Savings Plan and Future Cost Estimation for Remington College Fort Worth Campus

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$70,266
Monthly savings required$312

How much will it cost to send your child to Remington College Fort Worth Campus in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $140,532.73 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $312.29 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$28,485.00
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 Fort Worth Campus in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $312.29 $0.00 $0.00 $312.29
2 $312.29 $312.29 $0.00 $1.77 $626.35
3 $626.35 $312.29 $0.00 $3.54 $942.18
4 $942.18 $312.29 $0.00 $5.33 $1,259.80
5 $1,259.80 $312.29 $0.00 $7.12 $1,579.21
6 $1,579.21 $312.29 $0.00 $8.93 $1,900.43
7 $1,900.43 $312.29 $0.00 $10.75 $2,223.47
8 $2,223.47 $312.29 $0.00 $12.57 $2,548.33
9 $2,548.33 $312.29 $0.00 $14.41 $2,875.03
10 $2,875.03 $312.29 $0.00 $16.26 $3,203.58
11 $3,203.58 $312.29 $0.00 $18.11 $3,533.98
12 $3,533.98 $312.29 $0.00 $19.98 $3,866.25
13 $3,866.25 $312.29 $0.00 $21.86 $4,200.40
14 $4,200.40 $312.29 $0.00 $23.75 $4,536.44
15 $4,536.44 $312.29 $0.00 $25.65 $4,874.38
16 $4,874.38 $312.29 $0.00 $27.56 $5,214.23
17 $5,214.23 $312.29 $0.00 $29.48 $5,556.00
18 $5,556.00 $312.29 $0.00 $31.41 $5,899.70
19 $5,899.70 $312.29 $0.00 $33.36 $6,245.35
20 $6,245.35 $312.29 $0.00 $35.31 $6,592.95
21 $6,592.95 $312.29 $0.00 $37.28 $6,942.52
22 $6,942.52 $312.29 $0.00 $39.25 $7,294.06
23 $7,294.06 $312.29 $0.00 $41.24 $7,647.59
24 $7,647.59 $312.29 $0.00 $43.24 $8,003.12
25 $8,003.12 $312.29 $0.00 $45.25 $8,360.66
26 $8,360.66 $312.29 $0.00 $47.27 $8,720.22
27 $8,720.22 $312.29 $0.00 $49.31 $9,081.82
28 $9,081.82 $312.29 $0.00 $51.35 $9,445.46
29 $9,445.46 $312.29 $0.00 $53.41 $9,811.16
30 $9,811.16 $312.29 $0.00 $55.47 $10,178.92
31 $10,178.92 $312.29 $0.00 $57.55 $10,548.76
32 $10,548.76 $312.29 $0.00 $59.64 $10,920.69
33 $10,920.69 $312.29 $0.00 $61.75 $11,294.73
34 $11,294.73 $312.29 $0.00 $63.86 $11,670.88
35 $11,670.88 $312.29 $0.00 $65.99 $12,049.16
36 $12,049.16 $312.29 $0.00 $68.13 $12,429.58
37 $12,429.58 $312.29 $0.00 $70.28 $12,812.15
38 $12,812.15 $312.29 $0.00 $72.44 $13,196.88
39 $13,196.88 $312.29 $0.00 $74.62 $13,583.79
40 $13,583.79 $312.29 $0.00 $76.80 $13,972.88
41 $13,972.88 $312.29 $0.00 $79.00 $14,364.17
42 $14,364.17 $312.29 $0.00 $81.22 $14,757.68
43 $14,757.68 $312.29 $0.00 $83.44 $15,153.41
44 $15,153.41 $312.29 $0.00 $85.68 $15,551.38
45 $15,551.38 $312.29 $0.00 $87.93 $15,951.60
46 $15,951.60 $312.29 $0.00 $90.19 $16,354.08
47 $16,354.08 $312.29 $0.00 $92.47 $16,758.84
48 $16,758.84 $312.29 $0.00 $94.76 $17,165.89
49 $17,165.89 $312.29 $0.00 $97.06 $17,575.24
50 $17,575.24 $312.29 $0.00 $99.37 $17,986.90
51 $17,986.90 $312.29 $0.00 $101.70 $18,400.89
52 $18,400.89 $312.29 $0.00 $104.04 $18,817.22
