Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2037$68,520
Monthly savings required$305

How much will it cost to send your child to Remington College Dallas Campus in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $137,039.76 for students enrolling in 2037 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $304.53 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$27,777.00
Years until enrollment18
Annual Tuition Increase5%
Current Savings$0.00
After Tax Return on Savings7%
Years of enrollment2

Current Savings Shortfall

College Savings Calculator

Update Your Savings Plan

Discover how much will you need to start saving now to afford Remington College Dallas Campus in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $304.53 $0.00 $0.00 $304.53
2 $304.53 $304.53 $0.00 $1.72 $610.78
3 $610.78 $304.53 $0.00 $3.45 $918.76
4 $918.76 $304.53 $0.00 $5.19 $1,228.48
5 $1,228.48 $304.53 $0.00 $6.95 $1,539.96
6 $1,539.96 $304.53 $0.00 $8.71 $1,853.20
7 $1,853.20 $304.53 $0.00 $10.48 $2,168.21
8 $2,168.21 $304.53 $0.00 $12.26 $2,485.00
9 $2,485.00 $304.53 $0.00 $14.05 $2,803.58
10 $2,803.58 $304.53 $0.00 $15.85 $3,123.96
11 $3,123.96 $304.53 $0.00 $17.66 $3,446.15
12 $3,446.15 $304.53 $0.00 $19.49 $3,770.17
13 $3,770.17 $304.53 $0.00 $21.32 $4,096.02
14 $4,096.02 $304.53 $0.00 $23.16 $4,423.71
15 $4,423.71 $304.53 $0.00 $25.01 $4,753.25
16 $4,753.25 $304.53 $0.00 $26.88 $5,084.66
17 $5,084.66 $304.53 $0.00 $28.75 $5,417.94
18 $5,417.94 $304.53 $0.00 $30.63 $5,753.10
19 $5,753.10 $304.53 $0.00 $32.53 $6,090.16
20 $6,090.16 $304.53 $0.00 $34.43 $6,429.12
21 $6,429.12 $304.53 $0.00 $36.35 $6,770.00
22 $6,770.00 $304.53 $0.00 $38.28 $7,112.81
23 $7,112.81 $304.53 $0.00 $40.22 $7,457.56
24 $7,457.56 $304.53 $0.00 $42.17 $7,804.26
25 $7,804.26 $304.53 $0.00 $44.13 $8,152.92
26 $8,152.92 $304.53 $0.00 $46.10 $8,503.55
27 $8,503.55 $304.53 $0.00 $48.08 $8,856.16
28 $8,856.16 $304.53 $0.00 $50.07 $9,210.76
29 $9,210.76 $304.53 $0.00 $52.08 $9,567.37
30 $9,567.37 $304.53 $0.00 $54.10 $9,926.00
31 $9,926.00 $304.53 $0.00 $56.12 $10,286.65
32 $10,286.65 $304.53 $0.00 $58.16 $10,649.34
33 $10,649.34 $304.53 $0.00 $60.21 $11,014.08
34 $11,014.08 $304.53 $0.00 $62.28 $11,380.89
35 $11,380.89 $304.53 $0.00 $64.35 $11,749.77
36 $11,749.77 $304.53 $0.00 $66.43 $12,120.73
37 $12,120.73 $304.53 $0.00 $68.53 $12,493.79
38 $12,493.79 $304.53 $0.00 $70.64 $12,868.96
39 $12,868.96 $304.53 $0.00 $72.76 $13,246.25
40 $13,246.25 $304.53 $0.00 $74.90 $13,625.68
41 $13,625.68 $304.53 $0.00 $77.04 $14,007.25
42 $14,007.25 $304.53 $0.00 $79.20 $14,390.98
43 $14,390.98 $304.53 $0.00 $81.37 $14,776.88
44 $14,776.88 $304.53 $0.00 $83.55 $15,164.96
45 $15,164.96 $304.53 $0.00 $85.74 $15,555.23
46 $15,555.23 $304.53 $0.00 $87.95 $15,947.71
47 $15,947.71 $304.53 $0.00 $90.17 $16,342.41
48 $16,342.41 $304.53 $0.00 $92.40 $16,739.34
49 $16,739.34 $304.53 $0.00 $94.65 $17,138.52
