Savings Plan and Future Cost Estimation for University of North Carolina at Greensboro

How much will it cost and what do you need to save?

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2041$52,912
Monthly savings required$419

How much will it cost to send your child to University of North Carolina at Greensboro in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $211,647.22 for students enrolling in 2041 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $418.84 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$20,404.00
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 North Carolina at Greensboro in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $418.84 $0.00 $0.00 $418.84
2 $418.84 $418.84 $0.00 $2.37 $840.05
3 $840.05 $418.84 $0.00 $4.75 $1,263.64
4 $1,263.64 $418.84 $0.00 $7.14 $1,689.62
5 $1,689.62 $418.84 $0.00 $9.55 $2,118.01
6 $2,118.01 $418.84 $0.00 $11.98 $2,548.83
7 $2,548.83 $418.84 $0.00 $14.41 $2,982.08
8 $2,982.08 $418.84 $0.00 $16.86 $3,417.78
9 $3,417.78 $418.84 $0.00 $19.32 $3,855.94
10 $3,855.94 $418.84 $0.00 $21.80 $4,296.58
11 $4,296.58 $418.84 $0.00 $24.29 $4,739.71
12 $4,739.71 $418.84 $0.00 $26.80 $5,185.35
13 $5,185.35 $418.84 $0.00 $29.32 $5,633.51
14 $5,633.51 $418.84 $0.00 $31.85 $6,084.20
15 $6,084.20 $418.84 $0.00 $34.40 $6,537.44
16 $6,537.44 $418.84 $0.00 $36.96 $6,993.24
17 $6,993.24 $418.84 $0.00 $39.54 $7,451.62
18 $7,451.62 $418.84 $0.00 $42.13 $7,912.59
19 $7,912.59 $418.84 $0.00 $44.74 $8,376.17
20 $8,376.17 $418.84 $0.00 $47.36 $8,842.37
21 $8,842.37 $418.84 $0.00 $50.00 $9,311.21
22 $9,311.21 $418.84 $0.00 $52.65 $9,782.70
23 $9,782.70 $418.84 $0.00 $55.31 $10,256.85
24 $10,256.85 $418.84 $0.00 $57.99 $10,733.68
25 $10,733.68 $418.84 $0.00 $60.69 $11,213.21
26 $11,213.21 $418.84 $0.00 $63.40 $11,695.45
27 $11,695.45 $418.84 $0.00 $66.13 $12,180.42
28 $12,180.42 $418.84 $0.00 $68.87 $12,668.13
29 $12,668.13 $418.84 $0.00 $71.63 $13,158.60
30 $13,158.60 $418.84 $0.00 $74.40 $13,651.84
31 $13,651.84 $418.84 $0.00 $77.19 $14,147.87
32 $14,147.87 $418.84 $0.00 $79.99 $14,646.70
33 $14,646.70 $418.84 $0.00 $82.81 $15,148.35
34 $15,148.35 $418.84 $0.00 $85.65 $15,652.84
35 $15,652.84 $418.84 $0.00 $88.50 $16,160.18
36 $16,160.18 $418.84 $0.00 $91.37 $16,670.39
37 $16,670.39 $418.84 $0.00 $94.26 $17,183.49
38 $17,183.49 $418.84 $0.00 $97.16 $17,699.49
39 $17,699.49 $418.84 $0.00 $100.08 $18,218.41
40 $18,218.41 $418.84 $0.00 $103.01 $18,740.26
41 $18,740.26 $418.84 $0.00 $105.96 $19,265.06
42 $19,265.06 $418.84 $0.00 $108.93 $19,792.83
