $1,492.78 $0.00 $1,145.43 $205,220.42
103 $205,220.42 $1,492.78 $0.00 $1,160.35 $207,873.55
104 $207,873.55 $1,492.78 $0.00 $1,175.35 $210,541.68
105 $210,541.68 $1,492.78 $0.00 $1,190.43 $213,224.89
106 $213,224.89 $1,492.78 $0.00 $1,205.60 $215,923.27
107 $215,923.27 $1,492.78 $0.00 $1,220.86 $218,636.91
108 $218,636.91 $1,492.78 $0.00 $1,236.20 $221,365.89
109 $221,365.89 $1,492.78 $0.00 $1,251.63 $224,110.30
110 $224,110.30 $1,492.78 $0.00 $1,267.15 $226,870.23
111 $226,870.23 $1,492.78 $0.00 $1,282.76 $229,645.77
112 $229,645.77 $1,492.78 $0.00 $1,298.45 $232,437.00
113 $232,437.00 $1,492.78 $0.00 $1,314.23 $235,244.01
114 $235,244.01 $1,492.78 $0.00 $1,330.10 $238,066.89
115 $238,066.89 $1,492.78 $0.00 $1,346.06 $240,905.73
116 $240,905.73 $1,492.78 $0.00 $1,362.12 $243,760.63
117 $243,760.63 $1,492.78 $0.00 $1,378.26 $246,631.67
118 $246,631.67 $1,492.78 $0.00 $1,394.49 $249,518.94
119 $249,518.94 $1,492.78 $0.00 $1,410.82 $252,422.54
120 $252,422.54 $1,492.78 $0.00 $1,427.23 $255,342.55
121 $255,342.55 $1,492.78 $0.00 $1,443.74 $258,279.07
122 $258,279.07 $1,492.78 $0.00 $1,460.35 $261,232.20
123 $261,232.20 $1,492.78 $0.00 $1,477.04 $264,202.02
124 $264,202.02 $1,492.78 $0.00 $1,493.84 $267,188.64
125 $267,188.64 $1,492.78 $0.00 $1,510.72 $270,192.14
126 $270,192.14 $1,492.78 $0.00 $1,527.71 $273,212.63
127 $273,212.63 $1,492.78 $0.00 $1,544.78 $276,250.19
128 $276,250.19 $1,492.78 $0.00 $1,561.96 $279,304.93
129 $279,304.93 $1,492.78 $0.00 $1,579.23 $282,376.94
130 $282,376.94 $1,492.78 $0.00 $1,596.60 $285,466.32
131 $285,466.32 $1,492.78 $0.00 $1,614.07 $288,573.17
132 $288,573.17 $1,492.78 $0.00 $1,631.63 $291,697.58
133 $291,697.58 $1,492.78 $0.00 $1,649.30 $294,839.66
134 $294,839.66 $1,492.78 $0.00 $1,667.07 $297,999.51
135 $297,999.51 $1,492.78 $0.00 $1,684.93 $301,177.22
136 $301,177.22 $1,492.78 $0.00 $1,702.90 $304,372.90
137 $304,372.90 $1,492.78 $0.00 $1,720.97 $307,586.65
138 $307,586.65 $1,492.78 $0.00 $1,739.14 $310,818.57
139 $310,818.57 $1,492.78 $0.00 $1,757.41 $314,068.76
140 $314,068.76 $1,492.78 $0.00 $1,775.79 $317,337.33
141 $317,337.33 $1,492.78 $0.00 $1,794.27 $320,624.38
142 $320,624.38 $1,492.78 $0.00 $1,812.86 $323,930.02
143 $323,930.02 $1,492.78 $0.00 $1,831.55 $327,254.35
144 $327,254.35 $1,492.78 $0.00 $1,850.34 $330,597.47
145 $330,597.47 $1,492.78 $0.00 $1,869.25 $333,959.50
146 $333,959.50 $1,492.78 $0.00 $1,888.26 $337,340.54
147 $337,340.54 $1,492.78 $0.00 $1,907.37 $340,740.69
148 $340,740.69 $1,492.78 $0.00 $1,926.60 $344,160.07
149 $344,160.07 $1,492.78 $0.00 $1,945.93 $347,598.78
150 $347,598.78 $1,492.78 $0.00 $1,965.37 $351,056.93
151 $351,056.93 $1,492.78 $0.00 $1,984.93 $354,534.64
152 $354,534.64 $1,492.78 $0.00 $2,004.59 $358,032.01
