Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$88,714
Monthly savings required$702

How much will it cost to send your child to University of Vermont in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $354,854.50 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $702.25 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$34,210.00
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 Vermont in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $702.25 $0.00 $0.00 $702.25
2 $702.25 $702.25 $0.00 $3.97 $1,408.47
3 $1,408.47 $702.25 $0.00 $7.96 $2,118.68
4 $2,118.68 $702.25 $0.00 $11.98 $2,832.91
5 $2,832.91 $702.25 $0.00 $16.02 $3,551.18
6 $3,551.18 $702.25 $0.00 $20.08 $4,273.51
7 $4,273.51 $702.25 $0.00 $24.16 $4,999.92
8 $4,999.92 $702.25 $0.00 $28.27 $5,730.44
9 $5,730.44 $702.25 $0.00 $32.40 $6,465.09
10 $6,465.09 $702.25 $0.00 $36.55 $7,203.89
11 $7,203.89 $702.25 $0.00 $40.73 $7,946.87
12 $7,946.87 $702.25 $0.00 $44.93 $8,694.05
13 $8,694.05 $702.25 $0.00 $49.16 $9,445.46
14 $9,445.46 $702.25 $0.00 $53.41 $10,201.12
15 $10,201.12 $702.25 $0.00 $57.68 $10,961.05
16 $10,961.05 $702.25 $0.00 $61.98 $11,725.28
17 $11,725.28 $702.25 $0.00 $66.30 $12,493.83
18 $12,493.83 $702.25 $0.00 $70.64 $13,266.72
19 $13,266.72 $702.25 $0.00 $75.01 $14,043.98
20 $14,043.98 $702.25 $0.00 $79.41 $14,825.64
21 $14,825.64 $702.25 $0.00 $83.83 $15,611.72
22 $15,611.72 $702.25 $0.00 $88.27 $16,402.24
23 $16,402.24 $702.25 $0.00 $92.74 $17,197.23
24 $17,197.23 $702.25 $0.00 $97.24 $17,996.72
25 $17,996.72 $702.25 $0.00 $101.76 $18,800.73
26 $18,800.73 $702.25 $0.00 $106.30 $19,609.28
27 $19,609.28 $702.25 $0.00 $110.87 $20,422.40
28 $20,422.40 $702.25 $0.00 $115.47 $21,240.12
29 $21,240.12 $702.25 $0.00 $120.09 $22,062.46
30 $22,062.46 $702.25 $0.00 $124.74 $22,889.45
31 $22,889.45 $702.25 $0.00 $129.42 $23,721.12
32 $23,721.12 $702.25 $0.00 $134.12 $24,557.49
33 $24,557.49 $702.25 $0.00 $138.85 $25,398.59
34 $25,398.59 $702.25 $0.00 $143.61 $26,244.45
35 $26,244.45 $702.25 $0.00 $148.39 $27,095.09
36 $27,095.09 $702.25 $0.00 $153.20 $27,950.54
37 $27,950.54 $702.25 $0.00 $158.04 $28,810.83
38 $28,810.83 $702.25 $0.00 $162.90 $29,675.98
39 $29,675.98 $702.25 $0.00 $167.79 $30,546.02
40 $30,546.02 $702.25 $0.00 $172.71 $31,420.98
41 $31,420.98 $702.25 $0.00 $177.66 $32,300.89
42 $32,300.89 $702.25 $0.00 $182.63 $33,185.77
43 $33,185.77 $702.25 $0.00 $187.64 $34,075.66
44 $34,075.66 $702.25 $0.00 $192.67 $34,970.58
45 $34,970.58 $702.25 $0.00 $197.73 $35,870.56
46 $35,870.56 $702.25 $0.00 $202.82 $36,775.63
