Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$42,663
Monthly savings required$338

How much will it cost to send your child to University of Phoenix Richmond Campus in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $170,653.79 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $337.71 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$16,452.00
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 Richmond Campus in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $337.71 $0.00 $0.00 $337.71
2 $337.71 $337.71 $0.00 $1.91 $677.33
3 $677.33 $337.71 $0.00 $3.83 $1,018.87
4 $1,018.87 $337.71 $0.00 $5.76 $1,362.34
5 $1,362.34 $337.71 $0.00 $7.70 $1,707.75
6 $1,707.75 $337.71 $0.00 $9.66 $2,055.12
7 $2,055.12 $337.71 $0.00 $11.62 $2,404.45
8 $2,404.45 $337.71 $0.00 $13.60 $2,755.76
9 $2,755.76 $337.71 $0.00 $15.58 $3,109.05
10 $3,109.05 $337.71 $0.00 $17.58 $3,464.34
11 $3,464.34 $337.71 $0.00 $19.59 $3,821.64
12 $3,821.64 $337.71 $0.00 $21.61 $4,180.96
13 $4,180.96 $337.71 $0.00 $23.64 $4,542.31
14 $4,542.31 $337.71 $0.00 $25.68 $4,905.70
15 $4,905.70 $337.71 $0.00 $27.74 $5,271.15
16 $5,271.15 $337.71 $0.00 $29.80 $5,638.66
17 $5,638.66 $337.71 $0.00 $31.88 $6,008.25
18 $6,008.25 $337.71 $0.00 $33.97 $6,379.93
19 $6,379.93 $337.71 $0.00 $36.07 $6,753.71
20 $6,753.71 $337.71 $0.00 $38.19 $7,129.61
21 $7,129.61 $337.71 $0.00 $40.31 $7,507.63
22 $7,507.63 $337.71 $0.00 $42.45 $7,887.79
23 $7,887.79 $337.71 $0.00 $44.60 $8,270.10
24 $8,270.10 $337.71 $0.00 $46.76 $8,654.57
25 $8,654.57 $337.71 $0.00 $48.93 $9,041.21
26 $9,041.21 $337.71 $0.00 $51.12 $9,430.04
27 $9,430.04 $337.71 $0.00 $53.32 $9,821.07
28 $9,821.07 $337.71 $0.00 $55.53 $10,214.31
29 $10,214.31 $337.71 $0.00 $57.75 $10,609.77
30 $10,609.77 $337.71 $0.00 $59.99 $11,007.47
31 $11,007.47 $337.71 $0.00 $62.24 $11,407.42
32 $11,407.42 $337.71 $0.00 $64.50 $11,809.63
33 $11,809.63 $337.71 $0.00 $66.77 $12,214.11
34 $12,214.11 $337.71 $0.00 $69.06 $12,620.88
35 $12,620.88 $337.71 $0.00 $71.36 $13,029.95
36 $13,029.95 $337.71 $0.00 $73.67 $13,441.33
37 $13,441.33 $337.71 $0.00 $76.00 $13,855.04
38 $13,855.04 $337.71 $0.00 $78.34 $14,271.09
39 $14,271.09 $337.71 $0.00 $80.69 $14,689.49
40 $14,689.49 $337.71 $0.00 $83.06 $15,110.26
41 $15,110.26 $337.71 $0.00 $85.44 $15,533.41
42 $15,533.41 $337.71 $0.00 $87.83 $15,958.95
43 $15,958.95 $337.71 $0.00 $90.23 $16,386.89
44 $16,386.89 $337.71 $0.00 $92.65 $16,817.25
45 $16,817.25 $337.71 $0.00 $95.09 $17,250.05
46 $17,250.05 $337.71 $0.00 $97.53 $17,685.29
