Savings Plan and Future Cost Estimation for Auburn University

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$83,491
Monthly savings required$661

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 $333,963.63 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $660.91 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$32,196.00
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 $660.91 $0.00 $0.00 $660.91
2 $660.91 $660.91 $0.00 $3.74 $1,325.56
3 $1,325.56 $660.91 $0.00 $7.49 $1,993.96
4 $1,993.96 $660.91 $0.00 $11.27 $2,666.14
5 $2,666.14 $660.91 $0.00 $15.07 $3,342.12
6 $3,342.12 $660.91 $0.00 $18.90 $4,021.93
7 $4,021.93 $660.91 $0.00 $22.74 $4,705.58
8 $4,705.58 $660.91 $0.00 $26.61 $5,393.10
9 $5,393.10 $660.91 $0.00 $30.49 $6,084.50
10 $6,084.50 $660.91 $0.00 $34.40 $6,779.81
11 $6,779.81 $660.91 $0.00 $38.33 $7,479.05
12 $7,479.05 $660.91 $0.00 $42.29 $8,182.25
13 $8,182.25 $660.91 $0.00 $46.26 $8,889.42
14 $8,889.42 $660.91 $0.00 $50.26 $9,600.59
15 $9,600.59 $660.91 $0.00 $54.28 $10,315.78
16 $10,315.78 $660.91 $0.00 $58.33 $11,035.02
17 $11,035.02 $660.91 $0.00 $62.39 $11,758.32
18 $11,758.32 $660.91 $0.00 $66.48 $12,485.71
19 $12,485.71 $660.91 $0.00 $70.60 $13,217.22
20 $13,217.22 $660.91 $0.00 $74.73 $13,952.86
21 $13,952.86 $660.91 $0.00 $78.89 $14,692.66
22 $14,692.66 $660.91 $0.00 $83.07 $15,436.64
23 $15,436.64 $660.91 $0.00 $87.28 $16,184.83
24 $16,184.83 $660.91 $0.00 $91.51 $16,937.25
25 $16,937.25 $660.91 $0.00 $95.77 $17,693.93
26 $17,693.93 $660.91 $0.00 $100.04 $18,454.88
27 $18,454.88 $660.91 $0.00 $104.35 $19,220.14
28 $19,220.14 $660.91 $0.00 $108.67 $19,989.72
29 $19,989.72 $660.91 $0.00 $113.02 $20,763.65
30 $20,763.65 $660.91 $0.00 $117.40 $21,541.96
31 $21,541.96 $660.91 $0.00 $121.80 $22,324.67
32 $22,324.67 $660.91 $0.00 $126.23 $23,111.81
33 $23,111.81 $660.91 $0.00 $130.68 $23,903.40
34 $23,903.40 $660.91 $0.00 $135.15 $24,699.46
35 $24,699.46 $660.91 $0.00 $139.65 $25,500.02
36 $25,500.02 $660.91 $0.00 $144.18 $26,305.11
37 $26,305.11 $660.91 $0.00 $148.73 $27,114.75
38 $27,114.75 $660.91 $0.00 $153.31 $27,928.97
39 $27,928.97 $660.91 $0.00 $157.91 $28,747.79
40 $28,747.79 $660.91 $0.00 $162.54 $29,571.24
41 $29,571.24 $660.91 $0.00 $167.20 $30,399.35
42 $30,399.35 $660.91 $0.00 $171.88 $31,232.14
43 $31,232.14 $660.91 $0.00 $176.59 $32,069.64
44 $32,069.64 $660.91 $0.00 $181.33 $32,911.88
45 $32,911.88 $660.91 $0.00 $186.09 $33,758.88
46 $33,758.88 $660.91 $0.00 $190.88 $34,610.67
47 $34,610.67 $660.91 $0.00 $195.69 $35,467.27
48 $35,467.27 $660.91 $0.00 $200.54 $36,328.72
