How much will it cost and what do you need to save?
Estimated Annual Cost in 2041 | $82,303 |
Monthly savings required | $651 |
How much will it cost to send your child to Christopher Newport University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $329,212.87 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $651.49 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.
Current Annual Cost | $31,738.00 |
Years until enrollment | 18 |
Annual Tuition Increase | 5% |
Current Savings | $0.00 |
After Tax Return on Savings | 7% |
Years of enrollment | 4 |
Discover how much will you need to start saving now to afford Christopher Newport University in the future.
Month | Begin | Deposit | Withdraw | Interest | End |
---|---|---|---|---|---|
1 | $0.00 | $651.49 | $0.00 | $0.00 | $651.49 |
2 | $651.49 | $651.49 | $0.00 | $3.68 | $1,306.66 |
3 | $1,306.66 | $651.49 | $0.00 | $7.39 | $1,965.54 |
4 | $1,965.54 | $651.49 | $0.00 | $11.11 | $2,628.14 |
5 | $2,628.14 | $651.49 | $0.00 | $14.86 | $3,294.49 |
6 | $3,294.49 | $651.49 | $0.00 | $18.63 | $3,964.61 |
7 | $3,964.61 | $651.49 | $0.00 | $22.42 | $4,638.52 |
8 | $4,638.52 | $651.49 | $0.00 | $26.23 | $5,316.24 |
9 | $5,316.24 | $651.49 | $0.00 | $30.06 | $5,997.79 |
10 | $5,997.79 | $651.49 | $0.00 | $33.91 | $6,683.19 |
11 | $6,683.19 | $651.49 | $0.00 | $37.79 | $7,372.47 |
12 | $7,372.47 | $651.49 | $0.00 | $41.69 | $8,065.65 |
13 | $8,065.65 | $651.49 | $0.00 | $45.60 | $8,762.74 |
14 | $8,762.74 | $651.49 | $0.00 | $49.55 | $9,463.78 |
15 | $9,463.78 | $651.49 | $0.00 | $53.51 | $10,168.78 |
16 | $10,168.78 | $651.49 | $0.00 | $57.50 | $10,877.77 |
17 | $10,877.77 | $651.49 | $0.00 | $61.50 | $11,590.76 |
18 | $11,590.76 | $651.49 | $0.00 | $65.54 | $12,307.79 |
19 | $12,307.79 | $651.49 | $0.00 | $69.59 | $13,028.87 |
20 | $13,028.87 | $651.49 | $0.00 | $73.67 | $13,754.03 |
21 | $13,754.03 | $651.49 | $0.00 | $77.77 | $14,483.29 |
22 | $14,483.29 | $651.49 | $0.00 | $81.89 | $15,216.67 |
23 | $15,216.67 | $651.49 | $0.00 | $86.04 | $15,954.20 |
24 | $15,954.20 | $651.49 | $0.00 | $90.21 | $16,695.90 |
25 | $16,695.90 | $651.49 | $0.00 | $94.40 | $17,441.79 |
26 | $17,441.79 | $651.49 | $0.00 | $98.62 | $18,191.90 |
27 | $18,191.90 | $651.49 | $0.00 | $102.86 | $18,946.25 |
28 | $18,946.25 | $651.49 | $0.00 | $107.12 | $19,704.86 |
29 | $19,704.86 | $651.49 | $0.00 | $111.41 | $20,467.76 |
30 | $20,467.76 | $651.49 | $0.00 | $115.73 | $21,234.98 |
31 | $21,234.98 | $651.49 | $0.00 | $120.07 | $22,006.54 |
32 | $22,006.54 | $651.49 | $0.00 | $124.43 | $22,782.46 |
33 | $22,782.46 | $651.49 | $0.00 | $128.82 | $23,562.77 |
34 | $23,562.77 | $651.49 | $0.00 | $133.23 | $24,347.49 |
