Savings Plan and Future Cost Estimation for Avila University

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$84,129
Monthly savings required$666

How much will it cost to send your child to Avila University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $336,515.34 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $665.97 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$32,442.00
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 Avila University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $665.97 $0.00 $0.00 $665.97
2 $665.97 $665.97 $0.00 $3.77 $1,335.71
3 $1,335.71 $665.97 $0.00 $7.55 $2,009.23
4 $2,009.23 $665.97 $0.00 $11.36 $2,686.56
5 $2,686.56 $665.97 $0.00 $15.19 $3,367.72
6 $3,367.72 $665.97 $0.00 $19.04 $4,052.73
7 $4,052.73 $665.97 $0.00 $22.91 $4,741.61
8 $4,741.61 $665.97 $0.00 $26.81 $5,434.39
9 $5,434.39 $665.97 $0.00 $30.73 $6,131.09
10 $6,131.09 $665.97 $0.00 $34.67 $6,831.73
11 $6,831.73 $665.97 $0.00 $38.63 $7,536.33
12 $7,536.33 $665.97 $0.00 $42.61 $8,244.91
13 $8,244.91 $665.97 $0.00 $46.62 $8,957.50
14 $8,957.50 $665.97 $0.00 $50.65 $9,674.12
15 $9,674.12 $665.97 $0.00 $54.70 $10,394.79
16 $10,394.79 $665.97 $0.00 $58.77 $11,119.53
17 $11,119.53 $665.97 $0.00 $62.87 $11,848.37
18 $11,848.37 $665.97 $0.00 $66.99 $12,581.33
19 $12,581.33 $665.97 $0.00 $71.14 $13,318.44
20 $13,318.44 $665.97 $0.00 $75.30 $14,059.71
21 $14,059.71 $665.97 $0.00 $79.50 $14,805.18
22 $14,805.18 $665.97 $0.00 $83.71 $15,554.86
23 $15,554.86 $665.97 $0.00 $87.95 $16,308.78
24 $16,308.78 $665.97 $0.00 $92.21 $17,066.96
25 $17,066.96 $665.97 $0.00 $96.50 $17,829.43
26 $17,829.43 $665.97 $0.00 $100.81 $18,596.21
27 $18,596.21 $665.97 $0.00 $105.15 $19,367.33
28 $19,367.33 $665.97 $0.00 $109.51 $20,142.81
29 $20,142.81 $665.97 $0.00 $113.89 $20,922.67
30 $20,922.67 $665.97 $0.00 $118.30 $21,706.94
31 $21,706.94 $665.97 $0.00 $122.73 $22,495.64
32 $22,495.64 $665.97 $0.00 $127.19 $23,288.80
33 $23,288.80 $665.97 $0.00 $131.68 $24,086.45
34 $24,086.45 $665.97 $0.00 $136.19 $24,888.61
35 $24,888.61 $665.97 $0.00 $140.72 $25,695.30
36 $25,695.30 $665.97 $0.00 $145.28 $26,506.55
37 $26,506.55 $665.97 $0.00 $149.87 $27,322.39
38 $27,322.39 $665.97 $0.00 $154.48 $28,142.84
39 $28,142.84 $665.97 $0.00 $159.12 $28,967.93
40 $28,967.93 $665.97 $0.00 $163.79 $29,797.69
41 $29,797.69 $665.97 $0.00 $168.48 $30,632.14
42 $30,632.14 $665.97 $0.00 $173.20 $31,471.31
43 $31,471.31 $665.97 $0.00 $177.94 $32,315.22
44 $32,315.22 $665.97 $0.00 $182.71 $33,163.90
45 $33,163.90 $665.97 $0.00 $187.51 $34,017.38
