Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2037$102,193
Monthly savings required$809

How much will it cost to send your child to Southeastern University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $408,772.47 for students enrolling in 2037 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $808.95 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$39,408.00
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 Southeastern University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $808.95 $0.00 $0.00 $808.95
2 $808.95 $808.95 $0.00 $4.57 $1,622.47
3 $1,622.47 $808.95 $0.00 $9.17 $2,440.59
4 $2,440.59 $808.95 $0.00 $13.80 $3,263.34
5 $3,263.34 $808.95 $0.00 $18.45 $4,090.74
6 $4,090.74 $808.95 $0.00 $23.13 $4,922.82
7 $4,922.82 $808.95 $0.00 $27.83 $5,759.60
8 $5,759.60 $808.95 $0.00 $32.57 $6,601.12
9 $6,601.12 $808.95 $0.00 $37.32 $7,447.39
10 $7,447.39 $808.95 $0.00 $42.11 $8,298.45
11 $8,298.45 $808.95 $0.00 $46.92 $9,154.32
12 $9,154.32 $808.95 $0.00 $51.76 $10,015.03
13 $10,015.03 $808.95 $0.00 $56.63 $10,880.61
14 $10,880.61 $808.95 $0.00 $61.52 $11,751.08
15 $11,751.08 $808.95 $0.00 $66.44 $12,626.47
16 $12,626.47 $808.95 $0.00 $71.39 $13,506.81
17 $13,506.81 $808.95 $0.00 $76.37 $14,392.13
18 $14,392.13 $808.95 $0.00 $81.38 $15,282.46
19 $15,282.46 $808.95 $0.00 $86.41 $16,177.82
20 $16,177.82 $808.95 $0.00 $91.47 $17,078.24
21 $17,078.24 $808.95 $0.00 $96.56 $17,983.75
22 $17,983.75 $808.95 $0.00 $101.68 $18,894.38
23 $18,894.38 $808.95 $0.00 $106.83 $19,810.16
24 $19,810.16 $808.95 $0.00 $112.01 $20,731.12
25 $20,731.12 $808.95 $0.00 $117.22 $21,657.29
26 $21,657.29 $808.95 $0.00 $122.45 $22,588.69
27 $22,588.69 $808.95 $0.00 $127.72 $23,525.36
28 $23,525.36 $808.95 $0.00 $133.02 $24,467.33
29 $24,467.33 $808.95 $0.00 $138.34 $25,414.62
30 $25,414.62 $808.95 $0.00 $143.70 $26,367.27
31 $26,367.27 $808.95 $0.00 $149.08 $27,325.30
32 $27,325.30 $808.95 $0.00 $154.50 $28,288.75
33 $28,288.75 $808.95 $0.00 $159.95 $29,257.65
34 $29,257.65 $808.95 $0.00 $165.43 $30,232.03
35 $30,232.03 $808.95 $0.00 $170.94 $31,211.92
36 $31,211.92 $808.95 $0.00 $176.48 $32,197.35
37 $32,197.35 $808.95 $0.00 $182.05 $33,188.35
38 $33,188.35 $808.95 $0.00 $187.65 $34,184.95
39 $34,184.95 $808.95 $0.00 $193.29 $35,187.19
40 $35,187.19 $808.95 $0.00 $198.95 $36,195.09
41 $36,195.09 $808.95 $0.00 $204.65 $37,208.69
42 $37,208.69 $808.95 $0.00 $210.38 $38,228.02
43 $38,228.02 $808.95 $0.00 $216.15 $39,253.12
44 $39,253.12 $808.95 $0.00 $221.94 $40,284.01
45 $40,284.01 $808.95 $0.00 $227.77 $41,320.73
46 $41,320.73 $808.95 $0.00 $233.63 $42,363.31
