Savings Plan and Future Cost Estimation for University of Vermont

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2042$133,762
Monthly savings required$1,057

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 $535,049.12 for students enrolling in 2042 if tuition increases average 7% per year until then.   Assuming you have no current college savings, monthly deposits of $1,057.15 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$35,654.00
Years until enrollment18
Annual Tuition Increase7%
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 $1,057.15 $0.00 $0.00 $1,057.15
2 $1,057.15 $1,057.15 $0.00 $5.98 $2,120.28
3 $2,120.28 $1,057.15 $0.00 $11.99 $3,189.42
4 $3,189.42 $1,057.15 $0.00 $18.03 $4,264.60
5 $4,264.60 $1,057.15 $0.00 $24.11 $5,345.86
6 $5,345.86 $1,057.15 $0.00 $30.23 $6,433.24
7 $6,433.24 $1,057.15 $0.00 $36.37 $7,526.76
8 $7,526.76 $1,057.15 $0.00 $42.56 $8,626.47
9 $8,626.47 $1,057.15 $0.00 $48.78 $9,732.40
10 $9,732.40 $1,057.15 $0.00 $55.03 $10,844.58
11 $10,844.58 $1,057.15 $0.00 $61.32 $11,963.05
12 $11,963.05 $1,057.15 $0.00 $67.64 $13,087.84
13 $13,087.84 $1,057.15 $0.00 $74.00 $14,218.99
14 $14,218.99 $1,057.15 $0.00 $80.40 $15,356.54
15 $15,356.54 $1,057.15 $0.00 $86.83 $16,500.52
16 $16,500.52 $1,057.15 $0.00 $93.30 $17,650.97
17 $17,650.97 $1,057.15 $0.00 $99.80 $18,807.92
18 $18,807.92 $1,057.15 $0.00 $106.34 $19,971.41
19 $19,971.41 $1,057.15 $0.00 $112.92 $21,141.48
20 $21,141.48 $1,057.15 $0.00 $119.54 $22,318.17
21 $22,318.17 $1,057.15 $0.00 $126.19 $23,501.51
22 $23,501.51 $1,057.15 $0.00 $132.88 $24,691.54
23 $24,691.54 $1,057.15 $0.00 $139.61 $25,888.30
24 $25,888.30 $1,057.15 $0.00 $146.38 $27,091.83
25 $27,091.83 $1,057.15 $0.00 $153.18 $28,302.16
26 $28,302.16 $1,057.15 $0.00 $160.02 $29,519.33
27 $29,519.33 $1,057.15 $0.00 $166.91 $30,743.39
28 $30,743.39 $1,057.15 $0.00 $173.83 $31,974.37
29 $31,974.37 $1,057.15 $0.00 $180.79 $33,212.31
30 $33,212.31 $1,057.15 $0.00 $187.79 $34,457.25
31 $34,457.25 $1,057.15 $0.00 $194.83 $35,709.23
32 $35,709.23 $1,057.15 $0.00 $201.91 $36,968.29
33 $36,968.29 $1,057.15 $0.00 $209.02 $38,234.46
34 $38,234.46 $1,057.15 $0.00 $216.18 $39,507.79
35 $39,507.79 $1,057.15 $0.00 $223.38 $40,788.32
36 $40,788.32 $1,057.15 $0.00 $230.62 $42,076.09
37 $42,076.09 $1,057.15 $0.00 $237.90 $43,371.14
38 $43,371.14 $1,057.15 $0.00 $245.23 $44,673.52
39 $44,673.52 $1,057.15 $0.00 $252.59 $45,983.26
40 $45,983.26 $1,057.15 $0.00 $260.00 $47,300.41
41 $47,300.41 $1,057.15 $0.00 $267.44 $48,625.00
42 $48,625.00 $1,057.15 $0.00 $274.93 $49,957.08
43 $49,957.08 $1,057.15 $0.00 $282.46 $51,296.69
44 $51,296.69 $1,057.15 $0.00 $290.04 $52,643.88
45 $52,643.88 $1,057.15 $0.00 $297.66 $53,998.69
46 $53,998.69 $1,057.15 $0.00 $305.32 $55,361.16
