Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2037$81,121
Monthly savings required$642

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 $324,482.86 for students enrolling in 2037 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $642.14 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$31,282.00
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 $642.14 $0.00 $0.00 $642.14
2 $642.14 $642.14 $0.00 $3.63 $1,287.91
3 $1,287.91 $642.14 $0.00 $7.28 $1,937.33
4 $1,937.33 $642.14 $0.00 $10.95 $2,590.42
5 $2,590.42 $642.14 $0.00 $14.65 $3,247.21
6 $3,247.21 $642.14 $0.00 $18.36 $3,907.71
7 $3,907.71 $642.14 $0.00 $22.09 $4,571.94
8 $4,571.94 $642.14 $0.00 $25.85 $5,239.93
9 $5,239.93 $642.14 $0.00 $29.63 $5,911.70
10 $5,911.70 $642.14 $0.00 $33.43 $6,587.27
11 $6,587.27 $642.14 $0.00 $37.25 $7,266.66
12 $7,266.66 $642.14 $0.00 $41.09 $7,949.89
13 $7,949.89 $642.14 $0.00 $44.95 $8,636.98
14 $8,636.98 $642.14 $0.00 $48.83 $9,327.95
15 $9,327.95 $642.14 $0.00 $52.74 $10,022.83
16 $10,022.83 $642.14 $0.00 $56.67 $10,721.64
17 $10,721.64 $642.14 $0.00 $60.62 $11,424.40
18 $11,424.40 $642.14 $0.00 $64.60 $12,131.14
19 $12,131.14 $642.14 $0.00 $68.59 $12,841.87
20 $12,841.87 $642.14 $0.00 $72.61 $13,556.62
21 $13,556.62 $642.14 $0.00 $76.65 $14,275.41
22 $14,275.41 $642.14 $0.00 $80.72 $14,998.27
23 $14,998.27 $642.14 $0.00 $84.80 $15,725.21
24 $15,725.21 $642.14 $0.00 $88.91 $16,456.26
25 $16,456.26 $642.14 $0.00 $93.05 $17,191.45
26 $17,191.45 $642.14 $0.00 $97.20 $17,930.79
27 $17,930.79 $642.14 $0.00 $101.38 $18,674.31
28 $18,674.31 $642.14 $0.00 $105.59 $19,422.04
29 $19,422.04 $642.14 $0.00 $109.82 $20,174.00
30 $20,174.00 $642.14 $0.00 $114.07 $20,930.21
31 $20,930.21 $642.14 $0.00 $118.34 $21,690.69
32 $21,690.69 $642.14 $0.00 $122.64 $22,455.47
33 $22,455.47 $642.14 $0.00 $126.97 $23,224.58
34 $23,224.58 $642.14 $0.00 $131.32 $23,998.04
35 $23,998.04 $642.14 $0.00 $135.69 $24,775.87
36 $24,775.87 $642.14 $0.00 $140.09 $25,558.10
37 $25,558.10 $642.14 $0.00 $144.51 $26,344.75
38 $26,344.75 $642.14 $0.00 $148.96 $27,135.85
39 $27,135.85 $642.14 $0.00 $153.43 $27,931.42
40 $27,931.42 $642.14 $0.00 $157.93 $28,731.49
41 $28,731.49 $642.14 $0.00 $162.45 $29,536.08
42 $29,536.08 $642.14 $0.00 $167.00 $30,345.22
43 $30,345.22 $642.14 $0.00 $171.58 $31,158.94
44 $31,158.94 $642.14 $0.00 $176.18 $31,977.26
45 $31,977.26 $642.14 $0.00 $180.80 $32,800.20
46 $32,800.20 $642.14 $0.00 $185.46 $33,627.80
47 $33,627.80 $642.14 $0.00 $190.14 $34,460.08
48 $34,460.08 $642.14 $0.00 $194.84 $35,297.06
