Savings Plan and Future Cost Estimation for Columbia International University

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$98,308
Monthly savings required$778

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 $393,233.97 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $778.20 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$37,910.00
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 $778.20 $0.00 $0.00 $778.20
2 $778.20 $778.20 $0.00 $4.40 $1,560.80
3 $1,560.80 $778.20 $0.00 $8.82 $2,347.82
4 $2,347.82 $778.20 $0.00 $13.27 $3,139.29
5 $3,139.29 $778.20 $0.00 $17.75 $3,935.24
6 $3,935.24 $778.20 $0.00 $22.25 $4,735.69
7 $4,735.69 $778.20 $0.00 $26.78 $5,540.67
8 $5,540.67 $778.20 $0.00 $31.33 $6,350.20
9 $6,350.20 $778.20 $0.00 $35.90 $7,164.30
10 $7,164.30 $778.20 $0.00 $40.51 $7,983.01
11 $7,983.01 $778.20 $0.00 $45.14 $8,806.35
12 $8,806.35 $778.20 $0.00 $49.79 $9,634.34
13 $9,634.34 $778.20 $0.00 $54.47 $10,467.01
14 $10,467.01 $778.20 $0.00 $59.18 $11,304.39
15 $11,304.39 $778.20 $0.00 $63.92 $12,146.51
16 $12,146.51 $778.20 $0.00 $68.68 $12,993.39
17 $12,993.39 $778.20 $0.00 $73.47 $13,845.06
18 $13,845.06 $778.20 $0.00 $78.28 $14,701.54
19 $14,701.54 $778.20 $0.00 $83.12 $15,562.86
20 $15,562.86 $778.20 $0.00 $87.99 $16,429.05
21 $16,429.05 $778.20 $0.00 $92.89 $17,300.14
22 $17,300.14 $778.20 $0.00 $97.82 $18,176.16
23 $18,176.16 $778.20 $0.00 $102.77 $19,057.13
24 $19,057.13 $778.20 $0.00 $107.75 $19,943.08
25 $19,943.08 $778.20 $0.00 $112.76 $20,834.04
26 $20,834.04 $778.20 $0.00 $117.80 $21,730.04
27 $21,730.04 $778.20 $0.00 $122.86 $22,631.10
28 $22,631.10 $778.20 $0.00 $127.96 $23,537.26
29 $23,537.26 $778.20 $0.00 $133.08 $24,448.54
30 $24,448.54 $778.20 $0.00 $138.24 $25,364.98
31 $25,364.98 $778.20 $0.00 $143.42 $26,286.60
32 $26,286.60 $778.20 $0.00 $148.63 $27,213.43
33 $27,213.43 $778.20 $0.00 $153.87 $28,145.50
34 $28,145.50 $778.20 $0.00 $159.14 $29,082.84
35 $29,082.84 $778.20 $0.00 $164.44 $30,025.48
36 $30,025.48 $778.20 $0.00 $169.77 $30,973.45
37 $30,973.45 $778.20 $0.00 $175.13 $31,926.78
38 $31,926.78 $778.20 $0.00 $180.52 $32,885.50
39 $32,885.50 $778.20 $0.00 $185.94 $33,849.64
40 $33,849.64 $778.20 $0.00 $191.39 $34,819.23
41 $34,819.23 $778.20 $0.00 $196.87 $35,794.30
42 $35,794.30 $778.20 $0.00 $202.39 $36,774.89
43 $36,774.89 $778.20 $0.00 $207.93 $37,761.02
44 $37,761.02 $778.20 $0.00 $213.51 $38,752.73
45 $38,752.73 $778.20 $0.00 $219.11 $39,750.04
46 $39,750.04 $778.20 $0.00 $224.75 $40,752.99
47 $40,752.99 $778.20 $0.00 $230.42 $41,761.61
48 $41,761.61 $778.20 $0.00 $236.13 $42,775.94
