Savings Plan and Future Cost Estimation for Azusa Pacific Online University

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$78,045
Monthly savings required$618

How much will it cost to send your child to Azusa Pacific Online University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $312,180.68 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $617.79 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$30,096.00
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 Azusa Pacific Online University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $617.79 $0.00 $0.00 $617.79
2 $617.79 $617.79 $0.00 $3.49 $1,239.07
3 $1,239.07 $617.79 $0.00 $7.01 $1,863.87
4 $1,863.87 $617.79 $0.00 $10.54 $2,492.20
5 $2,492.20 $617.79 $0.00 $14.09 $3,124.08
6 $3,124.08 $617.79 $0.00 $17.66 $3,759.53
7 $3,759.53 $617.79 $0.00 $21.26 $4,398.58
8 $4,398.58 $617.79 $0.00 $24.87 $5,041.24
9 $5,041.24 $617.79 $0.00 $28.50 $5,687.53
10 $5,687.53 $617.79 $0.00 $32.16 $6,337.48
11 $6,337.48 $617.79 $0.00 $35.83 $6,991.10
12 $6,991.10 $617.79 $0.00 $39.53 $7,648.42
13 $7,648.42 $617.79 $0.00 $43.25 $8,309.46
14 $8,309.46 $617.79 $0.00 $46.98 $8,974.23
15 $8,974.23 $617.79 $0.00 $50.74 $9,642.76
16 $9,642.76 $617.79 $0.00 $54.52 $10,315.07
17 $10,315.07 $617.79 $0.00 $58.32 $10,991.18
18 $10,991.18 $617.79 $0.00 $62.15 $11,671.12
19 $11,671.12 $617.79 $0.00 $65.99 $12,354.90
20 $12,354.90 $617.79 $0.00 $69.86 $13,042.55
21 $13,042.55 $617.79 $0.00 $73.74 $13,734.08
22 $13,734.08 $617.79 $0.00 $77.65 $14,429.52
23 $14,429.52 $617.79 $0.00 $81.59 $15,128.90
24 $15,128.90 $617.79 $0.00 $85.54 $15,832.23
25 $15,832.23 $617.79 $0.00 $89.52 $16,539.54
26 $16,539.54 $617.79 $0.00 $93.52 $17,250.85
27 $17,250.85 $617.79 $0.00 $97.54 $17,966.18
28 $17,966.18 $617.79 $0.00 $101.58 $18,685.55
29 $18,685.55 $617.79 $0.00 $105.65 $19,408.99
30 $19,408.99 $617.79 $0.00 $109.74 $20,136.52
31 $20,136.52 $617.79 $0.00 $113.85 $20,868.16
32 $20,868.16 $617.79 $0.00 $117.99 $21,603.94
33 $21,603.94 $617.79 $0.00 $122.15 $22,343.88
34 $22,343.88 $617.79 $0.00 $126.34 $23,088.01
35 $23,088.01 $617.79 $0.00 $130.54 $23,836.34
36 $23,836.34 $617.79 $0.00 $134.77 $24,588.90
37 $24,588.90 $617.79 $0.00 $139.03 $25,345.72
38 $25,345.72 $617.79 $0.00 $143.31 $26,106.82
39 $26,106.82 $617.79 $0.00 $147.61 $26,872.22
40 $26,872.22 $617.79 $0.00 $151.94 $27,641.95
41 $27,641.95 $617.79 $0.00 $156.29 $28,416.03
42 $28,416.03 $617.79 $0.00 $160.67 $29,194.49
43 $29,194.49 $617.79 $0.00 $165.07 $29,977.35
44 $29,977.35 $617.79 $0.00 $169.50 $30,764.64
45 $30,764.64 $617.79 $0.00 $173.95 $31,556.38
