Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$110,600
Monthly savings required$875

How much will it cost to send your child to Northwest Christian University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $442,401.19 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $875.49 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$42,650.00
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 Northwest Christian University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $875.49 $0.00 $0.00 $875.49
2 $875.49 $875.49 $0.00 $4.95 $1,755.93
3 $1,755.93 $875.49 $0.00 $9.93 $2,641.35
4 $2,641.35 $875.49 $0.00 $14.93 $3,531.77
5 $3,531.77 $875.49 $0.00 $19.97 $4,427.23
6 $4,427.23 $875.49 $0.00 $25.03 $5,327.75
7 $5,327.75 $875.49 $0.00 $30.12 $6,233.36
8 $6,233.36 $875.49 $0.00 $35.24 $7,144.09
9 $7,144.09 $875.49 $0.00 $40.39 $8,059.97
10 $8,059.97 $875.49 $0.00 $45.57 $8,981.03
11 $8,981.03 $875.49 $0.00 $50.78 $9,907.30
12 $9,907.30 $875.49 $0.00 $56.02 $10,838.81
13 $10,838.81 $875.49 $0.00 $61.28 $11,775.58
14 $11,775.58 $875.49 $0.00 $66.58 $12,717.65
15 $12,717.65 $875.49 $0.00 $71.91 $13,665.05
16 $13,665.05 $875.49 $0.00 $77.26 $14,617.80
17 $14,617.80 $875.49 $0.00 $82.65 $15,575.94
18 $15,575.94 $875.49 $0.00 $88.07 $16,539.50
19 $16,539.50 $875.49 $0.00 $93.52 $17,508.51
20 $17,508.51 $875.49 $0.00 $99.00 $18,483.00
21 $18,483.00 $875.49 $0.00 $104.51 $19,463.00
22 $19,463.00 $875.49 $0.00 $110.05 $20,448.54
23 $20,448.54 $875.49 $0.00 $115.62 $21,439.65
24 $21,439.65 $875.49 $0.00 $121.22 $22,436.36
25 $22,436.36 $875.49 $0.00 $126.86 $23,438.71
26 $23,438.71 $875.49 $0.00 $132.53 $24,446.73
27 $24,446.73 $875.49 $0.00 $138.23 $25,460.45
28 $25,460.45 $875.49 $0.00 $143.96 $26,479.90
29 $26,479.90 $875.49 $0.00 $149.72 $27,505.11
30 $27,505.11 $875.49 $0.00 $155.52 $28,536.12
31 $28,536.12 $875.49 $0.00 $161.35 $29,572.96
32 $29,572.96 $875.49 $0.00 $167.21 $30,615.66
33 $30,615.66 $875.49 $0.00 $173.11 $31,664.26
34 $31,664.26 $875.49 $0.00 $179.03 $32,718.78
35 $32,718.78 $875.49 $0.00 $185.00 $33,779.27
36 $33,779.27 $875.49 $0.00 $190.99 $34,845.75
37 $34,845.75 $875.49 $0.00 $197.02 $35,918.26
38 $35,918.26 $875.49 $0.00 $203.09 $36,996.84
39 $36,996.84 $875.49 $0.00 $209.19 $38,081.52
40 $38,081.52 $875.49 $0.00 $215.32 $39,172.33
41 $39,172.33 $875.49 $0.00 $221.49 $40,269.31
42 $40,269.31 $875.49 $0.00 $227.69 $41,372.49
43 $41,372.49 $875.49 $0.00 $233.93 $42,481.91
44 $42,481.91 $875.49 $0.00 $240.20 $43,597.60
45 $43,597.60 $875.49 $0.00 $246.51 $44,719.60
46 $44,719.60 $875.49 $0.00 $252.85 $45,847.94
