Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$86,854
Monthly savings required$688

How much will it cost to send your child to University of Virginia Main Campus in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $347,417.19 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $687.52 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$33,493.00
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 Virginia Main Campus in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $687.52 $0.00 $0.00 $687.52
2 $687.52 $687.52 $0.00 $3.89 $1,378.93
3 $1,378.93 $687.52 $0.00 $7.80 $2,074.25
4 $2,074.25 $687.52 $0.00 $11.73 $2,773.50
5 $2,773.50 $687.52 $0.00 $15.68 $3,476.70
6 $3,476.70 $687.52 $0.00 $19.66 $4,183.88
7 $4,183.88 $687.52 $0.00 $23.66 $4,895.06
8 $4,895.06 $687.52 $0.00 $27.68 $5,610.26
9 $5,610.26 $687.52 $0.00 $31.72 $6,329.50
10 $6,329.50 $687.52 $0.00 $35.79 $7,052.81
11 $7,052.81 $687.52 $0.00 $39.88 $7,780.21
12 $7,780.21 $687.52 $0.00 $43.99 $8,511.72
13 $8,511.72 $687.52 $0.00 $48.13 $9,247.37
14 $9,247.37 $687.52 $0.00 $52.29 $9,987.18
15 $9,987.18 $687.52 $0.00 $56.47 $10,731.17
16 $10,731.17 $687.52 $0.00 $60.68 $11,479.37
17 $11,479.37 $687.52 $0.00 $64.91 $12,231.80
18 $12,231.80 $687.52 $0.00 $69.16 $12,988.48
19 $12,988.48 $687.52 $0.00 $73.44 $13,749.44
20 $13,749.44 $687.52 $0.00 $77.74 $14,514.70
21 $14,514.70 $687.52 $0.00 $82.07 $15,284.29
22 $15,284.29 $687.52 $0.00 $86.42 $16,058.23
23 $16,058.23 $687.52 $0.00 $90.80 $16,836.55
24 $16,836.55 $687.52 $0.00 $95.20 $17,619.27
25 $17,619.27 $687.52 $0.00 $99.62 $18,406.41
26 $18,406.41 $687.52 $0.00 $104.07 $19,198.00
27 $19,198.00 $687.52 $0.00 $108.55 $19,994.07
28 $19,994.07 $687.52 $0.00 $113.05 $20,794.64
29 $20,794.64 $687.52 $0.00 $117.58 $21,599.74
30 $21,599.74 $687.52 $0.00 $122.13 $22,409.39
31 $22,409.39 $687.52 $0.00 $126.71 $23,223.62
32 $23,223.62 $687.52 $0.00 $131.31 $24,042.45
33 $24,042.45 $687.52 $0.00 $135.94 $24,865.91
34 $24,865.91 $687.52 $0.00 $140.60 $25,694.03
35 $25,694.03 $687.52 $0.00 $145.28 $26,526.83
36 $26,526.83 $687.52 $0.00 $149.99 $27,364.34
37 $27,364.34 $687.52 $0.00 $154.72 $28,206.58
38 $28,206.58 $687.52 $0.00 $159.48 $29,053.58
39 $29,053.58 $687.52 $0.00 $164.27 $29,905.37
40 $29,905.37 $687.52 $0.00 $169.09 $30,761.98
41 $30,761.98 $687.52 $0.00 $173.93 $31,623.43
42 $31,623.43 $687.52 $0.00 $178.80 $32,489.75
43 $32,489.75 $687.52 $0.00 $183.70 $33,360.97
44 $33,360.97 $687.52 $0.00 $188.63 $34,237.12
45 $34,237.12 $687.52 $0.00 $193.58 $35,118.22
46 $35,118.22 $687.52 $0.00 $198.56 $36,004.30