46 $31,556.38 $617.79 $0.00 $178.42 $32,352.59
47 $32,352.59 $617.79 $0.00 $182.93 $33,153.31
48 $33,153.31 $617.79 $0.00 $187.45 $33,958.55
49 $33,958.55 $617.79 $0.00 $192.01 $34,768.35
50 $34,768.35 $617.79 $0.00 $196.59 $35,582.73
51 $35,582.73 $617.79 $0.00 $201.19 $36,401.71
52 $36,401.71 $617.79 $0.00 $205.82 $37,225.32
53 $37,225.32 $617.79 $0.00 $210.48 $38,053.59
54 $38,053.59 $617.79 $0.00 $215.16 $38,886.54
55 $38,886.54 $617.79 $0.00 $219.87 $39,724.20
56 $39,724.20 $617.79 $0.00 $224.61 $40,566.60
57 $40,566.60 $617.79 $0.00 $229.37 $41,413.76
58 $41,413.76 $617.79 $0.00 $234.16 $42,265.71
59 $42,265.71 $617.79 $0.00 $238.98 $43,122.48
60 $43,122.48 $617.79 $0.00 $243.82 $43,984.09
61 $43,984.09 $617.79 $0.00 $248.69 $44,850.57
62 $44,850.57 $617.79 $0.00 $253.59 $45,721.95
63 $45,721.95 $617.79 $0.00 $258.52 $46,598.26
64 $46,598.26 $617.79 $0.00 $263.47 $47,479.52
65 $47,479.52 $617.79 $0.00 $268.46 $48,365.77
66 $48,365.77 $617.79 $0.00 $273.47 $49,257.03
67 $49,257.03 $617.79 $0.00 $278.51 $50,153.33
68 $50,153.33 $617.79 $0.00 $283.57 $51,054.69
69 $51,054.69 $617.79 $0.00 $288.67 $51,961.15
70 $51,961.15 $617.79 $0.00 $293.80 $52,872.74
71 $52,872.74 $617.79 $0.00 $298.95 $53,789.48
72 $53,789.48 $617.79 $0.00 $304.13 $54,711.40
73 $54,711.40 $617.79 $0.00 $309.35 $55,638.54
74 $55,638.54 $617.79 $0.00 $314.59 $56,570.92
75 $56,570.92 $617.79 $0.00 $319.86 $57,508.57
76 $57,508.57 $617.79 $0.00 $325.16 $58,451.52
77 $58,451.52 $617.79 $0.00 $330.49 $59,399.80
78 $59,399.80 $617.79 $0.00 $335.86 $60,353.45
79 $60,353.45 $617.79 $0.00 $341.25 $61,312.49
80 $61,312.49 $617.79 $0.00 $346.67 $62,276.95
81 $62,276.95 $617.79 $0.00 $352.12 $63,246.86
82 $63,246.86 $617.79 $0.00 $357.61 $64,222.26
83 $64,222.26 $617.79 $0.00 $363.12 $65,203.17
84 $65,203.17 $617.79 $0.00 $368.67 $66,189.63
85 $66,189.63 $617.79 $0.00 $374.25 $67,181.67
86 $67,181.67 $617.79 $0.00 $379.85 $68,179.31
87 $68,179.31 $617.79 $0.00 $385.50 $69,182.60
88 $69,182.60 $617.79 $0.00 $391.17 $70,191.56
89 $70,191.56 $617.79 $0.00 $396.87 $71,206.22
90 $71,206.22 $617.79 $0.00 $402.61 $72,226.62
91 $72,226.62 $617.79 $0.00 $408.38 $73,252.79
92 $73,252.79 $617.79 $0.00 $414.18 $74,284.76
93 $74,284.76 $617.79 $0.00 $420.02 $75,322.57
94 $75,322.57 $617.79 $0.00 $425.88 $76,366.24
95 $76,366.24 $617.79 $0.00 $431.79 $77,415.82
96 $77,415.82 $617.79 $0.00 $437.72 $78,471.33
97 $78,471.33 $617.79 $0.00 $443.69 $79,532.81
98 $79,532.81 $617.79 $0.00 $449.69 $80,600.29
99 $80,600.29 $617.79 $0.00 $455.73 $81,673.81
100 $81,673.81 $617.79 $0.00 $461.80 $82,753.40
