Savings Plan and Future Cost Estimation for Arizona Western College

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2041$43,492
Monthly savings required$193

How much will it cost to send your child to Arizona Western College in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $86,983.76 for students enrolling in 2041 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $193.29 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$17,631.00
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 Arizona Western College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $193.29 $0.00 $0.00 $193.29
2 $193.29 $193.29 $0.00 $1.09 $387.67
3 $387.67 $193.29 $0.00 $2.19 $583.15
4 $583.15 $193.29 $0.00 $3.30 $779.74
5 $779.74 $193.29 $0.00 $4.41 $977.44
6 $977.44 $193.29 $0.00 $5.53 $1,176.26
7 $1,176.26 $193.29 $0.00 $6.65 $1,376.20
8 $1,376.20 $193.29 $0.00 $7.78 $1,577.27
9 $1,577.27 $193.29 $0.00 $8.92 $1,779.48
10 $1,779.48 $193.29 $0.00 $10.06 $1,982.83
11 $1,982.83 $193.29 $0.00 $11.21 $2,187.33
12 $2,187.33 $193.29 $0.00 $12.37 $2,392.99
13 $2,392.99 $193.29 $0.00 $13.53 $2,599.81
14 $2,599.81 $193.29 $0.00 $14.70 $2,807.80
15 $2,807.80 $193.29 $0.00 $15.88 $3,016.97
16 $3,016.97 $193.29 $0.00 $17.06 $3,227.32
17 $3,227.32 $193.29 $0.00 $18.25 $3,438.86
18 $3,438.86 $193.29 $0.00 $19.44 $3,651.59
19 $3,651.59 $193.29 $0.00 $20.65 $3,865.53
20 $3,865.53 $193.29 $0.00 $21.86 $4,080.68
21 $4,080.68 $193.29 $0.00 $23.07 $4,297.04
22 $4,297.04 $193.29 $0.00 $24.30 $4,514.63
23 $4,514.63 $193.29 $0.00 $25.53 $4,733.45
24 $4,733.45 $193.29 $0.00 $26.76 $4,953.50
25 $4,953.50 $193.29 $0.00 $28.01 $5,174.80
26 $5,174.80 $193.29 $0.00 $29.26 $5,397.35
27 $5,397.35 $193.29 $0.00 $30.52 $5,621.16
28 $5,621.16 $193.29 $0.00 $31.78 $5,846.23
29 $5,846.23 $193.29 $0.00 $33.06 $6,072.58
30 $6,072.58 $193.29 $0.00 $34.34 $6,300.21
31 $6,300.21 $193.29 $0.00 $35.62 $6,529.12
32 $6,529.12 $193.29 $0.00 $36.92 $6,759.33
33 $6,759.33 $193.29 $0.00 $38.22 $6,990.84
34 $6,990.84 $193.29 $0.00 $39.53 $7,223.66
35 $7,223.66 $193.29 $0.00 $40.84 $7,457.79
36 $7,457.79 $193.29 $0.00 $42.17 $7,693.25
37 $7,693.25 $193.29 $0.00 $43.50 $7,930.04
38 $7,930.04 $193.29 $0.00 $44.84 $8,168.17
39 $8,168.17 $193.29 $0.00 $46.18 $8,407.64
40 $8,407.64 $193.29 $0.00 $47.54 $8,648.47
41 $8,648.47 $193.29 $0.00 $48.90 $8,890.66
42 $8,890.66 $193.29 $0.00 $50.27 $9,134.22
43 $9,134.22 $193.29 $0.00 $51.65 $9,379.16
44 $9,379.16 $193.29 $0.00 $53.03 $9,625.48
45 $9,625.48 $193.29 $0.00 $54.42 $9,873.19
46 $9,873.19 $193.29 $0.00 $55.82 $10,122.30
47 $10,122.30 $193.29 $0.00 $57.23 $10,372.82
48 $10,372.82 $193.29 $0.00 $58.65 $10,624.76
49 $10,624.76 $193.29 $0.00 $60.07 $10,878.12
50 $10,878.12 $193.29 $0.00 $61.51 $11,132.92
51 $11,132.92 $193.29 $0.00 $62.95 $11,389.16
52 $11,389.16 $193.29 $0.00 $64.40 $11,646.85