47 $36,004.30 $687.52 $0.00 $203.57 $36,895.39
48 $36,895.39 $687.52 $0.00 $208.61 $37,791.52
49 $37,791.52 $687.52 $0.00 $213.68 $38,692.72
50 $38,692.72 $687.52 $0.00 $218.77 $39,599.01
51 $39,599.01 $687.52 $0.00 $223.90 $40,510.43
52 $40,510.43 $687.52 $0.00 $229.05 $41,427.00
53 $41,427.00 $687.52 $0.00 $234.23 $42,348.75
54 $42,348.75 $687.52 $0.00 $239.45 $43,275.72
55 $43,275.72 $687.52 $0.00 $244.69 $44,207.93
56 $44,207.93 $687.52 $0.00 $249.96 $45,145.41
57 $45,145.41 $687.52 $0.00 $255.26 $46,088.19
58 $46,088.19 $687.52 $0.00 $260.59 $47,036.30
59 $47,036.30 $687.52 $0.00 $265.95 $47,989.77
60 $47,989.77 $687.52 $0.00 $271.34 $48,948.63
61 $48,948.63 $687.52 $0.00 $276.76 $49,912.91
62 $49,912.91 $687.52 $0.00 $282.21 $50,882.64
63 $50,882.64 $687.52 $0.00 $287.70 $51,857.86
64 $51,857.86 $687.52 $0.00 $293.21 $52,838.59
65 $52,838.59 $687.52 $0.00 $298.76 $53,824.87
66 $53,824.87 $687.52 $0.00 $304.33 $54,816.72
67 $54,816.72 $687.52 $0.00 $309.94 $55,814.18
68 $55,814.18 $687.52 $0.00 $315.58 $56,817.28
69 $56,817.28 $687.52 $0.00 $321.25 $57,826.05
70 $57,826.05 $687.52 $0.00 $326.96 $58,840.53
71 $58,840.53 $687.52 $0.00 $332.69 $59,860.74
72 $59,860.74 $687.52 $0.00 $338.46 $60,886.72
73 $60,886.72 $687.52 $0.00 $344.26 $61,918.50
74 $61,918.50 $687.52 $0.00 $350.10 $62,956.12
75 $62,956.12 $687.52 $0.00 $355.96 $63,999.60
76 $63,999.60 $687.52 $0.00 $361.86 $65,048.98
77 $65,048.98 $687.52 $0.00 $367.80 $66,104.30
78 $66,104.30 $687.52 $0.00 $373.76 $67,165.58
79 $67,165.58 $687.52 $0.00 $379.76 $68,232.86
80 $68,232.86 $687.52 $0.00 $385.80 $69,306.18
81 $69,306.18 $687.52 $0.00 $391.87 $70,385.57
82 $70,385.57 $687.52 $0.00 $397.97 $71,471.06
83 $71,471.06 $687.52 $0.00 $404.11 $72,562.69
84 $72,562.69 $687.52 $0.00 $410.28 $73,660.49
85 $73,660.49 $687.52 $0.00 $416.49 $74,764.50
86 $74,764.50 $687.52 $0.00 $422.73 $75,874.75
87 $75,874.75 $687.52 $0.00 $429.01 $76,991.28
88 $76,991.28 $687.52 $0.00 $435.32 $78,114.12
89 $78,114.12 $687.52 $0.00 $441.67 $79,243.31
90 $79,243.31 $687.52 $0.00 $448.05 $80,378.88
91 $80,378.88 $687.52 $0.00 $454.47 $81,520.87
92 $81,520.87 $687.52 $0.00 $460.93 $82,669.32
93 $82,669.32 $687.52 $0.00 $467.42 $83,824.26
94 $83,824.26 $687.52 $0.00 $473.95 $84,985.73
95 $84,985.73 $687.52 $0.00 $480.52 $86,153.77
96 $86,153.77 $687.52 $0.00 $487.13 $87,328.42
97 $87,328.42 $687.52 $0.00 $493.77 $88,509.71
98 $88,509.71 $687.52 $0.00 $500.45 $89,697.68
99 $89,697.68 $687.52 $0.00 $507.16 $90,892.36
100 $90,892.36 $687.52 $0.00 $513.92 $92,093.80
101 $92,093.80 $687.52 $0.00 $520.71 $93,302.03
