Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$93,744
Monthly savings required$742

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 $374,977.79 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $742.07 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$36,150.00
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 $742.07 $0.00 $0.00 $742.07
2 $742.07 $742.07 $0.00 $4.20 $1,488.34
3 $1,488.34 $742.07 $0.00 $8.42 $2,238.83
4 $2,238.83 $742.07 $0.00 $12.66 $2,993.56
5 $2,993.56 $742.07 $0.00 $16.93 $3,752.56
6 $3,752.56 $742.07 $0.00 $21.22 $4,515.85
7 $4,515.85 $742.07 $0.00 $25.53 $5,283.45
8 $5,283.45 $742.07 $0.00 $29.87 $6,055.39
9 $6,055.39 $742.07 $0.00 $34.24 $6,831.70
10 $6,831.70 $742.07 $0.00 $38.63 $7,612.40
11 $7,612.40 $742.07 $0.00 $43.04 $8,397.51
12 $8,397.51 $742.07 $0.00 $47.48 $9,187.06
13 $9,187.06 $742.07 $0.00 $51.94 $9,981.07
14 $9,981.07 $742.07 $0.00 $56.43 $10,779.57
15 $10,779.57 $742.07 $0.00 $60.95 $11,582.59
16 $11,582.59 $742.07 $0.00 $65.49 $12,390.15
17 $12,390.15 $742.07 $0.00 $70.06 $13,202.28
18 $13,202.28 $742.07 $0.00 $74.65 $14,019.00
19 $14,019.00 $742.07 $0.00 $79.27 $14,840.34
20 $14,840.34 $742.07 $0.00 $83.91 $15,666.32
21 $15,666.32 $742.07 $0.00 $88.58 $16,496.97
22 $16,496.97 $742.07 $0.00 $93.28 $17,332.32
23 $17,332.32 $742.07 $0.00 $98.00 $18,172.39
24 $18,172.39 $742.07 $0.00 $102.75 $19,017.21
25 $19,017.21 $742.07 $0.00 $107.53 $19,866.81
26 $19,866.81 $742.07 $0.00 $112.33 $20,721.21
27 $20,721.21 $742.07 $0.00 $117.16 $21,580.44
28 $21,580.44 $742.07 $0.00 $122.02 $22,444.53
29 $22,444.53 $742.07 $0.00 $126.90 $23,313.50
30 $23,313.50 $742.07 $0.00 $131.82 $24,187.39
31 $24,187.39 $742.07 $0.00 $136.76 $25,066.22
32 $25,066.22 $742.07 $0.00 $141.73 $25,950.02
33 $25,950.02 $742.07 $0.00 $146.73 $26,838.82
34 $26,838.82 $742.07 $0.00 $151.75 $27,732.64
35 $27,732.64 $742.07 $0.00 $156.80 $28,631.51
36 $28,631.51 $742.07 $0.00 $161.89 $29,535.47
37 $29,535.47 $742.07 $0.00 $167.00 $30,444.54
38 $30,444.54 $742.07 $0.00 $172.14 $31,358.75
39 $31,358.75 $742.07 $0.00 $177.31 $32,278.13
40 $32,278.13 $742.07 $0.00 $182.51 $33,202.71
41 $33,202.71 $742.07 $0.00 $187.73 $34,132.51
42 $34,132.51 $742.07 $0.00 $192.99 $35,067.57
43 $35,067.57 $742.07 $0.00 $198.28 $36,007.92
44 $36,007.92 $742.07 $0.00 $203.59 $36,953.58
45 $36,953.58 $742.07 $0.00 $208.94 $37,904.59
46 $37,904.59 $742.07 $0.00 $214.32 $38,860.98
47 $38,860.98 $742.07 $0.00 $219.73 $39,822.78
48 $39,822.78 $742.07 $0.00 $225.16 $40,790.01
49 $40,790.01 $742.07 $0.00 $230.63 $41,762.71
