Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$31,116
Monthly savings required$138

How much will it cost to send your child to Georgia Military College Milledgeville Campus in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $62,232.04 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $138.29 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$12,614.00
Years until enrollment18
Annual Tuition Increase5%
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 Milledgeville Campus in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $138.29 $0.00 $0.00 $138.29
2 $138.29 $138.29 $0.00 $0.78 $277.36
3 $277.36 $138.29 $0.00 $1.57 $417.22
4 $417.22 $138.29 $0.00 $2.36 $557.87
5 $557.87 $138.29 $0.00 $3.15 $699.31
6 $699.31 $138.29 $0.00 $3.95 $841.55
7 $841.55 $138.29 $0.00 $4.76 $984.60
8 $984.60 $138.29 $0.00 $5.57 $1,128.46
9 $1,128.46 $138.29 $0.00 $6.38 $1,273.13
10 $1,273.13 $138.29 $0.00 $7.20 $1,418.62
11 $1,418.62 $138.29 $0.00 $8.02 $1,564.93
12 $1,564.93 $138.29 $0.00 $8.85 $1,712.07
13 $1,712.07 $138.29 $0.00 $9.68 $1,860.04
14 $1,860.04 $138.29 $0.00 $10.52 $2,008.85
15 $2,008.85 $138.29 $0.00 $11.36 $2,158.50
16 $2,158.50 $138.29 $0.00 $12.20 $2,308.99
17 $2,308.99 $138.29 $0.00 $13.06 $2,460.34
18 $2,460.34 $138.29 $0.00 $13.91 $2,612.54
19 $2,612.54 $138.29 $0.00 $14.77 $2,765.60
20 $2,765.60 $138.29 $0.00 $15.64 $2,919.53
21 $2,919.53 $138.29 $0.00 $16.51 $3,074.33
22 $3,074.33 $138.29 $0.00 $17.38 $3,230.00
23 $3,230.00 $138.29 $0.00 $18.26 $3,386.55
24 $3,386.55 $138.29 $0.00 $19.15 $3,543.99
25 $3,543.99 $138.29 $0.00 $20.04 $3,702.32
26 $3,702.32 $138.29 $0.00 $20.93 $3,861.54
27 $3,861.54 $138.29 $0.00 $21.83 $4,021.66
28 $4,021.66 $138.29 $0.00 $22.74 $4,182.69
29 $4,182.69 $138.29 $0.00 $23.65 $4,344.63
30 $4,344.63 $138.29 $0.00 $24.57 $4,507.49
31 $4,507.49 $138.29 $0.00 $25.49 $4,671.27
32 $4,671.27 $138.29 $0.00 $26.41 $4,835.97
33 $4,835.97 $138.29 $0.00 $27.34 $5,001.60
34 $5,001.60 $138.29 $0.00 $28.28 $5,168.17
35 $5,168.17 $138.29 $0.00 $29.22 $5,335.68
36 $5,335.68 $138.29 $0.00 $30.17 $5,504.14
37 $5,504.14 $138.29 $0.00 $31.12 $5,673.55
38 $5,673.55 $138.29 $0.00 $32.08 $5,843.92
39 $5,843.92 $138.29 $0.00 $33.04 $6,015.25
40 $6,015.25 $138.29 $0.00 $34.01 $6,187.55
41 $6,187.55 $138.29 $0.00 $34.99 $6,360.83
42 $6,360.83 $138.29 $0.00 $35.97 $6,535.09
43 $6,535.09 $138.29 $0.00 $36.95 $6,710.33
44 $6,710.33 $138.29 $0.00 $37.94 $6,886.56
45 $6,886.56 $138.29 $0.00 $38.94 $7,063.79
46 $7,063.79 $138.29 $0.00 $39.94 $7,242.02
47 $7,242.02 $138.29 $0.00 $40.95 $7,421.26
48 $7,421.26 $138.29 $0.00 $41.96 $7,601.51
49 $7,601.51 $138.29 $0.00 $42.98 $7,782.78
50 $7,782.78 $138.29 $0.00 $44.00 $7,965.07
51 $7,965.07 $138.29 $0.00 $45.04 $8,148.40
52 $8,148.40 $138.29 $0.00 $46.07 $8,332.76
