How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $44,392 |
| Monthly savings required | $197 |
How much will it cost to send your child to University of New Mexico Los Alamos Campus in 18 years and how much do you need to save? A 2 year degree is estimated to be priced at $88,784.52 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $197.29 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.
| Current Annual Cost | $17,996.00 |
| Years until enrollment | 18 |
| Annual Tuition Increase | 5% |
| Current Savings | $0.00 |
| After Tax Return on Savings | 7% |
| Years of enrollment | 2 |
Discover how much will you need to start saving now to afford University of New Mexico Los Alamos Campus in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $197.29 | $0.00 | $0.00 | $197.29 |
| 2 | $197.29 | $197.29 | $0.00 | $1.12 | $395.70 |
| 3 | $395.70 | $197.29 | $0.00 | $2.24 | $595.23 |
| 4 | $595.23 | $197.29 | $0.00 | $3.37 | $795.89 |
| 5 | $795.89 | $197.29 | $0.00 | $4.50 | $997.68 |
| 6 | $997.68 | $197.29 | $0.00 | $5.64 | $1,200.61 |
| 7 | $1,200.61 | $197.29 | $0.00 | $6.79 | $1,404.69 |
| 8 | $1,404.69 | $197.29 | $0.00 | $7.94 | $1,609.92 |
| 9 | $1,609.92 | $197.29 | $0.00 | $9.10 | $1,816.31 |
| 10 | $1,816.31 | $197.29 | $0.00 | $10.27 | $2,023.87 |
| 11 | $2,023.87 | $197.29 | $0.00 | $11.44 | $2,232.60 |
| 12 | $2,232.60 | $197.29 | $0.00 | $12.62 | $2,442.51 |
| 13 | $2,442.51 | $197.29 | $0.00 | $13.81 | $2,653.61 |
| 14 | $2,653.61 | $197.29 | $0.00 | $15.00 | $2,865.90 |
| 15 | $2,865.90 | $197.29 | $0.00 | $16.20 | $3,079.39 |
| 16 | $3,079.39 | $197.29 | $0.00 | $17.41 | $3,294.09 |
| 17 | $3,294.09 | $197.29 | $0.00 | $18.63 | $3,510.01 |
| 18 | $3,510.01 | $197.29 | $0.00 | $19.85 | $3,727.15 |
| 19 | $3,727.15 | $197.29 | $0.00 | $21.07 | $3,945.51 |
| 20 | $3,945.51 | $197.29 | $0.00 | $22.31 | $4,165.11 |
| 21 | $4,165.11 | $197.29 | $0.00 | $23.55 | $4,385.95 |
| 22 | $4,385.95 | $197.29 | $0.00 | $24.80 | $4,608.04 |
| 23 | $4,608.04 | $197.29 | $0.00 | $26.05 | $4,831.38 |
| 24 | $4,831.38 | $197.29 | $0.00 | $27.32 | $5,055.99 |
| 25 | $5,055.99 | $197.29 | $0.00 | $28.59 | $5,281.87 |
| 26 | $5,281.87 | $197.29 | $0.00 | $29.86 | $5,509.02 |
| 27 | $5,509.02 | $197.29 | $0.00 | $31.15 | $5,737.46 |
| 28 | $5,737.46 | $197.29 | $0.00 | $32.44 | $5,967.19 |
| 29 | $5,967.19 | $197.29 | $0.00 | $33.74 | $6,198.22 |
| 30 | $6,198.22 | $197.29 | $0.00 | $35.05 | $6,430.56 |
