Savings Plan and Future Cost Estimation for Vassar College

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2041$209,609
Monthly savings required$1,659

How much will it cost to send your child to Vassar College in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $838,435.83 for students enrolling in 2041 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $1,659.23 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$80,830.00
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 Vassar College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $1,659.23 $0.00 $0.00 $1,659.23
2 $1,659.23 $1,659.23 $0.00 $9.38 $3,327.84
3 $3,327.84 $1,659.23 $0.00 $18.82 $5,005.89
4 $5,005.89 $1,659.23 $0.00 $28.30 $6,693.42
5 $6,693.42 $1,659.23 $0.00 $37.85 $8,390.50
6 $8,390.50 $1,659.23 $0.00 $47.44 $10,097.17
7 $10,097.17 $1,659.23 $0.00 $57.09 $11,813.49
8 $11,813.49 $1,659.23 $0.00 $66.80 $13,539.52
9 $13,539.52 $1,659.23 $0.00 $76.55 $15,275.30
10 $15,275.30 $1,659.23 $0.00 $86.37 $17,020.90
11 $17,020.90 $1,659.23 $0.00 $96.24 $18,776.37
12 $18,776.37 $1,659.23 $0.00 $106.16 $20,541.76
13 $20,541.76 $1,659.23 $0.00 $116.15 $22,317.14
14 $22,317.14 $1,659.23 $0.00 $126.18 $24,102.55
15 $24,102.55 $1,659.23 $0.00 $136.28 $25,898.06
16 $25,898.06 $1,659.23 $0.00 $146.43 $27,703.72
17 $27,703.72 $1,659.23 $0.00 $156.64 $29,519.59
18 $29,519.59 $1,659.23 $0.00 $166.91 $31,345.73
19 $31,345.73 $1,659.23 $0.00 $177.23 $33,182.19
20 $33,182.19 $1,659.23 $0.00 $187.62 $35,029.04
21 $35,029.04 $1,659.23 $0.00 $198.06 $36,886.33
22 $36,886.33 $1,659.23 $0.00 $208.56 $38,754.12
23 $38,754.12 $1,659.23 $0.00 $219.12 $40,632.47
24 $40,632.47 $1,659.23 $0.00 $229.74 $42,521.44
25 $42,521.44 $1,659.23 $0.00 $240.42 $44,421.09
26 $44,421.09 $1,659.23 $0.00 $251.16 $46,331.48
27 $46,331.48 $1,659.23 $0.00 $261.96 $48,252.67
28 $48,252.67 $1,659.23 $0.00 $272.83 $50,184.73
29 $50,184.73 $1,659.23 $0.00 $283.75 $52,127.71
30 $52,127.71 $1,659.23 $0.00 $294.74 $54,081.68
31 $54,081.68 $1,659.23 $0.00 $305.79 $56,046.70
32 $56,046.70 $1,659.23 $0.00 $316.90 $58,022.83
33 $58,022.83 $1,659.23 $0.00 $328.07 $60,010.13
34 $60,010.13 $1,659.23 $0.00 $339.31 $62,008.67
35 $62,008.67 $1,659.23 $0.00 $350.61 $64,018.51
36 $64,018.51 $1,659.23 $0.00 $361.97 $66,039.71
37 $66,039.71 $1,659.23 $0.00 $373.40 $68,072.34
38 $68,072.34 $1,659.23 $0.00 $384.89 $70,116.46
39 $70,116.46 $1,659.23 $0.00 $396.45 $72,172.14
40 $72,172.14 $1,659.23 $0.00 $408.07 $74,239.44
41 $74,239.44 $1,659.23 $0.00 $419.76 $76,318.43
42 $76,318.43 $1,659.23 $0.00 $431.52 $78,409.18
43 $78,409.18 $1,659.23 $0.00 $443.34 $80,511.75
44 $80,511.75 $1,659.23 $0.00 $455.23 $82,626.21
45 $82,626.21 $1,659.23 $0.00 $467.18 $84,752.62
46 $84,752.62 $1,659.23 $0.00 $479.20 $86,891.05