49 $42,775.94 $778.20 $0.00 $241.86 $43,796.00
50 $43,796.00 $778.20 $0.00 $247.63 $44,821.83
51 $44,821.83 $778.20 $0.00 $253.43 $45,853.46
52 $45,853.46 $778.20 $0.00 $259.26 $46,890.92
53 $46,890.92 $778.20 $0.00 $265.13 $47,934.25
54 $47,934.25 $778.20 $0.00 $271.03 $48,983.48
55 $48,983.48 $778.20 $0.00 $276.96 $50,038.64
56 $50,038.64 $778.20 $0.00 $282.93 $51,099.77
57 $51,099.77 $778.20 $0.00 $288.93 $52,166.90
58 $52,166.90 $778.20 $0.00 $294.96 $53,240.06
59 $53,240.06 $778.20 $0.00 $301.03 $54,319.29
60 $54,319.29 $778.20 $0.00 $307.13 $55,404.62
61 $55,404.62 $778.20 $0.00 $313.27 $56,496.09
62 $56,496.09 $778.20 $0.00 $319.44 $57,593.73
63 $57,593.73 $778.20 $0.00 $325.64 $58,697.57
64 $58,697.57 $778.20 $0.00 $331.88 $59,807.65
65 $59,807.65 $778.20 $0.00 $338.16 $60,924.01
66 $60,924.01 $778.20 $0.00 $344.47 $62,046.68
67 $62,046.68 $778.20 $0.00 $350.82 $63,175.70
68 $63,175.70 $778.20 $0.00 $357.20 $64,311.10
69 $64,311.10 $778.20 $0.00 $363.62 $65,452.92
70 $65,452.92 $778.20 $0.00 $370.08 $66,601.20
71 $66,601.20 $778.20 $0.00 $376.57 $67,755.97
72 $67,755.97 $778.20 $0.00 $383.10 $68,917.27
73 $68,917.27 $778.20 $0.00 $389.67 $70,085.14
74 $70,085.14 $778.20 $0.00 $396.27 $71,259.61
75 $71,259.61 $778.20 $0.00 $402.91 $72,440.72
76 $72,440.72 $778.20 $0.00 $409.59 $73,628.51
77 $73,628.51 $778.20 $0.00 $416.31 $74,823.02
78 $74,823.02 $778.20 $0.00 $423.06 $76,024.28
79 $76,024.28 $778.20 $0.00 $429.85 $77,232.33
80 $77,232.33 $778.20 $0.00 $436.68 $78,447.21
81 $78,447.21 $778.20 $0.00 $443.55 $79,668.96
82 $79,668.96 $778.20 $0.00 $450.46 $80,897.62
83 $80,897.62 $778.20 $0.00 $457.41 $82,133.23
84 $82,133.23 $778.20 $0.00 $464.39 $83,375.82
85 $83,375.82 $778.20 $0.00 $471.42 $84,625.44
86 $84,625.44 $778.20 $0.00 $478.48 $85,882.12
87 $85,882.12 $778.20 $0.00 $485.59 $87,145.91
88 $87,145.91 $778.20 $0.00 $492.74 $88,416.85
89 $88,416.85 $778.20 $0.00 $499.92 $89,694.97
90 $89,694.97 $778.20 $0.00 $507.15 $90,980.32
91 $90,980.32 $778.20 $0.00 $514.42 $92,272.94
92 $92,272.94 $778.20 $0.00 $521.72 $93,572.86
93 $93,572.86 $778.20 $0.00 $529.07 $94,880.13
94 $94,880.13 $778.20 $0.00 $536.47 $96,194.80
95 $96,194.80 $778.20 $0.00 $543.90 $97,516.90
96 $97,516.90 $778.20 $0.00 $551.37 $98,846.47
97 $98,846.47 $778.20 $0.00 $558.89 $100,183.56
98 $100,183.56 $778.20 $0.00 $566.45 $101,528.21
99 $101,528.21 $778.20 $0.00 $574.06 $102,880.47
100 $102,880.47 $778.20 $0.00 $581.70 $104,240.37
101 $104,240.37 $778.20 $0.00 $589.39 $105,607.96
102 $105,607.96 $778.20 $0.00 $597.12 $106,983.28
