Savings Plan and Future Cost Estimation for University of Phoenix Augusta Campus

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$42,676
Monthly savings required$338

How much will it cost to send your child to University of Phoenix Augusta Campus in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $170,705.66 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $337.82 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$16,457.00
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 Augusta Campus in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $337.82 $0.00 $0.00 $337.82
2 $337.82 $337.82 $0.00 $1.91 $677.55
3 $677.55 $337.82 $0.00 $3.83 $1,019.20
4 $1,019.20 $337.82 $0.00 $5.76 $1,362.78
5 $1,362.78 $337.82 $0.00 $7.71 $1,708.31
6 $1,708.31 $337.82 $0.00 $9.66 $2,055.79
7 $2,055.79 $337.82 $0.00 $11.62 $2,405.23
8 $2,405.23 $337.82 $0.00 $13.60 $2,756.65
9 $2,756.65 $337.82 $0.00 $15.59 $3,110.06
10 $3,110.06 $337.82 $0.00 $17.58 $3,465.46
11 $3,465.46 $337.82 $0.00 $19.59 $3,822.87
12 $3,822.87 $337.82 $0.00 $21.62 $4,182.31
13 $4,182.31 $337.82 $0.00 $23.65 $4,543.78
14 $4,543.78 $337.82 $0.00 $25.69 $4,907.29
15 $4,907.29 $337.82 $0.00 $27.75 $5,272.86
16 $5,272.86 $337.82 $0.00 $29.81 $5,640.49
17 $5,640.49 $337.82 $0.00 $31.89 $6,010.20
18 $6,010.20 $337.82 $0.00 $33.98 $6,382.00
19 $6,382.00 $337.82 $0.00 $36.08 $6,755.90
20 $6,755.90 $337.82 $0.00 $38.20 $7,131.92
21 $7,131.92 $337.82 $0.00 $40.32 $7,510.06
22 $7,510.06 $337.82 $0.00 $42.46 $7,890.34
23 $7,890.34 $337.82 $0.00 $44.61 $8,272.77
24 $8,272.77 $337.82 $0.00 $46.78 $8,657.37
25 $8,657.37 $337.82 $0.00 $48.95 $9,044.14
26 $9,044.14 $337.82 $0.00 $51.14 $9,433.10
27 $9,433.10 $337.82 $0.00 $53.34 $9,824.26
28 $9,824.26 $337.82 $0.00 $55.55 $10,217.63
29 $10,217.63 $337.82 $0.00 $57.77 $10,613.22
30 $10,613.22 $337.82 $0.00 $60.01 $11,011.05
31 $11,011.05 $337.82 $0.00 $62.26 $11,411.13
32 $11,411.13 $337.82 $0.00 $64.52 $11,813.47
33 $11,813.47 $337.82 $0.00 $66.80 $12,218.09
34 $12,218.09 $337.82 $0.00 $69.08 $12,624.99
35 $12,624.99 $337.82 $0.00 $71.38 $13,034.19
36 $13,034.19 $337.82 $0.00 $73.70 $13,445.71
37 $13,445.71 $337.82 $0.00 $76.02 $13,859.55
38 $13,859.55 $337.82 $0.00 $78.36 $14,275.73
39 $14,275.73 $337.82 $0.00 $80.72 $14,694.27
40 $14,694.27 $337.82 $0.00 $83.08 $15,115.17
41 $15,115.17 $337.82 $0.00 $85.46 $15,538.45
42 $15,538.45 $337.82 $0.00 $87.86 $15,964.13
43 $15,964.13 $337.82 $0.00 $90.26 $16,392.21
44 $16,392.21 $337.82 $0.00 $92.68 $16,822.71
