Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2037$42,640
Monthly savings required$338

How much will it cost to send your child to University of Phoenix Northwest Arkansas Campus in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $170,560.44 for students enrolling in 2037 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $337.54 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$16,443.00
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 Northwest Arkansas Campus in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $337.54 $0.00 $0.00 $337.54
2 $337.54 $337.54 $0.00 $1.91 $676.99
3 $676.99 $337.54 $0.00 $3.83 $1,018.36
4 $1,018.36 $337.54 $0.00 $5.76 $1,361.66
5 $1,361.66 $337.54 $0.00 $7.70 $1,706.90
6 $1,706.90 $337.54 $0.00 $9.65 $2,054.09
7 $2,054.09 $337.54 $0.00 $11.61 $2,403.24
8 $2,403.24 $337.54 $0.00 $13.59 $2,754.37
9 $2,754.37 $337.54 $0.00 $15.57 $3,107.48
10 $3,107.48 $337.54 $0.00 $17.57 $3,462.59
11 $3,462.59 $337.54 $0.00 $19.58 $3,819.71
12 $3,819.71 $337.54 $0.00 $21.60 $4,178.85
13 $4,178.85 $337.54 $0.00 $23.63 $4,540.02
14 $4,540.02 $337.54 $0.00 $25.67 $4,903.23
15 $4,903.23 $337.54 $0.00 $27.72 $5,268.49
16 $5,268.49 $337.54 $0.00 $29.79 $5,635.82
17 $5,635.82 $337.54 $0.00 $31.87 $6,005.23
18 $6,005.23 $337.54 $0.00 $33.95 $6,376.72
19 $6,376.72 $337.54 $0.00 $36.05 $6,750.31
20 $6,750.31 $337.54 $0.00 $38.17 $7,126.02
21 $7,126.02 $337.54 $0.00 $40.29 $7,503.85
22 $7,503.85 $337.54 $0.00 $42.43 $7,883.82
23 $7,883.82 $337.54 $0.00 $44.58 $8,265.94
24 $8,265.94 $337.54 $0.00 $46.74 $8,650.22
25 $8,650.22 $337.54 $0.00 $48.91 $9,036.67
26 $9,036.67 $337.54 $0.00 $51.09 $9,425.30
27 $9,425.30 $337.54 $0.00 $53.29 $9,816.13
28 $9,816.13 $337.54 $0.00 $55.50 $10,209.17
29 $10,209.17 $337.54 $0.00 $57.72 $10,604.43
30 $10,604.43 $337.54 $0.00 $59.96 $11,001.93
31 $11,001.93 $337.54 $0.00 $62.21 $11,401.68
32 $11,401.68 $337.54 $0.00 $64.47 $11,803.69
33 $11,803.69 $337.54 $0.00 $66.74 $12,207.97
34 $12,207.97 $337.54 $0.00 $69.03 $12,614.54
35 $12,614.54 $337.54 $0.00 $71.32 $13,023.40
36 $13,023.40 $337.54 $0.00 $73.64 $13,434.58
37 $13,434.58 $337.54 $0.00 $75.96 $13,848.08
38 $13,848.08 $337.54 $0.00 $78.30 $14,263.92
39 $14,263.92 $337.54 $0.00 $80.65 $14,682.11
40 $14,682.11 $337.54 $0.00 $83.01 $15,102.66
41 $15,102.66 $337.54 $0.00 $85.39 $15,525.59
42 $15,525.59 $337.54 $0.00 $87.78 $15,950.91
43 $15,950.91 $337.54 $0.00 $90.19 $16,378.64
44 $16,378.64 $337.54 $0.00 $92.61 $16,808.79
45 $16,808.79 $337.54 $0.00 $95.04 $17,241.37
