Savings Plan and Future Cost Estimation for Antioch University Seattle

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$83,385
Monthly savings required$660

How much will it cost to send your child to Antioch University Seattle in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $333,538.34 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $660.05 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$32,155.00
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 Antioch University Seattle in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $660.05 $0.00 $0.00 $660.05
2 $660.05 $660.05 $0.00 $3.73 $1,323.83
3 $1,323.83 $660.05 $0.00 $7.49 $1,991.37
4 $1,991.37 $660.05 $0.00 $11.26 $2,662.68
5 $2,662.68 $660.05 $0.00 $15.06 $3,337.79
6 $3,337.79 $660.05 $0.00 $18.87 $4,016.71
7 $4,016.71 $660.05 $0.00 $22.71 $4,699.47
8 $4,699.47 $660.05 $0.00 $26.57 $5,386.09
9 $5,386.09 $660.05 $0.00 $30.45 $6,076.59
10 $6,076.59 $660.05 $0.00 $34.36 $6,771.00
11 $6,771.00 $660.05 $0.00 $38.28 $7,469.33
12 $7,469.33 $660.05 $0.00 $42.23 $8,171.61
13 $8,171.61 $660.05 $0.00 $46.20 $8,877.86
14 $8,877.86 $660.05 $0.00 $50.20 $9,588.11
15 $9,588.11 $660.05 $0.00 $54.21 $10,302.37
16 $10,302.37 $660.05 $0.00 $58.25 $11,020.67
17 $11,020.67 $660.05 $0.00 $62.31 $11,743.03
18 $11,743.03 $660.05 $0.00 $66.40 $12,469.48
19 $12,469.48 $660.05 $0.00 $70.50 $13,200.03
20 $13,200.03 $660.05 $0.00 $74.63 $13,934.71
21 $13,934.71 $660.05 $0.00 $78.79 $14,673.55
22 $14,673.55 $660.05 $0.00 $82.97 $15,416.57
23 $15,416.57 $660.05 $0.00 $87.17 $16,163.79
24 $16,163.79 $660.05 $0.00 $91.39 $16,915.23
25 $16,915.23 $660.05 $0.00 $95.64 $17,670.92
26 $17,670.92 $660.05 $0.00 $99.91 $18,430.88
27 $18,430.88 $660.05 $0.00 $104.21 $19,195.14
28 $19,195.14 $660.05 $0.00 $108.53 $19,963.72
29 $19,963.72 $660.05 $0.00 $112.88 $20,736.65
30 $20,736.65 $660.05 $0.00 $117.25 $21,513.95
31 $21,513.95 $660.05 $0.00 $121.64 $22,295.64
32 $22,295.64 $660.05 $0.00 $126.06 $23,081.75
33 $23,081.75 $660.05 $0.00 $130.51 $23,872.31
34 $23,872.31 $660.05 $0.00 $134.98 $24,667.34
35 $24,667.34 $660.05 $0.00 $139.47 $25,466.86
36 $25,466.86 $660.05 $0.00 $143.99 $26,270.90
37 $26,270.90 $660.05 $0.00 $148.54 $27,079.49
38 $27,079.49 $660.05 $0.00 $153.11 $27,892.65
39 $27,892.65 $660.05 $0.00 $157.71 $28,710.41
40 $28,710.41 $660.05 $0.00 $162.33 $29,532.79
41 $29,532.79 $660.05 $0.00 $166.98 $30,359.82
42 $30,359.82 $660.05 $0.00 $171.66 $31,191.53
43 $31,191.53 $660.05 $0.00 $176.36 $32,027.94
44 $32,027.94 $660.05 $0.00 $181.09 $32,869.08
45 $32,869.08 $660.05 $0.00 $185.85 $33,714.98