49 $36,328.72 $660.91 $0.00 $205.41 $37,195.04
50 $37,195.04 $660.91 $0.00 $210.31 $38,066.26
51 $38,066.26 $660.91 $0.00 $215.23 $38,942.40
52 $38,942.40 $660.91 $0.00 $220.19 $39,823.50
53 $39,823.50 $660.91 $0.00 $225.17 $40,709.58
54 $40,709.58 $660.91 $0.00 $230.18 $41,600.67
55 $41,600.67 $660.91 $0.00 $235.22 $42,496.80
56 $42,496.80 $660.91 $0.00 $240.28 $43,397.99
57 $43,397.99 $660.91 $0.00 $245.38 $44,304.28
58 $44,304.28 $660.91 $0.00 $250.50 $45,215.69
59 $45,215.69 $660.91 $0.00 $255.66 $46,132.26
60 $46,132.26 $660.91 $0.00 $260.84 $47,054.01
61 $47,054.01 $660.91 $0.00 $266.05 $47,980.97
62 $47,980.97 $660.91 $0.00 $271.29 $48,913.17
63 $48,913.17 $660.91 $0.00 $276.56 $49,850.64
64 $49,850.64 $660.91 $0.00 $281.86 $50,793.41
65 $50,793.41 $660.91 $0.00 $287.19 $51,741.51
66 $51,741.51 $660.91 $0.00 $292.55 $52,694.97
67 $52,694.97 $660.91 $0.00 $297.95 $53,653.83
68 $53,653.83 $660.91 $0.00 $303.37 $54,618.11
69 $54,618.11 $660.91 $0.00 $308.82 $55,587.84
70 $55,587.84 $660.91 $0.00 $314.30 $56,563.05
71 $56,563.05 $660.91 $0.00 $319.82 $57,543.78
72 $57,543.78 $660.91 $0.00 $325.36 $58,530.05
73 $58,530.05 $660.91 $0.00 $330.94 $59,521.90
74 $59,521.90 $660.91 $0.00 $336.55 $60,519.36
75 $60,519.36 $660.91 $0.00 $342.19 $61,522.46
76 $61,522.46 $660.91 $0.00 $347.86 $62,531.23
77 $62,531.23 $660.91 $0.00 $353.56 $63,545.70
78 $63,545.70 $660.91 $0.00 $359.30 $64,565.91
79 $64,565.91 $660.91 $0.00 $365.07 $65,591.89
80 $65,591.89 $660.91 $0.00 $370.87 $66,623.67
81 $66,623.67 $660.91 $0.00 $376.70 $67,661.28
82 $67,661.28 $660.91 $0.00 $382.57 $68,704.76
83 $68,704.76 $660.91 $0.00 $388.47 $69,754.14
84 $69,754.14 $660.91 $0.00 $394.40 $70,809.45
85 $70,809.45 $660.91 $0.00 $400.37 $71,870.73
86 $71,870.73 $660.91 $0.00 $406.37 $72,938.01
87 $72,938.01 $660.91 $0.00 $412.40 $74,011.32
88 $74,011.32 $660.91 $0.00 $418.47 $75,090.70
89 $75,090.70 $660.91 $0.00 $424.57 $76,176.18
90 $76,176.18 $660.91 $0.00 $430.71 $77,267.80
91 $77,267.80 $660.91 $0.00 $436.88 $78,365.59
92 $78,365.59 $660.91 $0.00 $443.09 $79,469.59
93 $79,469.59 $660.91 $0.00 $449.33 $80,579.83
94 $80,579.83 $660.91 $0.00 $455.61 $81,696.35
95 $81,696.35 $660.91 $0.00 $461.92 $82,819.18
96 $82,819.18 $660.91 $0.00 $468.27 $83,948.36
97 $83,948.36 $660.91 $0.00 $474.66 $85,083.93
98 $85,083.93 $660.91 $0.00 $481.08 $86,225.92
99 $86,225.92 $660.91 $0.00 $487.53 $87,374.36
100 $87,374.36 $660.91 $0.00 $494.03 $88,529.30
101 $88,529.30 $660.91 $0.00 $500.56 $89,690.77
102 $89,690.77 $660.91 $0.00 $507.12 $90,858.80
