Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$40,500
Monthly savings required$180

How much will it cost to send your child to Dakota College at Bottineau in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $80,999.34 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $179.99 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$16,418.00
Years until enrollment18
Annual Tuition Increase5%
Current Savings$0.00
After Tax Return on Savings7%
Years of enrollment2

Current Savings Shortfall

College Savings Calculator

Update Your Savings Plan

Discover how much will you need to start saving now to afford Dakota College at Bottineau in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $179.99 $0.00 $0.00 $179.99
2 $179.99 $179.99 $0.00 $1.02 $361.00
3 $361.00 $179.99 $0.00 $2.04 $543.03
4 $543.03 $179.99 $0.00 $3.07 $726.09
5 $726.09 $179.99 $0.00 $4.11 $910.19
6 $910.19 $179.99 $0.00 $5.15 $1,095.33
7 $1,095.33 $179.99 $0.00 $6.19 $1,281.51
8 $1,281.51 $179.99 $0.00 $7.25 $1,468.75
9 $1,468.75 $179.99 $0.00 $8.30 $1,657.04
10 $1,657.04 $179.99 $0.00 $9.37 $1,846.40
11 $1,846.40 $179.99 $0.00 $10.44 $2,036.83
12 $2,036.83 $179.99 $0.00 $11.52 $2,228.34
13 $2,228.34 $179.99 $0.00 $12.60 $2,420.93
14 $2,420.93 $179.99 $0.00 $13.69 $2,614.61
15 $2,614.61 $179.99 $0.00 $14.78 $2,809.38
16 $2,809.38 $179.99 $0.00 $15.88 $3,005.25
17 $3,005.25 $179.99 $0.00 $16.99 $3,202.23
18 $3,202.23 $179.99 $0.00 $18.11 $3,400.33
19 $3,400.33 $179.99 $0.00 $19.23 $3,599.55
20 $3,599.55 $179.99 $0.00 $20.35 $3,799.89
21 $3,799.89 $179.99 $0.00 $21.49 $4,001.37
22 $4,001.37 $179.99 $0.00 $22.62 $4,203.98
23 $4,203.98 $179.99 $0.00 $23.77 $4,407.74
24 $4,407.74 $179.99 $0.00 $24.92 $4,612.65
25 $4,612.65 $179.99 $0.00 $26.08 $4,818.72
26 $4,818.72 $179.99 $0.00 $27.25 $5,025.96
27 $5,025.96 $179.99 $0.00 $28.42 $5,234.37
28 $5,234.37 $179.99 $0.00 $29.60 $5,443.96
29 $5,443.96 $179.99 $0.00 $30.78 $5,654.73
30 $5,654.73 $179.99 $0.00 $31.97 $5,866.69
31 $5,866.69 $179.99 $0.00 $33.17 $6,079.85
32 $6,079.85 $179.99 $0.00 $34.38 $6,294.22
33 $6,294.22 $179.99 $0.00 $35.59 $6,509.80
34 $6,509.80 $179.99 $0.00 $36.81 $6,726.60
35 $6,726.60 $179.99 $0.00 $38.03 $6,944.62
36 $6,944.62 $179.99 $0.00 $39.27 $7,163.88
37 $7,163.88 $179.99 $0.00 $40.51 $7,384.38
38 $7,384.38 $179.99 $0.00 $41.75 $7,606.12
39 $7,606.12 $179.99 $0.00 $43.01 $7,829.12
40 $7,829.12 $179.99 $0.00 $44.27 $8,053.38
41 $8,053.38 $179.99 $0.00 $45.53 $8,278.90
42 $8,278.90 $179.99 $0.00 $46.81 $8,505.70
43 $8,505.70 $179.99 $0.00 $48.09 $8,733.78
44 $8,733.78 $179.99 $0.00 $49.38 $8,963.15
45 $8,963.15 $179.99 $0.00 $50.68 $9,193.82
46 $9,193.82 $179.99 $0.00 $51.98 $9,425.79
47 $9,425.79 $179.99 $0.00 $53.29 $9,659.07
48 $9,659.07 $179.99 $0.00 $54.61 $9,893.67
49 $9,893.67 $179.99 $0.00 $55.94 $10,129.60
50 $10,129.60 $179.99 $0.00 $57.27 $10,366.86