102 $93,302.03 $687.52 $0.00 $527.54 $94,517.09
103 $94,517.09 $687.52 $0.00 $534.41 $95,739.02
104 $95,739.02 $687.52 $0.00 $541.32 $96,967.86
105 $96,967.86 $687.52 $0.00 $548.27 $98,203.65
106 $98,203.65 $687.52 $0.00 $555.26 $99,446.43
107 $99,446.43 $687.52 $0.00 $562.28 $100,696.23
108 $100,696.23 $687.52 $0.00 $569.35 $101,953.10
109 $101,953.10 $687.52 $0.00 $576.46 $103,217.08
110 $103,217.08 $687.52 $0.00 $583.60 $104,488.20
111 $104,488.20 $687.52 $0.00 $590.79 $105,766.51
112 $105,766.51 $687.52 $0.00 $598.02 $107,052.05
113 $107,052.05 $687.52 $0.00 $605.29 $108,344.86
114 $108,344.86 $687.52 $0.00 $612.60 $109,644.98
115 $109,644.98 $687.52 $0.00 $619.95 $110,952.45
116 $110,952.45 $687.52 $0.00 $627.34 $112,267.31
117 $112,267.31 $687.52 $0.00 $634.78 $113,589.61
118 $113,589.61 $687.52 $0.00 $642.25 $114,919.38
119 $114,919.38 $687.52 $0.00 $649.77 $116,256.67
120 $116,256.67 $687.52 $0.00 $657.33 $117,601.52
121 $117,601.52 $687.52 $0.00 $664.94 $118,953.98
122 $118,953.98 $687.52 $0.00 $672.58 $120,314.08
123 $120,314.08 $687.52 $0.00 $680.27 $121,681.87
124 $121,681.87 $687.52 $0.00 $688.01 $123,057.40
125 $123,057.40 $687.52 $0.00 $695.78 $124,440.70
126 $124,440.70 $687.52 $0.00 $703.61 $125,831.83
127 $125,831.83 $687.52 $0.00 $711.47 $127,230.82
128 $127,230.82 $687.52 $0.00 $719.38 $128,637.72
129 $128,637.72 $687.52 $0.00 $727.34 $130,052.58
130 $130,052.58 $687.52 $0.00 $735.34 $131,475.44
131 $131,475.44 $687.52 $0.00 $743.38 $132,906.34
132 $132,906.34 $687.52 $0.00 $751.47 $134,345.33
133 $134,345.33 $687.52 $0.00 $759.61 $135,792.46
134 $135,792.46 $687.52 $0.00 $767.79 $137,247.77
135 $137,247.77 $687.52 $0.00 $776.02 $138,711.31
136 $138,711.31 $687.52 $0.00 $784.29 $140,183.12
137 $140,183.12 $687.52 $0.00 $792.62 $141,663.26
138 $141,663.26 $687.52 $0.00 $800.98 $143,151.76
139 $143,151.76 $687.52 $0.00 $809.40 $144,648.68
140 $144,648.68 $687.52 $0.00 $817.86 $146,154.06
141 $146,154.06 $687.52 $0.00 $826.38 $147,667.96
142 $147,667.96 $687.52 $0.00 $834.94 $149,190.42
143 $149,190.42 $687.52 $0.00 $843.54 $150,721.48
144 $150,721.48 $687.52 $0.00 $852.20 $152,261.20
145 $152,261.20 $687.52 $0.00 $860.91 $153,809.63
146 $153,809.63 $687.52 $0.00 $869.66 $155,366.81
147 $155,366.81 $687.52 $0.00 $878.47 $156,932.80
148 $156,932.80 $687.52 $0.00 $887.32 $158,507.64
149 $158,507.64 $687.52 $0.00 $896.23 $160,091.39
150 $160,091.39 $687.52 $0.00 $905.18 $161,684.09
151 $161,684.09 $687.52 $0.00 $914.19 $163,285.80
152 $163,285.80 $687.52 $0.00 $923.24 $164,896.56
153 $164,896.56 $687.52 $0.00 $932.35 $166,516.43
