Savings Plan and Future Cost Estimation for University of Phoenix San Antonio Campus

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$45,324
Monthly savings required$359

How much will it cost to send your child to University of Phoenix San Antonio Campus in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $181,296.32 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $358.78 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$17,478.00
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 San Antonio Campus in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $358.78 $0.00 $0.00 $358.78
2 $358.78 $358.78 $0.00 $2.03 $719.59
3 $719.59 $358.78 $0.00 $4.07 $1,082.44
4 $1,082.44 $358.78 $0.00 $6.12 $1,447.34
5 $1,447.34 $358.78 $0.00 $8.18 $1,814.30
6 $1,814.30 $358.78 $0.00 $10.26 $2,183.34
7 $2,183.34 $358.78 $0.00 $12.34 $2,554.46
8 $2,554.46 $358.78 $0.00 $14.44 $2,927.68
9 $2,927.68 $358.78 $0.00 $16.55 $3,303.01
10 $3,303.01 $358.78 $0.00 $18.68 $3,680.47
11 $3,680.47 $358.78 $0.00 $20.81 $4,060.06
12 $4,060.06 $358.78 $0.00 $22.96 $4,441.80
13 $4,441.80 $358.78 $0.00 $25.11 $4,825.69
14 $4,825.69 $358.78 $0.00 $27.29 $5,211.76
15 $5,211.76 $358.78 $0.00 $29.47 $5,600.01
16 $5,600.01 $358.78 $0.00 $31.66 $5,990.45
17 $5,990.45 $358.78 $0.00 $33.87 $6,383.10
18 $6,383.10 $358.78 $0.00 $36.09 $6,777.97
19 $6,777.97 $358.78 $0.00 $38.32 $7,175.07
20 $7,175.07 $358.78 $0.00 $40.57 $7,574.42
21 $7,574.42 $358.78 $0.00 $42.83 $7,976.03
22 $7,976.03 $358.78 $0.00 $45.10 $8,379.91
23 $8,379.91 $358.78 $0.00 $47.38 $8,786.07
24 $8,786.07 $358.78 $0.00 $49.68 $9,194.53
25 $9,194.53 $358.78 $0.00 $51.99 $9,605.30
26 $9,605.30 $358.78 $0.00 $54.31 $10,018.39
27 $10,018.39 $358.78 $0.00 $56.65 $10,433.82
28 $10,433.82 $358.78 $0.00 $58.99 $10,851.59
29 $10,851.59 $358.78 $0.00 $61.36 $11,271.73
30 $11,271.73 $358.78 $0.00 $63.73 $11,694.24
31 $11,694.24 $358.78 $0.00 $66.12 $12,119.14
32 $12,119.14 $358.78 $0.00 $68.52 $12,546.44
33 $12,546.44 $358.78 $0.00 $70.94 $12,976.16
34 $12,976.16 $358.78 $0.00 $73.37 $13,408.31
35 $13,408.31 $358.78 $0.00 $75.81 $13,842.90
36 $13,842.90 $358.78 $0.00 $78.27 $14,279.95
37 $14,279.95 $358.78 $0.00 $80.74 $14,719.47
38 $14,719.47 $358.78 $0.00 $83.23 $15,161.48
39 $15,161.48 $358.78 $0.00 $85.73 $15,605.99
40 $15,605.99 $358.78 $0.00 $88.24 $16,053.01
41 $16,053.01 $358.78 $0.00 $90.77 $16,502.56
42 $16,502.56 $358.78 $0.00 $93.31 $16,954.65
43 $16,954.65 $358.78 $0.00 $95.86 $17,409.29
44 $17,409.29 $358.78 $0.00 $98.43 $17,866.50
