Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2037$45,319
Monthly savings required$359

How much will it cost to send your child to University of Phoenix North Florida Campus in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $181,275.57 for students enrolling in 2037 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $358.74 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$17,476.00
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 North Florida Campus in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $358.74 $0.00 $0.00 $358.74
2 $358.74 $358.74 $0.00 $2.03 $719.51
3 $719.51 $358.74 $0.00 $4.07 $1,082.32
4 $1,082.32 $358.74 $0.00 $6.12 $1,447.18
5 $1,447.18 $358.74 $0.00 $8.18 $1,814.10
6 $1,814.10 $358.74 $0.00 $10.26 $2,183.10
7 $2,183.10 $358.74 $0.00 $12.34 $2,554.18
8 $2,554.18 $358.74 $0.00 $14.44 $2,927.36
9 $2,927.36 $358.74 $0.00 $16.55 $3,302.65
10 $3,302.65 $358.74 $0.00 $18.67 $3,680.06
11 $3,680.06 $358.74 $0.00 $20.81 $4,059.61
12 $4,059.61 $358.74 $0.00 $22.95 $4,441.30
13 $4,441.30 $358.74 $0.00 $25.11 $4,825.15
14 $4,825.15 $358.74 $0.00 $27.28 $5,211.17
15 $5,211.17 $358.74 $0.00 $29.46 $5,599.37
16 $5,599.37 $358.74 $0.00 $31.66 $5,989.77
17 $5,989.77 $358.74 $0.00 $33.87 $6,382.38
18 $6,382.38 $358.74 $0.00 $36.09 $6,777.21
19 $6,777.21 $358.74 $0.00 $38.32 $7,174.27
20 $7,174.27 $358.74 $0.00 $40.56 $7,573.57
21 $7,573.57 $358.74 $0.00 $42.82 $7,975.13
22 $7,975.13 $358.74 $0.00 $45.09 $8,378.96
23 $8,378.96 $358.74 $0.00 $47.38 $8,785.08
24 $8,785.08 $358.74 $0.00 $49.67 $9,193.49
25 $9,193.49 $358.74 $0.00 $51.98 $9,604.21
26 $9,604.21 $358.74 $0.00 $54.30 $10,017.25
27 $10,017.25 $358.74 $0.00 $56.64 $10,432.63
28 $10,432.63 $358.74 $0.00 $58.99 $10,850.36
29 $10,850.36 $358.74 $0.00 $61.35 $11,270.45
30 $11,270.45 $358.74 $0.00 $63.72 $11,692.91
31 $11,692.91 $358.74 $0.00 $66.11 $12,117.76
32 $12,117.76 $358.74 $0.00 $68.52 $12,545.02
33 $12,545.02 $358.74 $0.00 $70.93 $12,974.69
34 $12,974.69 $358.74 $0.00 $73.36 $13,406.79
35 $13,406.79 $358.74 $0.00 $75.80 $13,841.33
36 $13,841.33 $358.74 $0.00 $78.26 $14,278.33
37 $14,278.33 $358.74 $0.00 $80.73 $14,717.80
38 $14,717.80 $358.74 $0.00 $83.22 $15,159.76
39 $15,159.76 $358.74 $0.00 $85.72 $15,604.22
40 $15,604.22 $358.74 $0.00 $88.23 $16,051.19
41 $16,051.19 $358.74 $0.00 $90.76 $16,500.69
42 $16,500.69 $358.74 $0.00 $93.30 $16,952.73
43 $16,952.73 $358.74 $0.00 $95.85 $17,407.32
44 $17,407.32 $358.74 $0.00 $98.42 $17,864.48
45 $17,864.48 $358.74 $0.00 $101.01 $18,324.23