46 $34,017.38 $665.97 $0.00 $192.34 $34,875.69
47 $34,875.69 $665.97 $0.00 $197.19 $35,738.85
48 $35,738.85 $665.97 $0.00 $202.07 $36,606.89
49 $36,606.89 $665.97 $0.00 $206.98 $37,479.84
50 $37,479.84 $665.97 $0.00 $211.92 $38,357.73
51 $38,357.73 $665.97 $0.00 $216.88 $39,240.58
52 $39,240.58 $665.97 $0.00 $221.87 $40,128.42
53 $40,128.42 $665.97 $0.00 $226.89 $41,021.28
54 $41,021.28 $665.97 $0.00 $231.94 $41,919.19
55 $41,919.19 $665.97 $0.00 $237.02 $42,822.18
56 $42,822.18 $665.97 $0.00 $242.12 $43,730.27
57 $43,730.27 $665.97 $0.00 $247.26 $44,643.50
58 $44,643.50 $665.97 $0.00 $252.42 $45,561.89
59 $45,561.89 $665.97 $0.00 $257.61 $46,485.47
60 $46,485.47 $665.97 $0.00 $262.84 $47,414.28
61 $47,414.28 $665.97 $0.00 $268.09 $48,348.34
62 $48,348.34 $665.97 $0.00 $273.37 $49,287.68
63 $49,287.68 $665.97 $0.00 $278.68 $50,232.33
64 $50,232.33 $665.97 $0.00 $284.02 $51,182.32
65 $51,182.32 $665.97 $0.00 $289.39 $52,137.68
66 $52,137.68 $665.97 $0.00 $294.79 $53,098.44
67 $53,098.44 $665.97 $0.00 $300.23 $54,064.64
68 $54,064.64 $665.97 $0.00 $305.69 $55,036.30
69 $55,036.30 $665.97 $0.00 $311.18 $56,013.45
70 $56,013.45 $665.97 $0.00 $316.71 $56,996.13
71 $56,996.13 $665.97 $0.00 $322.26 $57,984.36
72 $57,984.36 $665.97 $0.00 $327.85 $58,978.18
73 $58,978.18 $665.97 $0.00 $333.47 $59,977.62
74 $59,977.62 $665.97 $0.00 $339.12 $60,982.71
75 $60,982.71 $665.97 $0.00 $344.81 $61,993.49
76 $61,993.49 $665.97 $0.00 $350.52 $63,009.98
77 $63,009.98 $665.97 $0.00 $356.27 $64,032.22
78 $64,032.22 $665.97 $0.00 $362.05 $65,060.24
79 $65,060.24 $665.97 $0.00 $367.86 $66,094.07
80 $66,094.07 $665.97 $0.00 $373.71 $67,133.75
81 $67,133.75 $665.97 $0.00 $379.58 $68,179.30
82 $68,179.30 $665.97 $0.00 $385.50 $69,230.77
83 $69,230.77 $665.97 $0.00 $391.44 $70,288.18
84 $70,288.18 $665.97 $0.00 $397.42 $71,351.57
85 $71,351.57 $665.97 $0.00 $403.43 $72,420.97
86 $72,420.97 $665.97 $0.00 $409.48 $73,496.42
87 $73,496.42 $665.97 $0.00 $415.56 $74,577.95
88 $74,577.95 $665.97 $0.00 $421.67 $75,665.59
89 $75,665.59 $665.97 $0.00 $427.82 $76,759.38
90 $76,759.38 $665.97 $0.00 $434.01 $77,859.36
91 $77,859.36 $665.97 $0.00 $440.23 $78,965.56
92 $78,965.56 $665.97 $0.00 $446.48 $80,078.01
93 $80,078.01 $665.97 $0.00 $452.77 $81,196.75
94 $81,196.75 $665.97 $0.00 $459.10 $82,321.82
95 $82,321.82 $665.97 $0.00 $465.46 $83,453.25
96 $83,453.25 $665.97 $0.00 $471.86 $84,591.08
97 $84,591.08 $665.97 $0.00 $478.29 $85,735.34
98 $85,735.34 $665.97 $0.00 $484.76 $86,886.07
99 $86,886.07 $665.97 $0.00 $491.27 $88,043.31
100 $88,043.31 $665.97 $0.00 $497.81 $89,207.09
