Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$44,888
Monthly savings required$355

How much will it cost to send your child to University of Phoenix Columbia Campus in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $179,553.68 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $355.32 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$17,310.00
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 Columbia Campus in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $355.32 $0.00 $0.00 $355.32
2 $355.32 $355.32 $0.00 $2.01 $712.65
3 $712.65 $355.32 $0.00 $4.03 $1,072.00
4 $1,072.00 $355.32 $0.00 $6.06 $1,433.38
5 $1,433.38 $355.32 $0.00 $8.10 $1,796.80
6 $1,796.80 $355.32 $0.00 $10.16 $2,162.28
7 $2,162.28 $355.32 $0.00 $12.23 $2,529.83
8 $2,529.83 $355.32 $0.00 $14.30 $2,899.45
9 $2,899.45 $355.32 $0.00 $16.39 $3,271.16
10 $3,271.16 $355.32 $0.00 $18.50 $3,644.98
11 $3,644.98 $355.32 $0.00 $20.61 $4,020.91
12 $4,020.91 $355.32 $0.00 $22.73 $4,398.96
13 $4,398.96 $355.32 $0.00 $24.87 $4,779.15
14 $4,779.15 $355.32 $0.00 $27.02 $5,161.49
15 $5,161.49 $355.32 $0.00 $29.18 $5,545.99
16 $5,545.99 $355.32 $0.00 $31.36 $5,932.67
17 $5,932.67 $355.32 $0.00 $33.54 $6,321.53
18 $6,321.53 $355.32 $0.00 $35.74 $6,712.59
19 $6,712.59 $355.32 $0.00 $37.95 $7,105.86
20 $7,105.86 $355.32 $0.00 $40.18 $7,501.36
21 $7,501.36 $355.32 $0.00 $42.41 $7,899.09
22 $7,899.09 $355.32 $0.00 $44.66 $8,299.07
23 $8,299.07 $355.32 $0.00 $46.92 $8,701.31
24 $8,701.31 $355.32 $0.00 $49.20 $9,105.83
25 $9,105.83 $355.32 $0.00 $51.49 $9,512.64
26 $9,512.64 $355.32 $0.00 $53.79 $9,921.75
27 $9,921.75 $355.32 $0.00 $56.10 $10,333.17
28 $10,333.17 $355.32 $0.00 $58.43 $10,746.92
29 $10,746.92 $355.32 $0.00 $60.76 $11,163.00
30 $11,163.00 $355.32 $0.00 $63.12 $11,581.44
31 $11,581.44 $355.32 $0.00 $65.48 $12,002.24
32 $12,002.24 $355.32 $0.00 $67.86 $12,425.42
33 $12,425.42 $355.32 $0.00 $70.26 $12,851.00
34 $12,851.00 $355.32 $0.00 $72.66 $13,278.98
35 $13,278.98 $355.32 $0.00 $75.08 $13,709.38
36 $13,709.38 $355.32 $0.00 $77.51 $14,142.21
37 $14,142.21 $355.32 $0.00 $79.96 $14,577.49
38 $14,577.49 $355.32 $0.00 $82.42 $15,015.23
39 $15,015.23 $355.32 $0.00 $84.90 $15,455.45
40 $15,455.45 $355.32 $0.00 $87.39 $15,898.16
41 $15,898.16 $355.32 $0.00 $89.89 $16,343.37
42 $16,343.37 $355.32 $0.00 $92.41 $16,791.10
43 $16,791.10 $355.32 $0.00 $94.94 $17,241.36
44 $17,241.36 $355.32 $0.00 $97.49 $17,694.17
45 $17,694.17 $355.32 $0.00 $100.05 $18,149.54
46 $18,149.54 $355.32 $0.00 $102.62 $18,607.48
