Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$52,227
Monthly savings required$413

How much will it cost to send your child to University of Alaska Southeast in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $208,908.79 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $413.43 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$20,140.00
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 Alaska Southeast in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $413.43 $0.00 $0.00 $413.43
2 $413.43 $413.43 $0.00 $2.34 $829.20
3 $829.20 $413.43 $0.00 $4.69 $1,247.32
4 $1,247.32 $413.43 $0.00 $7.05 $1,667.80
5 $1,667.80 $413.43 $0.00 $9.43 $2,090.66
6 $2,090.66 $413.43 $0.00 $11.82 $2,515.91
7 $2,515.91 $413.43 $0.00 $14.23 $2,943.57
8 $2,943.57 $413.43 $0.00 $16.64 $3,373.64
9 $3,373.64 $413.43 $0.00 $19.08 $3,806.15
10 $3,806.15 $413.43 $0.00 $21.52 $4,241.10
11 $4,241.10 $413.43 $0.00 $23.98 $4,678.51
12 $4,678.51 $413.43 $0.00 $26.45 $5,118.39
13 $5,118.39 $413.43 $0.00 $28.94 $5,560.76
14 $5,560.76 $413.43 $0.00 $31.44 $6,005.63
15 $6,005.63 $413.43 $0.00 $33.96 $6,453.02
16 $6,453.02 $413.43 $0.00 $36.49 $6,902.94
17 $6,902.94 $413.43 $0.00 $39.03 $7,355.40
18 $7,355.40 $413.43 $0.00 $41.59 $7,810.42
19 $7,810.42 $413.43 $0.00 $44.16 $8,268.01
20 $8,268.01 $413.43 $0.00 $46.75 $8,728.19
21 $8,728.19 $413.43 $0.00 $49.35 $9,190.97
22 $9,190.97 $413.43 $0.00 $51.97 $9,656.37
23 $9,656.37 $413.43 $0.00 $54.60 $10,124.40
24 $10,124.40 $413.43 $0.00 $57.24 $10,595.07
25 $10,595.07 $413.43 $0.00 $59.91 $11,068.41
26 $11,068.41 $413.43 $0.00 $62.58 $11,544.42
27 $11,544.42 $413.43 $0.00 $65.27 $12,023.12
28 $12,023.12 $413.43 $0.00 $67.98 $12,504.53
29 $12,504.53 $413.43 $0.00 $70.70 $12,988.66
30 $12,988.66 $413.43 $0.00 $73.44 $13,475.53
31 $13,475.53 $413.43 $0.00 $76.19 $13,965.15
32 $13,965.15 $413.43 $0.00 $78.96 $14,457.54
33 $14,457.54 $413.43 $0.00 $81.75 $14,952.72
34 $14,952.72 $413.43 $0.00 $84.54 $15,450.69
35 $15,450.69 $413.43 $0.00 $87.36 $15,951.48
36 $15,951.48 $413.43 $0.00 $90.19 $16,455.10
37 $16,455.10 $413.43 $0.00 $93.04 $16,961.57
38 $16,961.57 $413.43 $0.00 $95.90 $17,470.90
39 $17,470.90 $413.43 $0.00 $98.78 $17,983.11
40 $17,983.11 $413.43 $0.00 $101.68 $18,498.22
41 $18,498.22 $413.43 $0.00 $104.59 $19,016.24
42 $19,016.24 $413.43 $0.00 $107.52 $19,537.19
43 $19,537.19 $413.43 $0.00 $110.47 $20,061.09
44 $20,061.09 $413.43 $0.00 $113.43 $20,587.95
45 $20,587.95 $413.43 $0.00 $116.41 $21,117.79
46 $21,117.79 $413.43 $0.00 $119.40 $21,650.62
