Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2037$85,576
Monthly savings required$677

How much will it cost to send your child to University of New Hampshire Main Campus in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $342,303.38 for students enrolling in 2037 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $677.41 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$33,000.00
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 New Hampshire Main Campus in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $677.41 $0.00 $0.00 $677.41
2 $677.41 $677.41 $0.00 $3.83 $1,358.65
3 $1,358.65 $677.41 $0.00 $7.68 $2,043.74
4 $2,043.74 $677.41 $0.00 $11.56 $2,732.71
5 $2,732.71 $677.41 $0.00 $15.45 $3,425.57
6 $3,425.57 $677.41 $0.00 $19.37 $4,122.35
7 $4,122.35 $677.41 $0.00 $23.31 $4,823.07
8 $4,823.07 $677.41 $0.00 $27.27 $5,527.75
9 $5,527.75 $677.41 $0.00 $31.25 $6,236.41
10 $6,236.41 $677.41 $0.00 $35.26 $6,949.08
11 $6,949.08 $677.41 $0.00 $39.29 $7,665.78
12 $7,665.78 $677.41 $0.00 $43.34 $8,386.53
13 $8,386.53 $677.41 $0.00 $47.42 $9,111.36
14 $9,111.36 $677.41 $0.00 $51.52 $9,840.29
15 $9,840.29 $677.41 $0.00 $55.64 $10,573.34
16 $10,573.34 $677.41 $0.00 $59.78 $11,310.53
17 $11,310.53 $677.41 $0.00 $63.95 $12,051.89
18 $12,051.89 $677.41 $0.00 $68.14 $12,797.44
19 $12,797.44 $677.41 $0.00 $72.36 $13,547.21
20 $13,547.21 $677.41 $0.00 $76.60 $14,301.22
21 $14,301.22 $677.41 $0.00 $80.86 $15,059.49
22 $15,059.49 $677.41 $0.00 $85.15 $15,822.05
23 $15,822.05 $677.41 $0.00 $89.46 $16,588.92
24 $16,588.92 $677.41 $0.00 $93.80 $17,360.13
25 $17,360.13 $677.41 $0.00 $98.16 $18,135.70
26 $18,135.70 $677.41 $0.00 $102.54 $18,915.65
27 $18,915.65 $677.41 $0.00 $106.95 $19,700.01
28 $19,700.01 $677.41 $0.00 $111.39 $20,488.81
29 $20,488.81 $677.41 $0.00 $115.85 $21,282.07
30 $21,282.07 $677.41 $0.00 $120.33 $22,079.81
31 $22,079.81 $677.41 $0.00 $124.84 $22,882.06
32 $22,882.06 $677.41 $0.00 $129.38 $23,688.85
33 $23,688.85 $677.41 $0.00 $133.94 $24,500.20
34 $24,500.20 $677.41 $0.00 $138.53 $25,316.14
35 $25,316.14 $677.41 $0.00 $143.14 $26,136.69
36 $26,136.69 $677.41 $0.00 $147.78 $26,961.88
37 $26,961.88 $677.41 $0.00 $152.45 $27,791.74
38 $27,791.74 $677.41 $0.00 $157.14 $28,626.29
39 $28,626.29 $677.41 $0.00 $161.86 $29,465.56
40 $29,465.56 $677.41 $0.00 $166.60 $30,309.57
41 $30,309.57 $677.41 $0.00 $171.37 $31,158.35
42 $31,158.35 $677.41 $0.00 $176.17 $32,011.93
43 $32,011.93 $677.41 $0.00 $181.00 $32,870.34
44 $32,870.34 $677.41 $0.00 $185.85 $33,733.60
45 $33,733.60 $677.41 $0.00 $190.73 $34,601.74
