Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$43,177
Monthly savings required$342

How much will it cost to send your child to University of Phoenix Western Washington Campus in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $172,707.61 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $341.78 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$16,650.00
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 Western Washington Campus in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $341.78 $0.00 $0.00 $341.78
2 $341.78 $341.78 $0.00 $1.93 $685.49
3 $685.49 $341.78 $0.00 $3.88 $1,031.15
4 $1,031.15 $341.78 $0.00 $5.83 $1,378.76
5 $1,378.76 $341.78 $0.00 $7.80 $1,728.34
6 $1,728.34 $341.78 $0.00 $9.77 $2,079.89
7 $2,079.89 $341.78 $0.00 $11.76 $2,433.43
8 $2,433.43 $341.78 $0.00 $13.76 $2,788.97
9 $2,788.97 $341.78 $0.00 $15.77 $3,146.52
10 $3,146.52 $341.78 $0.00 $17.79 $3,506.09
11 $3,506.09 $341.78 $0.00 $19.82 $3,867.69
12 $3,867.69 $341.78 $0.00 $21.87 $4,231.34
13 $4,231.34 $341.78 $0.00 $23.92 $4,597.04
14 $4,597.04 $341.78 $0.00 $25.99 $4,964.81
15 $4,964.81 $341.78 $0.00 $28.07 $5,334.66
16 $5,334.66 $341.78 $0.00 $30.16 $5,706.60
17 $5,706.60 $341.78 $0.00 $32.27 $6,080.65
18 $6,080.65 $341.78 $0.00 $34.38 $6,456.81
19 $6,456.81 $341.78 $0.00 $36.51 $6,835.10
20 $6,835.10 $341.78 $0.00 $38.65 $7,215.53
21 $7,215.53 $341.78 $0.00 $40.80 $7,598.11
22 $7,598.11 $341.78 $0.00 $42.96 $7,982.85
23 $7,982.85 $341.78 $0.00 $45.14 $8,369.77
24 $8,369.77 $341.78 $0.00 $47.32 $8,758.87
25 $8,758.87 $341.78 $0.00 $49.52 $9,150.17
26 $9,150.17 $341.78 $0.00 $51.74 $9,543.69
27 $9,543.69 $341.78 $0.00 $53.96 $9,939.43
28 $9,939.43 $341.78 $0.00 $56.20 $10,337.41
29 $10,337.41 $341.78 $0.00 $58.45 $10,737.64
30 $10,737.64 $341.78 $0.00 $60.71 $11,140.13
31 $11,140.13 $341.78 $0.00 $62.99 $11,544.90
32 $11,544.90 $341.78 $0.00 $65.28 $11,951.96
33 $11,951.96 $341.78 $0.00 $67.58 $12,361.32
34 $12,361.32 $341.78 $0.00 $69.89 $12,772.99
35 $12,772.99 $341.78 $0.00 $72.22 $13,186.99
36 $13,186.99 $341.78 $0.00 $74.56 $13,603.33
37 $13,603.33 $341.78 $0.00 $76.92 $14,022.03
38 $14,022.03 $341.78 $0.00 $79.28 $14,443.09
39 $14,443.09 $341.78 $0.00 $81.66 $14,866.53
40 $14,866.53 $341.78 $0.00 $84.06 $15,292.37
41 $15,292.37 $341.78 $0.00 $86.47 $15,720.62
42 $15,720.62 $341.78 $0.00 $88.89 $16,151.29
43 $16,151.29 $341.78 $0.00 $91.32 $16,584.39
44 $16,584.39 $341.78 $0.00 $93.77 $17,019.94
45 $17,019.94 $341.78 $0.00 $96.23 $17,457.95