47 $42,363.31 $808.95 $0.00 $239.53 $43,411.79
48 $43,411.79 $808.95 $0.00 $245.46 $44,466.20
49 $44,466.20 $808.95 $0.00 $251.42 $45,526.57
50 $45,526.57 $808.95 $0.00 $257.41 $46,592.93
51 $46,592.93 $808.95 $0.00 $263.44 $47,665.32
52 $47,665.32 $808.95 $0.00 $269.51 $48,743.78
53 $48,743.78 $808.95 $0.00 $275.60 $49,828.33
54 $49,828.33 $808.95 $0.00 $281.74 $50,919.02
55 $50,919.02 $808.95 $0.00 $287.90 $52,015.87
56 $52,015.87 $808.95 $0.00 $294.11 $53,118.93
57 $53,118.93 $808.95 $0.00 $300.34 $54,228.22
58 $54,228.22 $808.95 $0.00 $306.61 $55,343.78
59 $55,343.78 $808.95 $0.00 $312.92 $56,465.65
60 $56,465.65 $808.95 $0.00 $319.26 $57,593.86
61 $57,593.86 $808.95 $0.00 $325.64 $58,728.45
62 $58,728.45 $808.95 $0.00 $332.06 $59,869.46
63 $59,869.46 $808.95 $0.00 $338.51 $61,016.92
64 $61,016.92 $808.95 $0.00 $345.00 $62,170.87
65 $62,170.87 $808.95 $0.00 $351.52 $63,331.34
66 $63,331.34 $808.95 $0.00 $358.08 $64,498.37
67 $64,498.37 $808.95 $0.00 $364.68 $65,672.00
68 $65,672.00 $808.95 $0.00 $371.32 $66,852.27
69 $66,852.27 $808.95 $0.00 $377.99 $68,039.21
70 $68,039.21 $808.95 $0.00 $384.70 $69,232.86
71 $69,232.86 $808.95 $0.00 $391.45 $70,433.26
72 $70,433.26 $808.95 $0.00 $398.24 $71,640.45
73 $71,640.45 $808.95 $0.00 $405.07 $72,854.47
74 $72,854.47 $808.95 $0.00 $411.93 $74,075.35
75 $74,075.35 $808.95 $0.00 $418.83 $75,303.13
76 $75,303.13 $808.95 $0.00 $425.77 $76,537.85
77 $76,537.85 $808.95 $0.00 $432.76 $77,779.56
78 $77,779.56 $808.95 $0.00 $439.78 $79,028.29
79 $79,028.29 $808.95 $0.00 $446.84 $80,284.08
80 $80,284.08 $808.95 $0.00 $453.94 $81,546.97
81 $81,546.97 $808.95 $0.00 $461.08 $82,817.00
82 $82,817.00 $808.95 $0.00 $468.26 $84,094.21
83 $84,094.21 $808.95 $0.00 $475.48 $85,378.64
84 $85,378.64 $808.95 $0.00 $482.74 $86,670.33
85 $86,670.33 $808.95 $0.00 $490.05 $87,969.33
86 $87,969.33 $808.95 $0.00 $497.39 $89,275.67
87 $89,275.67 $808.95 $0.00 $504.78 $90,589.40
88 $90,589.40 $808.95 $0.00 $512.21 $91,910.56
89 $91,910.56 $808.95 $0.00 $519.68 $93,239.19
90 $93,239.19 $808.95 $0.00 $527.19 $94,575.33
91 $94,575.33 $808.95 $0.00 $534.74 $95,919.02
92 $95,919.02 $808.95 $0.00 $542.34 $97,270.31
93 $97,270.31 $808.95 $0.00 $549.98 $98,629.24
94 $98,629.24 $808.95 $0.00 $557.66 $99,995.85
95 $99,995.85 $808.95 $0.00 $565.39 $101,370.19
96 $101,370.19 $808.95 $0.00 $573.16 $102,752.30
97 $102,752.30 $808.95 $0.00 $580.98 $104,142.23
98 $104,142.23 $808.95 $0.00 $588.84 $105,540.02
99 $105,540.02 $808.95 $0.00 $596.74 $106,945.71
100 $106,945.71 $808.95 $0.00 $604.69 $108,359.35
101 $108,359.35 $808.95 $0.00 $612.68 $109,780.98