35 | $24,347.49 | $651.49 | $0.00 | $137.66 | $25,136.64 |
36 | $25,136.64 | $651.49 | $0.00 | $142.13 | $25,930.26 |
37 | $25,930.26 | $651.49 | $0.00 | $146.61 | $26,728.36 |
38 | $26,728.36 | $651.49 | $0.00 | $151.13 | $27,530.98 |
39 | $27,530.98 | $651.49 | $0.00 | $155.66 | $28,338.13 |
40 | $28,338.13 | $651.49 | $0.00 | $160.23 | $29,149.85 |
41 | $29,149.85 | $651.49 | $0.00 | $164.82 | $29,966.16 |
42 | $29,966.16 | $651.49 | $0.00 | $169.43 | $30,787.08 |
43 | $30,787.08 | $651.49 | $0.00 | $174.07 | $31,612.64 |
44 | $31,612.64 | $651.49 | $0.00 | $178.74 | $32,442.87 |
45 | $32,442.87 | $651.49 | $0.00 | $183.44 | $33,277.80 |
46 | $33,277.80 | $651.49 | $0.00 | $188.16 | $34,117.45 |
47 | $34,117.45 | $651.49 | $0.00 | $192.91 | $34,961.85 |
48 | $34,961.85 | $651.49 | $0.00 | $197.68 | $35,811.02 |
49 | $35,811.02 | $651.49 | $0.00 | $202.48 | $36,664.99 |
50 | $36,664.99 | $651.49 | $0.00 | $207.31 | $37,523.79 |
51 | $37,523.79 | $651.49 | $0.00 | $212.16 | $38,387.44 |
52 | $38,387.44 | $651.49 | $0.00 | $217.05 | $39,255.98 |
53 | $39,255.98 | $651.49 | $0.00 | $221.96 | $40,129.43 |
54 | $40,129.43 | $651.49 | $0.00 | $226.90 | $41,007.82 |
55 | $41,007.82 | $651.49 | $0.00 | $231.86 | $41,891.17 |
56 | $41,891.17 | $651.49 | $0.00 | $236.86 | $42,779.52 |
57 | $42,779.52 | $651.49 | $0.00 | $241.88 | $43,672.89 |
58 | $43,672.89 | $651.49 | $0.00 | $246.93 | $44,571.31 |
59 | $44,571.31 | $651.49 | $0.00 | $252.01 | $45,474.81 |
60 | $45,474.81 | $651.49 | $0.00 | $257.12 | $46,383.42 |
61 | $46,383.42 | $651.49 | $0.00 | $262.26 | $47,297.17 |
62 | $47,297.17 | $651.49 | $0.00 | $267.43 | $48,216.09 |
63 | $48,216.09 | $651.49 | $0.00 | $272.62 | $49,140.20 |
64 | $49,140.20 | $651.49 | $0.00 | $277.85 | $50,069.54 |
65 | $50,069.54 | $651.49 | $0.00 | $283.10 | $51,004.13 |
66 | $51,004.13 | $651.49 | $0.00 | $288.38 | $51,944.00 |
67 | $51,944.00 | $651.49 | $0.00 | $293.70 | $52,889.19 |
68 | $52,889.19 | $651.49 | $0.00 | $299.04 | $53,839.72 |
69 | $53,839.72 | $651.49 | $0.00 | $304.42 | $54,795.63 |
70 | $54,795.63 | $651.49 | $0.00 | $309.82 | $55,756.94 |
71 | $55,756.94 | $651.49 | $0.00 | $315.26 | $56,723.69 |
72 | $56,723.69 | $651.49 | $0.00 | $320.72 | $57,695.90 |
73 | $57,695.90 | $651.49 | $0.00 | $326.22 | $58,673.61 |
74 | $58,673.61 | $651.49 | $0.00 | $331.75 | $59,656.85 |
75 | $59,656.85 | $651.49 | $0.00 | $337.31 | $60,645.65 |
76 | $60,645.65 | $651.49 | $0.00 | $342.90 | $61,640.04 |
77 | $61,640.04 | $651.49 | $0.00 | $348.52 | $62,640.05 |
78 | $62,640.05 | $651.49 | $0.00 | $354.18 | $63,645.72 |
79 | $63,645.72 | $651.49 | $0.00 | $359.86 | $64,657.07 |
80 | $64,657.07 | $651.49 | $0.00 | $365.58 | $65,674.14 |
