Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$70,706
Monthly savings required$560

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 $282,825.58 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $559.70 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$27,266.00
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 Northern Arizona University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $559.70 $0.00 $0.00 $559.70
2 $559.70 $559.70 $0.00 $3.16 $1,122.56
3 $1,122.56 $559.70 $0.00 $6.35 $1,688.61
4 $1,688.61 $559.70 $0.00 $9.55 $2,257.86
5 $2,257.86 $559.70 $0.00 $12.77 $2,830.33
6 $2,830.33 $559.70 $0.00 $16.00 $3,406.03
7 $3,406.03 $559.70 $0.00 $19.26 $3,984.99
8 $3,984.99 $559.70 $0.00 $22.53 $4,567.22
9 $4,567.22 $559.70 $0.00 $25.82 $5,152.74
10 $5,152.74 $559.70 $0.00 $29.13 $5,741.57
11 $5,741.57 $559.70 $0.00 $32.46 $6,333.73
12 $6,333.73 $559.70 $0.00 $35.81 $6,929.24
13 $6,929.24 $559.70 $0.00 $39.18 $7,528.12
14 $7,528.12 $559.70 $0.00 $42.57 $8,130.39
15 $8,130.39 $559.70 $0.00 $45.97 $8,736.06
16 $8,736.06 $559.70 $0.00 $49.39 $9,345.15
17 $9,345.15 $559.70 $0.00 $52.84 $9,957.69
18 $9,957.69 $559.70 $0.00 $56.30 $10,573.69
19 $10,573.69 $559.70 $0.00 $59.79 $11,193.18
20 $11,193.18 $559.70 $0.00 $63.29 $11,816.17
21 $11,816.17 $559.70 $0.00 $66.81 $12,442.68
22 $12,442.68 $559.70 $0.00 $70.35 $13,072.73
23 $13,072.73 $559.70 $0.00 $73.92 $13,706.35
24 $13,706.35 $559.70 $0.00 $77.50 $14,343.55
25 $14,343.55 $559.70 $0.00 $81.10 $14,984.35
26 $14,984.35 $559.70 $0.00 $84.72 $15,628.77
27 $15,628.77 $559.70 $0.00 $88.37 $16,276.84
28 $16,276.84 $559.70 $0.00 $92.03 $16,928.57
29 $16,928.57 $559.70 $0.00 $95.72 $17,583.99
30 $17,583.99 $559.70 $0.00 $99.42 $18,243.11
31 $18,243.11 $559.70 $0.00 $103.15 $18,905.96
32 $18,905.96 $559.70 $0.00 $106.90 $19,572.56
33 $19,572.56 $559.70 $0.00 $110.67 $20,242.93
34 $20,242.93 $559.70 $0.00 $114.46 $20,917.09
35 $20,917.09 $559.70 $0.00 $118.27 $21,595.06
36 $21,595.06 $559.70 $0.00 $122.10 $22,276.86
37 $22,276.86 $559.70 $0.00 $125.96 $22,962.52
38 $22,962.52 $559.70 $0.00 $129.83 $23,652.05
39 $23,652.05 $559.70 $0.00 $133.73 $24,345.48
40 $24,345.48 $559.70 $0.00 $137.65 $25,042.83
41 $25,042.83 $559.70 $0.00 $141.60 $25,744.13
42 $25,744.13 $559.70 $0.00 $145.56 $26,449.39
43 $26,449.39 $559.70 $0.00 $149.55 $27,158.64
44 $27,158.64 $559.70 $0.00 $153.56 $27,871.90
45 $27,871.90 $559.70 $0.00 $157.59 $28,589.19
46 $28,589.19 $559.70 $0.00 $161.65 $29,310.54
47 $29,310.54 $559.70 $0.00 $165.73 $30,035.97
