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 2040$52,266
Monthly savings required$414

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 $209,064.38 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $413.72 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$20,155.00
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 $413.72 $0.00 $0.00 $413.72
2 $413.72 $413.72 $0.00 $2.34 $829.78
3 $829.78 $413.72 $0.00 $4.69 $1,248.19
4 $1,248.19 $413.72 $0.00 $7.06 $1,668.97
5 $1,668.97 $413.72 $0.00 $9.44 $2,092.13
6 $2,092.13 $413.72 $0.00 $11.83 $2,517.68
7 $2,517.68 $413.72 $0.00 $14.24 $2,945.64
8 $2,945.64 $413.72 $0.00 $16.66 $3,376.02
9 $3,376.02 $413.72 $0.00 $19.09 $3,808.83
10 $3,808.83 $413.72 $0.00 $21.54 $4,244.09
11 $4,244.09 $413.72 $0.00 $24.00 $4,681.81
12 $4,681.81 $413.72 $0.00 $26.47 $5,122.00
13 $5,122.00 $413.72 $0.00 $28.96 $5,564.68
14 $5,564.68 $413.72 $0.00 $31.46 $6,009.86
15 $6,009.86 $413.72 $0.00 $33.98 $6,457.56
16 $6,457.56 $413.72 $0.00 $36.51 $6,907.79
17 $6,907.79 $413.72 $0.00 $39.06 $7,360.57
18 $7,360.57 $413.72 $0.00 $41.62 $7,815.91
19 $7,815.91 $413.72 $0.00 $44.19 $8,273.82
20 $8,273.82 $413.72 $0.00 $46.78 $8,734.32
21 $8,734.32 $413.72 $0.00 $49.39 $9,197.43
22 $9,197.43 $413.72 $0.00 $52.00 $9,663.15
23 $9,663.15 $413.72 $0.00 $54.64 $10,131.51
24 $10,131.51 $413.72 $0.00 $57.29 $10,602.52
25 $10,602.52 $413.72 $0.00 $59.95 $11,076.19
26 $11,076.19 $413.72 $0.00 $62.63 $11,552.54
27 $11,552.54 $413.72 $0.00 $65.32 $12,031.58
28 $12,031.58 $413.72 $0.00 $68.03 $12,513.33
29 $12,513.33 $413.72 $0.00 $70.75 $12,997.80
30 $12,997.80 $413.72 $0.00 $73.49 $13,485.01
31 $13,485.01 $413.72 $0.00 $76.25 $13,974.98
32 $13,974.98 $413.72 $0.00 $79.02 $14,467.72
33 $14,467.72 $413.72 $0.00 $81.80 $14,963.24
34 $14,963.24 $413.72 $0.00 $84.60 $15,461.56
35 $15,461.56 $413.72 $0.00 $87.42 $15,962.70
36 $15,962.70 $413.72 $0.00 $90.26 $16,466.68
37 $16,466.68 $413.72 $0.00 $93.11 $16,973.51
38 $16,973.51 $413.72 $0.00 $95.97 $17,483.20
39 $17,483.20 $413.72 $0.00 $98.85 $17,995.77
40 $17,995.77 $413.72 $0.00 $101.75 $18,511.24
41 $18,511.24 $413.72 $0.00 $104.67 $19,029.63
42 $19,029.63 $413.72 $0.00 $107.60 $19,550.95
43 $19,550.95 $413.72 $0.00 $110.54 $20,075.21
44 $20,075.21 $413.72 $0.00 $113.51 $20,602.44
45 $20,602.44 $413.72 $0.00 $116.49 $21,132.65
46 $21,132.65 $413.72 $0.00 $119.49 $21,665.86
47 $21,665.86 $413.72 $0.00 $122.50 $22,202.08
48 $22,202.08 $413.72 $0.00 $125.53 $22,741.33