47 $45,847.94 $875.49 $0.00 $259.23 $46,982.66
48 $46,982.66 $875.49 $0.00 $265.65 $48,123.80
49 $48,123.80 $875.49 $0.00 $272.10 $49,271.39
50 $49,271.39 $875.49 $0.00 $278.59 $50,425.47
51 $50,425.47 $875.49 $0.00 $285.11 $51,586.07
52 $51,586.07 $875.49 $0.00 $291.68 $52,753.24
53 $52,753.24 $875.49 $0.00 $298.27 $53,927.00
54 $53,927.00 $875.49 $0.00 $304.91 $55,107.40
55 $55,107.40 $875.49 $0.00 $311.59 $56,294.48
56 $56,294.48 $875.49 $0.00 $318.30 $57,488.27
57 $57,488.27 $875.49 $0.00 $325.05 $58,688.81
58 $58,688.81 $875.49 $0.00 $331.84 $59,896.14
59 $59,896.14 $875.49 $0.00 $338.66 $61,110.29
60 $61,110.29 $875.49 $0.00 $345.53 $62,331.31
61 $62,331.31 $875.49 $0.00 $352.43 $63,559.23
62 $63,559.23 $875.49 $0.00 $359.37 $64,794.09
63 $64,794.09 $875.49 $0.00 $366.36 $66,035.94
64 $66,035.94 $875.49 $0.00 $373.38 $67,284.81
65 $67,284.81 $875.49 $0.00 $380.44 $68,540.74
66 $68,540.74 $875.49 $0.00 $387.54 $69,803.77
67 $69,803.77 $875.49 $0.00 $394.68 $71,073.94
68 $71,073.94 $875.49 $0.00 $401.86 $72,351.29
69 $72,351.29 $875.49 $0.00 $409.08 $73,635.86
70 $73,635.86 $875.49 $0.00 $416.35 $74,927.70
71 $74,927.70 $875.49 $0.00 $423.65 $76,226.84
72 $76,226.84 $875.49 $0.00 $431.00 $77,533.33
73 $77,533.33 $875.49 $0.00 $438.38 $78,847.20
74 $78,847.20 $875.49 $0.00 $445.81 $80,168.50
75 $80,168.50 $875.49 $0.00 $453.28 $81,497.27
76 $81,497.27 $875.49 $0.00 $460.80 $82,833.56
77 $82,833.56 $875.49 $0.00 $468.35 $84,177.40
78 $84,177.40 $875.49 $0.00 $475.95 $85,528.84
79 $85,528.84 $875.49 $0.00 $483.59 $86,887.92
80 $86,887.92 $875.49 $0.00 $491.28 $88,254.69
81 $88,254.69 $875.49 $0.00 $499.00 $89,629.18
82 $89,629.18 $875.49 $0.00 $506.78 $91,011.45
83 $91,011.45 $875.49 $0.00 $514.59 $92,401.53
84 $92,401.53 $875.49 $0.00 $522.45 $93,799.47
85 $93,799.47 $875.49 $0.00 $530.36 $95,205.32
86 $95,205.32 $875.49 $0.00 $538.30 $96,619.11
87 $96,619.11 $875.49 $0.00 $546.30 $98,040.90
88 $98,040.90 $875.49 $0.00 $554.34 $99,470.73
89 $99,470.73 $875.49 $0.00 $562.42 $100,908.64
90 $100,908.64 $875.49 $0.00 $570.55 $102,354.68
91 $102,354.68 $875.49 $0.00 $578.73 $103,808.90
92 $103,808.90 $875.49 $0.00 $586.95 $105,271.34
93 $105,271.34 $875.49 $0.00 $595.22 $106,742.05
94 $106,742.05 $875.49 $0.00 $603.54 $108,221.08
95 $108,221.08 $875.49 $0.00 $611.90 $109,708.47
96 $109,708.47 $875.49 $0.00 $620.31 $111,204.27
97 $111,204.27 $875.49 $0.00 $628.77 $112,708.53
98 $112,708.53 $875.49 $0.00 $637.27 $114,221.29
99 $114,221.29 $875.49 $0.00 $645.82 $115,742.60
100 $115,742.60 $875.49 $0.00 $654.43 $117,272.52
101 $117,272.52 $875.49 $0.00 $663.08 $118,811.09
