Savings Plan and Future Cost Estimation for Columbia University in the City of New York

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$206,813
Monthly savings required$1,637

How much will it cost to send your child to Columbia University in the City of New York in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $827,253.92 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $1,637.10 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$79,752.00
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 University in the City of New York in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $1,637.10 $0.00 $0.00 $1,637.10
2 $1,637.10 $1,637.10 $0.00 $9.26 $3,283.46
3 $3,283.46 $1,637.10 $0.00 $18.57 $4,939.13
4 $4,939.13 $1,637.10 $0.00 $27.93 $6,604.16
5 $6,604.16 $1,637.10 $0.00 $37.34 $8,278.60
6 $8,278.60 $1,637.10 $0.00 $46.81 $9,962.51
7 $9,962.51 $1,637.10 $0.00 $56.33 $11,655.94
8 $11,655.94 $1,637.10 $0.00 $65.90 $13,358.94
9 $13,358.94 $1,637.10 $0.00 $75.53 $15,071.57
10 $15,071.57 $1,637.10 $0.00 $85.22 $16,793.89
11 $16,793.89 $1,637.10 $0.00 $94.96 $18,525.95
12 $18,525.95 $1,637.10 $0.00 $104.75 $20,267.80
13 $20,267.80 $1,637.10 $0.00 $114.60 $22,019.50
14 $22,019.50 $1,637.10 $0.00 $124.50 $23,781.10
15 $23,781.10 $1,637.10 $0.00 $134.46 $25,552.66
16 $25,552.66 $1,637.10 $0.00 $144.48 $27,334.24
17 $27,334.24 $1,637.10 $0.00 $154.55 $29,125.89
18 $29,125.89 $1,637.10 $0.00 $164.68 $30,927.67
19 $30,927.67 $1,637.10 $0.00 $174.87 $32,739.64
20 $32,739.64 $1,637.10 $0.00 $185.11 $34,561.85
21 $34,561.85 $1,637.10 $0.00 $195.42 $36,394.37
22 $36,394.37 $1,637.10 $0.00 $205.78 $38,237.25
23 $38,237.25 $1,637.10 $0.00 $216.20 $40,090.55
24 $40,090.55 $1,637.10 $0.00 $226.68 $41,954.33
25 $41,954.33 $1,637.10 $0.00 $237.22 $43,828.65
26 $43,828.65 $1,637.10 $0.00 $247.81 $45,713.56
27 $45,713.56 $1,637.10 $0.00 $258.47 $47,609.13
28 $47,609.13 $1,637.10 $0.00 $269.19 $49,515.42
29 $49,515.42 $1,637.10 $0.00 $279.97 $51,432.49
30 $51,432.49 $1,637.10 $0.00 $290.81 $53,360.40
31 $53,360.40 $1,637.10 $0.00 $301.71 $55,299.21
32 $55,299.21 $1,637.10 $0.00 $312.67 $57,248.98
33 $57,248.98 $1,637.10 $0.00 $323.69 $59,209.77
34 $59,209.77 $1,637.10 $0.00 $334.78 $61,181.65
35 $61,181.65 $1,637.10 $0.00 $345.93 $63,164.68
36 $63,164.68 $1,637.10 $0.00 $357.14 $65,158.92
37 $65,158.92 $1,637.10 $0.00 $368.42 $67,164.44
38 $67,164.44 $1,637.10 $0.00 $379.76 $69,181.30
39 $69,181.30 $1,637.10 $0.00 $391.16 $71,209.56
40 $71,209.56 $1,637.10 $0.00 $402.63 $73,249.29
41 $73,249.29 $1,637.10 $0.00 $414.16 $75,300.55
42 $75,300.55 $1,637.10 $0.00 $425.76 $77,363.41
43 $77,363.41 $1,637.10 $0.00 $437.42 $79,437.93
44 $79,437.93 $1,637.10 $0.00 $449.15 $81,524.18
45 $81,524.18 $1,637.10 $0.00 $460.95 $83,622.23
