Savings Plan and Future Cost Estimation for Ohio University Southern Campus

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$44,629
Monthly savings required$353

How much will it cost to send your child to Ohio University Southern Campus in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $178,516.40 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $353.28 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$17,210.00
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 Ohio University Southern Campus in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $353.28 $0.00 $0.00 $353.28
2 $353.28 $353.28 $0.00 $2.00 $708.56
3 $708.56 $353.28 $0.00 $4.01 $1,065.85
4 $1,065.85 $353.28 $0.00 $6.03 $1,425.16
5 $1,425.16 $353.28 $0.00 $8.06 $1,786.50
6 $1,786.50 $353.28 $0.00 $10.10 $2,149.88
7 $2,149.88 $353.28 $0.00 $12.16 $2,515.32
8 $2,515.32 $353.28 $0.00 $14.22 $2,882.82
9 $2,882.82 $353.28 $0.00 $16.30 $3,252.40
10 $3,252.40 $353.28 $0.00 $18.39 $3,624.07
11 $3,624.07 $353.28 $0.00 $20.49 $3,997.84
12 $3,997.84 $353.28 $0.00 $22.60 $4,373.72
13 $4,373.72 $353.28 $0.00 $24.73 $4,751.73
14 $4,751.73 $353.28 $0.00 $26.87 $5,131.88
15 $5,131.88 $353.28 $0.00 $29.02 $5,514.18
16 $5,514.18 $353.28 $0.00 $31.18 $5,898.64
17 $5,898.64 $353.28 $0.00 $33.35 $6,285.27
18 $6,285.27 $353.28 $0.00 $35.54 $6,674.09
19 $6,674.09 $353.28 $0.00 $37.74 $7,065.11
20 $7,065.11 $353.28 $0.00 $39.95 $7,458.34
21 $7,458.34 $353.28 $0.00 $42.17 $7,853.79
22 $7,853.79 $353.28 $0.00 $44.41 $8,251.48
23 $8,251.48 $353.28 $0.00 $46.66 $8,651.42
24 $8,651.42 $353.28 $0.00 $48.92 $9,053.62
25 $9,053.62 $353.28 $0.00 $51.19 $9,458.09
26 $9,458.09 $353.28 $0.00 $53.48 $9,864.85
27 $9,864.85 $353.28 $0.00 $55.78 $10,273.91
28 $10,273.91 $353.28 $0.00 $58.09 $10,685.28
29 $10,685.28 $353.28 $0.00 $60.42 $11,098.98
30 $11,098.98 $353.28 $0.00 $62.76 $11,515.02
31 $11,515.02 $353.28 $0.00 $65.11 $11,933.41
32 $11,933.41 $353.28 $0.00 $67.47 $12,354.16
33 $12,354.16 $353.28 $0.00 $69.85 $12,777.29
34 $12,777.29 $353.28 $0.00 $72.24 $13,202.81
35 $13,202.81 $353.28 $0.00 $74.65 $13,630.74
36 $13,630.74 $353.28 $0.00 $77.07 $14,061.09
37 $14,061.09 $353.28 $0.00 $79.50 $14,493.87
38 $14,493.87 $353.28 $0.00 $81.95 $14,929.10
39 $14,929.10 $353.28 $0.00 $84.41 $15,366.79
40 $15,366.79 $353.28 $0.00 $86.89 $15,806.96
41 $15,806.96 $353.28 $0.00 $89.37 $16,249.61
42 $16,249.61 $353.28 $0.00 $91.88 $16,694.77
43 $16,694.77 $353.28 $0.00 $94.39 $17,142.44
44 $17,142.44 $353.28 $0.00 $96.93 $17,592.65
