Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$104,522
Monthly savings required$827

How much will it cost to send your child to Oklahoma Wesleyan University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $418,087.27 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $827.39 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$40,306.00
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 Wesleyan University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $827.39 $0.00 $0.00 $827.39
2 $827.39 $827.39 $0.00 $4.68 $1,659.46
3 $1,659.46 $827.39 $0.00 $9.38 $2,496.23
4 $2,496.23 $827.39 $0.00 $14.11 $3,337.73
5 $3,337.73 $827.39 $0.00 $18.87 $4,183.99
6 $4,183.99 $827.39 $0.00 $23.66 $5,035.04
7 $5,035.04 $827.39 $0.00 $28.47 $5,890.90
8 $5,890.90 $827.39 $0.00 $33.31 $6,751.60
9 $6,751.60 $827.39 $0.00 $38.17 $7,617.16
10 $7,617.16 $827.39 $0.00 $43.07 $8,487.62
11 $8,487.62 $827.39 $0.00 $47.99 $9,363.00
12 $9,363.00 $827.39 $0.00 $52.94 $10,243.33
13 $10,243.33 $827.39 $0.00 $57.92 $11,128.64
14 $11,128.64 $827.39 $0.00 $62.92 $12,018.95
15 $12,018.95 $827.39 $0.00 $67.96 $12,914.30
16 $12,914.30 $827.39 $0.00 $73.02 $13,814.71
17 $13,814.71 $827.39 $0.00 $78.11 $14,720.21
18 $14,720.21 $827.39 $0.00 $83.23 $15,630.83
19 $15,630.83 $827.39 $0.00 $88.38 $16,546.60
20 $16,546.60 $827.39 $0.00 $93.56 $17,467.55
21 $17,467.55 $827.39 $0.00 $98.76 $18,393.70
22 $18,393.70 $827.39 $0.00 $104.00 $19,325.09
23 $19,325.09 $827.39 $0.00 $109.27 $20,261.75
24 $20,261.75 $827.39 $0.00 $114.56 $21,203.70
25 $21,203.70 $827.39 $0.00 $119.89 $22,150.98
26 $22,150.98 $827.39 $0.00 $125.24 $23,103.61
27 $23,103.61 $827.39 $0.00 $130.63 $24,061.63
28 $24,061.63 $827.39 $0.00 $136.05 $25,025.07
29 $25,025.07 $827.39 $0.00 $141.50 $25,993.96
30 $25,993.96 $827.39 $0.00 $146.97 $26,968.32
31 $26,968.32 $827.39 $0.00 $152.48 $27,948.19
32 $27,948.19 $827.39 $0.00 $158.02 $28,933.60
33 $28,933.60 $827.39 $0.00 $163.59 $29,924.58
34 $29,924.58 $827.39 $0.00 $169.20 $30,921.17
35 $30,921.17 $827.39 $0.00 $174.83 $31,923.39
36 $31,923.39 $827.39 $0.00 $180.50 $32,931.28
37 $32,931.28 $827.39 $0.00 $186.20 $33,944.87
38 $33,944.87 $827.39 $0.00 $191.93 $34,964.19
39 $34,964.19 $827.39 $0.00 $197.69 $35,989.27
40 $35,989.27 $827.39 $0.00 $203.49 $37,020.15
41 $37,020.15 $827.39 $0.00 $209.32 $38,056.86
42 $38,056.86 $827.39 $0.00 $215.18 $39,099.43
43 $39,099.43 $827.39 $0.00 $221.07 $40,147.89
44 $40,147.89 $827.39 $0.00 $227.00 $41,202.28
45 $41,202.28 $827.39 $0.00 $232.96 $42,262.63
46 $42,262.63 $827.39 $0.00 $238.96 $43,328.98
47 $43,328.98 $827.39 $0.00 $244.99 $44,401.36
