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

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2042$61,741
Monthly savings required$488

How much will it cost to send your child to University of Phoenix Augusta Campus in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $246,965.37 for students enrolling in 2042 if tuition increases average 7% per year until then.   Assuming you have no current college savings, monthly deposits of $487.96 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$16,457.00
Years until enrollment18
Annual Tuition Increase7%
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 Augusta Campus in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $487.96 $0.00 $0.00 $487.96
2 $487.96 $487.96 $0.00 $2.76 $978.68
3 $978.68 $487.96 $0.00 $5.53 $1,472.17
4 $1,472.17 $487.96 $0.00 $8.32 $1,968.45
5 $1,968.45 $487.96 $0.00 $11.13 $2,467.54
6 $2,467.54 $487.96 $0.00 $13.95 $2,969.45
7 $2,969.45 $487.96 $0.00 $16.79 $3,474.20
8 $3,474.20 $487.96 $0.00 $19.64 $3,981.80
9 $3,981.80 $487.96 $0.00 $22.51 $4,492.27
10 $4,492.27 $487.96 $0.00 $25.40 $5,005.63
11 $5,005.63 $487.96 $0.00 $28.30 $5,521.89
12 $5,521.89 $487.96 $0.00 $31.22 $6,041.07
13 $6,041.07 $487.96 $0.00 $34.16 $6,563.19
14 $6,563.19 $487.96 $0.00 $37.11 $7,088.26
15 $7,088.26 $487.96 $0.00 $40.08 $7,616.30
16 $7,616.30 $487.96 $0.00 $43.06 $8,147.32
17 $8,147.32 $487.96 $0.00 $46.07 $8,681.35
18 $8,681.35 $487.96 $0.00 $49.09 $9,218.40
19 $9,218.40 $487.96 $0.00 $52.12 $9,758.48
20 $9,758.48 $487.96 $0.00 $55.18 $10,301.62
21 $10,301.62 $487.96 $0.00 $58.25 $10,847.83
22 $10,847.83 $487.96 $0.00 $61.34 $11,397.13
23 $11,397.13 $487.96 $0.00 $64.44 $11,949.53
24 $11,949.53 $487.96 $0.00 $67.56 $12,505.05
25 $12,505.05 $487.96 $0.00 $70.71 $13,063.72
26 $13,063.72 $487.96 $0.00 $73.86 $13,625.54
27 $13,625.54 $487.96 $0.00 $77.04 $14,190.54
28 $14,190.54 $487.96 $0.00 $80.24 $14,758.74
29 $14,758.74 $487.96 $0.00 $83.45 $15,330.15
30 $15,330.15 $487.96 $0.00 $86.68 $15,904.79
31 $15,904.79 $487.96 $0.00 $89.93 $16,482.68
32 $16,482.68 $487.96 $0.00 $93.20 $17,063.84
33 $17,063.84 $487.96 $0.00 $96.48 $17,648.28
34 $17,648.28 $487.96 $0.00 $99.79 $18,236.03
35 $18,236.03 $487.96 $0.00 $103.11 $18,827.10
36 $18,827.10 $487.96 $0.00 $106.45 $19,421.51
37 $19,421.51 $487.96 $0.00 $109.81 $20,019.28
38 $20,019.28 $487.96 $0.00 $113.19 $20,620.43
39 $20,620.43 $487.96 $0.00 $116.59 $21,224.98
40 $21,224.98 $487.96 $0.00 $120.01 $21,832.95
41 $21,832.95 $487.96 $0.00 $123.45 $22,444.36
42 $22,444.36 $487.96 $0.00 $126.90 $23,059.22
