Savings Plan and Future Cost Estimation for Georgia Military College Warner Robins Campus

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2042$20,010
Monthly savings required$89

How much will it cost to send your child to Georgia Military College Warner Robins Campus in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $40,019.75 for students enrolling in 2042 if tuition increases average 7% per year until then.   Assuming you have no current college savings, monthly deposits of $88.90 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$5,720.00
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 Warner Robins Campus in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $88.90 $0.00 $0.00 $88.90
2 $88.90 $88.90 $0.00 $0.50 $178.30
3 $178.30 $88.90 $0.00 $1.01 $268.21
4 $268.21 $88.90 $0.00 $1.52 $358.63
5 $358.63 $88.90 $0.00 $2.03 $449.56
6 $449.56 $88.90 $0.00 $2.54 $541.00
7 $541.00 $88.90 $0.00 $3.06 $632.96
8 $632.96 $88.90 $0.00 $3.58 $725.44
9 $725.44 $88.90 $0.00 $4.10 $818.44
10 $818.44 $88.90 $0.00 $4.63 $911.97
11 $911.97 $88.90 $0.00 $5.16 $1,006.03
12 $1,006.03 $88.90 $0.00 $5.69 $1,100.62
13 $1,100.62 $88.90 $0.00 $6.22 $1,195.74
14 $1,195.74 $88.90 $0.00 $6.76 $1,291.40
15 $1,291.40 $88.90 $0.00 $7.30 $1,387.60
16 $1,387.60 $88.90 $0.00 $7.85 $1,484.35
17 $1,484.35 $88.90 $0.00 $8.39 $1,581.64
18 $1,581.64 $88.90 $0.00 $8.94 $1,679.48
19 $1,679.48 $88.90 $0.00 $9.50 $1,777.88
20 $1,777.88 $88.90 $0.00 $10.05 $1,876.83
21 $1,876.83 $88.90 $0.00 $10.61 $1,976.34
22 $1,976.34 $88.90 $0.00 $11.17 $2,076.41
23 $2,076.41 $88.90 $0.00 $11.74 $2,177.05
24 $2,177.05 $88.90 $0.00 $12.31 $2,278.26
25 $2,278.26 $88.90 $0.00 $12.88 $2,380.04
26 $2,380.04 $88.90 $0.00 $13.46 $2,482.40
27 $2,482.40 $88.90 $0.00 $14.04 $2,585.34
28 $2,585.34 $88.90 $0.00 $14.62 $2,688.86
29 $2,688.86 $88.90 $0.00 $15.20 $2,792.96
30 $2,792.96 $88.90 $0.00 $15.79 $2,897.65
31 $2,897.65 $88.90 $0.00 $16.38 $3,002.93
32 $3,002.93 $88.90 $0.00 $16.98 $3,108.81
33 $3,108.81 $88.90 $0.00 $17.58 $3,215.29
34 $3,215.29 $88.90 $0.00 $18.18 $3,322.37
35 $3,322.37 $88.90 $0.00 $18.79 $3,430.06
36 $3,430.06 $88.90 $0.00 $19.39 $3,538.35
37 $3,538.35 $88.90 $0.00 $20.01 $3,647.26
38 $3,647.26 $88.90 $0.00 $20.62 $3,756.78
39 $3,756.78 $88.90 $0.00 $21.24 $3,866.92
40 $3,866.92 $88.90 $0.00 $21.86 $3,977.68
41 $3,977.68 $88.90 $0.00 $22.49 $4,089.07
42 $4,089.07 $88.90 $0.00 $23.12 $4,201.09
43 $4,201.09 $88.90 $0.00 $23.75 $4,313.74
44 $4,313.74 $88.90 $0.00 $24.39 $4,427.03
45 $4,427.03 $88.90 $0.00 $25.03 $4,540.96
46 $4,540.96 $88.90 $0.00 $25.68 $4,655.54
47 $4,655.54 $88.90 $0.00 $26.32 $4,770.76
48 $4,770.76 $88.90 $0.00 $26.97 $4,886.63
49 $4,886.63 $88.90 $0.00 $27.63 $5,003.16
50 $5,003.16 $88.90 $0.00 $28.29 $5,120.35