102 $118,811.09 $875.49 $0.00 $671.78 $120,358.36
103 $120,358.36 $875.49 $0.00 $680.52 $121,914.37
104 $121,914.37 $875.49 $0.00 $689.32 $123,479.18
105 $123,479.18 $875.49 $0.00 $698.17 $125,052.84
106 $125,052.84 $875.49 $0.00 $707.07 $126,635.40
107 $126,635.40 $875.49 $0.00 $716.01 $128,226.90
108 $128,226.90 $875.49 $0.00 $725.01 $129,827.40
109 $129,827.40 $875.49 $0.00 $734.06 $131,436.95
110 $131,436.95 $875.49 $0.00 $743.16 $133,055.60
111 $133,055.60 $875.49 $0.00 $752.32 $134,683.41
112 $134,683.41 $875.49 $0.00 $761.52 $136,320.42
113 $136,320.42 $875.49 $0.00 $770.78 $137,966.69
114 $137,966.69 $875.49 $0.00 $780.08 $139,622.26
115 $139,622.26 $875.49 $0.00 $789.44 $141,287.19
116 $141,287.19 $875.49 $0.00 $798.86 $142,961.54
117 $142,961.54 $875.49 $0.00 $808.33 $144,645.36
118 $144,645.36 $875.49 $0.00 $817.85 $146,338.70
119 $146,338.70 $875.49 $0.00 $827.42 $148,041.61
120 $148,041.61 $875.49 $0.00 $837.05 $149,754.15
121 $149,754.15 $875.49 $0.00 $846.73 $151,476.37
122 $151,476.37 $875.49 $0.00 $856.47 $153,208.33
123 $153,208.33 $875.49 $0.00 $866.26 $154,950.08
124 $154,950.08 $875.49 $0.00 $876.11 $156,701.68
125 $156,701.68 $875.49 $0.00 $886.01 $158,463.18
126 $158,463.18 $875.49 $0.00 $895.97 $160,234.64
127 $160,234.64 $875.49 $0.00 $905.99 $162,016.12
128 $162,016.12 $875.49 $0.00 $916.06 $163,807.67
129 $163,807.67 $875.49 $0.00 $926.19 $165,609.35
130 $165,609.35 $875.49 $0.00 $936.38 $167,421.22
131 $167,421.22 $875.49 $0.00 $946.62 $169,243.33
132 $169,243.33 $875.49 $0.00 $956.93 $171,075.75
133 $171,075.75 $875.49 $0.00 $967.29 $172,918.53
134 $172,918.53 $875.49 $0.00 $977.71 $174,771.73
135 $174,771.73 $875.49 $0.00 $988.18 $176,635.40
136 $176,635.40 $875.49 $0.00 $998.72 $178,509.61
137 $178,509.61 $875.49 $0.00 $1,009.32 $180,394.42
138 $180,394.42 $875.49 $0.00 $1,019.98 $182,289.89
139 $182,289.89 $875.49 $0.00 $1,030.69 $184,196.07
140 $184,196.07 $875.49 $0.00 $1,041.47 $186,113.03
141 $186,113.03 $875.49 $0.00 $1,052.31 $188,040.83
142 $188,040.83 $875.49 $0.00 $1,063.21 $189,979.53
143 $189,979.53 $875.49 $0.00 $1,074.17 $191,929.19
144 $191,929.19 $875.49 $0.00 $1,085.20 $193,889.88
145 $193,889.88 $875.49 $0.00 $1,096.28 $195,861.65
146 $195,861.65 $875.49 $0.00 $1,107.43 $197,844.57
147 $197,844.57 $875.49 $0.00 $1,118.64 $199,838.70
148 $199,838.70 $875.49 $0.00 $1,129.92 $201,844.11
149 $201,844.11 $875.49 $0.00 $1,141.26 $203,860.86
150 $203,860.86 $875.49 $0.00 $1,152.66 $205,889.01
151 $205,889.01 $875.49 $0.00 $1,164.13 $207,928.63
152 $207,928.63 $875.49 $0.00 $1,175.66 $209,979.78
153 $209,979.78 $875.49 $0.00 $1,187.26 $212,042.53