46 $18,324.23 $358.74 $0.00 $103.61 $18,786.58
47 $18,786.58 $358.74 $0.00 $106.22 $19,251.54
48 $19,251.54 $358.74 $0.00 $108.85 $19,719.13
49 $19,719.13 $358.74 $0.00 $111.49 $20,189.36
50 $20,189.36 $358.74 $0.00 $114.15 $20,662.25
51 $20,662.25 $358.74 $0.00 $116.83 $21,137.82
52 $21,137.82 $358.74 $0.00 $119.52 $21,616.08
53 $21,616.08 $358.74 $0.00 $122.22 $22,097.04
54 $22,097.04 $358.74 $0.00 $124.94 $22,580.72
55 $22,580.72 $358.74 $0.00 $127.67 $23,067.13
56 $23,067.13 $358.74 $0.00 $130.42 $23,556.29
57 $23,556.29 $358.74 $0.00 $133.19 $24,048.22
58 $24,048.22 $358.74 $0.00 $135.97 $24,542.93
59 $24,542.93 $358.74 $0.00 $138.77 $25,040.44
60 $25,040.44 $358.74 $0.00 $141.58 $25,540.76
61 $25,540.76 $358.74 $0.00 $144.41 $26,043.91
62 $26,043.91 $358.74 $0.00 $147.26 $26,549.91
63 $26,549.91 $358.74 $0.00 $150.12 $27,058.77
64 $27,058.77 $358.74 $0.00 $152.99 $27,570.50
65 $27,570.50 $358.74 $0.00 $155.89 $28,085.13
66 $28,085.13 $358.74 $0.00 $158.80 $28,602.67
67 $28,602.67 $358.74 $0.00 $161.72 $29,123.13
68 $29,123.13 $358.74 $0.00 $164.67 $29,646.54
69 $29,646.54 $358.74 $0.00 $167.63 $30,172.91
70 $30,172.91 $358.74 $0.00 $170.60 $30,702.25
71 $30,702.25 $358.74 $0.00 $173.59 $31,234.58
72 $31,234.58 $358.74 $0.00 $176.60 $31,769.92
73 $31,769.92 $358.74 $0.00 $179.63 $32,308.29
74 $32,308.29 $358.74 $0.00 $182.68 $32,849.71
75 $32,849.71 $358.74 $0.00 $185.74 $33,394.19
76 $33,394.19 $358.74 $0.00 $188.82 $33,941.75
77 $33,941.75 $358.74 $0.00 $191.91 $34,492.40
78 $34,492.40 $358.74 $0.00 $195.03 $35,046.17
79 $35,046.17 $358.74 $0.00 $198.16 $35,603.07
80 $35,603.07 $358.74 $0.00 $201.30 $36,163.11
81 $36,163.11 $358.74 $0.00 $204.47 $36,726.32
82 $36,726.32 $358.74 $0.00 $207.66 $37,292.72
83 $37,292.72 $358.74 $0.00 $210.86 $37,862.32
84 $37,862.32 $358.74 $0.00 $214.08 $38,435.14
85 $38,435.14 $358.74 $0.00 $217.32 $39,011.20
86 $39,011.20 $358.74 $0.00 $220.57 $39,590.51
87 $39,590.51 $358.74 $0.00 $223.85 $40,173.10
88 $40,173.10 $358.74 $0.00 $227.14 $40,758.98
89 $40,758.98 $358.74 $0.00 $230.46 $41,348.18
90 $41,348.18 $358.74 $0.00 $233.79 $41,940.71
91 $41,940.71 $358.74 $0.00 $237.14 $42,536.59
92 $42,536.59 $358.74 $0.00 $240.51 $43,135.84
93 $43,135.84 $358.74 $0.00 $243.90 $43,738.48
94 $43,738.48 $358.74 $0.00 $247.30 $44,344.52
95 $44,344.52 $358.74 $0.00 $250.73 $44,953.99
96 $44,953.99 $358.74 $0.00 $254.18 $45,566.91
97 $45,566.91 $358.74 $0.00 $257.64 $46,183.29
98 $46,183.29 $358.74 $0.00 $261.13 $46,803.16
