Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$45,200
Monthly savings required$358

How much will it cost to send your child to Southeastern Oklahoma State University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $180,798.42 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $357.79 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$17,430.00
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 Southeastern Oklahoma State University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $357.79 $0.00 $0.00 $357.79
2 $357.79 $357.79 $0.00 $2.02 $717.60
3 $717.60 $357.79 $0.00 $4.06 $1,079.45
4 $1,079.45 $357.79 $0.00 $6.10 $1,443.34
5 $1,443.34 $357.79 $0.00 $8.16 $1,809.29
6 $1,809.29 $357.79 $0.00 $10.23 $2,177.31
7 $2,177.31 $357.79 $0.00 $12.31 $2,547.41
8 $2,547.41 $357.79 $0.00 $14.40 $2,919.60
9 $2,919.60 $357.79 $0.00 $16.51 $3,293.90
10 $3,293.90 $357.79 $0.00 $18.62 $3,670.31
11 $3,670.31 $357.79 $0.00 $20.75 $4,048.85
12 $4,048.85 $357.79 $0.00 $22.89 $4,429.53
13 $4,429.53 $357.79 $0.00 $25.05 $4,812.37
14 $4,812.37 $357.79 $0.00 $27.21 $5,197.37
15 $5,197.37 $357.79 $0.00 $29.39 $5,584.55
16 $5,584.55 $357.79 $0.00 $31.58 $5,973.92
17 $5,973.92 $357.79 $0.00 $33.78 $6,365.49
18 $6,365.49 $357.79 $0.00 $35.99 $6,759.27
19 $6,759.27 $357.79 $0.00 $38.22 $7,155.28
20 $7,155.28 $357.79 $0.00 $40.46 $7,553.53
21 $7,553.53 $357.79 $0.00 $42.71 $7,954.03
22 $7,954.03 $357.79 $0.00 $44.97 $8,356.79
23 $8,356.79 $357.79 $0.00 $47.25 $8,761.83
24 $8,761.83 $357.79 $0.00 $49.54 $9,169.16
25 $9,169.16 $357.79 $0.00 $51.84 $9,578.79
26 $9,578.79 $357.79 $0.00 $54.16 $9,990.74
27 $9,990.74 $357.79 $0.00 $56.49 $10,405.02
28 $10,405.02 $357.79 $0.00 $58.83 $10,821.64
29 $10,821.64 $357.79 $0.00 $61.19 $11,240.62
30 $11,240.62 $357.79 $0.00 $63.56 $11,661.97
31 $11,661.97 $357.79 $0.00 $65.94 $12,085.70
32 $12,085.70 $357.79 $0.00 $68.33 $12,511.82
33 $12,511.82 $357.79 $0.00 $70.74 $12,940.35
34 $12,940.35 $357.79 $0.00 $73.17 $13,371.31
35 $13,371.31 $357.79 $0.00 $75.60 $13,804.70
36 $13,804.70 $357.79 $0.00 $78.05 $14,240.54
37 $14,240.54 $357.79 $0.00 $80.52 $14,678.85
38 $14,678.85 $357.79 $0.00 $83.00 $15,119.64
39 $15,119.64 $357.79 $0.00 $85.49 $15,562.92
40 $15,562.92 $357.79 $0.00 $88.00 $16,008.71
41 $16,008.71 $357.79 $0.00 $90.52 $16,457.02
42 $16,457.02 $357.79 $0.00 $93.05 $16,907.86
43 $16,907.86 $357.79 $0.00 $95.60 $17,361.25
44 $17,361.25 $357.79 $0.00 $98.16 $17,817.20
45 $17,817.20 $357.79 $0.00 $100.74 $18,275.73