47 $86,891.05 $1,659.23 $0.00 $491.29 $89,041.57
48 $89,041.57 $1,659.23 $0.00 $503.45 $91,204.25
49 $91,204.25 $1,659.23 $0.00 $515.68 $93,379.16
50 $93,379.16 $1,659.23 $0.00 $527.98 $95,566.37
51 $95,566.37 $1,659.23 $0.00 $540.35 $97,765.95
52 $97,765.95 $1,659.23 $0.00 $552.78 $99,977.96
53 $99,977.96 $1,659.23 $0.00 $565.29 $102,202.48
54 $102,202.48 $1,659.23 $0.00 $577.87 $104,439.58
55 $104,439.58 $1,659.23 $0.00 $590.52 $106,689.33
56 $106,689.33 $1,659.23 $0.00 $603.24 $108,951.80
57 $108,951.80 $1,659.23 $0.00 $616.03 $111,227.06
58 $111,227.06 $1,659.23 $0.00 $628.89 $113,515.18
59 $113,515.18 $1,659.23 $0.00 $641.83 $115,816.24
60 $115,816.24 $1,659.23 $0.00 $654.84 $118,130.31
61 $118,130.31 $1,659.23 $0.00 $667.93 $120,457.47
62 $120,457.47 $1,659.23 $0.00 $681.08 $122,797.78
63 $122,797.78 $1,659.23 $0.00 $694.32 $125,151.33
64 $125,151.33 $1,659.23 $0.00 $707.62 $127,518.18
65 $127,518.18 $1,659.23 $0.00 $721.01 $129,898.42
66 $129,898.42 $1,659.23 $0.00 $734.46 $132,292.11
67 $132,292.11 $1,659.23 $0.00 $748.00 $134,699.34
68 $134,699.34 $1,659.23 $0.00 $761.61 $137,120.18
69 $137,120.18 $1,659.23 $0.00 $775.30 $139,554.71
70 $139,554.71 $1,659.23 $0.00 $789.06 $142,003.00
71 $142,003.00 $1,659.23 $0.00 $802.91 $144,465.14
72 $144,465.14 $1,659.23 $0.00 $816.83 $146,941.20
73 $146,941.20 $1,659.23 $0.00 $830.83 $149,431.26
74 $149,431.26 $1,659.23 $0.00 $844.91 $151,935.40
75 $151,935.40 $1,659.23 $0.00 $859.06 $154,453.69
76 $154,453.69 $1,659.23 $0.00 $873.30 $156,986.22
77 $156,986.22 $1,659.23 $0.00 $887.62 $159,533.07
78 $159,533.07 $1,659.23 $0.00 $902.02 $162,094.32
79 $162,094.32 $1,659.23 $0.00 $916.50 $164,670.05
80 $164,670.05 $1,659.23 $0.00 $931.07 $167,260.35
81 $167,260.35 $1,659.23 $0.00 $945.71 $169,865.29
82 $169,865.29 $1,659.23 $0.00 $960.44 $172,484.96
83 $172,484.96 $1,659.23 $0.00 $975.26 $175,119.45
84 $175,119.45 $1,659.23 $0.00 $990.15 $177,768.83
85 $177,768.83 $1,659.23 $0.00 $1,005.13 $180,433.19
86 $180,433.19 $1,659.23 $0.00 $1,020.20 $183,112.62
87 $183,112.62 $1,659.23 $0.00 $1,035.35 $185,807.20
88 $185,807.20 $1,659.23 $0.00 $1,050.58 $188,517.01
89 $188,517.01 $1,659.23 $0.00 $1,065.90 $191,242.14
90 $191,242.14 $1,659.23 $0.00 $1,081.31 $193,982.68
91 $193,982.68 $1,659.23 $0.00 $1,096.81 $196,738.72
92 $196,738.72 $1,659.23 $0.00 $1,112.39 $199,510.34
93 $199,510.34 $1,659.23 $0.00 $1,128.06 $202,297.63
94 $202,297.63 $1,659.23 $0.00 $1,143.82 $205,100.68
95 $205,100.68 $1,659.23 $0.00 $1,159.67 $207,919.58
96 $207,919.58 $1,659.23 $0.00 $1,175.61 $210,754.42
97 $210,754.42 $1,659.23 $0.00 $1,191.64 $213,605.29
98 $213,605.29 $1,659.23 $0.00 $1,207.76 $216,472.28
99 $216,472.28 $1,659.23 $0.00 $1,223.97 $219,355.48
100 $219,355.48 $1,659.23 $0.00 $1,240.27 $222,254.98
