Savings Plan and Future Cost Estimation for Auburn University at Montgomery

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$53,550
Monthly savings required$424

How much will it cost to send your child to Auburn University at Montgomery in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $214,198.93 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $423.89 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$20,650.00
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 Auburn University at Montgomery in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $423.89 $0.00 $0.00 $423.89
2 $423.89 $423.89 $0.00 $2.40 $850.18
3 $850.18 $423.89 $0.00 $4.81 $1,278.88
4 $1,278.88 $423.89 $0.00 $7.23 $1,710.00
5 $1,710.00 $423.89 $0.00 $9.67 $2,143.56
6 $2,143.56 $423.89 $0.00 $12.12 $2,579.57
7 $2,579.57 $423.89 $0.00 $14.59 $3,018.05
8 $3,018.05 $423.89 $0.00 $17.06 $3,459.00
9 $3,459.00 $423.89 $0.00 $19.56 $3,902.45
10 $3,902.45 $423.89 $0.00 $22.07 $4,348.41
11 $4,348.41 $423.89 $0.00 $24.59 $4,796.89
12 $4,796.89 $423.89 $0.00 $27.12 $5,247.90
13 $5,247.90 $423.89 $0.00 $29.67 $5,701.46
14 $5,701.46 $423.89 $0.00 $32.24 $6,157.59
15 $6,157.59 $423.89 $0.00 $34.82 $6,616.30
16 $6,616.30 $423.89 $0.00 $37.41 $7,077.60
17 $7,077.60 $423.89 $0.00 $40.02 $7,541.51
18 $7,541.51 $423.89 $0.00 $42.64 $8,008.04
19 $8,008.04 $423.89 $0.00 $45.28 $8,477.21
20 $8,477.21 $423.89 $0.00 $47.93 $8,949.03
21 $8,949.03 $423.89 $0.00 $50.60 $9,423.52
22 $9,423.52 $423.89 $0.00 $53.28 $9,900.69
23 $9,900.69 $423.89 $0.00 $55.98 $10,380.56
24 $10,380.56 $423.89 $0.00 $58.69 $10,863.14
25 $10,863.14 $423.89 $0.00 $61.42 $11,348.45
26 $11,348.45 $423.89 $0.00 $64.17 $11,836.51
27 $11,836.51 $423.89 $0.00 $66.93 $12,327.33
28 $12,327.33 $423.89 $0.00 $69.70 $12,820.92
29 $12,820.92 $423.89 $0.00 $72.49 $13,317.30
30 $13,317.30 $423.89 $0.00 $75.30 $13,816.49
31 $13,816.49 $423.89 $0.00 $78.12 $14,318.50
32 $14,318.50 $423.89 $0.00 $80.96 $14,823.35
33 $14,823.35 $423.89 $0.00 $83.81 $15,331.05
34 $15,331.05 $423.89 $0.00 $86.68 $15,841.62
35 $15,841.62 $423.89 $0.00 $89.57 $16,355.08
36 $16,355.08 $423.89 $0.00 $92.47 $16,871.44
37 $16,871.44 $423.89 $0.00 $95.39 $17,390.72
38 $17,390.72 $423.89 $0.00 $98.33 $17,912.94
39 $17,912.94 $423.89 $0.00 $101.28 $18,438.11
40 $18,438.11 $423.89 $0.00 $104.25 $18,966.25
41 $18,966.25 $423.89 $0.00 $107.24 $19,497.38
42 $19,497.38 $423.89 $0.00 $110.24 $20,031.51
43 $20,031.51 $423.89 $0.00 $113.26 $20,568.66
44 $20,568.66 $423.89 $0.00 $116.30 $21,108.85
