Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$75,766
Monthly savings required$600

How much will it cost to send your child to University of Arizona in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $303,062.97 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $599.74 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$29,217.00
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 University of Arizona in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $599.74 $0.00 $0.00 $599.74
2 $599.74 $599.74 $0.00 $3.39 $1,202.87
3 $1,202.87 $599.74 $0.00 $6.80 $1,809.41
4 $1,809.41 $599.74 $0.00 $10.23 $2,419.38
5 $2,419.38 $599.74 $0.00 $13.68 $3,032.80
6 $3,032.80 $599.74 $0.00 $17.15 $3,649.69
7 $3,649.69 $599.74 $0.00 $20.64 $4,270.07
8 $4,270.07 $599.74 $0.00 $24.14 $4,893.95
9 $4,893.95 $599.74 $0.00 $27.67 $5,521.36
10 $5,521.36 $599.74 $0.00 $31.22 $6,152.32
11 $6,152.32 $599.74 $0.00 $34.79 $6,786.85
12 $6,786.85 $599.74 $0.00 $38.37 $7,424.96
13 $7,424.96 $599.74 $0.00 $41.98 $8,066.68
14 $8,066.68 $599.74 $0.00 $45.61 $8,712.03
15 $8,712.03 $599.74 $0.00 $49.26 $9,361.03
16 $9,361.03 $599.74 $0.00 $52.93 $10,013.70
17 $10,013.70 $599.74 $0.00 $56.62 $10,670.06
18 $10,670.06 $599.74 $0.00 $60.33 $11,330.13
19 $11,330.13 $599.74 $0.00 $64.06 $11,993.93
20 $11,993.93 $599.74 $0.00 $67.82 $12,661.49
21 $12,661.49 $599.74 $0.00 $71.59 $13,332.82
22 $13,332.82 $599.74 $0.00 $75.39 $14,007.95
23 $14,007.95 $599.74 $0.00 $79.20 $14,686.89
24 $14,686.89 $599.74 $0.00 $83.04 $15,369.67
25 $15,369.67 $599.74 $0.00 $86.90 $16,056.31
26 $16,056.31 $599.74 $0.00 $90.78 $16,746.83
27 $16,746.83 $599.74 $0.00 $94.69 $17,441.26
28 $17,441.26 $599.74 $0.00 $98.62 $18,139.62
29 $18,139.62 $599.74 $0.00 $102.56 $18,841.92
30 $18,841.92 $599.74 $0.00 $106.53 $19,548.19
31 $19,548.19 $599.74 $0.00 $110.53 $20,258.46
32 $20,258.46 $599.74 $0.00 $114.54 $20,972.74
33 $20,972.74 $599.74 $0.00 $118.58 $21,691.06
34 $21,691.06 $599.74 $0.00 $122.64 $22,413.44
35 $22,413.44 $599.74 $0.00 $126.73 $23,139.91
36 $23,139.91 $599.74 $0.00 $130.84 $23,870.49
37 $23,870.49 $599.74 $0.00 $134.97 $24,605.20
38 $24,605.20 $599.74 $0.00 $139.12 $25,344.06
39 $25,344.06 $599.74 $0.00 $143.30 $26,087.10
40 $26,087.10 $599.74 $0.00 $147.50 $26,834.34
41 $26,834.34 $599.74 $0.00 $151.73 $27,585.81
42 $27,585.81 $599.74 $0.00 $155.97 $28,341.52
43 $28,341.52 $599.74 $0.00 $160.25 $29,101.51
44 $29,101.51 $599.74 $0.00 $164.54 $29,865.79
45 $29,865.79 $599.74 $0.00 $168.87 $30,634.40
46 $30,634.40 $599.74 $0.00 $173.21 $31,407.35