48 $44,401.36 $827.39 $0.00 $251.05 $45,479.80
49 $45,479.80 $827.39 $0.00 $257.15 $46,564.34
50 $46,564.34 $827.39 $0.00 $263.28 $47,655.01
51 $47,655.01 $827.39 $0.00 $269.45 $48,751.85
52 $48,751.85 $827.39 $0.00 $275.65 $49,854.89
53 $49,854.89 $827.39 $0.00 $281.89 $50,964.17
54 $50,964.17 $827.39 $0.00 $288.16 $52,079.72
55 $52,079.72 $827.39 $0.00 $294.47 $53,201.58
56 $53,201.58 $827.39 $0.00 $300.81 $54,329.78
57 $54,329.78 $827.39 $0.00 $307.19 $55,464.36
58 $55,464.36 $827.39 $0.00 $313.60 $56,605.35
59 $56,605.35 $827.39 $0.00 $320.05 $57,752.79
60 $57,752.79 $827.39 $0.00 $326.54 $58,906.72
61 $58,906.72 $827.39 $0.00 $333.07 $60,067.18
62 $60,067.18 $827.39 $0.00 $339.63 $61,234.20
63 $61,234.20 $827.39 $0.00 $346.23 $62,407.82
64 $62,407.82 $827.39 $0.00 $352.86 $63,588.07
65 $63,588.07 $827.39 $0.00 $359.54 $64,775.00
66 $64,775.00 $827.39 $0.00 $366.25 $65,968.64
67 $65,968.64 $827.39 $0.00 $373.00 $67,169.03
68 $67,169.03 $827.39 $0.00 $379.78 $68,376.20
69 $68,376.20 $827.39 $0.00 $386.61 $69,590.20
70 $69,590.20 $827.39 $0.00 $393.47 $70,811.06
71 $70,811.06 $827.39 $0.00 $400.38 $72,038.83
72 $72,038.83 $827.39 $0.00 $407.32 $73,273.54
73 $73,273.54 $827.39 $0.00 $414.30 $74,515.23
74 $74,515.23 $827.39 $0.00 $421.32 $75,763.94
75 $75,763.94 $827.39 $0.00 $428.38 $77,019.71
76 $77,019.71 $827.39 $0.00 $435.48 $78,282.58
77 $78,282.58 $827.39 $0.00 $442.62 $79,552.59
78 $79,552.59 $827.39 $0.00 $449.80 $80,829.78
79 $80,829.78 $827.39 $0.00 $457.02 $82,114.19
80 $82,114.19 $827.39 $0.00 $464.29 $83,405.87
81 $83,405.87 $827.39 $0.00 $471.59 $84,704.85
82 $84,704.85 $827.39 $0.00 $478.93 $86,011.17
83 $86,011.17 $827.39 $0.00 $486.32 $87,324.88
84 $87,324.88 $827.39 $0.00 $493.75 $88,646.02
85 $88,646.02 $827.39 $0.00 $501.22 $89,974.63
86 $89,974.63 $827.39 $0.00 $508.73 $91,310.75
87 $91,310.75 $827.39 $0.00 $516.28 $92,654.42
88 $92,654.42 $827.39 $0.00 $523.88 $94,005.69
89 $94,005.69 $827.39 $0.00 $531.52 $95,364.60
90 $95,364.60 $827.39 $0.00 $539.21 $96,731.20
91 $96,731.20 $827.39 $0.00 $546.93 $98,105.52
92 $98,105.52 $827.39 $0.00 $554.70 $99,487.61
93 $99,487.61 $827.39 $0.00 $562.52 $100,877.52
94 $100,877.52 $827.39 $0.00 $570.38 $102,275.29
95 $102,275.29 $827.39 $0.00 $578.28 $103,680.96
96 $103,680.96 $827.39 $0.00 $586.23 $105,094.58
97 $105,094.58 $827.39 $0.00 $594.22 $106,516.19
98 $106,516.19 $827.39 $0.00 $602.26 $107,945.84
99 $107,945.84 $827.39 $0.00 $610.34 $109,383.57
100 $109,383.57 $827.39 $0.00 $618.47 $110,829.43
101 $110,829.43 $827.39 $0.00 $626.65 $112,283.47