103 $106,983.28 $778.20 $0.00 $604.90 $108,366.38
104 $108,366.38 $778.20 $0.00 $612.72 $109,757.30
105 $109,757.30 $778.20 $0.00 $620.58 $111,156.08
106 $111,156.08 $778.20 $0.00 $628.49 $112,562.77
107 $112,562.77 $778.20 $0.00 $636.45 $113,977.42
108 $113,977.42 $778.20 $0.00 $644.44 $115,400.06
109 $115,400.06 $778.20 $0.00 $652.49 $116,830.75
110 $116,830.75 $778.20 $0.00 $660.58 $118,269.53
111 $118,269.53 $778.20 $0.00 $668.71 $119,716.44
112 $119,716.44 $778.20 $0.00 $676.89 $121,171.53
113 $121,171.53 $778.20 $0.00 $685.12 $122,634.85
114 $122,634.85 $778.20 $0.00 $693.40 $124,106.45
115 $124,106.45 $778.20 $0.00 $701.72 $125,586.37
116 $125,586.37 $778.20 $0.00 $710.08 $127,074.65
117 $127,074.65 $778.20 $0.00 $718.50 $128,571.35
118 $128,571.35 $778.20 $0.00 $726.96 $130,076.51
119 $130,076.51 $778.20 $0.00 $735.47 $131,590.18
120 $131,590.18 $778.20 $0.00 $744.03 $133,112.41
121 $133,112.41 $778.20 $0.00 $752.64 $134,643.25
122 $134,643.25 $778.20 $0.00 $761.29 $136,182.74
123 $136,182.74 $778.20 $0.00 $770.00 $137,730.94
124 $137,730.94 $778.20 $0.00 $778.75 $139,287.89
125 $139,287.89 $778.20 $0.00 $787.55 $140,853.64
126 $140,853.64 $778.20 $0.00 $796.41 $142,428.25
127 $142,428.25 $778.20 $0.00 $805.31 $144,011.76
128 $144,011.76 $778.20 $0.00 $814.26 $145,604.22
129 $145,604.22 $778.20 $0.00 $823.27 $147,205.69
130 $147,205.69 $778.20 $0.00 $832.32 $148,816.21
131 $148,816.21 $778.20 $0.00 $841.43 $150,435.84
132 $150,435.84 $778.20 $0.00 $850.59 $152,064.63
133 $152,064.63 $778.20 $0.00 $859.80 $153,702.63
134 $153,702.63 $778.20 $0.00 $869.06 $155,349.89
135 $155,349.89 $778.20 $0.00 $878.37 $157,006.46
136 $157,006.46 $778.20 $0.00 $887.74 $158,672.40
137 $158,672.40 $778.20 $0.00 $897.16 $160,347.76
138 $160,347.76 $778.20 $0.00 $906.63 $162,032.59
139 $162,032.59 $778.20 $0.00 $916.16 $163,726.95
140 $163,726.95 $778.20 $0.00 $925.74 $165,430.89
141 $165,430.89 $778.20 $0.00 $935.37 $167,144.46
142 $167,144.46 $778.20 $0.00 $945.06 $168,867.72
143 $168,867.72 $778.20 $0.00 $954.80 $170,600.72
144 $170,600.72 $778.20 $0.00 $964.60 $172,343.52
145 $172,343.52 $778.20 $0.00 $974.46 $174,096.18
146 $174,096.18 $778.20 $0.00 $984.37 $175,858.75
147 $175,858.75 $778.20 $0.00 $994.33 $177,631.28
148 $177,631.28 $778.20 $0.00 $1,004.35 $179,413.83
149 $179,413.83 $778.20 $0.00 $1,014.43 $181,206.46
150 $181,206.46 $778.20 $0.00 $1,024.57 $183,009.23
151 $183,009.23 $778.20 $0.00 $1,034.76 $184,822.19
152 $184,822.19 $778.20 $0.00 $1,045.01 $186,645.40
153 $186,645.40 $778.20 $0.00 $1,055.32 $188,478.92
