Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$125,667
Monthly savings required$995

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 $502,667.33 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $994.75 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$48,460.00
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 $994.75 $0.00 $0.00 $994.75
2 $994.75 $994.75 $0.00 $5.62 $1,995.12
3 $1,995.12 $994.75 $0.00 $11.28 $3,001.15
4 $3,001.15 $994.75 $0.00 $16.97 $4,012.87
5 $4,012.87 $994.75 $0.00 $22.69 $5,030.31
6 $5,030.31 $994.75 $0.00 $28.44 $6,053.50
7 $6,053.50 $994.75 $0.00 $34.23 $7,082.48
8 $7,082.48 $994.75 $0.00 $40.05 $8,117.28
9 $8,117.28 $994.75 $0.00 $45.90 $9,157.93
10 $9,157.93 $994.75 $0.00 $51.78 $10,204.46
11 $10,204.46 $994.75 $0.00 $57.70 $11,256.91
12 $11,256.91 $994.75 $0.00 $63.65 $12,315.31
13 $12,315.31 $994.75 $0.00 $69.63 $13,379.69
14 $13,379.69 $994.75 $0.00 $75.65 $14,450.09
15 $14,450.09 $994.75 $0.00 $81.70 $15,526.54
16 $15,526.54 $994.75 $0.00 $87.79 $16,609.08
17 $16,609.08 $994.75 $0.00 $93.91 $17,697.74
18 $17,697.74 $994.75 $0.00 $100.07 $18,792.56
19 $18,792.56 $994.75 $0.00 $106.26 $19,893.57
20 $19,893.57 $994.75 $0.00 $112.48 $21,000.80
21 $21,000.80 $994.75 $0.00 $118.74 $22,114.29
22 $22,114.29 $994.75 $0.00 $125.04 $23,234.08
23 $23,234.08 $994.75 $0.00 $131.37 $24,360.20
24 $24,360.20 $994.75 $0.00 $137.74 $25,492.69
25 $25,492.69 $994.75 $0.00 $144.14 $26,631.58
26 $26,631.58 $994.75 $0.00 $150.58 $27,776.91
27 $27,776.91 $994.75 $0.00 $157.05 $28,928.71
28 $28,928.71 $994.75 $0.00 $163.57 $30,087.03
29 $30,087.03 $994.75 $0.00 $170.12 $31,251.90
30 $31,251.90 $994.75 $0.00 $176.70 $32,423.35
31 $32,423.35 $994.75 $0.00 $183.33 $33,601.43
32 $33,601.43 $994.75 $0.00 $189.99 $34,786.17
33 $34,786.17 $994.75 $0.00 $196.69 $35,977.61
34 $35,977.61 $994.75 $0.00 $203.42 $37,175.78
35 $37,175.78 $994.75 $0.00 $210.20 $38,380.73
36 $38,380.73 $994.75 $0.00 $217.01 $39,592.49
37 $39,592.49 $994.75 $0.00 $223.86 $40,811.10
38 $40,811.10 $994.75 $0.00 $230.75 $42,036.60
39 $42,036.60 $994.75 $0.00 $237.68 $43,269.03
40 $43,269.03 $994.75 $0.00 $244.65 $44,508.43
41 $44,508.43 $994.75 $0.00 $251.66 $45,754.84
42 $45,754.84 $994.75 $0.00 $258.70 $47,008.29
43 $47,008.29 $994.75 $0.00 $265.79 $48,268.83
44 $48,268.83 $994.75 $0.00 $272.92 $49,536.50
45 $49,536.50 $994.75 $0.00 $280.09 $50,811.34
46 $50,811.34 $994.75 $0.00 $287.29 $52,093.38
47 $52,093.38 $994.75 $0.00 $294.54 $53,382.67
48 $53,382.67 $994.75 $0.00 $301.83 $54,679.25
49 $54,679.25 $994.75 $0.00 $309.16 $55,983.16