51 $10,366.86 $179.99 $0.00 $58.62 $10,605.47
52 $10,605.47 $179.99 $0.00 $59.96 $10,845.42
53 $10,845.42 $179.99 $0.00 $61.32 $11,086.73
54 $11,086.73 $179.99 $0.00 $62.69 $11,329.41
55 $11,329.41 $179.99 $0.00 $64.06 $11,573.46
56 $11,573.46 $179.99 $0.00 $65.44 $11,818.89
57 $11,818.89 $179.99 $0.00 $66.83 $12,065.71
58 $12,065.71 $179.99 $0.00 $68.22 $12,313.92
59 $12,313.92 $179.99 $0.00 $69.62 $12,563.53
60 $12,563.53 $179.99 $0.00 $71.04 $12,814.56
61 $12,814.56 $179.99 $0.00 $72.46 $13,067.01
62 $13,067.01 $179.99 $0.00 $73.88 $13,320.88
63 $13,320.88 $179.99 $0.00 $75.32 $13,576.19
64 $13,576.19 $179.99 $0.00 $76.76 $13,832.94
65 $13,832.94 $179.99 $0.00 $78.21 $14,091.14
66 $14,091.14 $179.99 $0.00 $79.67 $14,350.80
67 $14,350.80 $179.99 $0.00 $81.14 $14,611.93
68 $14,611.93 $179.99 $0.00 $82.62 $14,874.54
69 $14,874.54 $179.99 $0.00 $84.10 $15,138.63
70 $15,138.63 $179.99 $0.00 $85.60 $15,404.22
71 $15,404.22 $179.99 $0.00 $87.10 $15,671.31
72 $15,671.31 $179.99 $0.00 $88.61 $15,939.91
73 $15,939.91 $179.99 $0.00 $90.13 $16,210.03
74 $16,210.03 $179.99 $0.00 $91.65 $16,481.67
75 $16,481.67 $179.99 $0.00 $93.19 $16,754.85
76 $16,754.85 $179.99 $0.00 $94.73 $17,029.57
77 $17,029.57 $179.99 $0.00 $96.29 $17,305.85
78 $17,305.85 $179.99 $0.00 $97.85 $17,583.69
79 $17,583.69 $179.99 $0.00 $99.42 $17,863.10
80 $17,863.10 $179.99 $0.00 $101.00 $18,144.09
81 $18,144.09 $179.99 $0.00 $102.59 $18,426.67
82 $18,426.67 $179.99 $0.00 $104.19 $18,710.85
83 $18,710.85 $179.99 $0.00 $105.79 $18,996.63
84 $18,996.63 $179.99 $0.00 $107.41 $19,284.03
85 $19,284.03 $179.99 $0.00 $109.03 $19,573.05
86 $19,573.05 $179.99 $0.00 $110.67 $19,863.71
87 $19,863.71 $179.99 $0.00 $112.31 $20,156.01
88 $20,156.01 $179.99 $0.00 $113.97 $20,449.97
89 $20,449.97 $179.99 $0.00 $115.63 $20,745.59
90 $20,745.59 $179.99 $0.00 $117.30 $21,042.88
91 $21,042.88 $179.99 $0.00 $118.98 $21,341.85
92 $21,341.85 $179.99 $0.00 $120.67 $21,642.51
93 $21,642.51 $179.99 $0.00 $122.37 $21,944.87
94 $21,944.87 $179.99 $0.00 $124.08 $22,248.94
95 $22,248.94 $179.99 $0.00 $125.80 $22,554.73
96 $22,554.73 $179.99 $0.00 $127.53 $22,862.25
97 $22,862.25 $179.99 $0.00 $129.27 $23,171.51
98 $23,171.51 $179.99 $0.00 $131.02 $23,482.52
99 $23,482.52 $179.99 $0.00 $132.77 $23,795.28
100 $23,795.28 $179.99 $0.00 $134.54 $24,109.81
101 $24,109.81 $179.99 $0.00 $136.32 $24,426.12
102 $24,426.12 $179.99 $0.00 $138.11 $24,744.22
103 $24,744.22 $179.99 $0.00 $139.91 $25,064.12
104 $25,064.12 $179.99 $0.00 $141.72 $25,385.83
105 $25,385.83 $179.99 $0.00 $143.54 $25,709.36
106 $25,709.36 $179.99 $0.00 $145.36 $26,034.71
107 $26,034.71 $179.99 $0.00 $147.20 $26,361.90
108 $26,361.90 $179.99 $0.00 $149.05 $26,690.94
109 $26,690.94 $179.99 $0.00 $150.91 $27,021.84
110 $27,021.84 $179.99 $0.00 $152.79 $27,354.62
111 $27,354.62 $179.99 $0.00 $154.67 $27,689.28
