Savings Plan and Future Cost Estimation for Remington College Honolulu Campus

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$76,668
Monthly savings required$607

How much will it cost to send your child to Remington College Honolulu Campus in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $306,672.71 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $606.89 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$29,565.00
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 Remington College Honolulu Campus in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $606.89 $0.00 $0.00 $606.89
2 $606.89 $606.89 $0.00 $3.43 $1,217.21
3 $1,217.21 $606.89 $0.00 $6.88 $1,830.98
4 $1,830.98 $606.89 $0.00 $10.35 $2,448.22
5 $2,448.22 $606.89 $0.00 $13.84 $3,068.95
6 $3,068.95 $606.89 $0.00 $17.35 $3,693.19
7 $3,693.19 $606.89 $0.00 $20.88 $4,320.96
8 $4,320.96 $606.89 $0.00 $24.43 $4,952.28
9 $4,952.28 $606.89 $0.00 $28.00 $5,587.17
10 $5,587.17 $606.89 $0.00 $31.59 $6,225.65
11 $6,225.65 $606.89 $0.00 $35.20 $6,867.74
12 $6,867.74 $606.89 $0.00 $38.83 $7,513.46
13 $7,513.46 $606.89 $0.00 $42.48 $8,162.83
14 $8,162.83 $606.89 $0.00 $46.15 $8,815.87
15 $8,815.87 $606.89 $0.00 $49.85 $9,472.61
16 $9,472.61 $606.89 $0.00 $53.56 $10,133.06
17 $10,133.06 $606.89 $0.00 $57.29 $10,797.24
18 $10,797.24 $606.89 $0.00 $61.05 $11,465.18
19 $11,465.18 $606.89 $0.00 $64.83 $12,136.90
20 $12,136.90 $606.89 $0.00 $68.62 $12,812.41
21 $12,812.41 $606.89 $0.00 $72.44 $13,491.74
22 $13,491.74 $606.89 $0.00 $76.28 $14,174.91
23 $14,174.91 $606.89 $0.00 $80.15 $14,861.95
24 $14,861.95 $606.89 $0.00 $84.03 $15,552.87
25 $15,552.87 $606.89 $0.00 $87.94 $16,247.70
26 $16,247.70 $606.89 $0.00 $91.87 $16,946.46
27 $16,946.46 $606.89 $0.00 $95.82 $17,649.17
28 $17,649.17 $606.89 $0.00 $99.79 $18,355.85
29 $18,355.85 $606.89 $0.00 $103.79 $19,066.53
30 $19,066.53 $606.89 $0.00 $107.80 $19,781.22
31 $19,781.22 $606.89 $0.00 $111.85 $20,499.96
32 $20,499.96 $606.89 $0.00 $115.91 $21,222.76
33 $21,222.76 $606.89 $0.00 $120.00 $21,949.65
34 $21,949.65 $606.89 $0.00 $124.11 $22,680.65
35 $22,680.65 $606.89 $0.00 $128.24 $23,415.78
36 $23,415.78 $606.89 $0.00 $132.40 $24,155.07
37 $24,155.07 $606.89 $0.00 $136.58 $24,898.54
38 $24,898.54 $606.89 $0.00 $140.78 $25,646.21
39 $25,646.21 $606.89 $0.00 $145.01 $26,398.11
40 $26,398.11 $606.89 $0.00 $149.26 $27,154.26
41 $27,154.26 $606.89 $0.00 $153.53 $27,914.68
42 $27,914.68 $606.89 $0.00 $157.83 $28,679.40
43 $28,679.40 $606.89 $0.00 $162.16 $29,448.45
44 $29,448.45 $606.89 $0.00 $166.51 $30,221.85
