Savings Plan and Future Cost Estimation for University of Phoenix Online Campus

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$41,019
Monthly savings required$325

How much will it cost to send your child to University of Phoenix Online Campus in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $164,077.42 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $324.70 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$15,818.00
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 Phoenix Online Campus in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $324.70 $0.00 $0.00 $324.70
2 $324.70 $324.70 $0.00 $1.84 $651.24
3 $651.24 $324.70 $0.00 $3.68 $979.62
4 $979.62 $324.70 $0.00 $5.54 $1,309.86
5 $1,309.86 $324.70 $0.00 $7.41 $1,641.97
6 $1,641.97 $324.70 $0.00 $9.28 $1,975.95
7 $1,975.95 $324.70 $0.00 $11.17 $2,311.82
8 $2,311.82 $324.70 $0.00 $13.07 $2,649.59
9 $2,649.59 $324.70 $0.00 $14.98 $2,989.27
10 $2,989.27 $324.70 $0.00 $16.90 $3,330.87
11 $3,330.87 $324.70 $0.00 $18.83 $3,674.40
12 $3,674.40 $324.70 $0.00 $20.78 $4,019.88
13 $4,019.88 $324.70 $0.00 $22.73 $4,367.31
14 $4,367.31 $324.70 $0.00 $24.69 $4,716.70
15 $4,716.70 $324.70 $0.00 $26.67 $5,068.07
16 $5,068.07 $324.70 $0.00 $28.66 $5,421.43
17 $5,421.43 $324.70 $0.00 $30.65 $5,776.78
18 $5,776.78 $324.70 $0.00 $32.66 $6,134.14
19 $6,134.14 $324.70 $0.00 $34.68 $6,493.52
20 $6,493.52 $324.70 $0.00 $36.72 $6,854.94
21 $6,854.94 $324.70 $0.00 $38.76 $7,218.40
22 $7,218.40 $324.70 $0.00 $40.81 $7,583.91
23 $7,583.91 $324.70 $0.00 $42.88 $7,951.49
24 $7,951.49 $324.70 $0.00 $44.96 $8,321.15
25 $8,321.15 $324.70 $0.00 $47.05 $8,692.90
26 $8,692.90 $324.70 $0.00 $49.15 $9,066.75
27 $9,066.75 $324.70 $0.00 $51.26 $9,442.71
28 $9,442.71 $324.70 $0.00 $53.39 $9,820.80
29 $9,820.80 $324.70 $0.00 $55.53 $10,201.03
30 $10,201.03 $324.70 $0.00 $57.68 $10,583.41
31 $10,583.41 $324.70 $0.00 $59.84 $10,967.95
32 $10,967.95 $324.70 $0.00 $62.01 $11,354.66
33 $11,354.66 $324.70 $0.00 $64.20 $11,743.56
34 $11,743.56 $324.70 $0.00 $66.40 $12,134.66
35 $12,134.66 $324.70 $0.00 $68.61 $12,527.97
36 $12,527.97 $324.70 $0.00 $70.83 $12,923.50
37 $12,923.50 $324.70 $0.00 $73.07 $13,321.27
38 $13,321.27 $324.70 $0.00 $75.32 $13,721.29
39 $13,721.29 $324.70 $0.00 $77.58 $14,123.57
40 $14,123.57 $324.70 $0.00 $79.86 $14,528.13
41 $14,528.13 $324.70 $0.00 $82.14 $14,934.97
42 $14,934.97 $324.70 $0.00 $84.44 $15,344.11
43 $15,344.11 $324.70 $0.00 $86.76 $15,755.57
44 $15,755.57 $324.70 $0.00 $89.08 $16,169.35