154 $188,478.92 $778.20 $0.00 $1,065.69 $190,322.81
155 $190,322.81 $778.20 $0.00 $1,076.11 $192,177.12
156 $192,177.12 $778.20 $0.00 $1,086.60 $194,041.92
157 $194,041.92 $778.20 $0.00 $1,097.14 $195,917.26
158 $195,917.26 $778.20 $0.00 $1,107.74 $197,803.20
159 $197,803.20 $778.20 $0.00 $1,118.41 $199,699.81
160 $199,699.81 $778.20 $0.00 $1,129.13 $201,607.14
161 $201,607.14 $778.20 $0.00 $1,139.92 $203,525.26
162 $203,525.26 $778.20 $0.00 $1,150.76 $205,454.22
163 $205,454.22 $778.20 $0.00 $1,161.67 $207,394.09
164 $207,394.09 $778.20 $0.00 $1,172.64 $209,344.93
165 $209,344.93 $778.20 $0.00 $1,183.67 $211,306.80
166 $211,306.80 $778.20 $0.00 $1,194.76 $213,279.76
167 $213,279.76 $778.20 $0.00 $1,205.91 $215,263.87
168 $215,263.87 $778.20 $0.00 $1,217.13 $217,259.20
169 $217,259.20 $778.20 $0.00 $1,228.42 $219,265.82
170 $219,265.82 $778.20 $0.00 $1,239.76 $221,283.78
171 $221,283.78 $778.20 $0.00 $1,251.17 $223,313.15
172 $223,313.15 $778.20 $0.00 $1,262.65 $225,354.00
173 $225,354.00 $778.20 $0.00 $1,274.18 $227,406.38
174 $227,406.38 $778.20 $0.00 $1,285.79 $229,470.37
175 $229,470.37 $778.20 $0.00 $1,297.46 $231,546.03
176 $231,546.03 $778.20 $0.00 $1,309.19 $233,633.42
177 $233,633.42 $778.20 $0.00 $1,321.00 $235,732.62
178 $235,732.62 $778.20 $0.00 $1,332.87 $237,843.69
179 $237,843.69 $778.20 $0.00 $1,344.80 $239,966.69
180 $239,966.69 $778.20 $0.00 $1,356.81 $242,101.70
181 $242,101.70 $778.20 $0.00 $1,368.88 $244,248.78
182 $244,248.78 $778.20 $0.00 $1,381.02 $246,408.00
183 $246,408.00 $778.20 $0.00 $1,393.23 $248,579.43
184 $248,579.43 $778.20 $0.00 $1,405.50 $250,763.13
185 $250,763.13 $778.20 $0.00 $1,417.85 $252,959.18
186 $252,959.18 $778.20 $0.00 $1,430.27 $255,167.65
187 $255,167.65 $778.20 $0.00 $1,442.75 $257,388.60
188 $257,388.60 $778.20 $0.00 $1,455.31 $259,622.11
189 $259,622.11 $778.20 $0.00 $1,467.94 $261,868.25
190 $261,868.25 $778.20 $0.00 $1,480.64 $264,127.09
191 $264,127.09 $778.20 $0.00 $1,493.41 $266,398.70
192 $266,398.70 $778.20 $0.00 $1,506.26 $268,683.16
193 $268,683.16 $778.20 $0.00 $1,519.17 $270,980.53
194 $270,980.53 $778.20 $0.00 $1,532.16 $273,290.89
195 $273,290.89 $778.20 $0.00 $1,545.23 $275,614.32
196 $275,614.32 $778.20 $0.00 $1,558.36 $277,950.88
197 $277,950.88 $778.20 $0.00 $1,571.57 $280,300.65
198 $280,300.65 $778.20 $0.00 $1,584.86 $282,663.71
199 $282,663.71 $778.20 $0.00 $1,598.22 $285,040.13
200 $285,040.13 $778.20 $0.00 $1,611.66 $287,429.99
201 $287,429.99 $778.20 $0.00 $1,625.17 $289,833.36
202 $289,833.36 $778.20 $0.00 $1,638.76 $292,250.32
203 $292,250.32 $778.20 $0.00 $1,652.43 $294,680.95