50 $55,983.16 $994.75 $0.00 $316.54 $57,294.45
51 $57,294.45 $994.75 $0.00 $323.95 $58,613.15
52 $58,613.15 $994.75 $0.00 $331.41 $59,939.31
53 $59,939.31 $994.75 $0.00 $338.91 $61,272.97
54 $61,272.97 $994.75 $0.00 $346.45 $62,614.17
55 $62,614.17 $994.75 $0.00 $354.03 $63,962.95
56 $63,962.95 $994.75 $0.00 $361.66 $65,319.36
57 $65,319.36 $994.75 $0.00 $369.33 $66,683.44
58 $66,683.44 $994.75 $0.00 $377.04 $68,055.23
59 $68,055.23 $994.75 $0.00 $384.79 $69,434.77
60 $69,434.77 $994.75 $0.00 $392.59 $70,822.11
61 $70,822.11 $994.75 $0.00 $400.44 $72,217.30
62 $72,217.30 $994.75 $0.00 $408.33 $73,620.38
63 $73,620.38 $994.75 $0.00 $416.26 $75,031.39
64 $75,031.39 $994.75 $0.00 $424.24 $76,450.38
65 $76,450.38 $994.75 $0.00 $432.26 $77,877.39
66 $77,877.39 $994.75 $0.00 $440.33 $79,312.47
67 $79,312.47 $994.75 $0.00 $448.44 $80,755.66
68 $80,755.66 $994.75 $0.00 $456.60 $82,207.01
69 $82,207.01 $994.75 $0.00 $464.81 $83,666.57
70 $83,666.57 $994.75 $0.00 $473.06 $85,134.38
71 $85,134.38 $994.75 $0.00 $481.36 $86,610.49
72 $86,610.49 $994.75 $0.00 $489.71 $88,094.95
73 $88,094.95 $994.75 $0.00 $498.10 $89,587.80
74 $89,587.80 $994.75 $0.00 $506.54 $91,089.09
75 $91,089.09 $994.75 $0.00 $515.03 $92,598.87
76 $92,598.87 $994.75 $0.00 $523.57 $94,117.19
77 $94,117.19 $994.75 $0.00 $532.15 $95,644.09
78 $95,644.09 $994.75 $0.00 $540.79 $97,179.63
79 $97,179.63 $994.75 $0.00 $549.47 $98,723.85
80 $98,723.85 $994.75 $0.00 $558.20 $100,276.80
81 $100,276.80 $994.75 $0.00 $566.98 $101,838.53
82 $101,838.53 $994.75 $0.00 $575.81 $103,409.09
83 $103,409.09 $994.75 $0.00 $584.69 $104,988.53
84 $104,988.53 $994.75 $0.00 $593.62 $106,576.90
85 $106,576.90 $994.75 $0.00 $602.60 $108,174.25
86 $108,174.25 $994.75 $0.00 $611.63 $109,780.63
87 $109,780.63 $994.75 $0.00 $620.72 $111,396.10
88 $111,396.10 $994.75 $0.00 $629.85 $113,020.70
89 $113,020.70 $994.75 $0.00 $639.04 $114,654.49
90 $114,654.49 $994.75 $0.00 $648.27 $116,297.51
91 $116,297.51 $994.75 $0.00 $657.56 $117,949.82
92 $117,949.82 $994.75 $0.00 $666.91 $119,611.48
93 $119,611.48 $994.75 $0.00 $676.30 $121,282.53
94 $121,282.53 $994.75 $0.00 $685.75 $122,963.03
95 $122,963.03 $994.75 $0.00 $695.25 $124,653.03
96 $124,653.03 $994.75 $0.00 $704.81 $126,352.59
97 $126,352.59 $994.75 $0.00 $714.42 $128,061.76
98 $128,061.76 $994.75 $0.00 $724.08 $129,780.59
99 $129,780.59 $994.75 $0.00 $733.80 $131,509.14
100 $131,509.14 $994.75 $0.00 $743.57 $133,247.46
101 $133,247.46 $994.75 $0.00 $753.40 $134,995.61
102 $134,995.61 $994.75 $0.00 $763.28 $136,753.64
103 $136,753.64 $994.75 $0.00 $773.22 $138,521.61
