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

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$43,089
Monthly savings required$341

How much will it cost to send your child to University of Phoenix Chicago Campus in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $172,354.94 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $341.08 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$16,616.00
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 Chicago Campus in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $341.08 $0.00 $0.00 $341.08
2 $341.08 $341.08 $0.00 $1.93 $684.09
3 $684.09 $341.08 $0.00 $3.87 $1,029.04
4 $1,029.04 $341.08 $0.00 $5.82 $1,375.94
5 $1,375.94 $341.08 $0.00 $7.78 $1,724.80
6 $1,724.80 $341.08 $0.00 $9.75 $2,075.63
7 $2,075.63 $341.08 $0.00 $11.74 $2,428.45
8 $2,428.45 $341.08 $0.00 $13.73 $2,783.26
9 $2,783.26 $341.08 $0.00 $15.74 $3,140.08
10 $3,140.08 $341.08 $0.00 $17.75 $3,498.91
11 $3,498.91 $341.08 $0.00 $19.78 $3,859.77
12 $3,859.77 $341.08 $0.00 $21.82 $4,222.67
13 $4,222.67 $341.08 $0.00 $23.88 $4,587.63
14 $4,587.63 $341.08 $0.00 $25.94 $4,954.65
15 $4,954.65 $341.08 $0.00 $28.01 $5,323.74
16 $5,323.74 $341.08 $0.00 $30.10 $5,694.92
17 $5,694.92 $341.08 $0.00 $32.20 $6,068.20
18 $6,068.20 $341.08 $0.00 $34.31 $6,443.59
19 $6,443.59 $341.08 $0.00 $36.43 $6,821.10
20 $6,821.10 $341.08 $0.00 $38.57 $7,200.75
21 $7,200.75 $341.08 $0.00 $40.71 $7,582.54
22 $7,582.54 $341.08 $0.00 $42.87 $7,966.49
23 $7,966.49 $341.08 $0.00 $45.04 $8,352.61
24 $8,352.61 $341.08 $0.00 $47.23 $8,740.92
25 $8,740.92 $341.08 $0.00 $49.42 $9,131.42
26 $9,131.42 $341.08 $0.00 $51.63 $9,524.13
27 $9,524.13 $341.08 $0.00 $53.85 $9,919.06
28 $9,919.06 $341.08 $0.00 $56.08 $10,316.22
29 $10,316.22 $341.08 $0.00 $58.33 $10,715.63
30 $10,715.63 $341.08 $0.00 $60.59 $11,117.30
31 $11,117.30 $341.08 $0.00 $62.86 $11,521.24
32 $11,521.24 $341.08 $0.00 $65.14 $11,927.46
33 $11,927.46 $341.08 $0.00 $67.44 $12,335.98
34 $12,335.98 $341.08 $0.00 $69.75 $12,746.81
35 $12,746.81 $341.08 $0.00 $72.07 $13,159.96
36 $13,159.96 $341.08 $0.00 $74.41 $13,575.45
37 $13,575.45 $341.08 $0.00 $76.76 $13,993.29
38 $13,993.29 $341.08 $0.00 $79.12 $14,413.49
39 $14,413.49 $341.08 $0.00 $81.50 $14,836.07
40 $14,836.07 $341.08 $0.00 $83.89 $15,261.04
41 $15,261.04 $341.08 $0.00 $86.29 $15,688.41
42 $15,688.41 $341.08 $0.00 $88.70 $16,118.19
43 $16,118.19 $341.08 $0.00 $91.13 $16,550.40
44 $16,550.40 $341.08 $0.00 $93.58 $16,985.06
45 $16,985.06 $341.08 $0.00 $96.04 $17,422.18