47 $21,650.62 $413.43 $0.00 $122.42 $22,186.47
48 $22,186.47 $413.43 $0.00 $125.45 $22,725.35
49 $22,725.35 $413.43 $0.00 $128.49 $23,267.27
50 $23,267.27 $413.43 $0.00 $131.56 $23,812.26
51 $23,812.26 $413.43 $0.00 $134.64 $24,360.33
52 $24,360.33 $413.43 $0.00 $137.74 $24,911.50
53 $24,911.50 $413.43 $0.00 $140.85 $25,465.78
54 $25,465.78 $413.43 $0.00 $143.99 $26,023.20
55 $26,023.20 $413.43 $0.00 $147.14 $26,583.77
56 $26,583.77 $413.43 $0.00 $150.31 $27,147.51
57 $27,147.51 $413.43 $0.00 $153.50 $27,714.44
58 $27,714.44 $413.43 $0.00 $156.70 $28,284.57
59 $28,284.57 $413.43 $0.00 $159.93 $28,857.93
60 $28,857.93 $413.43 $0.00 $163.17 $29,434.53
61 $29,434.53 $413.43 $0.00 $166.43 $30,014.39
62 $30,014.39 $413.43 $0.00 $169.71 $30,597.53
63 $30,597.53 $413.43 $0.00 $173.00 $31,183.96
64 $31,183.96 $413.43 $0.00 $176.32 $31,773.71
65 $31,773.71 $413.43 $0.00 $179.65 $32,366.79
66 $32,366.79 $413.43 $0.00 $183.01 $32,963.23
67 $32,963.23 $413.43 $0.00 $186.38 $33,563.04
68 $33,563.04 $413.43 $0.00 $189.77 $34,166.24
69 $34,166.24 $413.43 $0.00 $193.18 $34,772.85
70 $34,772.85 $413.43 $0.00 $196.61 $35,382.89
71 $35,382.89 $413.43 $0.00 $200.06 $35,996.38
72 $35,996.38 $413.43 $0.00 $203.53 $36,613.34
73 $36,613.34 $413.43 $0.00 $207.02 $37,233.79
74 $37,233.79 $413.43 $0.00 $210.53 $37,857.75
75 $37,857.75 $413.43 $0.00 $214.05 $38,485.23
76 $38,485.23 $413.43 $0.00 $217.60 $39,116.26
77 $39,116.26 $413.43 $0.00 $221.17 $39,750.86
78 $39,750.86 $413.43 $0.00 $224.76 $40,389.05
79 $40,389.05 $413.43 $0.00 $228.37 $41,030.85
80 $41,030.85 $413.43 $0.00 $231.99 $41,676.27
81 $41,676.27 $413.43 $0.00 $235.64 $42,325.34
82 $42,325.34 $413.43 $0.00 $239.31 $42,978.08
83 $42,978.08 $413.43 $0.00 $243.00 $43,634.51
84 $43,634.51 $413.43 $0.00 $246.72 $44,294.66
85 $44,294.66 $413.43 $0.00 $250.45 $44,958.54
86 $44,958.54 $413.43 $0.00 $254.20 $45,626.17
87 $45,626.17 $413.43 $0.00 $257.98 $46,297.58
88 $46,297.58 $413.43 $0.00 $261.77 $46,972.78
89 $46,972.78 $413.43 $0.00 $265.59 $47,651.80
90 $47,651.80 $413.43 $0.00 $269.43 $48,334.66
91 $48,334.66 $413.43 $0.00 $273.29 $49,021.38
92 $49,021.38 $413.43 $0.00 $277.17 $49,711.98
93 $49,711.98 $413.43 $0.00 $281.08 $50,406.49
94 $50,406.49 $413.43 $0.00 $285.01 $51,104.93
95 $51,104.93 $413.43 $0.00 $288.95 $51,807.31
96 $51,807.31 $413.43 $0.00 $292.93 $52,513.67
97 $52,513.67 $413.43 $0.00 $296.92 $53,224.02
98 $53,224.02 $413.43 $0.00 $300.94 $53,938.39
99 $53,938.39 $413.43 $0.00 $304.98 $54,656.80
