Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$64,690
Monthly savings required$512

How much will it cost to send your child to Austin Peay State University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $258,760.61 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $512.08 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$24,946.00
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 Austin Peay State University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $512.08 $0.00 $0.00 $512.08
2 $512.08 $512.08 $0.00 $2.90 $1,027.06
3 $1,027.06 $512.08 $0.00 $5.81 $1,544.95
4 $1,544.95 $512.08 $0.00 $8.74 $2,065.77
5 $2,065.77 $512.08 $0.00 $11.68 $2,589.53
6 $2,589.53 $512.08 $0.00 $14.64 $3,116.25
7 $3,116.25 $512.08 $0.00 $17.62 $3,645.95
8 $3,645.95 $512.08 $0.00 $20.61 $4,178.64
9 $4,178.64 $512.08 $0.00 $23.63 $4,714.35
10 $4,714.35 $512.08 $0.00 $26.66 $5,253.09
11 $5,253.09 $512.08 $0.00 $29.70 $5,794.87
12 $5,794.87 $512.08 $0.00 $32.77 $6,339.72
13 $6,339.72 $512.08 $0.00 $35.85 $6,887.65
14 $6,887.65 $512.08 $0.00 $38.94 $7,438.67
15 $7,438.67 $512.08 $0.00 $42.06 $7,992.81
16 $7,992.81 $512.08 $0.00 $45.19 $8,550.08
17 $8,550.08 $512.08 $0.00 $48.34 $9,110.50
18 $9,110.50 $512.08 $0.00 $51.51 $9,674.09
19 $9,674.09 $512.08 $0.00 $54.70 $10,240.87
20 $10,240.87 $512.08 $0.00 $57.90 $10,810.85
21 $10,810.85 $512.08 $0.00 $61.13 $11,384.06
22 $11,384.06 $512.08 $0.00 $64.37 $11,960.51
23 $11,960.51 $512.08 $0.00 $67.63 $12,540.22
24 $12,540.22 $512.08 $0.00 $70.90 $13,123.20
25 $13,123.20 $512.08 $0.00 $74.20 $13,709.48
26 $13,709.48 $512.08 $0.00 $77.52 $14,299.08
27 $14,299.08 $512.08 $0.00 $80.85 $14,892.01
28 $14,892.01 $512.08 $0.00 $84.20 $15,488.29
29 $15,488.29 $512.08 $0.00 $87.57 $16,087.94
30 $16,087.94 $512.08 $0.00 $90.96 $16,690.98
31 $16,690.98 $512.08 $0.00 $94.37 $17,297.43
32 $17,297.43 $512.08 $0.00 $97.80 $17,907.31
33 $17,907.31 $512.08 $0.00 $101.25 $18,520.64
34 $18,520.64 $512.08 $0.00 $104.72 $19,137.44
35 $19,137.44 $512.08 $0.00 $108.21 $19,757.73
36 $19,757.73 $512.08 $0.00 $111.71 $20,381.52
37 $20,381.52 $512.08 $0.00 $115.24 $21,008.84
38 $21,008.84 $512.08 $0.00 $118.79 $21,639.71
39 $21,639.71 $512.08 $0.00 $122.35 $22,274.14
40 $22,274.14 $512.08 $0.00 $125.94 $22,912.16
41 $22,912.16 $512.08 $0.00 $129.55 $23,553.79
42 $23,553.79 $512.08 $0.00 $133.18 $24,199.05
43 $24,199.05 $512.08 $0.00 $136.82 $24,847.95
44 $24,847.95 $512.08 $0.00 $140.49 $25,500.52
45 $25,500.52 $512.08 $0.00 $144.18 $26,156.78
46 $26,156.78 $512.08 $0.00 $147.89 $26,816.75