46 $83,622.23 $1,637.10 $0.00 $472.81 $85,732.14
47 $85,732.14 $1,637.10 $0.00 $484.74 $87,853.98
48 $87,853.98 $1,637.10 $0.00 $496.74 $89,987.82
49 $89,987.82 $1,637.10 $0.00 $508.80 $92,133.72
50 $92,133.72 $1,637.10 $0.00 $520.94 $94,291.76
51 $94,291.76 $1,637.10 $0.00 $533.14 $96,462.00
52 $96,462.00 $1,637.10 $0.00 $545.41 $98,644.51
53 $98,644.51 $1,637.10 $0.00 $557.75 $100,839.36
54 $100,839.36 $1,637.10 $0.00 $570.16 $103,046.62
55 $103,046.62 $1,637.10 $0.00 $582.64 $105,266.36
56 $105,266.36 $1,637.10 $0.00 $595.19 $107,498.65
57 $107,498.65 $1,637.10 $0.00 $607.81 $109,743.56
58 $109,743.56 $1,637.10 $0.00 $620.51 $112,001.17
59 $112,001.17 $1,637.10 $0.00 $633.27 $114,271.54
60 $114,271.54 $1,637.10 $0.00 $646.11 $116,554.75
61 $116,554.75 $1,637.10 $0.00 $659.02 $118,850.87
62 $118,850.87 $1,637.10 $0.00 $672.00 $121,159.97
63 $121,159.97 $1,637.10 $0.00 $685.06 $123,482.13
64 $123,482.13 $1,637.10 $0.00 $698.19 $125,817.42
65 $125,817.42 $1,637.10 $0.00 $711.39 $128,165.91
66 $128,165.91 $1,637.10 $0.00 $724.67 $130,527.68
67 $130,527.68 $1,637.10 $0.00 $738.02 $132,902.80
68 $132,902.80 $1,637.10 $0.00 $751.45 $135,291.35
69 $135,291.35 $1,637.10 $0.00 $764.96 $137,693.41
70 $137,693.41 $1,637.10 $0.00 $778.54 $140,109.05
71 $140,109.05 $1,637.10 $0.00 $792.20 $142,538.35
72 $142,538.35 $1,637.10 $0.00 $805.93 $144,981.38
73 $144,981.38 $1,637.10 $0.00 $819.75 $147,438.23
74 $147,438.23 $1,637.10 $0.00 $833.64 $149,908.97
75 $149,908.97 $1,637.10 $0.00 $847.61 $152,393.68
76 $152,393.68 $1,637.10 $0.00 $861.66 $154,892.44
77 $154,892.44 $1,637.10 $0.00 $875.78 $157,405.32
78 $157,405.32 $1,637.10 $0.00 $889.99 $159,932.41
79 $159,932.41 $1,637.10 $0.00 $904.28 $162,473.79
80 $162,473.79 $1,637.10 $0.00 $918.65 $165,029.54
81 $165,029.54 $1,637.10 $0.00 $933.10 $167,599.74
82 $167,599.74 $1,637.10 $0.00 $947.63 $170,184.47
83 $170,184.47 $1,637.10 $0.00 $962.25 $172,783.82
84 $172,783.82 $1,637.10 $0.00 $976.94 $175,397.86
85 $175,397.86 $1,637.10 $0.00 $991.73 $178,026.69
86 $178,026.69 $1,637.10 $0.00 $1,006.59 $180,670.38
87 $180,670.38 $1,637.10 $0.00 $1,021.54 $183,329.02
88 $183,329.02 $1,637.10 $0.00 $1,036.57 $186,002.69
89 $186,002.69 $1,637.10 $0.00 $1,051.69 $188,691.48
90 $188,691.48 $1,637.10 $0.00 $1,066.89 $191,395.47
91 $191,395.47 $1,637.10 $0.00 $1,082.18 $194,114.75
92 $194,114.75 $1,637.10 $0.00 $1,097.55 $196,849.40
93 $196,849.40 $1,637.10 $0.00 $1,113.02 $199,599.52
94 $199,599.52 $1,637.10 $0.00 $1,128.56 $202,365.18
95 $202,365.18 $1,637.10 $0.00 $1,144.20 $205,146.48
96 $205,146.48 $1,637.10 $0.00 $1,159.93 $207,943.51
97 $207,943.51 $1,637.10 $0.00 $1,175.74 $210,756.35
98 $210,756.35 $1,637.10 $0.00 $1,191.65 $213,585.10
99 $213,585.10 $1,637.10 $0.00 $1,207.64 $216,429.84
