Savings Plan and Future Cost Estimation for Columbia Southern University

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$44,818
Monthly savings required$355

How much will it cost to send your child to Columbia Southern University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $179,273.62 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $354.77 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$17,283.00
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 Southern University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $354.77 $0.00 $0.00 $354.77
2 $354.77 $354.77 $0.00 $2.01 $711.55
3 $711.55 $354.77 $0.00 $4.02 $1,070.34
4 $1,070.34 $354.77 $0.00 $6.05 $1,431.16
5 $1,431.16 $354.77 $0.00 $8.09 $1,794.02
6 $1,794.02 $354.77 $0.00 $10.14 $2,158.93
7 $2,158.93 $354.77 $0.00 $12.21 $2,525.91
8 $2,525.91 $354.77 $0.00 $14.28 $2,894.96
9 $2,894.96 $354.77 $0.00 $16.37 $3,266.10
10 $3,266.10 $354.77 $0.00 $18.47 $3,639.34
11 $3,639.34 $354.77 $0.00 $20.58 $4,014.69
12 $4,014.69 $354.77 $0.00 $22.70 $4,392.16
13 $4,392.16 $354.77 $0.00 $24.83 $4,771.76
14 $4,771.76 $354.77 $0.00 $26.98 $5,153.51
15 $5,153.51 $354.77 $0.00 $29.14 $5,537.42
16 $5,537.42 $354.77 $0.00 $31.31 $5,923.50
17 $5,923.50 $354.77 $0.00 $33.49 $6,311.76
18 $6,311.76 $354.77 $0.00 $35.69 $6,702.22
19 $6,702.22 $354.77 $0.00 $37.90 $7,094.89
20 $7,094.89 $354.77 $0.00 $40.12 $7,489.78
21 $7,489.78 $354.77 $0.00 $42.35 $7,886.90
22 $7,886.90 $354.77 $0.00 $44.59 $8,286.26
23 $8,286.26 $354.77 $0.00 $46.85 $8,687.88
24 $8,687.88 $354.77 $0.00 $49.12 $9,091.77
25 $9,091.77 $354.77 $0.00 $51.41 $9,497.95
26 $9,497.95 $354.77 $0.00 $53.70 $9,906.42
27 $9,906.42 $354.77 $0.00 $56.01 $10,317.20
28 $10,317.20 $354.77 $0.00 $58.33 $10,730.30
29 $10,730.30 $354.77 $0.00 $60.67 $11,145.74
30 $11,145.74 $354.77 $0.00 $63.02 $11,563.53
31 $11,563.53 $354.77 $0.00 $65.38 $11,983.68
32 $11,983.68 $354.77 $0.00 $67.76 $12,406.21
33 $12,406.21 $354.77 $0.00 $70.15 $12,831.13
34 $12,831.13 $354.77 $0.00 $72.55 $13,258.45
35 $13,258.45 $354.77 $0.00 $74.97 $13,688.19
36 $13,688.19 $354.77 $0.00 $77.40 $14,120.36
37 $14,120.36 $354.77 $0.00 $79.84 $14,554.97
38 $14,554.97 $354.77 $0.00 $82.30 $14,992.04
39 $14,992.04 $354.77 $0.00 $84.77 $15,431.58
40 $15,431.58 $354.77 $0.00 $87.25 $15,873.60
41 $15,873.60 $354.77 $0.00 $89.75 $16,318.12
42 $16,318.12 $354.77 $0.00 $92.27 $16,765.16
43 $16,765.16 $354.77 $0.00 $94.79 $17,214.72
44 $17,214.72 $354.77 $0.00 $97.33 $17,666.82
45 $17,666.82 $354.77 $0.00 $99.89 $18,121.48