50 $41,762.71 $742.07 $0.00 $236.13 $42,740.91
51 $42,740.91 $742.07 $0.00 $241.66 $43,724.64
52 $43,724.64 $742.07 $0.00 $247.23 $44,713.94
53 $44,713.94 $742.07 $0.00 $252.82 $45,708.83
54 $45,708.83 $742.07 $0.00 $258.44 $46,709.34
55 $46,709.34 $742.07 $0.00 $264.10 $47,715.51
56 $47,715.51 $742.07 $0.00 $269.79 $48,727.37
57 $48,727.37 $742.07 $0.00 $275.51 $49,744.95
58 $49,744.95 $742.07 $0.00 $281.27 $50,768.29
59 $50,768.29 $742.07 $0.00 $287.05 $51,797.41
60 $51,797.41 $742.07 $0.00 $292.87 $52,832.35
61 $52,832.35 $742.07 $0.00 $298.72 $53,873.14
62 $53,873.14 $742.07 $0.00 $304.61 $54,919.82
63 $54,919.82 $742.07 $0.00 $310.52 $55,972.41
64 $55,972.41 $742.07 $0.00 $316.48 $57,030.96
65 $57,030.96 $742.07 $0.00 $322.46 $58,095.49
66 $58,095.49 $742.07 $0.00 $328.48 $59,166.04
67 $59,166.04 $742.07 $0.00 $334.53 $60,242.64
68 $60,242.64 $742.07 $0.00 $340.62 $61,325.33
69 $61,325.33 $742.07 $0.00 $346.74 $62,414.14
70 $62,414.14 $742.07 $0.00 $352.90 $63,509.11
71 $63,509.11 $742.07 $0.00 $359.09 $64,610.27
72 $64,610.27 $742.07 $0.00 $365.32 $65,717.66
73 $65,717.66 $742.07 $0.00 $371.58 $66,831.31
74 $66,831.31 $742.07 $0.00 $377.87 $67,951.25
75 $67,951.25 $742.07 $0.00 $384.21 $69,077.53
76 $69,077.53 $742.07 $0.00 $390.57 $70,210.17
77 $70,210.17 $742.07 $0.00 $396.98 $71,349.22
78 $71,349.22 $742.07 $0.00 $403.42 $72,494.71
79 $72,494.71 $742.07 $0.00 $409.90 $73,646.68
80 $73,646.68 $742.07 $0.00 $416.41 $74,805.16
81 $74,805.16 $742.07 $0.00 $422.96 $75,970.19
82 $75,970.19 $742.07 $0.00 $429.55 $77,141.81
83 $77,141.81 $742.07 $0.00 $436.17 $78,320.05
84 $78,320.05 $742.07 $0.00 $442.83 $79,504.95
85 $79,504.95 $742.07 $0.00 $449.53 $80,696.55
86 $80,696.55 $742.07 $0.00 $456.27 $81,894.89
87 $81,894.89 $742.07 $0.00 $463.05 $83,100.01
88 $83,100.01 $742.07 $0.00 $469.86 $84,311.94
89 $84,311.94 $742.07 $0.00 $476.71 $85,530.72
90 $85,530.72 $742.07 $0.00 $483.60 $86,756.39
91 $86,756.39 $742.07 $0.00 $490.53 $87,988.99
92 $87,988.99 $742.07 $0.00 $497.50 $89,228.56
93 $89,228.56 $742.07 $0.00 $504.51 $90,475.14
94 $90,475.14 $742.07 $0.00 $511.56 $91,728.77
95 $91,728.77 $742.07 $0.00 $518.65 $92,989.49
96 $92,989.49 $742.07 $0.00 $525.78 $94,257.34
97 $94,257.34 $742.07 $0.00 $532.94 $95,532.35
98 $95,532.35 $742.07 $0.00 $540.15 $96,814.57
99 $96,814.57 $742.07 $0.00 $547.40 $98,104.04
100 $98,104.04 $742.07 $0.00 $554.69 $99,400.80
101 $99,400.80 $742.07 $0.00 $562.03 $100,704.90
102 $100,704.90 $742.07 $0.00 $569.40 $102,016.37
103 $102,016.37 $742.07 $0.00 $576.82 $103,335.26