46 $33,714.98 $660.05 $0.00 $190.63 $34,565.66
47 $34,565.66 $660.05 $0.00 $195.44 $35,421.15
48 $35,421.15 $660.05 $0.00 $200.28 $36,281.48
49 $36,281.48 $660.05 $0.00 $205.14 $37,146.67
50 $37,146.67 $660.05 $0.00 $210.03 $38,016.75
51 $38,016.75 $660.05 $0.00 $214.95 $38,891.75
52 $38,891.75 $660.05 $0.00 $219.90 $39,771.70
53 $39,771.70 $660.05 $0.00 $224.87 $40,656.62
54 $40,656.62 $660.05 $0.00 $229.88 $41,546.55
55 $41,546.55 $660.05 $0.00 $234.91 $42,441.51
56 $42,441.51 $660.05 $0.00 $239.97 $43,341.53
57 $43,341.53 $660.05 $0.00 $245.06 $44,246.64
58 $44,246.64 $660.05 $0.00 $250.18 $45,156.87
59 $45,156.87 $660.05 $0.00 $255.32 $46,072.24
60 $46,072.24 $660.05 $0.00 $260.50 $46,992.79
61 $46,992.79 $660.05 $0.00 $265.70 $47,918.54
62 $47,918.54 $660.05 $0.00 $270.94 $48,849.53
63 $48,849.53 $660.05 $0.00 $276.20 $49,785.78
64 $49,785.78 $660.05 $0.00 $281.50 $50,727.33
65 $50,727.33 $660.05 $0.00 $286.82 $51,674.20
66 $51,674.20 $660.05 $0.00 $292.17 $52,626.42
67 $52,626.42 $660.05 $0.00 $297.56 $53,584.03
68 $53,584.03 $660.05 $0.00 $302.97 $54,547.05
69 $54,547.05 $660.05 $0.00 $308.42 $55,515.52
70 $55,515.52 $660.05 $0.00 $313.89 $56,489.46
71 $56,489.46 $660.05 $0.00 $319.40 $57,468.91
72 $57,468.91 $660.05 $0.00 $324.94 $58,453.90
73 $58,453.90 $660.05 $0.00 $330.51 $59,444.46
74 $59,444.46 $660.05 $0.00 $336.11 $60,440.62
75 $60,440.62 $660.05 $0.00 $341.74 $61,442.41
76 $61,442.41 $660.05 $0.00 $347.40 $62,449.86
77 $62,449.86 $660.05 $0.00 $353.10 $63,463.01
78 $63,463.01 $660.05 $0.00 $358.83 $64,481.89
79 $64,481.89 $660.05 $0.00 $364.59 $65,506.53
80 $65,506.53 $660.05 $0.00 $370.38 $66,536.96
81 $66,536.96 $660.05 $0.00 $376.21 $67,573.22
82 $67,573.22 $660.05 $0.00 $382.07 $68,615.34
83 $68,615.34 $660.05 $0.00 $387.96 $69,663.35
84 $69,663.35 $660.05 $0.00 $393.89 $70,717.29
85 $70,717.29 $660.05 $0.00 $399.85 $71,777.19
86 $71,777.19 $660.05 $0.00 $405.84 $72,843.08
87 $72,843.08 $660.05 $0.00 $411.87 $73,915.00
88 $73,915.00 $660.05 $0.00 $417.93 $74,992.98
89 $74,992.98 $660.05 $0.00 $424.02 $76,077.05
90 $76,077.05 $660.05 $0.00 $430.15 $77,167.25
91 $77,167.25 $660.05 $0.00 $436.31 $78,263.61
92 $78,263.61 $660.05 $0.00 $442.51 $79,366.17
93 $79,366.17 $660.05 $0.00 $448.75 $80,474.97
94 $80,474.97 $660.05 $0.00 $455.02 $81,590.04
95 $81,590.04 $660.05 $0.00 $461.32 $82,711.41
96 $82,711.41 $660.05 $0.00 $467.66 $83,839.12
97 $83,839.12 $660.05 $0.00 $474.04 $84,973.21
98 $84,973.21 $660.05 $0.00 $480.45 $86,113.71
99 $86,113.71 $660.05 $0.00 $486.90 $87,260.66
100 $87,260.66 $660.05 $0.00 $493.38 $88,414.09