99 $46,803.16 $358.74 $0.00 $264.63 $47,426.53
100 $47,426.53 $358.74 $0.00 $268.16 $48,053.43
101 $48,053.43 $358.74 $0.00 $271.70 $48,683.87
102 $48,683.87 $358.74 $0.00 $275.27 $49,317.88
103 $49,317.88 $358.74 $0.00 $278.85 $49,955.47
104 $49,955.47 $358.74 $0.00 $282.46 $50,596.67
105 $50,596.67 $358.74 $0.00 $286.08 $51,241.49
106 $51,241.49 $358.74 $0.00 $289.73 $51,889.96
107 $51,889.96 $358.74 $0.00 $293.39 $52,542.09
108 $52,542.09 $358.74 $0.00 $297.08 $53,197.91
109 $53,197.91 $358.74 $0.00 $300.79 $53,857.44
110 $53,857.44 $358.74 $0.00 $304.52 $54,520.70
111 $54,520.70 $358.74 $0.00 $308.27 $55,187.71
112 $55,187.71 $358.74 $0.00 $312.04 $55,858.49
113 $55,858.49 $358.74 $0.00 $315.83 $56,533.06
114 $56,533.06 $358.74 $0.00 $319.65 $57,211.45
115 $57,211.45 $358.74 $0.00 $323.48 $57,893.67
116 $57,893.67 $358.74 $0.00 $327.34 $58,579.75
117 $58,579.75 $358.74 $0.00 $331.22 $59,269.71
118 $59,269.71 $358.74 $0.00 $335.12 $59,963.57
119 $59,963.57 $358.74 $0.00 $339.04 $60,661.35
120 $60,661.35 $358.74 $0.00 $342.99 $61,363.08
121 $61,363.08 $358.74 $0.00 $346.96 $62,068.78
122 $62,068.78 $358.74 $0.00 $350.95 $62,778.47
123 $62,778.47 $358.74 $0.00 $354.96 $63,492.17
124 $63,492.17 $358.74 $0.00 $358.99 $64,209.90
125 $64,209.90 $358.74 $0.00 $363.05 $64,931.69
126 $64,931.69 $358.74 $0.00 $367.13 $65,657.56
127 $65,657.56 $358.74 $0.00 $371.24 $66,387.54
128 $66,387.54 $358.74 $0.00 $375.36 $67,121.64
129 $67,121.64 $358.74 $0.00 $379.52 $67,859.90
130 $67,859.90 $358.74 $0.00 $383.69 $68,602.33
131 $68,602.33 $358.74 $0.00 $387.89 $69,348.96
132 $69,348.96 $358.74 $0.00 $392.11 $70,099.81
133 $70,099.81 $358.74 $0.00 $396.35 $70,854.90
134 $70,854.90 $358.74 $0.00 $400.62 $71,614.26
135 $71,614.26 $358.74 $0.00 $404.92 $72,377.92
136 $72,377.92 $358.74 $0.00 $409.24 $73,145.90
137 $73,145.90 $358.74 $0.00 $413.58 $73,918.22
138 $73,918.22 $358.74 $0.00 $417.94 $74,694.90
139 $74,694.90 $358.74 $0.00 $422.34 $75,475.98
140 $75,475.98 $358.74 $0.00 $426.75 $76,261.47
141 $76,261.47 $358.74 $0.00 $431.19 $77,051.40
142 $77,051.40 $358.74 $0.00 $435.66 $77,845.80
143 $77,845.80 $358.74 $0.00 $440.15 $78,644.69
144 $78,644.69 $358.74 $0.00 $444.67 $79,448.10
145 $79,448.10 $358.74 $0.00 $449.21 $80,256.05
146 $80,256.05 $358.74 $0.00 $453.78 $81,068.57
147 $81,068.57 $358.74 $0.00 $458.37 $81,885.68
148 $81,885.68 $358.74 $0.00 $462.99 $82,707.41
149 $82,707.41 $358.74 $0.00 $467.64 $83,533.79
150 $83,533.79 $358.74 $0.00 $472.31 $84,364.84
151 $84,364.84 $358.74 $0.00 $477.01 $85,200.59