81 | $65,674.14 | $651.49 | $0.00 | $371.33 | $66,696.96 |
82 | $66,696.96 | $651.49 | $0.00 | $377.11 | $67,725.56 |
83 | $67,725.56 | $651.49 | $0.00 | $382.93 | $68,759.98 |
84 | $68,759.98 | $651.49 | $0.00 | $388.78 | $69,800.25 |
85 | $69,800.25 | $651.49 | $0.00 | $394.66 | $70,846.40 |
86 | $70,846.40 | $651.49 | $0.00 | $400.58 | $71,898.47 |
87 | $71,898.47 | $651.49 | $0.00 | $406.52 | $72,956.48 |
88 | $72,956.48 | $651.49 | $0.00 | $412.51 | $74,020.48 |
89 | $74,020.48 | $651.49 | $0.00 | $418.52 | $75,090.49 |
90 | $75,090.49 | $651.49 | $0.00 | $424.57 | $76,166.55 |
91 | $76,166.55 | $651.49 | $0.00 | $430.66 | $77,248.70 |
92 | $77,248.70 | $651.49 | $0.00 | $436.78 | $78,336.97 |
93 | $78,336.97 | $651.49 | $0.00 | $442.93 | $79,431.39 |
94 | $79,431.39 | $651.49 | $0.00 | $449.12 | $80,532.00 |
95 | $80,532.00 | $651.49 | $0.00 | $455.34 | $81,638.83 |
96 | $81,638.83 | $651.49 | $0.00 | $461.60 | $82,751.92 |
97 | $82,751.92 | $651.49 | $0.00 | $467.89 | $83,871.30 |
98 | $83,871.30 | $651.49 | $0.00 | $474.22 | $84,997.01 |
99 | $84,997.01 | $651.49 | $0.00 | $480.59 | $86,129.09 |
100 | $86,129.09 | $651.49 | $0.00 | $486.99 | $87,267.57 |
101 | $87,267.57 | $651.49 | $0.00 | $493.42 | $88,412.48 |
102 | $88,412.48 | $651.49 | $0.00 | $499.90 | $89,563.87 |
103 | $89,563.87 | $651.49 | $0.00 | $506.41 | $90,721.77 |
104 | $90,721.77 | $651.49 | $0.00 | $512.95 | $91,886.21 |
105 | $91,886.21 | $651.49 | $0.00 | $519.54 | $93,057.24 |
106 | $93,057.24 | $651.49 | $0.00 | $526.16 | $94,234.89 |
107 | $94,234.89 | $651.49 | $0.00 | $532.82 | $95,419.20 |
108 | $95,419.20 | $651.49 | $0.00 | $539.51 | $96,610.20 |
109 | $96,610.20 | $651.49 | $0.00 | $546.25 | $97,807.94 |
110 | $97,807.94 | $651.49 | $0.00 | $553.02 | $99,012.45 |
111 | $99,012.45 | $651.49 | $0.00 | $559.83 | $100,223.77 |
112 | $100,223.77 | $651.49 | $0.00 | $566.68 | $101,441.94 |
113 | $101,441.94 | $651.49 | $0.00 | $573.57 | $102,667.00 |
114 | $102,667.00 | $651.49 | $0.00 | $580.49 | $103,898.98 |
115 | $103,898.98 | $651.49 | $0.00 | $587.46 | $105,137.93 |
116 | $105,137.93 | $651.49 | $0.00 | $594.47 | $106,383.89 |
117 | $106,383.89 | $651.49 | $0.00 | $601.51 | $107,636.89 |
118 | $107,636.89 | $651.49 | $0.00 | $608.59 | $108,896.97 |
119 | $108,896.97 | $651.49 | $0.00 | $615.72 | $110,164.18 |
120 | $110,164.18 | $651.49 | $0.00 | $622.88 | $111,438.55 |
121 | $111,438.55 | $651.49 | $0.00 | $630.09 | $112,720.13 |
122 | $112,720.13 | $651.49 | $0.00 | $637.34 | $114,008.96 |
123 | $114,008.96 | $651.49 | $0.00 | $644.62 | $115,305.07 |
124 | $115,305.07 | $651.49 | $0.00 | $651.95 | $116,608.51 |
125 | $116,608.51 | $651.49 | $0.00 | $659.32 | $117,919.32 |
