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 2042$65,008
Monthly savings required$289

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 $130,015.21 for students enrolling in 2042 if tuition increases average 7% per year until then.   Assuming you have no current college savings, monthly deposits of $288.82 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$18,583.00
Years until enrollment18
Annual Tuition Increase7%
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 $288.82 $0.00 $0.00 $288.82
2 $288.82 $288.82 $0.00 $1.63 $579.27
3 $579.27 $288.82 $0.00 $3.28 $871.37
4 $871.37 $288.82 $0.00 $4.93 $1,165.12
5 $1,165.12 $288.82 $0.00 $6.59 $1,460.53
6 $1,460.53 $288.82 $0.00 $8.26 $1,757.61
7 $1,757.61 $288.82 $0.00 $9.94 $2,056.37
8 $2,056.37 $288.82 $0.00 $11.63 $2,356.82
9 $2,356.82 $288.82 $0.00 $13.33 $2,658.97
10 $2,658.97 $288.82 $0.00 $15.03 $2,962.82
11 $2,962.82 $288.82 $0.00 $16.75 $3,268.39
12 $3,268.39 $288.82 $0.00 $18.48 $3,575.69
13 $3,575.69 $288.82 $0.00 $20.22 $3,884.73
14 $3,884.73 $288.82 $0.00 $21.96 $4,195.51
15 $4,195.51 $288.82 $0.00 $23.72 $4,508.05
16 $4,508.05 $288.82 $0.00 $25.49 $4,822.36
17 $4,822.36 $288.82 $0.00 $27.27 $5,138.45
18 $5,138.45 $288.82 $0.00 $29.05 $5,456.32
19 $5,456.32 $288.82 $0.00 $30.85 $5,775.99
20 $5,775.99 $288.82 $0.00 $32.66 $6,097.47
21 $6,097.47 $288.82 $0.00 $34.48 $6,420.77
22 $6,420.77 $288.82 $0.00 $36.30 $6,745.89
23 $6,745.89 $288.82 $0.00 $38.14 $7,072.85
24 $7,072.85 $288.82 $0.00 $39.99 $7,401.66
25 $7,401.66 $288.82 $0.00 $41.85 $7,732.33
26 $7,732.33 $288.82 $0.00 $43.72 $8,064.87
27 $8,064.87 $288.82 $0.00 $45.60 $8,399.29
28 $8,399.29 $288.82 $0.00 $47.49 $8,735.60
29 $8,735.60 $288.82 $0.00 $49.39 $9,073.81
30 $9,073.81 $288.82 $0.00 $51.30 $9,413.93
31 $9,413.93 $288.82 $0.00 $53.23 $9,755.98
32 $9,755.98 $288.82 $0.00 $55.16 $10,099.96
33 $10,099.96 $288.82 $0.00 $57.11 $10,445.89
34 $10,445.89 $288.82 $0.00 $59.06 $10,793.77
35 $10,793.77 $288.82 $0.00 $61.03 $11,143.62
36 $11,143.62 $288.82 $0.00 $63.01 $11,495.45
37 $11,495.45 $288.82 $0.00 $65.00 $11,849.27
38 $11,849.27 $288.82 $0.00 $67.00 $12,205.09
39 $12,205.09 $288.82 $0.00 $69.01 $12,562.92
40 $12,562.92 $288.82 $0.00 $71.03 $12,922.77
41 $12,922.77 $288.82 $0.00 $73.07 $13,284.66
42 $13,284.66 $288.82 $0.00 $75.11 $13,648.59
43 $13,648.59 $288.82 $0.00 $77.17 $14,014.58
44 $14,014.58 $288.82 $0.00 $79.24 $14,382.64
45 $14,382.64 $288.82 $0.00 $81.32 $14,752.78
46 $14,752.78 $288.82 $0.00 $83.41 $15,125.01
47 $15,125.01 $288.82 $0.00 $85.52 $15,499.35
48 $15,499.35 $288.82 $0.00 $87.64 $15,875.81
49 $15,875.81 $288.82 $0.00 $89.76 $16,254.39
50 $16,254.39 $288.82 $0.00 $91.90 $16,635.11
51 $16,635.11 $288.82 $0.00 $94.06 $17,017.99
52 $17,017.99 $288.82 $0.00 $96.22 $17,403.03
53 $17,403.03 $288.82 $0.00 $98.40 $17,790.25