152 $85,200.59 $358.74 $0.00 $481.74 $86,041.07
153 $86,041.07 $358.74 $0.00 $486.49 $86,886.30
154 $86,886.30 $358.74 $0.00 $491.27 $87,736.31
155 $87,736.31 $358.74 $0.00 $496.07 $88,591.12
156 $88,591.12 $358.74 $0.00 $500.91 $89,450.77
157 $89,450.77 $358.74 $0.00 $505.77 $90,315.28
158 $90,315.28 $358.74 $0.00 $510.66 $91,184.68
159 $91,184.68 $358.74 $0.00 $515.57 $92,058.99
160 $92,058.99 $358.74 $0.00 $520.51 $92,938.24
161 $92,938.24 $358.74 $0.00 $525.49 $93,822.47
162 $93,822.47 $358.74 $0.00 $530.49 $94,711.70
163 $94,711.70 $358.74 $0.00 $535.51 $95,605.95
164 $95,605.95 $358.74 $0.00 $540.57 $96,505.26
165 $96,505.26 $358.74 $0.00 $545.65 $97,409.65
166 $97,409.65 $358.74 $0.00 $550.77 $98,319.16
167 $98,319.16 $358.74 $0.00 $555.91 $99,233.81
168 $99,233.81 $358.74 $0.00 $561.08 $100,153.63
169 $100,153.63 $358.74 $0.00 $566.28 $101,078.65
170 $101,078.65 $358.74 $0.00 $571.51 $102,008.90
171 $102,008.90 $358.74 $0.00 $576.77 $102,944.41
172 $102,944.41 $358.74 $0.00 $582.06 $103,885.21
173 $103,885.21 $358.74 $0.00 $587.38 $104,831.33
174 $104,831.33 $358.74 $0.00 $592.73 $105,782.80
175 $105,782.80 $358.74 $0.00 $598.11 $106,739.65
176 $106,739.65 $358.74 $0.00 $603.52 $107,701.91
177 $107,701.91 $358.74 $0.00 $608.96 $108,669.61
178 $108,669.61 $358.74 $0.00 $614.43 $109,642.78
179 $109,642.78 $358.74 $0.00 $619.94 $110,621.46
180 $110,621.46 $358.74 $0.00 $625.47 $111,605.67
181 $111,605.67 $358.74 $0.00 $631.03 $112,595.44
182 $112,595.44 $358.74 $0.00 $636.63 $113,590.81
183 $113,590.81 $358.74 $0.00 $642.26 $114,591.81
184 $114,591.81 $358.74 $0.00 $647.92 $115,598.47
185 $115,598.47 $358.74 $0.00 $653.61 $116,610.82
186 $116,610.82 $358.74 $0.00 $659.33 $117,628.89
187 $117,628.89 $358.74 $0.00 $665.09 $118,652.72
188 $118,652.72 $358.74 $0.00 $670.88 $119,682.34
189 $119,682.34 $358.74 $0.00 $676.70 $120,717.78
190 $120,717.78 $358.74 $0.00 $682.56 $121,759.08
191 $121,759.08 $358.74 $0.00 $688.44 $122,806.26
192 $122,806.26 $358.74 $0.00 $694.36 $123,859.36
193 $123,859.36 $358.74 $0.00 $700.32 $124,918.42
194 $124,918.42 $358.74 $0.00 $706.31 $125,983.47
195 $125,983.47 $358.74 $0.00 $712.33 $127,054.54
196 $127,054.54 $358.74 $0.00 $718.38 $128,131.66
197 $128,131.66 $358.74 $0.00 $724.48 $129,214.88
198 $129,214.88 $358.74 $0.00 $730.60 $130,304.22
199 $130,304.22 $358.74 $0.00 $736.76 $131,399.72
200 $131,399.72 $358.74 $0.00 $742.95 $132,501.41
201 $132,501.41 $358.74 $0.00 $749.18 $133,609.33
202 $133,609.33 $358.74 $0.00 $755.45 $134,723.52