46 $18,121.48 $354.77 $0.00 $102.46 $18,578.71
47 $18,578.71 $354.77 $0.00 $105.05 $19,038.53
48 $19,038.53 $354.77 $0.00 $107.65 $19,500.95
49 $19,500.95 $354.77 $0.00 $110.26 $19,965.98
50 $19,965.98 $354.77 $0.00 $112.89 $20,433.64
51 $20,433.64 $354.77 $0.00 $115.53 $20,903.94
52 $20,903.94 $354.77 $0.00 $118.19 $21,376.90
53 $21,376.90 $354.77 $0.00 $120.87 $21,852.54
54 $21,852.54 $354.77 $0.00 $123.56 $22,330.87
55 $22,330.87 $354.77 $0.00 $126.26 $22,811.90
56 $22,811.90 $354.77 $0.00 $128.98 $23,295.65
57 $23,295.65 $354.77 $0.00 $131.72 $23,782.14
58 $23,782.14 $354.77 $0.00 $134.47 $24,271.38
59 $24,271.38 $354.77 $0.00 $137.23 $24,763.38
60 $24,763.38 $354.77 $0.00 $140.02 $25,258.17
61 $25,258.17 $354.77 $0.00 $142.81 $25,755.75
62 $25,755.75 $354.77 $0.00 $145.63 $26,256.15
63 $26,256.15 $354.77 $0.00 $148.46 $26,759.38
64 $26,759.38 $354.77 $0.00 $151.30 $27,265.45
65 $27,265.45 $354.77 $0.00 $154.16 $27,774.38
66 $27,774.38 $354.77 $0.00 $157.04 $28,286.19
67 $28,286.19 $354.77 $0.00 $159.93 $28,800.89
68 $28,800.89 $354.77 $0.00 $162.84 $29,318.50
69 $29,318.50 $354.77 $0.00 $165.77 $29,839.04
70 $29,839.04 $354.77 $0.00 $168.71 $30,362.52
71 $30,362.52 $354.77 $0.00 $171.67 $30,888.96
72 $30,888.96 $354.77 $0.00 $174.65 $31,418.38
73 $31,418.38 $354.77 $0.00 $177.64 $31,950.79
74 $31,950.79 $354.77 $0.00 $180.65 $32,486.21
75 $32,486.21 $354.77 $0.00 $183.68 $33,024.66
76 $33,024.66 $354.77 $0.00 $186.73 $33,566.16
77 $33,566.16 $354.77 $0.00 $189.79 $34,110.72
78 $34,110.72 $354.77 $0.00 $192.87 $34,658.36
79 $34,658.36 $354.77 $0.00 $195.96 $35,209.09
80 $35,209.09 $354.77 $0.00 $199.08 $35,762.94
81 $35,762.94 $354.77 $0.00 $202.21 $36,319.92
82 $36,319.92 $354.77 $0.00 $205.36 $36,880.05
83 $36,880.05 $354.77 $0.00 $208.53 $37,443.35
84 $37,443.35 $354.77 $0.00 $211.71 $38,009.83
85 $38,009.83 $354.77 $0.00 $214.91 $38,579.51
86 $38,579.51 $354.77 $0.00 $218.13 $39,152.41
87 $39,152.41 $354.77 $0.00 $221.37 $39,728.55
88 $39,728.55 $354.77 $0.00 $224.63 $40,307.95
89 $40,307.95 $354.77 $0.00 $227.91 $40,890.63
90 $40,890.63 $354.77 $0.00 $231.20 $41,476.60
91 $41,476.60 $354.77 $0.00 $234.51 $42,065.88
92 $42,065.88 $354.77 $0.00 $237.85 $42,658.50
93 $42,658.50 $354.77 $0.00 $241.20 $43,254.47
94 $43,254.47 $354.77 $0.00 $244.57 $43,853.81
95 $43,853.81 $354.77 $0.00 $247.96 $44,456.54
96 $44,456.54 $354.77 $0.00 $251.36 $45,062.67
97 $45,062.67 $354.77 $0.00 $254.79 $45,672.23
98 $45,672.23 $354.77 $0.00 $258.24 $46,285.24
