Savings Plan and Future Cost Estimation for University of Phoenix Memphis Campus

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$44,266
Monthly savings required$350

How much will it cost to send your child to University of Phoenix Memphis Campus in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $177,064.20 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $350.41 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$17,070.00
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 Memphis Campus in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $350.41 $0.00 $0.00 $350.41
2 $350.41 $350.41 $0.00 $1.98 $702.80
3 $702.80 $350.41 $0.00 $3.97 $1,057.18
4 $1,057.18 $350.41 $0.00 $5.98 $1,413.57
5 $1,413.57 $350.41 $0.00 $7.99 $1,771.97
6 $1,771.97 $350.41 $0.00 $10.02 $2,132.40
7 $2,132.40 $350.41 $0.00 $12.06 $2,494.87
8 $2,494.87 $350.41 $0.00 $14.11 $2,859.39
9 $2,859.39 $350.41 $0.00 $16.17 $3,225.97
10 $3,225.97 $350.41 $0.00 $18.24 $3,594.62
11 $3,594.62 $350.41 $0.00 $20.32 $3,965.35
12 $3,965.35 $350.41 $0.00 $22.42 $4,338.18
13 $4,338.18 $350.41 $0.00 $24.53 $4,713.12
14 $4,713.12 $350.41 $0.00 $26.65 $5,090.18
15 $5,090.18 $350.41 $0.00 $28.78 $5,469.37
16 $5,469.37 $350.41 $0.00 $30.92 $5,850.70
17 $5,850.70 $350.41 $0.00 $33.08 $6,234.19
18 $6,234.19 $350.41 $0.00 $35.25 $6,619.85
19 $6,619.85 $350.41 $0.00 $37.43 $7,007.69
20 $7,007.69 $350.41 $0.00 $39.62 $7,397.72
21 $7,397.72 $350.41 $0.00 $41.83 $7,789.96
22 $7,789.96 $350.41 $0.00 $44.05 $8,184.42
23 $8,184.42 $350.41 $0.00 $46.28 $8,581.11
24 $8,581.11 $350.41 $0.00 $48.52 $8,980.04
25 $8,980.04 $350.41 $0.00 $50.77 $9,381.22
26 $9,381.22 $350.41 $0.00 $53.04 $9,784.67
27 $9,784.67 $350.41 $0.00 $55.32 $10,190.40
28 $10,190.40 $350.41 $0.00 $57.62 $10,598.43
29 $10,598.43 $350.41 $0.00 $59.93 $11,008.77
30 $11,008.77 $350.41 $0.00 $62.25 $11,421.43
31 $11,421.43 $350.41 $0.00 $64.58 $11,836.42
32 $11,836.42 $350.41 $0.00 $66.92 $12,253.75
33 $12,253.75 $350.41 $0.00 $69.28 $12,673.44
34 $12,673.44 $350.41 $0.00 $71.66 $13,095.51
35 $13,095.51 $350.41 $0.00 $74.04 $13,519.96
36 $13,519.96 $350.41 $0.00 $76.44 $13,946.81
37 $13,946.81 $350.41 $0.00 $78.86 $14,376.08
38 $14,376.08 $350.41 $0.00 $81.28 $14,807.77
39 $14,807.77 $350.41 $0.00 $83.73 $15,241.91
40 $15,241.91 $350.41 $0.00 $86.18 $15,678.50
41 $15,678.50 $350.41 $0.00 $88.65 $16,117.56
42 $16,117.56 $350.41 $0.00 $91.13 $16,559.10
43 $16,559.10 $350.41 $0.00 $93.63 $17,003.14
44 $17,003.14 $350.41 $0.00 $96.14 $17,449.69
