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

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$44,186
Monthly savings required$350

How much will it cost to send your child to University of Phoenix Savannah Campus in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $176,742.65 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $349.77 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$17,039.00
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 Savannah Campus in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $349.77 $0.00 $0.00 $349.77
2 $349.77 $349.77 $0.00 $1.98 $701.52
3 $701.52 $349.77 $0.00 $3.97 $1,055.26
4 $1,055.26 $349.77 $0.00 $5.97 $1,411.00
5 $1,411.00 $349.77 $0.00 $7.98 $1,768.75
6 $1,768.75 $349.77 $0.00 $10.00 $2,128.52
7 $2,128.52 $349.77 $0.00 $12.03 $2,490.32
8 $2,490.32 $349.77 $0.00 $14.08 $2,854.17
9 $2,854.17 $349.77 $0.00 $16.14 $3,220.08
10 $3,220.08 $349.77 $0.00 $18.21 $3,588.06
11 $3,588.06 $349.77 $0.00 $20.29 $3,958.12
12 $3,958.12 $349.77 $0.00 $22.38 $4,330.27
13 $4,330.27 $349.77 $0.00 $24.48 $4,704.52
14 $4,704.52 $349.77 $0.00 $26.60 $5,080.89
15 $5,080.89 $349.77 $0.00 $28.73 $5,459.39
16 $5,459.39 $349.77 $0.00 $30.87 $5,840.03
17 $5,840.03 $349.77 $0.00 $33.02 $6,222.82
18 $6,222.82 $349.77 $0.00 $35.18 $6,607.77
19 $6,607.77 $349.77 $0.00 $37.36 $6,994.90
20 $6,994.90 $349.77 $0.00 $39.55 $7,384.22
21 $7,384.22 $349.77 $0.00 $41.75 $7,775.74
22 $7,775.74 $349.77 $0.00 $43.97 $8,169.48
23 $8,169.48 $349.77 $0.00 $46.19 $8,565.44
24 $8,565.44 $349.77 $0.00 $48.43 $8,963.64
25 $8,963.64 $349.77 $0.00 $50.68 $9,364.09
26 $9,364.09 $349.77 $0.00 $52.95 $9,766.81
27 $9,766.81 $349.77 $0.00 $55.22 $10,171.80
28 $10,171.80 $349.77 $0.00 $57.51 $10,579.08
29 $10,579.08 $349.77 $0.00 $59.82 $10,988.67
30 $10,988.67 $349.77 $0.00 $62.13 $11,400.57
31 $11,400.57 $349.77 $0.00 $64.46 $11,814.80
32 $11,814.80 $349.77 $0.00 $66.80 $12,231.37
33 $12,231.37 $349.77 $0.00 $69.16 $12,650.30
34 $12,650.30 $349.77 $0.00 $71.53 $13,071.60
35 $13,071.60 $349.77 $0.00 $73.91 $13,495.28
36 $13,495.28 $349.77 $0.00 $76.30 $13,921.35
37 $13,921.35 $349.77 $0.00 $78.71 $14,349.83
38 $14,349.83 $349.77 $0.00 $81.14 $14,780.74
39 $14,780.74 $349.77 $0.00 $83.57 $15,214.08
40 $15,214.08 $349.77 $0.00 $86.02 $15,649.87
41 $15,649.87 $349.77 $0.00 $88.49 $16,088.13
42 $16,088.13 $349.77 $0.00 $90.96 $16,528.86
43 $16,528.86 $349.77 $0.00 $93.46 $16,972.09
44 $16,972.09 $349.77 $0.00 $95.96 $17,417.82
45 $17,417.82 $349.77 $0.00 $98.48 $17,866.07