99 $46,285.24 $354.77 $0.00 $261.70 $46,901.71
100 $46,901.71 $354.77 $0.00 $265.19 $47,521.67
101 $47,521.67 $354.77 $0.00 $268.69 $48,145.13
102 $48,145.13 $354.77 $0.00 $272.22 $48,772.12
103 $48,772.12 $354.77 $0.00 $275.76 $49,402.65
104 $49,402.65 $354.77 $0.00 $279.33 $50,036.75
105 $50,036.75 $354.77 $0.00 $282.92 $50,674.44
106 $50,674.44 $354.77 $0.00 $286.52 $51,315.73
107 $51,315.73 $354.77 $0.00 $290.15 $51,960.65
108 $51,960.65 $354.77 $0.00 $293.79 $52,609.21
109 $52,609.21 $354.77 $0.00 $297.46 $53,261.44
110 $53,261.44 $354.77 $0.00 $301.15 $53,917.36
111 $53,917.36 $354.77 $0.00 $304.86 $54,576.99
112 $54,576.99 $354.77 $0.00 $308.59 $55,240.35
113 $55,240.35 $354.77 $0.00 $312.34 $55,907.46
114 $55,907.46 $354.77 $0.00 $316.11 $56,578.34
115 $56,578.34 $354.77 $0.00 $319.90 $57,253.01
116 $57,253.01 $354.77 $0.00 $323.72 $57,931.50
117 $57,931.50 $354.77 $0.00 $327.55 $58,613.82
118 $58,613.82 $354.77 $0.00 $331.41 $59,300.00
119 $59,300.00 $354.77 $0.00 $335.29 $59,990.06
120 $59,990.06 $354.77 $0.00 $339.19 $60,684.02
121 $60,684.02 $354.77 $0.00 $343.12 $61,381.91
122 $61,381.91 $354.77 $0.00 $347.06 $62,083.74
123 $62,083.74 $354.77 $0.00 $351.03 $62,789.54
124 $62,789.54 $354.77 $0.00 $355.02 $63,499.33
125 $63,499.33 $354.77 $0.00 $359.03 $64,213.13
126 $64,213.13 $354.77 $0.00 $363.07 $64,930.97
127 $64,930.97 $354.77 $0.00 $367.13 $65,652.87
128 $65,652.87 $354.77 $0.00 $371.21 $66,378.85
129 $66,378.85 $354.77 $0.00 $375.32 $67,108.94
130 $67,108.94 $354.77 $0.00 $379.44 $67,843.15
131 $67,843.15 $354.77 $0.00 $383.60 $68,581.52
132 $68,581.52 $354.77 $0.00 $387.77 $69,324.06
133 $69,324.06 $354.77 $0.00 $391.97 $70,070.80
134 $70,070.80 $354.77 $0.00 $396.19 $70,821.76
135 $70,821.76 $354.77 $0.00 $400.44 $71,576.97
136 $71,576.97 $354.77 $0.00 $404.71 $72,336.45
137 $72,336.45 $354.77 $0.00 $409.00 $73,100.22
138 $73,100.22 $354.77 $0.00 $413.32 $73,868.31
139 $73,868.31 $354.77 $0.00 $417.66 $74,640.74
140 $74,640.74 $354.77 $0.00 $422.03 $75,417.54
141 $75,417.54 $354.77 $0.00 $426.42 $76,198.73
142 $76,198.73 $354.77 $0.00 $430.84 $76,984.34
143 $76,984.34 $354.77 $0.00 $435.28 $77,774.39
144 $77,774.39 $354.77 $0.00 $439.75 $78,568.91
145 $78,568.91 $354.77 $0.00 $444.24 $79,367.92
146 $79,367.92 $354.77 $0.00 $448.76 $80,171.45
147 $80,171.45 $354.77 $0.00 $453.30 $80,979.52
148 $80,979.52 $354.77 $0.00 $457.87 $81,792.16
149 $81,792.16 $354.77 $0.00 $462.46 $82,609.39
150 $82,609.39 $354.77 $0.00 $467.09 $83,431.25
151 $83,431.25 $354.77 $0.00 $471.73 $84,257.75
