Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$102,956
Monthly savings required$815

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 $411,822.09 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $814.99 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$39,702.00
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 $814.99 $0.00 $0.00 $814.99
2 $814.99 $814.99 $0.00 $4.61 $1,634.59
3 $1,634.59 $814.99 $0.00 $9.24 $2,458.82
4 $2,458.82 $814.99 $0.00 $13.90 $3,287.71
5 $3,287.71 $814.99 $0.00 $18.59 $4,121.29
6 $4,121.29 $814.99 $0.00 $23.30 $4,959.58
7 $4,959.58 $814.99 $0.00 $28.04 $5,802.61
8 $5,802.61 $814.99 $0.00 $32.81 $6,650.41
9 $6,650.41 $814.99 $0.00 $37.60 $7,503.00
10 $7,503.00 $814.99 $0.00 $42.42 $8,360.41
11 $8,360.41 $814.99 $0.00 $47.27 $9,222.67
12 $9,222.67 $814.99 $0.00 $52.15 $10,089.81
13 $10,089.81 $814.99 $0.00 $57.05 $10,961.85
14 $10,961.85 $814.99 $0.00 $61.98 $11,838.82
15 $11,838.82 $814.99 $0.00 $66.94 $12,720.75
16 $12,720.75 $814.99 $0.00 $71.92 $13,607.66
17 $13,607.66 $814.99 $0.00 $76.94 $14,499.59
18 $14,499.59 $814.99 $0.00 $81.98 $15,396.56
19 $15,396.56 $814.99 $0.00 $87.05 $16,298.60
20 $16,298.60 $814.99 $0.00 $92.15 $17,205.74
21 $17,205.74 $814.99 $0.00 $97.28 $18,118.01
22 $18,118.01 $814.99 $0.00 $102.44 $19,035.44
23 $19,035.44 $814.99 $0.00 $107.63 $19,958.06
24 $19,958.06 $814.99 $0.00 $112.85 $20,885.90
25 $20,885.90 $814.99 $0.00 $118.09 $21,818.98
26 $21,818.98 $814.99 $0.00 $123.37 $22,757.34
27 $22,757.34 $814.99 $0.00 $128.67 $23,701.00
28 $23,701.00 $814.99 $0.00 $134.01 $24,650.00
29 $24,650.00 $814.99 $0.00 $139.37 $25,604.36
30 $25,604.36 $814.99 $0.00 $144.77 $26,564.12
31 $26,564.12 $814.99 $0.00 $150.20 $27,529.31
32 $27,529.31 $814.99 $0.00 $155.65 $28,499.95
33 $28,499.95 $814.99 $0.00 $161.14 $29,476.08
34 $29,476.08 $814.99 $0.00 $166.66 $30,457.73
35 $30,457.73 $814.99 $0.00 $172.21 $31,444.93
36 $31,444.93 $814.99 $0.00 $177.79 $32,437.71
37 $32,437.71 $814.99 $0.00 $183.41 $33,436.11
38 $33,436.11 $814.99 $0.00 $189.05 $34,440.15
39 $34,440.15 $814.99 $0.00 $194.73 $35,449.87
40 $35,449.87 $814.99 $0.00 $200.44 $36,465.30
41 $36,465.30 $814.99 $0.00 $206.18 $37,486.47
42 $37,486.47 $814.99 $0.00 $211.95 $38,513.41
43 $38,513.41 $814.99 $0.00 $217.76 $39,546.16
44 $39,546.16 $814.99 $0.00 $223.60 $40,584.75
45 $40,584.75 $814.99 $0.00 $229.47 $41,629.21
46 $41,629.21 $814.99 $0.00 $235.38 $42,679.58
47 $42,679.58 $814.99 $0.00 $241.32 $43,735.89
48 $43,735.89 $814.99 $0.00 $247.29 $44,798.17
49 $44,798.17 $814.99 $0.00 $253.30 $45,866.46