51 $5,120.35 $88.90 $0.00 $28.95 $5,238.20
52 $5,238.20 $88.90 $0.00 $29.62 $5,356.72
53 $5,356.72 $88.90 $0.00 $30.29 $5,475.91
54 $5,475.91 $88.90 $0.00 $30.96 $5,595.77
55 $5,595.77 $88.90 $0.00 $31.64 $5,716.31
56 $5,716.31 $88.90 $0.00 $32.32 $5,837.53
57 $5,837.53 $88.90 $0.00 $33.01 $5,959.44
58 $5,959.44 $88.90 $0.00 $33.70 $6,082.04
59 $6,082.04 $88.90 $0.00 $34.39 $6,205.33
60 $6,205.33 $88.90 $0.00 $35.09 $6,329.32
61 $6,329.32 $88.90 $0.00 $35.79 $6,454.01
62 $6,454.01 $88.90 $0.00 $36.49 $6,579.40
63 $6,579.40 $88.90 $0.00 $37.20 $6,705.50
64 $6,705.50 $88.90 $0.00 $37.91 $6,832.31
65 $6,832.31 $88.90 $0.00 $38.63 $6,959.84
66 $6,959.84 $88.90 $0.00 $39.35 $7,088.09
67 $7,088.09 $88.90 $0.00 $40.08 $7,217.07
68 $7,217.07 $88.90 $0.00 $40.81 $7,346.78
69 $7,346.78 $88.90 $0.00 $41.54 $7,477.22
70 $7,477.22 $88.90 $0.00 $42.28 $7,608.40
71 $7,608.40 $88.90 $0.00 $43.02 $7,740.32
72 $7,740.32 $88.90 $0.00 $43.76 $7,872.98
73 $7,872.98 $88.90 $0.00 $44.51 $8,006.39
74 $8,006.39 $88.90 $0.00 $45.27 $8,140.56
75 $8,140.56 $88.90 $0.00 $46.03 $8,275.49
76 $8,275.49 $88.90 $0.00 $46.79 $8,411.18
77 $8,411.18 $88.90 $0.00 $47.56 $8,547.64
78 $8,547.64 $88.90 $0.00 $48.33 $8,684.87
79 $8,684.87 $88.90 $0.00 $49.11 $8,822.88
80 $8,822.88 $88.90 $0.00 $49.89 $8,961.67
81 $8,961.67 $88.90 $0.00 $50.67 $9,101.24
82 $9,101.24 $88.90 $0.00 $51.46 $9,241.60
83 $9,241.60 $88.90 $0.00 $52.25 $9,382.75
84 $9,382.75 $88.90 $0.00 $53.05 $9,524.70
85 $9,524.70 $88.90 $0.00 $53.85 $9,667.45
86 $9,667.45 $88.90 $0.00 $54.66 $9,811.01
87 $9,811.01 $88.90 $0.00 $55.47 $9,955.38
88 $9,955.38 $88.90 $0.00 $56.29 $10,100.57
89 $10,100.57 $88.90 $0.00 $57.11 $10,246.58
90 $10,246.58 $88.90 $0.00 $57.94 $10,393.42
91 $10,393.42 $88.90 $0.00 $58.77 $10,541.09
92 $10,541.09 $88.90 $0.00 $59.60 $10,689.59
93 $10,689.59 $88.90 $0.00 $60.44 $10,838.93
94 $10,838.93 $88.90 $0.00 $61.28 $10,989.11
95 $10,989.11 $88.90 $0.00 $62.13 $11,140.14
96 $11,140.14 $88.90 $0.00 $62.99 $11,292.03
97 $11,292.03 $88.90 $0.00 $63.85 $11,444.78
98 $11,444.78 $88.90 $0.00 $64.71 $11,598.39
99 $11,598.39 $88.90 $0.00 $65.58 $11,752.87
100 $11,752.87 $88.90 $0.00 $66.45 $11,908.22
101 $11,908.22 $88.90 $0.00 $67.33 $12,064.45
102 $12,064.45 $88.90 $0.00 $68.21 $12,221.56
103 $12,221.56 $88.90 $0.00 $69.10 $12,379.56
104 $12,379.56 $88.90 $0.00 $70.00 $12,538.46
105 $12,538.46 $88.90 $0.00 $70.89 $12,698.25
106 $12,698.25 $88.90 $0.00 $71.80 $12,858.95
107 $12,858.95 $88.90 $0.00 $72.71 $13,020.56
108 $13,020.56 $88.90 $0.00 $73.62 $13,183.08
109 $13,183.08 $88.90 $0.00 $74.54 $13,346.52
110 $13,346.52 $88.90 $0.00 $75.46 $13,510.88
111 $13,510.88 $88.90 $0.00 $76.39 $13,676.17
112 $13,676.17 $88.90 $0.00 $77.33 $13,842.40