45 $16,822.71 $337.82 $0.00 $95.12 $17,255.65
46 $17,255.65 $337.82 $0.00 $97.57 $17,691.04
47 $17,691.04 $337.82 $0.00 $100.03 $18,128.89
48 $18,128.89 $337.82 $0.00 $102.50 $18,569.21
49 $18,569.21 $337.82 $0.00 $104.99 $19,012.02
50 $19,012.02 $337.82 $0.00 $107.50 $19,457.34
51 $19,457.34 $337.82 $0.00 $110.01 $19,905.17
52 $19,905.17 $337.82 $0.00 $112.55 $20,355.54
53 $20,355.54 $337.82 $0.00 $115.09 $20,808.45
54 $20,808.45 $337.82 $0.00 $117.65 $21,263.92
55 $21,263.92 $337.82 $0.00 $120.23 $21,721.97
56 $21,721.97 $337.82 $0.00 $122.82 $22,182.61
57 $22,182.61 $337.82 $0.00 $125.42 $22,645.85
58 $22,645.85 $337.82 $0.00 $128.04 $23,111.71
59 $23,111.71 $337.82 $0.00 $130.68 $23,580.21
60 $23,580.21 $337.82 $0.00 $133.33 $24,051.36
61 $24,051.36 $337.82 $0.00 $135.99 $24,525.17
62 $24,525.17 $337.82 $0.00 $138.67 $25,001.66
63 $25,001.66 $337.82 $0.00 $141.36 $25,480.84
64 $25,480.84 $337.82 $0.00 $144.07 $25,962.73
65 $25,962.73 $337.82 $0.00 $146.80 $26,447.35
66 $26,447.35 $337.82 $0.00 $149.54 $26,934.71
67 $26,934.71 $337.82 $0.00 $152.29 $27,424.82
68 $27,424.82 $337.82 $0.00 $155.06 $27,917.70
69 $27,917.70 $337.82 $0.00 $157.85 $28,413.37
70 $28,413.37 $337.82 $0.00 $160.65 $28,911.84
71 $28,911.84 $337.82 $0.00 $163.47 $29,413.13
72 $29,413.13 $337.82 $0.00 $166.31 $29,917.26
73 $29,917.26 $337.82 $0.00 $169.16 $30,424.24
74 $30,424.24 $337.82 $0.00 $172.02 $30,934.08
75 $30,934.08 $337.82 $0.00 $174.91 $31,446.81
76 $31,446.81 $337.82 $0.00 $177.80 $31,962.43
77 $31,962.43 $337.82 $0.00 $180.72 $32,480.97
78 $32,480.97 $337.82 $0.00 $183.65 $33,002.44
79 $33,002.44 $337.82 $0.00 $186.60 $33,526.86
80 $33,526.86 $337.82 $0.00 $189.57 $34,054.25
81 $34,054.25 $337.82 $0.00 $192.55 $34,584.62
82 $34,584.62 $337.82 $0.00 $195.55 $35,117.99
83 $35,117.99 $337.82 $0.00 $198.56 $35,654.37
84 $35,654.37 $337.82 $0.00 $201.59 $36,193.78
85 $36,193.78 $337.82 $0.00 $204.64 $36,736.24
86 $36,736.24 $337.82 $0.00 $207.71 $37,281.77
87 $37,281.77 $337.82 $0.00 $210.80 $37,830.39
88 $37,830.39 $337.82 $0.00 $213.90 $38,382.11
89 $38,382.11 $337.82 $0.00 $217.02 $38,936.95
90 $38,936.95 $337.82 $0.00 $220.16 $39,494.93
91 $39,494.93 $337.82 $0.00 $223.31 $40,056.06
92 $40,056.06 $337.82 $0.00 $226.48 $40,620.36
93 $40,620.36 $337.82 $0.00 $229.67 $41,187.85
94 $41,187.85 $337.82 $0.00 $232.88 $41,758.55
95 $41,758.55 $337.82 $0.00 $236.11 $42,332.48
96 $42,332.48 $337.82 $0.00 $239.35 $42,909.65
97 $42,909.65 $337.82 $0.00 $242.62 $43,490.09
98 $43,490.09 $337.82 $0.00 $245.90 $44,073.81
