Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2037$70,644
Monthly savings required$314

How much will it cost to send your child to Remington College Houston Campus in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $141,287.56 for students enrolling in 2037 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $313.96 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$28,638.00
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 Houston Campus in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $313.96 $0.00 $0.00 $313.96
2 $313.96 $313.96 $0.00 $1.78 $629.70
3 $629.70 $313.96 $0.00 $3.56 $947.22
4 $947.22 $313.96 $0.00 $5.36 $1,266.54
5 $1,266.54 $313.96 $0.00 $7.16 $1,587.66
6 $1,587.66 $313.96 $0.00 $8.98 $1,910.60
7 $1,910.60 $313.96 $0.00 $10.80 $2,235.36
8 $2,235.36 $313.96 $0.00 $12.64 $2,561.96
9 $2,561.96 $313.96 $0.00 $14.49 $2,890.41
10 $2,890.41 $313.96 $0.00 $16.34 $3,220.71
11 $3,220.71 $313.96 $0.00 $18.21 $3,552.88
12 $3,552.88 $313.96 $0.00 $20.09 $3,886.93
13 $3,886.93 $313.96 $0.00 $21.98 $4,222.87
14 $4,222.87 $313.96 $0.00 $23.88 $4,560.71
15 $4,560.71 $313.96 $0.00 $25.79 $4,900.46
16 $4,900.46 $313.96 $0.00 $27.71 $5,242.13
17 $5,242.13 $313.96 $0.00 $29.64 $5,585.73
18 $5,585.73 $313.96 $0.00 $31.58 $5,931.27
19 $5,931.27 $313.96 $0.00 $33.54 $6,278.77
20 $6,278.77 $313.96 $0.00 $35.50 $6,628.23
21 $6,628.23 $313.96 $0.00 $37.48 $6,979.67
22 $6,979.67 $313.96 $0.00 $39.46 $7,333.09
23 $7,333.09 $313.96 $0.00 $41.46 $7,688.51
24 $7,688.51 $313.96 $0.00 $43.47 $8,045.94
25 $8,045.94 $313.96 $0.00 $45.49 $8,405.39
26 $8,405.39 $313.96 $0.00 $47.53 $8,766.88
27 $8,766.88 $313.96 $0.00 $49.57 $9,130.41
28 $9,130.41 $313.96 $0.00 $51.62 $9,495.99
29 $9,495.99 $313.96 $0.00 $53.69 $9,863.64
30 $9,863.64 $313.96 $0.00 $55.77 $10,233.37
31 $10,233.37 $313.96 $0.00 $57.86 $10,605.19
32 $10,605.19 $313.96 $0.00 $59.96 $10,979.11
33 $10,979.11 $313.96 $0.00 $62.08 $11,355.15
34 $11,355.15 $313.96 $0.00 $64.20 $11,733.31
35 $11,733.31 $313.96 $0.00 $66.34 $12,113.61
36 $12,113.61 $313.96 $0.00 $68.49 $12,496.06
37 $12,496.06 $313.96 $0.00 $70.65 $12,880.67
38 $12,880.67 $313.96 $0.00 $72.83 $13,267.46
39 $13,267.46 $313.96 $0.00 $75.02 $13,656.44
40 $13,656.44 $313.96 $0.00 $77.22 $14,047.62
41 $14,047.62 $313.96 $0.00 $79.43 $14,441.01
42 $14,441.01 $313.96 $0.00 $81.65 $14,836.62
43 $14,836.62 $313.96 $0.00 $83.89 $15,234.47
44 $15,234.47 $313.96 $0.00 $86.14 $15,634.57
45 $15,634.57 $313.96 $0.00 $88.40 $16,036.93
46 $16,036.93 $313.96 $0.00 $90.68 $16,441.57
47 $16,441.57 $313.96 $0.00 $92.96 $16,848.49
48 $16,848.49 $313.96 $0.00 $95.26 $17,257.71
49 $17,257.71 $313.96 $0.00 $97.58 $17,669.25
50 $17,669.25 $313.96 $0.00 $99.90 $18,083.11
51 $18,083.11 $313.96 $0.00 $102.24 $18,499.31
52 $18,499.31 $313.96 $0.00 $104.60 $18,917.87
