Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$81,919
Monthly savings required$648

How much will it cost to send your child to Auburn University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $327,677.69 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $648.47 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$31,590.00
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 in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $648.47 $0.00 $0.00 $648.47
2 $648.47 $648.47 $0.00 $3.67 $1,300.61
3 $1,300.61 $648.47 $0.00 $7.35 $1,956.43
4 $1,956.43 $648.47 $0.00 $11.06 $2,615.96
5 $2,615.96 $648.47 $0.00 $14.79 $3,279.22
6 $3,279.22 $648.47 $0.00 $18.54 $3,946.23
7 $3,946.23 $648.47 $0.00 $22.31 $4,617.01
8 $4,617.01 $648.47 $0.00 $26.11 $5,291.59
9 $5,291.59 $648.47 $0.00 $29.92 $5,969.98
10 $5,969.98 $648.47 $0.00 $33.76 $6,652.21
11 $6,652.21 $648.47 $0.00 $37.61 $7,338.29
12 $7,338.29 $648.47 $0.00 $41.49 $8,028.25
13 $8,028.25 $648.47 $0.00 $45.39 $8,722.11
14 $8,722.11 $648.47 $0.00 $49.32 $9,419.90
15 $9,419.90 $648.47 $0.00 $53.26 $10,121.63
16 $10,121.63 $648.47 $0.00 $57.23 $10,827.33
17 $10,827.33 $648.47 $0.00 $61.22 $11,537.02
18 $11,537.02 $648.47 $0.00 $65.23 $12,250.72
19 $12,250.72 $648.47 $0.00 $69.27 $12,968.46
20 $12,968.46 $648.47 $0.00 $73.33 $13,690.26
21 $13,690.26 $648.47 $0.00 $77.41 $14,416.14
22 $14,416.14 $648.47 $0.00 $81.51 $15,146.12
23 $15,146.12 $648.47 $0.00 $85.64 $15,880.23
24 $15,880.23 $648.47 $0.00 $89.79 $16,618.49
25 $16,618.49 $648.47 $0.00 $93.96 $17,360.92
26 $17,360.92 $648.47 $0.00 $98.16 $18,107.55
27 $18,107.55 $648.47 $0.00 $102.38 $18,858.40
28 $18,858.40 $648.47 $0.00 $106.63 $19,613.50
29 $19,613.50 $648.47 $0.00 $110.90 $20,372.87
30 $20,372.87 $648.47 $0.00 $115.19 $21,136.53
31 $21,136.53 $648.47 $0.00 $119.51 $21,904.51
32 $21,904.51 $648.47 $0.00 $123.85 $22,676.83
33 $22,676.83 $648.47 $0.00 $128.22 $23,453.52
34 $23,453.52 $648.47 $0.00 $132.61 $24,234.60
35 $24,234.60 $648.47 $0.00 $137.03 $25,020.10
36 $25,020.10 $648.47 $0.00 $141.47 $25,810.04
37 $25,810.04 $648.47 $0.00 $145.93 $26,604.44
38 $26,604.44 $648.47 $0.00 $150.43 $27,403.34
39 $27,403.34 $648.47 $0.00 $154.94 $28,206.75
40 $28,206.75 $648.47 $0.00 $159.49 $29,014.71
41 $29,014.71 $648.47 $0.00 $164.05 $29,827.23
42 $29,827.23 $648.47 $0.00 $168.65 $30,644.35
43 $30,644.35 $648.47 $0.00 $173.27 $31,466.09
44 $31,466.09 $648.47 $0.00 $177.91 $32,292.47
45 $32,292.47 $648.47 $0.00 $182.59 $33,123.53
46 $33,123.53 $648.47 $0.00 $187.29 $33,959.29
47 $33,959.29 $648.47 $0.00 $192.01 $34,799.77