46 $17,866.07 $349.77 $0.00 $101.02 $18,316.86
47 $18,316.86 $349.77 $0.00 $103.57 $18,770.20
48 $18,770.20 $349.77 $0.00 $106.13 $19,226.10
49 $19,226.10 $349.77 $0.00 $108.71 $19,684.58
50 $19,684.58 $349.77 $0.00 $111.30 $20,145.65
51 $20,145.65 $349.77 $0.00 $113.91 $20,609.33
52 $20,609.33 $349.77 $0.00 $116.53 $21,075.63
53 $21,075.63 $349.77 $0.00 $119.16 $21,544.56
54 $21,544.56 $349.77 $0.00 $121.82 $22,016.15
55 $22,016.15 $349.77 $0.00 $124.48 $22,490.40
56 $22,490.40 $349.77 $0.00 $127.16 $22,967.33
57 $22,967.33 $349.77 $0.00 $129.86 $23,446.96
58 $23,446.96 $349.77 $0.00 $132.57 $23,929.30
59 $23,929.30 $349.77 $0.00 $135.30 $24,414.37
60 $24,414.37 $349.77 $0.00 $138.04 $24,902.18
61 $24,902.18 $349.77 $0.00 $140.80 $25,392.75
62 $25,392.75 $349.77 $0.00 $143.57 $25,886.09
63 $25,886.09 $349.77 $0.00 $146.36 $26,382.22
64 $26,382.22 $349.77 $0.00 $149.17 $26,881.16
65 $26,881.16 $349.77 $0.00 $151.99 $27,382.92
66 $27,382.92 $349.77 $0.00 $154.83 $27,887.52
67 $27,887.52 $349.77 $0.00 $157.68 $28,394.97
68 $28,394.97 $349.77 $0.00 $160.55 $28,905.29
69 $28,905.29 $349.77 $0.00 $163.43 $29,418.49
70 $29,418.49 $349.77 $0.00 $166.34 $29,934.60
71 $29,934.60 $349.77 $0.00 $169.25 $30,453.62
72 $30,453.62 $349.77 $0.00 $172.19 $30,975.58
73 $30,975.58 $349.77 $0.00 $175.14 $31,500.49
74 $31,500.49 $349.77 $0.00 $178.11 $32,028.37
75 $32,028.37 $349.77 $0.00 $181.09 $32,559.23
76 $32,559.23 $349.77 $0.00 $184.09 $33,093.09
77 $33,093.09 $349.77 $0.00 $187.11 $33,629.97
78 $33,629.97 $349.77 $0.00 $190.15 $34,169.89
79 $34,169.89 $349.77 $0.00 $193.20 $34,712.86
80 $34,712.86 $349.77 $0.00 $196.27 $35,258.90
81 $35,258.90 $349.77 $0.00 $199.36 $35,808.03
82 $35,808.03 $349.77 $0.00 $202.46 $36,360.26
83 $36,360.26 $349.77 $0.00 $205.59 $36,915.62
84 $36,915.62 $349.77 $0.00 $208.73 $37,474.12
85 $37,474.12 $349.77 $0.00 $211.88 $38,035.77
86 $38,035.77 $349.77 $0.00 $215.06 $38,600.60
87 $38,600.60 $349.77 $0.00 $218.25 $39,168.62
88 $39,168.62 $349.77 $0.00 $221.47 $39,739.86
89 $39,739.86 $349.77 $0.00 $224.69 $40,314.32
90 $40,314.32 $349.77 $0.00 $227.94 $40,892.03
91 $40,892.03 $349.77 $0.00 $231.21 $41,473.01
92 $41,473.01 $349.77 $0.00 $234.49 $42,057.27
93 $42,057.27 $349.77 $0.00 $237.80 $42,644.84
94 $42,644.84 $349.77 $0.00 $241.12 $43,235.73
95 $43,235.73 $349.77 $0.00 $244.46 $43,829.96
96 $43,829.96 $349.77 $0.00 $247.82 $44,427.55
97 $44,427.55 $349.77 $0.00 $251.20 $45,028.52
98 $45,028.52 $349.77 $0.00 $254.60 $45,632.89