101 $82,753.40 $617.79 $0.00 $467.90 $83,839.09
102 $83,839.09 $617.79 $0.00 $474.04 $84,930.92
103 $84,930.92 $617.79 $0.00 $480.21 $86,028.92
104 $86,028.92 $617.79 $0.00 $486.42 $87,133.13
105 $87,133.13 $617.79 $0.00 $492.66 $88,243.58
106 $88,243.58 $617.79 $0.00 $498.94 $89,360.31
107 $89,360.31 $617.79 $0.00 $505.26 $90,483.36
108 $90,483.36 $617.79 $0.00 $511.61 $91,612.76
109 $91,612.76 $617.79 $0.00 $517.99 $92,748.54
110 $92,748.54 $617.79 $0.00 $524.41 $93,890.74
111 $93,890.74 $617.79 $0.00 $530.87 $95,039.40
112 $95,039.40 $617.79 $0.00 $537.37 $96,194.56
113 $96,194.56 $617.79 $0.00 $543.90 $97,356.25
114 $97,356.25 $617.79 $0.00 $550.47 $98,524.51
115 $98,524.51 $617.79 $0.00 $557.07 $99,699.37
116 $99,699.37 $617.79 $0.00 $563.71 $100,880.87
117 $100,880.87 $617.79 $0.00 $570.40 $102,069.06
118 $102,069.06 $617.79 $0.00 $577.11 $103,263.96
119 $103,263.96 $617.79 $0.00 $583.87 $104,465.62
120 $104,465.62 $617.79 $0.00 $590.66 $105,674.07
121 $105,674.07 $617.79 $0.00 $597.50 $106,889.36
122 $106,889.36 $617.79 $0.00 $604.37 $108,111.52
123 $108,111.52 $617.79 $0.00 $611.28 $109,340.59
124 $109,340.59 $617.79 $0.00 $618.23 $110,576.61
125 $110,576.61 $617.79 $0.00 $625.22 $111,819.62
126 $111,819.62 $617.79 $0.00 $632.24 $113,069.65
127 $113,069.65 $617.79 $0.00 $639.31 $114,326.75
128 $114,326.75 $617.79 $0.00 $646.42 $115,590.96
129 $115,590.96 $617.79 $0.00 $653.57 $116,862.32
130 $116,862.32 $617.79 $0.00 $660.76 $118,140.87
131 $118,140.87 $617.79 $0.00 $667.99 $119,426.65
132 $119,426.65 $617.79 $0.00 $675.26 $120,719.70
133 $120,719.70 $617.79 $0.00 $682.57 $122,020.06
134 $122,020.06 $617.79 $0.00 $689.92 $123,327.77
135 $123,327.77 $617.79 $0.00 $697.31 $124,642.87
136 $124,642.87 $617.79 $0.00 $704.75 $125,965.41
137 $125,965.41 $617.79 $0.00 $712.23 $127,295.43
138 $127,295.43 $617.79 $0.00 $719.75 $128,632.97
139 $128,632.97 $617.79 $0.00 $727.31 $129,978.07
140 $129,978.07 $617.79 $0.00 $734.91 $131,330.77
141 $131,330.77 $617.79 $0.00 $742.56 $132,691.12
142 $132,691.12 $617.79 $0.00 $750.25 $134,059.16
143 $134,059.16 $617.79 $0.00 $757.99 $135,434.94
144 $135,434.94 $617.79 $0.00 $765.77 $136,818.50
145 $136,818.50 $617.79 $0.00 $773.59 $138,209.88
146 $138,209.88 $617.79 $0.00 $781.46 $139,609.13
147 $139,609.13 $617.79 $0.00 $789.37 $141,016.29
148 $141,016.29 $617.79 $0.00 $797.33 $142,431.41
149 $142,431.41 $617.79 $0.00 $805.33 $143,854.53
150 $143,854.53 $617.79 $0.00 $813.37 $145,285.69
151 $145,285.69 $617.79 $0.00 $821.47 $146,724.95
152 $146,724.95 $617.79 $0.00 $829.60 $148,172.34