47 $18,607.48 $355.32 $0.00 $105.21 $19,068.01
48 $19,068.01 $355.32 $0.00 $107.81 $19,531.14
49 $19,531.14 $355.32 $0.00 $110.43 $19,996.89
50 $19,996.89 $355.32 $0.00 $113.07 $20,465.28
51 $20,465.28 $355.32 $0.00 $115.71 $20,936.31
52 $20,936.31 $355.32 $0.00 $118.38 $21,410.01
53 $21,410.01 $355.32 $0.00 $121.06 $21,886.39
54 $21,886.39 $355.32 $0.00 $123.75 $22,365.46
55 $22,365.46 $355.32 $0.00 $126.46 $22,847.24
56 $22,847.24 $355.32 $0.00 $129.18 $23,331.74
57 $23,331.74 $355.32 $0.00 $131.92 $23,818.98
58 $23,818.98 $355.32 $0.00 $134.68 $24,308.98
59 $24,308.98 $355.32 $0.00 $137.45 $24,801.75
60 $24,801.75 $355.32 $0.00 $140.23 $25,297.30
61 $25,297.30 $355.32 $0.00 $143.03 $25,795.65
62 $25,795.65 $355.32 $0.00 $145.85 $26,296.82
63 $26,296.82 $355.32 $0.00 $148.69 $26,800.83
64 $26,800.83 $355.32 $0.00 $151.54 $27,307.69
65 $27,307.69 $355.32 $0.00 $154.40 $27,817.41
66 $27,817.41 $355.32 $0.00 $157.28 $28,330.01
67 $28,330.01 $355.32 $0.00 $160.18 $28,845.51
68 $28,845.51 $355.32 $0.00 $163.10 $29,363.93
69 $29,363.93 $355.32 $0.00 $166.03 $29,885.28
70 $29,885.28 $355.32 $0.00 $168.98 $30,409.58
71 $30,409.58 $355.32 $0.00 $171.94 $30,936.84
72 $30,936.84 $355.32 $0.00 $174.92 $31,467.08
73 $31,467.08 $355.32 $0.00 $177.92 $32,000.32
74 $32,000.32 $355.32 $0.00 $180.93 $32,536.57
75 $32,536.57 $355.32 $0.00 $183.97 $33,075.86
76 $33,075.86 $355.32 $0.00 $187.02 $33,618.20
77 $33,618.20 $355.32 $0.00 $190.08 $34,163.60
78 $34,163.60 $355.32 $0.00 $193.17 $34,712.09
79 $34,712.09 $355.32 $0.00 $196.27 $35,263.68
80 $35,263.68 $355.32 $0.00 $199.39 $35,818.39
81 $35,818.39 $355.32 $0.00 $202.52 $36,376.23
82 $36,376.23 $355.32 $0.00 $205.68 $36,937.23
83 $36,937.23 $355.32 $0.00 $208.85 $37,501.40
84 $37,501.40 $355.32 $0.00 $212.04 $38,068.76
85 $38,068.76 $355.32 $0.00 $215.25 $38,639.33
86 $38,639.33 $355.32 $0.00 $218.47 $39,213.12
87 $39,213.12 $355.32 $0.00 $221.72 $39,790.16
88 $39,790.16 $355.32 $0.00 $224.98 $40,370.46
89 $40,370.46 $355.32 $0.00 $228.26 $40,954.04
90 $40,954.04 $355.32 $0.00 $231.56 $41,540.92
91 $41,540.92 $355.32 $0.00 $234.88 $42,131.12
92 $42,131.12 $355.32 $0.00 $238.22 $42,724.66
93 $42,724.66 $355.32 $0.00 $241.57 $43,321.55
94 $43,321.55 $355.32 $0.00 $244.95 $43,921.82
95 $43,921.82 $355.32 $0.00 $248.34 $44,525.48
96 $44,525.48 $355.32 $0.00 $251.75 $45,132.55
97 $45,132.55 $355.32 $0.00 $255.19 $45,743.06
98 $45,743.06 $355.32 $0.00 $258.64 $46,357.02
99 $46,357.02 $355.32 $0.00 $262.11 $46,974.45