102 $112,283.47 $827.39 $0.00 $634.87 $113,745.73
103 $113,745.73 $827.39 $0.00 $643.13 $115,216.25
104 $115,216.25 $827.39 $0.00 $651.45 $116,695.09
105 $116,695.09 $827.39 $0.00 $659.81 $118,182.29
106 $118,182.29 $827.39 $0.00 $668.22 $119,677.90
107 $119,677.90 $827.39 $0.00 $676.68 $121,181.97
108 $121,181.97 $827.39 $0.00 $685.18 $122,694.54
109 $122,694.54 $827.39 $0.00 $693.73 $124,215.66
110 $124,215.66 $827.39 $0.00 $702.33 $125,745.38
111 $125,745.38 $827.39 $0.00 $710.98 $127,283.75
112 $127,283.75 $827.39 $0.00 $719.68 $128,830.82
113 $128,830.82 $827.39 $0.00 $728.43 $130,386.64
114 $130,386.64 $827.39 $0.00 $737.23 $131,951.26
115 $131,951.26 $827.39 $0.00 $746.07 $133,524.72
116 $133,524.72 $827.39 $0.00 $754.97 $135,107.08
117 $135,107.08 $827.39 $0.00 $763.92 $136,698.39
118 $136,698.39 $827.39 $0.00 $772.91 $138,298.69
119 $138,298.69 $827.39 $0.00 $781.96 $139,908.04
120 $139,908.04 $827.39 $0.00 $791.06 $141,526.49
121 $141,526.49 $827.39 $0.00 $800.21 $143,154.09
122 $143,154.09 $827.39 $0.00 $809.41 $144,790.89
123 $144,790.89 $827.39 $0.00 $818.67 $146,436.95
124 $146,436.95 $827.39 $0.00 $827.98 $148,092.32
125 $148,092.32 $827.39 $0.00 $837.34 $149,757.05
126 $149,757.05 $827.39 $0.00 $846.75 $151,431.19
127 $151,431.19 $827.39 $0.00 $856.21 $153,114.79
128 $153,114.79 $827.39 $0.00 $865.73 $154,807.91
129 $154,807.91 $827.39 $0.00 $875.31 $156,510.61
130 $156,510.61 $827.39 $0.00 $884.93 $158,222.93
131 $158,222.93 $827.39 $0.00 $894.62 $159,944.94
132 $159,944.94 $827.39 $0.00 $904.35 $161,676.68
133 $161,676.68 $827.39 $0.00 $914.14 $163,418.21
134 $163,418.21 $827.39 $0.00 $923.99 $165,169.59
135 $165,169.59 $827.39 $0.00 $933.89 $166,930.87
136 $166,930.87 $827.39 $0.00 $943.85 $168,702.11
137 $168,702.11 $827.39 $0.00 $953.87 $170,483.37
138 $170,483.37 $827.39 $0.00 $963.94 $172,274.70
139 $172,274.70 $827.39 $0.00 $974.07 $174,076.16
140 $174,076.16 $827.39 $0.00 $984.25 $175,887.80
141 $175,887.80 $827.39 $0.00 $994.50 $177,709.69
142 $177,709.69 $827.39 $0.00 $1,004.80 $179,541.88
143 $179,541.88 $827.39 $0.00 $1,015.16 $181,384.43
144 $181,384.43 $827.39 $0.00 $1,025.57 $183,237.39
145 $183,237.39 $827.39 $0.00 $1,036.05 $185,100.83
146 $185,100.83 $827.39 $0.00 $1,046.59 $186,974.81
147 $186,974.81 $827.39 $0.00 $1,057.18 $188,859.38
148 $188,859.38 $827.39 $0.00 $1,067.84 $190,754.61
149 $190,754.61 $827.39 $0.00 $1,078.55 $192,660.55
150 $192,660.55 $827.39 $0.00 $1,089.33 $194,577.27
151 $194,577.27 $827.39 $0.00 $1,100.17 $196,504.83
152 $196,504.83 $827.39 $0.00 $1,111.07 $198,443.29
153 $198,443.29 $827.39 $0.00 $1,122.03 $200,392.71
