Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2037$36,512
Monthly savings required$289

How much will it cost to send your child to Oklahoma Panhandle State University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $146,049.44 for students enrolling in 2037 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $289.02 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$14,080.00
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 Oklahoma Panhandle State University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $289.02 $0.00 $0.00 $289.02
2 $289.02 $289.02 $0.00 $1.63 $579.67
3 $579.67 $289.02 $0.00 $3.28 $871.97
4 $871.97 $289.02 $0.00 $4.93 $1,165.92
5 $1,165.92 $289.02 $0.00 $6.59 $1,461.53
6 $1,461.53 $289.02 $0.00 $8.26 $1,758.81
7 $1,758.81 $289.02 $0.00 $9.94 $2,057.77
8 $2,057.77 $289.02 $0.00 $11.63 $2,358.42
9 $2,358.42 $289.02 $0.00 $13.33 $2,660.77
10 $2,660.77 $289.02 $0.00 $15.04 $2,964.83
11 $2,964.83 $289.02 $0.00 $16.76 $3,270.61
12 $3,270.61 $289.02 $0.00 $18.49 $3,578.12
13 $3,578.12 $289.02 $0.00 $20.23 $3,887.37
14 $3,887.37 $289.02 $0.00 $21.98 $4,198.37
15 $4,198.37 $289.02 $0.00 $23.74 $4,511.13
16 $4,511.13 $289.02 $0.00 $25.51 $4,825.66
17 $4,825.66 $289.02 $0.00 $27.28 $5,141.96
18 $5,141.96 $289.02 $0.00 $29.07 $5,460.05
19 $5,460.05 $289.02 $0.00 $30.87 $5,779.94
20 $5,779.94 $289.02 $0.00 $32.68 $6,101.64
21 $6,101.64 $289.02 $0.00 $34.50 $6,425.16
22 $6,425.16 $289.02 $0.00 $36.33 $6,750.51
23 $6,750.51 $289.02 $0.00 $38.17 $7,077.70
24 $7,077.70 $289.02 $0.00 $40.02 $7,406.74
25 $7,406.74 $289.02 $0.00 $41.88 $7,737.64
26 $7,737.64 $289.02 $0.00 $43.75 $8,070.41
27 $8,070.41 $289.02 $0.00 $45.63 $8,405.06
28 $8,405.06 $289.02 $0.00 $47.52 $8,741.60
29 $8,741.60 $289.02 $0.00 $49.43 $9,080.05
30 $9,080.05 $289.02 $0.00 $51.34 $9,420.41
31 $9,420.41 $289.02 $0.00 $53.26 $9,762.69
32 $9,762.69 $289.02 $0.00 $55.20 $10,106.91
33 $10,106.91 $289.02 $0.00 $57.15 $10,453.08
34 $10,453.08 $289.02 $0.00 $59.10 $10,801.20
35 $10,801.20 $289.02 $0.00 $61.07 $11,151.29
36 $11,151.29 $289.02 $0.00 $63.05 $11,503.36
37 $11,503.36 $289.02 $0.00 $65.04 $11,857.42
38 $11,857.42 $289.02 $0.00 $67.04 $12,213.48
39 $12,213.48 $289.02 $0.00 $69.06 $12,571.56
40 $12,571.56 $289.02 $0.00 $71.08 $12,931.66
41 $12,931.66 $289.02 $0.00 $73.12 $13,293.80
42 $13,293.80 $289.02 $0.00 $75.17 $13,657.99
43 $13,657.99 $289.02 $0.00 $77.22 $14,024.23
44 $14,024.23 $289.02 $0.00 $79.30 $14,392.55
45 $14,392.55 $289.02 $0.00 $81.38 $14,762.95
