Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2037$55,235
Monthly savings required$437

How much will it cost to send your child to University of Phoenix Jersey City Campus in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $220,941.27 for students enrolling in 2037 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $437.24 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$21,300.00
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 Jersey City Campus in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $437.24 $0.00 $0.00 $437.24
2 $437.24 $437.24 $0.00 $2.47 $876.95
3 $876.95 $437.24 $0.00 $4.96 $1,319.15
4 $1,319.15 $437.24 $0.00 $7.46 $1,763.85
5 $1,763.85 $437.24 $0.00 $9.97 $2,211.06
6 $2,211.06 $437.24 $0.00 $12.50 $2,660.80
7 $2,660.80 $437.24 $0.00 $15.04 $3,113.08
8 $3,113.08 $437.24 $0.00 $17.60 $3,567.92
9 $3,567.92 $437.24 $0.00 $20.17 $4,025.33
10 $4,025.33 $437.24 $0.00 $22.76 $4,485.33
11 $4,485.33 $437.24 $0.00 $25.36 $4,947.93
12 $4,947.93 $437.24 $0.00 $27.98 $5,413.15
13 $5,413.15 $437.24 $0.00 $30.61 $5,881.00
14 $5,881.00 $437.24 $0.00 $33.25 $6,351.49
15 $6,351.49 $437.24 $0.00 $35.91 $6,824.64
16 $6,824.64 $437.24 $0.00 $38.59 $7,300.47
17 $7,300.47 $437.24 $0.00 $41.28 $7,778.99
18 $7,778.99 $437.24 $0.00 $43.98 $8,260.21
19 $8,260.21 $437.24 $0.00 $46.70 $8,744.15
20 $8,744.15 $437.24 $0.00 $49.44 $9,230.83
21 $9,230.83 $437.24 $0.00 $52.19 $9,720.26
22 $9,720.26 $437.24 $0.00 $54.96 $10,212.46
23 $10,212.46 $437.24 $0.00 $57.74 $10,707.44
24 $10,707.44 $437.24 $0.00 $60.54 $11,205.22
25 $11,205.22 $437.24 $0.00 $63.36 $11,705.82
26 $11,705.82 $437.24 $0.00 $66.19 $12,209.25
27 $12,209.25 $437.24 $0.00 $69.03 $12,715.52
28 $12,715.52 $437.24 $0.00 $71.90 $13,224.66
29 $13,224.66 $437.24 $0.00 $74.77 $13,736.67
30 $13,736.67 $437.24 $0.00 $77.67 $14,251.58
31 $14,251.58 $437.24 $0.00 $80.58 $14,769.40
32 $14,769.40 $437.24 $0.00 $83.51 $15,290.15
33 $15,290.15 $437.24 $0.00 $86.45 $15,813.84
34 $15,813.84 $437.24 $0.00 $89.41 $16,340.49
35 $16,340.49 $437.24 $0.00 $92.39 $16,870.12
36 $16,870.12 $437.24 $0.00 $95.39 $17,402.75
37 $17,402.75 $437.24 $0.00 $98.40 $17,938.39
38 $17,938.39 $437.24 $0.00 $101.43 $18,477.06
39 $18,477.06 $437.24 $0.00 $104.47 $19,018.77
40 $19,018.77 $437.24 $0.00 $107.53 $19,563.54
41 $19,563.54 $437.24 $0.00 $110.62 $20,111.40
42 $20,111.40 $437.24 $0.00 $113.71 $20,662.35
43 $20,662.35 $437.24 $0.00 $116.83 $21,216.42
44 $21,216.42 $437.24 $0.00 $119.96 $21,773.62
45 $21,773.62 $437.24 $0.00 $123.11 $22,333.97