50 $17,138.52 $304.53 $0.00 $96.90 $17,539.95
51 $17,539.95 $304.53 $0.00 $99.17 $17,943.65
52 $17,943.65 $304.53 $0.00 $101.46 $18,349.64
53 $18,349.64 $304.53 $0.00 $103.75 $18,757.92
54 $18,757.92 $304.53 $0.00 $106.06 $19,168.51
55 $19,168.51 $304.53 $0.00 $108.38 $19,581.42
56 $19,581.42 $304.53 $0.00 $110.72 $19,996.67
57 $19,996.67 $304.53 $0.00 $113.06 $20,414.26
58 $20,414.26 $304.53 $0.00 $115.43 $20,834.22
59 $20,834.22 $304.53 $0.00 $117.80 $21,256.55
60 $21,256.55 $304.53 $0.00 $120.19 $21,681.27
61 $21,681.27 $304.53 $0.00 $122.59 $22,108.39
62 $22,108.39 $304.53 $0.00 $125.00 $22,537.92
63 $22,537.92 $304.53 $0.00 $127.43 $22,969.88
64 $22,969.88 $304.53 $0.00 $129.88 $23,404.29
65 $23,404.29 $304.53 $0.00 $132.33 $23,841.15
66 $23,841.15 $304.53 $0.00 $134.80 $24,280.48
67 $24,280.48 $304.53 $0.00 $137.29 $24,722.30
68 $24,722.30 $304.53 $0.00 $139.78 $25,166.61
69 $25,166.61 $304.53 $0.00 $142.30 $25,613.44
70 $25,613.44 $304.53 $0.00 $144.82 $26,062.79
71 $26,062.79 $304.53 $0.00 $147.36 $26,514.68
72 $26,514.68 $304.53 $0.00 $149.92 $26,969.13
73 $26,969.13 $304.53 $0.00 $152.49 $27,426.15
74 $27,426.15 $304.53 $0.00 $155.07 $27,885.75
75 $27,885.75 $304.53 $0.00 $157.67 $28,347.95
76 $28,347.95 $304.53 $0.00 $160.28 $28,812.76
77 $28,812.76 $304.53 $0.00 $162.91 $29,280.20
78 $29,280.20 $304.53 $0.00 $165.55 $29,750.28
79 $29,750.28 $304.53 $0.00 $168.21 $30,223.02
80 $30,223.02 $304.53 $0.00 $170.89 $30,698.44
81 $30,698.44 $304.53 $0.00 $173.57 $31,176.54
82 $31,176.54 $304.53 $0.00 $176.28 $31,657.35
83 $31,657.35 $304.53 $0.00 $179.00 $32,140.88
84 $32,140.88 $304.53 $0.00 $181.73 $32,627.14
85 $32,627.14 $304.53 $0.00 $184.48 $33,116.15
86 $33,116.15 $304.53 $0.00 $187.24 $33,607.92
87 $33,607.92 $304.53 $0.00 $190.02 $34,102.47
88 $34,102.47 $304.53 $0.00 $192.82 $34,599.82
89 $34,599.82 $304.53 $0.00 $195.63 $35,099.98
90 $35,099.98 $304.53 $0.00 $198.46 $35,602.97
91 $35,602.97 $304.53 $0.00 $201.30 $36,108.80
92 $36,108.80 $304.53 $0.00 $204.16 $36,617.49
93 $36,617.49 $304.53 $0.00 $207.04 $37,129.06
94 $37,129.06 $304.53 $0.00 $209.93 $37,643.52
95 $37,643.52 $304.53 $0.00 $212.84 $38,160.89
96 $38,160.89 $304.53 $0.00 $215.77 $38,681.19
97 $38,681.19 $304.53 $0.00 $218.71 $39,204.43
98 $39,204.43 $304.53 $0.00 $221.67 $39,730.63
99 $39,730.63 $304.53 $0.00 $224.64 $40,259.80
100 $40,259.80 $304.53 $0.00 $227.63 $40,791.96
101 $40,791.96 $304.53 $0.00 $230.64 $41,327.13
102 $41,327.13 $304.53 $0.00 $233.67 $41,865.33
103 $41,865.33 $304.53 $0.00 $236.71 $42,406.57
104 $42,406.57 $304.53 $0.00 $239.77 $42,950.87
105 $42,950.87 $304.53 $0.00 $242.85 $43,498.25
106 $43,498.25 $304.53 $0.00 $245.95 $44,048.73
107 $44,048.73 $304.53 $0.00 $249.06 $44,602.32
108 $44,602.32 $304.53 $0.00 $252.19 $45,159.04
109 $45,159.04 $304.53 $0.00 $255.34 $45,718.91
110 $45,718.91 $304.53 $0.00 $258.50 $46,281.94
