Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$126,572
Monthly savings required$1,002

How much will it cost to send your child to Northland College in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $506,287.45 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $1,001.93 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$48,809.00
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 Northland College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $1,001.93 $0.00 $0.00 $1,001.93
2 $1,001.93 $1,001.93 $0.00 $5.67 $2,009.53
3 $2,009.53 $1,001.93 $0.00 $11.36 $3,022.82
4 $3,022.82 $1,001.93 $0.00 $17.09 $4,041.84
5 $4,041.84 $1,001.93 $0.00 $22.85 $5,066.62
6 $5,066.62 $1,001.93 $0.00 $28.65 $6,097.20
7 $6,097.20 $1,001.93 $0.00 $34.47 $7,133.60
8 $7,133.60 $1,001.93 $0.00 $40.33 $8,175.86
9 $8,175.86 $1,001.93 $0.00 $46.23 $9,224.02
10 $9,224.02 $1,001.93 $0.00 $52.15 $10,278.10
11 $10,278.10 $1,001.93 $0.00 $58.11 $11,338.14
12 $11,338.14 $1,001.93 $0.00 $64.11 $12,404.18
13 $12,404.18 $1,001.93 $0.00 $70.14 $13,476.25
14 $13,476.25 $1,001.93 $0.00 $76.20 $14,554.38
15 $14,554.38 $1,001.93 $0.00 $82.29 $15,638.60
16 $15,638.60 $1,001.93 $0.00 $88.42 $16,728.95
17 $16,728.95 $1,001.93 $0.00 $94.59 $17,825.47
18 $17,825.47 $1,001.93 $0.00 $100.79 $18,928.19
19 $18,928.19 $1,001.93 $0.00 $107.02 $20,037.14
20 $20,037.14 $1,001.93 $0.00 $113.29 $21,152.36
21 $21,152.36 $1,001.93 $0.00 $119.60 $22,273.89
22 $22,273.89 $1,001.93 $0.00 $125.94 $23,401.76
23 $23,401.76 $1,001.93 $0.00 $132.32 $24,536.01
24 $24,536.01 $1,001.93 $0.00 $138.73 $25,676.67
25 $25,676.67 $1,001.93 $0.00 $145.18 $26,823.78
26 $26,823.78 $1,001.93 $0.00 $151.67 $27,977.38
27 $27,977.38 $1,001.93 $0.00 $158.19 $29,137.50
28 $29,137.50 $1,001.93 $0.00 $164.75 $30,304.18
29 $30,304.18 $1,001.93 $0.00 $171.34 $31,477.45
30 $31,477.45 $1,001.93 $0.00 $177.98 $32,657.36
31 $32,657.36 $1,001.93 $0.00 $184.65 $33,843.94
32 $33,843.94 $1,001.93 $0.00 $191.36 $35,037.23
33 $35,037.23 $1,001.93 $0.00 $198.11 $36,237.27
34 $36,237.27 $1,001.93 $0.00 $204.89 $37,444.09
35 $37,444.09 $1,001.93 $0.00 $211.71 $38,657.73
36 $38,657.73 $1,001.93 $0.00 $218.58 $39,878.24
37 $39,878.24 $1,001.93 $0.00 $225.48 $41,105.65
38 $41,105.65 $1,001.93 $0.00 $232.42 $42,340.00
39 $42,340.00 $1,001.93 $0.00 $239.40 $43,581.33
40 $43,581.33 $1,001.93 $0.00 $246.42 $44,829.68
41 $44,829.68 $1,001.93 $0.00 $253.47 $46,085.08
42 $46,085.08 $1,001.93 $0.00 $260.57 $47,347.58
43 $47,347.58 $1,001.93 $0.00 $267.71 $48,617.22
44 $48,617.22 $1,001.93 $0.00 $274.89 $49,894.04
45 $49,894.04 $1,001.93 $0.00 $282.11 $51,178.08
46 $51,178.08 $1,001.93 $0.00 $289.37 $52,469.38
47 $52,469.38 $1,001.93 $0.00 $296.67 $53,767.98
