Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$77,182
Monthly savings required$611

How much will it cost to send your child to Regent University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $308,726.53 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $610.95 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$29,763.00
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 Regent University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $610.95 $0.00 $0.00 $610.95
2 $610.95 $610.95 $0.00 $3.45 $1,225.35
3 $1,225.35 $610.95 $0.00 $6.93 $1,843.23
4 $1,843.23 $610.95 $0.00 $10.42 $2,464.60
5 $2,464.60 $610.95 $0.00 $13.94 $3,089.49
6 $3,089.49 $610.95 $0.00 $17.47 $3,717.91
7 $3,717.91 $610.95 $0.00 $21.02 $4,349.88
8 $4,349.88 $610.95 $0.00 $24.59 $4,985.42
9 $4,985.42 $610.95 $0.00 $28.19 $5,624.56
10 $5,624.56 $610.95 $0.00 $31.80 $6,267.31
11 $6,267.31 $610.95 $0.00 $35.44 $6,913.70
12 $6,913.70 $610.95 $0.00 $39.09 $7,563.74
13 $7,563.74 $610.95 $0.00 $42.77 $8,217.46
14 $8,217.46 $610.95 $0.00 $46.46 $8,874.87
15 $8,874.87 $610.95 $0.00 $50.18 $9,536.00
16 $9,536.00 $610.95 $0.00 $53.92 $10,200.87
17 $10,200.87 $610.95 $0.00 $57.68 $10,869.50
18 $10,869.50 $610.95 $0.00 $61.46 $11,541.91
19 $11,541.91 $610.95 $0.00 $65.26 $12,218.12
20 $12,218.12 $610.95 $0.00 $69.08 $12,898.15
21 $12,898.15 $610.95 $0.00 $72.93 $13,582.03
22 $13,582.03 $610.95 $0.00 $76.79 $14,269.77
23 $14,269.77 $610.95 $0.00 $80.68 $14,961.40
24 $14,961.40 $610.95 $0.00 $84.59 $15,656.94
25 $15,656.94 $610.95 $0.00 $88.53 $16,356.42
26 $16,356.42 $610.95 $0.00 $92.48 $17,059.85
27 $17,059.85 $610.95 $0.00 $96.46 $17,767.26
28 $17,767.26 $610.95 $0.00 $100.46 $18,478.67
29 $18,478.67 $610.95 $0.00 $104.48 $19,194.10
30 $19,194.10 $610.95 $0.00 $108.53 $19,913.58
31 $19,913.58 $610.95 $0.00 $112.59 $20,637.12
32 $20,637.12 $610.95 $0.00 $116.69 $21,364.76
33 $21,364.76 $610.95 $0.00 $120.80 $22,096.51
34 $22,096.51 $610.95 $0.00 $124.94 $22,832.40
35 $22,832.40 $610.95 $0.00 $129.10 $23,572.45
36 $23,572.45 $610.95 $0.00 $133.28 $24,316.68
37 $24,316.68 $610.95 $0.00 $137.49 $25,065.12
38 $25,065.12 $610.95 $0.00 $141.72 $25,817.79
39 $25,817.79 $610.95 $0.00 $145.98 $26,574.72
40 $26,574.72 $610.95 $0.00 $150.26 $27,335.93
41 $27,335.93 $610.95 $0.00 $154.56 $28,101.44
42 $28,101.44 $610.95 $0.00 $158.89 $28,871.28
43 $28,871.28 $610.95 $0.00 $163.24 $29,645.47
44 $29,645.47 $610.95 $0.00 $167.62 $30,424.04
45 $30,424.04 $610.95 $0.00 $172.02 $31,207.01
46 $31,207.01 $610.95 $0.00 $176.45 $31,994.41