49 $22,741.33 $413.72 $0.00 $128.58 $23,283.63
50 $23,283.63 $413.72 $0.00 $131.65 $23,829.00
51 $23,829.00 $413.72 $0.00 $134.73 $24,377.45
52 $24,377.45 $413.72 $0.00 $137.83 $24,929.00
53 $24,929.00 $413.72 $0.00 $140.95 $25,483.67
54 $25,483.67 $413.72 $0.00 $144.09 $26,041.48
55 $26,041.48 $413.72 $0.00 $147.24 $26,602.44
56 $26,602.44 $413.72 $0.00 $150.41 $27,166.57
57 $27,166.57 $413.72 $0.00 $153.60 $27,733.89
58 $27,733.89 $413.72 $0.00 $156.81 $28,304.42
59 $28,304.42 $413.72 $0.00 $160.04 $28,878.18
60 $28,878.18 $413.72 $0.00 $163.28 $29,455.18
61 $29,455.18 $413.72 $0.00 $166.54 $30,035.44
62 $30,035.44 $413.72 $0.00 $169.82 $30,618.98
63 $30,618.98 $413.72 $0.00 $173.12 $31,205.82
64 $31,205.82 $413.72 $0.00 $176.44 $31,795.98
65 $31,795.98 $413.72 $0.00 $179.78 $32,389.48
66 $32,389.48 $413.72 $0.00 $183.13 $32,986.33
67 $32,986.33 $413.72 $0.00 $186.51 $33,586.56
68 $33,586.56 $413.72 $0.00 $189.90 $34,190.18
69 $34,190.18 $413.72 $0.00 $193.32 $34,797.22
70 $34,797.22 $413.72 $0.00 $196.75 $35,407.69
71 $35,407.69 $413.72 $0.00 $200.20 $36,021.61
72 $36,021.61 $413.72 $0.00 $203.67 $36,639.00
73 $36,639.00 $413.72 $0.00 $207.16 $37,259.88
74 $37,259.88 $413.72 $0.00 $210.67 $37,884.27
75 $37,884.27 $413.72 $0.00 $214.20 $38,512.19
76 $38,512.19 $413.72 $0.00 $217.75 $39,143.66
77 $39,143.66 $413.72 $0.00 $221.32 $39,778.70
78 $39,778.70 $413.72 $0.00 $224.91 $40,417.33
79 $40,417.33 $413.72 $0.00 $228.53 $41,059.58
80 $41,059.58 $413.72 $0.00 $232.16 $41,705.46
81 $41,705.46 $413.72 $0.00 $235.81 $42,354.99
82 $42,354.99 $413.72 $0.00 $239.48 $43,008.19
83 $43,008.19 $413.72 $0.00 $243.17 $43,665.08
84 $43,665.08 $413.72 $0.00 $246.89 $44,325.69
85 $44,325.69 $413.72 $0.00 $250.62 $44,990.03
86 $44,990.03 $413.72 $0.00 $254.38 $45,658.13
87 $45,658.13 $413.72 $0.00 $258.16 $46,330.01
88 $46,330.01 $413.72 $0.00 $261.96 $47,005.69
89 $47,005.69 $413.72 $0.00 $265.78 $47,685.19
90 $47,685.19 $413.72 $0.00 $269.62 $48,368.53
91 $48,368.53 $413.72 $0.00 $273.48 $49,055.73
92 $49,055.73 $413.72 $0.00 $277.37 $49,746.82
93 $49,746.82 $413.72 $0.00 $281.28 $50,441.82
94 $50,441.82 $413.72 $0.00 $285.21 $51,140.75
95 $51,140.75 $413.72 $0.00 $289.16 $51,843.63
96 $51,843.63 $413.72 $0.00 $293.13 $52,550.48
97 $52,550.48 $413.72 $0.00 $297.13 $53,261.33
98 $53,261.33 $413.72 $0.00 $301.15 $53,976.20
99 $53,976.20 $413.72 $0.00 $305.19 $54,695.11
100 $54,695.11 $413.72 $0.00 $309.25 $55,418.08
101 $55,418.08 $413.72 $0.00 $313.34 $56,145.14
