Savings Plan and Future Cost Estimation for North Carolina A & T State University

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$47,941
Monthly savings required$379

How much will it cost to send your child to North Carolina A & T State University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $191,762.50 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $379.48 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$18,487.00
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 North Carolina A & T State University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $379.48 $0.00 $0.00 $379.48
2 $379.48 $379.48 $0.00 $2.15 $761.11
3 $761.11 $379.48 $0.00 $4.30 $1,144.89
4 $1,144.89 $379.48 $0.00 $6.47 $1,530.84
5 $1,530.84 $379.48 $0.00 $8.66 $1,918.98
6 $1,918.98 $379.48 $0.00 $10.85 $2,309.31
7 $2,309.31 $379.48 $0.00 $13.06 $2,701.85
8 $2,701.85 $379.48 $0.00 $15.28 $3,096.61
9 $3,096.61 $379.48 $0.00 $17.51 $3,493.60
10 $3,493.60 $379.48 $0.00 $19.75 $3,892.83
11 $3,892.83 $379.48 $0.00 $22.01 $4,294.32
12 $4,294.32 $379.48 $0.00 $24.28 $4,698.08
13 $4,698.08 $379.48 $0.00 $26.56 $5,104.12
14 $5,104.12 $379.48 $0.00 $28.86 $5,512.46
15 $5,512.46 $379.48 $0.00 $31.17 $5,923.11
16 $5,923.11 $379.48 $0.00 $33.49 $6,336.08
17 $6,336.08 $379.48 $0.00 $35.83 $6,751.39
18 $6,751.39 $379.48 $0.00 $38.17 $7,169.04
19 $7,169.04 $379.48 $0.00 $40.53 $7,589.05
20 $7,589.05 $379.48 $0.00 $42.91 $8,011.44
21 $8,011.44 $379.48 $0.00 $45.30 $8,436.22
22 $8,436.22 $379.48 $0.00 $47.70 $8,863.40
23 $8,863.40 $379.48 $0.00 $50.11 $9,292.99
24 $9,292.99 $379.48 $0.00 $52.54 $9,725.01
25 $9,725.01 $379.48 $0.00 $54.99 $10,159.48
26 $10,159.48 $379.48 $0.00 $57.44 $10,596.40
27 $10,596.40 $379.48 $0.00 $59.91 $11,035.79
28 $11,035.79 $379.48 $0.00 $62.40 $11,477.67
29 $11,477.67 $379.48 $0.00 $64.90 $11,922.05
30 $11,922.05 $379.48 $0.00 $67.41 $12,368.94
31 $12,368.94 $379.48 $0.00 $69.94 $12,818.36
32 $12,818.36 $379.48 $0.00 $72.48 $13,270.32
33 $13,270.32 $379.48 $0.00 $75.03 $13,724.83
34 $13,724.83 $379.48 $0.00 $77.60 $14,181.91
35 $14,181.91 $379.48 $0.00 $80.19 $14,641.58
36 $14,641.58 $379.48 $0.00 $82.79 $15,103.85
37 $15,103.85 $379.48 $0.00 $85.40 $15,568.73
38 $15,568.73 $379.48 $0.00 $88.03 $16,036.24
39 $16,036.24 $379.48 $0.00 $90.67 $16,506.39
40 $16,506.39 $379.48 $0.00 $93.33 $16,979.20
41 $16,979.20 $379.48 $0.00 $96.00 $17,454.68
42 $17,454.68 $379.48 $0.00 $98.69 $17,932.85
43 $17,932.85 $379.48 $0.00 $101.39 $18,413.72
44 $18,413.72 $379.48 $0.00 $104.11 $18,897.31