153 $358,032.01 $1,492.78 $0.00 $2,024.37 $361,549.16
154 $361,549.16 $1,492.78 $0.00 $2,044.25 $365,086.19
155 $365,086.19 $1,492.78 $0.00 $2,064.25 $368,643.22
156 $368,643.22 $1,492.78 $0.00 $2,084.36 $372,220.36
157 $372,220.36 $1,492.78 $0.00 $2,104.59 $375,817.73
158 $375,817.73 $1,492.78 $0.00 $2,124.93 $379,435.44
159 $379,435.44 $1,492.78 $0.00 $2,145.38 $383,073.60
160 $383,073.60 $1,492.78 $0.00 $2,165.95 $386,732.33
161 $386,732.33 $1,492.78 $0.00 $2,186.64 $390,411.75
162 $390,411.75 $1,492.78 $0.00 $2,207.44 $394,111.97
163 $394,111.97 $1,492.78 $0.00 $2,228.37 $397,833.12
164 $397,833.12 $1,492.78 $0.00 $2,249.41 $401,575.31
165 $401,575.31 $1,492.78 $0.00 $2,270.57 $405,338.66
166 $405,338.66 $1,492.78 $0.00 $2,291.84 $409,123.28
167 $409,123.28 $1,492.78 $0.00 $2,313.24 $412,929.30
168 $412,929.30 $1,492.78 $0.00 $2,334.76 $416,756.84
169 $416,756.84 $1,492.78 $0.00 $2,356.40 $420,606.02
170 $420,606.02 $1,492.78 $0.00 $2,378.17 $424,476.97
171 $424,476.97 $1,492.78 $0.00 $2,400.05 $428,369.80
172 $428,369.80 $1,492.78 $0.00 $2,422.07 $432,284.65
173 $432,284.65 $1,492.78 $0.00 $2,444.20 $436,221.63
174 $436,221.63 $1,492.78 $0.00 $2,466.46 $440,180.87
175 $440,180.87 $1,492.78 $0.00 $2,488.85 $444,162.50
176 $444,162.50 $1,492.78 $0.00 $2,511.36 $448,166.64
177 $448,166.64 $1,492.78 $0.00 $2,534.00 $452,193.42
178 $452,193.42 $1,492.78 $0.00 $2,556.77 $456,242.97
179 $456,242.97 $1,492.78 $0.00 $2,579.66 $460,315.41
180 $460,315.41 $1,492.78 $0.00 $2,602.69 $464,410.88
181 $464,410.88 $1,492.78 $0.00 $2,625.85 $468,529.51
182 $468,529.51 $1,492.78 $0.00 $2,649.13 $472,671.42
183 $472,671.42 $1,492.78 $0.00 $2,672.55 $476,836.75
184 $476,836.75 $1,492.78 $0.00 $2,696.10 $481,025.63
185 $481,025.63 $1,492.78 $0.00 $2,719.79 $485,238.20
186 $485,238.20 $1,492.78 $0.00 $2,743.61 $489,474.59
187 $489,474.59 $1,492.78 $0.00 $2,767.56 $493,734.93
188 $493,734.93 $1,492.78 $0.00 $2,791.65 $498,019.36
189 $498,019.36 $1,492.78 $0.00 $2,815.87 $502,328.01
190 $502,328.01 $1,492.78 $0.00 $2,840.24 $506,661.03
191 $506,661.03 $1,492.78 $0.00 $2,864.74 $511,018.55
192 $511,018.55 $1,492.78 $0.00 $2,889.37 $515,400.70
193 $515,400.70 $1,492.78 $0.00 $2,914.15 $519,807.63
194 $519,807.63 $1,492.78 $0.00 $2,939.07 $524,239.48
195 $524,239.48 $1,492.78 $0.00 $2,964.13 $528,696.39
196 $528,696.39 $1,492.78 $0.00 $2,989.33 $533,178.50
197 $533,178.50 $1,492.78 $0.00 $3,014.67 $537,685.95
198 $537,685.95 $1,492.78 $0.00 $3,040.15 $542,218.88
199 $542,218.88 $1,492.78 $0.00 $3,065.78 $546,777.44
200 $546,777.44 $1,492.78 $0.00 $3,091.56 $551,361.78
201 $551,361.78 $1,492.78 $0.00 $3,117.48 $555,972.04
202 $555,972.04 $1,492.78 $0.00 $3,143.55 $560,608.37
203 $560,608.37 $1,492.78 $0.00 $3,169.76 $565,270.91