100 $216,429.84 $1,637.10 $0.00 $1,223.73 $219,290.67
101 $219,290.67 $1,637.10 $0.00 $1,239.90 $222,167.67
102 $222,167.67 $1,637.10 $0.00 $1,256.17 $225,060.94
103 $225,060.94 $1,637.10 $0.00 $1,272.53 $227,970.57
104 $227,970.57 $1,637.10 $0.00 $1,288.98 $230,896.65
105 $230,896.65 $1,637.10 $0.00 $1,305.52 $233,839.27
106 $233,839.27 $1,637.10 $0.00 $1,322.16 $236,798.53
107 $236,798.53 $1,637.10 $0.00 $1,338.89 $239,774.52
108 $239,774.52 $1,637.10 $0.00 $1,355.72 $242,767.34
109 $242,767.34 $1,637.10 $0.00 $1,372.64 $245,777.08
110 $245,777.08 $1,637.10 $0.00 $1,389.66 $248,803.84
111 $248,803.84 $1,637.10 $0.00 $1,406.77 $251,847.71
112 $251,847.71 $1,637.10 $0.00 $1,423.98 $254,908.79
113 $254,908.79 $1,637.10 $0.00 $1,441.29 $257,987.18
114 $257,987.18 $1,637.10 $0.00 $1,458.70 $261,082.98
115 $261,082.98 $1,637.10 $0.00 $1,476.20 $264,196.28
116 $264,196.28 $1,637.10 $0.00 $1,493.80 $267,327.18
117 $267,327.18 $1,637.10 $0.00 $1,511.51 $270,475.79
118 $270,475.79 $1,637.10 $0.00 $1,529.31 $273,642.20
119 $273,642.20 $1,637.10 $0.00 $1,547.21 $276,826.51
120 $276,826.51 $1,637.10 $0.00 $1,565.22 $280,028.83
121 $280,028.83 $1,637.10 $0.00 $1,583.32 $283,249.25
122 $283,249.25 $1,637.10 $0.00 $1,601.53 $286,487.88
123 $286,487.88 $1,637.10 $0.00 $1,619.84 $289,744.82
124 $289,744.82 $1,637.10 $0.00 $1,638.26 $293,020.18
125 $293,020.18 $1,637.10 $0.00 $1,656.78 $296,314.06
126 $296,314.06 $1,637.10 $0.00 $1,675.40 $299,626.56
127 $299,626.56 $1,637.10 $0.00 $1,694.13 $302,957.79
128 $302,957.79 $1,637.10 $0.00 $1,712.97 $306,307.86
129 $306,307.86 $1,637.10 $0.00 $1,731.91 $309,676.87
130 $309,676.87 $1,637.10 $0.00 $1,750.96 $313,064.93
131 $313,064.93 $1,637.10 $0.00 $1,770.11 $316,472.14
132 $316,472.14 $1,637.10 $0.00 $1,789.38 $319,898.62
133 $319,898.62 $1,637.10 $0.00 $1,808.75 $323,344.47
134 $323,344.47 $1,637.10 $0.00 $1,828.24 $326,809.81
135 $326,809.81 $1,637.10 $0.00 $1,847.83 $330,294.74
136 $330,294.74 $1,637.10 $0.00 $1,867.53 $333,799.37
137 $333,799.37 $1,637.10 $0.00 $1,887.35 $337,323.82
138 $337,323.82 $1,637.10 $0.00 $1,907.28 $340,868.20
139 $340,868.20 $1,637.10 $0.00 $1,927.32 $344,432.62
140 $344,432.62 $1,637.10 $0.00 $1,947.47 $348,017.19
141 $348,017.19 $1,637.10 $0.00 $1,967.74 $351,622.03
142 $351,622.03 $1,637.10 $0.00 $1,988.12 $355,247.25
143 $355,247.25 $1,637.10 $0.00 $2,008.62 $358,892.97
144 $358,892.97 $1,637.10 $0.00 $2,029.23 $362,559.30
145 $362,559.30 $1,637.10 $0.00 $2,049.96 $366,246.36
146 $366,246.36 $1,637.10 $0.00 $2,070.81 $369,954.27
147 $369,954.27 $1,637.10 $0.00 $2,091.78 $373,683.15
148 $373,683.15 $1,637.10 $0.00 $2,112.86 $377,433.11
149 $377,433.11 $1,637.10 $0.00 $2,134.06 $381,204.27
150 $381,204.27 $1,637.10 $0.00 $2,155.38 $384,996.75
151 $384,996.75 $1,637.10 $0.00 $2,176.83 $388,810.68