103 $90,858.80 $660.91 $0.00 $513.73 $92,033.44
104 $92,033.44 $660.91 $0.00 $520.37 $93,214.72
105 $93,214.72 $660.91 $0.00 $527.05 $94,402.68
106 $94,402.68 $660.91 $0.00 $533.77 $95,597.36
107 $95,597.36 $660.91 $0.00 $540.52 $96,798.79
108 $96,798.79 $660.91 $0.00 $547.31 $98,007.01
109 $98,007.01 $660.91 $0.00 $554.15 $99,222.07
110 $99,222.07 $660.91 $0.00 $561.02 $100,444.00
111 $100,444.00 $660.91 $0.00 $567.92 $101,672.83
112 $101,672.83 $660.91 $0.00 $574.87 $102,908.61
113 $102,908.61 $660.91 $0.00 $581.86 $104,151.38
114 $104,151.38 $660.91 $0.00 $588.89 $105,401.18
115 $105,401.18 $660.91 $0.00 $595.95 $106,658.04
116 $106,658.04 $660.91 $0.00 $603.06 $107,922.01
117 $107,922.01 $660.91 $0.00 $610.21 $109,193.13
118 $109,193.13 $660.91 $0.00 $617.39 $110,471.43
119 $110,471.43 $660.91 $0.00 $624.62 $111,756.96
120 $111,756.96 $660.91 $0.00 $631.89 $113,049.76
121 $113,049.76 $660.91 $0.00 $639.20 $114,349.87
122 $114,349.87 $660.91 $0.00 $646.55 $115,657.33
123 $115,657.33 $660.91 $0.00 $653.94 $116,972.18
124 $116,972.18 $660.91 $0.00 $661.38 $118,294.47
125 $118,294.47 $660.91 $0.00 $668.85 $119,624.23
126 $119,624.23 $660.91 $0.00 $676.37 $120,961.51
127 $120,961.51 $660.91 $0.00 $683.93 $122,306.35
128 $122,306.35 $660.91 $0.00 $691.54 $123,658.80
129 $123,658.80 $660.91 $0.00 $699.18 $125,018.89
130 $125,018.89 $660.91 $0.00 $706.87 $126,386.67
131 $126,386.67 $660.91 $0.00 $714.61 $127,762.19
132 $127,762.19 $660.91 $0.00 $722.39 $129,145.49
133 $129,145.49 $660.91 $0.00 $730.21 $130,536.61
134 $130,536.61 $660.91 $0.00 $738.07 $131,935.59
135 $131,935.59 $660.91 $0.00 $745.98 $133,342.48
136 $133,342.48 $660.91 $0.00 $753.94 $134,757.33
137 $134,757.33 $660.91 $0.00 $761.94 $136,180.18
138 $136,180.18 $660.91 $0.00 $769.98 $137,611.07
139 $137,611.07 $660.91 $0.00 $778.07 $139,050.05
140 $139,050.05 $660.91 $0.00 $786.21 $140,497.17
141 $140,497.17 $660.91 $0.00 $794.39 $141,952.47
142 $141,952.47 $660.91 $0.00 $802.62 $143,416.00
143 $143,416.00 $660.91 $0.00 $810.89 $144,887.80
144 $144,887.80 $660.91 $0.00 $819.22 $146,367.93
145 $146,367.93 $660.91 $0.00 $827.59 $147,856.43
146 $147,856.43 $660.91 $0.00 $836.00 $149,353.34
147 $149,353.34 $660.91 $0.00 $844.47 $150,858.72
148 $150,858.72 $660.91 $0.00 $852.98 $152,372.61
149 $152,372.61 $660.91 $0.00 $861.54 $153,895.06
150 $153,895.06 $660.91 $0.00 $870.15 $155,426.12
151 $155,426.12 $660.91 $0.00 $878.80 $156,965.83
152 $156,965.83 $660.91 $0.00 $887.51 $158,514.25
153 $158,514.25 $660.91 $0.00 $896.26 $160,071.42
