Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$48,130
Monthly savings required$381

How much will it cost to send your child to University of Phoenix Columbus Ohio Campus in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $192,519.72 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $380.99 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$18,560.00
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 Columbus Ohio Campus in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $380.99 $0.00 $0.00 $380.99
2 $380.99 $380.99 $0.00 $2.15 $764.13
3 $764.13 $380.99 $0.00 $4.32 $1,149.44
4 $1,149.44 $380.99 $0.00 $6.50 $1,536.93
5 $1,536.93 $380.99 $0.00 $8.69 $1,926.61
6 $1,926.61 $380.99 $0.00 $10.89 $2,318.49
7 $2,318.49 $380.99 $0.00 $13.11 $2,712.59
8 $2,712.59 $380.99 $0.00 $15.34 $3,108.92
9 $3,108.92 $380.99 $0.00 $17.58 $3,507.49
10 $3,507.49 $380.99 $0.00 $19.83 $3,908.31
11 $3,908.31 $380.99 $0.00 $22.10 $4,311.40
12 $4,311.40 $380.99 $0.00 $24.38 $4,716.77
13 $4,716.77 $380.99 $0.00 $26.67 $5,124.43
14 $5,124.43 $380.99 $0.00 $28.97 $5,534.39
15 $5,534.39 $380.99 $0.00 $31.29 $5,946.67
16 $5,946.67 $380.99 $0.00 $33.62 $6,361.28
17 $6,361.28 $380.99 $0.00 $35.97 $6,778.24
18 $6,778.24 $380.99 $0.00 $38.33 $7,197.56
19 $7,197.56 $380.99 $0.00 $40.70 $7,619.25
20 $7,619.25 $380.99 $0.00 $43.08 $8,043.32
21 $8,043.32 $380.99 $0.00 $45.48 $8,469.79
22 $8,469.79 $380.99 $0.00 $47.89 $8,898.67
23 $8,898.67 $380.99 $0.00 $50.31 $9,329.97
24 $9,329.97 $380.99 $0.00 $52.75 $9,763.71
25 $9,763.71 $380.99 $0.00 $55.21 $10,199.91
26 $10,199.91 $380.99 $0.00 $57.67 $10,638.57
27 $10,638.57 $380.99 $0.00 $60.15 $11,079.71
28 $11,079.71 $380.99 $0.00 $62.65 $11,523.35
29 $11,523.35 $380.99 $0.00 $65.15 $11,969.49
30 $11,969.49 $380.99 $0.00 $67.68 $12,418.16
31 $12,418.16 $380.99 $0.00 $70.21 $12,869.36
32 $12,869.36 $380.99 $0.00 $72.77 $13,323.12
33 $13,323.12 $380.99 $0.00 $75.33 $13,779.44
34 $13,779.44 $380.99 $0.00 $77.91 $14,238.34
35 $14,238.34 $380.99 $0.00 $80.51 $14,699.84
36 $14,699.84 $380.99 $0.00 $83.12 $15,163.95
37 $15,163.95 $380.99 $0.00 $85.74 $15,630.68
38 $15,630.68 $380.99 $0.00 $88.38 $16,100.05
39 $16,100.05 $380.99 $0.00 $91.03 $16,572.07
40 $16,572.07 $380.99 $0.00 $93.70 $17,046.76
41 $17,046.76 $380.99 $0.00 $96.38 $17,524.13
42 $17,524.13 $380.99 $0.00 $99.08 $18,004.20
43 $18,004.20 $380.99 $0.00 $101.80 $18,486.99
44 $18,486.99 $380.99 $0.00 $104.53 $18,972.51
45 $18,972.51 $380.99 $0.00 $107.27 $19,460.77
