Savings Plan and Future Cost Estimation for University of Phoenix South Florida Campus

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$45,477
Monthly savings required$360

How much will it cost to send your child to University of Phoenix South Florida Campus in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $181,908.31 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $359.98 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$17,537.00
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 South Florida Campus in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $359.98 $0.00 $0.00 $359.98
2 $359.98 $359.98 $0.00 $2.04 $722.00
3 $722.00 $359.98 $0.00 $4.08 $1,086.06
4 $1,086.06 $359.98 $0.00 $6.14 $1,452.18
5 $1,452.18 $359.98 $0.00 $8.21 $1,820.37
6 $1,820.37 $359.98 $0.00 $10.29 $2,190.64
7 $2,190.64 $359.98 $0.00 $12.39 $2,563.01
8 $2,563.01 $359.98 $0.00 $14.49 $2,937.48
9 $2,937.48 $359.98 $0.00 $16.61 $3,314.07
10 $3,314.07 $359.98 $0.00 $18.74 $3,692.79
11 $3,692.79 $359.98 $0.00 $20.88 $4,073.65
12 $4,073.65 $359.98 $0.00 $23.03 $4,456.66
13 $4,456.66 $359.98 $0.00 $25.20 $4,841.84
14 $4,841.84 $359.98 $0.00 $27.38 $5,229.20
15 $5,229.20 $359.98 $0.00 $29.57 $5,618.75
16 $5,618.75 $359.98 $0.00 $31.77 $6,010.50
17 $6,010.50 $359.98 $0.00 $33.98 $6,404.46
18 $6,404.46 $359.98 $0.00 $36.21 $6,800.65
19 $6,800.65 $359.98 $0.00 $38.45 $7,199.08
20 $7,199.08 $359.98 $0.00 $40.70 $7,599.76
21 $7,599.76 $359.98 $0.00 $42.97 $8,002.71
22 $8,002.71 $359.98 $0.00 $45.25 $8,407.94
23 $8,407.94 $359.98 $0.00 $47.54 $8,815.46
24 $8,815.46 $359.98 $0.00 $49.84 $9,225.28
25 $9,225.28 $359.98 $0.00 $52.16 $9,637.42
26 $9,637.42 $359.98 $0.00 $54.49 $10,051.89
27 $10,051.89 $359.98 $0.00 $56.83 $10,468.70
28 $10,468.70 $359.98 $0.00 $59.19 $10,887.87
29 $10,887.87 $359.98 $0.00 $61.56 $11,309.41
30 $11,309.41 $359.98 $0.00 $63.95 $11,733.34
31 $11,733.34 $359.98 $0.00 $66.34 $12,159.66
32 $12,159.66 $359.98 $0.00 $68.75 $12,588.39
33 $12,588.39 $359.98 $0.00 $71.18 $13,019.55
34 $13,019.55 $359.98 $0.00 $73.61 $13,453.14
35 $13,453.14 $359.98 $0.00 $76.07 $13,889.19
36 $13,889.19 $359.98 $0.00 $78.53 $14,327.70
37 $14,327.70 $359.98 $0.00 $81.01 $14,768.69
38 $14,768.69 $359.98 $0.00 $83.50 $15,212.17
39 $15,212.17 $359.98 $0.00 $86.01 $15,658.16
40 $15,658.16 $359.98 $0.00 $88.53 $16,106.67
41 $16,106.67 $359.98 $0.00 $91.07 $16,557.72
42 $16,557.72 $359.98 $0.00 $93.62 $17,011.32
43 $17,011.32 $359.98 $0.00 $96.18 $17,467.48
44 $17,467.48 $359.98 $0.00 $98.76 $17,926.22