47 $26,816.75 $512.08 $0.00 $151.63 $27,480.46
48 $27,480.46 $512.08 $0.00 $155.38 $28,147.92
49 $28,147.92 $512.08 $0.00 $159.15 $28,819.15
50 $28,819.15 $512.08 $0.00 $162.95 $29,494.18
51 $29,494.18 $512.08 $0.00 $166.76 $30,173.02
52 $30,173.02 $512.08 $0.00 $170.60 $30,855.70
53 $30,855.70 $512.08 $0.00 $174.46 $31,542.24
54 $31,542.24 $512.08 $0.00 $178.34 $32,232.66
55 $32,232.66 $512.08 $0.00 $182.25 $32,926.99
56 $32,926.99 $512.08 $0.00 $186.17 $33,625.24
57 $33,625.24 $512.08 $0.00 $190.12 $34,327.44
58 $34,327.44 $512.08 $0.00 $194.09 $35,033.61
59 $35,033.61 $512.08 $0.00 $198.09 $35,743.78
60 $35,743.78 $512.08 $0.00 $202.10 $36,457.96
61 $36,457.96 $512.08 $0.00 $206.14 $37,176.18
62 $37,176.18 $512.08 $0.00 $210.20 $37,898.46
63 $37,898.46 $512.08 $0.00 $214.28 $38,624.82
64 $38,624.82 $512.08 $0.00 $218.39 $39,355.29
65 $39,355.29 $512.08 $0.00 $222.52 $40,089.89
66 $40,089.89 $512.08 $0.00 $226.67 $40,828.64
67 $40,828.64 $512.08 $0.00 $230.85 $41,571.57
68 $41,571.57 $512.08 $0.00 $235.05 $42,318.70
69 $42,318.70 $512.08 $0.00 $239.28 $43,070.06
70 $43,070.06 $512.08 $0.00 $243.52 $43,825.66
71 $43,825.66 $512.08 $0.00 $247.80 $44,585.54
72 $44,585.54 $512.08 $0.00 $252.09 $45,349.71
73 $45,349.71 $512.08 $0.00 $256.41 $46,118.20
74 $46,118.20 $512.08 $0.00 $260.76 $46,891.04
75 $46,891.04 $512.08 $0.00 $265.13 $47,668.25
76 $47,668.25 $512.08 $0.00 $269.52 $48,449.85
77 $48,449.85 $512.08 $0.00 $273.94 $49,235.87
78 $49,235.87 $512.08 $0.00 $278.39 $50,026.34
79 $50,026.34 $512.08 $0.00 $282.86 $50,821.28
80 $50,821.28 $512.08 $0.00 $287.35 $51,620.71
81 $51,620.71 $512.08 $0.00 $291.87 $52,424.66
82 $52,424.66 $512.08 $0.00 $296.42 $53,233.16
83 $53,233.16 $512.08 $0.00 $300.99 $54,046.23
84 $54,046.23 $512.08 $0.00 $305.59 $54,863.90
85 $54,863.90 $512.08 $0.00 $310.21 $55,686.19
86 $55,686.19 $512.08 $0.00 $314.86 $56,513.13
87 $56,513.13 $512.08 $0.00 $319.53 $57,344.74
88 $57,344.74 $512.08 $0.00 $324.24 $58,181.06
89 $58,181.06 $512.08 $0.00 $328.96 $59,022.10
90 $59,022.10 $512.08 $0.00 $333.72 $59,867.90
91 $59,867.90 $512.08 $0.00 $338.50 $60,718.48
92 $60,718.48 $512.08 $0.00 $343.31 $61,573.87
93 $61,573.87 $512.08 $0.00 $348.15 $62,434.10
94 $62,434.10 $512.08 $0.00 $353.01 $63,299.19
95 $63,299.19 $512.08 $0.00 $357.90 $64,169.17
96 $64,169.17 $512.08 $0.00 $362.82 $65,044.07
97 $65,044.07 $512.08 $0.00 $367.77 $65,923.92
98 $65,923.92 $512.08 $0.00 $372.74 $66,808.74
99 $66,808.74 $512.08 $0.00 $377.75 $67,698.57
100 $67,698.57 $512.08 $0.00 $382.78 $68,593.43
