Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2037$42,710
Monthly savings required$338

How much will it cost to send your child to University of Phoenix Pittsburgh Campus in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $170,840.51 for students enrolling in 2037 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $338.09 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$16,470.00
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 Pittsburgh Campus in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $338.09 $0.00 $0.00 $338.09
2 $338.09 $338.09 $0.00 $1.91 $678.09
3 $678.09 $338.09 $0.00 $3.83 $1,020.01
4 $1,020.01 $338.09 $0.00 $5.77 $1,363.87
5 $1,363.87 $338.09 $0.00 $7.71 $1,709.67
6 $1,709.67 $338.09 $0.00 $9.67 $2,057.43
7 $2,057.43 $338.09 $0.00 $11.63 $2,407.15
8 $2,407.15 $338.09 $0.00 $13.61 $2,758.85
9 $2,758.85 $338.09 $0.00 $15.60 $3,112.54
10 $3,112.54 $338.09 $0.00 $17.60 $3,468.23
11 $3,468.23 $338.09 $0.00 $19.61 $3,825.93
12 $3,825.93 $338.09 $0.00 $21.63 $4,185.65
13 $4,185.65 $338.09 $0.00 $23.67 $4,547.41
14 $4,547.41 $338.09 $0.00 $25.71 $4,911.21
15 $4,911.21 $338.09 $0.00 $27.77 $5,277.07
16 $5,277.07 $338.09 $0.00 $29.84 $5,645.00
17 $5,645.00 $338.09 $0.00 $31.92 $6,015.01
18 $6,015.01 $338.09 $0.00 $34.01 $6,387.11
19 $6,387.11 $338.09 $0.00 $36.11 $6,761.31
20 $6,761.31 $338.09 $0.00 $38.23 $7,137.63
21 $7,137.63 $338.09 $0.00 $40.36 $7,516.08
22 $7,516.08 $338.09 $0.00 $42.50 $7,896.67
23 $7,896.67 $338.09 $0.00 $44.65 $8,279.41
24 $8,279.41 $338.09 $0.00 $46.81 $8,664.31
25 $8,664.31 $338.09 $0.00 $48.99 $9,051.39
26 $9,051.39 $338.09 $0.00 $51.18 $9,440.66
27 $9,440.66 $338.09 $0.00 $53.38 $9,832.13
28 $9,832.13 $338.09 $0.00 $55.59 $10,225.81
29 $10,225.81 $338.09 $0.00 $57.82 $10,621.72
30 $10,621.72 $338.09 $0.00 $60.06 $11,019.87
31 $11,019.87 $338.09 $0.00 $62.31 $11,420.27
32 $11,420.27 $338.09 $0.00 $64.57 $11,822.93
33 $11,822.93 $338.09 $0.00 $66.85 $12,227.87
34 $12,227.87 $338.09 $0.00 $69.14 $12,635.10
35 $12,635.10 $338.09 $0.00 $71.44 $13,044.63
36 $13,044.63 $338.09 $0.00 $73.76 $13,456.48
37 $13,456.48 $338.09 $0.00 $76.08 $13,870.65
38 $13,870.65 $338.09 $0.00 $78.43 $14,287.17
39 $14,287.17 $338.09 $0.00 $80.78 $14,706.04
40 $14,706.04 $338.09 $0.00 $83.15 $15,127.28
41 $15,127.28 $338.09 $0.00 $85.53 $15,550.90
42 $15,550.90 $338.09 $0.00 $87.93 $15,976.92
43 $15,976.92 $338.09 $0.00 $90.34 $16,405.35
44 $16,405.35 $338.09 $0.00 $92.76 $16,836.20
45 $16,836.20 $338.09 $0.00 $95.19 $17,269.48
