Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2037$61,731
Monthly savings required$489

How much will it cost to send your child to National American University Independence in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $246,925.21 for students enrolling in 2037 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $488.66 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$23,805.00
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 National American University Independence in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $488.66 $0.00 $0.00 $488.66
2 $488.66 $488.66 $0.00 $2.76 $980.08
3 $980.08 $488.66 $0.00 $5.54 $1,474.28
4 $1,474.28 $488.66 $0.00 $8.34 $1,971.28
5 $1,971.28 $488.66 $0.00 $11.15 $2,471.09
6 $2,471.09 $488.66 $0.00 $13.97 $2,973.72
7 $2,973.72 $488.66 $0.00 $16.81 $3,479.19
8 $3,479.19 $488.66 $0.00 $19.67 $3,987.52
9 $3,987.52 $488.66 $0.00 $22.55 $4,498.73
10 $4,498.73 $488.66 $0.00 $25.44 $5,012.83
11 $5,012.83 $488.66 $0.00 $28.34 $5,529.83
12 $5,529.83 $488.66 $0.00 $31.27 $6,049.76
13 $6,049.76 $488.66 $0.00 $34.21 $6,572.63
14 $6,572.63 $488.66 $0.00 $37.16 $7,098.45
15 $7,098.45 $488.66 $0.00 $40.14 $7,627.25
16 $7,627.25 $488.66 $0.00 $43.13 $8,159.04
17 $8,159.04 $488.66 $0.00 $46.13 $8,693.83
18 $8,693.83 $488.66 $0.00 $49.16 $9,231.65
19 $9,231.65 $488.66 $0.00 $52.20 $9,772.51
20 $9,772.51 $488.66 $0.00 $55.26 $10,316.43
21 $10,316.43 $488.66 $0.00 $58.33 $10,863.42
22 $10,863.42 $488.66 $0.00 $61.42 $11,413.50
23 $11,413.50 $488.66 $0.00 $64.53 $11,966.69
24 $11,966.69 $488.66 $0.00 $67.66 $12,523.01
25 $12,523.01 $488.66 $0.00 $70.81 $13,082.48
26 $13,082.48 $488.66 $0.00 $73.97 $13,645.11
27 $13,645.11 $488.66 $0.00 $77.15 $14,210.92
28 $14,210.92 $488.66 $0.00 $80.35 $14,779.93
29 $14,779.93 $488.66 $0.00 $83.57 $15,352.16
30 $15,352.16 $488.66 $0.00 $86.80 $15,927.62
31 $15,927.62 $488.66 $0.00 $90.06 $16,506.34
32 $16,506.34 $488.66 $0.00 $93.33 $17,088.33
33 $17,088.33 $488.66 $0.00 $96.62 $17,673.61
34 $17,673.61 $488.66 $0.00 $99.93 $18,262.20
35 $18,262.20 $488.66 $0.00 $103.26 $18,854.12
36 $18,854.12 $488.66 $0.00 $106.60 $19,449.38
37 $19,449.38 $488.66 $0.00 $109.97 $20,048.01
38 $20,048.01 $488.66 $0.00 $113.35 $20,650.02
39 $20,650.02 $488.66 $0.00 $116.76 $21,255.44
40 $21,255.44 $488.66 $0.00 $120.18 $21,864.28
41 $21,864.28 $488.66 $0.00 $123.62 $22,476.56
42 $22,476.56 $488.66 $0.00 $127.09 $23,092.31
43 $23,092.31 $488.66 $0.00 $130.57 $23,711.54
44 $23,711.54 $488.66 $0.00 $134.07 $24,334.27
45 $24,334.27 $488.66 $0.00 $137.59 $24,960.52