102 $109,780.98 $808.95 $0.00 $620.72 $111,210.65
103 $111,210.65 $808.95 $0.00 $628.80 $112,648.40
104 $112,648.40 $808.95 $0.00 $636.93 $114,094.28
105 $114,094.28 $808.95 $0.00 $645.11 $115,548.34
106 $115,548.34 $808.95 $0.00 $653.33 $117,010.62
107 $117,010.62 $808.95 $0.00 $661.60 $118,481.17
108 $118,481.17 $808.95 $0.00 $669.91 $119,960.03
109 $119,960.03 $808.95 $0.00 $678.27 $121,447.25
110 $121,447.25 $808.95 $0.00 $686.68 $122,942.88
111 $122,942.88 $808.95 $0.00 $695.14 $124,446.97
112 $124,446.97 $808.95 $0.00 $703.64 $125,959.56
113 $125,959.56 $808.95 $0.00 $712.19 $127,480.70
114 $127,480.70 $808.95 $0.00 $720.79 $129,010.44
115 $129,010.44 $808.95 $0.00 $729.44 $130,548.83
116 $130,548.83 $808.95 $0.00 $738.14 $132,095.92
117 $132,095.92 $808.95 $0.00 $746.89 $133,651.76
118 $133,651.76 $808.95 $0.00 $755.69 $135,216.40
119 $135,216.40 $808.95 $0.00 $764.53 $136,789.88
120 $136,789.88 $808.95 $0.00 $773.43 $138,372.26
121 $138,372.26 $808.95 $0.00 $782.38 $139,963.59
122 $139,963.59 $808.95 $0.00 $791.37 $141,563.91
123 $141,563.91 $808.95 $0.00 $800.42 $143,173.28
124 $143,173.28 $808.95 $0.00 $809.52 $144,791.75
125 $144,791.75 $808.95 $0.00 $818.67 $146,419.37
126 $146,419.37 $808.95 $0.00 $827.88 $148,056.20
127 $148,056.20 $808.95 $0.00 $837.13 $149,702.28
128 $149,702.28 $808.95 $0.00 $846.44 $151,357.67
129 $151,357.67 $808.95 $0.00 $855.80 $153,022.42
130 $153,022.42 $808.95 $0.00 $865.21 $154,696.58
131 $154,696.58 $808.95 $0.00 $874.68 $156,380.21
132 $156,380.21 $808.95 $0.00 $884.20 $158,073.36
133 $158,073.36 $808.95 $0.00 $893.77 $159,776.08
134 $159,776.08 $808.95 $0.00 $903.40 $161,488.43
135 $161,488.43 $808.95 $0.00 $913.08 $163,210.46
136 $163,210.46 $808.95 $0.00 $922.82 $164,942.23
137 $164,942.23 $808.95 $0.00 $932.61 $166,683.79
138 $166,683.79 $808.95 $0.00 $942.45 $168,435.19
139 $168,435.19 $808.95 $0.00 $952.36 $170,196.50
140 $170,196.50 $808.95 $0.00 $962.32 $171,967.77
141 $171,967.77 $808.95 $0.00 $972.33 $173,749.05
142 $173,749.05 $808.95 $0.00 $982.40 $175,540.40
143 $175,540.40 $808.95 $0.00 $992.53 $177,341.88
144 $177,341.88 $808.95 $0.00 $1,002.72 $179,153.55
145 $179,153.55 $808.95 $0.00 $1,012.96 $180,975.46
146 $180,975.46 $808.95 $0.00 $1,023.26 $182,807.67
147 $182,807.67 $808.95 $0.00 $1,033.62 $184,650.24
148 $184,650.24 $808.95 $0.00 $1,044.04 $186,503.23
149 $186,503.23 $808.95 $0.00 $1,054.52 $188,366.70
150 $188,366.70 $808.95 $0.00 $1,065.05 $190,240.70
151 $190,240.70 $808.95 $0.00 $1,075.65 $192,125.30
152 $192,125.30 $808.95 $0.00 $1,086.30 $194,020.55
153 $194,020.55 $808.95 $0.00 $1,097.02 $195,926.52