48 $34,799.77 $648.47 $0.00 $196.76 $35,645.00
49 $35,645.00 $648.47 $0.00 $201.54 $36,495.01
50 $36,495.01 $648.47 $0.00 $206.35 $37,349.83
51 $37,349.83 $648.47 $0.00 $211.18 $38,209.48
52 $38,209.48 $648.47 $0.00 $216.04 $39,073.99
53 $39,073.99 $648.47 $0.00 $220.93 $39,943.39
54 $39,943.39 $648.47 $0.00 $225.85 $40,817.71
55 $40,817.71 $648.47 $0.00 $230.79 $41,696.97
56 $41,696.97 $648.47 $0.00 $235.76 $42,581.20
57 $42,581.20 $648.47 $0.00 $240.76 $43,470.43
58 $43,470.43 $648.47 $0.00 $245.79 $44,364.69
59 $44,364.69 $648.47 $0.00 $250.84 $45,264.00
60 $45,264.00 $648.47 $0.00 $255.93 $46,168.40
61 $46,168.40 $648.47 $0.00 $261.04 $47,077.91
62 $47,077.91 $648.47 $0.00 $266.19 $47,992.57
63 $47,992.57 $648.47 $0.00 $271.36 $48,912.40
64 $48,912.40 $648.47 $0.00 $276.56 $49,837.43
65 $49,837.43 $648.47 $0.00 $281.79 $50,767.69
66 $50,767.69 $648.47 $0.00 $287.05 $51,703.21
67 $51,703.21 $648.47 $0.00 $292.34 $52,644.02
68 $52,644.02 $648.47 $0.00 $297.66 $53,590.15
69 $53,590.15 $648.47 $0.00 $303.01 $54,541.63
70 $54,541.63 $648.47 $0.00 $308.39 $55,498.49
71 $55,498.49 $648.47 $0.00 $313.80 $56,460.76
72 $56,460.76 $648.47 $0.00 $319.24 $57,428.47
73 $57,428.47 $648.47 $0.00 $324.71 $58,401.65
74 $58,401.65 $648.47 $0.00 $330.21 $59,380.33
75 $59,380.33 $648.47 $0.00 $335.75 $60,364.55
76 $60,364.55 $648.47 $0.00 $341.31 $61,354.33
77 $61,354.33 $648.47 $0.00 $346.91 $62,349.71
78 $62,349.71 $648.47 $0.00 $352.53 $63,350.71
79 $63,350.71 $648.47 $0.00 $358.19 $64,357.37
80 $64,357.37 $648.47 $0.00 $363.89 $65,369.73
81 $65,369.73 $648.47 $0.00 $369.61 $66,387.81
82 $66,387.81 $648.47 $0.00 $375.37 $67,411.65
83 $67,411.65 $648.47 $0.00 $381.16 $68,441.28
84 $68,441.28 $648.47 $0.00 $386.98 $69,476.73
85 $69,476.73 $648.47 $0.00 $392.83 $70,518.03
86 $70,518.03 $648.47 $0.00 $398.72 $71,565.22
87 $71,565.22 $648.47 $0.00 $404.64 $72,618.33
88 $72,618.33 $648.47 $0.00 $410.59 $73,677.39
89 $73,677.39 $648.47 $0.00 $416.58 $74,742.44
90 $74,742.44 $648.47 $0.00 $422.60 $75,813.51
91 $75,813.51 $648.47 $0.00 $428.66 $76,890.64
92 $76,890.64 $648.47 $0.00 $434.75 $77,973.86
93 $77,973.86 $648.47 $0.00 $440.88 $79,063.21
94 $79,063.21 $648.47 $0.00 $447.03 $80,158.71
95 $80,158.71 $648.47 $0.00 $453.23 $81,260.41
96 $81,260.41 $648.47 $0.00 $459.46 $82,368.34
97 $82,368.34 $648.47 $0.00 $465.72 $83,482.53
98 $83,482.53 $648.47 $0.00 $472.02 $84,603.02
99 $84,603.02 $648.47 $0.00 $478.36 $85,729.85
100 $85,729.85 $648.47 $0.00 $484.73 $86,863.05
101 $86,863.05 $648.47 $0.00 $491.14 $88,002.66
