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 2041$54,247
Monthly savings required$429

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 $216,989.23 for students enrolling in 2041 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $429.41 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$20,919.00
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 $429.41 $0.00 $0.00 $429.41
2 $429.41 $429.41 $0.00 $2.43 $861.25
3 $861.25 $429.41 $0.00 $4.87 $1,295.53
4 $1,295.53 $429.41 $0.00 $7.33 $1,732.27
5 $1,732.27 $429.41 $0.00 $9.79 $2,171.47
6 $2,171.47 $429.41 $0.00 $12.28 $2,613.16
7 $2,613.16 $429.41 $0.00 $14.78 $3,057.35
8 $3,057.35 $429.41 $0.00 $17.29 $3,504.05
9 $3,504.05 $429.41 $0.00 $19.81 $3,953.27
10 $3,953.27 $429.41 $0.00 $22.35 $4,405.03
11 $4,405.03 $429.41 $0.00 $24.91 $4,859.35
12 $4,859.35 $429.41 $0.00 $27.48 $5,316.24
13 $5,316.24 $429.41 $0.00 $30.06 $5,775.71
14 $5,775.71 $429.41 $0.00 $32.66 $6,237.78
15 $6,237.78 $429.41 $0.00 $35.27 $6,702.46
16 $6,702.46 $429.41 $0.00 $37.90 $7,169.77
17 $7,169.77 $429.41 $0.00 $40.54 $7,639.72
18 $7,639.72 $429.41 $0.00 $43.20 $8,112.33
19 $8,112.33 $429.41 $0.00 $45.87 $8,587.61
20 $8,587.61 $429.41 $0.00 $48.56 $9,065.58
21 $9,065.58 $429.41 $0.00 $51.26 $9,546.25
22 $9,546.25 $429.41 $0.00 $53.98 $10,029.64
23 $10,029.64 $429.41 $0.00 $56.71 $10,515.76
24 $10,515.76 $429.41 $0.00 $59.46 $11,004.63
25 $11,004.63 $429.41 $0.00 $62.22 $11,496.26
26 $11,496.26 $429.41 $0.00 $65.00 $11,990.67
27 $11,990.67 $429.41 $0.00 $67.80 $12,487.88
28 $12,487.88 $429.41 $0.00 $70.61 $12,987.90
29 $12,987.90 $429.41 $0.00 $73.44 $13,490.75
30 $13,490.75 $429.41 $0.00 $76.28 $13,996.44
31 $13,996.44 $429.41 $0.00 $79.14 $14,504.99
32 $14,504.99 $429.41 $0.00 $82.01 $15,016.41
33 $15,016.41 $429.41 $0.00 $84.90 $15,530.72
34 $15,530.72 $429.41 $0.00 $87.81 $16,047.94
35 $16,047.94 $429.41 $0.00 $90.74 $16,568.09
36 $16,568.09 $429.41 $0.00 $93.68 $17,091.18
37 $17,091.18 $429.41 $0.00 $96.64 $17,617.23
38 $17,617.23 $429.41 $0.00 $99.61 $18,146.25
39 $18,146.25 $429.41 $0.00 $102.60 $18,678.26
40 $18,678.26 $429.41 $0.00 $105.61 $19,213.28
41 $19,213.28 $429.41 $0.00 $108.63 $19,751.32
42 $19,751.32 $429.41 $0.00 $111.68 $20,292.41
43 $20,292.41 $429.41 $0.00 $114.74 $20,836.56
44 $20,836.56 $429.41 $0.00 $117.81 $21,383.78
45 $21,383.78 $429.41 $0.00 $120.91 $21,934.10
46 $21,934.10 $429.41 $0.00 $124.02 $22,487.53
47 $22,487.53 $429.41 $0.00 $127.15 $23,044.09
48 $23,044.09 $429.41 $0.00 $130.29 $23,603.79
