Savings Plan and Future Cost Estimation for North Dakota State College of Science

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$39,654
Monthly savings required$176

How much will it cost to send your child to North Dakota State College of Science in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $79,307.13 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $176.24 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$16,075.00
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 North Dakota State College of Science in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $176.24 $0.00 $0.00 $176.24
2 $176.24 $176.24 $0.00 $1.00 $353.48
3 $353.48 $176.24 $0.00 $2.00 $531.72
4 $531.72 $176.24 $0.00 $3.01 $710.97
5 $710.97 $176.24 $0.00 $4.02 $891.23
6 $891.23 $176.24 $0.00 $5.04 $1,072.51
7 $1,072.51 $176.24 $0.00 $6.06 $1,254.81
8 $1,254.81 $176.24 $0.00 $7.09 $1,438.14
9 $1,438.14 $176.24 $0.00 $8.13 $1,622.51
10 $1,622.51 $176.24 $0.00 $9.17 $1,807.92
11 $1,807.92 $176.24 $0.00 $10.22 $1,994.38
12 $1,994.38 $176.24 $0.00 $11.28 $2,181.90
13 $2,181.90 $176.24 $0.00 $12.34 $2,370.48
14 $2,370.48 $176.24 $0.00 $13.40 $2,560.12
15 $2,560.12 $176.24 $0.00 $14.48 $2,750.84
16 $2,750.84 $176.24 $0.00 $15.55 $2,942.63
17 $2,942.63 $176.24 $0.00 $16.64 $3,135.51
18 $3,135.51 $176.24 $0.00 $17.73 $3,329.48
19 $3,329.48 $176.24 $0.00 $18.83 $3,524.55
20 $3,524.55 $176.24 $0.00 $19.93 $3,720.72
21 $3,720.72 $176.24 $0.00 $21.04 $3,918.00
22 $3,918.00 $176.24 $0.00 $22.15 $4,116.39
23 $4,116.39 $176.24 $0.00 $23.27 $4,315.90
24 $4,315.90 $176.24 $0.00 $24.40 $4,516.54
25 $4,516.54 $176.24 $0.00 $25.54 $4,718.32
26 $4,718.32 $176.24 $0.00 $26.68 $4,921.24
27 $4,921.24 $176.24 $0.00 $27.83 $5,125.31
28 $5,125.31 $176.24 $0.00 $28.98 $5,330.53
29 $5,330.53 $176.24 $0.00 $30.14 $5,536.91
30 $5,536.91 $176.24 $0.00 $31.31 $5,744.46
31 $5,744.46 $176.24 $0.00 $32.48 $5,953.18
32 $5,953.18 $176.24 $0.00 $33.66 $6,163.08
33 $6,163.08 $176.24 $0.00 $34.85 $6,374.17
34 $6,374.17 $176.24 $0.00 $36.04 $6,586.45
35 $6,586.45 $176.24 $0.00 $37.24 $6,799.93
36 $6,799.93 $176.24 $0.00 $38.45 $7,014.62
37 $7,014.62 $176.24 $0.00 $39.66 $7,230.52
38 $7,230.52 $176.24 $0.00 $40.88 $7,447.64
39 $7,447.64 $176.24 $0.00 $42.11 $7,665.99
40 $7,665.99 $176.24 $0.00 $43.34 $7,885.57
41 $7,885.57 $176.24 $0.00 $44.59 $8,106.40
42 $8,106.40 $176.24 $0.00 $45.83 $8,328.47
43 $8,328.47 $176.24 $0.00 $47.09 $8,551.80
44 $8,551.80 $176.24 $0.00 $48.35 $8,776.39
45 $8,776.39 $176.24 $0.00 $49.62 $9,002.25
46 $9,002.25 $176.24 $0.00 $50.90 $9,229.39
47 $9,229.39 $176.24 $0.00 $52.18 $9,457.81
48 $9,457.81 $176.24 $0.00 $53.48 $9,687.53
49 $9,687.53 $176.24 $0.00 $54.77 $9,918.54
50 $9,918.54 $176.24 $0.00 $56.08 $10,150.86
51 $10,150.86 $176.24 $0.00 $57.39 $10,384.49
52 $10,384.49 $176.24 $0.00 $58.72 $10,619.45