204 $294,680.95 $778.20 $0.00 $1,666.17 $297,125.32
205 $297,125.32 $778.20 $0.00 $1,679.99 $299,583.51
206 $299,583.51 $778.20 $0.00 $1,693.89 $302,055.60
207 $302,055.60 $778.20 $0.00 $1,707.87 $304,541.67
208 $304,541.67 $778.20 $0.00 $1,721.92 $307,041.79
209 $307,041.79 $778.20 $0.00 $1,736.06 $309,556.05
210 $309,556.05 $778.20 $0.00 $1,750.27 $312,084.52
211 $312,084.52 $778.20 $0.00 $1,764.57 $314,627.29
212 $314,627.29 $778.20 $0.00 $1,778.95 $317,184.44
213 $317,184.44 $778.20 $0.00 $1,793.41 $319,756.05
214 $319,756.05 $778.20 $0.00 $1,807.95 $322,342.20
215 $322,342.20 $778.20 $0.00 $1,822.57 $324,942.97
216 $324,942.97 $778.20 $0.00 $1,837.27 $327,558.44
217 $327,558.44 $778.20 $91,234.94 $1,852.06 $238,953.76
218 $238,953.76 $778.20 $0.00 $1,351.08 $241,083.04
219 $241,083.04 $778.20 $0.00 $1,363.12 $243,224.36
220 $243,224.36 $778.20 $0.00 $1,375.23 $245,377.79
221 $245,377.79 $778.20 $0.00 $1,387.40 $247,543.39
222 $247,543.39 $778.20 $0.00 $1,399.65 $249,721.24
223 $249,721.24 $778.20 $0.00 $1,411.96 $251,911.40
224 $251,911.40 $778.20 $0.00 $1,424.34 $254,113.94
225 $254,113.94 $778.20 $0.00 $1,436.80 $256,328.94
226 $256,328.94 $778.20 $0.00 $1,449.32 $258,556.46
227 $258,556.46 $778.20 $0.00 $1,461.92 $260,796.58
228 $260,796.58 $778.20 $0.00 $1,474.58 $263,049.36
229 $263,049.36 $778.20 $95,796.68 $1,487.32 $169,518.20
230 $169,518.20 $778.20 $0.00 $958.48 $171,254.88
231 $171,254.88 $778.20 $0.00 $968.30 $173,001.38
232 $173,001.38 $778.20 $0.00 $978.17 $174,757.75
233 $174,757.75 $778.20 $0.00 $988.11 $176,524.06
234 $176,524.06 $778.20 $0.00 $998.09 $178,300.35
235 $178,300.35 $778.20 $0.00 $1,008.14 $180,086.69
236 $180,086.69 $778.20 $0.00 $1,018.24 $181,883.13
237 $181,883.13 $778.20 $0.00 $1,028.39 $183,689.72
238 $183,689.72 $778.20 $0.00 $1,038.61 $185,506.53
239 $185,506.53 $778.20 $0.00 $1,048.88 $187,333.61
240 $187,333.61 $778.20 $0.00 $1,059.21 $189,171.02
241 $189,171.02 $778.20 $100,586.52 $1,069.60 $90,432.30
242 $90,432.30 $778.20 $0.00 $511.32 $91,721.82
243 $91,721.82 $778.20 $0.00 $518.61 $93,018.63
244 $93,018.63 $778.20 $0.00 $525.94 $94,322.77
245 $94,322.77 $778.20 $0.00 $533.31 $95,634.28
246 $95,634.28 $778.20 $0.00 $540.73 $96,953.21
247 $96,953.21 $778.20 $0.00 $548.19 $98,279.60
248 $98,279.60 $778.20 $0.00 $555.69 $99,613.49
249 $99,613.49 $778.20 $0.00 $563.23 $100,954.92
250 $100,954.92 $778.20 $0.00 $570.81 $102,303.93
251 $102,303.93 $778.20 $0.00 $578.44 $103,660.57
252 $103,660.57 $778.20 $0.00 $586.11 $105,024.88
253 $105,024.88 $0.00 $105,615.84 $593.83 $2.87