46 $17,269.48 $338.09 $0.00 $97.64 $17,705.21
47 $17,705.21 $338.09 $0.00 $100.11 $18,143.41
48 $18,143.41 $338.09 $0.00 $102.59 $18,584.09
49 $18,584.09 $338.09 $0.00 $105.08 $19,027.26
50 $19,027.26 $338.09 $0.00 $107.58 $19,472.93
51 $19,472.93 $338.09 $0.00 $110.10 $19,921.12
52 $19,921.12 $338.09 $0.00 $112.64 $20,371.85
53 $20,371.85 $338.09 $0.00 $115.19 $20,825.13
54 $20,825.13 $338.09 $0.00 $117.75 $21,280.97
55 $21,280.97 $338.09 $0.00 $120.33 $21,739.39
56 $21,739.39 $338.09 $0.00 $122.92 $22,200.40
57 $22,200.40 $338.09 $0.00 $125.52 $22,664.01
58 $22,664.01 $338.09 $0.00 $128.15 $23,130.25
59 $23,130.25 $338.09 $0.00 $130.78 $23,599.12
60 $23,599.12 $338.09 $0.00 $133.43 $24,070.64
61 $24,070.64 $338.09 $0.00 $136.10 $24,544.83
62 $24,544.83 $338.09 $0.00 $138.78 $25,021.70
63 $25,021.70 $338.09 $0.00 $141.48 $25,501.27
64 $25,501.27 $338.09 $0.00 $144.19 $25,983.55
65 $25,983.55 $338.09 $0.00 $146.91 $26,468.55
66 $26,468.55 $338.09 $0.00 $149.66 $26,956.30
67 $26,956.30 $338.09 $0.00 $152.41 $27,446.80
68 $27,446.80 $338.09 $0.00 $155.19 $27,940.08
69 $27,940.08 $338.09 $0.00 $157.98 $28,436.15
70 $28,436.15 $338.09 $0.00 $160.78 $28,935.02
71 $28,935.02 $338.09 $0.00 $163.60 $29,436.71
72 $29,436.71 $338.09 $0.00 $166.44 $29,941.24
73 $29,941.24 $338.09 $0.00 $169.29 $30,448.62
74 $30,448.62 $338.09 $0.00 $172.16 $30,958.87
75 $30,958.87 $338.09 $0.00 $175.05 $31,472.01
76 $31,472.01 $338.09 $0.00 $177.95 $31,988.05
77 $31,988.05 $338.09 $0.00 $180.87 $32,507.01
78 $32,507.01 $338.09 $0.00 $183.80 $33,028.90
79 $33,028.90 $338.09 $0.00 $186.75 $33,553.74
80 $33,553.74 $338.09 $0.00 $189.72 $34,081.55
81 $34,081.55 $338.09 $0.00 $192.70 $34,612.34
82 $34,612.34 $338.09 $0.00 $195.70 $35,146.13
83 $35,146.13 $338.09 $0.00 $198.72 $35,682.94
84 $35,682.94 $338.09 $0.00 $201.76 $36,222.79
85 $36,222.79 $338.09 $0.00 $204.81 $36,765.69
86 $36,765.69 $338.09 $0.00 $207.88 $37,311.66
87 $37,311.66 $338.09 $0.00 $210.97 $37,860.72
88 $37,860.72 $338.09 $0.00 $214.07 $38,412.88
89 $38,412.88 $338.09 $0.00 $217.19 $38,968.16
90 $38,968.16 $338.09 $0.00 $220.33 $39,526.58
91 $39,526.58 $338.09 $0.00 $223.49 $40,088.16
92 $40,088.16 $338.09 $0.00 $226.66 $40,652.91
93 $40,652.91 $338.09 $0.00 $229.86 $41,220.86
94 $41,220.86 $338.09 $0.00 $233.07 $41,792.02
95 $41,792.02 $338.09 $0.00 $236.30 $42,366.41
96 $42,366.41 $338.09 $0.00 $239.55 $42,944.05
97 $42,944.05 $338.09 $0.00 $242.81 $43,524.95
98 $43,524.95 $338.09 $0.00 $246.10 $44,109.14
99 $44,109.14 $338.09 $0.00 $249.40 $44,696.63