46 $18,275.73 $357.79 $0.00 $103.33 $18,736.85
47 $18,736.85 $357.79 $0.00 $105.94 $19,200.58
48 $19,200.58 $357.79 $0.00 $108.56 $19,666.93
49 $19,666.93 $357.79 $0.00 $111.20 $20,135.92
50 $20,135.92 $357.79 $0.00 $113.85 $20,607.56
51 $20,607.56 $357.79 $0.00 $116.52 $21,081.87
52 $21,081.87 $357.79 $0.00 $119.20 $21,558.86
53 $21,558.86 $357.79 $0.00 $121.90 $22,038.55
54 $22,038.55 $357.79 $0.00 $124.61 $22,520.95
55 $22,520.95 $357.79 $0.00 $127.34 $23,006.08
56 $23,006.08 $357.79 $0.00 $130.08 $23,493.95
57 $23,493.95 $357.79 $0.00 $132.84 $23,984.58
58 $23,984.58 $357.79 $0.00 $135.61 $24,477.98
59 $24,477.98 $357.79 $0.00 $138.40 $24,974.17
60 $24,974.17 $357.79 $0.00 $141.21 $25,473.17
61 $25,473.17 $357.79 $0.00 $144.03 $25,974.99
62 $25,974.99 $357.79 $0.00 $146.87 $26,479.65
63 $26,479.65 $357.79 $0.00 $149.72 $26,987.16
64 $26,987.16 $357.79 $0.00 $152.59 $27,497.54
65 $27,497.54 $357.79 $0.00 $155.48 $28,010.81
66 $28,010.81 $357.79 $0.00 $158.38 $28,526.98
67 $28,526.98 $357.79 $0.00 $161.30 $29,046.07
68 $29,046.07 $357.79 $0.00 $164.23 $29,568.09
69 $29,568.09 $357.79 $0.00 $167.18 $30,093.06
70 $30,093.06 $357.79 $0.00 $170.15 $30,621.00
71 $30,621.00 $357.79 $0.00 $173.14 $31,151.93
72 $31,151.93 $357.79 $0.00 $176.14 $31,685.86
73 $31,685.86 $357.79 $0.00 $179.16 $32,222.81
74 $32,222.81 $357.79 $0.00 $182.19 $32,762.79
75 $32,762.79 $357.79 $0.00 $185.25 $33,305.83
76 $33,305.83 $357.79 $0.00 $188.32 $33,851.94
77 $33,851.94 $357.79 $0.00 $191.40 $34,401.13
78 $34,401.13 $357.79 $0.00 $194.51 $34,953.43
79 $34,953.43 $357.79 $0.00 $197.63 $35,508.85
80 $35,508.85 $357.79 $0.00 $200.77 $36,067.41
81 $36,067.41 $357.79 $0.00 $203.93 $36,629.13
82 $36,629.13 $357.79 $0.00 $207.11 $37,194.03
83 $37,194.03 $357.79 $0.00 $210.30 $37,762.12
84 $37,762.12 $357.79 $0.00 $213.51 $38,333.42
85 $38,333.42 $357.79 $0.00 $216.74 $38,907.95
86 $38,907.95 $357.79 $0.00 $219.99 $39,485.73
87 $39,485.73 $357.79 $0.00 $223.26 $40,066.78
88 $40,066.78 $357.79 $0.00 $226.54 $40,651.11
89 $40,651.11 $357.79 $0.00 $229.85 $41,238.75
90 $41,238.75 $357.79 $0.00 $233.17 $41,829.71
91 $41,829.71 $357.79 $0.00 $236.51 $42,424.01
92 $42,424.01 $357.79 $0.00 $239.87 $43,021.67
93 $43,021.67 $357.79 $0.00 $243.25 $43,622.71
94 $43,622.71 $357.79 $0.00 $246.65 $44,227.15
95 $44,227.15 $357.79 $0.00 $250.07 $44,835.01
96 $44,835.01 $357.79 $0.00 $253.50 $45,446.30
97 $45,446.30 $357.79 $0.00 $256.96 $46,061.05
98 $46,061.05 $357.79 $0.00 $260.44 $46,679.28
99 $46,679.28 $357.79 $0.00 $263.93 $47,301.00