46 $17,241.37 $337.54 $0.00 $97.49 $17,676.40
47 $17,676.40 $337.54 $0.00 $99.94 $18,113.88
48 $18,113.88 $337.54 $0.00 $102.42 $18,553.84
49 $18,553.84 $337.54 $0.00 $104.91 $18,996.29
50 $18,996.29 $337.54 $0.00 $107.41 $19,441.24
51 $19,441.24 $337.54 $0.00 $109.92 $19,888.70
52 $19,888.70 $337.54 $0.00 $112.45 $20,338.69
53 $20,338.69 $337.54 $0.00 $115.00 $20,791.23
54 $20,791.23 $337.54 $0.00 $117.56 $21,246.33
55 $21,246.33 $337.54 $0.00 $120.13 $21,704.00
56 $21,704.00 $337.54 $0.00 $122.72 $22,164.26
57 $22,164.26 $337.54 $0.00 $125.32 $22,627.12
58 $22,627.12 $337.54 $0.00 $127.94 $23,092.60
59 $23,092.60 $337.54 $0.00 $130.57 $23,560.71
60 $23,560.71 $337.54 $0.00 $133.22 $24,031.47
61 $24,031.47 $337.54 $0.00 $135.88 $24,504.89
62 $24,504.89 $337.54 $0.00 $138.55 $24,980.98
63 $24,980.98 $337.54 $0.00 $141.25 $25,459.77
64 $25,459.77 $337.54 $0.00 $143.95 $25,941.26
65 $25,941.26 $337.54 $0.00 $146.68 $26,425.48
66 $26,425.48 $337.54 $0.00 $149.41 $26,912.43
67 $26,912.43 $337.54 $0.00 $152.17 $27,402.14
68 $27,402.14 $337.54 $0.00 $154.94 $27,894.62
69 $27,894.62 $337.54 $0.00 $157.72 $28,389.88
70 $28,389.88 $337.54 $0.00 $160.52 $28,887.94
71 $28,887.94 $337.54 $0.00 $163.34 $29,388.82
72 $29,388.82 $337.54 $0.00 $166.17 $29,892.53
73 $29,892.53 $337.54 $0.00 $169.02 $30,399.09
74 $30,399.09 $337.54 $0.00 $171.88 $30,908.51
75 $30,908.51 $337.54 $0.00 $174.76 $31,420.81
76 $31,420.81 $337.54 $0.00 $177.66 $31,936.01
77 $31,936.01 $337.54 $0.00 $180.57 $32,454.12
78 $32,454.12 $337.54 $0.00 $183.50 $32,975.16
79 $32,975.16 $337.54 $0.00 $186.45 $33,499.15
80 $33,499.15 $337.54 $0.00 $189.41 $34,026.10
81 $34,026.10 $337.54 $0.00 $192.39 $34,556.03
82 $34,556.03 $337.54 $0.00 $195.38 $35,088.95
83 $35,088.95 $337.54 $0.00 $198.40 $35,624.89
84 $35,624.89 $337.54 $0.00 $201.43 $36,163.86
85 $36,163.86 $337.54 $0.00 $204.48 $36,705.88
86 $36,705.88 $337.54 $0.00 $207.54 $37,250.96
87 $37,250.96 $337.54 $0.00 $210.62 $37,799.12
88 $37,799.12 $337.54 $0.00 $213.72 $38,350.38
89 $38,350.38 $337.54 $0.00 $216.84 $38,904.76
90 $38,904.76 $337.54 $0.00 $219.97 $39,462.27
91 $39,462.27 $337.54 $0.00 $223.13 $40,022.94
92 $40,022.94 $337.54 $0.00 $226.30 $40,586.78
93 $40,586.78 $337.54 $0.00 $229.48 $41,153.80
94 $41,153.80 $337.54 $0.00 $232.69 $41,724.03
95 $41,724.03 $337.54 $0.00 $235.91 $42,297.48
96 $42,297.48 $337.54 $0.00 $239.16 $42,874.18
97 $42,874.18 $337.54 $0.00 $242.42 $43,454.14
98 $43,454.14 $337.54 $0.00 $245.70 $44,037.38