46 $17,422.18 $341.08 $0.00 $98.51 $17,861.77
47 $17,861.77 $341.08 $0.00 $100.99 $18,303.84
48 $18,303.84 $341.08 $0.00 $103.49 $18,748.41
49 $18,748.41 $341.08 $0.00 $106.01 $19,195.50
50 $19,195.50 $341.08 $0.00 $108.53 $19,645.11
51 $19,645.11 $341.08 $0.00 $111.08 $20,097.27
52 $20,097.27 $341.08 $0.00 $113.63 $20,551.98
53 $20,551.98 $341.08 $0.00 $116.20 $21,009.26
54 $21,009.26 $341.08 $0.00 $118.79 $21,469.13
55 $21,469.13 $341.08 $0.00 $121.39 $21,931.60
56 $21,931.60 $341.08 $0.00 $124.00 $22,396.68
57 $22,396.68 $341.08 $0.00 $126.63 $22,864.39
58 $22,864.39 $341.08 $0.00 $129.28 $23,334.75
59 $23,334.75 $341.08 $0.00 $131.94 $23,807.77
60 $23,807.77 $341.08 $0.00 $134.61 $24,283.46
61 $24,283.46 $341.08 $0.00 $137.30 $24,761.84
62 $24,761.84 $341.08 $0.00 $140.01 $25,242.93
63 $25,242.93 $341.08 $0.00 $142.73 $25,726.74
64 $25,726.74 $341.08 $0.00 $145.46 $26,213.28
65 $26,213.28 $341.08 $0.00 $148.21 $26,702.57
66 $26,702.57 $341.08 $0.00 $150.98 $27,194.63
67 $27,194.63 $341.08 $0.00 $153.76 $27,689.47
68 $27,689.47 $341.08 $0.00 $156.56 $28,187.11
69 $28,187.11 $341.08 $0.00 $159.37 $28,687.56
70 $28,687.56 $341.08 $0.00 $162.20 $29,190.84
71 $29,190.84 $341.08 $0.00 $165.05 $29,696.97
72 $29,696.97 $341.08 $0.00 $167.91 $30,205.96
73 $30,205.96 $341.08 $0.00 $170.79 $30,717.83
74 $30,717.83 $341.08 $0.00 $173.68 $31,232.59
75 $31,232.59 $341.08 $0.00 $176.59 $31,750.26
76 $31,750.26 $341.08 $0.00 $179.52 $32,270.86
77 $32,270.86 $341.08 $0.00 $182.46 $32,794.40
78 $32,794.40 $341.08 $0.00 $185.42 $33,320.90
79 $33,320.90 $341.08 $0.00 $188.40 $33,850.38
80 $33,850.38 $341.08 $0.00 $191.39 $34,382.85
81 $34,382.85 $341.08 $0.00 $194.41 $34,918.34
82 $34,918.34 $341.08 $0.00 $197.43 $35,456.85
83 $35,456.85 $341.08 $0.00 $200.48 $35,998.41
84 $35,998.41 $341.08 $0.00 $203.54 $36,543.03
85 $36,543.03 $341.08 $0.00 $206.62 $37,090.73
86 $37,090.73 $341.08 $0.00 $209.72 $37,641.53
87 $37,641.53 $341.08 $0.00 $212.83 $38,195.44
88 $38,195.44 $341.08 $0.00 $215.96 $38,752.48
89 $38,752.48 $341.08 $0.00 $219.11 $39,312.67
90 $39,312.67 $341.08 $0.00 $222.28 $39,876.03
91 $39,876.03 $341.08 $0.00 $225.46 $40,442.57
92 $40,442.57 $341.08 $0.00 $228.67 $41,012.32
93 $41,012.32 $341.08 $0.00 $231.89 $41,585.29
94 $41,585.29 $341.08 $0.00 $235.13 $42,161.50
95 $42,161.50 $341.08 $0.00 $238.39 $42,740.97
96 $42,740.97 $341.08 $0.00 $241.66 $43,323.71
97 $43,323.71 $341.08 $0.00 $244.96 $43,909.75
98 $43,909.75 $341.08 $0.00 $248.27 $44,499.10