45 $16,169.35 $324.70 $0.00 $91.42 $16,585.47
46 $16,585.47 $324.70 $0.00 $93.78 $17,003.95
47 $17,003.95 $324.70 $0.00 $96.14 $17,424.79
48 $17,424.79 $324.70 $0.00 $98.52 $17,848.01
49 $17,848.01 $324.70 $0.00 $100.92 $18,273.63
50 $18,273.63 $324.70 $0.00 $103.32 $18,701.65
51 $18,701.65 $324.70 $0.00 $105.74 $19,132.09
52 $19,132.09 $324.70 $0.00 $108.18 $19,564.97
53 $19,564.97 $324.70 $0.00 $110.62 $20,000.29
54 $20,000.29 $324.70 $0.00 $113.08 $20,438.07
55 $20,438.07 $324.70 $0.00 $115.56 $20,878.33
56 $20,878.33 $324.70 $0.00 $118.05 $21,321.08
57 $21,321.08 $324.70 $0.00 $120.55 $21,766.33
58 $21,766.33 $324.70 $0.00 $123.07 $22,214.10
59 $22,214.10 $324.70 $0.00 $125.60 $22,664.40
60 $22,664.40 $324.70 $0.00 $128.15 $23,117.25
61 $23,117.25 $324.70 $0.00 $130.71 $23,572.66
62 $23,572.66 $324.70 $0.00 $133.28 $24,030.64
63 $24,030.64 $324.70 $0.00 $135.87 $24,491.21
64 $24,491.21 $324.70 $0.00 $138.48 $24,954.39
65 $24,954.39 $324.70 $0.00 $141.10 $25,420.19
66 $25,420.19 $324.70 $0.00 $143.73 $25,888.62
67 $25,888.62 $324.70 $0.00 $146.38 $26,359.70
68 $26,359.70 $324.70 $0.00 $149.04 $26,833.44
69 $26,833.44 $324.70 $0.00 $151.72 $27,309.86
70 $27,309.86 $324.70 $0.00 $154.41 $27,788.97
71 $27,788.97 $324.70 $0.00 $157.12 $28,270.79
72 $28,270.79 $324.70 $0.00 $159.85 $28,755.34
73 $28,755.34 $324.70 $0.00 $162.59 $29,242.63
74 $29,242.63 $324.70 $0.00 $165.34 $29,732.67
75 $29,732.67 $324.70 $0.00 $168.11 $30,225.48
76 $30,225.48 $324.70 $0.00 $170.90 $30,721.08
77 $30,721.08 $324.70 $0.00 $173.70 $31,219.48
78 $31,219.48 $324.70 $0.00 $176.52 $31,720.70
79 $31,720.70 $324.70 $0.00 $179.35 $32,224.75
80 $32,224.75 $324.70 $0.00 $182.20 $32,731.65
81 $32,731.65 $324.70 $0.00 $185.07 $33,241.42
82 $33,241.42 $324.70 $0.00 $187.95 $33,754.07
83 $33,754.07 $324.70 $0.00 $190.85 $34,269.62
84 $34,269.62 $324.70 $0.00 $193.77 $34,788.09
85 $34,788.09 $324.70 $0.00 $196.70 $35,309.49
86 $35,309.49 $324.70 $0.00 $199.64 $35,833.83
87 $35,833.83 $324.70 $0.00 $202.61 $36,361.14
88 $36,361.14 $324.70 $0.00 $205.59 $36,891.43
89 $36,891.43 $324.70 $0.00 $208.59 $37,424.72
90 $37,424.72 $324.70 $0.00 $211.60 $37,961.02
91 $37,961.02 $324.70 $0.00 $214.64 $38,500.36
92 $38,500.36 $324.70 $0.00 $217.69 $39,042.75
93 $39,042.75 $324.70 $0.00 $220.75 $39,588.20
94 $39,588.20 $324.70 $0.00 $223.84 $40,136.74
95 $40,136.74 $324.70 $0.00 $226.94 $40,688.38
96 $40,688.38 $324.70 $0.00 $230.06 $41,243.14
97 $41,243.14 $324.70 $0.00 $233.19 $41,801.03
98 $41,801.03 $324.70 $0.00 $236.35 $42,362.08
