Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2037$89,958
Monthly savings required$712

How much will it cost to send your child to Columbia International University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $359,833.46 for students enrolling in 2037 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $712.10 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$34,690.00
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 Columbia International University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $712.10 $0.00 $0.00 $712.10
2 $712.10 $712.10 $0.00 $4.03 $1,428.23
3 $1,428.23 $712.10 $0.00 $8.08 $2,148.41
4 $2,148.41 $712.10 $0.00 $12.15 $2,872.66
5 $2,872.66 $712.10 $0.00 $16.24 $3,601.00
6 $3,601.00 $712.10 $0.00 $20.36 $4,333.46
7 $4,333.46 $712.10 $0.00 $24.50 $5,070.06
8 $5,070.06 $712.10 $0.00 $28.67 $5,810.83
9 $5,810.83 $712.10 $0.00 $32.86 $6,555.79
10 $6,555.79 $712.10 $0.00 $37.07 $7,304.96
11 $7,304.96 $712.10 $0.00 $41.30 $8,058.36
12 $8,058.36 $712.10 $0.00 $45.56 $8,816.02
13 $8,816.02 $712.10 $0.00 $49.85 $9,577.97
14 $9,577.97 $712.10 $0.00 $54.16 $10,344.23
15 $10,344.23 $712.10 $0.00 $58.49 $11,114.82
16 $11,114.82 $712.10 $0.00 $62.84 $11,889.76
17 $11,889.76 $712.10 $0.00 $67.23 $12,669.09
18 $12,669.09 $712.10 $0.00 $71.63 $13,452.82
19 $13,452.82 $712.10 $0.00 $76.06 $14,240.98
20 $14,240.98 $712.10 $0.00 $80.52 $15,033.60
21 $15,033.60 $712.10 $0.00 $85.00 $15,830.70
22 $15,830.70 $712.10 $0.00 $89.51 $16,632.31
23 $16,632.31 $712.10 $0.00 $94.04 $17,438.45
24 $17,438.45 $712.10 $0.00 $98.60 $18,249.15
25 $18,249.15 $712.10 $0.00 $103.18 $19,064.43
26 $19,064.43 $712.10 $0.00 $107.79 $19,884.32
27 $19,884.32 $712.10 $0.00 $112.43 $20,708.85
28 $20,708.85 $712.10 $0.00 $117.09 $21,538.04
29 $21,538.04 $712.10 $0.00 $121.78 $22,371.92
30 $22,371.92 $712.10 $0.00 $126.49 $23,210.51
31 $23,210.51 $712.10 $0.00 $131.24 $24,053.85
32 $24,053.85 $712.10 $0.00 $136.00 $24,901.95
33 $24,901.95 $712.10 $0.00 $140.80 $25,754.85
34 $25,754.85 $712.10 $0.00 $145.62 $26,612.57
35 $26,612.57 $712.10 $0.00 $150.47 $27,475.14
36 $27,475.14 $712.10 $0.00 $155.35 $28,342.59
37 $28,342.59 $712.10 $0.00 $160.25 $29,214.94
38 $29,214.94 $712.10 $0.00 $165.19 $30,092.23
39 $30,092.23 $712.10 $0.00 $170.15 $30,974.48
40 $30,974.48 $712.10 $0.00 $175.13 $31,861.71
41 $31,861.71 $712.10 $0.00 $180.15 $32,753.96
42 $32,753.96 $712.10 $0.00 $185.20 $33,651.26
43 $33,651.26 $712.10 $0.00 $190.27 $34,553.63
44 $34,553.63 $712.10 $0.00 $195.37 $35,461.10
45 $35,461.10 $712.10 $0.00 $200.50 $36,373.70
