Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$45,140
Monthly savings required$357

How much will it cost to send your child to University of Phoenix Austin Campus in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $180,559.85 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $357.33 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$17,407.00
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 Austin Campus in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $357.33 $0.00 $0.00 $357.33
2 $357.33 $357.33 $0.00 $2.02 $716.68
3 $716.68 $357.33 $0.00 $4.05 $1,078.06
4 $1,078.06 $357.33 $0.00 $6.10 $1,441.49
5 $1,441.49 $357.33 $0.00 $8.15 $1,806.97
6 $1,806.97 $357.33 $0.00 $10.22 $2,174.52
7 $2,174.52 $357.33 $0.00 $12.30 $2,544.15
8 $2,544.15 $357.33 $0.00 $14.38 $2,915.86
9 $2,915.86 $357.33 $0.00 $16.49 $3,289.68
10 $3,289.68 $357.33 $0.00 $18.60 $3,665.61
11 $3,665.61 $357.33 $0.00 $20.73 $4,043.67
12 $4,043.67 $357.33 $0.00 $22.86 $4,423.86
13 $4,423.86 $357.33 $0.00 $25.01 $4,806.20
14 $4,806.20 $357.33 $0.00 $27.17 $5,190.70
15 $5,190.70 $357.33 $0.00 $29.35 $5,577.38
16 $5,577.38 $357.33 $0.00 $31.54 $5,966.25
17 $5,966.25 $357.33 $0.00 $33.73 $6,357.31
18 $6,357.31 $357.33 $0.00 $35.95 $6,750.59
19 $6,750.59 $357.33 $0.00 $38.17 $7,146.09
20 $7,146.09 $357.33 $0.00 $40.41 $7,543.83
21 $7,543.83 $357.33 $0.00 $42.65 $7,943.81
22 $7,943.81 $357.33 $0.00 $44.92 $8,346.06
23 $8,346.06 $357.33 $0.00 $47.19 $8,750.58
24 $8,750.58 $357.33 $0.00 $49.48 $9,157.39
25 $9,157.39 $357.33 $0.00 $51.78 $9,566.50
26 $9,566.50 $357.33 $0.00 $54.09 $9,977.92
27 $9,977.92 $357.33 $0.00 $56.42 $10,391.67
28 $10,391.67 $357.33 $0.00 $58.76 $10,807.76
29 $10,807.76 $357.33 $0.00 $61.11 $11,226.20
30 $11,226.20 $357.33 $0.00 $63.47 $11,647.00
31 $11,647.00 $357.33 $0.00 $65.85 $12,070.18
32 $12,070.18 $357.33 $0.00 $68.25 $12,495.76
33 $12,495.76 $357.33 $0.00 $70.65 $12,923.74
34 $12,923.74 $357.33 $0.00 $73.07 $13,354.14
35 $13,354.14 $357.33 $0.00 $75.51 $13,786.98
36 $13,786.98 $357.33 $0.00 $77.95 $14,222.26
37 $14,222.26 $357.33 $0.00 $80.41 $14,660.00
38 $14,660.00 $357.33 $0.00 $82.89 $15,100.22
39 $15,100.22 $357.33 $0.00 $85.38 $15,542.93
40 $15,542.93 $357.33 $0.00 $87.88 $15,988.14
41 $15,988.14 $357.33 $0.00 $90.40 $16,435.87
42 $16,435.87 $357.33 $0.00 $92.93 $16,886.13
43 $16,886.13 $357.33 $0.00 $95.48 $17,338.94
44 $17,338.94 $357.33 $0.00 $98.04 $17,794.31
45 $17,794.31 $357.33 $0.00 $100.61 $18,252.25
46 $18,252.25 $357.33 $0.00 $103.20 $18,712.78