43 $19,792.83 $418.84 $0.00 $111.91 $20,323.58
44 $20,323.58 $418.84 $0.00 $114.91 $20,857.33
45 $20,857.33 $418.84 $0.00 $117.93 $21,394.10
46 $21,394.10 $418.84 $0.00 $120.97 $21,933.91
47 $21,933.91 $418.84 $0.00 $124.02 $22,476.77
48 $22,476.77 $418.84 $0.00 $127.09 $23,022.70
49 $23,022.70 $418.84 $0.00 $130.17 $23,571.71
50 $23,571.71 $418.84 $0.00 $133.28 $24,123.83
51 $24,123.83 $418.84 $0.00 $136.40 $24,679.07
52 $24,679.07 $418.84 $0.00 $139.54 $25,237.45
53 $25,237.45 $418.84 $0.00 $142.70 $25,798.99
54 $25,798.99 $418.84 $0.00 $145.87 $26,363.70
55 $26,363.70 $418.84 $0.00 $149.06 $26,931.60
56 $26,931.60 $418.84 $0.00 $152.28 $27,502.72
57 $27,502.72 $418.84 $0.00 $155.50 $28,077.06
58 $28,077.06 $418.84 $0.00 $158.75 $28,654.65
59 $28,654.65 $418.84 $0.00 $162.02 $29,235.51
60 $29,235.51 $418.84 $0.00 $165.30 $29,819.65
61 $29,819.65 $418.84 $0.00 $168.60 $30,407.09
62 $30,407.09 $418.84 $0.00 $171.93 $30,997.86
63 $30,997.86 $418.84 $0.00 $175.27 $31,591.97
64 $31,591.97 $418.84 $0.00 $178.63 $32,189.44
65 $32,189.44 $418.84 $0.00 $182.00 $32,790.28
66 $32,790.28 $418.84 $0.00 $185.40 $33,394.52
67 $33,394.52 $418.84 $0.00 $188.82 $34,002.18
68 $34,002.18 $418.84 $0.00 $192.25 $34,613.27
69 $34,613.27 $418.84 $0.00 $195.71 $35,227.82
70 $35,227.82 $418.84 $0.00 $199.18 $35,845.84
71 $35,845.84 $418.84 $0.00 $202.68 $36,467.36
72 $36,467.36 $418.84 $0.00 $206.19 $37,092.39
73 $37,092.39 $418.84 $0.00 $209.73 $37,720.96
74 $37,720.96 $418.84 $0.00 $213.28 $38,353.08
75 $38,353.08 $418.84 $0.00 $216.85 $38,988.77
76 $38,988.77 $418.84 $0.00 $220.45 $39,628.06
77 $39,628.06 $418.84 $0.00 $224.06 $40,270.96
78 $40,270.96 $418.84 $0.00 $227.70 $40,917.50
79 $40,917.50 $418.84 $0.00 $231.35 $41,567.69
80 $41,567.69 $418.84 $0.00 $235.03 $42,221.56
81 $42,221.56 $418.84 $0.00 $238.73 $42,879.13
82 $42,879.13 $418.84 $0.00 $242.44 $43,540.41
83 $43,540.41 $418.84 $0.00 $246.18 $44,205.43
84 $44,205.43 $418.84 $0.00 $249.94 $44,874.21
85 $44,874.21 $418.84 $0.00 $253.73 $45,546.78
86 $45,546.78 $418.84 $0.00 $257.53 $46,223.15
87 $46,223.15 $418.84 $0.00 $261.35 $46,903.34
88 $46,903.34 $418.84 $0.00 $265.20 $47,587.38
89 $47,587.38 $418.84 $0.00 $269.07 $48,275.29
90 $48,275.29 $418.84 $0.00 $272.96 $48,967.09
91 $48,967.09 $418.84 $0.00 $276.87 $49,662.80
92 $49,662.80 $418.84 $0.00 $280.80 $50,362.44
93 $50,362.44 $418.84 $0.00 $284.76 $51,066.04
94 $51,066.04 $418.84 $0.00 $288.73 $51,773.61
95 $51,773.61 $418.84 $0.00 $292.74 $52,485.19
96 $52,485.19 $418.84 $0.00 $296.76 $53,200.79
97 $53,200.79 $418.84 $0.00 $300.81 $53,920.44
