Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2037$45,511
Monthly savings required$360

How much will it cost to send your child to University of Phoenix Southern California Campus in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $182,043.16 for students enrolling in 2037 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $360.25 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$17,550.00
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 Southern California Campus in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $360.25 $0.00 $0.00 $360.25
2 $360.25 $360.25 $0.00 $2.04 $722.54
3 $722.54 $360.25 $0.00 $4.09 $1,086.88
4 $1,086.88 $360.25 $0.00 $6.15 $1,453.28
5 $1,453.28 $360.25 $0.00 $8.22 $1,821.75
6 $1,821.75 $360.25 $0.00 $10.30 $2,192.30
7 $2,192.30 $360.25 $0.00 $12.40 $2,564.95
8 $2,564.95 $360.25 $0.00 $14.50 $2,939.70
9 $2,939.70 $360.25 $0.00 $16.62 $3,316.57
10 $3,316.57 $360.25 $0.00 $18.75 $3,695.57
11 $3,695.57 $360.25 $0.00 $20.90 $4,076.72
12 $4,076.72 $360.25 $0.00 $23.05 $4,460.02
13 $4,460.02 $360.25 $0.00 $25.22 $4,845.49
14 $4,845.49 $360.25 $0.00 $27.40 $5,233.14
15 $5,233.14 $360.25 $0.00 $29.59 $5,622.98
16 $5,622.98 $360.25 $0.00 $31.79 $6,015.02
17 $6,015.02 $360.25 $0.00 $34.01 $6,409.28
18 $6,409.28 $360.25 $0.00 $36.24 $6,805.77
19 $6,805.77 $360.25 $0.00 $38.48 $7,204.50
20 $7,204.50 $360.25 $0.00 $40.74 $7,605.49
21 $7,605.49 $360.25 $0.00 $43.00 $8,008.74
22 $8,008.74 $360.25 $0.00 $45.28 $8,414.27
23 $8,414.27 $360.25 $0.00 $47.58 $8,822.10
24 $8,822.10 $360.25 $0.00 $49.88 $9,232.23
25 $9,232.23 $360.25 $0.00 $52.20 $9,644.68
26 $9,644.68 $360.25 $0.00 $54.53 $10,059.46
27 $10,059.46 $360.25 $0.00 $56.88 $10,476.59
28 $10,476.59 $360.25 $0.00 $59.24 $10,896.08
29 $10,896.08 $360.25 $0.00 $61.61 $11,317.94
30 $11,317.94 $360.25 $0.00 $63.99 $11,742.18
31 $11,742.18 $360.25 $0.00 $66.39 $12,168.82
32 $12,168.82 $360.25 $0.00 $68.80 $12,597.87
33 $12,597.87 $360.25 $0.00 $71.23 $13,029.35
34 $13,029.35 $360.25 $0.00 $73.67 $13,463.27
35 $13,463.27 $360.25 $0.00 $76.12 $13,899.64
36 $13,899.64 $360.25 $0.00 $78.59 $14,338.48
37 $14,338.48 $360.25 $0.00 $81.07 $14,779.80
38 $14,779.80 $360.25 $0.00 $83.57 $15,223.62
39 $15,223.62 $360.25 $0.00 $86.08 $15,669.95
40 $15,669.95 $360.25 $0.00 $88.60 $16,118.80
41 $16,118.80 $360.25 $0.00 $91.14 $16,570.19
42 $16,570.19 $360.25 $0.00 $93.69 $17,024.13
43 $17,024.13 $360.25 $0.00 $96.26 $17,480.64
44 $17,480.64 $360.25 $0.00 $98.84 $17,939.73
45 $17,939.73 $360.25 $0.00 $101.43 $18,401.41