204 $565,270.91 $1,492.78 $0.00 $3,196.12 $569,959.81
205 $569,959.81 $1,492.78 $0.00 $3,222.64 $574,675.23
206 $574,675.23 $1,492.78 $0.00 $3,249.30 $579,417.31
207 $579,417.31 $1,492.78 $0.00 $3,276.11 $584,186.20
208 $584,186.20 $1,492.78 $0.00 $3,303.07 $588,982.05
209 $588,982.05 $1,492.78 $0.00 $3,330.19 $593,805.02
210 $593,805.02 $1,492.78 $0.00 $3,357.46 $598,655.26
211 $598,655.26 $1,492.78 $0.00 $3,384.88 $603,532.92
212 $603,532.92 $1,492.78 $0.00 $3,412.46 $608,438.16
213 $608,438.16 $1,492.78 $0.00 $3,440.20 $613,371.14
214 $613,371.14 $1,492.78 $0.00 $3,468.09 $618,332.01
215 $618,332.01 $1,492.78 $0.00 $3,496.14 $623,320.93
216 $623,320.93 $1,492.78 $0.00 $3,524.35 $628,338.06
217 $628,338.06 $1,492.78 $175,011.76 $3,552.71 $458,371.79
218 $458,371.79 $1,492.78 $0.00 $2,591.70 $462,456.27
219 $462,456.27 $1,492.78 $0.00 $2,614.79 $466,563.84
220 $466,563.84 $1,492.78 $0.00 $2,638.02 $470,694.64
221 $470,694.64 $1,492.78 $0.00 $2,661.38 $474,848.80
222 $474,848.80 $1,492.78 $0.00 $2,684.86 $479,026.44
223 $479,026.44 $1,492.78 $0.00 $2,708.49 $483,227.71
224 $483,227.71 $1,492.78 $0.00 $2,732.24 $487,452.73
225 $487,452.73 $1,492.78 $0.00 $2,756.13 $491,701.64
226 $491,701.64 $1,492.78 $0.00 $2,780.15 $495,974.57
227 $495,974.57 $1,492.78 $0.00 $2,804.31 $500,271.66
228 $500,271.66 $1,492.78 $0.00 $2,828.61 $504,593.05
229 $504,593.05 $1,492.78 $183,762.35 $2,853.04 $325,176.52
230 $325,176.52 $1,492.78 $0.00 $1,838.60 $328,507.90
231 $328,507.90 $1,492.78 $0.00 $1,857.43 $331,858.11
232 $331,858.11 $1,492.78 $0.00 $1,876.37 $335,227.26
233 $335,227.26 $1,492.78 $0.00 $1,895.42 $338,615.46
234 $338,615.46 $1,492.78 $0.00 $1,914.58 $342,022.82
235 $342,022.82 $1,492.78 $0.00 $1,933.85 $345,449.45
236 $345,449.45 $1,492.78 $0.00 $1,953.22 $348,895.45
237 $348,895.45 $1,492.78 $0.00 $1,972.71 $352,360.94
238 $352,360.94 $1,492.78 $0.00 $1,992.30 $355,846.02
239 $355,846.02 $1,492.78 $0.00 $2,012.01 $359,350.81
240 $359,350.81 $1,492.78 $0.00 $2,031.82 $362,875.41
241 $362,875.41 $1,492.78 $192,950.46 $2,051.75 $173,469.48
242 $173,469.48 $1,492.78 $0.00 $980.82 $175,943.08
243 $175,943.08 $1,492.78 $0.00 $994.81 $178,430.67
244 $178,430.67 $1,492.78 $0.00 $1,008.87 $180,932.32
245 $180,932.32 $1,492.78 $0.00 $1,023.02 $183,448.12
246 $183,448.12 $1,492.78 $0.00 $1,037.24 $185,978.14
247 $185,978.14 $1,492.78 $0.00 $1,051.55 $188,522.47
248 $188,522.47 $1,492.78 $0.00 $1,065.93 $191,081.18
249 $191,081.18 $1,492.78 $0.00 $1,080.40 $193,654.36
250 $193,654.36 $1,492.78 $0.00 $1,094.95 $196,242.09
251 $196,242.09 $1,492.78 $0.00 $1,109.58 $198,844.45
252 $198,844.45 $1,492.78 $0.00 $1,124.30 $201,461.53
253 $201,461.53 $0.00 $202,597.99 $1,139.09 $2.63