Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2037$125,252
Monthly savings required$991

How much will it cost to send your child to Abilene Christian University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $501,007.68 for students enrolling in 2037 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $991.47 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$48,300.00
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 Abilene Christian University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $991.47 $0.00 $0.00 $991.47
2 $991.47 $991.47 $0.00 $5.61 $1,988.55
3 $1,988.55 $991.47 $0.00 $11.24 $2,991.26
4 $2,991.26 $991.47 $0.00 $16.91 $3,999.64
5 $3,999.64 $991.47 $0.00 $22.61 $5,013.72
6 $5,013.72 $991.47 $0.00 $28.35 $6,033.54
7 $6,033.54 $991.47 $0.00 $34.11 $7,059.12
8 $7,059.12 $991.47 $0.00 $39.91 $8,090.50
9 $8,090.50 $991.47 $0.00 $45.74 $9,127.71
10 $9,127.71 $991.47 $0.00 $51.61 $10,170.79
11 $10,170.79 $991.47 $0.00 $57.51 $11,219.77
12 $11,219.77 $991.47 $0.00 $63.44 $12,274.68
13 $12,274.68 $991.47 $0.00 $69.40 $13,335.55
14 $13,335.55 $991.47 $0.00 $75.40 $14,402.42
15 $14,402.42 $991.47 $0.00 $81.43 $15,475.32
16 $15,475.32 $991.47 $0.00 $87.50 $16,554.29
17 $16,554.29 $991.47 $0.00 $93.60 $17,639.36
18 $17,639.36 $991.47 $0.00 $99.74 $18,730.57
19 $18,730.57 $991.47 $0.00 $105.91 $19,827.95
20 $19,827.95 $991.47 $0.00 $112.11 $20,931.53
21 $20,931.53 $991.47 $0.00 $118.35 $22,041.35
22 $22,041.35 $991.47 $0.00 $124.62 $23,157.44
23 $23,157.44 $991.47 $0.00 $130.94 $24,279.85
24 $24,279.85 $991.47 $0.00 $137.28 $25,408.60
25 $25,408.60 $991.47 $0.00 $143.66 $26,543.73
26 $26,543.73 $991.47 $0.00 $150.08 $27,685.28
27 $27,685.28 $991.47 $0.00 $156.54 $28,833.29
28 $28,833.29 $991.47 $0.00 $163.03 $29,987.79
29 $29,987.79 $991.47 $0.00 $169.56 $31,148.82
30 $31,148.82 $991.47 $0.00 $176.12 $32,316.41
31 $32,316.41 $991.47 $0.00 $182.72 $33,490.60
32 $33,490.60 $991.47 $0.00 $189.36 $34,671.43
33 $34,671.43 $991.47 $0.00 $196.04 $35,858.94
34 $35,858.94 $991.47 $0.00 $202.75 $37,053.16
35 $37,053.16 $991.47 $0.00 $209.50 $38,254.13
36 $38,254.13 $991.47 $0.00 $216.29 $39,461.89
37 $39,461.89 $991.47 $0.00 $223.12 $40,676.48
38 $40,676.48 $991.47 $0.00 $229.99 $41,897.94
39 $41,897.94 $991.47 $0.00 $236.90 $43,126.31
40 $43,126.31 $991.47 $0.00 $243.84 $44,361.62
41 $44,361.62 $991.47 $0.00 $250.83 $45,603.92
42 $45,603.92 $991.47 $0.00 $257.85 $46,853.24
43 $46,853.24 $991.47 $0.00 $264.92 $48,109.63
44 $48,109.63 $991.47 $0.00 $272.02 $49,373.12
45 $49,373.12 $991.47 $0.00 $279.16 $50,643.75
46 $50,643.75 $991.47 $0.00 $286.35 $51,921.57