101 $222,254.98 $1,659.23 $0.00 $1,256.66 $225,170.87
102 $225,170.87 $1,659.23 $0.00 $1,273.15 $228,103.25
103 $228,103.25 $1,659.23 $0.00 $1,289.73 $231,052.21
104 $231,052.21 $1,659.23 $0.00 $1,306.40 $234,017.84
105 $234,017.84 $1,659.23 $0.00 $1,323.17 $237,000.24
106 $237,000.24 $1,659.23 $0.00 $1,340.03 $239,999.50
107 $239,999.50 $1,659.23 $0.00 $1,356.99 $243,015.72
108 $243,015.72 $1,659.23 $0.00 $1,374.05 $246,049.00
109 $246,049.00 $1,659.23 $0.00 $1,391.20 $249,099.43
110 $249,099.43 $1,659.23 $0.00 $1,408.44 $252,167.10
111 $252,167.10 $1,659.23 $0.00 $1,425.79 $255,252.12
112 $255,252.12 $1,659.23 $0.00 $1,443.23 $258,354.58
113 $258,354.58 $1,659.23 $0.00 $1,460.77 $261,474.58
114 $261,474.58 $1,659.23 $0.00 $1,478.42 $264,612.23
115 $264,612.23 $1,659.23 $0.00 $1,496.16 $267,767.62
116 $267,767.62 $1,659.23 $0.00 $1,514.00 $270,940.85
117 $270,940.85 $1,659.23 $0.00 $1,531.94 $274,132.02
118 $274,132.02 $1,659.23 $0.00 $1,549.98 $277,341.23
119 $277,341.23 $1,659.23 $0.00 $1,568.13 $280,568.59
120 $280,568.59 $1,659.23 $0.00 $1,586.38 $283,814.20
121 $283,814.20 $1,659.23 $0.00 $1,604.73 $287,078.16
122 $287,078.16 $1,659.23 $0.00 $1,623.18 $290,360.57
123 $290,360.57 $1,659.23 $0.00 $1,641.74 $293,661.54
124 $293,661.54 $1,659.23 $0.00 $1,660.41 $296,981.18
125 $296,981.18 $1,659.23 $0.00 $1,679.17 $300,319.58
126 $300,319.58 $1,659.23 $0.00 $1,698.05 $303,676.86
127 $303,676.86 $1,659.23 $0.00 $1,717.03 $307,053.12
128 $307,053.12 $1,659.23 $0.00 $1,736.12 $310,448.47
129 $310,448.47 $1,659.23 $0.00 $1,755.32 $313,863.02
130 $313,863.02 $1,659.23 $0.00 $1,774.63 $317,296.88
131 $317,296.88 $1,659.23 $0.00 $1,794.04 $320,750.15
132 $320,750.15 $1,659.23 $0.00 $1,813.57 $324,222.95
133 $324,222.95 $1,659.23 $0.00 $1,833.20 $327,715.38
134 $327,715.38 $1,659.23 $0.00 $1,852.95 $331,227.56
135 $331,227.56 $1,659.23 $0.00 $1,872.81 $334,759.60
136 $334,759.60 $1,659.23 $0.00 $1,892.78 $338,311.61
137 $338,311.61 $1,659.23 $0.00 $1,912.86 $341,883.70
138 $341,883.70 $1,659.23 $0.00 $1,933.06 $345,475.99
139 $345,475.99 $1,659.23 $0.00 $1,953.37 $349,088.59
140 $349,088.59 $1,659.23 $0.00 $1,973.80 $352,721.62
141 $352,721.62 $1,659.23 $0.00 $1,994.34 $356,375.19
142 $356,375.19 $1,659.23 $0.00 $2,015.00 $360,049.42
143 $360,049.42 $1,659.23 $0.00 $2,035.77 $363,744.42
144 $363,744.42 $1,659.23 $0.00 $2,056.66 $367,460.31
145 $367,460.31 $1,659.23 $0.00 $2,077.67 $371,197.21
146 $371,197.21 $1,659.23 $0.00 $2,098.80 $374,955.24
147 $374,955.24 $1,659.23 $0.00 $2,120.05 $378,734.52
148 $378,734.52 $1,659.23 $0.00 $2,141.42 $382,535.17
149 $382,535.17 $1,659.23 $0.00 $2,162.91 $386,357.31
150 $386,357.31 $1,659.23 $0.00 $2,184.52 $390,201.06
151 $390,201.06 $1,659.23 $0.00 $2,206.25 $394,066.54
