Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$71,339
Monthly savings required$565

How much will it cost to send your child to Southern Oregon University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $285,356.55 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $564.72 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$27,510.00
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 Southern Oregon University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $564.72 $0.00 $0.00 $564.72
2 $564.72 $564.72 $0.00 $3.19 $1,132.63
3 $1,132.63 $564.72 $0.00 $6.40 $1,703.75
4 $1,703.75 $564.72 $0.00 $9.63 $2,278.10
5 $2,278.10 $564.72 $0.00 $12.88 $2,855.70
6 $2,855.70 $564.72 $0.00 $16.15 $3,436.57
7 $3,436.57 $564.72 $0.00 $19.43 $4,020.72
8 $4,020.72 $564.72 $0.00 $22.73 $4,608.17
9 $4,608.17 $564.72 $0.00 $26.06 $5,198.95
10 $5,198.95 $564.72 $0.00 $29.40 $5,793.07
11 $5,793.07 $564.72 $0.00 $32.75 $6,390.54
12 $6,390.54 $564.72 $0.00 $36.13 $6,991.39
13 $6,991.39 $564.72 $0.00 $39.53 $7,595.64
14 $7,595.64 $564.72 $0.00 $42.95 $8,203.31
15 $8,203.31 $564.72 $0.00 $46.38 $8,814.41
16 $8,814.41 $564.72 $0.00 $49.84 $9,428.97
17 $9,428.97 $564.72 $0.00 $53.31 $10,047.00
18 $10,047.00 $564.72 $0.00 $56.81 $10,668.53
19 $10,668.53 $564.72 $0.00 $60.32 $11,293.57
20 $11,293.57 $564.72 $0.00 $63.86 $11,922.15
21 $11,922.15 $564.72 $0.00 $67.41 $12,554.28
22 $12,554.28 $564.72 $0.00 $70.98 $13,189.98
23 $13,189.98 $564.72 $0.00 $74.58 $13,829.28
24 $13,829.28 $564.72 $0.00 $78.19 $14,472.19
25 $14,472.19 $564.72 $0.00 $81.83 $15,118.74
26 $15,118.74 $564.72 $0.00 $85.48 $15,768.94
27 $15,768.94 $564.72 $0.00 $89.16 $16,422.82
28 $16,422.82 $564.72 $0.00 $92.86 $17,080.40
29 $17,080.40 $564.72 $0.00 $96.58 $17,741.70
30 $17,741.70 $564.72 $0.00 $100.31 $18,406.73
31 $18,406.73 $564.72 $0.00 $104.07 $19,075.52
32 $19,075.52 $564.72 $0.00 $107.86 $19,748.10
33 $19,748.10 $564.72 $0.00 $111.66 $20,424.48
34 $20,424.48 $564.72 $0.00 $115.48 $21,104.68
35 $21,104.68 $564.72 $0.00 $119.33 $21,788.73
36 $21,788.73 $564.72 $0.00 $123.20 $22,476.65
37 $22,476.65 $564.72 $0.00 $127.09 $23,168.46
38 $23,168.46 $564.72 $0.00 $131.00 $23,864.18
39 $23,864.18 $564.72 $0.00 $134.93 $24,563.83
40 $24,563.83 $564.72 $0.00 $138.89 $25,267.44
41 $25,267.44 $564.72 $0.00 $142.87 $25,975.03
42 $25,975.03 $564.72 $0.00 $146.87 $26,686.62
43 $26,686.62 $564.72 $0.00 $150.89 $27,402.23
44 $27,402.23 $564.72 $0.00 $154.94 $28,121.89
45 $28,121.89 $564.72 $0.00 $159.01 $28,845.62
46 $28,845.62 $564.72 $0.00 $163.10 $29,573.44
