Savings Plan and Future Cost Estimation for Palm Beach Atlantic University West Palm Beach

How much will it cost and what do you need to save?

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$136,242
Monthly savings required$1,078

How much will it cost to send your child to Palm Beach Atlantic University West Palm Beach in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $544,967.73 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $1,078.47 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$52,538.00
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 Palm Beach Atlantic University West Palm Beach in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $1,078.47 $0.00 $0.00 $1,078.47
2 $1,078.47 $1,078.47 $0.00 $6.10 $2,163.04
3 $2,163.04 $1,078.47 $0.00 $12.23 $3,253.74
4 $3,253.74 $1,078.47 $0.00 $18.40 $4,350.61
5 $4,350.61 $1,078.47 $0.00 $24.60 $5,453.68
6 $5,453.68 $1,078.47 $0.00 $30.84 $6,562.99
7 $6,562.99 $1,078.47 $0.00 $37.11 $7,678.57
8 $7,678.57 $1,078.47 $0.00 $43.42 $8,800.46
9 $8,800.46 $1,078.47 $0.00 $49.76 $9,928.69
10 $9,928.69 $1,078.47 $0.00 $56.14 $11,063.30
11 $11,063.30 $1,078.47 $0.00 $62.55 $12,204.32
12 $12,204.32 $1,078.47 $0.00 $69.00 $13,351.79
13 $13,351.79 $1,078.47 $0.00 $75.49 $14,505.75
14 $14,505.75 $1,078.47 $0.00 $82.02 $15,666.24
15 $15,666.24 $1,078.47 $0.00 $88.58 $16,833.29
16 $16,833.29 $1,078.47 $0.00 $95.18 $18,006.94
17 $18,006.94 $1,078.47 $0.00 $101.81 $19,187.22
18 $19,187.22 $1,078.47 $0.00 $108.49 $20,374.18
19 $20,374.18 $1,078.47 $0.00 $115.20 $21,567.85
20 $21,567.85 $1,078.47 $0.00 $121.95 $22,768.27
21 $22,768.27 $1,078.47 $0.00 $128.74 $23,975.48
22 $23,975.48 $1,078.47 $0.00 $135.56 $25,189.51
23 $25,189.51 $1,078.47 $0.00 $142.43 $26,410.41
24 $26,410.41 $1,078.47 $0.00 $149.33 $27,638.21
25 $27,638.21 $1,078.47 $0.00 $156.27 $28,872.95
26 $28,872.95 $1,078.47 $0.00 $163.25 $30,114.67
27 $30,114.67 $1,078.47 $0.00 $170.27 $31,363.41
28 $31,363.41 $1,078.47 $0.00 $177.33 $32,619.21
29 $32,619.21 $1,078.47 $0.00 $184.43 $33,882.11
30 $33,882.11 $1,078.47 $0.00 $191.57 $35,152.15
31 $35,152.15 $1,078.47 $0.00 $198.76 $36,429.38
32 $36,429.38 $1,078.47 $0.00 $205.98 $37,713.83
33 $37,713.83 $1,078.47 $0.00 $213.24 $39,005.54
34 $39,005.54 $1,078.47 $0.00 $220.54 $40,304.55
35 $40,304.55 $1,078.47 $0.00 $227.89 $41,610.91
36 $41,610.91 $1,078.47 $0.00 $235.27 $42,924.65
37 $42,924.65 $1,078.47 $0.00 $242.70 $44,245.82
38 $44,245.82 $1,078.47 $0.00 $250.17 $45,574.46
39 $45,574.46 $1,078.47 $0.00 $257.68 $46,910.61
40 $46,910.61 $1,078.47 $0.00 $265.24 $48,254.32
41 $48,254.32 $1,078.47 $0.00 $272.84 $49,605.63
42 $49,605.63 $1,078.47 $0.00 $280.48 $50,964.58
43 $50,964.58 $1,078.47 $0.00 $288.16 $52,331.21
44 $52,331.21 $1,078.47 $0.00 $295.89 $53,705.57