46 $22,333.97 $437.24 $0.00 $126.28 $22,897.49
47 $22,897.49 $437.24 $0.00 $129.47 $23,464.20
48 $23,464.20 $437.24 $0.00 $132.67 $24,034.11
49 $24,034.11 $437.24 $0.00 $135.89 $24,607.24
50 $24,607.24 $437.24 $0.00 $139.13 $25,183.61
51 $25,183.61 $437.24 $0.00 $142.39 $25,763.24
52 $25,763.24 $437.24 $0.00 $145.67 $26,346.15
53 $26,346.15 $437.24 $0.00 $148.96 $26,932.35
54 $26,932.35 $437.24 $0.00 $152.28 $27,521.87
55 $27,521.87 $437.24 $0.00 $155.61 $28,114.72
56 $28,114.72 $437.24 $0.00 $158.96 $28,710.92
57 $28,710.92 $437.24 $0.00 $162.34 $29,310.50
58 $29,310.50 $437.24 $0.00 $165.73 $29,913.47
59 $29,913.47 $437.24 $0.00 $169.14 $30,519.85
60 $30,519.85 $437.24 $0.00 $172.56 $31,129.65
61 $31,129.65 $437.24 $0.00 $176.01 $31,742.90
62 $31,742.90 $437.24 $0.00 $179.48 $32,359.62
63 $32,359.62 $437.24 $0.00 $182.97 $32,979.83
64 $32,979.83 $437.24 $0.00 $186.47 $33,603.54
65 $33,603.54 $437.24 $0.00 $190.00 $34,230.78
66 $34,230.78 $437.24 $0.00 $193.55 $34,861.57
67 $34,861.57 $437.24 $0.00 $197.11 $35,495.92
68 $35,495.92 $437.24 $0.00 $200.70 $36,133.86
69 $36,133.86 $437.24 $0.00 $204.31 $36,775.41
70 $36,775.41 $437.24 $0.00 $207.93 $37,420.58
71 $37,420.58 $437.24 $0.00 $211.58 $38,069.40
72 $38,069.40 $437.24 $0.00 $215.25 $38,721.89
73 $38,721.89 $437.24 $0.00 $218.94 $39,378.07
74 $39,378.07 $437.24 $0.00 $222.65 $40,037.96
75 $40,037.96 $437.24 $0.00 $226.38 $40,701.58
76 $40,701.58 $437.24 $0.00 $230.13 $41,368.95
77 $41,368.95 $437.24 $0.00 $233.91 $42,040.10
78 $42,040.10 $437.24 $0.00 $237.70 $42,715.04
79 $42,715.04 $437.24 $0.00 $241.52 $43,393.80
80 $43,393.80 $437.24 $0.00 $245.35 $44,076.39
81 $44,076.39 $437.24 $0.00 $249.21 $44,762.84
82 $44,762.84 $437.24 $0.00 $253.10 $45,453.18
83 $45,453.18 $437.24 $0.00 $257.00 $46,147.42
84 $46,147.42 $437.24 $0.00 $260.92 $46,845.58
85 $46,845.58 $437.24 $0.00 $264.87 $47,547.69
86 $47,547.69 $437.24 $0.00 $268.84 $48,253.77
87 $48,253.77 $437.24 $0.00 $272.83 $48,963.84
88 $48,963.84 $437.24 $0.00 $276.85 $49,677.93
89 $49,677.93 $437.24 $0.00 $280.89 $50,396.06
90 $50,396.06 $437.24 $0.00 $284.95 $51,118.25
91 $51,118.25 $437.24 $0.00 $289.03 $51,844.52
92 $51,844.52 $437.24 $0.00 $293.14 $52,574.90
93 $52,574.90 $437.24 $0.00 $297.27 $53,309.41
94 $53,309.41 $437.24 $0.00 $301.42 $54,048.07
95 $54,048.07 $437.24 $0.00 $305.60 $54,790.91
96 $54,790.91 $437.24 $0.00 $309.80 $55,537.95
97 $55,537.95 $437.24 $0.00 $314.02 $56,289.21
98 $56,289.21 $437.24 $0.00 $318.27 $57,044.72
99 $57,044.72 $437.24 $0.00 $322.54 $57,804.50