47 $51,921.57 $991.47 $0.00 $293.57 $53,206.61
48 $53,206.61 $991.47 $0.00 $300.84 $54,498.92
49 $54,498.92 $991.47 $0.00 $308.14 $55,798.53
50 $55,798.53 $991.47 $0.00 $315.49 $57,105.49
51 $57,105.49 $991.47 $0.00 $322.88 $58,419.84
52 $58,419.84 $991.47 $0.00 $330.31 $59,741.62
53 $59,741.62 $991.47 $0.00 $337.79 $61,070.88
54 $61,070.88 $991.47 $0.00 $345.30 $62,407.65
55 $62,407.65 $991.47 $0.00 $352.86 $63,751.98
56 $63,751.98 $991.47 $0.00 $360.46 $65,103.91
57 $65,103.91 $991.47 $0.00 $368.11 $66,463.49
58 $66,463.49 $991.47 $0.00 $375.79 $67,830.75
59 $67,830.75 $991.47 $0.00 $383.52 $69,205.74
60 $69,205.74 $991.47 $0.00 $391.30 $70,588.51
61 $70,588.51 $991.47 $0.00 $399.12 $71,979.10
62 $71,979.10 $991.47 $0.00 $406.98 $73,377.55
63 $73,377.55 $991.47 $0.00 $414.89 $74,783.91
64 $74,783.91 $991.47 $0.00 $422.84 $76,198.22
65 $76,198.22 $991.47 $0.00 $430.84 $77,620.53
66 $77,620.53 $991.47 $0.00 $438.88 $79,050.88
67 $79,050.88 $991.47 $0.00 $446.97 $80,489.32
68 $80,489.32 $991.47 $0.00 $455.10 $81,935.89
69 $81,935.89 $991.47 $0.00 $463.28 $83,390.64
70 $83,390.64 $991.47 $0.00 $471.50 $84,853.61
71 $84,853.61 $991.47 $0.00 $479.77 $86,324.85
72 $86,324.85 $991.47 $0.00 $488.09 $87,804.41
73 $87,804.41 $991.47 $0.00 $496.46 $89,292.34
74 $89,292.34 $991.47 $0.00 $504.87 $90,788.68
75 $90,788.68 $991.47 $0.00 $513.33 $92,293.48
76 $92,293.48 $991.47 $0.00 $521.84 $93,806.79
77 $93,806.79 $991.47 $0.00 $530.40 $95,328.66
78 $95,328.66 $991.47 $0.00 $539.00 $96,859.13
79 $96,859.13 $991.47 $0.00 $547.66 $98,398.26
80 $98,398.26 $991.47 $0.00 $556.36 $99,946.09
81 $99,946.09 $991.47 $0.00 $565.11 $101,502.67
82 $101,502.67 $991.47 $0.00 $573.91 $103,068.05
83 $103,068.05 $991.47 $0.00 $582.76 $104,642.28
84 $104,642.28 $991.47 $0.00 $591.66 $106,225.41
85 $106,225.41 $991.47 $0.00 $600.61 $107,817.49
86 $107,817.49 $991.47 $0.00 $609.62 $109,418.58
87 $109,418.58 $991.47 $0.00 $618.67 $111,028.72
88 $111,028.72 $991.47 $0.00 $627.77 $112,647.96
89 $112,647.96 $991.47 $0.00 $636.93 $114,276.36
90 $114,276.36 $991.47 $0.00 $646.14 $115,913.97
91 $115,913.97 $991.47 $0.00 $655.39 $117,560.83
92 $117,560.83 $991.47 $0.00 $664.71 $119,217.01
93 $119,217.01 $991.47 $0.00 $674.07 $120,882.55
94 $120,882.55 $991.47 $0.00 $683.49 $122,557.51
95 $122,557.51 $991.47 $0.00 $692.96 $124,241.94
96 $124,241.94 $991.47 $0.00 $702.48 $125,935.89
97 $125,935.89 $991.47 $0.00 $712.06 $127,639.42
98 $127,639.42 $991.47 $0.00 $721.69 $129,352.58
99 $129,352.58 $991.47 $0.00 $731.38 $131,075.43
100 $131,075.43 $991.47 $0.00 $741.12 $132,808.02
101 $132,808.02 $991.47 $0.00 $750.92 $134,550.41