100 $44,696.63 $338.09 $0.00 $252.72 $45,287.44
101 $45,287.44 $338.09 $0.00 $256.06 $45,881.59
102 $45,881.59 $338.09 $0.00 $259.42 $46,479.10
103 $46,479.10 $338.09 $0.00 $262.80 $47,079.99
104 $47,079.99 $338.09 $0.00 $266.20 $47,684.28
105 $47,684.28 $338.09 $0.00 $269.61 $48,291.98
106 $48,291.98 $338.09 $0.00 $273.05 $48,903.12
107 $48,903.12 $338.09 $0.00 $276.51 $49,517.72
108 $49,517.72 $338.09 $0.00 $279.98 $50,135.79
109 $50,135.79 $338.09 $0.00 $283.48 $50,757.36
110 $50,757.36 $338.09 $0.00 $286.99 $51,382.44
111 $51,382.44 $338.09 $0.00 $290.52 $52,011.05
112 $52,011.05 $338.09 $0.00 $294.08 $52,643.22
113 $52,643.22 $338.09 $0.00 $297.65 $53,278.96
114 $53,278.96 $338.09 $0.00 $301.25 $53,918.30
115 $53,918.30 $338.09 $0.00 $304.86 $54,561.25
116 $54,561.25 $338.09 $0.00 $308.50 $55,207.84
117 $55,207.84 $338.09 $0.00 $312.15 $55,858.08
118 $55,858.08 $338.09 $0.00 $315.83 $56,512.00
119 $56,512.00 $338.09 $0.00 $319.53 $57,169.62
120 $57,169.62 $338.09 $0.00 $323.25 $57,830.96
121 $57,830.96 $338.09 $0.00 $326.98 $58,496.03
122 $58,496.03 $338.09 $0.00 $330.75 $59,164.87
123 $59,164.87 $338.09 $0.00 $334.53 $59,837.49
124 $59,837.49 $338.09 $0.00 $338.33 $60,513.91
125 $60,513.91 $338.09 $0.00 $342.15 $61,194.15
126 $61,194.15 $338.09 $0.00 $346.00 $61,878.24
127 $61,878.24 $338.09 $0.00 $349.87 $62,566.20
128 $62,566.20 $338.09 $0.00 $353.76 $63,258.05
129 $63,258.05 $338.09 $0.00 $357.67 $63,953.81
130 $63,953.81 $338.09 $0.00 $361.60 $64,653.50
131 $64,653.50 $338.09 $0.00 $365.56 $65,357.15
132 $65,357.15 $338.09 $0.00 $369.54 $66,064.78
133 $66,064.78 $338.09 $0.00 $373.54 $66,776.41
134 $66,776.41 $338.09 $0.00 $377.56 $67,492.06
135 $67,492.06 $338.09 $0.00 $381.61 $68,211.76
136 $68,211.76 $338.09 $0.00 $385.68 $68,935.53
137 $68,935.53 $338.09 $0.00 $389.77 $69,663.39
138 $69,663.39 $338.09 $0.00 $393.89 $70,395.37
139 $70,395.37 $338.09 $0.00 $398.03 $71,131.49
140 $71,131.49 $338.09 $0.00 $402.19 $71,871.77
141 $71,871.77 $338.09 $0.00 $406.37 $72,616.23
142 $72,616.23 $338.09 $0.00 $410.58 $73,364.90
143 $73,364.90 $338.09 $0.00 $414.82 $74,117.81
144 $74,117.81 $338.09 $0.00 $419.07 $74,874.97
145 $74,874.97 $338.09 $0.00 $423.35 $75,636.41
146 $75,636.41 $338.09 $0.00 $427.66 $76,402.16
147 $76,402.16 $338.09 $0.00 $431.99 $77,172.24
148 $77,172.24 $338.09 $0.00 $436.34 $77,946.67
149 $77,946.67 $338.09 $0.00 $440.72 $78,725.48
150 $78,725.48 $338.09 $0.00 $445.13 $79,508.70
151 $79,508.70 $338.09 $0.00 $449.55 $80,296.34