47 $36,775.63 $702.25 $0.00 $207.93 $37,685.81
48 $37,685.81 $702.25 $0.00 $213.08 $38,601.14
49 $38,601.14 $702.25 $0.00 $218.26 $39,521.65
50 $39,521.65 $702.25 $0.00 $223.46 $40,447.36
51 $40,447.36 $702.25 $0.00 $228.70 $41,378.31
52 $41,378.31 $702.25 $0.00 $233.96 $42,314.52
53 $42,314.52 $702.25 $0.00 $239.25 $43,256.02
54 $43,256.02 $702.25 $0.00 $244.58 $44,202.85
55 $44,202.85 $702.25 $0.00 $249.93 $45,155.03
56 $45,155.03 $702.25 $0.00 $255.31 $46,112.59
57 $46,112.59 $702.25 $0.00 $260.73 $47,075.57
58 $47,075.57 $702.25 $0.00 $266.17 $48,043.99
59 $48,043.99 $702.25 $0.00 $271.65 $49,017.89
60 $49,017.89 $702.25 $0.00 $277.15 $49,997.29
61 $49,997.29 $702.25 $0.00 $282.69 $50,982.23
62 $50,982.23 $702.25 $0.00 $288.26 $51,972.74
63 $51,972.74 $702.25 $0.00 $293.86 $52,968.85
64 $52,968.85 $702.25 $0.00 $299.49 $53,970.59
65 $53,970.59 $702.25 $0.00 $305.16 $54,978.00
66 $54,978.00 $702.25 $0.00 $310.85 $55,991.10
67 $55,991.10 $702.25 $0.00 $316.58 $57,009.93
68 $57,009.93 $702.25 $0.00 $322.34 $58,034.52
69 $58,034.52 $702.25 $0.00 $328.14 $59,064.91
70 $59,064.91 $702.25 $0.00 $333.96 $60,101.12
71 $60,101.12 $702.25 $0.00 $339.82 $61,143.19
72 $61,143.19 $702.25 $0.00 $345.71 $62,191.15
73 $62,191.15 $702.25 $0.00 $351.64 $63,245.04
74 $63,245.04 $702.25 $0.00 $357.60 $64,304.89
75 $64,304.89 $702.25 $0.00 $363.59 $65,370.73
76 $65,370.73 $702.25 $0.00 $369.62 $66,442.60
77 $66,442.60 $702.25 $0.00 $375.68 $67,520.53
78 $67,520.53 $702.25 $0.00 $381.77 $68,604.55
79 $68,604.55 $702.25 $0.00 $387.90 $69,694.70
80 $69,694.70 $702.25 $0.00 $394.06 $70,791.01
81 $70,791.01 $702.25 $0.00 $400.26 $71,893.52
82 $71,893.52 $702.25 $0.00 $406.50 $73,002.27
83 $73,002.27 $702.25 $0.00 $412.77 $74,117.29
84 $74,117.29 $702.25 $0.00 $419.07 $75,238.61
85 $75,238.61 $702.25 $0.00 $425.41 $76,366.27
86 $76,366.27 $702.25 $0.00 $431.79 $77,500.31
87 $77,500.31 $702.25 $0.00 $438.20 $78,640.76
88 $78,640.76 $702.25 $0.00 $444.65 $79,787.66
89 $79,787.66 $702.25 $0.00 $451.13 $80,941.04
90 $80,941.04 $702.25 $0.00 $457.65 $82,100.94
91 $82,100.94 $702.25 $0.00 $464.21 $83,267.40
92 $83,267.40 $702.25 $0.00 $470.81 $84,440.46
93 $84,440.46 $702.25 $0.00 $477.44 $85,620.15
94 $85,620.15 $702.25 $0.00 $484.11 $86,806.51
95 $86,806.51 $702.25 $0.00 $490.82 $87,999.58
96 $87,999.58 $702.25 $0.00 $497.56 $89,199.39
97 $89,199.39 $702.25 $0.00 $504.35 $90,405.99
98 $90,405.99 $702.25 $0.00 $511.17 $91,619.41
99 $91,619.41 $702.25 $0.00 $518.03 $92,839.69
100 $92,839.69 $702.25 $0.00 $524.93 $94,066.87
101 $94,066.87 $702.25 $0.00 $531.87 $95,300.99
