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

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2042$61,790
Monthly savings required$488

How much will it cost to send your child to University of Phoenix Pittsburgh Campus in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $247,160.46 for students enrolling in 2042 if tuition increases average 7% per year until then.   Assuming you have no current college savings, monthly deposits of $488.35 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$16,470.00
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 Pittsburgh Campus in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $488.35 $0.00 $0.00 $488.35
2 $488.35 $488.35 $0.00 $2.76 $979.46
3 $979.46 $488.35 $0.00 $5.54 $1,473.35
4 $1,473.35 $488.35 $0.00 $8.33 $1,970.03
5 $1,970.03 $488.35 $0.00 $11.14 $2,469.52
6 $2,469.52 $488.35 $0.00 $13.96 $2,971.83
7 $2,971.83 $488.35 $0.00 $16.80 $3,476.98
8 $3,476.98 $488.35 $0.00 $19.66 $3,984.99
9 $3,984.99 $488.35 $0.00 $22.53 $4,495.87
10 $4,495.87 $488.35 $0.00 $25.42 $5,009.64
11 $5,009.64 $488.35 $0.00 $28.33 $5,526.32
12 $5,526.32 $488.35 $0.00 $31.25 $6,045.92
13 $6,045.92 $488.35 $0.00 $34.18 $6,568.45
14 $6,568.45 $488.35 $0.00 $37.14 $7,093.94
15 $7,093.94 $488.35 $0.00 $40.11 $7,622.40
16 $7,622.40 $488.35 $0.00 $43.10 $8,153.85
17 $8,153.85 $488.35 $0.00 $46.10 $8,688.30
18 $8,688.30 $488.35 $0.00 $49.12 $9,225.77
19 $9,225.77 $488.35 $0.00 $52.16 $9,766.28
20 $9,766.28 $488.35 $0.00 $55.22 $10,309.85
21 $10,309.85 $488.35 $0.00 $58.29 $10,856.49
22 $10,856.49 $488.35 $0.00 $61.38 $11,406.22
23 $11,406.22 $488.35 $0.00 $64.49 $11,959.06
24 $11,959.06 $488.35 $0.00 $67.62 $12,515.03
25 $12,515.03 $488.35 $0.00 $70.76 $13,074.14
26 $13,074.14 $488.35 $0.00 $73.92 $13,636.41
27 $13,636.41 $488.35 $0.00 $77.10 $14,201.86
28 $14,201.86 $488.35 $0.00 $80.30 $14,770.51
29 $14,770.51 $488.35 $0.00 $83.51 $15,342.37
30 $15,342.37 $488.35 $0.00 $86.75 $15,917.47
31 $15,917.47 $488.35 $0.00 $90.00 $16,495.82
32 $16,495.82 $488.35 $0.00 $93.27 $17,077.44
33 $17,077.44 $488.35 $0.00 $96.56 $17,662.35
34 $17,662.35 $488.35 $0.00 $99.87 $18,250.57
35 $18,250.57 $488.35 $0.00 $103.19 $18,842.11
36 $18,842.11 $488.35 $0.00 $106.54 $19,437.00
37 $19,437.00 $488.35 $0.00 $109.90 $20,035.25
38 $20,035.25 $488.35 $0.00 $113.28 $20,636.88
39 $20,636.88 $488.35 $0.00 $116.68 $21,241.91
40 $21,241.91 $488.35 $0.00 $120.10 $21,850.36
41 $21,850.36 $488.35 $0.00 $123.55 $22,462.26
42 $22,462.26 $488.35 $0.00 $127.00 $23,077.61
43 $23,077.61 $488.35 $0.00 $130.48 $23,696.44