47 $29,573.44 $564.72 $0.00 $167.21 $30,305.37
48 $30,305.37 $564.72 $0.00 $171.35 $31,041.44
49 $31,041.44 $564.72 $0.00 $175.51 $31,781.67
50 $31,781.67 $564.72 $0.00 $179.70 $32,526.09
51 $32,526.09 $564.72 $0.00 $183.91 $33,274.72
52 $33,274.72 $564.72 $0.00 $188.14 $34,027.58
53 $34,027.58 $564.72 $0.00 $192.40 $34,784.70
54 $34,784.70 $564.72 $0.00 $196.68 $35,546.10
55 $35,546.10 $564.72 $0.00 $200.98 $36,311.80
56 $36,311.80 $564.72 $0.00 $205.31 $37,081.83
57 $37,081.83 $564.72 $0.00 $209.67 $37,856.22
58 $37,856.22 $564.72 $0.00 $214.04 $38,634.98
59 $38,634.98 $564.72 $0.00 $218.45 $39,418.15
60 $39,418.15 $564.72 $0.00 $222.88 $40,205.75
61 $40,205.75 $564.72 $0.00 $227.33 $40,997.80
62 $40,997.80 $564.72 $0.00 $231.81 $41,794.33
63 $41,794.33 $564.72 $0.00 $236.31 $42,595.36
64 $42,595.36 $564.72 $0.00 $240.84 $43,400.92
65 $43,400.92 $564.72 $0.00 $245.40 $44,211.04
66 $44,211.04 $564.72 $0.00 $249.98 $45,025.74
67 $45,025.74 $564.72 $0.00 $254.58 $45,845.04
68 $45,845.04 $564.72 $0.00 $259.21 $46,668.97
69 $46,668.97 $564.72 $0.00 $263.87 $47,497.56
70 $47,497.56 $564.72 $0.00 $268.56 $48,330.84
71 $48,330.84 $564.72 $0.00 $273.27 $49,168.83
72 $49,168.83 $564.72 $0.00 $278.01 $50,011.56
73 $50,011.56 $564.72 $0.00 $282.77 $50,859.05
74 $50,859.05 $564.72 $0.00 $287.56 $51,711.33
75 $51,711.33 $564.72 $0.00 $292.38 $52,568.43
76 $52,568.43 $564.72 $0.00 $297.23 $53,430.38
77 $53,430.38 $564.72 $0.00 $302.10 $54,297.20
78 $54,297.20 $564.72 $0.00 $307.00 $55,168.92
79 $55,168.92 $564.72 $0.00 $311.93 $56,045.57
80 $56,045.57 $564.72 $0.00 $316.89 $56,927.18
81 $56,927.18 $564.72 $0.00 $321.87 $57,813.77
82 $57,813.77 $564.72 $0.00 $326.89 $58,705.38
83 $58,705.38 $564.72 $0.00 $331.93 $59,602.03
84 $59,602.03 $564.72 $0.00 $337.00 $60,503.75
85 $60,503.75 $564.72 $0.00 $342.10 $61,410.57
86 $61,410.57 $564.72 $0.00 $347.22 $62,322.51
87 $62,322.51 $564.72 $0.00 $352.38 $63,239.61
88 $63,239.61 $564.72 $0.00 $357.57 $64,161.90
89 $64,161.90 $564.72 $0.00 $362.78 $65,089.40
90 $65,089.40 $564.72 $0.00 $368.02 $66,022.14
91 $66,022.14 $564.72 $0.00 $373.30 $66,960.16
92 $66,960.16 $564.72 $0.00 $378.60 $67,903.48
93 $67,903.48 $564.72 $0.00 $383.94 $68,852.14
94 $68,852.14 $564.72 $0.00 $389.30 $69,806.16
95 $69,806.16 $564.72 $0.00 $394.69 $70,765.57
96 $70,765.57 $564.72 $0.00 $400.12 $71,730.41
97 $71,730.41 $564.72 $0.00 $405.57 $72,700.70
98 $72,700.70 $564.72 $0.00 $411.06 $73,676.48
99 $73,676.48 $564.72 $0.00 $416.58 $74,657.78
100 $74,657.78 $564.72 $0.00 $422.13 $75,644.63