98 $53,920.44 $418.84 $0.00 $304.87 $54,644.15
99 $54,644.15 $418.84 $0.00 $308.97 $55,371.96
100 $55,371.96 $418.84 $0.00 $313.08 $56,103.88
101 $56,103.88 $418.84 $0.00 $317.22 $56,839.94
102 $56,839.94 $418.84 $0.00 $321.38 $57,580.16
103 $57,580.16 $418.84 $0.00 $325.57 $58,324.57
104 $58,324.57 $418.84 $0.00 $329.78 $59,073.19
105 $59,073.19 $418.84 $0.00 $334.01 $59,826.04
106 $59,826.04 $418.84 $0.00 $338.27 $60,583.15
107 $60,583.15 $418.84 $0.00 $342.55 $61,344.54
108 $61,344.54 $418.84 $0.00 $346.85 $62,110.23
109 $62,110.23 $418.84 $0.00 $351.18 $62,880.25
110 $62,880.25 $418.84 $0.00 $355.53 $63,654.62
111 $63,654.62 $418.84 $0.00 $359.91 $64,433.37
112 $64,433.37 $418.84 $0.00 $364.32 $65,216.53
113 $65,216.53 $418.84 $0.00 $368.74 $66,004.11
114 $66,004.11 $418.84 $0.00 $373.20 $66,796.15
115 $66,796.15 $418.84 $0.00 $377.68 $67,592.67
116 $67,592.67 $418.84 $0.00 $382.18 $68,393.69
117 $68,393.69 $418.84 $0.00 $386.71 $69,199.24
118 $69,199.24 $418.84 $0.00 $391.26 $70,009.34
119 $70,009.34 $418.84 $0.00 $395.84 $70,824.02
120 $70,824.02 $418.84 $0.00 $400.45 $71,643.31
121 $71,643.31 $418.84 $0.00 $405.08 $72,467.23
122 $72,467.23 $418.84 $0.00 $409.74 $73,295.81
123 $73,295.81 $418.84 $0.00 $414.43 $74,129.08
124 $74,129.08 $418.84 $0.00 $419.14 $74,967.06
125 $74,967.06 $418.84 $0.00 $423.87 $75,809.77
126 $75,809.77 $418.84 $0.00 $428.64 $76,657.25
127 $76,657.25 $418.84 $0.00 $433.43 $77,509.52
128 $77,509.52 $418.84 $0.00 $438.25 $78,366.61
129 $78,366.61 $418.84 $0.00 $443.10 $79,228.55
130 $79,228.55 $418.84 $0.00 $447.97 $80,095.36
131 $80,095.36 $418.84 $0.00 $452.87 $80,967.07
132 $80,967.07 $418.84 $0.00 $457.80 $81,843.71
133 $81,843.71 $418.84 $0.00 $462.76 $82,725.31
134 $82,725.31 $418.84 $0.00 $467.74 $83,611.89
135 $83,611.89 $418.84 $0.00 $472.75 $84,503.48
136 $84,503.48 $418.84 $0.00 $477.79 $85,400.11
137 $85,400.11 $418.84 $0.00 $482.86 $86,301.81
138 $86,301.81 $418.84 $0.00 $487.96 $87,208.61
139 $87,208.61 $418.84 $0.00 $493.09 $88,120.54
140 $88,120.54 $418.84 $0.00 $498.25 $89,037.63
141 $89,037.63 $418.84 $0.00 $503.43 $89,959.90
142 $89,959.90 $418.84 $0.00 $508.65 $90,887.39
143 $90,887.39 $418.84 $0.00 $513.89 $91,820.12
144 $91,820.12 $418.84 $0.00 $519.16 $92,758.12
145 $92,758.12 $418.84 $0.00 $524.47 $93,701.43
146 $93,701.43 $418.84 $0.00 $529.80 $94,650.07
147 $94,650.07 $418.84 $0.00 $535.17 $95,604.08
148 $95,604.08 $418.84 $0.00 $540.56 $96,563.48
149 $96,563.48 $418.84 $0.00 $545.98 $97,528.30
150 $97,528.30 $418.84 $0.00 $551.44 $98,498.58
