Savings Plan and Future Cost Estimation for Georgia 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$79,959
Monthly savings required$633

How much will it cost to send your child to Georgia State University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $319,835.83 for students enrolling in 2041 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $632.94 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$30,834.00
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 State University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $632.94 $0.00 $0.00 $632.94
2 $632.94 $632.94 $0.00 $3.58 $1,269.46
3 $1,269.46 $632.94 $0.00 $7.18 $1,909.58
4 $1,909.58 $632.94 $0.00 $10.80 $2,553.32
5 $2,553.32 $632.94 $0.00 $14.44 $3,200.70
6 $3,200.70 $632.94 $0.00 $18.10 $3,851.74
7 $3,851.74 $632.94 $0.00 $21.78 $4,506.46
8 $4,506.46 $632.94 $0.00 $25.48 $5,164.88
9 $5,164.88 $632.94 $0.00 $29.20 $5,827.02
10 $5,827.02 $632.94 $0.00 $32.95 $6,492.91
11 $6,492.91 $632.94 $0.00 $36.71 $7,162.56
12 $7,162.56 $632.94 $0.00 $40.50 $7,836.00
13 $7,836.00 $632.94 $0.00 $44.31 $8,513.25
14 $8,513.25 $632.94 $0.00 $48.14 $9,194.33
15 $9,194.33 $632.94 $0.00 $51.99 $9,879.26
16 $9,879.26 $632.94 $0.00 $55.86 $10,568.06
17 $10,568.06 $632.94 $0.00 $59.75 $11,260.75
18 $11,260.75 $632.94 $0.00 $63.67 $11,957.36
19 $11,957.36 $632.94 $0.00 $67.61 $12,657.91
20 $12,657.91 $632.94 $0.00 $71.57 $13,362.42
21 $13,362.42 $632.94 $0.00 $75.55 $14,070.91
22 $14,070.91 $632.94 $0.00 $79.56 $14,783.41
23 $14,783.41 $632.94 $0.00 $83.59 $15,499.94
24 $15,499.94 $632.94 $0.00 $87.64 $16,220.52
25 $16,220.52 $632.94 $0.00 $91.71 $16,945.17
26 $16,945.17 $632.94 $0.00 $95.81 $17,673.92
27 $17,673.92 $632.94 $0.00 $99.93 $18,406.79
28 $18,406.79 $632.94 $0.00 $104.07 $19,143.80
29 $19,143.80 $632.94 $0.00 $108.24 $19,884.98
30 $19,884.98 $632.94 $0.00 $112.43 $20,630.35
31 $20,630.35 $632.94 $0.00 $116.65 $21,379.94
32 $21,379.94 $632.94 $0.00 $120.89 $22,133.77
33 $22,133.77 $632.94 $0.00 $125.15 $22,891.86
34 $22,891.86 $632.94 $0.00 $129.43 $23,654.23
35 $23,654.23 $632.94 $0.00 $133.74 $24,420.91
36 $24,420.91 $632.94 $0.00 $138.08 $25,191.93
37 $25,191.93 $632.94 $0.00 $142.44 $25,967.31
38 $25,967.31 $632.94 $0.00 $146.82 $26,747.07
39 $26,747.07 $632.94 $0.00 $151.23 $27,531.24
40 $27,531.24 $632.94 $0.00 $155.67 $28,319.85
41 $28,319.85 $632.94 $0.00 $160.12 $29,112.91
42 $29,112.91 $632.94 $0.00 $164.61 $29,910.46
43 $29,910.46 $632.94 $0.00 $169.12 $30,712.52
44 $30,712.52 $632.94 $0.00 $173.65 $31,519.11
45 $31,519.11 $632.94 $0.00 $178.21 $32,330.26