100 $57,804.50 $437.24 $0.00 $326.84 $58,568.58
101 $58,568.58 $437.24 $0.00 $331.16 $59,336.98
102 $59,336.98 $437.24 $0.00 $335.50 $60,109.72
103 $60,109.72 $437.24 $0.00 $339.87 $60,886.83
104 $60,886.83 $437.24 $0.00 $344.26 $61,668.33
105 $61,668.33 $437.24 $0.00 $348.68 $62,454.25
106 $62,454.25 $437.24 $0.00 $353.13 $63,244.62
107 $63,244.62 $437.24 $0.00 $357.59 $64,039.45
108 $64,039.45 $437.24 $0.00 $362.09 $64,838.78
109 $64,838.78 $437.24 $0.00 $366.61 $65,642.63
110 $65,642.63 $437.24 $0.00 $371.15 $66,451.02
111 $66,451.02 $437.24 $0.00 $375.72 $67,263.98
112 $67,263.98 $437.24 $0.00 $380.32 $68,081.54
113 $68,081.54 $437.24 $0.00 $384.94 $68,903.72
114 $68,903.72 $437.24 $0.00 $389.59 $69,730.55
115 $69,730.55 $437.24 $0.00 $394.27 $70,562.06
116 $70,562.06 $437.24 $0.00 $398.97 $71,398.27
117 $71,398.27 $437.24 $0.00 $403.70 $72,239.21
118 $72,239.21 $437.24 $0.00 $408.45 $73,084.90
119 $73,084.90 $437.24 $0.00 $413.23 $73,935.37
120 $73,935.37 $437.24 $0.00 $418.04 $74,790.65
121 $74,790.65 $437.24 $0.00 $422.88 $75,650.77
122 $75,650.77 $437.24 $0.00 $427.74 $76,515.75
123 $76,515.75 $437.24 $0.00 $432.63 $77,385.62
124 $77,385.62 $437.24 $0.00 $437.55 $78,260.41
125 $78,260.41 $437.24 $0.00 $442.50 $79,140.15
126 $79,140.15 $437.24 $0.00 $447.47 $80,024.86
127 $80,024.86 $437.24 $0.00 $452.47 $80,914.57
128 $80,914.57 $437.24 $0.00 $457.50 $81,809.31
129 $81,809.31 $437.24 $0.00 $462.56 $82,709.11
130 $82,709.11 $437.24 $0.00 $467.65 $83,614.00
131 $83,614.00 $437.24 $0.00 $472.77 $84,524.01
132 $84,524.01 $437.24 $0.00 $477.91 $85,439.16
133 $85,439.16 $437.24 $0.00 $483.09 $86,359.49
134 $86,359.49 $437.24 $0.00 $488.29 $87,285.02
135 $87,285.02 $437.24 $0.00 $493.52 $88,215.78
136 $88,215.78 $437.24 $0.00 $498.78 $89,151.80
137 $89,151.80 $437.24 $0.00 $504.08 $90,093.12
138 $90,093.12 $437.24 $0.00 $509.40 $91,039.76
139 $91,039.76 $437.24 $0.00 $514.75 $91,991.75
140 $91,991.75 $437.24 $0.00 $520.13 $92,949.12
141 $92,949.12 $437.24 $0.00 $525.55 $93,911.91
142 $93,911.91 $437.24 $0.00 $530.99 $94,880.14
143 $94,880.14 $437.24 $0.00 $536.47 $95,853.85
144 $95,853.85 $437.24 $0.00 $541.97 $96,833.06
145 $96,833.06 $437.24 $0.00 $547.51 $97,817.81
146 $97,817.81 $437.24 $0.00 $553.08 $98,808.13
147 $98,808.13 $437.24 $0.00 $558.68 $99,804.05
148 $99,804.05 $437.24 $0.00 $564.31 $100,805.60
149 $100,805.60 $437.24 $0.00 $569.97 $101,812.81
150 $101,812.81 $437.24 $0.00 $575.66 $102,825.71
151 $102,825.71 $437.24 $0.00 $581.39 $103,844.34