45 $21,108.85 $423.89 $0.00 $119.35 $21,652.09
46 $21,652.09 $423.89 $0.00 $122.42 $22,198.40
47 $22,198.40 $423.89 $0.00 $125.51 $22,747.80
48 $22,747.80 $423.89 $0.00 $128.62 $23,300.31
49 $23,300.31 $423.89 $0.00 $131.74 $23,855.94
50 $23,855.94 $423.89 $0.00 $134.88 $24,414.71
51 $24,414.71 $423.89 $0.00 $138.04 $24,976.64
52 $24,976.64 $423.89 $0.00 $141.22 $25,541.75
53 $25,541.75 $423.89 $0.00 $144.42 $26,110.06
54 $26,110.06 $423.89 $0.00 $147.63 $26,681.58
55 $26,681.58 $423.89 $0.00 $150.86 $27,256.33
56 $27,256.33 $423.89 $0.00 $154.11 $27,834.33
57 $27,834.33 $423.89 $0.00 $157.38 $28,415.60
58 $28,415.60 $423.89 $0.00 $160.67 $29,000.16
59 $29,000.16 $423.89 $0.00 $163.97 $29,588.02
60 $29,588.02 $423.89 $0.00 $167.29 $30,179.20
61 $30,179.20 $423.89 $0.00 $170.64 $30,773.73
62 $30,773.73 $423.89 $0.00 $174.00 $31,371.62
63 $31,371.62 $423.89 $0.00 $177.38 $31,972.89
64 $31,972.89 $423.89 $0.00 $180.78 $32,577.56
65 $32,577.56 $423.89 $0.00 $184.20 $33,185.65
66 $33,185.65 $423.89 $0.00 $187.64 $33,797.18
67 $33,797.18 $423.89 $0.00 $191.09 $34,412.16
68 $34,412.16 $423.89 $0.00 $194.57 $35,030.62
69 $35,030.62 $423.89 $0.00 $198.07 $35,652.58
70 $35,652.58 $423.89 $0.00 $201.58 $36,278.05
71 $36,278.05 $423.89 $0.00 $205.12 $36,907.06
72 $36,907.06 $423.89 $0.00 $208.68 $37,539.63
73 $37,539.63 $423.89 $0.00 $212.25 $38,175.77
74 $38,175.77 $423.89 $0.00 $215.85 $38,815.51
75 $38,815.51 $423.89 $0.00 $219.47 $39,458.87
76 $39,458.87 $423.89 $0.00 $223.11 $40,105.87
77 $40,105.87 $423.89 $0.00 $226.76 $40,756.52
78 $40,756.52 $423.89 $0.00 $230.44 $41,410.85
79 $41,410.85 $423.89 $0.00 $234.14 $42,068.88
80 $42,068.88 $423.89 $0.00 $237.86 $42,730.63
81 $42,730.63 $423.89 $0.00 $241.61 $43,396.13
82 $43,396.13 $423.89 $0.00 $245.37 $44,065.39
83 $44,065.39 $423.89 $0.00 $249.15 $44,738.43
84 $44,738.43 $423.89 $0.00 $252.96 $45,415.28
85 $45,415.28 $423.89 $0.00 $256.78 $46,095.95
86 $46,095.95 $423.89 $0.00 $260.63 $46,780.47
87 $46,780.47 $423.89 $0.00 $264.50 $47,468.86
88 $47,468.86 $423.89 $0.00 $268.40 $48,161.15
89 $48,161.15 $423.89 $0.00 $272.31 $48,857.35
90 $48,857.35 $423.89 $0.00 $276.25 $49,557.49
91 $49,557.49 $423.89 $0.00 $280.21 $50,261.59
92 $50,261.59 $423.89 $0.00 $284.19 $50,969.67
93 $50,969.67 $423.89 $0.00 $288.19 $51,681.75
94 $51,681.75 $423.89 $0.00 $292.22 $52,397.86
95 $52,397.86 $423.89 $0.00 $296.27 $53,118.02
96 $53,118.02 $423.89 $0.00 $300.34 $53,842.25
97 $53,842.25 $423.89 $0.00 $304.43 $54,570.57
98 $54,570.57 $423.89 $0.00 $308.55 $55,303.01