46 $32,330.26 $632.94 $0.00 $182.80 $33,146.00
47 $33,146.00 $632.94 $0.00 $187.41 $33,966.35
48 $33,966.35 $632.94 $0.00 $192.05 $34,791.34
49 $34,791.34 $632.94 $0.00 $196.72 $35,621.00
50 $35,621.00 $632.94 $0.00 $201.41 $36,455.35
51 $36,455.35 $632.94 $0.00 $206.12 $37,294.41
52 $37,294.41 $632.94 $0.00 $210.87 $38,138.22
53 $38,138.22 $632.94 $0.00 $215.64 $38,986.80
54 $38,986.80 $632.94 $0.00 $220.44 $39,840.18
55 $39,840.18 $632.94 $0.00 $225.26 $40,698.38
56 $40,698.38 $632.94 $0.00 $230.11 $41,561.43
57 $41,561.43 $632.94 $0.00 $234.99 $42,429.36
58 $42,429.36 $632.94 $0.00 $239.90 $43,302.20
59 $43,302.20 $632.94 $0.00 $244.84 $44,179.98
60 $44,179.98 $632.94 $0.00 $249.80 $45,062.72
61 $45,062.72 $632.94 $0.00 $254.79 $45,950.45
62 $45,950.45 $632.94 $0.00 $259.81 $46,843.20
63 $46,843.20 $632.94 $0.00 $264.86 $47,741.00
64 $47,741.00 $632.94 $0.00 $269.93 $48,643.87
65 $48,643.87 $632.94 $0.00 $275.04 $49,551.85
66 $49,551.85 $632.94 $0.00 $280.17 $50,464.96
67 $50,464.96 $632.94 $0.00 $285.34 $51,383.24
68 $51,383.24 $632.94 $0.00 $290.53 $52,306.71
69 $52,306.71 $632.94 $0.00 $295.75 $53,235.40
70 $53,235.40 $632.94 $0.00 $301.00 $54,169.34
71 $54,169.34 $632.94 $0.00 $306.28 $55,108.56
72 $55,108.56 $632.94 $0.00 $311.59 $56,053.09
73 $56,053.09 $632.94 $0.00 $316.93 $57,002.96
74 $57,002.96 $632.94 $0.00 $322.30 $57,958.20
75 $57,958.20 $632.94 $0.00 $327.70 $58,918.84
76 $58,918.84 $632.94 $0.00 $333.14 $59,884.92
77 $59,884.92 $632.94 $0.00 $338.60 $60,856.46
78 $60,856.46 $632.94 $0.00 $344.09 $61,833.49
79 $61,833.49 $632.94 $0.00 $349.62 $62,816.05
80 $62,816.05 $632.94 $0.00 $355.17 $63,804.16
81 $63,804.16 $632.94 $0.00 $360.76 $64,797.86
82 $64,797.86 $632.94 $0.00 $366.38 $65,797.18
83 $65,797.18 $632.94 $0.00 $372.03 $66,802.15
84 $66,802.15 $632.94 $0.00 $377.71 $67,812.80
85 $67,812.80 $632.94 $0.00 $383.42 $68,829.16
86 $68,829.16 $632.94 $0.00 $389.17 $69,851.27
87 $69,851.27 $632.94 $0.00 $394.95 $70,879.16
88 $70,879.16 $632.94 $0.00 $400.76 $71,912.86
89 $71,912.86 $632.94 $0.00 $406.61 $72,952.41
90 $72,952.41 $632.94 $0.00 $412.48 $73,997.83
91 $73,997.83 $632.94 $0.00 $418.39 $75,049.16
92 $75,049.16 $632.94 $0.00 $424.34 $76,106.44
93 $76,106.44 $632.94 $0.00 $430.32 $77,169.70
94 $77,169.70 $632.94 $0.00 $436.33 $78,238.97
95 $78,238.97 $632.94 $0.00 $442.37 $79,314.28
96 $79,314.28 $632.94 $0.00 $448.45 $80,395.67
97 $80,395.67 $632.94 $0.00 $454.57 $81,483.18
98 $81,483.18 $632.94 $0.00 $460.72 $82,576.84
99 $82,576.84 $632.94 $0.00 $466.90 $83,676.68
100 $83,676.68 $632.94 $0.00 $473.12 $84,782.74
