Savings Plan and Future Cost Estimation for University of Phoenix Northwest Indiana Campus

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$25,566
Monthly savings required$202

How much will it cost to send your child to University of Phoenix Northwest Indiana Campus in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $102,265.73 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $202.37 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$9,859.00
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 Northwest Indiana Campus in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $202.37 $0.00 $0.00 $202.37
2 $202.37 $202.37 $0.00 $1.14 $405.88
3 $405.88 $202.37 $0.00 $2.29 $610.54
4 $610.54 $202.37 $0.00 $3.45 $816.36
5 $816.36 $202.37 $0.00 $4.62 $1,023.35
6 $1,023.35 $202.37 $0.00 $5.79 $1,231.51
7 $1,231.51 $202.37 $0.00 $6.96 $1,440.84
8 $1,440.84 $202.37 $0.00 $8.15 $1,651.36
9 $1,651.36 $202.37 $0.00 $9.34 $1,863.07
10 $1,863.07 $202.37 $0.00 $10.53 $2,075.97
11 $2,075.97 $202.37 $0.00 $11.74 $2,290.08
12 $2,290.08 $202.37 $0.00 $12.95 $2,505.40
13 $2,505.40 $202.37 $0.00 $14.17 $2,721.94
14 $2,721.94 $202.37 $0.00 $15.39 $2,939.70
15 $2,939.70 $202.37 $0.00 $16.62 $3,158.69
16 $3,158.69 $202.37 $0.00 $17.86 $3,378.92
17 $3,378.92 $202.37 $0.00 $19.10 $3,600.39
18 $3,600.39 $202.37 $0.00 $20.36 $3,823.12
19 $3,823.12 $202.37 $0.00 $21.62 $4,047.11
20 $4,047.11 $202.37 $0.00 $22.88 $4,272.36
21 $4,272.36 $202.37 $0.00 $24.16 $4,498.89
22 $4,498.89 $202.37 $0.00 $25.44 $4,726.70
23 $4,726.70 $202.37 $0.00 $26.73 $4,955.80
24 $4,955.80 $202.37 $0.00 $28.02 $5,186.19
25 $5,186.19 $202.37 $0.00 $29.32 $5,417.88
26 $5,417.88 $202.37 $0.00 $30.63 $5,650.88
27 $5,650.88 $202.37 $0.00 $31.95 $5,885.20
28 $5,885.20 $202.37 $0.00 $33.28 $6,120.85
29 $6,120.85 $202.37 $0.00 $34.61 $6,357.83
30 $6,357.83 $202.37 $0.00 $35.95 $6,596.15
31 $6,596.15 $202.37 $0.00 $37.30 $6,835.82
32 $6,835.82 $202.37 $0.00 $38.65 $7,076.84
33 $7,076.84 $202.37 $0.00 $40.01 $7,319.22
34 $7,319.22 $202.37 $0.00 $41.38 $7,562.97
35 $7,562.97 $202.37 $0.00 $42.76 $7,808.10
36 $7,808.10 $202.37 $0.00 $44.15 $8,054.62
37 $8,054.62 $202.37 $0.00 $45.54 $8,302.53
38 $8,302.53 $202.37 $0.00 $46.94 $8,551.84
39 $8,551.84 $202.37 $0.00 $48.35 $8,802.56
40 $8,802.56 $202.37 $0.00 $49.77 $9,054.70
41 $9,054.70 $202.37 $0.00 $51.20 $9,308.27
42 $9,308.27 $202.37 $0.00 $52.63 $9,563.27
43 $9,563.27 $202.37 $0.00 $54.07 $9,819.71
44 $9,819.71 $202.37 $0.00 $55.52 $10,077.60