53 $18,817.22 $312.29 $0.00 $106.40 $19,235.91
54 $19,235.91 $312.29 $0.00 $108.76 $19,656.96
55 $19,656.96 $312.29 $0.00 $111.14 $20,080.39
56 $20,080.39 $312.29 $0.00 $113.54 $20,506.22
57 $20,506.22 $312.29 $0.00 $115.95 $20,934.46
58 $20,934.46 $312.29 $0.00 $118.37 $21,365.12
59 $21,365.12 $312.29 $0.00 $120.80 $21,798.21
60 $21,798.21 $312.29 $0.00 $123.25 $22,233.75
61 $22,233.75 $312.29 $0.00 $125.71 $22,671.75
62 $22,671.75 $312.29 $0.00 $128.19 $23,112.23
63 $23,112.23 $312.29 $0.00 $130.68 $23,555.20
64 $23,555.20 $312.29 $0.00 $133.18 $24,000.67
65 $24,000.67 $312.29 $0.00 $135.70 $24,448.66
66 $24,448.66 $312.29 $0.00 $138.24 $24,899.19
67 $24,899.19 $312.29 $0.00 $140.78 $25,352.26
68 $25,352.26 $312.29 $0.00 $143.35 $25,807.90
69 $25,807.90 $312.29 $0.00 $145.92 $26,266.11
70 $26,266.11 $312.29 $0.00 $148.51 $26,726.91
71 $26,726.91 $312.29 $0.00 $151.12 $27,190.32
72 $27,190.32 $312.29 $0.00 $153.74 $27,656.35
73 $27,656.35 $312.29 $0.00 $156.37 $28,125.01
74 $28,125.01 $312.29 $0.00 $159.02 $28,596.32
75 $28,596.32 $312.29 $0.00 $161.69 $29,070.30
76 $29,070.30 $312.29 $0.00 $164.37 $29,546.96
77 $29,546.96 $312.29 $0.00 $167.06 $30,026.31
78 $30,026.31 $312.29 $0.00 $169.77 $30,508.37
79 $30,508.37 $312.29 $0.00 $172.50 $30,993.16
80 $30,993.16 $312.29 $0.00 $175.24 $31,480.69
81 $31,480.69 $312.29 $0.00 $178.00 $31,970.98
82 $31,970.98 $312.29 $0.00 $180.77 $32,464.04
83 $32,464.04 $312.29 $0.00 $183.56 $32,959.89
84 $32,959.89 $312.29 $0.00 $186.36 $33,458.54
85 $33,458.54 $312.29 $0.00 $189.18 $33,960.01
86 $33,960.01 $312.29 $0.00 $192.01 $34,464.31
87 $34,464.31 $312.29 $0.00 $194.87 $34,971.47
88 $34,971.47 $312.29 $0.00 $197.73 $35,481.49
89 $35,481.49 $312.29 $0.00 $200.62 $35,994.40
90 $35,994.40 $312.29 $0.00 $203.52 $36,510.21
91 $36,510.21 $312.29 $0.00 $206.43 $37,028.93
92 $37,028.93 $312.29 $0.00 $209.37 $37,550.59
93 $37,550.59 $312.29 $0.00 $212.32 $38,075.20
94 $38,075.20 $312.29 $0.00 $215.28 $38,602.77
95 $38,602.77 $312.29 $0.00 $218.27 $39,133.33
96 $39,133.33 $312.29 $0.00 $221.27 $39,666.89
97 $39,666.89 $312.29 $0.00 $224.28 $40,203.46
98 $40,203.46 $312.29 $0.00 $227.32 $40,743.07
99 $40,743.07 $312.29 $0.00 $230.37 $41,285.73
100 $41,285.73 $312.29 $0.00 $233.44 $41,831.46
101 $41,831.46 $312.29 $0.00 $236.52 $42,380.27
102 $42,380.27 $312.29 $0.00 $239.62 $42,932.18
103 $42,932.18 $312.29 $0.00 $242.74 $43,487.21
104 $43,487.21 $312.29 $0.00 $245.88 $44,045.38
105 $44,045.38 $312.29 $0.00 $249.04 $44,606.71
106 $44,606.71 $312.29 $0.00 $252.21 $45,171.21
107 $45,171.21 $312.29 $0.00 $255.40 $45,738.90
108 $45,738.90 $312.29 $0.00 $258.61 $46,309.80
109 $46,309.80 $312.29 $0.00 $261.84 $46,883.93
110 $46,883.93 $312.29 $0.00 $265.09 $47,461.31
111 $47,461.31 $312.29 $0.00 $268.35 $48,041.95
112 $48,041.95 $312.29 $0.00 $271.64 $48,625.88
