How much will it cost and what do you need to save?
| Estimated Annual Cost in 2039 | $70,439 |
| Monthly savings required | $313 |
How much will it cost to send your child to Crafton Hills College in 18 years and how much do you need to save? A 2 year degree is estimated to be priced at $140,878.08 for students enrolling in 2039 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $313.06 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.
| Current Annual Cost | $28,555.00 |
| Years until enrollment | 18 |
| Annual Tuition Increase | 5% |
| Current Savings | $0.00 |
| After Tax Return on Savings | 7% |
| Years of enrollment | 2 |
Discover how much will you need to start saving now to afford Crafton Hills College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $313.06 | $0.00 | $0.00 | $313.06 |
| 2 | $313.06 | $313.06 | $0.00 | $1.77 | $627.89 |
| 3 | $627.89 | $313.06 | $0.00 | $3.55 | $944.50 |
| 4 | $944.50 | $313.06 | $0.00 | $5.34 | $1,262.90 |
| 5 | $1,262.90 | $313.06 | $0.00 | $7.14 | $1,583.10 |
| 6 | $1,583.10 | $313.06 | $0.00 | $8.95 | $1,905.11 |
| 7 | $1,905.11 | $313.06 | $0.00 | $10.77 | $2,228.94 |
| 8 | $2,228.94 | $313.06 | $0.00 | $12.60 | $2,554.60 |
| 9 | $2,554.60 | $313.06 | $0.00 | $14.44 | $2,882.10 |
| 10 | $2,882.10 | $313.06 | $0.00 | $16.30 | $3,211.46 |
| 11 | $3,211.46 | $313.06 | $0.00 | $18.16 | $3,542.68 |
| 12 | $3,542.68 | $313.06 | $0.00 | $20.03 | $3,875.77 |
| 13 | $3,875.77 | $313.06 | $0.00 | $21.91 | $4,210.74 |
| 14 | $4,210.74 | $313.06 | $0.00 | $23.81 | $4,547.61 |
| 15 | $4,547.61 | $313.06 | $0.00 | $25.71 | $4,886.38 |
| 16 | $4,886.38 | $313.06 | $0.00 | $27.63 | $5,227.07 |
| 17 | $5,227.07 | $313.06 | $0.00 | $29.55 | $5,569.68 |
| 18 | $5,569.68 | $313.06 | $0.00 | $31.49 | $5,914.23 |
| 19 | $5,914.23 | $313.06 | $0.00 | $33.44 | $6,260.73 |
| 20 | $6,260.73 | $313.06 | $0.00 | $35.40 | $6,609.19 |
| 21 | $6,609.19 | $313.06 | $0.00 | $37.37 | $6,959.62 |
| 22 | $6,959.62 | $313.06 | $0.00 | $39.35 | $7,312.03 |
| 23 | $7,312.03 | $313.06 | $0.00 | $41.34 | $7,666.43 |
| 24 | $7,666.43 | $313.06 | $0.00 | $43.35 | $8,022.84 |
| 25 | $8,022.84 | $313.06 | $0.00 | $45.36 | $8,381.26 |
| 26 | $8,381.26 | $313.06 | $0.00 | $47.39 | $8,741.71 |
| 27 | $8,741.71 | $313.06 | $0.00 | $49.43 | $9,104.20 |
| 28 | $9,104.20 | $313.06 | $0.00 | $51.48 | $9,468.74 |
| 29 | $9,468.74 | $313.06 | $0.00 | $53.54 | $9,835.34 |
| 30 | $9,835.34 | $313.06 | $0.00 | $55.61 | $10,204.01 |