101 $75,644.63 $564.72 $0.00 $427.71 $76,637.06
102 $76,637.06 $564.72 $0.00 $433.32 $77,635.10
103 $77,635.10 $564.72 $0.00 $438.96 $78,638.78
104 $78,638.78 $564.72 $0.00 $444.64 $79,648.14
105 $79,648.14 $564.72 $0.00 $450.34 $80,663.20
106 $80,663.20 $564.72 $0.00 $456.08 $81,684.00
107 $81,684.00 $564.72 $0.00 $461.85 $82,710.57
108 $82,710.57 $564.72 $0.00 $467.66 $83,742.95
109 $83,742.95 $564.72 $0.00 $473.49 $84,781.16
110 $84,781.16 $564.72 $0.00 $479.37 $85,825.25
111 $85,825.25 $564.72 $0.00 $485.27 $86,875.24
112 $86,875.24 $564.72 $0.00 $491.21 $87,931.17
113 $87,931.17 $564.72 $0.00 $497.18 $88,993.07
114 $88,993.07 $564.72 $0.00 $503.18 $90,060.97
115 $90,060.97 $564.72 $0.00 $509.22 $91,134.91
116 $91,134.91 $564.72 $0.00 $515.29 $92,214.92
117 $92,214.92 $564.72 $0.00 $521.40 $93,301.04
118 $93,301.04 $564.72 $0.00 $527.54 $94,393.30
119 $94,393.30 $564.72 $0.00 $533.71 $95,491.73
120 $95,491.73 $564.72 $0.00 $539.92 $96,596.37
121 $96,596.37 $564.72 $0.00 $546.17 $97,707.26
122 $97,707.26 $564.72 $0.00 $552.45 $98,824.43
123 $98,824.43 $564.72 $0.00 $558.77 $99,947.92
124 $99,947.92 $564.72 $0.00 $565.12 $101,077.76
125 $101,077.76 $564.72 $0.00 $571.51 $102,213.99
126 $102,213.99 $564.72 $0.00 $577.93 $103,356.64
127 $103,356.64 $564.72 $0.00 $584.39 $104,505.75
128 $104,505.75 $564.72 $0.00 $590.89 $105,661.36
129 $105,661.36 $564.72 $0.00 $597.42 $106,823.50
130 $106,823.50 $564.72 $0.00 $604.00 $107,992.22
131 $107,992.22 $564.72 $0.00 $610.60 $109,167.54
132 $109,167.54 $564.72 $0.00 $617.25 $110,349.51
133 $110,349.51 $564.72 $0.00 $623.93 $111,538.16
134 $111,538.16 $564.72 $0.00 $630.65 $112,733.53
135 $112,733.53 $564.72 $0.00 $637.41 $113,935.66
136 $113,935.66 $564.72 $0.00 $644.21 $115,144.59
137 $115,144.59 $564.72 $0.00 $651.04 $116,360.35
138 $116,360.35 $564.72 $0.00 $657.92 $117,582.99
139 $117,582.99 $564.72 $0.00 $664.83 $118,812.54
140 $118,812.54 $564.72 $0.00 $671.78 $120,049.04
141 $120,049.04 $564.72 $0.00 $678.77 $121,292.53
142 $121,292.53 $564.72 $0.00 $685.81 $122,543.06
143 $122,543.06 $564.72 $0.00 $692.88 $123,800.66
144 $123,800.66 $564.72 $0.00 $699.99 $125,065.37
145 $125,065.37 $564.72 $0.00 $707.14 $126,337.23
146 $126,337.23 $564.72 $0.00 $714.33 $127,616.28
147 $127,616.28 $564.72 $0.00 $721.56 $128,902.56
148 $128,902.56 $564.72 $0.00 $728.83 $130,196.11
149 $130,196.11 $564.72 $0.00 $736.15 $131,496.98
150 $131,496.98 $564.72 $0.00 $743.50 $132,805.20
151 $132,805.20 $564.72 $0.00 $750.90 $134,120.82
152 $134,120.82 $564.72 $0.00 $758.34 $135,443.88