112 $27,689.28 $179.99 $0.00 $156.56 $28,025.83
113 $28,025.83 $179.99 $0.00 $158.46 $28,364.28
114 $28,364.28 $179.99 $0.00 $160.38 $28,704.65
115 $28,704.65 $179.99 $0.00 $162.30 $29,046.94
116 $29,046.94 $179.99 $0.00 $164.24 $29,391.17
117 $29,391.17 $179.99 $0.00 $166.18 $29,737.34
118 $29,737.34 $179.99 $0.00 $168.14 $30,085.47
119 $30,085.47 $179.99 $0.00 $170.11 $30,435.57
120 $30,435.57 $179.99 $0.00 $172.09 $30,787.65
121 $30,787.65 $179.99 $0.00 $174.08 $31,141.72
122 $31,141.72 $179.99 $0.00 $176.08 $31,497.79
123 $31,497.79 $179.99 $0.00 $178.09 $31,855.87
124 $31,855.87 $179.99 $0.00 $180.12 $32,215.98
125 $32,215.98 $179.99 $0.00 $182.15 $32,578.12
126 $32,578.12 $179.99 $0.00 $184.20 $32,942.31
127 $32,942.31 $179.99 $0.00 $186.26 $33,308.56
128 $33,308.56 $179.99 $0.00 $188.33 $33,676.88
129 $33,676.88 $179.99 $0.00 $190.41 $34,047.28
130 $34,047.28 $179.99 $0.00 $192.51 $34,419.78
131 $34,419.78 $179.99 $0.00 $194.61 $34,794.38
132 $34,794.38 $179.99 $0.00 $196.73 $35,171.10
133 $35,171.10 $179.99 $0.00 $198.86 $35,549.95
134 $35,549.95 $179.99 $0.00 $201.00 $35,930.94
135 $35,930.94 $179.99 $0.00 $203.16 $36,314.09
136 $36,314.09 $179.99 $0.00 $205.33 $36,699.41
137 $36,699.41 $179.99 $0.00 $207.50 $37,086.90
138 $37,086.90 $179.99 $0.00 $209.69 $37,476.58
139 $37,476.58 $179.99 $0.00 $211.90 $37,868.47
140 $37,868.47 $179.99 $0.00 $214.11 $38,262.57
141 $38,262.57 $179.99 $0.00 $216.34 $38,658.90
142 $38,658.90 $179.99 $0.00 $218.58 $39,057.47
143 $39,057.47 $179.99 $0.00 $220.84 $39,458.30
144 $39,458.30 $179.99 $0.00 $223.10 $39,861.39
145 $39,861.39 $179.99 $0.00 $225.38 $40,266.76
146 $40,266.76 $179.99 $0.00 $227.67 $40,674.42
147 $40,674.42 $179.99 $0.00 $229.98 $41,084.39
148 $41,084.39 $179.99 $0.00 $232.30 $41,496.68
149 $41,496.68 $179.99 $0.00 $234.63 $41,911.30
150 $41,911.30 $179.99 $0.00 $236.97 $42,328.26
151 $42,328.26 $179.99 $0.00 $239.33 $42,747.58
152 $42,747.58 $179.99 $0.00 $241.70 $43,169.27
153 $43,169.27 $179.99 $0.00 $244.09 $43,593.35
154 $43,593.35 $179.99 $0.00 $246.48 $44,019.82
155 $44,019.82 $179.99 $0.00 $248.89 $44,448.70
156 $44,448.70 $179.99 $0.00 $251.32 $44,880.01
157 $44,880.01 $179.99 $0.00 $253.76 $45,313.76
158 $45,313.76 $179.99 $0.00 $256.21 $45,749.96
159 $45,749.96 $179.99 $0.00 $258.68 $46,188.63
160 $46,188.63 $179.99 $0.00 $261.16 $46,629.78
161 $46,629.78 $179.99 $0.00 $263.65 $47,073.42
162 $47,073.42 $179.99 $0.00 $266.16 $47,519.57
163 $47,519.57 $179.99 $0.00 $268.68 $47,968.24
164 $47,968.24 $179.99 $0.00 $271.22 $48,419.45
165 $48,419.45 $179.99 $0.00 $273.77 $48,873.21
166 $48,873.21 $179.99 $0.00 $276.34 $49,329.54
167 $49,329.54 $179.99 $0.00 $278.92 $49,788.45
168 $49,788.45 $179.99 $0.00 $281.51 $50,249.95
169 $50,249.95 $179.99 $0.00 $284.12 $50,714.06
170 $50,714.06 $179.99 $0.00 $286.74 $51,180.79
