Savings Plan and Future Cost Estimation for University of Cincinnati Raymond Walters College

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$61,791
Monthly savings required$489

How much will it cost to send your child to University of Cincinnati Raymond Walters College in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $247,163.79 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $489.12 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$23,828.00
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 Cincinnati Raymond Walters College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $489.12 $0.00 $0.00 $489.12
2 $489.12 $489.12 $0.00 $2.77 $981.01
3 $981.01 $489.12 $0.00 $5.55 $1,475.68
4 $1,475.68 $489.12 $0.00 $8.34 $1,973.14
5 $1,973.14 $489.12 $0.00 $11.16 $2,473.42
6 $2,473.42 $489.12 $0.00 $13.99 $2,976.53
7 $2,976.53 $489.12 $0.00 $16.83 $3,482.48
8 $3,482.48 $489.12 $0.00 $19.69 $3,991.29
9 $3,991.29 $489.12 $0.00 $22.57 $4,502.98
10 $4,502.98 $489.12 $0.00 $25.46 $5,017.56
11 $5,017.56 $489.12 $0.00 $28.37 $5,535.05
12 $5,535.05 $489.12 $0.00 $31.30 $6,055.47
13 $6,055.47 $489.12 $0.00 $34.24 $6,578.83
14 $6,578.83 $489.12 $0.00 $37.20 $7,105.15
15 $7,105.15 $489.12 $0.00 $40.17 $7,634.44
16 $7,634.44 $489.12 $0.00 $43.17 $8,166.73
17 $8,166.73 $489.12 $0.00 $46.18 $8,702.03
18 $8,702.03 $489.12 $0.00 $49.20 $9,240.35
19 $9,240.35 $489.12 $0.00 $52.25 $9,781.72
20 $9,781.72 $489.12 $0.00 $55.31 $10,326.15
21 $10,326.15 $489.12 $0.00 $58.39 $10,873.66
22 $10,873.66 $489.12 $0.00 $61.48 $11,424.26
23 $11,424.26 $489.12 $0.00 $64.59 $11,977.97
24 $11,977.97 $489.12 $0.00 $67.73 $12,534.82
25 $12,534.82 $489.12 $0.00 $70.87 $13,094.81
26 $13,094.81 $489.12 $0.00 $74.04 $13,657.97
27 $13,657.97 $489.12 $0.00 $77.22 $14,224.31
28 $14,224.31 $489.12 $0.00 $80.43 $14,793.86
29 $14,793.86 $489.12 $0.00 $83.65 $15,366.63
30 $15,366.63 $489.12 $0.00 $86.89 $15,942.64
31 $15,942.64 $489.12 $0.00 $90.14 $16,521.90
32 $16,521.90 $489.12 $0.00 $93.42 $17,104.44
33 $17,104.44 $489.12 $0.00 $96.71 $17,690.27
34 $17,690.27 $489.12 $0.00 $100.02 $18,279.41
35 $18,279.41 $489.12 $0.00 $103.35 $18,871.88
36 $18,871.88 $489.12 $0.00 $106.70 $19,467.70
37 $19,467.70 $489.12 $0.00 $110.07 $20,066.89
38 $20,066.89 $489.12 $0.00 $113.46 $20,669.47
39 $20,669.47 $489.12 $0.00 $116.87 $21,275.46
40 $21,275.46 $489.12 $0.00 $120.29 $21,884.87
41 $21,884.87 $489.12 $0.00 $123.74 $22,497.73
42 $22,497.73 $489.12 $0.00 $127.21 $23,114.06
43 $23,114.06 $489.12 $0.00 $130.69 $23,733.87
44 $23,733.87 $489.12 $0.00 $134.19 $24,357.18
