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

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$45,469
Monthly savings required$360

How much will it cost to send your child to University of Phoenix Dallas Campus in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $181,877.20 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $359.93 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$17,534.00
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 Dallas Campus in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $359.93 $0.00 $0.00 $359.93
2 $359.93 $359.93 $0.00 $2.04 $721.90
3 $721.90 $359.93 $0.00 $4.08 $1,085.91
4 $1,085.91 $359.93 $0.00 $6.14 $1,451.98
5 $1,451.98 $359.93 $0.00 $8.21 $1,820.12
6 $1,820.12 $359.93 $0.00 $10.29 $2,190.34
7 $2,190.34 $359.93 $0.00 $12.38 $2,562.65
8 $2,562.65 $359.93 $0.00 $14.49 $2,937.07
9 $2,937.07 $359.93 $0.00 $16.61 $3,313.61
10 $3,313.61 $359.93 $0.00 $18.74 $3,692.28
11 $3,692.28 $359.93 $0.00 $20.88 $4,073.09
12 $4,073.09 $359.93 $0.00 $23.03 $4,456.05
13 $4,456.05 $359.93 $0.00 $25.20 $4,841.18
14 $4,841.18 $359.93 $0.00 $27.37 $5,228.48
15 $5,228.48 $359.93 $0.00 $29.56 $5,617.97
16 $5,617.97 $359.93 $0.00 $31.76 $6,009.66
17 $6,009.66 $359.93 $0.00 $33.98 $6,403.57
18 $6,403.57 $359.93 $0.00 $36.21 $6,799.71
19 $6,799.71 $359.93 $0.00 $38.45 $7,198.09
20 $7,198.09 $359.93 $0.00 $40.70 $7,598.72
21 $7,598.72 $359.93 $0.00 $42.96 $8,001.61
22 $8,001.61 $359.93 $0.00 $45.24 $8,406.78
23 $8,406.78 $359.93 $0.00 $47.53 $8,814.24
24 $8,814.24 $359.93 $0.00 $49.84 $9,224.01
25 $9,224.01 $359.93 $0.00 $52.15 $9,636.09
26 $9,636.09 $359.93 $0.00 $54.48 $10,050.50
27 $10,050.50 $359.93 $0.00 $56.83 $10,467.26
28 $10,467.26 $359.93 $0.00 $59.18 $10,886.37
29 $10,886.37 $359.93 $0.00 $61.55 $11,307.85
30 $11,307.85 $359.93 $0.00 $63.94 $11,731.72
31 $11,731.72 $359.93 $0.00 $66.33 $12,157.98
32 $12,157.98 $359.93 $0.00 $68.74 $12,586.65
33 $12,586.65 $359.93 $0.00 $71.17 $13,017.75
34 $13,017.75 $359.93 $0.00 $73.60 $13,451.28
35 $13,451.28 $359.93 $0.00 $76.06 $13,887.27
36 $13,887.27 $359.93 $0.00 $78.52 $14,325.72
37 $14,325.72 $359.93 $0.00 $81.00 $14,766.65
38 $14,766.65 $359.93 $0.00 $83.49 $15,210.07
39 $15,210.07 $359.93 $0.00 $86.00 $15,656.00
40 $15,656.00 $359.93 $0.00 $88.52 $16,104.45
41 $16,104.45 $359.93 $0.00 $91.06 $16,555.44
42 $16,555.44 $359.93 $0.00 $93.61 $17,008.98
43 $17,008.98 $359.93 $0.00 $96.17 $17,465.08
44 $17,465.08 $359.93 $0.00 $98.75 $17,923.76
45 $17,923.76 $359.93 $0.00 $101.34 $18,385.03