46 $18,401.41 $360.25 $0.00 $104.04 $18,865.70
47 $18,865.70 $360.25 $0.00 $106.67 $19,332.62
48 $19,332.62 $360.25 $0.00 $109.31 $19,802.18
49 $19,802.18 $360.25 $0.00 $111.96 $20,274.39
50 $20,274.39 $360.25 $0.00 $114.63 $20,749.27
51 $20,749.27 $360.25 $0.00 $117.32 $21,226.84
52 $21,226.84 $360.25 $0.00 $120.02 $21,707.11
53 $21,707.11 $360.25 $0.00 $122.74 $22,190.10
54 $22,190.10 $360.25 $0.00 $125.47 $22,675.82
55 $22,675.82 $360.25 $0.00 $128.21 $23,164.28
56 $23,164.28 $360.25 $0.00 $130.97 $23,655.50
57 $23,655.50 $360.25 $0.00 $133.75 $24,149.50
58 $24,149.50 $360.25 $0.00 $136.54 $24,646.29
59 $24,646.29 $360.25 $0.00 $139.35 $25,145.89
60 $25,145.89 $360.25 $0.00 $142.18 $25,648.32
61 $25,648.32 $360.25 $0.00 $145.02 $26,153.59
62 $26,153.59 $360.25 $0.00 $147.88 $26,661.72
63 $26,661.72 $360.25 $0.00 $150.75 $27,172.72
64 $27,172.72 $360.25 $0.00 $153.64 $27,686.61
65 $27,686.61 $360.25 $0.00 $156.54 $28,203.40
66 $28,203.40 $360.25 $0.00 $159.47 $28,723.12
67 $28,723.12 $360.25 $0.00 $162.40 $29,245.77
68 $29,245.77 $360.25 $0.00 $165.36 $29,771.38
69 $29,771.38 $360.25 $0.00 $168.33 $30,299.96
70 $30,299.96 $360.25 $0.00 $171.32 $30,831.53
71 $30,831.53 $360.25 $0.00 $174.33 $31,366.11
72 $31,366.11 $360.25 $0.00 $177.35 $31,903.71
73 $31,903.71 $360.25 $0.00 $180.39 $32,444.35
74 $32,444.35 $360.25 $0.00 $183.45 $32,988.05
75 $32,988.05 $360.25 $0.00 $186.52 $33,534.82
76 $33,534.82 $360.25 $0.00 $189.61 $34,084.68
77 $34,084.68 $360.25 $0.00 $192.72 $34,637.65
78 $34,637.65 $360.25 $0.00 $195.85 $35,193.75
79 $35,193.75 $360.25 $0.00 $198.99 $35,752.99
80 $35,752.99 $360.25 $0.00 $202.15 $36,315.39
81 $36,315.39 $360.25 $0.00 $205.33 $36,880.97
82 $36,880.97 $360.25 $0.00 $208.53 $37,449.75
83 $37,449.75 $360.25 $0.00 $211.75 $38,021.75
84 $38,021.75 $360.25 $0.00 $214.98 $38,596.98
85 $38,596.98 $360.25 $0.00 $218.23 $39,175.46
86 $39,175.46 $360.25 $0.00 $221.50 $39,757.21
87 $39,757.21 $360.25 $0.00 $224.79 $40,342.25
88 $40,342.25 $360.25 $0.00 $228.10 $40,930.60
89 $40,930.60 $360.25 $0.00 $231.43 $41,522.28
90 $41,522.28 $360.25 $0.00 $234.77 $42,117.30
91 $42,117.30 $360.25 $0.00 $238.14 $42,715.69
92 $42,715.69 $360.25 $0.00 $241.52 $43,317.46
93 $43,317.46 $360.25 $0.00 $244.92 $43,922.63
94 $43,922.63 $360.25 $0.00 $248.34 $44,531.22
95 $44,531.22 $360.25 $0.00 $251.79 $45,143.26
96 $45,143.26 $360.25 $0.00 $255.25 $45,758.76
97 $45,758.76 $360.25 $0.00 $258.73 $46,377.74
98 $46,377.74 $360.25 $0.00 $262.23 $47,000.22