45 $30,221.85 $606.89 $0.00 $170.88 $30,999.62
46 $30,999.62 $606.89 $0.00 $175.28 $31,781.79
47 $31,781.79 $606.89 $0.00 $179.70 $32,568.38
48 $32,568.38 $606.89 $0.00 $184.15 $33,359.42
49 $33,359.42 $606.89 $0.00 $188.62 $34,154.93
50 $34,154.93 $606.89 $0.00 $193.12 $34,954.94
51 $34,954.94 $606.89 $0.00 $197.64 $35,759.47
52 $35,759.47 $606.89 $0.00 $202.19 $36,568.55
53 $36,568.55 $606.89 $0.00 $206.76 $37,382.20
54 $37,382.20 $606.89 $0.00 $211.36 $38,200.45
55 $38,200.45 $606.89 $0.00 $215.99 $39,023.33
56 $39,023.33 $606.89 $0.00 $220.64 $39,850.86
57 $39,850.86 $606.89 $0.00 $225.32 $40,683.07
58 $40,683.07 $606.89 $0.00 $230.03 $41,519.99
59 $41,519.99 $606.89 $0.00 $234.76 $42,361.64
60 $42,361.64 $606.89 $0.00 $239.52 $43,208.05
61 $43,208.05 $606.89 $0.00 $244.30 $44,059.24
62 $44,059.24 $606.89 $0.00 $249.12 $44,915.25
63 $44,915.25 $606.89 $0.00 $253.96 $45,776.10
64 $45,776.10 $606.89 $0.00 $258.82 $46,641.81
65 $46,641.81 $606.89 $0.00 $263.72 $47,512.42
66 $47,512.42 $606.89 $0.00 $268.64 $48,387.95
67 $48,387.95 $606.89 $0.00 $273.59 $49,268.43
68 $49,268.43 $606.89 $0.00 $278.57 $50,153.89
69 $50,153.89 $606.89 $0.00 $283.58 $51,044.36
70 $51,044.36 $606.89 $0.00 $288.61 $51,939.86
71 $51,939.86 $606.89 $0.00 $293.68 $52,840.43
72 $52,840.43 $606.89 $0.00 $298.77 $53,746.09
73 $53,746.09 $606.89 $0.00 $303.89 $54,656.87
74 $54,656.87 $606.89 $0.00 $309.04 $55,572.80
75 $55,572.80 $606.89 $0.00 $314.22 $56,493.91
76 $56,493.91 $606.89 $0.00 $319.42 $57,420.22
77 $57,420.22 $606.89 $0.00 $324.66 $58,351.77
78 $58,351.77 $606.89 $0.00 $329.93 $59,288.59
79 $59,288.59 $606.89 $0.00 $335.23 $60,230.71
80 $60,230.71 $606.89 $0.00 $340.55 $61,178.15
81 $61,178.15 $606.89 $0.00 $345.91 $62,130.95
82 $62,130.95 $606.89 $0.00 $351.30 $63,089.14
83 $63,089.14 $606.89 $0.00 $356.72 $64,052.75
84 $64,052.75 $606.89 $0.00 $362.16 $65,021.80
85 $65,021.80 $606.89 $0.00 $367.64 $65,996.33
86 $65,996.33 $606.89 $0.00 $373.15 $66,976.37
87 $66,976.37 $606.89 $0.00 $378.69 $67,961.95
88 $67,961.95 $606.89 $0.00 $384.27 $68,953.11
89 $68,953.11 $606.89 $0.00 $389.87 $69,949.87
90 $69,949.87 $606.89 $0.00 $395.51 $70,952.27
91 $70,952.27 $606.89 $0.00 $401.17 $71,960.33
92 $71,960.33 $606.89 $0.00 $406.87 $72,974.09
93 $72,974.09 $606.89 $0.00 $412.61 $73,993.59
94 $73,993.59 $606.89 $0.00 $418.37 $75,018.85
95 $75,018.85 $606.89 $0.00 $424.17 $76,049.91
96 $76,049.91 $606.89 $0.00 $430.00 $77,086.80
97 $77,086.80 $606.89 $0.00 $435.86 $78,129.55
98 $78,129.55 $606.89 $0.00 $441.76 $79,178.20
99 $79,178.20 $606.89 $0.00 $447.69 $80,232.78