45 $10,077.60 $202.37 $0.00 $56.98 $10,336.95
46 $10,336.95 $202.37 $0.00 $58.45 $10,597.77
47 $10,597.77 $202.37 $0.00 $59.92 $10,860.06
48 $10,860.06 $202.37 $0.00 $61.40 $11,123.83
49 $11,123.83 $202.37 $0.00 $62.90 $11,389.10
50 $11,389.10 $202.37 $0.00 $64.40 $11,655.87
51 $11,655.87 $202.37 $0.00 $65.90 $11,924.14
52 $11,924.14 $202.37 $0.00 $67.42 $12,193.93
53 $12,193.93 $202.37 $0.00 $68.95 $12,465.25
54 $12,465.25 $202.37 $0.00 $70.48 $12,738.10
55 $12,738.10 $202.37 $0.00 $72.02 $13,012.49
56 $13,012.49 $202.37 $0.00 $73.57 $13,288.43
57 $13,288.43 $202.37 $0.00 $75.13 $13,565.93
58 $13,565.93 $202.37 $0.00 $76.70 $13,845.00
59 $13,845.00 $202.37 $0.00 $78.28 $14,125.65
60 $14,125.65 $202.37 $0.00 $79.87 $14,407.89
61 $14,407.89 $202.37 $0.00 $81.46 $14,691.72
62 $14,691.72 $202.37 $0.00 $83.07 $14,977.16
63 $14,977.16 $202.37 $0.00 $84.68 $15,264.21
64 $15,264.21 $202.37 $0.00 $86.31 $15,552.89
65 $15,552.89 $202.37 $0.00 $87.94 $15,843.20
66 $15,843.20 $202.37 $0.00 $89.58 $16,135.15
67 $16,135.15 $202.37 $0.00 $91.23 $16,428.75
68 $16,428.75 $202.37 $0.00 $92.89 $16,724.01
69 $16,724.01 $202.37 $0.00 $94.56 $17,020.94
70 $17,020.94 $202.37 $0.00 $96.24 $17,319.55
71 $17,319.55 $202.37 $0.00 $97.93 $17,619.85
72 $17,619.85 $202.37 $0.00 $99.63 $17,921.85
73 $17,921.85 $202.37 $0.00 $101.33 $18,225.55
74 $18,225.55 $202.37 $0.00 $103.05 $18,530.97
75 $18,530.97 $202.37 $0.00 $104.78 $18,838.12
76 $18,838.12 $202.37 $0.00 $106.51 $19,147.00
77 $19,147.00 $202.37 $0.00 $108.26 $19,457.63
78 $19,457.63 $202.37 $0.00 $110.02 $19,770.02
79 $19,770.02 $202.37 $0.00 $111.78 $20,084.17
80 $20,084.17 $202.37 $0.00 $113.56 $20,400.10
81 $20,400.10 $202.37 $0.00 $115.35 $20,717.82
82 $20,717.82 $202.37 $0.00 $117.14 $21,037.33
83 $21,037.33 $202.37 $0.00 $118.95 $21,358.65
84 $21,358.65 $202.37 $0.00 $120.76 $21,681.78
85 $21,681.78 $202.37 $0.00 $122.59 $22,006.74
86 $22,006.74 $202.37 $0.00 $124.43 $22,333.54
87 $22,333.54 $202.37 $0.00 $126.28 $22,662.19
88 $22,662.19 $202.37 $0.00 $128.14 $22,992.70
89 $22,992.70 $202.37 $0.00 $130.00 $23,325.07
90 $23,325.07 $202.37 $0.00 $131.88 $23,659.32
91 $23,659.32 $202.37 $0.00 $133.77 $23,995.46
92 $23,995.46 $202.37 $0.00 $135.67 $24,333.50
93 $24,333.50 $202.37 $0.00 $137.59 $24,673.46
94 $24,673.46 $202.37 $0.00 $139.51 $25,015.34
95 $25,015.34 $202.37 $0.00 $141.44 $25,359.15
96 $25,359.15 $202.37 $0.00 $143.38 $25,704.90
97 $25,704.90 $202.37 $0.00 $145.34 $26,052.61
98 $26,052.61 $202.37 $0.00 $147.31 $26,402.29