45 $17,866.50 $358.78 $0.00 $101.02 $18,326.30
46 $18,326.30 $358.78 $0.00 $103.62 $18,788.70
47 $18,788.70 $358.78 $0.00 $106.23 $19,253.71
48 $19,253.71 $358.78 $0.00 $108.86 $19,721.35
49 $19,721.35 $358.78 $0.00 $111.51 $20,191.64
50 $20,191.64 $358.78 $0.00 $114.17 $20,664.59
51 $20,664.59 $358.78 $0.00 $116.84 $21,140.21
52 $21,140.21 $358.78 $0.00 $119.53 $21,618.52
53 $21,618.52 $358.78 $0.00 $122.23 $22,099.53
54 $22,099.53 $358.78 $0.00 $124.95 $22,583.26
55 $22,583.26 $358.78 $0.00 $127.69 $23,069.73
56 $23,069.73 $358.78 $0.00 $130.44 $23,558.95
57 $23,558.95 $358.78 $0.00 $133.21 $24,050.94
58 $24,050.94 $358.78 $0.00 $135.99 $24,545.71
59 $24,545.71 $358.78 $0.00 $138.79 $25,043.28
60 $25,043.28 $358.78 $0.00 $141.60 $25,543.66
61 $25,543.66 $358.78 $0.00 $144.43 $26,046.87
62 $26,046.87 $358.78 $0.00 $147.27 $26,552.92
63 $26,552.92 $358.78 $0.00 $150.13 $27,061.83
64 $27,061.83 $358.78 $0.00 $153.01 $27,573.62
65 $27,573.62 $358.78 $0.00 $155.91 $28,088.31
66 $28,088.31 $358.78 $0.00 $158.82 $28,605.91
67 $28,605.91 $358.78 $0.00 $161.74 $29,126.43
68 $29,126.43 $358.78 $0.00 $164.69 $29,649.90
69 $29,649.90 $358.78 $0.00 $167.64 $30,176.32
70 $30,176.32 $358.78 $0.00 $170.62 $30,705.72
71 $30,705.72 $358.78 $0.00 $173.61 $31,238.11
72 $31,238.11 $358.78 $0.00 $176.62 $31,773.51
73 $31,773.51 $358.78 $0.00 $179.65 $32,311.94
74 $32,311.94 $358.78 $0.00 $182.70 $32,853.42
75 $32,853.42 $358.78 $0.00 $185.76 $33,397.96
76 $33,397.96 $358.78 $0.00 $188.84 $33,945.58
77 $33,945.58 $358.78 $0.00 $191.93 $34,496.29
78 $34,496.29 $358.78 $0.00 $195.05 $35,050.12
79 $35,050.12 $358.78 $0.00 $198.18 $35,607.08
80 $35,607.08 $358.78 $0.00 $201.33 $36,167.19
81 $36,167.19 $358.78 $0.00 $204.49 $36,730.46
82 $36,730.46 $358.78 $0.00 $207.68 $37,296.92
83 $37,296.92 $358.78 $0.00 $210.88 $37,866.58
84 $37,866.58 $358.78 $0.00 $214.10 $38,439.46
85 $38,439.46 $358.78 $0.00 $217.34 $39,015.58
86 $39,015.58 $358.78 $0.00 $220.60 $39,594.96
87 $39,594.96 $358.78 $0.00 $223.88 $40,177.62
88 $40,177.62 $358.78 $0.00 $227.17 $40,763.57
89 $40,763.57 $358.78 $0.00 $230.48 $41,352.83
90 $41,352.83 $358.78 $0.00 $233.81 $41,945.42
91 $41,945.42 $358.78 $0.00 $237.17 $42,541.37
92 $42,541.37 $358.78 $0.00 $240.54 $43,140.69
93 $43,140.69 $358.78 $0.00 $243.92 $43,743.39
94 $43,743.39 $358.78 $0.00 $247.33 $44,349.50
95 $44,349.50 $358.78 $0.00 $250.76 $44,959.04
96 $44,959.04 $358.78 $0.00 $254.20 $45,572.02
97 $45,572.02 $358.78 $0.00 $257.67 $46,188.47
98 $46,188.47 $358.78 $0.00 $261.16 $46,808.41
