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 2039$73,481
Monthly savings required$582

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 $293,924.50 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $581.66 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$28,336.00
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 $581.66 $0.00 $0.00 $581.66
2 $581.66 $581.66 $0.00 $3.29 $1,166.61
3 $1,166.61 $581.66 $0.00 $6.60 $1,754.87
4 $1,754.87 $581.66 $0.00 $9.92 $2,346.45
5 $2,346.45 $581.66 $0.00 $13.27 $2,941.38
6 $2,941.38 $581.66 $0.00 $16.63 $3,539.67
7 $3,539.67 $581.66 $0.00 $20.01 $4,141.34
8 $4,141.34 $581.66 $0.00 $23.42 $4,746.42
9 $4,746.42 $581.66 $0.00 $26.84 $5,354.92
10 $5,354.92 $581.66 $0.00 $30.28 $5,966.86
11 $5,966.86 $581.66 $0.00 $33.74 $6,582.26
12 $6,582.26 $581.66 $0.00 $37.22 $7,201.14
13 $7,201.14 $581.66 $0.00 $40.72 $7,823.52
14 $7,823.52 $581.66 $0.00 $44.24 $8,449.42
15 $8,449.42 $581.66 $0.00 $47.77 $9,078.85
16 $9,078.85 $581.66 $0.00 $51.33 $9,711.84
17 $9,711.84 $581.66 $0.00 $54.91 $10,348.41
18 $10,348.41 $581.66 $0.00 $58.51 $10,988.58
19 $10,988.58 $581.66 $0.00 $62.13 $11,632.37
20 $11,632.37 $581.66 $0.00 $65.77 $12,279.80
21 $12,279.80 $581.66 $0.00 $69.43 $12,930.89
22 $12,930.89 $581.66 $0.00 $73.11 $13,585.66
23 $13,585.66 $581.66 $0.00 $76.82 $14,244.14
24 $14,244.14 $581.66 $0.00 $80.54 $14,906.34
25 $14,906.34 $581.66 $0.00 $84.28 $15,572.28
26 $15,572.28 $581.66 $0.00 $88.05 $16,241.99
27 $16,241.99 $581.66 $0.00 $91.83 $16,915.48
28 $16,915.48 $581.66 $0.00 $95.64 $17,592.78
29 $17,592.78 $581.66 $0.00 $99.47 $18,273.91
30 $18,273.91 $581.66 $0.00 $103.32 $18,958.89
31 $18,958.89 $581.66 $0.00 $107.20 $19,647.75
32 $19,647.75 $581.66 $0.00 $111.09 $20,340.50
33 $20,340.50 $581.66 $0.00 $115.01 $21,037.17
34 $21,037.17 $581.66 $0.00 $118.95 $21,737.78
35 $21,737.78 $581.66 $0.00 $122.91 $22,442.35
36 $22,442.35 $581.66 $0.00 $126.89 $23,150.90
37 $23,150.90 $581.66 $0.00 $130.90 $23,863.46
38 $23,863.46 $581.66 $0.00 $134.93 $24,580.05
39 $24,580.05 $581.66 $0.00 $138.98 $25,300.69
40 $25,300.69 $581.66 $0.00 $143.05 $26,025.40
41 $26,025.40 $581.66 $0.00 $147.15 $26,754.21
42 $26,754.21 $581.66 $0.00 $151.27 $27,487.14
43 $27,487.14 $581.66 $0.00 $155.42 $28,224.22
44 $28,224.22 $581.66 $0.00 $159.58 $28,965.46
45 $28,965.46 $581.66 $0.00 $163.77 $29,710.89
46 $29,710.89 $581.66 $0.00 $167.99 $30,460.54
47 $30,460.54 $581.66 $0.00 $172.23 $31,214.43
48 $31,214.43 $581.66 $0.00 $176.49 $31,972.58
49 $31,972.58 $581.66 $0.00 $180.78 $32,735.02
