Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$46,146
Monthly savings required$365

How much will it cost to send your child to University of Phoenix Idaho Campus in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $184,584.50 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $365.28 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$17,795.00
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 Idaho Campus in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $365.28 $0.00 $0.00 $365.28
2 $365.28 $365.28 $0.00 $2.07 $732.63
3 $732.63 $365.28 $0.00 $4.14 $1,102.05
4 $1,102.05 $365.28 $0.00 $6.23 $1,473.56
5 $1,473.56 $365.28 $0.00 $8.33 $1,847.17
6 $1,847.17 $365.28 $0.00 $10.44 $2,222.89
7 $2,222.89 $365.28 $0.00 $12.57 $2,600.74
8 $2,600.74 $365.28 $0.00 $14.70 $2,980.72
9 $2,980.72 $365.28 $0.00 $16.85 $3,362.85
10 $3,362.85 $365.28 $0.00 $19.01 $3,747.14
11 $3,747.14 $365.28 $0.00 $21.19 $4,133.61
12 $4,133.61 $365.28 $0.00 $23.37 $4,522.26
13 $4,522.26 $365.28 $0.00 $25.57 $4,913.11
14 $4,913.11 $365.28 $0.00 $27.78 $5,306.17
15 $5,306.17 $365.28 $0.00 $30.00 $5,701.45
16 $5,701.45 $365.28 $0.00 $32.24 $6,098.97
17 $6,098.97 $365.28 $0.00 $34.48 $6,498.73
18 $6,498.73 $365.28 $0.00 $36.74 $6,900.75
19 $6,900.75 $365.28 $0.00 $39.02 $7,305.05
20 $7,305.05 $365.28 $0.00 $41.30 $7,711.63
21 $7,711.63 $365.28 $0.00 $43.60 $8,120.51
22 $8,120.51 $365.28 $0.00 $45.91 $8,531.70
23 $8,531.70 $365.28 $0.00 $48.24 $8,945.22
24 $8,945.22 $365.28 $0.00 $50.58 $9,361.08
25 $9,361.08 $365.28 $0.00 $52.93 $9,779.29
26 $9,779.29 $365.28 $0.00 $55.29 $10,199.86
27 $10,199.86 $365.28 $0.00 $57.67 $10,622.81
28 $10,622.81 $365.28 $0.00 $60.06 $11,048.15
29 $11,048.15 $365.28 $0.00 $62.47 $11,475.90
30 $11,475.90 $365.28 $0.00 $64.89 $11,906.07
31 $11,906.07 $365.28 $0.00 $67.32 $12,338.67
32 $12,338.67 $365.28 $0.00 $69.76 $12,773.71
33 $12,773.71 $365.28 $0.00 $72.22 $13,211.21
34 $13,211.21 $365.28 $0.00 $74.70 $13,651.19
35 $13,651.19 $365.28 $0.00 $77.19 $14,093.66
36 $14,093.66 $365.28 $0.00 $79.69 $14,538.63
37 $14,538.63 $365.28 $0.00 $82.20 $14,986.11
38 $14,986.11 $365.28 $0.00 $84.73 $15,436.12
39 $15,436.12 $365.28 $0.00 $87.28 $15,888.68
40 $15,888.68 $365.28 $0.00 $89.84 $16,343.80
41 $16,343.80 $365.28 $0.00 $92.41 $16,801.49
42 $16,801.49 $365.28 $0.00 $95.00 $17,261.77
43 $17,261.77 $365.28 $0.00 $97.60 $17,724.65
44 $17,724.65 $365.28 $0.00 $100.22 $18,190.15
45 $18,190.15 $365.28 $0.00 $102.85 $18,658.28
46 $18,658.28 $365.28 $0.00 $105.50 $19,129.06