50 $45,866.46 $814.99 $0.00 $259.34 $46,940.79
51 $46,940.79 $814.99 $0.00 $265.41 $48,021.19
52 $48,021.19 $814.99 $0.00 $271.52 $49,107.70
53 $49,107.70 $814.99 $0.00 $277.66 $50,200.35
54 $50,200.35 $814.99 $0.00 $283.84 $51,299.18
55 $51,299.18 $814.99 $0.00 $290.05 $52,404.22
56 $52,404.22 $814.99 $0.00 $296.30 $53,515.51
57 $53,515.51 $814.99 $0.00 $302.58 $54,633.08
58 $54,633.08 $814.99 $0.00 $308.90 $55,756.97
59 $55,756.97 $814.99 $0.00 $315.26 $56,887.22
60 $56,887.22 $814.99 $0.00 $321.65 $58,023.86
61 $58,023.86 $814.99 $0.00 $328.08 $59,166.93
62 $59,166.93 $814.99 $0.00 $334.54 $60,316.46
63 $60,316.46 $814.99 $0.00 $341.04 $61,472.49
64 $61,472.49 $814.99 $0.00 $347.57 $62,635.05
65 $62,635.05 $814.99 $0.00 $354.15 $63,804.19
66 $63,804.19 $814.99 $0.00 $360.76 $64,979.94
67 $64,979.94 $814.99 $0.00 $367.41 $66,162.34
68 $66,162.34 $814.99 $0.00 $374.09 $67,351.42
69 $67,351.42 $814.99 $0.00 $380.81 $68,547.22
70 $68,547.22 $814.99 $0.00 $387.58 $69,749.79
71 $69,749.79 $814.99 $0.00 $394.38 $70,959.16
72 $70,959.16 $814.99 $0.00 $401.21 $72,175.36
73 $72,175.36 $814.99 $0.00 $408.09 $73,398.44
74 $73,398.44 $814.99 $0.00 $415.01 $74,628.44
75 $74,628.44 $814.99 $0.00 $421.96 $75,865.39
76 $75,865.39 $814.99 $0.00 $428.95 $77,109.33
77 $77,109.33 $814.99 $0.00 $435.99 $78,360.31
78 $78,360.31 $814.99 $0.00 $443.06 $79,618.36
79 $79,618.36 $814.99 $0.00 $450.17 $80,883.52
80 $80,883.52 $814.99 $0.00 $457.33 $82,155.84
81 $82,155.84 $814.99 $0.00 $464.52 $83,435.35
82 $83,435.35 $814.99 $0.00 $471.76 $84,722.10
83 $84,722.10 $814.99 $0.00 $479.03 $86,016.12
84 $86,016.12 $814.99 $0.00 $486.35 $87,317.46
85 $87,317.46 $814.99 $0.00 $493.71 $88,626.16
86 $88,626.16 $814.99 $0.00 $501.11 $89,942.26
87 $89,942.26 $814.99 $0.00 $508.55 $91,265.80
88 $91,265.80 $814.99 $0.00 $516.03 $92,596.82
89 $92,596.82 $814.99 $0.00 $523.56 $93,935.37
90 $93,935.37 $814.99 $0.00 $531.12 $95,281.48
91 $95,281.48 $814.99 $0.00 $538.74 $96,635.21
92 $96,635.21 $814.99 $0.00 $546.39 $97,996.59
93 $97,996.59 $814.99 $0.00 $554.09 $99,365.67
94 $99,365.67 $814.99 $0.00 $561.83 $100,742.49
95 $100,742.49 $814.99 $0.00 $569.61 $102,127.09
96 $102,127.09 $814.99 $0.00 $577.44 $103,519.52
97 $103,519.52 $814.99 $0.00 $585.31 $104,919.82
98 $104,919.82 $814.99 $0.00 $593.23 $106,328.04
99 $106,328.04 $814.99 $0.00 $601.19 $107,744.22
100 $107,744.22 $814.99 $0.00 $609.20 $109,168.41
101 $109,168.41 $814.99 $0.00 $617.25 $110,600.65
102 $110,600.65 $814.99 $0.00 $625.35 $112,040.99
103 $112,040.99 $814.99 $0.00 $633.50 $113,489.48
