## Savings Plan and Future Cost Estimation

 Estimated Annual Cost in 2037 \$59,281 Monthly savings required \$469

How much will it cost to send your child to Georgia Southern University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at \$237,122.89 for students enrolling in 2037 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of \$469.27 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 \$22,860.00 Years until enrollment 18 Annual Tuition Increase 5% Current Savings \$0.00 After Tax Return on Savings 7% Years of enrollment 4

## Current Savings Shortfall

### College Savings Calculator

Discover how much will you need to start saving now to afford Georgia Southern University in the future.

## College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 \$0.00 \$469.27 \$0.00 \$0.00 \$469.27
2 \$469.27 \$469.27 \$0.00 \$2.65 \$941.19
3 \$941.19 \$469.27 \$0.00 \$5.32 \$1,415.78
4 \$1,415.78 \$469.27 \$0.00 \$8.01 \$1,893.06
5 \$1,893.06 \$469.27 \$0.00 \$10.70 \$2,373.03
6 \$2,373.03 \$469.27 \$0.00 \$13.42 \$2,855.72
7 \$2,855.72 \$469.27 \$0.00 \$16.15 \$3,341.14
8 \$3,341.14 \$469.27 \$0.00 \$18.89 \$3,829.30
9 \$3,829.30 \$469.27 \$0.00 \$21.65 \$4,320.22
10 \$4,320.22 \$469.27 \$0.00 \$24.43 \$4,813.92
11 \$4,813.92 \$469.27 \$0.00 \$27.22 \$5,310.41
12 \$5,310.41 \$469.27 \$0.00 \$30.03 \$5,809.71
13 \$5,809.71 \$469.27 \$0.00 \$32.85 \$6,311.83
14 \$6,311.83 \$469.27 \$0.00 \$35.69 \$6,816.79
15 \$6,816.79 \$469.27 \$0.00 \$38.54 \$7,324.60
16 \$7,324.60 \$469.27 \$0.00 \$41.41 \$7,835.28
17 \$7,835.28 \$469.27 \$0.00 \$44.30 \$8,348.85
18 \$8,348.85 \$469.27 \$0.00 \$47.21 \$8,865.33
19 \$8,865.33 \$469.27 \$0.00 \$50.13 \$9,384.73
20 \$9,384.73 \$469.27 \$0.00 \$53.06 \$9,907.06
21 \$9,907.06 \$469.27 \$0.00 \$56.02 \$10,432.35
22 \$10,432.35 \$469.27 \$0.00 \$58.99 \$10,960.61
23 \$10,960.61 \$469.27 \$0.00 \$61.97 \$11,491.85
24 \$11,491.85 \$469.27 \$0.00 \$64.98 \$12,026.10
25 \$12,026.10 \$469.27 \$0.00 \$68.00 \$12,563.37
26 \$12,563.37 \$469.27 \$0.00 \$71.04 \$13,103.68
27 \$13,103.68 \$469.27 \$0.00 \$74.09 \$13,647.04
28 \$13,647.04 \$469.27 \$0.00 \$77.16 \$14,193.47
29 \$14,193.47 \$469.27 \$0.00 \$80.25 \$14,742.99
30 \$14,742.99 \$469.27 \$0.00 \$83.36 \$15,295.62
31 \$15,295.62 \$469.27 \$0.00 \$86.48 \$15,851.37
32 \$15,851.37 \$469.27 \$0.00 \$89.63 \$16,410.27
33 \$16,410.27 \$469.27 \$0.00 \$92.79 \$16,972.33