48 $30,035.97 $559.70 $0.00 $169.83 $30,765.50
49 $30,765.50 $559.70 $0.00 $173.95 $31,499.15
50 $31,499.15 $559.70 $0.00 $178.10 $32,236.95
51 $32,236.95 $559.70 $0.00 $182.27 $32,978.92
52 $32,978.92 $559.70 $0.00 $186.47 $33,725.09
53 $33,725.09 $559.70 $0.00 $190.69 $34,475.48
54 $34,475.48 $559.70 $0.00 $194.93 $35,230.11
55 $35,230.11 $559.70 $0.00 $199.20 $35,989.01
56 $35,989.01 $559.70 $0.00 $203.49 $36,752.20
57 $36,752.20 $559.70 $0.00 $207.80 $37,519.70
58 $37,519.70 $559.70 $0.00 $212.14 $38,291.54
59 $38,291.54 $559.70 $0.00 $216.51 $39,067.75
60 $39,067.75 $559.70 $0.00 $220.89 $39,848.34
61 $39,848.34 $559.70 $0.00 $225.31 $40,633.35
62 $40,633.35 $559.70 $0.00 $229.75 $41,422.80
63 $41,422.80 $559.70 $0.00 $234.21 $42,216.71
64 $42,216.71 $559.70 $0.00 $238.70 $43,015.11
65 $43,015.11 $559.70 $0.00 $243.21 $43,818.02
66 $43,818.02 $559.70 $0.00 $247.75 $44,625.47
67 $44,625.47 $559.70 $0.00 $252.32 $45,437.49
68 $45,437.49 $559.70 $0.00 $256.91 $46,254.10
69 $46,254.10 $559.70 $0.00 $261.53 $47,075.33
70 $47,075.33 $559.70 $0.00 $266.17 $47,901.20
71 $47,901.20 $559.70 $0.00 $270.84 $48,731.74
72 $48,731.74 $559.70 $0.00 $275.54 $49,566.98
73 $49,566.98 $559.70 $0.00 $280.26 $50,406.94
74 $50,406.94 $559.70 $0.00 $285.01 $51,251.65
75 $51,251.65 $559.70 $0.00 $289.78 $52,101.13
76 $52,101.13 $559.70 $0.00 $294.59 $52,955.42
77 $52,955.42 $559.70 $0.00 $299.42 $53,814.54
78 $53,814.54 $559.70 $0.00 $304.28 $54,678.52
79 $54,678.52 $559.70 $0.00 $309.16 $55,547.38
80 $55,547.38 $559.70 $0.00 $314.07 $56,421.15
81 $56,421.15 $559.70 $0.00 $319.01 $57,299.86
82 $57,299.86 $559.70 $0.00 $323.98 $58,183.54
83 $58,183.54 $559.70 $0.00 $328.98 $59,072.22
84 $59,072.22 $559.70 $0.00 $334.00 $59,965.92
85 $59,965.92 $559.70 $0.00 $339.06 $60,864.68
86 $60,864.68 $559.70 $0.00 $344.14 $61,768.52
87 $61,768.52 $559.70 $0.00 $349.25 $62,677.47
88 $62,677.47 $559.70 $0.00 $354.39 $63,591.56
89 $63,591.56 $559.70 $0.00 $359.56 $64,510.82
90 $64,510.82 $559.70 $0.00 $364.75 $65,435.27
91 $65,435.27 $559.70 $0.00 $369.98 $66,364.95
92 $66,364.95 $559.70 $0.00 $375.24 $67,299.89
93 $67,299.89 $559.70 $0.00 $380.52 $68,240.11
94 $68,240.11 $559.70 $0.00 $385.84 $69,185.65
95 $69,185.65 $559.70 $0.00 $391.19 $70,136.54
96 $70,136.54 $559.70 $0.00 $396.56 $71,092.80
97 $71,092.80 $559.70 $0.00 $401.97 $72,054.47
98 $72,054.47 $559.70 $0.00 $407.41 $73,021.58
99 $73,021.58 $559.70 $0.00 $412.87 $73,994.15
100 $73,994.15 $559.70 $0.00 $418.37 $74,972.22
101 $74,972.22 $559.70 $0.00 $423.90 $75,955.82