101 $88,414.09 $660.05 $0.00 $499.91 $89,574.05
102 $89,574.05 $660.05 $0.00 $506.46 $90,740.56
103 $90,740.56 $660.05 $0.00 $513.06 $91,913.67
104 $91,913.67 $660.05 $0.00 $519.69 $93,093.41
105 $93,093.41 $660.05 $0.00 $526.36 $94,279.82
106 $94,279.82 $660.05 $0.00 $533.07 $95,472.94
107 $95,472.94 $660.05 $0.00 $539.82 $96,672.81
108 $96,672.81 $660.05 $0.00 $546.60 $97,879.46
109 $97,879.46 $660.05 $0.00 $553.42 $99,092.93
110 $99,092.93 $660.05 $0.00 $560.29 $100,313.27
111 $100,313.27 $660.05 $0.00 $567.19 $101,540.51
112 $101,540.51 $660.05 $0.00 $574.12 $102,774.68
113 $102,774.68 $660.05 $0.00 $581.10 $104,015.83
114 $104,015.83 $660.05 $0.00 $588.12 $105,264.00
115 $105,264.00 $660.05 $0.00 $595.18 $106,519.23
116 $106,519.23 $660.05 $0.00 $602.28 $107,781.56
117 $107,781.56 $660.05 $0.00 $609.41 $109,051.02
118 $109,051.02 $660.05 $0.00 $616.59 $110,327.66
119 $110,327.66 $660.05 $0.00 $623.81 $111,611.52
120 $111,611.52 $660.05 $0.00 $631.07 $112,902.64
121 $112,902.64 $660.05 $0.00 $638.37 $114,201.06
122 $114,201.06 $660.05 $0.00 $645.71 $115,506.82
123 $115,506.82 $660.05 $0.00 $653.09 $116,819.96
124 $116,819.96 $660.05 $0.00 $660.52 $118,140.53
125 $118,140.53 $660.05 $0.00 $667.98 $119,468.56
126 $119,468.56 $660.05 $0.00 $675.49 $120,804.10
127 $120,804.10 $660.05 $0.00 $683.04 $122,147.19
128 $122,147.19 $660.05 $0.00 $690.64 $123,497.88
129 $123,497.88 $660.05 $0.00 $698.27 $124,856.20
130 $124,856.20 $660.05 $0.00 $705.96 $126,222.21
131 $126,222.21 $660.05 $0.00 $713.68 $127,595.94
132 $127,595.94 $660.05 $0.00 $721.45 $128,977.44
133 $128,977.44 $660.05 $0.00 $729.26 $130,366.75
134 $130,366.75 $660.05 $0.00 $737.11 $131,763.91
135 $131,763.91 $660.05 $0.00 $745.01 $133,168.97
136 $133,168.97 $660.05 $0.00 $752.96 $134,581.98
137 $134,581.98 $660.05 $0.00 $760.95 $136,002.98
138 $136,002.98 $660.05 $0.00 $768.98 $137,432.01
139 $137,432.01 $660.05 $0.00 $777.06 $138,869.12
140 $138,869.12 $660.05 $0.00 $785.19 $140,314.36
141 $140,314.36 $660.05 $0.00 $793.36 $141,767.77
142 $141,767.77 $660.05 $0.00 $801.58 $143,229.40
143 $143,229.40 $660.05 $0.00 $809.84 $144,699.29
144 $144,699.29 $660.05 $0.00 $818.15 $146,177.49
145 $146,177.49 $660.05 $0.00 $826.51 $147,664.05
146 $147,664.05 $660.05 $0.00 $834.91 $149,159.01
147 $149,159.01 $660.05 $0.00 $843.37 $150,662.43
148 $150,662.43 $660.05 $0.00 $851.87 $152,174.35
149 $152,174.35 $660.05 $0.00 $860.42 $153,694.82
150 $153,694.82 $660.05 $0.00 $869.01 $155,223.88
151 $155,223.88 $660.05 $0.00 $877.66 $156,761.59
152 $156,761.59 $660.05 $0.00 $886.35 $158,307.99