45 $17,926.22 $359.98 $0.00 $101.36 $18,387.56
46 $18,387.56 $359.98 $0.00 $103.97 $18,851.51
47 $18,851.51 $359.98 $0.00 $106.59 $19,318.08
48 $19,318.08 $359.98 $0.00 $109.23 $19,787.29
49 $19,787.29 $359.98 $0.00 $111.88 $20,259.15
50 $20,259.15 $359.98 $0.00 $114.55 $20,733.68
51 $20,733.68 $359.98 $0.00 $117.23 $21,210.89
52 $21,210.89 $359.98 $0.00 $119.93 $21,690.80
53 $21,690.80 $359.98 $0.00 $122.64 $22,173.42
54 $22,173.42 $359.98 $0.00 $125.37 $22,658.77
55 $22,658.77 $359.98 $0.00 $128.12 $23,146.87
56 $23,146.87 $359.98 $0.00 $130.88 $23,637.73
57 $23,637.73 $359.98 $0.00 $133.65 $24,131.36
58 $24,131.36 $359.98 $0.00 $136.44 $24,627.78
59 $24,627.78 $359.98 $0.00 $139.25 $25,127.01
60 $25,127.01 $359.98 $0.00 $142.07 $25,629.06
61 $25,629.06 $359.98 $0.00 $144.91 $26,133.95
62 $26,133.95 $359.98 $0.00 $147.77 $26,641.70
63 $26,641.70 $359.98 $0.00 $150.64 $27,152.32
64 $27,152.32 $359.98 $0.00 $153.52 $27,665.82
65 $27,665.82 $359.98 $0.00 $156.43 $28,182.23
66 $28,182.23 $359.98 $0.00 $159.35 $28,701.56
67 $28,701.56 $359.98 $0.00 $162.28 $29,223.82
68 $29,223.82 $359.98 $0.00 $165.24 $29,749.04
69 $29,749.04 $359.98 $0.00 $168.21 $30,277.23
70 $30,277.23 $359.98 $0.00 $171.19 $30,808.40
71 $30,808.40 $359.98 $0.00 $174.20 $31,342.58
72 $31,342.58 $359.98 $0.00 $177.22 $31,879.78
73 $31,879.78 $359.98 $0.00 $180.25 $32,420.01
74 $32,420.01 $359.98 $0.00 $183.31 $32,963.30
75 $32,963.30 $359.98 $0.00 $186.38 $33,509.66
76 $33,509.66 $359.98 $0.00 $189.47 $34,059.11
77 $34,059.11 $359.98 $0.00 $192.58 $34,611.67
78 $34,611.67 $359.98 $0.00 $195.70 $35,167.35
79 $35,167.35 $359.98 $0.00 $198.84 $35,726.17
80 $35,726.17 $359.98 $0.00 $202.00 $36,288.15
81 $36,288.15 $359.98 $0.00 $205.18 $36,853.31
82 $36,853.31 $359.98 $0.00 $208.37 $37,421.66
83 $37,421.66 $359.98 $0.00 $211.59 $37,993.23
84 $37,993.23 $359.98 $0.00 $214.82 $38,568.03
85 $38,568.03 $359.98 $0.00 $218.07 $39,146.08
86 $39,146.08 $359.98 $0.00 $221.34 $39,727.40
87 $39,727.40 $359.98 $0.00 $224.62 $40,312.00
88 $40,312.00 $359.98 $0.00 $227.93 $40,899.91
89 $40,899.91 $359.98 $0.00 $231.25 $41,491.14
90 $41,491.14 $359.98 $0.00 $234.60 $42,085.72
91 $42,085.72 $359.98 $0.00 $237.96 $42,683.66
92 $42,683.66 $359.98 $0.00 $241.34 $43,284.98
93 $43,284.98 $359.98 $0.00 $244.74 $43,889.70
94 $43,889.70 $359.98 $0.00 $248.16 $44,497.84
95 $44,497.84 $359.98 $0.00 $251.60 $45,109.42
96 $45,109.42 $359.98 $0.00 $255.06 $45,724.46
97 $45,724.46 $359.98 $0.00 $258.53 $46,342.97
98 $46,342.97 $359.98 $0.00 $262.03 $46,964.98