45 $18,897.31 $379.48 $0.00 $106.85 $19,383.64
46 $19,383.64 $379.48 $0.00 $109.60 $19,872.72
47 $19,872.72 $379.48 $0.00 $112.36 $20,364.56
48 $20,364.56 $379.48 $0.00 $115.14 $20,859.18
49 $20,859.18 $379.48 $0.00 $117.94 $21,356.60
50 $21,356.60 $379.48 $0.00 $120.75 $21,856.83
51 $21,856.83 $379.48 $0.00 $123.58 $22,359.89
52 $22,359.89 $379.48 $0.00 $126.43 $22,865.80
53 $22,865.80 $379.48 $0.00 $129.29 $23,374.57
54 $23,374.57 $379.48 $0.00 $132.16 $23,886.21
55 $23,886.21 $379.48 $0.00 $135.06 $24,400.75
56 $24,400.75 $379.48 $0.00 $137.97 $24,918.20
57 $24,918.20 $379.48 $0.00 $140.89 $25,438.57
58 $25,438.57 $379.48 $0.00 $143.83 $25,961.88
59 $25,961.88 $379.48 $0.00 $146.79 $26,488.15
60 $26,488.15 $379.48 $0.00 $149.77 $27,017.40
61 $27,017.40 $379.48 $0.00 $152.76 $27,549.64
62 $27,549.64 $379.48 $0.00 $155.77 $28,084.89
63 $28,084.89 $379.48 $0.00 $158.80 $28,623.17
64 $28,623.17 $379.48 $0.00 $161.84 $29,164.49
65 $29,164.49 $379.48 $0.00 $164.90 $29,708.87
66 $29,708.87 $379.48 $0.00 $167.98 $30,256.33
67 $30,256.33 $379.48 $0.00 $171.07 $30,806.88
68 $30,806.88 $379.48 $0.00 $174.19 $31,360.55
69 $31,360.55 $379.48 $0.00 $177.32 $31,917.35
70 $31,917.35 $379.48 $0.00 $180.47 $32,477.30
71 $32,477.30 $379.48 $0.00 $183.63 $33,040.41
72 $33,040.41 $379.48 $0.00 $186.82 $33,606.71
73 $33,606.71 $379.48 $0.00 $190.02 $34,176.21
74 $34,176.21 $379.48 $0.00 $193.24 $34,748.93
75 $34,748.93 $379.48 $0.00 $196.48 $35,324.89
76 $35,324.89 $379.48 $0.00 $199.73 $35,904.10
77 $35,904.10 $379.48 $0.00 $203.01 $36,486.59
78 $36,486.59 $379.48 $0.00 $206.30 $37,072.37
79 $37,072.37 $379.48 $0.00 $209.61 $37,661.46
80 $37,661.46 $379.48 $0.00 $212.94 $38,253.88
81 $38,253.88 $379.48 $0.00 $216.29 $38,849.65
82 $38,849.65 $379.48 $0.00 $219.66 $39,448.79
83 $39,448.79 $379.48 $0.00 $223.05 $40,051.32
84 $40,051.32 $379.48 $0.00 $226.46 $40,657.26
85 $40,657.26 $379.48 $0.00 $229.88 $41,266.62
86 $41,266.62 $379.48 $0.00 $233.33 $41,879.43
87 $41,879.43 $379.48 $0.00 $236.79 $42,495.70
88 $42,495.70 $379.48 $0.00 $240.28 $43,115.46
89 $43,115.46 $379.48 $0.00 $243.78 $43,738.72
90 $43,738.72 $379.48 $0.00 $247.31 $44,365.51
91 $44,365.51 $379.48 $0.00 $250.85 $44,995.84
92 $44,995.84 $379.48 $0.00 $254.41 $45,629.73
93 $45,629.73 $379.48 $0.00 $258.00 $46,267.21
94 $46,267.21 $379.48 $0.00 $261.60 $46,908.29
95 $46,908.29 $379.48 $0.00 $265.23 $47,553.00
96 $47,553.00 $379.48 $0.00 $268.87 $48,201.35
97 $48,201.35 $379.48 $0.00 $272.54 $48,853.37
98 $48,853.37 $379.48 $0.00 $276.22 $49,509.07