102 $95,300.99 $702.25 $0.00 $538.85 $96,542.09
103 $96,542.09 $702.25 $0.00 $545.86 $97,790.20
104 $97,790.20 $702.25 $0.00 $552.92 $99,045.37
105 $99,045.37 $702.25 $0.00 $560.02 $100,307.64
106 $100,307.64 $702.25 $0.00 $567.15 $101,577.04
107 $101,577.04 $702.25 $0.00 $574.33 $102,853.62
108 $102,853.62 $702.25 $0.00 $581.55 $104,137.42
109 $104,137.42 $702.25 $0.00 $588.81 $105,428.48
110 $105,428.48 $702.25 $0.00 $596.11 $106,726.84
111 $106,726.84 $702.25 $0.00 $603.45 $108,032.54
112 $108,032.54 $702.25 $0.00 $610.83 $109,345.62
113 $109,345.62 $702.25 $0.00 $618.26 $110,666.13
114 $110,666.13 $702.25 $0.00 $625.72 $111,994.10
115 $111,994.10 $702.25 $0.00 $633.23 $113,329.58
116 $113,329.58 $702.25 $0.00 $640.78 $114,672.61
117 $114,672.61 $702.25 $0.00 $648.38 $116,023.24
118 $116,023.24 $702.25 $0.00 $656.01 $117,381.50
119 $117,381.50 $702.25 $0.00 $663.69 $118,747.44
120 $118,747.44 $702.25 $0.00 $671.42 $120,121.11
121 $120,121.11 $702.25 $0.00 $679.18 $121,502.54
122 $121,502.54 $702.25 $0.00 $686.99 $122,891.78
123 $122,891.78 $702.25 $0.00 $694.85 $124,288.88
124 $124,288.88 $702.25 $0.00 $702.75 $125,693.88
125 $125,693.88 $702.25 $0.00 $710.69 $127,106.82
126 $127,106.82 $702.25 $0.00 $718.68 $128,527.75
127 $128,527.75 $702.25 $0.00 $726.71 $129,956.71
128 $129,956.71 $702.25 $0.00 $734.79 $131,393.75
129 $131,393.75 $702.25 $0.00 $742.92 $132,838.92
130 $132,838.92 $702.25 $0.00 $751.09 $134,292.26
131 $134,292.26 $702.25 $0.00 $759.31 $135,753.82
132 $135,753.82 $702.25 $0.00 $767.57 $137,223.64
133 $137,223.64 $702.25 $0.00 $775.88 $138,701.77
134 $138,701.77 $702.25 $0.00 $784.24 $140,188.26
135 $140,188.26 $702.25 $0.00 $792.64 $141,683.15
136 $141,683.15 $702.25 $0.00 $801.10 $143,186.50
137 $143,186.50 $702.25 $0.00 $809.60 $144,698.35
138 $144,698.35 $702.25 $0.00 $818.15 $146,218.75
139 $146,218.75 $702.25 $0.00 $826.74 $147,747.74
140 $147,747.74 $702.25 $0.00 $835.39 $149,285.38
141 $149,285.38 $702.25 $0.00 $844.08 $150,831.71
142 $150,831.71 $702.25 $0.00 $852.82 $152,386.78
143 $152,386.78 $702.25 $0.00 $861.62 $153,950.65
144 $153,950.65 $702.25 $0.00 $870.46 $155,523.36
145 $155,523.36 $702.25 $0.00 $879.35 $157,104.96
146 $157,104.96 $702.25 $0.00 $888.29 $158,695.50
147 $158,695.50 $702.25 $0.00 $897.29 $160,295.04
148 $160,295.04 $702.25 $0.00 $906.33 $161,903.62
149 $161,903.62 $702.25 $0.00 $915.43 $163,521.30
150 $163,521.30 $702.25 $0.00 $924.57 $165,148.12
151 $165,148.12 $702.25 $0.00 $933.77 $166,784.14
152 $166,784.14 $702.25 $0.00 $943.02 $168,429.41
153 $168,429.41 $702.25 $0.00 $952.32 $170,083.98