126 | $117,919.32 | $651.49 | $0.00 | $666.73 | $119,237.54 |
127 | $119,237.54 | $651.49 | $0.00 | $674.19 | $120,563.22 |
128 | $120,563.22 | $651.49 | $0.00 | $681.68 | $121,896.39 |
129 | $121,896.39 | $651.49 | $0.00 | $689.22 | $123,237.10 |
130 | $123,237.10 | $651.49 | $0.00 | $696.80 | $124,585.39 |
131 | $124,585.39 | $651.49 | $0.00 | $704.42 | $125,941.30 |
132 | $125,941.30 | $651.49 | $0.00 | $712.09 | $127,304.88 |
133 | $127,304.88 | $651.49 | $0.00 | $719.80 | $128,676.17 |
134 | $128,676.17 | $651.49 | $0.00 | $727.55 | $130,055.21 |
135 | $130,055.21 | $651.49 | $0.00 | $735.35 | $131,442.05 |
136 | $131,442.05 | $651.49 | $0.00 | $743.19 | $132,836.73 |
137 | $132,836.73 | $651.49 | $0.00 | $751.08 | $134,239.30 |
138 | $134,239.30 | $651.49 | $0.00 | $759.01 | $135,649.80 |
139 | $135,649.80 | $651.49 | $0.00 | $766.98 | $137,068.27 |
140 | $137,068.27 | $651.49 | $0.00 | $775.00 | $138,494.76 |
141 | $138,494.76 | $651.49 | $0.00 | $783.07 | $139,929.32 |
142 | $139,929.32 | $651.49 | $0.00 | $791.18 | $141,371.99 |
143 | $141,371.99 | $651.49 | $0.00 | $799.34 | $142,822.82 |
144 | $142,822.82 | $651.49 | $0.00 | $807.54 | $144,281.85 |
145 | $144,281.85 | $651.49 | $0.00 | $815.79 | $145,749.13 |
146 | $145,749.13 | $651.49 | $0.00 | $824.09 | $147,224.71 |
147 | $147,224.71 | $651.49 | $0.00 | $832.43 | $148,708.63 |
148 | $148,708.63 | $651.49 | $0.00 | $840.82 | $150,200.94 |
149 | $150,200.94 | $651.49 | $0.00 | $849.26 | $151,701.69 |
150 | $151,701.69 | $651.49 | $0.00 | $857.74 | $153,210.92 |
151 | $153,210.92 | $651.49 | $0.00 | $866.28 | $154,728.69 |
152 | $154,728.69 | $651.49 | $0.00 | $874.86 | $156,255.04 |
153 | $156,255.04 | $651.49 | $0.00 | $883.49 | $157,790.02 |
154 | $157,790.02 | $651.49 | $0.00 | $892.17 | $159,333.68 |
155 | $159,333.68 | $651.49 | $0.00 | $900.90 | $160,886.07 |
156 | $160,886.07 | $651.49 | $0.00 | $909.67 | $162,447.23 |
157 | $162,447.23 | $651.49 | $0.00 | $918.50 | $164,017.22 |
158 | $164,017.22 | $651.49 | $0.00 | $927.38 | $165,596.09 |
159 | $165,596.09 | $651.49 | $0.00 | $936.30 | $167,183.88 |
160 | $167,183.88 | $651.49 | $0.00 | $945.28 | $168,780.65 |
161 | $168,780.65 | $651.49 | $0.00 | $954.31 | $170,386.45 |
162 | $170,386.45 | $651.49 | $0.00 | $963.39 | $172,001.33 |
163 | $172,001.33 | $651.49 | $0.00 | $972.52 | $173,625.34 |
164 | $173,625.34 | $651.49 | $0.00 | $981.70 | $175,258.53 |
165 | $175,258.53 | $651.49 | $0.00 | $990.94 | $176,900.96 |
166 | $176,900.96 | $651.49 | $0.00 | $1,000.22 | $178,552.67 |
167 | $178,552.67 | $651.49 | $0.00 | $1,009.56 | $180,213.72 |
168 | $180,213.72 | $651.49 | $0.00 | $1,018.95 | $181,884.16 |