99 $44,037.38 $337.54 $0.00 $248.99 $44,623.91
100 $44,623.91 $337.54 $0.00 $252.31 $45,213.76
101 $45,213.76 $337.54 $0.00 $255.65 $45,806.95
102 $45,806.95 $337.54 $0.00 $259.00 $46,403.49
103 $46,403.49 $337.54 $0.00 $262.37 $47,003.40
104 $47,003.40 $337.54 $0.00 $265.76 $47,606.70
105 $47,606.70 $337.54 $0.00 $269.18 $48,213.42
106 $48,213.42 $337.54 $0.00 $272.61 $48,823.57
107 $48,823.57 $337.54 $0.00 $276.06 $49,437.17
108 $49,437.17 $337.54 $0.00 $279.52 $50,054.23
109 $50,054.23 $337.54 $0.00 $283.01 $50,674.78
110 $50,674.78 $337.54 $0.00 $286.52 $51,298.84
111 $51,298.84 $337.54 $0.00 $290.05 $51,926.43
112 $51,926.43 $337.54 $0.00 $293.60 $52,557.57
113 $52,557.57 $337.54 $0.00 $297.17 $53,192.28
114 $53,192.28 $337.54 $0.00 $300.76 $53,830.58
115 $53,830.58 $337.54 $0.00 $304.37 $54,472.49
116 $54,472.49 $337.54 $0.00 $308.00 $55,118.03
117 $55,118.03 $337.54 $0.00 $311.65 $55,767.22
118 $55,767.22 $337.54 $0.00 $315.32 $56,420.08
119 $56,420.08 $337.54 $0.00 $319.01 $57,076.63
120 $57,076.63 $337.54 $0.00 $322.72 $57,736.89
121 $57,736.89 $337.54 $0.00 $326.45 $58,400.88
122 $58,400.88 $337.54 $0.00 $330.21 $59,068.63
123 $59,068.63 $337.54 $0.00 $333.98 $59,740.15
124 $59,740.15 $337.54 $0.00 $337.78 $60,415.47
125 $60,415.47 $337.54 $0.00 $341.60 $61,094.61
126 $61,094.61 $337.54 $0.00 $345.44 $61,777.59
127 $61,777.59 $337.54 $0.00 $349.30 $62,464.43
128 $62,464.43 $337.54 $0.00 $353.18 $63,155.15
129 $63,155.15 $337.54 $0.00 $357.09 $63,849.78
130 $63,849.78 $337.54 $0.00 $361.02 $64,548.34
131 $64,548.34 $337.54 $0.00 $364.97 $65,250.85
132 $65,250.85 $337.54 $0.00 $368.94 $65,957.33
133 $65,957.33 $337.54 $0.00 $372.93 $66,667.80
134 $66,667.80 $337.54 $0.00 $376.95 $67,382.29
135 $67,382.29 $337.54 $0.00 $380.99 $68,100.82
136 $68,100.82 $337.54 $0.00 $385.05 $68,823.41
137 $68,823.41 $337.54 $0.00 $389.14 $69,550.09
138 $69,550.09 $337.54 $0.00 $393.25 $70,280.88
139 $70,280.88 $337.54 $0.00 $397.38 $71,015.80
140 $71,015.80 $337.54 $0.00 $401.53 $71,754.87
141 $71,754.87 $337.54 $0.00 $405.71 $72,498.12
142 $72,498.12 $337.54 $0.00 $409.91 $73,245.57
143 $73,245.57 $337.54 $0.00 $414.14 $73,997.25
144 $73,997.25 $337.54 $0.00 $418.39 $74,753.18
145 $74,753.18 $337.54 $0.00 $422.67 $75,513.39
146 $75,513.39 $337.54 $0.00 $426.96 $76,277.89
147 $76,277.89 $337.54 $0.00 $431.29 $77,046.72
148 $77,046.72 $337.54 $0.00 $435.63 $77,819.89
149 $77,819.89 $337.54 $0.00 $440.00 $78,597.43
150 $78,597.43 $337.54 $0.00 $444.40 $79,379.37
151 $79,379.37 $337.54 $0.00 $448.82 $80,165.73
