Estimated Annual Cost in 2042 | $109,556 |
Monthly savings required | $866 |
How much will it cost to send your child to Northern Arizona University in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $438,225.85 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $865.85 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.
Current Annual Cost | $29,202.00 |
Years until enrollment | 18 |
Annual Tuition Increase | 7% |
Current Savings | $0.00 |
After Tax Return on Savings | 7% |
Years of enrollment | 4 |
Discover how much will you need to start saving now to afford Northern Arizona University in the future.
Month | Begin | Deposit | Withdraw | Interest | End |
---|---|---|---|---|---|
1 | $0.00 | $865.85 | $0.00 | $0.00 | $865.85 |
2 | $865.85 | $865.85 | $0.00 | $4.90 | $1,736.60 |
3 | $1,736.60 | $865.85 | $0.00 | $9.82 | $2,612.27 |
4 | $2,612.27 | $865.85 | $0.00 | $14.77 | $3,492.89 |
5 | $3,492.89 | $865.85 | $0.00 | $19.75 | $4,378.49 |
6 | $4,378.49 | $865.85 | $0.00 | $24.76 | $5,269.10 |
7 | $5,269.10 | $865.85 | $0.00 | $29.79 | $6,164.74 |
8 | $6,164.74 | $865.85 | $0.00 | $34.86 | $7,065.45 |
9 | $7,065.45 | $865.85 | $0.00 | $39.95 | $7,971.25 |
10 | $7,971.25 | $865.85 | $0.00 | $45.07 | $8,882.17 |
11 | $8,882.17 | $865.85 | $0.00 | $50.22 | $9,798.24 |
12 | $9,798.24 | $865.85 | $0.00 | $55.40 | $10,719.49 |
13 | $10,719.49 | $865.85 | $0.00 | $60.61 | $11,645.95 |
14 | $11,645.95 | $865.85 | $0.00 | $65.85 | $12,577.65 |
15 | $12,577.65 | $865.85 | $0.00 | $71.12 | $13,514.62 |
16 | $13,514.62 | $865.85 | $0.00 | $76.41 | $14,456.88 |
17 | $14,456.88 | $865.85 | $0.00 | $81.74 | $15,404.47 |
18 | $15,404.47 | $865.85 | $0.00 | $87.10 | $16,357.42 |
19 | $16,357.42 | $865.85 | $0.00 | $92.49 | $17,315.76 |
20 | $17,315.76 | $865.85 | $0.00 | $97.91 | $18,279.52 |
21 | $18,279.52 | $865.85 | $0.00 | $103.36 | $19,248.73 |
22 | $19,248.73 | $865.85 | $0.00 | $108.84 | $20,223.42 |
23 | $20,223.42 | $865.85 | $0.00 | $114.35 | $21,203.62 |
24 | $21,203.62 | $865.85 | $0.00 | $119.89 | $22,189.36 |
25 | $22,189.36 | $865.85 | $0.00 | $125.46 | $23,180.67 |
26 | $23,180.67 | $865.85 | $0.00 | $131.07 | $24,177.59 |
27 | $24,177.59 | $865.85 | $0.00 | $136.70 | $25,180.14 |
28 | $25,180.14 | $865.85 | $0.00 | $142.37 | $26,188.36 |
29 | $26,188.36 | $865.85 | $0.00 | $148.07 | $27,202.28 |
30 | $27,202.28 | $865.85 | $0.00 | $153.81 | $28,221.94 |
31 | $28,221.94 | $865.85 | $0.00 | $159.57 | $29,247.36 |
32 | $29,247.36 | $865.85 | $0.00 | $165.37 | $30,278.58 |
33 | $30,278.58 | $865.85 | $0.00 | $171.20 | $31,315.63 |
34 | $31,315.63 | $865.85 | $0.00 | $177.06 | $32,358.54 |
35 | $32,358.54 | $865.85 | $0.00 | $182.96 | $33,407.35 |