154 $160,071.42 $660.91 $0.00 $905.07 $161,637.40
155 $161,637.40 $660.91 $0.00 $913.92 $163,212.23
156 $163,212.23 $660.91 $0.00 $922.83 $164,795.97
157 $164,795.97 $660.91 $0.00 $931.78 $166,388.66
158 $166,388.66 $660.91 $0.00 $940.79 $167,990.36
159 $167,990.36 $660.91 $0.00 $949.84 $169,601.11
160 $169,601.11 $660.91 $0.00 $958.95 $171,220.97
161 $171,220.97 $660.91 $0.00 $968.11 $172,849.99
162 $172,849.99 $660.91 $0.00 $977.32 $174,488.22
163 $174,488.22 $660.91 $0.00 $986.58 $176,135.71
164 $176,135.71 $660.91 $0.00 $995.90 $177,792.52
165 $177,792.52 $660.91 $0.00 $1,005.26 $179,458.69
166 $179,458.69 $660.91 $0.00 $1,014.69 $181,134.29
167 $181,134.29 $660.91 $0.00 $1,024.16 $182,819.36
168 $182,819.36 $660.91 $0.00 $1,033.69 $184,513.96
169 $184,513.96 $660.91 $0.00 $1,043.27 $186,218.14
170 $186,218.14 $660.91 $0.00 $1,052.90 $187,931.95
171 $187,931.95 $660.91 $0.00 $1,062.59 $189,655.45
172 $189,655.45 $660.91 $0.00 $1,072.34 $191,388.70
173 $191,388.70 $660.91 $0.00 $1,082.14 $193,131.75
174 $193,131.75 $660.91 $0.00 $1,091.99 $194,884.65
175 $194,884.65 $660.91 $0.00 $1,101.91 $196,647.47
176 $196,647.47 $660.91 $0.00 $1,111.87 $198,420.25
177 $198,420.25 $660.91 $0.00 $1,121.90 $200,203.06
178 $200,203.06 $660.91 $0.00 $1,131.98 $201,995.95
179 $201,995.95 $660.91 $0.00 $1,142.11 $203,798.97
180 $203,798.97 $660.91 $0.00 $1,152.31 $205,612.19
181 $205,612.19 $660.91 $0.00 $1,162.56 $207,435.66
182 $207,435.66 $660.91 $0.00 $1,172.87 $209,269.44
183 $209,269.44 $660.91 $0.00 $1,183.24 $211,113.59
184 $211,113.59 $660.91 $0.00 $1,193.67 $212,968.17
185 $212,968.17 $660.91 $0.00 $1,204.15 $214,833.23
186 $214,833.23 $660.91 $0.00 $1,214.70 $216,708.84
187 $216,708.84 $660.91 $0.00 $1,225.30 $218,595.05
188 $218,595.05 $660.91 $0.00 $1,235.97 $220,491.93
189 $220,491.93 $660.91 $0.00 $1,246.69 $222,399.53
190 $222,399.53 $660.91 $0.00 $1,257.48 $224,317.92
191 $224,317.92 $660.91 $0.00 $1,268.33 $226,247.16
192 $226,247.16 $660.91 $0.00 $1,279.23 $228,187.30
193 $228,187.30 $660.91 $0.00 $1,290.20 $230,138.41
194 $230,138.41 $660.91 $0.00 $1,301.24 $232,100.56
195 $232,100.56 $660.91 $0.00 $1,312.33 $234,073.80
196 $234,073.80 $660.91 $0.00 $1,323.49 $236,058.20
197 $236,058.20 $660.91 $0.00 $1,334.71 $238,053.82
198 $238,053.82 $660.91 $0.00 $1,345.99 $240,060.72
199 $240,060.72 $660.91 $0.00 $1,357.34 $242,078.97
200 $242,078.97 $660.91 $0.00 $1,368.75 $244,108.63
201 $244,108.63 $660.91 $0.00 $1,380.23 $246,149.77
202 $246,149.77 $660.91 $0.00 $1,391.77 $248,202.45
203 $248,202.45 $660.91 $0.00 $1,403.37 $250,266.73