154 $212,042.53 $875.49 $0.00 $1,198.92 $214,116.94
155 $214,116.94 $875.49 $0.00 $1,210.65 $216,203.08
156 $216,203.08 $875.49 $0.00 $1,222.44 $218,301.01
157 $218,301.01 $875.49 $0.00 $1,234.31 $220,410.81
158 $220,410.81 $875.49 $0.00 $1,246.23 $222,532.53
159 $222,532.53 $875.49 $0.00 $1,258.23 $224,666.25
160 $224,666.25 $875.49 $0.00 $1,270.30 $226,812.04
161 $226,812.04 $875.49 $0.00 $1,282.43 $228,969.96
162 $228,969.96 $875.49 $0.00 $1,294.63 $231,140.08
163 $231,140.08 $875.49 $0.00 $1,306.90 $233,322.47
164 $233,322.47 $875.49 $0.00 $1,319.24 $235,517.20
165 $235,517.20 $875.49 $0.00 $1,331.65 $237,724.34
166 $237,724.34 $875.49 $0.00 $1,344.13 $239,943.96
167 $239,943.96 $875.49 $0.00 $1,356.68 $242,176.13
168 $242,176.13 $875.49 $0.00 $1,369.30 $244,420.92
169 $244,420.92 $875.49 $0.00 $1,381.99 $246,678.40
170 $246,678.40 $875.49 $0.00 $1,394.76 $248,948.65
171 $248,948.65 $875.49 $0.00 $1,407.59 $251,231.73
172 $251,231.73 $875.49 $0.00 $1,420.50 $253,527.72
173 $253,527.72 $875.49 $0.00 $1,433.48 $255,836.69
174 $255,836.69 $875.49 $0.00 $1,446.54 $258,158.72
175 $258,158.72 $875.49 $0.00 $1,459.67 $260,493.88
176 $260,493.88 $875.49 $0.00 $1,472.87 $262,842.24
177 $262,842.24 $875.49 $0.00 $1,486.15 $265,203.88
178 $265,203.88 $875.49 $0.00 $1,499.50 $267,578.87
179 $267,578.87 $875.49 $0.00 $1,512.93 $269,967.29
180 $269,967.29 $875.49 $0.00 $1,526.43 $272,369.21
181 $272,369.21 $875.49 $0.00 $1,540.02 $274,784.72
182 $274,784.72 $875.49 $0.00 $1,553.67 $277,213.88
183 $277,213.88 $875.49 $0.00 $1,567.41 $279,656.78
184 $279,656.78 $875.49 $0.00 $1,581.22 $282,113.49
185 $282,113.49 $875.49 $0.00 $1,595.11 $284,584.09
186 $284,584.09 $875.49 $0.00 $1,609.08 $287,068.66
187 $287,068.66 $875.49 $0.00 $1,623.13 $289,567.28
188 $289,567.28 $875.49 $0.00 $1,637.26 $292,080.03
189 $292,080.03 $875.49 $0.00 $1,651.46 $294,606.98
190 $294,606.98 $875.49 $0.00 $1,665.75 $297,148.22
191 $297,148.22 $875.49 $0.00 $1,680.12 $299,703.83
192 $299,703.83 $875.49 $0.00 $1,694.57 $302,273.89
193 $302,273.89 $875.49 $0.00 $1,709.10 $304,858.48
194 $304,858.48 $875.49 $0.00 $1,723.71 $307,457.68
195 $307,457.68 $875.49 $0.00 $1,738.41 $310,071.58
196 $310,071.58 $875.49 $0.00 $1,753.19 $312,700.26
197 $312,700.26 $875.49 $0.00 $1,768.05 $315,343.80
198 $315,343.80 $875.49 $0.00 $1,783.00 $318,002.29
199 $318,002.29 $875.49 $0.00 $1,798.03 $320,675.81
200 $320,675.81 $875.49 $0.00 $1,813.15 $323,364.45
201 $323,364.45 $875.49 $0.00 $1,828.35 $326,068.29
202 $326,068.29 $875.49 $0.00 $1,843.64 $328,787.42
203 $328,787.42 $875.49 $0.00 $1,859.01 $331,521.92
