Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2037$52,235
Monthly savings required$413

How much will it cost to send your child to Southern Utah University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $208,939.91 for students enrolling in 2037 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $413.47 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$20,143.00
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 Southern Utah University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $413.47 $0.00 $0.00 $413.47
2 $413.47 $413.47 $0.00 $2.34 $829.28
3 $829.28 $413.47 $0.00 $4.69 $1,247.44
4 $1,247.44 $413.47 $0.00 $7.05 $1,667.96
5 $1,667.96 $413.47 $0.00 $9.43 $2,090.86
6 $2,090.86 $413.47 $0.00 $11.82 $2,516.15
7 $2,516.15 $413.47 $0.00 $14.23 $2,943.85
8 $2,943.85 $413.47 $0.00 $16.64 $3,373.96
9 $3,373.96 $413.47 $0.00 $19.08 $3,806.51
10 $3,806.51 $413.47 $0.00 $21.52 $4,241.50
11 $4,241.50 $413.47 $0.00 $23.98 $4,678.95
12 $4,678.95 $413.47 $0.00 $26.46 $5,118.88
13 $5,118.88 $413.47 $0.00 $28.94 $5,561.29
14 $5,561.29 $413.47 $0.00 $31.44 $6,006.20
15 $6,006.20 $413.47 $0.00 $33.96 $6,453.63
16 $6,453.63 $413.47 $0.00 $36.49 $6,903.59
17 $6,903.59 $413.47 $0.00 $39.03 $7,356.09
18 $7,356.09 $413.47 $0.00 $41.59 $7,811.15
19 $7,811.15 $413.47 $0.00 $44.17 $8,268.79
20 $8,268.79 $413.47 $0.00 $46.75 $8,729.01
21 $8,729.01 $413.47 $0.00 $49.36 $9,191.84
22 $9,191.84 $413.47 $0.00 $51.97 $9,657.28
23 $9,657.28 $413.47 $0.00 $54.60 $10,125.35
24 $10,125.35 $413.47 $0.00 $57.25 $10,596.07
25 $10,596.07 $413.47 $0.00 $59.91 $11,069.45
26 $11,069.45 $413.47 $0.00 $62.59 $11,545.51
27 $11,545.51 $413.47 $0.00 $65.28 $12,024.26
28 $12,024.26 $413.47 $0.00 $67.99 $12,505.72
29 $12,505.72 $413.47 $0.00 $70.71 $12,989.90
30 $12,989.90 $413.47 $0.00 $73.45 $13,476.82
31 $13,476.82 $413.47 $0.00 $76.20 $13,966.49
32 $13,966.49 $413.47 $0.00 $78.97 $14,458.93
33 $14,458.93 $413.47 $0.00 $81.75 $14,954.15
34 $14,954.15 $413.47 $0.00 $84.55 $15,452.17
35 $15,452.17 $413.47 $0.00 $87.37 $15,953.01
36 $15,953.01 $413.47 $0.00 $90.20 $16,456.68
37 $16,456.68 $413.47 $0.00 $93.05 $16,963.20
38 $16,963.20 $413.47 $0.00 $95.91 $17,472.58
39 $17,472.58 $413.47 $0.00 $98.79 $17,984.84
40 $17,984.84 $413.47 $0.00 $101.69 $18,500.00
41 $18,500.00 $413.47 $0.00 $104.60 $19,018.07
42 $19,018.07 $413.47 $0.00 $107.53 $19,539.07
43 $19,539.07 $413.47 $0.00 $110.48 $20,063.02
44 $20,063.02 $413.47 $0.00 $113.44 $20,589.93
45 $20,589.93 $413.47 $0.00 $116.42 $21,119.82
