Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$19,685
Monthly savings required$87

How much will it cost to send your child to Utah State University College of Eastern Utah in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $39,369.88 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $87.49 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$7,980.00
Years until enrollment18
Annual Tuition Increase5%
Current Savings$0.00
After Tax Return on Savings7%
Years of enrollment2

Current Savings Shortfall

College Savings Calculator

Update Your Savings Plan

Discover how much will you need to start saving now to afford Utah State University College of Eastern Utah in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $87.49 $0.00 $0.00 $87.49
2 $87.49 $87.49 $0.00 $0.49 $175.47
3 $175.47 $87.49 $0.00 $0.99 $263.95
4 $263.95 $87.49 $0.00 $1.49 $352.93
5 $352.93 $87.49 $0.00 $2.00 $442.42
6 $442.42 $87.49 $0.00 $2.50 $532.41
7 $532.41 $87.49 $0.00 $3.01 $622.91
8 $622.91 $87.49 $0.00 $3.52 $713.92
9 $713.92 $87.49 $0.00 $4.04 $805.45
10 $805.45 $87.49 $0.00 $4.55 $897.49
11 $897.49 $87.49 $0.00 $5.07 $990.05
12 $990.05 $87.49 $0.00 $5.60 $1,083.14
13 $1,083.14 $87.49 $0.00 $6.12 $1,176.75
14 $1,176.75 $87.49 $0.00 $6.65 $1,270.89
15 $1,270.89 $87.49 $0.00 $7.19 $1,365.57
16 $1,365.57 $87.49 $0.00 $7.72 $1,460.78
17 $1,460.78 $87.49 $0.00 $8.26 $1,556.53
18 $1,556.53 $87.49 $0.00 $8.80 $1,652.82
19 $1,652.82 $87.49 $0.00 $9.35 $1,749.66
20 $1,749.66 $87.49 $0.00 $9.89 $1,847.04
21 $1,847.04 $87.49 $0.00 $10.44 $1,944.97
22 $1,944.97 $87.49 $0.00 $11.00 $2,043.46
23 $2,043.46 $87.49 $0.00 $11.55 $2,142.50
24 $2,142.50 $87.49 $0.00 $12.11 $2,242.10
25 $2,242.10 $87.49 $0.00 $12.68 $2,342.27
26 $2,342.27 $87.49 $0.00 $13.24 $2,443.00
27 $2,443.00 $87.49 $0.00 $13.81 $2,544.30
28 $2,544.30 $87.49 $0.00 $14.39 $2,646.18
29 $2,646.18 $87.49 $0.00 $14.96 $2,748.63
30 $2,748.63 $87.49 $0.00 $15.54 $2,851.66
31 $2,851.66 $87.49 $0.00 $16.12 $2,955.27
32 $2,955.27 $87.49 $0.00 $16.71 $3,059.47
33 $3,059.47 $87.49 $0.00 $17.30 $3,164.26
34 $3,164.26 $87.49 $0.00 $17.89 $3,269.64
35 $3,269.64 $87.49 $0.00 $18.49 $3,375.62
36 $3,375.62 $87.49 $0.00 $19.09 $3,482.20
37 $3,482.20 $87.49 $0.00 $19.69 $3,589.38
38 $3,589.38 $87.49 $0.00 $20.29 $3,697.16
39 $3,697.16 $87.49 $0.00 $20.90 $3,805.55
40 $3,805.55 $87.49 $0.00 $21.52 $3,914.56
41 $3,914.56 $87.49 $0.00 $22.13 $4,024.18
42 $4,024.18 $87.49 $0.00 $22.75 $4,134.42
43 $4,134.42 $87.49 $0.00 $23.38 $4,245.29
44 $4,245.29 $87.49 $0.00 $24.00 $4,356.78
45 $4,356.78 $87.49 $0.00 $24.63 $4,468.90
46 $4,468.90 $87.49 $0.00 $25.27 $4,581.66
47 $4,581.66 $87.49 $0.00 $25.91 $4,695.06
48 $4,695.06 $87.49 $0.00 $26.55 $4,809.10
49 $4,809.10 $87.49 $0.00 $27.19 $4,923.78