46 $34,601.74 $677.41 $0.00 $195.64 $35,474.79
47 $35,474.79 $677.41 $0.00 $200.58 $36,352.78
48 $36,352.78 $677.41 $0.00 $205.54 $37,235.73
49 $37,235.73 $677.41 $0.00 $210.54 $38,123.68
50 $38,123.68 $677.41 $0.00 $215.56 $39,016.65
51 $39,016.65 $677.41 $0.00 $220.61 $39,914.67
52 $39,914.67 $677.41 $0.00 $225.68 $40,817.76
53 $40,817.76 $677.41 $0.00 $230.79 $41,725.96
54 $41,725.96 $677.41 $0.00 $235.92 $42,639.29
55 $42,639.29 $677.41 $0.00 $241.09 $43,557.79
56 $43,557.79 $677.41 $0.00 $246.28 $44,481.48
57 $44,481.48 $677.41 $0.00 $251.50 $45,410.39
58 $45,410.39 $677.41 $0.00 $256.76 $46,344.56
59 $46,344.56 $677.41 $0.00 $262.04 $47,284.01
60 $47,284.01 $677.41 $0.00 $267.35 $48,228.77
61 $48,228.77 $677.41 $0.00 $272.69 $49,178.87
62 $49,178.87 $677.41 $0.00 $278.06 $50,134.34
63 $50,134.34 $677.41 $0.00 $283.47 $51,095.22
64 $51,095.22 $677.41 $0.00 $288.90 $52,061.53
65 $52,061.53 $677.41 $0.00 $294.36 $53,033.30
66 $53,033.30 $677.41 $0.00 $299.86 $54,010.57
67 $54,010.57 $677.41 $0.00 $305.38 $54,993.36
68 $54,993.36 $677.41 $0.00 $310.94 $55,981.71
69 $55,981.71 $677.41 $0.00 $316.53 $56,975.65
70 $56,975.65 $677.41 $0.00 $322.15 $57,975.21
71 $57,975.21 $677.41 $0.00 $327.80 $58,980.42
72 $58,980.42 $677.41 $0.00 $333.48 $59,991.31
73 $59,991.31 $677.41 $0.00 $339.20 $61,007.92
74 $61,007.92 $677.41 $0.00 $344.95 $62,030.28
75 $62,030.28 $677.41 $0.00 $350.73 $63,058.42
76 $63,058.42 $677.41 $0.00 $356.54 $64,092.37
77 $64,092.37 $677.41 $0.00 $362.39 $65,132.17
78 $65,132.17 $677.41 $0.00 $368.27 $66,177.85
79 $66,177.85 $677.41 $0.00 $374.18 $67,229.44
80 $67,229.44 $677.41 $0.00 $380.13 $68,286.98
81 $68,286.98 $677.41 $0.00 $386.10 $69,350.49
82 $69,350.49 $677.41 $0.00 $392.12 $70,420.02
83 $70,420.02 $677.41 $0.00 $398.17 $71,495.60
84 $71,495.60 $677.41 $0.00 $404.25 $72,577.26
85 $72,577.26 $677.41 $0.00 $410.36 $73,665.03
86 $73,665.03 $677.41 $0.00 $416.51 $74,758.95
87 $74,758.95 $677.41 $0.00 $422.70 $75,859.06
88 $75,859.06 $677.41 $0.00 $428.92 $76,965.39
89 $76,965.39 $677.41 $0.00 $435.17 $78,077.97
90 $78,077.97 $677.41 $0.00 $441.46 $79,196.84
91 $79,196.84 $677.41 $0.00 $447.79 $80,322.04
92 $80,322.04 $677.41 $0.00 $454.15 $81,453.60
93 $81,453.60 $677.41 $0.00 $460.55 $82,591.56
94 $82,591.56 $677.41 $0.00 $466.98 $83,735.95
95 $83,735.95 $677.41 $0.00 $473.46 $84,886.82
96 $84,886.82 $677.41 $0.00 $479.96 $86,044.19
97 $86,044.19 $677.41 $0.00 $486.51 $87,208.11
98 $87,208.11 $677.41 $0.00 $493.09 $88,378.61
99 $88,378.61 $677.41 $0.00 $499.71 $89,555.73
100 $89,555.73 $677.41 $0.00 $506.36 $90,739.50