47 $17,685.29 $337.71 $0.00 $100.00 $18,123.00
48 $18,123.00 $337.71 $0.00 $102.47 $18,563.18
49 $18,563.18 $337.71 $0.00 $104.96 $19,005.85
50 $19,005.85 $337.71 $0.00 $107.46 $19,451.02
51 $19,451.02 $337.71 $0.00 $109.98 $19,898.71
52 $19,898.71 $337.71 $0.00 $112.51 $20,348.93
53 $20,348.93 $337.71 $0.00 $115.06 $20,801.70
54 $20,801.70 $337.71 $0.00 $117.62 $21,257.03
55 $21,257.03 $337.71 $0.00 $120.19 $21,714.93
56 $21,714.93 $337.71 $0.00 $122.78 $22,175.42
57 $22,175.42 $337.71 $0.00 $125.38 $22,638.51
58 $22,638.51 $337.71 $0.00 $128.00 $23,104.22
59 $23,104.22 $337.71 $0.00 $130.63 $23,572.56
60 $23,572.56 $337.71 $0.00 $133.28 $24,043.55
61 $24,043.55 $337.71 $0.00 $135.95 $24,517.21
62 $24,517.21 $337.71 $0.00 $138.62 $24,993.54
63 $24,993.54 $337.71 $0.00 $141.32 $25,472.57
64 $25,472.57 $337.71 $0.00 $144.03 $25,954.31
65 $25,954.31 $337.71 $0.00 $146.75 $26,438.77
66 $26,438.77 $337.71 $0.00 $149.49 $26,925.97
67 $26,925.97 $337.71 $0.00 $152.24 $27,415.92
68 $27,415.92 $337.71 $0.00 $155.01 $27,908.64
69 $27,908.64 $337.71 $0.00 $157.80 $28,404.15
70 $28,404.15 $337.71 $0.00 $160.60 $28,902.46
71 $28,902.46 $337.71 $0.00 $163.42 $29,403.59
72 $29,403.59 $337.71 $0.00 $166.25 $29,907.55
73 $29,907.55 $337.71 $0.00 $169.10 $30,414.36
74 $30,414.36 $337.71 $0.00 $171.97 $30,924.04
75 $30,924.04 $337.71 $0.00 $174.85 $31,436.60
76 $31,436.60 $337.71 $0.00 $177.75 $31,952.06
77 $31,952.06 $337.71 $0.00 $180.66 $32,470.43
78 $32,470.43 $337.71 $0.00 $183.59 $32,991.73
79 $32,991.73 $337.71 $0.00 $186.54 $33,515.98
80 $33,515.98 $337.71 $0.00 $189.50 $34,043.19
81 $34,043.19 $337.71 $0.00 $192.49 $34,573.39
82 $34,573.39 $337.71 $0.00 $195.48 $35,106.58
83 $35,106.58 $337.71 $0.00 $198.50 $35,642.79
84 $35,642.79 $337.71 $0.00 $201.53 $36,182.03
85 $36,182.03 $337.71 $0.00 $204.58 $36,724.32
86 $36,724.32 $337.71 $0.00 $207.64 $37,269.67
87 $37,269.67 $337.71 $0.00 $210.73 $37,818.11
88 $37,818.11 $337.71 $0.00 $213.83 $38,369.65
89 $38,369.65 $337.71 $0.00 $216.95 $38,924.31
90 $38,924.31 $337.71 $0.00 $220.08 $39,482.10
91 $39,482.10 $337.71 $0.00 $223.24 $40,043.05
92 $40,043.05 $337.71 $0.00 $226.41 $40,607.17
93 $40,607.17 $337.71 $0.00 $229.60 $41,174.48
94 $41,174.48 $337.71 $0.00 $232.81 $41,745.00
95 $41,745.00 $337.71 $0.00 $236.03 $42,318.74
96 $42,318.74 $337.71 $0.00 $239.28 $42,895.73
97 $42,895.73 $337.71 $0.00 $242.54 $43,475.98
98 $43,475.98 $337.71 $0.00 $245.82 $44,059.51
99 $44,059.51 $337.71 $0.00 $249.12 $44,646.34
