Savings Plan and Future Cost Estimation for Georgia Military College Columbus Campus

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2042$24,040
Monthly savings required$107

How much will it cost to send your child to Georgia Military College Columbus Campus in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $48,079.67 for students enrolling in 2042 if tuition increases average 7% per year until then.   Assuming you have no current college savings, monthly deposits of $106.80 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$6,872.00
Years until enrollment18
Annual Tuition Increase7%
Current Savings$0.00
After Tax Return on Savings7%
Years of enrollment2

Current Savings Shortfall

College Savings Calculator

Update Your Savings Plan

Discover how much will you need to start saving now to afford Georgia Military College Columbus Campus in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $106.80 $0.00 $0.00 $106.80
2 $106.80 $106.80 $0.00 $0.60 $214.20
3 $214.20 $106.80 $0.00 $1.21 $322.21
4 $322.21 $106.80 $0.00 $1.82 $430.83
5 $430.83 $106.80 $0.00 $2.44 $540.07
6 $540.07 $106.80 $0.00 $3.05 $649.92
7 $649.92 $106.80 $0.00 $3.67 $760.39
8 $760.39 $106.80 $0.00 $4.30 $871.49
9 $871.49 $106.80 $0.00 $4.93 $983.22
10 $983.22 $106.80 $0.00 $5.56 $1,095.58
11 $1,095.58 $106.80 $0.00 $6.19 $1,208.57
12 $1,208.57 $106.80 $0.00 $6.83 $1,322.20
13 $1,322.20 $106.80 $0.00 $7.48 $1,436.48
14 $1,436.48 $106.80 $0.00 $8.12 $1,551.40
15 $1,551.40 $106.80 $0.00 $8.77 $1,666.97
16 $1,666.97 $106.80 $0.00 $9.43 $1,783.20
17 $1,783.20 $106.80 $0.00 $10.08 $1,900.08
18 $1,900.08 $106.80 $0.00 $10.74 $2,017.62
19 $2,017.62 $106.80 $0.00 $11.41 $2,135.83
20 $2,135.83 $106.80 $0.00 $12.08 $2,254.71
21 $2,254.71 $106.80 $0.00 $12.75 $2,374.26
22 $2,374.26 $106.80 $0.00 $13.42 $2,494.48
23 $2,494.48 $106.80 $0.00 $14.10 $2,615.38
24 $2,615.38 $106.80 $0.00 $14.79 $2,736.97
25 $2,736.97 $106.80 $0.00 $15.48 $2,859.25
26 $2,859.25 $106.80 $0.00 $16.17 $2,982.22
27 $2,982.22 $106.80 $0.00 $16.86 $3,105.88
28 $3,105.88 $106.80 $0.00 $17.56 $3,230.24
29 $3,230.24 $106.80 $0.00 $18.26 $3,355.30
30 $3,355.30 $106.80 $0.00 $18.97 $3,481.07
31 $3,481.07 $106.80 $0.00 $19.68 $3,607.55
32 $3,607.55 $106.80 $0.00 $20.40 $3,734.75
33 $3,734.75 $106.80 $0.00 $21.12 $3,862.67
34 $3,862.67 $106.80 $0.00 $21.84 $3,991.31
35 $3,991.31 $106.80 $0.00 $22.57 $4,120.68
36 $4,120.68 $106.80 $0.00 $23.30 $4,250.78
37 $4,250.78 $106.80 $0.00 $24.03 $4,381.61
38 $4,381.61 $106.80 $0.00 $24.77 $4,513.18
39 $4,513.18 $106.80 $0.00 $25.52 $4,645.50
40 $4,645.50 $106.80 $0.00 $26.27 $4,778.57
41 $4,778.57 $106.80 $0.00 $27.02 $4,912.39
42 $4,912.39 $106.80 $0.00 $27.78 $5,046.97
43 $5,046.97 $106.80 $0.00 $28.54 $5,182.31
44 $5,182.31 $106.80 $0.00 $29.30 $5,318.41
45 $5,318.41 $106.80 $0.00 $30.07 $5,455.28
46 $5,455.28 $106.80 $0.00 $30.84 $5,592.92