102 $56,145.14 $413.72 $0.00 $317.45 $56,876.31
103 $56,876.31 $413.72 $0.00 $321.59 $57,611.62
104 $57,611.62 $413.72 $0.00 $325.74 $58,351.08
105 $58,351.08 $413.72 $0.00 $329.93 $59,094.73
106 $59,094.73 $413.72 $0.00 $334.13 $59,842.58
107 $59,842.58 $413.72 $0.00 $338.36 $60,594.66
108 $60,594.66 $413.72 $0.00 $342.61 $61,350.99
109 $61,350.99 $413.72 $0.00 $346.89 $62,111.60
110 $62,111.60 $413.72 $0.00 $351.19 $62,876.51
111 $62,876.51 $413.72 $0.00 $355.51 $63,645.74
112 $63,645.74 $413.72 $0.00 $359.86 $64,419.32
113 $64,419.32 $413.72 $0.00 $364.24 $65,197.28
114 $65,197.28 $413.72 $0.00 $368.63 $65,979.63
115 $65,979.63 $413.72 $0.00 $373.06 $66,766.41
116 $66,766.41 $413.72 $0.00 $377.51 $67,557.64
117 $67,557.64 $413.72 $0.00 $381.98 $68,353.34
118 $68,353.34 $413.72 $0.00 $386.48 $69,153.54
119 $69,153.54 $413.72 $0.00 $391.00 $69,958.26
120 $69,958.26 $413.72 $0.00 $395.55 $70,767.53
121 $70,767.53 $413.72 $0.00 $400.13 $71,581.38
122 $71,581.38 $413.72 $0.00 $404.73 $72,399.83
123 $72,399.83 $413.72 $0.00 $409.36 $73,222.91
124 $73,222.91 $413.72 $0.00 $414.01 $74,050.64
125 $74,050.64 $413.72 $0.00 $418.69 $74,883.05
126 $74,883.05 $413.72 $0.00 $423.40 $75,720.17
127 $75,720.17 $413.72 $0.00 $428.13 $76,562.02
128 $76,562.02 $413.72 $0.00 $432.89 $77,408.63
129 $77,408.63 $413.72 $0.00 $437.68 $78,260.03
130 $78,260.03 $413.72 $0.00 $442.49 $79,116.24
131 $79,116.24 $413.72 $0.00 $447.33 $79,977.29
132 $79,977.29 $413.72 $0.00 $452.20 $80,843.21
133 $80,843.21 $413.72 $0.00 $457.10 $81,714.03
134 $81,714.03 $413.72 $0.00 $462.02 $82,589.77
135 $82,589.77 $413.72 $0.00 $466.97 $83,470.46
136 $83,470.46 $413.72 $0.00 $471.95 $84,356.13
137 $84,356.13 $413.72 $0.00 $476.96 $85,246.81
138 $85,246.81 $413.72 $0.00 $482.00 $86,142.53
139 $86,142.53 $413.72 $0.00 $487.06 $87,043.31
140 $87,043.31 $413.72 $0.00 $492.16 $87,949.19
141 $87,949.19 $413.72 $0.00 $497.28 $88,860.19
142 $88,860.19 $413.72 $0.00 $502.43 $89,776.34
143 $89,776.34 $413.72 $0.00 $507.61 $90,697.67
144 $90,697.67 $413.72 $0.00 $512.82 $91,624.21
145 $91,624.21 $413.72 $0.00 $518.06 $92,555.99
146 $92,555.99 $413.72 $0.00 $523.33 $93,493.04
147 $93,493.04 $413.72 $0.00 $528.62 $94,435.38
148 $94,435.38 $413.72 $0.00 $533.95 $95,383.05
149 $95,383.05 $413.72 $0.00 $539.31 $96,336.08
150 $96,336.08 $413.72 $0.00 $544.70 $97,294.50
151 $97,294.50 $413.72 $0.00 $550.12 $98,258.34
152 $98,258.34 $413.72 $0.00 $555.57 $99,227.63
153 $99,227.63 $413.72 $0.00 $561.05 $100,202.40