| 31 | $10,204.01 | $313.06 | $0.00 | $57.69 | $10,574.76 |
| 32 | $10,574.76 | $313.06 | $0.00 | $59.79 | $10,947.61 |
| 33 | $10,947.61 | $313.06 | $0.00 | $61.90 | $11,322.57 |
| 34 | $11,322.57 | $313.06 | $0.00 | $64.02 | $11,699.65 |
| 35 | $11,699.65 | $313.06 | $0.00 | $66.15 | $12,078.86 |
| 36 | $12,078.86 | $313.06 | $0.00 | $68.30 | $12,460.22 |
| 37 | $12,460.22 | $313.06 | $0.00 | $70.45 | $12,843.73 |
| 38 | $12,843.73 | $313.06 | $0.00 | $72.62 | $13,229.41 |
| 39 | $13,229.41 | $313.06 | $0.00 | $74.80 | $13,617.27 |
| 40 | $13,617.27 | $313.06 | $0.00 | $76.99 | $14,007.32 |
| 41 | $14,007.32 | $313.06 | $0.00 | $79.20 | $14,399.58 |
| 42 | $14,399.58 | $313.06 | $0.00 | $81.42 | $14,794.06 |
| 43 | $14,794.06 | $313.06 | $0.00 | $83.65 | $15,190.77 |
| 44 | $15,190.77 | $313.06 | $0.00 | $85.89 | $15,589.72 |
| 45 | $15,589.72 | $313.06 | $0.00 | $88.15 | $15,990.93 |
| 46 | $15,990.93 | $313.06 | $0.00 | $90.42 | $16,394.41 |
| 47 | $16,394.41 | $313.06 | $0.00 | $92.70 | $16,800.17 |
| 48 | $16,800.17 | $313.06 | $0.00 | $94.99 | $17,208.22 |
| 49 | $17,208.22 | $313.06 | $0.00 | $97.30 | $17,618.58 |
| 50 | $17,618.58 | $313.06 | $0.00 | $99.62 | $18,031.26 |
| 51 | $18,031.26 | $313.06 | $0.00 | $101.95 | $18,446.27 |
| 52 | $18,446.27 | $313.06 | $0.00 | $104.30 | $18,863.63 |
| 53 | $18,863.63 | $313.06 | $0.00 | $106.66 | $19,283.35 |
| 54 | $19,283.35 | $313.06 | $0.00 | $109.03 | $19,705.44 |
| 55 | $19,705.44 | $313.06 | $0.00 | $111.42 | $20,129.92 |
| 56 | $20,129.92 | $313.06 | $0.00 | $113.82 | $20,556.80 |
| 57 | $20,556.80 | $313.06 | $0.00 | $116.23 | $20,986.09 |
| 58 | $20,986.09 | $313.06 | $0.00 | $118.66 | $21,417.81 |
| 59 | $21,417.81 | $313.06 | $0.00 | $121.10 | $21,851.97 |
| 60 | $21,851.97 | $313.06 | $0.00 | $123.55 | $22,288.58 |
| 61 | $22,288.58 | $313.06 | $0.00 | $126.02 | $22,727.66 |
| 62 | $22,727.66 | $313.06 | $0.00 | $128.51 | $23,169.23 |
| 63 | $23,169.23 | $313.06 | $0.00 | $131.00 | $23,613.29 |
| 64 | $23,613.29 | $313.06 | $0.00 | $133.51 | $24,059.86 |
| 65 | $24,059.86 | $313.06 | $0.00 | $136.04 | $24,508.96 |
| 66 | $24,508.96 | $313.06 | $0.00 | $138.58 | $24,960.60 |
| 67 | $24,960.60 | $313.06 | $0.00 | $141.13 | $25,414.79 |
| 68 | $25,414.79 | $313.06 | $0.00 | $143.70 | $25,871.55 |
| 69 | $25,871.55 | $313.06 | $0.00 | $146.28 | $26,330.89 |
| 70 | $26,330.89 | $313.06 | $0.00 | $148.88 | $26,792.83 |
| 71 | $26,792.83 | $313.06 | $0.00 | $151.49 | $27,257.38 |