100 $47,301.00 $357.79 $0.00 $267.45 $47,926.24
101 $47,926.24 $357.79 $0.00 $270.98 $48,555.01
102 $48,555.01 $357.79 $0.00 $274.54 $49,187.34
103 $49,187.34 $357.79 $0.00 $278.11 $49,823.24
104 $49,823.24 $357.79 $0.00 $281.71 $50,462.74
105 $50,462.74 $357.79 $0.00 $285.32 $51,105.85
106 $51,105.85 $357.79 $0.00 $288.96 $51,752.60
107 $51,752.60 $357.79 $0.00 $292.62 $52,403.01
108 $52,403.01 $357.79 $0.00 $296.29 $53,057.09
109 $53,057.09 $357.79 $0.00 $299.99 $53,714.87
110 $53,714.87 $357.79 $0.00 $303.71 $54,376.37
111 $54,376.37 $357.79 $0.00 $307.45 $55,041.61
112 $55,041.61 $357.79 $0.00 $311.21 $55,710.61
113 $55,710.61 $357.79 $0.00 $315.00 $56,383.40
114 $56,383.40 $357.79 $0.00 $318.80 $57,059.99
115 $57,059.99 $357.79 $0.00 $322.63 $57,740.41
116 $57,740.41 $357.79 $0.00 $326.47 $58,424.67
117 $58,424.67 $357.79 $0.00 $330.34 $59,112.80
118 $59,112.80 $357.79 $0.00 $334.23 $59,804.82
119 $59,804.82 $357.79 $0.00 $338.15 $60,500.76
120 $60,500.76 $357.79 $0.00 $342.08 $61,200.63
121 $61,200.63 $357.79 $0.00 $346.04 $61,904.46
122 $61,904.46 $357.79 $0.00 $350.02 $62,612.27
123 $62,612.27 $357.79 $0.00 $354.02 $63,324.08
124 $63,324.08 $357.79 $0.00 $358.04 $64,039.91
125 $64,039.91 $357.79 $0.00 $362.09 $64,759.79
126 $64,759.79 $357.79 $0.00 $366.16 $65,483.74
127 $65,483.74 $357.79 $0.00 $370.25 $66,211.78
128 $66,211.78 $357.79 $0.00 $374.37 $66,943.94
129 $66,943.94 $357.79 $0.00 $378.51 $67,680.24
130 $67,680.24 $357.79 $0.00 $382.67 $68,420.70
131 $68,420.70 $357.79 $0.00 $386.86 $69,165.35
132 $69,165.35 $357.79 $0.00 $391.07 $69,914.21
133 $69,914.21 $357.79 $0.00 $395.31 $70,667.31
134 $70,667.31 $357.79 $0.00 $399.56 $71,424.66
135 $71,424.66 $357.79 $0.00 $403.85 $72,186.30
136 $72,186.30 $357.79 $0.00 $408.15 $72,952.24
137 $72,952.24 $357.79 $0.00 $412.48 $73,722.51
138 $73,722.51 $357.79 $0.00 $416.84 $74,497.14
139 $74,497.14 $357.79 $0.00 $421.22 $75,276.15
140 $75,276.15 $357.79 $0.00 $425.62 $76,059.56
141 $76,059.56 $357.79 $0.00 $430.05 $76,847.40
142 $76,847.40 $357.79 $0.00 $434.51 $77,639.70
143 $77,639.70 $357.79 $0.00 $438.99 $78,436.48
144 $78,436.48 $357.79 $0.00 $443.49 $79,237.76
145 $79,237.76 $357.79 $0.00 $448.02 $80,043.57
146 $80,043.57 $357.79 $0.00 $452.58 $80,853.94
147 $80,853.94 $357.79 $0.00 $457.16 $81,668.89
148 $81,668.89 $357.79 $0.00 $461.77 $82,488.45
149 $82,488.45 $357.79 $0.00 $466.40 $83,312.64
150 $83,312.64 $357.79 $0.00 $471.06 $84,141.49
151 $84,141.49 $357.79 $0.00 $475.75 $84,975.03