154 $100,202.40 $413.72 $0.00 $566.56 $101,182.68
155 $101,182.68 $413.72 $0.00 $572.10 $102,168.50
156 $102,168.50 $413.72 $0.00 $577.68 $103,159.90
157 $103,159.90 $413.72 $0.00 $583.28 $104,156.90
158 $104,156.90 $413.72 $0.00 $588.92 $105,159.54
159 $105,159.54 $413.72 $0.00 $594.59 $106,167.85
160 $106,167.85 $413.72 $0.00 $600.29 $107,181.86
161 $107,181.86 $413.72 $0.00 $606.02 $108,201.60
162 $108,201.60 $413.72 $0.00 $611.79 $109,227.11
163 $109,227.11 $413.72 $0.00 $617.59 $110,258.42
164 $110,258.42 $413.72 $0.00 $623.42 $111,295.56
165 $111,295.56 $413.72 $0.00 $629.28 $112,338.56
166 $112,338.56 $413.72 $0.00 $635.18 $113,387.46
167 $113,387.46 $413.72 $0.00 $641.11 $114,442.29
168 $114,442.29 $413.72 $0.00 $647.07 $115,503.08
169 $115,503.08 $413.72 $0.00 $653.07 $116,569.87
170 $116,569.87 $413.72 $0.00 $659.10 $117,642.69
171 $117,642.69 $413.72 $0.00 $665.17 $118,721.58
172 $118,721.58 $413.72 $0.00 $671.27 $119,806.57
173 $119,806.57 $413.72 $0.00 $677.40 $120,897.69
174 $120,897.69 $413.72 $0.00 $683.57 $121,994.98
175 $121,994.98 $413.72 $0.00 $689.78 $123,098.48
176 $123,098.48 $413.72 $0.00 $696.02 $124,208.22
177 $124,208.22 $413.72 $0.00 $702.29 $125,324.23
178 $125,324.23 $413.72 $0.00 $708.60 $126,446.55
179 $126,446.55 $413.72 $0.00 $714.95 $127,575.22
180 $127,575.22 $413.72 $0.00 $721.33 $128,710.27
181 $128,710.27 $413.72 $0.00 $727.75 $129,851.74
182 $129,851.74 $413.72 $0.00 $734.20 $130,999.66
183 $130,999.66 $413.72 $0.00 $740.69 $132,154.07
184 $132,154.07 $413.72 $0.00 $747.22 $133,315.01
185 $133,315.01 $413.72 $0.00 $753.78 $134,482.51
186 $134,482.51 $413.72 $0.00 $760.38 $135,656.61
187 $135,656.61 $413.72 $0.00 $767.02 $136,837.35
188 $136,837.35 $413.72 $0.00 $773.70 $138,024.77
189 $138,024.77 $413.72 $0.00 $780.41 $139,218.90
190 $139,218.90 $413.72 $0.00 $787.16 $140,419.78
191 $140,419.78 $413.72 $0.00 $793.95 $141,627.45
192 $141,627.45 $413.72 $0.00 $800.78 $142,841.95
193 $142,841.95 $413.72 $0.00 $807.65 $144,063.32
194 $144,063.32 $413.72 $0.00 $814.55 $145,291.59
195 $145,291.59 $413.72 $0.00 $821.50 $146,526.81
196 $146,526.81 $413.72 $0.00 $828.48 $147,769.01
197 $147,769.01 $413.72 $0.00 $835.51 $149,018.24
198 $149,018.24 $413.72 $0.00 $842.57 $150,274.53
199 $150,274.53 $413.72 $0.00 $849.67 $151,537.92
200 $151,537.92 $413.72 $0.00 $856.82 $152,808.46
201 $152,808.46 $413.72 $0.00 $864.00 $154,086.18
202 $154,086.18 $413.72 $0.00 $871.23 $155,371.13
203 $155,371.13 $413.72 $0.00 $878.49 $156,663.34
