Savings Plan and Future Cost Estimation for American Public University System

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2041$45,018
Monthly savings required$356

How much will it cost to send your child to American Public University System in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $180,072.32 for students enrolling in 2041 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $356.35 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$17,360.00
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 American Public University System in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $356.35 $0.00 $0.00 $356.35
2 $356.35 $356.35 $0.00 $2.01 $714.71
3 $714.71 $356.35 $0.00 $4.04 $1,075.10
4 $1,075.10 $356.35 $0.00 $6.08 $1,437.53
5 $1,437.53 $356.35 $0.00 $8.13 $1,802.01
6 $1,802.01 $356.35 $0.00 $10.19 $2,168.55
7 $2,168.55 $356.35 $0.00 $12.26 $2,537.16
8 $2,537.16 $356.35 $0.00 $14.35 $2,907.86
9 $2,907.86 $356.35 $0.00 $16.44 $3,280.65
10 $3,280.65 $356.35 $0.00 $18.55 $3,655.55
11 $3,655.55 $356.35 $0.00 $20.67 $4,032.57
12 $4,032.57 $356.35 $0.00 $22.80 $4,411.72
13 $4,411.72 $356.35 $0.00 $24.94 $4,793.01
14 $4,793.01 $356.35 $0.00 $27.10 $5,176.46
15 $5,176.46 $356.35 $0.00 $29.27 $5,562.08
16 $5,562.08 $356.35 $0.00 $31.45 $5,949.88
17 $5,949.88 $356.35 $0.00 $33.64 $6,339.87
18 $6,339.87 $356.35 $0.00 $35.85 $6,732.07
19 $6,732.07 $356.35 $0.00 $38.06 $7,126.48
20 $7,126.48 $356.35 $0.00 $40.29 $7,523.12
21 $7,523.12 $356.35 $0.00 $42.54 $7,922.01
22 $7,922.01 $356.35 $0.00 $44.79 $8,323.15
23 $8,323.15 $356.35 $0.00 $47.06 $8,726.56
24 $8,726.56 $356.35 $0.00 $49.34 $9,132.25
25 $9,132.25 $356.35 $0.00 $51.64 $9,540.24
26 $9,540.24 $356.35 $0.00 $53.94 $9,950.53
27 $9,950.53 $356.35 $0.00 $56.26 $10,363.14
28 $10,363.14 $356.35 $0.00 $58.59 $10,778.08
29 $10,778.08 $356.35 $0.00 $60.94 $11,195.37
30 $11,195.37 $356.35 $0.00 $63.30 $11,615.02
31 $11,615.02 $356.35 $0.00 $65.67 $12,037.04
32 $12,037.04 $356.35 $0.00 $68.06 $12,461.45
33 $12,461.45 $356.35 $0.00 $70.46 $12,888.26
34 $12,888.26 $356.35 $0.00 $72.87 $13,317.48
35 $13,317.48 $356.35 $0.00 $75.30 $13,749.13
36 $13,749.13 $356.35 $0.00 $77.74 $14,183.22
37 $14,183.22 $356.35 $0.00 $80.19 $14,619.76
38 $14,619.76 $356.35 $0.00 $82.66 $15,058.77
39 $15,058.77 $356.35 $0.00 $85.14 $15,500.26
40 $15,500.26 $356.35 $0.00 $87.64 $15,944.25
41 $15,944.25 $356.35 $0.00 $90.15 $16,390.75
42 $16,390.75 $356.35 $0.00 $92.68 $16,839.78
43 $16,839.78 $356.35 $0.00 $95.21 $17,291.34
44 $17,291.34 $356.35 $0.00 $97.77 $17,745.46