48 $53,767.98 $1,001.93 $0.00 $304.01 $55,073.92
49 $55,073.92 $1,001.93 $0.00 $311.40 $56,387.25
50 $56,387.25 $1,001.93 $0.00 $318.82 $57,708.00
51 $57,708.00 $1,001.93 $0.00 $326.29 $59,036.22
52 $59,036.22 $1,001.93 $0.00 $333.80 $60,371.95
53 $60,371.95 $1,001.93 $0.00 $341.35 $61,715.23
54 $61,715.23 $1,001.93 $0.00 $348.95 $63,066.11
55 $63,066.11 $1,001.93 $0.00 $356.58 $64,424.62
56 $64,424.62 $1,001.93 $0.00 $364.27 $65,790.82
57 $65,790.82 $1,001.93 $0.00 $371.99 $67,164.74
58 $67,164.74 $1,001.93 $0.00 $379.76 $68,546.43
59 $68,546.43 $1,001.93 $0.00 $387.57 $69,935.93
60 $69,935.93 $1,001.93 $0.00 $395.43 $71,333.29
61 $71,333.29 $1,001.93 $0.00 $403.33 $72,738.55
62 $72,738.55 $1,001.93 $0.00 $411.27 $74,151.75
63 $74,151.75 $1,001.93 $0.00 $419.26 $75,572.94
64 $75,572.94 $1,001.93 $0.00 $427.30 $77,002.17
65 $77,002.17 $1,001.93 $0.00 $435.38 $78,439.48
66 $78,439.48 $1,001.93 $0.00 $443.51 $79,884.92
67 $79,884.92 $1,001.93 $0.00 $451.68 $81,338.53
68 $81,338.53 $1,001.93 $0.00 $459.90 $82,800.36
69 $82,800.36 $1,001.93 $0.00 $468.17 $84,270.46
70 $84,270.46 $1,001.93 $0.00 $476.48 $85,748.87
71 $85,748.87 $1,001.93 $0.00 $484.84 $87,235.64
72 $87,235.64 $1,001.93 $0.00 $493.24 $88,730.81
73 $88,730.81 $1,001.93 $0.00 $501.70 $90,234.44
74 $90,234.44 $1,001.93 $0.00 $510.20 $91,746.57
75 $91,746.57 $1,001.93 $0.00 $518.75 $93,267.25
76 $93,267.25 $1,001.93 $0.00 $527.35 $94,796.53
77 $94,796.53 $1,001.93 $0.00 $535.99 $96,334.45
78 $96,334.45 $1,001.93 $0.00 $544.69 $97,881.07
79 $97,881.07 $1,001.93 $0.00 $553.43 $99,436.43
80 $99,436.43 $1,001.93 $0.00 $562.23 $101,000.59
81 $101,000.59 $1,001.93 $0.00 $571.07 $102,573.59
82 $102,573.59 $1,001.93 $0.00 $579.97 $104,155.49
83 $104,155.49 $1,001.93 $0.00 $588.91 $105,746.33
84 $105,746.33 $1,001.93 $0.00 $597.91 $107,346.17
85 $107,346.17 $1,001.93 $0.00 $606.95 $108,955.05
86 $108,955.05 $1,001.93 $0.00 $616.05 $110,573.03
87 $110,573.03 $1,001.93 $0.00 $625.20 $112,200.16
88 $112,200.16 $1,001.93 $0.00 $634.40 $113,836.49
89 $113,836.49 $1,001.93 $0.00 $643.65 $115,482.07
90 $115,482.07 $1,001.93 $0.00 $652.95 $117,136.95
91 $117,136.95 $1,001.93 $0.00 $662.31 $118,801.19
92 $118,801.19 $1,001.93 $0.00 $671.72 $120,474.84
93 $120,474.84 $1,001.93 $0.00 $681.18 $122,157.95
94 $122,157.95 $1,001.93 $0.00 $690.70 $123,850.58
95 $123,850.58 $1,001.93 $0.00 $700.27 $125,552.78
96 $125,552.78 $1,001.93 $0.00 $709.89 $127,264.60
97 $127,264.60 $1,001.93 $0.00 $719.57 $128,986.10
98 $128,986.10 $1,001.93 $0.00 $729.31 $130,717.34
99 $130,717.34 $1,001.93 $0.00 $739.09 $132,458.36
100 $132,458.36 $1,001.93 $0.00 $748.94 $134,209.23
101 $134,209.23 $1,001.93 $0.00 $758.84 $135,970.00