154 $170,083.98 $702.25 $0.00 $961.68 $171,747.91
155 $171,747.91 $702.25 $0.00 $971.09 $173,421.25
156 $173,421.25 $702.25 $0.00 $980.55 $175,104.05
157 $175,104.05 $702.25 $0.00 $990.06 $176,796.36
158 $176,796.36 $702.25 $0.00 $999.63 $178,498.24
159 $178,498.24 $702.25 $0.00 $1,009.26 $180,209.75
160 $180,209.75 $702.25 $0.00 $1,018.93 $181,930.93
161 $181,930.93 $702.25 $0.00 $1,028.66 $183,661.84
162 $183,661.84 $702.25 $0.00 $1,038.45 $185,402.54
163 $185,402.54 $702.25 $0.00 $1,048.29 $187,153.08
164 $187,153.08 $702.25 $0.00 $1,058.19 $188,913.52
165 $188,913.52 $702.25 $0.00 $1,068.14 $190,683.91
166 $190,683.91 $702.25 $0.00 $1,078.15 $192,464.31
167 $192,464.31 $702.25 $0.00 $1,088.22 $194,254.78
168 $194,254.78 $702.25 $0.00 $1,098.34 $196,055.37
169 $196,055.37 $702.25 $0.00 $1,108.53 $197,866.15
170 $197,866.15 $702.25 $0.00 $1,118.76 $199,687.16
171 $199,687.16 $702.25 $0.00 $1,129.06 $201,518.47
172 $201,518.47 $702.25 $0.00 $1,139.41 $203,360.13
173 $203,360.13 $702.25 $0.00 $1,149.83 $205,212.21
174 $205,212.21 $702.25 $0.00 $1,160.30 $207,074.76
175 $207,074.76 $702.25 $0.00 $1,170.83 $208,947.84
176 $208,947.84 $702.25 $0.00 $1,181.42 $210,831.51
177 $210,831.51 $702.25 $0.00 $1,192.07 $212,725.83
178 $212,725.83 $702.25 $0.00 $1,202.78 $214,630.86
179 $214,630.86 $702.25 $0.00 $1,213.55 $216,546.66
180 $216,546.66 $702.25 $0.00 $1,224.39 $218,473.30
181 $218,473.30 $702.25 $0.00 $1,235.28 $220,410.83
182 $220,410.83 $702.25 $0.00 $1,246.23 $222,359.31
183 $222,359.31 $702.25 $0.00 $1,257.25 $224,318.81
184 $224,318.81 $702.25 $0.00 $1,268.33 $226,289.39
185 $226,289.39 $702.25 $0.00 $1,279.47 $228,271.11
186 $228,271.11 $702.25 $0.00 $1,290.68 $230,264.04
187 $230,264.04 $702.25 $0.00 $1,301.95 $232,268.24
188 $232,268.24 $702.25 $0.00 $1,313.28 $234,283.77
189 $234,283.77 $702.25 $0.00 $1,324.67 $236,310.69
190 $236,310.69 $702.25 $0.00 $1,336.13 $238,349.07
191 $238,349.07 $702.25 $0.00 $1,347.66 $240,398.98
192 $240,398.98 $702.25 $0.00 $1,359.25 $242,460.48
193 $242,460.48 $702.25 $0.00 $1,370.91 $244,533.64
194 $244,533.64 $702.25 $0.00 $1,382.63 $246,618.52
195 $246,618.52 $702.25 $0.00 $1,394.42 $248,715.19
196 $248,715.19 $702.25 $0.00 $1,406.27 $250,823.71
197 $250,823.71 $702.25 $0.00 $1,418.19 $252,944.15
198 $252,944.15 $702.25 $0.00 $1,430.18 $255,076.58
199 $255,076.58 $702.25 $0.00 $1,442.24 $257,221.07
200 $257,221.07 $702.25 $0.00 $1,454.37 $259,377.69
201 $259,377.69 $702.25 $0.00 $1,466.56 $261,546.50
202 $261,546.50 $702.25 $0.00 $1,478.82 $263,727.57