| 31 | $6,430.56 | $197.29 | $0.00 | $36.36 | $6,664.21 |
| 32 | $6,664.21 | $197.29 | $0.00 | $37.68 | $6,899.18 |
| 33 | $6,899.18 | $197.29 | $0.00 | $39.01 | $7,135.48 |
| 34 | $7,135.48 | $197.29 | $0.00 | $40.35 | $7,373.12 |
| 35 | $7,373.12 | $197.29 | $0.00 | $41.69 | $7,612.10 |
| 36 | $7,612.10 | $197.29 | $0.00 | $43.04 | $7,852.43 |
| 37 | $7,852.43 | $197.29 | $0.00 | $44.40 | $8,094.12 |
| 38 | $8,094.12 | $197.29 | $0.00 | $45.77 | $8,337.18 |
| 39 | $8,337.18 | $197.29 | $0.00 | $47.14 | $8,581.61 |
| 40 | $8,581.61 | $197.29 | $0.00 | $48.52 | $8,827.42 |
| 41 | $8,827.42 | $197.29 | $0.00 | $49.91 | $9,074.62 |
| 42 | $9,074.62 | $197.29 | $0.00 | $51.31 | $9,323.22 |
| 43 | $9,323.22 | $197.29 | $0.00 | $52.71 | $9,573.22 |
| 44 | $9,573.22 | $197.29 | $0.00 | $54.13 | $9,824.64 |
| 45 | $9,824.64 | $197.29 | $0.00 | $55.55 | $10,077.48 |
| 46 | $10,077.48 | $197.29 | $0.00 | $56.98 | $10,331.75 |
| 47 | $10,331.75 | $197.29 | $0.00 | $58.42 | $10,587.46 |
| 48 | $10,587.46 | $197.29 | $0.00 | $59.86 | $10,844.61 |
| 49 | $10,844.61 | $197.29 | $0.00 | $61.32 | $11,103.22 |
| 50 | $11,103.22 | $197.29 | $0.00 | $62.78 | $11,363.29 |
| 51 | $11,363.29 | $197.29 | $0.00 | $64.25 | $11,624.83 |
| 52 | $11,624.83 | $197.29 | $0.00 | $65.73 | $11,887.85 |
| 53 | $11,887.85 | $197.29 | $0.00 | $67.22 | $12,152.36 |
| 54 | $12,152.36 | $197.29 | $0.00 | $68.71 | $12,418.36 |
| 55 | $12,418.36 | $197.29 | $0.00 | $70.22 | $12,685.87 |
| 56 | $12,685.87 | $197.29 | $0.00 | $71.73 | $12,954.89 |
| 57 | $12,954.89 | $197.29 | $0.00 | $73.25 | $13,225.43 |
| 58 | $13,225.43 | $197.29 | $0.00 | $74.78 | $13,497.50 |
| 59 | $13,497.50 | $197.29 | $0.00 | $76.32 | $13,771.11 |
| 60 | $13,771.11 | $197.29 | $0.00 | $77.86 | $14,046.26 |
| 61 | $14,046.26 | $197.29 | $0.00 | $79.42 | $14,322.97 |
| 62 | $14,322.97 | $197.29 | $0.00 | $80.98 | $14,601.24 |
| 63 | $14,601.24 | $197.29 | $0.00 | $82.56 | $14,881.09 |
| 64 | $14,881.09 | $197.29 | $0.00 | $84.14 | $15,162.52 |
| 65 | $15,162.52 | $197.29 | $0.00 | $85.73 | $15,445.54 |
| 66 | $15,445.54 | $197.29 | $0.00 | $87.33 | $15,730.16 |
| 67 | $15,730.16 | $197.29 | $0.00 | $88.94 | $16,016.39 |
| 68 | $16,016.39 | $197.29 | $0.00 | $90.56 | $16,304.24 |
| 69 | $16,304.24 | $197.29 | $0.00 | $92.19 | $16,593.72 |
| 70 | $16,593.72 | $197.29 | $0.00 | $93.82 | $16,884.83 |
| 71 | $16,884.83 | $197.29 | $0.00 | $95.47 | $17,177.59 |
