Metric | Value |
---|
Year | Starting balance (USD) | Payments made (USD) | Interest applied (USD) | Ending balance (USD) |
---|
Income-driven repayment (IDR) plans promise a manageable monthly payment pegged to your discretionary income and the hope of forgiveness after 20 or 25 years. The catch is that under current federal law, any remaining balance forgiven after 2025 is considered taxable income at the federal level in most circumstances. State rules differ, but many also treat the forgiven amount as taxable. For borrowers who start with six figures of graduate debt and expect meaningful income growth, the so-called “tax bomb” can be tens of thousands of dollars due all at once. Waiting until the forgiveness year to think about it is a recipe for panic, especially because tax bills arrive without the option of long-term installment plans. This planner models the IDR amortization process and helps you size a dedicated reserve fund so the eventual tax liability does not blow up your finances.
Unlike simple online calculators that assume a fixed payment, this planner accounts for how income recertification changes monthly payments over decades. It also lets you model the generous interest subsidies baked into the new SAVE plan, or the absence of such relief on older plans. Every field is exposed: you control the poverty guideline multiplier, the percentage of discretionary income charged, and even how many years you delay before setting aside cash. That flexibility makes the tool relevant whether you are a public-interest attorney targeting PSLF but keeping a backup plan, a dentist balancing high income growth with massive debt, or a parent returning to school later in life.
IDR formulas start with the federal poverty guideline, which varies by household size and geography. The planner uses 2024 guidelines: $15,060 for a single adult in the contiguous U.S., $18,890 in Alaska, and $17,310 in Hawaii, with additional increments for each household member. Your discretionary income is your adjusted gross income minus a plan-specific multiple of that guideline. The SAVE plan shields 225 percent of the guideline, whereas older PAYE and REPAYE variants used 150 percent. The MathML expression below shows how the calculator derives the monthly payment once these values are known.
Here, Pm is the monthly payment, p is the payment percentage (10 percent for many plans, 5 percent for some SAVE enrollees with undergraduate-only loans), I is annual income, k is the poverty multiplier, and F is the poverty guideline for your household. The planner recalculates this payment each year as income grows, mirroring the annual recertification process. If your income falls, the payment drops; if it rises faster than expected, the payment increases accordingly.
After determining the monthly payment, the simulator marches month by month through the loan term. It applies interest based on your weighted average rate and subtracts the IDR payment. If the payment fails to cover the interest, the calculator applies the subsidy percentage you entered. Under SAVE, unpaid interest is fully waived, preventing balance growth. Other plans capitalize some unpaid interest, growing the balance even as you make payments. The tool tracks total payments and total interest applied each year, producing a table that shows whether your balance is shrinking, flat, or growing. If the balance hits zero before the term ends, the simulation stops—no forgiveness, no tax bomb. Otherwise, the remaining balance at the term’s end is the projected forgiven amount.
Understanding the annual trajectory is critical because it shapes your psychological relationship with the debt. Watching the balance climb despite steady payments can be unsettling, but if you know the plan waives unpaid interest, you can focus on saving for the eventual tax. Conversely, if the balance grows aggressively, you might reconsider the repayment strategy, accelerate payments, or seek employer assistance. The table also exposes how much interest the government actually charges when subsidies are in play—important for taxpayers and borrowers alike.
Consider a 32-year-old borrower with $82,000 in Direct Loans at 5.8 percent interest. She earns $72,000 today, expects 3 percent annual raises, and supports a household of two in the continental U.S. She enrolls in SAVE, shielding 225 percent of the poverty guideline and paying 10 percent of discretionary income. With the new interest subsidy, any unpaid interest is waived. Plugging these numbers into the planner shows that after 20 years she will have paid roughly $74,000 but still have about $38,000 forgiven. Assuming a 30 percent tax rate in the forgiveness year, the tax liability is approximately $11,400. If she starts saving two years from now and earns 4 percent annually on her reserve fund, contributing about $250 per month for the remaining 18 years will accumulate the needed cash. Seeing the monthly savings target demystifies the tax bomb and makes it part of her overall financial plan.
The year-by-year table reveals that the loan balance hovers in the $80,000 to $85,000 range for the first decade, then gradually declines as income-based payments grow. Without the SAVE subsidy, the balance would balloon to well over $100,000, dramatically increasing the tax bomb. The planner lets you flip the subsidy to zero and rerun the scenario, illustrating how policy changes or plan switches alter the forgiveness amount.
Because every input is adjustable, you can experiment with different strategies and observe how the reserve requirement changes. The table below compares three tactics for the example borrower.
Strategy | Key adjustment | Forgiven balance | Tax reserve needed | Monthly saving |
---|---|---|---|---|
Baseline SAVE plan | Subsidy 100%, start saving in year 3 | $38,000 | $11,400 | $250 |
Earlier reserve start | Saving begins immediately | $38,000 | $11,400 | $200 |
Switch to PAYE | Subsidy 0%, payment 10% | $54,000 | $16,200 | $310 |
Starting the reserve contributions immediately reduces the monthly saving requirement because compound growth has longer to work. Conversely, switching to a plan without interest subsidies increases the forgiven amount and the tax reserve, forcing larger monthly deposits. These comparisons help borrowers decide whether to accelerate payments, switch plans, or simply budget more aggressively for the reserve fund.
The reserve calculator borrows the same time value of money logic used in retirement planning and applies it to a much closer goal. Once the projected tax is known, the planner treats your deposits as an annuity—equal contributions made at regular intervals—and solves for the payment that reaches the target future value. If you expect a 4 percent annual return and have 18 years of contributions, the monthly rate is 0.333 percent and the contributions grow geometrically. Even modest returns meaningfully reduce the monthly savings burden because the tax bill is due just once. That is why the tool lets you adjust the delay before saving: waiting five years leaves 15 fewer years for compounding, which can increase the monthly deposit by more than 30 percent. Pair the reserve account with a dedicated high-yield savings account or conservative investment portfolio to reduce volatility right before the tax comes due.
Saving for the tax bomb cannot happen in a vacuum. Many borrowers are simultaneously funding retirement accounts, building emergency savings, and perhaps saving for a child’s education. The planner helps you weave the tax reserve into that mosaic. By showing the required monthly deposit explicitly, you can decide whether to redirect part of a yearly bonus, pause extra mortgage payments, or coordinate with a spouse’s income. The CSV export creates a documentable roadmap for financial advisors or accountability partners. If life changes—say, you welcome a child or experience a layoff—you can rerun the numbers with updated income, household size, or plan parameters and see how the reserve strategy shifts. Treat the reserve like any other sinking fund: automate contributions, review progress annually, and adjust when tax policy or career trajectories change.
The planner relies on a set of simplifying assumptions. It treats income growth as a steady percentage, yet real careers involve promotions, sabbaticals, and potential layoffs. It does not model family size changes, though you can rerun the simulation when circumstances evolve. Tax law could change before your forgiveness year: Congress might extend the current temporary tax exemption, or states may alter their treatment. The calculator assumes reserve contributions earn a constant return without taxes; actual investment results will vary. Finally, the tool does not constitute tax or legal advice. Use it to frame conversations with financial planners, certified public accountants, or student loan counselors who can tailor strategies to your exact situation.
Determine potential student loan forgiveness under income-driven repayment programs. Estimate monthly payments and remaining balance.
Estimate monthly payments and forgiveness amounts under income-driven student loan plans using household size, income, and loan details.
Build a year-by-year savings roadmap for the income-driven repayment tax bomb by modeling loan growth, investment returns, and contribution escalators.