47 $5,592.92 $106.80 $0.00 $31.62 $5,731.34
48 $5,731.34 $106.80 $0.00 $32.41 $5,870.55
49 $5,870.55 $106.80 $0.00 $33.19 $6,010.54
50 $6,010.54 $106.80 $0.00 $33.98 $6,151.32
51 $6,151.32 $106.80 $0.00 $34.78 $6,292.90
52 $6,292.90 $106.80 $0.00 $35.58 $6,435.28
53 $6,435.28 $106.80 $0.00 $36.39 $6,578.47
54 $6,578.47 $106.80 $0.00 $37.20 $6,722.47
55 $6,722.47 $106.80 $0.00 $38.01 $6,867.28
56 $6,867.28 $106.80 $0.00 $38.83 $7,012.91
57 $7,012.91 $106.80 $0.00 $39.65 $7,159.36
58 $7,159.36 $106.80 $0.00 $40.48 $7,306.64
59 $7,306.64 $106.80 $0.00 $41.31 $7,454.75
60 $7,454.75 $106.80 $0.00 $42.15 $7,603.70
61 $7,603.70 $106.80 $0.00 $42.99 $7,753.49
62 $7,753.49 $106.80 $0.00 $43.84 $7,904.13
63 $7,904.13 $106.80 $0.00 $44.69 $8,055.62
64 $8,055.62 $106.80 $0.00 $45.55 $8,207.97
65 $8,207.97 $106.80 $0.00 $46.41 $8,361.18
66 $8,361.18 $106.80 $0.00 $47.28 $8,515.26
67 $8,515.26 $106.80 $0.00 $48.15 $8,670.21
68 $8,670.21 $106.80 $0.00 $49.02 $8,826.03
69 $8,826.03 $106.80 $0.00 $49.90 $8,982.73
70 $8,982.73 $106.80 $0.00 $50.79 $9,140.32
71 $9,140.32 $106.80 $0.00 $51.68 $9,298.80
72 $9,298.80 $106.80 $0.00 $52.58 $9,458.18
73 $9,458.18 $106.80 $0.00 $53.48 $9,618.46
74 $9,618.46 $106.80 $0.00 $54.38 $9,779.64
75 $9,779.64 $106.80 $0.00 $55.30 $9,941.74
76 $9,941.74 $106.80 $0.00 $56.21 $10,104.75
77 $10,104.75 $106.80 $0.00 $57.13 $10,268.68
78 $10,268.68 $106.80 $0.00 $58.06 $10,433.54
79 $10,433.54 $106.80 $0.00 $58.99 $10,599.33
80 $10,599.33 $106.80 $0.00 $59.93 $10,766.06
81 $10,766.06 $106.80 $0.00 $60.87 $10,933.73
82 $10,933.73 $106.80 $0.00 $61.82 $11,102.35
83 $11,102.35 $106.80 $0.00 $62.77 $11,271.92
84 $11,271.92 $106.80 $0.00 $63.73 $11,442.45
85 $11,442.45 $106.80 $0.00 $64.70 $11,613.95
86 $11,613.95 $106.80 $0.00 $65.67 $11,786.42
87 $11,786.42 $106.80 $0.00 $66.64 $11,959.86
88 $11,959.86 $106.80 $0.00 $67.62 $12,134.28
89 $12,134.28 $106.80 $0.00 $68.61 $12,309.69
90 $12,309.69 $106.80 $0.00 $69.60 $12,486.09
91 $12,486.09 $106.80 $0.00 $70.60 $12,663.49
92 $12,663.49 $106.80 $0.00 $71.60 $12,841.89
93 $12,841.89 $106.80 $0.00 $72.61 $13,021.30
94 $13,021.30 $106.80 $0.00 $73.62 $13,201.72
95 $13,201.72 $106.80 $0.00 $74.64 $13,383.16
96 $13,383.16 $106.80 $0.00 $75.67 $13,565.63
97 $13,565.63 $106.80 $0.00 $76.70 $13,749.13
98 $13,749.13 $106.80 $0.00 $77.74 $13,933.67
99 $13,933.67 $106.80 $0.00 $78.78 $14,119.25
100 $14,119.25 $106.80 $0.00 $79.83 $14,305.88
101 $14,305.88 $106.80 $0.00 $80.89 $14,493.57
102 $14,493.57 $106.80 $0.00 $81.95 $14,682.32
103 $14,682.32 $106.80 $0.00 $83.02 $14,872.14
104 $14,872.14 $106.80 $0.00 $84.09 $15,063.03
105 $15,063.03 $106.80 $0.00 $85.17 $15,255.00
106 $15,255.00 $106.80 $0.00 $86.25 $15,448.05
107 $15,448.05 $106.80 $0.00 $87.35 $15,642.20
108 $15,642.20 $106.80 $0.00 $88.44 $15,837.44
109 $15,837.44 $106.80 $0.00 $89.55 $16,033.79