47 $31,994.41 $610.95 $0.00 $180.90 $32,786.26
48 $32,786.26 $610.95 $0.00 $185.38 $33,582.59
49 $33,582.59 $610.95 $0.00 $189.88 $34,383.42
50 $34,383.42 $610.95 $0.00 $194.41 $35,188.78
51 $35,188.78 $610.95 $0.00 $198.96 $35,998.69
52 $35,998.69 $610.95 $0.00 $203.54 $36,813.18
53 $36,813.18 $610.95 $0.00 $208.15 $37,632.28
54 $37,632.28 $610.95 $0.00 $212.78 $38,456.01
55 $38,456.01 $610.95 $0.00 $217.44 $39,284.40
56 $39,284.40 $610.95 $0.00 $222.12 $40,117.47
57 $40,117.47 $610.95 $0.00 $226.83 $40,955.25
58 $40,955.25 $610.95 $0.00 $231.57 $41,797.77
59 $41,797.77 $610.95 $0.00 $236.33 $42,645.05
60 $42,645.05 $610.95 $0.00 $241.12 $43,497.12
61 $43,497.12 $610.95 $0.00 $245.94 $44,354.01
62 $44,354.01 $610.95 $0.00 $250.78 $45,215.74
63 $45,215.74 $610.95 $0.00 $255.66 $46,082.35
64 $46,082.35 $610.95 $0.00 $260.56 $46,953.86
65 $46,953.86 $610.95 $0.00 $265.48 $47,830.29
66 $47,830.29 $610.95 $0.00 $270.44 $48,711.68
67 $48,711.68 $610.95 $0.00 $275.42 $49,598.05
68 $49,598.05 $610.95 $0.00 $280.43 $50,489.43
69 $50,489.43 $610.95 $0.00 $285.47 $51,385.85
70 $51,385.85 $610.95 $0.00 $290.54 $52,287.34
71 $52,287.34 $610.95 $0.00 $295.64 $53,193.93
72 $53,193.93 $610.95 $0.00 $300.77 $54,105.65
73 $54,105.65 $610.95 $0.00 $305.92 $55,022.52
74 $55,022.52 $610.95 $0.00 $311.11 $55,944.58
75 $55,944.58 $610.95 $0.00 $316.32 $56,871.85
76 $56,871.85 $610.95 $0.00 $321.56 $57,804.36
77 $57,804.36 $610.95 $0.00 $326.83 $58,742.14
78 $58,742.14 $610.95 $0.00 $332.14 $59,685.23
79 $59,685.23 $610.95 $0.00 $337.47 $60,633.65
80 $60,633.65 $610.95 $0.00 $342.83 $61,587.43
81 $61,587.43 $610.95 $0.00 $348.22 $62,546.60
82 $62,546.60 $610.95 $0.00 $353.65 $63,511.20
83 $63,511.20 $610.95 $0.00 $359.10 $64,481.25
84 $64,481.25 $610.95 $0.00 $364.59 $65,456.79
85 $65,456.79 $610.95 $0.00 $370.10 $66,437.84
86 $66,437.84 $610.95 $0.00 $375.65 $67,424.44
87 $67,424.44 $610.95 $0.00 $381.23 $68,416.62
88 $68,416.62 $610.95 $0.00 $386.84 $69,414.41
89 $69,414.41 $610.95 $0.00 $392.48 $70,417.84
90 $70,417.84 $610.95 $0.00 $398.15 $71,426.94
91 $71,426.94 $610.95 $0.00 $403.86 $72,441.75
92 $72,441.75 $610.95 $0.00 $409.60 $73,462.30
93 $73,462.30 $610.95 $0.00 $415.37 $74,488.62
94 $74,488.62 $610.95 $0.00 $421.17 $75,520.74
95 $75,520.74 $610.95 $0.00 $427.01 $76,558.70
96 $76,558.70 $610.95 $0.00 $432.87 $77,602.52
97 $77,602.52 $610.95 $0.00 $438.78 $78,652.25
98 $78,652.25 $610.95 $0.00 $444.71 $79,707.91
99 $79,707.91 $610.95 $0.00 $450.68 $80,769.54
100 $80,769.54 $610.95 $0.00 $456.68 $81,837.17
101 $81,837.17 $610.95 $0.00 $462.72 $82,910.84