102 $135,970.00 $1,001.93 $0.00 $768.79 $137,740.72
103 $137,740.72 $1,001.93 $0.00 $778.81 $139,521.46
104 $139,521.46 $1,001.93 $0.00 $788.87 $141,312.26
105 $141,312.26 $1,001.93 $0.00 $799.00 $143,113.19
106 $143,113.19 $1,001.93 $0.00 $809.18 $144,924.30
107 $144,924.30 $1,001.93 $0.00 $819.42 $146,745.65
108 $146,745.65 $1,001.93 $0.00 $829.72 $148,577.30
109 $148,577.30 $1,001.93 $0.00 $840.08 $150,419.31
110 $150,419.31 $1,001.93 $0.00 $850.49 $152,271.73
111 $152,271.73 $1,001.93 $0.00 $860.97 $154,134.63
112 $154,134.63 $1,001.93 $0.00 $871.50 $156,008.06
113 $156,008.06 $1,001.93 $0.00 $882.09 $157,892.08
114 $157,892.08 $1,001.93 $0.00 $892.74 $159,786.75
115 $159,786.75 $1,001.93 $0.00 $903.46 $161,692.14
116 $161,692.14 $1,001.93 $0.00 $914.23 $163,608.30
117 $163,608.30 $1,001.93 $0.00 $925.07 $165,535.30
118 $165,535.30 $1,001.93 $0.00 $935.96 $167,473.19
119 $167,473.19 $1,001.93 $0.00 $946.92 $169,422.04
120 $169,422.04 $1,001.93 $0.00 $957.94 $171,381.91
121 $171,381.91 $1,001.93 $0.00 $969.02 $173,352.86
122 $173,352.86 $1,001.93 $0.00 $980.16 $175,334.95
123 $175,334.95 $1,001.93 $0.00 $991.37 $177,328.25
124 $177,328.25 $1,001.93 $0.00 $1,002.64 $179,332.82
125 $179,332.82 $1,001.93 $0.00 $1,013.97 $181,348.72
126 $181,348.72 $1,001.93 $0.00 $1,025.37 $183,376.02
127 $183,376.02 $1,001.93 $0.00 $1,036.83 $185,414.78
128 $185,414.78 $1,001.93 $0.00 $1,048.36 $187,465.07
129 $187,465.07 $1,001.93 $0.00 $1,059.95 $189,526.95
130 $189,526.95 $1,001.93 $0.00 $1,071.61 $191,600.49
131 $191,600.49 $1,001.93 $0.00 $1,083.34 $193,685.76
132 $193,685.76 $1,001.93 $0.00 $1,095.13 $195,782.82
133 $195,782.82 $1,001.93 $0.00 $1,106.98 $197,891.73
134 $197,891.73 $1,001.93 $0.00 $1,118.91 $200,012.57
135 $200,012.57 $1,001.93 $0.00 $1,130.90 $202,145.40
136 $202,145.40 $1,001.93 $0.00 $1,142.96 $204,290.29
137 $204,290.29 $1,001.93 $0.00 $1,155.09 $206,447.31
138 $206,447.31 $1,001.93 $0.00 $1,167.28 $208,616.52
139 $208,616.52 $1,001.93 $0.00 $1,179.55 $210,798.00
140 $210,798.00 $1,001.93 $0.00 $1,191.88 $212,991.81
141 $212,991.81 $1,001.93 $0.00 $1,204.29 $215,198.03
142 $215,198.03 $1,001.93 $0.00 $1,216.76 $217,416.72
143 $217,416.72 $1,001.93 $0.00 $1,229.31 $219,647.96
144 $219,647.96 $1,001.93 $0.00 $1,241.92 $221,891.81
145 $221,891.81 $1,001.93 $0.00 $1,254.61 $224,148.35
146 $224,148.35 $1,001.93 $0.00 $1,267.37 $226,417.65
147 $226,417.65 $1,001.93 $0.00 $1,280.20 $228,699.78
148 $228,699.78 $1,001.93 $0.00 $1,293.10 $230,994.81
149 $230,994.81 $1,001.93 $0.00 $1,306.08 $233,302.82
150 $233,302.82 $1,001.93 $0.00 $1,319.13 $235,623.88
151 $235,623.88 $1,001.93 $0.00 $1,332.25 $237,958.06
152 $237,958.06 $1,001.93 $0.00 $1,345.45 $240,305.44