113 $13,842.40 $88.90 $0.00 $78.27 $14,009.57
114 $14,009.57 $88.90 $0.00 $79.21 $14,177.68
115 $14,177.68 $88.90 $0.00 $80.16 $14,346.74
116 $14,346.74 $88.90 $0.00 $81.12 $14,516.76
117 $14,516.76 $88.90 $0.00 $82.08 $14,687.74
118 $14,687.74 $88.90 $0.00 $83.05 $14,859.69
119 $14,859.69 $88.90 $0.00 $84.02 $15,032.61
120 $15,032.61 $88.90 $0.00 $85.00 $15,206.51
121 $15,206.51 $88.90 $0.00 $85.98 $15,381.39
122 $15,381.39 $88.90 $0.00 $86.97 $15,557.26
123 $15,557.26 $88.90 $0.00 $87.96 $15,734.12
124 $15,734.12 $88.90 $0.00 $88.96 $15,911.98
125 $15,911.98 $88.90 $0.00 $89.97 $16,090.85
126 $16,090.85 $88.90 $0.00 $90.98 $16,270.73
127 $16,270.73 $88.90 $0.00 $92.00 $16,451.63
128 $16,451.63 $88.90 $0.00 $93.02 $16,633.55
129 $16,633.55 $88.90 $0.00 $94.05 $16,816.50
130 $16,816.50 $88.90 $0.00 $95.08 $17,000.48
131 $17,000.48 $88.90 $0.00 $96.12 $17,185.50
132 $17,185.50 $88.90 $0.00 $97.17 $17,371.57
133 $17,371.57 $88.90 $0.00 $98.22 $17,558.69
134 $17,558.69 $88.90 $0.00 $99.28 $17,746.87
135 $17,746.87 $88.90 $0.00 $100.34 $17,936.11
136 $17,936.11 $88.90 $0.00 $101.41 $18,126.42
137 $18,126.42 $88.90 $0.00 $102.49 $18,317.81
138 $18,317.81 $88.90 $0.00 $103.57 $18,510.28
139 $18,510.28 $88.90 $0.00 $104.66 $18,703.84
140 $18,703.84 $88.90 $0.00 $105.75 $18,898.49
141 $18,898.49 $88.90 $0.00 $106.85 $19,094.24
142 $19,094.24 $88.90 $0.00 $107.96 $19,291.10
143 $19,291.10 $88.90 $0.00 $109.07 $19,489.07
144 $19,489.07 $88.90 $0.00 $110.19 $19,688.16
145 $19,688.16 $88.90 $0.00 $111.32 $19,888.38
146 $19,888.38 $88.90 $0.00 $112.45 $20,089.73
147 $20,089.73 $88.90 $0.00 $113.59 $20,292.22
148 $20,292.22 $88.90 $0.00 $114.74 $20,495.86
149 $20,495.86 $88.90 $0.00 $115.89 $20,700.65
150 $20,700.65 $88.90 $0.00 $117.04 $20,906.59
151 $20,906.59 $88.90 $0.00 $118.21 $21,113.70
152 $21,113.70 $88.90 $0.00 $119.38 $21,321.98
153 $21,321.98 $88.90 $0.00 $120.56 $21,531.44
154 $21,531.44 $88.90 $0.00 $121.74 $21,742.08
155 $21,742.08 $88.90 $0.00 $122.93 $21,953.91
156 $21,953.91 $88.90 $0.00 $124.13 $22,166.94
157 $22,166.94 $88.90 $0.00 $125.34 $22,381.18
158 $22,381.18 $88.90 $0.00 $126.55 $22,596.63
159 $22,596.63 $88.90 $0.00 $127.76 $22,813.29
160 $22,813.29 $88.90 $0.00 $128.99 $23,031.18
161 $23,031.18 $88.90 $0.00 $130.22 $23,250.30
162 $23,250.30 $88.90 $0.00 $131.46 $23,470.66
163 $23,470.66 $88.90 $0.00 $132.71 $23,692.27
164 $23,692.27 $88.90 $0.00 $133.96 $23,915.13
165 $23,915.13 $88.90 $0.00 $135.22 $24,139.25
166 $24,139.25 $88.90 $0.00 $136.49 $24,364.64
167 $24,364.64 $88.90 $0.00 $137.76 $24,591.30
168 $24,591.30 $88.90 $0.00 $139.04 $24,819.24
169 $24,819.24 $88.90 $0.00 $140.33 $25,048.47
170 $25,048.47 $88.90 $0.00 $141.63 $25,279.00
171 $25,279.00 $88.90 $0.00 $142.93 $25,510.83