99 $44,073.81 $337.82 $0.00 $249.20 $44,660.83
100 $44,660.83 $337.82 $0.00 $252.52 $45,251.17
101 $45,251.17 $337.82 $0.00 $255.86 $45,844.85
102 $45,844.85 $337.82 $0.00 $259.21 $46,441.88
103 $46,441.88 $337.82 $0.00 $262.59 $47,042.29
104 $47,042.29 $337.82 $0.00 $265.98 $47,646.09
105 $47,646.09 $337.82 $0.00 $269.40 $48,253.31
106 $48,253.31 $337.82 $0.00 $272.83 $48,863.96
107 $48,863.96 $337.82 $0.00 $276.28 $49,478.06
108 $49,478.06 $337.82 $0.00 $279.76 $50,095.64
109 $50,095.64 $337.82 $0.00 $283.25 $50,716.71
110 $50,716.71 $337.82 $0.00 $286.76 $51,341.29
111 $51,341.29 $337.82 $0.00 $290.29 $51,969.40
112 $51,969.40 $337.82 $0.00 $293.84 $52,601.06
113 $52,601.06 $337.82 $0.00 $297.41 $53,236.29
114 $53,236.29 $337.82 $0.00 $301.01 $53,875.12
115 $53,875.12 $337.82 $0.00 $304.62 $54,517.56
116 $54,517.56 $337.82 $0.00 $308.25 $55,163.63
117 $55,163.63 $337.82 $0.00 $311.90 $55,813.35
118 $55,813.35 $337.82 $0.00 $315.58 $56,466.75
119 $56,466.75 $337.82 $0.00 $319.27 $57,123.84
120 $57,123.84 $337.82 $0.00 $322.99 $57,784.65
121 $57,784.65 $337.82 $0.00 $326.72 $58,449.19
122 $58,449.19 $337.82 $0.00 $330.48 $59,117.49
123 $59,117.49 $337.82 $0.00 $334.26 $59,789.57
124 $59,789.57 $337.82 $0.00 $338.06 $60,465.45
125 $60,465.45 $337.82 $0.00 $341.88 $61,145.15
126 $61,145.15 $337.82 $0.00 $345.72 $61,828.69
127 $61,828.69 $337.82 $0.00 $349.59 $62,516.10
128 $62,516.10 $337.82 $0.00 $353.48 $63,207.40
129 $63,207.40 $337.82 $0.00 $357.38 $63,902.60
130 $63,902.60 $337.82 $0.00 $361.31 $64,601.73
131 $64,601.73 $337.82 $0.00 $365.27 $65,304.82
132 $65,304.82 $337.82 $0.00 $369.24 $66,011.88
133 $66,011.88 $337.82 $0.00 $373.24 $66,722.94
134 $66,722.94 $337.82 $0.00 $377.26 $67,438.02
135 $67,438.02 $337.82 $0.00 $381.30 $68,157.14
136 $68,157.14 $337.82 $0.00 $385.37 $68,880.33
137 $68,880.33 $337.82 $0.00 $389.46 $69,607.61
138 $69,607.61 $337.82 $0.00 $393.57 $70,339.00
139 $70,339.00 $337.82 $0.00 $397.71 $71,074.53
140 $71,074.53 $337.82 $0.00 $401.87 $71,814.22
141 $71,814.22 $337.82 $0.00 $406.05 $72,558.09
142 $72,558.09 $337.82 $0.00 $410.25 $73,306.16
143 $73,306.16 $337.82 $0.00 $414.48 $74,058.46
144 $74,058.46 $337.82 $0.00 $418.74 $74,815.02
145 $74,815.02 $337.82 $0.00 $423.02 $75,575.86
146 $75,575.86 $337.82 $0.00 $427.32 $76,341.00
147 $76,341.00 $337.82 $0.00 $431.64 $77,110.46
148 $77,110.46 $337.82 $0.00 $435.99 $77,884.27
149 $77,884.27 $337.82 $0.00 $440.37 $78,662.46
150 $78,662.46 $337.82 $0.00 $444.77 $79,445.05
151 $79,445.05 $337.82 $0.00 $449.19 $80,232.06