46 $18,385.03 $359.93 $0.00 $103.95 $18,848.91
47 $18,848.91 $359.93 $0.00 $106.57 $19,315.41
48 $19,315.41 $359.93 $0.00 $109.21 $19,784.55
49 $19,784.55 $359.93 $0.00 $111.86 $20,256.34
50 $20,256.34 $359.93 $0.00 $114.53 $20,730.80
51 $20,730.80 $359.93 $0.00 $117.21 $21,207.94
52 $21,207.94 $359.93 $0.00 $119.91 $21,687.78
53 $21,687.78 $359.93 $0.00 $122.63 $22,170.34
54 $22,170.34 $359.93 $0.00 $125.35 $22,655.62
55 $22,655.62 $359.93 $0.00 $128.10 $23,143.65
56 $23,143.65 $359.93 $0.00 $130.86 $23,634.44
57 $23,634.44 $359.93 $0.00 $133.63 $24,128.00
58 $24,128.00 $359.93 $0.00 $136.42 $24,624.35
59 $24,624.35 $359.93 $0.00 $139.23 $25,123.51
60 $25,123.51 $359.93 $0.00 $142.05 $25,625.49
61 $25,625.49 $359.93 $0.00 $144.89 $26,130.31
62 $26,130.31 $359.93 $0.00 $147.74 $26,637.98
63 $26,637.98 $359.93 $0.00 $150.62 $27,148.53
64 $27,148.53 $359.93 $0.00 $153.50 $27,661.96
65 $27,661.96 $359.93 $0.00 $156.40 $28,178.29
66 $28,178.29 $359.93 $0.00 $159.32 $28,697.54
67 $28,697.54 $359.93 $0.00 $162.26 $29,219.73
68 $29,219.73 $359.93 $0.00 $165.21 $29,744.87
69 $29,744.87 $359.93 $0.00 $168.18 $30,272.98
70 $30,272.98 $359.93 $0.00 $171.17 $30,804.08
71 $30,804.08 $359.93 $0.00 $174.17 $31,338.18
72 $31,338.18 $359.93 $0.00 $177.19 $31,875.30
73 $31,875.30 $359.93 $0.00 $180.23 $32,415.46
74 $32,415.46 $359.93 $0.00 $183.28 $32,958.67
75 $32,958.67 $359.93 $0.00 $186.35 $33,504.95
76 $33,504.95 $359.93 $0.00 $189.44 $34,054.32
77 $34,054.32 $359.93 $0.00 $192.55 $34,606.80
78 $34,606.80 $359.93 $0.00 $195.67 $35,162.40
79 $35,162.40 $359.93 $0.00 $198.81 $35,721.14
80 $35,721.14 $359.93 $0.00 $201.97 $36,283.04
81 $36,283.04 $359.93 $0.00 $205.15 $36,848.12
82 $36,848.12 $359.93 $0.00 $208.34 $37,416.39
83 $37,416.39 $359.93 $0.00 $211.56 $37,987.88
84 $37,987.88 $359.93 $0.00 $214.79 $38,562.60
85 $38,562.60 $359.93 $0.00 $218.04 $39,140.57
86 $39,140.57 $359.93 $0.00 $221.31 $39,721.81
87 $39,721.81 $359.93 $0.00 $224.59 $40,306.33
88 $40,306.33 $359.93 $0.00 $227.90 $40,894.16
89 $40,894.16 $359.93 $0.00 $231.22 $41,485.31
90 $41,485.31 $359.93 $0.00 $234.56 $42,079.80
91 $42,079.80 $359.93 $0.00 $237.93 $42,677.66
92 $42,677.66 $359.93 $0.00 $241.31 $43,278.90
93 $43,278.90 $359.93 $0.00 $244.71 $43,883.54
94 $43,883.54 $359.93 $0.00 $248.12 $44,491.59
95 $44,491.59 $359.93 $0.00 $251.56 $45,103.08
96 $45,103.08 $359.93 $0.00 $255.02 $45,718.03
97 $45,718.03 $359.93 $0.00 $258.50 $46,336.46
98 $46,336.46 $359.93 $0.00 $261.99 $46,958.38