99 $42,362.08 $324.70 $0.00 $239.52 $42,926.30
100 $42,926.30 $324.70 $0.00 $242.71 $43,493.71
101 $43,493.71 $324.70 $0.00 $245.92 $44,064.33
102 $44,064.33 $324.70 $0.00 $249.15 $44,638.18
103 $44,638.18 $324.70 $0.00 $252.39 $45,215.27
104 $45,215.27 $324.70 $0.00 $255.65 $45,795.62
105 $45,795.62 $324.70 $0.00 $258.94 $46,379.26
106 $46,379.26 $324.70 $0.00 $262.24 $46,966.20
107 $46,966.20 $324.70 $0.00 $265.55 $47,556.45
108 $47,556.45 $324.70 $0.00 $268.89 $48,150.04
109 $48,150.04 $324.70 $0.00 $272.25 $48,746.99
110 $48,746.99 $324.70 $0.00 $275.62 $49,347.31
111 $49,347.31 $324.70 $0.00 $279.02 $49,951.03
112 $49,951.03 $324.70 $0.00 $282.43 $50,558.16
113 $50,558.16 $324.70 $0.00 $285.86 $51,168.72
114 $51,168.72 $324.70 $0.00 $289.32 $51,782.74
115 $51,782.74 $324.70 $0.00 $292.79 $52,400.23
116 $52,400.23 $324.70 $0.00 $296.28 $53,021.21
117 $53,021.21 $324.70 $0.00 $299.79 $53,645.70
118 $53,645.70 $324.70 $0.00 $303.32 $54,273.72
119 $54,273.72 $324.70 $0.00 $306.87 $54,905.29
120 $54,905.29 $324.70 $0.00 $310.44 $55,540.43
121 $55,540.43 $324.70 $0.00 $314.03 $56,179.16
122 $56,179.16 $324.70 $0.00 $317.65 $56,821.51
123 $56,821.51 $324.70 $0.00 $321.28 $57,467.49
124 $57,467.49 $324.70 $0.00 $324.93 $58,117.12
125 $58,117.12 $324.70 $0.00 $328.60 $58,770.42
126 $58,770.42 $324.70 $0.00 $332.30 $59,427.42
127 $59,427.42 $324.70 $0.00 $336.01 $60,088.13
128 $60,088.13 $324.70 $0.00 $339.75 $60,752.58
129 $60,752.58 $324.70 $0.00 $343.50 $61,420.78
130 $61,420.78 $324.70 $0.00 $347.28 $62,092.76
131 $62,092.76 $324.70 $0.00 $351.08 $62,768.54
132 $62,768.54 $324.70 $0.00 $354.90 $63,448.14
133 $63,448.14 $324.70 $0.00 $358.75 $64,131.59
134 $64,131.59 $324.70 $0.00 $362.61 $64,818.90
135 $64,818.90 $324.70 $0.00 $366.50 $65,510.10
136 $65,510.10 $324.70 $0.00 $370.40 $66,205.20
137 $66,205.20 $324.70 $0.00 $374.33 $66,904.23
138 $66,904.23 $324.70 $0.00 $378.29 $67,607.22
139 $67,607.22 $324.70 $0.00 $382.26 $68,314.18
140 $68,314.18 $324.70 $0.00 $386.26 $69,025.14
141 $69,025.14 $324.70 $0.00 $390.28 $69,740.12
142 $69,740.12 $324.70 $0.00 $394.32 $70,459.14
143 $70,459.14 $324.70 $0.00 $398.39 $71,182.23
144 $71,182.23 $324.70 $0.00 $402.47 $71,909.40
145 $71,909.40 $324.70 $0.00 $406.59 $72,640.69
146 $72,640.69 $324.70 $0.00 $410.72 $73,376.11
147 $73,376.11 $324.70 $0.00 $414.88 $74,115.69
148 $74,115.69 $324.70 $0.00 $419.06 $74,859.45
149 $74,859.45 $324.70 $0.00 $423.27 $75,607.42
150 $75,607.42 $324.70 $0.00 $427.50 $76,359.62