99 $46,964.98 $359.98 $0.00 $265.55 $47,590.51
100 $47,590.51 $359.98 $0.00 $269.08 $48,219.57
101 $48,219.57 $359.98 $0.00 $272.64 $48,852.19
102 $48,852.19 $359.98 $0.00 $276.22 $49,488.39
103 $49,488.39 $359.98 $0.00 $279.81 $50,128.18
104 $50,128.18 $359.98 $0.00 $283.43 $50,771.59
105 $50,771.59 $359.98 $0.00 $287.07 $51,418.64
106 $51,418.64 $359.98 $0.00 $290.73 $52,069.35
107 $52,069.35 $359.98 $0.00 $294.41 $52,723.74
108 $52,723.74 $359.98 $0.00 $298.11 $53,381.83
109 $53,381.83 $359.98 $0.00 $301.83 $54,043.64
110 $54,043.64 $359.98 $0.00 $305.57 $54,709.19
111 $54,709.19 $359.98 $0.00 $309.33 $55,378.50
112 $55,378.50 $359.98 $0.00 $313.12 $56,051.60
113 $56,051.60 $359.98 $0.00 $316.92 $56,728.50
114 $56,728.50 $359.98 $0.00 $320.75 $57,409.23
115 $57,409.23 $359.98 $0.00 $324.60 $58,093.81
116 $58,093.81 $359.98 $0.00 $328.47 $58,782.26
117 $58,782.26 $359.98 $0.00 $332.36 $59,474.60
118 $59,474.60 $359.98 $0.00 $336.28 $60,170.86
119 $60,170.86 $359.98 $0.00 $340.21 $60,871.05
120 $60,871.05 $359.98 $0.00 $344.17 $61,575.20
121 $61,575.20 $359.98 $0.00 $348.16 $62,283.34
122 $62,283.34 $359.98 $0.00 $352.16 $62,995.48
123 $62,995.48 $359.98 $0.00 $356.19 $63,711.65
124 $63,711.65 $359.98 $0.00 $360.23 $64,431.86
125 $64,431.86 $359.98 $0.00 $364.31 $65,156.15
126 $65,156.15 $359.98 $0.00 $368.40 $65,884.53
127 $65,884.53 $359.98 $0.00 $372.52 $66,617.03
128 $66,617.03 $359.98 $0.00 $376.66 $67,353.67
129 $67,353.67 $359.98 $0.00 $380.83 $68,094.48
130 $68,094.48 $359.98 $0.00 $385.02 $68,839.48
131 $68,839.48 $359.98 $0.00 $389.23 $69,588.69
132 $69,588.69 $359.98 $0.00 $393.46 $70,342.13
133 $70,342.13 $359.98 $0.00 $397.72 $71,099.83
134 $71,099.83 $359.98 $0.00 $402.01 $71,861.82
135 $71,861.82 $359.98 $0.00 $406.32 $72,628.12
136 $72,628.12 $359.98 $0.00 $410.65 $73,398.75
137 $73,398.75 $359.98 $0.00 $415.01 $74,173.74
138 $74,173.74 $359.98 $0.00 $419.39 $74,953.11
139 $74,953.11 $359.98 $0.00 $423.80 $75,736.89
140 $75,736.89 $359.98 $0.00 $428.23 $76,525.10
141 $76,525.10 $359.98 $0.00 $432.68 $77,317.76
142 $77,317.76 $359.98 $0.00 $437.17 $78,114.91
143 $78,114.91 $359.98 $0.00 $441.67 $78,916.56
144 $78,916.56 $359.98 $0.00 $446.21 $79,722.75
145 $79,722.75 $359.98 $0.00 $450.76 $80,533.49
146 $80,533.49 $359.98 $0.00 $455.35 $81,348.82
147 $81,348.82 $359.98 $0.00 $459.96 $82,168.76
148 $82,168.76 $359.98 $0.00 $464.59 $82,993.33
149 $82,993.33 $359.98 $0.00 $469.26 $83,822.57
150 $83,822.57 $359.98 $0.00 $473.94 $84,656.49
