Quantcast

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 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 Georgia Southern University in the future.

Planned Savings Balance

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