45 $17,449.69 $350.41 $0.00 $98.66 $17,898.76
46 $17,898.76 $350.41 $0.00 $101.20 $18,350.37
47 $18,350.37 $350.41 $0.00 $103.76 $18,804.54
48 $18,804.54 $350.41 $0.00 $106.32 $19,261.27
49 $19,261.27 $350.41 $0.00 $108.91 $19,720.59
50 $19,720.59 $350.41 $0.00 $111.50 $20,182.50
51 $20,182.50 $350.41 $0.00 $114.11 $20,647.02
52 $20,647.02 $350.41 $0.00 $116.74 $21,114.17
53 $21,114.17 $350.41 $0.00 $119.38 $21,583.96
54 $21,583.96 $350.41 $0.00 $122.04 $22,056.41
55 $22,056.41 $350.41 $0.00 $124.71 $22,531.53
56 $22,531.53 $350.41 $0.00 $127.40 $23,009.34
57 $23,009.34 $350.41 $0.00 $130.10 $23,489.85
58 $23,489.85 $350.41 $0.00 $132.82 $23,973.08
59 $23,973.08 $350.41 $0.00 $135.55 $24,459.04
60 $24,459.04 $350.41 $0.00 $138.29 $24,947.74
61 $24,947.74 $350.41 $0.00 $141.06 $25,439.21
62 $25,439.21 $350.41 $0.00 $143.84 $25,933.46
63 $25,933.46 $350.41 $0.00 $146.63 $26,430.50
64 $26,430.50 $350.41 $0.00 $149.44 $26,930.35
65 $26,930.35 $350.41 $0.00 $152.27 $27,433.03
66 $27,433.03 $350.41 $0.00 $155.11 $27,938.55
67 $27,938.55 $350.41 $0.00 $157.97 $28,446.93
68 $28,446.93 $350.41 $0.00 $160.84 $28,958.18
69 $28,958.18 $350.41 $0.00 $163.73 $29,472.32
70 $29,472.32 $350.41 $0.00 $166.64 $29,989.37
71 $29,989.37 $350.41 $0.00 $169.56 $30,509.34
72 $30,509.34 $350.41 $0.00 $172.50 $31,032.25
73 $31,032.25 $350.41 $0.00 $175.46 $31,558.12
74 $31,558.12 $350.41 $0.00 $178.43 $32,086.96
75 $32,086.96 $350.41 $0.00 $181.42 $32,618.79
76 $32,618.79 $350.41 $0.00 $184.43 $33,153.63
77 $33,153.63 $350.41 $0.00 $187.46 $33,691.50
78 $33,691.50 $350.41 $0.00 $190.50 $34,232.41
79 $34,232.41 $350.41 $0.00 $193.56 $34,776.38
80 $34,776.38 $350.41 $0.00 $196.63 $35,323.42
81 $35,323.42 $350.41 $0.00 $199.72 $35,873.55
82 $35,873.55 $350.41 $0.00 $202.83 $36,426.79
83 $36,426.79 $350.41 $0.00 $205.96 $36,983.16
84 $36,983.16 $350.41 $0.00 $209.11 $37,542.68
85 $37,542.68 $350.41 $0.00 $212.27 $38,105.36
86 $38,105.36 $350.41 $0.00 $215.45 $38,671.22
87 $38,671.22 $350.41 $0.00 $218.65 $39,240.28
88 $39,240.28 $350.41 $0.00 $221.87 $39,812.56
89 $39,812.56 $350.41 $0.00 $225.11 $40,388.08
90 $40,388.08 $350.41 $0.00 $228.36 $40,966.85
91 $40,966.85 $350.41 $0.00 $231.63 $41,548.89
92 $41,548.89 $350.41 $0.00 $234.92 $42,134.22
93 $42,134.22 $350.41 $0.00 $238.23 $42,722.86
94 $42,722.86 $350.41 $0.00 $241.56 $43,314.83
95 $43,314.83 $350.41 $0.00 $244.91 $43,910.15
96 $43,910.15 $350.41 $0.00 $248.27 $44,508.83
97 $44,508.83 $350.41 $0.00 $251.66 $45,110.90
98 $45,110.90 $350.41 $0.00 $255.06 $45,716.37