151 $84,656.49 $359.98 $0.00 $478.66 $85,495.13
152 $85,495.13 $359.98 $0.00 $483.40 $86,338.51
153 $86,338.51 $359.98 $0.00 $488.17 $87,186.66
154 $87,186.66 $359.98 $0.00 $492.97 $88,039.61
155 $88,039.61 $359.98 $0.00 $497.79 $88,897.38
156 $88,897.38 $359.98 $0.00 $502.64 $89,760.00
157 $89,760.00 $359.98 $0.00 $507.52 $90,627.50
158 $90,627.50 $359.98 $0.00 $512.42 $91,499.90
159 $91,499.90 $359.98 $0.00 $517.35 $92,377.23
160 $92,377.23 $359.98 $0.00 $522.31 $93,259.52
161 $93,259.52 $359.98 $0.00 $527.30 $94,146.80
162 $94,146.80 $359.98 $0.00 $532.32 $95,039.10
163 $95,039.10 $359.98 $0.00 $537.36 $95,936.44
164 $95,936.44 $359.98 $0.00 $542.44 $96,838.86
165 $96,838.86 $359.98 $0.00 $547.54 $97,746.38
166 $97,746.38 $359.98 $0.00 $552.67 $98,659.03
167 $98,659.03 $359.98 $0.00 $557.83 $99,576.84
168 $99,576.84 $359.98 $0.00 $563.02 $100,499.84
169 $100,499.84 $359.98 $0.00 $568.24 $101,428.06
170 $101,428.06 $359.98 $0.00 $573.49 $102,361.53
171 $102,361.53 $359.98 $0.00 $578.77 $103,300.28
172 $103,300.28 $359.98 $0.00 $584.07 $104,244.33
173 $104,244.33 $359.98 $0.00 $589.41 $105,193.72
174 $105,193.72 $359.98 $0.00 $594.78 $106,148.48
175 $106,148.48 $359.98 $0.00 $600.18 $107,108.64
176 $107,108.64 $359.98 $0.00 $605.61 $108,074.23
177 $108,074.23 $359.98 $0.00 $611.07 $109,045.28
178 $109,045.28 $359.98 $0.00 $616.56 $110,021.82
179 $110,021.82 $359.98 $0.00 $622.08 $111,003.88
180 $111,003.88 $359.98 $0.00 $627.63 $111,991.49
181 $111,991.49 $359.98 $0.00 $633.22 $112,984.69
182 $112,984.69 $359.98 $0.00 $638.83 $113,983.50
183 $113,983.50 $359.98 $0.00 $644.48 $114,987.96
184 $114,987.96 $359.98 $0.00 $650.16 $115,998.10
185 $115,998.10 $359.98 $0.00 $655.87 $117,013.95
186 $117,013.95 $359.98 $0.00 $661.61 $118,035.54
187 $118,035.54 $359.98 $0.00 $667.39 $119,062.91
188 $119,062.91 $359.98 $0.00 $673.20 $120,096.09
189 $120,096.09 $359.98 $0.00 $679.04 $121,135.11
190 $121,135.11 $359.98 $0.00 $684.92 $122,180.01
191 $122,180.01 $359.98 $0.00 $690.82 $123,230.81
192 $123,230.81 $359.98 $0.00 $696.76 $124,287.55
193 $124,287.55 $359.98 $0.00 $702.74 $125,350.27
194 $125,350.27 $359.98 $0.00 $708.75 $126,419.00
195 $126,419.00 $359.98 $0.00 $714.79 $127,493.77
196 $127,493.77 $359.98 $0.00 $720.87 $128,574.62
197 $128,574.62 $359.98 $0.00 $726.98 $129,661.58
198 $129,661.58 $359.98 $0.00 $733.13 $130,754.69
199 $130,754.69 $359.98 $0.00 $739.31 $131,853.98
200 $131,853.98 $359.98 $0.00 $745.52 $132,959.48
201 $132,959.48 $359.98 $0.00 $751.77 $134,071.23
202 $134,071.23 $359.98 $0.00 $758.06 $135,189.27