45 $17,592.65 $353.28 $0.00 $99.47 $18,045.40
46 $18,045.40 $353.28 $0.00 $102.03 $18,500.71
47 $18,500.71 $353.28 $0.00 $104.61 $18,958.60
48 $18,958.60 $353.28 $0.00 $107.19 $19,419.07
49 $19,419.07 $353.28 $0.00 $109.80 $19,882.15
50 $19,882.15 $353.28 $0.00 $112.42 $20,347.85
51 $20,347.85 $353.28 $0.00 $115.05 $20,816.18
52 $20,816.18 $353.28 $0.00 $117.70 $21,287.16
53 $21,287.16 $353.28 $0.00 $120.36 $21,760.80
54 $21,760.80 $353.28 $0.00 $123.04 $22,237.12
55 $22,237.12 $353.28 $0.00 $125.73 $22,716.13
56 $22,716.13 $353.28 $0.00 $128.44 $23,197.85
57 $23,197.85 $353.28 $0.00 $131.16 $23,682.29
58 $23,682.29 $353.28 $0.00 $133.90 $24,169.47
59 $24,169.47 $353.28 $0.00 $136.66 $24,659.41
60 $24,659.41 $353.28 $0.00 $139.43 $25,152.12
61 $25,152.12 $353.28 $0.00 $142.21 $25,647.61
62 $25,647.61 $353.28 $0.00 $145.02 $26,145.91
63 $26,145.91 $353.28 $0.00 $147.83 $26,647.02
64 $26,647.02 $353.28 $0.00 $150.67 $27,150.97
65 $27,150.97 $353.28 $0.00 $153.52 $27,657.77
66 $27,657.77 $353.28 $0.00 $156.38 $28,167.43
67 $28,167.43 $353.28 $0.00 $159.26 $28,679.97
68 $28,679.97 $353.28 $0.00 $162.16 $29,195.41
69 $29,195.41 $353.28 $0.00 $165.08 $29,713.77
70 $29,713.77 $353.28 $0.00 $168.01 $30,235.06
71 $30,235.06 $353.28 $0.00 $170.95 $30,759.29
72 $30,759.29 $353.28 $0.00 $173.92 $31,286.49
73 $31,286.49 $353.28 $0.00 $176.90 $31,816.67
74 $31,816.67 $353.28 $0.00 $179.90 $32,349.85
75 $32,349.85 $353.28 $0.00 $182.91 $32,886.04
76 $32,886.04 $353.28 $0.00 $185.94 $33,425.26
77 $33,425.26 $353.28 $0.00 $188.99 $33,967.53
78 $33,967.53 $353.28 $0.00 $192.06 $34,512.87
79 $34,512.87 $353.28 $0.00 $195.14 $35,061.29
80 $35,061.29 $353.28 $0.00 $198.24 $35,612.81
81 $35,612.81 $353.28 $0.00 $201.36 $36,167.45
82 $36,167.45 $353.28 $0.00 $204.50 $36,725.23
83 $36,725.23 $353.28 $0.00 $207.65 $37,286.16
84 $37,286.16 $353.28 $0.00 $210.82 $37,850.26
85 $37,850.26 $353.28 $0.00 $214.01 $38,417.55
86 $38,417.55 $353.28 $0.00 $217.22 $38,988.05
87 $38,988.05 $353.28 $0.00 $220.44 $39,561.77
88 $39,561.77 $353.28 $0.00 $223.69 $40,138.74
89 $40,138.74 $353.28 $0.00 $226.95 $40,718.97
90 $40,718.97 $353.28 $0.00 $230.23 $41,302.48
91 $41,302.48 $353.28 $0.00 $233.53 $41,889.29
92 $41,889.29 $353.28 $0.00 $236.85 $42,479.42
93 $42,479.42 $353.28 $0.00 $240.18 $43,072.88
94 $43,072.88 $353.28 $0.00 $243.54 $43,669.70
95 $43,669.70 $353.28 $0.00 $246.91 $44,269.89
96 $44,269.89 $353.28 $0.00 $250.31 $44,873.48
97 $44,873.48 $353.28 $0.00 $253.72 $45,480.48
98 $45,480.48 $353.28 $0.00 $257.15 $46,090.91