50 $32,735.02 $581.66 $0.00 $185.09 $33,501.77
51 $33,501.77 $581.66 $0.00 $189.42 $34,272.85
52 $34,272.85 $581.66 $0.00 $193.78 $35,048.29
53 $35,048.29 $581.66 $0.00 $198.17 $35,828.12
54 $35,828.12 $581.66 $0.00 $202.58 $36,612.36
55 $36,612.36 $581.66 $0.00 $207.01 $37,401.03
56 $37,401.03 $581.66 $0.00 $211.47 $38,194.16
57 $38,194.16 $581.66 $0.00 $215.96 $38,991.78
58 $38,991.78 $581.66 $0.00 $220.47 $39,793.91
59 $39,793.91 $581.66 $0.00 $225.00 $40,600.57
60 $40,600.57 $581.66 $0.00 $229.56 $41,411.79
61 $41,411.79 $581.66 $0.00 $234.15 $42,227.60
62 $42,227.60 $581.66 $0.00 $238.76 $43,048.02
63 $43,048.02 $581.66 $0.00 $243.40 $43,873.08
64 $43,873.08 $581.66 $0.00 $248.06 $44,702.80
65 $44,702.80 $581.66 $0.00 $252.76 $45,537.22
66 $45,537.22 $581.66 $0.00 $257.47 $46,376.35
67 $46,376.35 $581.66 $0.00 $262.22 $47,220.23
68 $47,220.23 $581.66 $0.00 $266.99 $48,068.88
69 $48,068.88 $581.66 $0.00 $271.79 $48,922.33
70 $48,922.33 $581.66 $0.00 $276.61 $49,780.60
71 $49,780.60 $581.66 $0.00 $281.47 $50,643.73
72 $50,643.73 $581.66 $0.00 $286.35 $51,511.74
73 $51,511.74 $581.66 $0.00 $291.25 $52,384.65
74 $52,384.65 $581.66 $0.00 $296.19 $53,262.50
75 $53,262.50 $581.66 $0.00 $301.15 $54,145.31
76 $54,145.31 $581.66 $0.00 $306.15 $55,033.12
77 $55,033.12 $581.66 $0.00 $311.17 $55,925.95
78 $55,925.95 $581.66 $0.00 $316.21 $56,823.82
79 $56,823.82 $581.66 $0.00 $321.29 $57,726.77
80 $57,726.77 $581.66 $0.00 $326.40 $58,634.83
81 $58,634.83 $581.66 $0.00 $331.53 $59,548.02
82 $59,548.02 $581.66 $0.00 $336.69 $60,466.37
83 $60,466.37 $581.66 $0.00 $341.89 $61,389.92
84 $61,389.92 $581.66 $0.00 $347.11 $62,318.69
85 $62,318.69 $581.66 $0.00 $352.36 $63,252.71
86 $63,252.71 $581.66 $0.00 $357.64 $64,192.01
87 $64,192.01 $581.66 $0.00 $362.95 $65,136.62
88 $65,136.62 $581.66 $0.00 $368.29 $66,086.57
89 $66,086.57 $581.66 $0.00 $373.66 $67,041.89
90 $67,041.89 $581.66 $0.00 $379.06 $68,002.61
91 $68,002.61 $581.66 $0.00 $384.50 $68,968.77
92 $68,968.77 $581.66 $0.00 $389.96 $69,940.39
93 $69,940.39 $581.66 $0.00 $395.45 $70,917.50
94 $70,917.50 $581.66 $0.00 $400.98 $71,900.14
95 $71,900.14 $581.66 $0.00 $406.53 $72,888.33
96 $72,888.33 $581.66 $0.00 $412.12 $73,882.11
97 $73,882.11 $581.66 $0.00 $417.74 $74,881.51
98 $74,881.51 $581.66 $0.00 $423.39 $75,886.56
99 $75,886.56 $581.66 $0.00 $429.07 $76,897.29
100 $76,897.29 $581.66 $0.00 $434.79 $77,913.74
101 $77,913.74 $581.66 $0.00 $440.54 $78,935.94
102 $78,935.94 $581.66 $0.00 $446.32 $79,963.92