46 $14,762.95 $289.02 $0.00 $83.47 $15,135.44
47 $15,135.44 $289.02 $0.00 $85.58 $15,510.04
48 $15,510.04 $289.02 $0.00 $87.70 $15,886.76
49 $15,886.76 $289.02 $0.00 $89.83 $16,265.61
50 $16,265.61 $289.02 $0.00 $91.97 $16,646.60
51 $16,646.60 $289.02 $0.00 $94.12 $17,029.74
52 $17,029.74 $289.02 $0.00 $96.29 $17,415.05
53 $17,415.05 $289.02 $0.00 $98.47 $17,802.54
54 $17,802.54 $289.02 $0.00 $100.66 $18,192.22
55 $18,192.22 $289.02 $0.00 $102.86 $18,584.10
56 $18,584.10 $289.02 $0.00 $105.08 $18,978.20
57 $18,978.20 $289.02 $0.00 $107.31 $19,374.53
58 $19,374.53 $289.02 $0.00 $109.55 $19,773.10
59 $19,773.10 $289.02 $0.00 $111.80 $20,173.92
60 $20,173.92 $289.02 $0.00 $114.07 $20,577.01
61 $20,577.01 $289.02 $0.00 $116.35 $20,982.38
62 $20,982.38 $289.02 $0.00 $118.64 $21,390.04
63 $21,390.04 $289.02 $0.00 $120.94 $21,800.00
64 $21,800.00 $289.02 $0.00 $123.26 $22,212.28
65 $22,212.28 $289.02 $0.00 $125.59 $22,626.89
66 $22,626.89 $289.02 $0.00 $127.94 $23,043.85
67 $23,043.85 $289.02 $0.00 $130.29 $23,463.16
68 $23,463.16 $289.02 $0.00 $132.66 $23,884.84
69 $23,884.84 $289.02 $0.00 $135.05 $24,308.91
70 $24,308.91 $289.02 $0.00 $137.45 $24,735.38
71 $24,735.38 $289.02 $0.00 $139.86 $25,164.26
72 $25,164.26 $289.02 $0.00 $142.28 $25,595.56
73 $25,595.56 $289.02 $0.00 $144.72 $26,029.30
74 $26,029.30 $289.02 $0.00 $147.17 $26,465.49
75 $26,465.49 $289.02 $0.00 $149.64 $26,904.15
76 $26,904.15 $289.02 $0.00 $152.12 $27,345.29
77 $27,345.29 $289.02 $0.00 $154.61 $27,788.92
78 $27,788.92 $289.02 $0.00 $157.12 $28,235.06
79 $28,235.06 $289.02 $0.00 $159.65 $28,683.73
80 $28,683.73 $289.02 $0.00 $162.18 $29,134.93
81 $29,134.93 $289.02 $0.00 $164.73 $29,588.68
82 $29,588.68 $289.02 $0.00 $167.30 $30,045.00
83 $30,045.00 $289.02 $0.00 $169.88 $30,503.90
84 $30,503.90 $289.02 $0.00 $172.47 $30,965.39
85 $30,965.39 $289.02 $0.00 $175.08 $31,429.49
86 $31,429.49 $289.02 $0.00 $177.71 $31,896.22
87 $31,896.22 $289.02 $0.00 $180.35 $32,365.59
88 $32,365.59 $289.02 $0.00 $183.00 $32,837.61
89 $32,837.61 $289.02 $0.00 $185.67 $33,312.30
90 $33,312.30 $289.02 $0.00 $188.35 $33,789.67
91 $33,789.67 $289.02 $0.00 $191.05 $34,269.74
92 $34,269.74 $289.02 $0.00 $193.77 $34,752.53
93 $34,752.53 $289.02 $0.00 $196.50 $35,238.05
94 $35,238.05 $289.02 $0.00 $199.24 $35,726.31
95 $35,726.31 $289.02 $0.00 $202.00 $36,217.33
96 $36,217.33 $289.02 $0.00 $204.78 $36,711.13
97 $36,711.13 $289.02 $0.00 $207.57 $37,207.72
98 $37,207.72 $289.02 $0.00 $210.38 $37,707.12
