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 2042$69,826
Monthly savings required$552

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 $279,304.82 for students enrolling in 2042 if tuition increases average 7% per year until then.   Assuming you have no current college savings, monthly deposits of $551.85 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$18,612.00
Years until enrollment18
Annual Tuition Increase7%
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 $551.85 $0.00 $0.00 $551.85
2 $551.85 $551.85 $0.00 $3.12 $1,106.82
3 $1,106.82 $551.85 $0.00 $6.26 $1,664.93
4 $1,664.93 $551.85 $0.00 $9.41 $2,226.19
5 $2,226.19 $551.85 $0.00 $12.59 $2,790.63
6 $2,790.63 $551.85 $0.00 $15.78 $3,358.26
7 $3,358.26 $551.85 $0.00 $18.99 $3,929.10
8 $3,929.10 $551.85 $0.00 $22.22 $4,503.17
9 $4,503.17 $551.85 $0.00 $25.46 $5,080.48
10 $5,080.48 $551.85 $0.00 $28.73 $5,661.06
11 $5,661.06 $551.85 $0.00 $32.01 $6,244.92
12 $6,244.92 $551.85 $0.00 $35.31 $6,832.08
13 $6,832.08 $551.85 $0.00 $38.63 $7,422.56
14 $7,422.56 $551.85 $0.00 $41.97 $8,016.38
15 $8,016.38 $551.85 $0.00 $45.33 $8,613.56
16 $8,613.56 $551.85 $0.00 $48.70 $9,214.11
17 $9,214.11 $551.85 $0.00 $52.10 $9,818.06
18 $9,818.06 $551.85 $0.00 $55.51 $10,425.42
19 $10,425.42 $551.85 $0.00 $58.95 $11,036.22
20 $11,036.22 $551.85 $0.00 $62.40 $11,650.47
21 $11,650.47 $551.85 $0.00 $65.87 $12,268.19
22 $12,268.19 $551.85 $0.00 $69.37 $12,889.41
23 $12,889.41 $551.85 $0.00 $72.88 $13,514.14
24 $13,514.14 $551.85 $0.00 $76.41 $14,142.40
25 $14,142.40 $551.85 $0.00 $79.96 $14,774.21
26 $14,774.21 $551.85 $0.00 $83.54 $15,409.60
27 $15,409.60 $551.85 $0.00 $87.13 $16,048.58
28 $16,048.58 $551.85 $0.00 $90.74 $16,691.17
29 $16,691.17 $551.85 $0.00 $94.37 $17,337.39
30 $17,337.39 $551.85 $0.00 $98.03 $17,987.27
31 $17,987.27 $551.85 $0.00 $101.70 $18,640.82
32 $18,640.82 $551.85 $0.00 $105.40 $19,298.07
33 $19,298.07 $551.85 $0.00 $109.11 $19,959.03
34 $19,959.03 $551.85 $0.00 $112.85 $20,623.73
35 $20,623.73 $551.85 $0.00 $116.61 $21,292.19
36 $21,292.19 $551.85 $0.00 $120.39 $21,964.43
37 $21,964.43 $551.85 $0.00 $124.19 $22,640.47
38 $22,640.47 $551.85 $0.00 $128.01 $23,320.33
39 $23,320.33 $551.85 $0.00 $131.86 $24,004.04
40 $24,004.04 $551.85 $0.00 $135.72 $24,691.61
41 $24,691.61 $551.85 $0.00 $139.61 $25,383.07
42 $25,383.07 $551.85 $0.00 $143.52 $26,078.44
43 $26,078.44 $551.85 $0.00 $147.45 $26,777.74
44 $26,777.74 $551.85 $0.00 $151.41 $27,481.00
45 $27,481.00 $551.85 $0.00 $155.38 $28,188.23
46 $28,188.23 $551.85 $0.00 $159.38 $28,899.46