102 $75,955.82 $559.70 $0.00 $429.47 $76,944.99
103 $76,944.99 $559.70 $0.00 $435.06 $77,939.75
104 $77,939.75 $559.70 $0.00 $440.68 $78,940.13
105 $78,940.13 $559.70 $0.00 $446.34 $79,946.17
106 $79,946.17 $559.70 $0.00 $452.03 $80,957.90
107 $80,957.90 $559.70 $0.00 $457.75 $81,975.35
108 $81,975.35 $559.70 $0.00 $463.50 $82,998.55
109 $82,998.55 $559.70 $0.00 $469.29 $84,027.54
110 $84,027.54 $559.70 $0.00 $475.10 $85,062.34
111 $85,062.34 $559.70 $0.00 $480.95 $86,102.99
112 $86,102.99 $559.70 $0.00 $486.84 $87,149.53
113 $87,149.53 $559.70 $0.00 $492.76 $88,201.99
114 $88,201.99 $559.70 $0.00 $498.71 $89,260.40
115 $89,260.40 $559.70 $0.00 $504.69 $90,324.79
116 $90,324.79 $559.70 $0.00 $510.71 $91,395.20
117 $91,395.20 $559.70 $0.00 $516.76 $92,471.66
118 $92,471.66 $559.70 $0.00 $522.85 $93,554.21
119 $93,554.21 $559.70 $0.00 $528.97 $94,642.88
120 $94,642.88 $559.70 $0.00 $535.12 $95,737.70
121 $95,737.70 $559.70 $0.00 $541.31 $96,838.71
122 $96,838.71 $559.70 $0.00 $547.54 $97,945.95
123 $97,945.95 $559.70 $0.00 $553.80 $99,059.45
124 $99,059.45 $559.70 $0.00 $560.10 $100,179.25
125 $100,179.25 $559.70 $0.00 $566.43 $101,305.38
126 $101,305.38 $559.70 $0.00 $572.80 $102,437.88
127 $102,437.88 $559.70 $0.00 $579.20 $103,576.78
128 $103,576.78 $559.70 $0.00 $585.64 $104,722.12
129 $104,722.12 $559.70 $0.00 $592.11 $105,873.93
130 $105,873.93 $559.70 $0.00 $598.63 $107,032.26
131 $107,032.26 $559.70 $0.00 $605.18 $108,197.14
132 $108,197.14 $559.70 $0.00 $611.76 $109,368.60
133 $109,368.60 $559.70 $0.00 $618.39 $110,546.69
134 $110,546.69 $559.70 $0.00 $625.05 $111,731.44
135 $111,731.44 $559.70 $0.00 $631.75 $112,922.89
136 $112,922.89 $559.70 $0.00 $638.48 $114,121.07
137 $114,121.07 $559.70 $0.00 $645.26 $115,326.03
138 $115,326.03 $559.70 $0.00 $652.07 $116,537.80
139 $116,537.80 $559.70 $0.00 $658.92 $117,756.42
140 $117,756.42 $559.70 $0.00 $665.81 $118,981.93
141 $118,981.93 $559.70 $0.00 $672.74 $120,214.37
142 $120,214.37 $559.70 $0.00 $679.71 $121,453.78
143 $121,453.78 $559.70 $0.00 $686.72 $122,700.20
144 $122,700.20 $559.70 $0.00 $693.76 $123,953.66
145 $123,953.66 $559.70 $0.00 $700.85 $125,214.21
146 $125,214.21 $559.70 $0.00 $707.98 $126,481.89
147 $126,481.89 $559.70 $0.00 $715.15 $127,756.74
148 $127,756.74 $559.70 $0.00 $722.36 $129,038.80
149 $129,038.80 $559.70 $0.00 $729.60 $130,328.10
150 $130,328.10 $559.70 $0.00 $736.89 $131,624.69
151 $131,624.69 $559.70 $0.00 $744.23 $132,928.62
152 $132,928.62 $559.70 $0.00 $751.60 $134,239.92
153 $134,239.92 $559.70 $0.00 $759.01 $135,558.63