104 $138,521.61 $994.75 $0.00 $783.22 $140,299.58
105 $140,299.58 $994.75 $0.00 $793.27 $142,087.60
106 $142,087.60 $994.75 $0.00 $803.38 $143,885.73
107 $143,885.73 $994.75 $0.00 $813.55 $145,694.03
108 $145,694.03 $994.75 $0.00 $823.78 $147,512.56
109 $147,512.56 $994.75 $0.00 $834.06 $149,341.37
110 $149,341.37 $994.75 $0.00 $844.40 $151,180.52
111 $151,180.52 $994.75 $0.00 $854.80 $153,030.07
112 $153,030.07 $994.75 $0.00 $865.25 $154,890.07
113 $154,890.07 $994.75 $0.00 $875.77 $156,760.59
114 $156,760.59 $994.75 $0.00 $886.35 $158,641.69
115 $158,641.69 $994.75 $0.00 $896.98 $160,533.42
116 $160,533.42 $994.75 $0.00 $907.68 $162,435.85
117 $162,435.85 $994.75 $0.00 $918.44 $164,349.04
118 $164,349.04 $994.75 $0.00 $929.25 $166,273.04
119 $166,273.04 $994.75 $0.00 $940.13 $168,207.92
120 $168,207.92 $994.75 $0.00 $951.07 $170,153.74
121 $170,153.74 $994.75 $0.00 $962.07 $172,110.56
122 $172,110.56 $994.75 $0.00 $973.14 $174,078.45
123 $174,078.45 $994.75 $0.00 $984.26 $176,057.46
124 $176,057.46 $994.75 $0.00 $995.45 $178,047.66
125 $178,047.66 $994.75 $0.00 $1,006.71 $180,049.12
126 $180,049.12 $994.75 $0.00 $1,018.02 $182,061.89
127 $182,061.89 $994.75 $0.00 $1,029.40 $184,086.04
128 $184,086.04 $994.75 $0.00 $1,040.85 $186,121.64
129 $186,121.64 $994.75 $0.00 $1,052.36 $188,168.75
130 $188,168.75 $994.75 $0.00 $1,063.93 $190,227.43
131 $190,227.43 $994.75 $0.00 $1,075.57 $192,297.75
132 $192,297.75 $994.75 $0.00 $1,087.28 $194,379.78
133 $194,379.78 $994.75 $0.00 $1,099.05 $196,473.58
134 $196,473.58 $994.75 $0.00 $1,110.89 $198,579.22
135 $198,579.22 $994.75 $0.00 $1,122.80 $200,696.77
136 $200,696.77 $994.75 $0.00 $1,134.77 $202,826.29
137 $202,826.29 $994.75 $0.00 $1,146.81 $204,967.85
138 $204,967.85 $994.75 $0.00 $1,158.92 $207,121.52
139 $207,121.52 $994.75 $0.00 $1,171.10 $209,287.37
140 $209,287.37 $994.75 $0.00 $1,183.34 $211,465.46
141 $211,465.46 $994.75 $0.00 $1,195.66 $213,655.87
142 $213,655.87 $994.75 $0.00 $1,208.04 $215,858.66
143 $215,858.66 $994.75 $0.00 $1,220.50 $218,073.91
144 $218,073.91 $994.75 $0.00 $1,233.02 $220,301.68
145 $220,301.68 $994.75 $0.00 $1,245.62 $222,542.05
146 $222,542.05 $994.75 $0.00 $1,258.29 $224,795.09
147 $224,795.09 $994.75 $0.00 $1,271.02 $227,060.86
148 $227,060.86 $994.75 $0.00 $1,283.84 $229,339.45
149 $229,339.45 $994.75 $0.00 $1,296.72 $231,630.92
150 $231,630.92 $994.75 $0.00 $1,309.67 $233,935.34
151 $233,935.34 $994.75 $0.00 $1,322.70 $236,252.79
152 $236,252.79 $994.75 $0.00 $1,335.81 $238,583.35
153 $238,583.35 $994.75 $0.00 $1,348.98 $240,927.08
154 $240,927.08 $994.75 $0.00 $1,362.24 $243,284.07
