Savings Plan and Future Cost Estimation for University of Georgia

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$71,184
Monthly savings required$563

How much will it cost to send your child to University of Georgia in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $284,734.18 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $563.48 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$27,450.00
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 University of Georgia in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $563.48 $0.00 $0.00 $563.48
2 $563.48 $563.48 $0.00 $3.19 $1,130.15
3 $1,130.15 $563.48 $0.00 $6.39 $1,700.02
4 $1,700.02 $563.48 $0.00 $9.61 $2,273.11
5 $2,273.11 $563.48 $0.00 $12.85 $2,849.44
6 $2,849.44 $563.48 $0.00 $16.11 $3,429.03
7 $3,429.03 $563.48 $0.00 $19.39 $4,011.90
8 $4,011.90 $563.48 $0.00 $22.68 $4,598.06
9 $4,598.06 $563.48 $0.00 $26.00 $5,187.54
10 $5,187.54 $563.48 $0.00 $29.33 $5,780.35
11 $5,780.35 $563.48 $0.00 $32.68 $6,376.51
12 $6,376.51 $563.48 $0.00 $36.05 $6,976.04
13 $6,976.04 $563.48 $0.00 $39.44 $7,578.96
14 $7,578.96 $563.48 $0.00 $42.85 $8,185.29
15 $8,185.29 $563.48 $0.00 $46.28 $8,795.05
16 $8,795.05 $563.48 $0.00 $49.73 $9,408.26
17 $9,408.26 $563.48 $0.00 $53.20 $10,024.94
18 $10,024.94 $563.48 $0.00 $56.68 $10,645.10
19 $10,645.10 $563.48 $0.00 $60.19 $11,268.77
20 $11,268.77 $563.48 $0.00 $63.72 $11,895.97
21 $11,895.97 $563.48 $0.00 $67.26 $12,526.71
22 $12,526.71 $563.48 $0.00 $70.83 $13,161.02
23 $13,161.02 $563.48 $0.00 $74.41 $13,798.91
24 $13,798.91 $563.48 $0.00 $78.02 $14,440.41
25 $14,440.41 $563.48 $0.00 $81.65 $15,085.54
26 $15,085.54 $563.48 $0.00 $85.30 $15,734.32
27 $15,734.32 $563.48 $0.00 $88.96 $16,386.76
28 $16,386.76 $563.48 $0.00 $92.65 $17,042.89
29 $17,042.89 $563.48 $0.00 $96.36 $17,702.73
30 $17,702.73 $563.48 $0.00 $100.09 $18,366.30
31 $18,366.30 $563.48 $0.00 $103.85 $19,033.63
32 $19,033.63 $563.48 $0.00 $107.62 $19,704.73
33 $19,704.73 $563.48 $0.00 $111.41 $20,379.62
34 $20,379.62 $563.48 $0.00 $115.23 $21,058.33
35 $21,058.33 $563.48 $0.00 $119.07 $21,740.88
36 $21,740.88 $563.48 $0.00 $122.93 $22,427.29
37 $22,427.29 $563.48 $0.00 $126.81 $23,117.58
38 $23,117.58 $563.48 $0.00 $130.71 $23,811.77
39 $23,811.77 $563.48 $0.00 $134.64 $24,509.89
40 $24,509.89 $563.48 $0.00 $138.58 $25,211.95
41 $25,211.95 $563.48 $0.00 $142.55 $25,917.98
42 $25,917.98 $563.48 $0.00 $146.54 $26,628.00
43 $26,628.00 $563.48 $0.00 $150.56 $27,342.04
44 $27,342.04 $563.48 $0.00 $154.60 $28,060.12
45 $28,060.12 $563.48 $0.00 $158.66 $28,782.26
46 $28,782.26 $563.48 $0.00 $162.74 $29,508.48
47 $29,508.48 $563.48 $0.00 $166.85 $30,238.81
48 $30,238.81 $563.48 $0.00 $170.97 $30,973.26
49 $30,973.26 $563.48 $0.00 $175.13 $31,711.87
50 $31,711.87 $563.48 $0.00 $179.30 $32,454.65
51 $32,454.65 $563.48 $0.00 $183.50 $33,201.63
52 $33,201.63 $563.48 $0.00 $187.73 $33,952.84
53 $33,952.84 $563.48 $0.00 $191.97 $34,708.29
54 $34,708.29 $563.48 $0.00 $196.25 $35,468.02
55 $35,468.02 $563.48 $0.00 $200.54 $36,232.04
56 $36,232.04 $563.48 $0.00 $204.86 $37,000.38
57 $37,000.38 $563.48 $0.00 $209.21 $37,773.07
58 $37,773.07 $563.48 $0.00 $213.57 $38,550.12
59 $38,550.12 $563.48 $0.00 $217.97 $39,331.57
60 $39,331.57 $563.48 $0.00 $222.39 $40,117.44
61 $40,117.44 $563.48 $0.00 $226.83 $40,907.75
62 $40,907.75 $563.48 $0.00 $231.30 $41,702.53
63 $41,702.53 $563.48 $0.00 $235.79 $42,501.80
64 $42,501.80 $563.48 $0.00 $240.31 $43,305.59
65 $43,305.59 $563.48 $0.00 $244.86 $44,113.93
66 $44,113.93 $563.48 $0.00 $249.43 $44,926.84
67 $44,926.84 $563.48 $0.00 $254.02 $45,744.34