99 $46,090.91 $353.28 $0.00 $260.60 $46,704.79
100 $46,704.79 $353.28 $0.00 $264.08 $47,322.15
101 $47,322.15 $353.28 $0.00 $267.57 $47,943.00
102 $47,943.00 $353.28 $0.00 $271.08 $48,567.36
103 $48,567.36 $353.28 $0.00 $274.61 $49,195.25
104 $49,195.25 $353.28 $0.00 $278.16 $49,826.69
105 $49,826.69 $353.28 $0.00 $281.73 $50,461.70
106 $50,461.70 $353.28 $0.00 $285.32 $51,100.30
107 $51,100.30 $353.28 $0.00 $288.93 $51,742.51
108 $51,742.51 $353.28 $0.00 $292.56 $52,388.35
109 $52,388.35 $353.28 $0.00 $296.21 $53,037.84
110 $53,037.84 $353.28 $0.00 $299.88 $53,691.00
111 $53,691.00 $353.28 $0.00 $303.58 $54,347.86
112 $54,347.86 $353.28 $0.00 $307.29 $55,008.43
113 $55,008.43 $353.28 $0.00 $311.03 $55,672.74
114 $55,672.74 $353.28 $0.00 $314.78 $56,340.80
115 $56,340.80 $353.28 $0.00 $318.56 $57,012.64
116 $57,012.64 $353.28 $0.00 $322.36 $57,688.28
117 $57,688.28 $353.28 $0.00 $326.18 $58,367.74
118 $58,367.74 $353.28 $0.00 $330.02 $59,051.04
119 $59,051.04 $353.28 $0.00 $333.88 $59,738.20
120 $59,738.20 $353.28 $0.00 $337.77 $60,429.25
121 $60,429.25 $353.28 $0.00 $341.68 $61,124.21
122 $61,124.21 $353.28 $0.00 $345.61 $61,823.10
123 $61,823.10 $353.28 $0.00 $349.56 $62,525.94
124 $62,525.94 $353.28 $0.00 $353.53 $63,232.75
125 $63,232.75 $353.28 $0.00 $357.53 $63,943.56
126 $63,943.56 $353.28 $0.00 $361.55 $64,658.39
127 $64,658.39 $353.28 $0.00 $365.59 $65,377.26
128 $65,377.26 $353.28 $0.00 $369.65 $66,100.19
129 $66,100.19 $353.28 $0.00 $373.74 $66,827.21
130 $66,827.21 $353.28 $0.00 $377.85 $67,558.34
131 $67,558.34 $353.28 $0.00 $381.98 $68,293.60
132 $68,293.60 $353.28 $0.00 $386.14 $69,033.02
133 $69,033.02 $353.28 $0.00 $390.32 $69,776.62
134 $69,776.62 $353.28 $0.00 $394.53 $70,524.43
135 $70,524.43 $353.28 $0.00 $398.76 $71,276.47
136 $71,276.47 $353.28 $0.00 $403.01 $72,032.76
137 $72,032.76 $353.28 $0.00 $407.28 $72,793.32
138 $72,793.32 $353.28 $0.00 $411.58 $73,558.18
139 $73,558.18 $353.28 $0.00 $415.91 $74,327.37
140 $74,327.37 $353.28 $0.00 $420.26 $75,100.91
141 $75,100.91 $353.28 $0.00 $424.63 $75,878.82
142 $75,878.82 $353.28 $0.00 $429.03 $76,661.13
143 $76,661.13 $353.28 $0.00 $433.45 $77,447.86
144 $77,447.86 $353.28 $0.00 $437.90 $78,239.04
145 $78,239.04 $353.28 $0.00 $442.37 $79,034.69
146 $79,034.69 $353.28 $0.00 $446.87 $79,834.84
147 $79,834.84 $353.28 $0.00 $451.40 $80,639.52
148 $80,639.52 $353.28 $0.00 $455.95 $81,448.75
149 $81,448.75 $353.28 $0.00 $460.52 $82,262.55
150 $82,262.55 $353.28 $0.00 $465.12 $83,080.95
151 $83,080.95 $353.28 $0.00 $469.75 $83,903.98