53 $11,646.85 $193.29 $0.00 $65.85 $11,905.99
54 $11,905.99 $193.29 $0.00 $67.32 $12,166.60
55 $12,166.60 $193.29 $0.00 $68.79 $12,428.68
56 $12,428.68 $193.29 $0.00 $70.27 $12,692.24
57 $12,692.24 $193.29 $0.00 $71.76 $12,957.29
58 $12,957.29 $193.29 $0.00 $73.26 $13,223.84
59 $13,223.84 $193.29 $0.00 $74.77 $13,491.90
60 $13,491.90 $193.29 $0.00 $76.29 $13,761.48
61 $13,761.48 $193.29 $0.00 $77.81 $14,032.58
62 $14,032.58 $193.29 $0.00 $79.34 $14,305.21
63 $14,305.21 $193.29 $0.00 $80.88 $14,579.38
64 $14,579.38 $193.29 $0.00 $82.43 $14,855.10
65 $14,855.10 $193.29 $0.00 $83.99 $15,132.38
66 $15,132.38 $193.29 $0.00 $85.56 $15,411.23
67 $15,411.23 $193.29 $0.00 $87.14 $15,691.66
68 $15,691.66 $193.29 $0.00 $88.72 $15,973.67
69 $15,973.67 $193.29 $0.00 $90.32 $16,257.28
70 $16,257.28 $193.29 $0.00 $91.92 $16,542.49
71 $16,542.49 $193.29 $0.00 $93.53 $16,829.31
72 $16,829.31 $193.29 $0.00 $95.16 $17,117.76
73 $17,117.76 $193.29 $0.00 $96.79 $17,407.84
74 $17,407.84 $193.29 $0.00 $98.43 $17,699.56
75 $17,699.56 $193.29 $0.00 $100.08 $17,992.93
76 $17,992.93 $193.29 $0.00 $101.73 $18,287.95
77 $18,287.95 $193.29 $0.00 $103.40 $18,584.64
78 $18,584.64 $193.29 $0.00 $105.08 $18,883.01
79 $18,883.01 $193.29 $0.00 $106.77 $19,183.07
80 $19,183.07 $193.29 $0.00 $108.46 $19,484.82
81 $19,484.82 $193.29 $0.00 $110.17 $19,788.28
82 $19,788.28 $193.29 $0.00 $111.89 $20,093.46
83 $20,093.46 $193.29 $0.00 $113.61 $20,400.36
84 $20,400.36 $193.29 $0.00 $115.35 $20,709.00
85 $20,709.00 $193.29 $0.00 $117.09 $21,019.38
86 $21,019.38 $193.29 $0.00 $118.85 $21,331.52
87 $21,331.52 $193.29 $0.00 $120.61 $21,645.42
88 $21,645.42 $193.29 $0.00 $122.39 $21,961.10
89 $21,961.10 $193.29 $0.00 $124.17 $22,278.56
90 $22,278.56 $193.29 $0.00 $125.97 $22,597.82
91 $22,597.82 $193.29 $0.00 $127.77 $22,918.88
92 $22,918.88 $193.29 $0.00 $129.59 $23,241.76
93 $23,241.76 $193.29 $0.00 $131.41 $23,566.46
94 $23,566.46 $193.29 $0.00 $133.25 $23,893.00
95 $23,893.00 $193.29 $0.00 $135.09 $24,221.38
96 $24,221.38 $193.29 $0.00 $136.95 $24,551.62
97 $24,551.62 $193.29 $0.00 $138.82 $24,883.73
98 $24,883.73 $193.29 $0.00 $140.70 $25,217.72
99 $25,217.72 $193.29 $0.00 $142.58 $25,553.59
100 $25,553.59 $193.29 $0.00 $144.48 $25,891.36
101 $25,891.36 $193.29 $0.00 $146.39 $26,231.04
102 $26,231.04 $193.29 $0.00 $148.31 $26,572.64
103 $26,572.64 $193.29 $0.00 $150.25 $26,916.18
104 $26,916.18 $193.29 $0.00 $152.19 $27,261.66
105 $27,261.66 $193.29 $0.00 $154.14 $27,609.09
106 $27,609.09 $193.29 $0.00 $156.11 $27,958.49
107 $27,958.49 $193.29 $0.00 $158.08 $28,309.86
108 $28,309.86 $193.29 $0.00 $160.07 $28,663.22
109 $28,663.22 $193.29 $0.00 $162.07 $29,018.58
110 $29,018.58 $193.29 $0.00 $164.08 $29,375.95
111 $29,375.95 $193.29 $0.00 $166.10 $29,735.34
112 $29,735.34 $193.29 $0.00 $168.13 $30,096.76