49 $23,603.79 $429.41 $0.00 $133.46 $24,166.66
50 $24,166.66 $429.41 $0.00 $136.64 $24,732.71
51 $24,732.71 $429.41 $0.00 $139.84 $25,301.96
52 $25,301.96 $429.41 $0.00 $143.06 $25,874.43
53 $25,874.43 $429.41 $0.00 $146.30 $26,450.14
54 $26,450.14 $429.41 $0.00 $149.55 $27,029.10
55 $27,029.10 $429.41 $0.00 $152.83 $27,611.34
56 $27,611.34 $429.41 $0.00 $156.12 $28,196.87
57 $28,196.87 $429.41 $0.00 $159.43 $28,785.71
58 $28,785.71 $429.41 $0.00 $162.76 $29,377.88
59 $29,377.88 $429.41 $0.00 $166.11 $29,973.40
60 $29,973.40 $429.41 $0.00 $169.47 $30,572.28
61 $30,572.28 $429.41 $0.00 $172.86 $31,174.55
62 $31,174.55 $429.41 $0.00 $176.27 $31,780.23
63 $31,780.23 $429.41 $0.00 $179.69 $32,389.33
64 $32,389.33 $429.41 $0.00 $183.13 $33,001.87
65 $33,001.87 $429.41 $0.00 $186.60 $33,617.88
66 $33,617.88 $429.41 $0.00 $190.08 $34,237.37
67 $34,237.37 $429.41 $0.00 $193.58 $34,860.36
68 $34,860.36 $429.41 $0.00 $197.11 $35,486.88
69 $35,486.88 $429.41 $0.00 $200.65 $36,116.94
70 $36,116.94 $429.41 $0.00 $204.21 $36,750.56
71 $36,750.56 $429.41 $0.00 $207.79 $37,387.76
72 $37,387.76 $429.41 $0.00 $211.40 $38,028.57
73 $38,028.57 $429.41 $0.00 $215.02 $38,673.00
74 $38,673.00 $429.41 $0.00 $218.66 $39,321.07
75 $39,321.07 $429.41 $0.00 $222.33 $39,972.81
76 $39,972.81 $429.41 $0.00 $226.01 $40,628.23
77 $40,628.23 $429.41 $0.00 $229.72 $41,287.36
78 $41,287.36 $429.41 $0.00 $233.44 $41,950.21
79 $41,950.21 $429.41 $0.00 $237.19 $42,616.81
80 $42,616.81 $429.41 $0.00 $240.96 $43,287.18
81 $43,287.18 $429.41 $0.00 $244.75 $43,961.34
82 $43,961.34 $429.41 $0.00 $248.56 $44,639.31
83 $44,639.31 $429.41 $0.00 $252.40 $45,321.12
84 $45,321.12 $429.41 $0.00 $256.25 $46,006.78
85 $46,006.78 $429.41 $0.00 $260.13 $46,696.32
86 $46,696.32 $429.41 $0.00 $264.03 $47,389.76
87 $47,389.76 $429.41 $0.00 $267.95 $48,087.12
88 $48,087.12 $429.41 $0.00 $271.89 $48,788.42
89 $48,788.42 $429.41 $0.00 $275.86 $49,493.69
90 $49,493.69 $429.41 $0.00 $279.84 $50,202.94
91 $50,202.94 $429.41 $0.00 $283.85 $50,916.20
92 $50,916.20 $429.41 $0.00 $287.89 $51,633.50
93 $51,633.50 $429.41 $0.00 $291.94 $52,354.85
94 $52,354.85 $429.41 $0.00 $296.02 $53,080.28
95 $53,080.28 $429.41 $0.00 $300.12 $53,809.81
96 $53,809.81 $429.41 $0.00 $304.25 $54,543.47
97 $54,543.47 $429.41 $0.00 $308.40 $55,281.28
98 $55,281.28 $429.41 $0.00 $312.57 $56,023.26
99 $56,023.26 $429.41 $0.00 $316.76 $56,769.43
100 $56,769.43 $429.41 $0.00 $320.98 $57,519.82
101 $57,519.82 $429.41 $0.00 $325.23 $58,274.46