151 $76,359.62 $324.70 $0.00 $431.75 $77,116.07
152 $77,116.07 $324.70 $0.00 $436.03 $77,876.80
153 $77,876.80 $324.70 $0.00 $440.33 $78,641.83
154 $78,641.83 $324.70 $0.00 $444.65 $79,411.18
155 $79,411.18 $324.70 $0.00 $449.00 $80,184.88
156 $80,184.88 $324.70 $0.00 $453.38 $80,962.96
157 $80,962.96 $324.70 $0.00 $457.78 $81,745.44
158 $81,745.44 $324.70 $0.00 $462.20 $82,532.34
159 $82,532.34 $324.70 $0.00 $466.65 $83,323.69
160 $83,323.69 $324.70 $0.00 $471.12 $84,119.51
161 $84,119.51 $324.70 $0.00 $475.62 $84,919.83
162 $84,919.83 $324.70 $0.00 $480.15 $85,724.68
163 $85,724.68 $324.70 $0.00 $484.70 $86,534.08
164 $86,534.08 $324.70 $0.00 $489.28 $87,348.06
165 $87,348.06 $324.70 $0.00 $493.88 $88,166.64
166 $88,166.64 $324.70 $0.00 $498.51 $88,989.85
167 $88,989.85 $324.70 $0.00 $503.16 $89,817.71
168 $89,817.71 $324.70 $0.00 $507.84 $90,650.25
169 $90,650.25 $324.70 $0.00 $512.55 $91,487.50
170 $91,487.50 $324.70 $0.00 $517.28 $92,329.48
171 $92,329.48 $324.70 $0.00 $522.04 $93,176.22
172 $93,176.22 $324.70 $0.00 $526.83 $94,027.75
173 $94,027.75 $324.70 $0.00 $531.65 $94,884.10
174 $94,884.10 $324.70 $0.00 $536.49 $95,745.29
175 $95,745.29 $324.70 $0.00 $541.36 $96,611.35
176 $96,611.35 $324.70 $0.00 $546.25 $97,482.30
177 $97,482.30 $324.70 $0.00 $551.18 $98,358.18
178 $98,358.18 $324.70 $0.00 $556.13 $99,239.01
179 $99,239.01 $324.70 $0.00 $561.11 $100,124.82
180 $100,124.82 $324.70 $0.00 $566.12 $101,015.64
181 $101,015.64 $324.70 $0.00 $571.16 $101,911.50
182 $101,911.50 $324.70 $0.00 $576.22 $102,812.42
183 $102,812.42 $324.70 $0.00 $581.32 $103,718.44
184 $103,718.44 $324.70 $0.00 $586.44 $104,629.58
185 $104,629.58 $324.70 $0.00 $591.59 $105,545.87
186 $105,545.87 $324.70 $0.00 $596.77 $106,467.34
187 $106,467.34 $324.70 $0.00 $601.98 $107,394.02
188 $107,394.02 $324.70 $0.00 $607.22 $108,325.94
189 $108,325.94 $324.70 $0.00 $612.49 $109,263.13
190 $109,263.13 $324.70 $0.00 $617.79 $110,205.62
191 $110,205.62 $324.70 $0.00 $623.12 $111,153.44
192 $111,153.44 $324.70 $0.00 $628.48 $112,106.62
193 $112,106.62 $324.70 $0.00 $633.87 $113,065.19
194 $113,065.19 $324.70 $0.00 $639.29 $114,029.18
195 $114,029.18 $324.70 $0.00 $644.74 $114,998.62
196 $114,998.62 $324.70 $0.00 $650.22 $115,973.54
197 $115,973.54 $324.70 $0.00 $655.73 $116,953.97
198 $116,953.97 $324.70 $0.00 $661.27 $117,939.94
199 $117,939.94 $324.70 $0.00 $666.85 $118,931.49
200 $118,931.49 $324.70 $0.00 $672.46 $119,928.65
201 $119,928.65 $324.70 $0.00 $678.09 $120,931.44
202 $120,931.44 $324.70 $0.00 $683.76 $121,939.90