46 $21,119.82 $413.47 $0.00 $119.41 $21,652.70
47 $21,652.70 $413.47 $0.00 $122.43 $22,188.60
48 $22,188.60 $413.47 $0.00 $125.46 $22,727.53
49 $22,727.53 $413.47 $0.00 $128.50 $23,269.50
50 $23,269.50 $413.47 $0.00 $131.57 $23,814.54
51 $23,814.54 $413.47 $0.00 $134.65 $24,362.66
52 $24,362.66 $413.47 $0.00 $137.75 $24,913.88
53 $24,913.88 $413.47 $0.00 $140.87 $25,468.22
54 $25,468.22 $413.47 $0.00 $144.00 $26,025.69
55 $26,025.69 $413.47 $0.00 $147.15 $26,586.31
56 $26,586.31 $413.47 $0.00 $150.32 $27,150.10
57 $27,150.10 $413.47 $0.00 $153.51 $27,717.08
58 $27,717.08 $413.47 $0.00 $156.72 $28,287.27
59 $28,287.27 $413.47 $0.00 $159.94 $28,860.68
60 $28,860.68 $413.47 $0.00 $163.18 $29,437.33
61 $29,437.33 $413.47 $0.00 $166.44 $30,017.24
62 $30,017.24 $413.47 $0.00 $169.72 $30,600.43
63 $30,600.43 $413.47 $0.00 $173.02 $31,186.92
64 $31,186.92 $413.47 $0.00 $176.34 $31,776.73
65 $31,776.73 $413.47 $0.00 $179.67 $32,369.87
66 $32,369.87 $413.47 $0.00 $183.02 $32,966.36
67 $32,966.36 $413.47 $0.00 $186.40 $33,566.23
68 $33,566.23 $413.47 $0.00 $189.79 $34,169.49
69 $34,169.49 $413.47 $0.00 $193.20 $34,776.16
70 $34,776.16 $413.47 $0.00 $196.63 $35,386.26
71 $35,386.26 $413.47 $0.00 $200.08 $35,999.81
72 $35,999.81 $413.47 $0.00 $203.55 $36,616.83
73 $36,616.83 $413.47 $0.00 $207.04 $37,237.34
74 $37,237.34 $413.47 $0.00 $210.55 $37,861.36
75 $37,861.36 $413.47 $0.00 $214.07 $38,488.90
76 $38,488.90 $413.47 $0.00 $217.62 $39,119.99
77 $39,119.99 $413.47 $0.00 $221.19 $39,754.65
78 $39,754.65 $413.47 $0.00 $224.78 $40,392.90
79 $40,392.90 $413.47 $0.00 $228.39 $41,034.76
80 $41,034.76 $413.47 $0.00 $232.02 $41,680.25
81 $41,680.25 $413.47 $0.00 $235.67 $42,329.39
82 $42,329.39 $413.47 $0.00 $239.34 $42,982.20
83 $42,982.20 $413.47 $0.00 $243.03 $43,638.70
84 $43,638.70 $413.47 $0.00 $246.74 $44,298.91
85 $44,298.91 $413.47 $0.00 $250.47 $44,962.85
86 $44,962.85 $413.47 $0.00 $254.23 $45,630.55
87 $45,630.55 $413.47 $0.00 $258.00 $46,302.02
88 $46,302.02 $413.47 $0.00 $261.80 $46,977.29
89 $46,977.29 $413.47 $0.00 $265.62 $47,656.38
90 $47,656.38 $413.47 $0.00 $269.46 $48,339.31
91 $48,339.31 $413.47 $0.00 $273.32 $49,026.10
92 $49,026.10 $413.47 $0.00 $277.20 $49,716.77
93 $49,716.77 $413.47 $0.00 $281.11 $50,411.35
94 $50,411.35 $413.47 $0.00 $285.03 $51,109.85
95 $51,109.85 $413.47 $0.00 $288.98 $51,812.30
96 $51,812.30 $413.47 $0.00 $292.95 $52,518.72
97 $52,518.72 $413.47 $0.00 $296.95 $53,229.14
98 $53,229.14 $413.47 $0.00 $300.97 $53,943.58
99 $53,943.58 $413.47 $0.00 $305.00 $54,662.05