100 $80,232.78 $606.89 $0.00 $453.65 $81,293.32
101 $81,293.32 $606.89 $0.00 $459.64 $82,359.85
102 $82,359.85 $606.89 $0.00 $465.67 $83,432.41
103 $83,432.41 $606.89 $0.00 $471.74 $84,511.04
104 $84,511.04 $606.89 $0.00 $477.84 $85,595.77
105 $85,595.77 $606.89 $0.00 $483.97 $86,686.63
106 $86,686.63 $606.89 $0.00 $490.14 $87,783.66
107 $87,783.66 $606.89 $0.00 $496.34 $88,886.89
108 $88,886.89 $606.89 $0.00 $502.58 $89,996.36
109 $89,996.36 $606.89 $0.00 $508.85 $91,112.10
110 $91,112.10 $606.89 $0.00 $515.16 $92,234.15
111 $92,234.15 $606.89 $0.00 $521.51 $93,362.55
112 $93,362.55 $606.89 $0.00 $527.89 $94,497.33
113 $94,497.33 $606.89 $0.00 $534.30 $95,638.52
114 $95,638.52 $606.89 $0.00 $540.75 $96,786.16
115 $96,786.16 $606.89 $0.00 $547.24 $97,940.29
116 $97,940.29 $606.89 $0.00 $553.77 $99,100.95
117 $99,100.95 $606.89 $0.00 $560.33 $100,268.17
118 $100,268.17 $606.89 $0.00 $566.93 $101,441.99
119 $101,441.99 $606.89 $0.00 $573.57 $102,622.45
120 $102,622.45 $606.89 $0.00 $580.24 $103,809.58
121 $103,809.58 $606.89 $0.00 $586.95 $105,003.42
122 $105,003.42 $606.89 $0.00 $593.70 $106,204.01
123 $106,204.01 $606.89 $0.00 $600.49 $107,411.39
124 $107,411.39 $606.89 $0.00 $607.32 $108,625.60
125 $108,625.60 $606.89 $0.00 $614.18 $109,846.67
126 $109,846.67 $606.89 $0.00 $621.09 $111,074.65
127 $111,074.65 $606.89 $0.00 $628.03 $112,309.57
128 $112,309.57 $606.89 $0.00 $635.01 $113,551.47
129 $113,551.47 $606.89 $0.00 $642.04 $114,800.40
130 $114,800.40 $606.89 $0.00 $649.10 $116,056.39
131 $116,056.39 $606.89 $0.00 $656.20 $117,319.48
132 $117,319.48 $606.89 $0.00 $663.34 $118,589.71
133 $118,589.71 $606.89 $0.00 $670.52 $119,867.12
134 $119,867.12 $606.89 $0.00 $677.75 $121,151.76
135 $121,151.76 $606.89 $0.00 $685.01 $122,443.66
136 $122,443.66 $606.89 $0.00 $692.31 $123,742.86
137 $123,742.86 $606.89 $0.00 $699.66 $125,049.41
138 $125,049.41 $606.89 $0.00 $707.05 $126,363.35
139 $126,363.35 $606.89 $0.00 $714.48 $127,684.72
140 $127,684.72 $606.89 $0.00 $721.95 $129,013.56
141 $129,013.56 $606.89 $0.00 $729.46 $130,349.91
142 $130,349.91 $606.89 $0.00 $737.02 $131,693.82
143 $131,693.82 $606.89 $0.00 $744.62 $133,045.33
144 $133,045.33 $606.89 $0.00 $752.26 $134,404.48
145 $134,404.48 $606.89 $0.00 $759.94 $135,771.31
146 $135,771.31 $606.89 $0.00 $767.67 $137,145.87
147 $137,145.87 $606.89 $0.00 $775.44 $138,528.20
148 $138,528.20 $606.89 $0.00 $783.26 $139,918.35
149 $139,918.35 $606.89 $0.00 $791.12 $141,316.36
150 $141,316.36 $606.89 $0.00 $799.02 $142,722.27
151 $142,722.27 $606.89 $0.00 $806.97 $144,136.13
152 $144,136.13 $606.89 $0.00 $814.97 $145,557.99