204 $331,521.92 $875.49 $0.00 $1,874.47 $334,271.88
205 $334,271.88 $875.49 $0.00 $1,890.02 $337,037.39
206 $337,037.39 $875.49 $0.00 $1,905.66 $339,818.54
207 $339,818.54 $875.49 $0.00 $1,921.38 $342,615.41
208 $342,615.41 $875.49 $0.00 $1,937.20 $345,428.10
209 $345,428.10 $875.49 $0.00 $1,953.10 $348,256.69
210 $348,256.69 $875.49 $0.00 $1,969.09 $351,101.27
211 $351,101.27 $875.49 $0.00 $1,985.18 $353,961.94
212 $353,961.94 $875.49 $0.00 $2,001.35 $356,838.78
213 $356,838.78 $875.49 $0.00 $2,017.62 $359,731.89
214 $359,731.89 $875.49 $0.00 $2,033.98 $362,641.36
215 $362,641.36 $875.49 $0.00 $2,050.43 $365,567.28
216 $365,567.28 $875.49 $0.00 $2,066.97 $368,509.74
217 $368,509.74 $875.49 $102,642.31 $2,083.61 $268,826.53
218 $268,826.53 $875.49 $0.00 $1,519.98 $271,222.00
219 $271,222.00 $875.49 $0.00 $1,533.53 $273,631.02
220 $273,631.02 $875.49 $0.00 $1,547.15 $276,053.66
221 $276,053.66 $875.49 $0.00 $1,560.85 $278,490.00
222 $278,490.00 $875.49 $0.00 $1,574.62 $280,940.11
223 $280,940.11 $875.49 $0.00 $1,588.48 $283,404.08
224 $283,404.08 $875.49 $0.00 $1,602.41 $285,881.98
225 $285,881.98 $875.49 $0.00 $1,616.42 $288,373.89
226 $288,373.89 $875.49 $0.00 $1,630.51 $290,879.89
227 $290,879.89 $875.49 $0.00 $1,644.68 $293,400.06
228 $293,400.06 $875.49 $0.00 $1,658.93 $295,934.48
229 $295,934.48 $875.49 $107,774.43 $1,673.26 $190,708.80
230 $190,708.80 $875.49 $0.00 $1,078.30 $192,662.59
231 $192,662.59 $875.49 $0.00 $1,089.34 $194,627.42
232 $194,627.42 $875.49 $0.00 $1,100.45 $196,603.36
233 $196,603.36 $875.49 $0.00 $1,111.62 $198,590.47
234 $198,590.47 $875.49 $0.00 $1,122.86 $200,588.82
235 $200,588.82 $875.49 $0.00 $1,134.16 $202,598.47
236 $202,598.47 $875.49 $0.00 $1,145.52 $204,619.48
237 $204,619.48 $875.49 $0.00 $1,156.95 $206,651.92
238 $206,651.92 $875.49 $0.00 $1,168.44 $208,695.85
239 $208,695.85 $875.49 $0.00 $1,180.00 $210,751.34
240 $210,751.34 $875.49 $0.00 $1,191.62 $212,818.45
241 $212,818.45 $875.49 $113,163.15 $1,203.31 $101,734.10
242 $101,734.10 $875.49 $0.00 $575.22 $103,184.81
243 $103,184.81 $875.49 $0.00 $583.42 $104,643.72
244 $104,643.72 $875.49 $0.00 $591.67 $106,110.88
245 $106,110.88 $875.49 $0.00 $599.97 $107,586.34
246 $107,586.34 $875.49 $0.00 $608.31 $109,070.14
247 $109,070.14 $875.49 $0.00 $616.70 $110,562.33
248 $110,562.33 $875.49 $0.00 $625.14 $112,062.96
249 $112,062.96 $875.49 $0.00 $633.62 $113,572.07
250 $113,572.07 $875.49 $0.00 $642.15 $115,089.71
251 $115,089.71 $875.49 $0.00 $650.73 $116,615.93
252 $116,615.93 $875.49 $0.00 $659.36 $118,150.78
253 $118,150.78 $0.00 $118,821.30 $668.04 ($2.48)