99 $47,000.22 $360.25 $0.00 $265.75 $47,626.22
100 $47,626.22 $360.25 $0.00 $269.29 $48,255.76
101 $48,255.76 $360.25 $0.00 $272.85 $48,888.86
102 $48,888.86 $360.25 $0.00 $276.42 $49,525.53
103 $49,525.53 $360.25 $0.00 $280.02 $50,165.80
104 $50,165.80 $360.25 $0.00 $283.64 $50,809.69
105 $50,809.69 $360.25 $0.00 $287.29 $51,457.23
106 $51,457.23 $360.25 $0.00 $290.95 $52,108.43
107 $52,108.43 $360.25 $0.00 $294.63 $52,763.31
108 $52,763.31 $360.25 $0.00 $298.33 $53,421.89
109 $53,421.89 $360.25 $0.00 $302.06 $54,084.20
110 $54,084.20 $360.25 $0.00 $305.80 $54,750.25
111 $54,750.25 $360.25 $0.00 $309.57 $55,420.07
112 $55,420.07 $360.25 $0.00 $313.35 $56,093.67
113 $56,093.67 $360.25 $0.00 $317.16 $56,771.08
114 $56,771.08 $360.25 $0.00 $320.99 $57,452.32
115 $57,452.32 $360.25 $0.00 $324.84 $58,137.41
116 $58,137.41 $360.25 $0.00 $328.72 $58,826.38
117 $58,826.38 $360.25 $0.00 $332.61 $59,519.24
118 $59,519.24 $360.25 $0.00 $336.53 $60,216.02
119 $60,216.02 $360.25 $0.00 $340.47 $60,916.74
120 $60,916.74 $360.25 $0.00 $344.43 $61,621.42
121 $61,621.42 $360.25 $0.00 $348.42 $62,330.09
122 $62,330.09 $360.25 $0.00 $352.42 $63,042.76
123 $63,042.76 $360.25 $0.00 $356.45 $63,759.46
124 $63,759.46 $360.25 $0.00 $360.51 $64,480.22
125 $64,480.22 $360.25 $0.00 $364.58 $65,205.05
126 $65,205.05 $360.25 $0.00 $368.68 $65,933.98
127 $65,933.98 $360.25 $0.00 $372.80 $66,667.03
128 $66,667.03 $360.25 $0.00 $376.95 $67,404.23
129 $67,404.23 $360.25 $0.00 $381.11 $68,145.59
130 $68,145.59 $360.25 $0.00 $385.31 $68,891.15
131 $68,891.15 $360.25 $0.00 $389.52 $69,640.92
132 $69,640.92 $360.25 $0.00 $393.76 $70,394.93
133 $70,394.93 $360.25 $0.00 $398.02 $71,153.20
134 $71,153.20 $360.25 $0.00 $402.31 $71,915.76
135 $71,915.76 $360.25 $0.00 $406.62 $72,682.63
136 $72,682.63 $360.25 $0.00 $410.96 $73,453.84
137 $73,453.84 $360.25 $0.00 $415.32 $74,229.41
138 $74,229.41 $360.25 $0.00 $419.70 $75,009.36
139 $75,009.36 $360.25 $0.00 $424.11 $75,793.72
140 $75,793.72 $360.25 $0.00 $428.55 $76,582.52
141 $76,582.52 $360.25 $0.00 $433.01 $77,375.78
142 $77,375.78 $360.25 $0.00 $437.49 $78,173.52
143 $78,173.52 $360.25 $0.00 $442.00 $78,975.77
144 $78,975.77 $360.25 $0.00 $446.54 $79,782.56
145 $79,782.56 $360.25 $0.00 $451.10 $80,593.91
146 $80,593.91 $360.25 $0.00 $455.69 $81,409.85
147 $81,409.85 $360.25 $0.00 $460.30 $82,230.40
148 $82,230.40 $360.25 $0.00 $464.94 $83,055.59
149 $83,055.59 $360.25 $0.00 $469.61 $83,885.45
150 $83,885.45 $360.25 $0.00 $474.30 $84,720.00
151 $84,720.00 $360.25 $0.00 $479.02 $85,559.27
