Savings Plan and Future Cost Estimation for Northern Virginia Community College

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2041$57,397
Monthly savings required$255

How much will it cost to send your child to Northern Virginia Community College in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $114,794.29 for students enrolling in 2041 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $255.09 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$23,268.00
Years until enrollment18
Annual Tuition Increase5%
Current Savings$0.00
After Tax Return on Savings7%
Years of enrollment2

Current Savings Shortfall

College Savings Calculator

Update Your Savings Plan

Discover how much will you need to start saving now to afford Northern Virginia Community College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $255.09 $0.00 $0.00 $255.09
2 $255.09 $255.09 $0.00 $1.44 $511.62
3 $511.62 $255.09 $0.00 $2.89 $769.60
4 $769.60 $255.09 $0.00 $4.35 $1,029.04
5 $1,029.04 $255.09 $0.00 $5.82 $1,289.95
6 $1,289.95 $255.09 $0.00 $7.29 $1,552.33
7 $1,552.33 $255.09 $0.00 $8.78 $1,816.20
8 $1,816.20 $255.09 $0.00 $10.27 $2,081.56
9 $2,081.56 $255.09 $0.00 $11.77 $2,348.42
10 $2,348.42 $255.09 $0.00 $13.28 $2,616.79
11 $2,616.79 $255.09 $0.00 $14.80 $2,886.68
12 $2,886.68 $255.09 $0.00 $16.32 $3,158.09
13 $3,158.09 $255.09 $0.00 $17.86 $3,431.04
14 $3,431.04 $255.09 $0.00 $19.40 $3,705.53
15 $3,705.53 $255.09 $0.00 $20.95 $3,981.57
16 $3,981.57 $255.09 $0.00 $22.51 $4,259.17
17 $4,259.17 $255.09 $0.00 $24.08 $4,538.34
18 $4,538.34 $255.09 $0.00 $25.66 $4,819.09
19 $4,819.09 $255.09 $0.00 $27.25 $5,101.43
20 $5,101.43 $255.09 $0.00 $28.84 $5,385.36
21 $5,385.36 $255.09 $0.00 $30.45 $5,670.90
22 $5,670.90 $255.09 $0.00 $32.06 $5,958.05
23 $5,958.05 $255.09 $0.00 $33.69 $6,246.83
24 $6,246.83 $255.09 $0.00 $35.32 $6,537.24
25 $6,537.24 $255.09 $0.00 $36.96 $6,829.29
26 $6,829.29 $255.09 $0.00 $38.61 $7,122.99
27 $7,122.99 $255.09 $0.00 $40.27 $7,418.35
28 $7,418.35 $255.09 $0.00 $41.94 $7,715.38
29 $7,715.38 $255.09 $0.00 $43.62 $8,014.09
30 $8,014.09 $255.09 $0.00 $45.31 $8,314.49
31 $8,314.49 $255.09 $0.00 $47.01 $8,616.59
32 $8,616.59 $255.09 $0.00 $48.72 $8,920.40
33 $8,920.40 $255.09 $0.00 $50.44 $9,225.93
34 $9,225.93 $255.09 $0.00 $52.16 $9,533.18
35 $9,533.18 $255.09 $0.00 $53.90 $9,842.17
36 $9,842.17 $255.09 $0.00 $55.65 $10,152.91
37 $10,152.91 $255.09 $0.00 $57.41 $10,465.41
38 $10,465.41 $255.09 $0.00 $59.17 $10,779.67
39 $10,779.67 $255.09 $0.00 $60.95 $11,095.71
40 $11,095.71 $255.09 $0.00 $62.74 $11,413.54
41 $11,413.54 $255.09 $0.00 $64.53 $11,733.16
42 $11,733.16 $255.09 $0.00 $66.34 $12,054.59
43 $12,054.59 $255.09 $0.00 $68.16 $12,377.84
44 $12,377.84 $255.09 $0.00 $69.99 $12,702.92
45 $12,702.92 $255.09 $0.00 $71.82 $13,029.83
46 $13,029.83 $255.09 $0.00 $73.67 $13,358.59
47 $13,358.59 $255.09 $0.00 $75.53 $13,689.21