172 $25,510.83 $88.90 $0.00 $144.24 $25,743.97
173 $25,743.97 $88.90 $0.00 $145.56 $25,978.43
174 $25,978.43 $88.90 $0.00 $146.89 $26,214.22
175 $26,214.22 $88.90 $0.00 $148.22 $26,451.34
176 $26,451.34 $88.90 $0.00 $149.56 $26,689.80
177 $26,689.80 $88.90 $0.00 $150.91 $26,929.61
178 $26,929.61 $88.90 $0.00 $152.26 $27,170.77
179 $27,170.77 $88.90 $0.00 $153.63 $27,413.30
180 $27,413.30 $88.90 $0.00 $155.00 $27,657.20
181 $27,657.20 $88.90 $0.00 $156.38 $27,902.48
182 $27,902.48 $88.90 $0.00 $157.76 $28,149.14
183 $28,149.14 $88.90 $0.00 $159.16 $28,397.20
184 $28,397.20 $88.90 $0.00 $160.56 $28,646.66
185 $28,646.66 $88.90 $0.00 $161.97 $28,897.53
186 $28,897.53 $88.90 $0.00 $163.39 $29,149.82
187 $29,149.82 $88.90 $0.00 $164.82 $29,403.54
188 $29,403.54 $88.90 $0.00 $166.25 $29,658.69
189 $29,658.69 $88.90 $0.00 $167.69 $29,915.28
190 $29,915.28 $88.90 $0.00 $169.15 $30,173.33
191 $30,173.33 $88.90 $0.00 $170.60 $30,432.83
192 $30,432.83 $88.90 $0.00 $172.07 $30,693.80
193 $30,693.80 $88.90 $0.00 $173.55 $30,956.25
194 $30,956.25 $88.90 $0.00 $175.03 $31,220.18
195 $31,220.18 $88.90 $0.00 $176.52 $31,485.60
196 $31,485.60 $88.90 $0.00 $178.02 $31,752.52
197 $31,752.52 $88.90 $0.00 $179.53 $32,020.95
198 $32,020.95 $88.90 $0.00 $181.05 $32,290.90
199 $32,290.90 $88.90 $0.00 $182.58 $32,562.38
200 $32,562.38 $88.90 $0.00 $184.11 $32,835.39
201 $32,835.39 $88.90 $0.00 $185.66 $33,109.95
202 $33,109.95 $88.90 $0.00 $187.21 $33,386.06
203 $33,386.06 $88.90 $0.00 $188.77 $33,663.73
204 $33,663.73 $88.90 $0.00 $190.34 $33,942.97
205 $33,942.97 $88.90 $0.00 $191.92 $34,223.79
206 $34,223.79 $88.90 $0.00 $193.51 $34,506.20
207 $34,506.20 $88.90 $0.00 $195.10 $34,790.20
208 $34,790.20 $88.90 $0.00 $196.71 $35,075.81
209 $35,075.81 $88.90 $0.00 $198.32 $35,363.03
210 $35,363.03 $88.90 $0.00 $199.95 $35,651.88
211 $35,651.88 $88.90 $0.00 $201.58 $35,942.36
212 $35,942.36 $88.90 $0.00 $203.22 $36,234.48
213 $36,234.48 $88.90 $0.00 $204.88 $36,528.26
214 $36,528.26 $88.90 $0.00 $206.54 $36,823.70
215 $36,823.70 $88.90 $0.00 $208.21 $37,120.81
216 $37,120.81 $88.90 $0.00 $209.89 $37,419.60
217 $37,419.60 $88.90 $19,333.21 $211.58 $18,386.87
218 $18,386.87 $88.90 $0.00 $103.96 $18,579.73
219 $18,579.73 $88.90 $0.00 $105.05 $18,773.68
220 $18,773.68 $88.90 $0.00 $106.15 $18,968.73
221 $18,968.73 $88.90 $0.00 $107.25 $19,164.88
222 $19,164.88 $88.90 $0.00 $108.36 $19,362.14
223 $19,362.14 $88.90 $0.00 $109.48 $19,560.52
224 $19,560.52 $88.90 $0.00 $110.60 $19,760.02
225 $19,760.02 $88.90 $0.00 $111.73 $19,960.65
226 $19,960.65 $88.90 $0.00 $112.86 $20,162.41
227 $20,162.41 $88.90 $0.00 $114.00 $20,365.31
228 $20,365.31 $88.90 $0.00 $115.15 $20,569.36
229 $20,569.36 $0.00 $20,686.54 $116.30 -$0.88