99 $55,303.01 $423.89 $0.00 $312.69 $56,039.59
100 $56,039.59 $423.89 $0.00 $316.86 $56,780.34
101 $56,780.34 $423.89 $0.00 $321.04 $57,525.27
102 $57,525.27 $423.89 $0.00 $325.26 $58,274.42
103 $58,274.42 $423.89 $0.00 $329.49 $59,027.80
104 $59,027.80 $423.89 $0.00 $333.75 $59,785.44
105 $59,785.44 $423.89 $0.00 $338.04 $60,547.37
106 $60,547.37 $423.89 $0.00 $342.34 $61,313.60
107 $61,313.60 $423.89 $0.00 $346.68 $62,084.17
108 $62,084.17 $423.89 $0.00 $351.03 $62,859.09
109 $62,859.09 $423.89 $0.00 $355.41 $63,638.39
110 $63,638.39 $423.89 $0.00 $359.82 $64,422.10
111 $64,422.10 $423.89 $0.00 $364.25 $65,210.24
112 $65,210.24 $423.89 $0.00 $368.71 $66,002.84
113 $66,002.84 $423.89 $0.00 $373.19 $66,799.92
114 $66,799.92 $423.89 $0.00 $377.70 $67,601.51
115 $67,601.51 $423.89 $0.00 $382.23 $68,407.63
116 $68,407.63 $423.89 $0.00 $386.79 $69,218.31
117 $69,218.31 $423.89 $0.00 $391.37 $70,033.57
118 $70,033.57 $423.89 $0.00 $395.98 $70,853.44
119 $70,853.44 $423.89 $0.00 $400.62 $71,677.95
120 $71,677.95 $423.89 $0.00 $405.28 $72,507.12
121 $72,507.12 $423.89 $0.00 $409.97 $73,340.98
122 $73,340.98 $423.89 $0.00 $414.68 $74,179.55
123 $74,179.55 $423.89 $0.00 $419.42 $75,022.86
124 $75,022.86 $423.89 $0.00 $424.19 $75,870.94
125 $75,870.94 $423.89 $0.00 $428.99 $76,723.82
126 $76,723.82 $423.89 $0.00 $433.81 $77,581.52
127 $77,581.52 $423.89 $0.00 $438.66 $78,444.07
128 $78,444.07 $423.89 $0.00 $443.53 $79,311.49
129 $79,311.49 $423.89 $0.00 $448.44 $80,183.82
130 $80,183.82 $423.89 $0.00 $453.37 $81,061.08
131 $81,061.08 $423.89 $0.00 $458.33 $81,943.30
132 $81,943.30 $423.89 $0.00 $463.32 $82,830.51
133 $82,830.51 $423.89 $0.00 $468.34 $83,722.74
134 $83,722.74 $423.89 $0.00 $473.38 $84,620.01
135 $84,620.01 $423.89 $0.00 $478.45 $85,522.35
136 $85,522.35 $423.89 $0.00 $483.56 $86,429.80
137 $86,429.80 $423.89 $0.00 $488.69 $87,342.38
138 $87,342.38 $423.89 $0.00 $493.85 $88,260.12
139 $88,260.12 $423.89 $0.00 $499.04 $89,183.05
140 $89,183.05 $423.89 $0.00 $504.25 $90,111.19
141 $90,111.19 $423.89 $0.00 $509.50 $91,044.58
142 $91,044.58 $423.89 $0.00 $514.78 $91,983.25
143 $91,983.25 $423.89 $0.00 $520.09 $92,927.23
144 $92,927.23 $423.89 $0.00 $525.42 $93,876.54
145 $93,876.54 $423.89 $0.00 $530.79 $94,831.22
146 $94,831.22 $423.89 $0.00 $536.19 $95,791.30
147 $95,791.30 $423.89 $0.00 $541.62 $96,756.81
148 $96,756.81 $423.89 $0.00 $547.08 $97,727.78
149 $97,727.78 $423.89 $0.00 $552.57 $98,704.24
150 $98,704.24 $423.89 $0.00 $558.09 $99,686.22
151 $99,686.22 $423.89 $0.00 $563.64 $100,673.75