110 $16,033.79 $106.80 $0.00 $90.66 $16,231.25
111 $16,231.25 $106.80 $0.00 $91.77 $16,429.82
112 $16,429.82 $106.80 $0.00 $92.90 $16,629.52
113 $16,629.52 $106.80 $0.00 $94.03 $16,830.35
114 $16,830.35 $106.80 $0.00 $95.16 $17,032.31
115 $17,032.31 $106.80 $0.00 $96.30 $17,235.41
116 $17,235.41 $106.80 $0.00 $97.45 $17,439.66
117 $17,439.66 $106.80 $0.00 $98.61 $17,645.07
118 $17,645.07 $106.80 $0.00 $99.77 $17,851.64
119 $17,851.64 $106.80 $0.00 $100.94 $18,059.38
120 $18,059.38 $106.80 $0.00 $102.11 $18,268.29
121 $18,268.29 $106.80 $0.00 $103.29 $18,478.38
122 $18,478.38 $106.80 $0.00 $104.48 $18,689.66
123 $18,689.66 $106.80 $0.00 $105.67 $18,902.13
124 $18,902.13 $106.80 $0.00 $106.88 $19,115.81
125 $19,115.81 $106.80 $0.00 $108.08 $19,330.69
126 $19,330.69 $106.80 $0.00 $109.30 $19,546.79
127 $19,546.79 $106.80 $0.00 $110.52 $19,764.11
128 $19,764.11 $106.80 $0.00 $111.75 $19,982.66
129 $19,982.66 $106.80 $0.00 $112.98 $20,202.44
130 $20,202.44 $106.80 $0.00 $114.23 $20,423.47
131 $20,423.47 $106.80 $0.00 $115.48 $20,645.75
132 $20,645.75 $106.80 $0.00 $116.73 $20,869.28
133 $20,869.28 $106.80 $0.00 $118.00 $21,094.08
134 $21,094.08 $106.80 $0.00 $119.27 $21,320.15
135 $21,320.15 $106.80 $0.00 $120.55 $21,547.50
136 $21,547.50 $106.80 $0.00 $121.83 $21,776.13
137 $21,776.13 $106.80 $0.00 $123.13 $22,006.06
138 $22,006.06 $106.80 $0.00 $124.43 $22,237.29
139 $22,237.29 $106.80 $0.00 $125.73 $22,469.82
140 $22,469.82 $106.80 $0.00 $127.05 $22,703.67
141 $22,703.67 $106.80 $0.00 $128.37 $22,938.84
142 $22,938.84 $106.80 $0.00 $129.70 $23,175.34
143 $23,175.34 $106.80 $0.00 $131.04 $23,413.18
144 $23,413.18 $106.80 $0.00 $132.38 $23,652.36
145 $23,652.36 $106.80 $0.00 $133.73 $23,892.89
146 $23,892.89 $106.80 $0.00 $135.09 $24,134.78
147 $24,134.78 $106.80 $0.00 $136.46 $24,378.04
148 $24,378.04 $106.80 $0.00 $137.84 $24,622.68
149 $24,622.68 $106.80 $0.00 $139.22 $24,868.70
150 $24,868.70 $106.80 $0.00 $140.61 $25,116.11
151 $25,116.11 $106.80 $0.00 $142.01 $25,364.92
152 $25,364.92 $106.80 $0.00 $143.42 $25,615.14
153 $25,615.14 $106.80 $0.00 $144.83 $25,866.77
154 $25,866.77 $106.80 $0.00 $146.25 $26,119.82
155 $26,119.82 $106.80 $0.00 $147.69 $26,374.31
156 $26,374.31 $106.80 $0.00 $149.12 $26,630.23
157 $26,630.23 $106.80 $0.00 $150.57 $26,887.60
158 $26,887.60 $106.80 $0.00 $152.03 $27,146.43
159 $27,146.43 $106.80 $0.00 $153.49 $27,406.72
160 $27,406.72 $106.80 $0.00 $154.96 $27,668.48
161 $27,668.48 $106.80 $0.00 $156.44 $27,931.72
162 $27,931.72 $106.80 $0.00 $157.93 $28,196.45
163 $28,196.45 $106.80 $0.00 $159.43 $28,462.68
164 $28,462.68 $106.80 $0.00 $160.93 $28,730.41
165 $28,730.41 $106.80 $0.00 $162.45 $28,999.66
166 $28,999.66 $106.80 $0.00 $163.97 $29,270.43
167 $29,270.43 $106.80 $0.00 $165.50 $29,542.73
168 $29,542.73 $106.80 $0.00 $167.04 $29,816.57
169 $29,816.57 $106.80 $0.00 $168.59 $30,091.96