46 $17,457.95 $341.78 $0.00 $98.71 $17,898.44
47 $17,898.44 $341.78 $0.00 $101.20 $18,341.42
48 $18,341.42 $341.78 $0.00 $103.71 $18,786.91
49 $18,786.91 $341.78 $0.00 $106.22 $19,234.91
50 $19,234.91 $341.78 $0.00 $108.76 $19,685.45
51 $19,685.45 $341.78 $0.00 $111.30 $20,138.53
52 $20,138.53 $341.78 $0.00 $113.87 $20,594.18
53 $20,594.18 $341.78 $0.00 $116.44 $21,052.40
54 $21,052.40 $341.78 $0.00 $119.03 $21,513.21
55 $21,513.21 $341.78 $0.00 $121.64 $21,976.63
56 $21,976.63 $341.78 $0.00 $124.26 $22,442.67
57 $22,442.67 $341.78 $0.00 $126.89 $22,911.34
58 $22,911.34 $341.78 $0.00 $129.54 $23,382.66
59 $23,382.66 $341.78 $0.00 $132.21 $23,856.65
60 $23,856.65 $341.78 $0.00 $134.89 $24,333.32
61 $24,333.32 $341.78 $0.00 $137.58 $24,812.68
62 $24,812.68 $341.78 $0.00 $140.29 $25,294.75
63 $25,294.75 $341.78 $0.00 $143.02 $25,779.55
64 $25,779.55 $341.78 $0.00 $145.76 $26,267.09
65 $26,267.09 $341.78 $0.00 $148.52 $26,757.39
66 $26,757.39 $341.78 $0.00 $151.29 $27,250.46
67 $27,250.46 $341.78 $0.00 $154.08 $27,746.32
68 $27,746.32 $341.78 $0.00 $156.88 $28,244.98
69 $28,244.98 $341.78 $0.00 $159.70 $28,746.46
70 $28,746.46 $341.78 $0.00 $162.54 $29,250.78
71 $29,250.78 $341.78 $0.00 $165.39 $29,757.95
72 $29,757.95 $341.78 $0.00 $168.26 $30,267.99
73 $30,267.99 $341.78 $0.00 $171.14 $30,780.91
74 $30,780.91 $341.78 $0.00 $174.04 $31,296.73
75 $31,296.73 $341.78 $0.00 $176.96 $31,815.47
76 $31,815.47 $341.78 $0.00 $179.89 $32,337.14
77 $32,337.14 $341.78 $0.00 $182.84 $32,861.76
78 $32,861.76 $341.78 $0.00 $185.81 $33,389.35
79 $33,389.35 $341.78 $0.00 $188.79 $33,919.92
80 $33,919.92 $341.78 $0.00 $191.79 $34,453.49
81 $34,453.49 $341.78 $0.00 $194.81 $34,990.08
82 $34,990.08 $341.78 $0.00 $197.84 $35,529.70
83 $35,529.70 $341.78 $0.00 $200.89 $36,072.37
84 $36,072.37 $341.78 $0.00 $203.96 $36,618.11
85 $36,618.11 $341.78 $0.00 $207.04 $37,166.93
86 $37,166.93 $341.78 $0.00 $210.15 $37,718.86
87 $37,718.86 $341.78 $0.00 $213.27 $38,273.91
88 $38,273.91 $341.78 $0.00 $216.41 $38,832.10
89 $38,832.10 $341.78 $0.00 $219.56 $39,393.44
90 $39,393.44 $341.78 $0.00 $222.74 $39,957.96
91 $39,957.96 $341.78 $0.00 $225.93 $40,525.67
92 $40,525.67 $341.78 $0.00 $229.14 $41,096.59
93 $41,096.59 $341.78 $0.00 $232.37 $41,670.74
94 $41,670.74 $341.78 $0.00 $235.61 $42,248.13
95 $42,248.13 $341.78 $0.00 $238.88 $42,828.79
96 $42,828.79 $341.78 $0.00 $242.16 $43,412.73
97 $43,412.73 $341.78 $0.00 $245.46 $43,999.97
98 $43,999.97 $341.78 $0.00 $248.78 $44,590.53
99 $44,590.53 $341.78 $0.00 $252.12 $45,184.43