46 $24,960.52 $488.66 $0.00 $141.13 $25,590.31
47 $25,590.31 $488.66 $0.00 $144.69 $26,223.66
48 $26,223.66 $488.66 $0.00 $148.27 $26,860.59
49 $26,860.59 $488.66 $0.00 $151.87 $27,501.12
50 $27,501.12 $488.66 $0.00 $155.50 $28,145.28
51 $28,145.28 $488.66 $0.00 $159.14 $28,793.08
52 $28,793.08 $488.66 $0.00 $162.80 $29,444.54
53 $29,444.54 $488.66 $0.00 $166.48 $30,099.68
54 $30,099.68 $488.66 $0.00 $170.19 $30,758.53
55 $30,758.53 $488.66 $0.00 $173.91 $31,421.10
56 $31,421.10 $488.66 $0.00 $177.66 $32,087.42
57 $32,087.42 $488.66 $0.00 $181.43 $32,757.51
58 $32,757.51 $488.66 $0.00 $185.22 $33,431.39
59 $33,431.39 $488.66 $0.00 $189.03 $34,109.08
60 $34,109.08 $488.66 $0.00 $192.86 $34,790.60
61 $34,790.60 $488.66 $0.00 $196.71 $35,475.97
62 $35,475.97 $488.66 $0.00 $200.59 $36,165.22
63 $36,165.22 $488.66 $0.00 $204.48 $36,858.36
64 $36,858.36 $488.66 $0.00 $208.40 $37,555.42
65 $37,555.42 $488.66 $0.00 $212.34 $38,256.42
66 $38,256.42 $488.66 $0.00 $216.31 $38,961.39
67 $38,961.39 $488.66 $0.00 $220.29 $39,670.34
68 $39,670.34 $488.66 $0.00 $224.30 $40,383.30
69 $40,383.30 $488.66 $0.00 $228.33 $41,100.29
70 $41,100.29 $488.66 $0.00 $232.39 $41,821.34
71 $41,821.34 $488.66 $0.00 $236.46 $42,546.46
72 $42,546.46 $488.66 $0.00 $240.56 $43,275.68
73 $43,275.68 $488.66 $0.00 $244.69 $44,009.03
74 $44,009.03 $488.66 $0.00 $248.83 $44,746.52
75 $44,746.52 $488.66 $0.00 $253.00 $45,488.18
76 $45,488.18 $488.66 $0.00 $257.20 $46,234.04
77 $46,234.04 $488.66 $0.00 $261.41 $46,984.11
78 $46,984.11 $488.66 $0.00 $265.65 $47,738.42
79 $47,738.42 $488.66 $0.00 $269.92 $48,497.00
80 $48,497.00 $488.66 $0.00 $274.21 $49,259.87
81 $49,259.87 $488.66 $0.00 $278.52 $50,027.05
82 $50,027.05 $488.66 $0.00 $282.86 $50,798.57
83 $50,798.57 $488.66 $0.00 $287.22 $51,574.45
84 $51,574.45 $488.66 $0.00 $291.61 $52,354.72
85 $52,354.72 $488.66 $0.00 $296.02 $53,139.40
86 $53,139.40 $488.66 $0.00 $300.46 $53,928.52
87 $53,928.52 $488.66 $0.00 $304.92 $54,722.10
88 $54,722.10 $488.66 $0.00 $309.41 $55,520.17
89 $55,520.17 $488.66 $0.00 $313.92 $56,322.75
90 $56,322.75 $488.66 $0.00 $318.46 $57,129.87
91 $57,129.87 $488.66 $0.00 $323.02 $57,941.55
92 $57,941.55 $488.66 $0.00 $327.61 $58,757.82
93 $58,757.82 $488.66 $0.00 $332.23 $59,578.71
94 $59,578.71 $488.66 $0.00 $336.87 $60,404.24
95 $60,404.24 $488.66 $0.00 $341.53 $61,234.43
96 $61,234.43 $488.66 $0.00 $346.23 $62,069.32
97 $62,069.32 $488.66 $0.00 $350.95 $62,908.93
98 $62,908.93 $488.66 $0.00 $355.70 $63,753.29
99 $63,753.29 $488.66 $0.00 $360.47 $64,602.42