45 $17,745.46 $356.35 $0.00 $100.34 $18,202.15
46 $18,202.15 $356.35 $0.00 $102.92 $18,661.42
47 $18,661.42 $356.35 $0.00 $105.51 $19,123.28
48 $19,123.28 $356.35 $0.00 $108.13 $19,587.76
49 $19,587.76 $356.35 $0.00 $110.75 $20,054.86
50 $20,054.86 $356.35 $0.00 $113.39 $20,524.60
51 $20,524.60 $356.35 $0.00 $116.05 $20,997.00
52 $20,997.00 $356.35 $0.00 $118.72 $21,472.07
53 $21,472.07 $356.35 $0.00 $121.41 $21,949.83
54 $21,949.83 $356.35 $0.00 $124.11 $22,430.29
55 $22,430.29 $356.35 $0.00 $126.82 $22,913.46
56 $22,913.46 $356.35 $0.00 $129.56 $23,399.37
57 $23,399.37 $356.35 $0.00 $132.30 $23,888.02
58 $23,888.02 $356.35 $0.00 $135.07 $24,379.44
59 $24,379.44 $356.35 $0.00 $137.84 $24,873.63
60 $24,873.63 $356.35 $0.00 $140.64 $25,370.62
61 $25,370.62 $356.35 $0.00 $143.45 $25,870.42
62 $25,870.42 $356.35 $0.00 $146.28 $26,373.05
63 $26,373.05 $356.35 $0.00 $149.12 $26,878.52
64 $26,878.52 $356.35 $0.00 $151.98 $27,386.85
65 $27,386.85 $356.35 $0.00 $154.85 $27,898.05
66 $27,898.05 $356.35 $0.00 $157.74 $28,412.14
67 $28,412.14 $356.35 $0.00 $160.65 $28,929.14
68 $28,929.14 $356.35 $0.00 $163.57 $29,449.06
69 $29,449.06 $356.35 $0.00 $166.51 $29,971.92
70 $29,971.92 $356.35 $0.00 $169.47 $30,497.74
71 $30,497.74 $356.35 $0.00 $172.44 $31,026.53
72 $31,026.53 $356.35 $0.00 $175.43 $31,558.31
73 $31,558.31 $356.35 $0.00 $178.44 $32,093.10
74 $32,093.10 $356.35 $0.00 $181.46 $32,630.91
75 $32,630.91 $356.35 $0.00 $184.50 $33,171.76
76 $33,171.76 $356.35 $0.00 $187.56 $33,715.67
77 $33,715.67 $356.35 $0.00 $190.63 $34,262.65
78 $34,262.65 $356.35 $0.00 $193.73 $34,812.73
79 $34,812.73 $356.35 $0.00 $196.84 $35,365.92
80 $35,365.92 $356.35 $0.00 $199.96 $35,922.23
81 $35,922.23 $356.35 $0.00 $203.11 $36,481.69
82 $36,481.69 $356.35 $0.00 $206.27 $37,044.31
83 $37,044.31 $356.35 $0.00 $209.45 $37,610.11
84 $37,610.11 $356.35 $0.00 $212.65 $38,179.11
85 $38,179.11 $356.35 $0.00 $215.87 $38,751.33
86 $38,751.33 $356.35 $0.00 $219.11 $39,326.79
87 $39,326.79 $356.35 $0.00 $222.36 $39,905.50
88 $39,905.50 $356.35 $0.00 $225.63 $40,487.48
89 $40,487.48 $356.35 $0.00 $228.92 $41,072.75
90 $41,072.75 $356.35 $0.00 $232.23 $41,661.33
91 $41,661.33 $356.35 $0.00 $235.56 $42,253.24
92 $42,253.24 $356.35 $0.00 $238.91 $42,848.50
93 $42,848.50 $356.35 $0.00 $242.27 $43,447.12
94 $43,447.12 $356.35 $0.00 $245.66 $44,049.13
95 $44,049.13 $356.35 $0.00 $249.06 $44,654.54
96 $44,654.54 $356.35 $0.00 $252.48 $45,263.37
97 $45,263.37 $356.35 $0.00 $255.93 $45,875.65