| 72 | $17,177.59 | $197.29 | $0.00 | $97.12 | $17,472.00 |
| 73 | $17,472.00 | $197.29 | $0.00 | $98.79 | $17,768.08 |
| 74 | $17,768.08 | $197.29 | $0.00 | $100.46 | $18,065.83 |
| 75 | $18,065.83 | $197.29 | $0.00 | $102.15 | $18,365.27 |
| 76 | $18,365.27 | $197.29 | $0.00 | $103.84 | $18,666.40 |
| 77 | $18,666.40 | $197.29 | $0.00 | $105.54 | $18,969.23 |
| 78 | $18,969.23 | $197.29 | $0.00 | $107.25 | $19,273.77 |
| 79 | $19,273.77 | $197.29 | $0.00 | $108.98 | $19,580.04 |
| 80 | $19,580.04 | $197.29 | $0.00 | $110.71 | $19,888.04 |
| 81 | $19,888.04 | $197.29 | $0.00 | $112.45 | $20,197.78 |
| 82 | $20,197.78 | $197.29 | $0.00 | $114.20 | $20,509.27 |
| 83 | $20,509.27 | $197.29 | $0.00 | $115.96 | $20,822.52 |
| 84 | $20,822.52 | $197.29 | $0.00 | $117.73 | $21,137.54 |
| 85 | $21,137.54 | $197.29 | $0.00 | $119.51 | $21,454.34 |
| 86 | $21,454.34 | $197.29 | $0.00 | $121.31 | $21,772.94 |
| 87 | $21,772.94 | $197.29 | $0.00 | $123.11 | $22,093.34 |
| 88 | $22,093.34 | $197.29 | $0.00 | $124.92 | $22,415.55 |
| 89 | $22,415.55 | $197.29 | $0.00 | $126.74 | $22,739.58 |
| 90 | $22,739.58 | $197.29 | $0.00 | $128.57 | $23,065.44 |
| 91 | $23,065.44 | $197.29 | $0.00 | $130.42 | $23,393.15 |
| 92 | $23,393.15 | $197.29 | $0.00 | $132.27 | $23,722.71 |
| 93 | $23,722.71 | $197.29 | $0.00 | $134.13 | $24,054.13 |
| 94 | $24,054.13 | $197.29 | $0.00 | $136.01 | $24,387.43 |
| 95 | $24,387.43 | $197.29 | $0.00 | $137.89 | $24,722.61 |
| 96 | $24,722.61 | $197.29 | $0.00 | $139.79 | $25,059.69 |
| 97 | $25,059.69 | $197.29 | $0.00 | $141.69 | $25,398.67 |
| 98 | $25,398.67 | $197.29 | $0.00 | $143.61 | $25,739.57 |
| 99 | $25,739.57 | $197.29 | $0.00 | $145.54 | $26,082.40 |
| 100 | $26,082.40 | $197.29 | $0.00 | $147.47 | $26,427.16 |
| 101 | $26,427.16 | $197.29 | $0.00 | $149.42 | $26,773.87 |
| 102 | $26,773.87 | $197.29 | $0.00 | $151.38 | $27,122.54 |
| 103 | $27,122.54 | $197.29 | $0.00 | $153.35 | $27,473.18 |
| 104 | $27,473.18 | $197.29 | $0.00 | $155.34 | $27,825.81 |
| 105 | $27,825.81 | $197.29 | $0.00 | $157.33 | $28,180.43 |
| 106 | $28,180.43 | $197.29 | $0.00 | $159.34 | $28,537.06 |
| 107 | $28,537.06 | $197.29 | $0.00 | $161.35 | $28,895.70 |
| 108 | $28,895.70 | $197.29 | $0.00 | $163.38 | $29,256.37 |
| 109 | $29,256.37 | $197.29 | $0.00 | $165.42 | $29,619.08 |
| 110 | $29,619.08 | $197.29 | $0.00 | $167.47 | $29,983.84 |
| 111 | $29,983.84 | $197.29 | $0.00 | $169.53 | $30,350.66 |