45 $24,357.18 $489.12 $0.00 $137.72 $24,984.02
46 $24,984.02 $489.12 $0.00 $141.26 $25,614.40
47 $25,614.40 $489.12 $0.00 $144.83 $26,248.35
48 $26,248.35 $489.12 $0.00 $148.41 $26,885.88
49 $26,885.88 $489.12 $0.00 $152.02 $27,527.02
50 $27,527.02 $489.12 $0.00 $155.64 $28,171.78
51 $28,171.78 $489.12 $0.00 $159.29 $28,820.19
52 $28,820.19 $489.12 $0.00 $162.95 $29,472.26
53 $29,472.26 $489.12 $0.00 $166.64 $30,128.02
54 $30,128.02 $489.12 $0.00 $170.35 $30,787.49
55 $30,787.49 $489.12 $0.00 $174.08 $31,450.69
56 $31,450.69 $489.12 $0.00 $177.83 $32,117.64
57 $32,117.64 $489.12 $0.00 $181.60 $32,788.36
58 $32,788.36 $489.12 $0.00 $185.39 $33,462.87
59 $33,462.87 $489.12 $0.00 $189.20 $34,141.19
60 $34,141.19 $489.12 $0.00 $193.04 $34,823.35
61 $34,823.35 $489.12 $0.00 $196.90 $35,509.37
62 $35,509.37 $489.12 $0.00 $200.78 $36,199.27
63 $36,199.27 $489.12 $0.00 $204.68 $36,893.07
64 $36,893.07 $489.12 $0.00 $208.60 $37,590.79
65 $37,590.79 $489.12 $0.00 $212.54 $38,292.45
66 $38,292.45 $489.12 $0.00 $216.51 $38,998.08
67 $38,998.08 $489.12 $0.00 $220.50 $39,707.70
68 $39,707.70 $489.12 $0.00 $224.51 $40,421.33
69 $40,421.33 $489.12 $0.00 $228.55 $41,139.00
70 $41,139.00 $489.12 $0.00 $232.61 $41,860.73
71 $41,860.73 $489.12 $0.00 $236.69 $42,586.54
72 $42,586.54 $489.12 $0.00 $240.79 $43,316.45
73 $43,316.45 $489.12 $0.00 $244.92 $44,050.49
74 $44,050.49 $489.12 $0.00 $249.07 $44,788.68
75 $44,788.68 $489.12 $0.00 $253.24 $45,531.04
76 $45,531.04 $489.12 $0.00 $257.44 $46,277.60
77 $46,277.60 $489.12 $0.00 $261.66 $47,028.38
78 $47,028.38 $489.12 $0.00 $265.91 $47,783.41
79 $47,783.41 $489.12 $0.00 $270.17 $48,542.70
80 $48,542.70 $489.12 $0.00 $274.47 $49,306.29
81 $49,306.29 $489.12 $0.00 $278.78 $50,074.19
82 $50,074.19 $489.12 $0.00 $283.13 $50,846.44
83 $50,846.44 $489.12 $0.00 $287.49 $51,623.05
84 $51,623.05 $489.12 $0.00 $291.88 $52,404.05
85 $52,404.05 $489.12 $0.00 $296.30 $53,189.47
86 $53,189.47 $489.12 $0.00 $300.74 $53,979.33
87 $53,979.33 $489.12 $0.00 $305.21 $54,773.66
88 $54,773.66 $489.12 $0.00 $309.70 $55,572.48
89 $55,572.48 $489.12 $0.00 $314.21 $56,375.81
90 $56,375.81 $489.12 $0.00 $318.76 $57,183.69
91 $57,183.69 $489.12 $0.00 $323.32 $57,996.13
92 $57,996.13 $489.12 $0.00 $327.92 $58,813.17
93 $58,813.17 $489.12 $0.00 $332.54 $59,634.83
94 $59,634.83 $489.12 $0.00 $337.18 $60,461.13
95 $60,461.13 $489.12 $0.00 $341.86 $61,292.11
96 $61,292.11 $489.12 $0.00 $346.55 $62,127.78
97 $62,127.78 $489.12 $0.00 $351.28 $62,968.18
98 $62,968.18 $489.12 $0.00 $356.03 $63,813.33