152 $84,975.03 $357.79 $0.00 $480.46 $85,813.28
153 $85,813.28 $357.79 $0.00 $485.20 $86,656.27
154 $86,656.27 $357.79 $0.00 $489.97 $87,504.03
155 $87,504.03 $357.79 $0.00 $494.76 $88,356.58
156 $88,356.58 $357.79 $0.00 $499.58 $89,213.95
157 $89,213.95 $357.79 $0.00 $504.43 $90,076.17
158 $90,076.17 $357.79 $0.00 $509.30 $90,943.26
159 $90,943.26 $357.79 $0.00 $514.21 $91,815.26
160 $91,815.26 $357.79 $0.00 $519.14 $92,692.19
161 $92,692.19 $357.79 $0.00 $524.10 $93,574.08
162 $93,574.08 $357.79 $0.00 $529.08 $94,460.95
163 $94,460.95 $357.79 $0.00 $534.10 $95,352.84
164 $95,352.84 $357.79 $0.00 $539.14 $96,249.77
165 $96,249.77 $357.79 $0.00 $544.21 $97,151.77
166 $97,151.77 $357.79 $0.00 $549.31 $98,058.87
167 $98,058.87 $357.79 $0.00 $554.44 $98,971.10
168 $98,971.10 $357.79 $0.00 $559.60 $99,888.49
169 $99,888.49 $357.79 $0.00 $564.78 $100,811.06
170 $100,811.06 $357.79 $0.00 $570.00 $101,738.85
171 $101,738.85 $357.79 $0.00 $575.25 $102,671.89
172 $102,671.89 $357.79 $0.00 $580.52 $103,610.20
173 $103,610.20 $357.79 $0.00 $585.83 $104,553.82
174 $104,553.82 $357.79 $0.00 $591.16 $105,502.77
175 $105,502.77 $357.79 $0.00 $596.53 $106,457.09
176 $106,457.09 $357.79 $0.00 $601.92 $107,416.80
177 $107,416.80 $357.79 $0.00 $607.35 $108,381.94
178 $108,381.94 $357.79 $0.00 $612.81 $109,352.54
179 $109,352.54 $357.79 $0.00 $618.30 $110,328.63
180 $110,328.63 $357.79 $0.00 $623.81 $111,310.23
181 $111,310.23 $357.79 $0.00 $629.36 $112,297.38
182 $112,297.38 $357.79 $0.00 $634.95 $113,290.12
183 $113,290.12 $357.79 $0.00 $640.56 $114,288.47
184 $114,288.47 $357.79 $0.00 $646.20 $115,292.46
185 $115,292.46 $357.79 $0.00 $651.88 $116,302.13
186 $116,302.13 $357.79 $0.00 $657.59 $117,317.51
187 $117,317.51 $357.79 $0.00 $663.33 $118,338.63
188 $118,338.63 $357.79 $0.00 $669.10 $119,365.52
189 $119,365.52 $357.79 $0.00 $674.91 $120,398.22
190 $120,398.22 $357.79 $0.00 $680.75 $121,436.76
191 $121,436.76 $357.79 $0.00 $686.62 $122,481.17
192 $122,481.17 $357.79 $0.00 $692.53 $123,531.49
193 $123,531.49 $357.79 $0.00 $698.47 $124,587.75
194 $124,587.75 $357.79 $0.00 $704.44 $125,649.98
195 $125,649.98 $357.79 $0.00 $710.44 $126,718.21
196 $126,718.21 $357.79 $0.00 $716.48 $127,792.48
197 $127,792.48 $357.79 $0.00 $722.56 $128,872.83
198 $128,872.83 $357.79 $0.00 $728.67 $129,959.29
199 $129,959.29 $357.79 $0.00 $734.81 $131,051.89
200 $131,051.89 $357.79 $0.00 $740.99 $132,150.67
201 $132,150.67 $357.79 $0.00 $747.20 $133,255.66
202 $133,255.66 $357.79 $0.00 $753.45 $134,366.90