154 $135,558.63 $559.70 $0.00 $766.47 $136,884.80
155 $136,884.80 $559.70 $0.00 $773.97 $138,218.47
156 $138,218.47 $559.70 $0.00 $781.51 $139,559.68
157 $139,559.68 $559.70 $0.00 $789.09 $140,908.47
158 $140,908.47 $559.70 $0.00 $796.72 $142,264.89
159 $142,264.89 $559.70 $0.00 $804.39 $143,628.98
160 $143,628.98 $559.70 $0.00 $812.10 $145,000.78
161 $145,000.78 $559.70 $0.00 $819.86 $146,380.34
162 $146,380.34 $559.70 $0.00 $827.66 $147,767.70
163 $147,767.70 $559.70 $0.00 $835.50 $149,162.90
164 $149,162.90 $559.70 $0.00 $843.39 $150,565.99
165 $150,565.99 $559.70 $0.00 $851.32 $151,977.01
166 $151,977.01 $559.70 $0.00 $859.30 $153,396.01
167 $153,396.01 $559.70 $0.00 $867.32 $154,823.03
168 $154,823.03 $559.70 $0.00 $875.39 $156,258.12
169 $156,258.12 $559.70 $0.00 $883.51 $157,701.33
170 $157,701.33 $559.70 $0.00 $891.67 $159,152.70
171 $159,152.70 $559.70 $0.00 $899.87 $160,612.27
172 $160,612.27 $559.70 $0.00 $908.13 $162,080.10
173 $162,080.10 $559.70 $0.00 $916.42 $163,556.22
174 $163,556.22 $559.70 $0.00 $924.77 $165,040.69
175 $165,040.69 $559.70 $0.00 $933.16 $166,533.55
176 $166,533.55 $559.70 $0.00 $941.60 $168,034.85
177 $168,034.85 $559.70 $0.00 $950.09 $169,544.64
178 $169,544.64 $559.70 $0.00 $958.63 $171,062.97
179 $171,062.97 $559.70 $0.00 $967.21 $172,589.88
180 $172,589.88 $559.70 $0.00 $975.85 $174,125.43
181 $174,125.43 $559.70 $0.00 $984.53 $175,669.66
182 $175,669.66 $559.70 $0.00 $993.26 $177,222.62
183 $177,222.62 $559.70 $0.00 $1,002.04 $178,784.36
184 $178,784.36 $559.70 $0.00 $1,010.87 $180,354.93
185 $180,354.93 $559.70 $0.00 $1,019.75 $181,934.38
186 $181,934.38 $559.70 $0.00 $1,028.68 $183,522.76
187 $183,522.76 $559.70 $0.00 $1,037.66 $185,120.12
188 $185,120.12 $559.70 $0.00 $1,046.70 $186,726.52
189 $186,726.52 $559.70 $0.00 $1,055.78 $188,342.00
190 $188,342.00 $559.70 $0.00 $1,064.91 $189,966.61
191 $189,966.61 $559.70 $0.00 $1,074.10 $191,600.41
192 $191,600.41 $559.70 $0.00 $1,083.34 $193,243.45
193 $193,243.45 $559.70 $0.00 $1,092.63 $194,895.78
194 $194,895.78 $559.70 $0.00 $1,101.97 $196,557.45
195 $196,557.45 $559.70 $0.00 $1,111.36 $198,228.51
196 $198,228.51 $559.70 $0.00 $1,120.81 $199,909.02
197 $199,909.02 $559.70 $0.00 $1,130.31 $201,599.03
198 $201,599.03 $559.70 $0.00 $1,139.87 $203,298.60
199 $203,298.60 $559.70 $0.00 $1,149.48 $205,007.78
200 $205,007.78 $559.70 $0.00 $1,159.14 $206,726.62
201 $206,726.62 $559.70 $0.00 $1,168.86 $208,455.18
202 $208,455.18 $559.70 $0.00 $1,178.64 $210,193.52
203 $210,193.52 $559.70 $0.00 $1,188.46 $211,941.68
