Savings Plan and Future Cost Estimation for Abilene Christian University

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$139,183
Monthly savings required$1,102

How much will it cost to send your child to Abilene Christian University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $556,730.52 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $1,101.75 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$53,672.00
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 Abilene Christian University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $1,101.75 $0.00 $0.00 $1,101.75
2 $1,101.75 $1,101.75 $0.00 $6.23 $2,209.73
3 $2,209.73 $1,101.75 $0.00 $12.49 $3,323.97
4 $3,323.97 $1,101.75 $0.00 $18.79 $4,444.51
5 $4,444.51 $1,101.75 $0.00 $25.13 $5,571.39
6 $5,571.39 $1,101.75 $0.00 $31.50 $6,704.64
7 $6,704.64 $1,101.75 $0.00 $37.91 $7,844.30
8 $7,844.30 $1,101.75 $0.00 $44.35 $8,990.40
9 $8,990.40 $1,101.75 $0.00 $50.83 $10,142.98
10 $10,142.98 $1,101.75 $0.00 $57.35 $11,302.08
11 $11,302.08 $1,101.75 $0.00 $63.90 $12,467.73
12 $12,467.73 $1,101.75 $0.00 $70.49 $13,639.97
13 $13,639.97 $1,101.75 $0.00 $77.12 $14,818.84
14 $14,818.84 $1,101.75 $0.00 $83.79 $16,004.38
15 $16,004.38 $1,101.75 $0.00 $90.49 $17,196.62
16 $17,196.62 $1,101.75 $0.00 $97.23 $18,395.60
17 $18,395.60 $1,101.75 $0.00 $104.01 $19,601.36
18 $19,601.36 $1,101.75 $0.00 $110.83 $20,813.94
19 $20,813.94 $1,101.75 $0.00 $117.69 $22,033.38
20 $22,033.38 $1,101.75 $0.00 $124.58 $23,259.71
21 $23,259.71 $1,101.75 $0.00 $131.51 $24,492.97
22 $24,492.97 $1,101.75 $0.00 $138.49 $25,733.21
23 $25,733.21 $1,101.75 $0.00 $145.50 $26,980.46
24 $26,980.46 $1,101.75 $0.00 $152.55 $28,234.76
25 $28,234.76 $1,101.75 $0.00 $159.64 $29,496.15
26 $29,496.15 $1,101.75 $0.00 $166.78 $30,764.68
27 $30,764.68 $1,101.75 $0.00 $173.95 $32,040.38
28 $32,040.38 $1,101.75 $0.00 $181.16 $33,323.29
29 $33,323.29 $1,101.75 $0.00 $188.41 $34,613.45
30 $34,613.45 $1,101.75 $0.00 $195.71 $35,910.91
31 $35,910.91 $1,101.75 $0.00 $203.05 $37,215.71
32 $37,215.71 $1,101.75 $0.00 $210.42 $38,527.88
33 $38,527.88 $1,101.75 $0.00 $217.84 $39,847.47
34 $39,847.47 $1,101.75 $0.00 $225.30 $41,174.52
35 $41,174.52 $1,101.75 $0.00 $232.81 $42,509.08
36 $42,509.08 $1,101.75 $0.00 $240.35 $43,851.18
37 $43,851.18 $1,101.75 $0.00 $247.94 $45,200.87
38 $45,200.87 $1,101.75 $0.00 $255.57 $46,558.19
39 $46,558.19 $1,101.75 $0.00 $263.25 $47,923.19
40 $47,923.19 $1,101.75 $0.00 $270.96 $49,295.90
41 $49,295.90 $1,101.75 $0.00 $278.73 $50,676.38
42 $50,676.38 $1,101.75 $0.00 $286.53 $52,064.66
43 $52,064.66 $1,101.75 $0.00 $294.38 $53,460.79
44 $53,460.79 $1,101.75 $0.00 $302.28 $54,864.82
45 $54,864.82 $1,101.75 $0.00 $310.21 $56,276.78