104 $113,489.48 $814.99 $0.00 $641.69 $114,946.16
105 $114,946.16 $814.99 $0.00 $649.92 $116,411.07
106 $116,411.07 $814.99 $0.00 $658.21 $117,884.27
107 $117,884.27 $814.99 $0.00 $666.53 $119,365.79
108 $119,365.79 $814.99 $0.00 $674.91 $120,855.69
109 $120,855.69 $814.99 $0.00 $683.34 $122,354.02
110 $122,354.02 $814.99 $0.00 $691.81 $123,860.82
111 $123,860.82 $814.99 $0.00 $700.33 $125,376.14
112 $125,376.14 $814.99 $0.00 $708.89 $126,900.02
113 $126,900.02 $814.99 $0.00 $717.51 $128,432.52
114 $128,432.52 $814.99 $0.00 $726.18 $129,973.69
115 $129,973.69 $814.99 $0.00 $734.89 $131,523.57
116 $131,523.57 $814.99 $0.00 $743.65 $133,082.21
117 $133,082.21 $814.99 $0.00 $752.47 $134,649.67
118 $134,649.67 $814.99 $0.00 $761.33 $136,225.99
119 $136,225.99 $814.99 $0.00 $770.24 $137,811.22
120 $137,811.22 $814.99 $0.00 $779.20 $139,405.41
121 $139,405.41 $814.99 $0.00 $788.22 $141,008.62
122 $141,008.62 $814.99 $0.00 $797.28 $142,620.89
123 $142,620.89 $814.99 $0.00 $806.40 $144,242.28
124 $144,242.28 $814.99 $0.00 $815.57 $145,872.84
125 $145,872.84 $814.99 $0.00 $824.79 $147,512.62
126 $147,512.62 $814.99 $0.00 $834.06 $149,161.67
127 $149,161.67 $814.99 $0.00 $843.38 $150,820.04
128 $150,820.04 $814.99 $0.00 $852.76 $152,487.79
129 $152,487.79 $814.99 $0.00 $862.19 $154,164.97
130 $154,164.97 $814.99 $0.00 $871.67 $155,851.63
131 $155,851.63 $814.99 $0.00 $881.21 $157,547.83
132 $157,547.83 $814.99 $0.00 $890.80 $159,253.62
133 $159,253.62 $814.99 $0.00 $900.44 $160,969.05
134 $160,969.05 $814.99 $0.00 $910.14 $162,694.18
135 $162,694.18 $814.99 $0.00 $919.90 $164,429.07
136 $164,429.07 $814.99 $0.00 $929.71 $166,173.77
137 $166,173.77 $814.99 $0.00 $939.57 $167,928.33
138 $167,928.33 $814.99 $0.00 $949.49 $169,692.81
139 $169,692.81 $814.99 $0.00 $959.47 $171,467.27
140 $171,467.27 $814.99 $0.00 $969.50 $173,251.76
141 $173,251.76 $814.99 $0.00 $979.59 $175,046.34
142 $175,046.34 $814.99 $0.00 $989.74 $176,851.07
143 $176,851.07 $814.99 $0.00 $999.94 $178,666.00
144 $178,666.00 $814.99 $0.00 $1,010.20 $180,491.19
145 $180,491.19 $814.99 $0.00 $1,020.52 $182,326.70
146 $182,326.70 $814.99 $0.00 $1,030.90 $184,172.59
147 $184,172.59 $814.99 $0.00 $1,041.34 $186,028.92
148 $186,028.92 $814.99 $0.00 $1,051.83 $187,895.74
149 $187,895.74 $814.99 $0.00 $1,062.39 $189,773.12
150 $189,773.12 $814.99 $0.00 $1,073.00 $191,661.11
151 $191,661.11 $814.99 $0.00 $1,083.68 $193,559.78
152 $193,559.78 $814.99 $0.00 $1,094.42 $195,469.19
153 $195,469.19 $814.99 $0.00 $1,105.21 $197,389.39
154 $197,389.39 $814.99 $0.00 $1,116.07 $199,320.45