99 $63,813.33 $489.12 $0.00 $360.81 $64,663.26
100 $64,663.26 $489.12 $0.00 $365.62 $65,518.00
101 $65,518.00 $489.12 $0.00 $370.45 $66,377.57
102 $66,377.57 $489.12 $0.00 $375.31 $67,242.00
103 $67,242.00 $489.12 $0.00 $380.20 $68,111.32
104 $68,111.32 $489.12 $0.00 $385.11 $68,985.55
105 $68,985.55 $489.12 $0.00 $390.05 $69,864.72
106 $69,864.72 $489.12 $0.00 $395.03 $70,748.87
107 $70,748.87 $489.12 $0.00 $400.02 $71,638.01
108 $71,638.01 $489.12 $0.00 $405.05 $72,532.18
109 $72,532.18 $489.12 $0.00 $410.11 $73,431.41
110 $73,431.41 $489.12 $0.00 $415.19 $74,335.72
111 $74,335.72 $489.12 $0.00 $420.30 $75,245.14
112 $75,245.14 $489.12 $0.00 $425.45 $76,159.71
113 $76,159.71 $489.12 $0.00 $430.62 $77,079.45
114 $77,079.45 $489.12 $0.00 $435.82 $78,004.39
115 $78,004.39 $489.12 $0.00 $441.05 $78,934.56
116 $78,934.56 $489.12 $0.00 $446.31 $79,869.99
117 $79,869.99 $489.12 $0.00 $451.60 $80,810.71
118 $80,810.71 $489.12 $0.00 $456.92 $81,756.75
119 $81,756.75 $489.12 $0.00 $462.26 $82,708.13
120 $82,708.13 $489.12 $0.00 $467.64 $83,664.89
121 $83,664.89 $489.12 $0.00 $473.05 $84,627.06
122 $84,627.06 $489.12 $0.00 $478.49 $85,594.67
123 $85,594.67 $489.12 $0.00 $483.96 $86,567.75
124 $86,567.75 $489.12 $0.00 $489.47 $87,546.34
125 $87,546.34 $489.12 $0.00 $495.00 $88,530.46
126 $88,530.46 $489.12 $0.00 $500.56 $89,520.14
127 $89,520.14 $489.12 $0.00 $506.16 $90,515.42
128 $90,515.42 $489.12 $0.00 $511.79 $91,516.33
129 $91,516.33 $489.12 $0.00 $517.45 $92,522.90
130 $92,522.90 $489.12 $0.00 $523.14 $93,535.16
131 $93,535.16 $489.12 $0.00 $528.86 $94,553.14
132 $94,553.14 $489.12 $0.00 $534.62 $95,576.88
133 $95,576.88 $489.12 $0.00 $540.41 $96,606.41
134 $96,606.41 $489.12 $0.00 $546.23 $97,641.76
135 $97,641.76 $489.12 $0.00 $552.08 $98,682.96
136 $98,682.96 $489.12 $0.00 $557.97 $99,730.05
137 $99,730.05 $489.12 $0.00 $563.89 $100,783.06
138 $100,783.06 $489.12 $0.00 $569.84 $101,842.02
139 $101,842.02 $489.12 $0.00 $575.83 $102,906.97
140 $102,906.97 $489.12 $0.00 $581.85 $103,977.94
141 $103,977.94 $489.12 $0.00 $587.91 $105,054.97
142 $105,054.97 $489.12 $0.00 $594.00 $106,138.09
143 $106,138.09 $489.12 $0.00 $600.12 $107,227.33
144 $107,227.33 $489.12 $0.00 $606.28 $108,322.73
145 $108,322.73 $489.12 $0.00 $612.47 $109,424.32
146 $109,424.32 $489.12 $0.00 $618.70 $110,532.14
147 $110,532.14 $489.12 $0.00 $624.96 $111,646.22
148 $111,646.22 $489.12 $0.00 $631.26 $112,766.60
149 $112,766.60 $489.12 $0.00 $637.60 $113,893.32
150 $113,893.32 $489.12 $0.00 $643.97 $115,026.41
151 $115,026.41 $489.12 $0.00 $650.38 $116,165.91
