Savings Plan and Future Cost Estimation for Clayton State University

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$55,290
Monthly savings required$438

How much will it cost to send your child to Clayton State University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $221,159.10 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $437.67 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$21,321.00
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 Clayton State University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $437.67 $0.00 $0.00 $437.67
2 $437.67 $437.67 $0.00 $2.47 $877.81
3 $877.81 $437.67 $0.00 $4.96 $1,320.44
4 $1,320.44 $437.67 $0.00 $7.47 $1,765.58
5 $1,765.58 $437.67 $0.00 $9.98 $2,213.23
6 $2,213.23 $437.67 $0.00 $12.51 $2,663.41
7 $2,663.41 $437.67 $0.00 $15.06 $3,116.14
8 $3,116.14 $437.67 $0.00 $17.62 $3,571.43
9 $3,571.43 $437.67 $0.00 $20.19 $4,029.29
10 $4,029.29 $437.67 $0.00 $22.78 $4,489.74
11 $4,489.74 $437.67 $0.00 $25.39 $4,952.80
12 $4,952.80 $437.67 $0.00 $28.00 $5,418.47
13 $5,418.47 $437.67 $0.00 $30.64 $5,886.78
14 $5,886.78 $437.67 $0.00 $33.28 $6,357.73
15 $6,357.73 $437.67 $0.00 $35.95 $6,831.35
16 $6,831.35 $437.67 $0.00 $38.63 $7,307.65
17 $7,307.65 $437.67 $0.00 $41.32 $7,786.64
18 $7,786.64 $437.67 $0.00 $44.03 $8,268.34
19 $8,268.34 $437.67 $0.00 $46.75 $8,752.76
20 $8,752.76 $437.67 $0.00 $49.49 $9,239.92
21 $9,239.92 $437.67 $0.00 $52.24 $9,729.83
22 $9,729.83 $437.67 $0.00 $55.01 $10,222.51
23 $10,222.51 $437.67 $0.00 $57.80 $10,717.98
24 $10,717.98 $437.67 $0.00 $60.60 $11,216.25
25 $11,216.25 $437.67 $0.00 $63.42 $11,717.34
26 $11,717.34 $437.67 $0.00 $66.25 $12,221.26
27 $12,221.26 $437.67 $0.00 $69.10 $12,728.03
28 $12,728.03 $437.67 $0.00 $71.97 $13,237.67
29 $13,237.67 $437.67 $0.00 $74.85 $13,750.19
30 $13,750.19 $437.67 $0.00 $77.75 $14,265.61
31 $14,265.61 $437.67 $0.00 $80.66 $14,783.94
32 $14,783.94 $437.67 $0.00 $83.59 $15,305.20
33 $15,305.20 $437.67 $0.00 $86.54 $15,829.41
34 $15,829.41 $437.67 $0.00 $89.50 $16,356.58
35 $16,356.58 $437.67 $0.00 $92.48 $16,886.73
36 $16,886.73 $437.67 $0.00 $95.48 $17,419.88
37 $17,419.88 $437.67 $0.00 $98.49 $17,956.04
38 $17,956.04 $437.67 $0.00 $101.53 $18,495.24
39 $18,495.24 $437.67 $0.00 $104.57 $19,037.48
40 $19,037.48 $437.67 $0.00 $107.64 $19,582.79
41 $19,582.79 $437.67 $0.00 $110.72 $20,131.18
42 $20,131.18 $437.67 $0.00 $113.82 $20,682.67
43 $20,682.67 $437.67 $0.00 $116.94 $21,237.28
44 $21,237.28 $437.67 $0.00 $120.08 $21,795.03
45 $21,795.03 $437.67 $0.00 $123.23 $22,355.93