99 $26,402.29 $202.37 $0.00 $149.28 $26,753.94
100 $26,753.94 $202.37 $0.00 $151.27 $27,107.58
101 $27,107.58 $202.37 $0.00 $153.27 $27,463.22
102 $27,463.22 $202.37 $0.00 $155.28 $27,820.87
103 $27,820.87 $202.37 $0.00 $157.30 $28,180.54
104 $28,180.54 $202.37 $0.00 $159.34 $28,542.25
105 $28,542.25 $202.37 $0.00 $161.38 $28,906.00
106 $28,906.00 $202.37 $0.00 $163.44 $29,271.81
107 $29,271.81 $202.37 $0.00 $165.51 $29,639.69
108 $29,639.69 $202.37 $0.00 $167.59 $30,009.65
109 $30,009.65 $202.37 $0.00 $169.68 $30,381.70
110 $30,381.70 $202.37 $0.00 $171.78 $30,755.85
111 $30,755.85 $202.37 $0.00 $173.90 $31,132.12
112 $31,132.12 $202.37 $0.00 $176.03 $31,510.52
113 $31,510.52 $202.37 $0.00 $178.17 $31,891.06
114 $31,891.06 $202.37 $0.00 $180.32 $32,273.75
115 $32,273.75 $202.37 $0.00 $182.48 $32,658.60
116 $32,658.60 $202.37 $0.00 $184.66 $33,045.63
117 $33,045.63 $202.37 $0.00 $186.84 $33,434.84
118 $33,434.84 $202.37 $0.00 $189.05 $33,826.26
119 $33,826.26 $202.37 $0.00 $191.26 $34,219.89
120 $34,219.89 $202.37 $0.00 $193.48 $34,615.74
121 $34,615.74 $202.37 $0.00 $195.72 $35,013.83
122 $35,013.83 $202.37 $0.00 $197.97 $35,414.17
123 $35,414.17 $202.37 $0.00 $200.24 $35,816.78
124 $35,816.78 $202.37 $0.00 $202.51 $36,221.66
125 $36,221.66 $202.37 $0.00 $204.80 $36,628.83
126 $36,628.83 $202.37 $0.00 $207.10 $37,038.30
127 $37,038.30 $202.37 $0.00 $209.42 $37,450.09
128 $37,450.09 $202.37 $0.00 $211.75 $37,864.21
129 $37,864.21 $202.37 $0.00 $214.09 $38,280.67
130 $38,280.67 $202.37 $0.00 $216.44 $38,699.48
131 $38,699.48 $202.37 $0.00 $218.81 $39,120.66
132 $39,120.66 $202.37 $0.00 $221.19 $39,544.22
133 $39,544.22 $202.37 $0.00 $223.59 $39,970.18
134 $39,970.18 $202.37 $0.00 $226.00 $40,398.55
135 $40,398.55 $202.37 $0.00 $228.42 $40,829.34
136 $40,829.34 $202.37 $0.00 $230.86 $41,262.57
137 $41,262.57 $202.37 $0.00 $233.30 $41,698.24
138 $41,698.24 $202.37 $0.00 $235.77 $42,136.38
139 $42,136.38 $202.37 $0.00 $238.25 $42,577.00
140 $42,577.00 $202.37 $0.00 $240.74 $43,020.11
141 $43,020.11 $202.37 $0.00 $243.24 $43,465.72
142 $43,465.72 $202.37 $0.00 $245.76 $43,913.85
143 $43,913.85 $202.37 $0.00 $248.30 $44,364.52
144 $44,364.52 $202.37 $0.00 $250.84 $44,817.73
145 $44,817.73 $202.37 $0.00 $253.41 $45,273.51
146 $45,273.51 $202.37 $0.00 $255.98 $45,731.86
147 $45,731.86 $202.37 $0.00 $258.57 $46,192.80
148 $46,192.80 $202.37 $0.00 $261.18 $46,656.35
149 $46,656.35 $202.37 $0.00 $263.80 $47,122.52
150 $47,122.52 $202.37 $0.00 $266.44 $47,591.33