34 \$16,972.33 \$469.27 \$0.00 \$95.96 \$17,537.56
35 \$17,537.56 \$469.27 \$0.00 \$99.16 \$18,105.99
36 \$18,105.99 \$469.27 \$0.00 \$102.37 \$18,677.63
37 \$18,677.63 \$469.27 \$0.00 \$105.61 \$19,252.51
38 \$19,252.51 \$469.27 \$0.00 \$108.86 \$19,830.64
39 \$19,830.64 \$469.27 \$0.00 \$112.13 \$20,412.04
40 \$20,412.04 \$469.27 \$0.00 \$115.41 \$20,996.72
41 \$20,996.72 \$469.27 \$0.00 \$118.72 \$21,584.71
42 \$21,584.71 \$469.27 \$0.00 \$122.04 \$22,176.02
43 \$22,176.02 \$469.27 \$0.00 \$125.39 \$22,770.68
44 \$22,770.68 \$469.27 \$0.00 \$128.75 \$23,368.70
45 \$23,368.70 \$469.27 \$0.00 \$132.13 \$23,970.10
46 \$23,970.10 \$469.27 \$0.00 \$135.53 \$24,574.90
47 \$24,574.90 \$469.27 \$0.00 \$138.95 \$25,183.12
48 \$25,183.12 \$469.27 \$0.00 \$142.39 \$25,794.78
49 \$25,794.78 \$469.27 \$0.00 \$145.85 \$26,409.90
50 \$26,409.90 \$469.27 \$0.00 \$149.33 \$27,028.50
51 \$27,028.50 \$469.27 \$0.00 \$152.82 \$27,650.59
52 \$27,650.59 \$469.27 \$0.00 \$156.34 \$28,276.20
53 \$28,276.20 \$469.27 \$0.00 \$159.88 \$28,905.35
54 \$28,905.35 \$469.27 \$0.00 \$163.44 \$29,538.06
55 \$29,538.06 \$469.27 \$0.00 \$167.01 \$30,174.34
56 \$30,174.34 \$469.27 \$0.00 \$170.61 \$30,814.22
57 \$30,814.22 \$469.27 \$0.00 \$174.23 \$31,457.72
58 \$31,457.72 \$469.27 \$0.00 \$177.87 \$32,104.86
59 \$32,104.86 \$469.27 \$0.00 \$181.53 \$32,755.66
60 \$32,755.66 \$469.27 \$0.00 \$185.21 \$33,410.14
61 \$33,410.14 \$469.27 \$0.00 \$188.91 \$34,068.32
62 \$34,068.32 \$469.27 \$0.00 \$192.63 \$34,730.22
63 \$34,730.22 \$469.27 \$0.00 \$196.37 \$35,395.86
64 \$35,395.86 \$469.27 \$0.00 \$200.13 \$36,065.26
65 \$36,065.26 \$469.27 \$0.00 \$203.92 \$36,738.45
66 \$36,738.45 \$469.27 \$0.00 \$207.72 \$37,415.44
67 \$37,415.44 \$469.27 \$0.00 \$211.55 \$38,096.26
68 \$38,096.26 \$469.27 \$0.00 \$215.40 \$38,780.93
69 \$38,780.93 \$469.27 \$0.00 \$219.27 \$39,469.47
70 \$39,469.47 \$469.27 \$0.00 \$223.17 \$40,161.91
71 \$40,161.91 \$469.27 \$0.00 \$227.08 \$40,858.26
72 \$40,858.26 \$469.27 \$0.00 \$231.02 \$41,558.55
73 \$41,558.55 \$469.27 \$0.00 \$234.98 \$42,262.80
74 \$42,262.80 \$469.27 \$0.00 \$238.96 \$42,971.03
75 \$42,971.03 \$469.27 \$0.00 \$242.96 \$43,683.26
76 \$43,683.26 \$469.27 \$0.00 \$246.99 \$44,399.52
77 \$44,399.52 \$469.27 \$0.00 \$251.04 \$45,119.83
78 \$45,119.83 \$469.27 \$0.00 \$255.11 \$45,844.21