152 $394,066.54 $1,659.23 $0.00 $2,228.11 $397,953.88
153 $397,953.88 $1,659.23 $0.00 $2,250.09 $401,863.20
154 $401,863.20 $1,659.23 $0.00 $2,272.19 $405,794.62
155 $405,794.62 $1,659.23 $0.00 $2,294.42 $409,748.27
156 $409,748.27 $1,659.23 $0.00 $2,316.78 $413,724.28
157 $413,724.28 $1,659.23 $0.00 $2,339.26 $417,722.77
158 $417,722.77 $1,659.23 $0.00 $2,361.87 $421,743.87
159 $421,743.87 $1,659.23 $0.00 $2,384.60 $425,787.70
160 $425,787.70 $1,659.23 $0.00 $2,407.47 $429,854.40
161 $429,854.40 $1,659.23 $0.00 $2,430.46 $433,944.09
162 $433,944.09 $1,659.23 $0.00 $2,453.58 $438,056.90
163 $438,056.90 $1,659.23 $0.00 $2,476.84 $442,192.97
164 $442,192.97 $1,659.23 $0.00 $2,500.22 $446,352.42
165 $446,352.42 $1,659.23 $0.00 $2,523.74 $450,535.39
166 $450,535.39 $1,659.23 $0.00 $2,547.39 $454,742.01
167 $454,742.01 $1,659.23 $0.00 $2,571.18 $458,972.42
168 $458,972.42 $1,659.23 $0.00 $2,595.10 $463,226.75
169 $463,226.75 $1,659.23 $0.00 $2,619.15 $467,505.13
170 $467,505.13 $1,659.23 $0.00 $2,643.34 $471,807.70
171 $471,807.70 $1,659.23 $0.00 $2,667.67 $476,134.60
172 $476,134.60 $1,659.23 $0.00 $2,692.13 $480,485.96
173 $480,485.96 $1,659.23 $0.00 $2,716.74 $484,861.93
174 $484,861.93 $1,659.23 $0.00 $2,741.48 $489,262.64
175 $489,262.64 $1,659.23 $0.00 $2,766.36 $493,688.23
176 $493,688.23 $1,659.23 $0.00 $2,791.39 $498,138.85
177 $498,138.85 $1,659.23 $0.00 $2,816.55 $502,614.63
178 $502,614.63 $1,659.23 $0.00 $2,841.86 $507,115.72
179 $507,115.72 $1,659.23 $0.00 $2,867.31 $511,642.26
180 $511,642.26 $1,659.23 $0.00 $2,892.90 $516,194.39
181 $516,194.39 $1,659.23 $0.00 $2,918.64 $520,772.26
182 $520,772.26 $1,659.23 $0.00 $2,944.52 $525,376.01
183 $525,376.01 $1,659.23 $0.00 $2,970.55 $530,005.79
184 $530,005.79 $1,659.23 $0.00 $2,996.73 $534,661.75
185 $534,661.75 $1,659.23 $0.00 $3,023.06 $539,344.04
186 $539,344.04 $1,659.23 $0.00 $3,049.53 $544,052.80
187 $544,052.80 $1,659.23 $0.00 $3,076.15 $548,788.18
188 $548,788.18 $1,659.23 $0.00 $3,102.93 $553,550.34
189 $553,550.34 $1,659.23 $0.00 $3,129.85 $558,339.42
190 $558,339.42 $1,659.23 $0.00 $3,156.93 $563,155.58
191 $563,155.58 $1,659.23 $0.00 $3,184.16 $567,998.97
192 $567,998.97 $1,659.23 $0.00 $3,211.55 $572,869.75
193 $572,869.75 $1,659.23 $0.00 $3,239.09 $577,768.07
194 $577,768.07 $1,659.23 $0.00 $3,266.78 $582,694.08
195 $582,694.08 $1,659.23 $0.00 $3,294.64 $587,647.95
196 $587,647.95 $1,659.23 $0.00 $3,322.65 $592,629.83
197 $592,629.83 $1,659.23 $0.00 $3,350.82 $597,639.88
198 $597,639.88 $1,659.23 $0.00 $3,379.14 $602,678.25
199 $602,678.25 $1,659.23 $0.00 $3,407.63 $607,745.11
200 $607,745.11 $1,659.23 $0.00 $3,436.28 $612,840.62
201 $612,840.62 $1,659.23 $0.00 $3,465.09 $617,964.94
202 $617,964.94 $1,659.23 $0.00 $3,494.06 $623,118.23