100 $64,602.42 $488.66 $0.00 $365.27 $65,456.35
101 $65,456.35 $488.66 $0.00 $370.10 $66,315.11
102 $66,315.11 $488.66 $0.00 $374.96 $67,178.73
103 $67,178.73 $488.66 $0.00 $379.84 $68,047.23
104 $68,047.23 $488.66 $0.00 $384.75 $68,920.64
105 $68,920.64 $488.66 $0.00 $389.69 $69,798.99
106 $69,798.99 $488.66 $0.00 $394.65 $70,682.30
107 $70,682.30 $488.66 $0.00 $399.65 $71,570.61
108 $71,570.61 $488.66 $0.00 $404.67 $72,463.94
109 $72,463.94 $488.66 $0.00 $409.72 $73,362.32
110 $73,362.32 $488.66 $0.00 $414.80 $74,265.78
111 $74,265.78 $488.66 $0.00 $419.91 $75,174.35
112 $75,174.35 $488.66 $0.00 $425.05 $76,088.06
113 $76,088.06 $488.66 $0.00 $430.21 $77,006.93
114 $77,006.93 $488.66 $0.00 $435.41 $77,931.00
115 $77,931.00 $488.66 $0.00 $440.63 $78,860.29
116 $78,860.29 $488.66 $0.00 $445.89 $79,794.84
117 $79,794.84 $488.66 $0.00 $451.17 $80,734.67
118 $80,734.67 $488.66 $0.00 $456.49 $81,679.82
119 $81,679.82 $488.66 $0.00 $461.83 $82,630.31
120 $82,630.31 $488.66 $0.00 $467.20 $83,586.17
121 $83,586.17 $488.66 $0.00 $472.61 $84,547.44
122 $84,547.44 $488.66 $0.00 $478.04 $85,514.14
123 $85,514.14 $488.66 $0.00 $483.51 $86,486.31
124 $86,486.31 $488.66 $0.00 $489.01 $87,463.98
125 $87,463.98 $488.66 $0.00 $494.53 $88,447.17
126 $88,447.17 $488.66 $0.00 $500.09 $89,435.92
127 $89,435.92 $488.66 $0.00 $505.68 $90,430.26
128 $90,430.26 $488.66 $0.00 $511.31 $91,430.23
129 $91,430.23 $488.66 $0.00 $516.96 $92,435.85
130 $92,435.85 $488.66 $0.00 $522.65 $93,447.16
131 $93,447.16 $488.66 $0.00 $528.36 $94,464.18
132 $94,464.18 $488.66 $0.00 $534.11 $95,486.95
133 $95,486.95 $488.66 $0.00 $539.90 $96,515.51
134 $96,515.51 $488.66 $0.00 $545.71 $97,549.88
135 $97,549.88 $488.66 $0.00 $551.56 $98,590.10
136 $98,590.10 $488.66 $0.00 $557.44 $99,636.20
137 $99,636.20 $488.66 $0.00 $563.36 $100,688.22
138 $100,688.22 $488.66 $0.00 $569.31 $101,746.19
139 $101,746.19 $488.66 $0.00 $575.29 $102,810.14
140 $102,810.14 $488.66 $0.00 $581.30 $103,880.10
141 $103,880.10 $488.66 $0.00 $587.35 $104,956.11
142 $104,956.11 $488.66 $0.00 $593.44 $106,038.21
143 $106,038.21 $488.66 $0.00 $599.56 $107,126.43
144 $107,126.43 $488.66 $0.00 $605.71 $108,220.80
145 $108,220.80 $488.66 $0.00 $611.90 $109,321.36
146 $109,321.36 $488.66 $0.00 $618.12 $110,428.14
147 $110,428.14 $488.66 $0.00 $624.38 $111,541.18
148 $111,541.18 $488.66 $0.00 $630.67 $112,660.51
149 $112,660.51 $488.66 $0.00 $637.00 $113,786.17
150 $113,786.17 $488.66 $0.00 $643.36 $114,918.19
151 $114,918.19 $488.66 $0.00 $649.76 $116,056.61