45 $53,705.57 $1,078.47 $0.00 $303.66 $55,087.70
46 $55,087.70 $1,078.47 $0.00 $311.47 $56,477.64
47 $56,477.64 $1,078.47 $0.00 $319.33 $57,875.44
48 $57,875.44 $1,078.47 $0.00 $327.24 $59,281.15
49 $59,281.15 $1,078.47 $0.00 $335.18 $60,694.80
50 $60,694.80 $1,078.47 $0.00 $343.18 $62,116.45
51 $62,116.45 $1,078.47 $0.00 $351.22 $63,546.14
52 $63,546.14 $1,078.47 $0.00 $359.30 $64,983.91
53 $64,983.91 $1,078.47 $0.00 $367.43 $66,429.81
54 $66,429.81 $1,078.47 $0.00 $375.60 $67,883.88
55 $67,883.88 $1,078.47 $0.00 $383.83 $69,346.18
56 $69,346.18 $1,078.47 $0.00 $392.09 $70,816.74
57 $70,816.74 $1,078.47 $0.00 $400.41 $72,295.62
58 $72,295.62 $1,078.47 $0.00 $408.77 $73,782.86
59 $73,782.86 $1,078.47 $0.00 $417.18 $75,278.51
60 $75,278.51 $1,078.47 $0.00 $425.64 $76,782.62
61 $76,782.62 $1,078.47 $0.00 $434.14 $78,295.23
62 $78,295.23 $1,078.47 $0.00 $442.69 $79,816.39
63 $79,816.39 $1,078.47 $0.00 $451.29 $81,346.15
64 $81,346.15 $1,078.47 $0.00 $459.94 $82,884.56
65 $82,884.56 $1,078.47 $0.00 $468.64 $84,431.67
66 $84,431.67 $1,078.47 $0.00 $477.39 $85,987.53
67 $85,987.53 $1,078.47 $0.00 $486.19 $87,552.19
68 $87,552.19 $1,078.47 $0.00 $495.03 $89,125.69
69 $89,125.69 $1,078.47 $0.00 $503.93 $90,708.09
70 $90,708.09 $1,078.47 $0.00 $512.88 $92,299.44
71 $92,299.44 $1,078.47 $0.00 $521.87 $93,899.78
72 $93,899.78 $1,078.47 $0.00 $530.92 $95,509.17
73 $95,509.17 $1,078.47 $0.00 $540.02 $97,127.66
74 $97,127.66 $1,078.47 $0.00 $549.17 $98,755.30
75 $98,755.30 $1,078.47 $0.00 $558.38 $100,392.15
76 $100,392.15 $1,078.47 $0.00 $567.63 $102,038.25
77 $102,038.25 $1,078.47 $0.00 $576.94 $103,693.66
78 $103,693.66 $1,078.47 $0.00 $586.30 $105,358.43
79 $105,358.43 $1,078.47 $0.00 $595.71 $107,032.61
80 $107,032.61 $1,078.47 $0.00 $605.18 $108,716.26
81 $108,716.26 $1,078.47 $0.00 $614.70 $110,409.43
82 $110,409.43 $1,078.47 $0.00 $624.27 $112,112.17
83 $112,112.17 $1,078.47 $0.00 $633.90 $113,824.54
84 $113,824.54 $1,078.47 $0.00 $643.58 $115,546.59
85 $115,546.59 $1,078.47 $0.00 $653.32 $117,278.38
86 $117,278.38 $1,078.47 $0.00 $663.11 $119,019.96
87 $119,019.96 $1,078.47 $0.00 $672.96 $120,771.39
88 $120,771.39 $1,078.47 $0.00 $682.86 $122,532.72
89 $122,532.72 $1,078.47 $0.00 $692.82 $124,304.01
90 $124,304.01 $1,078.47 $0.00 $702.83 $126,085.31
91 $126,085.31 $1,078.47 $0.00 $712.90 $127,876.68
92 $127,876.68 $1,078.47 $0.00 $723.03 $129,678.18
93 $129,678.18 $1,078.47 $0.00 $733.22 $131,489.87
94 $131,489.87 $1,078.47 $0.00 $743.46 $133,311.80
95 $133,311.80 $1,078.47 $0.00 $753.76 $135,144.03
96 $135,144.03 $1,078.47 $0.00 $764.12 $136,986.62
97 $136,986.62 $1,078.47 $0.00 $774.54 $138,839.63
98 $138,839.63 $1,078.47 $0.00 $785.02 $140,703.12
99 $140,703.12 $1,078.47 $0.00 $795.56 $142,577.15