151 $47,591.33 $202.37 $0.00 $269.09 $48,062.79
152 $48,062.79 $202.37 $0.00 $271.75 $48,536.91
153 $48,536.91 $202.37 $0.00 $274.43 $49,013.71
154 $49,013.71 $202.37 $0.00 $277.13 $49,493.21
155 $49,493.21 $202.37 $0.00 $279.84 $49,975.42
156 $49,975.42 $202.37 $0.00 $282.57 $50,460.36
157 $50,460.36 $202.37 $0.00 $285.31 $50,948.04
158 $50,948.04 $202.37 $0.00 $288.07 $51,438.48
159 $51,438.48 $202.37 $0.00 $290.84 $51,931.69
160 $51,931.69 $202.37 $0.00 $293.63 $52,427.69
161 $52,427.69 $202.37 $0.00 $296.43 $52,926.49
162 $52,926.49 $202.37 $0.00 $299.25 $53,428.11
163 $53,428.11 $202.37 $0.00 $302.09 $53,932.57
164 $53,932.57 $202.37 $0.00 $304.94 $54,439.88
165 $54,439.88 $202.37 $0.00 $307.81 $54,950.06
166 $54,950.06 $202.37 $0.00 $310.70 $55,463.13
167 $55,463.13 $202.37 $0.00 $313.60 $55,979.10
168 $55,979.10 $202.37 $0.00 $316.51 $56,497.98
169 $56,497.98 $202.37 $0.00 $319.45 $57,019.80
170 $57,019.80 $202.37 $0.00 $322.40 $57,544.57
171 $57,544.57 $202.37 $0.00 $325.37 $58,072.31
172 $58,072.31 $202.37 $0.00 $328.35 $58,603.03
173 $58,603.03 $202.37 $0.00 $331.35 $59,136.75
174 $59,136.75 $202.37 $0.00 $334.37 $59,673.49
175 $59,673.49 $202.37 $0.00 $337.40 $60,213.26
176 $60,213.26 $202.37 $0.00 $340.45 $60,756.08
177 $60,756.08 $202.37 $0.00 $343.52 $61,301.97
178 $61,301.97 $202.37 $0.00 $346.61 $61,850.95
179 $61,850.95 $202.37 $0.00 $349.71 $62,403.03
180 $62,403.03 $202.37 $0.00 $352.84 $62,958.24
181 $62,958.24 $202.37 $0.00 $355.98 $63,516.59
182 $63,516.59 $202.37 $0.00 $359.13 $64,078.09
183 $64,078.09 $202.37 $0.00 $362.31 $64,642.77
184 $64,642.77 $202.37 $0.00 $365.50 $65,210.64
185 $65,210.64 $202.37 $0.00 $368.71 $65,781.72
186 $65,781.72 $202.37 $0.00 $371.94 $66,356.03
187 $66,356.03 $202.37 $0.00 $375.19 $66,933.59
188 $66,933.59 $202.37 $0.00 $378.45 $67,514.41
189 $67,514.41 $202.37 $0.00 $381.74 $68,098.52
190 $68,098.52 $202.37 $0.00 $385.04 $68,685.93
191 $68,685.93 $202.37 $0.00 $388.36 $69,276.66
192 $69,276.66 $202.37 $0.00 $391.70 $69,870.73
193 $69,870.73 $202.37 $0.00 $395.06 $70,468.16
194 $70,468.16 $202.37 $0.00 $398.44 $71,068.97
195 $71,068.97 $202.37 $0.00 $401.83 $71,673.17
196 $71,673.17 $202.37 $0.00 $405.25 $72,280.79
197 $72,280.79 $202.37 $0.00 $408.69 $72,891.85
198 $72,891.85 $202.37 $0.00 $412.14 $73,506.36
199 $73,506.36 $202.37 $0.00 $415.62 $74,124.35
200 $74,124.35 $202.37 $0.00 $419.11 $74,745.83
201 $74,745.83 $202.37 $0.00 $422.62 $75,370.82