47 $55,361.16 $1,057.15 $0.00 $313.02 $56,731.33
48 $56,731.33 $1,057.15 $0.00 $320.77 $58,109.25
49 $58,109.25 $1,057.15 $0.00 $328.56 $59,494.96
50 $59,494.96 $1,057.15 $0.00 $336.39 $60,888.50
51 $60,888.50 $1,057.15 $0.00 $344.27 $62,289.92
52 $62,289.92 $1,057.15 $0.00 $352.20 $63,699.27
53 $63,699.27 $1,057.15 $0.00 $360.16 $65,116.58
54 $65,116.58 $1,057.15 $0.00 $368.18 $66,541.91
55 $66,541.91 $1,057.15 $0.00 $376.24 $67,975.30
56 $67,975.30 $1,057.15 $0.00 $384.34 $69,416.79
57 $69,416.79 $1,057.15 $0.00 $392.49 $70,866.43
58 $70,866.43 $1,057.15 $0.00 $400.69 $72,324.27
59 $72,324.27 $1,057.15 $0.00 $408.93 $73,790.35
60 $73,790.35 $1,057.15 $0.00 $417.22 $75,264.72
61 $75,264.72 $1,057.15 $0.00 $425.56 $76,747.43
62 $76,747.43 $1,057.15 $0.00 $433.94 $78,238.52
63 $78,238.52 $1,057.15 $0.00 $442.37 $79,738.04
64 $79,738.04 $1,057.15 $0.00 $450.85 $81,246.04
65 $81,246.04 $1,057.15 $0.00 $459.38 $82,762.57
66 $82,762.57 $1,057.15 $0.00 $467.95 $84,287.67
67 $84,287.67 $1,057.15 $0.00 $476.57 $85,821.39
68 $85,821.39 $1,057.15 $0.00 $485.25 $87,363.79
69 $87,363.79 $1,057.15 $0.00 $493.97 $88,914.91
70 $88,914.91 $1,057.15 $0.00 $502.74 $90,474.80
71 $90,474.80 $1,057.15 $0.00 $511.56 $92,043.51
72 $92,043.51 $1,057.15 $0.00 $520.43 $93,621.09
73 $93,621.09 $1,057.15 $0.00 $529.35 $95,207.59
74 $95,207.59 $1,057.15 $0.00 $538.32 $96,803.06
75 $96,803.06 $1,057.15 $0.00 $547.34 $98,407.55
76 $98,407.55 $1,057.15 $0.00 $556.41 $100,021.11
77 $100,021.11 $1,057.15 $0.00 $565.53 $101,643.79
78 $101,643.79 $1,057.15 $0.00 $574.71 $103,275.65
79 $103,275.65 $1,057.15 $0.00 $583.94 $104,916.74
80 $104,916.74 $1,057.15 $0.00 $593.21 $106,567.10
81 $106,567.10 $1,057.15 $0.00 $602.55 $108,226.80
82 $108,226.80 $1,057.15 $0.00 $611.93 $109,895.88
83 $109,895.88 $1,057.15 $0.00 $621.37 $111,574.40
84 $111,574.40 $1,057.15 $0.00 $630.86 $113,262.41
85 $113,262.41 $1,057.15 $0.00 $640.40 $114,959.96
86 $114,959.96 $1,057.15 $0.00 $650.00 $116,667.11
87 $116,667.11 $1,057.15 $0.00 $659.65 $118,383.91
88 $118,383.91 $1,057.15 $0.00 $669.36 $120,110.42
89 $120,110.42 $1,057.15 $0.00 $679.12 $121,846.69
90 $121,846.69 $1,057.15 $0.00 $688.94 $123,592.78
91 $123,592.78 $1,057.15 $0.00 $698.81 $125,348.74
92 $125,348.74 $1,057.15 $0.00 $708.74 $127,114.63
93 $127,114.63 $1,057.15 $0.00 $718.72 $128,890.50
94 $128,890.50 $1,057.15 $0.00 $728.77 $130,676.42
95 $130,676.42 $1,057.15 $0.00 $738.86 $132,472.43
96 $132,472.43 $1,057.15 $0.00 $749.02 $134,278.60
97 $134,278.60 $1,057.15 $0.00 $759.23 $136,094.98
98 $136,094.98 $1,057.15 $0.00 $769.50 $137,921.63
99 $137,921.63 $1,057.15 $0.00 $779.83 $139,758.61
100 $139,758.61 $1,057.15 $0.00 $790.22 $141,605.98