99 $49,509.07 $379.48 $0.00 $279.93 $50,168.48
100 $50,168.48 $379.48 $0.00 $283.66 $50,831.62
101 $50,831.62 $379.48 $0.00 $287.41 $51,498.51
102 $51,498.51 $379.48 $0.00 $291.18 $52,169.17
103 $52,169.17 $379.48 $0.00 $294.97 $52,843.62
104 $52,843.62 $379.48 $0.00 $298.79 $53,521.89
105 $53,521.89 $379.48 $0.00 $302.62 $54,203.99
106 $54,203.99 $379.48 $0.00 $306.48 $54,889.95
107 $54,889.95 $379.48 $0.00 $310.36 $55,579.79
108 $55,579.79 $379.48 $0.00 $314.26 $56,273.53
109 $56,273.53 $379.48 $0.00 $318.18 $56,971.19
110 $56,971.19 $379.48 $0.00 $322.12 $57,672.79
111 $57,672.79 $379.48 $0.00 $326.09 $58,378.36
112 $58,378.36 $379.48 $0.00 $330.08 $59,087.92
113 $59,087.92 $379.48 $0.00 $334.09 $59,801.49
114 $59,801.49 $379.48 $0.00 $338.13 $60,519.10
115 $60,519.10 $379.48 $0.00 $342.18 $61,240.76
116 $61,240.76 $379.48 $0.00 $346.26 $61,966.50
117 $61,966.50 $379.48 $0.00 $350.37 $62,696.35
118 $62,696.35 $379.48 $0.00 $354.49 $63,430.32
119 $63,430.32 $379.48 $0.00 $358.64 $64,168.44
120 $64,168.44 $379.48 $0.00 $362.82 $64,910.74
121 $64,910.74 $379.48 $0.00 $367.01 $65,657.23
122 $65,657.23 $379.48 $0.00 $371.24 $66,407.95
123 $66,407.95 $379.48 $0.00 $375.48 $67,162.91
124 $67,162.91 $379.48 $0.00 $379.75 $67,922.14
125 $67,922.14 $379.48 $0.00 $384.04 $68,685.66
126 $68,685.66 $379.48 $0.00 $388.36 $69,453.50
127 $69,453.50 $379.48 $0.00 $392.70 $70,225.68
128 $70,225.68 $379.48 $0.00 $397.07 $71,002.23
129 $71,002.23 $379.48 $0.00 $401.46 $71,783.17
130 $71,783.17 $379.48 $0.00 $405.87 $72,568.52
131 $72,568.52 $379.48 $0.00 $410.31 $73,358.31
132 $73,358.31 $379.48 $0.00 $414.78 $74,152.57
133 $74,152.57 $379.48 $0.00 $419.27 $74,951.32
134 $74,951.32 $379.48 $0.00 $423.79 $75,754.59
135 $75,754.59 $379.48 $0.00 $428.33 $76,562.40
136 $76,562.40 $379.48 $0.00 $432.89 $77,374.77
137 $77,374.77 $379.48 $0.00 $437.49 $78,191.74
138 $78,191.74 $379.48 $0.00 $442.11 $79,013.33
139 $79,013.33 $379.48 $0.00 $446.75 $79,839.56
140 $79,839.56 $379.48 $0.00 $451.42 $80,670.46
141 $80,670.46 $379.48 $0.00 $456.12 $81,506.06
142 $81,506.06 $379.48 $0.00 $460.85 $82,346.39
143 $82,346.39 $379.48 $0.00 $465.60 $83,191.47
144 $83,191.47 $379.48 $0.00 $470.38 $84,041.33
145 $84,041.33 $379.48 $0.00 $475.18 $84,895.99
146 $84,895.99 $379.48 $0.00 $480.01 $85,755.48
147 $85,755.48 $379.48 $0.00 $484.87 $86,619.83
148 $86,619.83 $379.48 $0.00 $489.76 $87,489.07
149 $87,489.07 $379.48 $0.00 $494.68 $88,363.23
150 $88,363.23 $379.48 $0.00 $499.62 $89,242.33
151 $89,242.33 $379.48 $0.00 $504.59 $90,126.40