152 $116,056.61 $488.66 $0.00 $656.20 $117,201.47
153 $117,201.47 $488.66 $0.00 $662.67 $118,352.80
154 $118,352.80 $488.66 $0.00 $669.18 $119,510.64
155 $119,510.64 $488.66 $0.00 $675.73 $120,675.03
156 $120,675.03 $488.66 $0.00 $682.31 $121,846.00
157 $121,846.00 $488.66 $0.00 $688.93 $123,023.59
158 $123,023.59 $488.66 $0.00 $695.59 $124,207.84
159 $124,207.84 $488.66 $0.00 $702.29 $125,398.79
160 $125,398.79 $488.66 $0.00 $709.02 $126,596.47
161 $126,596.47 $488.66 $0.00 $715.79 $127,800.92
162 $127,800.92 $488.66 $0.00 $722.60 $129,012.18
163 $129,012.18 $488.66 $0.00 $729.45 $130,230.29
164 $130,230.29 $488.66 $0.00 $736.34 $131,455.29
165 $131,455.29 $488.66 $0.00 $743.27 $132,687.22
166 $132,687.22 $488.66 $0.00 $750.23 $133,926.11
167 $133,926.11 $488.66 $0.00 $757.24 $135,172.01
168 $135,172.01 $488.66 $0.00 $764.28 $136,424.95
169 $136,424.95 $488.66 $0.00 $771.37 $137,684.98
170 $137,684.98 $488.66 $0.00 $778.49 $138,952.13
171 $138,952.13 $488.66 $0.00 $785.66 $140,226.45
172 $140,226.45 $488.66 $0.00 $792.86 $141,507.97
173 $141,507.97 $488.66 $0.00 $800.11 $142,796.74
174 $142,796.74 $488.66 $0.00 $807.39 $144,092.79
175 $144,092.79 $488.66 $0.00 $814.72 $145,396.17
176 $145,396.17 $488.66 $0.00 $822.09 $146,706.92
177 $146,706.92 $488.66 $0.00 $829.50 $148,025.08
178 $148,025.08 $488.66 $0.00 $836.96 $149,350.70
179 $149,350.70 $488.66 $0.00 $844.45 $150,683.81
180 $150,683.81 $488.66 $0.00 $851.99 $152,024.46
181 $152,024.46 $488.66 $0.00 $859.57 $153,372.69
182 $153,372.69 $488.66 $0.00 $867.19 $154,728.54
183 $154,728.54 $488.66 $0.00 $874.86 $156,092.06
184 $156,092.06 $488.66 $0.00 $882.57 $157,463.29
185 $157,463.29 $488.66 $0.00 $890.32 $158,842.27
186 $158,842.27 $488.66 $0.00 $898.12 $160,229.05
187 $160,229.05 $488.66 $0.00 $905.96 $161,623.67
188 $161,623.67 $488.66 $0.00 $913.84 $163,026.17
189 $163,026.17 $488.66 $0.00 $921.77 $164,436.60
190 $164,436.60 $488.66 $0.00 $929.75 $165,855.01
191 $165,855.01 $488.66 $0.00 $937.77 $167,281.44
192 $167,281.44 $488.66 $0.00 $945.83 $168,715.93
193 $168,715.93 $488.66 $0.00 $953.94 $170,158.53
194 $170,158.53 $488.66 $0.00 $962.10 $171,609.29
195 $171,609.29 $488.66 $0.00 $970.30 $173,068.25
196 $173,068.25 $488.66 $0.00 $978.55 $174,535.46
197 $174,535.46 $488.66 $0.00 $986.85 $176,010.97
198 $176,010.97 $488.66 $0.00 $995.19 $177,494.82
199 $177,494.82 $488.66 $0.00 $1,003.58 $178,987.06
200 $178,987.06 $488.66 $0.00 $1,012.02 $180,487.74
201 $180,487.74 $488.66 $0.00 $1,020.50 $181,996.90
202 $181,996.90 $488.66 $0.00 $1,029.04 $183,514.60