101 $89,207.09 $665.97 $0.00 $504.39 $90,377.45
102 $90,377.45 $665.97 $0.00 $511.01 $91,554.43
103 $91,554.43 $665.97 $0.00 $517.66 $92,738.06
104 $92,738.06 $665.97 $0.00 $524.35 $93,928.38
105 $93,928.38 $665.97 $0.00 $531.08 $95,125.43
106 $95,125.43 $665.97 $0.00 $537.85 $96,329.25
107 $96,329.25 $665.97 $0.00 $544.66 $97,539.88
108 $97,539.88 $665.97 $0.00 $551.50 $98,757.35
109 $98,757.35 $665.97 $0.00 $558.39 $99,981.71
110 $99,981.71 $665.97 $0.00 $565.31 $101,212.99
111 $101,212.99 $665.97 $0.00 $572.27 $102,451.23
112 $102,451.23 $665.97 $0.00 $579.27 $103,696.47
113 $103,696.47 $665.97 $0.00 $586.31 $104,948.75
114 $104,948.75 $665.97 $0.00 $593.40 $106,208.12
115 $106,208.12 $665.97 $0.00 $600.52 $107,474.61
116 $107,474.61 $665.97 $0.00 $607.68 $108,748.26
117 $108,748.26 $665.97 $0.00 $614.88 $110,029.11
118 $110,029.11 $665.97 $0.00 $622.12 $111,317.20
119 $111,317.20 $665.97 $0.00 $629.40 $112,612.57
120 $112,612.57 $665.97 $0.00 $636.73 $113,915.27
121 $113,915.27 $665.97 $0.00 $644.09 $115,225.33
122 $115,225.33 $665.97 $0.00 $651.50 $116,542.80
123 $116,542.80 $665.97 $0.00 $658.95 $117,867.72
124 $117,867.72 $665.97 $0.00 $666.44 $119,200.13
125 $119,200.13 $665.97 $0.00 $673.97 $120,540.07
126 $120,540.07 $665.97 $0.00 $681.55 $121,887.59
127 $121,887.59 $665.97 $0.00 $689.17 $123,242.73
128 $123,242.73 $665.97 $0.00 $696.83 $124,605.53
129 $124,605.53 $665.97 $0.00 $704.54 $125,976.04
130 $125,976.04 $665.97 $0.00 $712.29 $127,354.30
131 $127,354.30 $665.97 $0.00 $720.08 $128,740.35
132 $128,740.35 $665.97 $0.00 $727.92 $130,134.24
133 $130,134.24 $665.97 $0.00 $735.80 $131,536.01
134 $131,536.01 $665.97 $0.00 $743.72 $132,945.70
135 $132,945.70 $665.97 $0.00 $751.69 $134,363.36
136 $134,363.36 $665.97 $0.00 $759.71 $135,789.04
137 $135,789.04 $665.97 $0.00 $767.77 $137,222.78
138 $137,222.78 $665.97 $0.00 $775.88 $138,664.63
139 $138,664.63 $665.97 $0.00 $784.03 $140,114.63
140 $140,114.63 $665.97 $0.00 $792.23 $141,572.83
141 $141,572.83 $665.97 $0.00 $800.47 $143,039.27
142 $143,039.27 $665.97 $0.00 $808.76 $144,514.00
143 $144,514.00 $665.97 $0.00 $817.10 $145,997.07
144 $145,997.07 $665.97 $0.00 $825.49 $147,488.53
145 $147,488.53 $665.97 $0.00 $833.92 $148,988.42
146 $148,988.42 $665.97 $0.00 $842.40 $150,496.79
147 $150,496.79 $665.97 $0.00 $850.93 $152,013.69
148 $152,013.69 $665.97 $0.00 $859.51 $153,539.17
149 $153,539.17 $665.97 $0.00 $868.13 $155,073.27
150 $155,073.27 $665.97 $0.00 $876.81 $156,616.05
151 $156,616.05 $665.97 $0.00 $885.53 $158,167.55
152 $158,167.55 $665.97 $0.00 $894.30 $159,727.82