36 | $33,407.35 | $865.85 | $0.00 | $188.89 | $34,462.09 |
37 | $34,462.09 | $865.85 | $0.00 | $194.85 | $35,522.79 |
38 | $35,522.79 | $865.85 | $0.00 | $200.85 | $36,589.49 |
39 | $36,589.49 | $865.85 | $0.00 | $206.88 | $37,662.22 |
40 | $37,662.22 | $865.85 | $0.00 | $212.95 | $38,741.02 |
41 | $38,741.02 | $865.85 | $0.00 | $219.05 | $39,825.92 |
42 | $39,825.92 | $865.85 | $0.00 | $225.18 | $40,916.95 |
43 | $40,916.95 | $865.85 | $0.00 | $231.35 | $42,014.15 |
44 | $42,014.15 | $865.85 | $0.00 | $237.55 | $43,117.55 |
45 | $43,117.55 | $865.85 | $0.00 | $243.79 | $44,227.19 |
46 | $44,227.19 | $865.85 | $0.00 | $250.07 | $45,343.11 |
47 | $45,343.11 | $865.85 | $0.00 | $256.38 | $46,465.34 |
48 | $46,465.34 | $865.85 | $0.00 | $262.72 | $47,593.91 |
49 | $47,593.91 | $865.85 | $0.00 | $269.10 | $48,728.86 |
50 | $48,728.86 | $865.85 | $0.00 | $275.52 | $49,870.23 |
51 | $49,870.23 | $865.85 | $0.00 | $281.97 | $51,018.05 |
52 | $51,018.05 | $865.85 | $0.00 | $288.46 | $52,172.36 |
53 | $52,172.36 | $865.85 | $0.00 | $294.99 | $53,333.20 |
54 | $53,333.20 | $865.85 | $0.00 | $301.55 | $54,500.60 |
55 | $54,500.60 | $865.85 | $0.00 | $308.15 | $55,674.60 |
56 | $55,674.60 | $865.85 | $0.00 | $314.79 | $56,855.24 |
57 | $56,855.24 | $865.85 | $0.00 | $321.47 | $58,042.56 |
58 | $58,042.56 | $865.85 | $0.00 | $328.18 | $59,236.59 |
59 | $59,236.59 | $865.85 | $0.00 | $334.93 | $60,437.37 |
60 | $60,437.37 | $865.85 | $0.00 | $341.72 | $61,644.94 |
61 | $61,644.94 | $865.85 | $0.00 | $348.55 | $62,859.34 |
62 | $62,859.34 | $865.85 | $0.00 | $355.42 | $64,080.61 |
63 | $64,080.61 | $865.85 | $0.00 | $362.32 | $65,308.78 |
64 | $65,308.78 | $865.85 | $0.00 | $369.27 | $66,543.90 |
65 | $66,543.90 | $865.85 | $0.00 | $376.25 | $67,786.00 |
66 | $67,786.00 | $865.85 | $0.00 | $383.27 | $69,035.12 |
67 | $69,035.12 | $865.85 | $0.00 | $390.33 | $70,291.30 |
68 | $70,291.30 | $865.85 | $0.00 | $397.44 | $71,554.59 |
69 | $71,554.59 | $865.85 | $0.00 | $404.58 | $72,825.02 |
70 | $72,825.02 | $865.85 | $0.00 | $411.76 | $74,102.63 |
71 | $74,102.63 | $865.85 | $0.00 | $418.99 | $75,387.47 |
72 | $75,387.47 | $865.85 | $0.00 | $426.25 | $76,679.57 |
73 | $76,679.57 | $865.85 | $0.00 | $433.56 | $77,978.98 |
74 | $77,978.98 | $865.85 | $0.00 | $440.90 | $79,285.73 |
75 | $79,285.73 | $865.85 | $0.00 | $448.29 | $80,599.87 |
76 | $80,599.87 | $865.85 | $0.00 | $455.72 | $81,921.44 |
77 | $81,921.44 | $865.85 | $0.00 | $463.20 | $83,250.49 |
78 | $83,250.49 | $865.85 | $0.00 | $470.71 | $84,587.05 |
79 | $84,587.05 | $865.85 | $0.00 | $478.27 | $85,931.17 |
80 | $85,931.17 | $865.85 | $0.00 | $485.87 | $87,282.89 |
81 | $87,282.89 | $865.85 | $0.00 | $493.51 | $88,642.25 |