44 $23,696.44 $488.35 $0.00 $133.98 $24,318.77
45 $24,318.77 $488.35 $0.00 $137.50 $24,944.62
46 $24,944.62 $488.35 $0.00 $141.04 $25,574.01
47 $25,574.01 $488.35 $0.00 $144.60 $26,206.96
48 $26,206.96 $488.35 $0.00 $148.18 $26,843.49
49 $26,843.49 $488.35 $0.00 $151.78 $27,483.62
50 $27,483.62 $488.35 $0.00 $155.40 $28,127.37
51 $28,127.37 $488.35 $0.00 $159.04 $28,774.76
52 $28,774.76 $488.35 $0.00 $162.70 $29,425.81
53 $29,425.81 $488.35 $0.00 $166.38 $30,080.54
54 $30,080.54 $488.35 $0.00 $170.08 $30,738.97
55 $30,738.97 $488.35 $0.00 $173.80 $31,401.12
56 $31,401.12 $488.35 $0.00 $177.55 $32,067.02
57 $32,067.02 $488.35 $0.00 $181.31 $32,736.68
58 $32,736.68 $488.35 $0.00 $185.10 $33,410.13
59 $33,410.13 $488.35 $0.00 $188.91 $34,087.39
60 $34,087.39 $488.35 $0.00 $192.74 $34,768.48
61 $34,768.48 $488.35 $0.00 $196.59 $35,453.42
62 $35,453.42 $488.35 $0.00 $200.46 $36,142.23
63 $36,142.23 $488.35 $0.00 $204.35 $36,834.93
64 $36,834.93 $488.35 $0.00 $208.27 $37,531.55
65 $37,531.55 $488.35 $0.00 $212.21 $38,232.11
66 $38,232.11 $488.35 $0.00 $216.17 $38,936.63
67 $38,936.63 $488.35 $0.00 $220.15 $39,645.13
68 $39,645.13 $488.35 $0.00 $224.16 $40,357.64
69 $40,357.64 $488.35 $0.00 $228.19 $41,074.18
70 $41,074.18 $488.35 $0.00 $232.24 $41,794.77
71 $41,794.77 $488.35 $0.00 $236.31 $42,519.43
72 $42,519.43 $488.35 $0.00 $240.41 $43,248.19
73 $43,248.19 $488.35 $0.00 $244.53 $43,981.07
74 $43,981.07 $488.35 $0.00 $248.68 $44,718.10
75 $44,718.10 $488.35 $0.00 $252.84 $45,459.29
76 $45,459.29 $488.35 $0.00 $257.03 $46,204.67
77 $46,204.67 $488.35 $0.00 $261.25 $46,954.27
78 $46,954.27 $488.35 $0.00 $265.49 $47,708.11
79 $47,708.11 $488.35 $0.00 $269.75 $48,466.21
80 $48,466.21 $488.35 $0.00 $274.03 $49,228.59
81 $49,228.59 $488.35 $0.00 $278.35 $49,995.29
82 $49,995.29 $488.35 $0.00 $282.68 $50,766.32
83 $50,766.32 $488.35 $0.00 $287.04 $51,541.71
84 $51,541.71 $488.35 $0.00 $291.42 $52,321.48
85 $52,321.48 $488.35 $0.00 $295.83 $53,105.66
86 $53,105.66 $488.35 $0.00 $300.27 $53,894.28
87 $53,894.28 $488.35 $0.00 $304.73 $54,687.36
88 $54,687.36 $488.35 $0.00 $309.21 $55,484.92
89 $55,484.92 $488.35 $0.00 $313.72 $56,286.99
90 $56,286.99 $488.35 $0.00 $318.25 $57,093.59
91 $57,093.59 $488.35 $0.00 $322.82 $57,904.76
92 $57,904.76 $488.35 $0.00 $327.40 $58,720.51
93 $58,720.51 $488.35 $0.00 $332.01 $59,540.87
94 $59,540.87 $488.35 $0.00 $336.65 $60,365.87
95 $60,365.87 $488.35 $0.00 $341.32 $61,195.54
96 $61,195.54 $488.35 $0.00 $346.01 $62,029.90
97 $62,029.90 $488.35 $0.00 $350.73 $62,868.98
98 $62,868.98 $488.35 $0.00 $355.47 $63,712.80