155 $243,284.07 $994.75 $0.00 $1,375.56 $245,654.38
156 $245,654.38 $994.75 $0.00 $1,388.97 $248,038.10
157 $248,038.10 $994.75 $0.00 $1,402.44 $250,435.29
158 $250,435.29 $994.75 $0.00 $1,416.00 $252,846.04
159 $252,846.04 $994.75 $0.00 $1,429.63 $255,270.42
160 $255,270.42 $994.75 $0.00 $1,443.34 $257,708.51
161 $257,708.51 $994.75 $0.00 $1,457.12 $260,160.38
162 $260,160.38 $994.75 $0.00 $1,470.98 $262,626.11
163 $262,626.11 $994.75 $0.00 $1,484.93 $265,105.79
164 $265,105.79 $994.75 $0.00 $1,498.95 $267,599.49
165 $267,599.49 $994.75 $0.00 $1,513.05 $270,107.29
166 $270,107.29 $994.75 $0.00 $1,527.23 $272,629.27
167 $272,629.27 $994.75 $0.00 $1,541.49 $275,165.51
168 $275,165.51 $994.75 $0.00 $1,555.83 $277,716.09
169 $277,716.09 $994.75 $0.00 $1,570.25 $280,281.09
170 $280,281.09 $994.75 $0.00 $1,584.75 $282,860.59
171 $282,860.59 $994.75 $0.00 $1,599.33 $285,454.67
172 $285,454.67 $994.75 $0.00 $1,614.00 $288,063.42
173 $288,063.42 $994.75 $0.00 $1,628.75 $290,686.92
174 $290,686.92 $994.75 $0.00 $1,643.59 $293,325.26
175 $293,325.26 $994.75 $0.00 $1,658.50 $295,978.51
176 $295,978.51 $994.75 $0.00 $1,673.51 $298,646.77
177 $298,646.77 $994.75 $0.00 $1,688.59 $301,330.11
178 $301,330.11 $994.75 $0.00 $1,703.76 $304,028.62
179 $304,028.62 $994.75 $0.00 $1,719.02 $306,742.39
180 $306,742.39 $994.75 $0.00 $1,734.37 $309,471.51
181 $309,471.51 $994.75 $0.00 $1,749.80 $312,216.06
182 $312,216.06 $994.75 $0.00 $1,765.31 $314,976.12
183 $314,976.12 $994.75 $0.00 $1,780.92 $317,751.79
184 $317,751.79 $994.75 $0.00 $1,796.61 $320,543.15
185 $320,543.15 $994.75 $0.00 $1,812.40 $323,350.30
186 $323,350.30 $994.75 $0.00 $1,828.27 $326,173.32
187 $326,173.32 $994.75 $0.00 $1,844.23 $329,012.30
188 $329,012.30 $994.75 $0.00 $1,860.28 $331,867.33
189 $331,867.33 $994.75 $0.00 $1,876.43 $334,738.51
190 $334,738.51 $994.75 $0.00 $1,892.66 $337,625.92
191 $337,625.92 $994.75 $0.00 $1,908.99 $340,529.66
192 $340,529.66 $994.75 $0.00 $1,925.40 $343,449.81
193 $343,449.81 $994.75 $0.00 $1,941.92 $346,386.48
194 $346,386.48 $994.75 $0.00 $1,958.52 $349,339.75
195 $349,339.75 $994.75 $0.00 $1,975.22 $352,309.72
196 $352,309.72 $994.75 $0.00 $1,992.01 $355,296.48
197 $355,296.48 $994.75 $0.00 $2,008.90 $358,300.13
198 $358,300.13 $994.75 $0.00 $2,025.88 $361,320.76
199 $361,320.76 $994.75 $0.00 $2,042.96 $364,358.47
200 $364,358.47 $994.75 $0.00 $2,060.14 $367,413.36
201 $367,413.36 $994.75 $0.00 $2,077.41 $370,485.52
202 $370,485.52 $994.75 $0.00 $2,094.78 $373,575.05
203 $373,575.05 $994.75 $0.00 $2,112.25 $376,682.05