43 $23,059.22 $487.96 $0.00 $130.38 $23,677.56
44 $23,677.56 $487.96 $0.00 $133.88 $24,299.40
45 $24,299.40 $487.96 $0.00 $137.39 $24,924.75
46 $24,924.75 $487.96 $0.00 $140.93 $25,553.64
47 $25,553.64 $487.96 $0.00 $144.48 $26,186.08
48 $26,186.08 $487.96 $0.00 $148.06 $26,822.10
49 $26,822.10 $487.96 $0.00 $151.66 $27,461.72
50 $27,461.72 $487.96 $0.00 $155.27 $28,104.95
51 $28,104.95 $487.96 $0.00 $158.91 $28,751.82
52 $28,751.82 $487.96 $0.00 $162.57 $29,402.35
53 $29,402.35 $487.96 $0.00 $166.25 $30,056.56
54 $30,056.56 $487.96 $0.00 $169.94 $30,714.46
55 $30,714.46 $487.96 $0.00 $173.66 $31,376.08
56 $31,376.08 $487.96 $0.00 $177.40 $32,041.44
57 $32,041.44 $487.96 $0.00 $181.17 $32,710.57
58 $32,710.57 $487.96 $0.00 $184.95 $33,383.48
59 $33,383.48 $487.96 $0.00 $188.76 $34,060.20
60 $34,060.20 $487.96 $0.00 $192.58 $34,740.74
61 $34,740.74 $487.96 $0.00 $196.43 $35,425.13
62 $35,425.13 $487.96 $0.00 $200.30 $36,113.39
63 $36,113.39 $487.96 $0.00 $204.19 $36,805.54
64 $36,805.54 $487.96 $0.00 $208.10 $37,501.60
65 $37,501.60 $487.96 $0.00 $212.04 $38,201.60
66 $38,201.60 $487.96 $0.00 $216.00 $38,905.56
67 $38,905.56 $487.96 $0.00 $219.98 $39,613.50
68 $39,613.50 $487.96 $0.00 $223.98 $40,325.44
69 $40,325.44 $487.96 $0.00 $228.01 $41,041.41
70 $41,041.41 $487.96 $0.00 $232.05 $41,761.42
71 $41,761.42 $487.96 $0.00 $236.13 $42,485.51
72 $42,485.51 $487.96 $0.00 $240.22 $43,213.69
73 $43,213.69 $487.96 $0.00 $244.34 $43,945.99
74 $43,945.99 $487.96 $0.00 $248.48 $44,682.43
75 $44,682.43 $487.96 $0.00 $252.64 $45,423.03
76 $45,423.03 $487.96 $0.00 $256.83 $46,167.82
77 $46,167.82 $487.96 $0.00 $261.04 $46,916.82
78 $46,916.82 $487.96 $0.00 $265.27 $47,670.05
79 $47,670.05 $487.96 $0.00 $269.53 $48,427.54
80 $48,427.54 $487.96 $0.00 $273.82 $49,189.32
81 $49,189.32 $487.96 $0.00 $278.12 $49,955.40
82 $49,955.40 $487.96 $0.00 $282.46 $50,725.82
83 $50,725.82 $487.96 $0.00 $286.81 $51,500.59
84 $51,500.59 $487.96 $0.00 $291.19 $52,279.74
85 $52,279.74 $487.96 $0.00 $295.60 $53,063.30
86 $53,063.30 $487.96 $0.00 $300.03 $53,851.29
87 $53,851.29 $487.96 $0.00 $304.48 $54,643.73
88 $54,643.73 $487.96 $0.00 $308.96 $55,440.65
89 $55,440.65 $487.96 $0.00 $313.47 $56,242.08
90 $56,242.08 $487.96 $0.00 $318.00 $57,048.04
91 $57,048.04 $487.96 $0.00 $322.56 $57,858.56
92 $57,858.56 $487.96 $0.00 $327.14 $58,673.66
93 $58,673.66 $487.96 $0.00 $331.75 $59,493.37
94 $59,493.37 $487.96 $0.00 $336.38 $60,317.71
95 $60,317.71 $487.96 $0.00 $341.05 $61,146.72
96 $61,146.72 $487.96 $0.00 $345.73 $61,980.41
97 $61,980.41 $487.96 $0.00 $350.45 $62,818.82