100 $44,646.34 $337.71 $0.00 $252.44 $45,236.49
101 $45,236.49 $337.71 $0.00 $255.77 $45,829.97
102 $45,829.97 $337.71 $0.00 $259.13 $46,426.81
103 $46,426.81 $337.71 $0.00 $262.50 $47,027.02
104 $47,027.02 $337.71 $0.00 $265.90 $47,630.63
105 $47,630.63 $337.71 $0.00 $269.31 $48,237.65
106 $48,237.65 $337.71 $0.00 $272.74 $48,848.10
107 $48,848.10 $337.71 $0.00 $276.19 $49,462.00
108 $49,462.00 $337.71 $0.00 $279.67 $50,079.38
109 $50,079.38 $337.71 $0.00 $283.16 $50,700.25
110 $50,700.25 $337.71 $0.00 $286.67 $51,324.63
111 $51,324.63 $337.71 $0.00 $290.20 $51,952.54
112 $51,952.54 $337.71 $0.00 $293.75 $52,584.00
113 $52,584.00 $337.71 $0.00 $297.32 $53,219.03
114 $53,219.03 $337.71 $0.00 $300.91 $53,857.65
115 $53,857.65 $337.71 $0.00 $304.52 $54,499.88
116 $54,499.88 $337.71 $0.00 $308.15 $55,145.74
117 $55,145.74 $337.71 $0.00 $311.80 $55,795.25
118 $55,795.25 $337.71 $0.00 $315.47 $56,448.43
119 $56,448.43 $337.71 $0.00 $319.17 $57,105.31
120 $57,105.31 $337.71 $0.00 $322.88 $57,765.90
121 $57,765.90 $337.71 $0.00 $326.62 $58,430.23
122 $58,430.23 $337.71 $0.00 $330.37 $59,098.31
123 $59,098.31 $337.71 $0.00 $334.15 $59,770.17
124 $59,770.17 $337.71 $0.00 $337.95 $60,445.83
125 $60,445.83 $337.71 $0.00 $341.77 $61,125.31
126 $61,125.31 $337.71 $0.00 $345.61 $61,808.63
127 $61,808.63 $337.71 $0.00 $349.47 $62,495.81
128 $62,495.81 $337.71 $0.00 $353.36 $63,186.88
129 $63,186.88 $337.71 $0.00 $357.27 $63,881.86
130 $63,881.86 $337.71 $0.00 $361.20 $64,580.77
131 $64,580.77 $337.71 $0.00 $365.15 $65,283.63
132 $65,283.63 $337.71 $0.00 $369.12 $65,990.46
133 $65,990.46 $337.71 $0.00 $373.12 $66,701.29
134 $66,701.29 $337.71 $0.00 $377.14 $67,416.14
135 $67,416.14 $337.71 $0.00 $381.18 $68,135.03
136 $68,135.03 $337.71 $0.00 $385.25 $68,857.99
137 $68,857.99 $337.71 $0.00 $389.33 $69,585.03
138 $69,585.03 $337.71 $0.00 $393.44 $70,316.18
139 $70,316.18 $337.71 $0.00 $397.58 $71,051.47
140 $71,051.47 $337.71 $0.00 $401.74 $71,790.92
141 $71,790.92 $337.71 $0.00 $405.92 $72,534.55
142 $72,534.55 $337.71 $0.00 $410.12 $73,282.38
143 $73,282.38 $337.71 $0.00 $414.35 $74,034.44
144 $74,034.44 $337.71 $0.00 $418.60 $74,790.75
145 $74,790.75 $337.71 $0.00 $422.88 $75,551.34
146 $75,551.34 $337.71 $0.00 $427.18 $76,316.23
147 $76,316.23 $337.71 $0.00 $431.50 $77,085.44
148 $77,085.44 $337.71 $0.00 $435.85 $77,859.00
149 $77,859.00 $337.71 $0.00 $440.23 $78,636.94
150 $78,636.94 $337.71 $0.00 $444.62 $79,419.27
151 $79,419.27 $337.71 $0.00 $449.05 $80,206.03