104 $103,335.26 $742.07 $0.00 $584.27 $104,661.60
105 $104,661.60 $742.07 $0.00 $591.77 $105,995.44
106 $105,995.44 $742.07 $0.00 $599.31 $107,336.82
107 $107,336.82 $742.07 $0.00 $606.90 $108,685.79
108 $108,685.79 $742.07 $0.00 $614.53 $110,042.39
109 $110,042.39 $742.07 $0.00 $622.20 $111,406.66
110 $111,406.66 $742.07 $0.00 $629.91 $112,778.64
111 $112,778.64 $742.07 $0.00 $637.67 $114,158.38
112 $114,158.38 $742.07 $0.00 $645.47 $115,545.92
113 $115,545.92 $742.07 $0.00 $653.31 $116,941.30
114 $116,941.30 $742.07 $0.00 $661.20 $118,344.57
115 $118,344.57 $742.07 $0.00 $669.14 $119,755.78
116 $119,755.78 $742.07 $0.00 $677.12 $121,174.97
117 $121,174.97 $742.07 $0.00 $685.14 $122,602.18
118 $122,602.18 $742.07 $0.00 $693.21 $124,037.46
119 $124,037.46 $742.07 $0.00 $701.33 $125,480.86
120 $125,480.86 $742.07 $0.00 $709.49 $126,932.42
121 $126,932.42 $742.07 $0.00 $717.69 $128,392.18
122 $128,392.18 $742.07 $0.00 $725.95 $129,860.20
123 $129,860.20 $742.07 $0.00 $734.25 $131,336.52
124 $131,336.52 $742.07 $0.00 $742.60 $132,821.19
125 $132,821.19 $742.07 $0.00 $750.99 $134,314.25
126 $134,314.25 $742.07 $0.00 $759.43 $135,815.75
127 $135,815.75 $742.07 $0.00 $767.92 $137,325.74
128 $137,325.74 $742.07 $0.00 $776.46 $138,844.27
129 $138,844.27 $742.07 $0.00 $785.05 $140,371.39
130 $140,371.39 $742.07 $0.00 $793.68 $141,907.14
131 $141,907.14 $742.07 $0.00 $802.36 $143,451.57
132 $143,451.57 $742.07 $0.00 $811.10 $145,004.74
133 $145,004.74 $742.07 $0.00 $819.88 $146,566.69
134 $146,566.69 $742.07 $0.00 $828.71 $148,137.47
135 $148,137.47 $742.07 $0.00 $837.59 $149,717.13
136 $149,717.13 $742.07 $0.00 $846.52 $151,305.72
137 $151,305.72 $742.07 $0.00 $855.50 $152,903.29
138 $152,903.29 $742.07 $0.00 $864.54 $154,509.90
139 $154,509.90 $742.07 $0.00 $873.62 $156,125.59
140 $156,125.59 $742.07 $0.00 $882.76 $157,750.42
141 $157,750.42 $742.07 $0.00 $891.94 $159,384.43
142 $159,384.43 $742.07 $0.00 $901.18 $161,027.68
143 $161,027.68 $742.07 $0.00 $910.47 $162,680.22
144 $162,680.22 $742.07 $0.00 $919.82 $164,342.11
145 $164,342.11 $742.07 $0.00 $929.21 $166,013.39
146 $166,013.39 $742.07 $0.00 $938.66 $167,694.12
147 $167,694.12 $742.07 $0.00 $948.17 $169,384.36
148 $169,384.36 $742.07 $0.00 $957.72 $171,084.15
149 $171,084.15 $742.07 $0.00 $967.33 $172,793.55
150 $172,793.55 $742.07 $0.00 $977.00 $174,512.62
151 $174,512.62 $742.07 $0.00 $986.72 $176,241.41
152 $176,241.41 $742.07 $0.00 $996.49 $177,979.97
153 $177,979.97 $742.07 $0.00 $1,006.32 $179,728.36
154 $179,728.36 $742.07 $0.00 $1,016.21 $181,486.64