101 $68,593.43 $512.08 $0.00 $387.84 $69,493.35
102 $69,493.35 $512.08 $0.00 $392.93 $70,398.36
103 $70,398.36 $512.08 $0.00 $398.04 $71,308.48
104 $71,308.48 $512.08 $0.00 $403.19 $72,223.75
105 $72,223.75 $512.08 $0.00 $408.36 $73,144.19
106 $73,144.19 $512.08 $0.00 $413.57 $74,069.84
107 $74,069.84 $512.08 $0.00 $418.80 $75,000.72
108 $75,000.72 $512.08 $0.00 $424.06 $75,936.86
109 $75,936.86 $512.08 $0.00 $429.36 $76,878.30
110 $76,878.30 $512.08 $0.00 $434.68 $77,825.06
111 $77,825.06 $512.08 $0.00 $440.03 $78,777.17
112 $78,777.17 $512.08 $0.00 $445.42 $79,734.67
113 $79,734.67 $512.08 $0.00 $450.83 $80,697.58
114 $80,697.58 $512.08 $0.00 $456.28 $81,665.94
115 $81,665.94 $512.08 $0.00 $461.75 $82,639.77
116 $82,639.77 $512.08 $0.00 $467.26 $83,619.11
117 $83,619.11 $512.08 $0.00 $472.79 $84,603.98
118 $84,603.98 $512.08 $0.00 $478.36 $85,594.42
119 $85,594.42 $512.08 $0.00 $483.96 $86,590.46
120 $86,590.46 $512.08 $0.00 $489.60 $87,592.14
121 $87,592.14 $512.08 $0.00 $495.26 $88,599.48
122 $88,599.48 $512.08 $0.00 $500.95 $89,612.51
123 $89,612.51 $512.08 $0.00 $506.68 $90,631.27
124 $90,631.27 $512.08 $0.00 $512.44 $91,655.79
125 $91,655.79 $512.08 $0.00 $518.24 $92,686.11
126 $92,686.11 $512.08 $0.00 $524.06 $93,722.25
127 $93,722.25 $512.08 $0.00 $529.92 $94,764.25
128 $94,764.25 $512.08 $0.00 $535.81 $95,812.14
129 $95,812.14 $512.08 $0.00 $541.74 $96,865.96
130 $96,865.96 $512.08 $0.00 $547.69 $97,925.73
131 $97,925.73 $512.08 $0.00 $553.69 $98,991.50
132 $98,991.50 $512.08 $0.00 $559.71 $100,063.29
133 $100,063.29 $512.08 $0.00 $565.77 $101,141.14
134 $101,141.14 $512.08 $0.00 $571.87 $102,225.09
135 $102,225.09 $512.08 $0.00 $578.00 $103,315.17
136 $103,315.17 $512.08 $0.00 $584.16 $104,411.41
137 $104,411.41 $512.08 $0.00 $590.36 $105,513.85
138 $105,513.85 $512.08 $0.00 $596.59 $106,622.52
139 $106,622.52 $512.08 $0.00 $602.86 $107,737.46
140 $107,737.46 $512.08 $0.00 $609.16 $108,858.70
141 $108,858.70 $512.08 $0.00 $615.50 $109,986.28
142 $109,986.28 $512.08 $0.00 $621.88 $111,120.24
143 $111,120.24 $512.08 $0.00 $628.29 $112,260.61
144 $112,260.61 $512.08 $0.00 $634.74 $113,407.43
145 $113,407.43 $512.08 $0.00 $641.22 $114,560.73
146 $114,560.73 $512.08 $0.00 $647.74 $115,720.55
147 $115,720.55 $512.08 $0.00 $654.30 $116,886.93
148 $116,886.93 $512.08 $0.00 $660.90 $118,059.91
149 $118,059.91 $512.08 $0.00 $667.53 $119,239.52
150 $119,239.52 $512.08 $0.00 $674.20 $120,425.80
151 $120,425.80 $512.08 $0.00 $680.90 $121,618.78
152 $121,618.78 $512.08 $0.00 $687.65 $122,818.51