113 $48,625.88 $312.29 $0.00 $274.94 $49,213.11
114 $49,213.11 $312.29 $0.00 $278.26 $49,803.66
115 $49,803.66 $312.29 $0.00 $281.60 $50,397.55
116 $50,397.55 $312.29 $0.00 $284.96 $50,994.80
117 $50,994.80 $312.29 $0.00 $288.33 $51,595.42
118 $51,595.42 $312.29 $0.00 $291.73 $52,199.44
119 $52,199.44 $312.29 $0.00 $295.14 $52,806.87
120 $52,806.87 $312.29 $0.00 $298.58 $53,417.74
121 $53,417.74 $312.29 $0.00 $302.03 $54,032.06
122 $54,032.06 $312.29 $0.00 $305.51 $54,649.86
123 $54,649.86 $312.29 $0.00 $309.00 $55,271.15
124 $55,271.15 $312.29 $0.00 $312.51 $55,895.95
125 $55,895.95 $312.29 $0.00 $316.04 $56,524.28
126 $56,524.28 $312.29 $0.00 $319.60 $57,156.17
127 $57,156.17 $312.29 $0.00 $323.17 $57,791.63
128 $57,791.63 $312.29 $0.00 $326.76 $58,430.68
129 $58,430.68 $312.29 $0.00 $330.38 $59,073.35
130 $59,073.35 $312.29 $0.00 $334.01 $59,719.65
131 $59,719.65 $312.29 $0.00 $337.66 $60,369.60
132 $60,369.60 $312.29 $0.00 $341.34 $61,023.23
133 $61,023.23 $312.29 $0.00 $345.03 $61,680.55
134 $61,680.55 $312.29 $0.00 $348.75 $62,341.59
135 $62,341.59 $312.29 $0.00 $352.49 $63,006.37
136 $63,006.37 $312.29 $0.00 $356.25 $63,674.91
137 $63,674.91 $312.29 $0.00 $360.03 $64,347.23
138 $64,347.23 $312.29 $0.00 $363.83 $65,023.35
139 $65,023.35 $312.29 $0.00 $367.65 $65,703.29
140 $65,703.29 $312.29 $0.00 $371.50 $66,387.08
141 $66,387.08 $312.29 $0.00 $375.36 $67,074.73
142 $67,074.73 $312.29 $0.00 $379.25 $67,766.27
143 $67,766.27 $312.29 $0.00 $383.16 $68,461.72
144 $68,461.72 $312.29 $0.00 $387.09 $69,161.10
145 $69,161.10 $312.29 $0.00 $391.05 $69,864.44
146 $69,864.44 $312.29 $0.00 $395.02 $70,571.75
147 $70,571.75 $312.29 $0.00 $399.02 $71,283.06
148 $71,283.06 $312.29 $0.00 $403.04 $71,998.39
149 $71,998.39 $312.29 $0.00 $407.09 $72,717.77
150 $72,717.77 $312.29 $0.00 $411.16 $73,441.22
151 $73,441.22 $312.29 $0.00 $415.25 $74,168.76
152 $74,168.76 $312.29 $0.00 $419.36 $74,900.41
153 $74,900.41 $312.29 $0.00 $423.50 $75,636.20
154 $75,636.20 $312.29 $0.00 $427.66 $76,376.15
155 $76,376.15 $312.29 $0.00 $431.84 $77,120.28
156 $77,120.28 $312.29 $0.00 $436.05 $77,868.62
157 $77,868.62 $312.29 $0.00 $440.28 $78,621.19
158 $78,621.19 $312.29 $0.00 $444.54 $79,378.02
159 $79,378.02 $312.29 $0.00 $448.81 $80,139.12
160 $80,139.12 $312.29 $0.00 $453.12 $80,904.53
161 $80,904.53 $312.29 $0.00 $457.45 $81,674.27
162 $81,674.27 $312.29 $0.00 $461.80 $82,448.36
163 $82,448.36 $312.29 $0.00 $466.18 $83,226.83
164 $83,226.83 $312.29 $0.00 $470.58 $84,009.70
165 $84,009.70 $312.29 $0.00 $475.00 $84,796.99
166 $84,796.99 $312.29 $0.00 $479.45 $85,588.73
167 $85,588.73 $312.29 $0.00 $483.93 $86,384.95
168 $86,384.95 $312.29 $0.00 $488.43 $87,185.67
169 $87,185.67 $312.29 $0.00 $492.96 $87,990.92
170 $87,990.92 $312.29 $0.00 $497.51 $88,800.72
171 $88,800.72 $312.29 $0.00 $502.09 $89,615.10