99 $45,632.89 $349.77 $0.00 $258.01 $46,240.67
100 $46,240.67 $349.77 $0.00 $261.45 $46,851.89
101 $46,851.89 $349.77 $0.00 $264.91 $47,466.57
102 $47,466.57 $349.77 $0.00 $268.38 $48,084.72
103 $48,084.72 $349.77 $0.00 $271.88 $48,706.37
104 $48,706.37 $349.77 $0.00 $275.39 $49,331.53
105 $49,331.53 $349.77 $0.00 $278.93 $49,960.23
106 $49,960.23 $349.77 $0.00 $282.48 $50,592.48
107 $50,592.48 $349.77 $0.00 $286.06 $51,228.31
108 $51,228.31 $349.77 $0.00 $289.65 $51,867.73
109 $51,867.73 $349.77 $0.00 $293.27 $52,510.77
110 $52,510.77 $349.77 $0.00 $296.90 $53,157.44
111 $53,157.44 $349.77 $0.00 $300.56 $53,807.77
112 $53,807.77 $349.77 $0.00 $304.24 $54,461.78
113 $54,461.78 $349.77 $0.00 $307.93 $55,119.48
114 $55,119.48 $349.77 $0.00 $311.65 $55,780.90
115 $55,780.90 $349.77 $0.00 $315.39 $56,446.06
116 $56,446.06 $349.77 $0.00 $319.15 $57,114.98
117 $57,114.98 $349.77 $0.00 $322.94 $57,787.69
118 $57,787.69 $349.77 $0.00 $326.74 $58,464.20
119 $58,464.20 $349.77 $0.00 $330.57 $59,144.54
120 $59,144.54 $349.77 $0.00 $334.41 $59,828.72
121 $59,828.72 $349.77 $0.00 $338.28 $60,516.77
122 $60,516.77 $349.77 $0.00 $342.17 $61,208.71
123 $61,208.71 $349.77 $0.00 $346.08 $61,904.56
124 $61,904.56 $349.77 $0.00 $350.02 $62,604.35
125 $62,604.35 $349.77 $0.00 $353.97 $63,308.09
126 $63,308.09 $349.77 $0.00 $357.95 $64,015.81
127 $64,015.81 $349.77 $0.00 $361.95 $64,727.53
128 $64,727.53 $349.77 $0.00 $365.98 $65,443.28
129 $65,443.28 $349.77 $0.00 $370.03 $66,163.08
130 $66,163.08 $349.77 $0.00 $374.10 $66,886.95
131 $66,886.95 $349.77 $0.00 $378.19 $67,614.91
132 $67,614.91 $349.77 $0.00 $382.30 $68,346.98
133 $68,346.98 $349.77 $0.00 $386.44 $69,083.19
134 $69,083.19 $349.77 $0.00 $390.61 $69,823.57
135 $69,823.57 $349.77 $0.00 $394.79 $70,568.13
136 $70,568.13 $349.77 $0.00 $399.00 $71,316.90
137 $71,316.90 $349.77 $0.00 $403.24 $72,069.91
138 $72,069.91 $349.77 $0.00 $407.49 $72,827.17
139 $72,827.17 $349.77 $0.00 $411.78 $73,588.72
140 $73,588.72 $349.77 $0.00 $416.08 $74,354.57
141 $74,354.57 $349.77 $0.00 $420.41 $75,124.75
142 $75,124.75 $349.77 $0.00 $424.77 $75,899.29
143 $75,899.29 $349.77 $0.00 $429.15 $76,678.21
144 $76,678.21 $349.77 $0.00 $433.55 $77,461.53
145 $77,461.53 $349.77 $0.00 $437.98 $78,249.28
146 $78,249.28 $349.77 $0.00 $442.43 $79,041.48
147 $79,041.48 $349.77 $0.00 $446.91 $79,838.16
148 $79,838.16 $349.77 $0.00 $451.42 $80,639.35
149 $80,639.35 $349.77 $0.00 $455.95 $81,445.07
150 $81,445.07 $349.77 $0.00 $460.50 $82,255.34
151 $82,255.34 $349.77 $0.00 $465.08 $83,070.19