153 $158,307.99 $660.05 $0.00 $895.10 $159,863.14
154 $159,863.14 $660.05 $0.00 $903.89 $161,427.08
155 $161,427.08 $660.05 $0.00 $912.73 $162,999.86
156 $162,999.86 $660.05 $0.00 $921.62 $164,581.53
157 $164,581.53 $660.05 $0.00 $930.57 $166,172.15
158 $166,172.15 $660.05 $0.00 $939.56 $167,771.76
159 $167,771.76 $660.05 $0.00 $948.61 $169,380.42
160 $169,380.42 $660.05 $0.00 $957.70 $170,998.17
161 $170,998.17 $660.05 $0.00 $966.85 $172,625.07
162 $172,625.07 $660.05 $0.00 $976.05 $174,261.17
163 $174,261.17 $660.05 $0.00 $985.30 $175,906.52
164 $175,906.52 $660.05 $0.00 $994.60 $177,561.17
165 $177,561.17 $660.05 $0.00 $1,003.96 $179,225.18
166 $179,225.18 $660.05 $0.00 $1,013.37 $180,898.60
167 $180,898.60 $660.05 $0.00 $1,022.83 $182,581.48
168 $182,581.48 $660.05 $0.00 $1,032.34 $184,273.87
169 $184,273.87 $660.05 $0.00 $1,041.91 $185,975.83
170 $185,975.83 $660.05 $0.00 $1,051.53 $187,687.41
171 $187,687.41 $660.05 $0.00 $1,061.21 $189,408.67
172 $189,408.67 $660.05 $0.00 $1,070.94 $191,139.66
173 $191,139.66 $660.05 $0.00 $1,080.73 $192,880.44
174 $192,880.44 $660.05 $0.00 $1,090.57 $194,631.06
175 $194,631.06 $660.05 $0.00 $1,100.47 $196,391.58
176 $196,391.58 $660.05 $0.00 $1,110.43 $198,162.06
177 $198,162.06 $660.05 $0.00 $1,120.44 $199,942.55
178 $199,942.55 $660.05 $0.00 $1,130.50 $201,733.10
179 $201,733.10 $660.05 $0.00 $1,140.63 $203,533.78
180 $203,533.78 $660.05 $0.00 $1,150.81 $205,344.64
181 $205,344.64 $660.05 $0.00 $1,161.05 $207,165.74
182 $207,165.74 $660.05 $0.00 $1,171.35 $208,997.14
183 $208,997.14 $660.05 $0.00 $1,181.70 $210,838.89
184 $210,838.89 $660.05 $0.00 $1,192.11 $212,691.05
185 $212,691.05 $660.05 $0.00 $1,202.59 $214,553.69
186 $214,553.69 $660.05 $0.00 $1,213.12 $216,426.86
187 $216,426.86 $660.05 $0.00 $1,223.71 $218,310.62
188 $218,310.62 $660.05 $0.00 $1,234.36 $220,205.03
189 $220,205.03 $660.05 $0.00 $1,245.07 $222,110.15
190 $222,110.15 $660.05 $0.00 $1,255.84 $224,026.04
191 $224,026.04 $660.05 $0.00 $1,266.68 $225,952.77
192 $225,952.77 $660.05 $0.00 $1,277.57 $227,890.39
193 $227,890.39 $660.05 $0.00 $1,288.53 $229,838.97
194 $229,838.97 $660.05 $0.00 $1,299.54 $231,798.56
195 $231,798.56 $660.05 $0.00 $1,310.62 $233,769.23
196 $233,769.23 $660.05 $0.00 $1,321.77 $235,751.05
197 $235,751.05 $660.05 $0.00 $1,332.97 $237,744.07
198 $237,744.07 $660.05 $0.00 $1,344.24 $239,748.36
199 $239,748.36 $660.05 $0.00 $1,355.57 $241,763.98
200 $241,763.98 $660.05 $0.00 $1,366.97 $243,791.00
201 $243,791.00 $660.05 $0.00 $1,378.43 $245,829.48
202 $245,829.48 $660.05 $0.00 $1,389.96 $247,879.49