46 $22,355.93 $437.67 $0.00 $126.40 $22,920.00
47 $22,920.00 $437.67 $0.00 $129.59 $23,487.26
48 $23,487.26 $437.67 $0.00 $132.80 $24,057.73
49 $24,057.73 $437.67 $0.00 $136.03 $24,631.43
50 $24,631.43 $437.67 $0.00 $139.27 $25,208.37
51 $25,208.37 $437.67 $0.00 $142.53 $25,788.57
52 $25,788.57 $437.67 $0.00 $145.81 $26,372.05
53 $26,372.05 $437.67 $0.00 $149.11 $26,958.83
54 $26,958.83 $437.67 $0.00 $152.43 $27,548.93
55 $27,548.93 $437.67 $0.00 $155.77 $28,142.37
56 $28,142.37 $437.67 $0.00 $159.12 $28,739.16
57 $28,739.16 $437.67 $0.00 $162.50 $29,339.33
58 $29,339.33 $437.67 $0.00 $165.89 $29,942.89
59 $29,942.89 $437.67 $0.00 $169.30 $30,549.86
60 $30,549.86 $437.67 $0.00 $172.73 $31,160.26
61 $31,160.26 $437.67 $0.00 $176.18 $31,774.11
62 $31,774.11 $437.67 $0.00 $179.66 $32,391.44
63 $32,391.44 $437.67 $0.00 $183.15 $33,012.26
64 $33,012.26 $437.67 $0.00 $186.66 $33,636.59
65 $33,636.59 $437.67 $0.00 $190.19 $34,264.45
66 $34,264.45 $437.67 $0.00 $193.74 $34,895.86
67 $34,895.86 $437.67 $0.00 $197.31 $35,530.84
68 $35,530.84 $437.67 $0.00 $200.90 $36,169.41
69 $36,169.41 $437.67 $0.00 $204.51 $36,811.59
70 $36,811.59 $437.67 $0.00 $208.14 $37,457.40
71 $37,457.40 $437.67 $0.00 $211.79 $38,106.86
72 $38,106.86 $437.67 $0.00 $215.46 $38,759.99
73 $38,759.99 $437.67 $0.00 $219.15 $39,416.81
74 $39,416.81 $437.67 $0.00 $222.87 $40,077.35
75 $40,077.35 $437.67 $0.00 $226.60 $40,741.62
76 $40,741.62 $437.67 $0.00 $230.36 $41,409.65
77 $41,409.65 $437.67 $0.00 $234.14 $42,081.46
78 $42,081.46 $437.67 $0.00 $237.93 $42,757.06
79 $42,757.06 $437.67 $0.00 $241.75 $43,436.48
80 $43,436.48 $437.67 $0.00 $245.60 $44,119.75
81 $44,119.75 $437.67 $0.00 $249.46 $44,806.88
82 $44,806.88 $437.67 $0.00 $253.34 $45,497.89
83 $45,497.89 $437.67 $0.00 $257.25 $46,192.81
84 $46,192.81 $437.67 $0.00 $261.18 $46,891.66
85 $46,891.66 $437.67 $0.00 $265.13 $47,594.46
86 $47,594.46 $437.67 $0.00 $269.11 $48,301.24
87 $48,301.24 $437.67 $0.00 $273.10 $49,012.01
88 $49,012.01 $437.67 $0.00 $277.12 $49,726.80
89 $49,726.80 $437.67 $0.00 $281.16 $50,445.63
90 $50,445.63 $437.67 $0.00 $285.23 $51,168.53
91 $51,168.53 $437.67 $0.00 $289.31 $51,895.51
92 $51,895.51 $437.67 $0.00 $293.42 $52,626.60
93 $52,626.60 $437.67 $0.00 $297.56 $53,361.83
94 $53,361.83 $437.67 $0.00 $301.72 $54,101.22
95 $54,101.22 $437.67 $0.00 $305.90 $54,844.79
96 $54,844.79 $437.67 $0.00 $310.10 $55,592.56
97 $55,592.56 $437.67 $0.00 $314.33 $56,344.56
98 $56,344.56 $437.67 $0.00 $318.58 $57,100.81
99 $57,100.81 $437.67 $0.00 $322.86 $57,861.34