47 $28,899.46 $551.85 $0.00 $163.40 $29,614.71
48 $29,614.71 $551.85 $0.00 $167.45 $30,334.01
49 $30,334.01 $551.85 $0.00 $171.51 $31,057.37
50 $31,057.37 $551.85 $0.00 $175.60 $31,784.82
51 $31,784.82 $551.85 $0.00 $179.72 $32,516.39
52 $32,516.39 $551.85 $0.00 $183.85 $33,252.09
53 $33,252.09 $551.85 $0.00 $188.01 $33,991.95
54 $33,991.95 $551.85 $0.00 $192.20 $34,736.00
55 $34,736.00 $551.85 $0.00 $196.40 $35,484.25
56 $35,484.25 $551.85 $0.00 $200.63 $36,236.73
57 $36,236.73 $551.85 $0.00 $204.89 $36,993.47
58 $36,993.47 $551.85 $0.00 $209.17 $37,754.49
59 $37,754.49 $551.85 $0.00 $213.47 $38,519.81
60 $38,519.81 $551.85 $0.00 $217.80 $39,289.46
61 $39,289.46 $551.85 $0.00 $222.15 $40,063.46
62 $40,063.46 $551.85 $0.00 $226.52 $40,841.83
63 $40,841.83 $551.85 $0.00 $230.93 $41,624.61
64 $41,624.61 $551.85 $0.00 $235.35 $42,411.81
65 $42,411.81 $551.85 $0.00 $239.80 $43,203.46
66 $43,203.46 $551.85 $0.00 $244.28 $43,999.59
67 $43,999.59 $551.85 $0.00 $248.78 $44,800.22
68 $44,800.22 $551.85 $0.00 $253.31 $45,605.38
69 $45,605.38 $551.85 $0.00 $257.86 $46,415.09
70 $46,415.09 $551.85 $0.00 $262.44 $47,229.38
71 $47,229.38 $551.85 $0.00 $267.04 $48,048.27
72 $48,048.27 $551.85 $0.00 $271.67 $48,871.79
73 $48,871.79 $551.85 $0.00 $276.33 $49,699.97
74 $49,699.97 $551.85 $0.00 $281.01 $50,532.83
75 $50,532.83 $551.85 $0.00 $285.72 $51,370.40
76 $51,370.40 $551.85 $0.00 $290.46 $52,212.71
77 $52,212.71 $551.85 $0.00 $295.22 $53,059.78
78 $53,059.78 $551.85 $0.00 $300.01 $53,911.64
79 $53,911.64 $551.85 $0.00 $304.82 $54,768.31
80 $54,768.31 $551.85 $0.00 $309.67 $55,629.83
81 $55,629.83 $551.85 $0.00 $314.54 $56,496.22
82 $56,496.22 $551.85 $0.00 $319.44 $57,367.51
83 $57,367.51 $551.85 $0.00 $324.36 $58,243.72
84 $58,243.72 $551.85 $0.00 $329.32 $59,124.89
85 $59,124.89 $551.85 $0.00 $334.30 $60,011.04
86 $60,011.04 $551.85 $0.00 $339.31 $60,902.20
87 $60,902.20 $551.85 $0.00 $344.35 $61,798.40
88 $61,798.40 $551.85 $0.00 $349.42 $62,699.67
89 $62,699.67 $551.85 $0.00 $354.51 $63,606.03
90 $63,606.03 $551.85 $0.00 $359.64 $64,517.52
91 $64,517.52 $551.85 $0.00 $364.79 $65,434.16
92 $65,434.16 $551.85 $0.00 $369.97 $66,355.98
93 $66,355.98 $551.85 $0.00 $375.19 $67,283.02
94 $67,283.02 $551.85 $0.00 $380.43 $68,215.30
95 $68,215.30 $551.85 $0.00 $385.70 $69,152.85
96 $69,152.85 $551.85 $0.00 $391.00 $70,095.70
97 $70,095.70 $551.85 $0.00 $396.33 $71,043.88
98 $71,043.88 $551.85 $0.00 $401.69 $71,997.42
99 $71,997.42 $551.85 $0.00 $407.08 $72,956.35
100 $72,956.35 $551.85 $0.00 $412.51 $73,920.71