| 72 | $27,257.38 | $313.06 | $0.00 | $154.12 | $27,724.56 |
| 73 | $27,724.56 | $313.06 | $0.00 | $156.76 | $28,194.38 |
| 74 | $28,194.38 | $313.06 | $0.00 | $159.42 | $28,666.86 |
| 75 | $28,666.86 | $313.06 | $0.00 | $162.09 | $29,142.01 |
| 76 | $29,142.01 | $313.06 | $0.00 | $164.77 | $29,619.84 |
| 77 | $29,619.84 | $313.06 | $0.00 | $167.47 | $30,100.37 |
| 78 | $30,100.37 | $313.06 | $0.00 | $170.19 | $30,583.62 |
| 79 | $30,583.62 | $313.06 | $0.00 | $172.92 | $31,069.60 |
| 80 | $31,069.60 | $313.06 | $0.00 | $175.67 | $31,558.33 |
| 81 | $31,558.33 | $313.06 | $0.00 | $178.44 | $32,049.83 |
| 82 | $32,049.83 | $313.06 | $0.00 | $181.21 | $32,544.10 |
| 83 | $32,544.10 | $313.06 | $0.00 | $184.01 | $33,041.17 |
| 84 | $33,041.17 | $313.06 | $0.00 | $186.82 | $33,541.05 |
| 85 | $33,541.05 | $313.06 | $0.00 | $189.65 | $34,043.76 |
| 86 | $34,043.76 | $313.06 | $0.00 | $192.49 | $34,549.31 |
| 87 | $34,549.31 | $313.06 | $0.00 | $195.35 | $35,057.72 |
| 88 | $35,057.72 | $313.06 | $0.00 | $198.22 | $35,569.00 |
| 89 | $35,569.00 | $313.06 | $0.00 | $201.11 | $36,083.17 |
| 90 | $36,083.17 | $313.06 | $0.00 | $204.02 | $36,600.25 |
| 91 | $36,600.25 | $313.06 | $0.00 | $206.94 | $37,120.25 |
| 92 | $37,120.25 | $313.06 | $0.00 | $209.88 | $37,643.19 |
| 93 | $37,643.19 | $313.06 | $0.00 | $212.84 | $38,169.09 |
| 94 | $38,169.09 | $313.06 | $0.00 | $215.81 | $38,697.96 |
| 95 | $38,697.96 | $313.06 | $0.00 | $218.80 | $39,229.82 |
| 96 | $39,229.82 | $313.06 | $0.00 | $221.81 | $39,764.69 |
| 97 | $39,764.69 | $313.06 | $0.00 | $224.84 | $40,302.59 |
| 98 | $40,302.59 | $313.06 | $0.00 | $227.88 | $40,843.53 |
| 99 | $40,843.53 | $313.06 | $0.00 | $230.94 | $41,387.53 |
| 100 | $41,387.53 | $313.06 | $0.00 | $234.01 | $41,934.60 |
| 101 | $41,934.60 | $313.06 | $0.00 | $237.10 | $42,484.76 |
| 102 | $42,484.76 | $313.06 | $0.00 | $240.22 | $43,038.04 |
| 103 | $43,038.04 | $313.06 | $0.00 | $243.34 | $43,594.44 |
| 104 | $43,594.44 | $313.06 | $0.00 | $246.49 | $44,153.99 |
| 105 | $44,153.99 | $313.06 | $0.00 | $249.65 | $44,716.70 |
| 106 | $44,716.70 | $313.06 | $0.00 | $252.83 | $45,282.59 |
| 107 | $45,282.59 | $313.06 | $0.00 | $256.03 | $45,851.68 |
| 108 | $45,851.68 | $313.06 | $0.00 | $259.25 | $46,423.99 |
| 109 | $46,423.99 | $313.06 | $0.00 | $262.49 | $46,999.54 |
| 110 | $46,999.54 | $313.06 | $0.00 | $265.74 | $47,578.34 |
| 111 | $47,578.34 | $313.06 | $0.00 | $269.01 | $48,160.41 |