153 $135,443.88 $564.72 $0.00 $765.82 $136,774.42
154 $136,774.42 $564.72 $0.00 $773.34 $138,112.48
155 $138,112.48 $564.72 $0.00 $780.91 $139,458.11
156 $139,458.11 $564.72 $0.00 $788.52 $140,811.35
157 $140,811.35 $564.72 $0.00 $796.17 $142,172.24
158 $142,172.24 $564.72 $0.00 $803.86 $143,540.82
159 $143,540.82 $564.72 $0.00 $811.60 $144,917.14
160 $144,917.14 $564.72 $0.00 $819.38 $146,301.24
161 $146,301.24 $564.72 $0.00 $827.21 $147,693.17
162 $147,693.17 $564.72 $0.00 $835.08 $149,092.97
163 $149,092.97 $564.72 $0.00 $842.99 $150,500.68
164 $150,500.68 $564.72 $0.00 $850.95 $151,916.35
165 $151,916.35 $564.72 $0.00 $858.96 $153,340.03
166 $153,340.03 $564.72 $0.00 $867.01 $154,771.76
167 $154,771.76 $564.72 $0.00 $875.10 $156,211.58
168 $156,211.58 $564.72 $0.00 $883.24 $157,659.54
169 $157,659.54 $564.72 $0.00 $891.43 $159,115.69
170 $159,115.69 $564.72 $0.00 $899.66 $160,580.07
171 $160,580.07 $564.72 $0.00 $907.94 $162,052.73
172 $162,052.73 $564.72 $0.00 $916.27 $163,533.72
173 $163,533.72 $564.72 $0.00 $924.64 $165,023.08
174 $165,023.08 $564.72 $0.00 $933.06 $166,520.86
175 $166,520.86 $564.72 $0.00 $941.53 $168,027.11
176 $168,027.11 $564.72 $0.00 $950.05 $169,541.88
177 $169,541.88 $564.72 $0.00 $958.61 $171,065.21
178 $171,065.21 $564.72 $0.00 $967.23 $172,597.16
179 $172,597.16 $564.72 $0.00 $975.89 $174,137.77
180 $174,137.77 $564.72 $0.00 $984.60 $175,687.09
181 $175,687.09 $564.72 $0.00 $993.36 $177,245.17
182 $177,245.17 $564.72 $0.00 $1,002.17 $178,812.06
183 $178,812.06 $564.72 $0.00 $1,011.03 $180,387.81
184 $180,387.81 $564.72 $0.00 $1,019.94 $181,972.47
185 $181,972.47 $564.72 $0.00 $1,028.90 $183,566.09
186 $183,566.09 $564.72 $0.00 $1,037.91 $185,168.72
187 $185,168.72 $564.72 $0.00 $1,046.97 $186,780.41
188 $186,780.41 $564.72 $0.00 $1,056.08 $188,401.21
189 $188,401.21 $564.72 $0.00 $1,065.25 $190,031.18
190 $190,031.18 $564.72 $0.00 $1,074.46 $191,670.36
191 $191,670.36 $564.72 $0.00 $1,083.73 $193,318.81
192 $193,318.81 $564.72 $0.00 $1,093.05 $194,976.58
193 $194,976.58 $564.72 $0.00 $1,102.43 $196,643.73
194 $196,643.73 $564.72 $0.00 $1,111.85 $198,320.30
195 $198,320.30 $564.72 $0.00 $1,121.33 $200,006.35
196 $200,006.35 $564.72 $0.00 $1,130.86 $201,701.93
197 $201,701.93 $564.72 $0.00 $1,140.45 $203,407.10
198 $203,407.10 $564.72 $0.00 $1,150.09 $205,121.91
199 $205,121.91 $564.72 $0.00 $1,159.79 $206,846.42
200 $206,846.42 $564.72 $0.00 $1,169.54 $208,580.68
201 $208,580.68 $564.72 $0.00 $1,179.35 $210,324.75
202 $210,324.75 $564.72 $0.00 $1,189.21 $212,078.68
203 $212,078.68 $564.72 $0.00 $1,199.12 $213,842.52