48 $13,689.21 $255.09 $0.00 $77.40 $14,021.70
49 $14,021.70 $255.09 $0.00 $79.28 $14,356.07
50 $14,356.07 $255.09 $0.00 $81.17 $14,692.33
51 $14,692.33 $255.09 $0.00 $83.07 $15,030.49
52 $15,030.49 $255.09 $0.00 $84.98 $15,370.56
53 $15,370.56 $255.09 $0.00 $86.91 $15,712.56
54 $15,712.56 $255.09 $0.00 $88.84 $16,056.49
55 $16,056.49 $255.09 $0.00 $90.79 $16,402.37
56 $16,402.37 $255.09 $0.00 $92.74 $16,750.20
57 $16,750.20 $255.09 $0.00 $94.71 $17,100.00
58 $17,100.00 $255.09 $0.00 $96.69 $17,451.78
59 $17,451.78 $255.09 $0.00 $98.67 $17,805.54
60 $17,805.54 $255.09 $0.00 $100.68 $18,161.31
61 $18,161.31 $255.09 $0.00 $102.69 $18,519.09
62 $18,519.09 $255.09 $0.00 $104.71 $18,878.89
63 $18,878.89 $255.09 $0.00 $106.74 $19,240.72
64 $19,240.72 $255.09 $0.00 $108.79 $19,604.60
65 $19,604.60 $255.09 $0.00 $110.85 $19,970.54
66 $19,970.54 $255.09 $0.00 $112.92 $20,338.55
67 $20,338.55 $255.09 $0.00 $115.00 $20,708.64
68 $20,708.64 $255.09 $0.00 $117.09 $21,080.82
69 $21,080.82 $255.09 $0.00 $119.19 $21,455.10
70 $21,455.10 $255.09 $0.00 $121.31 $21,831.50
71 $21,831.50 $255.09 $0.00 $123.44 $22,210.03
72 $22,210.03 $255.09 $0.00 $125.58 $22,590.70
73 $22,590.70 $255.09 $0.00 $127.73 $22,973.52
74 $22,973.52 $255.09 $0.00 $129.90 $23,358.51
75 $23,358.51 $255.09 $0.00 $132.07 $23,745.67
76 $23,745.67 $255.09 $0.00 $134.26 $24,135.02
77 $24,135.02 $255.09 $0.00 $136.46 $24,526.57
78 $24,526.57 $255.09 $0.00 $138.68 $24,920.34
79 $24,920.34 $255.09 $0.00 $140.90 $25,316.33
80 $25,316.33 $255.09 $0.00 $143.14 $25,714.56
81 $25,714.56 $255.09 $0.00 $145.39 $26,115.04
82 $26,115.04 $255.09 $0.00 $147.66 $26,517.79
83 $26,517.79 $255.09 $0.00 $149.94 $26,922.82
84 $26,922.82 $255.09 $0.00 $152.23 $27,330.14
85 $27,330.14 $255.09 $0.00 $154.53 $27,739.76
86 $27,739.76 $255.09 $0.00 $156.84 $28,151.69
87 $28,151.69 $255.09 $0.00 $159.17 $28,565.95
88 $28,565.95 $255.09 $0.00 $161.52 $28,982.56
89 $28,982.56 $255.09 $0.00 $163.87 $29,401.52
90 $29,401.52 $255.09 $0.00 $166.24 $29,822.85
91 $29,822.85 $255.09 $0.00 $168.62 $30,246.56
92 $30,246.56 $255.09 $0.00 $171.02 $30,672.67
93 $30,672.67 $255.09 $0.00 $173.43 $31,101.19
94 $31,101.19 $255.09 $0.00 $175.85 $31,532.13
95 $31,532.13 $255.09 $0.00 $178.29 $31,965.51
96 $31,965.51 $255.09 $0.00 $180.74 $32,401.34
97 $32,401.34 $255.09 $0.00 $183.20 $32,839.63
98 $32,839.63 $255.09 $0.00 $185.68 $33,280.40
99 $33,280.40 $255.09 $0.00 $188.17 $33,723.66
100 $33,723.66 $255.09 $0.00 $190.68 $34,169.43
101 $34,169.43 $255.09 $0.00 $193.20 $34,617.72
102 $34,617.72 $255.09 $0.00 $195.73 $35,068.54
103 $35,068.54 $255.09 $0.00 $198.28 $35,521.91
104 $35,521.91 $255.09 $0.00 $200.85 $35,977.85
105 $35,977.85 $255.09 $0.00 $203.42 $36,436.36
106 $36,436.36 $255.09 $0.00 $206.02 $36,897.47
107 $36,897.47 $255.09 $0.00 $208.62 $37,361.18
108 $37,361.18 $255.09 $0.00 $211.25 $37,827.52
109 $37,827.52 $255.09 $0.00 $213.88 $38,296.49