103 $79,963.92 $581.66 $0.00 $452.13 $80,997.71
104 $80,997.71 $581.66 $0.00 $457.97 $82,037.34
105 $82,037.34 $581.66 $0.00 $463.85 $83,082.85
106 $83,082.85 $581.66 $0.00 $469.76 $84,134.27
107 $84,134.27 $581.66 $0.00 $475.71 $85,191.64
108 $85,191.64 $581.66 $0.00 $481.69 $86,254.99
109 $86,254.99 $581.66 $0.00 $487.70 $87,324.35
110 $87,324.35 $581.66 $0.00 $493.74 $88,399.75
111 $88,399.75 $581.66 $0.00 $499.83 $89,481.24
112 $89,481.24 $581.66 $0.00 $505.94 $90,568.84
113 $90,568.84 $581.66 $0.00 $512.09 $91,662.59
114 $91,662.59 $581.66 $0.00 $518.27 $92,762.52
115 $92,762.52 $581.66 $0.00 $524.49 $93,868.67
116 $93,868.67 $581.66 $0.00 $530.75 $94,981.08
117 $94,981.08 $581.66 $0.00 $537.04 $96,099.78
118 $96,099.78 $581.66 $0.00 $543.36 $97,224.80
119 $97,224.80 $581.66 $0.00 $549.72 $98,356.18
120 $98,356.18 $581.66 $0.00 $556.12 $99,493.96
121 $99,493.96 $581.66 $0.00 $562.55 $100,638.17
122 $100,638.17 $581.66 $0.00 $569.02 $101,788.85
123 $101,788.85 $581.66 $0.00 $575.53 $102,946.04
124 $102,946.04 $581.66 $0.00 $582.07 $104,109.77
125 $104,109.77 $581.66 $0.00 $588.65 $105,280.08
126 $105,280.08 $581.66 $0.00 $595.27 $106,457.01
127 $106,457.01 $581.66 $0.00 $601.92 $107,640.59
128 $107,640.59 $581.66 $0.00 $608.62 $108,830.87
129 $108,830.87 $581.66 $0.00 $615.35 $110,027.88
130 $110,027.88 $581.66 $0.00 $622.11 $111,231.65
131 $111,231.65 $581.66 $0.00 $628.92 $112,442.23
132 $112,442.23 $581.66 $0.00 $635.76 $113,659.65
133 $113,659.65 $581.66 $0.00 $642.65 $114,883.96
134 $114,883.96 $581.66 $0.00 $649.57 $116,115.19
135 $116,115.19 $581.66 $0.00 $656.53 $117,353.38
136 $117,353.38 $581.66 $0.00 $663.53 $118,598.57
137 $118,598.57 $581.66 $0.00 $670.57 $119,850.80
138 $119,850.80 $581.66 $0.00 $677.65 $121,110.11
139 $121,110.11 $581.66 $0.00 $684.77 $122,376.54
140 $122,376.54 $581.66 $0.00 $691.93 $123,650.13
141 $123,650.13 $581.66 $0.00 $699.14 $124,930.93
142 $124,930.93 $581.66 $0.00 $706.38 $126,218.97
143 $126,218.97 $581.66 $0.00 $713.66 $127,514.29
144 $127,514.29 $581.66 $0.00 $720.98 $128,816.93
145 $128,816.93 $581.66 $0.00 $728.35 $130,126.94
146 $130,126.94 $581.66 $0.00 $735.76 $131,444.36
147 $131,444.36 $581.66 $0.00 $743.21 $132,769.23
148 $132,769.23 $581.66 $0.00 $750.70 $134,101.59
149 $134,101.59 $581.66 $0.00 $758.23 $135,441.48
150 $135,441.48 $581.66 $0.00 $765.81 $136,788.95
151 $136,788.95 $581.66 $0.00 $773.42 $138,144.03
152 $138,144.03 $581.66 $0.00 $781.09 $139,506.78
153 $139,506.78 $581.66 $0.00 $788.79 $140,877.23
154 $140,877.23 $581.66 $0.00 $796.54 $142,255.43