152 $103,844.34 $437.24 $0.00 $587.15 $104,868.73
153 $104,868.73 $437.24 $0.00 $592.94 $105,898.91
154 $105,898.91 $437.24 $0.00 $598.77 $106,934.92
155 $106,934.92 $437.24 $0.00 $604.63 $107,976.79
156 $107,976.79 $437.24 $0.00 $610.52 $109,024.55
157 $109,024.55 $437.24 $0.00 $616.44 $110,078.23
158 $110,078.23 $437.24 $0.00 $622.40 $111,137.87
159 $111,137.87 $437.24 $0.00 $628.39 $112,203.50
160 $112,203.50 $437.24 $0.00 $634.41 $113,275.15
161 $113,275.15 $437.24 $0.00 $640.47 $114,352.86
162 $114,352.86 $437.24 $0.00 $646.57 $115,436.67
163 $115,436.67 $437.24 $0.00 $652.70 $116,526.61
164 $116,526.61 $437.24 $0.00 $658.86 $117,622.71
165 $117,622.71 $437.24 $0.00 $665.06 $118,725.01
166 $118,725.01 $437.24 $0.00 $671.29 $119,833.54
167 $119,833.54 $437.24 $0.00 $677.56 $120,948.34
168 $120,948.34 $437.24 $0.00 $683.86 $122,069.44
169 $122,069.44 $437.24 $0.00 $690.20 $123,196.88
170 $123,196.88 $437.24 $0.00 $696.57 $124,330.69
171 $124,330.69 $437.24 $0.00 $702.98 $125,470.91
172 $125,470.91 $437.24 $0.00 $709.43 $126,617.58
173 $126,617.58 $437.24 $0.00 $715.91 $127,770.73
174 $127,770.73 $437.24 $0.00 $722.43 $128,930.40
175 $128,930.40 $437.24 $0.00 $728.99 $130,096.63
176 $130,096.63 $437.24 $0.00 $735.59 $131,269.46
177 $131,269.46 $437.24 $0.00 $742.22 $132,448.92
178 $132,448.92 $437.24 $0.00 $748.89 $133,635.05
179 $133,635.05 $437.24 $0.00 $755.59 $134,827.88
180 $134,827.88 $437.24 $0.00 $762.34 $136,027.46
181 $136,027.46 $437.24 $0.00 $769.12 $137,233.82
182 $137,233.82 $437.24 $0.00 $775.94 $138,447.00
183 $138,447.00 $437.24 $0.00 $782.80 $139,667.04
184 $139,667.04 $437.24 $0.00 $789.70 $140,893.98
185 $140,893.98 $437.24 $0.00 $796.64 $142,127.86
186 $142,127.86 $437.24 $0.00 $803.61 $143,368.71
187 $143,368.71 $437.24 $0.00 $810.63 $144,616.58
188 $144,616.58 $437.24 $0.00 $817.68 $145,871.50
189 $145,871.50 $437.24 $0.00 $824.78 $147,133.52
190 $147,133.52 $437.24 $0.00 $831.91 $148,402.67
191 $148,402.67 $437.24 $0.00 $839.09 $149,679.00
192 $149,679.00 $437.24 $0.00 $846.31 $150,962.55
193 $150,962.55 $437.24 $0.00 $853.56 $152,253.35
194 $152,253.35 $437.24 $0.00 $860.86 $153,551.45
195 $153,551.45 $437.24 $0.00 $868.20 $154,856.89
196 $154,856.89 $437.24 $0.00 $875.58 $156,169.71
197 $156,169.71 $437.24 $0.00 $883.01 $157,489.96
198 $157,489.96 $437.24 $0.00 $890.47 $158,817.67
199 $158,817.67 $437.24 $0.00 $897.98 $160,152.89
200 $160,152.89 $437.24 $0.00 $905.53 $161,495.66
201 $161,495.66 $437.24 $0.00 $913.12 $162,846.02
202 $162,846.02 $437.24 $0.00 $920.76 $164,204.02