46 $36,373.70 $712.10 $0.00 $205.66 $37,291.46
47 $37,291.46 $712.10 $0.00 $210.85 $38,214.41
48 $38,214.41 $712.10 $0.00 $216.07 $39,142.58
49 $39,142.58 $712.10 $0.00 $221.32 $40,076.00
50 $40,076.00 $712.10 $0.00 $226.60 $41,014.70
51 $41,014.70 $712.10 $0.00 $231.90 $41,958.70
52 $41,958.70 $712.10 $0.00 $237.24 $42,908.04
53 $42,908.04 $712.10 $0.00 $242.61 $43,862.75
54 $43,862.75 $712.10 $0.00 $248.01 $44,822.86
55 $44,822.86 $712.10 $0.00 $253.43 $45,788.39
56 $45,788.39 $712.10 $0.00 $258.89 $46,759.38
57 $46,759.38 $712.10 $0.00 $264.38 $47,735.86
58 $47,735.86 $712.10 $0.00 $269.91 $48,717.87
59 $48,717.87 $712.10 $0.00 $275.46 $49,705.43
60 $49,705.43 $712.10 $0.00 $281.04 $50,698.57
61 $50,698.57 $712.10 $0.00 $286.66 $51,697.33
62 $51,697.33 $712.10 $0.00 $292.30 $52,701.73
63 $52,701.73 $712.10 $0.00 $297.98 $53,711.81
64 $53,711.81 $712.10 $0.00 $303.69 $54,727.60
65 $54,727.60 $712.10 $0.00 $309.44 $55,749.14
66 $55,749.14 $712.10 $0.00 $315.21 $56,776.45
67 $56,776.45 $712.10 $0.00 $321.02 $57,809.57
68 $57,809.57 $712.10 $0.00 $326.86 $58,848.53
69 $58,848.53 $712.10 $0.00 $332.74 $59,893.37
70 $59,893.37 $712.10 $0.00 $338.65 $60,944.12
71 $60,944.12 $712.10 $0.00 $344.59 $62,000.81
72 $62,000.81 $712.10 $0.00 $350.56 $63,063.47
73 $63,063.47 $712.10 $0.00 $356.57 $64,132.14
74 $64,132.14 $712.10 $0.00 $362.61 $65,206.85
75 $65,206.85 $712.10 $0.00 $368.69 $66,287.64
76 $66,287.64 $712.10 $0.00 $374.80 $67,374.54
77 $67,374.54 $712.10 $0.00 $380.95 $68,467.59
78 $68,467.59 $712.10 $0.00 $387.13 $69,566.82
79 $69,566.82 $712.10 $0.00 $393.34 $70,672.26
80 $70,672.26 $712.10 $0.00 $399.59 $71,783.95
81 $71,783.95 $712.10 $0.00 $405.88 $72,901.93
82 $72,901.93 $712.10 $0.00 $412.20 $74,026.23
83 $74,026.23 $712.10 $0.00 $418.56 $75,156.89
84 $75,156.89 $712.10 $0.00 $424.95 $76,293.94
85 $76,293.94 $712.10 $0.00 $431.38 $77,437.42
86 $77,437.42 $712.10 $0.00 $437.84 $78,587.36
87 $78,587.36 $712.10 $0.00 $444.34 $79,743.80
88 $79,743.80 $712.10 $0.00 $450.88 $80,906.78
89 $80,906.78 $712.10 $0.00 $457.46 $82,076.34
90 $82,076.34 $712.10 $0.00 $464.07 $83,252.51
91 $83,252.51 $712.10 $0.00 $470.72 $84,435.33
92 $84,435.33 $712.10 $0.00 $477.41 $85,624.84
93 $85,624.84 $712.10 $0.00 $484.14 $86,821.08
94 $86,821.08 $712.10 $0.00 $490.90 $88,024.08
95 $88,024.08 $712.10 $0.00 $497.70 $89,233.88
96 $89,233.88 $712.10 $0.00 $504.54 $90,450.52
97 $90,450.52 $712.10 $0.00 $511.42 $91,674.04
98 $91,674.04 $712.10 $0.00 $518.34 $92,904.48
99 $92,904.48 $712.10 $0.00 $525.30 $94,141.88
100 $94,141.88 $712.10 $0.00 $532.29 $95,386.27