203 $623,118.23 $1,659.23 $0.00 $3,523.20 $628,300.66
204 $628,300.66 $1,659.23 $0.00 $3,552.50 $633,512.39
205 $633,512.39 $1,659.23 $0.00 $3,581.97 $638,753.59
206 $638,753.59 $1,659.23 $0.00 $3,611.61 $644,024.43
207 $644,024.43 $1,659.23 $0.00 $3,641.41 $649,325.07
208 $649,325.07 $1,659.23 $0.00 $3,671.38 $654,655.68
209 $654,655.68 $1,659.23 $0.00 $3,701.52 $660,016.43
210 $660,016.43 $1,659.23 $0.00 $3,731.83 $665,407.49
211 $665,407.49 $1,659.23 $0.00 $3,762.31 $670,829.03
212 $670,829.03 $1,659.23 $0.00 $3,792.96 $676,281.22
213 $676,281.22 $1,659.23 $0.00 $3,823.79 $681,764.24
214 $681,764.24 $1,659.23 $0.00 $3,854.79 $687,278.26
215 $687,278.26 $1,659.23 $0.00 $3,885.97 $692,823.46
216 $692,823.46 $1,659.23 $0.00 $3,917.32 $698,400.01
217 $698,400.01 $1,659.23 $194,527.03 $3,948.86 $509,481.07
218 $509,481.07 $1,659.23 $0.00 $2,880.68 $514,020.98
219 $514,020.98 $1,659.23 $0.00 $2,906.35 $518,586.56
220 $518,586.56 $1,659.23 $0.00 $2,932.16 $523,177.95
221 $523,177.95 $1,659.23 $0.00 $2,958.12 $527,795.30
222 $527,795.30 $1,659.23 $0.00 $2,984.23 $532,438.76
223 $532,438.76 $1,659.23 $0.00 $3,010.49 $537,108.48
224 $537,108.48 $1,659.23 $0.00 $3,036.89 $541,804.60
225 $541,804.60 $1,659.23 $0.00 $3,063.44 $546,527.27
226 $546,527.27 $1,659.23 $0.00 $3,090.14 $551,276.64
227 $551,276.64 $1,659.23 $0.00 $3,117.00 $556,052.87
228 $556,052.87 $1,659.23 $0.00 $3,144.00 $560,856.10
229 $560,856.10 $1,659.23 $204,253.38 $3,171.16 $361,433.11
230 $361,433.11 $1,659.23 $0.00 $2,043.60 $365,135.94
231 $365,135.94 $1,659.23 $0.00 $2,064.53 $368,859.70
232 $368,859.70 $1,659.23 $0.00 $2,085.59 $372,604.52
233 $372,604.52 $1,659.23 $0.00 $2,106.76 $376,370.51
234 $376,370.51 $1,659.23 $0.00 $2,128.05 $380,157.79
235 $380,157.79 $1,659.23 $0.00 $2,149.47 $383,966.49
236 $383,966.49 $1,659.23 $0.00 $2,171.00 $387,796.72
237 $387,796.72 $1,659.23 $0.00 $2,192.66 $391,648.61
238 $391,648.61 $1,659.23 $0.00 $2,214.44 $395,522.28
239 $395,522.28 $1,659.23 $0.00 $2,236.34 $399,417.85
240 $399,417.85 $1,659.23 $0.00 $2,258.37 $403,335.45
241 $403,335.45 $1,659.23 $214,466.05 $2,280.52 $192,809.15
242 $192,809.15 $1,659.23 $0.00 $1,090.17 $195,558.55
243 $195,558.55 $1,659.23 $0.00 $1,105.72 $198,323.50
244 $198,323.50 $1,659.23 $0.00 $1,121.35 $201,104.08
245 $201,104.08 $1,659.23 $0.00 $1,137.07 $203,900.38
246 $203,900.38 $1,659.23 $0.00 $1,152.88 $206,712.49
247 $206,712.49 $1,659.23 $0.00 $1,168.78 $209,540.50
248 $209,540.50 $1,659.23 $0.00 $1,184.77 $212,384.50
249 $212,384.50 $1,659.23 $0.00 $1,200.85 $215,244.58
250 $215,244.58 $1,659.23 $0.00 $1,217.02 $218,120.83
251 $218,120.83 $1,659.23 $0.00 $1,233.29 $221,013.35
252 $221,013.35 $1,659.23 $0.00 $1,249.64 $223,922.22
253 $223,922.22 $0.00 $225,189.36 $1,266.09 ($1.05)