53 $18,917.87 $313.96 $0.00 $106.96 $19,338.79
54 $19,338.79 $313.96 $0.00 $109.34 $19,762.09
55 $19,762.09 $313.96 $0.00 $111.74 $20,187.79
56 $20,187.79 $313.96 $0.00 $114.14 $20,615.89
57 $20,615.89 $313.96 $0.00 $116.57 $21,046.42
58 $21,046.42 $313.96 $0.00 $119.00 $21,479.38
59 $21,479.38 $313.96 $0.00 $121.45 $21,914.79
60 $21,914.79 $313.96 $0.00 $123.91 $22,352.66
61 $22,352.66 $313.96 $0.00 $126.39 $22,793.01
62 $22,793.01 $313.96 $0.00 $128.87 $23,235.84
63 $23,235.84 $313.96 $0.00 $131.38 $23,681.18
64 $23,681.18 $313.96 $0.00 $133.90 $24,129.04
65 $24,129.04 $313.96 $0.00 $136.43 $24,579.43
66 $24,579.43 $313.96 $0.00 $138.98 $25,032.37
67 $25,032.37 $313.96 $0.00 $141.54 $25,487.87
68 $25,487.87 $313.96 $0.00 $144.11 $25,945.94
69 $25,945.94 $313.96 $0.00 $146.70 $26,406.60
70 $26,406.60 $313.96 $0.00 $149.31 $26,869.87
71 $26,869.87 $313.96 $0.00 $151.93 $27,335.76
72 $27,335.76 $313.96 $0.00 $154.56 $27,804.28
73 $27,804.28 $313.96 $0.00 $157.21 $28,275.45
74 $28,275.45 $313.96 $0.00 $159.87 $28,749.28
75 $28,749.28 $313.96 $0.00 $162.55 $29,225.79
76 $29,225.79 $313.96 $0.00 $165.25 $29,705.00
77 $29,705.00 $313.96 $0.00 $167.96 $30,186.92
78 $30,186.92 $313.96 $0.00 $170.68 $30,671.56
79 $30,671.56 $313.96 $0.00 $173.42 $31,158.94
80 $31,158.94 $313.96 $0.00 $176.18 $31,649.08
81 $31,649.08 $313.96 $0.00 $178.95 $32,141.99
82 $32,141.99 $313.96 $0.00 $181.74 $32,637.69
83 $32,637.69 $313.96 $0.00 $184.54 $33,136.19
84 $33,136.19 $313.96 $0.00 $187.36 $33,637.51
85 $33,637.51 $313.96 $0.00 $190.19 $34,141.66
86 $34,141.66 $313.96 $0.00 $193.04 $34,648.66
87 $34,648.66 $313.96 $0.00 $195.91 $35,158.53
88 $35,158.53 $313.96 $0.00 $198.79 $35,671.28
89 $35,671.28 $313.96 $0.00 $201.69 $36,186.93
90 $36,186.93 $313.96 $0.00 $204.61 $36,705.50
91 $36,705.50 $313.96 $0.00 $207.54 $37,227.00
92 $37,227.00 $313.96 $0.00 $210.49 $37,751.45
93 $37,751.45 $313.96 $0.00 $213.45 $38,278.86
94 $38,278.86 $313.96 $0.00 $216.43 $38,809.25
95 $38,809.25 $313.96 $0.00 $219.43 $39,342.64
96 $39,342.64 $313.96 $0.00 $222.45 $39,879.05
97 $39,879.05 $313.96 $0.00 $225.48 $40,418.49
98 $40,418.49 $313.96 $0.00 $228.53 $40,960.98
99 $40,960.98 $313.96 $0.00 $231.60 $41,506.54
100 $41,506.54 $313.96 $0.00 $234.68 $42,055.18
101 $42,055.18 $313.96 $0.00 $237.79 $42,606.93
102 $42,606.93 $313.96 $0.00 $240.91 $43,161.80
103 $43,161.80 $313.96 $0.00 $244.04 $43,719.80
104 $43,719.80 $313.96 $0.00 $247.20 $44,280.96
105 $44,280.96 $313.96 $0.00 $250.37 $44,845.29
106 $44,845.29 $313.96 $0.00 $253.56 $45,412.81
107 $45,412.81 $313.96 $0.00 $256.77 $45,983.54
108 $45,983.54 $313.96 $0.00 $260.00 $46,557.50
109 $46,557.50 $313.96 $0.00 $263.24 $47,134.70
110 $47,134.70 $313.96 $0.00 $266.51 $47,715.17
111 $47,715.17 $313.96 $0.00 $269.79 $48,298.92
112 $48,298.92 $313.96 $0.00 $273.09 $48,885.97