203 $183,514.60 $488.66 $0.00 $1,037.62 $185,040.88
204 $185,040.88 $488.66 $0.00 $1,046.25 $186,575.79
205 $186,575.79 $488.66 $0.00 $1,054.93 $188,119.38
206 $188,119.38 $488.66 $0.00 $1,063.65 $189,671.69
207 $189,671.69 $488.66 $0.00 $1,072.43 $191,232.78
208 $191,232.78 $488.66 $0.00 $1,081.26 $192,802.70
209 $192,802.70 $488.66 $0.00 $1,090.13 $194,381.49
210 $194,381.49 $488.66 $0.00 $1,099.06 $195,969.21
211 $195,969.21 $488.66 $0.00 $1,108.04 $197,565.91
212 $197,565.91 $488.66 $0.00 $1,117.07 $199,171.64
213 $199,171.64 $488.66 $0.00 $1,126.15 $200,786.45
214 $200,786.45 $488.66 $0.00 $1,135.28 $202,410.39
215 $202,410.39 $488.66 $0.00 $1,144.46 $204,043.51
216 $204,043.51 $488.66 $0.00 $1,153.69 $205,685.86
217 $205,685.86 $488.66 $57,289.57 $1,162.98 $150,047.93
218 $150,047.93 $488.66 $0.00 $848.39 $151,384.98
219 $151,384.98 $488.66 $0.00 $855.95 $152,729.59
220 $152,729.59 $488.66 $0.00 $863.56 $154,081.81
221 $154,081.81 $488.66 $0.00 $871.20 $155,441.67
222 $155,441.67 $488.66 $0.00 $878.89 $156,809.22
223 $156,809.22 $488.66 $0.00 $886.62 $158,184.50
224 $158,184.50 $488.66 $0.00 $894.40 $159,567.56
225 $159,567.56 $488.66 $0.00 $902.22 $160,958.44
226 $160,958.44 $488.66 $0.00 $910.08 $162,357.18
227 $162,357.18 $488.66 $0.00 $917.99 $163,763.83
228 $163,763.83 $488.66 $0.00 $925.94 $165,178.43
229 $165,178.43 $488.66 $60,154.05 $933.94 $106,446.98
230 $106,446.98 $488.66 $0.00 $601.87 $107,537.51
231 $107,537.51 $488.66 $0.00 $608.03 $108,634.20
232 $108,634.20 $488.66 $0.00 $614.23 $109,737.09
233 $109,737.09 $488.66 $0.00 $620.47 $110,846.22
234 $110,846.22 $488.66 $0.00 $626.74 $111,961.62
235 $111,961.62 $488.66 $0.00 $633.05 $113,083.33
236 $113,083.33 $488.66 $0.00 $639.39 $114,211.38
237 $114,211.38 $488.66 $0.00 $645.77 $115,345.81
238 $115,345.81 $488.66 $0.00 $652.18 $116,486.65
239 $116,486.65 $488.66 $0.00 $658.63 $117,633.94
240 $117,633.94 $488.66 $0.00 $665.12 $118,787.72
241 $118,787.72 $488.66 $63,161.75 $671.64 $56,786.27
242 $56,786.27 $488.66 $0.00 $321.08 $57,596.01
243 $57,596.01 $488.66 $0.00 $325.66 $58,410.33
244 $58,410.33 $488.66 $0.00 $330.26 $59,229.25
245 $59,229.25 $488.66 $0.00 $334.89 $60,052.80
246 $60,052.80 $488.66 $0.00 $339.55 $60,881.01
247 $60,881.01 $488.66 $0.00 $344.23 $61,713.90
248 $61,713.90 $488.66 $0.00 $348.94 $62,551.50
249 $62,551.50 $488.66 $0.00 $353.68 $63,393.84
250 $63,393.84 $488.66 $0.00 $358.44 $64,240.94
251 $64,240.94 $488.66 $0.00 $363.23 $65,092.83
252 $65,092.83 $488.66 $0.00 $368.04 $65,949.53
253 $65,949.53 $0.00 $66,319.84 $372.89 $2.58