204 $213,842.52 $564.72 $0.00 $1,209.10 $215,616.34
205 $215,616.34 $564.72 $0.00 $1,219.13 $217,400.19
206 $217,400.19 $564.72 $0.00 $1,229.21 $219,194.12
207 $219,194.12 $564.72 $0.00 $1,239.36 $220,998.20
208 $220,998.20 $564.72 $0.00 $1,249.56 $222,812.48
209 $222,812.48 $564.72 $0.00 $1,259.81 $224,637.01
210 $224,637.01 $564.72 $0.00 $1,270.13 $226,471.86
211 $226,471.86 $564.72 $0.00 $1,280.50 $228,317.08
212 $228,317.08 $564.72 $0.00 $1,290.94 $230,172.74
213 $230,172.74 $564.72 $0.00 $1,301.43 $232,038.89
214 $232,038.89 $564.72 $0.00 $1,311.98 $233,915.59
215 $233,915.59 $564.72 $0.00 $1,322.59 $235,802.90
216 $235,802.90 $564.72 $0.00 $1,333.26 $237,700.88
217 $237,700.88 $564.72 $66,206.10 $1,344.00 $173,403.50
218 $173,403.50 $564.72 $0.00 $980.45 $174,948.67
219 $174,948.67 $564.72 $0.00 $989.19 $176,502.58
220 $176,502.58 $564.72 $0.00 $997.97 $178,065.27
221 $178,065.27 $564.72 $0.00 $1,006.81 $179,636.80
222 $179,636.80 $564.72 $0.00 $1,015.69 $181,217.21
223 $181,217.21 $564.72 $0.00 $1,024.63 $182,806.56
224 $182,806.56 $564.72 $0.00 $1,033.61 $184,404.89
225 $184,404.89 $564.72 $0.00 $1,042.65 $186,012.26
226 $186,012.26 $564.72 $0.00 $1,051.74 $187,628.72
227 $187,628.72 $564.72 $0.00 $1,060.88 $189,254.32
228 $189,254.32 $564.72 $0.00 $1,070.07 $190,889.11
229 $190,889.11 $564.72 $69,516.40 $1,079.31 $123,016.74
230 $123,016.74 $564.72 $0.00 $695.55 $124,277.01
231 $124,277.01 $564.72 $0.00 $702.68 $125,544.41
232 $125,544.41 $564.72 $0.00 $709.85 $126,818.98
233 $126,818.98 $564.72 $0.00 $717.05 $128,100.75
234 $128,100.75 $564.72 $0.00 $724.30 $129,389.77
235 $129,389.77 $564.72 $0.00 $731.59 $130,686.08
236 $130,686.08 $564.72 $0.00 $738.92 $131,989.72
237 $131,989.72 $564.72 $0.00 $746.29 $133,300.73
238 $133,300.73 $564.72 $0.00 $753.70 $134,619.15
239 $134,619.15 $564.72 $0.00 $761.16 $135,945.03
240 $135,945.03 $564.72 $0.00 $768.65 $137,278.40
241 $137,278.40 $564.72 $72,992.22 $776.19 $65,627.09
242 $65,627.09 $564.72 $0.00 $371.07 $66,562.88
243 $66,562.88 $564.72 $0.00 $376.36 $67,503.96
244 $67,503.96 $564.72 $0.00 $381.68 $68,450.36
245 $68,450.36 $564.72 $0.00 $387.03 $69,402.11
246 $69,402.11 $564.72 $0.00 $392.41 $70,359.24
247 $70,359.24 $564.72 $0.00 $397.82 $71,321.78
248 $71,321.78 $564.72 $0.00 $403.26 $72,289.76
249 $72,289.76 $564.72 $0.00 $408.74 $73,263.22
250 $73,263.22 $564.72 $0.00 $414.24 $74,242.18
251 $74,242.18 $564.72 $0.00 $419.78 $75,226.68
252 $75,226.68 $564.72 $0.00 $425.34 $76,216.74
253 $76,216.74 $0.00 $76,641.83 $430.94 $5.85