46 $56,276.78 $1,101.75 $0.00 $318.20 $57,696.73
47 $57,696.73 $1,101.75 $0.00 $326.23 $59,124.71
48 $59,124.71 $1,101.75 $0.00 $334.30 $60,560.76
49 $60,560.76 $1,101.75 $0.00 $342.42 $62,004.93
50 $62,004.93 $1,101.75 $0.00 $350.58 $63,457.26
51 $63,457.26 $1,101.75 $0.00 $358.80 $64,917.81
52 $64,917.81 $1,101.75 $0.00 $367.05 $66,386.61
53 $66,386.61 $1,101.75 $0.00 $375.36 $67,863.72
54 $67,863.72 $1,101.75 $0.00 $383.71 $69,349.18
55 $69,349.18 $1,101.75 $0.00 $392.11 $70,843.04
56 $70,843.04 $1,101.75 $0.00 $400.56 $72,345.35
57 $72,345.35 $1,101.75 $0.00 $409.05 $73,856.15
58 $73,856.15 $1,101.75 $0.00 $417.59 $75,375.49
59 $75,375.49 $1,101.75 $0.00 $426.18 $76,903.42
60 $76,903.42 $1,101.75 $0.00 $434.82 $78,439.99
61 $78,439.99 $1,101.75 $0.00 $443.51 $79,985.25
62 $79,985.25 $1,101.75 $0.00 $452.25 $81,539.25
63 $81,539.25 $1,101.75 $0.00 $461.03 $83,102.03
64 $83,102.03 $1,101.75 $0.00 $469.87 $84,673.65
65 $84,673.65 $1,101.75 $0.00 $478.76 $86,254.16
66 $86,254.16 $1,101.75 $0.00 $487.69 $87,843.60
67 $87,843.60 $1,101.75 $0.00 $496.68 $89,442.03
68 $89,442.03 $1,101.75 $0.00 $505.72 $91,049.50
69 $91,049.50 $1,101.75 $0.00 $514.81 $92,666.06
70 $92,666.06 $1,101.75 $0.00 $523.95 $94,291.76
71 $94,291.76 $1,101.75 $0.00 $533.14 $95,926.65
72 $95,926.65 $1,101.75 $0.00 $542.38 $97,570.78
73 $97,570.78 $1,101.75 $0.00 $551.68 $99,224.21
74 $99,224.21 $1,101.75 $0.00 $561.03 $100,886.99
75 $100,886.99 $1,101.75 $0.00 $570.43 $102,559.17
76 $102,559.17 $1,101.75 $0.00 $579.88 $104,240.80
77 $104,240.80 $1,101.75 $0.00 $589.39 $105,931.94
78 $105,931.94 $1,101.75 $0.00 $598.95 $107,632.64
79 $107,632.64 $1,101.75 $0.00 $608.57 $109,342.96
80 $109,342.96 $1,101.75 $0.00 $618.24 $111,062.95
81 $111,062.95 $1,101.75 $0.00 $627.97 $112,792.67
82 $112,792.67 $1,101.75 $0.00 $637.75 $114,532.17
83 $114,532.17 $1,101.75 $0.00 $647.58 $116,281.50
84 $116,281.50 $1,101.75 $0.00 $657.47 $118,040.72
85 $118,040.72 $1,101.75 $0.00 $667.42 $119,809.89
86 $119,809.89 $1,101.75 $0.00 $677.42 $121,589.06
87 $121,589.06 $1,101.75 $0.00 $687.48 $123,378.29
88 $123,378.29 $1,101.75 $0.00 $697.60 $125,177.64
89 $125,177.64 $1,101.75 $0.00 $707.77 $126,987.16
90 $126,987.16 $1,101.75 $0.00 $718.00 $128,806.91
91 $128,806.91 $1,101.75 $0.00 $728.29 $130,636.95
92 $130,636.95 $1,101.75 $0.00 $738.64 $132,477.34
93 $132,477.34 $1,101.75 $0.00 $749.05 $134,328.14
94 $134,328.14 $1,101.75 $0.00 $759.51 $136,189.40
95 $136,189.40 $1,101.75 $0.00 $770.03 $138,061.18
96 $138,061.18 $1,101.75 $0.00 $780.62 $139,943.55
97 $139,943.55 $1,101.75 $0.00 $791.26 $141,836.56
98 $141,836.56 $1,101.75 $0.00 $801.96 $143,740.27
99 $143,740.27 $1,101.75 $0.00 $812.73 $145,654.75
100 $145,654.75 $1,101.75 $0.00 $823.55 $147,580.05