155 $199,320.45 $814.99 $0.00 $1,126.99 $201,262.43
156 $201,262.43 $814.99 $0.00 $1,137.97 $203,215.39
157 $203,215.39 $814.99 $0.00 $1,149.01 $205,179.39
158 $205,179.39 $814.99 $0.00 $1,160.11 $207,154.49
159 $207,154.49 $814.99 $0.00 $1,171.28 $209,140.76
160 $209,140.76 $814.99 $0.00 $1,182.51 $211,138.26
161 $211,138.26 $814.99 $0.00 $1,193.81 $213,147.06
162 $213,147.06 $814.99 $0.00 $1,205.16 $215,167.21
163 $215,167.21 $814.99 $0.00 $1,216.59 $217,198.79
164 $217,198.79 $814.99 $0.00 $1,228.07 $219,241.85
165 $219,241.85 $814.99 $0.00 $1,239.63 $221,296.47
166 $221,296.47 $814.99 $0.00 $1,251.24 $223,362.70
167 $223,362.70 $814.99 $0.00 $1,262.93 $225,440.62
168 $225,440.62 $814.99 $0.00 $1,274.67 $227,530.28
169 $227,530.28 $814.99 $0.00 $1,286.49 $229,631.76
170 $229,631.76 $814.99 $0.00 $1,298.37 $231,745.12
171 $231,745.12 $814.99 $0.00 $1,310.32 $233,870.43
172 $233,870.43 $814.99 $0.00 $1,322.34 $236,007.76
173 $236,007.76 $814.99 $0.00 $1,334.42 $238,157.17
174 $238,157.17 $814.99 $0.00 $1,346.58 $240,318.74
175 $240,318.74 $814.99 $0.00 $1,358.80 $242,492.53
176 $242,492.53 $814.99 $0.00 $1,371.09 $244,678.61
177 $244,678.61 $814.99 $0.00 $1,383.45 $246,877.05
178 $246,877.05 $814.99 $0.00 $1,395.88 $249,087.92
179 $249,087.92 $814.99 $0.00 $1,408.38 $251,311.29
180 $251,311.29 $814.99 $0.00 $1,420.95 $253,547.23
181 $253,547.23 $814.99 $0.00 $1,433.59 $255,795.81
182 $255,795.81 $814.99 $0.00 $1,446.31 $258,057.11
183 $258,057.11 $814.99 $0.00 $1,459.09 $260,331.19
184 $260,331.19 $814.99 $0.00 $1,471.95 $262,618.13
185 $262,618.13 $814.99 $0.00 $1,484.88 $264,918.00
186 $264,918.00 $814.99 $0.00 $1,497.88 $267,230.87
187 $267,230.87 $814.99 $0.00 $1,510.96 $269,556.82
188 $269,556.82 $814.99 $0.00 $1,524.11 $271,895.92
189 $271,895.92 $814.99 $0.00 $1,537.34 $274,248.25
190 $274,248.25 $814.99 $0.00 $1,550.64 $276,613.88
191 $276,613.88 $814.99 $0.00 $1,564.02 $278,992.89
192 $278,992.89 $814.99 $0.00 $1,577.47 $281,385.35
193 $281,385.35 $814.99 $0.00 $1,590.99 $283,791.33
194 $283,791.33 $814.99 $0.00 $1,604.60 $286,210.92
195 $286,210.92 $814.99 $0.00 $1,618.28 $288,644.19
196 $288,644.19 $814.99 $0.00 $1,632.04 $291,091.22
197 $291,091.22 $814.99 $0.00 $1,645.87 $293,552.08
198 $293,552.08 $814.99 $0.00 $1,659.79 $296,026.86
199 $296,026.86 $814.99 $0.00 $1,673.78 $298,515.63
200 $298,515.63 $814.99 $0.00 $1,687.85 $301,018.47
201 $301,018.47 $814.99 $0.00 $1,702.00 $303,535.46
202 $303,535.46 $814.99 $0.00 $1,716.23 $306,066.68
203 $306,066.68 $814.99 $0.00 $1,730.55 $308,612.22