53 $10,619.45 $176.24 $0.00 $60.04 $10,855.73
54 $10,855.73 $176.24 $0.00 $61.38 $11,093.35
55 $11,093.35 $176.24 $0.00 $62.72 $11,332.31
56 $11,332.31 $176.24 $0.00 $64.07 $11,572.62
57 $11,572.62 $176.24 $0.00 $65.43 $11,814.29
58 $11,814.29 $176.24 $0.00 $66.80 $12,057.33
59 $12,057.33 $176.24 $0.00 $68.17 $12,301.74
60 $12,301.74 $176.24 $0.00 $69.56 $12,547.54
61 $12,547.54 $176.24 $0.00 $70.95 $12,794.73
62 $12,794.73 $176.24 $0.00 $72.34 $13,043.31
63 $13,043.31 $176.24 $0.00 $73.75 $13,293.30
64 $13,293.30 $176.24 $0.00 $75.16 $13,544.70
65 $13,544.70 $176.24 $0.00 $76.58 $13,797.52
66 $13,797.52 $176.24 $0.00 $78.01 $14,051.77
67 $14,051.77 $176.24 $0.00 $79.45 $14,307.46
68 $14,307.46 $176.24 $0.00 $80.90 $14,564.60
69 $14,564.60 $176.24 $0.00 $82.35 $14,823.19
70 $14,823.19 $176.24 $0.00 $83.81 $15,083.24
71 $15,083.24 $176.24 $0.00 $85.28 $15,344.76
72 $15,344.76 $176.24 $0.00 $86.76 $15,607.76
73 $15,607.76 $176.24 $0.00 $88.25 $15,872.25
74 $15,872.25 $176.24 $0.00 $89.74 $16,138.23
75 $16,138.23 $176.24 $0.00 $91.25 $16,405.72
76 $16,405.72 $176.24 $0.00 $92.76 $16,674.72
77 $16,674.72 $176.24 $0.00 $94.28 $16,945.24
78 $16,945.24 $176.24 $0.00 $95.81 $17,217.29
79 $17,217.29 $176.24 $0.00 $97.35 $17,490.88
80 $17,490.88 $176.24 $0.00 $98.90 $17,766.02
81 $17,766.02 $176.24 $0.00 $100.45 $18,042.71
82 $18,042.71 $176.24 $0.00 $102.02 $18,320.97
83 $18,320.97 $176.24 $0.00 $103.59 $18,600.80
84 $18,600.80 $176.24 $0.00 $105.17 $18,882.21
85 $18,882.21 $176.24 $0.00 $106.76 $19,165.21
86 $19,165.21 $176.24 $0.00 $108.36 $19,449.81
87 $19,449.81 $176.24 $0.00 $109.97 $19,736.02
88 $19,736.02 $176.24 $0.00 $111.59 $20,023.85
89 $20,023.85 $176.24 $0.00 $113.22 $20,313.31
90 $20,313.31 $176.24 $0.00 $114.85 $20,604.40
91 $20,604.40 $176.24 $0.00 $116.50 $20,897.14
92 $20,897.14 $176.24 $0.00 $118.16 $21,191.54
93 $21,191.54 $176.24 $0.00 $119.82 $21,487.60
94 $21,487.60 $176.24 $0.00 $121.49 $21,785.33
95 $21,785.33 $176.24 $0.00 $123.18 $22,084.75
96 $22,084.75 $176.24 $0.00 $124.87 $22,385.86
97 $22,385.86 $176.24 $0.00 $126.57 $22,688.67
98 $22,688.67 $176.24 $0.00 $128.29 $22,993.20
99 $22,993.20 $176.24 $0.00 $130.01 $23,299.45
100 $23,299.45 $176.24 $0.00 $131.74 $23,607.43
101 $23,607.43 $176.24 $0.00 $133.48 $23,917.15
102 $23,917.15 $176.24 $0.00 $135.23 $24,228.62
103 $24,228.62 $176.24 $0.00 $136.99 $24,541.85
104 $24,541.85 $176.24 $0.00 $138.76 $24,856.85
105 $24,856.85 $176.24 $0.00 $140.54 $25,173.63
106 $25,173.63 $176.24 $0.00 $142.34 $25,492.21
107 $25,492.21 $176.24 $0.00 $144.14 $25,812.59
108 $25,812.59 $176.24 $0.00 $145.95 $26,134.78
109 $26,134.78 $176.24 $0.00 $147.77 $26,458.79
110 $26,458.79 $176.24 $0.00 $149.60 $26,784.63
111 $26,784.63 $176.24 $0.00 $151.44 $27,112.31
112 $27,112.31 $176.24 $0.00 $153.30 $27,441.85