46 $19,460.77 $380.99 $0.00 $110.03 $19,951.79
47 $19,951.79 $380.99 $0.00 $112.81 $20,445.59
48 $20,445.59 $380.99 $0.00 $115.60 $20,942.18
49 $20,942.18 $380.99 $0.00 $118.41 $21,441.58
50 $21,441.58 $380.99 $0.00 $121.23 $21,943.80
51 $21,943.80 $380.99 $0.00 $124.07 $22,448.86
52 $22,448.86 $380.99 $0.00 $126.93 $22,956.78
53 $22,956.78 $380.99 $0.00 $129.80 $23,467.57
54 $23,467.57 $380.99 $0.00 $132.69 $23,981.25
55 $23,981.25 $380.99 $0.00 $135.59 $24,497.83
56 $24,497.83 $380.99 $0.00 $138.51 $25,017.33
57 $25,017.33 $380.99 $0.00 $141.45 $25,539.77
58 $25,539.77 $380.99 $0.00 $144.41 $26,065.17
59 $26,065.17 $380.99 $0.00 $147.38 $26,593.54
60 $26,593.54 $380.99 $0.00 $150.36 $27,124.89
61 $27,124.89 $380.99 $0.00 $153.37 $27,659.25
62 $27,659.25 $380.99 $0.00 $156.39 $28,196.63
63 $28,196.63 $380.99 $0.00 $159.43 $28,737.05
64 $28,737.05 $380.99 $0.00 $162.48 $29,280.52
65 $29,280.52 $380.99 $0.00 $165.56 $29,827.07
66 $29,827.07 $380.99 $0.00 $168.65 $30,376.71
67 $30,376.71 $380.99 $0.00 $171.75 $30,929.45
68 $30,929.45 $380.99 $0.00 $174.88 $31,485.32
69 $31,485.32 $380.99 $0.00 $178.02 $32,044.33
70 $32,044.33 $380.99 $0.00 $181.18 $32,606.50
71 $32,606.50 $380.99 $0.00 $184.36 $33,171.85
72 $33,171.85 $380.99 $0.00 $187.56 $33,740.40
73 $33,740.40 $380.99 $0.00 $190.77 $34,312.16
74 $34,312.16 $380.99 $0.00 $194.01 $34,887.16
75 $34,887.16 $380.99 $0.00 $197.26 $35,465.41
76 $35,465.41 $380.99 $0.00 $200.53 $36,046.93
77 $36,046.93 $380.99 $0.00 $203.81 $36,631.73
78 $36,631.73 $380.99 $0.00 $207.12 $37,219.84
79 $37,219.84 $380.99 $0.00 $210.45 $37,811.28
80 $37,811.28 $380.99 $0.00 $213.79 $38,406.06
81 $38,406.06 $380.99 $0.00 $217.15 $39,004.20
82 $39,004.20 $380.99 $0.00 $220.54 $39,605.73
83 $39,605.73 $380.99 $0.00 $223.94 $40,210.66
84 $40,210.66 $380.99 $0.00 $227.36 $40,819.01
85 $40,819.01 $380.99 $0.00 $230.80 $41,430.80
86 $41,430.80 $380.99 $0.00 $234.26 $42,046.05
87 $42,046.05 $380.99 $0.00 $237.73 $42,664.77
88 $42,664.77 $380.99 $0.00 $241.23 $43,286.99
89 $43,286.99 $380.99 $0.00 $244.75 $43,912.73
90 $43,912.73 $380.99 $0.00 $248.29 $44,542.01
91 $44,542.01 $380.99 $0.00 $251.85 $45,174.85
92 $45,174.85 $380.99 $0.00 $255.43 $45,811.27
93 $45,811.27 $380.99 $0.00 $259.02 $46,451.28
94 $46,451.28 $380.99 $0.00 $262.64 $47,094.91
95 $47,094.91 $380.99 $0.00 $266.28 $47,742.18
96 $47,742.18 $380.99 $0.00 $269.94 $48,393.11
97 $48,393.11 $380.99 $0.00 $273.62 $49,047.72
98 $49,047.72 $380.99 $0.00 $277.32 $49,706.03
99 $49,706.03 $380.99 $0.00 $281.05 $50,368.07