203 $134,366.90 $357.79 $0.00 $759.73 $135,484.42
204 $135,484.42 $357.79 $0.00 $766.05 $136,608.26
205 $136,608.26 $357.79 $0.00 $772.40 $137,738.45
206 $137,738.45 $357.79 $0.00 $778.79 $138,875.03
207 $138,875.03 $357.79 $0.00 $785.22 $140,018.04
208 $140,018.04 $357.79 $0.00 $791.68 $141,167.51
209 $141,167.51 $357.79 $0.00 $798.18 $142,323.48
210 $142,323.48 $357.79 $0.00 $804.72 $143,485.99
211 $143,485.99 $357.79 $0.00 $811.29 $144,655.07
212 $144,655.07 $357.79 $0.00 $817.90 $145,830.76
213 $145,830.76 $357.79 $0.00 $824.55 $147,013.10
214 $147,013.10 $357.79 $0.00 $831.23 $148,202.12
215 $148,202.12 $357.79 $0.00 $837.96 $149,397.87
216 $149,397.87 $357.79 $0.00 $844.72 $150,600.38
217 $150,600.38 $357.79 $41,947.37 $851.52 $109,862.32
218 $109,862.32 $357.79 $0.00 $621.18 $110,841.29
219 $110,841.29 $357.79 $0.00 $626.71 $111,825.79
220 $111,825.79 $357.79 $0.00 $632.28 $112,815.86
221 $112,815.86 $357.79 $0.00 $637.88 $113,811.53
222 $113,811.53 $357.79 $0.00 $643.51 $114,812.83
223 $114,812.83 $357.79 $0.00 $649.17 $115,819.79
224 $115,819.79 $357.79 $0.00 $654.86 $116,832.44
225 $116,832.44 $357.79 $0.00 $660.59 $117,850.82
226 $117,850.82 $357.79 $0.00 $666.35 $118,874.96
227 $118,874.96 $357.79 $0.00 $672.14 $119,904.89
228 $119,904.89 $357.79 $0.00 $677.96 $120,940.64
229 $120,940.64 $357.79 $44,044.74 $683.82 $77,937.51
230 $77,937.51 $357.79 $0.00 $440.67 $78,735.97
231 $78,735.97 $357.79 $0.00 $445.18 $79,538.94
232 $79,538.94 $357.79 $0.00 $449.72 $80,346.45
233 $80,346.45 $357.79 $0.00 $454.29 $81,158.53
234 $81,158.53 $357.79 $0.00 $458.88 $81,975.20
235 $81,975.20 $357.79 $0.00 $463.50 $82,796.49
236 $82,796.49 $357.79 $0.00 $468.14 $83,622.42
237 $83,622.42 $357.79 $0.00 $472.81 $84,453.02
238 $84,453.02 $357.79 $0.00 $477.51 $85,288.32
239 $85,288.32 $357.79 $0.00 $482.23 $86,128.34
240 $86,128.34 $357.79 $0.00 $486.98 $86,973.11
241 $86,973.11 $357.79 $46,246.98 $491.76 $41,575.68
242 $41,575.68 $357.79 $0.00 $235.07 $42,168.54
243 $42,168.54 $357.79 $0.00 $238.43 $42,764.76
244 $42,764.76 $357.79 $0.00 $241.80 $43,364.35
245 $43,364.35 $357.79 $0.00 $245.19 $43,967.33
246 $43,967.33 $357.79 $0.00 $248.60 $44,573.72
247 $44,573.72 $357.79 $0.00 $252.03 $45,183.54
248 $45,183.54 $357.79 $0.00 $255.47 $45,796.80
249 $45,796.80 $357.79 $0.00 $258.94 $46,413.53
250 $46,413.53 $357.79 $0.00 $262.43 $47,033.75
251 $47,033.75 $357.79 $0.00 $265.94 $47,657.48
252 $47,657.48 $357.79 $0.00 $269.46 $48,284.73
253 $48,284.73 $0.00 $48,559.33 $273.01 ($1.59)