50 $4,923.78 $87.49 $0.00 $27.84 $5,039.11
51 $5,039.11 $87.49 $0.00 $28.49 $5,155.09
52 $5,155.09 $87.49 $0.00 $29.15 $5,271.73
53 $5,271.73 $87.49 $0.00 $29.81 $5,389.03
54 $5,389.03 $87.49 $0.00 $30.47 $5,506.99
55 $5,506.99 $87.49 $0.00 $31.14 $5,625.62
56 $5,625.62 $87.49 $0.00 $31.81 $5,744.92
57 $5,744.92 $87.49 $0.00 $32.48 $5,864.89
58 $5,864.89 $87.49 $0.00 $33.16 $5,985.54
59 $5,985.54 $87.49 $0.00 $33.84 $6,106.87
60 $6,106.87 $87.49 $0.00 $34.53 $6,228.89
61 $6,228.89 $87.49 $0.00 $35.22 $6,351.60
62 $6,351.60 $87.49 $0.00 $35.91 $6,475.00
63 $6,475.00 $87.49 $0.00 $36.61 $6,599.10
64 $6,599.10 $87.49 $0.00 $37.31 $6,723.90
65 $6,723.90 $87.49 $0.00 $38.02 $6,849.41
66 $6,849.41 $87.49 $0.00 $38.73 $6,975.63
67 $6,975.63 $87.49 $0.00 $39.44 $7,102.56
68 $7,102.56 $87.49 $0.00 $40.16 $7,230.21
69 $7,230.21 $87.49 $0.00 $40.88 $7,358.58
70 $7,358.58 $87.49 $0.00 $41.61 $7,487.68
71 $7,487.68 $87.49 $0.00 $42.34 $7,617.51
72 $7,617.51 $87.49 $0.00 $43.07 $7,748.07
73 $7,748.07 $87.49 $0.00 $43.81 $7,879.37
74 $7,879.37 $87.49 $0.00 $44.55 $8,011.41
75 $8,011.41 $87.49 $0.00 $45.30 $8,144.20
76 $8,144.20 $87.49 $0.00 $46.05 $8,277.74
77 $8,277.74 $87.49 $0.00 $46.80 $8,412.03
78 $8,412.03 $87.49 $0.00 $47.56 $8,547.08
79 $8,547.08 $87.49 $0.00 $48.33 $8,682.90
80 $8,682.90 $87.49 $0.00 $49.09 $8,819.48
81 $8,819.48 $87.49 $0.00 $49.87 $8,956.84
82 $8,956.84 $87.49 $0.00 $50.64 $9,094.97
83 $9,094.97 $87.49 $0.00 $51.42 $9,233.88
84 $9,233.88 $87.49 $0.00 $52.21 $9,373.58
85 $9,373.58 $87.49 $0.00 $53.00 $9,514.07
86 $9,514.07 $87.49 $0.00 $53.79 $9,655.35
87 $9,655.35 $87.49 $0.00 $54.59 $9,797.43
88 $9,797.43 $87.49 $0.00 $55.40 $9,940.32
89 $9,940.32 $87.49 $0.00 $56.20 $10,084.01
90 $10,084.01 $87.49 $0.00 $57.02 $10,228.52
91 $10,228.52 $87.49 $0.00 $57.83 $10,373.84
92 $10,373.84 $87.49 $0.00 $58.66 $10,519.99
93 $10,519.99 $87.49 $0.00 $59.48 $10,666.96
94 $10,666.96 $87.49 $0.00 $60.31 $10,814.76
95 $10,814.76 $87.49 $0.00 $61.15 $10,963.40
96 $10,963.40 $87.49 $0.00 $61.99 $11,112.88
97 $11,112.88 $87.49 $0.00 $62.83 $11,263.20
98 $11,263.20 $87.49 $0.00 $63.68 $11,414.37
99 $11,414.37 $87.49 $0.00 $64.54 $11,566.40
100 $11,566.40 $87.49 $0.00 $65.40 $11,719.29
101 $11,719.29 $87.49 $0.00 $66.26 $11,873.04
102 $11,873.04 $87.49 $0.00 $67.13 $12,027.66
103 $12,027.66 $87.49 $0.00 $68.01 $12,183.16
104 $12,183.16 $87.49 $0.00 $68.89 $12,339.54
105 $12,339.54 $87.49 $0.00 $69.77 $12,496.80
106 $12,496.80 $87.49 $0.00 $70.66 $12,654.95
107 $12,654.95 $87.49 $0.00 $71.55 $12,813.99
108 $12,813.99 $87.49 $0.00 $72.45 $12,973.93
109 $12,973.93 $87.49 $0.00 $73.36 $13,134.78
110 $13,134.78 $87.49 $0.00 $74.27 $13,296.54
111 $13,296.54 $87.49 $0.00 $75.18 $13,459.21