101 $84,782.74 $632.94 $0.00 $479.37 $85,895.05
102 $85,895.05 $632.94 $0.00 $485.66 $87,013.65
103 $87,013.65 $632.94 $0.00 $491.99 $88,138.58
104 $88,138.58 $632.94 $0.00 $498.35 $89,269.87
105 $89,269.87 $632.94 $0.00 $504.74 $90,407.55
106 $90,407.55 $632.94 $0.00 $511.18 $91,551.67
107 $91,551.67 $632.94 $0.00 $517.65 $92,702.26
108 $92,702.26 $632.94 $0.00 $524.15 $93,859.35
109 $93,859.35 $632.94 $0.00 $530.69 $95,022.98
110 $95,022.98 $632.94 $0.00 $537.27 $96,193.19
111 $96,193.19 $632.94 $0.00 $543.89 $97,370.02
112 $97,370.02 $632.94 $0.00 $550.54 $98,553.50
113 $98,553.50 $632.94 $0.00 $557.24 $99,743.68
114 $99,743.68 $632.94 $0.00 $563.97 $100,940.59
115 $100,940.59 $632.94 $0.00 $570.73 $102,144.26
116 $102,144.26 $632.94 $0.00 $577.54 $103,354.74
117 $103,354.74 $632.94 $0.00 $584.38 $104,572.06
118 $104,572.06 $632.94 $0.00 $591.27 $105,796.27
119 $105,796.27 $632.94 $0.00 $598.19 $107,027.40
120 $107,027.40 $632.94 $0.00 $605.15 $108,265.49
121 $108,265.49 $632.94 $0.00 $612.15 $109,510.58
122 $109,510.58 $632.94 $0.00 $619.19 $110,762.71
123 $110,762.71 $632.94 $0.00 $626.27 $112,021.92
124 $112,021.92 $632.94 $0.00 $633.39 $113,288.25
125 $113,288.25 $632.94 $0.00 $640.55 $114,561.74
126 $114,561.74 $632.94 $0.00 $647.75 $115,842.43
127 $115,842.43 $632.94 $0.00 $654.99 $117,130.36
128 $117,130.36 $632.94 $0.00 $662.27 $118,425.57
129 $118,425.57 $632.94 $0.00 $669.60 $119,728.11
130 $119,728.11 $632.94 $0.00 $676.96 $121,038.01
131 $121,038.01 $632.94 $0.00 $684.37 $122,355.32
132 $122,355.32 $632.94 $0.00 $691.81 $123,680.07
133 $123,680.07 $632.94 $0.00 $699.31 $125,012.32
134 $125,012.32 $632.94 $0.00 $706.84 $126,352.10
135 $126,352.10 $632.94 $0.00 $714.41 $127,699.45
136 $127,699.45 $632.94 $0.00 $722.03 $129,054.42
137 $129,054.42 $632.94 $0.00 $729.69 $130,417.05
138 $130,417.05 $632.94 $0.00 $737.40 $131,787.39
139 $131,787.39 $632.94 $0.00 $745.15 $133,165.48
140 $133,165.48 $632.94 $0.00 $752.94 $134,551.36
141 $134,551.36 $632.94 $0.00 $760.77 $135,945.07
142 $135,945.07 $632.94 $0.00 $768.65 $137,346.66
143 $137,346.66 $632.94 $0.00 $776.58 $138,756.18
144 $138,756.18 $632.94 $0.00 $784.55 $140,173.67
145 $140,173.67 $632.94 $0.00 $792.56 $141,599.17
146 $141,599.17 $632.94 $0.00 $800.62 $143,032.73
147 $143,032.73 $632.94 $0.00 $808.73 $144,474.40
148 $144,474.40 $632.94 $0.00 $816.88 $145,924.22
149 $145,924.22 $632.94 $0.00 $825.08 $147,382.24
150 $147,382.24 $632.94 $0.00 $833.32 $148,848.50
151 $148,848.50 $632.94 $0.00 $841.61 $150,323.05
152 $150,323.05 $632.94 $0.00 $849.95 $151,805.94
