Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2037$67,984
Monthly savings required$538

How much will it cost to send your child to Oregon State University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $271,934.10 for students enrolling in 2037 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $538.14 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$26,216.00
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 Oregon State University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $538.14 $0.00 $0.00 $538.14
2 $538.14 $538.14 $0.00 $3.04 $1,079.32
3 $1,079.32 $538.14 $0.00 $6.10 $1,623.56
4 $1,623.56 $538.14 $0.00 $9.18 $2,170.88
5 $2,170.88 $538.14 $0.00 $12.27 $2,721.29
6 $2,721.29 $538.14 $0.00 $15.39 $3,274.82
7 $3,274.82 $538.14 $0.00 $18.52 $3,831.48
8 $3,831.48 $538.14 $0.00 $21.66 $4,391.28
9 $4,391.28 $538.14 $0.00 $24.83 $4,954.25
10 $4,954.25 $538.14 $0.00 $28.01 $5,520.40
11 $5,520.40 $538.14 $0.00 $31.21 $6,089.75
12 $6,089.75 $538.14 $0.00 $34.43 $6,662.32
13 $6,662.32 $538.14 $0.00 $37.67 $7,238.13
14 $7,238.13 $538.14 $0.00 $40.93 $7,817.20
15 $7,817.20 $538.14 $0.00 $44.20 $8,399.54
16 $8,399.54 $538.14 $0.00 $47.49 $8,985.17
17 $8,985.17 $538.14 $0.00 $50.80 $9,574.11
18 $9,574.11 $538.14 $0.00 $54.13 $10,166.38
19 $10,166.38 $538.14 $0.00 $57.48 $10,762.00
20 $10,762.00 $538.14 $0.00 $60.85 $11,360.99
21 $11,360.99 $538.14 $0.00 $64.24 $11,963.37
22 $11,963.37 $538.14 $0.00 $67.64 $12,569.15
23 $12,569.15 $538.14 $0.00 $71.07 $13,178.36
24 $13,178.36 $538.14 $0.00 $74.51 $13,791.01
25 $13,791.01 $538.14 $0.00 $77.98 $14,407.13
26 $14,407.13 $538.14 $0.00 $81.46 $15,026.73
27 $15,026.73 $538.14 $0.00 $84.96 $15,649.83
28 $15,649.83 $538.14 $0.00 $88.49 $16,276.46
29 $16,276.46 $538.14 $0.00 $92.03 $16,906.63
30 $16,906.63 $538.14 $0.00 $95.59 $17,540.36
31 $17,540.36 $538.14 $0.00 $99.18 $18,177.68
32 $18,177.68 $538.14 $0.00 $102.78 $18,818.60
33 $18,818.60 $538.14 $0.00 $106.40 $19,463.14
34 $19,463.14 $538.14 $0.00 $110.05 $20,111.33
35 $20,111.33 $538.14 $0.00 $113.71 $20,763.18
36 $20,763.18 $538.14 $0.00 $117.40 $21,418.72
37 $21,418.72 $538.14 $0.00 $121.10 $22,077.96
38 $22,077.96 $538.14 $0.00 $124.83 $22,740.93
39 $22,740.93 $538.14 $0.00 $128.58 $23,407.65
40 $23,407.65 $538.14 $0.00 $132.35 $24,078.14
41 $24,078.14 $538.14 $0.00 $136.14 $24,752.42
42 $24,752.42 $538.14 $0.00 $139.95 $25,430.51
43 $25,430.51 $538.14 $0.00 $143.79 $26,112.44
44 $26,112.44 $538.14 $0.00 $147.64 $26,798.22
45 $26,798.22 $538.14 $0.00 $151.52 $27,487.88