101 $95,386.27 $712.10 $0.00 $539.33 $96,637.70
102 $96,637.70 $712.10 $0.00 $546.40 $97,896.20
103 $97,896.20 $712.10 $0.00 $553.52 $99,161.82
104 $99,161.82 $712.10 $0.00 $560.68 $100,434.60
105 $100,434.60 $712.10 $0.00 $567.87 $101,714.57
106 $101,714.57 $712.10 $0.00 $575.11 $103,001.78
107 $103,001.78 $712.10 $0.00 $582.39 $104,296.27
108 $104,296.27 $712.10 $0.00 $589.71 $105,598.08
109 $105,598.08 $712.10 $0.00 $597.07 $106,907.25
110 $106,907.25 $712.10 $0.00 $604.47 $108,223.82
111 $108,223.82 $712.10 $0.00 $611.91 $109,547.83
112 $109,547.83 $712.10 $0.00 $619.40 $110,879.33
113 $110,879.33 $712.10 $0.00 $626.93 $112,218.36
114 $112,218.36 $712.10 $0.00 $634.50 $113,564.96
115 $113,564.96 $712.10 $0.00 $642.11 $114,919.17
116 $114,919.17 $712.10 $0.00 $649.77 $116,281.04
117 $116,281.04 $712.10 $0.00 $657.47 $117,650.61
118 $117,650.61 $712.10 $0.00 $665.21 $119,027.92
119 $119,027.92 $712.10 $0.00 $673.00 $120,413.02
120 $120,413.02 $712.10 $0.00 $680.83 $121,805.95
121 $121,805.95 $712.10 $0.00 $688.71 $123,206.76
122 $123,206.76 $712.10 $0.00 $696.63 $124,615.49
123 $124,615.49 $712.10 $0.00 $704.59 $126,032.18
124 $126,032.18 $712.10 $0.00 $712.60 $127,456.88
125 $127,456.88 $712.10 $0.00 $720.66 $128,889.64
126 $128,889.64 $712.10 $0.00 $728.76 $130,330.50
127 $130,330.50 $712.10 $0.00 $736.91 $131,779.51
128 $131,779.51 $712.10 $0.00 $745.10 $133,236.71
129 $133,236.71 $712.10 $0.00 $753.34 $134,702.15
130 $134,702.15 $712.10 $0.00 $761.63 $136,175.88
131 $136,175.88 $712.10 $0.00 $769.96 $137,657.94
132 $137,657.94 $712.10 $0.00 $778.34 $139,148.38
133 $139,148.38 $712.10 $0.00 $786.77 $140,647.25
134 $140,647.25 $712.10 $0.00 $795.24 $142,154.59
135 $142,154.59 $712.10 $0.00 $803.76 $143,670.45
136 $143,670.45 $712.10 $0.00 $812.33 $145,194.88
137 $145,194.88 $712.10 $0.00 $820.95 $146,727.93
138 $146,727.93 $712.10 $0.00 $829.62 $148,269.65
139 $148,269.65 $712.10 $0.00 $838.34 $149,820.09
140 $149,820.09 $712.10 $0.00 $847.10 $151,379.29
141 $151,379.29 $712.10 $0.00 $855.92 $152,947.31
142 $152,947.31 $712.10 $0.00 $864.79 $154,524.20
143 $154,524.20 $712.10 $0.00 $873.70 $156,110.00
144 $156,110.00 $712.10 $0.00 $882.67 $157,704.77
145 $157,704.77 $712.10 $0.00 $891.69 $159,308.56
146 $159,308.56 $712.10 $0.00 $900.75 $160,921.41
147 $160,921.41 $712.10 $0.00 $909.87 $162,543.38
148 $162,543.38 $712.10 $0.00 $919.04 $164,174.52
149 $164,174.52 $712.10 $0.00 $928.27 $165,814.89
150 $165,814.89 $712.10 $0.00 $937.54 $167,464.53
151 $167,464.53 $712.10 $0.00 $946.87 $169,123.50
152 $169,123.50 $712.10 $0.00 $956.25 $170,791.85