111 $46,281.94 $304.53 $0.00 $261.68 $46,848.15
112 $46,848.15 $304.53 $0.00 $264.89 $47,417.57
113 $47,417.57 $304.53 $0.00 $268.11 $47,990.21
114 $47,990.21 $304.53 $0.00 $271.34 $48,566.08
115 $48,566.08 $304.53 $0.00 $274.60 $49,145.21
116 $49,145.21 $304.53 $0.00 $277.87 $49,727.61
117 $49,727.61 $304.53 $0.00 $281.17 $50,313.31
118 $50,313.31 $304.53 $0.00 $284.48 $50,902.32
119 $50,902.32 $304.53 $0.00 $287.81 $51,494.66
120 $51,494.66 $304.53 $0.00 $291.16 $52,090.35
121 $52,090.35 $304.53 $0.00 $294.53 $52,689.41
122 $52,689.41 $304.53 $0.00 $297.91 $53,291.85
123 $53,291.85 $304.53 $0.00 $301.32 $53,897.70
124 $53,897.70 $304.53 $0.00 $304.75 $54,506.98
125 $54,506.98 $304.53 $0.00 $308.19 $55,119.70
126 $55,119.70 $304.53 $0.00 $311.65 $55,735.88
127 $55,735.88 $304.53 $0.00 $315.14 $56,355.55
128 $56,355.55 $304.53 $0.00 $318.64 $56,978.72
129 $56,978.72 $304.53 $0.00 $322.17 $57,605.42
130 $57,605.42 $304.53 $0.00 $325.71 $58,235.66
131 $58,235.66 $304.53 $0.00 $329.27 $58,869.46
132 $58,869.46 $304.53 $0.00 $332.86 $59,506.85
133 $59,506.85 $304.53 $0.00 $336.46 $60,147.84
134 $60,147.84 $304.53 $0.00 $340.08 $60,792.45
135 $60,792.45 $304.53 $0.00 $343.73 $61,440.71
136 $61,440.71 $304.53 $0.00 $347.39 $62,092.63
137 $62,092.63 $304.53 $0.00 $351.08 $62,748.24
138 $62,748.24 $304.53 $0.00 $354.79 $63,407.56
139 $63,407.56 $304.53 $0.00 $358.52 $64,070.61
140 $64,070.61 $304.53 $0.00 $362.26 $64,737.40
141 $64,737.40 $304.53 $0.00 $366.03 $65,407.96
142 $65,407.96 $304.53 $0.00 $369.83 $66,082.32
143 $66,082.32 $304.53 $0.00 $373.64 $66,760.49
144 $66,760.49 $304.53 $0.00 $377.47 $67,442.49
145 $67,442.49 $304.53 $0.00 $381.33 $68,128.35
146 $68,128.35 $304.53 $0.00 $385.21 $68,818.09
147 $68,818.09 $304.53 $0.00 $389.11 $69,511.73
148 $69,511.73 $304.53 $0.00 $393.03 $70,209.29
149 $70,209.29 $304.53 $0.00 $396.97 $70,910.79
150 $70,910.79 $304.53 $0.00 $400.94 $71,616.26
151 $71,616.26 $304.53 $0.00 $404.93 $72,325.72
152 $72,325.72 $304.53 $0.00 $408.94 $73,039.19
153 $73,039.19 $304.53 $0.00 $412.97 $73,756.69
154 $73,756.69 $304.53 $0.00 $417.03 $74,478.25
155 $74,478.25 $304.53 $0.00 $421.11 $75,203.89
156 $75,203.89 $304.53 $0.00 $425.21 $75,933.63
157 $75,933.63 $304.53 $0.00 $429.34 $76,667.50
158 $76,667.50 $304.53 $0.00 $433.49 $77,405.52
159 $77,405.52 $304.53 $0.00 $437.66 $78,147.71
160 $78,147.71 $304.53 $0.00 $441.86 $78,894.10
161 $78,894.10 $304.53 $0.00 $446.08 $79,644.71
162 $79,644.71 $304.53 $0.00 $450.32 $80,399.56
163 $80,399.56 $304.53 $0.00 $454.59 $81,158.68
164 $81,158.68 $304.53 $0.00 $458.88 $81,922.09
165 $81,922.09 $304.53 $0.00 $463.20 $82,689.82
166 $82,689.82 $304.53 $0.00 $467.54 $83,461.89
167 $83,461.89 $304.53 $0.00 $471.91 $84,238.33
168 $84,238.33 $304.53 $0.00 $476.30 $85,019.16
169 $85,019.16 $304.53 $0.00 $480.71 $85,804.40
170 $85,804.40 $304.53 $0.00 $485.15 $86,594.08