155 $142,255.43 $581.66 $0.00 $804.33 $143,641.42
156 $143,641.42 $581.66 $0.00 $812.17 $145,035.25
157 $145,035.25 $581.66 $0.00 $820.05 $146,436.96
158 $146,436.96 $581.66 $0.00 $827.98 $147,846.60
159 $147,846.60 $581.66 $0.00 $835.95 $149,264.21
160 $149,264.21 $581.66 $0.00 $843.96 $150,689.83
161 $150,689.83 $581.66 $0.00 $852.02 $152,123.51
162 $152,123.51 $581.66 $0.00 $860.13 $153,565.30
163 $153,565.30 $581.66 $0.00 $868.28 $155,015.24
164 $155,015.24 $581.66 $0.00 $876.48 $156,473.38
165 $156,473.38 $581.66 $0.00 $884.72 $157,939.76
166 $157,939.76 $581.66 $0.00 $893.01 $159,414.43
167 $159,414.43 $581.66 $0.00 $901.35 $160,897.44
168 $160,897.44 $581.66 $0.00 $909.74 $162,388.84
169 $162,388.84 $581.66 $0.00 $918.17 $163,888.67
170 $163,888.67 $581.66 $0.00 $926.65 $165,396.98
171 $165,396.98 $581.66 $0.00 $935.18 $166,913.82
172 $166,913.82 $581.66 $0.00 $943.76 $168,439.24
173 $168,439.24 $581.66 $0.00 $952.38 $169,973.28
174 $169,973.28 $581.66 $0.00 $961.05 $171,515.99
175 $171,515.99 $581.66 $0.00 $969.78 $173,067.43
176 $173,067.43 $581.66 $0.00 $978.55 $174,627.64
177 $174,627.64 $581.66 $0.00 $987.37 $176,196.67
178 $176,196.67 $581.66 $0.00 $996.24 $177,774.57
179 $177,774.57 $581.66 $0.00 $1,005.16 $179,361.39
180 $179,361.39 $581.66 $0.00 $1,014.14 $180,957.19
181 $180,957.19 $581.66 $0.00 $1,023.16 $182,562.01
182 $182,562.01 $581.66 $0.00 $1,032.23 $184,175.90
183 $184,175.90 $581.66 $0.00 $1,041.36 $185,798.92
184 $185,798.92 $581.66 $0.00 $1,050.53 $187,431.11
185 $187,431.11 $581.66 $0.00 $1,059.76 $189,072.53
186 $189,072.53 $581.66 $0.00 $1,069.04 $190,723.23
187 $190,723.23 $581.66 $0.00 $1,078.38 $192,383.27
188 $192,383.27 $581.66 $0.00 $1,087.76 $194,052.69
189 $194,052.69 $581.66 $0.00 $1,097.20 $195,731.55
190 $195,731.55 $581.66 $0.00 $1,106.69 $197,419.90
191 $197,419.90 $581.66 $0.00 $1,116.24 $199,117.80
192 $199,117.80 $581.66 $0.00 $1,125.84 $200,825.30
193 $200,825.30 $581.66 $0.00 $1,135.50 $202,542.46
194 $202,542.46 $581.66 $0.00 $1,145.20 $204,269.32
195 $204,269.32 $581.66 $0.00 $1,154.97 $206,005.95
196 $206,005.95 $581.66 $0.00 $1,164.79 $207,752.40
197 $207,752.40 $581.66 $0.00 $1,174.66 $209,508.72
198 $209,508.72 $581.66 $0.00 $1,184.59 $211,274.97
199 $211,274.97 $581.66 $0.00 $1,194.58 $213,051.21
200 $213,051.21 $581.66 $0.00 $1,204.62 $214,837.49
201 $214,837.49 $581.66 $0.00 $1,214.72 $216,633.87
202 $216,633.87 $581.66 $0.00 $1,224.88 $218,440.41
203 $218,440.41 $581.66 $0.00 $1,235.09 $220,257.16