79 \$45,844.21 \$469.27 \$0.00 \$259.21 \$46,572.69
80 \$46,572.69 \$469.27 \$0.00 \$263.33 \$47,305.29
81 \$47,305.29 \$469.27 \$0.00 \$267.47 \$48,042.03
82 \$48,042.03 \$469.27 \$0.00 \$271.64 \$48,782.94
83 \$48,782.94 \$469.27 \$0.00 \$275.83 \$49,528.04
84 \$49,528.04 \$469.27 \$0.00 \$280.04 \$50,277.35
85 \$50,277.35 \$469.27 \$0.00 \$284.28 \$51,030.90
86 \$51,030.90 \$469.27 \$0.00 \$288.54 \$51,788.71
87 \$51,788.71 \$469.27 \$0.00 \$292.82 \$52,550.80
88 \$52,550.80 \$469.27 \$0.00 \$297.13 \$53,317.20
89 \$53,317.20 \$469.27 \$0.00 \$301.46 \$54,087.93
90 \$54,087.93 \$469.27 \$0.00 \$305.82 \$54,863.02
91 \$54,863.02 \$469.27 \$0.00 \$310.20 \$55,642.49
92 \$55,642.49 \$469.27 \$0.00 \$314.61 \$56,426.37
93 \$56,426.37 \$469.27 \$0.00 \$319.04 \$57,214.68
94 \$57,214.68 \$469.27 \$0.00 \$323.50 \$58,007.45
95 \$58,007.45 \$469.27 \$0.00 \$327.98 \$58,804.70
96 \$58,804.70 \$469.27 \$0.00 \$332.49 \$59,606.46
97 \$59,606.46 \$469.27 \$0.00 \$337.02 \$60,412.75
98 \$60,412.75 \$469.27 \$0.00 \$341.58 \$61,223.60
99 \$61,223.60 \$469.27 \$0.00 \$346.17 \$62,039.04
100 \$62,039.04 \$469.27 \$0.00 \$350.78 \$62,859.09
101 \$62,859.09 \$469.27 \$0.00 \$355.41 \$63,683.77
102 \$63,683.77 \$469.27 \$0.00 \$360.08 \$64,513.12
103 \$64,513.12 \$469.27 \$0.00 \$364.77 \$65,347.16
104 \$65,347.16 \$469.27 \$0.00 \$369.48 \$66,185.91
105 \$66,185.91 \$469.27 \$0.00 \$374.22 \$67,029.40
106 \$67,029.40 \$469.27 \$0.00 \$378.99 \$67,877.66
107 \$67,877.66 \$469.27 \$0.00 \$383.79 \$68,730.72
108 \$68,730.72 \$469.27 \$0.00 \$388.61 \$69,588.60
109 \$69,588.60 \$469.27 \$0.00 \$393.46 \$70,451.33
110 \$70,451.33 \$469.27 \$0.00 \$398.34 \$71,318.94
111 \$71,318.94 \$469.27 \$0.00 \$403.25 \$72,191.46
112 \$72,191.46 \$469.27 \$0.00 \$408.18 \$73,068.91
113 \$73,068.91 \$469.27 \$0.00 \$413.14 \$73,951.32
114 \$73,951.32 \$469.27 \$0.00 \$418.13 \$74,838.72
115 \$74,838.72 \$469.27 \$0.00 \$423.15 \$75,731.14
116 \$75,731.14 \$469.27 \$0.00 \$428.19 \$76,628.60
117 \$76,628.60 \$469.27 \$0.00 \$433.27 \$77,531.14
118 \$77,531.14 \$469.27 \$0.00 \$438.37 \$78,438.78
119 \$78,438.78 \$469.27 \$0.00 \$443.50 \$79,351.55
120 \$79,351.55 \$469.27 \$0.00 \$448.67 \$80,269.49
121 \$80,269.49 \$469.27 \$0.00 \$453.86 \$81,192.62
122 \$81,192.62 \$469.27 \$0.00 \$459.07 \$82,120.96
123 \$82,120.96 \$469.27 \$0.00 \$464.32 \$83,054.55