204 $376,682.05 $994.75 $0.00 $2,129.82 $379,806.62
205 $379,806.62 $994.75 $0.00 $2,147.48 $382,948.85
206 $382,948.85 $994.75 $0.00 $2,165.25 $386,108.85
207 $386,108.85 $994.75 $0.00 $2,183.12 $389,286.72
208 $389,286.72 $994.75 $0.00 $2,201.08 $392,482.55
209 $392,482.55 $994.75 $0.00 $2,219.15 $395,696.45
210 $395,696.45 $994.75 $0.00 $2,237.33 $398,928.53
211 $398,928.53 $994.75 $0.00 $2,255.60 $402,178.88
212 $402,178.88 $994.75 $0.00 $2,273.98 $405,447.61
213 $405,447.61 $994.75 $0.00 $2,292.46 $408,734.82
214 $408,734.82 $994.75 $0.00 $2,311.05 $412,040.62
215 $412,040.62 $994.75 $0.00 $2,329.74 $415,365.11
216 $415,365.11 $994.75 $0.00 $2,348.53 $418,708.39
217 $418,708.39 $994.75 $116,624.77 $2,367.44 $305,445.81
218 $305,445.81 $994.75 $0.00 $1,727.04 $308,167.60
219 $308,167.60 $994.75 $0.00 $1,742.42 $310,904.77
220 $310,904.77 $994.75 $0.00 $1,757.90 $313,657.42
221 $313,657.42 $994.75 $0.00 $1,773.46 $316,425.63
222 $316,425.63 $994.75 $0.00 $1,789.12 $319,209.50
223 $319,209.50 $994.75 $0.00 $1,804.86 $322,009.11
224 $322,009.11 $994.75 $0.00 $1,820.69 $324,824.55
225 $324,824.55 $994.75 $0.00 $1,836.61 $327,655.91
226 $327,655.91 $994.75 $0.00 $1,852.61 $330,503.27
227 $330,503.27 $994.75 $0.00 $1,868.71 $333,366.73
228 $333,366.73 $994.75 $0.00 $1,884.90 $336,246.38
229 $336,246.38 $994.75 $122,456.01 $1,901.19 $216,686.31
230 $216,686.31 $994.75 $0.00 $1,225.18 $218,906.24
231 $218,906.24 $994.75 $0.00 $1,237.73 $221,138.72
232 $221,138.72 $994.75 $0.00 $1,250.35 $223,383.82
233 $223,383.82 $994.75 $0.00 $1,263.04 $225,641.61
234 $225,641.61 $994.75 $0.00 $1,275.81 $227,912.17
235 $227,912.17 $994.75 $0.00 $1,288.65 $230,195.57
236 $230,195.57 $994.75 $0.00 $1,301.56 $232,491.88
237 $232,491.88 $994.75 $0.00 $1,314.54 $234,801.17
238 $234,801.17 $994.75 $0.00 $1,327.60 $237,123.52
239 $237,123.52 $994.75 $0.00 $1,340.73 $239,459.00
240 $239,459.00 $994.75 $0.00 $1,353.94 $241,807.69
241 $241,807.69 $994.75 $128,578.81 $1,367.22 $115,590.85
242 $115,590.85 $994.75 $0.00 $653.57 $117,239.17
243 $117,239.17 $994.75 $0.00 $662.89 $118,896.81
244 $118,896.81 $994.75 $0.00 $672.26 $120,563.82
245 $120,563.82 $994.75 $0.00 $681.69 $122,240.26
246 $122,240.26 $994.75 $0.00 $691.16 $123,926.17
247 $123,926.17 $994.75 $0.00 $700.70 $125,621.62
248 $125,621.62 $994.75 $0.00 $710.28 $127,326.65
249 $127,326.65 $994.75 $0.00 $719.92 $129,041.32
250 $129,041.32 $994.75 $0.00 $729.62 $130,765.69
251 $130,765.69 $994.75 $0.00 $739.37 $132,499.81
252 $132,499.81 $994.75 $0.00 $749.17 $134,243.73
253 $134,243.73 $0.00 $135,007.75 $759.03 ($4.99)