53 $8,332.76 $138.29 $0.00 $47.11 $8,518.16
54 $8,518.16 $138.29 $0.00 $48.16 $8,704.61
55 $8,704.61 $138.29 $0.00 $49.22 $8,892.12
56 $8,892.12 $138.29 $0.00 $50.28 $9,080.69
57 $9,080.69 $138.29 $0.00 $51.34 $9,270.32
58 $9,270.32 $138.29 $0.00 $52.42 $9,461.03
59 $9,461.03 $138.29 $0.00 $53.49 $9,652.81
60 $9,652.81 $138.29 $0.00 $54.58 $9,845.68
61 $9,845.68 $138.29 $0.00 $55.67 $10,039.64
62 $10,039.64 $138.29 $0.00 $56.77 $10,234.70
63 $10,234.70 $138.29 $0.00 $57.87 $10,430.86
64 $10,430.86 $138.29 $0.00 $58.98 $10,628.13
65 $10,628.13 $138.29 $0.00 $60.09 $10,826.51
66 $10,826.51 $138.29 $0.00 $61.21 $11,026.01
67 $11,026.01 $138.29 $0.00 $62.34 $11,226.64
68 $11,226.64 $138.29 $0.00 $63.48 $11,428.41
69 $11,428.41 $138.29 $0.00 $64.62 $11,631.32
70 $11,631.32 $138.29 $0.00 $65.77 $11,835.38
71 $11,835.38 $138.29 $0.00 $66.92 $12,040.59
72 $12,040.59 $138.29 $0.00 $68.08 $12,246.96
73 $12,246.96 $138.29 $0.00 $69.25 $12,454.50
74 $12,454.50 $138.29 $0.00 $70.42 $12,663.21
75 $12,663.21 $138.29 $0.00 $71.60 $12,873.10
76 $12,873.10 $138.29 $0.00 $72.79 $13,084.18
77 $13,084.18 $138.29 $0.00 $73.98 $13,296.45
78 $13,296.45 $138.29 $0.00 $75.18 $13,509.92
79 $13,509.92 $138.29 $0.00 $76.39 $13,724.60
80 $13,724.60 $138.29 $0.00 $77.60 $13,940.49
81 $13,940.49 $138.29 $0.00 $78.82 $14,157.60
82 $14,157.60 $138.29 $0.00 $80.05 $14,375.94
83 $14,375.94 $138.29 $0.00 $81.28 $14,595.51
84 $14,595.51 $138.29 $0.00 $82.53 $14,816.33
85 $14,816.33 $138.29 $0.00 $83.77 $15,038.39
86 $15,038.39 $138.29 $0.00 $85.03 $15,261.71
87 $15,261.71 $138.29 $0.00 $86.29 $15,486.29
88 $15,486.29 $138.29 $0.00 $87.56 $15,712.14
89 $15,712.14 $138.29 $0.00 $88.84 $15,939.27
90 $15,939.27 $138.29 $0.00 $90.12 $16,167.68
91 $16,167.68 $138.29 $0.00 $91.41 $16,397.38
92 $16,397.38 $138.29 $0.00 $92.71 $16,628.38
93 $16,628.38 $138.29 $0.00 $94.02 $16,860.69
94 $16,860.69 $138.29 $0.00 $95.33 $17,094.31
95 $17,094.31 $138.29 $0.00 $96.65 $17,329.25
96 $17,329.25 $138.29 $0.00 $97.98 $17,565.52
97 $17,565.52 $138.29 $0.00 $99.32 $17,803.13
98 $17,803.13 $138.29 $0.00 $100.66 $18,042.08
99 $18,042.08 $138.29 $0.00 $102.01 $18,282.38
100 $18,282.38 $138.29 $0.00 $103.37 $18,524.04
101 $18,524.04 $138.29 $0.00 $104.74 $18,767.07
102 $18,767.07 $138.29 $0.00 $106.11 $19,011.47
103 $19,011.47 $138.29 $0.00 $107.49 $19,257.25
104 $19,257.25 $138.29 $0.00 $108.88 $19,504.42
105 $19,504.42 $138.29 $0.00 $110.28 $19,752.99
106 $19,752.99 $138.29 $0.00 $111.69 $20,002.97
107 $20,002.97 $138.29 $0.00 $113.10 $20,254.36
108 $20,254.36 $138.29 $0.00 $114.52 $20,507.17
109 $20,507.17 $138.29 $0.00 $115.95 $20,761.41
110 $20,761.41 $138.29 $0.00 $117.39 $21,017.09
111 $21,017.09 $138.29 $0.00 $118.83 $21,274.21
112 $21,274.21 $138.29 $0.00 $120.29 $21,532.79
113 $21,532.79 $138.29 $0.00 $121.75 $21,792.83