102 $88,002.66 $648.47 $0.00 $497.58 $89,148.71
103 $89,148.71 $648.47 $0.00 $504.06 $90,301.24
104 $90,301.24 $648.47 $0.00 $510.58 $91,460.29
105 $91,460.29 $648.47 $0.00 $517.13 $92,625.89
106 $92,625.89 $648.47 $0.00 $523.72 $93,798.08
107 $93,798.08 $648.47 $0.00 $530.35 $94,976.90
108 $94,976.90 $648.47 $0.00 $537.01 $96,162.38
109 $96,162.38 $648.47 $0.00 $543.72 $97,354.57
110 $97,354.57 $648.47 $0.00 $550.46 $98,553.50
111 $98,553.50 $648.47 $0.00 $557.24 $99,759.21
112 $99,759.21 $648.47 $0.00 $564.05 $100,971.73
113 $100,971.73 $648.47 $0.00 $570.91 $102,191.11
114 $102,191.11 $648.47 $0.00 $577.80 $103,417.38
115 $103,417.38 $648.47 $0.00 $584.74 $104,650.59
116 $104,650.59 $648.47 $0.00 $591.71 $105,890.77
117 $105,890.77 $648.47 $0.00 $598.72 $107,137.96
118 $107,137.96 $648.47 $0.00 $605.77 $108,392.20
119 $108,392.20 $648.47 $0.00 $612.87 $109,653.54
120 $109,653.54 $648.47 $0.00 $620.00 $110,922.01
121 $110,922.01 $648.47 $0.00 $627.17 $112,197.65
122 $112,197.65 $648.47 $0.00 $634.38 $113,480.50
123 $113,480.50 $648.47 $0.00 $641.64 $114,770.61
124 $114,770.61 $648.47 $0.00 $648.93 $116,068.01
125 $116,068.01 $648.47 $0.00 $656.27 $117,372.75
126 $117,372.75 $648.47 $0.00 $663.64 $118,684.86
127 $118,684.86 $648.47 $0.00 $671.06 $120,004.39
128 $120,004.39 $648.47 $0.00 $678.52 $121,331.38
129 $121,331.38 $648.47 $0.00 $686.03 $122,665.88
130 $122,665.88 $648.47 $0.00 $693.57 $124,007.92
131 $124,007.92 $648.47 $0.00 $701.16 $125,357.55
132 $125,357.55 $648.47 $0.00 $708.79 $126,714.81
133 $126,714.81 $648.47 $0.00 $716.46 $128,079.74
134 $128,079.74 $648.47 $0.00 $724.18 $129,452.39
135 $129,452.39 $648.47 $0.00 $731.94 $130,832.80
136 $130,832.80 $648.47 $0.00 $739.75 $132,221.02
137 $132,221.02 $648.47 $0.00 $747.60 $133,617.09
138 $133,617.09 $648.47 $0.00 $755.49 $135,021.05
139 $135,021.05 $648.47 $0.00 $763.43 $136,432.95
140 $136,432.95 $648.47 $0.00 $771.41 $137,852.83
141 $137,852.83 $648.47 $0.00 $779.44 $139,280.74
142 $139,280.74 $648.47 $0.00 $787.51 $140,716.72
143 $140,716.72 $648.47 $0.00 $795.63 $142,160.82
144 $142,160.82 $648.47 $0.00 $803.80 $143,613.09
145 $143,613.09 $648.47 $0.00 $812.01 $145,073.57
146 $145,073.57 $648.47 $0.00 $820.27 $146,542.31
147 $146,542.31 $648.47 $0.00 $828.57 $148,019.35
148 $148,019.35 $648.47 $0.00 $836.92 $149,504.74
149 $149,504.74 $648.47 $0.00 $845.32 $150,998.53
150 $150,998.53 $648.47 $0.00 $853.77 $152,500.77
151 $152,500.77 $648.47 $0.00 $862.26 $154,011.50
152 $154,011.50 $648.47 $0.00 $870.80 $155,530.77
153 $155,530.77 $648.47 $0.00 $879.39 $157,058.63