113 $48,885.97 $313.96 $0.00 $276.41 $49,476.34
114 $49,476.34 $313.96 $0.00 $279.75 $50,070.05
115 $50,070.05 $313.96 $0.00 $283.10 $50,667.11
116 $50,667.11 $313.96 $0.00 $286.48 $51,267.55
117 $51,267.55 $313.96 $0.00 $289.87 $51,871.38
118 $51,871.38 $313.96 $0.00 $293.29 $52,478.63
119 $52,478.63 $313.96 $0.00 $296.72 $53,089.31
120 $53,089.31 $313.96 $0.00 $300.17 $53,703.44
121 $53,703.44 $313.96 $0.00 $303.65 $54,321.05
122 $54,321.05 $313.96 $0.00 $307.14 $54,942.15
123 $54,942.15 $313.96 $0.00 $310.65 $55,566.76
124 $55,566.76 $313.96 $0.00 $314.18 $56,194.90
125 $56,194.90 $313.96 $0.00 $317.73 $56,826.59
126 $56,826.59 $313.96 $0.00 $321.31 $57,461.86
127 $57,461.86 $313.96 $0.00 $324.90 $58,100.72
128 $58,100.72 $313.96 $0.00 $328.51 $58,743.19
129 $58,743.19 $313.96 $0.00 $332.14 $59,389.29
130 $59,389.29 $313.96 $0.00 $335.80 $60,039.05
131 $60,039.05 $313.96 $0.00 $339.47 $60,692.48
132 $60,692.48 $313.96 $0.00 $343.16 $61,349.60
133 $61,349.60 $313.96 $0.00 $346.88 $62,010.44
134 $62,010.44 $313.96 $0.00 $350.62 $62,675.02
135 $62,675.02 $313.96 $0.00 $354.37 $63,343.35
136 $63,343.35 $313.96 $0.00 $358.15 $64,015.46
137 $64,015.46 $313.96 $0.00 $361.95 $64,691.37
138 $64,691.37 $313.96 $0.00 $365.77 $65,371.10
139 $65,371.10 $313.96 $0.00 $369.62 $66,054.68
140 $66,054.68 $313.96 $0.00 $373.48 $66,742.12
141 $66,742.12 $313.96 $0.00 $377.37 $67,433.45
142 $67,433.45 $313.96 $0.00 $381.28 $68,128.69
143 $68,128.69 $313.96 $0.00 $385.21 $68,827.86
144 $68,827.86 $313.96 $0.00 $389.16 $69,530.98
145 $69,530.98 $313.96 $0.00 $393.14 $70,238.08
146 $70,238.08 $313.96 $0.00 $397.14 $70,949.18
147 $70,949.18 $313.96 $0.00 $401.16 $71,664.30
148 $71,664.30 $313.96 $0.00 $405.20 $72,383.46
149 $72,383.46 $313.96 $0.00 $409.27 $73,106.69
150 $73,106.69 $313.96 $0.00 $413.36 $73,834.01
151 $73,834.01 $313.96 $0.00 $417.47 $74,565.44
152 $74,565.44 $313.96 $0.00 $421.60 $75,301.00
153 $75,301.00 $313.96 $0.00 $425.76 $76,040.72
154 $76,040.72 $313.96 $0.00 $429.95 $76,784.63
155 $76,784.63 $313.96 $0.00 $434.15 $77,532.74
156 $77,532.74 $313.96 $0.00 $438.38 $78,285.08
157 $78,285.08 $313.96 $0.00 $442.64 $79,041.68
158 $79,041.68 $313.96 $0.00 $446.91 $79,802.55
159 $79,802.55 $313.96 $0.00 $451.22 $80,567.73
160 $80,567.73 $313.96 $0.00 $455.54 $81,337.23
161 $81,337.23 $313.96 $0.00 $459.89 $82,111.08
162 $82,111.08 $313.96 $0.00 $464.27 $82,889.31
163 $82,889.31 $313.96 $0.00 $468.67 $83,671.94
164 $83,671.94 $313.96 $0.00 $473.09 $84,458.99
165 $84,458.99 $313.96 $0.00 $477.54 $85,250.49
166 $85,250.49 $313.96 $0.00 $482.02 $86,046.47
167 $86,046.47 $313.96 $0.00 $486.52 $86,846.95
168 $86,846.95 $313.96 $0.00 $491.05 $87,651.96
169 $87,651.96 $313.96 $0.00 $495.60 $88,461.52
170 $88,461.52 $313.96 $0.00 $500.17 $89,275.65
171 $89,275.65 $313.96 $0.00 $504.78 $90,094.39