100 $54,656.80 $413.43 $0.00 $309.04 $55,379.27
101 $55,379.27 $413.43 $0.00 $313.12 $56,105.82
102 $56,105.82 $413.43 $0.00 $317.23 $56,836.48
103 $56,836.48 $413.43 $0.00 $321.36 $57,571.27
104 $57,571.27 $413.43 $0.00 $325.52 $58,310.22
105 $58,310.22 $413.43 $0.00 $329.69 $59,053.34
106 $59,053.34 $413.43 $0.00 $333.90 $59,800.67
107 $59,800.67 $413.43 $0.00 $338.12 $60,552.22
108 $60,552.22 $413.43 $0.00 $342.37 $61,308.02
109 $61,308.02 $413.43 $0.00 $346.64 $62,068.09
110 $62,068.09 $413.43 $0.00 $350.94 $62,832.46
111 $62,832.46 $413.43 $0.00 $355.26 $63,601.15
112 $63,601.15 $413.43 $0.00 $359.61 $64,374.19
113 $64,374.19 $413.43 $0.00 $363.98 $65,151.60
114 $65,151.60 $413.43 $0.00 $368.38 $65,933.41
115 $65,933.41 $413.43 $0.00 $372.80 $66,719.64
116 $66,719.64 $413.43 $0.00 $377.24 $67,510.31
117 $67,510.31 $413.43 $0.00 $381.71 $68,305.45
118 $68,305.45 $413.43 $0.00 $386.21 $69,105.09
119 $69,105.09 $413.43 $0.00 $390.73 $69,909.25
120 $69,909.25 $413.43 $0.00 $395.28 $70,717.96
121 $70,717.96 $413.43 $0.00 $399.85 $71,531.24
122 $71,531.24 $413.43 $0.00 $404.45 $72,349.12
123 $72,349.12 $413.43 $0.00 $409.07 $73,171.62
124 $73,171.62 $413.43 $0.00 $413.72 $73,998.77
125 $73,998.77 $413.43 $0.00 $418.40 $74,830.60
126 $74,830.60 $413.43 $0.00 $423.10 $75,667.13
127 $75,667.13 $413.43 $0.00 $427.83 $76,508.39
128 $76,508.39 $413.43 $0.00 $432.59 $77,354.41
129 $77,354.41 $413.43 $0.00 $437.37 $78,205.21
130 $78,205.21 $413.43 $0.00 $442.18 $79,060.82
131 $79,060.82 $413.43 $0.00 $447.02 $79,921.27
132 $79,921.27 $413.43 $0.00 $451.89 $80,786.59
133 $80,786.59 $413.43 $0.00 $456.78 $81,656.80
134 $81,656.80 $413.43 $0.00 $461.70 $82,531.93
135 $82,531.93 $413.43 $0.00 $466.65 $83,412.01
136 $83,412.01 $413.43 $0.00 $471.62 $84,297.06
137 $84,297.06 $413.43 $0.00 $476.63 $85,187.12
138 $85,187.12 $413.43 $0.00 $481.66 $86,082.21
139 $86,082.21 $413.43 $0.00 $486.72 $86,982.36
140 $86,982.36 $413.43 $0.00 $491.81 $87,887.60
141 $87,887.60 $413.43 $0.00 $496.93 $88,797.96
142 $88,797.96 $413.43 $0.00 $502.08 $89,713.47
143 $89,713.47 $413.43 $0.00 $507.25 $90,634.15
144 $90,634.15 $413.43 $0.00 $512.46 $91,560.04
145 $91,560.04 $413.43 $0.00 $517.69 $92,491.16
146 $92,491.16 $413.43 $0.00 $522.96 $93,427.55
147 $93,427.55 $413.43 $0.00 $528.25 $94,369.23
148 $94,369.23 $413.43 $0.00 $533.58 $95,316.24
149 $95,316.24 $413.43 $0.00 $538.93 $96,268.60
150 $96,268.60 $413.43 $0.00 $544.32 $97,226.35
151 $97,226.35 $413.43 $0.00 $549.73 $98,189.51
152 $98,189.51 $413.43 $0.00 $555.18 $99,158.12