204 $211,941.68 $559.70 $0.00 $1,198.35 $213,699.73
205 $213,699.73 $559.70 $0.00 $1,208.29 $215,467.72
206 $215,467.72 $559.70 $0.00 $1,218.29 $217,245.71
207 $217,245.71 $559.70 $0.00 $1,228.34 $219,033.75
208 $219,033.75 $559.70 $0.00 $1,238.45 $220,831.90
209 $220,831.90 $559.70 $0.00 $1,248.62 $222,640.22
210 $222,640.22 $559.70 $0.00 $1,258.84 $224,458.76
211 $224,458.76 $559.70 $0.00 $1,269.12 $226,287.58
212 $226,287.58 $559.70 $0.00 $1,279.46 $228,126.74
213 $228,126.74 $559.70 $0.00 $1,289.86 $229,976.30
214 $229,976.30 $559.70 $0.00 $1,300.32 $231,836.32
215 $231,836.32 $559.70 $0.00 $1,310.84 $233,706.86
216 $233,706.86 $559.70 $0.00 $1,321.41 $235,587.97
217 $235,587.97 $559.70 $65,618.88 $1,332.05 $171,860.84
218 $171,860.84 $559.70 $0.00 $971.73 $173,392.27
219 $173,392.27 $559.70 $0.00 $980.39 $174,932.36
220 $174,932.36 $559.70 $0.00 $989.09 $176,481.15
221 $176,481.15 $559.70 $0.00 $997.85 $178,038.70
222 $178,038.70 $559.70 $0.00 $1,006.66 $179,605.06
223 $179,605.06 $559.70 $0.00 $1,015.51 $181,180.27
224 $181,180.27 $559.70 $0.00 $1,024.42 $182,764.39
225 $182,764.39 $559.70 $0.00 $1,033.38 $184,357.47
226 $184,357.47 $559.70 $0.00 $1,042.38 $185,959.55
227 $185,959.55 $559.70 $0.00 $1,051.44 $187,570.69
228 $187,570.69 $559.70 $0.00 $1,060.55 $189,190.94
229 $189,190.94 $559.70 $68,899.82 $1,069.71 $121,920.53
230 $121,920.53 $559.70 $0.00 $689.36 $123,169.59
231 $123,169.59 $559.70 $0.00 $696.42 $124,425.71
232 $124,425.71 $559.70 $0.00 $703.52 $125,688.93
233 $125,688.93 $559.70 $0.00 $710.66 $126,959.29
234 $126,959.29 $559.70 $0.00 $717.85 $128,236.84
235 $128,236.84 $559.70 $0.00 $725.07 $129,521.61
236 $129,521.61 $559.70 $0.00 $732.33 $130,813.64
237 $130,813.64 $559.70 $0.00 $739.64 $132,112.98
238 $132,112.98 $559.70 $0.00 $746.99 $133,419.67
239 $133,419.67 $559.70 $0.00 $754.37 $134,733.74
240 $134,733.74 $559.70 $0.00 $761.80 $136,055.24
241 $136,055.24 $559.70 $72,344.82 $769.28 $65,039.40
242 $65,039.40 $559.70 $0.00 $367.74 $65,966.84
243 $65,966.84 $559.70 $0.00 $372.99 $66,899.53
244 $66,899.53 $559.70 $0.00 $378.26 $67,837.49
245 $67,837.49 $559.70 $0.00 $383.56 $68,780.75
246 $68,780.75 $559.70 $0.00 $388.90 $69,729.35
247 $69,729.35 $559.70 $0.00 $394.26 $70,683.31
248 $70,683.31 $559.70 $0.00 $399.65 $71,642.66
249 $71,642.66 $559.70 $0.00 $405.08 $72,607.44
250 $72,607.44 $559.70 $0.00 $410.53 $73,577.67
251 $73,577.67 $559.70 $0.00 $416.02 $74,553.39
252 $74,553.39 $559.70 $0.00 $421.54 $75,534.63
253 $75,534.63 $0.00 $75,962.06 $427.08 ($0.35)