169 | $181,884.16 | $651.49 | $0.00 | $1,028.40 | $183,564.05 |
170 | $183,564.05 | $651.49 | $0.00 | $1,037.90 | $185,253.44 |
171 | $185,253.44 | $651.49 | $0.00 | $1,047.45 | $186,952.38 |
172 | $186,952.38 | $651.49 | $0.00 | $1,057.06 | $188,660.93 |
173 | $188,660.93 | $651.49 | $0.00 | $1,066.72 | $190,379.14 |
174 | $190,379.14 | $651.49 | $0.00 | $1,076.43 | $192,107.06 |
175 | $192,107.06 | $651.49 | $0.00 | $1,086.20 | $193,844.75 |
176 | $193,844.75 | $651.49 | $0.00 | $1,096.03 | $195,592.27 |
177 | $195,592.27 | $651.49 | $0.00 | $1,105.91 | $197,349.67 |
178 | $197,349.67 | $651.49 | $0.00 | $1,115.84 | $199,117.00 |
179 | $199,117.00 | $651.49 | $0.00 | $1,125.84 | $200,894.33 |
180 | $200,894.33 | $651.49 | $0.00 | $1,135.89 | $202,681.71 |
181 | $202,681.71 | $651.49 | $0.00 | $1,145.99 | $204,479.19 |
182 | $204,479.19 | $651.49 | $0.00 | $1,156.16 | $206,286.84 |
183 | $206,286.84 | $651.49 | $0.00 | $1,166.38 | $208,104.71 |
184 | $208,104.71 | $651.49 | $0.00 | $1,176.65 | $209,932.85 |
185 | $209,932.85 | $651.49 | $0.00 | $1,186.99 | $211,771.33 |
186 | $211,771.33 | $651.49 | $0.00 | $1,197.39 | $213,620.21 |
187 | $213,620.21 | $651.49 | $0.00 | $1,207.84 | $215,479.54 |
188 | $215,479.54 | $651.49 | $0.00 | $1,218.35 | $217,349.38 |
189 | $217,349.38 | $651.49 | $0.00 | $1,228.92 | $219,229.79 |
190 | $219,229.79 | $651.49 | $0.00 | $1,239.56 | $221,120.84 |
191 | $221,120.84 | $651.49 | $0.00 | $1,250.25 | $223,022.58 |
192 | $223,022.58 | $651.49 | $0.00 | $1,261.00 | $224,935.07 |
193 | $224,935.07 | $651.49 | $0.00 | $1,271.82 | $226,858.38 |
194 | $226,858.38 | $651.49 | $0.00 | $1,282.69 | $228,792.56 |
195 | $228,792.56 | $651.49 | $0.00 | $1,293.63 | $230,737.68 |
196 | $230,737.68 | $651.49 | $0.00 | $1,304.62 | $232,693.79 |
197 | $232,693.79 | $651.49 | $0.00 | $1,315.68 | $234,660.96 |
198 | $234,660.96 | $651.49 | $0.00 | $1,326.81 | $236,639.26 |
199 | $236,639.26 | $651.49 | $0.00 | $1,337.99 | $238,628.74 |
200 | $238,628.74 | $651.49 | $0.00 | $1,349.24 | $240,629.47 |
201 | $240,629.47 | $651.49 | $0.00 | $1,360.55 | $242,641.51 |
202 | $242,641.51 | $651.49 | $0.00 | $1,371.93 | $244,664.93 |
203 | $244,664.93 | $651.49 | $0.00 | $1,383.37 | $246,699.79 |
204 | $246,699.79 | $651.49 | $0.00 | $1,394.88 | $248,746.16 |
205 | $248,746.16 | $651.49 | $0.00 | $1,406.45 | $250,804.10 |
206 | $250,804.10 | $651.49 | $0.00 | $1,418.08 | $252,873.67 |
207 | $252,873.67 | $651.49 | $0.00 | $1,429.78 | $254,954.94 |
208 | $254,954.94 | $651.49 | $0.00 | $1,441.55 | $257,047.98 |
209 | $257,047.98 | $651.49 | $0.00 | $1,453.39 | $259,152.86 |
210 | $259,152.86 | $651.49 | $0.00 | $1,465.29 | $261,269.64 |