153 $99,158.12 $413.43 $0.00 $560.65 $100,132.20
154 $100,132.20 $413.43 $0.00 $566.16 $101,111.79
155 $101,111.79 $413.43 $0.00 $571.70 $102,096.92
156 $102,096.92 $413.43 $0.00 $577.27 $103,087.62
157 $103,087.62 $413.43 $0.00 $582.87 $104,083.92
158 $104,083.92 $413.43 $0.00 $588.51 $105,085.86
159 $105,085.86 $413.43 $0.00 $594.17 $106,093.46
160 $106,093.46 $413.43 $0.00 $599.87 $107,106.76
161 $107,106.76 $413.43 $0.00 $605.60 $108,125.79
162 $108,125.79 $413.43 $0.00 $611.36 $109,150.58
163 $109,150.58 $413.43 $0.00 $617.15 $110,181.16
164 $110,181.16 $413.43 $0.00 $622.98 $111,217.57
165 $111,217.57 $413.43 $0.00 $628.84 $112,259.84
166 $112,259.84 $413.43 $0.00 $634.73 $113,308.00
167 $113,308.00 $413.43 $0.00 $640.66 $114,362.09
168 $114,362.09 $413.43 $0.00 $646.62 $115,422.14
169 $115,422.14 $413.43 $0.00 $652.61 $116,488.18
170 $116,488.18 $413.43 $0.00 $658.64 $117,560.25
171 $117,560.25 $413.43 $0.00 $664.70 $118,638.38
172 $118,638.38 $413.43 $0.00 $670.80 $119,722.61
173 $119,722.61 $413.43 $0.00 $676.93 $120,812.97
174 $120,812.97 $413.43 $0.00 $683.09 $121,909.49
175 $121,909.49 $413.43 $0.00 $689.29 $123,012.21
176 $123,012.21 $413.43 $0.00 $695.53 $124,121.17
177 $124,121.17 $413.43 $0.00 $701.80 $125,236.40
178 $125,236.40 $413.43 $0.00 $708.10 $126,357.93
179 $126,357.93 $413.43 $0.00 $714.45 $127,485.81
180 $127,485.81 $413.43 $0.00 $720.82 $128,620.06
181 $128,620.06 $413.43 $0.00 $727.24 $129,760.73
182 $129,760.73 $413.43 $0.00 $733.69 $130,907.85
183 $130,907.85 $413.43 $0.00 $740.17 $132,061.45
184 $132,061.45 $413.43 $0.00 $746.69 $133,221.57
185 $133,221.57 $413.43 $0.00 $753.25 $134,388.25
186 $134,388.25 $413.43 $0.00 $759.85 $135,561.53
187 $135,561.53 $413.43 $0.00 $766.48 $136,741.44
188 $136,741.44 $413.43 $0.00 $773.16 $137,928.03
189 $137,928.03 $413.43 $0.00 $779.87 $139,121.33
190 $139,121.33 $413.43 $0.00 $786.61 $140,321.37
191 $140,321.37 $413.43 $0.00 $793.40 $141,528.20
192 $141,528.20 $413.43 $0.00 $800.22 $142,741.85
193 $142,741.85 $413.43 $0.00 $807.08 $143,962.36
194 $143,962.36 $413.43 $0.00 $813.98 $145,189.77
195 $145,189.77 $413.43 $0.00 $820.92 $146,424.12
196 $146,424.12 $413.43 $0.00 $827.90 $147,665.45
197 $147,665.45 $413.43 $0.00 $834.92 $148,913.80
198 $148,913.80 $413.43 $0.00 $841.98 $150,169.21
199 $150,169.21 $413.43 $0.00 $849.08 $151,431.72
200 $151,431.72 $413.43 $0.00 $856.22 $152,701.37
201 $152,701.37 $413.43 $0.00 $863.40 $153,978.20
202 $153,978.20 $413.43 $0.00 $870.62 $155,262.25