98 $62,818.82 $487.96 $0.00 $355.19 $63,661.97
99 $63,661.97 $487.96 $0.00 $359.95 $64,509.88
100 $64,509.88 $487.96 $0.00 $364.75 $65,362.59
101 $65,362.59 $487.96 $0.00 $369.57 $66,220.12
102 $66,220.12 $487.96 $0.00 $374.42 $67,082.50
103 $67,082.50 $487.96 $0.00 $379.29 $67,949.75
104 $67,949.75 $487.96 $0.00 $384.20 $68,821.91
105 $68,821.91 $487.96 $0.00 $389.13 $69,699.00
106 $69,699.00 $487.96 $0.00 $394.09 $70,581.05
107 $70,581.05 $487.96 $0.00 $399.08 $71,468.09
108 $71,468.09 $487.96 $0.00 $404.09 $72,360.14
109 $72,360.14 $487.96 $0.00 $409.13 $73,257.23
110 $73,257.23 $487.96 $0.00 $414.21 $74,159.40
111 $74,159.40 $487.96 $0.00 $419.31 $75,066.67
112 $75,066.67 $487.96 $0.00 $424.44 $75,979.07
113 $75,979.07 $487.96 $0.00 $429.60 $76,896.63
114 $76,896.63 $487.96 $0.00 $434.78 $77,819.37
115 $77,819.37 $487.96 $0.00 $440.00 $78,747.33
116 $78,747.33 $487.96 $0.00 $445.25 $79,680.54
117 $79,680.54 $487.96 $0.00 $450.53 $80,619.03
118 $80,619.03 $487.96 $0.00 $455.83 $81,562.82
119 $81,562.82 $487.96 $0.00 $461.17 $82,511.95
120 $82,511.95 $487.96 $0.00 $466.53 $83,466.44
121 $83,466.44 $487.96 $0.00 $471.93 $84,426.33
122 $84,426.33 $487.96 $0.00 $477.36 $85,391.65
123 $85,391.65 $487.96 $0.00 $482.82 $86,362.43
124 $86,362.43 $487.96 $0.00 $488.31 $87,338.70
125 $87,338.70 $487.96 $0.00 $493.83 $88,320.49
126 $88,320.49 $487.96 $0.00 $499.38 $89,307.83
127 $89,307.83 $487.96 $0.00 $504.96 $90,300.75
128 $90,300.75 $487.96 $0.00 $510.57 $91,299.28
129 $91,299.28 $487.96 $0.00 $516.22 $92,303.46
130 $92,303.46 $487.96 $0.00 $521.90 $93,313.32
131 $93,313.32 $487.96 $0.00 $527.61 $94,328.89
132 $94,328.89 $487.96 $0.00 $533.35 $95,350.20
133 $95,350.20 $487.96 $0.00 $539.12 $96,377.28
134 $96,377.28 $487.96 $0.00 $544.93 $97,410.17
135 $97,410.17 $487.96 $0.00 $550.77 $98,448.90
136 $98,448.90 $487.96 $0.00 $556.64 $99,493.50
137 $99,493.50 $487.96 $0.00 $562.55 $100,544.01
138 $100,544.01 $487.96 $0.00 $568.49 $101,600.46
139 $101,600.46 $487.96 $0.00 $574.46 $102,662.88
140 $102,662.88 $487.96 $0.00 $580.47 $103,731.31
141 $103,731.31 $487.96 $0.00 $586.51 $104,805.78
142 $104,805.78 $487.96 $0.00 $592.59 $105,886.33
143 $105,886.33 $487.96 $0.00 $598.70 $106,972.99
144 $106,972.99 $487.96 $0.00 $604.84 $108,065.79
145 $108,065.79 $487.96 $0.00 $611.02 $109,164.77
146 $109,164.77 $487.96 $0.00 $617.23 $110,269.96
147 $110,269.96 $487.96 $0.00 $623.48 $111,381.40
148 $111,381.40 $487.96 $0.00 $629.77 $112,499.13
149 $112,499.13 $487.96 $0.00 $636.09 $113,623.18
150 $113,623.18 $487.96 $0.00 $642.44 $114,753.58