82 | $88,642.25 | $865.85 | $0.00 | $501.20 | $90,009.30 |
83 | $90,009.30 | $865.85 | $0.00 | $508.93 | $91,384.08 |
84 | $91,384.08 | $865.85 | $0.00 | $516.70 | $92,766.63 |
85 | $92,766.63 | $865.85 | $0.00 | $524.52 | $94,157.00 |
86 | $94,157.00 | $865.85 | $0.00 | $532.38 | $95,555.23 |
87 | $95,555.23 | $865.85 | $0.00 | $540.28 | $96,961.36 |
88 | $96,961.36 | $865.85 | $0.00 | $548.23 | $98,375.44 |
89 | $98,375.44 | $865.85 | $0.00 | $556.23 | $99,797.52 |
90 | $99,797.52 | $865.85 | $0.00 | $564.27 | $101,227.64 |
91 | $101,227.64 | $865.85 | $0.00 | $572.36 | $102,665.85 |
92 | $102,665.85 | $865.85 | $0.00 | $580.49 | $104,112.19 |
93 | $104,112.19 | $865.85 | $0.00 | $588.67 | $105,566.71 |
94 | $105,566.71 | $865.85 | $0.00 | $596.89 | $107,029.45 |
95 | $107,029.45 | $865.85 | $0.00 | $605.16 | $108,500.46 |
96 | $108,500.46 | $865.85 | $0.00 | $613.48 | $109,979.79 |
97 | $109,979.79 | $865.85 | $0.00 | $621.84 | $111,467.48 |
98 | $111,467.48 | $865.85 | $0.00 | $630.25 | $112,963.58 |
99 | $112,963.58 | $865.85 | $0.00 | $638.71 | $114,468.14 |
100 | $114,468.14 | $865.85 | $0.00 | $647.22 | $115,981.21 |
101 | $115,981.21 | $865.85 | $0.00 | $655.77 | $117,502.83 |
102 | $117,502.83 | $865.85 | $0.00 | $664.38 | $119,033.06 |
103 | $119,033.06 | $865.85 | $0.00 | $673.03 | $120,571.94 |
104 | $120,571.94 | $865.85 | $0.00 | $681.73 | $122,119.52 |
105 | $122,119.52 | $865.85 | $0.00 | $690.48 | $123,675.85 |
106 | $123,675.85 | $865.85 | $0.00 | $699.28 | $125,240.98 |
107 | $125,240.98 | $865.85 | $0.00 | $708.13 | $126,814.96 |
108 | $126,814.96 | $865.85 | $0.00 | $717.03 | $128,397.84 |
109 | $128,397.84 | $865.85 | $0.00 | $725.98 | $129,989.67 |
110 | $129,989.67 | $865.85 | $0.00 | $734.98 | $131,590.50 |
111 | $131,590.50 | $865.85 | $0.00 | $744.03 | $133,200.38 |
112 | $133,200.38 | $865.85 | $0.00 | $753.13 | $134,819.36 |
113 | $134,819.36 | $865.85 | $0.00 | $762.29 | $136,447.50 |
114 | $136,447.50 | $865.85 | $0.00 | $771.49 | $138,084.84 |
115 | $138,084.84 | $865.85 | $0.00 | $780.75 | $139,731.44 |
116 | $139,731.44 | $865.85 | $0.00 | $790.06 | $141,387.35 |
117 | $141,387.35 | $865.85 | $0.00 | $799.42 | $143,052.62 |
118 | $143,052.62 | $865.85 | $0.00 | $808.84 | $144,727.31 |
119 | $144,727.31 | $865.85 | $0.00 | $818.31 | $146,411.47 |
120 | $146,411.47 | $865.85 | $0.00 | $827.83 | $148,105.15 |
121 | $148,105.15 | $865.85 | $0.00 | $837.41 | $149,808.41 |
122 | $149,808.41 | $865.85 | $0.00 | $847.04 | $151,521.30 |
123 | $151,521.30 | $865.85 | $0.00 | $856.72 | $153,243.87 |
124 | $153,243.87 | $865.85 | $0.00 | $866.46 | $154,976.18 |
125 | $154,976.18 | $865.85 | $0.00 | $876.26 | $156,718.29 |