152 $83,903.98 $353.28 $0.00 $474.41 $84,731.67
153 $84,731.67 $353.28 $0.00 $479.09 $85,564.04
154 $85,564.04 $353.28 $0.00 $483.79 $86,401.11
155 $86,401.11 $353.28 $0.00 $488.52 $87,242.91
156 $87,242.91 $353.28 $0.00 $493.28 $88,089.47
157 $88,089.47 $353.28 $0.00 $498.07 $88,940.82
158 $88,940.82 $353.28 $0.00 $502.88 $89,796.98
159 $89,796.98 $353.28 $0.00 $507.73 $90,657.99
160 $90,657.99 $353.28 $0.00 $512.59 $91,523.86
161 $91,523.86 $353.28 $0.00 $517.49 $92,394.63
162 $92,394.63 $353.28 $0.00 $522.41 $93,270.32
163 $93,270.32 $353.28 $0.00 $527.36 $94,150.96
164 $94,150.96 $353.28 $0.00 $532.34 $95,036.58
165 $95,036.58 $353.28 $0.00 $537.35 $95,927.21
166 $95,927.21 $353.28 $0.00 $542.39 $96,822.88
167 $96,822.88 $353.28 $0.00 $547.45 $97,723.61
168 $97,723.61 $353.28 $0.00 $552.54 $98,629.43
169 $98,629.43 $353.28 $0.00 $557.67 $99,540.38
170 $99,540.38 $353.28 $0.00 $562.82 $100,456.48
171 $100,456.48 $353.28 $0.00 $568.00 $101,377.76
172 $101,377.76 $353.28 $0.00 $573.20 $102,304.24
173 $102,304.24 $353.28 $0.00 $578.44 $103,235.96
174 $103,235.96 $353.28 $0.00 $583.71 $104,172.95
175 $104,172.95 $353.28 $0.00 $589.01 $105,115.24
176 $105,115.24 $353.28 $0.00 $594.34 $106,062.86
177 $106,062.86 $353.28 $0.00 $599.69 $107,015.83
178 $107,015.83 $353.28 $0.00 $605.08 $107,974.19
179 $107,974.19 $353.28 $0.00 $610.50 $108,937.97
180 $108,937.97 $353.28 $0.00 $615.95 $109,907.20
181 $109,907.20 $353.28 $0.00 $621.43 $110,881.91
182 $110,881.91 $353.28 $0.00 $626.94 $111,862.13
183 $111,862.13 $353.28 $0.00 $632.48 $112,847.89
184 $112,847.89 $353.28 $0.00 $638.06 $113,839.23
185 $113,839.23 $353.28 $0.00 $643.66 $114,836.17
186 $114,836.17 $353.28 $0.00 $649.30 $115,838.75
187 $115,838.75 $353.28 $0.00 $654.97 $116,847.00
188 $116,847.00 $353.28 $0.00 $660.67 $117,860.95
189 $117,860.95 $353.28 $0.00 $666.40 $118,880.63
190 $118,880.63 $353.28 $0.00 $672.17 $119,906.08
191 $119,906.08 $353.28 $0.00 $677.97 $120,937.33
192 $120,937.33 $353.28 $0.00 $683.80 $121,974.41
193 $121,974.41 $353.28 $0.00 $689.66 $123,017.35
194 $123,017.35 $353.28 $0.00 $695.56 $124,066.19
195 $124,066.19 $353.28 $0.00 $701.49 $125,120.96
196 $125,120.96 $353.28 $0.00 $707.45 $126,181.69
197 $126,181.69 $353.28 $0.00 $713.45 $127,248.42
198 $127,248.42 $353.28 $0.00 $719.48 $128,321.18
199 $128,321.18 $353.28 $0.00 $725.55 $129,400.01
200 $129,400.01 $353.28 $0.00 $731.65 $130,484.94
201 $130,484.94 $353.28 $0.00 $737.78 $131,576.00
202 $131,576.00 $353.28 $0.00 $743.95 $132,673.23