113 $27,441.85 $176.24 $0.00 $155.16 $27,773.25
114 $27,773.25 $176.24 $0.00 $157.03 $28,106.52
115 $28,106.52 $176.24 $0.00 $158.92 $28,441.68
116 $28,441.68 $176.24 $0.00 $160.81 $28,778.73
117 $28,778.73 $176.24 $0.00 $162.72 $29,117.69
118 $29,117.69 $176.24 $0.00 $164.64 $29,458.57
119 $29,458.57 $176.24 $0.00 $166.56 $29,801.37
120 $29,801.37 $176.24 $0.00 $168.50 $30,146.11
121 $30,146.11 $176.24 $0.00 $170.45 $30,492.80
122 $30,492.80 $176.24 $0.00 $172.41 $30,841.45
123 $30,841.45 $176.24 $0.00 $174.38 $31,192.07
124 $31,192.07 $176.24 $0.00 $176.36 $31,544.67
125 $31,544.67 $176.24 $0.00 $178.36 $31,899.27
126 $31,899.27 $176.24 $0.00 $180.36 $32,255.87
127 $32,255.87 $176.24 $0.00 $182.38 $32,614.49
128 $32,614.49 $176.24 $0.00 $184.41 $32,975.14
129 $32,975.14 $176.24 $0.00 $186.45 $33,337.83
130 $33,337.83 $176.24 $0.00 $188.50 $33,702.57
131 $33,702.57 $176.24 $0.00 $190.56 $34,069.37
132 $34,069.37 $176.24 $0.00 $192.63 $34,438.24
133 $34,438.24 $176.24 $0.00 $194.72 $34,809.20
134 $34,809.20 $176.24 $0.00 $196.82 $35,182.26
135 $35,182.26 $176.24 $0.00 $198.93 $35,557.43
136 $35,557.43 $176.24 $0.00 $201.05 $35,934.72
137 $35,934.72 $176.24 $0.00 $203.18 $36,314.14
138 $36,314.14 $176.24 $0.00 $205.33 $36,695.71
139 $36,695.71 $176.24 $0.00 $207.48 $37,079.43
140 $37,079.43 $176.24 $0.00 $209.65 $37,465.32
141 $37,465.32 $176.24 $0.00 $211.83 $37,853.39
142 $37,853.39 $176.24 $0.00 $214.03 $38,243.66
143 $38,243.66 $176.24 $0.00 $216.24 $38,636.14
144 $38,636.14 $176.24 $0.00 $218.45 $39,030.83
145 $39,030.83 $176.24 $0.00 $220.69 $39,427.76
146 $39,427.76 $176.24 $0.00 $222.93 $39,826.93
147 $39,826.93 $176.24 $0.00 $225.19 $40,228.36
148 $40,228.36 $176.24 $0.00 $227.46 $40,632.06
149 $40,632.06 $176.24 $0.00 $229.74 $41,038.04
150 $41,038.04 $176.24 $0.00 $232.04 $41,446.32
151 $41,446.32 $176.24 $0.00 $234.34 $41,856.90
152 $41,856.90 $176.24 $0.00 $236.66 $42,269.80
153 $42,269.80 $176.24 $0.00 $239.00 $42,685.04
154 $42,685.04 $176.24 $0.00 $241.35 $43,102.63
155 $43,102.63 $176.24 $0.00 $243.71 $43,522.58
156 $43,522.58 $176.24 $0.00 $246.08 $43,944.90
157 $43,944.90 $176.24 $0.00 $248.47 $44,369.61
158 $44,369.61 $176.24 $0.00 $250.87 $44,796.72
159 $44,796.72 $176.24 $0.00 $253.29 $45,226.25
160 $45,226.25 $176.24 $0.00 $255.72 $45,658.21
161 $45,658.21 $176.24 $0.00 $258.16 $46,092.61
162 $46,092.61 $176.24 $0.00 $260.61 $46,529.46
163 $46,529.46 $176.24 $0.00 $263.08 $46,968.78
164 $46,968.78 $176.24 $0.00 $265.57 $47,410.59
165 $47,410.59 $176.24 $0.00 $268.07 $47,854.90
166 $47,854.90 $176.24 $0.00 $270.58 $48,301.72
167 $48,301.72 $176.24 $0.00 $273.10 $48,751.06
168 $48,751.06 $176.24 $0.00 $275.65 $49,202.95
169 $49,202.95 $176.24 $0.00 $278.20 $49,657.39
170 $49,657.39 $176.24 $0.00 $280.77 $50,114.40