99 $46,808.41 $358.78 $0.00 $264.66 $47,431.85
100 $47,431.85 $358.78 $0.00 $268.19 $48,058.82
101 $48,058.82 $358.78 $0.00 $271.73 $48,689.33
102 $48,689.33 $358.78 $0.00 $275.30 $49,323.41
103 $49,323.41 $358.78 $0.00 $278.88 $49,961.07
104 $49,961.07 $358.78 $0.00 $282.49 $50,602.34
105 $50,602.34 $358.78 $0.00 $286.11 $51,247.23
106 $51,247.23 $358.78 $0.00 $289.76 $51,895.77
107 $51,895.77 $358.78 $0.00 $293.43 $52,547.98
108 $52,547.98 $358.78 $0.00 $297.11 $53,203.87
109 $53,203.87 $358.78 $0.00 $300.82 $53,863.47
110 $53,863.47 $358.78 $0.00 $304.55 $54,526.80
111 $54,526.80 $358.78 $0.00 $308.30 $55,193.88
112 $55,193.88 $358.78 $0.00 $312.07 $55,864.73
113 $55,864.73 $358.78 $0.00 $315.87 $56,539.38
114 $56,539.38 $358.78 $0.00 $319.68 $57,217.84
115 $57,217.84 $358.78 $0.00 $323.52 $57,900.14
116 $57,900.14 $358.78 $0.00 $327.38 $58,586.30
117 $58,586.30 $358.78 $0.00 $331.26 $59,276.34
118 $59,276.34 $358.78 $0.00 $335.16 $59,970.28
119 $59,970.28 $358.78 $0.00 $339.08 $60,668.14
120 $60,668.14 $358.78 $0.00 $343.03 $61,369.95
121 $61,369.95 $358.78 $0.00 $346.99 $62,075.72
122 $62,075.72 $358.78 $0.00 $350.99 $62,785.49
123 $62,785.49 $358.78 $0.00 $355.00 $63,499.27
124 $63,499.27 $358.78 $0.00 $359.03 $64,217.08
125 $64,217.08 $358.78 $0.00 $363.09 $64,938.95
126 $64,938.95 $358.78 $0.00 $367.17 $65,664.90
127 $65,664.90 $358.78 $0.00 $371.28 $66,394.96
128 $66,394.96 $358.78 $0.00 $375.41 $67,129.15
129 $67,129.15 $358.78 $0.00 $379.56 $67,867.49
130 $67,867.49 $358.78 $0.00 $383.73 $68,610.00
131 $68,610.00 $358.78 $0.00 $387.93 $69,356.71
132 $69,356.71 $358.78 $0.00 $392.15 $70,107.64
133 $70,107.64 $358.78 $0.00 $396.40 $70,862.82
134 $70,862.82 $358.78 $0.00 $400.67 $71,622.27
135 $71,622.27 $358.78 $0.00 $404.96 $72,386.01
136 $72,386.01 $358.78 $0.00 $409.28 $73,154.07
137 $73,154.07 $358.78 $0.00 $413.62 $73,926.47
138 $73,926.47 $358.78 $0.00 $417.99 $74,703.24
139 $74,703.24 $358.78 $0.00 $422.38 $75,484.40
140 $75,484.40 $358.78 $0.00 $426.80 $76,269.98
141 $76,269.98 $358.78 $0.00 $431.24 $77,060.00
142 $77,060.00 $358.78 $0.00 $435.71 $77,854.49
143 $77,854.49 $358.78 $0.00 $440.20 $78,653.47
144 $78,653.47 $358.78 $0.00 $444.72 $79,456.97
145 $79,456.97 $358.78 $0.00 $449.26 $80,265.01
146 $80,265.01 $358.78 $0.00 $453.83 $81,077.62
147 $81,077.62 $358.78 $0.00 $458.42 $81,894.82
148 $81,894.82 $358.78 $0.00 $463.05 $82,716.65
149 $82,716.65 $358.78 $0.00 $467.69 $83,543.12
150 $83,543.12 $358.78 $0.00 $472.36 $84,374.26
151 $84,374.26 $358.78 $0.00 $477.06 $85,210.10