100 $46,974.45 $355.32 $0.00 $265.60 $47,595.37
101 $47,595.37 $355.32 $0.00 $269.11 $48,219.80
102 $48,219.80 $355.32 $0.00 $272.64 $48,847.76
103 $48,847.76 $355.32 $0.00 $276.19 $49,479.27
104 $49,479.27 $355.32 $0.00 $279.76 $50,114.35
105 $50,114.35 $355.32 $0.00 $283.35 $50,753.02
106 $50,753.02 $355.32 $0.00 $286.96 $51,395.30
107 $51,395.30 $355.32 $0.00 $290.60 $52,041.22
108 $52,041.22 $355.32 $0.00 $294.25 $52,690.79
109 $52,690.79 $355.32 $0.00 $297.92 $53,344.03
110 $53,344.03 $355.32 $0.00 $301.61 $54,000.96
111 $54,000.96 $355.32 $0.00 $305.33 $54,661.61
112 $54,661.61 $355.32 $0.00 $309.06 $55,325.99
113 $55,325.99 $355.32 $0.00 $312.82 $55,994.13
114 $55,994.13 $355.32 $0.00 $316.60 $56,666.05
115 $56,666.05 $355.32 $0.00 $320.40 $57,341.77
116 $57,341.77 $355.32 $0.00 $324.22 $58,021.31
117 $58,021.31 $355.32 $0.00 $328.06 $58,704.69
118 $58,704.69 $355.32 $0.00 $331.92 $59,391.93
119 $59,391.93 $355.32 $0.00 $335.81 $60,083.06
120 $60,083.06 $355.32 $0.00 $339.72 $60,778.10
121 $60,778.10 $355.32 $0.00 $343.65 $61,477.07
122 $61,477.07 $355.32 $0.00 $347.60 $62,179.99
123 $62,179.99 $355.32 $0.00 $351.57 $62,886.88
124 $62,886.88 $355.32 $0.00 $355.57 $63,597.77
125 $63,597.77 $355.32 $0.00 $359.59 $64,312.68
126 $64,312.68 $355.32 $0.00 $363.63 $65,031.63
127 $65,031.63 $355.32 $0.00 $367.70 $65,754.65
128 $65,754.65 $355.32 $0.00 $371.79 $66,481.76
129 $66,481.76 $355.32 $0.00 $375.90 $67,212.98
130 $67,212.98 $355.32 $0.00 $380.03 $67,948.33
131 $67,948.33 $355.32 $0.00 $384.19 $68,687.84
132 $68,687.84 $355.32 $0.00 $388.37 $69,431.53
133 $69,431.53 $355.32 $0.00 $392.58 $70,179.43
134 $70,179.43 $355.32 $0.00 $396.80 $70,931.55
135 $70,931.55 $355.32 $0.00 $401.06 $71,687.93
136 $71,687.93 $355.32 $0.00 $405.33 $72,448.58
137 $72,448.58 $355.32 $0.00 $409.63 $73,213.53
138 $73,213.53 $355.32 $0.00 $413.96 $73,982.81
139 $73,982.81 $355.32 $0.00 $418.31 $74,756.44
140 $74,756.44 $355.32 $0.00 $422.68 $75,534.44
141 $75,534.44 $355.32 $0.00 $427.08 $76,316.84
142 $76,316.84 $355.32 $0.00 $431.51 $77,103.67
143 $77,103.67 $355.32 $0.00 $435.96 $77,894.95
144 $77,894.95 $355.32 $0.00 $440.43 $78,690.70
145 $78,690.70 $355.32 $0.00 $444.93 $79,490.95
146 $79,490.95 $355.32 $0.00 $449.45 $80,295.72
147 $80,295.72 $355.32 $0.00 $454.00 $81,105.04
148 $81,105.04 $355.32 $0.00 $458.58 $81,918.94
149 $81,918.94 $355.32 $0.00 $463.18 $82,737.44
150 $82,737.44 $355.32 $0.00 $467.81 $83,560.57
151 $83,560.57 $355.32 $0.00 $472.46 $84,388.35