154 $157,058.63 $648.47 $0.00 $888.03 $158,595.13
155 $158,595.13 $648.47 $0.00 $896.72 $160,140.32
156 $160,140.32 $648.47 $0.00 $905.46 $161,694.25
157 $161,694.25 $648.47 $0.00 $914.24 $163,256.96
158 $163,256.96 $648.47 $0.00 $923.08 $164,828.51
159 $164,828.51 $648.47 $0.00 $931.96 $166,408.94
160 $166,408.94 $648.47 $0.00 $940.90 $167,998.31
161 $167,998.31 $648.47 $0.00 $949.89 $169,596.67
162 $169,596.67 $648.47 $0.00 $958.92 $171,204.06
163 $171,204.06 $648.47 $0.00 $968.01 $172,820.54
164 $172,820.54 $648.47 $0.00 $977.15 $174,446.16
165 $174,446.16 $648.47 $0.00 $986.34 $176,080.97
166 $176,080.97 $648.47 $0.00 $995.59 $177,725.03
167 $177,725.03 $648.47 $0.00 $1,004.88 $179,378.38
168 $179,378.38 $648.47 $0.00 $1,014.23 $181,041.08
169 $181,041.08 $648.47 $0.00 $1,023.63 $182,713.18
170 $182,713.18 $648.47 $0.00 $1,033.09 $184,394.74
171 $184,394.74 $648.47 $0.00 $1,042.59 $186,085.80
172 $186,085.80 $648.47 $0.00 $1,052.16 $187,786.43
173 $187,786.43 $648.47 $0.00 $1,061.77 $189,496.67
174 $189,496.67 $648.47 $0.00 $1,071.44 $191,216.58
175 $191,216.58 $648.47 $0.00 $1,081.17 $192,946.22
176 $192,946.22 $648.47 $0.00 $1,090.95 $194,685.64
177 $194,685.64 $648.47 $0.00 $1,100.78 $196,434.89
178 $196,434.89 $648.47 $0.00 $1,110.67 $198,194.03
179 $198,194.03 $648.47 $0.00 $1,120.62 $199,963.12
180 $199,963.12 $648.47 $0.00 $1,130.62 $201,742.21
181 $201,742.21 $648.47 $0.00 $1,140.68 $203,531.36
182 $203,531.36 $648.47 $0.00 $1,150.80 $205,330.63
183 $205,330.63 $648.47 $0.00 $1,160.97 $207,140.07
184 $207,140.07 $648.47 $0.00 $1,171.20 $208,959.74
185 $208,959.74 $648.47 $0.00 $1,181.49 $210,789.70
186 $210,789.70 $648.47 $0.00 $1,191.84 $212,630.01
187 $212,630.01 $648.47 $0.00 $1,202.24 $214,480.72
188 $214,480.72 $648.47 $0.00 $1,212.71 $216,341.90
189 $216,341.90 $648.47 $0.00 $1,223.23 $218,213.60
190 $218,213.60 $648.47 $0.00 $1,233.81 $220,095.88
191 $220,095.88 $648.47 $0.00 $1,244.45 $221,988.80
192 $221,988.80 $648.47 $0.00 $1,255.16 $223,892.43
193 $223,892.43 $648.47 $0.00 $1,265.92 $225,806.82
194 $225,806.82 $648.47 $0.00 $1,276.74 $227,732.03
195 $227,732.03 $648.47 $0.00 $1,287.63 $229,668.13
196 $229,668.13 $648.47 $0.00 $1,298.58 $231,615.18
197 $231,615.18 $648.47 $0.00 $1,309.59 $233,573.24
198 $233,573.24 $648.47 $0.00 $1,320.66 $235,542.37
199 $235,542.37 $648.47 $0.00 $1,331.79 $237,522.63
200 $237,522.63 $648.47 $0.00 $1,342.99 $239,514.09
201 $239,514.09 $648.47 $0.00 $1,354.25 $241,516.81
202 $241,516.81 $648.47 $0.00 $1,365.57 $243,530.85
203 $243,530.85 $648.47 $0.00 $1,376.96 $245,556.28