152 $80,165.73 $337.54 $0.00 $453.27 $80,956.54
153 $80,956.54 $337.54 $0.00 $457.74 $81,751.82
154 $81,751.82 $337.54 $0.00 $462.24 $82,551.60
155 $82,551.60 $337.54 $0.00 $466.76 $83,355.90
156 $83,355.90 $337.54 $0.00 $471.31 $84,164.75
157 $84,164.75 $337.54 $0.00 $475.88 $84,978.17
158 $84,978.17 $337.54 $0.00 $480.48 $85,796.19
159 $85,796.19 $337.54 $0.00 $485.10 $86,618.83
160 $86,618.83 $337.54 $0.00 $489.76 $87,446.13
161 $87,446.13 $337.54 $0.00 $494.43 $88,278.10
162 $88,278.10 $337.54 $0.00 $499.14 $89,114.78
163 $89,114.78 $337.54 $0.00 $503.87 $89,956.19
164 $89,956.19 $337.54 $0.00 $508.63 $90,802.36
165 $90,802.36 $337.54 $0.00 $513.41 $91,653.31
166 $91,653.31 $337.54 $0.00 $518.22 $92,509.07
167 $92,509.07 $337.54 $0.00 $523.06 $93,369.67
168 $93,369.67 $337.54 $0.00 $527.93 $94,235.14
169 $94,235.14 $337.54 $0.00 $532.82 $95,105.50
170 $95,105.50 $337.54 $0.00 $537.74 $95,980.78
171 $95,980.78 $337.54 $0.00 $542.69 $96,861.01
172 $96,861.01 $337.54 $0.00 $547.67 $97,746.22
173 $97,746.22 $337.54 $0.00 $552.67 $98,636.43
174 $98,636.43 $337.54 $0.00 $557.70 $99,531.67
175 $99,531.67 $337.54 $0.00 $562.77 $100,431.98
176 $100,431.98 $337.54 $0.00 $567.86 $101,337.38
177 $101,337.38 $337.54 $0.00 $572.98 $102,247.90
178 $102,247.90 $337.54 $0.00 $578.12 $103,163.56
179 $103,163.56 $337.54 $0.00 $583.30 $104,084.40
180 $104,084.40 $337.54 $0.00 $588.51 $105,010.45
181 $105,010.45 $337.54 $0.00 $593.74 $105,941.73
182 $105,941.73 $337.54 $0.00 $599.01 $106,878.28
183 $106,878.28 $337.54 $0.00 $604.31 $107,820.13
184 $107,820.13 $337.54 $0.00 $609.63 $108,767.30
185 $108,767.30 $337.54 $0.00 $614.99 $109,719.83
186 $109,719.83 $337.54 $0.00 $620.37 $110,677.74
187 $110,677.74 $337.54 $0.00 $625.79 $111,641.07
188 $111,641.07 $337.54 $0.00 $631.23 $112,609.84
189 $112,609.84 $337.54 $0.00 $636.71 $113,584.09
190 $113,584.09 $337.54 $0.00 $642.22 $114,563.85
191 $114,563.85 $337.54 $0.00 $647.76 $115,549.15
192 $115,549.15 $337.54 $0.00 $653.33 $116,540.02
193 $116,540.02 $337.54 $0.00 $658.93 $117,536.49
194 $117,536.49 $337.54 $0.00 $664.57 $118,538.60
195 $118,538.60 $337.54 $0.00 $670.23 $119,546.37
196 $119,546.37 $337.54 $0.00 $675.93 $120,559.84
197 $120,559.84 $337.54 $0.00 $681.66 $121,579.04
198 $121,579.04 $337.54 $0.00 $687.43 $122,604.01
199 $122,604.01 $337.54 $0.00 $693.22 $123,634.77
200 $123,634.77 $337.54 $0.00 $699.05 $124,671.36
201 $124,671.36 $337.54 $0.00 $704.91 $125,713.81
202 $125,713.81 $337.54 $0.00 $710.80 $126,762.15