110 $38,296.49 $255.09 $0.00 $216.53 $38,768.11
111 $38,768.11 $255.09 $0.00 $219.20 $39,242.40
112 $39,242.40 $255.09 $0.00 $221.88 $39,719.37
113 $39,719.37 $255.09 $0.00 $224.58 $40,199.04
114 $40,199.04 $255.09 $0.00 $227.29 $40,681.42
115 $40,681.42 $255.09 $0.00 $230.02 $41,166.53
116 $41,166.53 $255.09 $0.00 $232.76 $41,654.38
117 $41,654.38 $255.09 $0.00 $235.52 $42,144.99
118 $42,144.99 $255.09 $0.00 $238.29 $42,638.37
119 $42,638.37 $255.09 $0.00 $241.08 $43,134.54
120 $43,134.54 $255.09 $0.00 $243.89 $43,633.52
121 $43,633.52 $255.09 $0.00 $246.71 $44,135.32
122 $44,135.32 $255.09 $0.00 $249.55 $44,639.96
123 $44,639.96 $255.09 $0.00 $252.40 $45,147.45
124 $45,147.45 $255.09 $0.00 $255.27 $45,657.81
125 $45,657.81 $255.09 $0.00 $258.16 $46,171.06
126 $46,171.06 $255.09 $0.00 $261.06 $46,687.21
127 $46,687.21 $255.09 $0.00 $263.98 $47,206.28
128 $47,206.28 $255.09 $0.00 $266.91 $47,728.28
129 $47,728.28 $255.09 $0.00 $269.86 $48,253.23
130 $48,253.23 $255.09 $0.00 $272.83 $48,781.15
131 $48,781.15 $255.09 $0.00 $275.82 $49,312.06
132 $49,312.06 $255.09 $0.00 $278.82 $49,845.97
133 $49,845.97 $255.09 $0.00 $281.84 $50,382.90
134 $50,382.90 $255.09 $0.00 $284.87 $50,922.86
135 $50,922.86 $255.09 $0.00 $287.93 $51,465.88
136 $51,465.88 $255.09 $0.00 $291.00 $52,011.97
137 $52,011.97 $255.09 $0.00 $294.08 $52,561.14
138 $52,561.14 $255.09 $0.00 $297.19 $53,113.42
139 $53,113.42 $255.09 $0.00 $300.31 $53,668.82
140 $53,668.82 $255.09 $0.00 $303.45 $54,227.36
141 $54,227.36 $255.09 $0.00 $306.61 $54,789.06
142 $54,789.06 $255.09 $0.00 $309.79 $55,353.94
143 $55,353.94 $255.09 $0.00 $312.98 $55,922.01
144 $55,922.01 $255.09 $0.00 $316.19 $56,493.29
145 $56,493.29 $255.09 $0.00 $319.42 $57,067.80
146 $57,067.80 $255.09 $0.00 $322.67 $57,645.56
147 $57,645.56 $255.09 $0.00 $325.94 $58,226.59
148 $58,226.59 $255.09 $0.00 $329.22 $58,810.90
149 $58,810.90 $255.09 $0.00 $332.53 $59,398.52
150 $59,398.52 $255.09 $0.00 $335.85 $59,989.46
151 $59,989.46 $255.09 $0.00 $339.19 $60,583.74
152 $60,583.74 $255.09 $0.00 $342.55 $61,181.38
153 $61,181.38 $255.09 $0.00 $345.93 $61,782.40
154 $61,782.40 $255.09 $0.00 $349.33 $62,386.82
155 $62,386.82 $255.09 $0.00 $352.74 $62,994.65
156 $62,994.65 $255.09 $0.00 $356.18 $63,605.92
157 $63,605.92 $255.09 $0.00 $359.64 $64,220.65
158 $64,220.65 $255.09 $0.00 $363.11 $64,838.85
159 $64,838.85 $255.09 $0.00 $366.61 $65,460.55
160 $65,460.55 $255.09 $0.00 $370.12 $66,085.76
161 $66,085.76 $255.09 $0.00 $373.66 $66,714.51
162 $66,714.51 $255.09 $0.00 $377.21 $67,346.81
163 $67,346.81 $255.09 $0.00 $380.79 $67,982.69
164 $67,982.69 $255.09 $0.00 $384.38 $68,622.16
165 $68,622.16 $255.09 $0.00 $388.00 $69,265.25
166 $69,265.25 $255.09 $0.00 $391.64 $69,911.98
167 $69,911.98 $255.09 $0.00 $395.29 $70,562.36
168 $70,562.36 $255.09 $0.00 $398.97 $71,216.42
169 $71,216.42 $255.09 $0.00 $402.67 $71,874.18