152 $100,673.75 $423.89 $0.00 $569.22 $101,666.86
153 $101,666.86 $423.89 $0.00 $574.84 $102,665.59
154 $102,665.59 $423.89 $0.00 $580.49 $103,669.97
155 $103,669.97 $423.89 $0.00 $586.17 $104,680.03
156 $104,680.03 $423.89 $0.00 $591.88 $105,695.80
157 $105,695.80 $423.89 $0.00 $597.62 $106,717.31
158 $106,717.31 $423.89 $0.00 $603.40 $107,744.60
159 $107,744.60 $423.89 $0.00 $609.20 $108,777.69
160 $108,777.69 $423.89 $0.00 $615.04 $109,816.62
161 $109,816.62 $423.89 $0.00 $620.92 $110,861.43
162 $110,861.43 $423.89 $0.00 $626.83 $111,912.15
163 $111,912.15 $423.89 $0.00 $632.77 $112,968.81
164 $112,968.81 $423.89 $0.00 $638.74 $114,031.44
165 $114,031.44 $423.89 $0.00 $644.75 $115,100.08
166 $115,100.08 $423.89 $0.00 $650.79 $116,174.76
167 $116,174.76 $423.89 $0.00 $656.87 $117,255.52
168 $117,255.52 $423.89 $0.00 $662.98 $118,342.39
169 $118,342.39 $423.89 $0.00 $669.13 $119,435.41
170 $119,435.41 $423.89 $0.00 $675.31 $120,534.61
171 $120,534.61 $423.89 $0.00 $681.52 $121,640.02
172 $121,640.02 $423.89 $0.00 $687.77 $122,751.68
173 $122,751.68 $423.89 $0.00 $694.06 $123,869.63
174 $123,869.63 $423.89 $0.00 $700.38 $124,993.90
175 $124,993.90 $423.89 $0.00 $706.73 $126,124.52
176 $126,124.52 $423.89 $0.00 $713.13 $127,261.54
177 $127,261.54 $423.89 $0.00 $719.56 $128,404.99
178 $128,404.99 $423.89 $0.00 $726.02 $129,554.90
179 $129,554.90 $423.89 $0.00 $732.52 $130,711.31
180 $130,711.31 $423.89 $0.00 $739.06 $131,874.26
181 $131,874.26 $423.89 $0.00 $745.64 $133,043.79
182 $133,043.79 $423.89 $0.00 $752.25 $134,219.93
183 $134,219.93 $423.89 $0.00 $758.90 $135,402.72
184 $135,402.72 $423.89 $0.00 $765.59 $136,592.20
185 $136,592.20 $423.89 $0.00 $772.31 $137,788.40
186 $137,788.40 $423.89 $0.00 $779.08 $138,991.37
187 $138,991.37 $423.89 $0.00 $785.88 $140,201.14
188 $140,201.14 $423.89 $0.00 $792.72 $141,417.75
189 $141,417.75 $423.89 $0.00 $799.60 $142,641.24
190 $142,641.24 $423.89 $0.00 $806.51 $143,871.64
191 $143,871.64 $423.89 $0.00 $813.47 $145,109.00
192 $145,109.00 $423.89 $0.00 $820.47 $146,353.36
193 $146,353.36 $423.89 $0.00 $827.50 $147,604.75
194 $147,604.75 $423.89 $0.00 $834.58 $148,863.22
195 $148,863.22 $423.89 $0.00 $841.69 $150,128.80
196 $150,128.80 $423.89 $0.00 $848.85 $151,401.54
197 $151,401.54 $423.89 $0.00 $856.05 $152,681.48
198 $152,681.48 $423.89 $0.00 $863.28 $153,968.65
199 $153,968.65 $423.89 $0.00 $870.56 $155,263.10
200 $155,263.10 $423.89 $0.00 $877.88 $156,564.87
201 $156,564.87 $423.89 $0.00 $885.24 $157,874.00
202 $157,874.00 $423.89 $0.00 $892.64 $159,190.53