203 $164,204.02 $437.24 $0.00 $928.43 $165,569.69
204 $165,569.69 $437.24 $0.00 $936.16 $166,943.09
205 $166,943.09 $437.24 $0.00 $943.92 $168,324.25
206 $168,324.25 $437.24 $0.00 $951.73 $169,713.22
207 $169,713.22 $437.24 $0.00 $959.58 $171,110.04
208 $171,110.04 $437.24 $0.00 $967.48 $172,514.76
209 $172,514.76 $437.24 $0.00 $975.42 $173,927.42
210 $173,927.42 $437.24 $0.00 $983.41 $175,348.07
211 $175,348.07 $437.24 $0.00 $991.44 $176,776.75
212 $176,776.75 $437.24 $0.00 $999.52 $178,213.51
213 $178,213.51 $437.24 $0.00 $1,007.65 $179,658.40
214 $179,658.40 $437.24 $0.00 $1,015.81 $181,111.45
215 $181,111.45 $437.24 $0.00 $1,024.03 $182,572.72
216 $182,572.72 $437.24 $0.00 $1,032.29 $184,042.25
217 $184,042.25 $437.24 $51,260.99 $1,040.60 $134,259.10
218 $134,259.10 $437.24 $0.00 $759.12 $135,455.46
219 $135,455.46 $437.24 $0.00 $765.88 $136,658.58
220 $136,658.58 $437.24 $0.00 $772.69 $137,868.51
221 $137,868.51 $437.24 $0.00 $779.53 $139,085.28
222 $139,085.28 $437.24 $0.00 $786.41 $140,308.93
223 $140,308.93 $437.24 $0.00 $793.33 $141,539.50
224 $141,539.50 $437.24 $0.00 $800.28 $142,777.02
225 $142,777.02 $437.24 $0.00 $807.28 $144,021.54
226 $144,021.54 $437.24 $0.00 $814.32 $145,273.10
227 $145,273.10 $437.24 $0.00 $821.40 $146,531.74
228 $146,531.74 $437.24 $0.00 $828.51 $147,797.49
229 $147,797.49 $437.24 $53,824.04 $835.67 $95,246.36
230 $95,246.36 $437.24 $0.00 $538.54 $96,222.14
231 $96,222.14 $437.24 $0.00 $544.05 $97,203.43
232 $97,203.43 $437.24 $0.00 $549.60 $98,190.27
233 $98,190.27 $437.24 $0.00 $555.18 $99,182.69
234 $99,182.69 $437.24 $0.00 $560.79 $100,180.72
235 $100,180.72 $437.24 $0.00 $566.44 $101,184.40
236 $101,184.40 $437.24 $0.00 $572.11 $102,193.75
237 $102,193.75 $437.24 $0.00 $577.82 $103,208.81
238 $103,208.81 $437.24 $0.00 $583.56 $104,229.61
239 $104,229.61 $437.24 $0.00 $589.33 $105,256.18
240 $105,256.18 $437.24 $0.00 $595.13 $106,288.55
241 $106,288.55 $437.24 $56,515.24 $600.97 $50,811.52
242 $50,811.52 $437.24 $0.00 $287.30 $51,536.06
243 $51,536.06 $437.24 $0.00 $291.39 $52,264.69
244 $52,264.69 $437.24 $0.00 $295.51 $52,997.44
245 $52,997.44 $437.24 $0.00 $299.66 $53,734.34
246 $53,734.34 $437.24 $0.00 $303.82 $54,475.40
247 $54,475.40 $437.24 $0.00 $308.01 $55,220.65
248 $55,220.65 $437.24 $0.00 $312.23 $55,970.12
249 $55,970.12 $437.24 $0.00 $316.46 $56,723.82
250 $56,723.82 $437.24 $0.00 $320.72 $57,481.78
251 $57,481.78 $437.24 $0.00 $325.01 $58,244.03
252 $58,244.03 $437.24 $0.00 $329.32 $59,010.59
253 $59,010.59 $0.00 $59,341.00 $333.65 $3.24