101 $147,580.05 $1,101.75 $0.00 $834.44 $149,516.24
102 $149,516.24 $1,101.75 $0.00 $845.39 $151,463.38
103 $151,463.38 $1,101.75 $0.00 $856.40 $153,421.53
104 $153,421.53 $1,101.75 $0.00 $867.47 $155,390.75
105 $155,390.75 $1,101.75 $0.00 $878.60 $157,371.10
106 $157,371.10 $1,101.75 $0.00 $889.80 $159,362.65
107 $159,362.65 $1,101.75 $0.00 $901.06 $161,365.46
108 $161,365.46 $1,101.75 $0.00 $912.38 $163,379.59
109 $163,379.59 $1,101.75 $0.00 $923.77 $165,405.11
110 $165,405.11 $1,101.75 $0.00 $935.22 $167,442.08
111 $167,442.08 $1,101.75 $0.00 $946.74 $169,490.57
112 $169,490.57 $1,101.75 $0.00 $958.32 $171,550.64
113 $171,550.64 $1,101.75 $0.00 $969.97 $173,622.36
114 $173,622.36 $1,101.75 $0.00 $981.69 $175,705.80
115 $175,705.80 $1,101.75 $0.00 $993.47 $177,801.02
116 $177,801.02 $1,101.75 $0.00 $1,005.31 $179,908.08
117 $179,908.08 $1,101.75 $0.00 $1,017.23 $182,027.06
118 $182,027.06 $1,101.75 $0.00 $1,029.21 $184,158.02
119 $184,158.02 $1,101.75 $0.00 $1,041.26 $186,301.03
120 $186,301.03 $1,101.75 $0.00 $1,053.37 $188,456.15
121 $188,456.15 $1,101.75 $0.00 $1,065.56 $190,623.46
122 $190,623.46 $1,101.75 $0.00 $1,077.81 $192,803.02
123 $192,803.02 $1,101.75 $0.00 $1,090.14 $194,994.91
124 $194,994.91 $1,101.75 $0.00 $1,102.53 $197,199.19
125 $197,199.19 $1,101.75 $0.00 $1,114.99 $199,415.93
126 $199,415.93 $1,101.75 $0.00 $1,127.53 $201,645.21
127 $201,645.21 $1,101.75 $0.00 $1,140.13 $203,887.09
128 $203,887.09 $1,101.75 $0.00 $1,152.81 $206,141.65
129 $206,141.65 $1,101.75 $0.00 $1,165.55 $208,408.95
130 $208,408.95 $1,101.75 $0.00 $1,178.37 $210,689.07
131 $210,689.07 $1,101.75 $0.00 $1,191.27 $212,982.09
132 $212,982.09 $1,101.75 $0.00 $1,204.23 $215,288.07
133 $215,288.07 $1,101.75 $0.00 $1,217.27 $217,607.09
134 $217,607.09 $1,101.75 $0.00 $1,230.38 $219,939.22
135 $219,939.22 $1,101.75 $0.00 $1,243.57 $222,284.54
136 $222,284.54 $1,101.75 $0.00 $1,256.83 $224,643.12
137 $224,643.12 $1,101.75 $0.00 $1,270.16 $227,015.03
138 $227,015.03 $1,101.75 $0.00 $1,283.58 $229,400.36
139 $229,400.36 $1,101.75 $0.00 $1,297.06 $231,799.17
140 $231,799.17 $1,101.75 $0.00 $1,310.63 $234,211.55
141 $234,211.55 $1,101.75 $0.00 $1,324.27 $236,637.57
142 $236,637.57 $1,101.75 $0.00 $1,337.98 $239,077.30
143 $239,077.30 $1,101.75 $0.00 $1,351.78 $241,530.83
144 $241,530.83 $1,101.75 $0.00 $1,365.65 $243,998.23
145 $243,998.23 $1,101.75 $0.00 $1,379.60 $246,479.58
146 $246,479.58 $1,101.75 $0.00 $1,393.63 $248,974.96
147 $248,974.96 $1,101.75 $0.00 $1,407.74 $251,484.45
148 $251,484.45 $1,101.75 $0.00 $1,421.93 $254,008.13
149 $254,008.13 $1,101.75 $0.00 $1,436.20 $256,546.08
150 $256,546.08 $1,101.75 $0.00 $1,450.55 $259,098.38
151 $259,098.38 $1,101.75 $0.00 $1,464.98 $261,665.11