100 $142,577.15 $1,078.47 $0.00 $806.15 $144,461.77
101 $144,461.77 $1,078.47 $0.00 $816.81 $146,357.05
102 $146,357.05 $1,078.47 $0.00 $827.52 $148,263.04
103 $148,263.04 $1,078.47 $0.00 $838.30 $150,179.81
104 $150,179.81 $1,078.47 $0.00 $849.14 $152,107.42
105 $152,107.42 $1,078.47 $0.00 $860.04 $154,045.93
106 $154,045.93 $1,078.47 $0.00 $871.00 $155,995.40
107 $155,995.40 $1,078.47 $0.00 $882.02 $157,955.89
108 $157,955.89 $1,078.47 $0.00 $893.11 $159,927.47
109 $159,927.47 $1,078.47 $0.00 $904.25 $161,910.19
110 $161,910.19 $1,078.47 $0.00 $915.46 $163,904.12
111 $163,904.12 $1,078.47 $0.00 $926.74 $165,909.33
112 $165,909.33 $1,078.47 $0.00 $938.08 $167,925.88
113 $167,925.88 $1,078.47 $0.00 $949.48 $169,953.83
114 $169,953.83 $1,078.47 $0.00 $960.94 $171,993.24
115 $171,993.24 $1,078.47 $0.00 $972.47 $174,044.18
116 $174,044.18 $1,078.47 $0.00 $984.07 $176,106.72
117 $176,106.72 $1,078.47 $0.00 $995.73 $178,180.92
118 $178,180.92 $1,078.47 $0.00 $1,007.46 $180,266.85
119 $180,266.85 $1,078.47 $0.00 $1,019.25 $182,364.57
120 $182,364.57 $1,078.47 $0.00 $1,031.12 $184,474.16
121 $184,474.16 $1,078.47 $0.00 $1,043.04 $186,595.67
122 $186,595.67 $1,078.47 $0.00 $1,055.04 $188,729.18
123 $188,729.18 $1,078.47 $0.00 $1,067.10 $190,874.75
124 $190,874.75 $1,078.47 $0.00 $1,079.23 $193,032.45
125 $193,032.45 $1,078.47 $0.00 $1,091.43 $195,202.35
126 $195,202.35 $1,078.47 $0.00 $1,103.70 $197,384.52
127 $197,384.52 $1,078.47 $0.00 $1,116.04 $199,579.03
128 $199,579.03 $1,078.47 $0.00 $1,128.45 $201,785.95
129 $201,785.95 $1,078.47 $0.00 $1,140.93 $204,005.35
130 $204,005.35 $1,078.47 $0.00 $1,153.48 $206,237.30
131 $206,237.30 $1,078.47 $0.00 $1,166.10 $208,481.87
132 $208,481.87 $1,078.47 $0.00 $1,178.79 $210,739.13
133 $210,739.13 $1,078.47 $0.00 $1,191.55 $213,009.15
134 $213,009.15 $1,078.47 $0.00 $1,204.38 $215,292.00
135 $215,292.00 $1,078.47 $0.00 $1,217.29 $217,587.76
136 $217,587.76 $1,078.47 $0.00 $1,230.27 $219,896.50
137 $219,896.50 $1,078.47 $0.00 $1,243.33 $222,218.30
138 $222,218.30 $1,078.47 $0.00 $1,256.45 $224,553.22
139 $224,553.22 $1,078.47 $0.00 $1,269.66 $226,901.35
140 $226,901.35 $1,078.47 $0.00 $1,282.93 $229,262.75
141 $229,262.75 $1,078.47 $0.00 $1,296.28 $231,637.50
142 $231,637.50 $1,078.47 $0.00 $1,309.71 $234,025.68
143 $234,025.68 $1,078.47 $0.00 $1,323.22 $236,427.37
144 $236,427.37 $1,078.47 $0.00 $1,336.79 $238,842.63
145 $238,842.63 $1,078.47 $0.00 $1,350.45 $241,271.55
146 $241,271.55 $1,078.47 $0.00 $1,364.18 $243,714.20
147 $243,714.20 $1,078.47 $0.00 $1,378.00 $246,170.67
148 $246,170.67 $1,078.47 $0.00 $1,391.88 $248,641.02
149 $248,641.02 $1,078.47 $0.00 $1,405.85 $251,125.34
150 $251,125.34 $1,078.47 $0.00 $1,419.90 $253,623.71
151 $253,623.71 $1,078.47 $0.00 $1,434.03 $256,136.21