100 $45,184.43 $341.78 $0.00 $255.48 $45,781.69
101 $45,781.69 $341.78 $0.00 $258.86 $46,382.33
102 $46,382.33 $341.78 $0.00 $262.25 $46,986.36
103 $46,986.36 $341.78 $0.00 $265.67 $47,593.81
104 $47,593.81 $341.78 $0.00 $269.10 $48,204.69
105 $48,204.69 $341.78 $0.00 $272.56 $48,819.03
106 $48,819.03 $341.78 $0.00 $276.03 $49,436.84
107 $49,436.84 $341.78 $0.00 $279.52 $50,058.14
108 $50,058.14 $341.78 $0.00 $283.04 $50,682.96
109 $50,682.96 $341.78 $0.00 $286.57 $51,311.31
110 $51,311.31 $341.78 $0.00 $290.12 $51,943.21
111 $51,943.21 $341.78 $0.00 $293.69 $52,578.68
112 $52,578.68 $341.78 $0.00 $297.29 $53,217.75
113 $53,217.75 $341.78 $0.00 $300.90 $53,860.43
114 $53,860.43 $341.78 $0.00 $304.53 $54,506.74
115 $54,506.74 $341.78 $0.00 $308.19 $55,156.71
116 $55,156.71 $341.78 $0.00 $311.86 $55,810.35
117 $55,810.35 $341.78 $0.00 $315.56 $56,467.69
118 $56,467.69 $341.78 $0.00 $319.28 $57,128.75
119 $57,128.75 $341.78 $0.00 $323.01 $57,793.54
120 $57,793.54 $341.78 $0.00 $326.77 $58,462.09
121 $58,462.09 $341.78 $0.00 $330.55 $59,134.42
122 $59,134.42 $341.78 $0.00 $334.35 $59,810.55
123 $59,810.55 $341.78 $0.00 $338.18 $60,490.51
124 $60,490.51 $341.78 $0.00 $342.02 $61,174.31
125 $61,174.31 $341.78 $0.00 $345.89 $61,861.98
126 $61,861.98 $341.78 $0.00 $349.78 $62,553.54
127 $62,553.54 $341.78 $0.00 $353.69 $63,249.01
128 $63,249.01 $341.78 $0.00 $357.62 $63,948.41
129 $63,948.41 $341.78 $0.00 $361.57 $64,651.76
130 $64,651.76 $341.78 $0.00 $365.55 $65,359.09
131 $65,359.09 $341.78 $0.00 $369.55 $66,070.42
132 $66,070.42 $341.78 $0.00 $373.57 $66,785.77
133 $66,785.77 $341.78 $0.00 $377.62 $67,505.17
134 $67,505.17 $341.78 $0.00 $381.68 $68,228.63
135 $68,228.63 $341.78 $0.00 $385.77 $68,956.18
136 $68,956.18 $341.78 $0.00 $389.89 $69,687.85
137 $69,687.85 $341.78 $0.00 $394.03 $70,423.66
138 $70,423.66 $341.78 $0.00 $398.19 $71,163.63
139 $71,163.63 $341.78 $0.00 $402.37 $71,907.78
140 $71,907.78 $341.78 $0.00 $406.58 $72,656.14
141 $72,656.14 $341.78 $0.00 $410.81 $73,408.73
142 $73,408.73 $341.78 $0.00 $415.06 $74,165.57
143 $74,165.57 $341.78 $0.00 $419.34 $74,926.69
144 $74,926.69 $341.78 $0.00 $423.65 $75,692.12
145 $75,692.12 $341.78 $0.00 $427.97 $76,461.87
146 $76,461.87 $341.78 $0.00 $432.33 $77,235.98
147 $77,235.98 $341.78 $0.00 $436.70 $78,014.46
148 $78,014.46 $341.78 $0.00 $441.11 $78,797.35
149 $78,797.35 $341.78 $0.00 $445.53 $79,584.66
150 $79,584.66 $341.78 $0.00 $449.98 $80,376.42
151 $80,376.42 $341.78 $0.00 $454.46 $81,172.66