99 $44,499.10 $341.08 $0.00 $251.60 $45,091.78
100 $45,091.78 $341.08 $0.00 $254.96 $45,687.82
101 $45,687.82 $341.08 $0.00 $258.33 $46,287.23
102 $46,287.23 $341.08 $0.00 $261.71 $46,890.02
103 $46,890.02 $341.08 $0.00 $265.12 $47,496.22
104 $47,496.22 $341.08 $0.00 $268.55 $48,105.85
105 $48,105.85 $341.08 $0.00 $272.00 $48,718.93
106 $48,718.93 $341.08 $0.00 $275.46 $49,335.47
107 $49,335.47 $341.08 $0.00 $278.95 $49,955.50
108 $49,955.50 $341.08 $0.00 $282.46 $50,579.04
109 $50,579.04 $341.08 $0.00 $285.98 $51,206.10
110 $51,206.10 $341.08 $0.00 $289.53 $51,836.71
111 $51,836.71 $341.08 $0.00 $293.09 $52,470.88
112 $52,470.88 $341.08 $0.00 $296.68 $53,108.64
113 $53,108.64 $341.08 $0.00 $300.28 $53,750.00
114 $53,750.00 $341.08 $0.00 $303.91 $54,394.99
115 $54,394.99 $341.08 $0.00 $307.56 $55,043.63
116 $55,043.63 $341.08 $0.00 $311.22 $55,695.93
117 $55,695.93 $341.08 $0.00 $314.91 $56,351.92
118 $56,351.92 $341.08 $0.00 $318.62 $57,011.62
119 $57,011.62 $341.08 $0.00 $322.35 $57,675.05
120 $57,675.05 $341.08 $0.00 $326.10 $58,342.23
121 $58,342.23 $341.08 $0.00 $329.88 $59,013.19
122 $59,013.19 $341.08 $0.00 $333.67 $59,687.94
123 $59,687.94 $341.08 $0.00 $337.48 $60,366.50
124 $60,366.50 $341.08 $0.00 $341.32 $61,048.90
125 $61,048.90 $341.08 $0.00 $345.18 $61,735.16
126 $61,735.16 $341.08 $0.00 $349.06 $62,425.30
127 $62,425.30 $341.08 $0.00 $352.96 $63,119.34
128 $63,119.34 $341.08 $0.00 $356.89 $63,817.31
129 $63,817.31 $341.08 $0.00 $360.83 $64,519.22
130 $64,519.22 $341.08 $0.00 $364.80 $65,225.10
131 $65,225.10 $341.08 $0.00 $368.79 $65,934.97
132 $65,934.97 $341.08 $0.00 $372.81 $66,648.86
133 $66,648.86 $341.08 $0.00 $376.84 $67,366.78
134 $67,366.78 $341.08 $0.00 $380.90 $68,088.76
135 $68,088.76 $341.08 $0.00 $384.98 $68,814.82
136 $68,814.82 $341.08 $0.00 $389.09 $69,544.99
137 $69,544.99 $341.08 $0.00 $393.22 $70,279.29
138 $70,279.29 $341.08 $0.00 $397.37 $71,017.74
139 $71,017.74 $341.08 $0.00 $401.54 $71,760.36
140 $71,760.36 $341.08 $0.00 $405.74 $72,507.18
141 $72,507.18 $341.08 $0.00 $409.97 $73,258.23
142 $73,258.23 $341.08 $0.00 $414.21 $74,013.52
143 $74,013.52 $341.08 $0.00 $418.48 $74,773.08
144 $74,773.08 $341.08 $0.00 $422.78 $75,536.94
145 $75,536.94 $341.08 $0.00 $427.10 $76,305.12
146 $76,305.12 $341.08 $0.00 $431.44 $77,077.64
147 $77,077.64 $341.08 $0.00 $435.81 $77,854.53
148 $77,854.53 $341.08 $0.00 $440.20 $78,635.81
149 $78,635.81 $341.08 $0.00 $444.62 $79,421.51
150 $79,421.51 $341.08 $0.00 $449.06 $80,211.65
151 $80,211.65 $341.08 $0.00 $453.53 $81,006.26