153 $240,305.44 $1,001.93 $0.00 $1,358.72 $242,666.09
154 $242,666.09 $1,001.93 $0.00 $1,372.07 $245,040.09
155 $245,040.09 $1,001.93 $0.00 $1,385.49 $247,427.51
156 $247,427.51 $1,001.93 $0.00 $1,398.99 $249,828.43
157 $249,828.43 $1,001.93 $0.00 $1,412.57 $252,242.93
158 $252,242.93 $1,001.93 $0.00 $1,426.22 $254,671.08
159 $254,671.08 $1,001.93 $0.00 $1,439.95 $257,112.96
160 $257,112.96 $1,001.93 $0.00 $1,453.75 $259,568.64
161 $259,568.64 $1,001.93 $0.00 $1,467.64 $262,038.21
162 $262,038.21 $1,001.93 $0.00 $1,481.60 $264,521.74
163 $264,521.74 $1,001.93 $0.00 $1,495.64 $267,019.31
164 $267,019.31 $1,001.93 $0.00 $1,509.77 $269,531.01
165 $269,531.01 $1,001.93 $0.00 $1,523.97 $272,056.91
166 $272,056.91 $1,001.93 $0.00 $1,538.25 $274,597.09
167 $274,597.09 $1,001.93 $0.00 $1,552.61 $277,151.63
168 $277,151.63 $1,001.93 $0.00 $1,567.06 $279,720.62
169 $279,720.62 $1,001.93 $0.00 $1,581.58 $282,304.13
170 $282,304.13 $1,001.93 $0.00 $1,596.19 $284,902.25
171 $284,902.25 $1,001.93 $0.00 $1,610.88 $287,515.06
172 $287,515.06 $1,001.93 $0.00 $1,625.65 $290,142.64
173 $290,142.64 $1,001.93 $0.00 $1,640.51 $292,785.08
174 $292,785.08 $1,001.93 $0.00 $1,655.45 $295,442.46
175 $295,442.46 $1,001.93 $0.00 $1,670.47 $298,114.86
176 $298,114.86 $1,001.93 $0.00 $1,685.58 $300,802.37
177 $300,802.37 $1,001.93 $0.00 $1,700.78 $303,505.08
178 $303,505.08 $1,001.93 $0.00 $1,716.06 $306,223.07
179 $306,223.07 $1,001.93 $0.00 $1,731.43 $308,956.43
180 $308,956.43 $1,001.93 $0.00 $1,746.88 $311,705.24
181 $311,705.24 $1,001.93 $0.00 $1,762.43 $314,469.60
182 $314,469.60 $1,001.93 $0.00 $1,778.06 $317,249.59
183 $317,249.59 $1,001.93 $0.00 $1,793.78 $320,045.30
184 $320,045.30 $1,001.93 $0.00 $1,809.58 $322,856.81
185 $322,856.81 $1,001.93 $0.00 $1,825.48 $325,684.22
186 $325,684.22 $1,001.93 $0.00 $1,841.47 $328,527.62
187 $328,527.62 $1,001.93 $0.00 $1,857.54 $331,387.09
188 $331,387.09 $1,001.93 $0.00 $1,873.71 $334,262.73
189 $334,262.73 $1,001.93 $0.00 $1,889.97 $337,154.63
190 $337,154.63 $1,001.93 $0.00 $1,906.32 $340,062.88
191 $340,062.88 $1,001.93 $0.00 $1,922.76 $342,987.57
192 $342,987.57 $1,001.93 $0.00 $1,939.30 $345,928.80
193 $345,928.80 $1,001.93 $0.00 $1,955.93 $348,886.66
194 $348,886.66 $1,001.93 $0.00 $1,972.66 $351,861.25
195 $351,861.25 $1,001.93 $0.00 $1,989.47 $354,852.65
196 $354,852.65 $1,001.93 $0.00 $2,006.39 $357,860.97
197 $357,860.97 $1,001.93 $0.00 $2,023.40 $360,886.30
198 $360,886.30 $1,001.93 $0.00 $2,040.50 $363,928.73
199 $363,928.73 $1,001.93 $0.00 $2,057.71 $366,988.37
200 $366,988.37 $1,001.93 $0.00 $2,075.01 $370,065.31
201 $370,065.31 $1,001.93 $0.00 $2,092.40 $373,159.64
202 $373,159.64 $1,001.93 $0.00 $2,109.90 $376,271.47
203 $376,271.47 $1,001.93 $0.00 $2,127.49 $379,400.89