203 $134,723.52 $358.74 $0.00 $761.75 $135,844.01
204 $135,844.01 $358.74 $0.00 $768.08 $136,970.83
205 $136,970.83 $358.74 $0.00 $774.45 $138,104.02
206 $138,104.02 $358.74 $0.00 $780.86 $139,243.62
207 $139,243.62 $358.74 $0.00 $787.30 $140,389.66
208 $140,389.66 $358.74 $0.00 $793.78 $141,542.18
209 $141,542.18 $358.74 $0.00 $800.30 $142,701.22
210 $142,701.22 $358.74 $0.00 $806.85 $143,866.81
211 $143,866.81 $358.74 $0.00 $813.44 $145,038.99
212 $145,038.99 $358.74 $0.00 $820.07 $146,217.80
213 $146,217.80 $358.74 $0.00 $826.74 $147,403.28
214 $147,403.28 $358.74 $0.00 $833.44 $148,595.46
215 $148,595.46 $358.74 $0.00 $840.18 $149,794.38
216 $149,794.38 $358.74 $0.00 $846.96 $151,000.08
217 $151,000.08 $358.74 $42,058.08 $853.78 $110,154.52
218 $110,154.52 $358.74 $0.00 $622.83 $111,136.09
219 $111,136.09 $358.74 $0.00 $628.38 $112,123.21
220 $112,123.21 $358.74 $0.00 $633.96 $113,115.91
221 $113,115.91 $358.74 $0.00 $639.57 $114,114.22
222 $114,114.22 $358.74 $0.00 $645.22 $115,118.18
223 $115,118.18 $358.74 $0.00 $650.89 $116,127.81
224 $116,127.81 $358.74 $0.00 $656.60 $117,143.15
225 $117,143.15 $358.74 $0.00 $662.34 $118,164.23
226 $118,164.23 $358.74 $0.00 $668.12 $119,191.09
227 $119,191.09 $358.74 $0.00 $673.92 $120,223.75
228 $120,223.75 $358.74 $0.00 $679.76 $121,262.25
229 $121,262.25 $358.74 $44,160.98 $685.63 $78,145.64
230 $78,145.64 $358.74 $0.00 $441.85 $78,946.23
231 $78,946.23 $358.74 $0.00 $446.37 $79,751.34
232 $79,751.34 $358.74 $0.00 $450.93 $80,561.01
233 $80,561.01 $358.74 $0.00 $455.50 $81,375.25
234 $81,375.25 $358.74 $0.00 $460.11 $82,194.10
235 $82,194.10 $358.74 $0.00 $464.74 $83,017.58
236 $83,017.58 $358.74 $0.00 $469.39 $83,845.71
237 $83,845.71 $358.74 $0.00 $474.08 $84,678.53
238 $84,678.53 $358.74 $0.00 $478.78 $85,516.05
239 $85,516.05 $358.74 $0.00 $483.52 $86,358.31
240 $86,358.31 $358.74 $0.00 $488.28 $87,205.33
241 $87,205.33 $358.74 $46,369.03 $493.07 $41,688.11
242 $41,688.11 $358.74 $0.00 $235.71 $42,282.56
243 $42,282.56 $358.74 $0.00 $239.07 $42,880.37
244 $42,880.37 $358.74 $0.00 $242.45 $43,481.56
245 $43,481.56 $358.74 $0.00 $245.85 $44,086.15
246 $44,086.15 $358.74 $0.00 $249.27 $44,694.16
247 $44,694.16 $358.74 $0.00 $252.71 $45,305.61
248 $45,305.61 $358.74 $0.00 $256.16 $45,920.51
249 $45,920.51 $358.74 $0.00 $259.64 $46,538.89
250 $46,538.89 $358.74 $0.00 $263.14 $47,160.77
251 $47,160.77 $358.74 $0.00 $266.65 $47,786.16
252 $47,786.16 $358.74 $0.00 $270.19 $48,415.09
253 $48,415.09 $0.00 $48,687.48 $273.75 $1.36