153 $159,727.82 $665.97 $0.00 $903.12 $161,296.91
154 $161,296.91 $665.97 $0.00 $912.00 $162,874.88
155 $162,874.88 $665.97 $0.00 $920.92 $164,461.77
156 $164,461.77 $665.97 $0.00 $929.89 $166,057.63
157 $166,057.63 $665.97 $0.00 $938.91 $167,662.51
158 $167,662.51 $665.97 $0.00 $947.99 $169,276.47
159 $169,276.47 $665.97 $0.00 $957.11 $170,899.55
160 $170,899.55 $665.97 $0.00 $966.29 $172,531.81
161 $172,531.81 $665.97 $0.00 $975.52 $174,173.30
162 $174,173.30 $665.97 $0.00 $984.80 $175,824.07
163 $175,824.07 $665.97 $0.00 $994.13 $177,484.17
164 $177,484.17 $665.97 $0.00 $1,003.52 $179,153.66
165 $179,153.66 $665.97 $0.00 $1,012.96 $180,832.59
166 $180,832.59 $665.97 $0.00 $1,022.45 $182,521.01
167 $182,521.01 $665.97 $0.00 $1,032.00 $184,218.98
168 $184,218.98 $665.97 $0.00 $1,041.60 $185,926.55
169 $185,926.55 $665.97 $0.00 $1,051.26 $187,643.78
170 $187,643.78 $665.97 $0.00 $1,060.97 $189,370.72
171 $189,370.72 $665.97 $0.00 $1,070.73 $191,107.42
172 $191,107.42 $665.97 $0.00 $1,080.55 $192,853.94
173 $192,853.94 $665.97 $0.00 $1,090.42 $194,610.33
174 $194,610.33 $665.97 $0.00 $1,100.36 $196,376.66
175 $196,376.66 $665.97 $0.00 $1,110.34 $198,152.97
176 $198,152.97 $665.97 $0.00 $1,120.39 $199,939.33
177 $199,939.33 $665.97 $0.00 $1,130.49 $201,735.79
178 $201,735.79 $665.97 $0.00 $1,140.64 $203,542.40
179 $203,542.40 $665.97 $0.00 $1,150.86 $205,359.23
180 $205,359.23 $665.97 $0.00 $1,161.13 $207,186.33
181 $207,186.33 $665.97 $0.00 $1,171.46 $209,023.76
182 $209,023.76 $665.97 $0.00 $1,181.85 $210,871.58
183 $210,871.58 $665.97 $0.00 $1,192.30 $212,729.85
184 $212,729.85 $665.97 $0.00 $1,202.81 $214,598.63
185 $214,598.63 $665.97 $0.00 $1,213.37 $216,477.97
186 $216,477.97 $665.97 $0.00 $1,224.00 $218,367.94
187 $218,367.94 $665.97 $0.00 $1,234.68 $220,268.59
188 $220,268.59 $665.97 $0.00 $1,245.43 $222,179.99
189 $222,179.99 $665.97 $0.00 $1,256.24 $224,102.20
190 $224,102.20 $665.97 $0.00 $1,267.11 $226,035.28
191 $226,035.28 $665.97 $0.00 $1,278.04 $227,979.29
192 $227,979.29 $665.97 $0.00 $1,289.03 $229,934.29
193 $229,934.29 $665.97 $0.00 $1,300.08 $231,900.34
194 $231,900.34 $665.97 $0.00 $1,311.20 $233,877.51
195 $233,877.51 $665.97 $0.00 $1,322.38 $235,865.86
196 $235,865.86 $665.97 $0.00 $1,333.62 $237,865.45
197 $237,865.45 $665.97 $0.00 $1,344.93 $239,876.35
198 $239,876.35 $665.97 $0.00 $1,356.30 $241,898.62
199 $241,898.62 $665.97 $0.00 $1,367.73 $243,932.32
200 $243,932.32 $665.97 $0.00 $1,379.23 $245,977.52
201 $245,977.52 $665.97 $0.00 $1,390.79 $248,034.28
202 $248,034.28 $665.97 $0.00 $1,402.42 $250,102.67