152 $80,232.06 $337.82 $0.00 $453.64 $81,023.52
153 $81,023.52 $337.82 $0.00 $458.12 $81,819.46
154 $81,819.46 $337.82 $0.00 $462.62 $82,619.90
155 $82,619.90 $337.82 $0.00 $467.14 $83,424.86
156 $83,424.86 $337.82 $0.00 $471.70 $84,234.38
157 $84,234.38 $337.82 $0.00 $476.27 $85,048.47
158 $85,048.47 $337.82 $0.00 $480.88 $85,867.17
159 $85,867.17 $337.82 $0.00 $485.51 $86,690.50
160 $86,690.50 $337.82 $0.00 $490.16 $87,518.48
161 $87,518.48 $337.82 $0.00 $494.84 $88,351.14
162 $88,351.14 $337.82 $0.00 $499.55 $89,188.51
163 $89,188.51 $337.82 $0.00 $504.28 $90,030.61
164 $90,030.61 $337.82 $0.00 $509.05 $90,877.48
165 $90,877.48 $337.82 $0.00 $513.83 $91,729.13
166 $91,729.13 $337.82 $0.00 $518.65 $92,585.60
167 $92,585.60 $337.82 $0.00 $523.49 $93,446.91
168 $93,446.91 $337.82 $0.00 $528.36 $94,313.09
169 $94,313.09 $337.82 $0.00 $533.26 $95,184.17
170 $95,184.17 $337.82 $0.00 $538.19 $96,060.18
171 $96,060.18 $337.82 $0.00 $543.14 $96,941.14
172 $96,941.14 $337.82 $0.00 $548.12 $97,827.08
173 $97,827.08 $337.82 $0.00 $553.13 $98,718.03
174 $98,718.03 $337.82 $0.00 $558.17 $99,614.02
175 $99,614.02 $337.82 $0.00 $563.23 $100,515.07
176 $100,515.07 $337.82 $0.00 $568.33 $101,421.22
177 $101,421.22 $337.82 $0.00 $573.45 $102,332.49
178 $102,332.49 $337.82 $0.00 $578.60 $103,248.91
179 $103,248.91 $337.82 $0.00 $583.78 $104,170.51
180 $104,170.51 $337.82 $0.00 $589.00 $105,097.33
181 $105,097.33 $337.82 $0.00 $594.24 $106,029.39
182 $106,029.39 $337.82 $0.00 $599.51 $106,966.72
183 $106,966.72 $337.82 $0.00 $604.81 $107,909.35
184 $107,909.35 $337.82 $0.00 $610.14 $108,857.31
185 $108,857.31 $337.82 $0.00 $615.50 $109,810.63
186 $109,810.63 $337.82 $0.00 $620.89 $110,769.34
187 $110,769.34 $337.82 $0.00 $626.31 $111,733.47
188 $111,733.47 $337.82 $0.00 $631.76 $112,703.05
189 $112,703.05 $337.82 $0.00 $637.24 $113,678.11
190 $113,678.11 $337.82 $0.00 $642.75 $114,658.68
191 $114,658.68 $337.82 $0.00 $648.30 $115,644.80
192 $115,644.80 $337.82 $0.00 $653.87 $116,636.49
193 $116,636.49 $337.82 $0.00 $659.48 $117,633.79
194 $117,633.79 $337.82 $0.00 $665.12 $118,636.73
195 $118,636.73 $337.82 $0.00 $670.79 $119,645.34
196 $119,645.34 $337.82 $0.00 $676.49 $120,659.65
197 $120,659.65 $337.82 $0.00 $682.23 $121,679.70
198 $121,679.70 $337.82 $0.00 $687.99 $122,705.51
199 $122,705.51 $337.82 $0.00 $693.79 $123,737.12
200 $123,737.12 $337.82 $0.00 $699.63 $124,774.57
201 $124,774.57 $337.82 $0.00 $705.49 $125,817.88
202 $125,817.88 $337.82 $0.00 $711.39 $126,867.09