153 $170,791.85 $712.10 $0.00 $965.68 $172,469.63
154 $172,469.63 $712.10 $0.00 $975.17 $174,156.90
155 $174,156.90 $712.10 $0.00 $984.71 $175,853.71
156 $175,853.71 $712.10 $0.00 $994.30 $177,560.11
157 $177,560.11 $712.10 $0.00 $1,003.95 $179,276.16
158 $179,276.16 $712.10 $0.00 $1,013.65 $181,001.91
159 $181,001.91 $712.10 $0.00 $1,023.41 $182,737.42
160 $182,737.42 $712.10 $0.00 $1,033.22 $184,482.74
161 $184,482.74 $712.10 $0.00 $1,043.09 $186,237.93
162 $186,237.93 $712.10 $0.00 $1,053.02 $188,003.05
163 $188,003.05 $712.10 $0.00 $1,063.00 $189,778.15
164 $189,778.15 $712.10 $0.00 $1,073.03 $191,563.28
165 $191,563.28 $712.10 $0.00 $1,083.13 $193,358.51
166 $193,358.51 $712.10 $0.00 $1,093.28 $195,163.89
167 $195,163.89 $712.10 $0.00 $1,103.49 $196,979.48
168 $196,979.48 $712.10 $0.00 $1,113.75 $198,805.33
169 $198,805.33 $712.10 $0.00 $1,124.07 $200,641.50
170 $200,641.50 $712.10 $0.00 $1,134.46 $202,488.06
171 $202,488.06 $712.10 $0.00 $1,144.90 $204,345.06
172 $204,345.06 $712.10 $0.00 $1,155.40 $206,212.56
173 $206,212.56 $712.10 $0.00 $1,165.96 $208,090.62
174 $208,090.62 $712.10 $0.00 $1,176.57 $209,979.29
175 $209,979.29 $712.10 $0.00 $1,187.25 $211,878.64
176 $211,878.64 $712.10 $0.00 $1,197.99 $213,788.73
177 $213,788.73 $712.10 $0.00 $1,208.79 $215,709.62
178 $215,709.62 $712.10 $0.00 $1,219.65 $217,641.37
179 $217,641.37 $712.10 $0.00 $1,230.58 $219,584.05
180 $219,584.05 $712.10 $0.00 $1,241.56 $221,537.71
181 $221,537.71 $712.10 $0.00 $1,252.61 $223,502.42
182 $223,502.42 $712.10 $0.00 $1,263.72 $225,478.24
183 $225,478.24 $712.10 $0.00 $1,274.89 $227,465.23
184 $227,465.23 $712.10 $0.00 $1,286.12 $229,463.45
185 $229,463.45 $712.10 $0.00 $1,297.42 $231,472.97
186 $231,472.97 $712.10 $0.00 $1,308.78 $233,493.85
187 $233,493.85 $712.10 $0.00 $1,320.21 $235,526.16
188 $235,526.16 $712.10 $0.00 $1,331.70 $237,569.96
189 $237,569.96 $712.10 $0.00 $1,343.26 $239,625.32
190 $239,625.32 $712.10 $0.00 $1,354.88 $241,692.30
191 $241,692.30 $712.10 $0.00 $1,366.56 $243,770.96
192 $243,770.96 $712.10 $0.00 $1,378.32 $245,861.38
193 $245,861.38 $712.10 $0.00 $1,390.14 $247,963.62
194 $247,963.62 $712.10 $0.00 $1,402.02 $250,077.74
195 $250,077.74 $712.10 $0.00 $1,413.98 $252,203.82
196 $252,203.82 $712.10 $0.00 $1,426.00 $254,341.92
197 $254,341.92 $712.10 $0.00 $1,438.09 $256,492.11
198 $256,492.11 $712.10 $0.00 $1,450.24 $258,654.45
199 $258,654.45 $712.10 $0.00 $1,462.47 $260,829.02
200 $260,829.02 $712.10 $0.00 $1,474.77 $263,015.89
201 $263,015.89 $712.10 $0.00 $1,487.13 $265,215.12
202 $265,215.12 $712.10 $0.00 $1,499.56 $267,426.78