152 $261,665.11 $1,101.75 $0.00 $1,479.49 $264,246.35
153 $264,246.35 $1,101.75 $0.00 $1,494.09 $266,842.19
154 $266,842.19 $1,101.75 $0.00 $1,508.76 $269,452.70
155 $269,452.70 $1,101.75 $0.00 $1,523.52 $272,077.97
156 $272,077.97 $1,101.75 $0.00 $1,538.37 $274,718.09
157 $274,718.09 $1,101.75 $0.00 $1,553.30 $277,373.14
158 $277,373.14 $1,101.75 $0.00 $1,568.31 $280,043.20
159 $280,043.20 $1,101.75 $0.00 $1,583.40 $282,728.35
160 $282,728.35 $1,101.75 $0.00 $1,598.59 $285,428.69
161 $285,428.69 $1,101.75 $0.00 $1,613.86 $288,144.30
162 $288,144.30 $1,101.75 $0.00 $1,629.21 $290,875.26
163 $290,875.26 $1,101.75 $0.00 $1,644.65 $293,621.66
164 $293,621.66 $1,101.75 $0.00 $1,660.18 $296,383.59
165 $296,383.59 $1,101.75 $0.00 $1,675.80 $299,161.14
166 $299,161.14 $1,101.75 $0.00 $1,691.50 $301,954.39
167 $301,954.39 $1,101.75 $0.00 $1,707.29 $304,763.43
168 $304,763.43 $1,101.75 $0.00 $1,723.18 $307,588.36
169 $307,588.36 $1,101.75 $0.00 $1,739.15 $310,429.26
170 $310,429.26 $1,101.75 $0.00 $1,755.21 $313,286.22
171 $313,286.22 $1,101.75 $0.00 $1,771.37 $316,159.34
172 $316,159.34 $1,101.75 $0.00 $1,787.61 $319,048.70
173 $319,048.70 $1,101.75 $0.00 $1,803.95 $321,954.40
174 $321,954.40 $1,101.75 $0.00 $1,820.38 $324,876.53
175 $324,876.53 $1,101.75 $0.00 $1,836.90 $327,815.18
176 $327,815.18 $1,101.75 $0.00 $1,853.51 $330,770.44
177 $330,770.44 $1,101.75 $0.00 $1,870.22 $333,742.41
178 $333,742.41 $1,101.75 $0.00 $1,887.03 $336,731.19
179 $336,731.19 $1,101.75 $0.00 $1,903.93 $339,736.87
180 $339,736.87 $1,101.75 $0.00 $1,920.92 $342,759.54
181 $342,759.54 $1,101.75 $0.00 $1,938.01 $345,799.30
182 $345,799.30 $1,101.75 $0.00 $1,955.20 $348,856.25
183 $348,856.25 $1,101.75 $0.00 $1,972.48 $351,930.48
184 $351,930.48 $1,101.75 $0.00 $1,989.87 $355,022.10
185 $355,022.10 $1,101.75 $0.00 $2,007.35 $358,131.20
186 $358,131.20 $1,101.75 $0.00 $2,024.93 $361,257.88
187 $361,257.88 $1,101.75 $0.00 $2,042.60 $364,402.23
188 $364,402.23 $1,101.75 $0.00 $2,060.38 $367,564.36
189 $367,564.36 $1,101.75 $0.00 $2,078.26 $370,744.37
190 $370,744.37 $1,101.75 $0.00 $2,096.24 $373,942.36
191 $373,942.36 $1,101.75 $0.00 $2,114.32 $377,158.43
192 $377,158.43 $1,101.75 $0.00 $2,132.51 $380,392.69
193 $380,392.69 $1,101.75 $0.00 $2,150.80 $383,645.24
194 $383,645.24 $1,101.75 $0.00 $2,169.19 $386,916.18
195 $386,916.18 $1,101.75 $0.00 $2,187.68 $390,205.61
196 $390,205.61 $1,101.75 $0.00 $2,206.28 $393,513.64
197 $393,513.64 $1,101.75 $0.00 $2,224.98 $396,840.37
198 $396,840.37 $1,101.75 $0.00 $2,243.79 $400,185.91
199 $400,185.91 $1,101.75 $0.00 $2,262.71 $403,550.37
200 $403,550.37 $1,101.75 $0.00 $2,281.73 $406,933.85
201 $406,933.85 $1,101.75 $0.00 $2,300.86 $410,336.46
202 $410,336.46 $1,101.75 $0.00 $2,320.10 $413,758.31