99 $37,707.12 $289.02 $0.00 $213.20 $38,209.34
100 $38,209.34 $289.02 $0.00 $216.04 $38,714.40
101 $38,714.40 $289.02 $0.00 $218.90 $39,222.32
102 $39,222.32 $289.02 $0.00 $221.77 $39,733.11
103 $39,733.11 $289.02 $0.00 $224.66 $40,246.79
104 $40,246.79 $289.02 $0.00 $227.56 $40,763.37
105 $40,763.37 $289.02 $0.00 $230.48 $41,282.87
106 $41,282.87 $289.02 $0.00 $233.42 $41,805.31
107 $41,805.31 $289.02 $0.00 $236.37 $42,330.70
108 $42,330.70 $289.02 $0.00 $239.34 $42,859.06
109 $42,859.06 $289.02 $0.00 $242.33 $43,390.41
110 $43,390.41 $289.02 $0.00 $245.34 $43,924.77
111 $43,924.77 $289.02 $0.00 $248.36 $44,462.15
112 $44,462.15 $289.02 $0.00 $251.40 $45,002.57
113 $45,002.57 $289.02 $0.00 $254.45 $45,546.04
114 $45,546.04 $289.02 $0.00 $257.52 $46,092.58
115 $46,092.58 $289.02 $0.00 $260.61 $46,642.21
116 $46,642.21 $289.02 $0.00 $263.72 $47,194.95
117 $47,194.95 $289.02 $0.00 $266.85 $47,750.82
118 $47,750.82 $289.02 $0.00 $269.99 $48,309.83
119 $48,309.83 $289.02 $0.00 $273.15 $48,872.00
120 $48,872.00 $289.02 $0.00 $276.33 $49,437.35
121 $49,437.35 $289.02 $0.00 $279.53 $50,005.90
122 $50,005.90 $289.02 $0.00 $282.74 $50,577.66
123 $50,577.66 $289.02 $0.00 $285.97 $51,152.65
124 $51,152.65 $289.02 $0.00 $289.22 $51,730.89
125 $51,730.89 $289.02 $0.00 $292.49 $52,312.40
126 $52,312.40 $289.02 $0.00 $295.78 $52,897.20
127 $52,897.20 $289.02 $0.00 $299.09 $53,485.31
128 $53,485.31 $289.02 $0.00 $302.41 $54,076.74
129 $54,076.74 $289.02 $0.00 $305.76 $54,671.52
130 $54,671.52 $289.02 $0.00 $309.12 $55,269.66
131 $55,269.66 $289.02 $0.00 $312.50 $55,871.18
132 $55,871.18 $289.02 $0.00 $315.90 $56,476.10
133 $56,476.10 $289.02 $0.00 $319.32 $57,084.44
134 $57,084.44 $289.02 $0.00 $322.76 $57,696.22
135 $57,696.22 $289.02 $0.00 $326.22 $58,311.46
136 $58,311.46 $289.02 $0.00 $329.70 $58,930.18
137 $58,930.18 $289.02 $0.00 $333.20 $59,552.40
138 $59,552.40 $289.02 $0.00 $336.72 $60,178.14
139 $60,178.14 $289.02 $0.00 $340.26 $60,807.42
140 $60,807.42 $289.02 $0.00 $343.81 $61,440.25
141 $61,440.25 $289.02 $0.00 $347.39 $62,076.66
142 $62,076.66 $289.02 $0.00 $350.99 $62,716.67
143 $62,716.67 $289.02 $0.00 $354.61 $63,360.30
144 $63,360.30 $289.02 $0.00 $358.25 $64,007.57
145 $64,007.57 $289.02 $0.00 $361.91 $64,658.50
146 $64,658.50 $289.02 $0.00 $365.59 $65,313.11
147 $65,313.11 $289.02 $0.00 $369.29 $65,971.42
148 $65,971.42 $289.02 $0.00 $373.01 $66,633.45
149 $66,633.45 $289.02 $0.00 $376.76 $67,299.23
150 $67,299.23 $289.02 $0.00 $380.52 $67,968.77