46 $27,487.88 $538.14 $0.00 $155.42 $28,181.44
47 $28,181.44 $538.14 $0.00 $159.34 $28,878.92
48 $28,878.92 $538.14 $0.00 $163.29 $29,580.35
49 $29,580.35 $538.14 $0.00 $167.25 $30,285.74
50 $30,285.74 $538.14 $0.00 $171.24 $30,995.12
51 $30,995.12 $538.14 $0.00 $175.25 $31,708.51
52 $31,708.51 $538.14 $0.00 $179.28 $32,425.93
53 $32,425.93 $538.14 $0.00 $183.34 $33,147.41
54 $33,147.41 $538.14 $0.00 $187.42 $33,872.97
55 $33,872.97 $538.14 $0.00 $191.52 $34,602.63
56 $34,602.63 $538.14 $0.00 $195.65 $35,336.42
57 $35,336.42 $538.14 $0.00 $199.80 $36,074.36
58 $36,074.36 $538.14 $0.00 $203.97 $36,816.47
59 $36,816.47 $538.14 $0.00 $208.17 $37,562.78
60 $37,562.78 $538.14 $0.00 $212.39 $38,313.31
61 $38,313.31 $538.14 $0.00 $216.63 $39,068.08
62 $39,068.08 $538.14 $0.00 $220.90 $39,827.12
63 $39,827.12 $538.14 $0.00 $225.19 $40,590.45
64 $40,590.45 $538.14 $0.00 $229.50 $41,358.09
65 $41,358.09 $538.14 $0.00 $233.84 $42,130.07
66 $42,130.07 $538.14 $0.00 $238.21 $42,906.42
67 $42,906.42 $538.14 $0.00 $242.60 $43,687.16
68 $43,687.16 $538.14 $0.00 $247.01 $44,472.31
69 $44,472.31 $538.14 $0.00 $251.45 $45,261.90
70 $45,261.90 $538.14 $0.00 $255.92 $46,055.96
71 $46,055.96 $538.14 $0.00 $260.41 $46,854.51
72 $46,854.51 $538.14 $0.00 $264.92 $47,657.57
73 $47,657.57 $538.14 $0.00 $269.46 $48,465.17
74 $48,465.17 $538.14 $0.00 $274.03 $49,277.34
75 $49,277.34 $538.14 $0.00 $278.62 $50,094.10
76 $50,094.10 $538.14 $0.00 $283.24 $50,915.48
77 $50,915.48 $538.14 $0.00 $287.88 $51,741.50
78 $51,741.50 $538.14 $0.00 $292.55 $52,572.19
79 $52,572.19 $538.14 $0.00 $297.25 $53,407.58
80 $53,407.58 $538.14 $0.00 $301.97 $54,247.69
81 $54,247.69 $538.14 $0.00 $306.72 $55,092.55
82 $55,092.55 $538.14 $0.00 $311.50 $55,942.19
83 $55,942.19 $538.14 $0.00 $316.31 $56,796.64
84 $56,796.64 $538.14 $0.00 $321.14 $57,655.92
85 $57,655.92 $538.14 $0.00 $325.99 $58,520.05
86 $58,520.05 $538.14 $0.00 $330.88 $59,389.07
87 $59,389.07 $538.14 $0.00 $335.79 $60,263.00
88 $60,263.00 $538.14 $0.00 $340.74 $61,141.88
89 $61,141.88 $538.14 $0.00 $345.71 $62,025.73
90 $62,025.73 $538.14 $0.00 $350.70 $62,914.57
91 $62,914.57 $538.14 $0.00 $355.73 $63,808.44
92 $63,808.44 $538.14 $0.00 $360.78 $64,707.36
93 $64,707.36 $538.14 $0.00 $365.86 $65,611.36
94 $65,611.36 $538.14 $0.00 $370.98 $66,520.48
95 $66,520.48 $538.14 $0.00 $376.12 $67,434.74
96 $67,434.74 $538.14 $0.00 $381.29 $68,354.17
97 $68,354.17 $538.14 $0.00 $386.48 $69,278.79
98 $69,278.79 $538.14 $0.00 $391.71 $70,208.64
99 $70,208.64 $538.14 $0.00 $396.97 $71,143.75
100 $71,143.75 $538.14 $0.00 $402.26 $72,084.15