126 | $156,718.29 | $865.85 | $0.00 | $886.11 | $158,470.25 |
127 | $158,470.25 | $865.85 | $0.00 | $896.01 | $160,232.11 |
128 | $160,232.11 | $865.85 | $0.00 | $905.98 | $162,003.94 |
129 | $162,003.94 | $865.85 | $0.00 | $915.99 | $163,785.78 |
130 | $163,785.78 | $865.85 | $0.00 | $926.07 | $165,577.70 |
131 | $165,577.70 | $865.85 | $0.00 | $936.20 | $167,379.75 |
132 | $167,379.75 | $865.85 | $0.00 | $946.39 | $169,191.99 |
133 | $169,191.99 | $865.85 | $0.00 | $956.64 | $171,014.48 |
134 | $171,014.48 | $865.85 | $0.00 | $966.94 | $172,847.27 |
135 | $172,847.27 | $865.85 | $0.00 | $977.30 | $174,690.42 |
136 | $174,690.42 | $865.85 | $0.00 | $987.73 | $176,544.00 |
137 | $176,544.00 | $865.85 | $0.00 | $998.21 | $178,408.06 |
138 | $178,408.06 | $865.85 | $0.00 | $1,008.75 | $180,282.66 |
139 | $180,282.66 | $865.85 | $0.00 | $1,019.34 | $182,167.85 |
140 | $182,167.85 | $865.85 | $0.00 | $1,030.00 | $184,063.70 |
141 | $184,063.70 | $865.85 | $0.00 | $1,040.72 | $185,970.27 |
142 | $185,970.27 | $865.85 | $0.00 | $1,051.50 | $187,887.62 |
143 | $187,887.62 | $865.85 | $0.00 | $1,062.34 | $189,815.81 |
144 | $189,815.81 | $865.85 | $0.00 | $1,073.25 | $191,754.91 |
145 | $191,754.91 | $865.85 | $0.00 | $1,084.21 | $193,704.97 |
146 | $193,704.97 | $865.85 | $0.00 | $1,095.24 | $195,666.06 |
147 | $195,666.06 | $865.85 | $0.00 | $1,106.32 | $197,638.23 |
148 | $197,638.23 | $865.85 | $0.00 | $1,117.48 | $199,621.56 |
149 | $199,621.56 | $865.85 | $0.00 | $1,128.69 | $201,616.10 |
150 | $201,616.10 | $865.85 | $0.00 | $1,139.97 | $203,621.92 |
151 | $203,621.92 | $865.85 | $0.00 | $1,151.31 | $205,639.08 |
152 | $205,639.08 | $865.85 | $0.00 | $1,162.71 | $207,667.64 |
153 | $207,667.64 | $865.85 | $0.00 | $1,174.18 | $209,707.67 |
154 | $209,707.67 | $865.85 | $0.00 | $1,185.72 | $211,759.24 |
155 | $211,759.24 | $865.85 | $0.00 | $1,197.32 | $213,822.41 |
156 | $213,822.41 | $865.85 | $0.00 | $1,208.98 | $215,897.24 |
157 | $215,897.24 | $865.85 | $0.00 | $1,220.71 | $217,983.80 |
158 | $217,983.80 | $865.85 | $0.00 | $1,232.51 | $220,082.16 |
159 | $220,082.16 | $865.85 | $0.00 | $1,244.38 | $222,192.39 |
160 | $222,192.39 | $865.85 | $0.00 | $1,256.31 | $224,314.55 |
161 | $224,314.55 | $865.85 | $0.00 | $1,268.31 | $226,448.71 |
162 | $226,448.71 | $865.85 | $0.00 | $1,280.37 | $228,594.93 |
163 | $228,594.93 | $865.85 | $0.00 | $1,292.51 | $230,753.29 |
164 | $230,753.29 | $865.85 | $0.00 | $1,304.71 | $232,923.85 |
165 | $232,923.85 | $865.85 | $0.00 | $1,316.99 | $235,106.69 |
166 | $235,106.69 | $865.85 | $0.00 | $1,329.33 | $237,301.87 |
167 | $237,301.87 | $865.85 | $0.00 | $1,341.74 | $239,509.46 |
168 | $239,509.46 | $865.85 | $0.00 | $1,354.22 | $241,729.53 |