47 $18,712.78 $357.33 $0.00 $105.80 $19,175.91
48 $19,175.91 $357.33 $0.00 $108.42 $19,641.66
49 $19,641.66 $357.33 $0.00 $111.06 $20,110.05
50 $20,110.05 $357.33 $0.00 $113.71 $20,581.09
51 $20,581.09 $357.33 $0.00 $116.37 $21,054.79
52 $21,054.79 $357.33 $0.00 $119.05 $21,531.17
53 $21,531.17 $357.33 $0.00 $121.74 $22,010.24
54 $22,010.24 $357.33 $0.00 $124.45 $22,492.02
55 $22,492.02 $357.33 $0.00 $127.17 $22,976.52
56 $22,976.52 $357.33 $0.00 $129.91 $23,463.76
57 $23,463.76 $357.33 $0.00 $132.67 $23,953.76
58 $23,953.76 $357.33 $0.00 $135.44 $24,446.53
59 $24,446.53 $357.33 $0.00 $138.22 $24,942.08
60 $24,942.08 $357.33 $0.00 $141.03 $25,440.44
61 $25,440.44 $357.33 $0.00 $143.84 $25,941.61
62 $25,941.61 $357.33 $0.00 $146.68 $26,445.62
63 $26,445.62 $357.33 $0.00 $149.53 $26,952.48
64 $26,952.48 $357.33 $0.00 $152.39 $27,462.20
65 $27,462.20 $357.33 $0.00 $155.28 $27,974.81
66 $27,974.81 $357.33 $0.00 $158.17 $28,490.31
67 $28,490.31 $357.33 $0.00 $161.09 $29,008.73
68 $29,008.73 $357.33 $0.00 $164.02 $29,530.08
69 $29,530.08 $357.33 $0.00 $166.97 $30,054.38
70 $30,054.38 $357.33 $0.00 $169.93 $30,581.64
71 $30,581.64 $357.33 $0.00 $172.91 $31,111.88
72 $31,111.88 $357.33 $0.00 $175.91 $31,645.12
73 $31,645.12 $357.33 $0.00 $178.93 $32,181.38
74 $32,181.38 $357.33 $0.00 $181.96 $32,720.67
75 $32,720.67 $357.33 $0.00 $185.01 $33,263.01
76 $33,263.01 $357.33 $0.00 $188.07 $33,808.41
77 $33,808.41 $357.33 $0.00 $191.16 $34,356.90
78 $34,356.90 $357.33 $0.00 $194.26 $34,908.49
79 $34,908.49 $357.33 $0.00 $197.38 $35,463.20
80 $35,463.20 $357.33 $0.00 $200.51 $36,021.04
81 $36,021.04 $357.33 $0.00 $203.67 $36,582.04
82 $36,582.04 $357.33 $0.00 $206.84 $37,146.21
83 $37,146.21 $357.33 $0.00 $210.03 $37,713.57
84 $37,713.57 $357.33 $0.00 $213.24 $38,284.14
85 $38,284.14 $357.33 $0.00 $216.46 $38,857.93
86 $38,857.93 $357.33 $0.00 $219.71 $39,434.97
87 $39,434.97 $357.33 $0.00 $222.97 $40,015.27
88 $40,015.27 $357.33 $0.00 $226.25 $40,598.85
89 $40,598.85 $357.33 $0.00 $229.55 $41,185.73
90 $41,185.73 $357.33 $0.00 $232.87 $41,775.93
91 $41,775.93 $357.33 $0.00 $236.21 $42,369.47
92 $42,369.47 $357.33 $0.00 $239.56 $42,966.36
93 $42,966.36 $357.33 $0.00 $242.94 $43,566.63
94 $43,566.63 $357.33 $0.00 $246.33 $44,170.29
95 $44,170.29 $357.33 $0.00 $249.75 $44,777.37
96 $44,777.37 $357.33 $0.00 $253.18 $45,387.88
97 $45,387.88 $357.33 $0.00 $256.63 $46,001.84
98 $46,001.84 $357.33 $0.00 $260.10 $46,619.27
99 $46,619.27 $357.33 $0.00 $263.59 $47,240.19