155 $181,486.64 $742.07 $0.00 $1,026.15 $183,254.86
156 $183,254.86 $742.07 $0.00 $1,036.15 $185,033.08
157 $185,033.08 $742.07 $0.00 $1,046.20 $186,821.35
158 $186,821.35 $742.07 $0.00 $1,056.32 $188,619.74
159 $188,619.74 $742.07 $0.00 $1,066.48 $190,428.29
160 $190,428.29 $742.07 $0.00 $1,076.71 $192,247.07
161 $192,247.07 $742.07 $0.00 $1,086.99 $194,076.13
162 $194,076.13 $742.07 $0.00 $1,097.33 $195,915.53
163 $195,915.53 $742.07 $0.00 $1,107.73 $197,765.33
164 $197,765.33 $742.07 $0.00 $1,118.19 $199,625.59
165 $199,625.59 $742.07 $0.00 $1,128.71 $201,496.37
166 $201,496.37 $742.07 $0.00 $1,139.29 $203,377.73
167 $203,377.73 $742.07 $0.00 $1,149.93 $205,269.73
168 $205,269.73 $742.07 $0.00 $1,160.62 $207,172.42
169 $207,172.42 $742.07 $0.00 $1,171.38 $209,085.87
170 $209,085.87 $742.07 $0.00 $1,182.20 $211,010.14
171 $211,010.14 $742.07 $0.00 $1,193.08 $212,945.29
172 $212,945.29 $742.07 $0.00 $1,204.02 $214,891.38
173 $214,891.38 $742.07 $0.00 $1,215.03 $216,848.48
174 $216,848.48 $742.07 $0.00 $1,226.09 $218,816.64
175 $218,816.64 $742.07 $0.00 $1,237.22 $220,795.93
176 $220,795.93 $742.07 $0.00 $1,248.41 $222,786.41
177 $222,786.41 $742.07 $0.00 $1,259.67 $224,788.15
178 $224,788.15 $742.07 $0.00 $1,270.98 $226,801.20
179 $226,801.20 $742.07 $0.00 $1,282.37 $228,825.64
180 $228,825.64 $742.07 $0.00 $1,293.81 $230,861.52
181 $230,861.52 $742.07 $0.00 $1,305.32 $232,908.91
182 $232,908.91 $742.07 $0.00 $1,316.90 $234,967.88
183 $234,967.88 $742.07 $0.00 $1,328.54 $237,038.49
184 $237,038.49 $742.07 $0.00 $1,340.25 $239,120.81
185 $239,120.81 $742.07 $0.00 $1,352.02 $241,214.90
186 $241,214.90 $742.07 $0.00 $1,363.86 $243,320.83
187 $243,320.83 $742.07 $0.00 $1,375.77 $245,438.67
188 $245,438.67 $742.07 $0.00 $1,387.75 $247,568.49
189 $247,568.49 $742.07 $0.00 $1,399.79 $249,710.35
190 $249,710.35 $742.07 $0.00 $1,411.90 $251,864.32
191 $251,864.32 $742.07 $0.00 $1,424.08 $254,030.47
192 $254,030.47 $742.07 $0.00 $1,436.33 $256,208.87
193 $256,208.87 $742.07 $0.00 $1,448.64 $258,399.58
194 $258,399.58 $742.07 $0.00 $1,461.03 $260,602.68
195 $260,602.68 $742.07 $0.00 $1,473.49 $262,818.24
196 $262,818.24 $742.07 $0.00 $1,486.01 $265,046.32
197 $265,046.32 $742.07 $0.00 $1,498.61 $267,287.00
198 $267,287.00 $742.07 $0.00 $1,511.28 $269,540.35
199 $269,540.35 $742.07 $0.00 $1,524.02 $271,806.44
200 $271,806.44 $742.07 $0.00 $1,536.83 $274,085.34
201 $274,085.34 $742.07 $0.00 $1,549.72 $276,377.13
202 $276,377.13 $742.07 $0.00 $1,562.68 $278,681.88
203 $278,681.88 $742.07 $0.00 $1,575.71 $280,999.66