152 $84,257.75 $354.77 $0.00 $476.41 $85,088.93
153 $85,088.93 $354.77 $0.00 $481.11 $85,924.81
154 $85,924.81 $354.77 $0.00 $485.83 $86,765.41
155 $86,765.41 $354.77 $0.00 $490.58 $87,610.76
156 $87,610.76 $354.77 $0.00 $495.36 $88,460.89
157 $88,460.89 $354.77 $0.00 $500.17 $89,315.83
158 $89,315.83 $354.77 $0.00 $505.00 $90,175.60
159 $90,175.60 $354.77 $0.00 $509.87 $91,040.24
160 $91,040.24 $354.77 $0.00 $514.75 $91,909.76
161 $91,909.76 $354.77 $0.00 $519.67 $92,784.20
162 $92,784.20 $354.77 $0.00 $524.62 $93,663.59
163 $93,663.59 $354.77 $0.00 $529.59 $94,547.95
164 $94,547.95 $354.77 $0.00 $534.59 $95,437.31
165 $95,437.31 $354.77 $0.00 $539.62 $96,331.70
166 $96,331.70 $354.77 $0.00 $544.67 $97,231.14
167 $97,231.14 $354.77 $0.00 $549.76 $98,135.67
168 $98,135.67 $354.77 $0.00 $554.87 $99,045.31
169 $99,045.31 $354.77 $0.00 $560.02 $99,960.10
170 $99,960.10 $354.77 $0.00 $565.19 $100,880.06
171 $100,880.06 $354.77 $0.00 $570.39 $101,805.22
172 $101,805.22 $354.77 $0.00 $575.62 $102,735.61
173 $102,735.61 $354.77 $0.00 $580.88 $103,671.26
174 $103,671.26 $354.77 $0.00 $586.17 $104,612.20
175 $104,612.20 $354.77 $0.00 $591.49 $105,558.46
176 $105,558.46 $354.77 $0.00 $596.84 $106,510.07
177 $106,510.07 $354.77 $0.00 $602.22 $107,467.06
178 $107,467.06 $354.77 $0.00 $607.63 $108,429.46
179 $108,429.46 $354.77 $0.00 $613.08 $109,397.31
180 $109,397.31 $354.77 $0.00 $618.55 $110,370.63
181 $110,370.63 $354.77 $0.00 $624.05 $111,349.45
182 $111,349.45 $354.77 $0.00 $629.59 $112,333.81
183 $112,333.81 $354.77 $0.00 $635.15 $113,323.73
184 $113,323.73 $354.77 $0.00 $640.75 $114,319.25
185 $114,319.25 $354.77 $0.00 $646.38 $115,320.40
186 $115,320.40 $354.77 $0.00 $652.04 $116,327.21
187 $116,327.21 $354.77 $0.00 $657.73 $117,339.71
188 $117,339.71 $354.77 $0.00 $663.46 $118,357.94
189 $118,357.94 $354.77 $0.00 $669.21 $119,381.92
190 $119,381.92 $354.77 $0.00 $675.00 $120,411.69
191 $120,411.69 $354.77 $0.00 $680.83 $121,447.29
192 $121,447.29 $354.77 $0.00 $686.68 $122,488.74
193 $122,488.74 $354.77 $0.00 $692.57 $123,536.08
194 $123,536.08 $354.77 $0.00 $698.49 $124,589.34
195 $124,589.34 $354.77 $0.00 $704.45 $125,648.56
196 $125,648.56 $354.77 $0.00 $710.44 $126,713.77
197 $126,713.77 $354.77 $0.00 $716.46 $127,785.00
198 $127,785.00 $354.77 $0.00 $722.51 $128,862.28
199 $128,862.28 $354.77 $0.00 $728.61 $129,945.66
200 $129,945.66 $354.77 $0.00 $734.73 $131,035.16
201 $131,035.16 $354.77 $0.00 $740.89 $132,130.82
202 $132,130.82 $354.77 $0.00 $747.09 $133,232.68