152 $80,206.03 $337.71 $0.00 $453.50 $80,997.24
153 $80,997.24 $337.71 $0.00 $457.97 $81,792.92
154 $81,792.92 $337.71 $0.00 $462.47 $82,593.10
155 $82,593.10 $337.71 $0.00 $466.99 $83,397.80
156 $83,397.80 $337.71 $0.00 $471.54 $84,207.05
157 $84,207.05 $337.71 $0.00 $476.12 $85,020.88
158 $85,020.88 $337.71 $0.00 $480.72 $85,839.31
159 $85,839.31 $337.71 $0.00 $485.35 $86,662.37
160 $86,662.37 $337.71 $0.00 $490.00 $87,490.08
161 $87,490.08 $337.71 $0.00 $494.68 $88,322.47
162 $88,322.47 $337.71 $0.00 $499.39 $89,159.57
163 $89,159.57 $337.71 $0.00 $504.12 $90,001.40
164 $90,001.40 $337.71 $0.00 $508.88 $90,847.99
165 $90,847.99 $337.71 $0.00 $513.67 $91,699.37
166 $91,699.37 $337.71 $0.00 $518.48 $92,555.56
167 $92,555.56 $337.71 $0.00 $523.32 $93,416.59
168 $93,416.59 $337.71 $0.00 $528.19 $94,282.49
169 $94,282.49 $337.71 $0.00 $533.09 $95,153.29
170 $95,153.29 $337.71 $0.00 $538.01 $96,029.01
171 $96,029.01 $337.71 $0.00 $542.96 $96,909.68
172 $96,909.68 $337.71 $0.00 $547.94 $97,795.33
173 $97,795.33 $337.71 $0.00 $552.95 $98,685.99
174 $98,685.99 $337.71 $0.00 $557.98 $99,581.68
175 $99,581.68 $337.71 $0.00 $563.05 $100,482.44
176 $100,482.44 $337.71 $0.00 $568.14 $101,388.29
177 $101,388.29 $337.71 $0.00 $573.26 $102,299.26
178 $102,299.26 $337.71 $0.00 $578.41 $103,215.38
179 $103,215.38 $337.71 $0.00 $583.59 $104,136.68
180 $104,136.68 $337.71 $0.00 $588.80 $105,063.19
181 $105,063.19 $337.71 $0.00 $594.04 $105,994.94
182 $105,994.94 $337.71 $0.00 $599.31 $106,931.96
183 $106,931.96 $337.71 $0.00 $604.61 $107,874.28
184 $107,874.28 $337.71 $0.00 $609.94 $108,821.93
185 $108,821.93 $337.71 $0.00 $615.30 $109,774.94
186 $109,774.94 $337.71 $0.00 $620.68 $110,733.33
187 $110,733.33 $337.71 $0.00 $626.10 $111,697.14
188 $111,697.14 $337.71 $0.00 $631.55 $112,666.40
189 $112,666.40 $337.71 $0.00 $637.03 $113,641.14
190 $113,641.14 $337.71 $0.00 $642.54 $114,621.39
191 $114,621.39 $337.71 $0.00 $648.09 $115,607.19
192 $115,607.19 $337.71 $0.00 $653.66 $116,598.56
193 $116,598.56 $337.71 $0.00 $659.27 $117,595.54
194 $117,595.54 $337.71 $0.00 $664.90 $118,598.15
195 $118,598.15 $337.71 $0.00 $670.57 $119,606.43
196 $119,606.43 $337.71 $0.00 $676.27 $120,620.41
197 $120,620.41 $337.71 $0.00 $682.01 $121,640.13
198 $121,640.13 $337.71 $0.00 $687.77 $122,665.61
199 $122,665.61 $337.71 $0.00 $693.57 $123,696.89
200 $123,696.89 $337.71 $0.00 $699.40 $124,734.00
201 $124,734.00 $337.71 $0.00 $705.26 $125,776.97
202 $125,776.97 $337.71 $0.00 $711.16 $126,825.84