203 $126,867.09 $337.82 $0.00 $717.32 $127,922.23
204 $127,922.23 $337.82 $0.00 $723.29 $128,983.34
205 $128,983.34 $337.82 $0.00 $729.29 $130,050.45
206 $130,050.45 $337.82 $0.00 $735.32 $131,123.59
207 $131,123.59 $337.82 $0.00 $741.39 $132,202.80
208 $132,202.80 $337.82 $0.00 $747.49 $133,288.11
209 $133,288.11 $337.82 $0.00 $753.63 $134,379.56
210 $134,379.56 $337.82 $0.00 $759.80 $135,477.18
211 $135,477.18 $337.82 $0.00 $766.01 $136,581.01
212 $136,581.01 $337.82 $0.00 $772.25 $137,691.08
213 $137,691.08 $337.82 $0.00 $778.53 $138,807.43
214 $138,807.43 $337.82 $0.00 $784.84 $139,930.09
215 $139,930.09 $337.82 $0.00 $791.19 $141,059.10
216 $141,059.10 $337.82 $0.00 $797.57 $142,194.49
217 $142,194.49 $337.82 $39,605.73 $803.99 $103,730.57
218 $103,730.57 $337.82 $0.00 $586.51 $104,654.90
219 $104,654.90 $337.82 $0.00 $591.73 $105,584.45
220 $105,584.45 $337.82 $0.00 $596.99 $106,519.26
221 $106,519.26 $337.82 $0.00 $602.28 $107,459.36
222 $107,459.36 $337.82 $0.00 $607.59 $108,404.77
223 $108,404.77 $337.82 $0.00 $612.94 $109,355.53
224 $109,355.53 $337.82 $0.00 $618.31 $110,311.66
225 $110,311.66 $337.82 $0.00 $623.72 $111,273.20
226 $111,273.20 $337.82 $0.00 $629.15 $112,240.17
227 $112,240.17 $337.82 $0.00 $634.62 $113,212.61
228 $113,212.61 $337.82 $0.00 $640.12 $114,190.55
229 $114,190.55 $337.82 $41,586.02 $645.65 $73,588.00
230 $73,588.00 $337.82 $0.00 $416.08 $74,341.90
231 $74,341.90 $337.82 $0.00 $420.34 $75,100.06
232 $75,100.06 $337.82 $0.00 $424.63 $75,862.51
233 $75,862.51 $337.82 $0.00 $428.94 $76,629.27
234 $76,629.27 $337.82 $0.00 $433.27 $77,400.36
235 $77,400.36 $337.82 $0.00 $437.63 $78,175.81
236 $78,175.81 $337.82 $0.00 $442.02 $78,955.65
237 $78,955.65 $337.82 $0.00 $446.43 $79,739.90
238 $79,739.90 $337.82 $0.00 $450.86 $80,528.58
239 $80,528.58 $337.82 $0.00 $455.32 $81,321.72
240 $81,321.72 $337.82 $0.00 $459.80 $82,119.34
241 $82,119.34 $337.82 $43,665.32 $464.31 $39,256.15
242 $39,256.15 $337.82 $0.00 $221.96 $39,815.93
243 $39,815.93 $337.82 $0.00 $225.13 $40,378.88
244 $40,378.88 $337.82 $0.00 $228.31 $40,945.01
245 $40,945.01 $337.82 $0.00 $231.51 $41,514.34
246 $41,514.34 $337.82 $0.00 $234.73 $42,086.89
247 $42,086.89 $337.82 $0.00 $237.97 $42,662.68
248 $42,662.68 $337.82 $0.00 $241.22 $43,241.72
249 $43,241.72 $337.82 $0.00 $244.49 $43,824.03
250 $43,824.03 $337.82 $0.00 $247.79 $44,409.64
251 $44,409.64 $337.82 $0.00 $251.10 $44,998.56
252 $44,998.56 $337.82 $0.00 $254.43 $45,590.81
253 $45,590.81 $0.00 $45,848.59 $257.78 $0.00