204 $250,266.73 $660.91 $0.00 $1,415.04 $252,342.68
205 $252,342.68 $660.91 $0.00 $1,426.78 $254,430.37
206 $254,430.37 $660.91 $0.00 $1,438.59 $256,529.87
207 $256,529.87 $660.91 $0.00 $1,450.46 $258,641.24
208 $258,641.24 $660.91 $0.00 $1,462.40 $260,764.55
209 $260,764.55 $660.91 $0.00 $1,474.40 $262,899.86
210 $262,899.86 $660.91 $0.00 $1,486.47 $265,047.24
211 $265,047.24 $660.91 $0.00 $1,498.62 $267,206.77
212 $267,206.77 $660.91 $0.00 $1,510.83 $269,378.51
213 $269,378.51 $660.91 $0.00 $1,523.11 $271,562.53
214 $271,562.53 $660.91 $0.00 $1,535.45 $273,758.89
215 $273,758.89 $660.91 $0.00 $1,547.87 $275,967.67
216 $275,967.67 $660.91 $0.00 $1,560.36 $278,188.94
217 $278,188.94 $660.91 $77,483.51 $1,572.92 $202,939.26
218 $202,939.26 $660.91 $0.00 $1,147.45 $204,747.62
219 $204,747.62 $660.91 $0.00 $1,157.67 $206,566.20
220 $206,566.20 $660.91 $0.00 $1,167.96 $208,395.07
221 $208,395.07 $660.91 $0.00 $1,178.30 $210,234.28
222 $210,234.28 $660.91 $0.00 $1,188.70 $212,083.89
223 $212,083.89 $660.91 $0.00 $1,199.15 $213,943.95
224 $213,943.95 $660.91 $0.00 $1,209.67 $215,814.53
225 $215,814.53 $660.91 $0.00 $1,220.25 $217,695.69
226 $217,695.69 $660.91 $0.00 $1,230.88 $219,587.48
227 $219,587.48 $660.91 $0.00 $1,241.58 $221,489.97
228 $221,489.97 $660.91 $0.00 $1,252.34 $223,403.22
229 $223,403.22 $660.91 $81,357.69 $1,263.15 $143,969.59
230 $143,969.59 $660.91 $0.00 $814.02 $145,444.52
231 $145,444.52 $660.91 $0.00 $822.36 $146,927.79
232 $146,927.79 $660.91 $0.00 $830.75 $148,419.45
233 $148,419.45 $660.91 $0.00 $839.19 $149,919.55
234 $149,919.55 $660.91 $0.00 $847.67 $151,428.13
235 $151,428.13 $660.91 $0.00 $856.20 $152,945.24
236 $152,945.24 $660.91 $0.00 $864.77 $154,470.92
237 $154,470.92 $660.91 $0.00 $873.40 $156,005.23
238 $156,005.23 $660.91 $0.00 $882.08 $157,548.22
239 $157,548.22 $660.91 $0.00 $890.80 $159,099.93
240 $159,099.93 $660.91 $0.00 $899.57 $160,660.41
241 $160,660.41 $660.91 $85,425.57 $908.40 $76,804.15
242 $76,804.15 $660.91 $0.00 $434.26 $77,899.32
243 $77,899.32 $660.91 $0.00 $440.45 $79,000.68
244 $79,000.68 $660.91 $0.00 $446.68 $80,108.27
245 $80,108.27 $660.91 $0.00 $452.94 $81,222.12
246 $81,222.12 $660.91 $0.00 $459.24 $82,342.27
247 $82,342.27 $660.91 $0.00 $465.58 $83,468.76
248 $83,468.76 $660.91 $0.00 $471.94 $84,601.61
249 $84,601.61 $660.91 $0.00 $478.35 $85,740.87
250 $85,740.87 $660.91 $0.00 $484.79 $86,886.57
251 $86,886.57 $660.91 $0.00 $491.27 $88,038.75
252 $88,038.75 $660.91 $0.00 $497.78 $89,197.44
253 $89,197.44 $0.00 $89,696.85 $504.34 $4.93