100 $50,368.07 $380.99 $0.00 $284.79 $51,033.85
101 $51,033.85 $380.99 $0.00 $288.55 $51,703.39
102 $51,703.39 $380.99 $0.00 $292.34 $52,376.72
103 $52,376.72 $380.99 $0.00 $296.15 $53,053.86
104 $53,053.86 $380.99 $0.00 $299.97 $53,734.82
105 $53,734.82 $380.99 $0.00 $303.82 $54,419.63
106 $54,419.63 $380.99 $0.00 $307.70 $55,108.32
107 $55,108.32 $380.99 $0.00 $311.59 $55,800.90
108 $55,800.90 $380.99 $0.00 $315.51 $56,497.40
109 $56,497.40 $380.99 $0.00 $319.44 $57,197.83
110 $57,197.83 $380.99 $0.00 $323.40 $57,902.22
111 $57,902.22 $380.99 $0.00 $327.39 $58,610.60
112 $58,610.60 $380.99 $0.00 $331.39 $59,322.98
113 $59,322.98 $380.99 $0.00 $335.42 $60,039.39
114 $60,039.39 $380.99 $0.00 $339.47 $60,759.85
115 $60,759.85 $380.99 $0.00 $343.55 $61,484.39
116 $61,484.39 $380.99 $0.00 $347.64 $62,213.02
117 $62,213.02 $380.99 $0.00 $351.76 $62,945.77
118 $62,945.77 $380.99 $0.00 $355.90 $63,682.66
119 $63,682.66 $380.99 $0.00 $360.07 $64,423.72
120 $64,423.72 $380.99 $0.00 $364.26 $65,168.97
121 $65,168.97 $380.99 $0.00 $368.47 $65,918.43
122 $65,918.43 $380.99 $0.00 $372.71 $66,672.13
123 $66,672.13 $380.99 $0.00 $376.97 $67,430.09
124 $67,430.09 $380.99 $0.00 $381.26 $68,192.34
125 $68,192.34 $380.99 $0.00 $385.57 $68,958.90
126 $68,958.90 $380.99 $0.00 $389.90 $69,729.79
127 $69,729.79 $380.99 $0.00 $394.26 $70,505.04
128 $70,505.04 $380.99 $0.00 $398.65 $71,284.68
129 $71,284.68 $380.99 $0.00 $403.05 $72,068.72
130 $72,068.72 $380.99 $0.00 $407.49 $72,857.20
131 $72,857.20 $380.99 $0.00 $411.95 $73,650.14
132 $73,650.14 $380.99 $0.00 $416.43 $74,447.56
133 $74,447.56 $380.99 $0.00 $420.94 $75,249.49
134 $75,249.49 $380.99 $0.00 $425.47 $76,055.95
135 $76,055.95 $380.99 $0.00 $430.03 $76,866.97
136 $76,866.97 $380.99 $0.00 $434.62 $77,682.58
137 $77,682.58 $380.99 $0.00 $439.23 $78,502.80
138 $78,502.80 $380.99 $0.00 $443.87 $79,327.66
139 $79,327.66 $380.99 $0.00 $448.53 $80,157.18
140 $80,157.18 $380.99 $0.00 $453.22 $80,991.39
141 $80,991.39 $380.99 $0.00 $457.94 $81,830.32
142 $81,830.32 $380.99 $0.00 $462.68 $82,673.99
143 $82,673.99 $380.99 $0.00 $467.45 $83,522.43
144 $83,522.43 $380.99 $0.00 $472.25 $84,375.67
145 $84,375.67 $380.99 $0.00 $477.07 $85,233.73
146 $85,233.73 $380.99 $0.00 $481.92 $86,096.64
147 $86,096.64 $380.99 $0.00 $486.80 $86,964.43
148 $86,964.43 $380.99 $0.00 $491.71 $87,837.13
149 $87,837.13 $380.99 $0.00 $496.64 $88,714.76
150 $88,714.76 $380.99 $0.00 $501.61 $89,597.36
151 $89,597.36 $380.99 $0.00 $506.60 $90,484.95