54 $17,790.25 $288.82 $0.00 $100.59 $18,179.66
55 $18,179.66 $288.82 $0.00 $102.79 $18,571.27
56 $18,571.27 $288.82 $0.00 $105.00 $18,965.09
57 $18,965.09 $288.82 $0.00 $107.23 $19,361.14
58 $19,361.14 $288.82 $0.00 $109.47 $19,759.43
59 $19,759.43 $288.82 $0.00 $111.72 $20,159.97
60 $20,159.97 $288.82 $0.00 $113.99 $20,562.78
61 $20,562.78 $288.82 $0.00 $116.26 $20,967.86
62 $20,967.86 $288.82 $0.00 $118.56 $21,375.24
63 $21,375.24 $288.82 $0.00 $120.86 $21,784.92
64 $21,784.92 $288.82 $0.00 $123.18 $22,196.92
65 $22,196.92 $288.82 $0.00 $125.50 $22,611.24
66 $22,611.24 $288.82 $0.00 $127.85 $23,027.91
67 $23,027.91 $288.82 $0.00 $130.20 $23,446.93
68 $23,446.93 $288.82 $0.00 $132.57 $23,868.32
69 $23,868.32 $288.82 $0.00 $134.95 $24,292.09
70 $24,292.09 $288.82 $0.00 $137.35 $24,718.26
71 $24,718.26 $288.82 $0.00 $139.76 $25,146.84
72 $25,146.84 $288.82 $0.00 $142.18 $25,577.84
73 $25,577.84 $288.82 $0.00 $144.62 $26,011.28
74 $26,011.28 $288.82 $0.00 $147.07 $26,447.17
75 $26,447.17 $288.82 $0.00 $149.54 $26,885.53
76 $26,885.53 $288.82 $0.00 $152.01 $27,326.36
77 $27,326.36 $288.82 $0.00 $154.51 $27,769.69
78 $27,769.69 $288.82 $0.00 $157.01 $28,215.52
79 $28,215.52 $288.82 $0.00 $159.53 $28,663.87
80 $28,663.87 $288.82 $0.00 $162.07 $29,114.76
81 $29,114.76 $288.82 $0.00 $164.62 $29,568.20
82 $29,568.20 $288.82 $0.00 $167.18 $30,024.20
83 $30,024.20 $288.82 $0.00 $169.76 $30,482.78
84 $30,482.78 $288.82 $0.00 $172.35 $30,943.95
85 $30,943.95 $288.82 $0.00 $174.96 $31,407.73
86 $31,407.73 $288.82 $0.00 $177.58 $31,874.13
87 $31,874.13 $288.82 $0.00 $180.22 $32,343.17
88 $32,343.17 $288.82 $0.00 $182.87 $32,814.86
89 $32,814.86 $288.82 $0.00 $185.54 $33,289.22
90 $33,289.22 $288.82 $0.00 $188.22 $33,766.26
91 $33,766.26 $288.82 $0.00 $190.92 $34,246.00
92 $34,246.00 $288.82 $0.00 $193.63 $34,728.45
93 $34,728.45 $288.82 $0.00 $196.36 $35,213.63
94 $35,213.63 $288.82 $0.00 $199.10 $35,701.55
95 $35,701.55 $288.82 $0.00 $201.86 $36,192.23
96 $36,192.23 $288.82 $0.00 $204.64 $36,685.69
97 $36,685.69 $288.82 $0.00 $207.43 $37,181.94
98 $37,181.94 $288.82 $0.00 $210.23 $37,680.99
99 $37,680.99 $288.82 $0.00 $213.05 $38,182.86
100 $38,182.86 $288.82 $0.00 $215.89 $38,687.57
101 $38,687.57 $288.82 $0.00 $218.75 $39,195.14
102 $39,195.14 $288.82 $0.00 $221.62 $39,705.58
103 $39,705.58 $288.82 $0.00 $224.50 $40,218.90
104 $40,218.90 $288.82 $0.00 $227.40 $40,735.12
105 $40,735.12 $288.82 $0.00 $230.32 $41,254.26
106 $41,254.26 $288.82 $0.00 $233.26 $41,776.34
107 $41,776.34 $288.82 $0.00 $236.21 $42,301.37
108 $42,301.37 $288.82 $0.00 $239.18 $42,829.37
109 $42,829.37 $288.82 $0.00 $242.16 $43,360.35
110 $43,360.35 $288.82 $0.00 $245.17 $43,894.34
111 $43,894.34 $288.82 $0.00 $248.18 $44,431.34
112 $44,431.34 $288.82 $0.00 $251.22 $44,971.38
113 $44,971.38 $288.82 $0.00 $254.27 $45,514.47