124 \$83,054.55 \$469.27 \$0.00 \$469.60 \$83,993.42
125 \$83,993.42 \$469.27 \$0.00 \$474.91 \$84,937.60
126 \$84,937.60 \$469.27 \$0.00 \$480.25 \$85,887.12
127 \$85,887.12 \$469.27 \$0.00 \$485.62 \$86,842.01
128 \$86,842.01 \$469.27 \$0.00 \$491.02 \$87,802.30
129 \$87,802.30 \$469.27 \$0.00 \$496.45 \$88,768.02
130 \$88,768.02 \$469.27 \$0.00 \$501.91 \$89,739.20
131 \$89,739.20 \$469.27 \$0.00 \$507.40 \$90,715.87
132 \$90,715.87 \$469.27 \$0.00 \$512.92 \$91,698.06
133 \$91,698.06 \$469.27 \$0.00 \$518.47 \$92,685.80
134 \$92,685.80 \$469.27 \$0.00 \$524.06 \$93,679.13
135 \$93,679.13 \$469.27 \$0.00 \$529.68 \$94,678.08
136 \$94,678.08 \$469.27 \$0.00 \$535.32 \$95,682.67
137 \$95,682.67 \$469.27 \$0.00 \$541.00 \$96,692.94
138 \$96,692.94 \$469.27 \$0.00 \$546.72 \$97,708.93
139 \$97,708.93 \$469.27 \$0.00 \$552.46 \$98,730.66
140 \$98,730.66 \$469.27 \$0.00 \$558.24 \$99,758.17
141 \$99,758.17 \$469.27 \$0.00 \$564.05 \$100,791.49
142 \$100,791.49 \$469.27 \$0.00 \$569.89 \$101,830.65
143 \$101,830.65 \$469.27 \$0.00 \$575.77 \$102,875.69
144 \$102,875.69 \$469.27 \$0.00 \$581.67 \$103,926.63
145 \$103,926.63 \$469.27 \$0.00 \$587.62 \$104,983.52
146 \$104,983.52 \$469.27 \$0.00 \$593.59 \$106,046.38
147 \$106,046.38 \$469.27 \$0.00 \$599.60 \$107,115.25
148 \$107,115.25 \$469.27 \$0.00 \$605.65 \$108,190.17
149 \$108,190.17 \$469.27 \$0.00 \$611.72 \$109,271.16
150 \$109,271.16 \$469.27 \$0.00 \$617.84 \$110,358.27
151 \$110,358.27 \$469.27 \$0.00 \$623.98 \$111,451.52
152 \$111,451.52 \$469.27 \$0.00 \$630.16 \$112,550.95
153 \$112,550.95 \$469.27 \$0.00 \$636.38 \$113,656.60
154 \$113,656.60 \$469.27 \$0.00 \$642.63 \$114,768.50
155 \$114,768.50 \$469.27 \$0.00 \$648.92 \$115,886.69
156 \$115,886.69 \$469.27 \$0.00 \$655.24 \$117,011.20
157 \$117,011.20 \$469.27 \$0.00 \$661.60 \$118,142.07
158 \$118,142.07 \$469.27 \$0.00 \$667.99 \$119,279.33
159 \$119,279.33 \$469.27 \$0.00 \$674.42 \$120,423.02
160 \$120,423.02 \$469.27 \$0.00 \$680.89 \$121,573.18
161 \$121,573.18 \$469.27 \$0.00 \$687.39 \$122,729.84
162 \$122,729.84 \$469.27 \$0.00 \$693.93 \$123,893.04
163 \$123,893.04 \$469.27 \$0.00 \$700.51 \$125,062.82
164 \$125,062.82 \$469.27 \$0.00 \$707.12 \$126,239.21
165 \$126,239.21 \$469.27 \$0.00 \$713.77 \$127,422.25
166 \$127,422.25 \$469.27 \$0.00 \$720.46 \$128,611.98
167 \$128,611.98 \$469.27 \$0.00 \$727.19 \$129,808.44