153 $148,172.34 $617.79 $0.00 $837.79 $149,627.92
154 $149,627.92 $617.79 $0.00 $846.02 $151,091.73
155 $151,091.73 $617.79 $0.00 $854.29 $152,563.81
156 $152,563.81 $617.79 $0.00 $862.62 $154,044.22
157 $154,044.22 $617.79 $0.00 $870.99 $155,533.00
158 $155,533.00 $617.79 $0.00 $879.41 $157,030.20
159 $157,030.20 $617.79 $0.00 $887.87 $158,535.86
160 $158,535.86 $617.79 $0.00 $896.38 $160,050.03
161 $160,050.03 $617.79 $0.00 $904.95 $161,572.77
162 $161,572.77 $617.79 $0.00 $913.56 $163,104.12
163 $163,104.12 $617.79 $0.00 $922.21 $164,644.12
164 $164,644.12 $617.79 $0.00 $930.92 $166,192.83
165 $166,192.83 $617.79 $0.00 $939.68 $167,750.30
166 $167,750.30 $617.79 $0.00 $948.48 $169,316.57
167 $169,316.57 $617.79 $0.00 $957.34 $170,891.70
168 $170,891.70 $617.79 $0.00 $966.25 $172,475.74
169 $172,475.74 $617.79 $0.00 $975.20 $174,068.73
170 $174,068.73 $617.79 $0.00 $984.21 $175,670.73
171 $175,670.73 $617.79 $0.00 $993.27 $177,281.79
172 $177,281.79 $617.79 $0.00 $1,002.38 $178,901.96
173 $178,901.96 $617.79 $0.00 $1,011.54 $180,531.29
174 $180,531.29 $617.79 $0.00 $1,020.75 $182,169.83
175 $182,169.83 $617.79 $0.00 $1,030.01 $183,817.63
176 $183,817.63 $617.79 $0.00 $1,039.33 $185,474.75
177 $185,474.75 $617.79 $0.00 $1,048.70 $187,141.24
178 $187,141.24 $617.79 $0.00 $1,058.12 $188,817.15
179 $188,817.15 $617.79 $0.00 $1,067.60 $190,502.54
180 $190,502.54 $617.79 $0.00 $1,077.13 $192,197.46
181 $192,197.46 $617.79 $0.00 $1,086.71 $193,901.96
182 $193,901.96 $617.79 $0.00 $1,096.35 $195,616.10
183 $195,616.10 $617.79 $0.00 $1,106.04 $197,339.93
184 $197,339.93 $617.79 $0.00 $1,115.79 $199,073.51
185 $199,073.51 $617.79 $0.00 $1,125.59 $200,816.89
186 $200,816.89 $617.79 $0.00 $1,135.45 $202,570.13
187 $202,570.13 $617.79 $0.00 $1,145.36 $204,333.28
188 $204,333.28 $617.79 $0.00 $1,155.33 $206,106.40
189 $206,106.40 $617.79 $0.00 $1,165.36 $207,889.55
190 $207,889.55 $617.79 $0.00 $1,175.44 $209,682.78
191 $209,682.78 $617.79 $0.00 $1,185.58 $211,486.15
192 $211,486.15 $617.79 $0.00 $1,195.77 $213,299.71
193 $213,299.71 $617.79 $0.00 $1,206.03 $215,123.53
194 $215,123.53 $617.79 $0.00 $1,216.34 $216,957.66
195 $216,957.66 $617.79 $0.00 $1,226.71 $218,802.16
196 $218,802.16 $617.79 $0.00 $1,237.14 $220,657.09
197 $220,657.09 $617.79 $0.00 $1,247.63 $222,522.51
198 $222,522.51 $617.79 $0.00 $1,258.17 $224,398.47
199 $224,398.47 $617.79 $0.00 $1,268.78 $226,285.04
200 $226,285.04 $617.79 $0.00 $1,279.45 $228,182.28
201 $228,182.28 $617.79 $0.00 $1,290.18 $230,090.25
202 $230,090.25 $617.79 $0.00 $1,300.96 $232,009.00