151 $67,968.77 $289.02 $0.00 $384.31 $68,642.10
152 $68,642.10 $289.02 $0.00 $388.11 $69,319.23
153 $69,319.23 $289.02 $0.00 $391.94 $70,000.19
154 $70,000.19 $289.02 $0.00 $395.79 $70,685.00
155 $70,685.00 $289.02 $0.00 $399.66 $71,373.68
156 $71,373.68 $289.02 $0.00 $403.56 $72,066.26
157 $72,066.26 $289.02 $0.00 $407.47 $72,762.75
158 $72,762.75 $289.02 $0.00 $411.41 $73,463.18
159 $73,463.18 $289.02 $0.00 $415.37 $74,167.57
160 $74,167.57 $289.02 $0.00 $419.35 $74,875.94
161 $74,875.94 $289.02 $0.00 $423.36 $75,588.32
162 $75,588.32 $289.02 $0.00 $427.39 $76,304.73
163 $76,304.73 $289.02 $0.00 $431.44 $77,025.19
164 $77,025.19 $289.02 $0.00 $435.51 $77,749.72
165 $77,749.72 $289.02 $0.00 $439.61 $78,478.35
166 $78,478.35 $289.02 $0.00 $443.73 $79,211.10
167 $79,211.10 $289.02 $0.00 $447.87 $79,947.99
168 $79,947.99 $289.02 $0.00 $452.04 $80,689.05
169 $80,689.05 $289.02 $0.00 $456.23 $81,434.30
170 $81,434.30 $289.02 $0.00 $460.44 $82,183.76
171 $82,183.76 $289.02 $0.00 $464.68 $82,937.46
172 $82,937.46 $289.02 $0.00 $468.94 $83,695.42
173 $83,695.42 $289.02 $0.00 $473.23 $84,457.67
174 $84,457.67 $289.02 $0.00 $477.54 $85,224.23
175 $85,224.23 $289.02 $0.00 $481.87 $85,995.12
176 $85,995.12 $289.02 $0.00 $486.23 $86,770.37
177 $86,770.37 $289.02 $0.00 $490.61 $87,550.00
178 $87,550.00 $289.02 $0.00 $495.02 $88,334.04
179 $88,334.04 $289.02 $0.00 $499.45 $89,122.51
180 $89,122.51 $289.02 $0.00 $503.91 $89,915.44
181 $89,915.44 $289.02 $0.00 $508.39 $90,712.85
182 $90,712.85 $289.02 $0.00 $512.90 $91,514.77
183 $91,514.77 $289.02 $0.00 $517.44 $92,321.23
184 $92,321.23 $289.02 $0.00 $522.00 $93,132.25
185 $93,132.25 $289.02 $0.00 $526.58 $93,947.85
186 $93,947.85 $289.02 $0.00 $531.19 $94,768.06
187 $94,768.06 $289.02 $0.00 $535.83 $95,592.91
188 $95,592.91 $289.02 $0.00 $540.50 $96,422.43
189 $96,422.43 $289.02 $0.00 $545.19 $97,256.64
190 $97,256.64 $289.02 $0.00 $549.90 $98,095.56
191 $98,095.56 $289.02 $0.00 $554.65 $98,939.23
192 $98,939.23 $289.02 $0.00 $559.42 $99,787.67
193 $99,787.67 $289.02 $0.00 $564.21 $100,640.90
194 $100,640.90 $289.02 $0.00 $569.04 $101,498.96
195 $101,498.96 $289.02 $0.00 $573.89 $102,361.87
196 $102,361.87 $289.02 $0.00 $578.77 $103,229.66
197 $103,229.66 $289.02 $0.00 $583.68 $104,102.36
198 $104,102.36 $289.02 $0.00 $588.61 $104,979.99
199 $104,979.99 $289.02 $0.00 $593.57 $105,862.58
200 $105,862.58 $289.02 $0.00 $598.56 $106,750.16
201 $106,750.16 $289.02 $0.00 $603.58 $107,642.76
202 $107,642.76 $289.02 $0.00 $608.63 $108,540.41