169 | $241,729.53 | $865.85 | $0.00 | $1,366.77 | $243,962.15 |
170 | $243,962.15 | $865.85 | $0.00 | $1,379.40 | $246,207.40 |
171 | $246,207.40 | $865.85 | $0.00 | $1,392.09 | $248,465.34 |
172 | $248,465.34 | $865.85 | $0.00 | $1,404.86 | $250,736.05 |
173 | $250,736.05 | $865.85 | $0.00 | $1,417.70 | $253,019.60 |
174 | $253,019.60 | $865.85 | $0.00 | $1,430.61 | $255,316.06 |
175 | $255,316.06 | $865.85 | $0.00 | $1,443.59 | $257,625.50 |
176 | $257,625.50 | $865.85 | $0.00 | $1,456.65 | $259,948.00 |
177 | $259,948.00 | $865.85 | $0.00 | $1,469.78 | $262,283.63 |
178 | $262,283.63 | $865.85 | $0.00 | $1,482.99 | $264,632.47 |
179 | $264,632.47 | $865.85 | $0.00 | $1,496.27 | $266,994.59 |
180 | $266,994.59 | $865.85 | $0.00 | $1,509.63 | $269,370.07 |
181 | $269,370.07 | $865.85 | $0.00 | $1,523.06 | $271,758.98 |
182 | $271,758.98 | $865.85 | $0.00 | $1,536.56 | $274,161.39 |
183 | $274,161.39 | $865.85 | $0.00 | $1,550.15 | $276,577.39 |
184 | $276,577.39 | $865.85 | $0.00 | $1,563.81 | $279,007.05 |
185 | $279,007.05 | $865.85 | $0.00 | $1,577.55 | $281,450.45 |
186 | $281,450.45 | $865.85 | $0.00 | $1,591.36 | $283,907.66 |
187 | $283,907.66 | $865.85 | $0.00 | $1,605.26 | $286,378.77 |
188 | $286,378.77 | $865.85 | $0.00 | $1,619.23 | $288,863.85 |
189 | $288,863.85 | $865.85 | $0.00 | $1,633.28 | $291,362.98 |
190 | $291,362.98 | $865.85 | $0.00 | $1,647.41 | $293,876.24 |
191 | $293,876.24 | $865.85 | $0.00 | $1,661.62 | $296,403.71 |
192 | $296,403.71 | $865.85 | $0.00 | $1,675.91 | $298,945.47 |
193 | $298,945.47 | $865.85 | $0.00 | $1,690.28 | $301,501.60 |
194 | $301,501.60 | $865.85 | $0.00 | $1,704.73 | $304,072.18 |
195 | $304,072.18 | $865.85 | $0.00 | $1,719.27 | $306,657.30 |
196 | $306,657.30 | $865.85 | $0.00 | $1,733.88 | $309,257.03 |
197 | $309,257.03 | $865.85 | $0.00 | $1,748.58 | $311,871.46 |
198 | $311,871.46 | $865.85 | $0.00 | $1,763.37 | $314,500.68 |
199 | $314,500.68 | $865.85 | $0.00 | $1,778.23 | $317,144.76 |
200 | $317,144.76 | $865.85 | $0.00 | $1,793.18 | $319,803.79 |
201 | $319,803.79 | $865.85 | $0.00 | $1,808.22 | $322,477.86 |
202 | $322,477.86 | $865.85 | $0.00 | $1,823.34 | $325,167.05 |
203 | $325,167.05 | $865.85 | $0.00 | $1,838.54 | $327,871.44 |
204 | $327,871.44 | $865.85 | $0.00 | $1,853.83 | $330,591.12 |
205 | $330,591.12 | $865.85 | $0.00 | $1,869.21 | $333,326.18 |
206 | $333,326.18 | $865.85 | $0.00 | $1,884.67 | $336,076.70 |
207 | $336,076.70 | $865.85 | $0.00 | $1,900.23 | $338,842.78 |
208 | $338,842.78 | $865.85 | $0.00 | $1,915.87 | $341,624.50 |
209 | $341,624.50 | $865.85 | $0.00 | $1,931.59 | $344,421.94 |
210 | $344,421.94 | $865.85 | $0.00 | $1,947.41 | $347,235.20 |
