Savings Plan and Future Cost Estimation for Oregon State University

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2042$110,307
Monthly savings required$872

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 $441,227.19 for students enrolling in 2042 if tuition increases average 7% per year until then.   Assuming you have no current college savings, monthly deposits of $871.79 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$29,402.00
Years until enrollment18
Annual Tuition Increase7%
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 $871.79 $0.00 $0.00 $871.79
2 $871.79 $871.79 $0.00 $4.93 $1,748.51
3 $1,748.51 $871.79 $0.00 $9.89 $2,630.19
4 $2,630.19 $871.79 $0.00 $14.87 $3,516.85
5 $3,516.85 $871.79 $0.00 $19.88 $4,408.52
6 $4,408.52 $871.79 $0.00 $24.93 $5,305.24
7 $5,305.24 $871.79 $0.00 $30.00 $6,207.03
8 $6,207.03 $871.79 $0.00 $35.10 $7,113.92
9 $7,113.92 $871.79 $0.00 $40.22 $8,025.93
10 $8,025.93 $871.79 $0.00 $45.38 $8,943.10
11 $8,943.10 $871.79 $0.00 $50.57 $9,865.46
12 $9,865.46 $871.79 $0.00 $55.78 $10,793.03
13 $10,793.03 $871.79 $0.00 $61.03 $11,725.85
14 $11,725.85 $871.79 $0.00 $66.30 $12,663.94
15 $12,663.94 $871.79 $0.00 $71.60 $13,607.33
16 $13,607.33 $871.79 $0.00 $76.94 $14,556.06
17 $14,556.06 $871.79 $0.00 $82.30 $15,510.15
18 $15,510.15 $871.79 $0.00 $87.70 $16,469.64
19 $16,469.64 $871.79 $0.00 $93.12 $17,434.55
20 $17,434.55 $871.79 $0.00 $98.58 $18,404.92
21 $18,404.92 $871.79 $0.00 $104.06 $19,380.77
22 $19,380.77 $871.79 $0.00 $109.58 $20,362.14
23 $20,362.14 $871.79 $0.00 $115.13 $21,349.06
24 $21,349.06 $871.79 $0.00 $120.71 $22,341.56
25 $22,341.56 $871.79 $0.00 $126.32 $23,339.67
26 $23,339.67 $871.79 $0.00 $131.97 $24,343.43
27 $24,343.43 $871.79 $0.00 $137.64 $25,352.86
28 $25,352.86 $871.79 $0.00 $143.35 $26,368.00
29 $26,368.00 $871.79 $0.00 $149.09 $27,388.88
30 $27,388.88 $871.79 $0.00 $154.86 $28,415.53
31 $28,415.53 $871.79 $0.00 $160.67 $29,447.99
32 $29,447.99 $871.79 $0.00 $166.50 $30,486.28
33 $30,486.28 $871.79 $0.00 $172.37 $31,530.44
34 $31,530.44 $871.79 $0.00 $178.28 $32,580.51
35 $32,580.51 $871.79 $0.00 $184.21 $33,636.51
36 $33,636.51 $871.79 $0.00 $190.19 $34,698.49
37 $34,698.49 $871.79 $0.00 $196.19 $35,766.47
38 $35,766.47 $871.79 $0.00 $202.23 $36,840.49
39 $36,840.49 $871.79 $0.00 $208.30 $37,920.58
40 $37,920.58 $871.79 $0.00 $214.41 $39,006.78
41 $39,006.78 $871.79 $0.00 $220.55 $40,099.12
42 $40,099.12 $871.79 $0.00 $226.73 $41,197.64
43 $41,197.64 $871.79 $0.00 $232.94 $42,302.37
44 $42,302.37 $871.79 $0.00 $239.18 $43,413.34
45 $43,413.34 $871.79 $0.00 $245.47 $44,530.60