203 $155,262.25 $413.43 $0.00 $877.88 $156,553.56
204 $156,553.56 $413.43 $0.00 $885.18 $157,852.17
205 $157,852.17 $413.43 $0.00 $892.52 $159,158.12
206 $159,158.12 $413.43 $0.00 $899.90 $160,471.45
207 $160,471.45 $413.43 $0.00 $907.33 $161,792.21
208 $161,792.21 $413.43 $0.00 $914.80 $163,120.44
209 $163,120.44 $413.43 $0.00 $922.31 $164,456.18
210 $164,456.18 $413.43 $0.00 $929.86 $165,799.47
211 $165,799.47 $413.43 $0.00 $937.45 $167,150.35
212 $167,150.35 $413.43 $0.00 $945.09 $168,508.87
213 $168,508.87 $413.43 $0.00 $952.77 $169,875.07
214 $169,875.07 $413.43 $0.00 $960.50 $171,249.00
215 $171,249.00 $413.43 $0.00 $968.27 $172,630.70
216 $172,630.70 $413.43 $0.00 $976.08 $174,020.21
217 $174,020.21 $413.43 $48,469.31 $983.94 $126,948.27
218 $126,948.27 $413.43 $0.00 $717.78 $128,079.48
219 $128,079.48 $413.43 $0.00 $724.18 $129,217.09
220 $129,217.09 $413.43 $0.00 $730.61 $130,361.13
221 $130,361.13 $413.43 $0.00 $737.08 $131,511.64
222 $131,511.64 $413.43 $0.00 $743.59 $132,668.66
223 $132,668.66 $413.43 $0.00 $750.13 $133,832.22
224 $133,832.22 $413.43 $0.00 $756.71 $135,002.36
225 $135,002.36 $413.43 $0.00 $763.32 $136,179.11
226 $136,179.11 $413.43 $0.00 $769.98 $137,362.52
227 $137,362.52 $413.43 $0.00 $776.67 $138,552.62
228 $138,552.62 $413.43 $0.00 $783.40 $139,749.45
229 $139,749.45 $413.43 $50,892.78 $790.16 $90,060.26
230 $90,060.26 $413.43 $0.00 $509.21 $90,982.90
231 $90,982.90 $413.43 $0.00 $514.43 $91,910.76
232 $91,910.76 $413.43 $0.00 $519.68 $92,843.87
233 $92,843.87 $413.43 $0.00 $524.95 $93,782.25
234 $93,782.25 $413.43 $0.00 $530.26 $94,725.94
235 $94,725.94 $413.43 $0.00 $535.59 $95,674.96
236 $95,674.96 $413.43 $0.00 $540.96 $96,629.35
237 $96,629.35 $413.43 $0.00 $546.36 $97,589.14
238 $97,589.14 $413.43 $0.00 $551.78 $98,554.35
239 $98,554.35 $413.43 $0.00 $557.24 $99,525.02
240 $99,525.02 $413.43 $0.00 $562.73 $100,501.18
241 $100,501.18 $413.43 $53,437.42 $568.25 $48,045.44
242 $48,045.44 $413.43 $0.00 $271.66 $48,730.53
243 $48,730.53 $413.43 $0.00 $275.53 $49,419.49
244 $49,419.49 $413.43 $0.00 $279.42 $50,112.34
245 $50,112.34 $413.43 $0.00 $283.34 $50,809.11
246 $50,809.11 $413.43 $0.00 $287.28 $51,509.82
247 $51,509.82 $413.43 $0.00 $291.24 $52,214.49
248 $52,214.49 $413.43 $0.00 $295.23 $52,923.15
249 $52,923.15 $413.43 $0.00 $299.24 $53,635.82
250 $53,635.82 $413.43 $0.00 $303.26 $54,352.51
251 $54,352.51 $413.43 $0.00 $307.32 $55,073.26
252 $55,073.26 $413.43 $0.00 $311.39 $55,798.08
253 $55,798.08 $0.00 $56,109.29 $315.49 $4.28