100 $54,662.05 $413.47 $0.00 $309.07 $55,384.59
101 $55,384.59 $413.47 $0.00 $313.15 $56,111.21
102 $56,111.21 $413.47 $0.00 $317.26 $56,841.94
103 $56,841.94 $413.47 $0.00 $321.39 $57,576.80
104 $57,576.80 $413.47 $0.00 $325.55 $58,315.82
105 $58,315.82 $413.47 $0.00 $329.73 $59,059.02
106 $59,059.02 $413.47 $0.00 $333.93 $59,806.42
107 $59,806.42 $413.47 $0.00 $338.15 $60,558.04
108 $60,558.04 $413.47 $0.00 $342.40 $61,313.91
109 $61,313.91 $413.47 $0.00 $346.68 $62,074.06
110 $62,074.06 $413.47 $0.00 $350.98 $62,838.51
111 $62,838.51 $413.47 $0.00 $355.30 $63,607.28
112 $63,607.28 $413.47 $0.00 $359.64 $64,380.39
113 $64,380.39 $413.47 $0.00 $364.02 $65,157.88
114 $65,157.88 $413.47 $0.00 $368.41 $65,939.76
115 $65,939.76 $413.47 $0.00 $372.83 $66,726.06
116 $66,726.06 $413.47 $0.00 $377.28 $67,516.81
117 $67,516.81 $413.47 $0.00 $381.75 $68,312.03
118 $68,312.03 $413.47 $0.00 $386.25 $69,111.75
119 $69,111.75 $413.47 $0.00 $390.77 $69,915.99
120 $69,915.99 $413.47 $0.00 $395.32 $70,724.78
121 $70,724.78 $413.47 $0.00 $399.89 $71,538.14
122 $71,538.14 $413.47 $0.00 $404.49 $72,356.10
123 $72,356.10 $413.47 $0.00 $409.11 $73,178.68
124 $73,178.68 $413.47 $0.00 $413.76 $74,005.91
125 $74,005.91 $413.47 $0.00 $418.44 $74,837.82
126 $74,837.82 $413.47 $0.00 $423.14 $75,674.43
127 $75,674.43 $413.47 $0.00 $427.87 $76,515.77
128 $76,515.77 $413.47 $0.00 $432.63 $77,361.87
129 $77,361.87 $413.47 $0.00 $437.42 $78,212.76
130 $78,212.76 $413.47 $0.00 $442.23 $79,068.46
131 $79,068.46 $413.47 $0.00 $447.06 $79,928.99
132 $79,928.99 $413.47 $0.00 $451.93 $80,794.39
133 $80,794.39 $413.47 $0.00 $456.82 $81,664.68
134 $81,664.68 $413.47 $0.00 $461.74 $82,539.89
135 $82,539.89 $413.47 $0.00 $466.69 $83,420.05
136 $83,420.05 $413.47 $0.00 $471.67 $84,305.19
137 $84,305.19 $413.47 $0.00 $476.67 $85,195.33
138 $85,195.33 $413.47 $0.00 $481.71 $86,090.51
139 $86,090.51 $413.47 $0.00 $486.77 $86,990.75
140 $86,990.75 $413.47 $0.00 $491.86 $87,896.08
141 $87,896.08 $413.47 $0.00 $496.98 $88,806.53
142 $88,806.53 $413.47 $0.00 $502.13 $89,722.13
143 $89,722.13 $413.47 $0.00 $507.30 $90,642.90
144 $90,642.90 $413.47 $0.00 $512.51 $91,568.88
145 $91,568.88 $413.47 $0.00 $517.74 $92,500.09
146 $92,500.09 $413.47 $0.00 $523.01 $93,436.57
147 $93,436.57 $413.47 $0.00 $528.30 $94,378.34
148 $94,378.34 $413.47 $0.00 $533.63 $95,325.44
149 $95,325.44 $413.47 $0.00 $538.98 $96,277.89
150 $96,277.89 $413.47 $0.00 $544.37 $97,235.73
151 $97,235.73 $413.47 $0.00 $549.78 $98,198.98