102 $134,550.41 $991.47 $0.00 $760.77 $136,302.65
103 $136,302.65 $991.47 $0.00 $770.67 $138,064.79
104 $138,064.79 $991.47 $0.00 $780.64 $139,836.90
105 $139,836.90 $991.47 $0.00 $790.66 $141,619.03
106 $141,619.03 $991.47 $0.00 $800.73 $143,411.23
107 $143,411.23 $991.47 $0.00 $810.87 $145,213.57
108 $145,213.57 $991.47 $0.00 $821.06 $147,026.10
109 $147,026.10 $991.47 $0.00 $831.31 $148,848.88
110 $148,848.88 $991.47 $0.00 $841.61 $150,681.96
111 $150,681.96 $991.47 $0.00 $851.98 $152,525.41
112 $152,525.41 $991.47 $0.00 $862.40 $154,379.28
113 $154,379.28 $991.47 $0.00 $872.88 $156,243.63
114 $156,243.63 $991.47 $0.00 $883.42 $158,118.52
115 $158,118.52 $991.47 $0.00 $894.03 $160,004.02
116 $160,004.02 $991.47 $0.00 $904.69 $161,900.18
117 $161,900.18 $991.47 $0.00 $915.41 $163,807.06
118 $163,807.06 $991.47 $0.00 $926.19 $165,724.72
119 $165,724.72 $991.47 $0.00 $937.03 $167,653.22
120 $167,653.22 $991.47 $0.00 $947.94 $169,592.63
121 $169,592.63 $991.47 $0.00 $958.90 $171,543.00
122 $171,543.00 $991.47 $0.00 $969.93 $173,504.40
123 $173,504.40 $991.47 $0.00 $981.02 $175,476.89
124 $175,476.89 $991.47 $0.00 $992.17 $177,460.53
125 $177,460.53 $991.47 $0.00 $1,003.39 $179,455.39
126 $179,455.39 $991.47 $0.00 $1,014.67 $181,461.53
127 $181,461.53 $991.47 $0.00 $1,026.01 $183,479.01
128 $183,479.01 $991.47 $0.00 $1,037.42 $185,507.90
129 $185,507.90 $991.47 $0.00 $1,048.89 $187,548.26
130 $187,548.26 $991.47 $0.00 $1,060.43 $189,600.16
131 $189,600.16 $991.47 $0.00 $1,072.03 $191,663.66
132 $191,663.66 $991.47 $0.00 $1,083.69 $193,738.82
133 $193,738.82 $991.47 $0.00 $1,095.43 $195,825.72
134 $195,825.72 $991.47 $0.00 $1,107.23 $197,924.42
135 $197,924.42 $991.47 $0.00 $1,119.09 $200,034.98
136 $200,034.98 $991.47 $0.00 $1,131.03 $202,157.48
137 $202,157.48 $991.47 $0.00 $1,143.03 $204,291.98
138 $204,291.98 $991.47 $0.00 $1,155.10 $206,438.55
139 $206,438.55 $991.47 $0.00 $1,167.23 $208,597.25
140 $208,597.25 $991.47 $0.00 $1,179.44 $210,768.16
141 $210,768.16 $991.47 $0.00 $1,191.71 $212,951.34
142 $212,951.34 $991.47 $0.00 $1,204.06 $215,146.87
143 $215,146.87 $991.47 $0.00 $1,216.47 $217,354.81
144 $217,354.81 $991.47 $0.00 $1,228.96 $219,575.24
145 $219,575.24 $991.47 $0.00 $1,241.51 $221,808.22
146 $221,808.22 $991.47 $0.00 $1,254.14 $224,053.83
147 $224,053.83 $991.47 $0.00 $1,266.83 $226,312.13
148 $226,312.13 $991.47 $0.00 $1,279.60 $228,583.20
149 $228,583.20 $991.47 $0.00 $1,292.44 $230,867.11
150 $230,867.11 $991.47 $0.00 $1,305.36 $233,163.94
151 $233,163.94 $991.47 $0.00 $1,318.34 $235,473.75
152 $235,473.75 $991.47 $0.00 $1,331.40 $237,796.62