203 $232,009.00 $617.79 $0.00 $1,311.81 $233,938.60
204 $233,938.60 $617.79 $0.00 $1,322.72 $235,879.11
205 $235,879.11 $617.79 $0.00 $1,333.69 $237,830.59
206 $237,830.59 $617.79 $0.00 $1,344.73 $239,793.11
207 $239,793.11 $617.79 $0.00 $1,355.83 $241,766.73
208 $241,766.73 $617.79 $0.00 $1,366.98 $243,751.50
209 $243,751.50 $617.79 $0.00 $1,378.21 $245,747.50
210 $245,747.50 $617.79 $0.00 $1,389.49 $247,754.78
211 $247,754.78 $617.79 $0.00 $1,400.84 $249,773.41
212 $249,773.41 $617.79 $0.00 $1,412.26 $251,803.46
213 $251,803.46 $617.79 $0.00 $1,423.73 $253,844.98
214 $253,844.98 $617.79 $0.00 $1,435.28 $255,898.05
215 $255,898.05 $617.79 $0.00 $1,446.88 $257,962.72
216 $257,962.72 $617.79 $0.00 $1,458.56 $260,039.07
217 $260,039.07 $617.79 $72,429.61 $1,470.30 $189,697.55
218 $189,697.55 $617.79 $0.00 $1,072.58 $191,387.92
219 $191,387.92 $617.79 $0.00 $1,082.14 $193,087.85
220 $193,087.85 $617.79 $0.00 $1,091.75 $194,797.39
221 $194,797.39 $617.79 $0.00 $1,101.41 $196,516.59
222 $196,516.59 $617.79 $0.00 $1,111.13 $198,245.51
223 $198,245.51 $617.79 $0.00 $1,120.91 $199,984.21
224 $199,984.21 $617.79 $0.00 $1,130.74 $201,732.74
225 $201,732.74 $617.79 $0.00 $1,140.63 $203,491.16
226 $203,491.16 $617.79 $0.00 $1,150.57 $205,259.52
227 $205,259.52 $617.79 $0.00 $1,160.57 $207,037.88
228 $207,037.88 $617.79 $0.00 $1,170.62 $208,826.29
229 $208,826.29 $617.79 $76,051.09 $1,180.73 $134,573.72
230 $134,573.72 $617.79 $0.00 $760.90 $135,952.41
231 $135,952.41 $617.79 $0.00 $768.69 $137,338.89
232 $137,338.89 $617.79 $0.00 $776.53 $138,733.21
233 $138,733.21 $617.79 $0.00 $784.42 $140,135.42
234 $140,135.42 $617.79 $0.00 $792.35 $141,545.56
235 $141,545.56 $617.79 $0.00 $800.32 $142,963.67
236 $142,963.67 $617.79 $0.00 $808.34 $144,389.80
237 $144,389.80 $617.79 $0.00 $816.40 $145,823.99
238 $145,823.99 $617.79 $0.00 $824.51 $147,266.29
239 $147,266.29 $617.79 $0.00 $832.67 $148,716.75
240 $148,716.75 $617.79 $0.00 $840.87 $150,175.41
241 $150,175.41 $617.79 $79,853.65 $849.11 $71,788.66
242 $71,788.66 $617.79 $0.00 $405.90 $72,812.35
243 $72,812.35 $617.79 $0.00 $411.69 $73,841.83
244 $73,841.83 $617.79 $0.00 $417.51 $74,877.13
245 $74,877.13 $617.79 $0.00 $423.37 $75,918.29
246 $75,918.29 $617.79 $0.00 $429.25 $76,965.33
247 $76,965.33 $617.79 $0.00 $435.17 $78,018.29
248 $78,018.29 $617.79 $0.00 $441.13 $79,077.21
249 $79,077.21 $617.79 $0.00 $447.11 $80,142.11
250 $80,142.11 $617.79 $0.00 $453.14 $81,213.04
251 $81,213.04 $617.79 $0.00 $459.19 $82,290.02
252 $82,290.02 $617.79 $0.00 $465.28 $83,373.09
253 $83,373.09 $0.00 $83,846.33 $471.40 ($1.84)