204 $220,257.16 $581.66 $0.00 $1,245.37 $222,084.19
205 $222,084.19 $581.66 $0.00 $1,255.70 $223,921.55
206 $223,921.55 $581.66 $0.00 $1,266.08 $225,769.29
207 $225,769.29 $581.66 $0.00 $1,276.53 $227,627.48
208 $227,627.48 $581.66 $0.00 $1,287.04 $229,496.18
209 $229,496.18 $581.66 $0.00 $1,297.60 $231,375.44
210 $231,375.44 $581.66 $0.00 $1,308.23 $233,265.33
211 $233,265.33 $581.66 $0.00 $1,318.92 $235,165.91
212 $235,165.91 $581.66 $0.00 $1,329.66 $237,077.23
213 $237,077.23 $581.66 $0.00 $1,340.47 $238,999.36
214 $238,999.36 $581.66 $0.00 $1,351.34 $240,932.36
215 $240,932.36 $581.66 $0.00 $1,362.27 $242,876.29
216 $242,876.29 $581.66 $0.00 $1,373.26 $244,831.21
217 $244,831.21 $581.66 $68,193.96 $1,384.31 $178,603.22
218 $178,603.22 $581.66 $0.00 $1,009.85 $180,194.73
219 $180,194.73 $581.66 $0.00 $1,018.85 $181,795.24
220 $181,795.24 $581.66 $0.00 $1,027.90 $183,404.80
221 $183,404.80 $581.66 $0.00 $1,037.00 $185,023.46
222 $185,023.46 $581.66 $0.00 $1,046.15 $186,651.27
223 $186,651.27 $581.66 $0.00 $1,055.35 $188,288.28
224 $188,288.28 $581.66 $0.00 $1,064.61 $189,934.55
225 $189,934.55 $581.66 $0.00 $1,073.92 $191,590.13
226 $191,590.13 $581.66 $0.00 $1,083.28 $193,255.07
227 $193,255.07 $581.66 $0.00 $1,092.69 $194,929.42
228 $194,929.42 $581.66 $0.00 $1,102.16 $196,613.24
229 $196,613.24 $581.66 $71,603.66 $1,111.68 $126,702.92
230 $126,702.92 $581.66 $0.00 $716.40 $128,000.98
231 $128,000.98 $581.66 $0.00 $723.74 $129,306.38
232 $129,306.38 $581.66 $0.00 $731.12 $130,619.16
233 $130,619.16 $581.66 $0.00 $738.54 $131,939.36
234 $131,939.36 $581.66 $0.00 $746.00 $133,267.02
235 $133,267.02 $581.66 $0.00 $753.51 $134,602.19
236 $134,602.19 $581.66 $0.00 $761.06 $135,944.91
237 $135,944.91 $581.66 $0.00 $768.65 $137,295.22
238 $137,295.22 $581.66 $0.00 $776.29 $138,653.17
239 $138,653.17 $581.66 $0.00 $783.97 $140,018.80
240 $140,018.80 $581.66 $0.00 $791.69 $141,392.15
241 $141,392.15 $581.66 $75,183.84 $799.45 $67,589.42
242 $67,589.42 $581.66 $0.00 $382.16 $68,553.24
243 $68,553.24 $581.66 $0.00 $387.61 $69,522.51
244 $69,522.51 $581.66 $0.00 $393.09 $70,497.26
245 $70,497.26 $581.66 $0.00 $398.60 $71,477.52
246 $71,477.52 $581.66 $0.00 $404.14 $72,463.32
247 $72,463.32 $581.66 $0.00 $409.72 $73,454.70
248 $73,454.70 $581.66 $0.00 $415.32 $74,451.68
249 $74,451.68 $581.66 $0.00 $420.96 $75,454.30
250 $75,454.30 $581.66 $0.00 $426.63 $76,462.59
251 $76,462.59 $581.66 $0.00 $432.33 $77,476.58
252 $77,476.58 $581.66 $0.00 $438.06 $78,496.30
253 $78,496.30 $0.00 $78,943.04 $443.83 ($2.91)