46 $44,530.60 $871.79 $0.00 $251.78 $45,654.17
47 $45,654.17 $871.79 $0.00 $258.14 $46,784.10
48 $46,784.10 $871.79 $0.00 $264.52 $47,920.41
49 $47,920.41 $871.79 $0.00 $270.95 $49,063.15
50 $49,063.15 $871.79 $0.00 $277.41 $50,212.35
51 $50,212.35 $871.79 $0.00 $283.91 $51,368.05
52 $51,368.05 $871.79 $0.00 $290.44 $52,530.28
53 $52,530.28 $871.79 $0.00 $297.01 $53,699.08
54 $53,699.08 $871.79 $0.00 $303.62 $54,874.49
55 $54,874.49 $871.79 $0.00 $310.27 $56,056.55
56 $56,056.55 $871.79 $0.00 $316.95 $57,245.29
57 $57,245.29 $871.79 $0.00 $323.67 $58,440.75
58 $58,440.75 $871.79 $0.00 $330.43 $59,642.97
59 $59,642.97 $871.79 $0.00 $337.23 $60,851.99
60 $60,851.99 $871.79 $0.00 $344.07 $62,067.85
61 $62,067.85 $871.79 $0.00 $350.94 $63,290.58
62 $63,290.58 $871.79 $0.00 $357.85 $64,520.22
63 $64,520.22 $871.79 $0.00 $364.81 $65,756.82
64 $65,756.82 $871.79 $0.00 $371.80 $67,000.41
65 $67,000.41 $871.79 $0.00 $378.83 $68,251.03
66 $68,251.03 $871.79 $0.00 $385.90 $69,508.72
67 $69,508.72 $871.79 $0.00 $393.01 $70,773.52
68 $70,773.52 $871.79 $0.00 $400.16 $72,045.47
69 $72,045.47 $871.79 $0.00 $407.36 $73,324.62
70 $73,324.62 $871.79 $0.00 $414.59 $74,611.00
71 $74,611.00 $871.79 $0.00 $421.86 $75,904.65
72 $75,904.65 $871.79 $0.00 $429.18 $77,205.62
73 $77,205.62 $871.79 $0.00 $436.53 $78,513.94
74 $78,513.94 $871.79 $0.00 $443.93 $79,829.66
75 $79,829.66 $871.79 $0.00 $451.37 $81,152.82
76 $81,152.82 $871.79 $0.00 $458.85 $82,483.46
77 $82,483.46 $871.79 $0.00 $466.37 $83,821.62
78 $83,821.62 $871.79 $0.00 $473.94 $85,167.35
79 $85,167.35 $871.79 $0.00 $481.55 $86,520.69
80 $86,520.69 $871.79 $0.00 $489.20 $87,881.68
81 $87,881.68 $871.79 $0.00 $496.90 $89,250.37
82 $89,250.37 $871.79 $0.00 $504.63 $90,626.79
83 $90,626.79 $871.79 $0.00 $512.42 $92,011.00
84 $92,011.00 $871.79 $0.00 $520.24 $93,403.03
85 $93,403.03 $871.79 $0.00 $528.11 $94,802.93
86 $94,802.93 $871.79 $0.00 $536.03 $96,210.75
87 $96,210.75 $871.79 $0.00 $543.99 $97,626.53
88 $97,626.53 $871.79 $0.00 $551.99 $99,050.31
89 $99,050.31 $871.79 $0.00 $560.04 $100,482.14
90 $100,482.14 $871.79 $0.00 $568.14 $101,922.07
91 $101,922.07 $871.79 $0.00 $576.28 $103,370.14
92 $103,370.14 $871.79 $0.00 $584.47 $104,826.40
93 $104,826.40 $871.79 $0.00 $592.70 $106,290.89
94 $106,290.89 $871.79 $0.00 $600.98 $107,763.66
95 $107,763.66 $871.79 $0.00 $609.31 $109,244.76
96 $109,244.76 $871.79 $0.00 $617.69 $110,734.24
97 $110,734.24 $871.79 $0.00 $626.11 $112,232.14
98 $112,232.14 $871.79 $0.00 $634.58 $113,738.51
99 $113,738.51 $871.79 $0.00 $643.09 $115,253.39
100 $115,253.39 $871.79 $0.00 $651.66 $116,776.84