153 $145,557.99 $606.89 $0.00 $823.01 $146,987.89
154 $146,987.89 $606.89 $0.00 $831.09 $148,425.87
155 $148,425.87 $606.89 $0.00 $839.22 $149,871.98
156 $149,871.98 $606.89 $0.00 $847.40 $151,326.27
157 $151,326.27 $606.89 $0.00 $855.62 $152,788.78
158 $152,788.78 $606.89 $0.00 $863.89 $154,259.56
159 $154,259.56 $606.89 $0.00 $872.21 $155,738.66
160 $155,738.66 $606.89 $0.00 $880.57 $157,226.12
161 $157,226.12 $606.89 $0.00 $888.98 $158,721.99
162 $158,721.99 $606.89 $0.00 $897.44 $160,226.32
163 $160,226.32 $606.89 $0.00 $905.94 $161,739.15
164 $161,739.15 $606.89 $0.00 $914.50 $163,260.54
165 $163,260.54 $606.89 $0.00 $923.10 $164,790.53
166 $164,790.53 $606.89 $0.00 $931.75 $166,329.17
167 $166,329.17 $606.89 $0.00 $940.45 $167,876.51
168 $167,876.51 $606.89 $0.00 $949.20 $169,432.60
169 $169,432.60 $606.89 $0.00 $958.00 $170,997.49
170 $170,997.49 $606.89 $0.00 $966.84 $172,571.22
171 $172,571.22 $606.89 $0.00 $975.74 $174,153.85
172 $174,153.85 $606.89 $0.00 $984.69 $175,745.43
173 $175,745.43 $606.89 $0.00 $993.69 $177,346.01
174 $177,346.01 $606.89 $0.00 $1,002.74 $178,955.64
175 $178,955.64 $606.89 $0.00 $1,011.84 $180,574.37
176 $180,574.37 $606.89 $0.00 $1,020.99 $182,202.25
177 $182,202.25 $606.89 $0.00 $1,030.20 $183,839.34
178 $183,839.34 $606.89 $0.00 $1,039.45 $185,485.68
179 $185,485.68 $606.89 $0.00 $1,048.76 $187,141.33
180 $187,141.33 $606.89 $0.00 $1,058.12 $188,806.34
181 $188,806.34 $606.89 $0.00 $1,067.54 $190,480.77
182 $190,480.77 $606.89 $0.00 $1,077.01 $192,164.67
183 $192,164.67 $606.89 $0.00 $1,086.53 $193,858.09
184 $193,858.09 $606.89 $0.00 $1,096.10 $195,561.08
185 $195,561.08 $606.89 $0.00 $1,105.73 $197,273.70
186 $197,273.70 $606.89 $0.00 $1,115.41 $198,996.00
187 $198,996.00 $606.89 $0.00 $1,125.15 $200,728.04
188 $200,728.04 $606.89 $0.00 $1,134.95 $202,469.88
189 $202,469.88 $606.89 $0.00 $1,144.79 $204,221.56
190 $204,221.56 $606.89 $0.00 $1,154.70 $205,983.15
191 $205,983.15 $606.89 $0.00 $1,164.66 $207,754.70
192 $207,754.70 $606.89 $0.00 $1,174.68 $209,536.27
193 $209,536.27 $606.89 $0.00 $1,184.75 $211,327.91
194 $211,327.91 $606.89 $0.00 $1,194.88 $213,129.68
195 $213,129.68 $606.89 $0.00 $1,205.07 $214,941.64
196 $214,941.64 $606.89 $0.00 $1,215.31 $216,763.84
197 $216,763.84 $606.89 $0.00 $1,225.61 $218,596.34
198 $218,596.34 $606.89 $0.00 $1,235.98 $220,439.21
199 $220,439.21 $606.89 $0.00 $1,246.40 $222,292.50
200 $222,292.50 $606.89 $0.00 $1,256.87 $224,156.26
201 $224,156.26 $606.89 $0.00 $1,267.41 $226,030.56
202 $226,030.56 $606.89 $0.00 $1,278.01 $227,915.46