101 $90,739.50 $677.41 $0.00 $513.05 $91,929.96
102 $91,929.96 $677.41 $0.00 $519.79 $93,127.16
103 $93,127.16 $677.41 $0.00 $526.55 $94,331.12
104 $94,331.12 $677.41 $0.00 $533.36 $95,541.89
105 $95,541.89 $677.41 $0.00 $540.21 $96,759.51
106 $96,759.51 $677.41 $0.00 $547.09 $97,984.01
107 $97,984.01 $677.41 $0.00 $554.02 $99,215.44
108 $99,215.44 $677.41 $0.00 $560.98 $100,453.83
109 $100,453.83 $677.41 $0.00 $567.98 $101,699.22
110 $101,699.22 $677.41 $0.00 $575.02 $102,951.65
111 $102,951.65 $677.41 $0.00 $582.10 $104,211.16
112 $104,211.16 $677.41 $0.00 $589.23 $105,477.80
113 $105,477.80 $677.41 $0.00 $596.39 $106,751.60
114 $106,751.60 $677.41 $0.00 $603.59 $108,032.60
115 $108,032.60 $677.41 $0.00 $610.83 $109,320.84
116 $109,320.84 $677.41 $0.00 $618.12 $110,616.37
117 $110,616.37 $677.41 $0.00 $625.44 $111,919.22
118 $111,919.22 $677.41 $0.00 $632.81 $113,229.44
119 $113,229.44 $677.41 $0.00 $640.22 $114,547.07
120 $114,547.07 $677.41 $0.00 $647.67 $115,872.15
121 $115,872.15 $677.41 $0.00 $655.16 $117,204.72
122 $117,204.72 $677.41 $0.00 $662.69 $118,544.82
123 $118,544.82 $677.41 $0.00 $670.27 $119,892.50
124 $119,892.50 $677.41 $0.00 $677.89 $121,247.80
125 $121,247.80 $677.41 $0.00 $685.55 $122,610.76
126 $122,610.76 $677.41 $0.00 $693.26 $123,981.43
127 $123,981.43 $677.41 $0.00 $701.01 $125,359.85
128 $125,359.85 $677.41 $0.00 $708.80 $126,746.06
129 $126,746.06 $677.41 $0.00 $716.64 $128,140.11
130 $128,140.11 $677.41 $0.00 $724.52 $129,542.04
131 $129,542.04 $677.41 $0.00 $732.45 $130,951.90
132 $130,951.90 $677.41 $0.00 $740.42 $132,369.73
133 $132,369.73 $677.41 $0.00 $748.44 $133,795.58
134 $133,795.58 $677.41 $0.00 $756.50 $135,229.49
135 $135,229.49 $677.41 $0.00 $764.61 $136,671.51
136 $136,671.51 $677.41 $0.00 $772.76 $138,121.68
137 $138,121.68 $677.41 $0.00 $780.96 $139,580.05
138 $139,580.05 $677.41 $0.00 $789.21 $141,046.67
139 $141,046.67 $677.41 $0.00 $797.50 $142,521.58
140 $142,521.58 $677.41 $0.00 $805.84 $144,004.83
141 $144,004.83 $677.41 $0.00 $814.22 $145,496.46
142 $145,496.46 $677.41 $0.00 $822.66 $146,996.53
143 $146,996.53 $677.41 $0.00 $831.14 $148,505.08
144 $148,505.08 $677.41 $0.00 $839.67 $150,022.16
145 $150,022.16 $677.41 $0.00 $848.25 $151,547.82
146 $151,547.82 $677.41 $0.00 $856.87 $153,082.10
147 $153,082.10 $677.41 $0.00 $865.55 $154,625.06
148 $154,625.06 $677.41 $0.00 $874.27 $156,176.74
149 $156,176.74 $677.41 $0.00 $883.05 $157,737.20
150 $157,737.20 $677.41 $0.00 $891.87 $159,306.48
151 $159,306.48 $677.41 $0.00 $900.74 $160,884.63
152 $160,884.63 $677.41 $0.00 $909.67 $162,471.71