102 $58,274.46 $429.41 $0.00 $329.49 $59,033.36
103 $59,033.36 $429.41 $0.00 $333.78 $59,796.55
104 $59,796.55 $429.41 $0.00 $338.10 $60,564.06
105 $60,564.06 $429.41 $0.00 $342.44 $61,335.91
106 $61,335.91 $429.41 $0.00 $346.80 $62,112.12
107 $62,112.12 $429.41 $0.00 $351.19 $62,892.72
108 $62,892.72 $429.41 $0.00 $355.60 $63,677.73
109 $63,677.73 $429.41 $0.00 $360.04 $64,467.18
110 $64,467.18 $429.41 $0.00 $364.51 $65,261.10
111 $65,261.10 $429.41 $0.00 $369.00 $66,059.51
112 $66,059.51 $429.41 $0.00 $373.51 $66,862.43
113 $66,862.43 $429.41 $0.00 $378.05 $67,669.89
114 $67,669.89 $429.41 $0.00 $382.62 $68,481.92
115 $68,481.92 $429.41 $0.00 $387.21 $69,298.54
116 $69,298.54 $429.41 $0.00 $391.82 $70,119.77
117 $70,119.77 $429.41 $0.00 $396.47 $70,945.65
118 $70,945.65 $429.41 $0.00 $401.14 $71,776.20
119 $71,776.20 $429.41 $0.00 $405.83 $72,611.44
120 $72,611.44 $429.41 $0.00 $410.56 $73,451.41
121 $73,451.41 $429.41 $0.00 $415.30 $74,296.12
122 $74,296.12 $429.41 $0.00 $420.08 $75,145.61
123 $75,145.61 $429.41 $0.00 $424.88 $75,999.90
124 $75,999.90 $429.41 $0.00 $429.71 $76,859.02
125 $76,859.02 $429.41 $0.00 $434.57 $77,723.00
126 $77,723.00 $429.41 $0.00 $439.46 $78,591.87
127 $78,591.87 $429.41 $0.00 $444.37 $79,465.65
128 $79,465.65 $429.41 $0.00 $449.31 $80,344.37
129 $80,344.37 $429.41 $0.00 $454.28 $81,228.06
130 $81,228.06 $429.41 $0.00 $459.28 $82,116.75
131 $82,116.75 $429.41 $0.00 $464.30 $83,010.46
132 $83,010.46 $429.41 $0.00 $469.35 $83,909.22
133 $83,909.22 $429.41 $0.00 $474.43 $84,813.06
134 $84,813.06 $429.41 $0.00 $479.55 $85,722.02
135 $85,722.02 $429.41 $0.00 $484.68 $86,636.11
136 $86,636.11 $429.41 $0.00 $489.85 $87,555.37
137 $87,555.37 $429.41 $0.00 $495.05 $88,479.83
138 $88,479.83 $429.41 $0.00 $500.28 $89,409.52
139 $89,409.52 $429.41 $0.00 $505.53 $90,344.46
140 $90,344.46 $429.41 $0.00 $510.82 $91,284.69
141 $91,284.69 $429.41 $0.00 $516.14 $92,230.24
142 $92,230.24 $429.41 $0.00 $521.48 $93,181.13
143 $93,181.13 $429.41 $0.00 $526.86 $94,137.40
144 $94,137.40 $429.41 $0.00 $532.27 $95,099.08
145 $95,099.08 $429.41 $0.00 $537.70 $96,066.19
146 $96,066.19 $429.41 $0.00 $543.17 $97,038.77
147 $97,038.77 $429.41 $0.00 $548.67 $98,016.85
148 $98,016.85 $429.41 $0.00 $554.20 $99,000.46
149 $99,000.46 $429.41 $0.00 $559.76 $99,989.63
150 $99,989.63 $429.41 $0.00 $565.36 $100,984.40
151 $100,984.40 $429.41 $0.00 $570.98 $101,984.79
152 $101,984.79 $429.41 $0.00 $576.64 $102,990.84
153 $102,990.84 $429.41 $0.00 $582.33 $104,002.58