100 $57,861.34 $437.67 $0.00 $327.16 $58,626.17
101 $58,626.17 $437.67 $0.00 $331.48 $59,395.32
102 $59,395.32 $437.67 $0.00 $335.83 $60,168.82
103 $60,168.82 $437.67 $0.00 $340.20 $60,946.69
104 $60,946.69 $437.67 $0.00 $344.60 $61,728.96
105 $61,728.96 $437.67 $0.00 $349.02 $62,515.65
106 $62,515.65 $437.67 $0.00 $353.47 $63,306.79
107 $63,306.79 $437.67 $0.00 $357.95 $64,102.41
108 $64,102.41 $437.67 $0.00 $362.44 $64,902.52
109 $64,902.52 $437.67 $0.00 $366.97 $65,707.16
110 $65,707.16 $437.67 $0.00 $371.52 $66,516.35
111 $66,516.35 $437.67 $0.00 $376.09 $67,330.11
112 $67,330.11 $437.67 $0.00 $380.69 $68,148.47
113 $68,148.47 $437.67 $0.00 $385.32 $68,971.46
114 $68,971.46 $437.67 $0.00 $389.97 $69,799.10
115 $69,799.10 $437.67 $0.00 $394.65 $70,631.42
116 $70,631.42 $437.67 $0.00 $399.36 $71,468.45
117 $71,468.45 $437.67 $0.00 $404.09 $72,310.21
118 $72,310.21 $437.67 $0.00 $408.85 $73,156.73
119 $73,156.73 $437.67 $0.00 $413.64 $74,008.04
120 $74,008.04 $437.67 $0.00 $418.45 $74,864.16
121 $74,864.16 $437.67 $0.00 $423.29 $75,725.12
122 $75,725.12 $437.67 $0.00 $428.16 $76,590.95
123 $76,590.95 $437.67 $0.00 $433.06 $77,461.68
124 $77,461.68 $437.67 $0.00 $437.98 $78,337.33
125 $78,337.33 $437.67 $0.00 $442.93 $79,217.93
126 $79,217.93 $437.67 $0.00 $447.91 $80,103.51
127 $80,103.51 $437.67 $0.00 $452.92 $80,994.10
128 $80,994.10 $437.67 $0.00 $457.95 $81,889.72
129 $81,889.72 $437.67 $0.00 $463.02 $82,790.41
130 $82,790.41 $437.67 $0.00 $468.11 $83,696.19
131 $83,696.19 $437.67 $0.00 $473.23 $84,607.09
132 $84,607.09 $437.67 $0.00 $478.38 $85,523.14
133 $85,523.14 $437.67 $0.00 $483.56 $86,444.37
134 $86,444.37 $437.67 $0.00 $488.77 $87,370.81
135 $87,370.81 $437.67 $0.00 $494.01 $88,302.49
136 $88,302.49 $437.67 $0.00 $499.28 $89,239.44
137 $89,239.44 $437.67 $0.00 $504.57 $90,181.68
138 $90,181.68 $437.67 $0.00 $509.90 $91,129.25
139 $91,129.25 $437.67 $0.00 $515.26 $92,082.18
140 $92,082.18 $437.67 $0.00 $520.65 $93,040.50
141 $93,040.50 $437.67 $0.00 $526.06 $94,004.23
142 $94,004.23 $437.67 $0.00 $531.51 $94,973.41
143 $94,973.41 $437.67 $0.00 $536.99 $95,948.07
144 $95,948.07 $437.67 $0.00 $542.50 $96,928.24
145 $96,928.24 $437.67 $0.00 $548.05 $97,913.96
146 $97,913.96 $437.67 $0.00 $553.62 $98,905.25
147 $98,905.25 $437.67 $0.00 $559.22 $99,902.14
148 $99,902.14 $437.67 $0.00 $564.86 $100,904.67
149 $100,904.67 $437.67 $0.00 $570.53 $101,912.87
150 $101,912.87 $437.67 $0.00 $576.23 $102,926.77
151 $102,926.77 $437.67 $0.00 $581.96 $103,946.40