152 $80,296.34 $338.09 $0.00 $454.01 $81,088.44
153 $81,088.44 $338.09 $0.00 $458.49 $81,885.02
154 $81,885.02 $338.09 $0.00 $462.99 $82,686.10
155 $82,686.10 $338.09 $0.00 $467.52 $83,491.71
156 $83,491.71 $338.09 $0.00 $472.07 $84,301.87
157 $84,301.87 $338.09 $0.00 $476.66 $85,116.62
158 $85,116.62 $338.09 $0.00 $481.26 $85,935.97
159 $85,935.97 $338.09 $0.00 $485.89 $86,759.95
160 $86,759.95 $338.09 $0.00 $490.55 $87,588.59
161 $87,588.59 $338.09 $0.00 $495.24 $88,421.92
162 $88,421.92 $338.09 $0.00 $499.95 $89,259.96
163 $89,259.96 $338.09 $0.00 $504.69 $90,102.74
164 $90,102.74 $338.09 $0.00 $509.45 $90,950.28
165 $90,950.28 $338.09 $0.00 $514.25 $91,802.62
166 $91,802.62 $338.09 $0.00 $519.07 $92,659.78
167 $92,659.78 $338.09 $0.00 $523.91 $93,521.78
168 $93,521.78 $338.09 $0.00 $528.79 $94,388.66
169 $94,388.66 $338.09 $0.00 $533.69 $95,260.44
170 $95,260.44 $338.09 $0.00 $538.62 $96,137.15
171 $96,137.15 $338.09 $0.00 $543.57 $97,018.81
172 $97,018.81 $338.09 $0.00 $548.56 $97,905.46
173 $97,905.46 $338.09 $0.00 $553.57 $98,797.12
174 $98,797.12 $338.09 $0.00 $558.61 $99,693.82
175 $99,693.82 $338.09 $0.00 $563.68 $100,595.59
176 $100,595.59 $338.09 $0.00 $568.78 $101,502.46
177 $101,502.46 $338.09 $0.00 $573.91 $102,414.46
178 $102,414.46 $338.09 $0.00 $579.07 $103,331.62
179 $103,331.62 $338.09 $0.00 $584.25 $104,253.96
180 $104,253.96 $338.09 $0.00 $589.47 $105,181.52
181 $105,181.52 $338.09 $0.00 $594.71 $106,114.32
182 $106,114.32 $338.09 $0.00 $599.99 $107,052.40
183 $107,052.40 $338.09 $0.00 $605.29 $107,995.78
184 $107,995.78 $338.09 $0.00 $610.62 $108,944.49
185 $108,944.49 $338.09 $0.00 $615.99 $109,898.57
186 $109,898.57 $338.09 $0.00 $621.38 $110,858.04
187 $110,858.04 $338.09 $0.00 $626.81 $111,822.94
188 $111,822.94 $338.09 $0.00 $632.26 $112,793.29
189 $112,793.29 $338.09 $0.00 $637.75 $113,769.13
190 $113,769.13 $338.09 $0.00 $643.27 $114,750.49
191 $114,750.49 $338.09 $0.00 $648.82 $115,737.40
192 $115,737.40 $338.09 $0.00 $654.40 $116,729.89
193 $116,729.89 $338.09 $0.00 $660.01 $117,727.99
194 $117,727.99 $338.09 $0.00 $665.65 $118,731.73
195 $118,731.73 $338.09 $0.00 $671.33 $119,741.15
196 $119,741.15 $338.09 $0.00 $677.03 $120,756.27
197 $120,756.27 $338.09 $0.00 $682.77 $121,777.13
198 $121,777.13 $338.09 $0.00 $688.55 $122,803.77
199 $122,803.77 $338.09 $0.00 $694.35 $123,836.21
200 $123,836.21 $338.09 $0.00 $700.19 $124,874.49
201 $124,874.49 $338.09 $0.00 $706.06 $125,918.64
202 $125,918.64 $338.09 $0.00 $711.96 $126,968.69