152 $116,165.91 $489.12 $0.00 $656.82 $117,311.85
153 $117,311.85 $489.12 $0.00 $663.30 $118,464.27
154 $118,464.27 $489.12 $0.00 $669.81 $119,623.20
155 $119,623.20 $489.12 $0.00 $676.37 $120,788.69
156 $120,788.69 $489.12 $0.00 $682.96 $121,960.77
157 $121,960.77 $489.12 $0.00 $689.58 $123,139.47
158 $123,139.47 $489.12 $0.00 $696.25 $124,324.84
159 $124,324.84 $489.12 $0.00 $702.95 $125,516.91
160 $125,516.91 $489.12 $0.00 $709.69 $126,715.72
161 $126,715.72 $489.12 $0.00 $716.47 $127,921.31
162 $127,921.31 $489.12 $0.00 $723.29 $129,133.72
163 $129,133.72 $489.12 $0.00 $730.14 $130,352.98
164 $130,352.98 $489.12 $0.00 $737.03 $131,579.13
165 $131,579.13 $489.12 $0.00 $743.97 $132,812.22
166 $132,812.22 $489.12 $0.00 $750.94 $134,052.28
167 $134,052.28 $489.12 $0.00 $757.95 $135,299.35
168 $135,299.35 $489.12 $0.00 $765.00 $136,553.47
169 $136,553.47 $489.12 $0.00 $772.09 $137,814.68
170 $137,814.68 $489.12 $0.00 $779.22 $139,083.02
171 $139,083.02 $489.12 $0.00 $786.40 $140,358.54
172 $140,358.54 $489.12 $0.00 $793.61 $141,641.27
173 $141,641.27 $489.12 $0.00 $800.86 $142,931.25
174 $142,931.25 $489.12 $0.00 $808.15 $144,228.52
175 $144,228.52 $489.12 $0.00 $815.49 $145,533.13
176 $145,533.13 $489.12 $0.00 $822.87 $146,845.12
177 $146,845.12 $489.12 $0.00 $830.28 $148,164.52
178 $148,164.52 $489.12 $0.00 $837.74 $149,491.38
179 $149,491.38 $489.12 $0.00 $845.25 $150,825.75
180 $150,825.75 $489.12 $0.00 $852.79 $152,167.66
181 $152,167.66 $489.12 $0.00 $860.38 $153,517.16
182 $153,517.16 $489.12 $0.00 $868.01 $154,874.29
183 $154,874.29 $489.12 $0.00 $875.68 $156,239.09
184 $156,239.09 $489.12 $0.00 $883.40 $157,611.61
185 $157,611.61 $489.12 $0.00 $891.16 $158,991.89
186 $158,991.89 $489.12 $0.00 $898.96 $160,379.97
187 $160,379.97 $489.12 $0.00 $906.81 $161,775.90
188 $161,775.90 $489.12 $0.00 $914.70 $163,179.72
189 $163,179.72 $489.12 $0.00 $922.64 $164,591.48
190 $164,591.48 $489.12 $0.00 $930.62 $166,011.22
191 $166,011.22 $489.12 $0.00 $938.65 $167,438.99
192 $167,438.99 $489.12 $0.00 $946.72 $168,874.83
193 $168,874.83 $489.12 $0.00 $954.84 $170,318.79
194 $170,318.79 $489.12 $0.00 $963.01 $171,770.92
195 $171,770.92 $489.12 $0.00 $971.22 $173,231.26
196 $173,231.26 $489.12 $0.00 $979.47 $174,699.85
197 $174,699.85 $489.12 $0.00 $987.78 $176,176.75
198 $176,176.75 $489.12 $0.00 $996.13 $177,662.00
199 $177,662.00 $489.12 $0.00 $1,004.53 $179,155.65
200 $179,155.65 $489.12 $0.00 $1,012.97 $180,657.74
201 $180,657.74 $489.12 $0.00 $1,021.47 $182,168.33
202 $182,168.33 $489.12 $0.00 $1,030.01 $183,687.46