| 112 | $48,160.41 | $313.06 | $0.00 | $272.31 | $48,745.78 |
| 113 | $48,745.78 | $313.06 | $0.00 | $275.62 | $49,334.46 |
| 114 | $49,334.46 | $313.06 | $0.00 | $278.94 | $49,926.46 |
| 115 | $49,926.46 | $313.06 | $0.00 | $282.29 | $50,521.81 |
| 116 | $50,521.81 | $313.06 | $0.00 | $285.66 | $51,120.53 |
| 117 | $51,120.53 | $313.06 | $0.00 | $289.04 | $51,722.63 |
| 118 | $51,722.63 | $313.06 | $0.00 | $292.45 | $52,328.14 |
| 119 | $52,328.14 | $313.06 | $0.00 | $295.87 | $52,937.07 |
| 120 | $52,937.07 | $313.06 | $0.00 | $299.31 | $53,549.44 |
| 121 | $53,549.44 | $313.06 | $0.00 | $302.78 | $54,165.28 |
| 122 | $54,165.28 | $313.06 | $0.00 | $306.26 | $54,784.60 |
| 123 | $54,784.60 | $313.06 | $0.00 | $309.76 | $55,407.42 |
| 124 | $55,407.42 | $313.06 | $0.00 | $313.28 | $56,033.76 |
| 125 | $56,033.76 | $313.06 | $0.00 | $316.82 | $56,663.64 |
| 126 | $56,663.64 | $313.06 | $0.00 | $320.38 | $57,297.08 |
| 127 | $57,297.08 | $313.06 | $0.00 | $323.97 | $57,934.11 |
| 128 | $57,934.11 | $313.06 | $0.00 | $327.57 | $58,574.74 |
| 129 | $58,574.74 | $313.06 | $0.00 | $331.19 | $59,218.99 |
| 130 | $59,218.99 | $313.06 | $0.00 | $334.83 | $59,866.88 |
| 131 | $59,866.88 | $313.06 | $0.00 | $338.50 | $60,518.44 |
| 132 | $60,518.44 | $313.06 | $0.00 | $342.18 | $61,173.68 |
| 133 | $61,173.68 | $313.06 | $0.00 | $345.88 | $61,832.62 |
| 134 | $61,832.62 | $313.06 | $0.00 | $349.61 | $62,495.29 |
| 135 | $62,495.29 | $313.06 | $0.00 | $353.36 | $63,161.71 |
| 136 | $63,161.71 | $313.06 | $0.00 | $357.13 | $63,831.90 |
| 137 | $63,831.90 | $313.06 | $0.00 | $360.91 | $64,505.87 |
| 138 | $64,505.87 | $313.06 | $0.00 | $364.73 | $65,183.66 |
| 139 | $65,183.66 | $313.06 | $0.00 | $368.56 | $65,865.28 |
| 140 | $65,865.28 | $313.06 | $0.00 | $372.41 | $66,550.75 |
| 141 | $66,550.75 | $313.06 | $0.00 | $376.29 | $67,240.10 |
| 142 | $67,240.10 | $313.06 | $0.00 | $380.19 | $67,933.35 |
| 143 | $67,933.35 | $313.06 | $0.00 | $384.11 | $68,630.52 |
| 144 | $68,630.52 | $313.06 | $0.00 | $388.05 | $69,331.63 |
| 145 | $69,331.63 | $313.06 | $0.00 | $392.01 | $70,036.70 |
| 146 | $70,036.70 | $313.06 | $0.00 | $396.00 | $70,745.76 |
| 147 | $70,745.76 | $313.06 | $0.00 | $400.01 | $71,458.83 |
| 148 | $71,458.83 | $313.06 | $0.00 | $404.04 | $72,175.93 |
| 149 | $72,175.93 | $313.06 | $0.00 | $408.09 | $72,897.08 |
| 150 | $72,897.08 | $313.06 | $0.00 | $412.17 | $73,622.31 |
| 151 | $73,622.31 | $313.06 | $0.00 | $416.27 | $74,351.64 |