151 $98,498.58 $418.84 $0.00 $556.93 $99,474.35
152 $99,474.35 $418.84 $0.00 $562.44 $100,455.63
153 $100,455.63 $418.84 $0.00 $567.99 $101,442.46
154 $101,442.46 $418.84 $0.00 $573.57 $102,434.87
155 $102,434.87 $418.84 $0.00 $579.18 $103,432.89
156 $103,432.89 $418.84 $0.00 $584.82 $104,436.55
157 $104,436.55 $418.84 $0.00 $590.50 $105,445.89
158 $105,445.89 $418.84 $0.00 $596.21 $106,460.94
159 $106,460.94 $418.84 $0.00 $601.95 $107,481.73
160 $107,481.73 $418.84 $0.00 $607.72 $108,508.29
161 $108,508.29 $418.84 $0.00 $613.52 $109,540.65
162 $109,540.65 $418.84 $0.00 $619.36 $110,578.85
163 $110,578.85 $418.84 $0.00 $625.23 $111,622.92
164 $111,622.92 $418.84 $0.00 $631.13 $112,672.89
165 $112,672.89 $418.84 $0.00 $637.07 $113,728.80
166 $113,728.80 $418.84 $0.00 $643.04 $114,790.68
167 $114,790.68 $418.84 $0.00 $649.04 $115,858.56
168 $115,858.56 $418.84 $0.00 $655.08 $116,932.48
169 $116,932.48 $418.84 $0.00 $661.15 $118,012.47
170 $118,012.47 $418.84 $0.00 $667.26 $119,098.57
171 $119,098.57 $418.84 $0.00 $673.40 $120,190.81
172 $120,190.81 $418.84 $0.00 $679.58 $121,289.23
173 $121,289.23 $418.84 $0.00 $685.79 $122,393.86
174 $122,393.86 $418.84 $0.00 $692.03 $123,504.73
175 $123,504.73 $418.84 $0.00 $698.31 $124,621.88
176 $124,621.88 $418.84 $0.00 $704.63 $125,745.35
177 $125,745.35 $418.84 $0.00 $710.98 $126,875.17
178 $126,875.17 $418.84 $0.00 $717.37 $128,011.38
179 $128,011.38 $418.84 $0.00 $723.79 $129,154.01
180 $129,154.01 $418.84 $0.00 $730.26 $130,303.11
181 $130,303.11 $418.84 $0.00 $736.75 $131,458.70
182 $131,458.70 $418.84 $0.00 $743.29 $132,620.83
183 $132,620.83 $418.84 $0.00 $749.86 $133,789.53
184 $133,789.53 $418.84 $0.00 $756.47 $134,964.84
185 $134,964.84 $418.84 $0.00 $763.11 $136,146.79
186 $136,146.79 $418.84 $0.00 $769.79 $137,335.42
187 $137,335.42 $418.84 $0.00 $776.51 $138,530.77
188 $138,530.77 $418.84 $0.00 $783.27 $139,732.88
189 $139,732.88 $418.84 $0.00 $790.07 $140,941.79
190 $140,941.79 $418.84 $0.00 $796.91 $142,157.54
191 $142,157.54 $418.84 $0.00 $803.78 $143,380.16
192 $143,380.16 $418.84 $0.00 $810.69 $144,609.69
193 $144,609.69 $418.84 $0.00 $817.64 $145,846.17
194 $145,846.17 $418.84 $0.00 $824.64 $147,089.65
195 $147,089.65 $418.84 $0.00 $831.67 $148,340.16
196 $148,340.16 $418.84 $0.00 $838.74 $149,597.74
197 $149,597.74 $418.84 $0.00 $845.85 $150,862.43
198 $150,862.43 $418.84 $0.00 $853.00 $152,134.27
199 $152,134.27 $418.84 $0.00 $860.19 $153,413.30
200 $153,413.30 $418.84 $0.00 $867.42 $154,699.56
201 $154,699.56 $418.84 $0.00 $874.69 $155,993.09