101 $116,776.84 $871.79 $0.00 $660.27 $118,308.90
102 $118,308.90 $871.79 $0.00 $668.94 $119,849.63
103 $119,849.63 $871.79 $0.00 $677.65 $121,399.07
104 $121,399.07 $871.79 $0.00 $686.41 $122,957.27
105 $122,957.27 $871.79 $0.00 $695.22 $124,524.28
106 $124,524.28 $871.79 $0.00 $704.08 $126,100.15
107 $126,100.15 $871.79 $0.00 $712.99 $127,684.93
108 $127,684.93 $871.79 $0.00 $721.95 $129,278.67
109 $129,278.67 $871.79 $0.00 $730.96 $130,881.42
110 $130,881.42 $871.79 $0.00 $740.02 $132,493.23
111 $132,493.23 $871.79 $0.00 $749.14 $134,114.16
112 $134,114.16 $871.79 $0.00 $758.30 $135,744.25
113 $135,744.25 $871.79 $0.00 $767.52 $137,383.56
114 $137,383.56 $871.79 $0.00 $776.79 $139,032.14
115 $139,032.14 $871.79 $0.00 $786.11 $140,690.04
116 $140,690.04 $871.79 $0.00 $795.48 $142,357.31
117 $142,357.31 $871.79 $0.00 $804.91 $144,034.01
118 $144,034.01 $871.79 $0.00 $814.39 $145,720.19
119 $145,720.19 $871.79 $0.00 $823.92 $147,415.90
120 $147,415.90 $871.79 $0.00 $833.51 $149,121.20
121 $149,121.20 $871.79 $0.00 $843.15 $150,836.14
122 $150,836.14 $871.79 $0.00 $852.85 $152,560.78
123 $152,560.78 $871.79 $0.00 $862.60 $154,295.17
124 $154,295.17 $871.79 $0.00 $872.41 $156,039.37
125 $156,039.37 $871.79 $0.00 $882.27 $157,793.43
126 $157,793.43 $871.79 $0.00 $892.19 $159,557.41
127 $159,557.41 $871.79 $0.00 $902.16 $161,331.36
128 $161,331.36 $871.79 $0.00 $912.19 $163,115.34
129 $163,115.34 $871.79 $0.00 $922.28 $164,909.41
130 $164,909.41 $871.79 $0.00 $932.42 $166,713.62
131 $166,713.62 $871.79 $0.00 $942.62 $168,528.03
132 $168,528.03 $871.79 $0.00 $952.88 $170,352.70
133 $170,352.70 $871.79 $0.00 $963.20 $172,187.69
134 $172,187.69 $871.79 $0.00 $973.57 $174,033.05
135 $174,033.05 $871.79 $0.00 $984.01 $175,888.85
136 $175,888.85 $871.79 $0.00 $994.50 $177,755.14
137 $177,755.14 $871.79 $0.00 $1,005.05 $179,631.98
138 $179,631.98 $871.79 $0.00 $1,015.67 $181,519.44
139 $181,519.44 $871.79 $0.00 $1,026.34 $183,417.57
140 $183,417.57 $871.79 $0.00 $1,037.07 $185,326.43
141 $185,326.43 $871.79 $0.00 $1,047.86 $187,246.08
142 $187,246.08 $871.79 $0.00 $1,058.72 $189,176.59
143 $189,176.59 $871.79 $0.00 $1,069.63 $191,118.01
144 $191,118.01 $871.79 $0.00 $1,080.61 $193,070.41
145 $193,070.41 $871.79 $0.00 $1,091.65 $195,033.85
146 $195,033.85 $871.79 $0.00 $1,102.75 $197,008.39
147 $197,008.39 $871.79 $0.00 $1,113.91 $198,994.09
148 $198,994.09 $871.79 $0.00 $1,125.14 $200,991.02
149 $200,991.02 $871.79 $0.00 $1,136.43 $202,999.24
150 $202,999.24 $871.79 $0.00 $1,147.79 $205,018.82
151 $205,018.82 $871.79 $0.00 $1,159.21 $207,049.82
152 $207,049.82 $871.79 $0.00 $1,170.69 $209,092.30