203 $413,758.31 $1,101.75 $0.00 $2,339.45 $417,199.51
204 $417,199.51 $1,101.75 $0.00 $2,358.91 $420,660.17
205 $420,660.17 $1,101.75 $0.00 $2,378.47 $424,140.39
206 $424,140.39 $1,101.75 $0.00 $2,398.15 $427,640.29
207 $427,640.29 $1,101.75 $0.00 $2,417.94 $431,159.98
208 $431,159.98 $1,101.75 $0.00 $2,437.84 $434,699.57
209 $434,699.57 $1,101.75 $0.00 $2,457.85 $438,259.17
210 $438,259.17 $1,101.75 $0.00 $2,477.98 $441,838.90
211 $441,838.90 $1,101.75 $0.00 $2,498.22 $445,438.87
212 $445,438.87 $1,101.75 $0.00 $2,518.58 $449,059.20
213 $449,059.20 $1,101.75 $0.00 $2,539.05 $452,700.00
214 $452,700.00 $1,101.75 $0.00 $2,559.63 $456,361.38
215 $456,361.38 $1,101.75 $0.00 $2,580.33 $460,043.46
216 $460,043.46 $1,101.75 $0.00 $2,601.15 $463,746.36
217 $463,746.36 $1,101.75 $129,168.07 $2,622.09 $338,302.13
218 $338,302.13 $1,101.75 $0.00 $1,912.81 $341,316.69
219 $341,316.69 $1,101.75 $0.00 $1,929.85 $344,348.29
220 $344,348.29 $1,101.75 $0.00 $1,947.00 $347,397.04
221 $347,397.04 $1,101.75 $0.00 $1,964.23 $350,463.02
222 $350,463.02 $1,101.75 $0.00 $1,981.57 $353,546.34
223 $353,546.34 $1,101.75 $0.00 $1,999.00 $356,647.09
224 $356,647.09 $1,101.75 $0.00 $2,016.53 $359,765.37
225 $359,765.37 $1,101.75 $0.00 $2,034.17 $362,901.29
226 $362,901.29 $1,101.75 $0.00 $2,051.90 $366,054.94
227 $366,054.94 $1,101.75 $0.00 $2,069.73 $369,226.42
228 $369,226.42 $1,101.75 $0.00 $2,087.66 $372,415.83
229 $372,415.83 $1,101.75 $135,626.47 $2,105.69 $239,996.80
230 $239,996.80 $1,101.75 $0.00 $1,356.98 $242,455.53
231 $242,455.53 $1,101.75 $0.00 $1,370.88 $244,928.16
232 $244,928.16 $1,101.75 $0.00 $1,384.86 $247,414.77
233 $247,414.77 $1,101.75 $0.00 $1,398.92 $249,915.44
234 $249,915.44 $1,101.75 $0.00 $1,413.06 $252,430.25
235 $252,430.25 $1,101.75 $0.00 $1,427.28 $254,959.28
236 $254,959.28 $1,101.75 $0.00 $1,441.58 $257,502.61
237 $257,502.61 $1,101.75 $0.00 $1,455.96 $260,060.32
238 $260,060.32 $1,101.75 $0.00 $1,470.42 $262,632.49
239 $262,632.49 $1,101.75 $0.00 $1,484.96 $265,219.20
240 $265,219.20 $1,101.75 $0.00 $1,499.59 $267,820.54
241 $267,820.54 $1,101.75 $142,407.79 $1,514.30 $128,028.80
242 $128,028.80 $1,101.75 $0.00 $723.89 $129,854.44
243 $129,854.44 $1,101.75 $0.00 $734.22 $131,690.41
244 $131,690.41 $1,101.75 $0.00 $744.60 $133,536.76
245 $133,536.76 $1,101.75 $0.00 $755.04 $135,393.55
246 $135,393.55 $1,101.75 $0.00 $765.53 $137,260.83
247 $137,260.83 $1,101.75 $0.00 $776.09 $139,138.67
248 $139,138.67 $1,101.75 $0.00 $786.71 $141,027.13
249 $141,027.13 $1,101.75 $0.00 $797.39 $142,926.27
250 $142,926.27 $1,101.75 $0.00 $808.13 $144,836.15
251 $144,836.15 $1,101.75 $0.00 $818.92 $146,756.82
252 $146,756.82 $1,101.75 $0.00 $829.78 $148,688.35
253 $148,688.35 $0.00 $149,528.18 $840.71 $0.88