152 $90,126.40 $379.48 $0.00 $509.59 $91,015.47
153 $91,015.47 $379.48 $0.00 $514.61 $91,909.56
154 $91,909.56 $379.48 $0.00 $519.67 $92,808.71
155 $92,808.71 $379.48 $0.00 $524.75 $93,712.94
156 $93,712.94 $379.48 $0.00 $529.87 $94,622.29
157 $94,622.29 $379.48 $0.00 $535.01 $95,536.78
158 $95,536.78 $379.48 $0.00 $540.18 $96,456.44
159 $96,456.44 $379.48 $0.00 $545.38 $97,381.30
160 $97,381.30 $379.48 $0.00 $550.61 $98,311.39
161 $98,311.39 $379.48 $0.00 $555.87 $99,246.74
162 $99,246.74 $379.48 $0.00 $561.16 $100,187.38
163 $100,187.38 $379.48 $0.00 $566.47 $101,133.33
164 $101,133.33 $379.48 $0.00 $571.82 $102,084.63
165 $102,084.63 $379.48 $0.00 $577.20 $103,041.31
166 $103,041.31 $379.48 $0.00 $582.61 $104,003.40
167 $104,003.40 $379.48 $0.00 $588.05 $104,970.93
168 $104,970.93 $379.48 $0.00 $593.52 $105,943.93
169 $105,943.93 $379.48 $0.00 $599.02 $106,922.43
170 $106,922.43 $379.48 $0.00 $604.55 $107,906.46
171 $107,906.46 $379.48 $0.00 $610.12 $108,896.06
172 $108,896.06 $379.48 $0.00 $615.71 $109,891.25
173 $109,891.25 $379.48 $0.00 $621.34 $110,892.07
174 $110,892.07 $379.48 $0.00 $627.00 $111,898.55
175 $111,898.55 $379.48 $0.00 $632.69 $112,910.72
176 $112,910.72 $379.48 $0.00 $638.41 $113,928.61
177 $113,928.61 $379.48 $0.00 $644.17 $114,952.26
178 $114,952.26 $379.48 $0.00 $649.96 $115,981.70
179 $115,981.70 $379.48 $0.00 $655.78 $117,016.96
180 $117,016.96 $379.48 $0.00 $661.63 $118,058.07
181 $118,058.07 $379.48 $0.00 $667.52 $119,105.07
182 $119,105.07 $379.48 $0.00 $673.44 $120,157.99
183 $120,157.99 $379.48 $0.00 $679.39 $121,216.86
184 $121,216.86 $379.48 $0.00 $685.38 $122,281.72
185 $122,281.72 $379.48 $0.00 $691.40 $123,352.60
186 $123,352.60 $379.48 $0.00 $697.45 $124,429.53
187 $124,429.53 $379.48 $0.00 $703.54 $125,512.55
188 $125,512.55 $379.48 $0.00 $709.67 $126,601.70
189 $126,601.70 $379.48 $0.00 $715.82 $127,697.00
190 $127,697.00 $379.48 $0.00 $722.02 $128,798.50
191 $128,798.50 $379.48 $0.00 $728.25 $129,906.23
192 $129,906.23 $379.48 $0.00 $734.51 $131,020.22
193 $131,020.22 $379.48 $0.00 $740.81 $132,140.51
194 $132,140.51 $379.48 $0.00 $747.14 $133,267.13
195 $133,267.13 $379.48 $0.00 $753.51 $134,400.12
196 $134,400.12 $379.48 $0.00 $759.92 $135,539.52
197 $135,539.52 $379.48 $0.00 $766.36 $136,685.36
198 $136,685.36 $379.48 $0.00 $772.84 $137,837.68
199 $137,837.68 $379.48 $0.00 $779.35 $138,996.51
200 $138,996.51 $379.48 $0.00 $785.91 $140,161.90
201 $140,161.90 $379.48 $0.00 $792.50 $141,333.88
202 $141,333.88 $379.48 $0.00 $799.12 $142,512.48