114 $21,792.83 $138.29 $0.00 $123.22 $22,054.34
115 $22,054.34 $138.29 $0.00 $124.70 $22,317.33
116 $22,317.33 $138.29 $0.00 $126.19 $22,581.81
117 $22,581.81 $138.29 $0.00 $127.68 $22,847.78
118 $22,847.78 $138.29 $0.00 $129.18 $23,115.25
119 $23,115.25 $138.29 $0.00 $130.70 $23,384.24
120 $23,384.24 $138.29 $0.00 $132.22 $23,654.75
121 $23,654.75 $138.29 $0.00 $133.75 $23,926.79
122 $23,926.79 $138.29 $0.00 $135.29 $24,200.37
123 $24,200.37 $138.29 $0.00 $136.83 $24,475.49
124 $24,475.49 $138.29 $0.00 $138.39 $24,752.17
125 $24,752.17 $138.29 $0.00 $139.95 $25,030.41
126 $25,030.41 $138.29 $0.00 $141.53 $25,310.23
127 $25,310.23 $138.29 $0.00 $143.11 $25,591.63
128 $25,591.63 $138.29 $0.00 $144.70 $25,874.62
129 $25,874.62 $138.29 $0.00 $146.30 $26,159.21
130 $26,159.21 $138.29 $0.00 $147.91 $26,445.41
131 $26,445.41 $138.29 $0.00 $149.53 $26,733.23
132 $26,733.23 $138.29 $0.00 $151.15 $27,022.67
133 $27,022.67 $138.29 $0.00 $152.79 $27,313.75
134 $27,313.75 $138.29 $0.00 $154.44 $27,606.48
135 $27,606.48 $138.29 $0.00 $156.09 $27,900.86
136 $27,900.86 $138.29 $0.00 $157.76 $28,196.91
137 $28,196.91 $138.29 $0.00 $159.43 $28,494.63
138 $28,494.63 $138.29 $0.00 $161.11 $28,794.03
139 $28,794.03 $138.29 $0.00 $162.81 $29,095.13
140 $29,095.13 $138.29 $0.00 $164.51 $29,397.93
141 $29,397.93 $138.29 $0.00 $166.22 $29,702.44
142 $29,702.44 $138.29 $0.00 $167.94 $30,008.67
143 $30,008.67 $138.29 $0.00 $169.67 $30,316.63
144 $30,316.63 $138.29 $0.00 $171.41 $30,626.33
145 $30,626.33 $138.29 $0.00 $173.17 $30,937.79
146 $30,937.79 $138.29 $0.00 $174.93 $31,251.01
147 $31,251.01 $138.29 $0.00 $176.70 $31,566.00
148 $31,566.00 $138.29 $0.00 $178.48 $31,882.77
149 $31,882.77 $138.29 $0.00 $180.27 $32,201.33
150 $32,201.33 $138.29 $0.00 $182.07 $32,521.69
151 $32,521.69 $138.29 $0.00 $183.88 $32,843.86
152 $32,843.86 $138.29 $0.00 $185.70 $33,167.85
153 $33,167.85 $138.29 $0.00 $187.54 $33,493.68
154 $33,493.68 $138.29 $0.00 $189.38 $33,821.35
155 $33,821.35 $138.29 $0.00 $191.23 $34,150.87
156 $34,150.87 $138.29 $0.00 $193.09 $34,482.25
157 $34,482.25 $138.29 $0.00 $194.97 $34,815.51
158 $34,815.51 $138.29 $0.00 $196.85 $35,150.65
159 $35,150.65 $138.29 $0.00 $198.75 $35,487.69
160 $35,487.69 $138.29 $0.00 $200.65 $35,826.63
161 $35,826.63 $138.29 $0.00 $202.57 $36,167.49
162 $36,167.49 $138.29 $0.00 $204.50 $36,510.28
163 $36,510.28 $138.29 $0.00 $206.43 $36,855.00
164 $36,855.00 $138.29 $0.00 $208.38 $37,201.67
165 $37,201.67 $138.29 $0.00 $210.34 $37,550.30
166 $37,550.30 $138.29 $0.00 $212.31 $37,900.90
167 $37,900.90 $138.29 $0.00 $214.30 $38,253.49
168 $38,253.49 $138.29 $0.00 $216.29 $38,608.07
169 $38,608.07 $138.29 $0.00 $218.30 $38,964.66
170 $38,964.66 $138.29 $0.00 $220.31 $39,323.26
171 $39,323.26 $138.29 $0.00 $222.34 $39,683.89