101 $141,605.98 $1,057.15 $0.00 $800.66 $143,463.79
102 $143,463.79 $1,057.15 $0.00 $811.17 $145,332.11
103 $145,332.11 $1,057.15 $0.00 $821.73 $147,210.99
104 $147,210.99 $1,057.15 $0.00 $832.35 $149,100.49
105 $149,100.49 $1,057.15 $0.00 $843.04 $151,000.68
106 $151,000.68 $1,057.15 $0.00 $853.78 $152,911.61
107 $152,911.61 $1,057.15 $0.00 $864.58 $154,833.34
108 $154,833.34 $1,057.15 $0.00 $875.45 $156,765.94
109 $156,765.94 $1,057.15 $0.00 $886.38 $158,709.47
110 $158,709.47 $1,057.15 $0.00 $897.37 $160,663.99
111 $160,663.99 $1,057.15 $0.00 $908.42 $162,629.56
112 $162,629.56 $1,057.15 $0.00 $919.53 $164,606.24
113 $164,606.24 $1,057.15 $0.00 $930.71 $166,594.10
114 $166,594.10 $1,057.15 $0.00 $941.95 $168,593.20
115 $168,593.20 $1,057.15 $0.00 $953.25 $170,603.60
116 $170,603.60 $1,057.15 $0.00 $964.62 $172,625.37
117 $172,625.37 $1,057.15 $0.00 $976.05 $174,658.57
118 $174,658.57 $1,057.15 $0.00 $987.54 $176,703.26
119 $176,703.26 $1,057.15 $0.00 $999.11 $178,759.52
120 $178,759.52 $1,057.15 $0.00 $1,010.73 $180,827.40
121 $180,827.40 $1,057.15 $0.00 $1,022.42 $182,906.97
122 $182,906.97 $1,057.15 $0.00 $1,034.18 $184,998.30
123 $184,998.30 $1,057.15 $0.00 $1,046.01 $187,101.46
124 $187,101.46 $1,057.15 $0.00 $1,057.90 $189,216.51
125 $189,216.51 $1,057.15 $0.00 $1,069.86 $191,343.52
126 $191,343.52 $1,057.15 $0.00 $1,081.88 $193,482.55
127 $193,482.55 $1,057.15 $0.00 $1,093.98 $195,633.68
128 $195,633.68 $1,057.15 $0.00 $1,106.14 $197,796.97
129 $197,796.97 $1,057.15 $0.00 $1,118.37 $199,972.49
130 $199,972.49 $1,057.15 $0.00 $1,130.67 $202,160.31
131 $202,160.31 $1,057.15 $0.00 $1,143.04 $204,360.50
132 $204,360.50 $1,057.15 $0.00 $1,155.48 $206,573.13
133 $206,573.13 $1,057.15 $0.00 $1,167.99 $208,798.27
134 $208,798.27 $1,057.15 $0.00 $1,180.58 $211,036.00
135 $211,036.00 $1,057.15 $0.00 $1,193.23 $213,286.38
136 $213,286.38 $1,057.15 $0.00 $1,205.95 $215,549.48
137 $215,549.48 $1,057.15 $0.00 $1,218.75 $217,825.38
138 $217,825.38 $1,057.15 $0.00 $1,231.62 $220,114.15
139 $220,114.15 $1,057.15 $0.00 $1,244.56 $222,415.86
140 $222,415.86 $1,057.15 $0.00 $1,257.57 $224,730.58
141 $224,730.58 $1,057.15 $0.00 $1,270.66 $227,058.39
142 $227,058.39 $1,057.15 $0.00 $1,283.82 $229,399.36
143 $229,399.36 $1,057.15 $0.00 $1,297.06 $231,753.57
144 $231,753.57 $1,057.15 $0.00 $1,310.37 $234,121.09
145 $234,121.09 $1,057.15 $0.00 $1,323.75 $236,501.99
146 $236,501.99 $1,057.15 $0.00 $1,337.22 $238,896.36
147 $238,896.36 $1,057.15 $0.00 $1,350.75 $241,304.26
148 $241,304.26 $1,057.15 $0.00 $1,364.37 $243,725.78
149 $243,725.78 $1,057.15 $0.00 $1,378.06 $246,160.99
150 $246,160.99 $1,057.15 $0.00 $1,391.83 $248,609.97
151 $248,609.97 $1,057.15 $0.00 $1,405.68 $251,072.80
152 $251,072.80 $1,057.15 $0.00 $1,419.60 $253,549.55