204 $379,400.89 $1,001.93 $0.00 $2,145.19 $382,548.01
205 $382,548.01 $1,001.93 $0.00 $2,162.98 $385,712.92
206 $385,712.92 $1,001.93 $0.00 $2,180.88 $388,895.73
207 $388,895.73 $1,001.93 $0.00 $2,198.87 $392,096.53
208 $392,096.53 $1,001.93 $0.00 $2,216.97 $395,315.43
209 $395,315.43 $1,001.93 $0.00 $2,235.17 $398,552.53
210 $398,552.53 $1,001.93 $0.00 $2,253.47 $401,807.93
211 $401,807.93 $1,001.93 $0.00 $2,271.88 $405,081.74
212 $405,081.74 $1,001.93 $0.00 $2,290.39 $408,374.06
213 $408,374.06 $1,001.93 $0.00 $2,309.01 $411,685.00
214 $411,685.00 $1,001.93 $0.00 $2,327.73 $415,014.66
215 $415,014.66 $1,001.93 $0.00 $2,346.55 $418,363.14
216 $418,363.14 $1,001.93 $0.00 $2,365.49 $421,730.56
217 $421,730.56 $1,001.93 $117,464.68 $2,384.53 $307,652.34
218 $307,652.34 $1,001.93 $0.00 $1,739.51 $310,393.78
219 $310,393.78 $1,001.93 $0.00 $1,755.01 $313,150.72
220 $313,150.72 $1,001.93 $0.00 $1,770.60 $315,923.25
221 $315,923.25 $1,001.93 $0.00 $1,786.28 $318,711.46
222 $318,711.46 $1,001.93 $0.00 $1,802.04 $321,515.43
223 $321,515.43 $1,001.93 $0.00 $1,817.89 $324,335.25
224 $324,335.25 $1,001.93 $0.00 $1,833.84 $327,171.02
225 $327,171.02 $1,001.93 $0.00 $1,849.87 $330,022.82
226 $330,022.82 $1,001.93 $0.00 $1,866.00 $332,890.75
227 $332,890.75 $1,001.93 $0.00 $1,882.21 $335,774.89
228 $335,774.89 $1,001.93 $0.00 $1,898.52 $338,675.34
229 $338,675.34 $1,001.93 $123,337.91 $1,914.92 $218,254.28
230 $218,254.28 $1,001.93 $0.00 $1,234.04 $220,490.25
231 $220,490.25 $1,001.93 $0.00 $1,246.68 $222,738.86
232 $222,738.86 $1,001.93 $0.00 $1,259.40 $225,000.19
233 $225,000.19 $1,001.93 $0.00 $1,272.18 $227,274.30
234 $227,274.30 $1,001.93 $0.00 $1,285.04 $229,561.27
235 $229,561.27 $1,001.93 $0.00 $1,297.97 $231,861.17
236 $231,861.17 $1,001.93 $0.00 $1,310.98 $234,174.08
237 $234,174.08 $1,001.93 $0.00 $1,324.05 $236,500.06
238 $236,500.06 $1,001.93 $0.00 $1,337.21 $238,839.20
239 $238,839.20 $1,001.93 $0.00 $1,350.43 $241,191.56
240 $241,191.56 $1,001.93 $0.00 $1,363.73 $243,557.22
241 $243,557.22 $1,001.93 $129,504.81 $1,377.11 $116,431.45
242 $116,431.45 $1,001.93 $0.00 $658.32 $118,091.70
243 $118,091.70 $1,001.93 $0.00 $667.71 $119,761.34
244 $119,761.34 $1,001.93 $0.00 $677.15 $121,440.42
245 $121,440.42 $1,001.93 $0.00 $686.64 $123,128.99
246 $123,128.99 $1,001.93 $0.00 $696.19 $124,827.11
247 $124,827.11 $1,001.93 $0.00 $705.79 $126,534.83
248 $126,534.83 $1,001.93 $0.00 $715.45 $128,252.21
249 $128,252.21 $1,001.93 $0.00 $725.16 $129,979.30
250 $129,979.30 $1,001.93 $0.00 $734.92 $131,716.15
251 $131,716.15 $1,001.93 $0.00 $744.74 $133,462.82
252 $133,462.82 $1,001.93 $0.00 $754.62 $135,219.37
253 $135,219.37 $0.00 $135,980.05 $764.55 $3.87