172 $89,615.10 $312.29 $0.00 $506.70 $90,434.09
173 $90,434.09 $312.29 $0.00 $511.33 $91,257.71
174 $91,257.71 $312.29 $0.00 $515.98 $92,085.98
175 $92,085.98 $312.29 $0.00 $520.67 $92,918.94
176 $92,918.94 $312.29 $0.00 $525.38 $93,756.61
177 $93,756.61 $312.29 $0.00 $530.11 $94,599.01
178 $94,599.01 $312.29 $0.00 $534.88 $95,446.18
179 $95,446.18 $312.29 $0.00 $539.67 $96,298.14
180 $96,298.14 $312.29 $0.00 $544.48 $97,154.91
181 $97,154.91 $312.29 $0.00 $549.33 $98,016.53
182 $98,016.53 $312.29 $0.00 $554.20 $98,883.02
183 $98,883.02 $312.29 $0.00 $559.10 $99,754.41
184 $99,754.41 $312.29 $0.00 $564.03 $100,630.73
185 $100,630.73 $312.29 $0.00 $568.98 $101,512.00
186 $101,512.00 $312.29 $0.00 $573.96 $102,398.25
187 $102,398.25 $312.29 $0.00 $578.97 $103,289.51
188 $103,289.51 $312.29 $0.00 $584.01 $104,185.81
189 $104,185.81 $312.29 $0.00 $589.08 $105,087.18
190 $105,087.18 $312.29 $0.00 $594.18 $105,993.65
191 $105,993.65 $312.29 $0.00 $599.30 $106,905.24
192 $106,905.24 $312.29 $0.00 $604.46 $107,821.99
193 $107,821.99 $312.29 $0.00 $609.64 $108,743.92
194 $108,743.92 $312.29 $0.00 $614.85 $109,671.06
195 $109,671.06 $312.29 $0.00 $620.10 $110,603.45
196 $110,603.45 $312.29 $0.00 $625.37 $111,541.11
197 $111,541.11 $312.29 $0.00 $630.67 $112,484.07
198 $112,484.07 $312.29 $0.00 $636.00 $113,432.36
199 $113,432.36 $312.29 $0.00 $641.36 $114,386.01
200 $114,386.01 $312.29 $0.00 $646.76 $115,345.06
201 $115,345.06 $312.29 $0.00 $652.18 $116,309.53
202 $116,309.53 $312.29 $0.00 $657.63 $117,279.45
203 $117,279.45 $312.29 $0.00 $663.12 $118,254.86
204 $118,254.86 $312.29 $0.00 $668.63 $119,235.78
205 $119,235.78 $312.29 $0.00 $674.18 $120,222.25
206 $120,222.25 $312.29 $0.00 $679.75 $121,214.29
207 $121,214.29 $312.29 $0.00 $685.36 $122,211.94
208 $122,211.94 $312.29 $0.00 $691.00 $123,215.23
209 $123,215.23 $312.29 $0.00 $696.68 $124,224.20
210 $124,224.20 $312.29 $0.00 $702.38 $125,238.87
211 $125,238.87 $312.29 $0.00 $708.12 $126,259.28
212 $126,259.28 $312.29 $0.00 $713.89 $127,285.46
213 $127,285.46 $312.29 $0.00 $719.69 $128,317.44
214 $128,317.44 $312.29 $0.00 $725.53 $129,355.26
215 $129,355.26 $312.29 $0.00 $731.39 $130,398.94
216 $130,398.94 $312.29 $0.00 $737.29 $131,448.52
217 $131,448.52 $312.29 $68,552.55 $743.23 $63,951.49
218 $63,951.49 $312.29 $0.00 $361.59 $64,625.37
219 $64,625.37 $312.29 $0.00 $365.40 $65,303.06
220 $65,303.06 $312.29 $0.00 $369.23 $65,984.58
221 $65,984.58 $312.29 $0.00 $373.09 $66,669.96
222 $66,669.96 $312.29 $0.00 $376.96 $67,359.21
223 $67,359.21 $312.29 $0.00 $380.86 $68,052.36
224 $68,052.36 $312.29 $0.00 $384.78 $68,749.43
225 $68,749.43 $312.29 $0.00 $388.72 $69,450.44
226 $69,450.44 $312.29 $0.00 $392.68 $70,155.41
227 $70,155.41 $312.29 $0.00 $396.67 $70,864.37
228 $70,864.37 $312.29 $0.00 $400.68 $71,577.34
229 $71,577.34 $0.00 $71,980.18 $404.71 $1.87