152 $81,006.26 $341.08 $0.00 $458.02 $81,805.36
153 $81,805.36 $341.08 $0.00 $462.54 $82,608.98
154 $82,608.98 $341.08 $0.00 $467.08 $83,417.14
155 $83,417.14 $341.08 $0.00 $471.65 $84,229.87
156 $84,229.87 $341.08 $0.00 $476.25 $85,047.20
157 $85,047.20 $341.08 $0.00 $480.87 $85,869.15
158 $85,869.15 $341.08 $0.00 $485.52 $86,695.75
159 $86,695.75 $341.08 $0.00 $490.19 $87,527.02
160 $87,527.02 $341.08 $0.00 $494.89 $88,362.99
161 $88,362.99 $341.08 $0.00 $499.62 $89,203.69
162 $89,203.69 $341.08 $0.00 $504.37 $90,049.14
163 $90,049.14 $341.08 $0.00 $509.15 $90,899.37
164 $90,899.37 $341.08 $0.00 $513.96 $91,754.41
165 $91,754.41 $341.08 $0.00 $518.79 $92,614.28
166 $92,614.28 $341.08 $0.00 $523.65 $93,479.01
167 $93,479.01 $341.08 $0.00 $528.54 $94,348.63
168 $94,348.63 $341.08 $0.00 $533.46 $95,223.17
169 $95,223.17 $341.08 $0.00 $538.41 $96,102.66
170 $96,102.66 $341.08 $0.00 $543.38 $96,987.12
171 $96,987.12 $341.08 $0.00 $548.38 $97,876.58
172 $97,876.58 $341.08 $0.00 $553.41 $98,771.07
173 $98,771.07 $341.08 $0.00 $558.47 $99,670.62
174 $99,670.62 $341.08 $0.00 $563.55 $100,575.25
175 $100,575.25 $341.08 $0.00 $568.67 $101,485.00
176 $101,485.00 $341.08 $0.00 $573.81 $102,399.89
177 $102,399.89 $341.08 $0.00 $578.98 $103,319.95
178 $103,319.95 $341.08 $0.00 $584.19 $104,245.22
179 $104,245.22 $341.08 $0.00 $589.42 $105,175.72
180 $105,175.72 $341.08 $0.00 $594.68 $106,111.48
181 $106,111.48 $341.08 $0.00 $599.97 $107,052.53
182 $107,052.53 $341.08 $0.00 $605.29 $107,998.90
183 $107,998.90 $341.08 $0.00 $610.64 $108,950.62
184 $108,950.62 $341.08 $0.00 $616.02 $109,907.72
185 $109,907.72 $341.08 $0.00 $621.43 $110,870.23
186 $110,870.23 $341.08 $0.00 $626.88 $111,838.19
187 $111,838.19 $341.08 $0.00 $632.35 $112,811.62
188 $112,811.62 $341.08 $0.00 $637.85 $113,790.55
189 $113,790.55 $341.08 $0.00 $643.39 $114,775.02
190 $114,775.02 $341.08 $0.00 $648.95 $115,765.05
191 $115,765.05 $341.08 $0.00 $654.55 $116,760.68
192 $116,760.68 $341.08 $0.00 $660.18 $117,761.94
193 $117,761.94 $341.08 $0.00 $665.84 $118,768.86
194 $118,768.86 $341.08 $0.00 $671.54 $119,781.48
195 $119,781.48 $341.08 $0.00 $677.26 $120,799.82
196 $120,799.82 $341.08 $0.00 $683.02 $121,823.92
197 $121,823.92 $341.08 $0.00 $688.81 $122,853.81
198 $122,853.81 $341.08 $0.00 $694.63 $123,889.52
199 $123,889.52 $341.08 $0.00 $700.49 $124,931.09
200 $124,931.09 $341.08 $0.00 $706.38 $125,978.55
201 $125,978.55 $341.08 $0.00 $712.30 $127,031.93
202 $127,031.93 $341.08 $0.00 $718.26 $128,091.27