211 | $347,235.20 | $865.85 | $0.00 | $1,963.32 | $350,064.37 |
212 | $350,064.37 | $865.85 | $0.00 | $1,979.31 | $352,909.53 |
213 | $352,909.53 | $865.85 | $0.00 | $1,995.40 | $355,770.78 |
214 | $355,770.78 | $865.85 | $0.00 | $2,011.58 | $358,648.21 |
215 | $358,648.21 | $865.85 | $0.00 | $2,027.85 | $361,541.91 |
216 | $361,541.91 | $865.85 | $0.00 | $2,044.21 | $364,451.97 |
217 | $364,451.97 | $865.85 | $98,700.78 | $2,060.66 | $268,677.70 |
218 | $268,677.70 | $865.85 | $0.00 | $1,519.14 | $271,062.69 |
219 | $271,062.69 | $865.85 | $0.00 | $1,532.63 | $273,461.17 |
220 | $273,461.17 | $865.85 | $0.00 | $1,546.19 | $275,873.21 |
221 | $275,873.21 | $865.85 | $0.00 | $1,559.83 | $278,298.89 |
222 | $278,298.89 | $865.85 | $0.00 | $1,573.54 | $280,738.28 |
223 | $280,738.28 | $865.85 | $0.00 | $1,587.34 | $283,191.47 |
224 | $283,191.47 | $865.85 | $0.00 | $1,601.21 | $285,658.53 |
225 | $285,658.53 | $865.85 | $0.00 | $1,615.15 | $288,139.53 |
226 | $288,139.53 | $865.85 | $0.00 | $1,629.18 | $290,634.56 |
227 | $290,634.56 | $865.85 | $0.00 | $1,643.29 | $293,143.70 |
228 | $293,143.70 | $865.85 | $0.00 | $1,657.48 | $295,667.03 |
229 | $295,667.03 | $865.85 | $105,609.84 | $1,671.74 | $192,594.78 |
230 | $192,594.78 | $865.85 | $0.00 | $1,088.96 | $194,549.59 |
231 | $194,549.59 | $865.85 | $0.00 | $1,100.01 | $196,515.45 |
232 | $196,515.45 | $865.85 | $0.00 | $1,111.13 | $198,492.43 |
233 | $198,492.43 | $865.85 | $0.00 | $1,122.31 | $200,480.59 |
234 | $200,480.59 | $865.85 | $0.00 | $1,133.55 | $202,479.99 |
235 | $202,479.99 | $865.85 | $0.00 | $1,144.85 | $204,490.69 |
236 | $204,490.69 | $865.85 | $0.00 | $1,156.22 | $206,512.76 |
237 | $206,512.76 | $865.85 | $0.00 | $1,167.65 | $208,546.26 |
238 | $208,546.26 | $865.85 | $0.00 | $1,179.15 | $210,591.26 |
239 | $210,591.26 | $865.85 | $0.00 | $1,190.71 | $212,647.82 |
240 | $212,647.82 | $865.85 | $0.00 | $1,202.34 | $214,716.01 |
241 | $214,716.01 | $865.85 | $113,002.53 | $1,214.04 | $103,793.37 |
242 | $103,793.37 | $865.85 | $0.00 | $586.86 | $105,246.08 |
243 | $105,246.08 | $865.85 | $0.00 | $595.08 | $106,707.01 |
244 | $106,707.01 | $865.85 | $0.00 | $603.34 | $108,176.20 |
245 | $108,176.20 | $865.85 | $0.00 | $611.64 | $109,653.69 |
246 | $109,653.69 | $865.85 | $0.00 | $620.00 | $111,139.54 |
247 | $111,139.54 | $865.85 | $0.00 | $628.40 | $112,633.79 |
248 | $112,633.79 | $865.85 | $0.00 | $636.85 | $114,136.49 |
249 | $114,136.49 | $865.85 | $0.00 | $645.34 | $115,647.68 |
250 | $115,647.68 | $865.85 | $0.00 | $653.89 | $117,167.42 |
251 | $117,167.42 | $865.85 | $0.00 | $662.48 | $118,695.75 |
252 | $118,695.75 | $865.85 | $0.00 | $671.12 | $120,232.72 |
253 | $120,232.72 | $0.00 | $120,912.70 | $679.81 | -$0.17 |