101 $72,084.15 $538.14 $0.00 $407.57 $73,029.86
102 $73,029.86 $538.14 $0.00 $412.92 $73,980.92
103 $73,980.92 $538.14 $0.00 $418.30 $74,937.36
104 $74,937.36 $538.14 $0.00 $423.71 $75,899.21
105 $75,899.21 $538.14 $0.00 $429.15 $76,866.50
106 $76,866.50 $538.14 $0.00 $434.61 $77,839.25
107 $77,839.25 $538.14 $0.00 $440.11 $78,817.50
108 $78,817.50 $538.14 $0.00 $445.65 $79,801.29
109 $79,801.29 $538.14 $0.00 $451.21 $80,790.64
110 $80,790.64 $538.14 $0.00 $456.80 $81,785.58
111 $81,785.58 $538.14 $0.00 $462.43 $82,786.15
112 $82,786.15 $538.14 $0.00 $468.08 $83,792.37
113 $83,792.37 $538.14 $0.00 $473.77 $84,804.28
114 $84,804.28 $538.14 $0.00 $479.50 $85,821.92
115 $85,821.92 $538.14 $0.00 $485.25 $86,845.31
116 $86,845.31 $538.14 $0.00 $491.04 $87,874.49
117 $87,874.49 $538.14 $0.00 $496.86 $88,909.49
118 $88,909.49 $538.14 $0.00 $502.71 $89,950.34
119 $89,950.34 $538.14 $0.00 $508.59 $90,997.07
120 $90,997.07 $538.14 $0.00 $514.51 $92,049.72
121 $92,049.72 $538.14 $0.00 $520.46 $93,108.32
122 $93,108.32 $538.14 $0.00 $526.45 $94,172.91
123 $94,172.91 $538.14 $0.00 $532.47 $95,243.52
124 $95,243.52 $538.14 $0.00 $538.52 $96,320.18
125 $96,320.18 $538.14 $0.00 $544.61 $97,402.93
126 $97,402.93 $538.14 $0.00 $550.73 $98,491.80
127 $98,491.80 $538.14 $0.00 $556.89 $99,586.83
128 $99,586.83 $538.14 $0.00 $563.08 $100,688.05
129 $100,688.05 $538.14 $0.00 $569.30 $101,795.49
130 $101,795.49 $538.14 $0.00 $575.57 $102,909.20
131 $102,909.20 $538.14 $0.00 $581.86 $104,029.20
132 $104,029.20 $538.14 $0.00 $588.20 $105,155.54
133 $105,155.54 $538.14 $0.00 $594.56 $106,288.24
134 $106,288.24 $538.14 $0.00 $600.97 $107,427.35
135 $107,427.35 $538.14 $0.00 $607.41 $108,572.90
136 $108,572.90 $538.14 $0.00 $613.89 $109,724.93
137 $109,724.93 $538.14 $0.00 $620.40 $110,883.47
138 $110,883.47 $538.14 $0.00 $626.95 $112,048.56
139 $112,048.56 $538.14 $0.00 $633.54 $113,220.24
140 $113,220.24 $538.14 $0.00 $640.16 $114,398.54
141 $114,398.54 $538.14 $0.00 $646.83 $115,583.51
142 $115,583.51 $538.14 $0.00 $653.53 $116,775.18
143 $116,775.18 $538.14 $0.00 $660.26 $117,973.58
144 $117,973.58 $538.14 $0.00 $667.04 $119,178.76
145 $119,178.76 $538.14 $0.00 $673.85 $120,390.75
146 $120,390.75 $538.14 $0.00 $680.71 $121,609.60
147 $121,609.60 $538.14 $0.00 $687.60 $122,835.34
148 $122,835.34 $538.14 $0.00 $694.53 $124,068.01
149 $124,068.01 $538.14 $0.00 $701.50 $125,307.65
150 $125,307.65 $538.14 $0.00 $708.51 $126,554.30
151 $126,554.30 $538.14 $0.00 $715.56 $127,808.00
152 $127,808.00 $538.14 $0.00 $722.65 $129,068.79