211 | $261,269.64 | $651.49 | $0.00 | $1,477.26 | $263,398.39 |
212 | $263,398.39 | $651.49 | $0.00 | $1,489.29 | $265,539.17 |
213 | $265,539.17 | $651.49 | $0.00 | $1,501.40 | $267,692.06 |
214 | $267,692.06 | $651.49 | $0.00 | $1,513.57 | $269,857.12 |
215 | $269,857.12 | $651.49 | $0.00 | $1,525.81 | $272,034.42 |
216 | $272,034.42 | $651.49 | $0.00 | $1,538.12 | $274,224.03 |
217 | $274,224.03 | $651.49 | $76,381.28 | $1,550.50 | $200,044.74 |
218 | $200,044.74 | $651.49 | $0.00 | $1,131.08 | $201,827.31 |
219 | $201,827.31 | $651.49 | $0.00 | $1,141.16 | $203,619.96 |
220 | $203,619.96 | $651.49 | $0.00 | $1,151.30 | $205,422.75 |
221 | $205,422.75 | $651.49 | $0.00 | $1,161.49 | $207,235.73 |
222 | $207,235.73 | $651.49 | $0.00 | $1,171.74 | $209,058.96 |
223 | $209,058.96 | $651.49 | $0.00 | $1,182.05 | $210,892.50 |
224 | $210,892.50 | $651.49 | $0.00 | $1,192.42 | $212,736.41 |
225 | $212,736.41 | $651.49 | $0.00 | $1,202.84 | $214,590.74 |
226 | $214,590.74 | $651.49 | $0.00 | $1,213.33 | $216,455.56 |
227 | $216,455.56 | $651.49 | $0.00 | $1,223.87 | $218,330.92 |
228 | $218,330.92 | $651.49 | $0.00 | $1,234.47 | $220,216.88 |
229 | $220,216.88 | $651.49 | $80,200.35 | $1,245.14 | $141,913.16 |
230 | $141,913.16 | $651.49 | $0.00 | $802.40 | $143,367.05 |
231 | $143,367.05 | $651.49 | $0.00 | $810.62 | $144,829.16 |
232 | $144,829.16 | $651.49 | $0.00 | $818.89 | $146,299.54 |
233 | $146,299.54 | $651.49 | $0.00 | $827.20 | $147,778.23 |
234 | $147,778.23 | $651.49 | $0.00 | $835.56 | $149,265.28 |
235 | $149,265.28 | $651.49 | $0.00 | $843.97 | $150,760.74 |
236 | $150,760.74 | $651.49 | $0.00 | $852.42 | $152,264.65 |
237 | $152,264.65 | $651.49 | $0.00 | $860.93 | $153,777.07 |
238 | $153,777.07 | $651.49 | $0.00 | $869.48 | $155,298.04 |
239 | $155,298.04 | $651.49 | $0.00 | $878.08 | $156,827.61 |
240 | $156,827.61 | $651.49 | $0.00 | $886.73 | $158,365.83 |
241 | $158,365.83 | $651.49 | $84,210.36 | $895.42 | $75,702.38 |
242 | $75,702.38 | $651.49 | $0.00 | $428.03 | $76,781.90 |
243 | $76,781.90 | $651.49 | $0.00 | $434.14 | $77,867.53 |
244 | $77,867.53 | $651.49 | $0.00 | $440.27 | $78,959.29 |
245 | $78,959.29 | $651.49 | $0.00 | $446.45 | $80,057.23 |
246 | $80,057.23 | $651.49 | $0.00 | $452.66 | $81,161.38 |
247 | $81,161.38 | $651.49 | $0.00 | $458.90 | $82,271.77 |
248 | $82,271.77 | $651.49 | $0.00 | $465.18 | $83,388.44 |
249 | $83,388.44 | $651.49 | $0.00 | $471.49 | $84,511.42 |
250 | $84,511.42 | $651.49 | $0.00 | $477.84 | $85,640.75 |
251 | $85,640.75 | $651.49 | $0.00 | $484.23 | $86,776.47 |
252 | $86,776.47 | $651.49 | $0.00 | $490.65 | $87,918.61 |
253 | $87,918.61 | $0.00 | $88,420.88 | $497.10 | ($5.17) |