153 $209,092.30 $871.79 $0.00 $1,182.24 $211,146.33
154 $211,146.33 $871.79 $0.00 $1,193.85 $213,211.97
155 $213,211.97 $871.79 $0.00 $1,205.53 $215,289.29
156 $215,289.29 $871.79 $0.00 $1,217.28 $217,378.36
157 $217,378.36 $871.79 $0.00 $1,229.09 $219,479.24
158 $219,479.24 $871.79 $0.00 $1,240.97 $221,592.00
159 $221,592.00 $871.79 $0.00 $1,252.91 $223,716.70
160 $223,716.70 $871.79 $0.00 $1,264.93 $225,853.42
161 $225,853.42 $871.79 $0.00 $1,277.01 $228,002.22
162 $228,002.22 $871.79 $0.00 $1,289.16 $230,163.17
163 $230,163.17 $871.79 $0.00 $1,301.38 $232,336.34
164 $232,336.34 $871.79 $0.00 $1,313.66 $234,521.79
165 $234,521.79 $871.79 $0.00 $1,326.02 $236,719.60
166 $236,719.60 $871.79 $0.00 $1,338.45 $238,929.84
167 $238,929.84 $871.79 $0.00 $1,350.94 $241,152.57
168 $241,152.57 $871.79 $0.00 $1,363.51 $243,387.87
169 $243,387.87 $871.79 $0.00 $1,376.15 $245,635.81
170 $245,635.81 $871.79 $0.00 $1,388.86 $247,896.46
171 $247,896.46 $871.79 $0.00 $1,401.64 $250,169.89
172 $250,169.89 $871.79 $0.00 $1,414.50 $252,456.18
173 $252,456.18 $871.79 $0.00 $1,427.42 $254,755.39
174 $254,755.39 $871.79 $0.00 $1,440.42 $257,067.60
175 $257,067.60 $871.79 $0.00 $1,453.50 $259,392.89
176 $259,392.89 $871.79 $0.00 $1,466.65 $261,731.33
177 $261,731.33 $871.79 $0.00 $1,479.87 $264,082.99
178 $264,082.99 $871.79 $0.00 $1,493.16 $266,447.94
179 $266,447.94 $871.79 $0.00 $1,506.54 $268,826.27
180 $268,826.27 $871.79 $0.00 $1,519.98 $271,218.04
181 $271,218.04 $871.79 $0.00 $1,533.51 $273,623.34
182 $273,623.34 $871.79 $0.00 $1,547.11 $276,042.24
183 $276,042.24 $871.79 $0.00 $1,560.78 $278,474.81
184 $278,474.81 $871.79 $0.00 $1,574.54 $280,921.14
185 $280,921.14 $871.79 $0.00 $1,588.37 $283,381.30
186 $283,381.30 $871.79 $0.00 $1,602.28 $285,855.37
187 $285,855.37 $871.79 $0.00 $1,616.27 $288,343.43
188 $288,343.43 $871.79 $0.00 $1,630.34 $290,845.56
189 $290,845.56 $871.79 $0.00 $1,644.48 $293,361.83
190 $293,361.83 $871.79 $0.00 $1,658.71 $295,892.33
191 $295,892.33 $871.79 $0.00 $1,673.02 $298,437.14
192 $298,437.14 $871.79 $0.00 $1,687.41 $300,996.34
193 $300,996.34 $871.79 $0.00 $1,701.88 $303,570.01
194 $303,570.01 $871.79 $0.00 $1,716.43 $306,158.23
195 $306,158.23 $871.79 $0.00 $1,731.06 $308,761.08
196 $308,761.08 $871.79 $0.00 $1,745.78 $311,378.65
197 $311,378.65 $871.79 $0.00 $1,760.58 $314,011.02
198 $314,011.02 $871.79 $0.00 $1,775.46 $316,658.27
199 $316,658.27 $871.79 $0.00 $1,790.43 $319,320.49
200 $319,320.49 $871.79 $0.00 $1,805.48 $321,997.76
201 $321,997.76 $871.79 $0.00 $1,820.62 $324,690.17
202 $324,690.17 $871.79 $0.00 $1,835.85 $327,397.81