| 112 | $30,350.66 | $197.29 | $0.00 | $171.61 | $30,719.56 |
| 113 | $30,719.56 | $197.29 | $0.00 | $173.69 | $31,090.54 |
| 114 | $31,090.54 | $197.29 | $0.00 | $175.79 | $31,463.62 |
| 115 | $31,463.62 | $197.29 | $0.00 | $177.90 | $31,838.81 |
| 116 | $31,838.81 | $197.29 | $0.00 | $180.02 | $32,216.12 |
| 117 | $32,216.12 | $197.29 | $0.00 | $182.15 | $32,595.56 |
| 118 | $32,595.56 | $197.29 | $0.00 | $184.30 | $32,977.15 |
| 119 | $32,977.15 | $197.29 | $0.00 | $186.46 | $33,360.90 |
| 120 | $33,360.90 | $197.29 | $0.00 | $188.63 | $33,746.82 |
| 121 | $33,746.82 | $197.29 | $0.00 | $190.81 | $34,134.92 |
| 122 | $34,134.92 | $197.29 | $0.00 | $193.00 | $34,525.21 |
| 123 | $34,525.21 | $197.29 | $0.00 | $195.21 | $34,917.71 |
| 124 | $34,917.71 | $197.29 | $0.00 | $197.43 | $35,312.43 |
| 125 | $35,312.43 | $197.29 | $0.00 | $199.66 | $35,709.38 |
| 126 | $35,709.38 | $197.29 | $0.00 | $201.91 | $36,108.58 |
| 127 | $36,108.58 | $197.29 | $0.00 | $204.16 | $36,510.03 |
| 128 | $36,510.03 | $197.29 | $0.00 | $206.43 | $36,913.75 |
| 129 | $36,913.75 | $197.29 | $0.00 | $208.72 | $37,319.76 |
| 130 | $37,319.76 | $197.29 | $0.00 | $211.01 | $37,728.06 |
| 131 | $37,728.06 | $197.29 | $0.00 | $213.32 | $38,138.67 |
| 132 | $38,138.67 | $197.29 | $0.00 | $215.64 | $38,551.60 |
| 133 | $38,551.60 | $197.29 | $0.00 | $217.98 | $38,966.87 |
| 134 | $38,966.87 | $197.29 | $0.00 | $220.32 | $39,384.48 |
| 135 | $39,384.48 | $197.29 | $0.00 | $222.69 | $39,804.46 |
| 136 | $39,804.46 | $197.29 | $0.00 | $225.06 | $40,226.81 |
| 137 | $40,226.81 | $197.29 | $0.00 | $227.45 | $40,651.55 |
| 138 | $40,651.55 | $197.29 | $0.00 | $229.85 | $41,078.69 |
| 139 | $41,078.69 | $197.29 | $0.00 | $232.26 | $41,508.24 |
| 140 | $41,508.24 | $197.29 | $0.00 | $234.69 | $41,940.22 |
| 141 | $41,940.22 | $197.29 | $0.00 | $237.14 | $42,374.65 |
| 142 | $42,374.65 | $197.29 | $0.00 | $239.59 | $42,811.53 |
| 143 | $42,811.53 | $197.29 | $0.00 | $242.06 | $43,250.88 |
| 144 | $43,250.88 | $197.29 | $0.00 | $244.55 | $43,692.72 |
| 145 | $43,692.72 | $197.29 | $0.00 | $247.04 | $44,137.05 |
| 146 | $44,137.05 | $197.29 | $0.00 | $249.56 | $44,583.90 |
| 147 | $44,583.90 | $197.29 | $0.00 | $252.08 | $45,033.27 |
| 148 | $45,033.27 | $197.29 | $0.00 | $254.62 | $45,485.18 |
| 149 | $45,485.18 | $197.29 | $0.00 | $257.18 | $45,939.65 |
| 150 | $45,939.65 | $197.29 | $0.00 | $259.75 | $46,396.69 |