203 $227,915.46 $606.89 $0.00 $1,288.67 $229,811.02
204 $229,811.02 $606.89 $0.00 $1,299.38 $231,717.29
205 $231,717.29 $606.89 $0.00 $1,310.16 $233,634.34
206 $233,634.34 $606.89 $0.00 $1,321.00 $235,562.23
207 $235,562.23 $606.89 $0.00 $1,331.90 $237,501.02
208 $237,501.02 $606.89 $0.00 $1,342.87 $239,450.78
209 $239,450.78 $606.89 $0.00 $1,353.89 $241,411.56
210 $241,411.56 $606.89 $0.00 $1,364.98 $243,383.43
211 $243,383.43 $606.89 $0.00 $1,376.13 $245,366.45
212 $245,366.45 $606.89 $0.00 $1,387.34 $247,360.68
213 $247,360.68 $606.89 $0.00 $1,398.61 $249,366.18
214 $249,366.18 $606.89 $0.00 $1,409.95 $251,383.02
215 $251,383.02 $606.89 $0.00 $1,421.36 $253,411.27
216 $253,411.27 $606.89 $0.00 $1,432.82 $255,450.98
217 $255,450.98 $606.89 $71,151.70 $1,444.36 $186,350.53
218 $186,350.53 $606.89 $0.00 $1,053.65 $188,011.07
219 $188,011.07 $606.89 $0.00 $1,063.04 $189,681.00
220 $189,681.00 $606.89 $0.00 $1,072.48 $191,360.37
221 $191,360.37 $606.89 $0.00 $1,081.98 $193,049.24
222 $193,049.24 $606.89 $0.00 $1,091.53 $194,747.66
223 $194,747.66 $606.89 $0.00 $1,101.13 $196,455.68
224 $196,455.68 $606.89 $0.00 $1,110.79 $198,173.36
225 $198,173.36 $606.89 $0.00 $1,120.50 $199,900.75
226 $199,900.75 $606.89 $0.00 $1,130.27 $201,637.91
227 $201,637.91 $606.89 $0.00 $1,140.09 $203,384.89
228 $203,384.89 $606.89 $0.00 $1,149.97 $205,141.75
229 $205,141.75 $606.89 $74,709.28 $1,159.90 $132,199.26
230 $132,199.26 $606.89 $0.00 $747.47 $133,553.62
231 $133,553.62 $606.89 $0.00 $755.13 $134,915.64
232 $134,915.64 $606.89 $0.00 $762.83 $136,285.36
233 $136,285.36 $606.89 $0.00 $770.58 $137,662.83
234 $137,662.83 $606.89 $0.00 $778.37 $139,048.09
235 $139,048.09 $606.89 $0.00 $786.20 $140,441.18
236 $140,441.18 $606.89 $0.00 $794.07 $141,842.14
237 $141,842.14 $606.89 $0.00 $802.00 $143,251.03
238 $143,251.03 $606.89 $0.00 $809.96 $144,667.88
239 $144,667.88 $606.89 $0.00 $817.97 $146,092.74
240 $146,092.74 $606.89 $0.00 $826.03 $147,525.66
241 $147,525.66 $606.89 $78,444.75 $834.13 $70,521.93
242 $70,521.93 $606.89 $0.00 $398.74 $71,527.56
243 $71,527.56 $606.89 $0.00 $404.43 $72,538.88
244 $72,538.88 $606.89 $0.00 $410.15 $73,555.92
245 $73,555.92 $606.89 $0.00 $415.90 $74,578.71
246 $74,578.71 $606.89 $0.00 $421.68 $75,607.28
247 $75,607.28 $606.89 $0.00 $427.49 $76,641.66
248 $76,641.66 $606.89 $0.00 $433.34 $77,681.89
249 $77,681.89 $606.89 $0.00 $439.22 $78,728.00
250 $78,728.00 $606.89 $0.00 $445.14 $79,780.03
251 $79,780.03 $606.89 $0.00 $451.09 $80,838.01
252 $80,838.01 $606.89 $0.00 $457.07 $81,901.97
253 $81,901.97 $0.00 $82,366.98 $463.09 ($1.92)