171 $51,180.79 $179.99 $0.00 $289.38 $51,650.16
172 $51,650.16 $179.99 $0.00 $292.04 $52,122.19
173 $52,122.19 $179.99 $0.00 $294.71 $52,596.89
174 $52,596.89 $179.99 $0.00 $297.39 $53,074.27
175 $53,074.27 $179.99 $0.00 $300.09 $53,554.35
176 $53,554.35 $179.99 $0.00 $302.80 $54,037.14
177 $54,037.14 $179.99 $0.00 $305.53 $54,522.66
178 $54,522.66 $179.99 $0.00 $308.28 $55,010.93
179 $55,010.93 $179.99 $0.00 $311.04 $55,501.96
180 $55,501.96 $179.99 $0.00 $313.82 $55,995.77
181 $55,995.77 $179.99 $0.00 $316.61 $56,492.37
182 $56,492.37 $179.99 $0.00 $319.42 $56,991.78
183 $56,991.78 $179.99 $0.00 $322.24 $57,494.01
184 $57,494.01 $179.99 $0.00 $325.08 $57,999.08
185 $57,999.08 $179.99 $0.00 $327.94 $58,507.01
186 $58,507.01 $179.99 $0.00 $330.81 $59,017.81
187 $59,017.81 $179.99 $0.00 $333.70 $59,531.50
188 $59,531.50 $179.99 $0.00 $336.60 $60,048.09
189 $60,048.09 $179.99 $0.00 $339.52 $60,567.60
190 $60,567.60 $179.99 $0.00 $342.46 $61,090.05
191 $61,090.05 $179.99 $0.00 $345.41 $61,615.45
192 $61,615.45 $179.99 $0.00 $348.38 $62,143.82
193 $62,143.82 $179.99 $0.00 $351.37 $62,675.18
194 $62,675.18 $179.99 $0.00 $354.37 $63,209.54
195 $63,209.54 $179.99 $0.00 $357.40 $63,746.93
196 $63,746.93 $179.99 $0.00 $360.43 $64,287.35
197 $64,287.35 $179.99 $0.00 $363.49 $64,830.83
198 $64,830.83 $179.99 $0.00 $366.56 $65,377.38
199 $65,377.38 $179.99 $0.00 $369.65 $65,927.02
200 $65,927.02 $179.99 $0.00 $372.76 $66,479.77
201 $66,479.77 $179.99 $0.00 $375.89 $67,035.65
202 $67,035.65 $179.99 $0.00 $379.03 $67,594.67
203 $67,594.67 $179.99 $0.00 $382.19 $68,156.85
204 $68,156.85 $179.99 $0.00 $385.37 $68,722.21
205 $68,722.21 $179.99 $0.00 $388.57 $69,290.77
206 $69,290.77 $179.99 $0.00 $391.78 $69,862.54
207 $69,862.54 $179.99 $0.00 $395.01 $70,437.54
208 $70,437.54 $179.99 $0.00 $398.26 $71,015.79
209 $71,015.79 $179.99 $0.00 $401.53 $71,597.31
210 $71,597.31 $179.99 $0.00 $404.82 $72,182.12
211 $72,182.12 $179.99 $0.00 $408.13 $72,770.24
212 $72,770.24 $179.99 $0.00 $411.45 $73,361.68
213 $73,361.68 $179.99 $0.00 $414.80 $73,956.47
214 $73,956.47 $179.99 $0.00 $418.16 $74,554.62
215 $74,554.62 $179.99 $0.00 $421.54 $75,156.15
216 $75,156.15 $179.99 $0.00 $424.94 $75,761.08
217 $75,761.08 $179.99 $39,511.87 $428.36 $36,857.56
218 $36,857.56 $179.99 $0.00 $208.40 $37,245.95
219 $37,245.95 $179.99 $0.00 $210.59 $37,636.53
220 $37,636.53 $179.99 $0.00 $212.80 $38,029.32
221 $38,029.32 $179.99 $0.00 $215.02 $38,424.33
222 $38,424.33 $179.99 $0.00 $217.26 $38,821.58
223 $38,821.58 $179.99 $0.00 $219.50 $39,221.07
224 $39,221.07 $179.99 $0.00 $221.76 $39,622.82
225 $39,622.82 $179.99 $0.00 $224.03 $40,026.84
226 $40,026.84 $179.99 $0.00 $226.32 $40,433.15
227 $40,433.15 $179.99 $0.00 $228.61 $40,841.75
228 $40,841.75 $179.99 $0.00 $230.93 $41,252.67
229 $41,252.67 $0.00 $41,487.47 $233.25 ($1.55)