152 $84,388.35 $355.32 $0.00 $477.14 $85,220.81
153 $85,220.81 $355.32 $0.00 $481.85 $86,057.98
154 $86,057.98 $355.32 $0.00 $486.58 $86,899.88
155 $86,899.88 $355.32 $0.00 $491.34 $87,746.54
156 $87,746.54 $355.32 $0.00 $496.13 $88,597.99
157 $88,597.99 $355.32 $0.00 $500.95 $89,454.26
158 $89,454.26 $355.32 $0.00 $505.79 $90,315.37
159 $90,315.37 $355.32 $0.00 $510.66 $91,181.35
160 $91,181.35 $355.32 $0.00 $515.55 $92,052.22
161 $92,052.22 $355.32 $0.00 $520.48 $92,928.02
162 $92,928.02 $355.32 $0.00 $525.43 $93,808.77
163 $93,808.77 $355.32 $0.00 $530.41 $94,694.50
164 $94,694.50 $355.32 $0.00 $535.42 $95,585.24
165 $95,585.24 $355.32 $0.00 $540.45 $96,481.01
166 $96,481.01 $355.32 $0.00 $545.52 $97,381.85
167 $97,381.85 $355.32 $0.00 $550.61 $98,287.78
168 $98,287.78 $355.32 $0.00 $555.73 $99,198.83
169 $99,198.83 $355.32 $0.00 $560.88 $100,115.03
170 $100,115.03 $355.32 $0.00 $566.06 $101,036.41
171 $101,036.41 $355.32 $0.00 $571.27 $101,963.00
172 $101,963.00 $355.32 $0.00 $576.51 $102,894.83
173 $102,894.83 $355.32 $0.00 $581.78 $103,831.93
174 $103,831.93 $355.32 $0.00 $587.08 $104,774.33
175 $104,774.33 $355.32 $0.00 $592.41 $105,722.06
176 $105,722.06 $355.32 $0.00 $597.77 $106,675.15
177 $106,675.15 $355.32 $0.00 $603.16 $107,633.63
178 $107,633.63 $355.32 $0.00 $608.58 $108,597.53
179 $108,597.53 $355.32 $0.00 $614.03 $109,566.88
180 $109,566.88 $355.32 $0.00 $619.51 $110,541.71
181 $110,541.71 $355.32 $0.00 $625.02 $111,522.05
182 $111,522.05 $355.32 $0.00 $630.56 $112,507.93
183 $112,507.93 $355.32 $0.00 $636.14 $113,499.39
184 $113,499.39 $355.32 $0.00 $641.74 $114,496.45
185 $114,496.45 $355.32 $0.00 $647.38 $115,499.15
186 $115,499.15 $355.32 $0.00 $653.05 $116,507.52
187 $116,507.52 $355.32 $0.00 $658.75 $117,521.59
188 $117,521.59 $355.32 $0.00 $664.48 $118,541.39
189 $118,541.39 $355.32 $0.00 $670.25 $119,566.96
190 $119,566.96 $355.32 $0.00 $676.05 $120,598.33
191 $120,598.33 $355.32 $0.00 $681.88 $121,635.53
192 $121,635.53 $355.32 $0.00 $687.74 $122,678.59
193 $122,678.59 $355.32 $0.00 $693.64 $123,727.55
194 $123,727.55 $355.32 $0.00 $699.57 $124,782.44
195 $124,782.44 $355.32 $0.00 $705.54 $125,843.30
196 $125,843.30 $355.32 $0.00 $711.54 $126,910.16
197 $126,910.16 $355.32 $0.00 $717.57 $127,983.05
198 $127,983.05 $355.32 $0.00 $723.63 $129,062.00
199 $129,062.00 $355.32 $0.00 $729.74 $130,147.06
200 $130,147.06 $355.32 $0.00 $735.87 $131,238.25
201 $131,238.25 $355.32 $0.00 $742.04 $132,335.61
202 $132,335.61 $355.32 $0.00 $748.24 $133,439.17