153 $129,068.79 $538.14 $0.00 $729.77 $130,336.70
154 $130,336.70 $538.14 $0.00 $736.94 $131,611.78
155 $131,611.78 $538.14 $0.00 $744.15 $132,894.07
156 $132,894.07 $538.14 $0.00 $751.40 $134,183.61
157 $134,183.61 $538.14 $0.00 $758.69 $135,480.44
158 $135,480.44 $538.14 $0.00 $766.03 $136,784.61
159 $136,784.61 $538.14 $0.00 $773.40 $138,096.15
160 $138,096.15 $538.14 $0.00 $780.82 $139,415.11
161 $139,415.11 $538.14 $0.00 $788.27 $140,741.52
162 $140,741.52 $538.14 $0.00 $795.77 $142,075.43
163 $142,075.43 $538.14 $0.00 $803.32 $143,416.89
164 $143,416.89 $538.14 $0.00 $810.90 $144,765.93
165 $144,765.93 $538.14 $0.00 $818.53 $146,122.60
166 $146,122.60 $538.14 $0.00 $826.20 $147,486.94
167 $147,486.94 $538.14 $0.00 $833.91 $148,858.99
168 $148,858.99 $538.14 $0.00 $841.67 $150,238.80
169 $150,238.80 $538.14 $0.00 $849.47 $151,626.41
170 $151,626.41 $538.14 $0.00 $857.32 $153,021.87
171 $153,021.87 $538.14 $0.00 $865.21 $154,425.22
172 $154,425.22 $538.14 $0.00 $873.14 $155,836.50
173 $155,836.50 $538.14 $0.00 $881.12 $157,255.76
174 $157,255.76 $538.14 $0.00 $889.15 $158,683.05
175 $158,683.05 $538.14 $0.00 $897.22 $160,118.41
176 $160,118.41 $538.14 $0.00 $905.33 $161,561.88
177 $161,561.88 $538.14 $0.00 $913.49 $163,013.51
178 $163,013.51 $538.14 $0.00 $921.70 $164,473.35
179 $164,473.35 $538.14 $0.00 $929.96 $165,941.45
180 $165,941.45 $538.14 $0.00 $938.26 $167,417.85
181 $167,417.85 $538.14 $0.00 $946.60 $168,902.59
182 $168,902.59 $538.14 $0.00 $955.00 $170,395.73
183 $170,395.73 $538.14 $0.00 $963.44 $171,897.31
184 $171,897.31 $538.14 $0.00 $971.93 $173,407.38
185 $173,407.38 $538.14 $0.00 $980.47 $174,925.99
186 $174,925.99 $538.14 $0.00 $989.06 $176,453.19
187 $176,453.19 $538.14 $0.00 $997.69 $177,989.02
188 $177,989.02 $538.14 $0.00 $1,006.38 $179,533.54
189 $179,533.54 $538.14 $0.00 $1,015.11 $181,086.79
190 $181,086.79 $538.14 $0.00 $1,023.89 $182,648.82
191 $182,648.82 $538.14 $0.00 $1,032.72 $184,219.68
192 $184,219.68 $538.14 $0.00 $1,041.60 $185,799.42
193 $185,799.42 $538.14 $0.00 $1,050.54 $187,388.10
194 $187,388.10 $538.14 $0.00 $1,059.52 $188,985.76
195 $188,985.76 $538.14 $0.00 $1,068.55 $190,592.45
196 $190,592.45 $538.14 $0.00 $1,077.64 $192,208.23
197 $192,208.23 $538.14 $0.00 $1,086.77 $193,833.14
198 $193,833.14 $538.14 $0.00 $1,095.96 $195,467.24
199 $195,467.24 $538.14 $0.00 $1,105.20 $197,110.58
200 $197,110.58 $538.14 $0.00 $1,114.49 $198,763.21
201 $198,763.21 $538.14 $0.00 $1,123.84 $200,425.19
202 $200,425.19 $538.14 $0.00 $1,133.23 $202,096.56