47 $19,129.06 $365.28 $0.00 $108.16 $19,602.50
48 $19,602.50 $365.28 $0.00 $110.84 $20,078.62
49 $20,078.62 $365.28 $0.00 $113.53 $20,557.43
50 $20,557.43 $365.28 $0.00 $116.23 $21,038.94
51 $21,038.94 $365.28 $0.00 $118.96 $21,523.18
52 $21,523.18 $365.28 $0.00 $121.70 $22,010.16
53 $22,010.16 $365.28 $0.00 $124.45 $22,499.89
54 $22,499.89 $365.28 $0.00 $127.22 $22,992.39
55 $22,992.39 $365.28 $0.00 $130.00 $23,487.67
56 $23,487.67 $365.28 $0.00 $132.80 $23,985.75
57 $23,985.75 $365.28 $0.00 $135.62 $24,486.65
58 $24,486.65 $365.28 $0.00 $138.45 $24,990.38
59 $24,990.38 $365.28 $0.00 $141.30 $25,496.96
60 $25,496.96 $365.28 $0.00 $144.16 $26,006.40
61 $26,006.40 $365.28 $0.00 $147.04 $26,518.72
62 $26,518.72 $365.28 $0.00 $149.94 $27,033.94
63 $27,033.94 $365.28 $0.00 $152.85 $27,552.07
64 $27,552.07 $365.28 $0.00 $155.78 $28,073.13
65 $28,073.13 $365.28 $0.00 $158.73 $28,597.14
66 $28,597.14 $365.28 $0.00 $161.69 $29,124.11
67 $29,124.11 $365.28 $0.00 $164.67 $29,654.06
68 $29,654.06 $365.28 $0.00 $167.67 $30,187.01
69 $30,187.01 $365.28 $0.00 $170.68 $30,722.97
70 $30,722.97 $365.28 $0.00 $173.71 $31,261.96
71 $31,261.96 $365.28 $0.00 $176.76 $31,804.00
72 $31,804.00 $365.28 $0.00 $179.82 $32,349.10
73 $32,349.10 $365.28 $0.00 $182.91 $32,897.29
74 $32,897.29 $365.28 $0.00 $186.01 $33,448.58
75 $33,448.58 $365.28 $0.00 $189.12 $34,002.98
76 $34,002.98 $365.28 $0.00 $192.26 $34,560.52
77 $34,560.52 $365.28 $0.00 $195.41 $35,121.21
78 $35,121.21 $365.28 $0.00 $198.58 $35,685.07
79 $35,685.07 $365.28 $0.00 $201.77 $36,252.12
80 $36,252.12 $365.28 $0.00 $204.97 $36,822.37
81 $36,822.37 $365.28 $0.00 $208.20 $37,395.85
82 $37,395.85 $365.28 $0.00 $211.44 $37,972.57
83 $37,972.57 $365.28 $0.00 $214.70 $38,552.55
84 $38,552.55 $365.28 $0.00 $217.98 $39,135.81
85 $39,135.81 $365.28 $0.00 $221.28 $39,722.37
86 $39,722.37 $365.28 $0.00 $224.60 $40,312.25
87 $40,312.25 $365.28 $0.00 $227.93 $40,905.46
88 $40,905.46 $365.28 $0.00 $231.29 $41,502.03
89 $41,502.03 $365.28 $0.00 $234.66 $42,101.97
90 $42,101.97 $365.28 $0.00 $238.05 $42,705.30
91 $42,705.30 $365.28 $0.00 $241.46 $43,312.04
92 $43,312.04 $365.28 $0.00 $244.89 $43,922.21
93 $43,922.21 $365.28 $0.00 $248.34 $44,535.83
94 $44,535.83 $365.28 $0.00 $251.81 $45,152.92
95 $45,152.92 $365.28 $0.00 $255.30 $45,773.50
96 $45,773.50 $365.28 $0.00 $258.81 $46,397.59
97 $46,397.59 $365.28 $0.00 $262.34 $47,025.21
98 $47,025.21 $365.28 $0.00 $265.89 $47,656.38
99 $47,656.38 $365.28 $0.00 $269.46 $48,291.12