99 $63,712.80 $488.35 $0.00 $360.24 $64,561.39
100 $64,561.39 $488.35 $0.00 $365.04 $65,414.78
101 $65,414.78 $488.35 $0.00 $369.86 $66,272.99
102 $66,272.99 $488.35 $0.00 $374.72 $67,136.06
103 $67,136.06 $488.35 $0.00 $379.60 $68,004.01
104 $68,004.01 $488.35 $0.00 $384.50 $68,876.86
105 $68,876.86 $488.35 $0.00 $389.44 $69,754.65
106 $69,754.65 $488.35 $0.00 $394.40 $70,637.40
107 $70,637.40 $488.35 $0.00 $399.39 $71,525.14
108 $71,525.14 $488.35 $0.00 $404.41 $72,417.90
109 $72,417.90 $488.35 $0.00 $409.46 $73,315.71
110 $73,315.71 $488.35 $0.00 $414.54 $74,218.60
111 $74,218.60 $488.35 $0.00 $419.64 $75,126.59
112 $75,126.59 $488.35 $0.00 $424.78 $76,039.72
113 $76,039.72 $488.35 $0.00 $429.94 $76,958.01
114 $76,958.01 $488.35 $0.00 $435.13 $77,881.49
115 $77,881.49 $488.35 $0.00 $440.35 $78,810.19
116 $78,810.19 $488.35 $0.00 $445.60 $79,744.14
117 $79,744.14 $488.35 $0.00 $450.88 $80,683.37
118 $80,683.37 $488.35 $0.00 $456.20 $81,627.92
119 $81,627.92 $488.35 $0.00 $461.54 $82,577.81
120 $82,577.81 $488.35 $0.00 $466.91 $83,533.07
121 $83,533.07 $488.35 $0.00 $472.31 $84,493.73
122 $84,493.73 $488.35 $0.00 $477.74 $85,459.82
123 $85,459.82 $488.35 $0.00 $483.20 $86,431.37
124 $86,431.37 $488.35 $0.00 $488.70 $87,408.42
125 $87,408.42 $488.35 $0.00 $494.22 $88,390.99
126 $88,390.99 $488.35 $0.00 $499.78 $89,379.12
127 $89,379.12 $488.35 $0.00 $505.36 $90,372.83
128 $90,372.83 $488.35 $0.00 $510.98 $91,372.16
129 $91,372.16 $488.35 $0.00 $516.63 $92,377.14
130 $92,377.14 $488.35 $0.00 $522.31 $93,387.80
131 $93,387.80 $488.35 $0.00 $528.03 $94,404.18
132 $94,404.18 $488.35 $0.00 $533.77 $95,426.30
133 $95,426.30 $488.35 $0.00 $539.55 $96,454.20
134 $96,454.20 $488.35 $0.00 $545.37 $97,487.92
135 $97,487.92 $488.35 $0.00 $551.21 $98,527.48
136 $98,527.48 $488.35 $0.00 $557.09 $99,572.92
137 $99,572.92 $488.35 $0.00 $563.00 $100,624.27
138 $100,624.27 $488.35 $0.00 $568.94 $101,681.56
139 $101,681.56 $488.35 $0.00 $574.92 $102,744.83
140 $102,744.83 $488.35 $0.00 $580.93 $103,814.11
141 $103,814.11 $488.35 $0.00 $586.98 $104,889.44
142 $104,889.44 $488.35 $0.00 $593.06 $105,970.85
143 $105,970.85 $488.35 $0.00 $599.17 $107,058.37
144 $107,058.37 $488.35 $0.00 $605.32 $108,152.04
145 $108,152.04 $488.35 $0.00 $611.51 $109,251.90
146 $109,251.90 $488.35 $0.00 $617.73 $110,357.98
147 $110,357.98 $488.35 $0.00 $623.98 $111,470.31
148 $111,470.31 $488.35 $0.00 $630.27 $112,588.93
149 $112,588.93 $488.35 $0.00 $636.59 $113,713.87
150 $113,713.87 $488.35 $0.00 $642.95 $114,845.17
151 $114,845.17 $488.35 $0.00 $649.35 $115,982.87