49 $35,297.06 $642.14 $0.00 $199.57 $36,138.77
50 $36,138.77 $642.14 $0.00 $204.33 $36,985.24
51 $36,985.24 $642.14 $0.00 $209.12 $37,836.50
52 $37,836.50 $642.14 $0.00 $213.93 $38,692.57
53 $38,692.57 $642.14 $0.00 $218.77 $39,553.48
54 $39,553.48 $642.14 $0.00 $223.64 $40,419.26
55 $40,419.26 $642.14 $0.00 $228.54 $41,289.94
56 $41,289.94 $642.14 $0.00 $233.46 $42,165.54
57 $42,165.54 $642.14 $0.00 $238.41 $43,046.09
58 $43,046.09 $642.14 $0.00 $243.39 $43,931.62
59 $43,931.62 $642.14 $0.00 $248.40 $44,822.16
60 $44,822.16 $642.14 $0.00 $253.43 $45,717.73
61 $45,717.73 $642.14 $0.00 $258.49 $46,618.36
62 $46,618.36 $642.14 $0.00 $263.59 $47,524.09
63 $47,524.09 $642.14 $0.00 $268.71 $48,434.94
64 $48,434.94 $642.14 $0.00 $273.86 $49,350.94
65 $49,350.94 $642.14 $0.00 $279.04 $50,272.12
66 $50,272.12 $642.14 $0.00 $284.25 $51,198.51
67 $51,198.51 $642.14 $0.00 $289.48 $52,130.13
68 $52,130.13 $642.14 $0.00 $294.75 $53,067.02
69 $53,067.02 $642.14 $0.00 $300.05 $54,009.21
70 $54,009.21 $642.14 $0.00 $305.38 $54,956.73
71 $54,956.73 $642.14 $0.00 $310.73 $55,909.60
72 $55,909.60 $642.14 $0.00 $316.12 $56,867.86
73 $56,867.86 $642.14 $0.00 $321.54 $57,831.54
74 $57,831.54 $642.14 $0.00 $326.99 $58,800.67
75 $58,800.67 $642.14 $0.00 $332.47 $59,775.28
76 $59,775.28 $642.14 $0.00 $337.98 $60,755.40
77 $60,755.40 $642.14 $0.00 $343.52 $61,741.06
78 $61,741.06 $642.14 $0.00 $349.09 $62,732.29
79 $62,732.29 $642.14 $0.00 $354.70 $63,729.13
80 $63,729.13 $642.14 $0.00 $360.33 $64,731.60
81 $64,731.60 $642.14 $0.00 $366.00 $65,739.74
82 $65,739.74 $642.14 $0.00 $371.70 $66,753.58
83 $66,753.58 $642.14 $0.00 $377.43 $67,773.15
84 $67,773.15 $642.14 $0.00 $383.20 $68,798.49
85 $68,798.49 $642.14 $0.00 $389.00 $69,829.63
86 $69,829.63 $642.14 $0.00 $394.83 $70,866.60
87 $70,866.60 $642.14 $0.00 $400.69 $71,909.43
88 $71,909.43 $642.14 $0.00 $406.59 $72,958.16
89 $72,958.16 $642.14 $0.00 $412.52 $74,012.82
90 $74,012.82 $642.14 $0.00 $418.48 $75,073.44
91 $75,073.44 $642.14 $0.00 $424.48 $76,140.06
92 $76,140.06 $642.14 $0.00 $430.51 $77,212.71
93 $77,212.71 $642.14 $0.00 $436.57 $78,291.42
94 $78,291.42 $642.14 $0.00 $442.67 $79,376.23
95 $79,376.23 $642.14 $0.00 $448.80 $80,467.17
96 $80,467.17 $642.14 $0.00 $454.97 $81,564.28
97 $81,564.28 $642.14 $0.00 $461.18 $82,667.60
98 $82,667.60 $642.14 $0.00 $467.41 $83,777.15
99 $83,777.15 $642.14 $0.00 $473.69 $84,892.98
100 $84,892.98 $642.14 $0.00 $480.00 $86,015.12
101 $86,015.12 $642.14 $0.00 $486.34 $87,143.60
102 $87,143.60 $642.14 $0.00 $492.72 $88,278.46