100 $48,291.12 $365.28 $0.00 $273.05 $48,929.45
101 $48,929.45 $365.28 $0.00 $276.65 $49,571.38
102 $49,571.38 $365.28 $0.00 $280.28 $50,216.94
103 $50,216.94 $365.28 $0.00 $283.93 $50,866.15
104 $50,866.15 $365.28 $0.00 $287.60 $51,519.03
105 $51,519.03 $365.28 $0.00 $291.30 $52,175.61
106 $52,175.61 $365.28 $0.00 $295.01 $52,835.90
107 $52,835.90 $365.28 $0.00 $298.74 $53,499.92
108 $53,499.92 $365.28 $0.00 $302.50 $54,167.70
109 $54,167.70 $365.28 $0.00 $306.27 $54,839.25
110 $54,839.25 $365.28 $0.00 $310.07 $55,514.60
111 $55,514.60 $365.28 $0.00 $313.89 $56,193.77
112 $56,193.77 $365.28 $0.00 $317.73 $56,876.78
113 $56,876.78 $365.28 $0.00 $321.59 $57,563.65
114 $57,563.65 $365.28 $0.00 $325.47 $58,254.40
115 $58,254.40 $365.28 $0.00 $329.38 $58,949.06
116 $58,949.06 $365.28 $0.00 $333.31 $59,647.65
117 $59,647.65 $365.28 $0.00 $337.26 $60,350.19
118 $60,350.19 $365.28 $0.00 $341.23 $61,056.70
119 $61,056.70 $365.28 $0.00 $345.22 $61,767.20
120 $61,767.20 $365.28 $0.00 $349.24 $62,481.72
121 $62,481.72 $365.28 $0.00 $353.28 $63,200.28
122 $63,200.28 $365.28 $0.00 $357.34 $63,922.90
123 $63,922.90 $365.28 $0.00 $361.43 $64,649.61
124 $64,649.61 $365.28 $0.00 $365.54 $65,380.43
125 $65,380.43 $365.28 $0.00 $369.67 $66,115.38
126 $66,115.38 $365.28 $0.00 $373.83 $66,854.49
127 $66,854.49 $365.28 $0.00 $378.01 $67,597.78
128 $67,597.78 $365.28 $0.00 $382.21 $68,345.27
129 $68,345.27 $365.28 $0.00 $386.43 $69,096.98
130 $69,096.98 $365.28 $0.00 $390.68 $69,852.94
131 $69,852.94 $365.28 $0.00 $394.96 $70,613.18
132 $70,613.18 $365.28 $0.00 $399.26 $71,377.72
133 $71,377.72 $365.28 $0.00 $403.58 $72,146.58
134 $72,146.58 $365.28 $0.00 $407.93 $72,919.79
135 $72,919.79 $365.28 $0.00 $412.30 $73,697.37
136 $73,697.37 $365.28 $0.00 $416.70 $74,479.35
137 $74,479.35 $365.28 $0.00 $421.12 $75,265.75
138 $75,265.75 $365.28 $0.00 $425.56 $76,056.59
139 $76,056.59 $365.28 $0.00 $430.04 $76,851.91
140 $76,851.91 $365.28 $0.00 $434.53 $77,651.72
141 $77,651.72 $365.28 $0.00 $439.05 $78,456.05
142 $78,456.05 $365.28 $0.00 $443.60 $79,264.93
143 $79,264.93 $365.28 $0.00 $448.18 $80,078.39
144 $80,078.39 $365.28 $0.00 $452.77 $80,896.44
145 $80,896.44 $365.28 $0.00 $457.40 $81,719.12
146 $81,719.12 $365.28 $0.00 $462.05 $82,546.45
147 $82,546.45 $365.28 $0.00 $466.73 $83,378.46
148 $83,378.46 $365.28 $0.00 $471.43 $84,215.17
149 $84,215.17 $365.28 $0.00 $476.16 $85,056.61
150 $85,056.61 $365.28 $0.00 $480.92 $85,902.81
151 $85,902.81 $365.28 $0.00 $485.71 $86,753.80