152 $103,946.40 $437.67 $0.00 $587.73 $104,971.80
153 $104,971.80 $437.67 $0.00 $593.53 $106,003.00
154 $106,003.00 $437.67 $0.00 $599.36 $107,040.03
155 $107,040.03 $437.67 $0.00 $605.22 $108,082.92
156 $108,082.92 $437.67 $0.00 $611.12 $109,131.71
157 $109,131.71 $437.67 $0.00 $617.05 $110,186.43
158 $110,186.43 $437.67 $0.00 $623.01 $111,247.11
159 $111,247.11 $437.67 $0.00 $629.01 $112,313.79
160 $112,313.79 $437.67 $0.00 $635.04 $113,386.50
161 $113,386.50 $437.67 $0.00 $641.10 $114,465.27
162 $114,465.27 $437.67 $0.00 $647.20 $115,550.14
163 $115,550.14 $437.67 $0.00 $653.34 $116,641.15
164 $116,641.15 $437.67 $0.00 $659.51 $117,738.33
165 $117,738.33 $437.67 $0.00 $665.71 $118,841.71
166 $118,841.71 $437.67 $0.00 $671.95 $119,951.33
167 $119,951.33 $437.67 $0.00 $678.22 $121,067.22
168 $121,067.22 $437.67 $0.00 $684.53 $122,189.42
169 $122,189.42 $437.67 $0.00 $690.88 $123,317.97
170 $123,317.97 $437.67 $0.00 $697.26 $124,452.90
171 $124,452.90 $437.67 $0.00 $703.67 $125,594.24
172 $125,594.24 $437.67 $0.00 $710.13 $126,742.04
173 $126,742.04 $437.67 $0.00 $716.62 $127,896.33
174 $127,896.33 $437.67 $0.00 $723.14 $129,057.14
175 $129,057.14 $437.67 $0.00 $729.71 $130,224.52
176 $130,224.52 $437.67 $0.00 $736.31 $131,398.50
177 $131,398.50 $437.67 $0.00 $742.95 $132,579.12
178 $132,579.12 $437.67 $0.00 $749.62 $133,766.41
179 $133,766.41 $437.67 $0.00 $756.33 $134,960.41
180 $134,960.41 $437.67 $0.00 $763.09 $136,161.17
181 $136,161.17 $437.67 $0.00 $769.88 $137,368.72
182 $137,368.72 $437.67 $0.00 $776.70 $138,583.09
183 $138,583.09 $437.67 $0.00 $783.57 $139,804.33
184 $139,804.33 $437.67 $0.00 $790.47 $141,032.47
185 $141,032.47 $437.67 $0.00 $797.42 $142,267.56
186 $142,267.56 $437.67 $0.00 $804.40 $143,509.63
187 $143,509.63 $437.67 $0.00 $811.42 $144,758.72
188 $144,758.72 $437.67 $0.00 $818.49 $146,014.88
189 $146,014.88 $437.67 $0.00 $825.59 $147,278.14
190 $147,278.14 $437.67 $0.00 $832.73 $148,548.54
191 $148,548.54 $437.67 $0.00 $839.92 $149,826.13
192 $149,826.13 $437.67 $0.00 $847.14 $151,110.94
193 $151,110.94 $437.67 $0.00 $854.40 $152,403.01
194 $152,403.01 $437.67 $0.00 $861.71 $153,702.39
195 $153,702.39 $437.67 $0.00 $869.06 $155,009.12
196 $155,009.12 $437.67 $0.00 $876.44 $156,323.23
197 $156,323.23 $437.67 $0.00 $883.87 $157,644.77
198 $157,644.77 $437.67 $0.00 $891.35 $158,973.79
199 $158,973.79 $437.67 $0.00 $898.86 $160,310.32
200 $160,310.32 $437.67 $0.00 $906.42 $161,654.41
201 $161,654.41 $437.67 $0.00 $914.02 $163,006.10
202 $163,006.10 $437.67 $0.00 $921.66 $164,365.43