203 $263,727.57 $702.25 $0.00 $1,491.15 $265,920.97
204 $265,920.97 $702.25 $0.00 $1,503.56 $268,126.78
205 $268,126.78 $702.25 $0.00 $1,516.03 $270,345.06
206 $270,345.06 $702.25 $0.00 $1,528.57 $272,575.88
207 $272,575.88 $702.25 $0.00 $1,541.18 $274,819.31
208 $274,819.31 $702.25 $0.00 $1,553.87 $277,075.43
209 $277,075.43 $702.25 $0.00 $1,566.62 $279,344.30
210 $279,344.30 $702.25 $0.00 $1,579.45 $281,626.00
211 $281,626.00 $702.25 $0.00 $1,592.35 $283,920.60
212 $283,920.60 $702.25 $0.00 $1,605.33 $286,228.18
213 $286,228.18 $702.25 $0.00 $1,618.38 $288,548.81
214 $288,548.81 $702.25 $0.00 $1,631.50 $290,882.56
215 $290,882.56 $702.25 $0.00 $1,644.69 $293,229.50
216 $293,229.50 $702.25 $0.00 $1,657.96 $295,589.71
217 $295,589.71 $702.25 $82,330.44 $1,671.31 $215,632.83
218 $215,632.83 $702.25 $0.00 $1,219.22 $217,554.30
219 $217,554.30 $702.25 $0.00 $1,230.08 $219,486.63
220 $219,486.63 $702.25 $0.00 $1,241.01 $221,429.89
221 $221,429.89 $702.25 $0.00 $1,252.00 $223,384.14
222 $223,384.14 $702.25 $0.00 $1,263.05 $225,349.44
223 $225,349.44 $702.25 $0.00 $1,274.16 $227,325.85
224 $227,325.85 $702.25 $0.00 $1,285.33 $229,313.43
225 $229,313.43 $702.25 $0.00 $1,296.57 $231,312.25
226 $231,312.25 $702.25 $0.00 $1,307.87 $233,322.37
227 $233,322.37 $702.25 $0.00 $1,319.24 $235,343.86
228 $235,343.86 $702.25 $0.00 $1,330.67 $237,376.78
229 $237,376.78 $702.25 $86,446.97 $1,342.16 $152,974.22
230 $152,974.22 $702.25 $0.00 $864.94 $154,541.41
231 $154,541.41 $702.25 $0.00 $873.80 $156,117.46
232 $156,117.46 $702.25 $0.00 $882.71 $157,702.42
233 $157,702.42 $702.25 $0.00 $891.67 $159,296.34
234 $159,296.34 $702.25 $0.00 $900.68 $160,899.27
235 $160,899.27 $702.25 $0.00 $909.75 $162,511.27
236 $162,511.27 $702.25 $0.00 $918.86 $164,132.38
237 $164,132.38 $702.25 $0.00 $928.03 $165,762.66
238 $165,762.66 $702.25 $0.00 $937.25 $167,402.16
239 $167,402.16 $702.25 $0.00 $946.52 $169,050.93
240 $169,050.93 $702.25 $0.00 $955.84 $170,709.02
241 $170,709.02 $702.25 $90,769.31 $965.21 $81,607.17
242 $81,607.17 $702.25 $0.00 $461.42 $82,770.84
243 $82,770.84 $702.25 $0.00 $468.00 $83,941.09
244 $83,941.09 $702.25 $0.00 $474.62 $85,117.96
245 $85,117.96 $702.25 $0.00 $481.27 $86,301.48
246 $86,301.48 $702.25 $0.00 $487.96 $87,491.69
247 $87,491.69 $702.25 $0.00 $494.69 $88,688.63
248 $88,688.63 $702.25 $0.00 $501.46 $89,892.34
249 $89,892.34 $702.25 $0.00 $508.26 $91,102.85
250 $91,102.85 $702.25 $0.00 $515.11 $92,320.21
251 $92,320.21 $702.25 $0.00 $521.99 $93,544.45
252 $93,544.45 $702.25 $0.00 $528.91 $94,775.61
253 $94,775.61 $0.00 $95,307.78 $535.88 $3.71