153 $162,471.71 $677.41 $0.00 $918.64 $164,067.76
154 $164,067.76 $677.41 $0.00 $927.66 $165,672.83
155 $165,672.83 $677.41 $0.00 $936.74 $167,286.98
156 $167,286.98 $677.41 $0.00 $945.86 $168,910.25
157 $168,910.25 $677.41 $0.00 $955.04 $170,542.70
158 $170,542.70 $677.41 $0.00 $964.27 $172,184.38
159 $172,184.38 $677.41 $0.00 $973.56 $173,835.35
160 $173,835.35 $677.41 $0.00 $982.89 $175,495.65
161 $175,495.65 $677.41 $0.00 $992.28 $177,165.34
162 $177,165.34 $677.41 $0.00 $1,001.72 $178,844.47
163 $178,844.47 $677.41 $0.00 $1,011.21 $180,533.09
164 $180,533.09 $677.41 $0.00 $1,020.76 $182,231.26
165 $182,231.26 $677.41 $0.00 $1,030.36 $183,939.03
166 $183,939.03 $677.41 $0.00 $1,040.02 $185,656.46
167 $185,656.46 $677.41 $0.00 $1,049.73 $187,383.60
168 $187,383.60 $677.41 $0.00 $1,059.49 $189,120.50
169 $189,120.50 $677.41 $0.00 $1,069.31 $190,867.22
170 $190,867.22 $677.41 $0.00 $1,079.19 $192,623.82
171 $192,623.82 $677.41 $0.00 $1,089.12 $194,390.35
172 $194,390.35 $677.41 $0.00 $1,099.11 $196,166.87
173 $196,166.87 $677.41 $0.00 $1,109.16 $197,953.44
174 $197,953.44 $677.41 $0.00 $1,119.26 $199,750.11
175 $199,750.11 $677.41 $0.00 $1,129.42 $201,556.94
176 $201,556.94 $677.41 $0.00 $1,139.63 $203,373.98
177 $203,373.98 $677.41 $0.00 $1,149.91 $205,201.30
178 $205,201.30 $677.41 $0.00 $1,160.24 $207,038.95
179 $207,038.95 $677.41 $0.00 $1,170.63 $208,886.99
180 $208,886.99 $677.41 $0.00 $1,181.08 $210,745.48
181 $210,745.48 $677.41 $0.00 $1,191.59 $212,614.48
182 $212,614.48 $677.41 $0.00 $1,202.15 $214,494.04
183 $214,494.04 $677.41 $0.00 $1,212.78 $216,384.23
184 $216,384.23 $677.41 $0.00 $1,223.47 $218,285.11
185 $218,285.11 $677.41 $0.00 $1,234.22 $220,196.74
186 $220,196.74 $677.41 $0.00 $1,245.02 $222,119.17
187 $222,119.17 $677.41 $0.00 $1,255.89 $224,052.47
188 $224,052.47 $677.41 $0.00 $1,266.83 $225,996.71
189 $225,996.71 $677.41 $0.00 $1,277.82 $227,951.94
190 $227,951.94 $677.41 $0.00 $1,288.87 $229,918.22
191 $229,918.22 $677.41 $0.00 $1,299.99 $231,895.62
192 $231,895.62 $677.41 $0.00 $1,311.17 $233,884.20
193 $233,884.20 $677.41 $0.00 $1,322.42 $235,884.03
194 $235,884.03 $677.41 $0.00 $1,333.72 $237,895.16
195 $237,895.16 $677.41 $0.00 $1,345.09 $239,917.66
196 $239,917.66 $677.41 $0.00 $1,356.53 $241,951.60
197 $241,951.60 $677.41 $0.00 $1,368.03 $243,997.04
198 $243,997.04 $677.41 $0.00 $1,379.59 $246,054.04
199 $246,054.04 $677.41 $0.00 $1,391.23 $248,122.68
200 $248,122.68 $677.41 $0.00 $1,402.92 $250,203.01
201 $250,203.01 $677.41 $0.00 $1,414.68 $252,295.10
202 $252,295.10 $677.41 $0.00 $1,426.51 $254,399.02