152 $388,810.68 $1,637.10 $0.00 $2,198.39 $392,646.17
153 $392,646.17 $1,637.10 $0.00 $2,220.08 $396,503.35
154 $396,503.35 $1,637.10 $0.00 $2,241.89 $400,382.34
155 $400,382.34 $1,637.10 $0.00 $2,263.82 $404,283.26
156 $404,283.26 $1,637.10 $0.00 $2,285.88 $408,206.24
157 $408,206.24 $1,637.10 $0.00 $2,308.06 $412,151.40
158 $412,151.40 $1,637.10 $0.00 $2,330.36 $416,118.86
159 $416,118.86 $1,637.10 $0.00 $2,352.80 $420,108.76
160 $420,108.76 $1,637.10 $0.00 $2,375.36 $424,121.22
161 $424,121.22 $1,637.10 $0.00 $2,398.04 $428,156.36
162 $428,156.36 $1,637.10 $0.00 $2,420.86 $432,214.32
163 $432,214.32 $1,637.10 $0.00 $2,443.80 $436,295.22
164 $436,295.22 $1,637.10 $0.00 $2,466.88 $440,399.20
165 $440,399.20 $1,637.10 $0.00 $2,490.08 $444,526.38
166 $444,526.38 $1,637.10 $0.00 $2,513.42 $448,676.90
167 $448,676.90 $1,637.10 $0.00 $2,536.88 $452,850.88
168 $452,850.88 $1,637.10 $0.00 $2,560.48 $457,048.46
169 $457,048.46 $1,637.10 $0.00 $2,584.22 $461,269.78
170 $461,269.78 $1,637.10 $0.00 $2,608.09 $465,514.97
171 $465,514.97 $1,637.10 $0.00 $2,632.09 $469,784.16
172 $469,784.16 $1,637.10 $0.00 $2,656.23 $474,077.49
173 $474,077.49 $1,637.10 $0.00 $2,680.50 $478,395.09
174 $478,395.09 $1,637.10 $0.00 $2,704.92 $482,737.11
175 $482,737.11 $1,637.10 $0.00 $2,729.47 $487,103.68
176 $487,103.68 $1,637.10 $0.00 $2,754.16 $491,494.94
177 $491,494.94 $1,637.10 $0.00 $2,778.98 $495,911.02
178 $495,911.02 $1,637.10 $0.00 $2,803.95 $500,352.07
179 $500,352.07 $1,637.10 $0.00 $2,829.06 $504,818.23
180 $504,818.23 $1,637.10 $0.00 $2,854.32 $509,309.65
181 $509,309.65 $1,637.10 $0.00 $2,879.71 $513,826.46
182 $513,826.46 $1,637.10 $0.00 $2,905.25 $518,368.81
183 $518,368.81 $1,637.10 $0.00 $2,930.93 $522,936.84
184 $522,936.84 $1,637.10 $0.00 $2,956.76 $527,530.70
185 $527,530.70 $1,637.10 $0.00 $2,982.74 $532,150.54
186 $532,150.54 $1,637.10 $0.00 $3,008.86 $536,796.50
187 $536,796.50 $1,637.10 $0.00 $3,035.13 $541,468.73
188 $541,468.73 $1,637.10 $0.00 $3,061.54 $546,167.37
189 $546,167.37 $1,637.10 $0.00 $3,088.11 $550,892.58
190 $550,892.58 $1,637.10 $0.00 $3,114.83 $555,644.51
191 $555,644.51 $1,637.10 $0.00 $3,141.69 $560,423.30
192 $560,423.30 $1,637.10 $0.00 $3,168.71 $565,229.11
193 $565,229.11 $1,637.10 $0.00 $3,195.89 $570,062.10
194 $570,062.10 $1,637.10 $0.00 $3,223.21 $574,922.41
195 $574,922.41 $1,637.10 $0.00 $3,250.69 $579,810.20
196 $579,810.20 $1,637.10 $0.00 $3,278.33 $584,725.63
197 $584,725.63 $1,637.10 $0.00 $3,306.12 $589,668.85
198 $589,668.85 $1,637.10 $0.00 $3,334.07 $594,640.02
199 $594,640.02 $1,637.10 $0.00 $3,362.18 $599,639.30
200 $599,639.30 $1,637.10 $0.00 $3,390.45 $604,666.85
201 $604,666.85 $1,637.10 $0.00 $3,418.87 $609,722.82
202 $609,722.82 $1,637.10 $0.00 $3,447.46 $614,807.38