203 $247,879.49 $660.05 $0.00 $1,401.55 $249,941.09
204 $249,941.09 $660.05 $0.00 $1,413.20 $252,014.34
205 $252,014.34 $660.05 $0.00 $1,424.93 $254,099.32
206 $254,099.32 $660.05 $0.00 $1,436.71 $256,196.08
207 $256,196.08 $660.05 $0.00 $1,448.57 $258,304.70
208 $258,304.70 $660.05 $0.00 $1,460.49 $260,425.24
209 $260,425.24 $660.05 $0.00 $1,472.48 $262,557.77
210 $262,557.77 $660.05 $0.00 $1,484.54 $264,702.36
211 $264,702.36 $660.05 $0.00 $1,496.67 $266,859.08
212 $266,859.08 $660.05 $0.00 $1,508.86 $269,027.99
213 $269,027.99 $660.05 $0.00 $1,521.12 $271,209.16
214 $271,209.16 $660.05 $0.00 $1,533.46 $273,402.67
215 $273,402.67 $660.05 $0.00 $1,545.86 $275,608.58
216 $275,608.58 $660.05 $0.00 $1,558.33 $277,826.96
217 $277,826.96 $660.05 $77,384.84 $1,570.87 $202,673.04
218 $202,673.04 $660.05 $0.00 $1,145.94 $204,479.03
219 $204,479.03 $660.05 $0.00 $1,156.15 $206,295.23
220 $206,295.23 $660.05 $0.00 $1,166.42 $208,121.70
221 $208,121.70 $660.05 $0.00 $1,176.75 $209,958.50
222 $209,958.50 $660.05 $0.00 $1,187.14 $211,805.69
223 $211,805.69 $660.05 $0.00 $1,197.58 $213,663.32
224 $213,663.32 $660.05 $0.00 $1,208.08 $215,531.45
225 $215,531.45 $660.05 $0.00 $1,218.65 $217,410.15
226 $217,410.15 $660.05 $0.00 $1,229.27 $219,299.47
227 $219,299.47 $660.05 $0.00 $1,239.95 $221,199.47
228 $221,199.47 $660.05 $0.00 $1,250.69 $223,110.21
229 $223,110.21 $660.05 $81,254.08 $1,261.50 $143,777.68
230 $143,777.68 $660.05 $0.00 $812.94 $145,250.67
231 $145,250.67 $660.05 $0.00 $821.27 $146,731.99
232 $146,731.99 $660.05 $0.00 $829.64 $148,221.68
233 $148,221.68 $660.05 $0.00 $838.07 $149,719.80
234 $149,719.80 $660.05 $0.00 $846.54 $151,226.39
235 $151,226.39 $660.05 $0.00 $855.06 $152,741.50
236 $152,741.50 $660.05 $0.00 $863.62 $154,265.17
237 $154,265.17 $660.05 $0.00 $872.24 $155,797.46
238 $155,797.46 $660.05 $0.00 $880.90 $157,338.41
239 $157,338.41 $660.05 $0.00 $889.61 $158,888.07
240 $158,888.07 $660.05 $0.00 $898.38 $160,446.50
241 $160,446.50 $660.05 $85,316.79 $907.19 $76,696.95
242 $76,696.95 $660.05 $0.00 $433.66 $77,790.66
243 $77,790.66 $660.05 $0.00 $439.84 $78,890.55
244 $78,890.55 $660.05 $0.00 $446.06 $79,996.66
245 $79,996.66 $660.05 $0.00 $452.31 $81,109.02
246 $81,109.02 $660.05 $0.00 $458.60 $82,227.67
247 $82,227.67 $660.05 $0.00 $464.93 $83,352.65
248 $83,352.65 $660.05 $0.00 $471.29 $84,483.99
249 $84,483.99 $660.05 $0.00 $477.68 $85,621.72
250 $85,621.72 $660.05 $0.00 $484.12 $86,765.89
251 $86,765.89 $660.05 $0.00 $490.59 $87,916.53
252 $87,916.53 $660.05 $0.00 $497.09 $89,073.67
253 $89,073.67 $0.00 $89,582.63 $503.64 ($5.32)