152 $90,484.95 $380.99 $0.00 $511.62 $91,377.56
153 $91,377.56 $380.99 $0.00 $516.66 $92,275.21
154 $92,275.21 $380.99 $0.00 $521.74 $93,177.94
155 $93,177.94 $380.99 $0.00 $526.84 $94,085.77
156 $94,085.77 $380.99 $0.00 $531.97 $94,998.73
157 $94,998.73 $380.99 $0.00 $537.14 $95,916.86
158 $95,916.86 $380.99 $0.00 $542.33 $96,840.18
159 $96,840.18 $380.99 $0.00 $547.55 $97,768.72
160 $97,768.72 $380.99 $0.00 $552.80 $98,702.51
161 $98,702.51 $380.99 $0.00 $558.08 $99,641.58
162 $99,641.58 $380.99 $0.00 $563.39 $100,585.96
163 $100,585.96 $380.99 $0.00 $568.73 $101,535.68
164 $101,535.68 $380.99 $0.00 $574.10 $102,490.77
165 $102,490.77 $380.99 $0.00 $579.50 $103,451.26
166 $103,451.26 $380.99 $0.00 $584.93 $104,417.18
167 $104,417.18 $380.99 $0.00 $590.39 $105,388.56
168 $105,388.56 $380.99 $0.00 $595.88 $106,365.43
169 $106,365.43 $380.99 $0.00 $601.41 $107,347.83
170 $107,347.83 $380.99 $0.00 $606.96 $108,335.78
171 $108,335.78 $380.99 $0.00 $612.55 $109,329.32
172 $109,329.32 $380.99 $0.00 $618.16 $110,328.47
173 $110,328.47 $380.99 $0.00 $623.81 $111,333.27
174 $111,333.27 $380.99 $0.00 $629.49 $112,343.75
175 $112,343.75 $380.99 $0.00 $635.21 $113,359.95
176 $113,359.95 $380.99 $0.00 $640.95 $114,381.89
177 $114,381.89 $380.99 $0.00 $646.73 $115,409.61
178 $115,409.61 $380.99 $0.00 $652.54 $116,443.14
179 $116,443.14 $380.99 $0.00 $658.39 $117,482.52
180 $117,482.52 $380.99 $0.00 $664.26 $118,527.77
181 $118,527.77 $380.99 $0.00 $670.17 $119,578.93
182 $119,578.93 $380.99 $0.00 $676.12 $120,636.04
183 $120,636.04 $380.99 $0.00 $682.09 $121,699.12
184 $121,699.12 $380.99 $0.00 $688.10 $122,768.21
185 $122,768.21 $380.99 $0.00 $694.15 $123,843.35
186 $123,843.35 $380.99 $0.00 $700.23 $124,924.57
187 $124,924.57 $380.99 $0.00 $706.34 $126,011.90
188 $126,011.90 $380.99 $0.00 $712.49 $127,105.38
189 $127,105.38 $380.99 $0.00 $718.67 $128,205.04
190 $128,205.04 $380.99 $0.00 $724.89 $129,310.92
191 $129,310.92 $380.99 $0.00 $731.14 $130,423.05
192 $130,423.05 $380.99 $0.00 $737.43 $131,541.47
193 $131,541.47 $380.99 $0.00 $743.75 $132,666.21
194 $132,666.21 $380.99 $0.00 $750.11 $133,797.31
195 $133,797.31 $380.99 $0.00 $756.51 $134,934.81
196 $134,934.81 $380.99 $0.00 $762.94 $136,078.74
197 $136,078.74 $380.99 $0.00 $769.41 $137,229.14
198 $137,229.14 $380.99 $0.00 $775.91 $138,386.04
199 $138,386.04 $380.99 $0.00 $782.45 $139,549.48
200 $139,549.48 $380.99 $0.00 $789.03 $140,719.50
201 $140,719.50 $380.99 $0.00 $795.65 $141,896.14
202 $141,896.14 $380.99 $0.00 $802.30 $143,079.43