153 $253,549.55 $1,057.15 $0.00 $1,433.61 $256,040.31
154 $256,040.31 $1,057.15 $0.00 $1,447.69 $258,545.15
155 $258,545.15 $1,057.15 $0.00 $1,461.85 $261,064.15
156 $261,064.15 $1,057.15 $0.00 $1,476.09 $263,597.39
157 $263,597.39 $1,057.15 $0.00 $1,490.42 $266,144.96
158 $266,144.96 $1,057.15 $0.00 $1,504.82 $268,706.93
159 $268,706.93 $1,057.15 $0.00 $1,519.31 $271,283.39
160 $271,283.39 $1,057.15 $0.00 $1,533.88 $273,874.42
161 $273,874.42 $1,057.15 $0.00 $1,548.53 $276,480.10
162 $276,480.10 $1,057.15 $0.00 $1,563.26 $279,100.51
163 $279,100.51 $1,057.15 $0.00 $1,578.07 $281,735.73
164 $281,735.73 $1,057.15 $0.00 $1,592.97 $284,385.85
165 $284,385.85 $1,057.15 $0.00 $1,607.96 $287,050.96
166 $287,050.96 $1,057.15 $0.00 $1,623.03 $289,731.14
167 $289,731.14 $1,057.15 $0.00 $1,638.18 $292,426.47
168 $292,426.47 $1,057.15 $0.00 $1,653.42 $295,137.04
169 $295,137.04 $1,057.15 $0.00 $1,668.75 $297,862.94
170 $297,862.94 $1,057.15 $0.00 $1,684.16 $300,604.25
171 $300,604.25 $1,057.15 $0.00 $1,699.66 $303,361.06
172 $303,361.06 $1,057.15 $0.00 $1,715.25 $306,133.46
173 $306,133.46 $1,057.15 $0.00 $1,730.92 $308,921.53
174 $308,921.53 $1,057.15 $0.00 $1,746.69 $311,725.37
175 $311,725.37 $1,057.15 $0.00 $1,762.54 $314,545.06
176 $314,545.06 $1,057.15 $0.00 $1,778.48 $317,380.69
177 $317,380.69 $1,057.15 $0.00 $1,794.52 $320,232.36
178 $320,232.36 $1,057.15 $0.00 $1,810.64 $323,100.15
179 $323,100.15 $1,057.15 $0.00 $1,826.86 $325,984.16
180 $325,984.16 $1,057.15 $0.00 $1,843.16 $328,884.47
181 $328,884.47 $1,057.15 $0.00 $1,859.56 $331,801.18
182 $331,801.18 $1,057.15 $0.00 $1,876.05 $334,734.38
183 $334,734.38 $1,057.15 $0.00 $1,892.64 $337,684.17
184 $337,684.17 $1,057.15 $0.00 $1,909.32 $340,650.64
185 $340,650.64 $1,057.15 $0.00 $1,926.09 $343,633.88
186 $343,633.88 $1,057.15 $0.00 $1,942.96 $346,633.99
187 $346,633.99 $1,057.15 $0.00 $1,959.92 $349,651.06
188 $349,651.06 $1,057.15 $0.00 $1,976.98 $352,685.19
189 $352,685.19 $1,057.15 $0.00 $1,994.13 $355,736.47
190 $355,736.47 $1,057.15 $0.00 $2,011.39 $358,805.01
191 $358,805.01 $1,057.15 $0.00 $2,028.74 $361,890.90
192 $361,890.90 $1,057.15 $0.00 $2,046.18 $364,994.23
193 $364,994.23 $1,057.15 $0.00 $2,063.73 $368,115.11
194 $368,115.11 $1,057.15 $0.00 $2,081.38 $371,253.64
195 $371,253.64 $1,057.15 $0.00 $2,099.12 $374,409.91
196 $374,409.91 $1,057.15 $0.00 $2,116.97 $377,584.03
197 $377,584.03 $1,057.15 $0.00 $2,134.92 $380,776.10
198 $380,776.10 $1,057.15 $0.00 $2,152.96 $383,986.21
199 $383,986.21 $1,057.15 $0.00 $2,171.11 $387,214.47
200 $387,214.47 $1,057.15 $0.00 $2,189.37 $390,460.99
201 $390,460.99 $1,057.15 $0.00 $2,207.72 $393,725.86
202 $393,725.86 $1,057.15 $0.00 $2,226.18 $397,009.19