47 $31,407.35 $599.74 $0.00 $177.58 $32,184.67
48 $32,184.67 $599.74 $0.00 $181.98 $32,966.39
49 $32,966.39 $599.74 $0.00 $186.40 $33,752.53
50 $33,752.53 $599.74 $0.00 $190.84 $34,543.11
51 $34,543.11 $599.74 $0.00 $195.31 $35,338.16
52 $35,338.16 $599.74 $0.00 $199.81 $36,137.71
53 $36,137.71 $599.74 $0.00 $204.33 $36,941.78
54 $36,941.78 $599.74 $0.00 $208.87 $37,750.39
55 $37,750.39 $599.74 $0.00 $213.45 $38,563.58
56 $38,563.58 $599.74 $0.00 $218.04 $39,381.36
57 $39,381.36 $599.74 $0.00 $222.67 $40,203.77
58 $40,203.77 $599.74 $0.00 $227.32 $41,030.83
59 $41,030.83 $599.74 $0.00 $231.99 $41,862.56
60 $41,862.56 $599.74 $0.00 $236.70 $42,699.00
61 $42,699.00 $599.74 $0.00 $241.43 $43,540.17
62 $43,540.17 $599.74 $0.00 $246.18 $44,386.09
63 $44,386.09 $599.74 $0.00 $250.97 $45,236.80
64 $45,236.80 $599.74 $0.00 $255.78 $46,092.32
65 $46,092.32 $599.74 $0.00 $260.61 $46,952.67
66 $46,952.67 $599.74 $0.00 $265.48 $47,817.89
67 $47,817.89 $599.74 $0.00 $270.37 $48,688.00
68 $48,688.00 $599.74 $0.00 $275.29 $49,563.03
69 $49,563.03 $599.74 $0.00 $280.24 $50,443.01
70 $50,443.01 $599.74 $0.00 $285.21 $51,327.96
71 $51,327.96 $599.74 $0.00 $290.22 $52,217.92
72 $52,217.92 $599.74 $0.00 $295.25 $53,112.91
73 $53,112.91 $599.74 $0.00 $300.31 $54,012.96
74 $54,012.96 $599.74 $0.00 $305.40 $54,918.10
75 $54,918.10 $599.74 $0.00 $310.51 $55,828.35
76 $55,828.35 $599.74 $0.00 $315.66 $56,743.75
77 $56,743.75 $599.74 $0.00 $320.84 $57,664.33
78 $57,664.33 $599.74 $0.00 $326.04 $58,590.11
79 $58,590.11 $599.74 $0.00 $331.28 $59,521.13
80 $59,521.13 $599.74 $0.00 $336.54 $60,457.41
81 $60,457.41 $599.74 $0.00 $341.83 $61,398.98
82 $61,398.98 $599.74 $0.00 $347.16 $62,345.88
83 $62,345.88 $599.74 $0.00 $352.51 $63,298.13
84 $63,298.13 $599.74 $0.00 $357.90 $64,255.77
85 $64,255.77 $599.74 $0.00 $363.31 $65,218.82
86 $65,218.82 $599.74 $0.00 $368.76 $66,187.32
87 $66,187.32 $599.74 $0.00 $374.23 $67,161.29
88 $67,161.29 $599.74 $0.00 $379.74 $68,140.77
89 $68,140.77 $599.74 $0.00 $385.28 $69,125.79
90 $69,125.79 $599.74 $0.00 $390.85 $70,116.38
91 $70,116.38 $599.74 $0.00 $396.45 $71,112.57
92 $71,112.57 $599.74 $0.00 $402.08 $72,114.39
93 $72,114.39 $599.74 $0.00 $407.75 $73,121.88
94 $73,121.88 $599.74 $0.00 $413.44 $74,135.06
95 $74,135.06 $599.74 $0.00 $419.17 $75,153.97
96 $75,153.97 $599.74 $0.00 $424.93 $76,178.64
97 $76,178.64 $599.74 $0.00 $430.73 $77,209.11
98 $77,209.11 $599.74 $0.00 $436.55 $78,245.40
99 $78,245.40 $599.74 $0.00 $442.41 $79,287.55
100 $79,287.55 $599.74 $0.00 $448.30 $80,335.59
101 $80,335.59 $599.74 $0.00 $454.23 $81,389.56