153 $151,805.94 $632.94 $0.00 $858.33 $153,297.21
154 $153,297.21 $632.94 $0.00 $866.76 $154,796.91
155 $154,796.91 $632.94 $0.00 $875.24 $156,305.09
156 $156,305.09 $632.94 $0.00 $883.77 $157,821.80
157 $157,821.80 $632.94 $0.00 $892.35 $159,347.09
158 $159,347.09 $632.94 $0.00 $900.97 $160,881.00
159 $160,881.00 $632.94 $0.00 $909.64 $162,423.58
160 $162,423.58 $632.94 $0.00 $918.37 $163,974.89
161 $163,974.89 $632.94 $0.00 $927.14 $165,534.97
162 $165,534.97 $632.94 $0.00 $935.96 $167,103.87
163 $167,103.87 $632.94 $0.00 $944.83 $168,681.64
164 $168,681.64 $632.94 $0.00 $953.75 $170,268.33
165 $170,268.33 $632.94 $0.00 $962.72 $171,863.99
166 $171,863.99 $632.94 $0.00 $971.74 $173,468.67
167 $173,468.67 $632.94 $0.00 $980.82 $175,082.43
168 $175,082.43 $632.94 $0.00 $989.94 $176,705.31
169 $176,705.31 $632.94 $0.00 $999.12 $178,337.37
170 $178,337.37 $632.94 $0.00 $1,008.35 $179,978.66
171 $179,978.66 $632.94 $0.00 $1,017.63 $181,629.23
172 $181,629.23 $632.94 $0.00 $1,026.96 $183,289.13
173 $183,289.13 $632.94 $0.00 $1,036.34 $184,958.41
174 $184,958.41 $632.94 $0.00 $1,045.78 $186,637.13
175 $186,637.13 $632.94 $0.00 $1,055.27 $188,325.34
176 $188,325.34 $632.94 $0.00 $1,064.82 $190,023.10
177 $190,023.10 $632.94 $0.00 $1,074.42 $191,730.46
178 $191,730.46 $632.94 $0.00 $1,084.07 $193,447.47
179 $193,447.47 $632.94 $0.00 $1,093.78 $195,174.19
180 $195,174.19 $632.94 $0.00 $1,103.54 $196,910.67
181 $196,910.67 $632.94 $0.00 $1,113.36 $198,656.97
182 $198,656.97 $632.94 $0.00 $1,123.24 $200,413.15
183 $200,413.15 $632.94 $0.00 $1,133.17 $202,179.26
184 $202,179.26 $632.94 $0.00 $1,143.15 $203,955.35
185 $203,955.35 $632.94 $0.00 $1,153.19 $205,741.48
186 $205,741.48 $632.94 $0.00 $1,163.29 $207,537.71
187 $207,537.71 $632.94 $0.00 $1,173.45 $209,344.10
188 $209,344.10 $632.94 $0.00 $1,183.66 $211,160.70
189 $211,160.70 $632.94 $0.00 $1,193.93 $212,987.57
190 $212,987.57 $632.94 $0.00 $1,204.26 $214,824.77
191 $214,824.77 $632.94 $0.00 $1,214.65 $216,672.36
192 $216,672.36 $632.94 $0.00 $1,225.10 $218,530.40
193 $218,530.40 $632.94 $0.00 $1,235.60 $220,398.94
194 $220,398.94 $632.94 $0.00 $1,246.17 $222,278.05
195 $222,278.05 $632.94 $0.00 $1,256.79 $224,167.78
196 $224,167.78 $632.94 $0.00 $1,267.48 $226,068.20
197 $226,068.20 $632.94 $0.00 $1,278.22 $227,979.36
198 $227,979.36 $632.94 $0.00 $1,289.03 $229,901.33
199 $229,901.33 $632.94 $0.00 $1,299.90 $231,834.17
200 $231,834.17 $632.94 $0.00 $1,310.82 $233,777.93
201 $233,777.93 $632.94 $0.00 $1,321.81 $235,732.68
202 $235,732.68 $632.94 $0.00 $1,332.87 $237,698.49