102 $82,910.84 $610.95 $0.00 $468.79 $83,990.58
103 $83,990.58 $610.95 $0.00 $474.89 $85,076.42
104 $85,076.42 $610.95 $0.00 $481.03 $86,168.40
105 $86,168.40 $610.95 $0.00 $487.21 $87,266.56
106 $87,266.56 $610.95 $0.00 $493.42 $88,370.93
107 $88,370.93 $610.95 $0.00 $499.66 $89,481.54
108 $89,481.54 $610.95 $0.00 $505.94 $90,598.43
109 $90,598.43 $610.95 $0.00 $512.26 $91,721.64
110 $91,721.64 $610.95 $0.00 $518.61 $92,851.20
111 $92,851.20 $610.95 $0.00 $524.99 $93,987.14
112 $93,987.14 $610.95 $0.00 $531.42 $95,129.51
113 $95,129.51 $610.95 $0.00 $537.88 $96,278.34
114 $96,278.34 $610.95 $0.00 $544.37 $97,433.66
115 $97,433.66 $610.95 $0.00 $550.90 $98,595.51
116 $98,595.51 $610.95 $0.00 $557.47 $99,763.93
117 $99,763.93 $610.95 $0.00 $564.08 $100,938.96
118 $100,938.96 $610.95 $0.00 $570.72 $102,120.63
119 $102,120.63 $610.95 $0.00 $577.40 $103,308.98
120 $103,308.98 $610.95 $0.00 $584.12 $104,504.05
121 $104,504.05 $610.95 $0.00 $590.88 $105,705.88
122 $105,705.88 $610.95 $0.00 $597.68 $106,914.51
123 $106,914.51 $610.95 $0.00 $604.51 $108,129.97
124 $108,129.97 $610.95 $0.00 $611.38 $109,352.30
125 $109,352.30 $610.95 $0.00 $618.29 $110,581.54
126 $110,581.54 $610.95 $0.00 $625.24 $111,817.73
127 $111,817.73 $610.95 $0.00 $632.23 $113,060.91
128 $113,060.91 $610.95 $0.00 $639.26 $114,311.12
129 $114,311.12 $610.95 $0.00 $646.33 $115,568.40
130 $115,568.40 $610.95 $0.00 $653.44 $116,832.79
131 $116,832.79 $610.95 $0.00 $660.59 $118,104.33
132 $118,104.33 $610.95 $0.00 $667.78 $119,383.06
133 $119,383.06 $610.95 $0.00 $675.01 $120,669.02
134 $120,669.02 $610.95 $0.00 $682.28 $121,962.25
135 $121,962.25 $610.95 $0.00 $689.59 $123,262.79
136 $123,262.79 $610.95 $0.00 $696.95 $124,570.69
137 $124,570.69 $610.95 $0.00 $704.34 $125,885.98
138 $125,885.98 $610.95 $0.00 $711.78 $127,208.71
139 $127,208.71 $610.95 $0.00 $719.26 $128,538.92
140 $128,538.92 $610.95 $0.00 $726.78 $129,876.65
141 $129,876.65 $610.95 $0.00 $734.34 $131,221.94
142 $131,221.94 $610.95 $0.00 $741.95 $132,574.84
143 $132,574.84 $610.95 $0.00 $749.60 $133,935.39
144 $133,935.39 $610.95 $0.00 $757.29 $135,303.63
145 $135,303.63 $610.95 $0.00 $765.03 $136,679.61
146 $136,679.61 $610.95 $0.00 $772.81 $138,063.37
147 $138,063.37 $610.95 $0.00 $780.63 $139,454.95
148 $139,454.95 $610.95 $0.00 $788.50 $140,854.40
149 $140,854.40 $610.95 $0.00 $796.41 $142,261.76
150 $142,261.76 $610.95 $0.00 $804.37 $143,677.08
151 $143,677.08 $610.95 $0.00 $812.37 $145,100.40
152 $145,100.40 $610.95 $0.00 $820.42 $146,531.77
153 $146,531.77 $610.95 $0.00 $828.51 $147,971.23