99 $46,958.38 $359.93 $0.00 $265.51 $47,583.82
100 $47,583.82 $359.93 $0.00 $269.05 $48,212.80
101 $48,212.80 $359.93 $0.00 $272.60 $48,845.33
102 $48,845.33 $359.93 $0.00 $276.18 $49,481.44
103 $49,481.44 $359.93 $0.00 $279.78 $50,121.15
104 $50,121.15 $359.93 $0.00 $283.39 $50,764.47
105 $50,764.47 $359.93 $0.00 $287.03 $51,411.43
106 $51,411.43 $359.93 $0.00 $290.69 $52,062.05
107 $52,062.05 $359.93 $0.00 $294.37 $52,716.35
108 $52,716.35 $359.93 $0.00 $298.07 $53,374.35
109 $53,374.35 $359.93 $0.00 $301.79 $54,036.07
110 $54,036.07 $359.93 $0.00 $305.53 $54,701.53
111 $54,701.53 $359.93 $0.00 $309.29 $55,370.75
112 $55,370.75 $359.93 $0.00 $313.07 $56,043.75
113 $56,043.75 $359.93 $0.00 $316.88 $56,720.56
114 $56,720.56 $359.93 $0.00 $320.71 $57,401.20
115 $57,401.20 $359.93 $0.00 $324.55 $58,085.68
116 $58,085.68 $359.93 $0.00 $328.42 $58,774.03
117 $58,774.03 $359.93 $0.00 $332.32 $59,466.28
118 $59,466.28 $359.93 $0.00 $336.23 $60,162.44
119 $60,162.44 $359.93 $0.00 $340.17 $60,862.54
120 $60,862.54 $359.93 $0.00 $344.13 $61,566.60
121 $61,566.60 $359.93 $0.00 $348.11 $62,274.64
122 $62,274.64 $359.93 $0.00 $352.11 $62,986.68
123 $62,986.68 $359.93 $0.00 $356.14 $63,702.75
124 $63,702.75 $359.93 $0.00 $360.18 $64,422.86
125 $64,422.86 $359.93 $0.00 $364.26 $65,147.05
126 $65,147.05 $359.93 $0.00 $368.35 $65,875.33
127 $65,875.33 $359.93 $0.00 $372.47 $66,607.73
128 $66,607.73 $359.93 $0.00 $376.61 $67,344.27
129 $67,344.27 $359.93 $0.00 $380.77 $68,084.97
130 $68,084.97 $359.93 $0.00 $384.96 $68,829.86
131 $68,829.86 $359.93 $0.00 $389.17 $69,578.96
132 $69,578.96 $359.93 $0.00 $393.41 $70,332.30
133 $70,332.30 $359.93 $0.00 $397.67 $71,089.90
134 $71,089.90 $359.93 $0.00 $401.95 $71,851.78
135 $71,851.78 $359.93 $0.00 $406.26 $72,617.97
136 $72,617.97 $359.93 $0.00 $410.59 $73,388.49
137 $73,388.49 $359.93 $0.00 $414.95 $74,163.37
138 $74,163.37 $359.93 $0.00 $419.33 $74,942.63
139 $74,942.63 $359.93 $0.00 $423.74 $75,726.30
140 $75,726.30 $359.93 $0.00 $428.17 $76,514.40
141 $76,514.40 $359.93 $0.00 $432.62 $77,306.95
142 $77,306.95 $359.93 $0.00 $437.10 $78,103.98
143 $78,103.98 $359.93 $0.00 $441.61 $78,905.52
144 $78,905.52 $359.93 $0.00 $446.14 $79,711.59
145 $79,711.59 $359.93 $0.00 $450.70 $80,522.22
146 $80,522.22 $359.93 $0.00 $455.28 $81,337.43
147 $81,337.43 $359.93 $0.00 $459.89 $82,157.25
148 $82,157.25 $359.93 $0.00 $464.53 $82,981.71
149 $82,981.71 $359.93 $0.00 $469.19 $83,810.83
150 $83,810.83 $359.93 $0.00 $473.88 $84,644.64
151 $84,644.64 $359.93 $0.00 $478.59 $85,483.16