99 $45,716.37 $350.41 $0.00 $258.49 $46,325.27
100 $46,325.27 $350.41 $0.00 $261.93 $46,937.61
101 $46,937.61 $350.41 $0.00 $265.39 $47,553.41
102 $47,553.41 $350.41 $0.00 $268.87 $48,172.69
103 $48,172.69 $350.41 $0.00 $272.38 $48,795.48
104 $48,795.48 $350.41 $0.00 $275.90 $49,421.79
105 $49,421.79 $350.41 $0.00 $279.44 $50,051.64
106 $50,051.64 $350.41 $0.00 $283.00 $50,685.05
107 $50,685.05 $350.41 $0.00 $286.58 $51,322.04
108 $51,322.04 $350.41 $0.00 $290.18 $51,962.63
109 $51,962.63 $350.41 $0.00 $293.80 $52,606.84
110 $52,606.84 $350.41 $0.00 $297.45 $53,254.70
111 $53,254.70 $350.41 $0.00 $301.11 $53,906.22
112 $53,906.22 $350.41 $0.00 $304.79 $54,561.42
113 $54,561.42 $350.41 $0.00 $308.50 $55,220.33
114 $55,220.33 $350.41 $0.00 $312.22 $55,882.96
115 $55,882.96 $350.41 $0.00 $315.97 $56,549.34
116 $56,549.34 $350.41 $0.00 $319.74 $57,219.49
117 $57,219.49 $350.41 $0.00 $323.53 $57,893.43
118 $57,893.43 $350.41 $0.00 $327.34 $58,571.18
119 $58,571.18 $350.41 $0.00 $331.17 $59,252.76
120 $59,252.76 $350.41 $0.00 $335.02 $59,938.19
121 $59,938.19 $350.41 $0.00 $338.90 $60,627.50
122 $60,627.50 $350.41 $0.00 $342.80 $61,320.71
123 $61,320.71 $350.41 $0.00 $346.72 $62,017.84
124 $62,017.84 $350.41 $0.00 $350.66 $62,718.91
125 $62,718.91 $350.41 $0.00 $354.62 $63,423.94
126 $63,423.94 $350.41 $0.00 $358.61 $64,132.96
127 $64,132.96 $350.41 $0.00 $362.62 $64,845.99
128 $64,845.99 $350.41 $0.00 $366.65 $65,563.05
129 $65,563.05 $350.41 $0.00 $370.70 $66,284.16
130 $66,284.16 $350.41 $0.00 $374.78 $67,009.35
131 $67,009.35 $350.41 $0.00 $378.88 $67,738.64
132 $67,738.64 $350.41 $0.00 $383.00 $68,472.05
133 $68,472.05 $350.41 $0.00 $387.15 $69,209.61
134 $69,209.61 $350.41 $0.00 $391.32 $69,951.34
135 $69,951.34 $350.41 $0.00 $395.52 $70,697.27
136 $70,697.27 $350.41 $0.00 $399.73 $71,447.41
137 $71,447.41 $350.41 $0.00 $403.97 $72,201.79
138 $72,201.79 $350.41 $0.00 $408.24 $72,960.44
139 $72,960.44 $350.41 $0.00 $412.53 $73,723.38
140 $73,723.38 $350.41 $0.00 $416.84 $74,490.63
141 $74,490.63 $350.41 $0.00 $421.18 $75,262.22
142 $75,262.22 $350.41 $0.00 $425.54 $76,038.17
143 $76,038.17 $350.41 $0.00 $429.93 $76,818.51
144 $76,818.51 $350.41 $0.00 $434.34 $77,603.26
145 $77,603.26 $350.41 $0.00 $438.78 $78,392.45
146 $78,392.45 $350.41 $0.00 $443.24 $79,186.10
147 $79,186.10 $350.41 $0.00 $447.73 $79,984.24
148 $79,984.24 $350.41 $0.00 $452.24 $80,786.89
149 $80,786.89 $350.41 $0.00 $456.78 $81,594.08
150 $81,594.08 $350.41 $0.00 $461.34 $82,405.83
151 $82,405.83 $350.41 $0.00 $465.93 $83,222.17