204 $245,556.28 $648.47 $0.00 $1,388.41 $247,593.16
205 $247,593.16 $648.47 $0.00 $1,399.93 $249,641.56
206 $249,641.56 $648.47 $0.00 $1,411.51 $251,701.54
207 $251,701.54 $648.47 $0.00 $1,423.16 $253,773.17
208 $253,773.17 $648.47 $0.00 $1,434.87 $255,856.51
209 $255,856.51 $648.47 $0.00 $1,446.65 $257,951.63
210 $257,951.63 $648.47 $0.00 $1,458.50 $260,058.60
211 $260,058.60 $648.47 $0.00 $1,470.41 $262,177.48
212 $262,177.48 $648.47 $0.00 $1,482.39 $264,308.34
213 $264,308.34 $648.47 $0.00 $1,494.44 $266,451.25
214 $266,451.25 $648.47 $0.00 $1,506.55 $268,606.27
215 $268,606.27 $648.47 $0.00 $1,518.74 $270,773.48
216 $270,773.48 $648.47 $0.00 $1,530.99 $272,952.94
217 $272,952.94 $648.47 $76,025.10 $1,543.32 $199,119.63
218 $199,119.63 $648.47 $0.00 $1,125.85 $200,893.95
219 $200,893.95 $648.47 $0.00 $1,135.88 $202,678.30
220 $202,678.30 $648.47 $0.00 $1,145.97 $204,472.74
221 $204,472.74 $648.47 $0.00 $1,156.12 $206,277.33
222 $206,277.33 $648.47 $0.00 $1,166.32 $208,092.12
223 $208,092.12 $648.47 $0.00 $1,176.58 $209,917.17
224 $209,917.17 $648.47 $0.00 $1,186.90 $211,752.54
225 $211,752.54 $648.47 $0.00 $1,197.28 $213,598.29
226 $213,598.29 $648.47 $0.00 $1,207.72 $215,454.48
227 $215,454.48 $648.47 $0.00 $1,218.21 $217,321.16
228 $217,321.16 $648.47 $0.00 $1,228.77 $219,198.40
229 $219,198.40 $648.47 $79,826.36 $1,239.38 $141,259.89
230 $141,259.89 $648.47 $0.00 $798.70 $142,707.06
231 $142,707.06 $648.47 $0.00 $806.89 $144,162.42
232 $144,162.42 $648.47 $0.00 $815.12 $145,626.01
233 $145,626.01 $648.47 $0.00 $823.39 $147,097.87
234 $147,097.87 $648.47 $0.00 $831.71 $148,578.05
235 $148,578.05 $648.47 $0.00 $840.08 $150,066.60
236 $150,066.60 $648.47 $0.00 $848.50 $151,563.57
237 $151,563.57 $648.47 $0.00 $856.96 $153,069.00
238 $153,069.00 $648.47 $0.00 $865.47 $154,582.94
239 $154,582.94 $648.47 $0.00 $874.03 $156,105.44
240 $156,105.44 $648.47 $0.00 $882.64 $157,636.55
241 $157,636.55 $648.47 $83,817.67 $891.30 $75,358.65
242 $75,358.65 $648.47 $0.00 $426.09 $76,433.21
243 $76,433.21 $648.47 $0.00 $432.16 $77,513.84
244 $77,513.84 $648.47 $0.00 $438.27 $78,600.58
245 $78,600.58 $648.47 $0.00 $444.42 $79,693.47
246 $79,693.47 $648.47 $0.00 $450.60 $80,792.54
247 $80,792.54 $648.47 $0.00 $456.81 $81,897.82
248 $81,897.82 $648.47 $0.00 $463.06 $83,009.35
249 $83,009.35 $648.47 $0.00 $469.35 $84,127.17
250 $84,127.17 $648.47 $0.00 $475.67 $85,251.31
251 $85,251.31 $648.47 $0.00 $482.02 $86,381.80
252 $86,381.80 $648.47 $0.00 $488.42 $87,518.69
253 $87,518.69 $0.00 $88,008.56 $494.84 $4.97