154 $147,971.23 $610.95 $0.00 $836.65 $149,418.83
155 $149,418.83 $610.95 $0.00 $844.84 $150,874.62
156 $150,874.62 $610.95 $0.00 $853.07 $152,338.64
157 $152,338.64 $610.95 $0.00 $861.34 $153,810.93
158 $153,810.93 $610.95 $0.00 $869.67 $155,291.55
159 $155,291.55 $610.95 $0.00 $878.04 $156,780.54
160 $156,780.54 $610.95 $0.00 $886.46 $158,277.95
161 $158,277.95 $610.95 $0.00 $894.93 $159,783.83
162 $159,783.83 $610.95 $0.00 $903.44 $161,298.22
163 $161,298.22 $610.95 $0.00 $912.00 $162,821.17
164 $162,821.17 $610.95 $0.00 $920.61 $164,352.73
165 $164,352.73 $610.95 $0.00 $929.27 $165,892.95
166 $165,892.95 $610.95 $0.00 $937.98 $167,441.88
167 $167,441.88 $610.95 $0.00 $946.74 $168,999.57
168 $168,999.57 $610.95 $0.00 $955.55 $170,566.07
169 $170,566.07 $610.95 $0.00 $964.41 $172,141.43
170 $172,141.43 $610.95 $0.00 $973.31 $173,725.69
171 $173,725.69 $610.95 $0.00 $982.27 $175,318.91
172 $175,318.91 $610.95 $0.00 $991.28 $176,921.14
173 $176,921.14 $610.95 $0.00 $1,000.34 $178,532.43
174 $178,532.43 $610.95 $0.00 $1,009.45 $180,152.83
175 $180,152.83 $610.95 $0.00 $1,018.61 $181,782.39
176 $181,782.39 $610.95 $0.00 $1,027.82 $183,421.16
177 $183,421.16 $610.95 $0.00 $1,037.09 $185,069.20
178 $185,069.20 $610.95 $0.00 $1,046.41 $186,726.56
179 $186,726.56 $610.95 $0.00 $1,055.78 $188,393.29
180 $188,393.29 $610.95 $0.00 $1,065.20 $190,069.44
181 $190,069.44 $610.95 $0.00 $1,074.68 $191,755.07
182 $191,755.07 $610.95 $0.00 $1,084.21 $193,450.23
183 $193,450.23 $610.95 $0.00 $1,093.80 $195,154.98
184 $195,154.98 $610.95 $0.00 $1,103.43 $196,869.36
185 $196,869.36 $610.95 $0.00 $1,113.13 $198,593.44
186 $198,593.44 $610.95 $0.00 $1,122.88 $200,327.27
187 $200,327.27 $610.95 $0.00 $1,132.68 $202,070.90
188 $202,070.90 $610.95 $0.00 $1,142.54 $203,824.39
189 $203,824.39 $610.95 $0.00 $1,152.45 $205,587.79
190 $205,587.79 $610.95 $0.00 $1,162.42 $207,361.16
191 $207,361.16 $610.95 $0.00 $1,172.45 $209,144.56
192 $209,144.56 $610.95 $0.00 $1,182.53 $210,938.04
193 $210,938.04 $610.95 $0.00 $1,192.67 $212,741.66
194 $212,741.66 $610.95 $0.00 $1,202.87 $214,555.48
195 $214,555.48 $610.95 $0.00 $1,213.13 $216,379.56
196 $216,379.56 $610.95 $0.00 $1,223.44 $218,213.95
197 $218,213.95 $610.95 $0.00 $1,233.81 $220,058.71
198 $220,058.71 $610.95 $0.00 $1,244.24 $221,913.90
199 $221,913.90 $610.95 $0.00 $1,254.73 $223,779.58
200 $223,779.58 $610.95 $0.00 $1,265.28 $225,655.81
201 $225,655.81 $610.95 $0.00 $1,275.89 $227,542.65
202 $227,542.65 $610.95 $0.00 $1,286.56 $229,440.16
203 $229,440.16 $610.95 $0.00 $1,297.29 $231,348.40