152 $86,753.80 $365.28 $0.00 $490.52 $87,609.60
153 $87,609.60 $365.28 $0.00 $495.36 $88,470.24
154 $88,470.24 $365.28 $0.00 $500.22 $89,335.74
155 $89,335.74 $365.28 $0.00 $505.12 $90,206.14
156 $90,206.14 $365.28 $0.00 $510.04 $91,081.46
157 $91,081.46 $365.28 $0.00 $514.99 $91,961.73
158 $91,961.73 $365.28 $0.00 $519.96 $92,846.97
159 $92,846.97 $365.28 $0.00 $524.97 $93,737.22
160 $93,737.22 $365.28 $0.00 $530.00 $94,632.50
161 $94,632.50 $365.28 $0.00 $535.07 $95,532.85
162 $95,532.85 $365.28 $0.00 $540.16 $96,438.29
163 $96,438.29 $365.28 $0.00 $545.28 $97,348.85
164 $97,348.85 $365.28 $0.00 $550.42 $98,264.55
165 $98,264.55 $365.28 $0.00 $555.60 $99,185.43
166 $99,185.43 $365.28 $0.00 $560.81 $100,111.52
167 $100,111.52 $365.28 $0.00 $566.05 $101,042.85
168 $101,042.85 $365.28 $0.00 $571.31 $101,979.44
169 $101,979.44 $365.28 $0.00 $576.61 $102,921.33
170 $102,921.33 $365.28 $0.00 $581.93 $103,868.54
171 $103,868.54 $365.28 $0.00 $587.29 $104,821.11
172 $104,821.11 $365.28 $0.00 $592.67 $105,779.06
173 $105,779.06 $365.28 $0.00 $598.09 $106,742.43
174 $106,742.43 $365.28 $0.00 $603.54 $107,711.25
175 $107,711.25 $365.28 $0.00 $609.02 $108,685.55
176 $108,685.55 $365.28 $0.00 $614.52 $109,665.35
177 $109,665.35 $365.28 $0.00 $620.06 $110,650.69
178 $110,650.69 $365.28 $0.00 $625.64 $111,641.61
179 $111,641.61 $365.28 $0.00 $631.24 $112,638.13
180 $112,638.13 $365.28 $0.00 $636.87 $113,640.28
181 $113,640.28 $365.28 $0.00 $642.54 $114,648.10
182 $114,648.10 $365.28 $0.00 $648.24 $115,661.62
183 $115,661.62 $365.28 $0.00 $653.97 $116,680.87
184 $116,680.87 $365.28 $0.00 $659.73 $117,705.88
185 $117,705.88 $365.28 $0.00 $665.53 $118,736.69
186 $118,736.69 $365.28 $0.00 $671.35 $119,773.32
187 $119,773.32 $365.28 $0.00 $677.22 $120,815.82
188 $120,815.82 $365.28 $0.00 $683.11 $121,864.21
189 $121,864.21 $365.28 $0.00 $689.04 $122,918.53
190 $122,918.53 $365.28 $0.00 $695.00 $123,978.81
191 $123,978.81 $365.28 $0.00 $700.99 $125,045.08
192 $125,045.08 $365.28 $0.00 $707.02 $126,117.38
193 $126,117.38 $365.28 $0.00 $713.09 $127,195.75
194 $127,195.75 $365.28 $0.00 $719.18 $128,280.21
195 $128,280.21 $365.28 $0.00 $725.31 $129,370.80
196 $129,370.80 $365.28 $0.00 $731.48 $130,467.56
197 $130,467.56 $365.28 $0.00 $737.68 $131,570.52
198 $131,570.52 $365.28 $0.00 $743.92 $132,679.72
199 $132,679.72 $365.28 $0.00 $750.19 $133,795.19
200 $133,795.19 $365.28 $0.00 $756.50 $134,916.97
201 $134,916.97 $365.28 $0.00 $762.84 $136,045.09
202 $136,045.09 $365.28 $0.00 $769.22 $137,179.59