171 $86,594.08 $304.53 $0.00 $489.62 $87,388.23
172 $87,388.23 $304.53 $0.00 $494.11 $88,186.87
173 $88,186.87 $304.53 $0.00 $498.62 $88,990.02
174 $88,990.02 $304.53 $0.00 $503.16 $89,797.71
175 $89,797.71 $304.53 $0.00 $507.73 $90,609.97
176 $90,609.97 $304.53 $0.00 $512.32 $91,426.82
177 $91,426.82 $304.53 $0.00 $516.94 $92,248.29
178 $92,248.29 $304.53 $0.00 $521.59 $93,074.41
179 $93,074.41 $304.53 $0.00 $526.26 $93,905.20
180 $93,905.20 $304.53 $0.00 $530.95 $94,740.68
181 $94,740.68 $304.53 $0.00 $535.68 $95,580.89
182 $95,580.89 $304.53 $0.00 $540.43 $96,425.85
183 $96,425.85 $304.53 $0.00 $545.21 $97,275.59
184 $97,275.59 $304.53 $0.00 $550.01 $98,130.13
185 $98,130.13 $304.53 $0.00 $554.84 $98,989.50
186 $98,989.50 $304.53 $0.00 $559.70 $99,853.73
187 $99,853.73 $304.53 $0.00 $564.59 $100,722.85
188 $100,722.85 $304.53 $0.00 $569.50 $101,596.88
189 $101,596.88 $304.53 $0.00 $574.44 $102,475.85
190 $102,475.85 $304.53 $0.00 $579.41 $103,359.79
191 $103,359.79 $304.53 $0.00 $584.41 $104,248.73
192 $104,248.73 $304.53 $0.00 $589.44 $105,142.70
193 $105,142.70 $304.53 $0.00 $594.49 $106,041.72
194 $106,041.72 $304.53 $0.00 $599.58 $106,945.83
195 $106,945.83 $304.53 $0.00 $604.69 $107,855.05
196 $107,855.05 $304.53 $0.00 $609.83 $108,769.41
197 $108,769.41 $304.53 $0.00 $615.00 $109,688.94
198 $109,688.94 $304.53 $0.00 $620.20 $110,613.67
199 $110,613.67 $304.53 $0.00 $625.43 $111,543.63
200 $111,543.63 $304.53 $0.00 $630.68 $112,478.84
201 $112,478.84 $304.53 $0.00 $635.97 $113,419.34
202 $113,419.34 $304.53 $0.00 $641.29 $114,365.16
203 $114,365.16 $304.53 $0.00 $646.64 $115,316.33
204 $115,316.33 $304.53 $0.00 $652.02 $116,272.88
205 $116,272.88 $304.53 $0.00 $657.42 $117,234.83
206 $117,234.83 $304.53 $0.00 $662.86 $118,202.22
207 $118,202.22 $304.53 $0.00 $668.33 $119,175.08
208 $119,175.08 $304.53 $0.00 $673.83 $120,153.44
209 $120,153.44 $304.53 $0.00 $679.37 $121,137.34
210 $121,137.34 $304.53 $0.00 $684.93 $122,126.80
211 $122,126.80 $304.53 $0.00 $690.52 $123,121.85
212 $123,121.85 $304.53 $0.00 $696.15 $124,122.53
213 $124,122.53 $304.53 $0.00 $701.81 $125,128.87
214 $125,128.87 $304.53 $0.00 $707.50 $126,140.90
215 $126,140.90 $304.53 $0.00 $713.22 $127,158.65
216 $127,158.65 $304.53 $0.00 $718.97 $128,182.15
217 $128,182.15 $304.53 $66,848.66 $724.76 $62,362.78
218 $62,362.78 $304.53 $0.00 $352.61 $63,019.92
219 $63,019.92 $304.53 $0.00 $356.32 $63,680.77
220 $63,680.77 $304.53 $0.00 $360.06 $64,345.36
221 $64,345.36 $304.53 $0.00 $363.82 $65,013.71
222 $65,013.71 $304.53 $0.00 $367.60 $65,685.84
223 $65,685.84 $304.53 $0.00 $371.40 $66,361.77
224 $66,361.77 $304.53 $0.00 $375.22 $67,041.52
225 $67,041.52 $304.53 $0.00 $379.06 $67,725.11
226 $67,725.11 $304.53 $0.00 $382.93 $68,412.57
227 $68,412.57 $304.53 $0.00 $386.81 $69,103.91
228 $69,103.91 $304.53 $0.00 $390.72 $69,799.16
229 $69,799.16 $0.00 $70,191.10 $394.65 $2.71