203 $108,540.41 $289.02 $0.00 $613.70 $109,443.13
204 $109,443.13 $289.02 $0.00 $618.81 $110,350.96
205 $110,350.96 $289.02 $0.00 $623.94 $111,263.92
206 $111,263.92 $289.02 $0.00 $629.10 $112,182.04
207 $112,182.04 $289.02 $0.00 $634.29 $113,105.35
208 $113,105.35 $289.02 $0.00 $639.51 $114,033.88
209 $114,033.88 $289.02 $0.00 $644.76 $114,967.66
210 $114,967.66 $289.02 $0.00 $650.04 $115,906.72
211 $115,906.72 $289.02 $0.00 $655.35 $116,851.09
212 $116,851.09 $289.02 $0.00 $660.69 $117,800.80
213 $117,800.80 $289.02 $0.00 $666.06 $118,755.88
214 $118,755.88 $289.02 $0.00 $671.46 $119,716.36
215 $119,716.36 $289.02 $0.00 $676.89 $120,682.27
216 $120,682.27 $289.02 $0.00 $682.36 $121,653.65
217 $121,653.65 $289.02 $33,885.20 $687.85 $88,745.32
218 $88,745.32 $289.02 $0.00 $501.78 $89,536.12
219 $89,536.12 $289.02 $0.00 $506.25 $90,331.39
220 $90,331.39 $289.02 $0.00 $510.75 $91,131.16
221 $91,131.16 $289.02 $0.00 $515.27 $91,935.45
222 $91,935.45 $289.02 $0.00 $519.82 $92,744.29
223 $92,744.29 $289.02 $0.00 $524.39 $93,557.70
224 $93,557.70 $289.02 $0.00 $528.99 $94,375.71
225 $94,375.71 $289.02 $0.00 $533.61 $95,198.34
226 $95,198.34 $289.02 $0.00 $538.27 $96,025.63
227 $96,025.63 $289.02 $0.00 $542.94 $96,857.59
228 $96,857.59 $289.02 $0.00 $547.65 $97,694.26
229 $97,694.26 $289.02 $35,579.46 $552.38 $62,956.20
230 $62,956.20 $289.02 $0.00 $355.96 $63,601.18
231 $63,601.18 $289.02 $0.00 $359.61 $64,249.81
232 $64,249.81 $289.02 $0.00 $363.28 $64,902.11
233 $64,902.11 $289.02 $0.00 $366.97 $65,558.10
234 $65,558.10 $289.02 $0.00 $370.68 $66,217.80
235 $66,217.80 $289.02 $0.00 $374.41 $66,881.23
236 $66,881.23 $289.02 $0.00 $378.16 $67,548.41
237 $67,548.41 $289.02 $0.00 $381.93 $68,219.36
238 $68,219.36 $289.02 $0.00 $385.72 $68,894.10
239 $68,894.10 $289.02 $0.00 $389.54 $69,572.66
240 $69,572.66 $289.02 $0.00 $393.37 $70,255.05
241 $70,255.05 $289.02 $37,358.43 $397.23 $33,582.87
242 $33,582.87 $289.02 $0.00 $189.88 $34,061.77
243 $34,061.77 $289.02 $0.00 $192.59 $34,543.38
244 $34,543.38 $289.02 $0.00 $195.31 $35,027.71
245 $35,027.71 $289.02 $0.00 $198.05 $35,514.78
246 $35,514.78 $289.02 $0.00 $200.81 $36,004.61
247 $36,004.61 $289.02 $0.00 $203.58 $36,497.21
248 $36,497.21 $289.02 $0.00 $206.36 $36,992.59
249 $36,992.59 $289.02 $0.00 $209.16 $37,490.77
250 $37,490.77 $289.02 $0.00 $211.98 $37,991.77
251 $37,991.77 $289.02 $0.00 $214.81 $38,495.60
252 $38,495.60 $289.02 $0.00 $217.66 $39,002.28
253 $39,002.28 $0.00 $39,226.35 $220.52 ($3.55)