152 $85,559.27 $360.25 $0.00 $483.76 $86,403.28
153 $86,403.28 $360.25 $0.00 $488.54 $87,252.07
154 $87,252.07 $360.25 $0.00 $493.34 $88,105.66
155 $88,105.66 $360.25 $0.00 $498.16 $88,964.07
156 $88,964.07 $360.25 $0.00 $503.02 $89,827.34
157 $89,827.34 $360.25 $0.00 $507.90 $90,695.49
158 $90,695.49 $360.25 $0.00 $512.81 $91,568.55
159 $91,568.55 $360.25 $0.00 $517.74 $92,446.54
160 $92,446.54 $360.25 $0.00 $522.71 $93,329.50
161 $93,329.50 $360.25 $0.00 $527.70 $94,217.45
162 $94,217.45 $360.25 $0.00 $532.72 $95,110.42
163 $95,110.42 $360.25 $0.00 $537.77 $96,008.44
164 $96,008.44 $360.25 $0.00 $542.85 $96,911.54
165 $96,911.54 $360.25 $0.00 $547.95 $97,819.74
166 $97,819.74 $360.25 $0.00 $553.09 $98,733.08
167 $98,733.08 $360.25 $0.00 $558.25 $99,651.58
168 $99,651.58 $360.25 $0.00 $563.44 $100,575.27
169 $100,575.27 $360.25 $0.00 $568.67 $101,504.19
170 $101,504.19 $360.25 $0.00 $573.92 $102,438.36
171 $102,438.36 $360.25 $0.00 $579.20 $103,377.81
172 $103,377.81 $360.25 $0.00 $584.51 $104,322.57
173 $104,322.57 $360.25 $0.00 $589.85 $105,272.67
174 $105,272.67 $360.25 $0.00 $595.23 $106,228.15
175 $106,228.15 $360.25 $0.00 $600.63 $107,189.03
176 $107,189.03 $360.25 $0.00 $606.06 $108,155.34
177 $108,155.34 $360.25 $0.00 $611.53 $109,127.12
178 $109,127.12 $360.25 $0.00 $617.02 $110,104.39
179 $110,104.39 $360.25 $0.00 $622.55 $111,087.19
180 $111,087.19 $360.25 $0.00 $628.10 $112,075.54
181 $112,075.54 $360.25 $0.00 $633.69 $113,069.48
182 $113,069.48 $360.25 $0.00 $639.31 $114,069.04
183 $114,069.04 $360.25 $0.00 $644.96 $115,074.25
184 $115,074.25 $360.25 $0.00 $650.65 $116,085.15
185 $116,085.15 $360.25 $0.00 $656.36 $117,101.76
186 $117,101.76 $360.25 $0.00 $662.11 $118,124.12
187 $118,124.12 $360.25 $0.00 $667.89 $119,152.26
188 $119,152.26 $360.25 $0.00 $673.70 $120,186.21
189 $120,186.21 $360.25 $0.00 $679.55 $121,226.01
190 $121,226.01 $360.25 $0.00 $685.43 $122,271.69
191 $122,271.69 $360.25 $0.00 $691.34 $123,323.28
192 $123,323.28 $360.25 $0.00 $697.29 $124,380.82
193 $124,380.82 $360.25 $0.00 $703.27 $125,444.34
194 $125,444.34 $360.25 $0.00 $709.28 $126,513.87
195 $126,513.87 $360.25 $0.00 $715.33 $127,589.45
196 $127,589.45 $360.25 $0.00 $721.41 $128,671.11
197 $128,671.11 $360.25 $0.00 $727.53 $129,758.89
198 $129,758.89 $360.25 $0.00 $733.68 $130,852.82
199 $130,852.82 $360.25 $0.00 $739.86 $131,952.93
200 $131,952.93 $360.25 $0.00 $746.08 $133,059.26
201 $133,059.26 $360.25 $0.00 $752.34 $134,171.85
202 $134,171.85 $360.25 $0.00 $758.63 $135,290.73