102 $81,389.56 $599.74 $0.00 $460.19 $82,449.49
103 $82,449.49 $599.74 $0.00 $466.18 $83,515.41
104 $83,515.41 $599.74 $0.00 $472.21 $84,587.36
105 $84,587.36 $599.74 $0.00 $478.27 $85,665.37
106 $85,665.37 $599.74 $0.00 $484.36 $86,749.47
107 $86,749.47 $599.74 $0.00 $490.49 $87,839.70
108 $87,839.70 $599.74 $0.00 $496.66 $88,936.10
109 $88,936.10 $599.74 $0.00 $502.86 $90,038.70
110 $90,038.70 $599.74 $0.00 $509.09 $91,147.53
111 $91,147.53 $599.74 $0.00 $515.36 $92,262.63
112 $92,262.63 $599.74 $0.00 $521.67 $93,384.04
113 $93,384.04 $599.74 $0.00 $528.01 $94,511.79
114 $94,511.79 $599.74 $0.00 $534.38 $95,645.91
115 $95,645.91 $599.74 $0.00 $540.80 $96,786.45
116 $96,786.45 $599.74 $0.00 $547.24 $97,933.43
117 $97,933.43 $599.74 $0.00 $553.73 $99,086.90
118 $99,086.90 $599.74 $0.00 $560.25 $100,246.89
119 $100,246.89 $599.74 $0.00 $566.81 $101,413.44
120 $101,413.44 $599.74 $0.00 $573.41 $102,586.59
121 $102,586.59 $599.74 $0.00 $580.04 $103,766.37
122 $103,766.37 $599.74 $0.00 $586.71 $104,952.82
123 $104,952.82 $599.74 $0.00 $593.42 $106,145.98
124 $106,145.98 $599.74 $0.00 $600.16 $107,345.88
125 $107,345.88 $599.74 $0.00 $606.95 $108,552.57
126 $108,552.57 $599.74 $0.00 $613.77 $109,766.08
127 $109,766.08 $599.74 $0.00 $620.63 $110,986.45
128 $110,986.45 $599.74 $0.00 $627.53 $112,213.72
129 $112,213.72 $599.74 $0.00 $634.47 $113,447.93
130 $113,447.93 $599.74 $0.00 $641.45 $114,689.12
131 $114,689.12 $599.74 $0.00 $648.47 $115,937.33
132 $115,937.33 $599.74 $0.00 $655.53 $117,192.60
133 $117,192.60 $599.74 $0.00 $662.62 $118,454.96
134 $118,454.96 $599.74 $0.00 $669.76 $119,724.46
135 $119,724.46 $599.74 $0.00 $676.94 $121,001.14
136 $121,001.14 $599.74 $0.00 $684.16 $122,285.04
137 $122,285.04 $599.74 $0.00 $691.42 $123,576.20
138 $123,576.20 $599.74 $0.00 $698.72 $124,874.66
139 $124,874.66 $599.74 $0.00 $706.06 $126,180.46
140 $126,180.46 $599.74 $0.00 $713.44 $127,493.64
141 $127,493.64 $599.74 $0.00 $720.87 $128,814.25
142 $128,814.25 $599.74 $0.00 $728.33 $130,142.32
143 $130,142.32 $599.74 $0.00 $735.84 $131,477.90
144 $131,477.90 $599.74 $0.00 $743.40 $132,821.04
145 $132,821.04 $599.74 $0.00 $750.99 $134,171.77
146 $134,171.77 $599.74 $0.00 $758.63 $135,530.14
147 $135,530.14 $599.74 $0.00 $766.31 $136,896.19
148 $136,896.19 $599.74 $0.00 $774.03 $138,269.96
149 $138,269.96 $599.74 $0.00 $781.80 $139,651.50
150 $139,651.50 $599.74 $0.00 $789.61 $141,040.85
151 $141,040.85 $599.74 $0.00 $797.47 $142,438.06
152 $142,438.06 $599.74 $0.00 $805.37 $143,843.17