153 $237,796.62 $991.47 $0.00 $1,344.54 $240,132.63
154 $240,132.63 $991.47 $0.00 $1,357.74 $242,481.84
155 $242,481.84 $991.47 $0.00 $1,371.03 $244,844.34
156 $244,844.34 $991.47 $0.00 $1,384.39 $247,220.20
157 $247,220.20 $991.47 $0.00 $1,397.82 $249,609.49
158 $249,609.49 $991.47 $0.00 $1,411.33 $252,012.29
159 $252,012.29 $991.47 $0.00 $1,424.91 $254,428.67
160 $254,428.67 $991.47 $0.00 $1,438.58 $256,858.72
161 $256,858.72 $991.47 $0.00 $1,452.32 $259,302.51
162 $259,302.51 $991.47 $0.00 $1,466.13 $261,760.11
163 $261,760.11 $991.47 $0.00 $1,480.03 $264,231.61
164 $264,231.61 $991.47 $0.00 $1,494.00 $266,717.08
165 $266,717.08 $991.47 $0.00 $1,508.06 $269,216.61
166 $269,216.61 $991.47 $0.00 $1,522.19 $271,730.27
167 $271,730.27 $991.47 $0.00 $1,536.40 $274,258.14
168 $274,258.14 $991.47 $0.00 $1,550.70 $276,800.31
169 $276,800.31 $991.47 $0.00 $1,565.07 $279,356.85
170 $279,356.85 $991.47 $0.00 $1,579.52 $281,927.84
171 $281,927.84 $991.47 $0.00 $1,594.06 $284,513.37
172 $284,513.37 $991.47 $0.00 $1,608.68 $287,113.52
173 $287,113.52 $991.47 $0.00 $1,623.38 $289,728.37
174 $289,728.37 $991.47 $0.00 $1,638.17 $292,358.01
175 $292,358.01 $991.47 $0.00 $1,653.03 $295,002.51
176 $295,002.51 $991.47 $0.00 $1,667.99 $297,661.97
177 $297,661.97 $991.47 $0.00 $1,683.02 $300,336.46
178 $300,336.46 $991.47 $0.00 $1,698.15 $303,026.08
179 $303,026.08 $991.47 $0.00 $1,713.35 $305,730.90
180 $305,730.90 $991.47 $0.00 $1,728.65 $308,451.02
181 $308,451.02 $991.47 $0.00 $1,744.03 $311,186.52
182 $311,186.52 $991.47 $0.00 $1,759.49 $313,937.48
183 $313,937.48 $991.47 $0.00 $1,775.05 $316,704.00
184 $316,704.00 $991.47 $0.00 $1,790.69 $319,486.16
185 $319,486.16 $991.47 $0.00 $1,806.42 $322,284.05
186 $322,284.05 $991.47 $0.00 $1,822.24 $325,097.76
187 $325,097.76 $991.47 $0.00 $1,838.15 $327,927.38
188 $327,927.38 $991.47 $0.00 $1,854.15 $330,773.00
189 $330,773.00 $991.47 $0.00 $1,870.24 $333,634.71
190 $333,634.71 $991.47 $0.00 $1,886.42 $336,512.60
191 $336,512.60 $991.47 $0.00 $1,902.69 $339,406.76
192 $339,406.76 $991.47 $0.00 $1,919.06 $342,317.29
193 $342,317.29 $991.47 $0.00 $1,935.51 $345,244.27
194 $345,244.27 $991.47 $0.00 $1,952.06 $348,187.80
195 $348,187.80 $991.47 $0.00 $1,968.70 $351,147.97
196 $351,147.97 $991.47 $0.00 $1,985.44 $354,124.88
197 $354,124.88 $991.47 $0.00 $2,002.27 $357,118.62
198 $357,118.62 $991.47 $0.00 $2,019.20 $360,129.29
199 $360,129.29 $991.47 $0.00 $2,036.22 $363,156.98
200 $363,156.98 $991.47 $0.00 $2,053.34 $366,201.79
201 $366,201.79 $991.47 $0.00 $2,070.56 $369,263.82
202 $369,263.82 $991.47 $0.00 $2,087.87 $372,343.16