152 $81,172.66 $341.78 $0.00 $458.96 $81,973.40
153 $81,973.40 $341.78 $0.00 $463.49 $82,778.67
154 $82,778.67 $341.78 $0.00 $468.04 $83,588.49
155 $83,588.49 $341.78 $0.00 $472.62 $84,402.89
156 $84,402.89 $341.78 $0.00 $477.23 $85,221.90
157 $85,221.90 $341.78 $0.00 $481.86 $86,045.54
158 $86,045.54 $341.78 $0.00 $486.51 $86,873.83
159 $86,873.83 $341.78 $0.00 $491.20 $87,706.81
160 $87,706.81 $341.78 $0.00 $495.91 $88,544.50
161 $88,544.50 $341.78 $0.00 $500.64 $89,386.92
162 $89,386.92 $341.78 $0.00 $505.41 $90,234.11
163 $90,234.11 $341.78 $0.00 $510.20 $91,086.09
164 $91,086.09 $341.78 $0.00 $515.01 $91,942.88
165 $91,942.88 $341.78 $0.00 $519.86 $92,804.52
166 $92,804.52 $341.78 $0.00 $524.73 $93,671.03
167 $93,671.03 $341.78 $0.00 $529.63 $94,542.44
168 $94,542.44 $341.78 $0.00 $534.56 $95,418.78
169 $95,418.78 $341.78 $0.00 $539.51 $96,300.07
170 $96,300.07 $341.78 $0.00 $544.49 $97,186.34
171 $97,186.34 $341.78 $0.00 $549.51 $98,077.63
172 $98,077.63 $341.78 $0.00 $554.55 $98,973.96
173 $98,973.96 $341.78 $0.00 $559.61 $99,875.35
174 $99,875.35 $341.78 $0.00 $564.71 $100,781.84
175 $100,781.84 $341.78 $0.00 $569.84 $101,693.46
176 $101,693.46 $341.78 $0.00 $574.99 $102,610.23
177 $102,610.23 $341.78 $0.00 $580.17 $103,532.18
178 $103,532.18 $341.78 $0.00 $585.39 $104,459.35
179 $104,459.35 $341.78 $0.00 $590.63 $105,391.76
180 $105,391.76 $341.78 $0.00 $595.90 $106,329.44
181 $106,329.44 $341.78 $0.00 $601.20 $107,272.42
182 $107,272.42 $341.78 $0.00 $606.53 $108,220.73
183 $108,220.73 $341.78 $0.00 $611.90 $109,174.41
184 $109,174.41 $341.78 $0.00 $617.29 $110,133.48
185 $110,133.48 $341.78 $0.00 $622.71 $111,097.97
186 $111,097.97 $341.78 $0.00 $628.16 $112,067.91
187 $112,067.91 $341.78 $0.00 $633.65 $113,043.34
188 $113,043.34 $341.78 $0.00 $639.16 $114,024.28
189 $114,024.28 $341.78 $0.00 $644.71 $115,010.77
190 $115,010.77 $341.78 $0.00 $650.29 $116,002.84
191 $116,002.84 $341.78 $0.00 $655.90 $117,000.52
192 $117,000.52 $341.78 $0.00 $661.54 $118,003.84
193 $118,003.84 $341.78 $0.00 $667.21 $119,012.83
194 $119,012.83 $341.78 $0.00 $672.92 $120,027.53
195 $120,027.53 $341.78 $0.00 $678.65 $121,047.96
196 $121,047.96 $341.78 $0.00 $684.42 $122,074.16
197 $122,074.16 $341.78 $0.00 $690.23 $123,106.17
198 $123,106.17 $341.78 $0.00 $696.06 $124,144.01
199 $124,144.01 $341.78 $0.00 $701.93 $125,187.72
200 $125,187.72 $341.78 $0.00 $707.83 $126,237.33
201 $126,237.33 $341.78 $0.00 $713.76 $127,292.87
202 $127,292.87 $341.78 $0.00 $719.73 $128,354.38