101 $73,920.71 $551.85 $0.00 $417.96 $74,890.52
102 $74,890.52 $551.85 $0.00 $423.44 $75,865.81
103 $75,865.81 $551.85 $0.00 $428.96 $76,846.62
104 $76,846.62 $551.85 $0.00 $434.50 $77,832.97
105 $77,832.97 $551.85 $0.00 $440.08 $78,824.90
106 $78,824.90 $551.85 $0.00 $445.69 $79,822.44
107 $79,822.44 $551.85 $0.00 $451.33 $80,825.62
108 $80,825.62 $551.85 $0.00 $457.00 $81,834.47
109 $81,834.47 $551.85 $0.00 $462.70 $82,849.02
110 $82,849.02 $551.85 $0.00 $468.44 $83,869.31
111 $83,869.31 $551.85 $0.00 $474.21 $84,895.37
112 $84,895.37 $551.85 $0.00 $480.01 $85,927.23
113 $85,927.23 $551.85 $0.00 $485.85 $86,964.93
114 $86,964.93 $551.85 $0.00 $491.71 $88,008.49
115 $88,008.49 $551.85 $0.00 $497.61 $89,057.95
116 $89,057.95 $551.85 $0.00 $503.55 $90,113.35
117 $90,113.35 $551.85 $0.00 $509.51 $91,174.71
118 $91,174.71 $551.85 $0.00 $515.52 $92,242.08
119 $92,242.08 $551.85 $0.00 $521.55 $93,315.48
120 $93,315.48 $551.85 $0.00 $527.62 $94,394.95
121 $94,394.95 $551.85 $0.00 $533.72 $95,480.52
122 $95,480.52 $551.85 $0.00 $539.86 $96,572.23
123 $96,572.23 $551.85 $0.00 $546.03 $97,670.11
124 $97,670.11 $551.85 $0.00 $552.24 $98,774.20
125 $98,774.20 $551.85 $0.00 $558.48 $99,884.53
126 $99,884.53 $551.85 $0.00 $564.76 $101,001.14
127 $101,001.14 $551.85 $0.00 $571.08 $102,124.07
128 $102,124.07 $551.85 $0.00 $577.42 $103,253.34
129 $103,253.34 $551.85 $0.00 $583.81 $104,389.00
130 $104,389.00 $551.85 $0.00 $590.23 $105,531.08
131 $105,531.08 $551.85 $0.00 $596.69 $106,679.62
132 $106,679.62 $551.85 $0.00 $603.18 $107,834.65
133 $107,834.65 $551.85 $0.00 $609.71 $108,996.21
134 $108,996.21 $551.85 $0.00 $616.28 $110,164.34
135 $110,164.34 $551.85 $0.00 $622.89 $111,339.08
136 $111,339.08 $551.85 $0.00 $629.53 $112,520.46
137 $112,520.46 $551.85 $0.00 $636.21 $113,708.52
138 $113,708.52 $551.85 $0.00 $642.92 $114,903.29
139 $114,903.29 $551.85 $0.00 $649.68 $116,104.82
140 $116,104.82 $551.85 $0.00 $656.47 $117,313.14
141 $117,313.14 $551.85 $0.00 $663.31 $118,528.30
142 $118,528.30 $551.85 $0.00 $670.18 $119,750.33
143 $119,750.33 $551.85 $0.00 $677.09 $120,979.27
144 $120,979.27 $551.85 $0.00 $684.03 $122,215.15
145 $122,215.15 $551.85 $0.00 $691.02 $123,458.02
146 $123,458.02 $551.85 $0.00 $698.05 $124,707.92
147 $124,707.92 $551.85 $0.00 $705.12 $125,964.89
148 $125,964.89 $551.85 $0.00 $712.22 $127,228.96
149 $127,228.96 $551.85 $0.00 $719.37 $128,500.18
150 $128,500.18 $551.85 $0.00 $726.56 $129,778.59
151 $129,778.59 $551.85 $0.00 $733.79 $131,064.23
152 $131,064.23 $551.85 $0.00 $741.06 $132,357.14