203 $250,102.67 $665.97 $0.00 $1,414.12 $252,182.76
204 $252,182.76 $665.97 $0.00 $1,425.88 $254,274.61
205 $254,274.61 $665.97 $0.00 $1,437.71 $256,378.29
206 $256,378.29 $665.97 $0.00 $1,449.60 $258,493.86
207 $258,493.86 $665.97 $0.00 $1,461.56 $260,621.39
208 $260,621.39 $665.97 $0.00 $1,473.59 $262,760.95
209 $262,760.95 $665.97 $0.00 $1,485.69 $264,912.61
210 $264,912.61 $665.97 $0.00 $1,497.85 $267,076.43
211 $267,076.43 $665.97 $0.00 $1,510.09 $269,252.49
212 $269,252.49 $665.97 $0.00 $1,522.39 $271,440.85
213 $271,440.85 $665.97 $0.00 $1,534.77 $273,641.59
214 $273,641.59 $665.97 $0.00 $1,547.21 $275,854.77
215 $275,854.77 $665.97 $0.00 $1,559.72 $278,080.46
216 $278,080.46 $665.97 $0.00 $1,572.31 $280,318.74
217 $280,318.74 $665.97 $78,075.54 $1,584.96 $204,494.13
218 $204,494.13 $665.97 $0.00 $1,156.24 $206,316.34
219 $206,316.34 $665.97 $0.00 $1,166.54 $208,148.85
220 $208,148.85 $665.97 $0.00 $1,176.90 $209,991.72
221 $209,991.72 $665.97 $0.00 $1,187.32 $211,845.01
222 $211,845.01 $665.97 $0.00 $1,197.80 $213,708.78
223 $213,708.78 $665.97 $0.00 $1,208.34 $215,583.09
224 $215,583.09 $665.97 $0.00 $1,218.94 $217,468.00
225 $217,468.00 $665.97 $0.00 $1,229.60 $219,363.57
226 $219,363.57 $665.97 $0.00 $1,240.31 $221,269.85
227 $221,269.85 $665.97 $0.00 $1,251.09 $223,186.91
228 $223,186.91 $665.97 $0.00 $1,261.93 $225,114.81
229 $225,114.81 $665.97 $81,979.32 $1,272.83 $145,074.29
230 $145,074.29 $665.97 $0.00 $820.27 $146,560.53
231 $146,560.53 $665.97 $0.00 $828.67 $148,055.17
232 $148,055.17 $665.97 $0.00 $837.13 $149,558.27
233 $149,558.27 $665.97 $0.00 $845.62 $151,069.86
234 $151,069.86 $665.97 $0.00 $854.17 $152,590.00
235 $152,590.00 $665.97 $0.00 $862.77 $154,118.74
236 $154,118.74 $665.97 $0.00 $871.41 $155,656.12
237 $155,656.12 $665.97 $0.00 $880.10 $157,202.19
238 $157,202.19 $665.97 $0.00 $888.84 $158,757.00
239 $158,757.00 $665.97 $0.00 $897.64 $160,320.61
240 $160,320.61 $665.97 $0.00 $906.48 $161,893.06
241 $161,893.06 $665.97 $86,078.28 $915.37 $77,396.12
242 $77,396.12 $665.97 $0.00 $437.61 $78,499.70
243 $78,499.70 $665.97 $0.00 $443.85 $79,609.52
244 $79,609.52 $665.97 $0.00 $450.12 $80,725.61
245 $80,725.61 $665.97 $0.00 $456.43 $81,848.01
246 $81,848.01 $665.97 $0.00 $462.78 $82,976.76
247 $82,976.76 $665.97 $0.00 $469.16 $84,111.89
248 $84,111.89 $665.97 $0.00 $475.58 $85,253.44
249 $85,253.44 $665.97 $0.00 $482.04 $86,401.45
250 $86,401.45 $665.97 $0.00 $488.53 $87,555.95
251 $87,555.95 $665.97 $0.00 $495.05 $88,716.97
252 $88,716.97 $665.97 $0.00 $501.62 $89,884.56
253 $89,884.56 $0.00 $90,382.20 $508.22 $10.58