203 $128,354.38 $341.78 $0.00 $725.73 $129,421.89
204 $129,421.89 $341.78 $0.00 $731.77 $130,495.44
205 $130,495.44 $341.78 $0.00 $737.84 $131,575.06
206 $131,575.06 $341.78 $0.00 $743.94 $132,660.78
207 $132,660.78 $341.78 $0.00 $750.08 $133,752.64
208 $133,752.64 $341.78 $0.00 $756.26 $134,850.68
209 $134,850.68 $341.78 $0.00 $762.47 $135,954.93
210 $135,954.93 $341.78 $0.00 $768.71 $137,065.42
211 $137,065.42 $341.78 $0.00 $774.99 $138,182.19
212 $138,182.19 $341.78 $0.00 $781.30 $139,305.27
213 $139,305.27 $341.78 $0.00 $787.65 $140,434.70
214 $140,434.70 $341.78 $0.00 $794.04 $141,570.52
215 $141,570.52 $341.78 $0.00 $800.46 $142,712.76
216 $142,712.76 $341.78 $0.00 $806.92 $143,861.46
217 $143,861.46 $341.78 $40,070.21 $813.41 $104,946.44
218 $104,946.44 $341.78 $0.00 $593.38 $105,881.60
219 $105,881.60 $341.78 $0.00 $598.67 $106,822.05
220 $106,822.05 $341.78 $0.00 $603.99 $107,767.82
221 $107,767.82 $341.78 $0.00 $609.33 $108,718.93
222 $108,718.93 $341.78 $0.00 $614.71 $109,675.42
223 $109,675.42 $341.78 $0.00 $620.12 $110,637.32
224 $110,637.32 $341.78 $0.00 $625.56 $111,604.66
225 $111,604.66 $341.78 $0.00 $631.03 $112,577.47
226 $112,577.47 $341.78 $0.00 $636.53 $113,555.78
227 $113,555.78 $341.78 $0.00 $642.06 $114,539.62
228 $114,539.62 $341.78 $0.00 $647.62 $115,529.02
229 $115,529.02 $341.78 $42,073.72 $653.22 $74,450.30
230 $74,450.30 $341.78 $0.00 $420.95 $75,213.03
231 $75,213.03 $341.78 $0.00 $425.27 $75,980.08
232 $75,980.08 $341.78 $0.00 $429.60 $76,751.46
233 $76,751.46 $341.78 $0.00 $433.96 $77,527.20
234 $77,527.20 $341.78 $0.00 $438.35 $78,307.33
235 $78,307.33 $341.78 $0.00 $442.76 $79,091.87
236 $79,091.87 $341.78 $0.00 $447.20 $79,880.85
237 $79,880.85 $341.78 $0.00 $451.66 $80,674.29
238 $80,674.29 $341.78 $0.00 $456.14 $81,472.21
239 $81,472.21 $341.78 $0.00 $460.66 $82,274.65
240 $82,274.65 $341.78 $0.00 $465.19 $83,081.62
241 $83,081.62 $341.78 $44,177.41 $469.76 $39,715.75
242 $39,715.75 $341.78 $0.00 $224.56 $40,282.09
243 $40,282.09 $341.78 $0.00 $227.76 $40,851.63
244 $40,851.63 $341.78 $0.00 $230.98 $41,424.39
245 $41,424.39 $341.78 $0.00 $234.22 $42,000.39
246 $42,000.39 $341.78 $0.00 $237.48 $42,579.65
247 $42,579.65 $341.78 $0.00 $240.75 $43,162.18
248 $43,162.18 $341.78 $0.00 $244.05 $43,748.01
249 $43,748.01 $341.78 $0.00 $247.36 $44,337.15
250 $44,337.15 $341.78 $0.00 $250.69 $44,929.62
251 $44,929.62 $341.78 $0.00 $254.04 $45,525.44
252 $45,525.44 $341.78 $0.00 $257.41 $46,124.63
253 $46,124.63 $0.00 $46,386.28 $260.80 ($0.85)