204 $231,348.40 $610.95 $0.00 $1,308.08 $233,267.43
205 $233,267.43 $610.95 $0.00 $1,318.93 $235,197.31
206 $235,197.31 $610.95 $0.00 $1,329.84 $237,138.10
207 $237,138.10 $610.95 $0.00 $1,340.81 $239,089.86
208 $239,089.86 $610.95 $0.00 $1,351.85 $241,052.66
209 $241,052.66 $610.95 $0.00 $1,362.95 $243,026.56
210 $243,026.56 $610.95 $0.00 $1,374.11 $245,011.62
211 $245,011.62 $610.95 $0.00 $1,385.33 $247,007.90
212 $247,007.90 $610.95 $0.00 $1,396.62 $249,015.47
213 $249,015.47 $610.95 $0.00 $1,407.97 $251,034.39
214 $251,034.39 $610.95 $0.00 $1,419.38 $253,064.72
215 $253,064.72 $610.95 $0.00 $1,430.86 $255,106.53
216 $255,106.53 $610.95 $0.00 $1,442.41 $257,159.89
217 $257,159.89 $610.95 $71,628.21 $1,454.02 $187,596.65
218 $187,596.65 $610.95 $0.00 $1,060.70 $189,268.30
219 $189,268.30 $610.95 $0.00 $1,070.15 $190,949.40
220 $190,949.40 $610.95 $0.00 $1,079.66 $192,640.01
221 $192,640.01 $610.95 $0.00 $1,089.21 $194,340.17
222 $194,340.17 $610.95 $0.00 $1,098.83 $196,049.95
223 $196,049.95 $610.95 $0.00 $1,108.49 $197,769.39
224 $197,769.39 $610.95 $0.00 $1,118.22 $199,498.56
225 $199,498.56 $610.95 $0.00 $1,127.99 $201,237.50
226 $201,237.50 $610.95 $0.00 $1,137.83 $202,986.28
227 $202,986.28 $610.95 $0.00 $1,147.71 $204,744.94
228 $204,744.94 $610.95 $0.00 $1,157.66 $206,513.55
229 $206,513.55 $610.95 $75,209.62 $1,167.66 $133,082.54
230 $133,082.54 $610.95 $0.00 $752.47 $134,445.96
231 $134,445.96 $610.95 $0.00 $760.18 $135,817.09
232 $135,817.09 $610.95 $0.00 $767.93 $137,195.97
233 $137,195.97 $610.95 $0.00 $775.73 $138,582.65
234 $138,582.65 $610.95 $0.00 $783.57 $139,977.17
235 $139,977.17 $610.95 $0.00 $791.45 $141,379.57
236 $141,379.57 $610.95 $0.00 $799.38 $142,789.90
237 $142,789.90 $610.95 $0.00 $807.35 $144,208.20
238 $144,208.20 $610.95 $0.00 $815.37 $145,634.52
239 $145,634.52 $610.95 $0.00 $823.44 $147,068.91
240 $147,068.91 $610.95 $0.00 $831.55 $148,511.41
241 $148,511.41 $610.95 $78,970.10 $839.71 $70,991.97
242 $70,991.97 $610.95 $0.00 $401.40 $72,004.32
243 $72,004.32 $610.95 $0.00 $407.12 $73,022.39
244 $73,022.39 $610.95 $0.00 $412.88 $74,046.22
245 $74,046.22 $610.95 $0.00 $418.67 $75,075.84
246 $75,075.84 $610.95 $0.00 $424.49 $76,111.28
247 $76,111.28 $610.95 $0.00 $430.34 $77,152.57
248 $77,152.57 $610.95 $0.00 $436.23 $78,199.75
249 $78,199.75 $610.95 $0.00 $442.15 $79,252.85
250 $79,252.85 $610.95 $0.00 $448.11 $80,311.91
251 $80,311.91 $610.95 $0.00 $454.10 $81,376.96
252 $81,376.96 $610.95 $0.00 $460.12 $82,448.03
253 $82,448.03 $0.00 $82,918.60 $466.17 ($4.40)