| 151 | $46,396.69 | $197.29 | $0.00 | $262.33 | $46,856.31 |
| 152 | $46,856.31 | $197.29 | $0.00 | $264.93 | $47,318.53 |
| 153 | $47,318.53 | $197.29 | $0.00 | $267.55 | $47,783.37 |
| 154 | $47,783.37 | $197.29 | $0.00 | $270.17 | $48,250.83 |
| 155 | $48,250.83 | $197.29 | $0.00 | $272.82 | $48,720.94 |
| 156 | $48,720.94 | $197.29 | $0.00 | $275.48 | $49,193.71 |
| 157 | $49,193.71 | $197.29 | $0.00 | $278.15 | $49,669.15 |
| 158 | $49,669.15 | $197.29 | $0.00 | $280.84 | $50,147.28 |
| 159 | $50,147.28 | $197.29 | $0.00 | $283.54 | $50,628.11 |
| 160 | $50,628.11 | $197.29 | $0.00 | $286.26 | $51,111.66 |
| 161 | $51,111.66 | $197.29 | $0.00 | $288.99 | $51,597.94 |
| 162 | $51,597.94 | $197.29 | $0.00 | $291.74 | $52,086.97 |
| 163 | $52,086.97 | $197.29 | $0.00 | $294.51 | $52,578.77 |
| 164 | $52,578.77 | $197.29 | $0.00 | $297.29 | $53,073.35 |
| 165 | $53,073.35 | $197.29 | $0.00 | $300.08 | $53,570.72 |
| 166 | $53,570.72 | $197.29 | $0.00 | $302.90 | $54,070.91 |
| 167 | $54,070.91 | $197.29 | $0.00 | $305.72 | $54,573.92 |
| 168 | $54,573.92 | $197.29 | $0.00 | $308.57 | $55,079.78 |
| 169 | $55,079.78 | $197.29 | $0.00 | $311.43 | $55,588.50 |
| 170 | $55,588.50 | $197.29 | $0.00 | $314.31 | $56,100.10 |
| 171 | $56,100.10 | $197.29 | $0.00 | $317.20 | $56,614.59 |
| 172 | $56,614.59 | $197.29 | $0.00 | $320.11 | $57,131.99 |
| 173 | $57,131.99 | $197.29 | $0.00 | $323.03 | $57,652.31 |
| 174 | $57,652.31 | $197.29 | $0.00 | $325.97 | $58,175.57 |
| 175 | $58,175.57 | $197.29 | $0.00 | $328.93 | $58,701.79 |
| 176 | $58,701.79 | $197.29 | $0.00 | $331.91 | $59,230.99 |
| 177 | $59,230.99 | $197.29 | $0.00 | $334.90 | $59,763.18 |
| 178 | $59,763.18 | $197.29 | $0.00 | $337.91 | $60,298.38 |
| 179 | $60,298.38 | $197.29 | $0.00 | $340.94 | $60,836.61 |
| 180 | $60,836.61 | $197.29 | $0.00 | $343.98 | $61,377.88 |
| 181 | $61,377.88 | $197.29 | $0.00 | $347.04 | $61,922.21 |
| 182 | $61,922.21 | $197.29 | $0.00 | $350.12 | $62,469.62 |
| 183 | $62,469.62 | $197.29 | $0.00 | $353.21 | $63,020.12 |
| 184 | $63,020.12 | $197.29 | $0.00 | $356.32 | $63,573.73 |
| 185 | $63,573.73 | $197.29 | $0.00 | $359.46 | $64,130.48 |
| 186 | $64,130.48 | $197.29 | $0.00 | $362.60 | $64,690.37 |
| 187 | $64,690.37 | $197.29 | $0.00 | $365.77 | $65,253.43 |
| 188 | $65,253.43 | $197.29 | $0.00 | $368.95 | $65,819.67 |
| 189 | $65,819.67 | $197.29 | $0.00 | $372.15 | $66,389.11 |
| 190 | $66,389.11 | $197.29 | $0.00 | $375.37 | $66,961.77 |