203 $137,179.59 $365.28 $0.00 $775.63 $138,320.50
204 $138,320.50 $365.28 $0.00 $782.08 $139,467.86
205 $139,467.86 $365.28 $0.00 $788.57 $140,621.71
206 $140,621.71 $365.28 $0.00 $795.10 $141,782.09
207 $141,782.09 $365.28 $0.00 $801.66 $142,949.03
208 $142,949.03 $365.28 $0.00 $808.25 $144,122.56
209 $144,122.56 $365.28 $0.00 $814.89 $145,302.73
210 $145,302.73 $365.28 $0.00 $821.56 $146,489.57
211 $146,489.57 $365.28 $0.00 $828.27 $147,683.12
212 $147,683.12 $365.28 $0.00 $835.02 $148,883.42
213 $148,883.42 $365.28 $0.00 $841.81 $150,090.51
214 $150,090.51 $365.28 $0.00 $848.63 $151,304.42
215 $151,304.42 $365.28 $0.00 $855.50 $152,525.20
216 $152,525.20 $365.28 $0.00 $862.40 $153,752.88
217 $153,752.88 $365.28 $42,825.79 $869.34 $112,161.71
218 $112,161.71 $365.28 $0.00 $634.18 $113,161.17
219 $113,161.17 $365.28 $0.00 $639.83 $114,166.28
220 $114,166.28 $365.28 $0.00 $645.51 $115,177.07
221 $115,177.07 $365.28 $0.00 $651.23 $116,193.58
222 $116,193.58 $365.28 $0.00 $656.98 $117,215.84
223 $117,215.84 $365.28 $0.00 $662.76 $118,243.88
224 $118,243.88 $365.28 $0.00 $668.57 $119,277.73
225 $119,277.73 $365.28 $0.00 $674.41 $120,317.42
226 $120,317.42 $365.28 $0.00 $680.29 $121,362.99
227 $121,362.99 $365.28 $0.00 $686.20 $122,414.47
228 $122,414.47 $365.28 $0.00 $692.15 $123,471.90
229 $123,471.90 $365.28 $44,967.08 $698.13 $79,568.23
230 $79,568.23 $365.28 $0.00 $449.89 $80,383.40
231 $80,383.40 $365.28 $0.00 $454.50 $81,203.18
232 $81,203.18 $365.28 $0.00 $459.13 $82,027.59
233 $82,027.59 $365.28 $0.00 $463.80 $82,856.67
234 $82,856.67 $365.28 $0.00 $468.48 $83,690.43
235 $83,690.43 $365.28 $0.00 $473.20 $84,528.91
236 $84,528.91 $365.28 $0.00 $477.94 $85,372.13
237 $85,372.13 $365.28 $0.00 $482.71 $86,220.12
238 $86,220.12 $365.28 $0.00 $487.50 $87,072.90
239 $87,072.90 $365.28 $0.00 $492.32 $87,930.50
240 $87,930.50 $365.28 $0.00 $497.17 $88,792.95
241 $88,792.95 $365.28 $47,215.43 $502.05 $42,444.85
242 $42,444.85 $365.28 $0.00 $239.99 $43,050.12
243 $43,050.12 $365.28 $0.00 $243.41 $43,658.81
244 $43,658.81 $365.28 $0.00 $246.85 $44,270.94
245 $44,270.94 $365.28 $0.00 $250.31 $44,886.53
246 $44,886.53 $365.28 $0.00 $253.79 $45,505.60
247 $45,505.60 $365.28 $0.00 $257.30 $46,128.18
248 $46,128.18 $365.28 $0.00 $260.82 $46,754.28
249 $46,754.28 $365.28 $0.00 $264.36 $47,383.92
250 $47,383.92 $365.28 $0.00 $267.92 $48,017.12
251 $48,017.12 $365.28 $0.00 $271.50 $48,653.90
252 $48,653.90 $365.28 $0.00 $275.10 $49,294.28
253 $49,294.28 $0.00 $49,576.20 $278.72 ($3.20)