153 $143,843.17 $599.74 $0.00 $813.31 $145,256.22
154 $145,256.22 $599.74 $0.00 $821.30 $146,677.26
155 $146,677.26 $599.74 $0.00 $829.33 $148,106.33
156 $148,106.33 $599.74 $0.00 $837.41 $149,543.48
157 $149,543.48 $599.74 $0.00 $845.54 $150,988.76
158 $150,988.76 $599.74 $0.00 $853.71 $152,442.21
159 $152,442.21 $599.74 $0.00 $861.93 $153,903.88
160 $153,903.88 $599.74 $0.00 $870.19 $155,373.81
161 $155,373.81 $599.74 $0.00 $878.51 $156,852.06
162 $156,852.06 $599.74 $0.00 $886.86 $158,338.66
163 $158,338.66 $599.74 $0.00 $895.27 $159,833.67
164 $159,833.67 $599.74 $0.00 $903.72 $161,337.13
165 $161,337.13 $599.74 $0.00 $912.22 $162,849.09
166 $162,849.09 $599.74 $0.00 $920.77 $164,369.60
167 $164,369.60 $599.74 $0.00 $929.37 $165,898.71
168 $165,898.71 $599.74 $0.00 $938.02 $167,436.47
169 $167,436.47 $599.74 $0.00 $946.71 $168,982.92
170 $168,982.92 $599.74 $0.00 $955.45 $170,538.11
171 $170,538.11 $599.74 $0.00 $964.25 $172,102.10
172 $172,102.10 $599.74 $0.00 $973.09 $173,674.93
173 $173,674.93 $599.74 $0.00 $981.98 $175,256.65
174 $175,256.65 $599.74 $0.00 $990.93 $176,847.32
175 $176,847.32 $599.74 $0.00 $999.92 $178,446.98
176 $178,446.98 $599.74 $0.00 $1,008.97 $180,055.69
177 $180,055.69 $599.74 $0.00 $1,018.06 $181,673.49
178 $181,673.49 $599.74 $0.00 $1,027.21 $183,300.44
179 $183,300.44 $599.74 $0.00 $1,036.41 $184,936.59
180 $184,936.59 $599.74 $0.00 $1,045.66 $186,581.99
181 $186,581.99 $599.74 $0.00 $1,054.96 $188,236.69
182 $188,236.69 $599.74 $0.00 $1,064.32 $189,900.75
183 $189,900.75 $599.74 $0.00 $1,073.73 $191,574.22
184 $191,574.22 $599.74 $0.00 $1,083.19 $193,257.15
185 $193,257.15 $599.74 $0.00 $1,092.70 $194,949.59
186 $194,949.59 $599.74 $0.00 $1,102.27 $196,651.60
187 $196,651.60 $599.74 $0.00 $1,111.90 $198,363.24
188 $198,363.24 $599.74 $0.00 $1,121.57 $200,084.55
189 $200,084.55 $599.74 $0.00 $1,131.31 $201,815.60
190 $201,815.60 $599.74 $0.00 $1,141.09 $203,556.43
191 $203,556.43 $599.74 $0.00 $1,150.94 $205,307.11
192 $205,307.11 $599.74 $0.00 $1,160.84 $207,067.69
193 $207,067.69 $599.74 $0.00 $1,170.79 $208,838.22
194 $208,838.22 $599.74 $0.00 $1,180.80 $210,618.76
195 $210,618.76 $599.74 $0.00 $1,190.87 $212,409.37
196 $212,409.37 $599.74 $0.00 $1,200.99 $214,210.10
197 $214,210.10 $599.74 $0.00 $1,211.18 $216,021.02
198 $216,021.02 $599.74 $0.00 $1,221.41 $217,842.17
199 $217,842.17 $599.74 $0.00 $1,231.71 $219,673.62
200 $219,673.62 $599.74 $0.00 $1,242.07 $221,515.43
201 $221,515.43 $599.74 $0.00 $1,252.48 $223,367.65
202 $223,367.65 $599.74 $0.00 $1,262.95 $225,230.34
203 $225,230.34 $599.74 $0.00 $1,273.49 $227,103.57