154 $195,926.52 $808.95 $0.00 $1,107.80 $197,843.27
155 $197,843.27 $808.95 $0.00 $1,118.63 $199,770.85
156 $199,770.85 $808.95 $0.00 $1,129.53 $201,709.33
157 $201,709.33 $808.95 $0.00 $1,140.49 $203,658.77
158 $203,658.77 $808.95 $0.00 $1,151.52 $205,619.24
159 $205,619.24 $808.95 $0.00 $1,162.60 $207,590.79
160 $207,590.79 $808.95 $0.00 $1,173.75 $209,573.49
161 $209,573.49 $808.95 $0.00 $1,184.96 $211,567.40
162 $211,567.40 $808.95 $0.00 $1,196.23 $213,572.58
163 $213,572.58 $808.95 $0.00 $1,207.57 $215,589.10
164 $215,589.10 $808.95 $0.00 $1,218.97 $217,617.02
165 $217,617.02 $808.95 $0.00 $1,230.44 $219,656.41
166 $219,656.41 $808.95 $0.00 $1,241.97 $221,707.33
167 $221,707.33 $808.95 $0.00 $1,253.57 $223,769.85
168 $223,769.85 $808.95 $0.00 $1,265.23 $225,844.03
169 $225,844.03 $808.95 $0.00 $1,276.95 $227,929.93
170 $227,929.93 $808.95 $0.00 $1,288.75 $230,027.63
171 $230,027.63 $808.95 $0.00 $1,300.61 $232,137.19
172 $232,137.19 $808.95 $0.00 $1,312.54 $234,258.68
173 $234,258.68 $808.95 $0.00 $1,324.53 $236,392.16
174 $236,392.16 $808.95 $0.00 $1,336.60 $238,537.71
175 $238,537.71 $808.95 $0.00 $1,348.73 $240,695.39
176 $240,695.39 $808.95 $0.00 $1,360.93 $242,865.27
177 $242,865.27 $808.95 $0.00 $1,373.20 $245,047.42
178 $245,047.42 $808.95 $0.00 $1,385.53 $247,241.90
179 $247,241.90 $808.95 $0.00 $1,397.94 $249,448.79
180 $249,448.79 $808.95 $0.00 $1,410.42 $251,668.16
181 $251,668.16 $808.95 $0.00 $1,422.97 $253,900.08
182 $253,900.08 $808.95 $0.00 $1,435.59 $256,144.62
183 $256,144.62 $808.95 $0.00 $1,448.28 $258,401.85
184 $258,401.85 $808.95 $0.00 $1,461.04 $260,671.84
185 $260,671.84 $808.95 $0.00 $1,473.88 $262,954.67
186 $262,954.67 $808.95 $0.00 $1,486.78 $265,250.40
187 $265,250.40 $808.95 $0.00 $1,499.76 $267,559.11
188 $267,559.11 $808.95 $0.00 $1,512.82 $269,880.88
189 $269,880.88 $808.95 $0.00 $1,525.95 $272,215.78
190 $272,215.78 $808.95 $0.00 $1,539.15 $274,563.88
191 $274,563.88 $808.95 $0.00 $1,552.42 $276,925.25
192 $276,925.25 $808.95 $0.00 $1,565.78 $279,299.98
193 $279,299.98 $808.95 $0.00 $1,579.20 $281,688.13
194 $281,688.13 $808.95 $0.00 $1,592.71 $284,089.79
195 $284,089.79 $808.95 $0.00 $1,606.28 $286,505.02
196 $286,505.02 $808.95 $0.00 $1,619.94 $288,933.91
197 $288,933.91 $808.95 $0.00 $1,633.67 $291,376.53
198 $291,376.53 $808.95 $0.00 $1,647.49 $293,832.97
199 $293,832.97 $808.95 $0.00 $1,661.37 $296,303.29
200 $296,303.29 $808.95 $0.00 $1,675.34 $298,787.58
201 $298,787.58 $808.95 $0.00 $1,689.39 $301,285.92
202 $301,285.92 $808.95 $0.00 $1,703.51 $303,798.38
203 $303,798.38 $808.95 $0.00 $1,717.72 $306,325.05