203 $135,189.27 $359.98 $0.00 $764.38 $136,313.63
204 $136,313.63 $359.98 $0.00 $770.74 $137,444.35
205 $137,444.35 $359.98 $0.00 $777.13 $138,581.46
206 $138,581.46 $359.98 $0.00 $783.56 $139,725.00
207 $139,725.00 $359.98 $0.00 $790.03 $140,875.01
208 $140,875.01 $359.98 $0.00 $796.53 $142,031.52
209 $142,031.52 $359.98 $0.00 $803.07 $143,194.57
210 $143,194.57 $359.98 $0.00 $809.64 $144,364.19
211 $144,364.19 $359.98 $0.00 $816.26 $145,540.43
212 $145,540.43 $359.98 $0.00 $822.91 $146,723.32
213 $146,723.32 $359.98 $0.00 $829.59 $147,912.89
214 $147,912.89 $359.98 $0.00 $836.32 $149,109.19
215 $149,109.19 $359.98 $0.00 $843.09 $150,312.26
216 $150,312.26 $359.98 $0.00 $849.89 $151,522.13
217 $151,522.13 $359.98 $42,204.88 $856.73 $110,533.96
218 $110,533.96 $359.98 $0.00 $624.98 $111,518.92
219 $111,518.92 $359.98 $0.00 $630.54 $112,509.44
220 $112,509.44 $359.98 $0.00 $636.14 $113,505.56
221 $113,505.56 $359.98 $0.00 $641.78 $114,507.32
222 $114,507.32 $359.98 $0.00 $647.44 $115,514.74
223 $115,514.74 $359.98 $0.00 $653.14 $116,527.86
224 $116,527.86 $359.98 $0.00 $658.87 $117,546.71
225 $117,546.71 $359.98 $0.00 $664.63 $118,571.32
226 $118,571.32 $359.98 $0.00 $670.42 $119,601.72
227 $119,601.72 $359.98 $0.00 $676.25 $120,637.95
228 $120,637.95 $359.98 $0.00 $682.10 $121,680.03
229 $121,680.03 $359.98 $44,315.13 $688.00 $78,412.88
230 $78,412.88 $359.98 $0.00 $443.36 $79,216.22
231 $79,216.22 $359.98 $0.00 $447.90 $80,024.10
232 $80,024.10 $359.98 $0.00 $452.47 $80,836.55
233 $80,836.55 $359.98 $0.00 $457.06 $81,653.59
234 $81,653.59 $359.98 $0.00 $461.68 $82,475.25
235 $82,475.25 $359.98 $0.00 $466.33 $83,301.56
236 $83,301.56 $359.98 $0.00 $471.00 $84,132.54
237 $84,132.54 $359.98 $0.00 $475.70 $84,968.22
238 $84,968.22 $359.98 $0.00 $480.42 $85,808.62
239 $85,808.62 $359.98 $0.00 $485.17 $86,653.77
240 $86,653.77 $359.98 $0.00 $489.95 $87,503.70
241 $87,503.70 $359.98 $46,530.88 $494.76 $41,827.56
242 $41,827.56 $359.98 $0.00 $236.50 $42,424.04
243 $42,424.04 $359.98 $0.00 $239.87 $43,023.89
244 $43,023.89 $359.98 $0.00 $243.26 $43,627.13
245 $43,627.13 $359.98 $0.00 $246.67 $44,233.78
246 $44,233.78 $359.98 $0.00 $250.10 $44,843.86
247 $44,843.86 $359.98 $0.00 $253.55 $45,457.39
248 $45,457.39 $359.98 $0.00 $257.02 $46,074.39
249 $46,074.39 $359.98 $0.00 $260.51 $46,694.88
250 $46,694.88 $359.98 $0.00 $264.02 $47,318.88
251 $47,318.88 $359.98 $0.00 $267.55 $47,946.41
252 $47,946.41 $359.98 $0.00 $271.10 $48,577.49
253 $48,577.49 $0.00 $48,857.43 $274.66 ($5.28)