171 $50,114.40 $176.24 $0.00 $283.35 $50,573.99
172 $50,573.99 $176.24 $0.00 $285.95 $51,036.18
173 $51,036.18 $176.24 $0.00 $288.57 $51,500.99
174 $51,500.99 $176.24 $0.00 $291.19 $51,968.42
175 $51,968.42 $176.24 $0.00 $293.84 $52,438.50
176 $52,438.50 $176.24 $0.00 $296.49 $52,911.23
177 $52,911.23 $176.24 $0.00 $299.17 $53,386.64
178 $53,386.64 $176.24 $0.00 $301.86 $53,864.74
179 $53,864.74 $176.24 $0.00 $304.56 $54,345.54
180 $54,345.54 $176.24 $0.00 $307.28 $54,829.06
181 $54,829.06 $176.24 $0.00 $310.01 $55,315.31
182 $55,315.31 $176.24 $0.00 $312.76 $55,804.31
183 $55,804.31 $176.24 $0.00 $315.53 $56,296.08
184 $56,296.08 $176.24 $0.00 $318.31 $56,790.63
185 $56,790.63 $176.24 $0.00 $321.10 $57,287.97
186 $57,287.97 $176.24 $0.00 $323.91 $57,788.12
187 $57,788.12 $176.24 $0.00 $326.74 $58,291.10
188 $58,291.10 $176.24 $0.00 $329.59 $58,796.93
189 $58,796.93 $176.24 $0.00 $332.45 $59,305.62
190 $59,305.62 $176.24 $0.00 $335.32 $59,817.18
191 $59,817.18 $176.24 $0.00 $338.22 $60,331.64
192 $60,331.64 $176.24 $0.00 $341.12 $60,849.00
193 $60,849.00 $176.24 $0.00 $344.05 $61,369.29
194 $61,369.29 $176.24 $0.00 $346.99 $61,892.52
195 $61,892.52 $176.24 $0.00 $349.95 $62,418.71
196 $62,418.71 $176.24 $0.00 $352.92 $62,947.87
197 $62,947.87 $176.24 $0.00 $355.92 $63,480.03
198 $63,480.03 $176.24 $0.00 $358.93 $64,015.20
199 $64,015.20 $176.24 $0.00 $361.95 $64,553.39
200 $64,553.39 $176.24 $0.00 $364.99 $65,094.62
201 $65,094.62 $176.24 $0.00 $368.05 $65,638.91
202 $65,638.91 $176.24 $0.00 $371.13 $66,186.28
203 $66,186.28 $176.24 $0.00 $374.23 $66,736.75
204 $66,736.75 $176.24 $0.00 $377.34 $67,290.33
205 $67,290.33 $176.24 $0.00 $380.47 $67,847.04
206 $67,847.04 $176.24 $0.00 $383.62 $68,406.90
207 $68,406.90 $176.24 $0.00 $386.78 $68,969.92
208 $68,969.92 $176.24 $0.00 $389.97 $69,536.13
209 $69,536.13 $176.24 $0.00 $393.17 $70,105.54
210 $70,105.54 $176.24 $0.00 $396.39 $70,678.17
211 $70,678.17 $176.24 $0.00 $399.62 $71,254.03
212 $71,254.03 $176.24 $0.00 $402.88 $71,833.15
213 $71,833.15 $176.24 $0.00 $406.16 $72,415.55
214 $72,415.55 $176.24 $0.00 $409.45 $73,001.24
215 $73,001.24 $176.24 $0.00 $412.76 $73,590.24
216 $73,590.24 $176.24 $0.00 $416.09 $74,182.57
217 $74,182.57 $176.24 $38,686.40 $419.44 $36,091.85
218 $36,091.85 $176.24 $0.00 $204.07 $36,472.16
219 $36,472.16 $176.24 $0.00 $206.22 $36,854.62
220 $36,854.62 $176.24 $0.00 $208.38 $37,239.24
221 $37,239.24 $176.24 $0.00 $210.56 $37,626.04
222 $37,626.04 $176.24 $0.00 $212.74 $38,015.02
223 $38,015.02 $176.24 $0.00 $214.94 $38,406.20
224 $38,406.20 $176.24 $0.00 $217.15 $38,799.59
225 $38,799.59 $176.24 $0.00 $219.38 $39,195.21
226 $39,195.21 $176.24 $0.00 $221.62 $39,593.07
227 $39,593.07 $176.24 $0.00 $223.86 $39,993.17
228 $39,993.17 $176.24 $0.00 $226.13 $40,395.54
229 $40,395.54 $0.00 $40,620.72 $228.40 $3.22