172 $39,683.89 $138.29 $0.00 $224.38 $40,046.56
173 $40,046.56 $138.29 $0.00 $226.43 $40,411.28
174 $40,411.28 $138.29 $0.00 $228.49 $40,778.06
175 $40,778.06 $138.29 $0.00 $230.57 $41,146.92
176 $41,146.92 $138.29 $0.00 $232.65 $41,517.86
177 $41,517.86 $138.29 $0.00 $234.75 $41,890.90
178 $41,890.90 $138.29 $0.00 $236.86 $42,266.05
179 $42,266.05 $138.29 $0.00 $238.98 $42,643.32
180 $42,643.32 $138.29 $0.00 $241.11 $43,022.72
181 $43,022.72 $138.29 $0.00 $243.26 $43,404.27
182 $43,404.27 $138.29 $0.00 $245.41 $43,787.97
183 $43,787.97 $138.29 $0.00 $247.58 $44,173.84
184 $44,173.84 $138.29 $0.00 $249.77 $44,561.90
185 $44,561.90 $138.29 $0.00 $251.96 $44,952.15
186 $44,952.15 $138.29 $0.00 $254.17 $45,344.61
187 $45,344.61 $138.29 $0.00 $256.39 $45,739.29
188 $45,739.29 $138.29 $0.00 $258.62 $46,136.20
189 $46,136.20 $138.29 $0.00 $260.86 $46,535.35
190 $46,535.35 $138.29 $0.00 $263.12 $46,936.76
191 $46,936.76 $138.29 $0.00 $265.39 $47,340.44
192 $47,340.44 $138.29 $0.00 $267.67 $47,746.40
193 $47,746.40 $138.29 $0.00 $269.97 $48,154.66
194 $48,154.66 $138.29 $0.00 $272.27 $48,565.22
195 $48,565.22 $138.29 $0.00 $274.59 $48,978.10
196 $48,978.10 $138.29 $0.00 $276.93 $49,393.32
197 $49,393.32 $138.29 $0.00 $279.28 $49,810.89
198 $49,810.89 $138.29 $0.00 $281.64 $50,230.82
199 $50,230.82 $138.29 $0.00 $284.01 $50,653.12
200 $50,653.12 $138.29 $0.00 $286.40 $51,077.81
201 $51,077.81 $138.29 $0.00 $288.80 $51,504.90
202 $51,504.90 $138.29 $0.00 $291.22 $51,934.41
203 $51,934.41 $138.29 $0.00 $293.64 $52,366.34
204 $52,366.34 $138.29 $0.00 $296.09 $52,800.72
205 $52,800.72 $138.29 $0.00 $298.54 $53,237.55
206 $53,237.55 $138.29 $0.00 $301.01 $53,676.85
207 $53,676.85 $138.29 $0.00 $303.50 $54,118.64
208 $54,118.64 $138.29 $0.00 $305.99 $54,562.92
209 $54,562.92 $138.29 $0.00 $308.51 $55,009.72
210 $55,009.72 $138.29 $0.00 $311.03 $55,459.04
211 $55,459.04 $138.29 $0.00 $313.57 $55,910.90
212 $55,910.90 $138.29 $0.00 $316.13 $56,365.32
213 $56,365.32 $138.29 $0.00 $318.70 $56,822.31
214 $56,822.31 $138.29 $0.00 $321.28 $57,281.88
215 $57,281.88 $138.29 $0.00 $323.88 $57,744.05
216 $57,744.05 $138.29 $0.00 $326.49 $58,208.83
217 $58,208.83 $138.29 $30,357.10 $329.12 $28,319.14
218 $28,319.14 $138.29 $0.00 $160.12 $28,617.55
219 $28,617.55 $138.29 $0.00 $161.81 $28,917.65
220 $28,917.65 $138.29 $0.00 $163.50 $29,219.44
221 $29,219.44 $138.29 $0.00 $165.21 $29,522.94
222 $29,522.94 $138.29 $0.00 $166.93 $29,828.16
223 $29,828.16 $138.29 $0.00 $168.65 $30,135.10
224 $30,135.10 $138.29 $0.00 $170.39 $30,443.78
225 $30,443.78 $138.29 $0.00 $172.13 $30,754.20
226 $30,754.20 $138.29 $0.00 $173.89 $31,066.38
227 $31,066.38 $138.29 $0.00 $175.65 $31,380.32
228 $31,380.32 $138.29 $0.00 $177.43 $31,696.04
229 $31,696.04 $0.00 $31,874.95 $179.21 $0.30