152 $83,070.19 $349.77 $0.00 $469.69 $83,889.65
153 $83,889.65 $349.77 $0.00 $474.32 $84,713.74
154 $84,713.74 $349.77 $0.00 $478.98 $85,542.49
155 $85,542.49 $349.77 $0.00 $483.67 $86,375.93
156 $86,375.93 $349.77 $0.00 $488.38 $87,214.08
157 $87,214.08 $349.77 $0.00 $493.12 $88,056.97
158 $88,056.97 $349.77 $0.00 $497.89 $88,904.63
159 $88,904.63 $349.77 $0.00 $502.68 $89,757.08
160 $89,757.08 $349.77 $0.00 $507.50 $90,614.35
161 $90,614.35 $349.77 $0.00 $512.35 $91,476.47
162 $91,476.47 $349.77 $0.00 $517.22 $92,343.46
163 $92,343.46 $349.77 $0.00 $522.12 $93,215.35
164 $93,215.35 $349.77 $0.00 $527.05 $94,092.17
165 $94,092.17 $349.77 $0.00 $532.01 $94,973.95
166 $94,973.95 $349.77 $0.00 $537.00 $95,860.72
167 $95,860.72 $349.77 $0.00 $542.01 $96,752.50
168 $96,752.50 $349.77 $0.00 $547.05 $97,649.32
169 $97,649.32 $349.77 $0.00 $552.12 $98,551.21
170 $98,551.21 $349.77 $0.00 $557.22 $99,458.20
171 $99,458.20 $349.77 $0.00 $562.35 $100,370.32
172 $100,370.32 $349.77 $0.00 $567.51 $101,287.60
173 $101,287.60 $349.77 $0.00 $572.69 $102,210.06
174 $102,210.06 $349.77 $0.00 $577.91 $103,137.74
175 $103,137.74 $349.77 $0.00 $583.16 $104,070.67
176 $104,070.67 $349.77 $0.00 $588.43 $105,008.87
177 $105,008.87 $349.77 $0.00 $593.74 $105,952.38
178 $105,952.38 $349.77 $0.00 $599.07 $106,901.22
179 $106,901.22 $349.77 $0.00 $604.44 $107,855.43
180 $107,855.43 $349.77 $0.00 $609.83 $108,815.03
181 $108,815.03 $349.77 $0.00 $615.26 $109,780.06
182 $109,780.06 $349.77 $0.00 $620.71 $110,750.54
183 $110,750.54 $349.77 $0.00 $626.20 $111,726.51
184 $111,726.51 $349.77 $0.00 $631.72 $112,708.00
185 $112,708.00 $349.77 $0.00 $637.27 $113,695.04
186 $113,695.04 $349.77 $0.00 $642.85 $114,687.66
187 $114,687.66 $349.77 $0.00 $648.46 $115,685.89
188 $115,685.89 $349.77 $0.00 $654.10 $116,689.76
189 $116,689.76 $349.77 $0.00 $659.78 $117,699.31
190 $117,699.31 $349.77 $0.00 $665.49 $118,714.57
191 $118,714.57 $349.77 $0.00 $671.23 $119,735.57
192 $119,735.57 $349.77 $0.00 $677.00 $120,762.34
193 $120,762.34 $349.77 $0.00 $682.81 $121,794.92
194 $121,794.92 $349.77 $0.00 $688.65 $122,833.34
195 $122,833.34 $349.77 $0.00 $694.52 $123,877.63
196 $123,877.63 $349.77 $0.00 $700.42 $124,927.82
197 $124,927.82 $349.77 $0.00 $706.36 $125,983.95
198 $125,983.95 $349.77 $0.00 $712.33 $127,046.05
199 $127,046.05 $349.77 $0.00 $718.34 $128,114.16
200 $128,114.16 $349.77 $0.00 $724.38 $129,188.31
201 $129,188.31 $349.77 $0.00 $730.45 $130,268.53
202 $130,268.53 $349.77 $0.00 $736.56 $131,354.86