154 $200,392.71 $827.39 $0.00 $1,133.05 $202,353.15
155 $202,353.15 $827.39 $0.00 $1,144.13 $204,324.67
156 $204,324.67 $827.39 $0.00 $1,155.28 $206,307.34
157 $206,307.34 $827.39 $0.00 $1,166.49 $208,301.22
158 $208,301.22 $827.39 $0.00 $1,177.77 $210,306.38
159 $210,306.38 $827.39 $0.00 $1,189.10 $212,322.87
160 $212,322.87 $827.39 $0.00 $1,200.50 $214,350.76
161 $214,350.76 $827.39 $0.00 $1,211.97 $216,390.12
162 $216,390.12 $827.39 $0.00 $1,223.50 $218,441.01
163 $218,441.01 $827.39 $0.00 $1,235.10 $220,503.50
164 $220,503.50 $827.39 $0.00 $1,246.76 $222,577.65
165 $222,577.65 $827.39 $0.00 $1,258.49 $224,663.53
166 $224,663.53 $827.39 $0.00 $1,270.28 $226,761.20
167 $226,761.20 $827.39 $0.00 $1,282.14 $228,870.73
168 $228,870.73 $827.39 $0.00 $1,294.07 $230,992.19
169 $230,992.19 $827.39 $0.00 $1,306.06 $233,125.64
170 $233,125.64 $827.39 $0.00 $1,318.13 $235,271.16
171 $235,271.16 $827.39 $0.00 $1,330.26 $237,428.81
172 $237,428.81 $827.39 $0.00 $1,342.46 $239,598.66
173 $239,598.66 $827.39 $0.00 $1,354.73 $241,780.78
174 $241,780.78 $827.39 $0.00 $1,367.06 $243,975.23
175 $243,975.23 $827.39 $0.00 $1,379.47 $246,182.09
176 $246,182.09 $827.39 $0.00 $1,391.95 $248,401.43
177 $248,401.43 $827.39 $0.00 $1,404.50 $250,633.32
178 $250,633.32 $827.39 $0.00 $1,417.12 $252,877.83
179 $252,877.83 $827.39 $0.00 $1,429.81 $255,135.03
180 $255,135.03 $827.39 $0.00 $1,442.57 $257,404.99
181 $257,404.99 $827.39 $0.00 $1,455.41 $259,687.79
182 $259,687.79 $827.39 $0.00 $1,468.31 $261,983.49
183 $261,983.49 $827.39 $0.00 $1,481.29 $264,292.17
184 $264,292.17 $827.39 $0.00 $1,494.35 $266,613.91
185 $266,613.91 $827.39 $0.00 $1,507.47 $268,948.77
186 $268,948.77 $827.39 $0.00 $1,520.68 $271,296.84
187 $271,296.84 $827.39 $0.00 $1,533.95 $273,658.18
188 $273,658.18 $827.39 $0.00 $1,547.30 $276,032.87
189 $276,032.87 $827.39 $0.00 $1,560.73 $278,420.99
190 $278,420.99 $827.39 $0.00 $1,574.23 $280,822.61
191 $280,822.61 $827.39 $0.00 $1,587.81 $283,237.81
192 $283,237.81 $827.39 $0.00 $1,601.47 $285,666.67
193 $285,666.67 $827.39 $0.00 $1,615.20 $288,109.26
194 $288,109.26 $827.39 $0.00 $1,629.01 $290,565.66
195 $290,565.66 $827.39 $0.00 $1,642.90 $293,035.95
196 $293,035.95 $827.39 $0.00 $1,656.87 $295,520.21
197 $295,520.21 $827.39 $0.00 $1,670.91 $298,018.51
198 $298,018.51 $827.39 $0.00 $1,685.04 $300,530.94
199 $300,530.94 $827.39 $0.00 $1,699.25 $303,057.58
200 $303,057.58 $827.39 $0.00 $1,713.53 $305,598.50
201 $305,598.50 $827.39 $0.00 $1,727.90 $308,153.79
202 $308,153.79 $827.39 $0.00 $1,742.35 $310,723.53
203 $310,723.53 $827.39 $0.00 $1,756.88 $313,307.80