| 191 | $66,961.77 | $197.29 | $0.00 | $378.61 | $67,537.67 |
| 192 | $67,537.67 | $197.29 | $0.00 | $381.87 | $68,116.83 |
| 193 | $68,116.83 | $197.29 | $0.00 | $385.14 | $68,699.26 |
| 194 | $68,699.26 | $197.29 | $0.00 | $388.44 | $69,284.99 |
| 195 | $69,284.99 | $197.29 | $0.00 | $391.75 | $69,874.03 |
| 196 | $69,874.03 | $197.29 | $0.00 | $395.08 | $70,466.40 |
| 197 | $70,466.40 | $197.29 | $0.00 | $398.43 | $71,062.12 |
| 198 | $71,062.12 | $197.29 | $0.00 | $401.80 | $71,661.21 |
| 199 | $71,661.21 | $197.29 | $0.00 | $405.18 | $72,263.68 |
| 200 | $72,263.68 | $197.29 | $0.00 | $408.59 | $72,869.56 |
| 201 | $72,869.56 | $197.29 | $0.00 | $412.02 | $73,478.87 |
| 202 | $73,478.87 | $197.29 | $0.00 | $415.46 | $74,091.62 |
| 203 | $74,091.62 | $197.29 | $0.00 | $418.92 | $74,707.83 |
| 204 | $74,707.83 | $197.29 | $0.00 | $422.41 | $75,327.53 |
| 205 | $75,327.53 | $197.29 | $0.00 | $425.91 | $75,950.73 |
| 206 | $75,950.73 | $197.29 | $0.00 | $429.44 | $76,577.46 |
| 207 | $76,577.46 | $197.29 | $0.00 | $432.98 | $77,207.73 |
| 208 | $77,207.73 | $197.29 | $0.00 | $436.54 | $77,841.56 |
| 209 | $77,841.56 | $197.29 | $0.00 | $440.13 | $78,478.98 |
| 210 | $78,478.98 | $197.29 | $0.00 | $443.73 | $79,120.00 |
| 211 | $79,120.00 | $197.29 | $0.00 | $447.36 | $79,764.65 |
| 212 | $79,764.65 | $197.29 | $0.00 | $451.00 | $80,412.94 |
| 213 | $80,412.94 | $197.29 | $0.00 | $454.67 | $81,064.90 |
| 214 | $81,064.90 | $197.29 | $0.00 | $458.35 | $81,720.54 |
| 215 | $81,720.54 | $197.29 | $0.00 | $462.06 | $82,379.89 |
| 216 | $82,379.89 | $197.29 | $0.00 | $465.79 | $83,042.97 |
| 217 | $83,042.97 | $197.29 | $43,309.52 | $469.54 | $40,400.28 |
| 218 | $40,400.28 | $197.29 | $0.00 | $228.43 | $40,826.00 |
| 219 | $40,826.00 | $197.29 | $0.00 | $230.84 | $41,254.13 |
| 220 | $41,254.13 | $197.29 | $0.00 | $233.26 | $41,684.68 |
| 221 | $41,684.68 | $197.29 | $0.00 | $235.69 | $42,117.66 |
| 222 | $42,117.66 | $197.29 | $0.00 | $238.14 | $42,553.09 |
| 223 | $42,553.09 | $197.29 | $0.00 | $240.60 | $42,990.98 |
| 224 | $42,990.98 | $197.29 | $0.00 | $243.08 | $43,431.35 |
| 225 | $43,431.35 | $197.29 | $0.00 | $245.57 | $43,874.21 |
| 226 | $43,874.21 | $197.29 | $0.00 | $248.07 | $44,319.57 |
| 227 | $44,319.57 | $197.29 | $0.00 | $250.59 | $44,767.45 |
| 228 | $44,767.45 | $197.29 | $0.00 | $253.12 | $45,217.86 |
| 229 | $45,217.86 | $0.00 | $45,475.00 | $255.67 | ($1.47) |