152 $83,222.17 $350.41 $0.00 $470.55 $84,043.13
153 $84,043.13 $350.41 $0.00 $475.19 $84,868.73
154 $84,868.73 $350.41 $0.00 $479.86 $85,699.00
155 $85,699.00 $350.41 $0.00 $484.55 $86,533.96
156 $86,533.96 $350.41 $0.00 $489.28 $87,373.65
157 $87,373.65 $350.41 $0.00 $494.02 $88,218.08
158 $88,218.08 $350.41 $0.00 $498.80 $89,067.29
159 $89,067.29 $350.41 $0.00 $503.60 $89,921.30
160 $89,921.30 $350.41 $0.00 $508.43 $90,780.14
161 $90,780.14 $350.41 $0.00 $513.28 $91,643.83
162 $91,643.83 $350.41 $0.00 $518.17 $92,512.41
163 $92,512.41 $350.41 $0.00 $523.08 $93,385.90
164 $93,385.90 $350.41 $0.00 $528.02 $94,264.33
165 $94,264.33 $350.41 $0.00 $532.98 $95,147.72
166 $95,147.72 $350.41 $0.00 $537.98 $96,036.11
167 $96,036.11 $350.41 $0.00 $543.00 $96,929.52
168 $96,929.52 $350.41 $0.00 $548.05 $97,827.98
169 $97,827.98 $350.41 $0.00 $553.13 $98,731.52
170 $98,731.52 $350.41 $0.00 $558.24 $99,640.17
171 $99,640.17 $350.41 $0.00 $563.38 $100,553.96
172 $100,553.96 $350.41 $0.00 $568.55 $101,472.92
173 $101,472.92 $350.41 $0.00 $573.74 $102,397.07
174 $102,397.07 $350.41 $0.00 $578.97 $103,326.45
175 $103,326.45 $350.41 $0.00 $584.22 $104,261.08
176 $104,261.08 $350.41 $0.00 $589.51 $105,201.00
177 $105,201.00 $350.41 $0.00 $594.82 $106,146.23
178 $106,146.23 $350.41 $0.00 $600.17 $107,096.81
179 $107,096.81 $350.41 $0.00 $605.54 $108,052.76
180 $108,052.76 $350.41 $0.00 $610.95 $109,014.12
181 $109,014.12 $350.41 $0.00 $616.38 $109,980.91
182 $109,980.91 $350.41 $0.00 $621.85 $110,953.17
183 $110,953.17 $350.41 $0.00 $627.35 $111,930.93
184 $111,930.93 $350.41 $0.00 $632.87 $112,914.21
185 $112,914.21 $350.41 $0.00 $638.43 $113,903.05
186 $113,903.05 $350.41 $0.00 $644.02 $114,897.48
187 $114,897.48 $350.41 $0.00 $649.65 $115,897.54
188 $115,897.54 $350.41 $0.00 $655.30 $116,903.25
189 $116,903.25 $350.41 $0.00 $660.99 $117,914.65
190 $117,914.65 $350.41 $0.00 $666.71 $118,931.77
191 $118,931.77 $350.41 $0.00 $672.46 $119,954.64
192 $119,954.64 $350.41 $0.00 $678.24 $120,983.29
193 $120,983.29 $350.41 $0.00 $684.06 $122,017.76
194 $122,017.76 $350.41 $0.00 $689.91 $123,058.08
195 $123,058.08 $350.41 $0.00 $695.79 $124,104.28
196 $124,104.28 $350.41 $0.00 $701.70 $125,156.39
197 $125,156.39 $350.41 $0.00 $707.65 $126,214.45
198 $126,214.45 $350.41 $0.00 $713.63 $127,278.49
199 $127,278.49 $350.41 $0.00 $719.65 $128,348.55
200 $128,348.55 $350.41 $0.00 $725.70 $129,424.66
201 $129,424.66 $350.41 $0.00 $731.79 $130,506.86
202 $130,506.86 $350.41 $0.00 $737.90 $131,595.17