203 $327,397.81 $871.79 $0.00 $1,851.15 $330,120.75
204 $330,120.75 $871.79 $0.00 $1,866.55 $332,859.09
205 $332,859.09 $871.79 $0.00 $1,882.03 $335,612.91
206 $335,612.91 $871.79 $0.00 $1,897.60 $338,382.30
207 $338,382.30 $871.79 $0.00 $1,913.26 $341,167.35
208 $341,167.35 $871.79 $0.00 $1,929.01 $343,968.15
209 $343,968.15 $871.79 $0.00 $1,944.85 $346,784.79
210 $346,784.79 $871.79 $0.00 $1,960.77 $349,617.35
211 $349,617.35 $871.79 $0.00 $1,976.79 $352,465.93
212 $352,465.93 $871.79 $0.00 $1,992.89 $355,330.61
213 $355,330.61 $871.79 $0.00 $2,009.09 $358,211.49
214 $358,211.49 $871.79 $0.00 $2,025.38 $361,108.66
215 $361,108.66 $871.79 $0.00 $2,041.76 $364,022.21
216 $364,022.21 $871.79 $0.00 $2,058.23 $366,952.23
217 $366,952.23 $871.79 $99,376.77 $2,074.80 $270,522.05
218 $270,522.05 $871.79 $0.00 $1,529.57 $272,923.41
219 $272,923.41 $871.79 $0.00 $1,543.15 $275,338.35
220 $275,338.35 $871.79 $0.00 $1,556.80 $277,766.94
221 $277,766.94 $871.79 $0.00 $1,570.53 $280,209.26
222 $280,209.26 $871.79 $0.00 $1,584.34 $282,665.39
223 $282,665.39 $871.79 $0.00 $1,598.23 $285,135.41
224 $285,135.41 $871.79 $0.00 $1,612.20 $287,619.40
225 $287,619.40 $871.79 $0.00 $1,626.24 $290,117.43
226 $290,117.43 $871.79 $0.00 $1,640.37 $292,629.59
227 $292,629.59 $871.79 $0.00 $1,654.57 $295,155.95
228 $295,155.95 $871.79 $0.00 $1,668.85 $297,696.59
229 $297,696.59 $871.79 $106,333.14 $1,683.22 $193,918.46
230 $193,918.46 $871.79 $0.00 $1,096.44 $195,886.69
231 $195,886.69 $871.79 $0.00 $1,107.57 $197,866.05
232 $197,866.05 $871.79 $0.00 $1,118.76 $199,856.60
233 $199,856.60 $871.79 $0.00 $1,130.02 $201,858.41
234 $201,858.41 $871.79 $0.00 $1,141.34 $203,871.54
235 $203,871.54 $871.79 $0.00 $1,152.72 $205,896.05
236 $205,896.05 $871.79 $0.00 $1,164.17 $207,932.01
237 $207,932.01 $871.79 $0.00 $1,175.68 $209,979.48
238 $209,979.48 $871.79 $0.00 $1,187.25 $212,038.52
239 $212,038.52 $871.79 $0.00 $1,198.90 $214,109.21
240 $214,109.21 $871.79 $0.00 $1,210.60 $216,191.60
241 $216,191.60 $871.79 $113,776.46 $1,222.38 $104,509.31
242 $104,509.31 $871.79 $0.00 $590.91 $105,972.01
243 $105,972.01 $871.79 $0.00 $599.18 $107,442.98
244 $107,442.98 $871.79 $0.00 $607.50 $108,922.27
245 $108,922.27 $871.79 $0.00 $615.86 $110,409.92
246 $110,409.92 $871.79 $0.00 $624.27 $111,905.98
247 $111,905.98 $871.79 $0.00 $632.73 $113,410.50
248 $113,410.50 $871.79 $0.00 $641.24 $114,923.53
249 $114,923.53 $871.79 $0.00 $649.79 $116,445.11
250 $116,445.11 $871.79 $0.00 $658.40 $117,975.30
251 $117,975.30 $871.79 $0.00 $667.05 $119,514.14
252 $119,514.14 $871.79 $0.00 $675.75 $121,061.68
253 $121,061.68 $0.00 $121,740.81 $684.50 $5.37