114 $45,514.47 $288.82 $0.00 $257.35 $46,060.64
115 $46,060.64 $288.82 $0.00 $260.43 $46,609.89
116 $46,609.89 $288.82 $0.00 $263.54 $47,162.25
117 $47,162.25 $288.82 $0.00 $266.66 $47,717.73
118 $47,717.73 $288.82 $0.00 $269.80 $48,276.35
119 $48,276.35 $288.82 $0.00 $272.96 $48,838.13
120 $48,838.13 $288.82 $0.00 $276.14 $49,403.09
121 $49,403.09 $288.82 $0.00 $279.33 $49,971.24
122 $49,971.24 $288.82 $0.00 $282.54 $50,542.60
123 $50,542.60 $288.82 $0.00 $285.78 $51,117.20
124 $51,117.20 $288.82 $0.00 $289.02 $51,695.04
125 $51,695.04 $288.82 $0.00 $292.29 $52,276.15
126 $52,276.15 $288.82 $0.00 $295.58 $52,860.55
127 $52,860.55 $288.82 $0.00 $298.88 $53,448.25
128 $53,448.25 $288.82 $0.00 $302.20 $54,039.27
129 $54,039.27 $288.82 $0.00 $305.55 $54,633.64
130 $54,633.64 $288.82 $0.00 $308.91 $55,231.37
131 $55,231.37 $288.82 $0.00 $312.29 $55,832.48
132 $55,832.48 $288.82 $0.00 $315.68 $56,436.98
133 $56,436.98 $288.82 $0.00 $319.10 $57,044.90
134 $57,044.90 $288.82 $0.00 $322.54 $57,656.26
135 $57,656.26 $288.82 $0.00 $326.00 $58,271.08
136 $58,271.08 $288.82 $0.00 $329.47 $58,889.37
137 $58,889.37 $288.82 $0.00 $332.97 $59,511.16
138 $59,511.16 $288.82 $0.00 $336.48 $60,136.46
139 $60,136.46 $288.82 $0.00 $340.02 $60,765.30
140 $60,765.30 $288.82 $0.00 $343.58 $61,397.70
141 $61,397.70 $288.82 $0.00 $347.15 $62,033.67
142 $62,033.67 $288.82 $0.00 $350.75 $62,673.24
143 $62,673.24 $288.82 $0.00 $354.36 $63,316.42
144 $63,316.42 $288.82 $0.00 $358.00 $63,963.24
145 $63,963.24 $288.82 $0.00 $361.66 $64,613.72
146 $64,613.72 $288.82 $0.00 $365.34 $65,267.88
147 $65,267.88 $288.82 $0.00 $369.03 $65,925.73
148 $65,925.73 $288.82 $0.00 $372.75 $66,587.30
149 $66,587.30 $288.82 $0.00 $376.49 $67,252.61
150 $67,252.61 $288.82 $0.00 $380.26 $67,921.69
151 $67,921.69 $288.82 $0.00 $384.04 $68,594.55
152 $68,594.55 $288.82 $0.00 $387.84 $69,271.21
153 $69,271.21 $288.82 $0.00 $391.67 $69,951.70
154 $69,951.70 $288.82 $0.00 $395.52 $70,636.04
155 $70,636.04 $288.82 $0.00 $399.39 $71,324.25
156 $71,324.25 $288.82 $0.00 $403.28 $72,016.35
157 $72,016.35 $288.82 $0.00 $407.19 $72,712.36
158 $72,712.36 $288.82 $0.00 $411.13 $73,412.31
159 $73,412.31 $288.82 $0.00 $415.08 $74,116.21
160 $74,116.21 $288.82 $0.00 $419.06 $74,824.09
161 $74,824.09 $288.82 $0.00 $423.07 $75,535.98
162 $75,535.98 $288.82 $0.00 $427.09 $76,251.89
163 $76,251.89 $288.82 $0.00 $431.14 $76,971.85
164 $76,971.85 $288.82 $0.00 $435.21 $77,695.88
165 $77,695.88 $288.82 $0.00 $439.30 $78,424.00
166 $78,424.00 $288.82 $0.00 $443.42 $79,156.24
167 $79,156.24 $288.82 $0.00 $447.56 $79,892.62
168 $79,892.62 $288.82 $0.00 $451.72 $80,633.16
169 $80,633.16 $288.82 $0.00 $455.91 $81,377.89
170 $81,377.89 $288.82 $0.00 $460.12 $82,126.83
171 $82,126.83 $288.82 $0.00 $464.36 $82,880.01