151 $114,753.58 $487.96 $0.00 $648.83 $115,890.37
152 $115,890.37 $487.96 $0.00 $655.26 $117,033.59
153 $117,033.59 $487.96 $0.00 $661.72 $118,183.27
154 $118,183.27 $487.96 $0.00 $668.23 $119,339.46
155 $119,339.46 $487.96 $0.00 $674.76 $120,502.18
156 $120,502.18 $487.96 $0.00 $681.34 $121,671.48
157 $121,671.48 $487.96 $0.00 $687.95 $122,847.39
158 $122,847.39 $487.96 $0.00 $694.60 $124,029.95
159 $124,029.95 $487.96 $0.00 $701.28 $125,219.19
160 $125,219.19 $487.96 $0.00 $708.01 $126,415.16
161 $126,415.16 $487.96 $0.00 $714.77 $127,617.89
162 $127,617.89 $487.96 $0.00 $721.57 $128,827.42
163 $128,827.42 $487.96 $0.00 $728.41 $130,043.79
164 $130,043.79 $487.96 $0.00 $735.29 $131,267.04
165 $131,267.04 $487.96 $0.00 $742.20 $132,497.20
166 $132,497.20 $487.96 $0.00 $749.16 $133,734.32
167 $133,734.32 $487.96 $0.00 $756.15 $134,978.43
168 $134,978.43 $487.96 $0.00 $763.19 $136,229.58
169 $136,229.58 $487.96 $0.00 $770.26 $137,487.80
170 $137,487.80 $487.96 $0.00 $777.38 $138,753.14
171 $138,753.14 $487.96 $0.00 $784.53 $140,025.63
172 $140,025.63 $487.96 $0.00 $791.73 $141,305.32
173 $141,305.32 $487.96 $0.00 $798.96 $142,592.24
174 $142,592.24 $487.96 $0.00 $806.24 $143,886.44
175 $143,886.44 $487.96 $0.00 $813.55 $145,187.95
176 $145,187.95 $487.96 $0.00 $820.91 $146,496.82
177 $146,496.82 $487.96 $0.00 $828.31 $147,813.09
178 $147,813.09 $487.96 $0.00 $835.76 $149,136.81
179 $149,136.81 $487.96 $0.00 $843.24 $150,468.01
180 $150,468.01 $487.96 $0.00 $850.77 $151,806.74
181 $151,806.74 $487.96 $0.00 $858.34 $153,153.04
182 $153,153.04 $487.96 $0.00 $865.95 $154,506.95
183 $154,506.95 $487.96 $0.00 $873.60 $155,868.51
184 $155,868.51 $487.96 $0.00 $881.30 $157,237.77
185 $157,237.77 $487.96 $0.00 $889.05 $158,614.78
186 $158,614.78 $487.96 $0.00 $896.83 $159,999.57
187 $159,999.57 $487.96 $0.00 $904.66 $161,392.19
188 $161,392.19 $487.96 $0.00 $912.53 $162,792.68
189 $162,792.68 $487.96 $0.00 $920.45 $164,201.09
190 $164,201.09 $487.96 $0.00 $928.42 $165,617.47
191 $165,617.47 $487.96 $0.00 $936.43 $167,041.86
192 $167,041.86 $487.96 $0.00 $944.48 $168,474.30
193 $168,474.30 $487.96 $0.00 $952.58 $169,914.84
194 $169,914.84 $487.96 $0.00 $960.72 $171,363.52
195 $171,363.52 $487.96 $0.00 $968.91 $172,820.39
196 $172,820.39 $487.96 $0.00 $977.15 $174,285.50
197 $174,285.50 $487.96 $0.00 $985.44 $175,758.90
198 $175,758.90 $487.96 $0.00 $993.77 $177,240.63
199 $177,240.63 $487.96 $0.00 $1,002.14 $178,730.73
200 $178,730.73 $487.96 $0.00 $1,010.57 $180,229.26
201 $180,229.26 $487.96 $0.00 $1,019.04 $181,736.26
202 $181,736.26 $487.96 $0.00 $1,027.56 $183,251.78