203 $159,190.53 $423.89 $0.00 $900.09 $160,514.51
204 $160,514.51 $423.89 $0.00 $907.57 $161,845.97
205 $161,845.97 $423.89 $0.00 $915.10 $163,184.96
206 $163,184.96 $423.89 $0.00 $922.67 $164,531.52
207 $164,531.52 $423.89 $0.00 $930.29 $165,885.70
208 $165,885.70 $423.89 $0.00 $937.94 $167,247.53
209 $167,247.53 $423.89 $0.00 $945.64 $168,617.06
210 $168,617.06 $423.89 $0.00 $953.39 $169,994.34
211 $169,994.34 $423.89 $0.00 $961.17 $171,379.40
212 $171,379.40 $423.89 $0.00 $969.00 $172,772.29
213 $172,772.29 $423.89 $0.00 $976.88 $174,173.06
214 $174,173.06 $423.89 $0.00 $984.80 $175,581.75
215 $175,581.75 $423.89 $0.00 $992.76 $176,998.40
216 $176,998.40 $423.89 $0.00 $1,000.77 $178,423.06
217 $178,423.06 $423.89 $49,696.69 $1,008.83 $130,159.09
218 $130,159.09 $423.89 $0.00 $735.94 $131,318.92
219 $131,318.92 $423.89 $0.00 $742.50 $132,485.31
220 $132,485.31 $423.89 $0.00 $749.09 $133,658.29
221 $133,658.29 $423.89 $0.00 $755.72 $134,837.90
222 $134,837.90 $423.89 $0.00 $762.39 $136,024.18
223 $136,024.18 $423.89 $0.00 $769.10 $137,217.17
224 $137,217.17 $423.89 $0.00 $775.85 $138,416.91
225 $138,416.91 $423.89 $0.00 $782.63 $139,623.43
226 $139,623.43 $423.89 $0.00 $789.45 $140,836.77
227 $140,836.77 $423.89 $0.00 $796.31 $142,056.97
228 $142,056.97 $423.89 $0.00 $803.21 $143,284.07
229 $143,284.07 $423.89 $52,181.52 $810.15 $92,336.59
230 $92,336.59 $423.89 $0.00 $522.08 $93,282.56
231 $93,282.56 $423.89 $0.00 $527.43 $94,233.88
232 $94,233.88 $423.89 $0.00 $532.81 $95,190.58
233 $95,190.58 $423.89 $0.00 $538.22 $96,152.69
234 $96,152.69 $423.89 $0.00 $543.66 $97,120.24
235 $97,120.24 $423.89 $0.00 $549.13 $98,093.26
236 $98,093.26 $423.89 $0.00 $554.63 $99,071.78
237 $99,071.78 $423.89 $0.00 $560.17 $100,055.84
238 $100,055.84 $423.89 $0.00 $565.73 $101,045.46
239 $101,045.46 $423.89 $0.00 $571.33 $102,040.68
240 $102,040.68 $423.89 $0.00 $576.95 $103,041.52
241 $103,041.52 $423.89 $54,790.60 $582.61 $49,257.42
242 $49,257.42 $423.89 $0.00 $278.51 $49,959.82
243 $49,959.82 $423.89 $0.00 $282.48 $50,666.19
244 $50,666.19 $423.89 $0.00 $286.47 $51,376.55
245 $51,376.55 $423.89 $0.00 $290.49 $52,090.93
246 $52,090.93 $423.89 $0.00 $294.53 $52,809.35
247 $52,809.35 $423.89 $0.00 $298.59 $53,531.83
248 $53,531.83 $423.89 $0.00 $302.68 $54,258.40
249 $54,258.40 $423.89 $0.00 $306.78 $54,989.07
250 $54,989.07 $423.89 $0.00 $310.92 $55,723.88
251 $55,723.88 $423.89 $0.00 $315.07 $56,462.84
252 $56,462.84 $423.89 $0.00 $319.25 $57,205.98
253 $57,205.98 $0.00 $57,530.13 $323.45 ($0.70)