152 $115,982.87 $488.35 $0.00 $655.78 $117,127.00
153 $117,127.00 $488.35 $0.00 $662.25 $118,277.60
154 $118,277.60 $488.35 $0.00 $668.76 $119,434.71
155 $119,434.71 $488.35 $0.00 $675.30 $120,598.36
156 $120,598.36 $488.35 $0.00 $681.88 $121,768.59
157 $121,768.59 $488.35 $0.00 $688.50 $122,945.44
158 $122,945.44 $488.35 $0.00 $695.15 $124,128.94
159 $124,128.94 $488.35 $0.00 $701.84 $125,319.13
160 $125,319.13 $488.35 $0.00 $708.57 $126,516.05
161 $126,516.05 $488.35 $0.00 $715.34 $127,719.74
162 $127,719.74 $488.35 $0.00 $722.15 $128,930.24
163 $128,930.24 $488.35 $0.00 $728.99 $130,147.58
164 $130,147.58 $488.35 $0.00 $735.87 $131,371.80
165 $131,371.80 $488.35 $0.00 $742.80 $132,602.95
166 $132,602.95 $488.35 $0.00 $749.76 $133,841.06
167 $133,841.06 $488.35 $0.00 $756.76 $135,086.17
168 $135,086.17 $488.35 $0.00 $763.80 $136,338.32
169 $136,338.32 $488.35 $0.00 $770.88 $137,597.55
170 $137,597.55 $488.35 $0.00 $778.00 $138,863.90
171 $138,863.90 $488.35 $0.00 $785.16 $140,137.41
172 $140,137.41 $488.35 $0.00 $792.36 $141,418.12
173 $141,418.12 $488.35 $0.00 $799.60 $142,706.07
174 $142,706.07 $488.35 $0.00 $806.88 $144,001.30
175 $144,001.30 $488.35 $0.00 $814.20 $145,303.85
176 $145,303.85 $488.35 $0.00 $821.57 $146,613.77
177 $146,613.77 $488.35 $0.00 $828.98 $147,931.10
178 $147,931.10 $488.35 $0.00 $836.42 $149,255.87
179 $149,255.87 $488.35 $0.00 $843.91 $150,588.13
180 $150,588.13 $488.35 $0.00 $851.45 $151,927.93
181 $151,927.93 $488.35 $0.00 $859.02 $153,275.30
182 $153,275.30 $488.35 $0.00 $866.64 $154,630.29
183 $154,630.29 $488.35 $0.00 $874.30 $155,992.94
184 $155,992.94 $488.35 $0.00 $882.01 $157,363.30
185 $157,363.30 $488.35 $0.00 $889.75 $158,741.40
186 $158,741.40 $488.35 $0.00 $897.55 $160,127.30
187 $160,127.30 $488.35 $0.00 $905.38 $161,521.03
188 $161,521.03 $488.35 $0.00 $913.26 $162,922.64
189 $162,922.64 $488.35 $0.00 $921.19 $164,332.18
190 $164,332.18 $488.35 $0.00 $929.16 $165,749.69
191 $165,749.69 $488.35 $0.00 $937.17 $167,175.21
192 $167,175.21 $488.35 $0.00 $945.23 $168,608.79
193 $168,608.79 $488.35 $0.00 $953.34 $170,050.48
194 $170,050.48 $488.35 $0.00 $961.49 $171,500.32
195 $171,500.32 $488.35 $0.00 $969.69 $172,958.36
196 $172,958.36 $488.35 $0.00 $977.93 $174,424.64
197 $174,424.64 $488.35 $0.00 $986.22 $175,899.21
198 $175,899.21 $488.35 $0.00 $994.56 $177,382.12
199 $177,382.12 $488.35 $0.00 $1,002.94 $178,873.41
200 $178,873.41 $488.35 $0.00 $1,011.38 $180,373.14
201 $180,373.14 $488.35 $0.00 $1,019.86 $181,881.35
202 $181,881.35 $488.35 $0.00 $1,028.38 $183,398.08