203 $131,354.86 $349.77 $0.00 $742.70 $132,447.33
204 $132,447.33 $349.77 $0.00 $748.88 $133,545.98
205 $133,545.98 $349.77 $0.00 $755.09 $134,650.84
206 $134,650.84 $349.77 $0.00 $761.34 $135,761.95
207 $135,761.95 $349.77 $0.00 $767.62 $136,879.34
208 $136,879.34 $349.77 $0.00 $773.94 $138,003.05
209 $138,003.05 $349.77 $0.00 $780.29 $139,133.11
210 $139,133.11 $349.77 $0.00 $786.68 $140,269.56
211 $140,269.56 $349.77 $0.00 $793.10 $141,412.43
212 $141,412.43 $349.77 $0.00 $799.57 $142,561.77
213 $142,561.77 $349.77 $0.00 $806.06 $143,717.60
214 $143,717.60 $349.77 $0.00 $812.60 $144,879.97
215 $144,879.97 $349.77 $0.00 $819.17 $146,048.91
216 $146,048.91 $349.77 $0.00 $825.78 $147,224.46
217 $147,224.46 $349.77 $41,006.39 $832.43 $107,400.27
218 $107,400.27 $349.77 $0.00 $607.26 $108,357.30
219 $108,357.30 $349.77 $0.00 $612.67 $109,319.74
220 $109,319.74 $349.77 $0.00 $618.11 $110,287.62
221 $110,287.62 $349.77 $0.00 $623.58 $111,260.97
222 $111,260.97 $349.77 $0.00 $629.09 $112,239.83
223 $112,239.83 $349.77 $0.00 $634.62 $113,224.22
224 $113,224.22 $349.77 $0.00 $640.19 $114,214.18
225 $114,214.18 $349.77 $0.00 $645.78 $115,209.73
226 $115,209.73 $349.77 $0.00 $651.41 $116,210.91
227 $116,210.91 $349.77 $0.00 $657.07 $117,217.75
228 $117,217.75 $349.77 $0.00 $662.77 $118,230.29
229 $118,230.29 $349.77 $43,056.70 $668.49 $76,191.85
230 $76,191.85 $349.77 $0.00 $430.80 $76,972.42
231 $76,972.42 $349.77 $0.00 $435.21 $77,757.40
232 $77,757.40 $349.77 $0.00 $439.65 $78,546.82
233 $78,546.82 $349.77 $0.00 $444.12 $79,340.71
234 $79,340.71 $349.77 $0.00 $448.60 $80,139.08
235 $80,139.08 $349.77 $0.00 $453.12 $80,941.97
236 $80,941.97 $349.77 $0.00 $457.66 $81,749.40
237 $81,749.40 $349.77 $0.00 $462.22 $82,561.39
238 $82,561.39 $349.77 $0.00 $466.81 $83,377.97
239 $83,377.97 $349.77 $0.00 $471.43 $84,199.17
240 $84,199.17 $349.77 $0.00 $476.07 $85,025.01
241 $85,025.01 $349.77 $45,209.54 $480.74 $40,645.98
242 $40,645.98 $349.77 $0.00 $229.82 $41,225.57
243 $41,225.57 $349.77 $0.00 $233.10 $41,808.44
244 $41,808.44 $349.77 $0.00 $236.39 $42,394.60
245 $42,394.60 $349.77 $0.00 $239.71 $42,984.08
246 $42,984.08 $349.77 $0.00 $243.04 $43,576.89
247 $43,576.89 $349.77 $0.00 $246.39 $44,173.05
248 $44,173.05 $349.77 $0.00 $249.76 $44,772.58
249 $44,772.58 $349.77 $0.00 $253.15 $45,375.50
250 $45,375.50 $349.77 $0.00 $256.56 $45,981.83
251 $45,981.83 $349.77 $0.00 $259.99 $46,591.59
252 $46,591.59 $349.77 $0.00 $263.44 $47,204.80
253 $47,204.80 $0.00 $47,470.02 $266.90 $1.68