203 $126,968.69 $338.09 $0.00 $717.90 $128,024.68
204 $128,024.68 $338.09 $0.00 $723.87 $129,086.64
205 $129,086.64 $338.09 $0.00 $729.87 $130,154.60
206 $130,154.60 $338.09 $0.00 $735.91 $131,228.60
207 $131,228.60 $338.09 $0.00 $741.99 $132,308.68
208 $132,308.68 $338.09 $0.00 $748.09 $133,394.86
209 $133,394.86 $338.09 $0.00 $754.23 $134,487.18
210 $134,487.18 $338.09 $0.00 $760.41 $135,585.68
211 $135,585.68 $338.09 $0.00 $766.62 $136,690.39
212 $136,690.39 $338.09 $0.00 $772.87 $137,801.35
213 $137,801.35 $338.09 $0.00 $779.15 $138,918.59
214 $138,918.59 $338.09 $0.00 $785.47 $140,042.15
215 $140,042.15 $338.09 $0.00 $791.82 $141,172.06
216 $141,172.06 $338.09 $0.00 $798.21 $142,308.36
217 $142,308.36 $338.09 $39,637.02 $804.63 $103,814.06
218 $103,814.06 $338.09 $0.00 $586.98 $104,739.13
219 $104,739.13 $338.09 $0.00 $592.21 $105,669.43
220 $105,669.43 $338.09 $0.00 $597.47 $106,604.99
221 $106,604.99 $338.09 $0.00 $602.76 $107,545.84
222 $107,545.84 $338.09 $0.00 $608.08 $108,492.01
223 $108,492.01 $338.09 $0.00 $613.43 $109,443.53
224 $109,443.53 $338.09 $0.00 $618.81 $110,400.43
225 $110,400.43 $338.09 $0.00 $624.22 $111,362.74
226 $111,362.74 $338.09 $0.00 $629.66 $112,330.49
227 $112,330.49 $338.09 $0.00 $635.13 $113,303.71
228 $113,303.71 $338.09 $0.00 $640.64 $114,282.44
229 $114,282.44 $338.09 $41,618.87 $646.17 $73,647.83
230 $73,647.83 $338.09 $0.00 $416.42 $74,402.34
231 $74,402.34 $338.09 $0.00 $420.68 $75,161.11
232 $75,161.11 $338.09 $0.00 $424.97 $75,924.17
233 $75,924.17 $338.09 $0.00 $429.29 $76,691.55
234 $76,691.55 $338.09 $0.00 $433.63 $77,463.27
235 $77,463.27 $338.09 $0.00 $437.99 $78,239.35
236 $78,239.35 $338.09 $0.00 $442.38 $79,019.82
237 $79,019.82 $338.09 $0.00 $446.79 $79,804.70
238 $79,804.70 $338.09 $0.00 $451.23 $80,594.02
239 $80,594.02 $338.09 $0.00 $455.69 $81,387.80
240 $81,387.80 $338.09 $0.00 $460.18 $82,186.07
241 $82,186.07 $338.09 $43,699.81 $464.69 $39,289.04
242 $39,289.04 $338.09 $0.00 $222.15 $39,849.28
243 $39,849.28 $338.09 $0.00 $225.31 $40,412.68
244 $40,412.68 $338.09 $0.00 $228.50 $40,979.27
245 $40,979.27 $338.09 $0.00 $231.70 $41,549.06
246 $41,549.06 $338.09 $0.00 $234.92 $42,122.07
247 $42,122.07 $338.09 $0.00 $238.16 $42,698.32
248 $42,698.32 $338.09 $0.00 $241.42 $43,277.83
249 $43,277.83 $338.09 $0.00 $244.70 $43,860.62
250 $43,860.62 $338.09 $0.00 $247.99 $44,446.70
251 $44,446.70 $338.09 $0.00 $251.31 $45,036.10
252 $45,036.10 $338.09 $0.00 $254.64 $45,628.83
253 $45,628.83 $0.00 $45,884.80 $257.99 $2.02