154 $104,002.58 $429.41 $0.00 $588.05 $105,020.04
155 $105,020.04 $429.41 $0.00 $593.80 $106,043.25
156 $106,043.25 $429.41 $0.00 $599.58 $107,072.24
157 $107,072.24 $429.41 $0.00 $605.40 $108,107.05
158 $108,107.05 $429.41 $0.00 $611.25 $109,147.71
159 $109,147.71 $429.41 $0.00 $617.14 $110,194.26
160 $110,194.26 $429.41 $0.00 $623.05 $111,246.72
161 $111,246.72 $429.41 $0.00 $629.01 $112,305.14
162 $112,305.14 $429.41 $0.00 $634.99 $113,369.54
163 $113,369.54 $429.41 $0.00 $641.01 $114,439.96
164 $114,439.96 $429.41 $0.00 $647.06 $115,516.43
165 $115,516.43 $429.41 $0.00 $653.15 $116,598.99
166 $116,598.99 $429.41 $0.00 $659.27 $117,687.67
167 $117,687.67 $429.41 $0.00 $665.42 $118,782.50
168 $118,782.50 $429.41 $0.00 $671.61 $119,883.52
169 $119,883.52 $429.41 $0.00 $677.84 $120,990.77
170 $120,990.77 $429.41 $0.00 $684.10 $122,104.28
171 $122,104.28 $429.41 $0.00 $690.40 $123,224.09
172 $123,224.09 $429.41 $0.00 $696.73 $124,350.23
173 $124,350.23 $429.41 $0.00 $703.09 $125,482.73
174 $125,482.73 $429.41 $0.00 $709.50 $126,621.64
175 $126,621.64 $429.41 $0.00 $715.94 $127,766.99
176 $127,766.99 $429.41 $0.00 $722.41 $128,918.81
177 $128,918.81 $429.41 $0.00 $728.93 $130,077.15
178 $130,077.15 $429.41 $0.00 $735.48 $131,242.04
179 $131,242.04 $429.41 $0.00 $742.06 $132,413.51
180 $132,413.51 $429.41 $0.00 $748.69 $133,591.61
181 $133,591.61 $429.41 $0.00 $755.35 $134,776.37
182 $134,776.37 $429.41 $0.00 $762.05 $135,967.83
183 $135,967.83 $429.41 $0.00 $768.78 $137,166.02
184 $137,166.02 $429.41 $0.00 $775.56 $138,370.99
185 $138,370.99 $429.41 $0.00 $782.37 $139,582.77
186 $139,582.77 $429.41 $0.00 $789.22 $140,801.40
187 $140,801.40 $429.41 $0.00 $796.11 $142,026.92
188 $142,026.92 $429.41 $0.00 $803.04 $143,259.37
189 $143,259.37 $429.41 $0.00 $810.01 $144,498.79
190 $144,498.79 $429.41 $0.00 $817.02 $145,745.22
191 $145,745.22 $429.41 $0.00 $824.06 $146,998.69
192 $146,998.69 $429.41 $0.00 $831.15 $148,259.25
193 $148,259.25 $429.41 $0.00 $838.28 $149,526.94
194 $149,526.94 $429.41 $0.00 $845.45 $150,801.80
195 $150,801.80 $429.41 $0.00 $852.66 $152,083.87
196 $152,083.87 $429.41 $0.00 $859.90 $153,373.18
197 $153,373.18 $429.41 $0.00 $867.19 $154,669.78
198 $154,669.78 $429.41 $0.00 $874.53 $155,973.72
199 $155,973.72 $429.41 $0.00 $881.90 $157,285.03
200 $157,285.03 $429.41 $0.00 $889.31 $158,603.75
201 $158,603.75 $429.41 $0.00 $896.77 $159,929.93
202 $159,929.93 $429.41 $0.00 $904.27 $161,263.61
203 $161,263.61 $429.41 $0.00 $911.81 $162,604.83