112 $13,459.21 $87.49 $0.00 $76.10 $13,622.80
113 $13,622.80 $87.49 $0.00 $77.03 $13,787.32
114 $13,787.32 $87.49 $0.00 $77.96 $13,952.77
115 $13,952.77 $87.49 $0.00 $78.89 $14,119.15
116 $14,119.15 $87.49 $0.00 $79.83 $14,286.47
117 $14,286.47 $87.49 $0.00 $80.78 $14,454.74
118 $14,454.74 $87.49 $0.00 $81.73 $14,623.96
119 $14,623.96 $87.49 $0.00 $82.69 $14,794.14
120 $14,794.14 $87.49 $0.00 $83.65 $14,965.28
121 $14,965.28 $87.49 $0.00 $84.62 $15,137.39
122 $15,137.39 $87.49 $0.00 $85.59 $15,310.47
123 $15,310.47 $87.49 $0.00 $86.57 $15,484.53
124 $15,484.53 $87.49 $0.00 $87.55 $15,659.57
125 $15,659.57 $87.49 $0.00 $88.54 $15,835.60
126 $15,835.60 $87.49 $0.00 $89.54 $16,012.63
127 $16,012.63 $87.49 $0.00 $90.54 $16,190.66
128 $16,190.66 $87.49 $0.00 $91.54 $16,369.69
129 $16,369.69 $87.49 $0.00 $92.56 $16,549.74
130 $16,549.74 $87.49 $0.00 $93.57 $16,730.80
131 $16,730.80 $87.49 $0.00 $94.60 $16,912.89
132 $16,912.89 $87.49 $0.00 $95.63 $17,096.01
133 $17,096.01 $87.49 $0.00 $96.66 $17,280.16
134 $17,280.16 $87.49 $0.00 $97.70 $17,465.35
135 $17,465.35 $87.49 $0.00 $98.75 $17,651.59
136 $17,651.59 $87.49 $0.00 $99.80 $17,838.88
137 $17,838.88 $87.49 $0.00 $100.86 $18,027.23
138 $18,027.23 $87.49 $0.00 $101.93 $18,216.65
139 $18,216.65 $87.49 $0.00 $103.00 $18,407.14
140 $18,407.14 $87.49 $0.00 $104.08 $18,598.71
141 $18,598.71 $87.49 $0.00 $105.16 $18,791.36
142 $18,791.36 $87.49 $0.00 $106.25 $18,985.10
143 $18,985.10 $87.49 $0.00 $107.34 $19,179.93
144 $19,179.93 $87.49 $0.00 $108.45 $19,375.87
145 $19,375.87 $87.49 $0.00 $109.55 $19,572.91
146 $19,572.91 $87.49 $0.00 $110.67 $19,771.07
147 $19,771.07 $87.49 $0.00 $111.79 $19,970.35
148 $19,970.35 $87.49 $0.00 $112.92 $20,170.76
149 $20,170.76 $87.49 $0.00 $114.05 $20,372.30
150 $20,372.30 $87.49 $0.00 $115.19 $20,574.98
151 $20,574.98 $87.49 $0.00 $116.33 $20,778.80
152 $20,778.80 $87.49 $0.00 $117.49 $20,983.78
153 $20,983.78 $87.49 $0.00 $118.65 $21,189.92
154 $21,189.92 $87.49 $0.00 $119.81 $21,397.22
155 $21,397.22 $87.49 $0.00 $120.98 $21,605.69
156 $21,605.69 $87.49 $0.00 $122.16 $21,815.34
157 $21,815.34 $87.49 $0.00 $123.35 $22,026.18
158 $22,026.18 $87.49 $0.00 $124.54 $22,238.21
159 $22,238.21 $87.49 $0.00 $125.74 $22,451.44
160 $22,451.44 $87.49 $0.00 $126.94 $22,665.87
161 $22,665.87 $87.49 $0.00 $128.16 $22,881.52
162 $22,881.52 $87.49 $0.00 $129.38 $23,098.39
163 $23,098.39 $87.49 $0.00 $130.60 $23,316.48
164 $23,316.48 $87.49 $0.00 $131.83 $23,535.80
165 $23,535.80 $87.49 $0.00 $133.07 $23,756.36
166 $23,756.36 $87.49 $0.00 $134.32 $23,978.17
167 $23,978.17 $87.49 $0.00 $135.58 $24,201.24
168 $24,201.24 $87.49 $0.00 $136.84 $24,425.57
169 $24,425.57 $87.49 $0.00 $138.11 $24,651.17
170 $24,651.17 $87.49 $0.00 $139.38 $24,878.04
171 $24,878.04 $87.49 $0.00 $140.66 $25,106.19