152 $85,210.10 $358.78 $0.00 $481.79 $86,050.67
153 $86,050.67 $358.78 $0.00 $486.54 $86,895.99
154 $86,895.99 $358.78 $0.00 $491.32 $87,746.09
155 $87,746.09 $358.78 $0.00 $496.13 $88,601.00
156 $88,601.00 $358.78 $0.00 $500.96 $89,460.74
157 $89,460.74 $358.78 $0.00 $505.82 $90,325.34
158 $90,325.34 $358.78 $0.00 $510.71 $91,194.83
159 $91,194.83 $358.78 $0.00 $515.63 $92,069.24
160 $92,069.24 $358.78 $0.00 $520.57 $92,948.59
161 $92,948.59 $358.78 $0.00 $525.54 $93,832.91
162 $93,832.91 $358.78 $0.00 $530.54 $94,722.23
163 $94,722.23 $358.78 $0.00 $535.57 $95,616.58
164 $95,616.58 $358.78 $0.00 $540.63 $96,515.99
165 $96,515.99 $358.78 $0.00 $545.72 $97,420.49
166 $97,420.49 $358.78 $0.00 $550.83 $98,330.10
167 $98,330.10 $358.78 $0.00 $555.97 $99,244.85
168 $99,244.85 $358.78 $0.00 $561.14 $100,164.77
169 $100,164.77 $358.78 $0.00 $566.35 $101,089.90
170 $101,089.90 $358.78 $0.00 $571.58 $102,020.26
171 $102,020.26 $358.78 $0.00 $576.84 $102,955.88
172 $102,955.88 $358.78 $0.00 $582.13 $103,896.79
173 $103,896.79 $358.78 $0.00 $587.45 $104,843.02
174 $104,843.02 $358.78 $0.00 $592.80 $105,794.60
175 $105,794.60 $358.78 $0.00 $598.18 $106,751.56
176 $106,751.56 $358.78 $0.00 $603.59 $107,713.93
177 $107,713.93 $358.78 $0.00 $609.03 $108,681.74
178 $108,681.74 $358.78 $0.00 $614.50 $109,655.02
179 $109,655.02 $358.78 $0.00 $620.01 $110,633.81
180 $110,633.81 $358.78 $0.00 $625.54 $111,618.13
181 $111,618.13 $358.78 $0.00 $631.11 $112,608.02
182 $112,608.02 $358.78 $0.00 $636.70 $113,603.50
183 $113,603.50 $358.78 $0.00 $642.33 $114,604.61
184 $114,604.61 $358.78 $0.00 $647.99 $115,611.38
185 $115,611.38 $358.78 $0.00 $653.68 $116,623.84
186 $116,623.84 $358.78 $0.00 $659.41 $117,642.03
187 $117,642.03 $358.78 $0.00 $665.17 $118,665.98
188 $118,665.98 $358.78 $0.00 $670.95 $119,695.71
189 $119,695.71 $358.78 $0.00 $676.78 $120,731.27
190 $120,731.27 $358.78 $0.00 $682.63 $121,772.68
191 $121,772.68 $358.78 $0.00 $688.52 $122,819.98
192 $122,819.98 $358.78 $0.00 $694.44 $123,873.20
193 $123,873.20 $358.78 $0.00 $700.40 $124,932.38
194 $124,932.38 $358.78 $0.00 $706.39 $125,997.55
195 $125,997.55 $358.78 $0.00 $712.41 $127,068.74
196 $127,068.74 $358.78 $0.00 $718.47 $128,145.99
197 $128,145.99 $358.78 $0.00 $724.56 $129,229.33
198 $129,229.33 $358.78 $0.00 $730.68 $130,318.79
199 $130,318.79 $358.78 $0.00 $736.84 $131,414.41
200 $131,414.41 $358.78 $0.00 $743.04 $132,516.23
201 $132,516.23 $358.78 $0.00 $749.27 $133,624.28
202 $133,624.28 $358.78 $0.00 $755.53 $134,738.59