153 $132,357.14 $551.85 $0.00 $748.37 $133,657.36
154 $133,657.36 $551.85 $0.00 $755.72 $134,964.93
155 $134,964.93 $551.85 $0.00 $763.11 $136,279.89
156 $136,279.89 $551.85 $0.00 $770.55 $137,602.29
157 $137,602.29 $551.85 $0.00 $778.02 $138,932.16
158 $138,932.16 $551.85 $0.00 $785.54 $140,269.55
159 $140,269.55 $551.85 $0.00 $793.10 $141,614.50
160 $141,614.50 $551.85 $0.00 $800.71 $142,967.06
161 $142,967.06 $551.85 $0.00 $808.36 $144,327.27
162 $144,327.27 $551.85 $0.00 $816.05 $145,695.17
163 $145,695.17 $551.85 $0.00 $823.78 $147,070.80
164 $147,070.80 $551.85 $0.00 $831.56 $148,454.21
165 $148,454.21 $551.85 $0.00 $839.38 $149,845.44
166 $149,845.44 $551.85 $0.00 $847.25 $151,244.54
167 $151,244.54 $551.85 $0.00 $855.16 $152,651.55
168 $152,651.55 $551.85 $0.00 $863.11 $154,066.51
169 $154,066.51 $551.85 $0.00 $871.11 $155,489.47
170 $155,489.47 $551.85 $0.00 $879.16 $156,920.48
171 $156,920.48 $551.85 $0.00 $887.25 $158,359.58
172 $158,359.58 $551.85 $0.00 $895.39 $159,806.82
173 $159,806.82 $551.85 $0.00 $903.57 $161,262.24
174 $161,262.24 $551.85 $0.00 $911.80 $162,725.89
175 $162,725.89 $551.85 $0.00 $920.08 $164,197.82
176 $164,197.82 $551.85 $0.00 $928.40 $165,678.07
177 $165,678.07 $551.85 $0.00 $936.77 $167,166.69
178 $167,166.69 $551.85 $0.00 $945.18 $168,663.72
179 $168,663.72 $551.85 $0.00 $953.65 $170,169.22
180 $170,169.22 $551.85 $0.00 $962.16 $171,683.23
181 $171,683.23 $551.85 $0.00 $970.72 $173,205.80
182 $173,205.80 $551.85 $0.00 $979.33 $174,736.98
183 $174,736.98 $551.85 $0.00 $987.99 $176,276.82
184 $176,276.82 $551.85 $0.00 $996.69 $177,825.36
185 $177,825.36 $551.85 $0.00 $1,005.45 $179,382.66
186 $179,382.66 $551.85 $0.00 $1,014.26 $180,948.77
187 $180,948.77 $551.85 $0.00 $1,023.11 $182,523.73
188 $182,523.73 $551.85 $0.00 $1,032.02 $184,107.60
189 $184,107.60 $551.85 $0.00 $1,040.97 $185,700.42
190 $185,700.42 $551.85 $0.00 $1,049.98 $187,302.25
191 $187,302.25 $551.85 $0.00 $1,059.03 $188,913.13
192 $188,913.13 $551.85 $0.00 $1,068.14 $190,533.12
193 $190,533.12 $551.85 $0.00 $1,077.30 $192,162.27
194 $192,162.27 $551.85 $0.00 $1,086.51 $193,800.63
195 $193,800.63 $551.85 $0.00 $1,095.78 $195,448.26
196 $195,448.26 $551.85 $0.00 $1,105.09 $197,105.20
197 $197,105.20 $551.85 $0.00 $1,114.46 $198,771.51
198 $198,771.51 $551.85 $0.00 $1,123.88 $200,447.24
199 $200,447.24 $551.85 $0.00 $1,133.36 $202,132.45
200 $202,132.45 $551.85 $0.00 $1,142.89 $203,827.19
201 $203,827.19 $551.85 $0.00 $1,152.47 $205,531.51
202 $205,531.51 $551.85 $0.00 $1,162.11 $207,245.47
203 $207,245.47 $551.85 $0.00 $1,171.80 $208,969.12