100 $47,240.19 $357.33 $0.00 $267.10 $47,864.62
101 $47,864.62 $357.33 $0.00 $270.63 $48,492.58
102 $48,492.58 $357.33 $0.00 $274.18 $49,124.09
103 $49,124.09 $357.33 $0.00 $277.75 $49,759.17
104 $49,759.17 $357.33 $0.00 $281.35 $50,397.85
105 $50,397.85 $357.33 $0.00 $284.96 $51,040.14
106 $51,040.14 $357.33 $0.00 $288.59 $51,686.06
107 $51,686.06 $357.33 $0.00 $292.24 $52,335.63
108 $52,335.63 $357.33 $0.00 $295.91 $52,988.87
109 $52,988.87 $357.33 $0.00 $299.61 $53,645.81
110 $53,645.81 $357.33 $0.00 $303.32 $54,306.46
111 $54,306.46 $357.33 $0.00 $307.06 $54,970.85
112 $54,970.85 $357.33 $0.00 $310.81 $55,638.99
113 $55,638.99 $357.33 $0.00 $314.59 $56,310.91
114 $56,310.91 $357.33 $0.00 $318.39 $56,986.63
115 $56,986.63 $357.33 $0.00 $322.21 $57,666.17
116 $57,666.17 $357.33 $0.00 $326.05 $58,349.55
117 $58,349.55 $357.33 $0.00 $329.92 $59,036.80
118 $59,036.80 $357.33 $0.00 $333.80 $59,727.93
119 $59,727.93 $357.33 $0.00 $337.71 $60,422.97
120 $60,422.97 $357.33 $0.00 $341.64 $61,121.94
121 $61,121.94 $357.33 $0.00 $345.59 $61,824.86
122 $61,824.86 $357.33 $0.00 $349.57 $62,531.76
123 $62,531.76 $357.33 $0.00 $353.56 $63,242.65
124 $63,242.65 $357.33 $0.00 $357.58 $63,957.56
125 $63,957.56 $357.33 $0.00 $361.63 $64,676.52
126 $64,676.52 $357.33 $0.00 $365.69 $65,399.54
127 $65,399.54 $357.33 $0.00 $369.78 $66,126.65
128 $66,126.65 $357.33 $0.00 $373.89 $66,857.87
129 $66,857.87 $357.33 $0.00 $378.02 $67,593.22
130 $67,593.22 $357.33 $0.00 $382.18 $68,332.73
131 $68,332.73 $357.33 $0.00 $386.36 $69,076.42
132 $69,076.42 $357.33 $0.00 $390.57 $69,824.32
133 $69,824.32 $357.33 $0.00 $394.80 $70,576.45
134 $70,576.45 $357.33 $0.00 $399.05 $71,332.83
135 $71,332.83 $357.33 $0.00 $403.33 $72,093.49
136 $72,093.49 $357.33 $0.00 $407.63 $72,858.45
137 $72,858.45 $357.33 $0.00 $411.95 $73,627.73
138 $73,627.73 $357.33 $0.00 $416.30 $74,401.36
139 $74,401.36 $357.33 $0.00 $420.68 $75,179.37
140 $75,179.37 $357.33 $0.00 $425.08 $75,961.78
141 $75,961.78 $357.33 $0.00 $429.50 $76,748.61
142 $76,748.61 $357.33 $0.00 $433.95 $77,539.89
143 $77,539.89 $357.33 $0.00 $438.42 $78,335.64
144 $78,335.64 $357.33 $0.00 $442.92 $79,135.89
145 $79,135.89 $357.33 $0.00 $447.45 $79,940.67
146 $79,940.67 $357.33 $0.00 $452.00 $80,750.00
147 $80,750.00 $357.33 $0.00 $456.57 $81,563.90
148 $81,563.90 $357.33 $0.00 $461.17 $82,382.40
149 $82,382.40 $357.33 $0.00 $465.80 $83,205.53
150 $83,205.53 $357.33 $0.00 $470.46 $84,033.32
151 $84,033.32 $357.33 $0.00 $475.14 $84,865.79