203 $134,738.59 $358.78 $0.00 $761.83 $135,859.20
204 $135,859.20 $358.78 $0.00 $768.17 $136,986.15
205 $136,986.15 $358.78 $0.00 $774.54 $138,119.47
206 $138,119.47 $358.78 $0.00 $780.95 $139,259.20
207 $139,259.20 $358.78 $0.00 $787.39 $140,405.37
208 $140,405.37 $358.78 $0.00 $793.87 $141,558.02
209 $141,558.02 $358.78 $0.00 $800.39 $142,717.19
210 $142,717.19 $358.78 $0.00 $806.94 $143,882.91
211 $143,882.91 $358.78 $0.00 $813.53 $145,055.22
212 $145,055.22 $358.78 $0.00 $820.16 $146,234.16
213 $146,234.16 $358.78 $0.00 $826.83 $147,419.77
214 $147,419.77 $358.78 $0.00 $833.53 $148,612.08
215 $148,612.08 $358.78 $0.00 $840.27 $149,811.13
216 $149,811.13 $358.78 $0.00 $847.05 $151,016.96
217 $151,016.96 $358.78 $42,062.89 $853.87 $110,166.72
218 $110,166.72 $358.78 $0.00 $622.90 $111,148.40
219 $111,148.40 $358.78 $0.00 $628.45 $112,135.63
220 $112,135.63 $358.78 $0.00 $634.03 $113,128.44
221 $113,128.44 $358.78 $0.00 $639.64 $114,126.86
222 $114,126.86 $358.78 $0.00 $645.29 $115,130.93
223 $115,130.93 $358.78 $0.00 $650.97 $116,140.68
224 $116,140.68 $358.78 $0.00 $656.68 $117,156.14
225 $117,156.14 $358.78 $0.00 $662.42 $118,177.34
226 $118,177.34 $358.78 $0.00 $668.19 $119,204.31
227 $119,204.31 $358.78 $0.00 $674.00 $120,237.09
228 $120,237.09 $358.78 $0.00 $679.84 $121,275.71
229 $121,275.71 $358.78 $44,166.04 $685.71 $78,154.16
230 $78,154.16 $358.78 $0.00 $441.89 $78,954.83
231 $78,954.83 $358.78 $0.00 $446.42 $79,760.03
232 $79,760.03 $358.78 $0.00 $450.97 $80,569.78
233 $80,569.78 $358.78 $0.00 $455.55 $81,384.11
234 $81,384.11 $358.78 $0.00 $460.16 $82,203.05
235 $82,203.05 $358.78 $0.00 $464.79 $83,026.62
236 $83,026.62 $358.78 $0.00 $469.44 $83,854.84
237 $83,854.84 $358.78 $0.00 $474.13 $84,687.75
238 $84,687.75 $358.78 $0.00 $478.84 $85,525.37
239 $85,525.37 $358.78 $0.00 $483.57 $86,367.72
240 $86,367.72 $358.78 $0.00 $488.34 $87,214.84
241 $87,214.84 $358.78 $46,374.34 $493.13 $41,692.41
242 $41,692.41 $358.78 $0.00 $235.73 $42,286.92
243 $42,286.92 $358.78 $0.00 $239.10 $42,884.80
244 $42,884.80 $358.78 $0.00 $242.48 $43,486.06
245 $43,486.06 $358.78 $0.00 $245.88 $44,090.72
246 $44,090.72 $358.78 $0.00 $249.30 $44,698.80
247 $44,698.80 $358.78 $0.00 $252.73 $45,310.31
248 $45,310.31 $358.78 $0.00 $256.19 $45,925.28
249 $45,925.28 $358.78 $0.00 $259.67 $46,543.73
250 $46,543.73 $358.78 $0.00 $263.17 $47,165.68
251 $47,165.68 $358.78 $0.00 $266.68 $47,791.14
252 $47,791.14 $358.78 $0.00 $270.22 $48,420.14
253 $48,420.14 $0.00 $48,693.05 $273.77 $0.86