152 $98,198.98 $413.47 $0.00 $555.23 $99,167.68
153 $99,167.68 $413.47 $0.00 $560.71 $100,141.86
154 $100,141.86 $413.47 $0.00 $566.22 $101,121.55
155 $101,121.55 $413.47 $0.00 $571.76 $102,106.78
156 $102,106.78 $413.47 $0.00 $577.33 $103,097.58
157 $103,097.58 $413.47 $0.00 $582.93 $104,093.98
158 $104,093.98 $413.47 $0.00 $588.56 $105,096.01
159 $105,096.01 $413.47 $0.00 $594.23 $106,103.71
160 $106,103.71 $413.47 $0.00 $599.93 $107,117.11
161 $107,117.11 $413.47 $0.00 $605.66 $108,136.24
162 $108,136.24 $413.47 $0.00 $611.42 $109,161.13
163 $109,161.13 $413.47 $0.00 $617.21 $110,191.81
164 $110,191.81 $413.47 $0.00 $623.04 $111,228.32
165 $111,228.32 $413.47 $0.00 $628.90 $112,270.69
166 $112,270.69 $413.47 $0.00 $634.79 $113,318.95
167 $113,318.95 $413.47 $0.00 $640.72 $114,373.14
168 $114,373.14 $413.47 $0.00 $646.68 $115,433.29
169 $115,433.29 $413.47 $0.00 $652.68 $116,499.44
170 $116,499.44 $413.47 $0.00 $658.70 $117,571.61
171 $117,571.61 $413.47 $0.00 $664.77 $118,649.85
172 $118,649.85 $413.47 $0.00 $670.86 $119,734.18
173 $119,734.18 $413.47 $0.00 $676.99 $120,824.64
174 $120,824.64 $413.47 $0.00 $683.16 $121,921.27
175 $121,921.27 $413.47 $0.00 $689.36 $123,024.10
176 $123,024.10 $413.47 $0.00 $695.60 $124,133.17
177 $124,133.17 $413.47 $0.00 $701.87 $125,248.51
178 $125,248.51 $413.47 $0.00 $708.17 $126,370.15
179 $126,370.15 $413.47 $0.00 $714.52 $127,498.14
180 $127,498.14 $413.47 $0.00 $720.89 $128,632.50
181 $128,632.50 $413.47 $0.00 $727.31 $129,773.28
182 $129,773.28 $413.47 $0.00 $733.76 $130,920.51
183 $130,920.51 $413.47 $0.00 $740.24 $132,074.22
184 $132,074.22 $413.47 $0.00 $746.77 $133,234.46
185 $133,234.46 $413.47 $0.00 $753.33 $134,401.26
186 $134,401.26 $413.47 $0.00 $759.92 $135,574.65
187 $135,574.65 $413.47 $0.00 $766.56 $136,754.68
188 $136,754.68 $413.47 $0.00 $773.23 $137,941.38
189 $137,941.38 $413.47 $0.00 $779.94 $139,134.79
190 $139,134.79 $413.47 $0.00 $786.69 $140,334.95
191 $140,334.95 $413.47 $0.00 $793.47 $141,541.89
192 $141,541.89 $413.47 $0.00 $800.30 $142,755.66
193 $142,755.66 $413.47 $0.00 $807.16 $143,976.29
194 $143,976.29 $413.47 $0.00 $814.06 $145,203.82
195 $145,203.82 $413.47 $0.00 $821.00 $146,438.29
196 $146,438.29 $413.47 $0.00 $827.98 $147,679.74
197 $147,679.74 $413.47 $0.00 $835.00 $148,928.21
198 $148,928.21 $413.47 $0.00 $842.06 $150,183.74
199 $150,183.74 $413.47 $0.00 $849.16 $151,446.37
200 $151,446.37 $413.47 $0.00 $856.30 $152,716.14
201 $152,716.14 $413.47 $0.00 $863.48 $153,993.09
202 $153,993.09 $413.47 $0.00 $870.70 $155,277.26