204 $313,307.80 $827.39 $0.00 $1,771.49 $315,906.68
205 $315,906.68 $827.39 $0.00 $1,786.18 $318,520.25
206 $318,520.25 $827.39 $0.00 $1,800.96 $321,148.60
207 $321,148.60 $827.39 $0.00 $1,815.82 $323,791.81
208 $323,791.81 $827.39 $0.00 $1,830.77 $326,449.97
209 $326,449.97 $827.39 $0.00 $1,845.80 $329,123.16
210 $329,123.16 $827.39 $0.00 $1,860.91 $331,811.46
211 $331,811.46 $827.39 $0.00 $1,876.11 $334,514.96
212 $334,514.96 $827.39 $0.00 $1,891.40 $337,233.75
213 $337,233.75 $827.39 $0.00 $1,906.77 $339,967.91
214 $339,967.91 $827.39 $0.00 $1,922.23 $342,717.53
215 $342,717.53 $827.39 $0.00 $1,937.77 $345,482.69
216 $345,482.69 $827.39 $0.00 $1,953.41 $348,263.49
217 $348,263.49 $827.39 $97,001.19 $1,969.13 $254,058.82
218 $254,058.82 $827.39 $0.00 $1,436.49 $256,322.70
219 $256,322.70 $827.39 $0.00 $1,449.29 $258,599.38
220 $258,599.38 $827.39 $0.00 $1,462.16 $260,888.93
221 $260,888.93 $827.39 $0.00 $1,475.10 $263,191.42
222 $263,191.42 $827.39 $0.00 $1,488.12 $265,506.93
223 $265,506.93 $827.39 $0.00 $1,501.21 $267,835.53
224 $267,835.53 $827.39 $0.00 $1,514.38 $270,177.30
225 $270,177.30 $827.39 $0.00 $1,527.62 $272,532.31
226 $272,532.31 $827.39 $0.00 $1,540.94 $274,900.64
227 $274,900.64 $827.39 $0.00 $1,554.33 $277,282.36
228 $277,282.36 $827.39 $0.00 $1,567.79 $279,677.54
229 $279,677.54 $827.39 $101,851.25 $1,581.34 $180,235.02
230 $180,235.02 $827.39 $0.00 $1,019.08 $182,081.49
231 $182,081.49 $827.39 $0.00 $1,029.52 $183,938.40
232 $183,938.40 $827.39 $0.00 $1,040.01 $185,805.80
233 $185,805.80 $827.39 $0.00 $1,050.57 $187,683.76
234 $187,683.76 $827.39 $0.00 $1,061.19 $189,572.34
235 $189,572.34 $827.39 $0.00 $1,071.87 $191,471.60
236 $191,471.60 $827.39 $0.00 $1,082.61 $193,381.60
237 $193,381.60 $827.39 $0.00 $1,093.41 $195,302.40
238 $195,302.40 $827.39 $0.00 $1,104.27 $197,234.06
239 $197,234.06 $827.39 $0.00 $1,115.19 $199,176.64
240 $199,176.64 $827.39 $0.00 $1,126.17 $201,130.20
241 $201,130.20 $827.39 $106,943.82 $1,137.22 $96,150.99
242 $96,150.99 $827.39 $0.00 $543.65 $97,522.03
243 $97,522.03 $827.39 $0.00 $551.40 $98,900.82
244 $98,900.82 $827.39 $0.00 $559.20 $100,287.41
245 $100,287.41 $827.39 $0.00 $567.04 $101,681.84
246 $101,681.84 $827.39 $0.00 $574.92 $103,084.15
247 $103,084.15 $827.39 $0.00 $582.85 $104,494.39
248 $104,494.39 $827.39 $0.00 $590.83 $105,912.61
249 $105,912.61 $827.39 $0.00 $598.85 $107,338.85
250 $107,338.85 $827.39 $0.00 $606.91 $108,773.15
251 $108,773.15 $827.39 $0.00 $615.02 $110,215.56
252 $110,215.56 $827.39 $0.00 $623.17 $111,666.12
253 $111,666.12 $0.00 $112,291.01 $631.38 $6.49