203 $202,096.56 $538.14 $0.00 $1,142.68 $203,777.38
204 $203,777.38 $538.14 $0.00 $1,152.19 $205,467.71
205 $205,467.71 $538.14 $0.00 $1,161.74 $207,167.59
206 $207,167.59 $538.14 $0.00 $1,171.36 $208,877.09
207 $208,877.09 $538.14 $0.00 $1,181.02 $210,596.25
208 $210,596.25 $538.14 $0.00 $1,190.74 $212,325.13
209 $212,325.13 $538.14 $0.00 $1,200.52 $214,063.79
210 $214,063.79 $538.14 $0.00 $1,210.35 $215,812.28
211 $215,812.28 $538.14 $0.00 $1,220.23 $217,570.65
212 $217,570.65 $538.14 $0.00 $1,230.18 $219,338.97
213 $219,338.97 $538.14 $0.00 $1,240.17 $221,117.28
214 $221,117.28 $538.14 $0.00 $1,250.23 $222,905.65
215 $222,905.65 $538.14 $0.00 $1,260.34 $224,704.13
216 $224,704.13 $538.14 $0.00 $1,270.51 $226,512.78
217 $226,512.78 $538.14 $63,091.93 $1,280.74 $165,239.73
218 $165,239.73 $538.14 $0.00 $934.29 $166,712.16
219 $166,712.16 $538.14 $0.00 $942.61 $168,192.91
220 $168,192.91 $538.14 $0.00 $950.99 $169,682.04
221 $169,682.04 $538.14 $0.00 $959.41 $171,179.59
222 $171,179.59 $538.14 $0.00 $967.87 $172,685.60
223 $172,685.60 $538.14 $0.00 $976.39 $174,200.13
224 $174,200.13 $538.14 $0.00 $984.95 $175,723.22
225 $175,723.22 $538.14 $0.00 $993.56 $177,254.92
226 $177,254.92 $538.14 $0.00 $1,002.23 $178,795.29
227 $178,795.29 $538.14 $0.00 $1,010.93 $180,344.36
228 $180,344.36 $538.14 $0.00 $1,019.69 $181,902.19
229 $181,902.19 $538.14 $66,246.53 $1,028.50 $117,222.30
230 $117,222.30 $538.14 $0.00 $662.79 $118,423.23
231 $118,423.23 $538.14 $0.00 $669.58 $119,630.95
232 $119,630.95 $538.14 $0.00 $676.41 $120,845.50
233 $120,845.50 $538.14 $0.00 $683.28 $122,066.92
234 $122,066.92 $538.14 $0.00 $690.18 $123,295.24
235 $123,295.24 $538.14 $0.00 $697.13 $124,530.51
236 $124,530.51 $538.14 $0.00 $704.11 $125,772.76
237 $125,772.76 $538.14 $0.00 $711.14 $127,022.04
238 $127,022.04 $538.14 $0.00 $718.20 $128,278.38
239 $128,278.38 $538.14 $0.00 $725.30 $129,541.82
240 $129,541.82 $538.14 $0.00 $732.45 $130,812.41
241 $130,812.41 $538.14 $69,558.85 $739.63 $62,531.33
242 $62,531.33 $538.14 $0.00 $353.56 $63,423.03
243 $63,423.03 $538.14 $0.00 $358.60 $64,319.77
244 $64,319.77 $538.14 $0.00 $363.67 $65,221.58
245 $65,221.58 $538.14 $0.00 $368.77 $66,128.49
246 $66,128.49 $538.14 $0.00 $373.90 $67,040.53
247 $67,040.53 $538.14 $0.00 $379.06 $67,957.73
248 $67,957.73 $538.14 $0.00 $384.24 $68,880.11
249 $68,880.11 $538.14 $0.00 $389.46 $69,807.71
250 $69,807.71 $538.14 $0.00 $394.70 $70,740.55
251 $70,740.55 $538.14 $0.00 $399.98 $71,678.67
252 $71,678.67 $538.14 $0.00 $405.28 $72,622.09
253 $72,622.09 $0.00 $73,036.80 $410.62 ($4.09)