203 $397,009.19 $1,057.15 $0.00 $2,244.75 $400,311.09
204 $400,311.09 $1,057.15 $0.00 $2,263.42 $403,631.66
205 $403,631.66 $1,057.15 $0.00 $2,282.19 $406,971.00
206 $406,971.00 $1,057.15 $0.00 $2,301.07 $410,329.22
207 $410,329.22 $1,057.15 $0.00 $2,320.06 $413,706.43
208 $413,706.43 $1,057.15 $0.00 $2,339.16 $417,102.74
209 $417,102.74 $1,057.15 $0.00 $2,358.36 $420,518.25
210 $420,518.25 $1,057.15 $0.00 $2,377.67 $423,953.07
211 $423,953.07 $1,057.15 $0.00 $2,397.09 $427,407.31
212 $427,407.31 $1,057.15 $0.00 $2,416.62 $430,881.08
213 $430,881.08 $1,057.15 $0.00 $2,436.26 $434,374.49
214 $434,374.49 $1,057.15 $0.00 $2,456.02 $437,887.66
215 $437,887.66 $1,057.15 $0.00 $2,475.88 $441,420.69
216 $441,420.69 $1,057.15 $0.00 $2,495.86 $444,973.70
217 $444,973.70 $1,057.15 $120,508.11 $2,515.95 $328,038.69
218 $328,038.69 $1,057.15 $0.00 $1,854.78 $330,950.62
219 $330,950.62 $1,057.15 $0.00 $1,871.24 $333,879.01
220 $333,879.01 $1,057.15 $0.00 $1,887.80 $336,823.96
221 $336,823.96 $1,057.15 $0.00 $1,904.45 $339,785.56
222 $339,785.56 $1,057.15 $0.00 $1,921.20 $342,763.91
223 $342,763.91 $1,057.15 $0.00 $1,938.04 $345,759.10
224 $345,759.10 $1,057.15 $0.00 $1,954.97 $348,771.22
225 $348,771.22 $1,057.15 $0.00 $1,972.00 $351,800.37
226 $351,800.37 $1,057.15 $0.00 $1,989.13 $354,846.65
227 $354,846.65 $1,057.15 $0.00 $2,006.35 $357,910.15
228 $357,910.15 $1,057.15 $0.00 $2,023.68 $360,990.98
229 $360,990.98 $1,057.15 $128,943.67 $2,041.10 $235,145.56
230 $235,145.56 $1,057.15 $0.00 $1,329.55 $237,532.26
231 $237,532.26 $1,057.15 $0.00 $1,343.04 $239,932.45
232 $239,932.45 $1,057.15 $0.00 $1,356.61 $242,346.21
233 $242,346.21 $1,057.15 $0.00 $1,370.26 $244,773.62
234 $244,773.62 $1,057.15 $0.00 $1,383.99 $247,214.76
235 $247,214.76 $1,057.15 $0.00 $1,397.79 $249,669.70
236 $249,669.70 $1,057.15 $0.00 $1,411.67 $252,138.52
237 $252,138.52 $1,057.15 $0.00 $1,425.63 $254,621.30
238 $254,621.30 $1,057.15 $0.00 $1,439.67 $257,118.12
239 $257,118.12 $1,057.15 $0.00 $1,453.78 $259,629.05
240 $259,629.05 $1,057.15 $0.00 $1,467.98 $262,154.18
241 $262,154.18 $1,057.15 $137,969.73 $1,482.26 $126,723.86
242 $126,723.86 $1,057.15 $0.00 $716.52 $128,497.53
243 $128,497.53 $1,057.15 $0.00 $726.54 $130,281.22
244 $130,281.22 $1,057.15 $0.00 $736.63 $132,075.00
245 $132,075.00 $1,057.15 $0.00 $746.77 $133,878.92
246 $133,878.92 $1,057.15 $0.00 $756.97 $135,693.04
247 $135,693.04 $1,057.15 $0.00 $767.23 $137,517.42
248 $137,517.42 $1,057.15 $0.00 $777.54 $139,352.11
249 $139,352.11 $1,057.15 $0.00 $787.92 $141,197.18
250 $141,197.18 $1,057.15 $0.00 $798.35 $143,052.68
251 $143,052.68 $1,057.15 $0.00 $808.84 $144,918.67
252 $144,918.67 $1,057.15 $0.00 $819.39 $146,795.21
253 $146,795.21 $0.00 $147,627.61 $830.00 -$2.40