204 $208,969.12 $551.85 $0.00 $1,181.54 $210,702.51
205 $210,702.51 $551.85 $0.00 $1,191.34 $212,445.70
206 $212,445.70 $551.85 $0.00 $1,201.20 $214,198.75
207 $214,198.75 $551.85 $0.00 $1,211.11 $215,961.71
208 $215,961.71 $551.85 $0.00 $1,221.08 $217,734.64
209 $217,734.64 $551.85 $0.00 $1,231.10 $219,517.59
210 $219,517.59 $551.85 $0.00 $1,241.18 $221,310.62
211 $221,310.62 $551.85 $0.00 $1,251.32 $223,113.79
212 $223,113.79 $551.85 $0.00 $1,261.52 $224,927.16
213 $224,927.16 $551.85 $0.00 $1,271.77 $226,750.78
214 $226,750.78 $551.85 $0.00 $1,282.08 $228,584.71
215 $228,584.71 $551.85 $0.00 $1,292.45 $230,429.01
216 $230,429.01 $551.85 $0.00 $1,302.88 $232,283.74
217 $232,283.74 $551.85 $62,907.30 $1,313.37 $171,241.66
218 $171,241.66 $551.85 $0.00 $968.23 $172,761.74
219 $172,761.74 $551.85 $0.00 $976.82 $174,290.41
220 $174,290.41 $551.85 $0.00 $985.46 $175,827.72
221 $175,827.72 $551.85 $0.00 $994.16 $177,373.73
222 $177,373.73 $551.85 $0.00 $1,002.90 $178,928.48
223 $178,928.48 $551.85 $0.00 $1,011.69 $180,492.02
224 $180,492.02 $551.85 $0.00 $1,020.53 $182,064.40
225 $182,064.40 $551.85 $0.00 $1,029.42 $183,645.67
226 $183,645.67 $551.85 $0.00 $1,038.36 $185,235.88
227 $185,235.88 $551.85 $0.00 $1,047.35 $186,835.08
228 $186,835.08 $551.85 $0.00 $1,056.39 $188,443.32
229 $188,443.32 $551.85 $67,310.81 $1,065.49 $122,749.85
230 $122,749.85 $551.85 $0.00 $694.05 $123,995.75
231 $123,995.75 $551.85 $0.00 $701.09 $125,248.69
232 $125,248.69 $551.85 $0.00 $708.17 $126,508.71
233 $126,508.71 $551.85 $0.00 $715.30 $127,775.86
234 $127,775.86 $551.85 $0.00 $722.46 $129,050.17
235 $129,050.17 $551.85 $0.00 $729.67 $130,331.69
236 $130,331.69 $551.85 $0.00 $736.91 $131,620.45
237 $131,620.45 $551.85 $0.00 $744.20 $132,916.50
238 $132,916.50 $551.85 $0.00 $751.53 $134,219.88
239 $134,219.88 $551.85 $0.00 $758.90 $135,530.63
240 $135,530.63 $551.85 $0.00 $766.31 $136,848.79
241 $136,848.79 $551.85 $72,022.57 $773.76 $66,151.83
242 $66,151.83 $551.85 $0.00 $374.03 $67,077.71
243 $67,077.71 $551.85 $0.00 $379.27 $68,008.83
244 $68,008.83 $551.85 $0.00 $384.53 $68,945.21
245 $68,945.21 $551.85 $0.00 $389.83 $69,886.89
246 $69,886.89 $551.85 $0.00 $395.15 $70,833.89
247 $70,833.89 $551.85 $0.00 $400.51 $71,786.25
248 $71,786.25 $551.85 $0.00 $405.89 $72,743.99
249 $72,743.99 $551.85 $0.00 $411.31 $73,707.15
250 $73,707.15 $551.85 $0.00 $416.75 $74,675.75
251 $74,675.75 $551.85 $0.00 $422.23 $75,649.83
252 $75,649.83 $551.85 $0.00 $427.74 $76,629.42
253 $76,629.42 $0.00 $77,064.15 $433.27 -$1.46