202 $155,993.09 $418.84 $0.00 $882.01 $157,293.94
203 $157,293.94 $418.84 $0.00 $889.36 $158,602.14
204 $158,602.14 $418.84 $0.00 $896.76 $159,917.74
205 $159,917.74 $418.84 $0.00 $904.20 $161,240.78
206 $161,240.78 $418.84 $0.00 $911.68 $162,571.30
207 $162,571.30 $418.84 $0.00 $919.20 $163,909.34
208 $163,909.34 $418.84 $0.00 $926.77 $165,254.95
209 $165,254.95 $418.84 $0.00 $934.38 $166,608.17
210 $166,608.17 $418.84 $0.00 $942.03 $167,969.04
211 $167,969.04 $418.84 $0.00 $949.72 $169,337.60
212 $169,337.60 $418.84 $0.00 $957.46 $170,713.90
213 $170,713.90 $418.84 $0.00 $965.24 $172,097.98
214 $172,097.98 $418.84 $0.00 $973.07 $173,489.89
215 $173,489.89 $418.84 $0.00 $980.94 $174,889.67
216 $174,889.67 $418.84 $0.00 $988.85 $176,297.36
217 $176,297.36 $418.84 $49,104.66 $996.81 $128,608.35
218 $128,608.35 $418.84 $0.00 $727.17 $129,754.36
219 $129,754.36 $418.84 $0.00 $733.65 $130,906.85
220 $130,906.85 $418.84 $0.00 $740.17 $132,065.86
221 $132,065.86 $418.84 $0.00 $746.72 $133,231.42
222 $133,231.42 $418.84 $0.00 $753.31 $134,403.57
223 $134,403.57 $418.84 $0.00 $759.94 $135,582.35
224 $135,582.35 $418.84 $0.00 $766.60 $136,767.79
225 $136,767.79 $418.84 $0.00 $773.30 $137,959.93
226 $137,959.93 $418.84 $0.00 $780.05 $139,158.82
227 $139,158.82 $418.84 $0.00 $786.82 $140,364.48
228 $140,364.48 $418.84 $0.00 $793.64 $141,576.96
229 $141,576.96 $418.84 $51,559.89 $800.50 $91,236.41
230 $91,236.41 $418.84 $0.00 $515.86 $92,171.11
231 $92,171.11 $418.84 $0.00 $521.15 $93,111.10
232 $93,111.10 $418.84 $0.00 $526.46 $94,056.40
233 $94,056.40 $418.84 $0.00 $531.81 $95,007.05
234 $95,007.05 $418.84 $0.00 $537.18 $95,963.07
235 $95,963.07 $418.84 $0.00 $542.59 $96,924.50
236 $96,924.50 $418.84 $0.00 $548.03 $97,891.37
237 $97,891.37 $418.84 $0.00 $553.49 $98,863.70
238 $98,863.70 $418.84 $0.00 $558.99 $99,841.53
239 $99,841.53 $418.84 $0.00 $564.52 $100,824.89
240 $100,824.89 $418.84 $0.00 $570.08 $101,813.81
241 $101,813.81 $418.84 $54,137.89 $575.67 $48,670.43
242 $48,670.43 $418.84 $0.00 $275.19 $49,364.46
243 $49,364.46 $418.84 $0.00 $279.11 $50,062.41
244 $50,062.41 $418.84 $0.00 $283.06 $50,764.31
245 $50,764.31 $418.84 $0.00 $287.03 $51,470.18
246 $51,470.18 $418.84 $0.00 $291.02 $52,180.04
247 $52,180.04 $418.84 $0.00 $295.03 $52,893.91
248 $52,893.91 $418.84 $0.00 $299.07 $53,611.82
249 $53,611.82 $418.84 $0.00 $303.13 $54,333.79
250 $54,333.79 $418.84 $0.00 $307.21 $55,059.84
251 $55,059.84 $418.84 $0.00 $311.32 $55,790.00
252 $55,790.00 $418.84 $0.00 $315.44 $56,524.28
253 $56,524.28 $0.00 $56,844.78 $319.60 ($0.90)