170 $71,874.18 $255.09 $0.00 $406.39 $72,535.66
171 $72,535.66 $255.09 $0.00 $410.13 $73,200.88
172 $73,200.88 $255.09 $0.00 $413.89 $73,869.86
173 $73,869.86 $255.09 $0.00 $417.67 $74,542.62
174 $74,542.62 $255.09 $0.00 $421.47 $75,219.18
175 $75,219.18 $255.09 $0.00 $425.30 $75,899.57
176 $75,899.57 $255.09 $0.00 $429.15 $76,583.81
177 $76,583.81 $255.09 $0.00 $433.02 $77,271.92
178 $77,271.92 $255.09 $0.00 $436.91 $77,963.92
179 $77,963.92 $255.09 $0.00 $440.82 $78,659.83
180 $78,659.83 $255.09 $0.00 $444.75 $79,359.67
181 $79,359.67 $255.09 $0.00 $448.71 $80,063.47
182 $80,063.47 $255.09 $0.00 $452.69 $80,771.25
183 $80,771.25 $255.09 $0.00 $456.69 $81,483.03
184 $81,483.03 $255.09 $0.00 $460.72 $82,198.84
185 $82,198.84 $255.09 $0.00 $464.76 $82,918.69
186 $82,918.69 $255.09 $0.00 $468.83 $83,642.61
187 $83,642.61 $255.09 $0.00 $472.93 $84,370.63
188 $84,370.63 $255.09 $0.00 $477.04 $85,102.76
189 $85,102.76 $255.09 $0.00 $481.18 $85,839.03
190 $85,839.03 $255.09 $0.00 $485.35 $86,579.47
191 $86,579.47 $255.09 $0.00 $489.53 $87,324.09
192 $87,324.09 $255.09 $0.00 $493.74 $88,072.92
193 $88,072.92 $255.09 $0.00 $497.98 $88,825.99
194 $88,825.99 $255.09 $0.00 $502.24 $89,583.32
195 $89,583.32 $255.09 $0.00 $506.52 $90,344.93
196 $90,344.93 $255.09 $0.00 $510.82 $91,110.84
197 $91,110.84 $255.09 $0.00 $515.15 $91,881.08
198 $91,881.08 $255.09 $0.00 $519.51 $92,655.68
199 $92,655.68 $255.09 $0.00 $523.89 $93,434.66
200 $93,434.66 $255.09 $0.00 $528.29 $94,218.04
201 $94,218.04 $255.09 $0.00 $532.72 $95,005.85
202 $95,005.85 $255.09 $0.00 $537.18 $95,798.12
203 $95,798.12 $255.09 $0.00 $541.66 $96,594.87
204 $96,594.87 $255.09 $0.00 $546.16 $97,396.12
205 $97,396.12 $255.09 $0.00 $550.69 $98,201.90
206 $98,201.90 $255.09 $0.00 $555.25 $99,012.24
207 $99,012.24 $255.09 $0.00 $559.83 $99,827.16
208 $99,827.16 $255.09 $0.00 $564.44 $100,646.69
209 $100,646.69 $255.09 $0.00 $569.07 $101,470.85
210 $101,470.85 $255.09 $0.00 $573.73 $102,299.67
211 $102,299.67 $255.09 $0.00 $578.42 $103,133.18
212 $103,133.18 $255.09 $0.00 $583.13 $103,971.40
213 $103,971.40 $255.09 $0.00 $587.87 $104,814.36
214 $104,814.36 $255.09 $0.00 $592.64 $105,662.09
215 $105,662.09 $255.09 $0.00 $597.43 $106,514.61
216 $106,514.61 $255.09 $0.00 $602.25 $107,371.95
217 $107,371.95 $255.09 $55,997.22 $607.10 $52,236.92
218 $52,236.92 $255.09 $0.00 $295.36 $52,787.37
219 $52,787.37 $255.09 $0.00 $298.47 $53,340.93
220 $53,340.93 $255.09 $0.00 $301.60 $53,897.62
221 $53,897.62 $255.09 $0.00 $304.74 $54,457.45
222 $54,457.45 $255.09 $0.00 $307.91 $55,020.45
223 $55,020.45 $255.09 $0.00 $311.09 $55,586.63
224 $55,586.63 $255.09 $0.00 $314.29 $56,156.01
225 $56,156.01 $255.09 $0.00 $317.51 $56,728.61
226 $56,728.61 $255.09 $0.00 $320.75 $57,304.45
227 $57,304.45 $255.09 $0.00 $324.01 $57,883.55
228 $57,883.55 $255.09 $0.00 $327.28 $58,465.92
229 $58,465.92 $0.00 $58,797.08 $330.57 ($0.59)