203 $164,365.43 $437.67 $0.00 $929.35 $165,732.45
204 $165,732.45 $437.67 $0.00 $937.08 $167,107.20
205 $167,107.20 $437.67 $0.00 $944.85 $168,489.72
206 $168,489.72 $437.67 $0.00 $952.67 $169,880.06
207 $169,880.06 $437.67 $0.00 $960.53 $171,278.26
208 $171,278.26 $437.67 $0.00 $968.43 $172,684.36
209 $172,684.36 $437.67 $0.00 $976.38 $174,098.41
210 $174,098.41 $437.67 $0.00 $984.38 $175,520.46
211 $175,520.46 $437.67 $0.00 $992.42 $176,950.55
212 $176,950.55 $437.67 $0.00 $1,000.50 $178,388.72
213 $178,388.72 $437.67 $0.00 $1,008.64 $179,835.03
214 $179,835.03 $437.67 $0.00 $1,016.81 $181,289.51
215 $181,289.51 $437.67 $0.00 $1,025.04 $182,752.22
216 $182,752.22 $437.67 $0.00 $1,033.31 $184,223.20
217 $184,223.20 $437.67 $51,311.53 $1,041.62 $134,390.96
218 $134,390.96 $437.67 $0.00 $759.87 $135,588.50
219 $135,588.50 $437.67 $0.00 $766.64 $136,792.81
220 $136,792.81 $437.67 $0.00 $773.45 $138,003.93
221 $138,003.93 $437.67 $0.00 $780.29 $139,221.89
222 $139,221.89 $437.67 $0.00 $787.18 $140,446.74
223 $140,446.74 $437.67 $0.00 $794.11 $141,678.52
224 $141,678.52 $437.67 $0.00 $801.07 $142,917.26
225 $142,917.26 $437.67 $0.00 $808.07 $144,163.00
226 $144,163.00 $437.67 $0.00 $815.12 $145,415.79
227 $145,415.79 $437.67 $0.00 $822.20 $146,675.66
228 $146,675.66 $437.67 $0.00 $829.33 $147,942.66
229 $147,942.66 $437.67 $53,877.11 $836.49 $95,339.71
230 $95,339.71 $437.67 $0.00 $539.06 $96,316.44
231 $96,316.44 $437.67 $0.00 $544.59 $97,298.70
232 $97,298.70 $437.67 $0.00 $550.14 $98,286.51
233 $98,286.51 $437.67 $0.00 $555.73 $99,279.91
234 $99,279.91 $437.67 $0.00 $561.34 $100,278.92
235 $100,278.92 $437.67 $0.00 $566.99 $101,283.58
236 $101,283.58 $437.67 $0.00 $572.67 $102,293.92
237 $102,293.92 $437.67 $0.00 $578.38 $103,309.97
238 $103,309.97 $437.67 $0.00 $584.13 $104,331.77
239 $104,331.77 $437.67 $0.00 $589.91 $105,359.35
240 $105,359.35 $437.67 $0.00 $595.72 $106,392.74
241 $106,392.74 $437.67 $56,570.96 $601.56 $50,861.01
242 $50,861.01 $437.67 $0.00 $287.58 $51,586.26
243 $51,586.26 $437.67 $0.00 $291.68 $52,315.61
244 $52,315.61 $437.67 $0.00 $295.80 $53,049.08
245 $53,049.08 $437.67 $0.00 $299.95 $53,786.70
246 $53,786.70 $437.67 $0.00 $304.12 $54,528.49
247 $54,528.49 $437.67 $0.00 $308.31 $55,274.47
248 $55,274.47 $437.67 $0.00 $312.53 $56,024.67
249 $56,024.67 $437.67 $0.00 $316.77 $56,779.11
250 $56,779.11 $437.67 $0.00 $321.04 $57,537.82
251 $57,537.82 $437.67 $0.00 $325.33 $58,300.82
252 $58,300.82 $437.67 $0.00 $329.64 $59,068.13
253 $59,068.13 $0.00 $59,399.51 $333.98 $2.60