168 \$129,808.44 \$469.27 \$0.00 \$733.96 \$131,011.67
169 \$131,011.67 \$469.27 \$0.00 \$740.76 \$132,221.70
170 \$132,221.70 \$469.27 \$0.00 \$747.60 \$133,438.57
171 \$133,438.57 \$469.27 \$0.00 \$754.48 \$134,662.32
172 \$134,662.32 \$469.27 \$0.00 \$761.40 \$135,892.99
173 \$135,892.99 \$469.27 \$0.00 \$768.36 \$137,130.62
174 \$137,130.62 \$469.27 \$0.00 \$775.36 \$138,375.25
175 \$138,375.25 \$469.27 \$0.00 \$782.39 \$139,626.91
176 \$139,626.91 \$469.27 \$0.00 \$789.47 \$140,885.65
177 \$140,885.65 \$469.27 \$0.00 \$796.59 \$142,151.51
178 \$142,151.51 \$469.27 \$0.00 \$803.75 \$143,424.53
179 \$143,424.53 \$469.27 \$0.00 \$810.94 \$144,704.74
180 \$144,704.74 \$469.27 \$0.00 \$818.18 \$145,992.19
181 \$145,992.19 \$469.27 \$0.00 \$825.46 \$147,286.92
182 \$147,286.92 \$469.27 \$0.00 \$832.78 \$148,588.97
183 \$148,588.97 \$469.27 \$0.00 \$840.14 \$149,898.38
184 \$149,898.38 \$469.27 \$0.00 \$847.55 \$151,215.20
185 \$151,215.20 \$469.27 \$0.00 \$854.99 \$152,539.46
186 \$152,539.46 \$469.27 \$0.00 \$862.48 \$153,871.21
187 \$153,871.21 \$469.27 \$0.00 \$870.01 \$155,210.49
188 \$155,210.49 \$469.27 \$0.00 \$877.58 \$156,557.34
189 \$156,557.34 \$469.27 \$0.00 \$885.20 \$157,911.81
190 \$157,911.81 \$469.27 \$0.00 \$892.86 \$159,273.94
191 \$159,273.94 \$469.27 \$0.00 \$900.56 \$160,643.77
192 \$160,643.77 \$469.27 \$0.00 \$908.30 \$162,021.34
193 \$162,021.34 \$469.27 \$0.00 \$916.09 \$163,406.70
194 \$163,406.70 \$469.27 \$0.00 \$923.93 \$164,799.90
195 \$164,799.90 \$469.27 \$0.00 \$931.80 \$166,200.97
196 \$166,200.97 \$469.27 \$0.00 \$939.72 \$167,609.96
197 \$167,609.96 \$469.27 \$0.00 \$947.69 \$169,026.92
198 \$169,026.92 \$469.27 \$0.00 \$955.70 \$170,451.89
199 \$170,451.89 \$469.27 \$0.00 \$963.76 \$171,884.92
200 \$171,884.92 \$469.27 \$0.00 \$971.86 \$173,326.05
201 \$173,326.05 \$469.27 \$0.00 \$980.01 \$174,775.33
202 \$174,775.33 \$469.27 \$0.00 \$988.21 \$176,232.81
203 \$176,232.81 \$469.27 \$0.00 \$996.45 \$177,698.53
204 \$177,698.53 \$469.27 \$0.00 \$1,004.73 \$179,172.53
205 \$179,172.53 \$469.27 \$0.00 \$1,013.07 \$180,654.87
206 \$180,654.87 \$469.27 \$0.00 \$1,021.45 \$182,145.59
207 \$182,145.59 \$469.27 \$0.00 \$1,029.88 \$183,644.74
208 \$183,644.74 \$469.27 \$0.00 \$1,038.35 \$185,152.36
209 \$185,152.36 \$469.27 \$0.00 \$1,046.88 \$186,668.51
210 \$186,668.51 \$469.27 \$0.00 \$1,055.45 \$188,193.23