| 152 | $74,351.64 | $313.06 | $0.00 | $420.39 | $75,085.09 |
| 153 | $75,085.09 | $313.06 | $0.00 | $424.54 | $75,822.69 |
| 154 | $75,822.69 | $313.06 | $0.00 | $428.71 | $76,564.46 |
| 155 | $76,564.46 | $313.06 | $0.00 | $432.91 | $77,310.43 |
| 156 | $77,310.43 | $313.06 | $0.00 | $437.12 | $78,060.61 |
| 157 | $78,060.61 | $313.06 | $0.00 | $441.37 | $78,815.04 |
| 158 | $78,815.04 | $313.06 | $0.00 | $445.63 | $79,573.73 |
| 159 | $79,573.73 | $313.06 | $0.00 | $449.92 | $80,336.71 |
| 160 | $80,336.71 | $313.06 | $0.00 | $454.24 | $81,104.01 |
| 161 | $81,104.01 | $313.06 | $0.00 | $458.57 | $81,875.64 |
| 162 | $81,875.64 | $313.06 | $0.00 | $462.94 | $82,651.64 |
| 163 | $82,651.64 | $313.06 | $0.00 | $467.32 | $83,432.02 |
| 164 | $83,432.02 | $313.06 | $0.00 | $471.74 | $84,216.82 |
| 165 | $84,216.82 | $313.06 | $0.00 | $476.17 | $85,006.05 |
| 166 | $85,006.05 | $313.06 | $0.00 | $480.64 | $85,799.75 |
| 167 | $85,799.75 | $313.06 | $0.00 | $485.12 | $86,597.93 |
| 168 | $86,597.93 | $313.06 | $0.00 | $489.64 | $87,400.63 |
| 169 | $87,400.63 | $313.06 | $0.00 | $494.18 | $88,207.87 |
| 170 | $88,207.87 | $313.06 | $0.00 | $498.74 | $89,019.67 |
| 171 | $89,019.67 | $313.06 | $0.00 | $503.33 | $89,836.06 |
| 172 | $89,836.06 | $313.06 | $0.00 | $507.95 | $90,657.07 |
| 173 | $90,657.07 | $313.06 | $0.00 | $512.59 | $91,482.72 |
| 174 | $91,482.72 | $313.06 | $0.00 | $517.26 | $92,313.04 |
| 175 | $92,313.04 | $313.06 | $0.00 | $521.95 | $93,148.05 |
| 176 | $93,148.05 | $313.06 | $0.00 | $526.67 | $93,987.78 |
| 177 | $93,987.78 | $313.06 | $0.00 | $531.42 | $94,832.26 |
| 178 | $94,832.26 | $313.06 | $0.00 | $536.20 | $95,681.52 |
| 179 | $95,681.52 | $313.06 | $0.00 | $541.00 | $96,535.58 |
| 180 | $96,535.58 | $313.06 | $0.00 | $545.83 | $97,394.47 |
| 181 | $97,394.47 | $313.06 | $0.00 | $550.68 | $98,258.21 |
| 182 | $98,258.21 | $313.06 | $0.00 | $555.57 | $99,126.84 |
| 183 | $99,126.84 | $313.06 | $0.00 | $560.48 | $100,000.38 |
| 184 | $100,000.38 | $313.06 | $0.00 | $565.42 | $100,878.86 |
| 185 | $100,878.86 | $313.06 | $0.00 | $570.38 | $101,762.30 |
| 186 | $101,762.30 | $313.06 | $0.00 | $575.38 | $102,650.74 |
| 187 | $102,650.74 | $313.06 | $0.00 | $580.40 | $103,544.20 |
| 188 | $103,544.20 | $313.06 | $0.00 | $585.45 | $104,442.71 |
| 189 | $104,442.71 | $313.06 | $0.00 | $590.53 | $105,346.30 |
| 190 | $105,346.30 | $313.06 | $0.00 | $595.64 | $106,255.00 |