203 $135,290.73 $360.25 $0.00 $764.95 $136,415.93
204 $136,415.93 $360.25 $0.00 $771.32 $137,547.50
205 $137,547.50 $360.25 $0.00 $777.71 $138,685.46
206 $138,685.46 $360.25 $0.00 $784.15 $139,829.86
207 $139,829.86 $360.25 $0.00 $790.62 $140,980.73
208 $140,980.73 $360.25 $0.00 $797.13 $142,138.11
209 $142,138.11 $360.25 $0.00 $803.67 $143,302.03
210 $143,302.03 $360.25 $0.00 $810.25 $144,472.53
211 $144,472.53 $360.25 $0.00 $816.87 $145,649.65
212 $145,649.65 $360.25 $0.00 $823.52 $146,833.42
213 $146,833.42 $360.25 $0.00 $830.22 $148,023.89
214 $148,023.89 $360.25 $0.00 $836.95 $149,221.09
215 $149,221.09 $360.25 $0.00 $843.72 $150,425.06
216 $150,425.06 $360.25 $0.00 $850.53 $151,635.84
217 $151,635.84 $360.25 $42,236.17 $857.37 $110,617.29
218 $110,617.29 $360.25 $0.00 $625.45 $111,602.99
219 $111,602.99 $360.25 $0.00 $631.02 $112,594.26
220 $112,594.26 $360.25 $0.00 $636.62 $113,591.13
221 $113,591.13 $360.25 $0.00 $642.26 $114,593.64
222 $114,593.64 $360.25 $0.00 $647.93 $115,601.82
223 $115,601.82 $360.25 $0.00 $653.63 $116,615.70
224 $116,615.70 $360.25 $0.00 $659.36 $117,635.31
225 $117,635.31 $360.25 $0.00 $665.13 $118,660.69
226 $118,660.69 $360.25 $0.00 $670.92 $119,691.86
227 $119,691.86 $360.25 $0.00 $676.76 $120,728.87
228 $120,728.87 $360.25 $0.00 $682.62 $121,771.74
229 $121,771.74 $360.25 $44,347.98 $688.52 $78,472.53
230 $78,472.53 $360.25 $0.00 $443.70 $79,276.48
231 $79,276.48 $360.25 $0.00 $448.24 $80,084.97
232 $80,084.97 $360.25 $0.00 $452.81 $80,898.03
233 $80,898.03 $360.25 $0.00 $457.41 $81,715.69
234 $81,715.69 $360.25 $0.00 $462.03 $82,537.97
235 $82,537.97 $360.25 $0.00 $466.68 $83,364.90
236 $83,364.90 $360.25 $0.00 $471.36 $84,196.51
237 $84,196.51 $360.25 $0.00 $476.06 $85,032.82
238 $85,032.82 $360.25 $0.00 $480.79 $85,873.86
239 $85,873.86 $360.25 $0.00 $485.54 $86,719.65
240 $86,719.65 $360.25 $0.00 $490.33 $87,570.23
241 $87,570.23 $360.25 $46,565.37 $495.13 $41,860.24
242 $41,860.24 $360.25 $0.00 $236.68 $42,457.17
243 $42,457.17 $360.25 $0.00 $240.06 $43,057.48
244 $43,057.48 $360.25 $0.00 $243.45 $43,661.18
245 $43,661.18 $360.25 $0.00 $246.87 $44,268.30
246 $44,268.30 $360.25 $0.00 $250.30 $44,878.85
247 $44,878.85 $360.25 $0.00 $253.75 $45,492.85
248 $45,492.85 $360.25 $0.00 $257.22 $46,110.32
249 $46,110.32 $360.25 $0.00 $260.71 $46,731.28
250 $46,731.28 $360.25 $0.00 $264.23 $47,355.76
251 $47,355.76 $360.25 $0.00 $267.76 $47,983.77
252 $47,983.77 $360.25 $0.00 $271.31 $48,615.33
253 $48,615.33 $0.00 $48,893.64 $274.88 ($3.43)