203 $126,825.84 $337.71 $0.00 $717.09 $127,880.64
204 $127,880.64 $337.71 $0.00 $723.06 $128,941.41
205 $128,941.41 $337.71 $0.00 $729.05 $130,008.17
206 $130,008.17 $337.71 $0.00 $735.09 $131,080.97
207 $131,080.97 $337.71 $0.00 $741.15 $132,159.83
208 $132,159.83 $337.71 $0.00 $747.25 $133,244.79
209 $133,244.79 $337.71 $0.00 $753.39 $134,335.89
210 $134,335.89 $337.71 $0.00 $759.55 $135,433.15
211 $135,433.15 $337.71 $0.00 $765.76 $136,536.62
212 $136,536.62 $337.71 $0.00 $772.00 $137,646.33
213 $137,646.33 $337.71 $0.00 $778.27 $138,762.31
214 $138,762.31 $337.71 $0.00 $784.58 $139,884.60
215 $139,884.60 $337.71 $0.00 $790.93 $141,013.24
216 $141,013.24 $337.71 $0.00 $797.31 $142,148.26
217 $142,148.26 $337.71 $39,593.70 $803.73 $103,696.00
218 $103,696.00 $337.71 $0.00 $586.31 $104,620.02
219 $104,620.02 $337.71 $0.00 $591.54 $105,549.27
220 $105,549.27 $337.71 $0.00 $596.79 $106,483.77
221 $106,483.77 $337.71 $0.00 $602.07 $107,423.55
222 $107,423.55 $337.71 $0.00 $607.39 $108,368.65
223 $108,368.65 $337.71 $0.00 $612.73 $109,319.09
224 $109,319.09 $337.71 $0.00 $618.11 $110,274.91
225 $110,274.91 $337.71 $0.00 $623.51 $111,236.13
226 $111,236.13 $337.71 $0.00 $628.95 $112,202.79
227 $112,202.79 $337.71 $0.00 $634.41 $113,174.91
228 $113,174.91 $337.71 $0.00 $639.91 $114,152.53
229 $114,152.53 $337.71 $41,573.38 $645.44 $73,562.30
230 $73,562.30 $337.71 $0.00 $415.93 $74,315.94
231 $74,315.94 $337.71 $0.00 $420.19 $75,073.84
232 $75,073.84 $337.71 $0.00 $424.48 $75,836.03
233 $75,836.03 $337.71 $0.00 $428.79 $76,602.53
234 $76,602.53 $337.71 $0.00 $433.12 $77,373.36
235 $77,373.36 $337.71 $0.00 $437.48 $78,148.55
236 $78,148.55 $337.71 $0.00 $441.86 $78,928.12
237 $78,928.12 $337.71 $0.00 $446.27 $79,712.10
238 $79,712.10 $337.71 $0.00 $450.70 $80,500.51
239 $80,500.51 $337.71 $0.00 $455.16 $81,293.38
240 $81,293.38 $337.71 $0.00 $459.64 $82,090.73
241 $82,090.73 $337.71 $43,652.05 $464.15 $39,240.54
242 $39,240.54 $337.71 $0.00 $221.87 $39,800.12
243 $39,800.12 $337.71 $0.00 $225.04 $40,362.87
244 $40,362.87 $337.71 $0.00 $228.22 $40,928.80
245 $40,928.80 $337.71 $0.00 $231.42 $41,497.93
246 $41,497.93 $337.71 $0.00 $234.64 $42,070.28
247 $42,070.28 $337.71 $0.00 $237.87 $42,645.86
248 $42,645.86 $337.71 $0.00 $241.13 $43,224.70
249 $43,224.70 $337.71 $0.00 $244.40 $43,806.81
250 $43,806.81 $337.71 $0.00 $247.69 $44,392.21
251 $44,392.21 $337.71 $0.00 $251.00 $44,980.92
252 $44,980.92 $337.71 $0.00 $254.33 $45,572.96
253 $45,572.96 $0.00 $45,834.66 $257.68 ($4.02)