172 $90,094.39 $313.96 $0.00 $509.41 $90,917.76
173 $90,917.76 $313.96 $0.00 $514.06 $91,745.78
174 $91,745.78 $313.96 $0.00 $518.74 $92,578.48
175 $92,578.48 $313.96 $0.00 $523.45 $93,415.89
176 $93,415.89 $313.96 $0.00 $528.19 $94,258.04
177 $94,258.04 $313.96 $0.00 $532.95 $95,104.95
178 $95,104.95 $313.96 $0.00 $537.74 $95,956.65
179 $95,956.65 $313.96 $0.00 $542.55 $96,813.16
180 $96,813.16 $313.96 $0.00 $547.40 $97,674.52
181 $97,674.52 $313.96 $0.00 $552.27 $98,540.75
182 $98,540.75 $313.96 $0.00 $557.16 $99,411.87
183 $99,411.87 $313.96 $0.00 $562.09 $100,287.92
184 $100,287.92 $313.96 $0.00 $567.04 $101,168.92
185 $101,168.92 $313.96 $0.00 $572.02 $102,054.90
186 $102,054.90 $313.96 $0.00 $577.03 $102,945.89
187 $102,945.89 $313.96 $0.00 $582.07 $103,841.92
188 $103,841.92 $313.96 $0.00 $587.14 $104,743.02
189 $104,743.02 $313.96 $0.00 $592.23 $105,649.21
190 $105,649.21 $313.96 $0.00 $597.36 $106,560.53
191 $106,560.53 $313.96 $0.00 $602.51 $107,477.00
192 $107,477.00 $313.96 $0.00 $607.69 $108,398.65
193 $108,398.65 $313.96 $0.00 $612.90 $109,325.51
194 $109,325.51 $313.96 $0.00 $618.14 $110,257.61
195 $110,257.61 $313.96 $0.00 $623.41 $111,194.98
196 $111,194.98 $313.96 $0.00 $628.71 $112,137.65
197 $112,137.65 $313.96 $0.00 $634.04 $113,085.65
198 $113,085.65 $313.96 $0.00 $639.40 $114,039.01
199 $114,039.01 $313.96 $0.00 $644.79 $114,997.76
200 $114,997.76 $313.96 $0.00 $650.21 $115,961.93
201 $115,961.93 $313.96 $0.00 $655.67 $116,931.56
202 $116,931.56 $313.96 $0.00 $661.15 $117,906.67
203 $117,906.67 $313.96 $0.00 $666.66 $118,887.29
204 $118,887.29 $313.96 $0.00 $672.21 $119,873.46
205 $119,873.46 $313.96 $0.00 $677.78 $120,865.20
206 $120,865.20 $313.96 $0.00 $683.39 $121,862.55
207 $121,862.55 $313.96 $0.00 $689.03 $122,865.54
208 $122,865.54 $313.96 $0.00 $694.70 $123,874.20
209 $123,874.20 $313.96 $0.00 $700.40 $124,888.56
210 $124,888.56 $313.96 $0.00 $706.14 $125,908.66
211 $125,908.66 $313.96 $0.00 $711.91 $126,934.53
212 $126,934.53 $313.96 $0.00 $717.71 $127,966.20
213 $127,966.20 $313.96 $0.00 $723.54 $129,003.70
214 $129,003.70 $313.96 $0.00 $729.41 $130,047.07
215 $130,047.07 $313.96 $0.00 $735.31 $131,096.34
216 $131,096.34 $313.96 $0.00 $741.24 $132,151.54
217 $132,151.54 $313.96 $68,920.76 $747.20 $64,291.94
218 $64,291.94 $313.96 $0.00 $363.52 $64,969.42
219 $64,969.42 $313.96 $0.00 $367.35 $65,650.73
220 $65,650.73 $313.96 $0.00 $371.20 $66,335.89
221 $66,335.89 $313.96 $0.00 $375.07 $67,024.92
222 $67,024.92 $313.96 $0.00 $378.97 $67,717.85
223 $67,717.85 $313.96 $0.00 $382.89 $68,414.70
224 $68,414.70 $313.96 $0.00 $386.83 $69,115.49
225 $69,115.49 $313.96 $0.00 $390.79 $69,820.24
226 $69,820.24 $313.96 $0.00 $394.77 $70,528.97
227 $70,528.97 $313.96 $0.00 $398.78 $71,241.71
228 $71,241.71 $313.96 $0.00 $402.81 $71,958.48
229 $71,958.48 $0.00 $72,366.80 $406.86 ($1.46)