203 $183,251.78 $487.96 $0.00 $1,036.13 $184,775.87
204 $184,775.87 $487.96 $0.00 $1,044.75 $186,308.58
205 $186,308.58 $487.96 $0.00 $1,053.42 $187,849.96
206 $187,849.96 $487.96 $0.00 $1,062.13 $189,400.05
207 $189,400.05 $487.96 $0.00 $1,070.90 $190,958.91
208 $190,958.91 $487.96 $0.00 $1,079.71 $192,526.58
209 $192,526.58 $487.96 $0.00 $1,088.57 $194,103.11
210 $194,103.11 $487.96 $0.00 $1,097.49 $195,688.56
211 $195,688.56 $487.96 $0.00 $1,106.45 $197,282.97
212 $197,282.97 $487.96 $0.00 $1,115.47 $198,886.40
213 $198,886.40 $487.96 $0.00 $1,124.53 $200,498.89
214 $200,498.89 $487.96 $0.00 $1,133.65 $202,120.50
215 $202,120.50 $487.96 $0.00 $1,142.82 $203,751.28
216 $203,751.28 $487.96 $0.00 $1,152.04 $205,391.28
217 $205,391.28 $487.96 $55,623.55 $1,161.31 $151,417.00
218 $151,417.00 $487.96 $0.00 $856.13 $152,761.09
219 $152,761.09 $487.96 $0.00 $863.73 $154,112.78
220 $154,112.78 $487.96 $0.00 $871.38 $155,472.12
221 $155,472.12 $487.96 $0.00 $879.06 $156,839.14
222 $156,839.14 $487.96 $0.00 $886.79 $158,213.89
223 $158,213.89 $487.96 $0.00 $894.56 $159,596.41
224 $159,596.41 $487.96 $0.00 $902.38 $160,986.75
225 $160,986.75 $487.96 $0.00 $910.24 $162,384.95
226 $162,384.95 $487.96 $0.00 $918.15 $163,791.06
227 $163,791.06 $487.96 $0.00 $926.10 $165,205.12
228 $165,205.12 $487.96 $0.00 $934.09 $166,627.17
229 $166,627.17 $487.96 $59,517.19 $942.13 $108,540.07
230 $108,540.07 $487.96 $0.00 $613.70 $109,641.73
231 $109,641.73 $487.96 $0.00 $619.93 $110,749.62
232 $110,749.62 $487.96 $0.00 $626.19 $111,863.77
233 $111,863.77 $487.96 $0.00 $632.49 $112,984.22
234 $112,984.22 $487.96 $0.00 $638.83 $114,111.01
235 $114,111.01 $487.96 $0.00 $645.20 $115,244.17
236 $115,244.17 $487.96 $0.00 $651.61 $116,383.74
237 $116,383.74 $487.96 $0.00 $658.05 $117,529.75
238 $117,529.75 $487.96 $0.00 $664.53 $118,682.24
239 $118,682.24 $487.96 $0.00 $671.05 $119,841.25
240 $119,841.25 $487.96 $0.00 $677.60 $121,006.81
241 $121,006.81 $487.96 $63,683.40 $684.19 $58,495.56
242 $58,495.56 $487.96 $0.00 $330.74 $59,314.26
243 $59,314.26 $487.96 $0.00 $335.37 $60,137.59
244 $60,137.59 $487.96 $0.00 $340.03 $60,965.58
245 $60,965.58 $487.96 $0.00 $344.71 $61,798.25
246 $61,798.25 $487.96 $0.00 $349.42 $62,635.63
247 $62,635.63 $487.96 $0.00 $354.15 $63,477.74
248 $63,477.74 $487.96 $0.00 $358.91 $64,324.61
249 $64,324.61 $487.96 $0.00 $363.70 $65,176.27
250 $65,176.27 $487.96 $0.00 $368.52 $66,032.75
251 $66,032.75 $487.96 $0.00 $373.36 $66,894.07
252 $66,894.07 $487.96 $0.00 $378.23 $67,760.26
253 $67,760.26 $0.00 $68,141.24 $383.13 $2.15