98 $45,875.65 $356.35 $0.00 $259.39 $46,491.39
99 $46,491.39 $356.35 $0.00 $262.87 $47,110.61
100 $47,110.61 $356.35 $0.00 $266.37 $47,733.33
101 $47,733.33 $356.35 $0.00 $269.89 $48,359.57
102 $48,359.57 $356.35 $0.00 $273.43 $48,989.35
103 $48,989.35 $356.35 $0.00 $276.99 $49,622.69
104 $49,622.69 $356.35 $0.00 $280.57 $50,259.61
105 $50,259.61 $356.35 $0.00 $284.18 $50,900.14
106 $50,900.14 $356.35 $0.00 $287.80 $51,544.29
107 $51,544.29 $356.35 $0.00 $291.44 $52,192.08
108 $52,192.08 $356.35 $0.00 $295.10 $52,843.53
109 $52,843.53 $356.35 $0.00 $298.79 $53,498.67
110 $53,498.67 $356.35 $0.00 $302.49 $54,157.51
111 $54,157.51 $356.35 $0.00 $306.21 $54,820.07
112 $54,820.07 $356.35 $0.00 $309.96 $55,486.38
113 $55,486.38 $356.35 $0.00 $313.73 $56,156.46
114 $56,156.46 $356.35 $0.00 $317.52 $56,830.33
115 $56,830.33 $356.35 $0.00 $321.33 $57,508.01
116 $57,508.01 $356.35 $0.00 $325.16 $58,189.52
117 $58,189.52 $356.35 $0.00 $329.01 $58,874.88
118 $58,874.88 $356.35 $0.00 $332.89 $59,564.12
119 $59,564.12 $356.35 $0.00 $336.78 $60,257.25
120 $60,257.25 $356.35 $0.00 $340.70 $60,954.30
121 $60,954.30 $356.35 $0.00 $344.64 $61,655.29
122 $61,655.29 $356.35 $0.00 $348.61 $62,360.25
123 $62,360.25 $356.35 $0.00 $352.59 $63,069.19
124 $63,069.19 $356.35 $0.00 $356.60 $63,782.14
125 $63,782.14 $356.35 $0.00 $360.63 $64,499.12
126 $64,499.12 $356.35 $0.00 $364.69 $65,220.16
127 $65,220.16 $356.35 $0.00 $368.76 $65,945.27
128 $65,945.27 $356.35 $0.00 $372.86 $66,674.48
129 $66,674.48 $356.35 $0.00 $376.99 $67,407.82
130 $67,407.82 $356.35 $0.00 $381.13 $68,145.30
131 $68,145.30 $356.35 $0.00 $385.30 $68,886.95
132 $68,886.95 $356.35 $0.00 $389.50 $69,632.80
133 $69,632.80 $356.35 $0.00 $393.71 $70,382.86
134 $70,382.86 $356.35 $0.00 $397.95 $71,137.16
135 $71,137.16 $356.35 $0.00 $402.22 $71,895.73
136 $71,895.73 $356.35 $0.00 $406.51 $72,658.59
137 $72,658.59 $356.35 $0.00 $410.82 $73,425.76
138 $73,425.76 $356.35 $0.00 $415.16 $74,197.27
139 $74,197.27 $356.35 $0.00 $419.52 $74,973.14
140 $74,973.14 $356.35 $0.00 $423.91 $75,753.40
141 $75,753.40 $356.35 $0.00 $428.32 $76,538.07
142 $76,538.07 $356.35 $0.00 $432.76 $77,327.18
143 $77,327.18 $356.35 $0.00 $437.22 $78,120.75
144 $78,120.75 $356.35 $0.00 $441.71 $78,918.81
145 $78,918.81 $356.35 $0.00 $446.22 $79,721.38
146 $79,721.38 $356.35 $0.00 $450.76 $80,528.49
147 $80,528.49 $356.35 $0.00 $455.32 $81,340.16
148 $81,340.16 $356.35 $0.00 $459.91 $82,156.42
149 $82,156.42 $356.35 $0.00 $464.52 $82,977.29
150 $82,977.29 $356.35 $0.00 $469.17 $83,802.81