204 $308,612.22 $814.99 $0.00 $1,744.94 $311,172.15
205 $311,172.15 $814.99 $0.00 $1,759.41 $313,746.55
206 $313,746.55 $814.99 $0.00 $1,773.97 $316,335.51
207 $316,335.51 $814.99 $0.00 $1,788.61 $318,939.11
208 $318,939.11 $814.99 $0.00 $1,803.33 $321,557.43
209 $321,557.43 $814.99 $0.00 $1,818.13 $324,190.55
210 $324,190.55 $814.99 $0.00 $1,833.02 $326,838.56
211 $326,838.56 $814.99 $0.00 $1,847.99 $329,501.54
212 $329,501.54 $814.99 $0.00 $1,863.05 $332,179.58
213 $332,179.58 $814.99 $0.00 $1,878.19 $334,872.76
214 $334,872.76 $814.99 $0.00 $1,893.42 $337,581.17
215 $337,581.17 $814.99 $0.00 $1,908.73 $340,304.89
216 $340,304.89 $814.99 $0.00 $1,924.13 $343,044.01
217 $343,044.01 $814.99 $95,547.60 $1,939.62 $250,251.02
218 $250,251.02 $814.99 $0.00 $1,414.96 $252,480.97
219 $252,480.97 $814.99 $0.00 $1,427.56 $254,723.52
220 $254,723.52 $814.99 $0.00 $1,440.24 $256,978.75
221 $256,978.75 $814.99 $0.00 $1,453.00 $259,246.74
222 $259,246.74 $814.99 $0.00 $1,465.82 $261,527.55
223 $261,527.55 $814.99 $0.00 $1,478.71 $263,821.25
224 $263,821.25 $814.99 $0.00 $1,491.68 $266,127.92
225 $266,127.92 $814.99 $0.00 $1,504.73 $268,447.64
226 $268,447.64 $814.99 $0.00 $1,517.84 $270,780.47
227 $270,780.47 $814.99 $0.00 $1,531.03 $273,126.49
228 $273,126.49 $814.99 $0.00 $1,544.30 $275,485.78
229 $275,485.78 $814.99 $100,324.98 $1,557.64 $177,533.43
230 $177,533.43 $814.99 $0.00 $1,003.80 $179,352.22
231 $179,352.22 $814.99 $0.00 $1,014.08 $181,181.29
232 $181,181.29 $814.99 $0.00 $1,024.43 $183,020.71
233 $183,020.71 $814.99 $0.00 $1,034.83 $184,870.53
234 $184,870.53 $814.99 $0.00 $1,045.28 $186,730.80
235 $186,730.80 $814.99 $0.00 $1,055.80 $188,601.59
236 $188,601.59 $814.99 $0.00 $1,066.38 $190,482.96
237 $190,482.96 $814.99 $0.00 $1,077.02 $192,374.97
238 $192,374.97 $814.99 $0.00 $1,087.72 $194,277.68
239 $194,277.68 $814.99 $0.00 $1,098.47 $196,191.14
240 $196,191.14 $814.99 $0.00 $1,109.29 $198,115.42
241 $198,115.42 $814.99 $105,341.23 $1,120.17 $94,709.35
242 $94,709.35 $814.99 $0.00 $535.50 $96,059.84
243 $96,059.84 $814.99 $0.00 $543.14 $97,417.97
244 $97,417.97 $814.99 $0.00 $550.82 $98,783.78
245 $98,783.78 $814.99 $0.00 $558.54 $100,157.31
246 $100,157.31 $814.99 $0.00 $566.30 $101,538.60
247 $101,538.60 $814.99 $0.00 $574.11 $102,927.70
248 $102,927.70 $814.99 $0.00 $581.97 $104,324.66
249 $104,324.66 $814.99 $0.00 $589.87 $105,729.52
250 $105,729.52 $814.99 $0.00 $597.81 $107,142.32
251 $107,142.32 $814.99 $0.00 $605.80 $108,563.11
252 $108,563.11 $814.99 $0.00 $613.83 $109,991.93
253 $109,991.93 $0.00 $110,608.29 $621.91 $5.55