204 $162,604.83 $429.41 $0.00 $919.39 $163,953.63
205 $163,953.63 $429.41 $0.00 $927.02 $165,310.06
206 $165,310.06 $429.41 $0.00 $934.69 $166,674.16
207 $166,674.16 $429.41 $0.00 $942.40 $168,045.97
208 $168,045.97 $429.41 $0.00 $950.16 $169,425.54
209 $169,425.54 $429.41 $0.00 $957.96 $170,812.91
210 $170,812.91 $429.41 $0.00 $965.80 $172,208.12
211 $172,208.12 $429.41 $0.00 $973.69 $173,611.22
212 $173,611.22 $429.41 $0.00 $981.62 $175,022.25
213 $175,022.25 $429.41 $0.00 $989.60 $176,441.26
214 $176,441.26 $429.41 $0.00 $997.62 $177,868.29
215 $177,868.29 $429.41 $0.00 $1,005.69 $179,303.39
216 $179,303.39 $429.41 $0.00 $1,013.81 $180,746.61
217 $180,746.61 $429.41 $50,344.07 $1,021.97 $131,853.92
218 $131,853.92 $429.41 $0.00 $745.52 $133,028.85
219 $133,028.85 $429.41 $0.00 $752.16 $134,210.42
220 $134,210.42 $429.41 $0.00 $758.85 $135,398.68
221 $135,398.68 $429.41 $0.00 $765.56 $136,593.65
222 $136,593.65 $429.41 $0.00 $772.32 $137,795.38
223 $137,795.38 $429.41 $0.00 $779.12 $139,003.91
224 $139,003.91 $429.41 $0.00 $785.95 $140,219.27
225 $140,219.27 $429.41 $0.00 $792.82 $141,441.50
226 $141,441.50 $429.41 $0.00 $799.73 $142,670.64
227 $142,670.64 $429.41 $0.00 $806.68 $143,906.73
228 $143,906.73 $429.41 $0.00 $813.67 $145,149.81
229 $145,149.81 $429.41 $52,861.27 $820.70 $93,538.65
230 $93,538.65 $429.41 $0.00 $528.88 $94,496.94
231 $94,496.94 $429.41 $0.00 $534.30 $95,460.65
232 $95,460.65 $429.41 $0.00 $539.75 $96,429.81
233 $96,429.81 $429.41 $0.00 $545.23 $97,404.45
234 $97,404.45 $429.41 $0.00 $550.74 $98,384.60
235 $98,384.60 $429.41 $0.00 $556.28 $99,370.29
236 $99,370.29 $429.41 $0.00 $561.85 $100,361.55
237 $100,361.55 $429.41 $0.00 $567.46 $101,358.42
238 $101,358.42 $429.41 $0.00 $573.10 $102,360.93
239 $102,360.93 $429.41 $0.00 $578.76 $103,369.10
240 $103,369.10 $429.41 $0.00 $584.46 $104,382.97
241 $104,382.97 $429.41 $55,504.33 $590.20 $49,898.25
242 $49,898.25 $429.41 $0.00 $282.13 $50,609.79
243 $50,609.79 $429.41 $0.00 $286.16 $51,325.36
244 $51,325.36 $429.41 $0.00 $290.20 $52,044.97
245 $52,044.97 $429.41 $0.00 $294.27 $52,768.65
246 $52,768.65 $429.41 $0.00 $298.36 $53,496.42
247 $53,496.42 $429.41 $0.00 $302.48 $54,228.31
248 $54,228.31 $429.41 $0.00 $306.61 $54,964.33
249 $54,964.33 $429.41 $0.00 $310.78 $55,704.52
250 $55,704.52 $429.41 $0.00 $314.96 $56,448.89
251 $56,448.89 $429.41 $0.00 $319.17 $57,197.47
252 $57,197.47 $429.41 $0.00 $323.40 $57,950.28
253 $57,950.28 $0.00 $58,279.55 $327.66 ($1.61)