204 $227,103.57 $599.74 $0.00 $1,284.08 $228,987.39
205 $228,987.39 $599.74 $0.00 $1,294.73 $230,881.86
206 $230,881.86 $599.74 $0.00 $1,305.44 $232,787.04
207 $232,787.04 $599.74 $0.00 $1,316.21 $234,702.99
208 $234,702.99 $599.74 $0.00 $1,327.04 $236,629.77
209 $236,629.77 $599.74 $0.00 $1,337.94 $238,567.45
210 $238,567.45 $599.74 $0.00 $1,348.90 $240,516.09
211 $240,516.09 $599.74 $0.00 $1,359.91 $242,475.74
212 $242,475.74 $599.74 $0.00 $1,370.99 $244,446.47
213 $244,446.47 $599.74 $0.00 $1,382.14 $246,428.35
214 $246,428.35 $599.74 $0.00 $1,393.34 $248,421.43
215 $248,421.43 $599.74 $0.00 $1,404.61 $250,425.78
216 $250,425.78 $599.74 $0.00 $1,415.94 $252,441.46
217 $252,441.46 $599.74 $70,314.19 $1,427.34 $184,154.35
218 $184,154.35 $599.74 $0.00 $1,041.24 $185,795.33
219 $185,795.33 $599.74 $0.00 $1,050.51 $187,445.58
220 $187,445.58 $599.74 $0.00 $1,059.84 $189,105.16
221 $189,105.16 $599.74 $0.00 $1,069.23 $190,774.13
222 $190,774.13 $599.74 $0.00 $1,078.66 $192,452.53
223 $192,452.53 $599.74 $0.00 $1,088.15 $194,140.42
224 $194,140.42 $599.74 $0.00 $1,097.70 $195,837.86
225 $195,837.86 $599.74 $0.00 $1,107.30 $197,544.90
226 $197,544.90 $599.74 $0.00 $1,116.95 $199,261.59
227 $199,261.59 $599.74 $0.00 $1,126.65 $200,987.98
228 $200,987.98 $599.74 $0.00 $1,136.42 $202,724.14
229 $202,724.14 $599.74 $73,829.90 $1,146.23 $130,640.21
230 $130,640.21 $599.74 $0.00 $738.66 $131,978.61
231 $131,978.61 $599.74 $0.00 $746.23 $133,324.58
232 $133,324.58 $599.74 $0.00 $753.84 $134,678.16
233 $134,678.16 $599.74 $0.00 $761.49 $136,039.39
234 $136,039.39 $599.74 $0.00 $769.19 $137,408.32
235 $137,408.32 $599.74 $0.00 $776.93 $138,784.99
236 $138,784.99 $599.74 $0.00 $784.71 $140,169.44
237 $140,169.44 $599.74 $0.00 $792.54 $141,561.72
238 $141,561.72 $599.74 $0.00 $800.41 $142,961.87
239 $142,961.87 $599.74 $0.00 $808.33 $144,369.94
240 $144,369.94 $599.74 $0.00 $816.29 $145,785.97
241 $145,785.97 $599.74 $77,521.40 $824.30 $69,688.61
242 $69,688.61 $599.74 $0.00 $394.03 $70,682.38
243 $70,682.38 $599.74 $0.00 $399.65 $71,681.77
244 $71,681.77 $599.74 $0.00 $405.30 $72,686.81
245 $72,686.81 $599.74 $0.00 $410.98 $73,697.53
246 $73,697.53 $599.74 $0.00 $416.70 $74,713.97
247 $74,713.97 $599.74 $0.00 $422.44 $75,736.15
248 $75,736.15 $599.74 $0.00 $428.22 $76,764.11
249 $76,764.11 $599.74 $0.00 $434.04 $77,797.89
250 $77,797.89 $599.74 $0.00 $439.88 $78,837.51
251 $78,837.51 $599.74 $0.00 $445.76 $79,883.01
252 $79,883.01 $599.74 $0.00 $451.67 $80,934.42
253 $80,934.42 $0.00 $81,397.47 $457.61 ($5.44)