154 $166,516.43 $687.52 $0.00 $941.51 $168,145.46
155 $168,145.46 $687.52 $0.00 $950.72 $169,783.70
156 $169,783.70 $687.52 $0.00 $959.98 $171,431.20
157 $171,431.20 $687.52 $0.00 $969.30 $173,088.02
158 $173,088.02 $687.52 $0.00 $978.66 $174,754.20
159 $174,754.20 $687.52 $0.00 $988.09 $176,429.81
160 $176,429.81 $687.52 $0.00 $997.56 $178,114.89
161 $178,114.89 $687.52 $0.00 $1,007.09 $179,809.50
162 $179,809.50 $687.52 $0.00 $1,016.67 $181,513.69
163 $181,513.69 $687.52 $0.00 $1,026.30 $183,227.51
164 $183,227.51 $687.52 $0.00 $1,035.99 $184,951.02
165 $184,951.02 $687.52 $0.00 $1,045.74 $186,684.28
166 $186,684.28 $687.52 $0.00 $1,055.54 $188,427.34
167 $188,427.34 $687.52 $0.00 $1,065.40 $190,180.26
168 $190,180.26 $687.52 $0.00 $1,075.31 $191,943.09
169 $191,943.09 $687.52 $0.00 $1,085.27 $193,715.88
170 $193,715.88 $687.52 $0.00 $1,095.30 $195,498.70
171 $195,498.70 $687.52 $0.00 $1,105.38 $197,291.60
172 $197,291.60 $687.52 $0.00 $1,115.52 $199,094.64
173 $199,094.64 $687.52 $0.00 $1,125.71 $200,907.87
174 $200,907.87 $687.52 $0.00 $1,135.96 $202,731.35
175 $202,731.35 $687.52 $0.00 $1,146.27 $204,565.14
176 $204,565.14 $687.52 $0.00 $1,156.64 $206,409.30
177 $206,409.30 $687.52 $0.00 $1,167.07 $208,263.89
178 $208,263.89 $687.52 $0.00 $1,177.55 $210,128.96
179 $210,128.96 $687.52 $0.00 $1,188.10 $212,004.58
180 $212,004.58 $687.52 $0.00 $1,198.70 $213,890.80
181 $213,890.80 $687.52 $0.00 $1,209.37 $215,787.69
182 $215,787.69 $687.52 $0.00 $1,220.09 $217,695.30
183 $217,695.30 $687.52 $0.00 $1,230.88 $219,613.70
184 $219,613.70 $687.52 $0.00 $1,241.73 $221,542.95
185 $221,542.95 $687.52 $0.00 $1,252.64 $223,483.11
186 $223,483.11 $687.52 $0.00 $1,263.61 $225,434.24
187 $225,434.24 $687.52 $0.00 $1,274.64 $227,396.40
188 $227,396.40 $687.52 $0.00 $1,285.73 $229,369.65
189 $229,369.65 $687.52 $0.00 $1,296.89 $231,354.06
190 $231,354.06 $687.52 $0.00 $1,308.11 $233,349.69
191 $233,349.69 $687.52 $0.00 $1,319.39 $235,356.60
192 $235,356.60 $687.52 $0.00 $1,330.74 $237,374.86
193 $237,374.86 $687.52 $0.00 $1,342.15 $239,404.53
194 $239,404.53 $687.52 $0.00 $1,353.63 $241,445.68
195 $241,445.68 $687.52 $0.00 $1,365.17 $243,498.37
196 $243,498.37 $687.52 $0.00 $1,376.78 $245,562.67
197 $245,562.67 $687.52 $0.00 $1,388.45 $247,638.64
198 $247,638.64 $687.52 $0.00 $1,400.18 $249,726.34
199 $249,726.34 $687.52 $0.00 $1,411.99 $251,825.85
200 $251,825.85 $687.52 $0.00 $1,423.86 $253,937.23
201 $253,937.23 $687.52 $0.00 $1,435.80 $256,060.55
202 $256,060.55 $687.52 $0.00 $1,447.80 $258,195.87