152 $84,865.79 $357.33 $0.00 $479.84 $85,702.96
153 $85,702.96 $357.33 $0.00 $484.58 $86,544.87
154 $86,544.87 $357.33 $0.00 $489.34 $87,391.54
155 $87,391.54 $357.33 $0.00 $494.12 $88,242.99
156 $88,242.99 $357.33 $0.00 $498.94 $89,099.26
157 $89,099.26 $357.33 $0.00 $503.78 $89,960.37
158 $89,960.37 $357.33 $0.00 $508.65 $90,826.35
159 $90,826.35 $357.33 $0.00 $513.55 $91,697.23
160 $91,697.23 $357.33 $0.00 $518.47 $92,573.03
161 $92,573.03 $357.33 $0.00 $523.42 $93,453.78
162 $93,453.78 $357.33 $0.00 $528.40 $94,339.51
163 $94,339.51 $357.33 $0.00 $533.41 $95,230.25
164 $95,230.25 $357.33 $0.00 $538.45 $96,126.03
165 $96,126.03 $357.33 $0.00 $543.51 $97,026.87
166 $97,026.87 $357.33 $0.00 $548.60 $97,932.80
167 $97,932.80 $357.33 $0.00 $553.73 $98,843.86
168 $98,843.86 $357.33 $0.00 $558.88 $99,760.07
169 $99,760.07 $357.33 $0.00 $564.06 $100,681.46
170 $100,681.46 $357.33 $0.00 $569.27 $101,608.06
171 $101,608.06 $357.33 $0.00 $574.51 $102,539.90
172 $102,539.90 $357.33 $0.00 $579.78 $103,477.01
173 $103,477.01 $357.33 $0.00 $585.07 $104,419.41
174 $104,419.41 $357.33 $0.00 $590.40 $105,367.14
175 $105,367.14 $357.33 $0.00 $595.76 $106,320.23
176 $106,320.23 $357.33 $0.00 $601.15 $107,278.71
177 $107,278.71 $357.33 $0.00 $606.57 $108,242.61
178 $108,242.61 $357.33 $0.00 $612.02 $109,211.96
179 $109,211.96 $357.33 $0.00 $617.50 $110,186.79
180 $110,186.79 $357.33 $0.00 $623.01 $111,167.13
181 $111,167.13 $357.33 $0.00 $628.56 $112,153.02
182 $112,153.02 $357.33 $0.00 $634.13 $113,144.48
183 $113,144.48 $357.33 $0.00 $639.74 $114,141.55
184 $114,141.55 $357.33 $0.00 $645.37 $115,144.25
185 $115,144.25 $357.33 $0.00 $651.04 $116,152.62
186 $116,152.62 $357.33 $0.00 $656.74 $117,166.69
187 $117,166.69 $357.33 $0.00 $662.48 $118,186.50
188 $118,186.50 $357.33 $0.00 $668.24 $119,212.07
189 $119,212.07 $357.33 $0.00 $674.04 $120,243.44
190 $120,243.44 $357.33 $0.00 $679.87 $121,280.64
191 $121,280.64 $357.33 $0.00 $685.74 $122,323.71
192 $122,323.71 $357.33 $0.00 $691.64 $123,372.68
193 $123,372.68 $357.33 $0.00 $697.57 $124,427.58
194 $124,427.58 $357.33 $0.00 $703.53 $125,488.44
195 $125,488.44 $357.33 $0.00 $709.53 $126,555.30
196 $126,555.30 $357.33 $0.00 $715.56 $127,628.19
197 $127,628.19 $357.33 $0.00 $721.63 $128,707.15
198 $128,707.15 $357.33 $0.00 $727.73 $129,792.21
199 $129,792.21 $357.33 $0.00 $733.86 $130,883.40
200 $130,883.40 $357.33 $0.00 $740.03 $131,980.76
201 $131,980.76 $357.33 $0.00 $746.24 $133,084.33
202 $133,084.33 $357.33 $0.00 $752.48 $134,194.14