203 $372,343.16 $991.47 $0.00 $2,105.28 $375,439.91
204 $375,439.91 $991.47 $0.00 $2,122.79 $378,554.17
205 $378,554.17 $991.47 $0.00 $2,140.40 $381,686.04
206 $381,686.04 $991.47 $0.00 $2,158.11 $384,835.62
207 $384,835.62 $991.47 $0.00 $2,175.92 $388,003.01
208 $388,003.01 $991.47 $0.00 $2,193.83 $391,188.31
209 $391,188.31 $991.47 $0.00 $2,211.84 $394,391.62
210 $394,391.62 $991.47 $0.00 $2,229.95 $397,613.04
211 $397,613.04 $991.47 $0.00 $2,248.16 $400,852.67
212 $400,852.67 $991.47 $0.00 $2,266.48 $404,110.62
213 $404,110.62 $991.47 $0.00 $2,284.90 $407,386.99
214 $407,386.99 $991.47 $0.00 $2,303.43 $410,681.89
215 $410,681.89 $991.47 $0.00 $2,322.06 $413,995.42
216 $413,995.42 $991.47 $0.00 $2,340.79 $417,327.68
217 $417,327.68 $991.47 $116,239.71 $2,359.63 $304,439.07
218 $304,439.07 $991.47 $0.00 $1,721.34 $307,151.88
219 $307,151.88 $991.47 $0.00 $1,736.68 $309,880.03
220 $309,880.03 $991.47 $0.00 $1,752.11 $312,623.61
221 $312,623.61 $991.47 $0.00 $1,767.62 $315,382.70
222 $315,382.70 $991.47 $0.00 $1,783.22 $318,157.39
223 $318,157.39 $991.47 $0.00 $1,798.91 $320,947.77
224 $320,947.77 $991.47 $0.00 $1,814.69 $323,753.93
225 $323,753.93 $991.47 $0.00 $1,830.55 $326,575.95
226 $326,575.95 $991.47 $0.00 $1,846.51 $329,413.93
227 $329,413.93 $991.47 $0.00 $1,862.55 $332,267.95
228 $332,267.95 $991.47 $0.00 $1,878.69 $335,138.11
229 $335,138.11 $991.47 $122,051.69 $1,894.92 $215,972.81
230 $215,972.81 $991.47 $0.00 $1,221.14 $218,185.42
231 $218,185.42 $991.47 $0.00 $1,233.65 $220,410.54
232 $220,410.54 $991.47 $0.00 $1,246.23 $222,648.24
233 $222,648.24 $991.47 $0.00 $1,258.89 $224,898.60
234 $224,898.60 $991.47 $0.00 $1,271.61 $227,161.68
235 $227,161.68 $991.47 $0.00 $1,284.41 $229,437.56
236 $229,437.56 $991.47 $0.00 $1,297.27 $231,726.30
237 $231,726.30 $991.47 $0.00 $1,310.21 $234,027.98
238 $234,027.98 $991.47 $0.00 $1,323.23 $236,342.68
239 $236,342.68 $991.47 $0.00 $1,336.32 $238,670.47
240 $238,670.47 $991.47 $0.00 $1,349.48 $241,011.42
241 $241,011.42 $991.47 $128,154.28 $1,362.71 $115,211.32
242 $115,211.32 $991.47 $0.00 $651.42 $116,854.21
243 $116,854.21 $991.47 $0.00 $660.71 $118,506.39
244 $118,506.39 $991.47 $0.00 $670.05 $120,167.91
245 $120,167.91 $991.47 $0.00 $679.45 $121,838.83
246 $121,838.83 $991.47 $0.00 $688.89 $123,519.19
247 $123,519.19 $991.47 $0.00 $698.40 $125,209.06
248 $125,209.06 $991.47 $0.00 $707.95 $126,908.48
249 $126,908.48 $991.47 $0.00 $717.56 $128,617.51
250 $128,617.51 $991.47 $0.00 $727.22 $130,336.20
251 $130,336.20 $991.47 $0.00 $736.94 $132,064.61
252 $132,064.61 $991.47 $0.00 $746.71 $133,802.79
253 $133,802.79 $0.00 $134,561.99 $756.54 ($2.66)