103 $88,278.46 $642.14 $0.00 $499.14 $89,419.74
104 $89,419.74 $642.14 $0.00 $505.59 $90,567.47
105 $90,567.47 $642.14 $0.00 $512.08 $91,721.69
106 $91,721.69 $642.14 $0.00 $518.61 $92,882.44
107 $92,882.44 $642.14 $0.00 $525.17 $94,049.75
108 $94,049.75 $642.14 $0.00 $531.77 $95,223.66
109 $95,223.66 $642.14 $0.00 $538.41 $96,404.21
110 $96,404.21 $642.14 $0.00 $545.08 $97,591.43
111 $97,591.43 $642.14 $0.00 $551.80 $98,785.37
112 $98,785.37 $642.14 $0.00 $558.55 $99,986.06
113 $99,986.06 $642.14 $0.00 $565.34 $101,193.54
114 $101,193.54 $642.14 $0.00 $572.16 $102,407.84
115 $102,407.84 $642.14 $0.00 $579.03 $103,629.01
116 $103,629.01 $642.14 $0.00 $585.93 $104,857.08
117 $104,857.08 $642.14 $0.00 $592.88 $106,092.10
118 $106,092.10 $642.14 $0.00 $599.86 $107,334.10
119 $107,334.10 $642.14 $0.00 $606.88 $108,583.12
120 $108,583.12 $642.14 $0.00 $613.94 $109,839.20
121 $109,839.20 $642.14 $0.00 $621.05 $111,102.39
122 $111,102.39 $642.14 $0.00 $628.19 $112,372.72
123 $112,372.72 $642.14 $0.00 $635.37 $113,650.23
124 $113,650.23 $642.14 $0.00 $642.59 $114,934.96
125 $114,934.96 $642.14 $0.00 $649.86 $116,226.96
126 $116,226.96 $642.14 $0.00 $657.16 $117,526.26
127 $117,526.26 $642.14 $0.00 $664.51 $118,832.91
128 $118,832.91 $642.14 $0.00 $671.90 $120,146.95
129 $120,146.95 $642.14 $0.00 $679.33 $121,468.42
130 $121,468.42 $642.14 $0.00 $686.80 $122,797.36
131 $122,797.36 $642.14 $0.00 $694.31 $124,133.81
132 $124,133.81 $642.14 $0.00 $701.87 $125,477.82
133 $125,477.82 $642.14 $0.00 $709.47 $126,829.43
134 $126,829.43 $642.14 $0.00 $717.11 $128,188.68
135 $128,188.68 $642.14 $0.00 $724.80 $129,555.62
136 $129,555.62 $642.14 $0.00 $732.53 $130,930.29
137 $130,930.29 $642.14 $0.00 $740.30 $132,312.73
138 $132,312.73 $642.14 $0.00 $748.12 $133,702.99
139 $133,702.99 $642.14 $0.00 $755.98 $135,101.11
140 $135,101.11 $642.14 $0.00 $763.88 $136,507.13
141 $136,507.13 $642.14 $0.00 $771.83 $137,921.10
142 $137,921.10 $642.14 $0.00 $779.83 $139,343.07
143 $139,343.07 $642.14 $0.00 $787.87 $140,773.08
144 $140,773.08 $642.14 $0.00 $795.95 $142,211.17
145 $142,211.17 $642.14 $0.00 $804.08 $143,657.39
146 $143,657.39 $642.14 $0.00 $812.26 $145,111.79
147 $145,111.79 $642.14 $0.00 $820.48 $146,574.41
148 $146,574.41 $642.14 $0.00 $828.75 $148,045.30
149 $148,045.30 $642.14 $0.00 $837.07 $149,524.51
150 $149,524.51 $642.14 $0.00 $845.43 $151,012.08
151 $151,012.08 $642.14 $0.00 $853.84 $152,508.06
152 $152,508.06 $642.14 $0.00 $862.30 $154,012.50
153 $154,012.50 $642.14 $0.00 $870.81 $155,525.45