170 $30,091.96 $106.80 $0.00 $170.14 $30,368.90
171 $30,368.90 $106.80 $0.00 $171.71 $30,647.41
172 $30,647.41 $106.80 $0.00 $173.28 $30,927.49
173 $30,927.49 $106.80 $0.00 $174.87 $31,209.16
174 $31,209.16 $106.80 $0.00 $176.46 $31,492.42
175 $31,492.42 $106.80 $0.00 $178.06 $31,777.28
176 $31,777.28 $106.80 $0.00 $179.67 $32,063.75
177 $32,063.75 $106.80 $0.00 $181.29 $32,351.84
178 $32,351.84 $106.80 $0.00 $182.92 $32,641.56
179 $32,641.56 $106.80 $0.00 $184.56 $32,932.92
180 $32,932.92 $106.80 $0.00 $186.21 $33,225.93
181 $33,225.93 $106.80 $0.00 $187.86 $33,520.59
182 $33,520.59 $106.80 $0.00 $189.53 $33,816.92
183 $33,816.92 $106.80 $0.00 $191.21 $34,114.93
184 $34,114.93 $106.80 $0.00 $192.89 $34,414.62
185 $34,414.62 $106.80 $0.00 $194.59 $34,716.01
186 $34,716.01 $106.80 $0.00 $196.29 $35,019.10
187 $35,019.10 $106.80 $0.00 $198.00 $35,323.90
188 $35,323.90 $106.80 $0.00 $199.73 $35,630.43
189 $35,630.43 $106.80 $0.00 $201.46 $35,938.69
190 $35,938.69 $106.80 $0.00 $203.20 $36,248.69
191 $36,248.69 $106.80 $0.00 $204.96 $36,560.45
192 $36,560.45 $106.80 $0.00 $206.72 $36,873.97
193 $36,873.97 $106.80 $0.00 $208.49 $37,189.26
194 $37,189.26 $106.80 $0.00 $210.27 $37,506.33
195 $37,506.33 $106.80 $0.00 $212.07 $37,825.20
196 $37,825.20 $106.80 $0.00 $213.87 $38,145.87
197 $38,145.87 $106.80 $0.00 $215.68 $38,468.35
198 $38,468.35 $106.80 $0.00 $217.51 $38,792.66
199 $38,792.66 $106.80 $0.00 $219.34 $39,118.80
200 $39,118.80 $106.80 $0.00 $221.18 $39,446.78
201 $39,446.78 $106.80 $0.00 $223.04 $39,776.62
202 $39,776.62 $106.80 $0.00 $224.90 $40,108.32
203 $40,108.32 $106.80 $0.00 $226.78 $40,441.90
204 $40,441.90 $106.80 $0.00 $228.66 $40,777.36
205 $40,777.36 $106.80 $0.00 $230.56 $41,114.72
206 $41,114.72 $106.80 $0.00 $232.47 $41,453.99
207 $41,453.99 $106.80 $0.00 $234.39 $41,795.18
208 $41,795.18 $106.80 $0.00 $236.32 $42,138.30
209 $42,138.30 $106.80 $0.00 $238.26 $42,483.36
210 $42,483.36 $106.80 $0.00 $240.21 $42,830.37
211 $42,830.37 $106.80 $0.00 $242.17 $43,179.34
212 $43,179.34 $106.80 $0.00 $244.14 $43,530.28
213 $43,530.28 $106.80 $0.00 $246.13 $43,883.21
214 $43,883.21 $106.80 $0.00 $248.12 $44,238.13
215 $44,238.13 $106.80 $0.00 $250.13 $44,595.06
216 $44,595.06 $106.80 $0.00 $252.15 $44,954.01
217 $44,954.01 $106.80 $23,226.89 $254.18 $22,088.10
218 $22,088.10 $106.80 $0.00 $124.89 $22,319.79
219 $22,319.79 $106.80 $0.00 $126.20 $22,552.79
220 $22,552.79 $106.80 $0.00 $127.52 $22,787.11
221 $22,787.11 $106.80 $0.00 $128.84 $23,022.75
222 $23,022.75 $106.80 $0.00 $130.17 $23,259.72
223 $23,259.72 $106.80 $0.00 $131.51 $23,498.03
224 $23,498.03 $106.80 $0.00 $132.86 $23,737.69
225 $23,737.69 $106.80 $0.00 $134.22 $23,978.71
226 $23,978.71 $106.80 $0.00 $135.58 $24,221.09
227 $24,221.09 $106.80 $0.00 $136.95 $24,464.84
228 $24,464.84 $106.80 $0.00 $138.33 $24,709.97
229 $24,709.97 $0.00 $24,852.78 $139.71 -$3.10