203 $267,426.78 $712.10 $0.00 $1,512.07 $269,650.95
204 $269,650.95 $712.10 $0.00 $1,524.65 $271,887.70
205 $271,887.70 $712.10 $0.00 $1,537.29 $274,137.09
206 $274,137.09 $712.10 $0.00 $1,550.01 $276,399.20
207 $276,399.20 $712.10 $0.00 $1,562.80 $278,674.10
208 $278,674.10 $712.10 $0.00 $1,575.66 $280,961.86
209 $280,961.86 $712.10 $0.00 $1,588.60 $283,262.56
210 $283,262.56 $712.10 $0.00 $1,601.61 $285,576.27
211 $285,576.27 $712.10 $0.00 $1,614.69 $287,903.06
212 $287,903.06 $712.10 $0.00 $1,627.85 $290,243.01
213 $290,243.01 $712.10 $0.00 $1,641.08 $292,596.19
214 $292,596.19 $712.10 $0.00 $1,654.38 $294,962.67
215 $294,962.67 $712.10 $0.00 $1,667.76 $297,342.53
216 $297,342.53 $712.10 $0.00 $1,681.22 $299,735.85
217 $299,735.85 $712.10 $83,485.62 $1,694.75 $218,657.08
218 $218,657.08 $712.10 $0.00 $1,236.32 $220,605.50
219 $220,605.50 $712.10 $0.00 $1,247.34 $222,564.94
220 $222,564.94 $712.10 $0.00 $1,258.41 $224,535.45
221 $224,535.45 $712.10 $0.00 $1,269.56 $226,517.11
222 $226,517.11 $712.10 $0.00 $1,280.76 $228,509.97
223 $228,509.97 $712.10 $0.00 $1,292.03 $230,514.10
224 $230,514.10 $712.10 $0.00 $1,303.36 $232,529.56
225 $232,529.56 $712.10 $0.00 $1,314.76 $234,556.42
226 $234,556.42 $712.10 $0.00 $1,326.22 $236,594.74
227 $236,594.74 $712.10 $0.00 $1,337.74 $238,644.58
228 $238,644.58 $712.10 $0.00 $1,349.33 $240,706.01
229 $240,706.01 $712.10 $87,659.90 $1,360.99 $155,119.20
230 $155,119.20 $712.10 $0.00 $877.07 $156,708.37
231 $156,708.37 $712.10 $0.00 $886.05 $158,306.52
232 $158,306.52 $712.10 $0.00 $895.09 $159,913.71
233 $159,913.71 $712.10 $0.00 $904.18 $161,529.99
234 $161,529.99 $712.10 $0.00 $913.31 $163,155.40
235 $163,155.40 $712.10 $0.00 $922.50 $164,790.00
236 $164,790.00 $712.10 $0.00 $931.75 $166,433.85
237 $166,433.85 $712.10 $0.00 $941.04 $168,086.99
238 $168,086.99 $712.10 $0.00 $950.39 $169,749.48
239 $169,749.48 $712.10 $0.00 $959.79 $171,421.37
240 $171,421.37 $712.10 $0.00 $969.24 $173,102.71
241 $173,102.71 $712.10 $92,042.90 $978.75 $82,750.66
242 $82,750.66 $712.10 $0.00 $467.88 $83,930.64
243 $83,930.64 $712.10 $0.00 $474.56 $85,117.30
244 $85,117.30 $712.10 $0.00 $481.27 $86,310.67
245 $86,310.67 $712.10 $0.00 $488.01 $87,510.78
246 $87,510.78 $712.10 $0.00 $494.80 $88,717.68
247 $88,717.68 $712.10 $0.00 $501.62 $89,931.40
248 $89,931.40 $712.10 $0.00 $508.49 $91,151.99
249 $91,151.99 $712.10 $0.00 $515.39 $92,379.48
250 $92,379.48 $712.10 $0.00 $522.33 $93,613.91
251 $93,613.91 $712.10 $0.00 $529.31 $94,855.32
252 $94,855.32 $712.10 $0.00 $536.33 $96,103.75
253 $96,103.75 $0.00 $96,645.04 $543.38 $2.09