203 $128,091.27 $341.08 $0.00 $724.25 $129,156.60
204 $129,156.60 $341.08 $0.00 $730.27 $130,227.95
205 $130,227.95 $341.08 $0.00 $736.33 $131,305.36
206 $131,305.36 $341.08 $0.00 $742.42 $132,388.86
207 $132,388.86 $341.08 $0.00 $748.55 $133,478.49
208 $133,478.49 $341.08 $0.00 $754.71 $134,574.28
209 $134,574.28 $341.08 $0.00 $760.90 $135,676.26
210 $135,676.26 $341.08 $0.00 $767.13 $136,784.47
211 $136,784.47 $341.08 $0.00 $773.40 $137,898.95
212 $137,898.95 $341.08 $0.00 $779.70 $139,019.73
213 $139,019.73 $341.08 $0.00 $786.04 $140,146.85
214 $140,146.85 $341.08 $0.00 $792.41 $141,280.34
215 $141,280.34 $341.08 $0.00 $798.82 $142,420.24
216 $142,420.24 $341.08 $0.00 $805.26 $143,566.58
217 $143,566.58 $341.08 $39,988.39 $811.75 $104,731.02
218 $104,731.02 $341.08 $0.00 $592.16 $105,664.26
219 $105,664.26 $341.08 $0.00 $597.44 $106,602.78
220 $106,602.78 $341.08 $0.00 $602.75 $107,546.61
221 $107,546.61 $341.08 $0.00 $608.08 $108,495.77
222 $108,495.77 $341.08 $0.00 $613.45 $109,450.30
223 $109,450.30 $341.08 $0.00 $618.85 $110,410.23
224 $110,410.23 $341.08 $0.00 $624.28 $111,375.59
225 $111,375.59 $341.08 $0.00 $629.73 $112,346.40
226 $112,346.40 $341.08 $0.00 $635.22 $113,322.70
227 $113,322.70 $341.08 $0.00 $640.74 $114,304.52
228 $114,304.52 $341.08 $0.00 $646.29 $115,291.89
229 $115,291.89 $341.08 $41,987.80 $651.88 $74,297.05
230 $74,297.05 $341.08 $0.00 $420.09 $75,058.22
231 $75,058.22 $341.08 $0.00 $424.39 $75,823.69
232 $75,823.69 $341.08 $0.00 $428.72 $76,593.49
233 $76,593.49 $341.08 $0.00 $433.07 $77,367.64
234 $77,367.64 $341.08 $0.00 $437.45 $78,146.17
235 $78,146.17 $341.08 $0.00 $441.85 $78,929.10
236 $78,929.10 $341.08 $0.00 $446.28 $79,716.46
237 $79,716.46 $341.08 $0.00 $450.73 $80,508.27
238 $80,508.27 $341.08 $0.00 $455.21 $81,304.56
239 $81,304.56 $341.08 $0.00 $459.71 $82,105.35
240 $82,105.35 $341.08 $0.00 $464.24 $82,910.67
241 $82,910.67 $341.08 $44,087.19 $468.79 $39,633.35
242 $39,633.35 $341.08 $0.00 $224.09 $40,198.52
243 $40,198.52 $341.08 $0.00 $227.29 $40,766.89
244 $40,766.89 $341.08 $0.00 $230.50 $41,338.47
245 $41,338.47 $341.08 $0.00 $233.73 $41,913.28
246 $41,913.28 $341.08 $0.00 $236.98 $42,491.34
247 $42,491.34 $341.08 $0.00 $240.25 $43,072.67
248 $43,072.67 $341.08 $0.00 $243.54 $43,657.29
249 $43,657.29 $341.08 $0.00 $246.84 $44,245.21
250 $44,245.21 $341.08 $0.00 $250.17 $44,836.46
251 $44,836.46 $341.08 $0.00 $253.51 $45,431.05
252 $45,431.05 $341.08 $0.00 $256.87 $46,029.00
253 $46,029.00 $0.00 $46,291.55 $260.25 ($2.30)