154 $155,525.45 $642.14 $0.00 $879.36 $157,046.95
155 $157,046.95 $642.14 $0.00 $887.97 $158,577.06
156 $158,577.06 $642.14 $0.00 $896.62 $160,115.82
157 $160,115.82 $642.14 $0.00 $905.32 $161,663.28
158 $161,663.28 $642.14 $0.00 $914.07 $163,219.49
159 $163,219.49 $642.14 $0.00 $922.87 $164,784.50
160 $164,784.50 $642.14 $0.00 $931.72 $166,358.36
161 $166,358.36 $642.14 $0.00 $940.61 $167,941.11
162 $167,941.11 $642.14 $0.00 $949.56 $169,532.81
163 $169,532.81 $642.14 $0.00 $958.56 $171,133.51
164 $171,133.51 $642.14 $0.00 $967.61 $172,743.26
165 $172,743.26 $642.14 $0.00 $976.72 $174,362.12
166 $174,362.12 $642.14 $0.00 $985.87 $175,990.13
167 $175,990.13 $642.14 $0.00 $995.07 $177,627.34
168 $177,627.34 $642.14 $0.00 $1,004.33 $179,273.81
169 $179,273.81 $642.14 $0.00 $1,013.64 $180,929.59
170 $180,929.59 $642.14 $0.00 $1,023.00 $182,594.73
171 $182,594.73 $642.14 $0.00 $1,032.42 $184,269.29
172 $184,269.29 $642.14 $0.00 $1,041.89 $185,953.32
173 $185,953.32 $642.14 $0.00 $1,051.41 $187,646.87
174 $187,646.87 $642.14 $0.00 $1,060.98 $189,349.99
175 $189,349.99 $642.14 $0.00 $1,070.61 $191,062.74
176 $191,062.74 $642.14 $0.00 $1,080.30 $192,785.18
177 $192,785.18 $642.14 $0.00 $1,090.04 $194,517.36
178 $194,517.36 $642.14 $0.00 $1,099.83 $196,259.33
179 $196,259.33 $642.14 $0.00 $1,109.68 $198,011.15
180 $198,011.15 $642.14 $0.00 $1,119.58 $199,772.87
181 $199,772.87 $642.14 $0.00 $1,129.54 $201,544.55
182 $201,544.55 $642.14 $0.00 $1,139.56 $203,326.25
183 $203,326.25 $642.14 $0.00 $1,149.64 $205,118.03
184 $205,118.03 $642.14 $0.00 $1,159.77 $206,919.94
185 $206,919.94 $642.14 $0.00 $1,169.96 $208,732.04
186 $208,732.04 $642.14 $0.00 $1,180.20 $210,554.38
187 $210,554.38 $642.14 $0.00 $1,190.51 $212,387.03
188 $212,387.03 $642.14 $0.00 $1,200.87 $214,230.04
189 $214,230.04 $642.14 $0.00 $1,211.29 $216,083.47
190 $216,083.47 $642.14 $0.00 $1,221.77 $217,947.38
191 $217,947.38 $642.14 $0.00 $1,232.31 $219,821.83
192 $219,821.83 $642.14 $0.00 $1,242.90 $221,706.87
193 $221,706.87 $642.14 $0.00 $1,253.56 $223,602.57
194 $223,602.57 $642.14 $0.00 $1,264.28 $225,508.99
195 $225,508.99 $642.14 $0.00 $1,275.06 $227,426.19
196 $227,426.19 $642.14 $0.00 $1,285.90 $229,354.23
197 $229,354.23 $642.14 $0.00 $1,296.80 $231,293.17
198 $231,293.17 $642.14 $0.00 $1,307.77 $233,243.08
199 $233,243.08 $642.14 $0.00 $1,318.79 $235,204.01
200 $235,204.01 $642.14 $0.00 $1,329.88 $237,176.03
201 $237,176.03 $642.14 $0.00 $1,341.03 $239,159.20
202 $239,159.20 $642.14 $0.00 $1,352.24 $241,153.58
203 $241,153.58 $642.14 $0.00 $1,363.52 $243,159.24