151 $83,802.81 $356.35 $0.00 $473.83 $84,632.99
152 $84,632.99 $356.35 $0.00 $478.53 $85,467.87
153 $85,467.87 $356.35 $0.00 $483.25 $86,307.47
154 $86,307.47 $356.35 $0.00 $487.99 $87,151.81
155 $87,151.81 $356.35 $0.00 $492.77 $88,000.93
156 $88,000.93 $356.35 $0.00 $497.57 $88,854.85
157 $88,854.85 $356.35 $0.00 $502.40 $89,713.60
158 $89,713.60 $356.35 $0.00 $507.25 $90,577.20
159 $90,577.20 $356.35 $0.00 $512.14 $91,445.69
160 $91,445.69 $356.35 $0.00 $517.05 $92,319.09
161 $92,319.09 $356.35 $0.00 $521.99 $93,197.43
162 $93,197.43 $356.35 $0.00 $526.95 $94,080.73
163 $94,080.73 $356.35 $0.00 $531.95 $94,969.03
164 $94,969.03 $356.35 $0.00 $536.97 $95,862.35
165 $95,862.35 $356.35 $0.00 $542.02 $96,760.72
166 $96,760.72 $356.35 $0.00 $547.10 $97,664.17
167 $97,664.17 $356.35 $0.00 $552.21 $98,572.73
168 $98,572.73 $356.35 $0.00 $557.34 $99,486.42
169 $99,486.42 $356.35 $0.00 $562.51 $100,405.28
170 $100,405.28 $356.35 $0.00 $567.71 $101,329.34
171 $101,329.34 $356.35 $0.00 $572.93 $102,258.62
172 $102,258.62 $356.35 $0.00 $578.19 $103,193.16
173 $103,193.16 $356.35 $0.00 $583.47 $104,132.98
174 $104,132.98 $356.35 $0.00 $588.78 $105,078.11
175 $105,078.11 $356.35 $0.00 $594.13 $106,028.59
176 $106,028.59 $356.35 $0.00 $599.50 $106,984.44
177 $106,984.44 $356.35 $0.00 $604.91 $107,945.70
178 $107,945.70 $356.35 $0.00 $610.34 $108,912.39
179 $108,912.39 $356.35 $0.00 $615.81 $109,884.55
180 $109,884.55 $356.35 $0.00 $621.30 $110,862.20
181 $110,862.20 $356.35 $0.00 $626.83 $111,845.38
182 $111,845.38 $356.35 $0.00 $632.39 $112,834.12
183 $112,834.12 $356.35 $0.00 $637.98 $113,828.45
184 $113,828.45 $356.35 $0.00 $643.60 $114,828.40
185 $114,828.40 $356.35 $0.00 $649.26 $115,834.01
186 $115,834.01 $356.35 $0.00 $654.94 $116,845.30
187 $116,845.30 $356.35 $0.00 $660.66 $117,862.31
188 $117,862.31 $356.35 $0.00 $666.41 $118,885.07
189 $118,885.07 $356.35 $0.00 $672.19 $119,913.61
190 $119,913.61 $356.35 $0.00 $678.01 $120,947.97
191 $120,947.97 $356.35 $0.00 $683.86 $121,988.18
192 $121,988.18 $356.35 $0.00 $689.74 $123,034.27
193 $123,034.27 $356.35 $0.00 $695.65 $124,086.27
194 $124,086.27 $356.35 $0.00 $701.60 $125,144.22
195 $125,144.22 $356.35 $0.00 $707.58 $126,208.15
196 $126,208.15 $356.35 $0.00 $713.60 $127,278.10
197 $127,278.10 $356.35 $0.00 $719.65 $128,354.10
198 $128,354.10 $356.35 $0.00 $725.73 $129,436.18
199 $129,436.18 $356.35 $0.00 $731.85 $130,524.38
200 $130,524.38 $356.35 $0.00 $738.00 $131,618.73
201 $131,618.73 $356.35 $0.00 $744.19 $132,719.27
202 $132,719.27 $356.35 $0.00 $750.41 $133,826.03