203 $143,079.43 $380.99 $0.00 $808.99 $144,269.41
204 $144,269.41 $380.99 $0.00 $815.72 $145,466.12
205 $145,466.12 $380.99 $0.00 $822.49 $146,669.60
206 $146,669.60 $380.99 $0.00 $829.29 $147,879.88
207 $147,879.88 $380.99 $0.00 $836.13 $149,097.00
208 $149,097.00 $380.99 $0.00 $843.02 $150,321.01
209 $150,321.01 $380.99 $0.00 $849.94 $151,551.94
210 $151,551.94 $380.99 $0.00 $856.90 $152,789.83
211 $152,789.83 $380.99 $0.00 $863.90 $154,034.72
212 $154,034.72 $380.99 $0.00 $870.93 $155,286.64
213 $155,286.64 $380.99 $0.00 $878.01 $156,545.64
214 $156,545.64 $380.99 $0.00 $885.13 $157,811.76
215 $157,811.76 $380.99 $0.00 $892.29 $159,085.04
216 $159,085.04 $380.99 $0.00 $899.49 $160,365.52
217 $160,365.52 $380.99 $44,666.85 $906.73 $116,986.39
218 $116,986.39 $380.99 $0.00 $661.46 $118,028.84
219 $118,028.84 $380.99 $0.00 $667.35 $119,077.18
220 $119,077.18 $380.99 $0.00 $673.28 $120,131.45
221 $120,131.45 $380.99 $0.00 $679.24 $121,191.68
222 $121,191.68 $380.99 $0.00 $685.24 $122,257.91
223 $122,257.91 $380.99 $0.00 $691.26 $123,330.16
224 $123,330.16 $380.99 $0.00 $697.33 $124,408.48
225 $124,408.48 $380.99 $0.00 $703.42 $125,492.89
226 $125,492.89 $380.99 $0.00 $709.56 $126,583.44
227 $126,583.44 $380.99 $0.00 $715.72 $127,680.15
228 $127,680.15 $380.99 $0.00 $721.92 $128,783.06
229 $128,783.06 $380.99 $46,900.20 $728.16 $82,992.01
230 $82,992.01 $380.99 $0.00 $469.25 $83,842.25
231 $83,842.25 $380.99 $0.00 $474.06 $84,697.30
232 $84,697.30 $380.99 $0.00 $478.89 $85,557.18
233 $85,557.18 $380.99 $0.00 $483.75 $86,421.92
234 $86,421.92 $380.99 $0.00 $488.64 $87,291.55
235 $87,291.55 $380.99 $0.00 $493.56 $88,166.10
236 $88,166.10 $380.99 $0.00 $498.50 $89,045.59
237 $89,045.59 $380.99 $0.00 $503.48 $89,930.06
238 $89,930.06 $380.99 $0.00 $508.48 $90,819.53
239 $90,819.53 $380.99 $0.00 $513.51 $91,714.03
240 $91,714.03 $380.99 $0.00 $518.56 $92,613.58
241 $92,613.58 $380.99 $49,245.21 $523.65 $44,273.01
242 $44,273.01 $380.99 $0.00 $250.33 $44,904.33
243 $44,904.33 $380.99 $0.00 $253.90 $45,539.22
244 $45,539.22 $380.99 $0.00 $257.49 $46,177.70
245 $46,177.70 $380.99 $0.00 $261.10 $46,819.79
246 $46,819.79 $380.99 $0.00 $264.73 $47,465.51
247 $47,465.51 $380.99 $0.00 $268.38 $48,114.88
248 $48,114.88 $380.99 $0.00 $272.05 $48,767.92
249 $48,767.92 $380.99 $0.00 $275.74 $49,424.65
250 $49,424.65 $380.99 $0.00 $279.45 $50,085.09
251 $50,085.09 $380.99 $0.00 $283.19 $50,749.27
252 $50,749.27 $380.99 $0.00 $286.94 $51,417.20
253 $51,417.20 $0.00 $51,707.47 $290.72 $0.45