152 $256,136.21 $1,078.47 $0.00 $1,448.23 $258,662.91
153 $258,662.91 $1,078.47 $0.00 $1,462.52 $261,203.90
154 $261,203.90 $1,078.47 $0.00 $1,476.88 $263,759.25
155 $263,759.25 $1,078.47 $0.00 $1,491.33 $266,329.05
156 $266,329.05 $1,078.47 $0.00 $1,505.86 $268,913.38
157 $268,913.38 $1,078.47 $0.00 $1,520.48 $271,512.33
158 $271,512.33 $1,078.47 $0.00 $1,535.17 $274,125.97
159 $274,125.97 $1,078.47 $0.00 $1,549.95 $276,754.39
160 $276,754.39 $1,078.47 $0.00 $1,564.81 $279,397.67
161 $279,397.67 $1,078.47 $0.00 $1,579.76 $282,055.90
162 $282,055.90 $1,078.47 $0.00 $1,594.79 $284,729.16
163 $284,729.16 $1,078.47 $0.00 $1,609.90 $287,417.53
164 $287,417.53 $1,078.47 $0.00 $1,625.10 $290,121.10
165 $290,121.10 $1,078.47 $0.00 $1,640.39 $292,839.96
166 $292,839.96 $1,078.47 $0.00 $1,655.76 $295,574.19
167 $295,574.19 $1,078.47 $0.00 $1,671.22 $298,323.88
168 $298,323.88 $1,078.47 $0.00 $1,686.77 $301,089.12
169 $301,089.12 $1,078.47 $0.00 $1,702.40 $303,869.99
170 $303,869.99 $1,078.47 $0.00 $1,718.13 $306,666.59
171 $306,666.59 $1,078.47 $0.00 $1,733.94 $309,479.00
172 $309,479.00 $1,078.47 $0.00 $1,749.84 $312,307.31
173 $312,307.31 $1,078.47 $0.00 $1,765.83 $315,151.61
174 $315,151.61 $1,078.47 $0.00 $1,781.91 $318,011.99
175 $318,011.99 $1,078.47 $0.00 $1,798.09 $320,888.55
176 $320,888.55 $1,078.47 $0.00 $1,814.35 $323,781.37
177 $323,781.37 $1,078.47 $0.00 $1,830.71 $326,690.55
178 $326,690.55 $1,078.47 $0.00 $1,847.16 $329,616.18
179 $329,616.18 $1,078.47 $0.00 $1,863.70 $332,558.35
180 $332,558.35 $1,078.47 $0.00 $1,880.33 $335,517.15
181 $335,517.15 $1,078.47 $0.00 $1,897.06 $338,492.68
182 $338,492.68 $1,078.47 $0.00 $1,913.89 $341,485.04
183 $341,485.04 $1,078.47 $0.00 $1,930.81 $344,494.32
184 $344,494.32 $1,078.47 $0.00 $1,947.82 $347,520.61
185 $347,520.61 $1,078.47 $0.00 $1,964.93 $350,564.01
186 $350,564.01 $1,078.47 $0.00 $1,982.14 $353,624.62
187 $353,624.62 $1,078.47 $0.00 $1,999.45 $356,702.54
188 $356,702.54 $1,078.47 $0.00 $2,016.85 $359,797.86
189 $359,797.86 $1,078.47 $0.00 $2,034.35 $362,910.68
190 $362,910.68 $1,078.47 $0.00 $2,051.95 $366,041.10
191 $366,041.10 $1,078.47 $0.00 $2,069.65 $369,189.22
192 $369,189.22 $1,078.47 $0.00 $2,087.45 $372,355.14
193 $372,355.14 $1,078.47 $0.00 $2,105.35 $375,538.96
194 $375,538.96 $1,078.47 $0.00 $2,123.35 $378,740.78
195 $378,740.78 $1,078.47 $0.00 $2,141.46 $381,960.71
196 $381,960.71 $1,078.47 $0.00 $2,159.66 $385,198.84
197 $385,198.84 $1,078.47 $0.00 $2,177.97 $388,455.28
198 $388,455.28 $1,078.47 $0.00 $2,196.38 $391,730.13
199 $391,730.13 $1,078.47 $0.00 $2,214.90 $395,023.50
200 $395,023.50 $1,078.47 $0.00 $2,233.52 $398,335.49
201 $398,335.49 $1,078.47 $0.00 $2,252.25 $401,666.21
202 $401,666.21 $1,078.47 $0.00 $2,271.08 $405,015.76