153 $122,818.51 $512.08 $0.00 $694.43 $124,025.02
154 $124,025.02 $512.08 $0.00 $701.26 $125,238.36
155 $125,238.36 $512.08 $0.00 $708.12 $126,458.56
156 $126,458.56 $512.08 $0.00 $715.02 $127,685.66
157 $127,685.66 $512.08 $0.00 $721.95 $128,919.69
158 $128,919.69 $512.08 $0.00 $728.93 $130,160.70
159 $130,160.70 $512.08 $0.00 $735.95 $131,408.73
160 $131,408.73 $512.08 $0.00 $743.00 $132,663.81
161 $132,663.81 $512.08 $0.00 $750.10 $133,925.99
162 $133,925.99 $512.08 $0.00 $757.24 $135,195.31
163 $135,195.31 $512.08 $0.00 $764.41 $136,471.80
164 $136,471.80 $512.08 $0.00 $771.63 $137,755.51
165 $137,755.51 $512.08 $0.00 $778.89 $139,046.48
166 $139,046.48 $512.08 $0.00 $786.19 $140,344.75
167 $140,344.75 $512.08 $0.00 $793.53 $141,650.36
168 $141,650.36 $512.08 $0.00 $800.91 $142,963.35
169 $142,963.35 $512.08 $0.00 $808.34 $144,283.77
170 $144,283.77 $512.08 $0.00 $815.80 $145,611.65
171 $145,611.65 $512.08 $0.00 $823.31 $146,947.04
172 $146,947.04 $512.08 $0.00 $830.86 $148,289.98
173 $148,289.98 $512.08 $0.00 $838.45 $149,640.51
174 $149,640.51 $512.08 $0.00 $846.09 $150,998.68
175 $150,998.68 $512.08 $0.00 $853.77 $152,364.53
176 $152,364.53 $512.08 $0.00 $861.49 $153,738.10
177 $153,738.10 $512.08 $0.00 $869.26 $155,119.44
178 $155,119.44 $512.08 $0.00 $877.07 $156,508.59
179 $156,508.59 $512.08 $0.00 $884.92 $157,905.59
180 $157,905.59 $512.08 $0.00 $892.82 $159,310.49
181 $159,310.49 $512.08 $0.00 $900.76 $160,723.33
182 $160,723.33 $512.08 $0.00 $908.75 $162,144.16
183 $162,144.16 $512.08 $0.00 $916.79 $163,573.03
184 $163,573.03 $512.08 $0.00 $924.87 $165,009.98
185 $165,009.98 $512.08 $0.00 $932.99 $166,455.05
186 $166,455.05 $512.08 $0.00 $941.16 $167,908.29
187 $167,908.29 $512.08 $0.00 $949.38 $169,369.75
188 $169,369.75 $512.08 $0.00 $957.64 $170,839.47
189 $170,839.47 $512.08 $0.00 $965.95 $172,317.50
190 $172,317.50 $512.08 $0.00 $974.31 $173,803.89
191 $173,803.89 $512.08 $0.00 $982.71 $175,298.68
192 $175,298.68 $512.08 $0.00 $991.16 $176,801.92
193 $176,801.92 $512.08 $0.00 $999.66 $178,313.66
194 $178,313.66 $512.08 $0.00 $1,008.21 $179,833.95
195 $179,833.95 $512.08 $0.00 $1,016.81 $181,362.84
196 $181,362.84 $512.08 $0.00 $1,025.45 $182,900.37
197 $182,900.37 $512.08 $0.00 $1,034.15 $184,446.60
198 $184,446.60 $512.08 $0.00 $1,042.89 $186,001.57
199 $186,001.57 $512.08 $0.00 $1,051.68 $187,565.33
200 $187,565.33 $512.08 $0.00 $1,060.52 $189,137.93
201 $189,137.93 $512.08 $0.00 $1,069.41 $190,719.42
202 $190,719.42 $512.08 $0.00 $1,078.36 $192,309.86