113 $30,096.76 $193.29 $0.00 $170.17 $30,460.22
114 $30,460.22 $193.29 $0.00 $172.23 $30,825.74
115 $30,825.74 $193.29 $0.00 $174.29 $31,193.32
116 $31,193.32 $193.29 $0.00 $176.37 $31,562.98
117 $31,562.98 $193.29 $0.00 $178.46 $31,934.73
118 $31,934.73 $193.29 $0.00 $180.56 $32,308.58
119 $32,308.58 $193.29 $0.00 $182.68 $32,684.55
120 $32,684.55 $193.29 $0.00 $184.80 $33,062.64
121 $33,062.64 $193.29 $0.00 $186.94 $33,442.87
122 $33,442.87 $193.29 $0.00 $189.09 $33,825.25
123 $33,825.25 $193.29 $0.00 $191.25 $34,209.79
124 $34,209.79 $193.29 $0.00 $193.43 $34,596.51
125 $34,596.51 $193.29 $0.00 $195.61 $34,985.41
126 $34,985.41 $193.29 $0.00 $197.81 $35,376.51
127 $35,376.51 $193.29 $0.00 $200.02 $35,769.82
128 $35,769.82 $193.29 $0.00 $202.25 $36,165.36
129 $36,165.36 $193.29 $0.00 $204.48 $36,563.13
130 $36,563.13 $193.29 $0.00 $206.73 $36,963.15
131 $36,963.15 $193.29 $0.00 $209.00 $37,365.44
132 $37,365.44 $193.29 $0.00 $211.27 $37,770.00
133 $37,770.00 $193.29 $0.00 $213.56 $38,176.85
134 $38,176.85 $193.29 $0.00 $215.86 $38,586.00
135 $38,586.00 $193.29 $0.00 $218.17 $38,997.46
136 $38,997.46 $193.29 $0.00 $220.50 $39,411.25
137 $39,411.25 $193.29 $0.00 $222.84 $39,827.38
138 $39,827.38 $193.29 $0.00 $225.19 $40,245.86
139 $40,245.86 $193.29 $0.00 $227.56 $40,666.71
140 $40,666.71 $193.29 $0.00 $229.94 $41,089.94
141 $41,089.94 $193.29 $0.00 $232.33 $41,515.56
142 $41,515.56 $193.29 $0.00 $234.74 $41,943.59
143 $41,943.59 $193.29 $0.00 $237.16 $42,374.04
144 $42,374.04 $193.29 $0.00 $239.59 $42,806.92
145 $42,806.92 $193.29 $0.00 $242.04 $43,242.25
146 $43,242.25 $193.29 $0.00 $244.50 $43,680.04
147 $43,680.04 $193.29 $0.00 $246.97 $44,120.30
148 $44,120.30 $193.29 $0.00 $249.46 $44,563.05
149 $44,563.05 $193.29 $0.00 $251.97 $45,008.31
150 $45,008.31 $193.29 $0.00 $254.48 $45,456.08
151 $45,456.08 $193.29 $0.00 $257.02 $45,906.39
152 $45,906.39 $193.29 $0.00 $259.56 $46,359.24
153 $46,359.24 $193.29 $0.00 $262.12 $46,814.65
154 $46,814.65 $193.29 $0.00 $264.70 $47,272.64
155 $47,272.64 $193.29 $0.00 $267.29 $47,733.22
156 $47,733.22 $193.29 $0.00 $269.89 $48,196.40
157 $48,196.40 $193.29 $0.00 $272.51 $48,662.20
158 $48,662.20 $193.29 $0.00 $275.14 $49,130.63
159 $49,130.63 $193.29 $0.00 $277.79 $49,601.71
160 $49,601.71 $193.29 $0.00 $280.46 $50,075.46
161 $50,075.46 $193.29 $0.00 $283.13 $50,551.88
162 $50,551.88 $193.29 $0.00 $285.83 $51,031.00
163 $51,031.00 $193.29 $0.00 $288.54 $51,512.83
164 $51,512.83 $193.29 $0.00 $291.26 $51,997.38
165 $51,997.38 $193.29 $0.00 $294.00 $52,484.67
166 $52,484.67 $193.29 $0.00 $296.76 $52,974.72
167 $52,974.72 $193.29 $0.00 $299.53 $53,467.54
168 $53,467.54 $193.29 $0.00 $302.31 $53,963.14
169 $53,963.14 $193.29 $0.00 $305.12 $54,461.55
170 $54,461.55 $193.29 $0.00 $307.93 $54,962.77