172 $25,106.19 $87.49 $0.00 $141.95 $25,335.63
173 $25,335.63 $87.49 $0.00 $143.25 $25,566.37
174 $25,566.37 $87.49 $0.00 $144.56 $25,798.42
175 $25,798.42 $87.49 $0.00 $145.87 $26,031.78
176 $26,031.78 $87.49 $0.00 $147.19 $26,266.46
177 $26,266.46 $87.49 $0.00 $148.51 $26,502.46
178 $26,502.46 $87.49 $0.00 $149.85 $26,739.80
179 $26,739.80 $87.49 $0.00 $151.19 $26,978.48
180 $26,978.48 $87.49 $0.00 $152.54 $27,218.51
181 $27,218.51 $87.49 $0.00 $153.90 $27,459.90
182 $27,459.90 $87.49 $0.00 $155.26 $27,702.65
183 $27,702.65 $87.49 $0.00 $156.63 $27,946.77
184 $27,946.77 $87.49 $0.00 $158.02 $28,192.28
185 $28,192.28 $87.49 $0.00 $159.40 $28,439.17
186 $28,439.17 $87.49 $0.00 $160.80 $28,687.46
187 $28,687.46 $87.49 $0.00 $162.20 $28,937.15
188 $28,937.15 $87.49 $0.00 $163.61 $29,188.25
189 $29,188.25 $87.49 $0.00 $165.03 $29,440.77
190 $29,440.77 $87.49 $0.00 $166.46 $29,694.72
191 $29,694.72 $87.49 $0.00 $167.90 $29,950.11
192 $29,950.11 $87.49 $0.00 $169.34 $30,206.94
193 $30,206.94 $87.49 $0.00 $170.79 $30,465.22
194 $30,465.22 $87.49 $0.00 $172.25 $30,724.96
195 $30,724.96 $87.49 $0.00 $173.72 $30,986.17
196 $30,986.17 $87.49 $0.00 $175.20 $31,248.86
197 $31,248.86 $87.49 $0.00 $176.69 $31,513.04
198 $31,513.04 $87.49 $0.00 $178.18 $31,778.71
199 $31,778.71 $87.49 $0.00 $179.68 $32,045.88
200 $32,045.88 $87.49 $0.00 $181.19 $32,314.56
201 $32,314.56 $87.49 $0.00 $182.71 $32,584.76
202 $32,584.76 $87.49 $0.00 $184.24 $32,856.49
203 $32,856.49 $87.49 $0.00 $185.78 $33,129.76
204 $33,129.76 $87.49 $0.00 $187.32 $33,404.57
205 $33,404.57 $87.49 $0.00 $188.87 $33,680.93
206 $33,680.93 $87.49 $0.00 $190.44 $33,958.86
207 $33,958.86 $87.49 $0.00 $192.01 $34,238.36
208 $34,238.36 $87.49 $0.00 $193.59 $34,519.44
209 $34,519.44 $87.49 $0.00 $195.18 $34,802.11
210 $34,802.11 $87.49 $0.00 $196.78 $35,086.38
211 $35,086.38 $87.49 $0.00 $198.38 $35,372.25
212 $35,372.25 $87.49 $0.00 $200.00 $35,659.74
213 $35,659.74 $87.49 $0.00 $201.63 $35,948.86
214 $35,948.86 $87.49 $0.00 $203.26 $36,239.61
215 $36,239.61 $87.49 $0.00 $204.90 $36,532.00
216 $36,532.00 $87.49 $0.00 $206.56 $36,826.05
217 $36,826.05 $87.49 $19,204.82 $208.22 $17,916.94
218 $17,916.94 $87.49 $0.00 $101.30 $18,105.73
219 $18,105.73 $87.49 $0.00 $102.37 $18,295.59
220 $18,295.59 $87.49 $0.00 $103.45 $18,486.53
221 $18,486.53 $87.49 $0.00 $104.53 $18,678.55
222 $18,678.55 $87.49 $0.00 $105.61 $18,871.65
223 $18,871.65 $87.49 $0.00 $106.70 $19,065.84
224 $19,065.84 $87.49 $0.00 $107.80 $19,261.13
225 $19,261.13 $87.49 $0.00 $108.91 $19,457.53
226 $19,457.53 $87.49 $0.00 $110.02 $19,655.04
227 $19,655.04 $87.49 $0.00 $111.13 $19,853.66
228 $19,853.66 $87.49 $0.00 $112.26 $20,053.41
229 $20,053.41 $0.00 $20,165.06 $113.38 $1.73