152 $85,483.16 $359.93 $0.00 $483.33 $86,326.42
153 $86,326.42 $359.93 $0.00 $488.10 $87,174.45
154 $87,174.45 $359.93 $0.00 $492.90 $88,027.28
155 $88,027.28 $359.93 $0.00 $497.72 $88,884.93
156 $88,884.93 $359.93 $0.00 $502.57 $89,747.43
157 $89,747.43 $359.93 $0.00 $507.45 $90,614.81
158 $90,614.81 $359.93 $0.00 $512.35 $91,487.09
159 $91,487.09 $359.93 $0.00 $517.28 $92,364.30
160 $92,364.30 $359.93 $0.00 $522.24 $93,246.47
161 $93,246.47 $359.93 $0.00 $527.23 $94,133.63
162 $94,133.63 $359.93 $0.00 $532.25 $95,025.81
163 $95,025.81 $359.93 $0.00 $537.29 $95,923.03
164 $95,923.03 $359.93 $0.00 $542.36 $96,825.32
165 $96,825.32 $359.93 $0.00 $547.46 $97,732.71
166 $97,732.71 $359.93 $0.00 $552.59 $98,645.23
167 $98,645.23 $359.93 $0.00 $557.75 $99,562.91
168 $99,562.91 $359.93 $0.00 $562.94 $100,485.78
169 $100,485.78 $359.93 $0.00 $568.16 $101,413.87
170 $101,413.87 $359.93 $0.00 $573.41 $102,347.21
171 $102,347.21 $359.93 $0.00 $578.69 $103,285.83
172 $103,285.83 $359.93 $0.00 $583.99 $104,229.75
173 $104,229.75 $359.93 $0.00 $589.33 $105,179.01
174 $105,179.01 $359.93 $0.00 $594.70 $106,133.64
175 $106,133.64 $359.93 $0.00 $600.10 $107,093.67
176 $107,093.67 $359.93 $0.00 $605.52 $108,059.12
177 $108,059.12 $359.93 $0.00 $610.98 $109,030.03
178 $109,030.03 $359.93 $0.00 $616.47 $110,006.43
179 $110,006.43 $359.93 $0.00 $621.99 $110,988.35
180 $110,988.35 $359.93 $0.00 $627.54 $111,975.82
181 $111,975.82 $359.93 $0.00 $633.13 $112,968.88
182 $112,968.88 $359.93 $0.00 $638.74 $113,967.55
183 $113,967.55 $359.93 $0.00 $644.39 $114,971.87
184 $114,971.87 $359.93 $0.00 $650.07 $115,981.87
185 $115,981.87 $359.93 $0.00 $655.78 $116,997.58
186 $116,997.58 $359.93 $0.00 $661.52 $118,019.03
187 $118,019.03 $359.93 $0.00 $667.30 $119,046.26
188 $119,046.26 $359.93 $0.00 $673.10 $120,079.29
189 $120,079.29 $359.93 $0.00 $678.95 $121,118.17
190 $121,118.17 $359.93 $0.00 $684.82 $122,162.92
191 $122,162.92 $359.93 $0.00 $690.73 $123,213.58
192 $123,213.58 $359.93 $0.00 $696.67 $124,270.18
193 $124,270.18 $359.93 $0.00 $702.64 $125,332.75
194 $125,332.75 $359.93 $0.00 $708.65 $126,401.33
195 $126,401.33 $359.93 $0.00 $714.69 $127,475.95
196 $127,475.95 $359.93 $0.00 $720.77 $128,556.65
197 $128,556.65 $359.93 $0.00 $726.88 $129,643.46
198 $129,643.46 $359.93 $0.00 $733.02 $130,736.41
199 $130,736.41 $359.93 $0.00 $739.20 $131,835.54
200 $131,835.54 $359.93 $0.00 $745.42 $132,940.89
201 $132,940.89 $359.93 $0.00 $751.67 $134,052.49
202 $134,052.49 $359.93 $0.00 $757.95 $135,170.37