202 $75,370.82 $202.37 $0.00 $426.16 $75,999.35
203 $75,999.35 $202.37 $0.00 $429.71 $76,631.43
204 $76,631.43 $202.37 $0.00 $433.29 $77,267.09
205 $77,267.09 $202.37 $0.00 $436.88 $77,906.34
206 $77,906.34 $202.37 $0.00 $440.49 $78,549.20
207 $78,549.20 $202.37 $0.00 $444.13 $79,195.70
208 $79,195.70 $202.37 $0.00 $447.78 $79,845.85
209 $79,845.85 $202.37 $0.00 $451.46 $80,499.68
210 $80,499.68 $202.37 $0.00 $455.16 $81,157.21
211 $81,157.21 $202.37 $0.00 $458.87 $81,818.45
212 $81,818.45 $202.37 $0.00 $462.61 $82,483.43
213 $82,483.43 $202.37 $0.00 $466.37 $83,152.17
214 $83,152.17 $202.37 $0.00 $470.15 $83,824.69
215 $83,824.69 $202.37 $0.00 $473.96 $84,501.02
216 $84,501.02 $202.37 $0.00 $477.78 $85,181.17
217 $85,181.17 $202.37 $23,726.86 $481.63 $62,138.31
218 $62,138.31 $202.37 $0.00 $351.34 $62,692.02
219 $62,692.02 $202.37 $0.00 $354.47 $63,248.86
220 $63,248.86 $202.37 $0.00 $357.62 $63,808.85
221 $63,808.85 $202.37 $0.00 $360.78 $64,372.00
222 $64,372.00 $202.37 $0.00 $363.97 $64,938.34
223 $64,938.34 $202.37 $0.00 $367.17 $65,507.88
224 $65,507.88 $202.37 $0.00 $370.39 $66,080.64
225 $66,080.64 $202.37 $0.00 $373.63 $66,656.64
226 $66,656.64 $202.37 $0.00 $376.89 $67,235.90
227 $67,235.90 $202.37 $0.00 $380.16 $67,818.43
228 $67,818.43 $202.37 $0.00 $383.46 $68,404.26
229 $68,404.26 $202.37 $24,913.20 $386.77 $44,080.20
230 $44,080.20 $202.37 $0.00 $249.24 $44,531.81
231 $44,531.81 $202.37 $0.00 $251.79 $44,985.97
232 $44,985.97 $202.37 $0.00 $254.36 $45,442.70
233 $45,442.70 $202.37 $0.00 $256.94 $45,902.01
234 $45,902.01 $202.37 $0.00 $259.54 $46,363.92
235 $46,363.92 $202.37 $0.00 $262.15 $46,828.44
236 $46,828.44 $202.37 $0.00 $264.77 $47,295.58
237 $47,295.58 $202.37 $0.00 $267.42 $47,765.37
238 $47,765.37 $202.37 $0.00 $270.07 $48,237.81
239 $48,237.81 $202.37 $0.00 $272.74 $48,712.92
240 $48,712.92 $202.37 $0.00 $275.43 $49,190.72
241 $49,190.72 $202.37 $26,158.86 $278.13 $23,512.36
242 $23,512.36 $202.37 $0.00 $132.94 $23,847.67
243 $23,847.67 $202.37 $0.00 $134.84 $24,184.88
244 $24,184.88 $202.37 $0.00 $136.74 $24,523.99
245 $24,523.99 $202.37 $0.00 $138.66 $24,865.02
246 $24,865.02 $202.37 $0.00 $140.59 $25,207.98
247 $25,207.98 $202.37 $0.00 $142.53 $25,552.88
248 $25,552.88 $202.37 $0.00 $144.48 $25,899.73
249 $25,899.73 $202.37 $0.00 $146.44 $26,248.54
250 $26,248.54 $202.37 $0.00 $148.41 $26,599.32
251 $26,599.32 $202.37 $0.00 $150.40 $26,952.09
252 $26,952.09 $202.37 $0.00 $152.39 $27,306.85
253 $27,306.85 $0.00 $27,466.81 $154.40 ($5.56)