204 $243,159.24 $642.14 $0.00 $1,374.86 $245,176.24
205 $245,176.24 $642.14 $0.00 $1,386.26 $247,204.64
206 $247,204.64 $642.14 $0.00 $1,397.73 $249,244.51
207 $249,244.51 $642.14 $0.00 $1,409.26 $251,295.91
208 $251,295.91 $642.14 $0.00 $1,420.86 $253,358.91
209 $253,358.91 $642.14 $0.00 $1,432.53 $255,433.58
210 $255,433.58 $642.14 $0.00 $1,444.26 $257,519.98
211 $257,519.98 $642.14 $0.00 $1,456.06 $259,618.18
212 $259,618.18 $642.14 $0.00 $1,467.92 $261,728.24
213 $261,728.24 $642.14 $0.00 $1,479.85 $263,850.23
214 $263,850.23 $642.14 $0.00 $1,491.85 $265,984.22
215 $265,984.22 $642.14 $0.00 $1,503.91 $268,130.27
216 $268,130.27 $642.14 $0.00 $1,516.05 $270,288.46
217 $270,288.46 $642.14 $75,283.86 $1,528.25 $197,174.99
218 $197,174.99 $642.14 $0.00 $1,114.86 $198,931.99
219 $198,931.99 $642.14 $0.00 $1,124.79 $200,698.92
220 $200,698.92 $642.14 $0.00 $1,134.78 $202,475.84
221 $202,475.84 $642.14 $0.00 $1,144.83 $204,262.81
222 $204,262.81 $642.14 $0.00 $1,154.93 $206,059.88
223 $206,059.88 $642.14 $0.00 $1,165.09 $207,867.11
224 $207,867.11 $642.14 $0.00 $1,175.31 $209,684.56
225 $209,684.56 $642.14 $0.00 $1,185.59 $211,512.29
226 $211,512.29 $642.14 $0.00 $1,195.92 $213,350.35
227 $213,350.35 $642.14 $0.00 $1,206.31 $215,198.80
228 $215,198.80 $642.14 $0.00 $1,216.77 $217,057.71
229 $217,057.71 $642.14 $79,048.06 $1,227.28 $139,879.07
230 $139,879.07 $642.14 $0.00 $790.90 $141,312.11
231 $141,312.11 $642.14 $0.00 $799.00 $142,753.25
232 $142,753.25 $642.14 $0.00 $807.15 $144,202.54
233 $144,202.54 $642.14 $0.00 $815.34 $145,660.02
234 $145,660.02 $642.14 $0.00 $823.58 $147,125.74
235 $147,125.74 $642.14 $0.00 $831.87 $148,599.75
236 $148,599.75 $642.14 $0.00 $840.20 $150,082.09
237 $150,082.09 $642.14 $0.00 $848.59 $151,572.82
238 $151,572.82 $642.14 $0.00 $857.01 $153,071.97
239 $153,071.97 $642.14 $0.00 $865.49 $154,579.60
240 $154,579.60 $642.14 $0.00 $874.02 $156,095.76
241 $156,095.76 $642.14 $83,000.46 $882.59 $74,620.03
242 $74,620.03 $642.14 $0.00 $421.91 $75,684.08
243 $75,684.08 $642.14 $0.00 $427.93 $76,754.15
244 $76,754.15 $642.14 $0.00 $433.98 $77,830.27
245 $77,830.27 $642.14 $0.00 $440.06 $78,912.47
246 $78,912.47 $642.14 $0.00 $446.18 $80,000.79
247 $80,000.79 $642.14 $0.00 $452.34 $81,095.27
248 $81,095.27 $642.14 $0.00 $458.52 $82,195.93
249 $82,195.93 $642.14 $0.00 $464.75 $83,302.82
250 $83,302.82 $642.14 $0.00 $471.01 $84,415.97
251 $84,415.97 $642.14 $0.00 $477.30 $85,535.41
252 $85,535.41 $642.14 $0.00 $483.63 $86,661.18
253 $86,661.18 $0.00 $87,150.48 $489.99 $0.69