203 $183,398.08 $488.35 $0.00 $1,036.96 $184,923.39
204 $184,923.39 $488.35 $0.00 $1,045.58 $186,457.32
205 $186,457.32 $488.35 $0.00 $1,054.26 $187,999.93
206 $187,999.93 $488.35 $0.00 $1,062.98 $189,551.26
207 $189,551.26 $488.35 $0.00 $1,071.75 $191,111.36
208 $191,111.36 $488.35 $0.00 $1,080.57 $192,680.28
209 $192,680.28 $488.35 $0.00 $1,089.44 $194,258.07
210 $194,258.07 $488.35 $0.00 $1,098.36 $195,844.78
211 $195,844.78 $488.35 $0.00 $1,107.33 $197,440.46
212 $197,440.46 $488.35 $0.00 $1,116.36 $199,045.17
213 $199,045.17 $488.35 $0.00 $1,125.43 $200,658.95
214 $200,658.95 $488.35 $0.00 $1,134.55 $202,281.85
215 $202,281.85 $488.35 $0.00 $1,143.73 $203,913.93
216 $203,913.93 $488.35 $0.00 $1,152.96 $205,555.24
217 $205,555.24 $488.35 $55,667.48 $1,162.24 $151,538.35
218 $151,538.35 $488.35 $0.00 $856.82 $152,883.52
219 $152,883.52 $488.35 $0.00 $864.43 $154,236.30
220 $154,236.30 $488.35 $0.00 $872.07 $155,596.72
221 $155,596.72 $488.35 $0.00 $879.77 $156,964.84
222 $156,964.84 $488.35 $0.00 $887.50 $158,340.69
223 $158,340.69 $488.35 $0.00 $895.28 $159,724.32
224 $159,724.32 $488.35 $0.00 $903.10 $161,115.77
225 $161,115.77 $488.35 $0.00 $910.97 $162,515.09
226 $162,515.09 $488.35 $0.00 $918.88 $163,922.32
227 $163,922.32 $488.35 $0.00 $926.84 $165,337.51
228 $165,337.51 $488.35 $0.00 $934.84 $166,760.70
229 $166,760.70 $488.35 $59,564.21 $942.89 $108,627.73
230 $108,627.73 $488.35 $0.00 $614.20 $109,730.28
231 $109,730.28 $488.35 $0.00 $620.43 $110,839.06
232 $110,839.06 $488.35 $0.00 $626.70 $111,954.11
233 $111,954.11 $488.35 $0.00 $633.00 $113,075.46
234 $113,075.46 $488.35 $0.00 $639.35 $114,203.16
235 $114,203.16 $488.35 $0.00 $645.72 $115,337.23
236 $115,337.23 $488.35 $0.00 $652.13 $116,477.71
237 $116,477.71 $488.35 $0.00 $658.58 $117,624.64
238 $117,624.64 $488.35 $0.00 $665.07 $118,778.06
239 $118,778.06 $488.35 $0.00 $671.59 $119,938.00
240 $119,938.00 $488.35 $0.00 $678.15 $121,104.50
241 $121,104.50 $488.35 $63,733.70 $684.74 $58,543.89
242 $58,543.89 $488.35 $0.00 $331.02 $59,363.26
243 $59,363.26 $488.35 $0.00 $335.65 $60,187.26
244 $60,187.26 $488.35 $0.00 $340.31 $61,015.92
245 $61,015.92 $488.35 $0.00 $344.99 $61,849.26
246 $61,849.26 $488.35 $0.00 $349.70 $62,687.31
247 $62,687.31 $488.35 $0.00 $354.44 $63,530.10
248 $63,530.10 $488.35 $0.00 $359.21 $64,377.66
249 $64,377.66 $488.35 $0.00 $364.00 $65,230.01
250 $65,230.01 $488.35 $0.00 $368.82 $66,087.18
251 $66,087.18 $488.35 $0.00 $373.67 $66,949.20
252 $66,949.20 $488.35 $0.00 $378.54 $67,816.09
253 $67,816.09 $0.00 $68,195.06 $383.44 $4.47