203 $135,170.37 $359.93 $0.00 $764.27 $136,294.57
204 $136,294.57 $359.93 $0.00 $770.63 $137,425.13
205 $137,425.13 $359.93 $0.00 $777.02 $138,562.08
206 $138,562.08 $359.93 $0.00 $783.45 $139,705.46
207 $139,705.46 $359.93 $0.00 $789.91 $140,855.30
208 $140,855.30 $359.93 $0.00 $796.42 $142,011.65
209 $142,011.65 $359.93 $0.00 $802.95 $143,174.53
210 $143,174.53 $359.93 $0.00 $809.53 $144,343.99
211 $144,343.99 $359.93 $0.00 $816.14 $145,520.06
212 $145,520.06 $359.93 $0.00 $822.79 $146,702.78
213 $146,702.78 $359.93 $0.00 $829.48 $147,892.19
214 $147,892.19 $359.93 $0.00 $836.20 $149,088.32
215 $149,088.32 $359.93 $0.00 $842.97 $150,291.22
216 $150,291.22 $359.93 $0.00 $849.77 $151,500.92
217 $151,500.92 $359.93 $42,197.66 $856.61 $110,519.80
218 $110,519.80 $359.93 $0.00 $624.90 $111,504.63
219 $111,504.63 $359.93 $0.00 $630.46 $112,495.02
220 $112,495.02 $359.93 $0.00 $636.06 $113,491.01
221 $113,491.01 $359.93 $0.00 $641.69 $114,492.63
222 $114,492.63 $359.93 $0.00 $647.36 $115,499.92
223 $115,499.92 $359.93 $0.00 $653.05 $116,512.90
224 $116,512.90 $359.93 $0.00 $658.78 $117,531.61
225 $117,531.61 $359.93 $0.00 $664.54 $118,556.08
226 $118,556.08 $359.93 $0.00 $670.33 $119,586.34
227 $119,586.34 $359.93 $0.00 $676.16 $120,622.43
228 $120,622.43 $359.93 $0.00 $682.02 $121,664.38
229 $121,664.38 $359.93 $44,307.54 $687.91 $78,404.68
230 $78,404.68 $359.93 $0.00 $443.31 $79,207.92
231 $79,207.92 $359.93 $0.00 $447.85 $80,015.70
232 $80,015.70 $359.93 $0.00 $452.42 $80,828.05
233 $80,828.05 $359.93 $0.00 $457.01 $81,644.99
234 $81,644.99 $359.93 $0.00 $461.63 $82,466.55
235 $82,466.55 $359.93 $0.00 $466.28 $83,292.76
236 $83,292.76 $359.93 $0.00 $470.95 $84,123.64
237 $84,123.64 $359.93 $0.00 $475.65 $84,959.22
238 $84,959.22 $359.93 $0.00 $480.37 $85,799.52
239 $85,799.52 $359.93 $0.00 $485.12 $86,644.57
240 $86,644.57 $359.93 $0.00 $489.90 $87,494.40
241 $87,494.40 $359.93 $46,522.92 $494.71 $41,826.12
242 $41,826.12 $359.93 $0.00 $236.49 $42,422.54
243 $42,422.54 $359.93 $0.00 $239.86 $43,022.33
244 $43,022.33 $359.93 $0.00 $243.25 $43,625.51
245 $43,625.51 $359.93 $0.00 $246.66 $44,232.10
246 $44,232.10 $359.93 $0.00 $250.09 $44,842.12
247 $44,842.12 $359.93 $0.00 $253.54 $45,455.59
248 $45,455.59 $359.93 $0.00 $257.01 $46,072.53
249 $46,072.53 $359.93 $0.00 $260.50 $46,692.96
250 $46,692.96 $359.93 $0.00 $264.01 $47,316.90
251 $47,316.90 $359.93 $0.00 $267.54 $47,944.37
252 $47,944.37 $359.93 $0.00 $271.08 $48,575.38
253 $48,575.38 $0.00 $48,849.07 $274.65 $0.96