204 $306,325.05 $808.95 $0.00 $1,732.01 $308,866.01
205 $308,866.01 $808.95 $0.00 $1,746.37 $311,421.33
206 $311,421.33 $808.95 $0.00 $1,760.82 $313,991.10
207 $313,991.10 $808.95 $0.00 $1,775.35 $316,575.40
208 $316,575.40 $808.95 $0.00 $1,789.96 $319,174.31
209 $319,174.31 $808.95 $0.00 $1,804.66 $321,787.92
210 $321,787.92 $808.95 $0.00 $1,819.44 $324,416.31
211 $324,416.31 $808.95 $0.00 $1,834.30 $327,059.56
212 $327,059.56 $808.95 $0.00 $1,849.24 $329,717.75
213 $329,717.75 $808.95 $0.00 $1,864.27 $332,390.97
214 $332,390.97 $808.95 $0.00 $1,879.39 $335,079.31
215 $335,079.31 $808.95 $0.00 $1,894.59 $337,782.85
216 $337,782.85 $808.95 $0.00 $1,909.87 $340,501.67
217 $340,501.67 $808.95 $94,840.05 $1,925.25 $248,395.82
218 $248,395.82 $808.95 $0.00 $1,404.47 $250,609.24
219 $250,609.24 $808.95 $0.00 $1,416.98 $252,835.17
220 $252,835.17 $808.95 $0.00 $1,429.57 $255,073.69
221 $255,073.69 $808.95 $0.00 $1,442.22 $257,324.86
222 $257,324.86 $808.95 $0.00 $1,454.95 $259,588.76
223 $259,588.76 $808.95 $0.00 $1,467.75 $261,865.46
224 $261,865.46 $808.95 $0.00 $1,480.63 $264,155.04
225 $264,155.04 $808.95 $0.00 $1,493.57 $266,457.56
226 $266,457.56 $808.95 $0.00 $1,506.59 $268,773.10
227 $268,773.10 $808.95 $0.00 $1,519.68 $271,101.73
228 $271,101.73 $808.95 $0.00 $1,532.85 $273,443.53
229 $273,443.53 $808.95 $99,582.05 $1,546.09 $176,216.52
230 $176,216.52 $808.95 $0.00 $996.35 $178,021.82
231 $178,021.82 $808.95 $0.00 $1,006.56 $179,837.33
232 $179,837.33 $808.95 $0.00 $1,016.83 $181,663.11
233 $181,663.11 $808.95 $0.00 $1,027.15 $183,499.21
234 $183,499.21 $808.95 $0.00 $1,037.53 $185,345.69
235 $185,345.69 $808.95 $0.00 $1,047.97 $187,202.61
236 $187,202.61 $808.95 $0.00 $1,058.47 $189,070.03
237 $189,070.03 $808.95 $0.00 $1,069.03 $190,948.01
238 $190,948.01 $808.95 $0.00 $1,079.65 $192,836.61
239 $192,836.61 $808.95 $0.00 $1,090.33 $194,735.89
240 $194,735.89 $808.95 $0.00 $1,101.07 $196,645.91
241 $196,645.91 $808.95 $104,561.16 $1,111.86 $94,005.56
242 $94,005.56 $808.95 $0.00 $531.52 $95,346.03
243 $95,346.03 $808.95 $0.00 $539.10 $96,694.08
244 $96,694.08 $808.95 $0.00 $546.72 $98,049.75
245 $98,049.75 $808.95 $0.00 $554.39 $99,413.09
246 $99,413.09 $808.95 $0.00 $562.10 $100,784.14
247 $100,784.14 $808.95 $0.00 $569.85 $102,162.94
248 $102,162.94 $808.95 $0.00 $577.64 $103,549.53
249 $103,549.53 $808.95 $0.00 $585.48 $104,943.96
250 $104,943.96 $808.95 $0.00 $593.37 $106,346.28
251 $106,346.28 $808.95 $0.00 $601.30 $107,756.53
252 $107,756.53 $808.95 $0.00 $609.27 $109,174.75
253 $109,174.75 $0.00 $109,789.21 $617.29 $2.83