203 $121,939.90 $324.70 $0.00 $689.47 $122,954.07
204 $122,954.07 $324.70 $0.00 $695.20 $123,973.97
205 $123,973.97 $324.70 $0.00 $700.97 $124,999.64
206 $124,999.64 $324.70 $0.00 $706.77 $126,031.11
207 $126,031.11 $324.70 $0.00 $712.60 $127,068.41
208 $127,068.41 $324.70 $0.00 $718.46 $128,111.57
209 $128,111.57 $324.70 $0.00 $724.36 $129,160.63
210 $129,160.63 $324.70 $0.00 $730.29 $130,215.62
211 $130,215.62 $324.70 $0.00 $736.26 $131,276.58
212 $131,276.58 $324.70 $0.00 $742.26 $132,343.54
213 $132,343.54 $324.70 $0.00 $748.29 $133,416.53
214 $133,416.53 $324.70 $0.00 $754.36 $134,495.59
215 $134,495.59 $324.70 $0.00 $760.46 $135,580.75
216 $135,580.75 $324.70 $0.00 $766.59 $136,672.04
217 $136,672.04 $324.70 $38,067.90 $772.76 $99,701.60
218 $99,701.60 $324.70 $0.00 $563.73 $100,590.03
219 $100,590.03 $324.70 $0.00 $568.75 $101,483.48
220 $101,483.48 $324.70 $0.00 $573.80 $102,381.98
221 $102,381.98 $324.70 $0.00 $578.88 $103,285.56
222 $103,285.56 $324.70 $0.00 $583.99 $104,194.25
223 $104,194.25 $324.70 $0.00 $589.13 $105,108.08
224 $105,108.08 $324.70 $0.00 $594.30 $106,027.08
225 $106,027.08 $324.70 $0.00 $599.49 $106,951.27
226 $106,951.27 $324.70 $0.00 $604.72 $107,880.69
227 $107,880.69 $324.70 $0.00 $609.97 $108,815.36
228 $108,815.36 $324.70 $0.00 $615.26 $109,755.32
229 $109,755.32 $324.70 $39,971.30 $620.57 $70,729.29
230 $70,729.29 $324.70 $0.00 $399.91 $71,453.90
231 $71,453.90 $324.70 $0.00 $404.01 $72,182.61
232 $72,182.61 $324.70 $0.00 $408.13 $72,915.44
233 $72,915.44 $324.70 $0.00 $412.27 $73,652.41
234 $73,652.41 $324.70 $0.00 $416.44 $74,393.55
235 $74,393.55 $324.70 $0.00 $420.63 $75,138.88
236 $75,138.88 $324.70 $0.00 $424.85 $75,888.43
237 $75,888.43 $324.70 $0.00 $429.08 $76,642.21
238 $76,642.21 $324.70 $0.00 $433.35 $77,400.26
239 $77,400.26 $324.70 $0.00 $437.63 $78,162.59
240 $78,162.59 $324.70 $0.00 $441.94 $78,929.23
241 $78,929.23 $324.70 $41,969.86 $446.28 $37,730.35
242 $37,730.35 $324.70 $0.00 $213.33 $38,268.38
243 $38,268.38 $324.70 $0.00 $216.37 $38,809.45
244 $38,809.45 $324.70 $0.00 $219.43 $39,353.58
245 $39,353.58 $324.70 $0.00 $222.51 $39,900.79
246 $39,900.79 $324.70 $0.00 $225.60 $40,451.09
247 $40,451.09 $324.70 $0.00 $228.72 $41,004.51
248 $41,004.51 $324.70 $0.00 $231.85 $41,561.06
249 $41,561.06 $324.70 $0.00 $234.99 $42,120.75
250 $42,120.75 $324.70 $0.00 $238.16 $42,683.61
251 $42,683.61 $324.70 $0.00 $241.34 $43,249.65
252 $43,249.65 $324.70 $0.00 $244.54 $43,818.89
253 $43,818.89 $0.00 $44,068.36 $247.76 ($1.71)