172 $82,880.01 $288.82 $0.00 $468.62 $83,637.45
173 $83,637.45 $288.82 $0.00 $472.90 $84,399.17
174 $84,399.17 $288.82 $0.00 $477.21 $85,165.20
175 $85,165.20 $288.82 $0.00 $481.54 $85,935.56
176 $85,935.56 $288.82 $0.00 $485.89 $86,710.27
177 $86,710.27 $288.82 $0.00 $490.27 $87,489.36
178 $87,489.36 $288.82 $0.00 $494.68 $88,272.86
179 $88,272.86 $288.82 $0.00 $499.11 $89,060.79
180 $89,060.79 $288.82 $0.00 $503.56 $89,853.17
181 $89,853.17 $288.82 $0.00 $508.04 $90,650.03
182 $90,650.03 $288.82 $0.00 $512.55 $91,451.40
183 $91,451.40 $288.82 $0.00 $517.08 $92,257.30
184 $92,257.30 $288.82 $0.00 $521.64 $93,067.76
185 $93,067.76 $288.82 $0.00 $526.22 $93,882.80
186 $93,882.80 $288.82 $0.00 $530.83 $94,702.45
187 $94,702.45 $288.82 $0.00 $535.46 $95,526.73
188 $95,526.73 $288.82 $0.00 $540.12 $96,355.67
189 $96,355.67 $288.82 $0.00 $544.81 $97,189.30
190 $97,189.30 $288.82 $0.00 $549.52 $98,027.64
191 $98,027.64 $288.82 $0.00 $554.26 $98,870.72
192 $98,870.72 $288.82 $0.00 $559.03 $99,718.57
193 $99,718.57 $288.82 $0.00 $563.82 $100,571.21
194 $100,571.21 $288.82 $0.00 $568.64 $101,428.67
195 $101,428.67 $288.82 $0.00 $573.49 $102,290.98
196 $102,290.98 $288.82 $0.00 $578.37 $103,158.17
197 $103,158.17 $288.82 $0.00 $583.27 $104,030.26
198 $104,030.26 $288.82 $0.00 $588.20 $104,907.28
199 $104,907.28 $288.82 $0.00 $593.16 $105,789.26
200 $105,789.26 $288.82 $0.00 $598.15 $106,676.23
201 $106,676.23 $288.82 $0.00 $603.16 $107,568.21
202 $107,568.21 $288.82 $0.00 $608.21 $108,465.24
203 $108,465.24 $288.82 $0.00 $613.28 $109,367.34
204 $109,367.34 $288.82 $0.00 $618.38 $110,274.54
205 $110,274.54 $288.82 $0.00 $623.51 $111,186.87
206 $111,186.87 $288.82 $0.00 $628.67 $112,104.36
207 $112,104.36 $288.82 $0.00 $633.85 $113,027.03
208 $113,027.03 $288.82 $0.00 $639.07 $113,954.92
209 $113,954.92 $288.82 $0.00 $644.32 $114,888.06
210 $114,888.06 $288.82 $0.00 $649.59 $115,826.47
211 $115,826.47 $288.82 $0.00 $654.90 $116,770.19
212 $116,770.19 $288.82 $0.00 $660.24 $117,719.25
213 $117,719.25 $288.82 $0.00 $665.60 $118,673.67
214 $118,673.67 $288.82 $0.00 $671.00 $119,633.49
215 $119,633.49 $288.82 $0.00 $676.43 $120,598.74
216 $120,598.74 $288.82 $0.00 $681.88 $121,569.44
217 $121,569.44 $288.82 $62,809.28 $687.37 $59,736.35
218 $59,736.35 $288.82 $0.00 $337.76 $60,362.93
219 $60,362.93 $288.82 $0.00 $341.30 $60,993.05
220 $60,993.05 $288.82 $0.00 $344.86 $61,626.73
221 $61,626.73 $288.82 $0.00 $348.45 $62,264.00
222 $62,264.00 $288.82 $0.00 $352.05 $62,904.87
223 $62,904.87 $288.82 $0.00 $355.67 $63,549.36
224 $63,549.36 $288.82 $0.00 $359.32 $64,197.50
225 $64,197.50 $288.82 $0.00 $362.98 $64,849.30
226 $64,849.30 $288.82 $0.00 $366.67 $65,504.79
227 $65,504.79 $288.82 $0.00 $370.37 $66,163.98
228 $66,163.98 $288.82 $0.00 $374.10 $66,826.90
229 $66,826.90 $0.00 $67,205.93 $377.85 -$1.18