203 $258,195.87 $687.52 $0.00 $1,459.88 $260,343.27
204 $260,343.27 $687.52 $0.00 $1,472.02 $262,502.81
205 $262,502.81 $687.52 $0.00 $1,484.23 $264,674.56
206 $264,674.56 $687.52 $0.00 $1,496.51 $266,858.59
207 $266,858.59 $687.52 $0.00 $1,508.86 $269,054.97
208 $269,054.97 $687.52 $0.00 $1,521.28 $271,263.77
209 $271,263.77 $687.52 $0.00 $1,533.76 $273,485.05
210 $273,485.05 $687.52 $0.00 $1,546.32 $275,718.89
211 $275,718.89 $687.52 $0.00 $1,558.95 $277,965.36
212 $277,965.36 $687.52 $0.00 $1,571.66 $280,224.54
213 $280,224.54 $687.52 $0.00 $1,584.43 $282,496.49
214 $282,496.49 $687.52 $0.00 $1,597.28 $284,781.29
215 $284,781.29 $687.52 $0.00 $1,610.19 $287,079.00
216 $287,079.00 $687.52 $0.00 $1,623.19 $289,389.71
217 $289,389.71 $687.52 $80,604.90 $1,636.25 $211,108.58
218 $211,108.58 $687.52 $0.00 $1,193.64 $212,989.74
219 $212,989.74 $687.52 $0.00 $1,204.27 $214,881.53
220 $214,881.53 $687.52 $0.00 $1,214.97 $216,784.02
221 $216,784.02 $687.52 $0.00 $1,225.73 $218,697.27
222 $218,697.27 $687.52 $0.00 $1,236.55 $220,621.34
223 $220,621.34 $687.52 $0.00 $1,247.43 $222,556.29
224 $222,556.29 $687.52 $0.00 $1,258.37 $224,502.18
225 $224,502.18 $687.52 $0.00 $1,269.37 $226,459.07
226 $226,459.07 $687.52 $0.00 $1,280.43 $228,427.02
227 $228,427.02 $687.52 $0.00 $1,291.56 $230,406.10
228 $230,406.10 $687.52 $0.00 $1,302.75 $232,396.37
229 $232,396.37 $687.52 $84,635.14 $1,314.00 $149,762.75
230 $149,762.75 $687.52 $0.00 $846.78 $151,297.05
231 $151,297.05 $687.52 $0.00 $855.46 $152,840.03
232 $152,840.03 $687.52 $0.00 $864.18 $154,391.73
233 $154,391.73 $687.52 $0.00 $872.95 $155,952.20
234 $155,952.20 $687.52 $0.00 $881.78 $157,521.50
235 $157,521.50 $687.52 $0.00 $890.65 $159,099.67
236 $159,099.67 $687.52 $0.00 $899.57 $160,686.76
237 $160,686.76 $687.52 $0.00 $908.55 $162,282.83
238 $162,282.83 $687.52 $0.00 $917.57 $163,887.92
239 $163,887.92 $687.52 $0.00 $926.65 $165,502.09
240 $165,502.09 $687.52 $0.00 $935.77 $167,125.38
241 $167,125.38 $687.52 $88,866.90 $944.95 $79,890.95
242 $79,890.95 $687.52 $0.00 $451.72 $81,030.19
243 $81,030.19 $687.52 $0.00 $458.16 $82,175.87
244 $82,175.87 $687.52 $0.00 $464.63 $83,328.02
245 $83,328.02 $687.52 $0.00 $471.15 $84,486.69
246 $84,486.69 $687.52 $0.00 $477.70 $85,651.91
247 $85,651.91 $687.52 $0.00 $484.29 $86,823.72
248 $86,823.72 $687.52 $0.00 $490.91 $88,002.15
249 $88,002.15 $687.52 $0.00 $497.58 $89,187.25
250 $89,187.25 $687.52 $0.00 $504.28 $90,379.05
251 $90,379.05 $687.52 $0.00 $511.02 $91,577.59
252 $91,577.59 $687.52 $0.00 $517.79 $92,782.90
253 $92,782.90 $0.00 $93,310.25 $524.61 ($2.74)