203 $133,232.68 $354.77 $0.00 $753.32 $134,340.77
204 $134,340.77 $354.77 $0.00 $759.58 $135,455.12
205 $135,455.12 $354.77 $0.00 $765.88 $136,575.77
206 $136,575.77 $354.77 $0.00 $772.22 $137,702.76
207 $137,702.76 $354.77 $0.00 $778.59 $138,836.12
208 $138,836.12 $354.77 $0.00 $785.00 $139,975.89
209 $139,975.89 $354.77 $0.00 $791.44 $141,122.10
210 $141,122.10 $354.77 $0.00 $797.92 $142,274.79
211 $142,274.79 $354.77 $0.00 $804.44 $143,434.00
212 $143,434.00 $354.77 $0.00 $811.00 $144,599.77
213 $144,599.77 $354.77 $0.00 $817.59 $145,772.13
214 $145,772.13 $354.77 $0.00 $824.22 $146,951.12
215 $146,951.12 $354.77 $0.00 $830.88 $148,136.77
216 $148,136.77 $354.77 $0.00 $837.59 $149,329.13
217 $149,329.13 $354.77 $41,593.60 $844.33 $108,934.63
218 $108,934.63 $354.77 $0.00 $615.93 $109,905.33
219 $109,905.33 $354.77 $0.00 $621.42 $110,881.52
220 $110,881.52 $354.77 $0.00 $626.94 $111,863.23
221 $111,863.23 $354.77 $0.00 $632.49 $112,850.49
222 $112,850.49 $354.77 $0.00 $638.07 $113,843.33
223 $113,843.33 $354.77 $0.00 $643.69 $114,841.79
224 $114,841.79 $354.77 $0.00 $649.33 $115,845.89
225 $115,845.89 $354.77 $0.00 $655.01 $116,855.67
226 $116,855.67 $354.77 $0.00 $660.72 $117,871.16
227 $117,871.16 $354.77 $0.00 $666.46 $118,892.39
228 $118,892.39 $354.77 $0.00 $672.23 $119,919.39
229 $119,919.39 $354.77 $43,673.28 $678.04 $77,278.92
230 $77,278.92 $354.77 $0.00 $436.95 $78,070.64
231 $78,070.64 $354.77 $0.00 $441.42 $78,866.83
232 $78,866.83 $354.77 $0.00 $445.92 $79,667.52
233 $79,667.52 $354.77 $0.00 $450.45 $80,472.74
234 $80,472.74 $354.77 $0.00 $455.00 $81,282.51
235 $81,282.51 $354.77 $0.00 $459.58 $82,096.86
236 $82,096.86 $354.77 $0.00 $464.19 $82,915.82
237 $82,915.82 $354.77 $0.00 $468.82 $83,739.41
238 $83,739.41 $354.77 $0.00 $473.47 $84,567.65
239 $84,567.65 $354.77 $0.00 $478.16 $85,400.58
240 $85,400.58 $354.77 $0.00 $482.87 $86,238.22
241 $86,238.22 $354.77 $45,856.94 $487.60 $41,223.65
242 $41,223.65 $354.77 $0.00 $233.08 $41,811.50
243 $41,811.50 $354.77 $0.00 $236.41 $42,402.68
244 $42,402.68 $354.77 $0.00 $239.75 $42,997.20
245 $42,997.20 $354.77 $0.00 $243.11 $43,595.08
246 $43,595.08 $354.77 $0.00 $246.49 $44,196.34
247 $44,196.34 $354.77 $0.00 $249.89 $44,801.00
248 $44,801.00 $354.77 $0.00 $253.31 $45,409.08
249 $45,409.08 $354.77 $0.00 $256.75 $46,020.60
250 $46,020.60 $354.77 $0.00 $260.21 $46,635.58
251 $46,635.58 $354.77 $0.00 $263.68 $47,254.03
252 $47,254.03 $354.77 $0.00 $267.18 $47,875.98
253 $47,875.98 $0.00 $48,149.79 $270.70 ($3.11)