203 $142,512.48 $379.48 $0.00 $805.79 $143,697.75
204 $143,697.75 $379.48 $0.00 $812.49 $144,889.72
205 $144,889.72 $379.48 $0.00 $819.23 $146,088.43
206 $146,088.43 $379.48 $0.00 $826.01 $147,293.92
207 $147,293.92 $379.48 $0.00 $832.82 $148,506.22
208 $148,506.22 $379.48 $0.00 $839.68 $149,725.38
209 $149,725.38 $379.48 $0.00 $846.57 $150,951.43
210 $150,951.43 $379.48 $0.00 $853.50 $152,184.41
211 $152,184.41 $379.48 $0.00 $860.47 $153,424.36
212 $153,424.36 $379.48 $0.00 $867.48 $154,671.32
213 $154,671.32 $379.48 $0.00 $874.53 $155,925.33
214 $155,925.33 $379.48 $0.00 $881.62 $157,186.43
215 $157,186.43 $379.48 $0.00 $888.75 $158,454.66
216 $158,454.66 $379.48 $0.00 $895.93 $159,730.07
217 $159,730.07 $379.48 $44,491.17 $903.14 $116,521.52
218 $116,521.52 $379.48 $0.00 $658.83 $117,559.83
219 $117,559.83 $379.48 $0.00 $664.70 $118,604.01
220 $118,604.01 $379.48 $0.00 $670.60 $119,654.09
221 $119,654.09 $379.48 $0.00 $676.54 $120,710.11
222 $120,710.11 $379.48 $0.00 $682.51 $121,772.10
223 $121,772.10 $379.48 $0.00 $688.52 $122,840.10
224 $122,840.10 $379.48 $0.00 $694.56 $123,914.14
225 $123,914.14 $379.48 $0.00 $700.63 $124,994.25
226 $124,994.25 $379.48 $0.00 $706.74 $126,080.47
227 $126,080.47 $379.48 $0.00 $712.88 $127,172.83
228 $127,172.83 $379.48 $0.00 $719.05 $128,271.36
229 $128,271.36 $379.48 $46,715.73 $725.26 $82,660.37
230 $82,660.37 $379.48 $0.00 $467.37 $83,507.22
231 $83,507.22 $379.48 $0.00 $472.16 $84,358.86
232 $84,358.86 $379.48 $0.00 $476.98 $85,215.32
233 $85,215.32 $379.48 $0.00 $481.82 $86,076.62
234 $86,076.62 $379.48 $0.00 $486.69 $86,942.79
235 $86,942.79 $379.48 $0.00 $491.59 $87,813.86
236 $87,813.86 $379.48 $0.00 $496.51 $88,689.85
237 $88,689.85 $379.48 $0.00 $501.47 $89,570.80
238 $89,570.80 $379.48 $0.00 $506.45 $90,456.73
239 $90,456.73 $379.48 $0.00 $511.46 $91,347.67
240 $91,347.67 $379.48 $0.00 $516.49 $92,243.64
241 $92,243.64 $379.48 $49,051.51 $521.56 $44,093.17
242 $44,093.17 $379.48 $0.00 $249.31 $44,721.96
243 $44,721.96 $379.48 $0.00 $252.86 $45,354.30
244 $45,354.30 $379.48 $0.00 $256.44 $45,990.22
245 $45,990.22 $379.48 $0.00 $260.04 $46,629.74
246 $46,629.74 $379.48 $0.00 $263.65 $47,272.87
247 $47,272.87 $379.48 $0.00 $267.29 $47,919.64
248 $47,919.64 $379.48 $0.00 $270.94 $48,570.06
249 $48,570.06 $379.48 $0.00 $274.62 $49,224.16
250 $49,224.16 $379.48 $0.00 $278.32 $49,881.96
251 $49,881.96 $379.48 $0.00 $282.04 $50,543.48
252 $50,543.48 $379.48 $0.00 $285.78 $51,208.74
253 $51,208.74 $0.00 $51,504.09 $289.54 ($5.81)