203 $183,687.46 $489.12 $0.00 $1,038.60 $185,215.18
204 $185,215.18 $489.12 $0.00 $1,047.23 $186,751.53
205 $186,751.53 $489.12 $0.00 $1,055.92 $188,296.57
206 $188,296.57 $489.12 $0.00 $1,064.66 $189,850.35
207 $189,850.35 $489.12 $0.00 $1,073.44 $191,412.91
208 $191,412.91 $489.12 $0.00 $1,082.28 $192,984.31
209 $192,984.31 $489.12 $0.00 $1,091.16 $194,564.59
210 $194,564.59 $489.12 $0.00 $1,100.10 $196,153.81
211 $196,153.81 $489.12 $0.00 $1,109.08 $197,752.01
212 $197,752.01 $489.12 $0.00 $1,118.12 $199,359.25
213 $199,359.25 $489.12 $0.00 $1,127.21 $200,975.58
214 $200,975.58 $489.12 $0.00 $1,136.35 $202,601.05
215 $202,601.05 $489.12 $0.00 $1,145.54 $204,235.71
216 $204,235.71 $489.12 $0.00 $1,154.78 $205,879.61
217 $205,879.61 $489.12 $57,344.92 $1,164.07 $150,187.88
218 $150,187.88 $489.12 $0.00 $849.18 $151,526.18
219 $151,526.18 $489.12 $0.00 $856.75 $152,872.05
220 $152,872.05 $489.12 $0.00 $864.36 $154,225.53
221 $154,225.53 $489.12 $0.00 $872.01 $155,586.66
222 $155,586.66 $489.12 $0.00 $879.71 $156,955.49
223 $156,955.49 $489.12 $0.00 $887.45 $158,332.06
224 $158,332.06 $489.12 $0.00 $895.23 $159,716.41
225 $159,716.41 $489.12 $0.00 $903.06 $161,108.59
226 $161,108.59 $489.12 $0.00 $910.93 $162,508.64
227 $162,508.64 $489.12 $0.00 $918.85 $163,916.61
228 $163,916.61 $489.12 $0.00 $926.81 $165,332.54
229 $165,332.54 $489.12 $60,212.17 $934.81 $106,544.30
230 $106,544.30 $489.12 $0.00 $602.42 $107,635.84
231 $107,635.84 $489.12 $0.00 $608.59 $108,733.55
232 $108,733.55 $489.12 $0.00 $614.80 $109,837.47
233 $109,837.47 $489.12 $0.00 $621.04 $110,947.63
234 $110,947.63 $489.12 $0.00 $627.31 $112,064.06
235 $112,064.06 $489.12 $0.00 $633.63 $113,186.81
236 $113,186.81 $489.12 $0.00 $639.97 $114,315.90
237 $114,315.90 $489.12 $0.00 $646.36 $115,451.38
238 $115,451.38 $489.12 $0.00 $652.78 $116,593.28
239 $116,593.28 $489.12 $0.00 $659.24 $117,741.64
240 $117,741.64 $489.12 $0.00 $665.73 $118,896.49
241 $118,896.49 $489.12 $63,222.78 $672.26 $56,835.09
242 $56,835.09 $489.12 $0.00 $321.35 $57,645.56
243 $57,645.56 $489.12 $0.00 $325.94 $58,460.62
244 $58,460.62 $489.12 $0.00 $330.54 $59,280.28
245 $59,280.28 $489.12 $0.00 $335.18 $60,104.58
246 $60,104.58 $489.12 $0.00 $339.84 $60,933.54
247 $60,933.54 $489.12 $0.00 $344.53 $61,767.19
248 $61,767.19 $489.12 $0.00 $349.24 $62,605.55
249 $62,605.55 $489.12 $0.00 $353.98 $63,448.65
250 $63,448.65 $489.12 $0.00 $358.75 $64,296.52
251 $64,296.52 $489.12 $0.00 $363.54 $65,149.18
252 $65,149.18 $489.12 $0.00 $368.36 $66,006.66
253 $66,006.66 $0.00 $66,383.92 $373.21 ($4.05)