204 $280,999.66 $742.07 $0.00 $1,588.81 $283,330.54
205 $283,330.54 $742.07 $0.00 $1,601.99 $285,674.60
206 $285,674.60 $742.07 $0.00 $1,615.25 $288,031.92
207 $288,031.92 $742.07 $0.00 $1,628.57 $290,402.56
208 $290,402.56 $742.07 $0.00 $1,641.98 $292,786.61
209 $292,786.61 $742.07 $0.00 $1,655.46 $295,184.14
210 $295,184.14 $742.07 $0.00 $1,669.01 $297,595.22
211 $297,595.22 $742.07 $0.00 $1,682.65 $300,019.94
212 $300,019.94 $742.07 $0.00 $1,696.36 $302,458.37
213 $302,458.37 $742.07 $0.00 $1,710.14 $304,910.58
214 $304,910.58 $742.07 $0.00 $1,724.01 $307,376.66
215 $307,376.66 $742.07 $0.00 $1,737.95 $309,856.68
216 $309,856.68 $742.07 $0.00 $1,751.97 $312,350.72
217 $312,350.72 $742.07 $86,999.29 $1,766.08 $227,859.58
218 $227,859.58 $742.07 $0.00 $1,288.35 $229,890.00
219 $229,890.00 $742.07 $0.00 $1,299.83 $231,931.90
220 $231,931.90 $742.07 $0.00 $1,311.38 $233,985.35
221 $233,985.35 $742.07 $0.00 $1,322.99 $236,050.41
222 $236,050.41 $742.07 $0.00 $1,334.66 $238,127.14
223 $238,127.14 $742.07 $0.00 $1,346.41 $240,215.62
224 $240,215.62 $742.07 $0.00 $1,358.21 $242,315.90
225 $242,315.90 $742.07 $0.00 $1,370.09 $244,428.06
226 $244,428.06 $742.07 $0.00 $1,382.03 $246,552.16
227 $246,552.16 $742.07 $0.00 $1,394.04 $248,688.27
228 $248,688.27 $742.07 $0.00 $1,406.12 $250,836.46
229 $250,836.46 $742.07 $91,349.25 $1,418.27 $161,647.55
230 $161,647.55 $742.07 $0.00 $913.98 $163,303.60
231 $163,303.60 $742.07 $0.00 $923.34 $164,969.01
232 $164,969.01 $742.07 $0.00 $932.76 $166,643.84
233 $166,643.84 $742.07 $0.00 $942.23 $168,328.14
234 $168,328.14 $742.07 $0.00 $951.75 $170,021.96
235 $170,021.96 $742.07 $0.00 $961.33 $171,725.36
236 $171,725.36 $742.07 $0.00 $970.96 $173,438.39
237 $173,438.39 $742.07 $0.00 $980.65 $175,161.11
238 $175,161.11 $742.07 $0.00 $990.39 $176,893.57
239 $176,893.57 $742.07 $0.00 $1,000.18 $178,635.82
240 $178,635.82 $742.07 $0.00 $1,010.03 $180,387.92
241 $180,387.92 $742.07 $95,916.71 $1,019.94 $86,233.22
242 $86,233.22 $742.07 $0.00 $487.58 $87,462.87
243 $87,462.87 $742.07 $0.00 $494.53 $88,699.47
244 $88,699.47 $742.07 $0.00 $501.52 $89,943.06
245 $89,943.06 $742.07 $0.00 $508.55 $91,193.68
246 $91,193.68 $742.07 $0.00 $515.62 $92,451.37
247 $92,451.37 $742.07 $0.00 $522.73 $93,716.17
248 $93,716.17 $742.07 $0.00 $529.88 $94,988.12
249 $94,988.12 $742.07 $0.00 $537.08 $96,267.27
250 $96,267.27 $742.07 $0.00 $544.31 $97,553.65
251 $97,553.65 $742.07 $0.00 $551.58 $98,847.30
252 $98,847.30 $742.07 $0.00 $558.90 $100,148.27
253 $100,148.27 $0.00 $100,712.55 $566.25 $1.97