203 $405,015.76 $1,078.47 $0.00 $2,290.02 $408,384.25
204 $408,384.25 $1,078.47 $0.00 $2,309.06 $411,771.78
205 $411,771.78 $1,078.47 $0.00 $2,328.22 $415,178.47
206 $415,178.47 $1,078.47 $0.00 $2,347.48 $418,604.42
207 $418,604.42 $1,078.47 $0.00 $2,366.85 $422,049.74
208 $422,049.74 $1,078.47 $0.00 $2,386.33 $425,514.54
209 $425,514.54 $1,078.47 $0.00 $2,405.92 $428,998.93
210 $428,998.93 $1,078.47 $0.00 $2,425.62 $432,503.02
211 $432,503.02 $1,078.47 $0.00 $2,445.43 $436,026.92
212 $436,026.92 $1,078.47 $0.00 $2,465.36 $439,570.75
213 $439,570.75 $1,078.47 $0.00 $2,485.40 $443,134.62
214 $443,134.62 $1,078.47 $0.00 $2,505.55 $446,718.64
215 $446,718.64 $1,078.47 $0.00 $2,525.81 $450,322.92
216 $450,322.92 $1,078.47 $0.00 $2,546.19 $453,947.58
217 $453,947.58 $1,078.47 $126,438.96 $2,566.69 $331,153.78
218 $331,153.78 $1,078.47 $0.00 $1,872.39 $334,104.64
219 $334,104.64 $1,078.47 $0.00 $1,889.08 $337,072.19
220 $337,072.19 $1,078.47 $0.00 $1,905.86 $340,056.52
221 $340,056.52 $1,078.47 $0.00 $1,922.73 $343,057.72
222 $343,057.72 $1,078.47 $0.00 $1,939.70 $346,075.89
223 $346,075.89 $1,078.47 $0.00 $1,956.76 $349,111.12
224 $349,111.12 $1,078.47 $0.00 $1,973.93 $352,163.52
225 $352,163.52 $1,078.47 $0.00 $1,991.18 $355,233.17
226 $355,233.17 $1,078.47 $0.00 $2,008.54 $358,320.18
227 $358,320.18 $1,078.47 $0.00 $2,025.99 $361,424.64
228 $361,424.64 $1,078.47 $0.00 $2,043.55 $364,546.66
229 $364,546.66 $1,078.47 $132,760.91 $2,061.20 $234,925.42
230 $234,925.42 $1,078.47 $0.00 $1,328.30 $237,332.19
231 $237,332.19 $1,078.47 $0.00 $1,341.91 $239,752.57
232 $239,752.57 $1,078.47 $0.00 $1,355.60 $242,186.64
233 $242,186.64 $1,078.47 $0.00 $1,369.36 $244,634.47
234 $244,634.47 $1,078.47 $0.00 $1,383.20 $247,096.14
235 $247,096.14 $1,078.47 $0.00 $1,397.12 $249,571.73
236 $249,571.73 $1,078.47 $0.00 $1,411.11 $252,061.31
237 $252,061.31 $1,078.47 $0.00 $1,425.19 $254,564.97
238 $254,564.97 $1,078.47 $0.00 $1,439.35 $257,082.79
239 $257,082.79 $1,078.47 $0.00 $1,453.58 $259,614.84
240 $259,614.84 $1,078.47 $0.00 $1,467.90 $262,161.21
241 $262,161.21 $1,078.47 $139,398.95 $1,482.30 $125,323.03
242 $125,323.03 $1,078.47 $0.00 $708.59 $127,110.09
243 $127,110.09 $1,078.47 $0.00 $718.70 $128,907.26
244 $128,907.26 $1,078.47 $0.00 $728.86 $130,714.59
245 $130,714.59 $1,078.47 $0.00 $739.08 $132,532.14
246 $132,532.14 $1,078.47 $0.00 $749.36 $134,359.97
247 $134,359.97 $1,078.47 $0.00 $759.69 $136,198.13
248 $136,198.13 $1,078.47 $0.00 $770.08 $138,046.68
249 $138,046.68 $1,078.47 $0.00 $780.54 $139,905.69
250 $139,905.69 $1,078.47 $0.00 $791.05 $141,775.21
251 $141,775.21 $1,078.47 $0.00 $801.62 $143,655.30
252 $143,655.30 $1,078.47 $0.00 $812.25 $145,546.02
253 $145,546.02 $0.00 $146,368.90 $822.94 $0.06