204 $156,663.34 $413.72 $0.00 $885.80 $157,962.86
205 $157,962.86 $413.72 $0.00 $893.14 $159,269.72
206 $159,269.72 $413.72 $0.00 $900.53 $160,583.97
207 $160,583.97 $413.72 $0.00 $907.97 $161,905.66
208 $161,905.66 $413.72 $0.00 $915.44 $163,234.82
209 $163,234.82 $413.72 $0.00 $922.95 $164,571.49
210 $164,571.49 $413.72 $0.00 $930.51 $165,915.72
211 $165,915.72 $413.72 $0.00 $938.11 $167,267.55
212 $167,267.55 $413.72 $0.00 $945.76 $168,627.03
213 $168,627.03 $413.72 $0.00 $953.44 $169,994.19
214 $169,994.19 $413.72 $0.00 $961.17 $171,369.08
215 $171,369.08 $413.72 $0.00 $968.95 $172,751.75
216 $172,751.75 $413.72 $0.00 $976.76 $174,142.23
217 $174,142.23 $413.72 $48,505.41 $984.63 $127,035.17
218 $127,035.17 $413.72 $0.00 $718.28 $128,167.17
219 $128,167.17 $413.72 $0.00 $724.68 $129,305.57
220 $129,305.57 $413.72 $0.00 $731.11 $130,450.40
221 $130,450.40 $413.72 $0.00 $737.59 $131,601.71
222 $131,601.71 $413.72 $0.00 $744.10 $132,759.53
223 $132,759.53 $413.72 $0.00 $750.64 $133,923.89
224 $133,923.89 $413.72 $0.00 $757.23 $135,094.84
225 $135,094.84 $413.72 $0.00 $763.85 $136,272.41
226 $136,272.41 $413.72 $0.00 $770.50 $137,456.63
227 $137,456.63 $413.72 $0.00 $777.20 $138,647.55
228 $138,647.55 $413.72 $0.00 $783.93 $139,845.20
229 $139,845.20 $413.72 $50,930.68 $790.71 $90,118.95
230 $90,118.95 $413.72 $0.00 $509.55 $91,042.22
231 $91,042.22 $413.72 $0.00 $514.77 $91,970.71
232 $91,970.71 $413.72 $0.00 $520.02 $92,904.45
233 $92,904.45 $413.72 $0.00 $525.30 $93,843.47
234 $93,843.47 $413.72 $0.00 $530.60 $94,787.79
235 $94,787.79 $413.72 $0.00 $535.94 $95,737.45
236 $95,737.45 $413.72 $0.00 $541.31 $96,692.48
237 $96,692.48 $413.72 $0.00 $546.71 $97,652.91
238 $97,652.91 $413.72 $0.00 $552.14 $98,618.77
239 $98,618.77 $413.72 $0.00 $557.60 $99,590.09
240 $99,590.09 $413.72 $0.00 $563.10 $100,566.91
241 $100,566.91 $413.72 $53,477.22 $568.62 $48,072.03
242 $48,072.03 $413.72 $0.00 $271.81 $48,757.56
243 $48,757.56 $413.72 $0.00 $275.68 $49,446.96
244 $49,446.96 $413.72 $0.00 $279.58 $50,140.26
245 $50,140.26 $413.72 $0.00 $283.50 $50,837.48
246 $50,837.48 $413.72 $0.00 $287.44 $51,538.64
247 $51,538.64 $413.72 $0.00 $291.41 $52,243.77
248 $52,243.77 $413.72 $0.00 $295.39 $52,952.88
249 $52,952.88 $413.72 $0.00 $299.40 $53,666.00
250 $53,666.00 $413.72 $0.00 $303.44 $54,383.16
251 $54,383.16 $413.72 $0.00 $307.49 $55,104.37
252 $55,104.37 $413.72 $0.00 $311.57 $55,829.66
253 $55,829.66 $0.00 $56,151.08 $315.67 ($5.75)