203 $133,826.03 $356.35 $0.00 $756.67 $134,939.05
204 $134,939.05 $356.35 $0.00 $762.97 $136,058.37
205 $136,058.37 $356.35 $0.00 $769.29 $137,184.01
206 $137,184.01 $356.35 $0.00 $775.66 $138,316.02
207 $138,316.02 $356.35 $0.00 $782.06 $139,454.43
208 $139,454.43 $356.35 $0.00 $788.50 $140,599.28
209 $140,599.28 $356.35 $0.00 $794.97 $141,750.60
210 $141,750.60 $356.35 $0.00 $801.48 $142,908.43
211 $142,908.43 $356.35 $0.00 $808.03 $144,072.81
212 $144,072.81 $356.35 $0.00 $814.61 $145,243.77
213 $145,243.77 $356.35 $0.00 $821.23 $146,421.35
214 $146,421.35 $356.35 $0.00 $827.89 $147,605.59
215 $147,605.59 $356.35 $0.00 $834.58 $148,796.52
216 $148,796.52 $356.35 $0.00 $841.32 $149,994.19
217 $149,994.19 $356.35 $41,778.91 $848.09 $109,419.72
218 $109,419.72 $356.35 $0.00 $618.68 $110,394.75
219 $110,394.75 $356.35 $0.00 $624.19 $111,375.29
220 $111,375.29 $356.35 $0.00 $629.73 $112,361.37
221 $112,361.37 $356.35 $0.00 $635.31 $113,353.03
222 $113,353.03 $356.35 $0.00 $640.91 $114,350.29
223 $114,350.29 $356.35 $0.00 $646.55 $115,353.19
224 $115,353.19 $356.35 $0.00 $652.22 $116,361.76
225 $116,361.76 $356.35 $0.00 $657.93 $117,376.04
226 $117,376.04 $356.35 $0.00 $663.66 $118,396.05
227 $118,396.05 $356.35 $0.00 $669.43 $119,421.83
228 $119,421.83 $356.35 $0.00 $675.23 $120,453.41
229 $120,453.41 $356.35 $43,867.86 $681.06 $77,622.96
230 $77,622.96 $356.35 $0.00 $438.89 $78,418.20
231 $78,418.20 $356.35 $0.00 $443.39 $79,217.94
232 $79,217.94 $356.35 $0.00 $447.91 $80,022.20
233 $80,022.20 $356.35 $0.00 $452.46 $80,831.01
234 $80,831.01 $356.35 $0.00 $457.03 $81,644.39
235 $81,644.39 $356.35 $0.00 $461.63 $82,462.37
236 $82,462.37 $356.35 $0.00 $466.25 $83,284.97
237 $83,284.97 $356.35 $0.00 $470.91 $84,112.23
238 $84,112.23 $356.35 $0.00 $475.58 $84,944.16
239 $84,944.16 $356.35 $0.00 $480.29 $85,780.80
240 $85,780.80 $356.35 $0.00 $485.02 $86,622.17
241 $86,622.17 $356.35 $46,061.25 $489.77 $41,407.04
242 $41,407.04 $356.35 $0.00 $234.12 $41,997.51
243 $41,997.51 $356.35 $0.00 $237.46 $42,591.32
244 $42,591.32 $356.35 $0.00 $240.82 $43,188.49
245 $43,188.49 $356.35 $0.00 $244.19 $43,789.03
246 $43,789.03 $356.35 $0.00 $247.59 $44,392.97
247 $44,392.97 $356.35 $0.00 $251.00 $45,000.32
248 $45,000.32 $356.35 $0.00 $254.44 $45,611.11
249 $45,611.11 $356.35 $0.00 $257.89 $46,225.35
250 $46,225.35 $356.35 $0.00 $261.36 $46,843.06
251 $46,843.06 $356.35 $0.00 $264.86 $47,464.27
252 $47,464.27 $356.35 $0.00 $268.37 $48,088.99
253 $48,088.99 $0.00 $48,364.31 $271.90 ($3.42)