| 191 | $106,255.00 | $313.06 | $0.00 | $600.78 | $107,168.84 |
| 192 | $107,168.84 | $313.06 | $0.00 | $605.95 | $108,087.85 |
| 193 | $108,087.85 | $313.06 | $0.00 | $611.14 | $109,012.05 |
| 194 | $109,012.05 | $313.06 | $0.00 | $616.37 | $109,941.48 |
| 195 | $109,941.48 | $313.06 | $0.00 | $621.63 | $110,876.17 |
| 196 | $110,876.17 | $313.06 | $0.00 | $626.91 | $111,816.14 |
| 197 | $111,816.14 | $313.06 | $0.00 | $632.22 | $112,761.42 |
| 198 | $112,761.42 | $313.06 | $0.00 | $637.57 | $113,712.05 |
| 199 | $113,712.05 | $313.06 | $0.00 | $642.94 | $114,668.05 |
| 200 | $114,668.05 | $313.06 | $0.00 | $648.35 | $115,629.46 |
| 201 | $115,629.46 | $313.06 | $0.00 | $653.79 | $116,596.31 |
| 202 | $116,596.31 | $313.06 | $0.00 | $659.25 | $117,568.62 |
| 203 | $117,568.62 | $313.06 | $0.00 | $664.75 | $118,546.43 |
| 204 | $118,546.43 | $313.06 | $0.00 | $670.28 | $119,529.77 |
| 205 | $119,529.77 | $313.06 | $0.00 | $675.84 | $120,518.67 |
| 206 | $120,518.67 | $313.06 | $0.00 | $681.43 | $121,513.16 |
| 207 | $121,513.16 | $313.06 | $0.00 | $687.05 | $122,513.27 |
| 208 | $122,513.27 | $313.06 | $0.00 | $692.71 | $123,519.04 |
| 209 | $123,519.04 | $313.06 | $0.00 | $698.39 | $124,530.49 |
| 210 | $124,530.49 | $313.06 | $0.00 | $704.11 | $125,547.66 |
| 211 | $125,547.66 | $313.06 | $0.00 | $709.86 | $126,570.58 |
| 212 | $126,570.58 | $313.06 | $0.00 | $715.65 | $127,599.29 |
| 213 | $127,599.29 | $313.06 | $0.00 | $721.46 | $128,633.81 |
| 214 | $128,633.81 | $313.06 | $0.00 | $727.31 | $129,674.18 |
| 215 | $129,674.18 | $313.06 | $0.00 | $733.20 | $130,720.44 |
| 216 | $130,720.44 | $313.06 | $0.00 | $739.11 | $131,772.61 |
| 217 | $131,772.61 | $313.06 | $68,721.01 | $745.06 | $64,109.72 |
| 218 | $64,109.72 | $313.06 | $0.00 | $362.49 | $64,785.27 |
| 219 | $64,785.27 | $313.06 | $0.00 | $366.31 | $65,464.64 |
| 220 | $65,464.64 | $313.06 | $0.00 | $370.15 | $66,147.85 |
| 221 | $66,147.85 | $313.06 | $0.00 | $374.01 | $66,834.92 |
| 222 | $66,834.92 | $313.06 | $0.00 | $377.89 | $67,525.87 |
| 223 | $67,525.87 | $313.06 | $0.00 | $381.80 | $68,220.73 |
| 224 | $68,220.73 | $313.06 | $0.00 | $385.73 | $68,919.52 |
| 225 | $68,919.52 | $313.06 | $0.00 | $389.68 | $69,622.26 |
| 226 | $69,622.26 | $313.06 | $0.00 | $393.65 | $70,328.97 |
| 227 | $70,328.97 | $313.06 | $0.00 | $397.65 | $71,039.68 |
| 228 | $71,039.68 | $313.06 | $0.00 | $401.67 | $71,754.41 |
| 229 | $71,754.41 | $0.00 | $72,157.06 | $405.71 | $3.06 |