203 $155,277.26 $413.47 $0.00 $877.96 $156,568.69
204 $156,568.69 $413.47 $0.00 $885.26 $157,867.42
205 $157,867.42 $413.47 $0.00 $892.61 $159,173.50
206 $159,173.50 $413.47 $0.00 $899.99 $160,486.96
207 $160,486.96 $413.47 $0.00 $907.42 $161,807.85
208 $161,807.85 $413.47 $0.00 $914.89 $163,136.21
209 $163,136.21 $413.47 $0.00 $922.40 $164,472.08
210 $164,472.08 $413.47 $0.00 $929.95 $165,815.50
211 $165,815.50 $413.47 $0.00 $937.54 $167,166.51
212 $167,166.51 $413.47 $0.00 $945.18 $168,525.16
213 $168,525.16 $413.47 $0.00 $952.87 $169,891.50
214 $169,891.50 $413.47 $0.00 $960.59 $171,265.56
215 $171,265.56 $413.47 $0.00 $968.36 $172,647.39
216 $172,647.39 $413.47 $0.00 $976.17 $174,037.03
217 $174,037.03 $413.47 $48,476.53 $984.03 $126,958.00
218 $126,958.00 $413.47 $0.00 $717.84 $128,089.31
219 $128,089.31 $413.47 $0.00 $724.24 $129,227.02
220 $129,227.02 $413.47 $0.00 $730.67 $130,371.16
221 $130,371.16 $413.47 $0.00 $737.14 $131,521.77
222 $131,521.77 $413.47 $0.00 $743.64 $132,678.88
223 $132,678.88 $413.47 $0.00 $750.19 $133,842.54
224 $133,842.54 $413.47 $0.00 $756.77 $135,012.78
225 $135,012.78 $413.47 $0.00 $763.38 $136,189.63
226 $136,189.63 $413.47 $0.00 $770.04 $137,373.14
227 $137,373.14 $413.47 $0.00 $776.73 $138,563.34
228 $138,563.34 $413.47 $0.00 $783.46 $139,760.27
229 $139,760.27 $413.47 $50,900.36 $790.22 $90,063.60
230 $90,063.60 $413.47 $0.00 $509.23 $90,986.30
231 $90,986.30 $413.47 $0.00 $514.45 $91,914.22
232 $91,914.22 $413.47 $0.00 $519.70 $92,847.39
233 $92,847.39 $413.47 $0.00 $524.97 $93,785.83
234 $93,785.83 $413.47 $0.00 $530.28 $94,729.58
235 $94,729.58 $413.47 $0.00 $535.61 $95,678.66
236 $95,678.66 $413.47 $0.00 $540.98 $96,633.11
237 $96,633.11 $413.47 $0.00 $546.38 $97,592.96
238 $97,592.96 $413.47 $0.00 $551.80 $98,558.23
239 $98,558.23 $413.47 $0.00 $557.26 $99,528.96
240 $99,528.96 $413.47 $0.00 $562.75 $100,505.18
241 $100,505.18 $413.47 $53,445.38 $568.27 $48,041.54
242 $48,041.54 $413.47 $0.00 $271.63 $48,726.64
243 $48,726.64 $413.47 $0.00 $275.51 $49,415.62
244 $49,415.62 $413.47 $0.00 $279.40 $50,108.49
245 $50,108.49 $413.47 $0.00 $283.32 $50,805.28
246 $50,805.28 $413.47 $0.00 $287.26 $51,506.01
247 $51,506.01 $413.47 $0.00 $291.22 $52,210.70
248 $52,210.70 $413.47 $0.00 $295.21 $52,919.38
249 $52,919.38 $413.47 $0.00 $299.21 $53,632.06
250 $53,632.06 $413.47 $0.00 $303.24 $54,348.77
251 $54,348.77 $413.47 $0.00 $307.30 $55,069.54
252 $55,069.54 $413.47 $0.00 $311.37 $55,794.38
253 $55,794.38 $0.00 $56,117.64 $315.47 ($7.79)