203 $133,439.17 $355.32 $0.00 $754.48 $134,548.97
204 $134,548.97 $355.32 $0.00 $760.76 $135,665.05
205 $135,665.05 $355.32 $0.00 $767.07 $136,787.44
206 $136,787.44 $355.32 $0.00 $773.42 $137,916.18
207 $137,916.18 $355.32 $0.00 $779.80 $139,051.30
208 $139,051.30 $355.32 $0.00 $786.22 $140,192.84
209 $140,192.84 $355.32 $0.00 $792.67 $141,340.83
210 $141,340.83 $355.32 $0.00 $799.16 $142,495.31
211 $142,495.31 $355.32 $0.00 $805.69 $143,656.32
212 $143,656.32 $355.32 $0.00 $812.25 $144,823.89
213 $144,823.89 $355.32 $0.00 $818.86 $145,998.07
214 $145,998.07 $355.32 $0.00 $825.49 $147,178.88
215 $147,178.88 $355.32 $0.00 $832.17 $148,366.37
216 $148,366.37 $355.32 $0.00 $838.89 $149,560.58
217 $149,560.58 $355.32 $41,658.58 $845.64 $109,102.96
218 $109,102.96 $355.32 $0.00 $616.88 $110,075.16
219 $110,075.16 $355.32 $0.00 $622.38 $111,052.86
220 $111,052.86 $355.32 $0.00 $627.91 $112,036.09
221 $112,036.09 $355.32 $0.00 $633.47 $113,024.88
222 $113,024.88 $355.32 $0.00 $639.06 $114,019.26
223 $114,019.26 $355.32 $0.00 $644.68 $115,019.26
224 $115,019.26 $355.32 $0.00 $650.34 $116,024.92
225 $116,024.92 $355.32 $0.00 $656.02 $117,036.26
226 $117,036.26 $355.32 $0.00 $661.74 $118,053.32
227 $118,053.32 $355.32 $0.00 $667.49 $119,076.13
228 $119,076.13 $355.32 $0.00 $673.27 $120,104.72
229 $120,104.72 $355.32 $43,741.51 $679.09 $77,397.62
230 $77,397.62 $355.32 $0.00 $437.62 $78,190.56
231 $78,190.56 $355.32 $0.00 $442.10 $78,987.98
232 $78,987.98 $355.32 $0.00 $446.61 $79,789.91
233 $79,789.91 $355.32 $0.00 $451.14 $80,596.37
234 $80,596.37 $355.32 $0.00 $455.70 $81,407.39
235 $81,407.39 $355.32 $0.00 $460.29 $82,223.00
236 $82,223.00 $355.32 $0.00 $464.90 $83,043.22
237 $83,043.22 $355.32 $0.00 $469.54 $83,868.08
238 $83,868.08 $355.32 $0.00 $474.20 $84,697.60
239 $84,697.60 $355.32 $0.00 $478.89 $85,531.81
240 $85,531.81 $355.32 $0.00 $483.61 $86,370.74
241 $86,370.74 $355.32 $45,928.58 $488.35 $41,285.83
242 $41,285.83 $355.32 $0.00 $233.44 $41,874.59
243 $41,874.59 $355.32 $0.00 $236.77 $42,466.68
244 $42,466.68 $355.32 $0.00 $240.11 $43,062.11
245 $43,062.11 $355.32 $0.00 $243.48 $43,660.91
246 $43,660.91 $355.32 $0.00 $246.87 $44,263.10
247 $44,263.10 $355.32 $0.00 $250.27 $44,868.69
248 $44,868.69 $355.32 $0.00 $253.69 $45,477.70
249 $45,477.70 $355.32 $0.00 $257.14 $46,090.16
250 $46,090.16 $355.32 $0.00 $260.60 $46,706.08
251 $46,706.08 $355.32 $0.00 $264.08 $47,325.48
252 $47,325.48 $355.32 $0.00 $267.59 $47,948.39
253 $47,948.39 $0.00 $48,225.01 $271.11 ($5.51)