203 $192,309.86 $512.08 $0.00 $1,087.35 $193,909.29
204 $193,909.29 $512.08 $0.00 $1,096.39 $195,517.76
205 $195,517.76 $512.08 $0.00 $1,105.49 $197,135.33
206 $197,135.33 $512.08 $0.00 $1,114.63 $198,762.04
207 $198,762.04 $512.08 $0.00 $1,123.83 $200,397.95
208 $200,397.95 $512.08 $0.00 $1,133.08 $202,043.11
209 $202,043.11 $512.08 $0.00 $1,142.38 $203,697.57
210 $203,697.57 $512.08 $0.00 $1,151.74 $205,361.39
211 $205,361.39 $512.08 $0.00 $1,161.14 $207,034.61
212 $207,034.61 $512.08 $0.00 $1,170.60 $208,717.29
213 $208,717.29 $512.08 $0.00 $1,180.12 $210,409.49
214 $210,409.49 $512.08 $0.00 $1,189.69 $212,111.26
215 $212,111.26 $512.08 $0.00 $1,199.31 $213,822.65
216 $213,822.65 $512.08 $0.00 $1,208.98 $215,543.71
217 $215,543.71 $512.08 $60,035.52 $1,218.72 $157,238.99
218 $157,238.99 $512.08 $0.00 $889.05 $158,640.12
219 $158,640.12 $512.08 $0.00 $896.97 $160,049.17
220 $160,049.17 $512.08 $0.00 $904.94 $161,466.19
221 $161,466.19 $512.08 $0.00 $912.95 $162,891.22
222 $162,891.22 $512.08 $0.00 $921.01 $164,324.31
223 $164,324.31 $512.08 $0.00 $929.11 $165,765.50
224 $165,765.50 $512.08 $0.00 $937.26 $167,214.84
225 $167,214.84 $512.08 $0.00 $945.46 $168,672.38
226 $168,672.38 $512.08 $0.00 $953.70 $170,138.16
227 $170,138.16 $512.08 $0.00 $961.99 $171,612.23
228 $171,612.23 $512.08 $0.00 $970.32 $173,094.63
229 $173,094.63 $512.08 $63,037.30 $978.70 $111,548.11
230 $111,548.11 $512.08 $0.00 $630.71 $112,690.90
231 $112,690.90 $512.08 $0.00 $637.17 $113,840.15
232 $113,840.15 $512.08 $0.00 $643.67 $114,995.90
233 $114,995.90 $512.08 $0.00 $650.20 $116,158.18
234 $116,158.18 $512.08 $0.00 $656.78 $117,327.04
235 $117,327.04 $512.08 $0.00 $663.38 $118,502.50
236 $118,502.50 $512.08 $0.00 $670.03 $119,684.61
237 $119,684.61 $512.08 $0.00 $676.71 $120,873.40
238 $120,873.40 $512.08 $0.00 $683.44 $122,068.92
239 $122,068.92 $512.08 $0.00 $690.20 $123,271.20
240 $123,271.20 $512.08 $0.00 $696.99 $124,480.27
241 $124,480.27 $512.08 $66,189.16 $703.83 $59,507.02
242 $59,507.02 $512.08 $0.00 $336.46 $60,355.56
243 $60,355.56 $512.08 $0.00 $341.26 $61,208.90
244 $61,208.90 $512.08 $0.00 $346.08 $62,067.06
245 $62,067.06 $512.08 $0.00 $350.94 $62,930.08
246 $62,930.08 $512.08 $0.00 $355.82 $63,797.98
247 $63,797.98 $512.08 $0.00 $360.72 $64,670.78
248 $64,670.78 $512.08 $0.00 $365.66 $65,548.52
249 $65,548.52 $512.08 $0.00 $370.62 $66,431.22
250 $66,431.22 $512.08 $0.00 $375.61 $67,318.91
251 $67,318.91 $512.08 $0.00 $380.63 $68,211.62
252 $68,211.62 $512.08 $0.00 $385.68 $69,109.38
253 $69,109.38 $0.00 $69,498.62 $390.75 $1.51