203 $614,807.38 $1,637.10 $0.00 $3,476.21 $619,920.69
204 $619,920.69 $1,637.10 $0.00 $3,505.12 $625,062.91
205 $625,062.91 $1,637.10 $0.00 $3,534.20 $630,234.21
206 $630,234.21 $1,637.10 $0.00 $3,563.44 $635,434.75
207 $635,434.75 $1,637.10 $0.00 $3,592.84 $640,664.69
208 $640,664.69 $1,637.10 $0.00 $3,622.41 $645,924.20
209 $645,924.20 $1,637.10 $0.00 $3,652.15 $651,213.45
210 $651,213.45 $1,637.10 $0.00 $3,682.06 $656,532.61
211 $656,532.61 $1,637.10 $0.00 $3,712.13 $661,881.84
212 $661,881.84 $1,637.10 $0.00 $3,742.38 $667,261.32
213 $667,261.32 $1,637.10 $0.00 $3,772.79 $672,671.21
214 $672,671.21 $1,637.10 $0.00 $3,803.38 $678,111.69
215 $678,111.69 $1,637.10 $0.00 $3,834.14 $683,582.93
216 $683,582.93 $1,637.10 $0.00 $3,865.08 $689,085.11
217 $689,085.11 $1,637.10 $191,932.70 $3,896.19 $502,685.70
218 $502,685.70 $1,637.10 $0.00 $2,842.26 $507,165.06
219 $507,165.06 $1,637.10 $0.00 $2,867.58 $511,669.74
220 $511,669.74 $1,637.10 $0.00 $2,893.06 $516,199.90
221 $516,199.90 $1,637.10 $0.00 $2,918.67 $520,755.67
222 $520,755.67 $1,637.10 $0.00 $2,944.43 $525,337.20
223 $525,337.20 $1,637.10 $0.00 $2,970.33 $529,944.63
224 $529,944.63 $1,637.10 $0.00 $2,996.38 $534,578.11
225 $534,578.11 $1,637.10 $0.00 $3,022.58 $539,237.79
226 $539,237.79 $1,637.10 $0.00 $3,048.93 $543,923.82
227 $543,923.82 $1,637.10 $0.00 $3,075.42 $548,636.34
228 $548,636.34 $1,637.10 $0.00 $3,102.07 $553,375.51
229 $553,375.51 $1,637.10 $201,529.33 $3,128.87 $356,612.15
230 $356,612.15 $1,637.10 $0.00 $2,016.34 $360,265.59
231 $360,265.59 $1,637.10 $0.00 $2,036.99 $363,939.68
232 $363,939.68 $1,637.10 $0.00 $2,057.77 $367,634.55
233 $367,634.55 $1,637.10 $0.00 $2,078.66 $371,350.31
234 $371,350.31 $1,637.10 $0.00 $2,099.67 $375,087.08
235 $375,087.08 $1,637.10 $0.00 $2,120.80 $378,844.98
236 $378,844.98 $1,637.10 $0.00 $2,142.04 $382,624.12
237 $382,624.12 $1,637.10 $0.00 $2,163.41 $386,424.63
238 $386,424.63 $1,637.10 $0.00 $2,184.90 $390,246.63
239 $390,246.63 $1,637.10 $0.00 $2,206.51 $394,090.24
240 $394,090.24 $1,637.10 $0.00 $2,228.24 $397,955.58
241 $397,955.58 $1,637.10 $211,605.80 $2,250.10 $190,236.98
242 $190,236.98 $1,637.10 $0.00 $1,075.63 $192,949.71
243 $192,949.71 $1,637.10 $0.00 $1,090.97 $195,677.78
244 $195,677.78 $1,637.10 $0.00 $1,106.39 $198,421.27
245 $198,421.27 $1,637.10 $0.00 $1,121.90 $201,180.27
246 $201,180.27 $1,637.10 $0.00 $1,137.50 $203,954.87
247 $203,954.87 $1,637.10 $0.00 $1,153.19 $206,745.16
248 $206,745.16 $1,637.10 $0.00 $1,168.97 $209,551.23
249 $209,551.23 $1,637.10 $0.00 $1,184.83 $212,373.16
250 $212,373.16 $1,637.10 $0.00 $1,200.79 $215,211.05
251 $215,211.05 $1,637.10 $0.00 $1,216.83 $218,064.98
252 $218,064.98 $1,637.10 $0.00 $1,232.97 $220,935.05
253 $220,935.05 $0.00 $222,186.09 $1,249.20 ($1.84)