211 \$188,193.23 \$469.27 \$0.00 \$1,064.07 \$189,726.57
212 \$189,726.57 \$469.27 \$0.00 \$1,072.74 \$191,268.58
213 \$191,268.58 \$469.27 \$0.00 \$1,081.46 \$192,819.31
214 \$192,819.31 \$469.27 \$0.00 \$1,090.23 \$194,378.81
215 \$194,378.81 \$469.27 \$0.00 \$1,099.05 \$195,947.13
216 \$195,947.13 \$469.27 \$0.00 \$1,107.91 \$197,524.31
217 \$197,524.31 \$469.27 \$55,015.32 \$1,116.83 \$144,095.09
218 \$144,095.09 \$469.27 \$0.00 \$814.73 \$145,379.09
219 \$145,379.09 \$469.27 \$0.00 \$821.99 \$146,670.35
220 \$146,670.35 \$469.27 \$0.00 \$829.30 \$147,968.92
221 \$147,968.92 \$469.27 \$0.00 \$836.64 \$149,274.83
222 \$149,274.83 \$469.27 \$0.00 \$844.02 \$150,588.12
223 \$150,588.12 \$469.27 \$0.00 \$851.45 \$151,908.84
224 \$151,908.84 \$469.27 \$0.00 \$858.91 \$153,237.02
225 \$153,237.02 \$469.27 \$0.00 \$866.42 \$154,572.71
226 \$154,572.71 \$469.27 \$0.00 \$873.98 \$155,915.96
227 \$155,915.96 \$469.27 \$0.00 \$881.57 \$157,266.80
228 \$157,266.80 \$469.27 \$0.00 \$889.21 \$158,625.28
229 \$158,625.28 \$469.27 \$57,766.08 \$896.89 \$102,225.36
230 \$102,225.36 \$469.27 \$0.00 \$578.00 \$103,272.63
231 \$103,272.63 \$469.27 \$0.00 \$583.92 \$104,325.82
232 \$104,325.82 \$469.27 \$0.00 \$589.87 \$105,384.96
233 \$105,384.96 \$469.27 \$0.00 \$595.86 \$106,450.09
234 \$106,450.09 \$469.27 \$0.00 \$601.88 \$107,521.24
235 \$107,521.24 \$469.27 \$0.00 \$607.94 \$108,598.45
236 \$108,598.45 \$469.27 \$0.00 \$614.03 \$109,681.75
237 \$109,681.75 \$469.27 \$0.00 \$620.16 \$110,771.18
238 \$110,771.18 \$469.27 \$0.00 \$626.32 \$111,866.77
239 \$111,866.77 \$469.27 \$0.00 \$632.51 \$112,968.55
240 \$112,968.55 \$469.27 \$0.00 \$638.74 \$114,076.56
241 \$114,076.56 \$469.27 \$60,654.39 \$645.01 \$54,536.45
242 \$54,536.45 \$469.27 \$0.00 \$308.36 \$55,314.08
243 \$55,314.08 \$469.27 \$0.00 \$312.75 \$56,096.10
244 \$56,096.10 \$469.27 \$0.00 \$317.18 \$56,882.55
245 \$56,882.55 \$469.27 \$0.00 \$321.62 \$57,673.44
246 \$57,673.44 \$469.27 \$0.00 \$326.09 \$58,468.80
247 \$58,468.80 \$469.27 \$0.00 \$330.59 \$59,268.66
248 \$59,268.66 \$469.27 \$0.00 \$335.11 \$60,073.04
249 \$60,073.04 \$469.27 \$0.00 \$339.66 \$60,881.97
250 \$60,881.97 \$469.27 \$0.00 \$344.24 \$61,695.48
251 \$61,695.48 \$469.27 \$0.00 \$348.84 \$62,513.59
252 \$62,513.59 \$469.27 \$0.00 \$353.46 \$63,336.32
253 \$63,336.32 \$0.00 \$63,687.10 \$358.11 \$7.33