203 $237,698.49 $632.94 $0.00 $1,343.98 $239,675.41
204 $239,675.41 $632.94 $0.00 $1,355.16 $241,663.51
205 $241,663.51 $632.94 $0.00 $1,366.40 $243,662.85
206 $243,662.85 $632.94 $0.00 $1,377.71 $245,673.50
207 $245,673.50 $632.94 $0.00 $1,389.07 $247,695.51
208 $247,695.51 $632.94 $0.00 $1,400.51 $249,728.96
209 $249,728.96 $632.94 $0.00 $1,412.00 $251,773.90
210 $251,773.90 $632.94 $0.00 $1,423.57 $253,830.41
211 $253,830.41 $632.94 $0.00 $1,435.19 $255,898.54
212 $255,898.54 $632.94 $0.00 $1,446.89 $257,978.37
213 $257,978.37 $632.94 $0.00 $1,458.65 $260,069.96
214 $260,069.96 $632.94 $0.00 $1,470.47 $262,173.37
215 $262,173.37 $632.94 $0.00 $1,482.37 $264,288.68
216 $264,288.68 $632.94 $0.00 $1,494.33 $266,415.95
217 $266,415.95 $632.94 $74,205.70 $1,506.35 $194,349.54
218 $194,349.54 $632.94 $0.00 $1,098.88 $196,081.36
219 $196,081.36 $632.94 $0.00 $1,108.67 $197,822.97
220 $197,822.97 $632.94 $0.00 $1,118.52 $199,574.43
221 $199,574.43 $632.94 $0.00 $1,128.42 $201,335.79
222 $201,335.79 $632.94 $0.00 $1,138.38 $203,107.11
223 $203,107.11 $632.94 $0.00 $1,148.40 $204,888.45
224 $204,888.45 $632.94 $0.00 $1,158.47 $206,679.86
225 $206,679.86 $632.94 $0.00 $1,168.60 $208,481.40
226 $208,481.40 $632.94 $0.00 $1,178.78 $210,293.12
227 $210,293.12 $632.94 $0.00 $1,189.03 $212,115.09
228 $212,115.09 $632.94 $0.00 $1,199.33 $213,947.36
229 $213,947.36 $632.94 $77,915.98 $1,209.69 $137,874.01
230 $137,874.01 $632.94 $0.00 $779.56 $139,286.51
231 $139,286.51 $632.94 $0.00 $787.55 $140,707.00
232 $140,707.00 $632.94 $0.00 $795.58 $142,135.52
233 $142,135.52 $632.94 $0.00 $803.65 $143,572.11
234 $143,572.11 $632.94 $0.00 $811.78 $145,016.83
235 $145,016.83 $632.94 $0.00 $819.95 $146,469.72
236 $146,469.72 $632.94 $0.00 $828.16 $147,930.82
237 $147,930.82 $632.94 $0.00 $836.42 $149,400.18
238 $149,400.18 $632.94 $0.00 $844.73 $150,877.85
239 $150,877.85 $632.94 $0.00 $853.09 $152,363.88
240 $152,363.88 $632.94 $0.00 $861.49 $153,858.31
241 $153,858.31 $632.94 $81,811.78 $869.94 $73,549.41
242 $73,549.41 $632.94 $0.00 $415.86 $74,598.21
243 $74,598.21 $632.94 $0.00 $421.79 $75,652.94
244 $75,652.94 $632.94 $0.00 $427.75 $76,713.63
245 $76,713.63 $632.94 $0.00 $433.75 $77,780.32
246 $77,780.32 $632.94 $0.00 $439.78 $78,853.04
247 $78,853.04 $632.94 $0.00 $445.85 $79,931.83
248 $79,931.83 $632.94 $0.00 $451.95 $81,016.72
249 $81,016.72 $632.94 $0.00 $458.08 $82,107.74
250 $82,107.74 $632.94 $0.00 $464.25 $83,204.93
251 $83,204.93 $632.94 $0.00 $470.45 $84,308.32
252 $84,308.32 $632.94 $0.00 $476.69 $85,417.95
253 $85,417.95 $0.00 $85,902.37 $482.97 ($1.45)