203 $132,673.23 $353.28 $0.00 $750.15 $133,776.66
204 $133,776.66 $353.28 $0.00 $756.39 $134,886.33
205 $134,886.33 $353.28 $0.00 $762.67 $136,002.28
206 $136,002.28 $353.28 $0.00 $768.98 $137,124.54
207 $137,124.54 $353.28 $0.00 $775.32 $138,253.14
208 $138,253.14 $353.28 $0.00 $781.70 $139,388.12
209 $139,388.12 $353.28 $0.00 $788.12 $140,529.52
210 $140,529.52 $353.28 $0.00 $794.57 $141,677.37
211 $141,677.37 $353.28 $0.00 $801.06 $142,831.71
212 $142,831.71 $353.28 $0.00 $807.59 $143,992.58
213 $143,992.58 $353.28 $0.00 $814.15 $145,160.01
214 $145,160.01 $353.28 $0.00 $820.76 $146,334.05
215 $146,334.05 $353.28 $0.00 $827.39 $147,514.72
216 $147,514.72 $353.28 $0.00 $834.07 $148,702.07
217 $148,702.07 $353.28 $41,417.92 $840.78 $108,478.21
218 $108,478.21 $353.28 $0.00 $613.35 $109,444.84
219 $109,444.84 $353.28 $0.00 $618.82 $110,416.94
220 $110,416.94 $353.28 $0.00 $624.31 $111,394.53
221 $111,394.53 $353.28 $0.00 $629.84 $112,377.65
222 $112,377.65 $353.28 $0.00 $635.40 $113,366.33
223 $113,366.33 $353.28 $0.00 $640.99 $114,360.60
224 $114,360.60 $353.28 $0.00 $646.61 $115,360.49
225 $115,360.49 $353.28 $0.00 $652.26 $116,366.03
226 $116,366.03 $353.28 $0.00 $657.95 $117,377.26
227 $117,377.26 $353.28 $0.00 $663.67 $118,394.21
228 $118,394.21 $353.28 $0.00 $669.42 $119,416.91
229 $119,416.91 $353.28 $43,488.81 $675.20 $76,956.58
230 $76,956.58 $353.28 $0.00 $435.12 $77,744.98
231 $77,744.98 $353.28 $0.00 $439.58 $78,537.84
232 $78,537.84 $353.28 $0.00 $444.06 $79,335.18
233 $79,335.18 $353.28 $0.00 $448.57 $80,137.03
234 $80,137.03 $353.28 $0.00 $453.11 $80,943.42
235 $80,943.42 $353.28 $0.00 $457.67 $81,754.37
236 $81,754.37 $353.28 $0.00 $462.25 $82,569.90
237 $82,569.90 $353.28 $0.00 $466.86 $83,390.04
238 $83,390.04 $353.28 $0.00 $471.50 $84,214.82
239 $84,214.82 $353.28 $0.00 $476.16 $85,044.26
240 $85,044.26 $353.28 $0.00 $480.85 $85,878.39
241 $85,878.39 $353.28 $45,663.25 $485.57 $41,053.99
242 $41,053.99 $353.28 $0.00 $232.13 $41,639.40
243 $41,639.40 $353.28 $0.00 $235.44 $42,228.12
244 $42,228.12 $353.28 $0.00 $238.76 $42,820.16
245 $42,820.16 $353.28 $0.00 $242.11 $43,415.55
246 $43,415.55 $353.28 $0.00 $245.48 $44,014.31
247 $44,014.31 $353.28 $0.00 $248.86 $44,616.45
248 $44,616.45 $353.28 $0.00 $252.27 $45,222.00
249 $45,222.00 $353.28 $0.00 $255.69 $45,830.97
250 $45,830.97 $353.28 $0.00 $259.13 $46,443.38
251 $46,443.38 $353.28 $0.00 $262.60 $47,059.26
252 $47,059.26 $353.28 $0.00 $266.08 $47,678.62
253 $47,678.62 $0.00 $47,946.42 $269.58 $1.78