203 $131,595.17 $350.41 $0.00 $744.06 $132,689.64
204 $132,689.64 $350.41 $0.00 $750.25 $133,790.30
205 $133,790.30 $350.41 $0.00 $756.47 $134,897.18
206 $134,897.18 $350.41 $0.00 $762.73 $136,010.32
207 $136,010.32 $350.41 $0.00 $769.02 $137,129.75
208 $137,129.75 $350.41 $0.00 $775.35 $138,255.51
209 $138,255.51 $350.41 $0.00 $781.72 $139,387.64
210 $139,387.64 $350.41 $0.00 $788.12 $140,526.17
211 $140,526.17 $350.41 $0.00 $794.56 $141,671.14
212 $141,671.14 $350.41 $0.00 $801.03 $142,822.58
213 $142,822.58 $350.41 $0.00 $807.54 $143,980.53
214 $143,980.53 $350.41 $0.00 $814.09 $145,145.03
215 $145,145.03 $350.41 $0.00 $820.67 $146,316.11
216 $146,316.11 $350.41 $0.00 $827.29 $147,493.81
217 $147,493.81 $350.41 $41,080.99 $833.95 $107,597.18
218 $107,597.18 $350.41 $0.00 $608.37 $108,555.96
219 $108,555.96 $350.41 $0.00 $613.79 $109,520.16
220 $109,520.16 $350.41 $0.00 $619.24 $110,489.81
221 $110,489.81 $350.41 $0.00 $624.73 $111,464.95
222 $111,464.95 $350.41 $0.00 $630.24 $112,445.60
223 $112,445.60 $350.41 $0.00 $635.78 $113,431.79
224 $113,431.79 $350.41 $0.00 $641.36 $114,423.56
225 $114,423.56 $350.41 $0.00 $646.97 $115,420.94
226 $115,420.94 $350.41 $0.00 $652.61 $116,423.96
227 $116,423.96 $350.41 $0.00 $658.28 $117,432.65
228 $117,432.65 $350.41 $0.00 $663.98 $118,447.04
229 $118,447.04 $350.41 $43,135.04 $669.72 $76,332.13
230 $76,332.13 $350.41 $0.00 $431.59 $77,114.13
231 $77,114.13 $350.41 $0.00 $436.01 $77,900.55
232 $77,900.55 $350.41 $0.00 $440.46 $78,691.42
233 $78,691.42 $350.41 $0.00 $444.93 $79,486.76
234 $79,486.76 $350.41 $0.00 $449.43 $80,286.60
235 $80,286.60 $350.41 $0.00 $453.95 $81,090.96
236 $81,090.96 $350.41 $0.00 $458.50 $81,899.87
237 $81,899.87 $350.41 $0.00 $463.07 $82,713.35
238 $82,713.35 $350.41 $0.00 $467.67 $83,531.43
239 $83,531.43 $350.41 $0.00 $472.30 $84,354.14
240 $84,354.14 $350.41 $0.00 $476.95 $85,181.50
241 $85,181.50 $350.41 $45,291.79 $481.63 $40,721.75
242 $40,721.75 $350.41 $0.00 $230.25 $41,302.41
243 $41,302.41 $350.41 $0.00 $233.53 $41,886.35
244 $41,886.35 $350.41 $0.00 $236.83 $42,473.59
245 $42,473.59 $350.41 $0.00 $240.15 $43,064.15
246 $43,064.15 $350.41 $0.00 $243.49 $43,658.05
247 $43,658.05 $350.41 $0.00 $246.85 $44,255.31
248 $44,255.31 $350.41 $0.00 $250.23 $44,855.95
249 $44,855.95 $350.41 $0.00 $253.62 $45,459.98
250 $45,459.98 $350.41 $0.00 $257.04 $46,067.43
251 $46,067.43 $350.41 $0.00 $260.47 $46,678.31
252 $46,678.31 $350.41 $0.00 $263.93 $47,292.65
253 $47,292.65 $0.00 $47,556.38 $267.40 $3.67