203 $254,399.02 $677.41 $0.00 $1,438.41 $256,514.84
204 $256,514.84 $677.41 $0.00 $1,450.37 $258,642.62
205 $258,642.62 $677.41 $0.00 $1,462.40 $260,782.43
206 $260,782.43 $677.41 $0.00 $1,474.50 $262,934.34
207 $262,934.34 $677.41 $0.00 $1,486.67 $265,098.42
208 $265,098.42 $677.41 $0.00 $1,498.91 $267,274.74
209 $267,274.74 $677.41 $0.00 $1,511.21 $269,463.36
210 $269,463.36 $677.41 $0.00 $1,523.59 $271,664.36
211 $271,664.36 $677.41 $0.00 $1,536.03 $273,877.80
212 $273,877.80 $677.41 $0.00 $1,548.54 $276,103.75
213 $276,103.75 $677.41 $0.00 $1,561.13 $278,342.29
214 $278,342.29 $677.41 $0.00 $1,573.79 $280,593.49
215 $280,593.49 $677.41 $0.00 $1,586.52 $282,857.42
216 $282,857.42 $677.41 $0.00 $1,599.32 $285,134.15
217 $285,134.15 $677.41 $79,418.43 $1,612.19 $208,005.32
218 $208,005.32 $677.41 $0.00 $1,176.09 $209,858.82
219 $209,858.82 $677.41 $0.00 $1,186.57 $211,722.80
220 $211,722.80 $677.41 $0.00 $1,197.11 $213,597.32
221 $213,597.32 $677.41 $0.00 $1,207.71 $215,482.44
222 $215,482.44 $677.41 $0.00 $1,218.37 $217,378.22
223 $217,378.22 $677.41 $0.00 $1,229.09 $219,284.72
224 $219,284.72 $677.41 $0.00 $1,239.87 $221,202.00
225 $221,202.00 $677.41 $0.00 $1,250.71 $223,130.12
226 $223,130.12 $677.41 $0.00 $1,261.61 $225,069.14
227 $225,069.14 $677.41 $0.00 $1,272.57 $227,019.12
228 $227,019.12 $677.41 $0.00 $1,283.60 $228,980.13
229 $228,980.13 $677.41 $83,389.36 $1,294.69 $147,562.87
230 $147,562.87 $677.41 $0.00 $834.34 $149,074.62
231 $149,074.62 $677.41 $0.00 $842.89 $150,594.92
232 $150,594.92 $677.41 $0.00 $851.49 $152,123.82
233 $152,123.82 $677.41 $0.00 $860.13 $153,661.36
234 $153,661.36 $677.41 $0.00 $868.82 $155,207.59
235 $155,207.59 $677.41 $0.00 $877.57 $156,762.57
236 $156,762.57 $677.41 $0.00 $886.36 $158,326.34
237 $158,326.34 $677.41 $0.00 $895.20 $159,898.95
238 $159,898.95 $677.41 $0.00 $904.09 $161,480.45
239 $161,480.45 $677.41 $0.00 $913.03 $163,070.89
240 $163,070.89 $677.41 $0.00 $922.03 $164,670.33
241 $164,670.33 $677.41 $87,558.82 $931.07 $78,719.99
242 $78,719.99 $677.41 $0.00 $445.09 $79,842.49
243 $79,842.49 $677.41 $0.00 $451.44 $80,971.34
244 $80,971.34 $677.41 $0.00 $457.82 $82,106.57
245 $82,106.57 $677.41 $0.00 $464.24 $83,248.22
246 $83,248.22 $677.41 $0.00 $470.70 $84,396.33
247 $84,396.33 $677.41 $0.00 $477.19 $85,550.93
248 $85,550.93 $677.41 $0.00 $483.72 $86,712.06
249 $86,712.06 $677.41 $0.00 $490.28 $87,879.75
250 $87,879.75 $677.41 $0.00 $496.88 $89,054.04
251 $89,054.04 $677.41 $0.00 $503.52 $90,234.97
252 $90,234.97 $677.41 $0.00 $510.20 $91,422.58
253 $91,422.58 $0.00 $91,936.77 $516.92 $2.73