203 $134,194.14 $357.33 $0.00 $758.75 $135,310.22
204 $135,310.22 $357.33 $0.00 $765.06 $136,432.61
205 $136,432.61 $357.33 $0.00 $771.41 $137,561.35
206 $137,561.35 $357.33 $0.00 $777.79 $138,696.47
207 $138,696.47 $357.33 $0.00 $784.21 $139,838.01
208 $139,838.01 $357.33 $0.00 $790.66 $140,986.00
209 $140,986.00 $357.33 $0.00 $797.16 $142,140.49
210 $142,140.49 $357.33 $0.00 $803.68 $143,301.50
211 $143,301.50 $357.33 $0.00 $810.25 $144,469.08
212 $144,469.08 $357.33 $0.00 $816.85 $145,643.26
213 $145,643.26 $357.33 $0.00 $823.49 $146,824.08
214 $146,824.08 $357.33 $0.00 $830.16 $148,011.57
215 $148,011.57 $357.33 $0.00 $836.88 $149,205.78
216 $149,205.78 $357.33 $0.00 $843.63 $150,406.74
217 $150,406.74 $357.33 $41,892.02 $850.42 $109,722.47
218 $109,722.47 $357.33 $0.00 $620.39 $110,700.19
219 $110,700.19 $357.33 $0.00 $625.91 $111,683.43
220 $111,683.43 $357.33 $0.00 $631.47 $112,672.23
221 $112,672.23 $357.33 $0.00 $637.07 $113,666.63
222 $113,666.63 $357.33 $0.00 $642.69 $114,666.65
223 $114,666.65 $357.33 $0.00 $648.34 $115,672.32
224 $115,672.32 $357.33 $0.00 $654.03 $116,683.68
225 $116,683.68 $357.33 $0.00 $659.75 $117,700.76
226 $117,700.76 $357.33 $0.00 $665.50 $118,723.59
227 $118,723.59 $357.33 $0.00 $671.28 $119,752.20
228 $119,752.20 $357.33 $0.00 $677.10 $120,786.63
229 $120,786.63 $357.33 $43,986.62 $682.95 $77,840.29
230 $77,840.29 $357.33 $0.00 $440.12 $78,637.74
231 $78,637.74 $357.33 $0.00 $444.63 $79,439.70
232 $79,439.70 $357.33 $0.00 $449.16 $80,246.19
233 $80,246.19 $357.33 $0.00 $453.72 $81,057.24
234 $81,057.24 $357.33 $0.00 $458.31 $81,872.88
235 $81,872.88 $357.33 $0.00 $462.92 $82,693.13
236 $82,693.13 $357.33 $0.00 $467.56 $83,518.02
237 $83,518.02 $357.33 $0.00 $472.22 $84,347.57
238 $84,347.57 $357.33 $0.00 $476.91 $85,181.81
239 $85,181.81 $357.33 $0.00 $481.63 $86,020.77
240 $86,020.77 $357.33 $0.00 $486.37 $86,864.47
241 $86,864.47 $357.33 $46,185.95 $491.14 $41,526.99
242 $41,526.99 $357.33 $0.00 $234.80 $42,119.12
243 $42,119.12 $357.33 $0.00 $238.15 $42,714.60
244 $42,714.60 $357.33 $0.00 $241.51 $43,313.44
245 $43,313.44 $357.33 $0.00 $244.90 $43,915.67
246 $43,915.67 $357.33 $0.00 $248.31 $44,521.31
247 $44,521.31 $357.33 $0.00 $251.73 $45,130.37
248 $45,130.37 $357.33 $0.00 $255.17 $45,742.87
249 $45,742.87 $357.33 $0.00 $258.64 $46,358.84
250 $46,358.84 $357.33 $0.00 $262.12 $46,978.29
251 $46,978.29 $357.33 $0.00 $265.62 $47,601.24
252 $47,601.24 $357.33 $0.00 $269.14 $48,227.71
253 $48,227.71 $0.00 $48,495.25 $272.69 $5.15