171 $54,962.77 $193.29 $0.00 $310.77 $55,466.83
172 $55,466.83 $193.29 $0.00 $313.62 $55,973.74
173 $55,973.74 $193.29 $0.00 $316.48 $56,483.51
174 $56,483.51 $193.29 $0.00 $319.37 $56,996.17
175 $56,996.17 $193.29 $0.00 $322.26 $57,511.72
176 $57,511.72 $193.29 $0.00 $325.18 $58,030.19
177 $58,030.19 $193.29 $0.00 $328.11 $58,551.59
178 $58,551.59 $193.29 $0.00 $331.06 $59,075.94
179 $59,075.94 $193.29 $0.00 $334.02 $59,603.25
180 $59,603.25 $193.29 $0.00 $337.01 $60,133.55
181 $60,133.55 $193.29 $0.00 $340.00 $60,666.84
182 $60,666.84 $193.29 $0.00 $343.02 $61,203.15
183 $61,203.15 $193.29 $0.00 $346.05 $61,742.49
184 $61,742.49 $193.29 $0.00 $349.10 $62,284.88
185 $62,284.88 $193.29 $0.00 $352.17 $62,830.34
186 $62,830.34 $193.29 $0.00 $355.25 $63,378.88
187 $63,378.88 $193.29 $0.00 $358.35 $63,930.52
188 $63,930.52 $193.29 $0.00 $361.47 $64,485.28
189 $64,485.28 $193.29 $0.00 $364.61 $65,043.18
190 $65,043.18 $193.29 $0.00 $367.76 $65,604.23
191 $65,604.23 $193.29 $0.00 $370.94 $66,168.46
192 $66,168.46 $193.29 $0.00 $374.13 $66,735.88
193 $66,735.88 $193.29 $0.00 $377.33 $67,306.50
194 $67,306.50 $193.29 $0.00 $380.56 $67,880.35
195 $67,880.35 $193.29 $0.00 $383.81 $68,457.45
196 $68,457.45 $193.29 $0.00 $387.07 $69,037.81
197 $69,037.81 $193.29 $0.00 $390.35 $69,621.45
198 $69,621.45 $193.29 $0.00 $393.65 $70,208.39
199 $70,208.39 $193.29 $0.00 $396.97 $70,798.65
200 $70,798.65 $193.29 $0.00 $400.31 $71,392.25
201 $71,392.25 $193.29 $0.00 $403.66 $71,989.20
202 $71,989.20 $193.29 $0.00 $407.04 $72,589.53
203 $72,589.53 $193.29 $0.00 $410.43 $73,193.25
204 $73,193.25 $193.29 $0.00 $413.85 $73,800.39
205 $73,800.39 $193.29 $0.00 $417.28 $74,410.96
206 $74,410.96 $193.29 $0.00 $420.73 $75,024.98
207 $75,024.98 $193.29 $0.00 $424.20 $75,642.47
208 $75,642.47 $193.29 $0.00 $427.69 $76,263.45
209 $76,263.45 $193.29 $0.00 $431.20 $76,887.94
210 $76,887.94 $193.29 $0.00 $434.74 $77,515.97
211 $77,515.97 $193.29 $0.00 $438.29 $78,147.55
212 $78,147.55 $193.29 $0.00 $441.86 $78,782.70
213 $78,782.70 $193.29 $0.00 $445.45 $79,421.44
214 $79,421.44 $193.29 $0.00 $449.06 $80,063.79
215 $80,063.79 $193.29 $0.00 $452.69 $80,709.77
216 $80,709.77 $193.29 $0.00 $456.34 $81,359.40
217 $81,359.40 $193.29 $42,431.10 $460.02 $39,581.61
218 $39,581.61 $193.29 $0.00 $223.80 $39,998.70
219 $39,998.70 $193.29 $0.00 $226.16 $40,418.15
220 $40,418.15 $193.29 $0.00 $228.53 $40,839.97
221 $40,839.97 $193.29 $0.00 $230.92 $41,264.18
222 $41,264.18 $193.29 $0.00 $233.31 $41,690.78
223 $41,690.78 $193.29 $0.00 $235.73 $42,119.80
224 $42,119.80 $193.29 $0.00 $238.15 $42,551.24
225 $42,551.24 $193.29 $0.00 $240.59 $42,985.12
226 $42,985.12 $193.29 $0.00 $243.04 $43,421.45
227 $43,421.45 $193.29 $0.00 $245.51 $43,860.25
228 $43,860.25 $193.29 $0.00 $247.99 $44,301.53
229 $44,301.53 $0.00 $44,552.66 $250.49 ($0.64)