Savings Plan and Future Cost Estimation for Christopher Newport University

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

Savings Plan and Future Cost Estimation

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.

Assumptions

Current Annual Cost$31,738.00
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 Christopher Newport University in the future.

Planned Savings Balance

College Savings Schedule

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)