203 $126,762.15 $337.54 $0.00 $716.73 $127,816.42
204 $127,816.42 $337.54 $0.00 $722.69 $128,876.65
205 $128,876.65 $337.54 $0.00 $728.69 $129,942.88
206 $129,942.88 $337.54 $0.00 $734.72 $131,015.14
207 $131,015.14 $337.54 $0.00 $740.78 $132,093.46
208 $132,093.46 $337.54 $0.00 $746.88 $133,177.88
209 $133,177.88 $337.54 $0.00 $753.01 $134,268.43
210 $134,268.43 $337.54 $0.00 $759.17 $135,365.14
211 $135,365.14 $337.54 $0.00 $765.37 $136,468.05
212 $136,468.05 $337.54 $0.00 $771.61 $137,577.20
213 $137,577.20 $337.54 $0.00 $777.88 $138,692.62
214 $138,692.62 $337.54 $0.00 $784.19 $139,814.35
215 $139,814.35 $337.54 $0.00 $790.53 $140,942.42
216 $140,942.42 $337.54 $0.00 $796.91 $142,076.87
217 $142,076.87 $337.54 $39,572.04 $803.32 $103,645.69
218 $103,645.69 $337.54 $0.00 $586.03 $104,569.26
219 $104,569.26 $337.54 $0.00 $591.25 $105,498.05
220 $105,498.05 $337.54 $0.00 $596.50 $106,432.09
221 $106,432.09 $337.54 $0.00 $601.78 $107,371.41
222 $107,371.41 $337.54 $0.00 $607.09 $108,316.04
223 $108,316.04 $337.54 $0.00 $612.43 $109,266.01
224 $109,266.01 $337.54 $0.00 $617.81 $110,221.36
225 $110,221.36 $337.54 $0.00 $623.21 $111,182.11
226 $111,182.11 $337.54 $0.00 $628.64 $112,148.29
227 $112,148.29 $337.54 $0.00 $634.10 $113,119.93
228 $113,119.93 $337.54 $0.00 $639.60 $114,097.07
229 $114,097.07 $337.54 $41,550.64 $645.12 $73,529.09
230 $73,529.09 $337.54 $0.00 $415.74 $74,282.37
231 $74,282.37 $337.54 $0.00 $420.00 $75,039.91
232 $75,039.91 $337.54 $0.00 $424.29 $75,801.74
233 $75,801.74 $337.54 $0.00 $428.59 $76,567.87
234 $76,567.87 $337.54 $0.00 $432.93 $77,338.34
235 $77,338.34 $337.54 $0.00 $437.28 $78,113.16
236 $78,113.16 $337.54 $0.00 $441.66 $78,892.36
237 $78,892.36 $337.54 $0.00 $446.07 $79,675.97
238 $79,675.97 $337.54 $0.00 $450.50 $80,464.01
239 $80,464.01 $337.54 $0.00 $454.96 $81,256.51
240 $81,256.51 $337.54 $0.00 $459.44 $82,053.49
241 $82,053.49 $337.54 $43,628.17 $463.94 $39,226.80
242 $39,226.80 $337.54 $0.00 $221.79 $39,786.13
243 $39,786.13 $337.54 $0.00 $224.96 $40,348.63
244 $40,348.63 $337.54 $0.00 $228.14 $40,914.31
245 $40,914.31 $337.54 $0.00 $231.34 $41,483.19
246 $41,483.19 $337.54 $0.00 $234.55 $42,055.28
247 $42,055.28 $337.54 $0.00 $237.79 $42,630.61
248 $42,630.61 $337.54 $0.00 $241.04 $43,209.19
249 $43,209.19 $337.54 $0.00 $244.31 $43,791.04
250 $43,791.04 $337.54 $0.00 $247.60 $44,376.18
251 $44,376.18 $337.54 $0.00 $250.91 $44,964.63
252 $44,964.63 $337.54 $0.00 $254.24 $45,556.41
253 $45,556.41 $0.00 $45,809.58 $257.58 $4.41