68 $45,744.34 $563.48 $0.00 $258.65 $46,566.47
69 $46,566.47 $563.48 $0.00 $263.29 $47,393.24
70 $47,393.24 $563.48 $0.00 $267.97 $48,224.69
71 $48,224.69 $563.48 $0.00 $272.67 $49,060.84
72 $49,060.84 $563.48 $0.00 $277.40 $49,901.72
73 $49,901.72 $563.48 $0.00 $282.15 $50,747.35
74 $50,747.35 $563.48 $0.00 $286.93 $51,597.76
75 $51,597.76 $563.48 $0.00 $291.74 $52,452.98
76 $52,452.98 $563.48 $0.00 $296.58 $53,313.04
77 $53,313.04 $563.48 $0.00 $301.44 $54,177.96
78 $54,177.96 $563.48 $0.00 $306.33 $55,047.77
79 $55,047.77 $563.48 $0.00 $311.25 $55,922.50
80 $55,922.50 $563.48 $0.00 $316.19 $56,802.17
81 $56,802.17 $563.48 $0.00 $321.17 $57,686.82
82 $57,686.82 $563.48 $0.00 $326.17 $58,576.47
83 $58,576.47 $563.48 $0.00 $331.20 $59,471.15
84 $59,471.15 $563.48 $0.00 $336.26 $60,370.89
85 $60,370.89 $563.48 $0.00 $341.35 $61,275.72
86 $61,275.72 $563.48 $0.00 $346.46 $62,185.66
87 $62,185.66 $563.48 $0.00 $351.61 $63,100.75
88 $63,100.75 $563.48 $0.00 $356.78 $64,021.01
89 $64,021.01 $563.48 $0.00 $361.98 $64,946.47
90 $64,946.47 $563.48 $0.00 $367.22 $65,877.17
91 $65,877.17 $563.48 $0.00 $372.48 $66,813.13
92 $66,813.13 $563.48 $0.00 $377.77 $67,754.38
93 $67,754.38 $563.48 $0.00 $383.09 $68,700.95
94 $68,700.95 $563.48 $0.00 $388.45 $69,652.88
95 $69,652.88 $563.48 $0.00 $393.83 $70,610.19
96 $70,610.19 $563.48 $0.00 $399.24 $71,572.91
97 $71,572.91 $563.48 $0.00 $404.68 $72,541.07
98 $72,541.07 $563.48 $0.00 $410.16 $73,514.71
99 $73,514.71 $563.48 $0.00 $415.66 $74,493.85
100 $74,493.85 $563.48 $0.00 $421.20 $75,478.53
101 $75,478.53 $563.48 $0.00 $426.77 $76,468.78
102 $76,468.78 $563.48 $0.00 $432.37 $77,464.63
103 $77,464.63 $563.48 $0.00 $438.00 $78,466.11
104 $78,466.11 $563.48 $0.00 $443.66 $79,473.25
105 $79,473.25 $563.48 $0.00 $449.35 $80,486.08
106 $80,486.08 $563.48 $0.00 $455.08 $81,504.64
107 $81,504.64 $563.48 $0.00 $460.84 $82,528.96
108 $82,528.96 $563.48 $0.00 $466.63 $83,559.07
109 $83,559.07 $563.48 $0.00 $472.46 $84,595.01
110 $84,595.01 $563.48 $0.00 $478.31 $85,636.80
111 $85,636.80 $563.48 $0.00 $484.20 $86,684.48
112 $86,684.48 $563.48 $0.00 $490.13 $87,738.09
113 $87,738.09 $563.48 $0.00 $496.08 $88,797.65
114 $88,797.65 $563.48 $0.00 $502.07 $89,863.20
115 $89,863.20 $563.48 $0.00 $508.10 $90,934.78
116 $90,934.78 $563.48 $0.00 $514.16 $92,012.42
117 $92,012.42 $563.48 $0.00 $520.25 $93,096.15
118 $93,096.15 $563.48 $0.00 $526.38 $94,186.01
119 $94,186.01 $563.48 $0.00 $532.54 $95,282.03
120 $95,282.03 $563.48 $0.00 $538.74 $96,384.25
121 $96,384.25 $563.48 $0.00 $544.97 $97,492.70
122 $97,492.70 $563.48 $0.00 $551.24 $98,607.42
123 $98,607.42 $563.48 $0.00 $557.54 $99,728.44
124 $99,728.44 $563.48 $0.00 $563.88 $100,855.80
125 $100,855.80 $563.48 $0.00 $570.25 $101,989.53
126 $101,989.53 $563.48 $0.00 $576.66 $103,129.67
127 $103,129.67 $563.48 $0.00 $583.11 $104,276.26
128 $104,276.26 $563.48 $0.00 $589.59 $105,429.33
129 $105,429.33 $563.48 $0.00 $596.11 $106,588.92
130 $106,588.92 $563.48 $0.00 $602.67 $107,755.07
131 $107,755.07 $563.48 $0.00 $609.26 $108,927.81
132 $108,927.81 $563.48 $0.00 $615.89 $110,107.18
133 $110,107.18 $563.48 $0.00 $622.56 $111,293.22
134 $111,293.22 $563.48 $0.00 $629.27 $112,485.97
135 $112,485.97 $563.48 $0.00 $636.01 $113,685.46
136 $113,685.46 $563.48 $0.00 $642.79 $114,891.73
137 $114,891.73 $563.48 $0.00 $649.61 $116,104.82
138 $116,104.82 $563.48 $0.00 $656.47 $117,324.77
139 $117,324.77 $563.48 $0.00 $663.37 $118,551.62
140 $118,551.62 $563.48 $0.00 $670.31 $119,785.41
141 $119,785.41 $563.48 $0.00 $677.28 $121,026.17
142 $121,026.17 $563.48 $0.00 $684.30 $122,273.95
143 $122,273.95 $563.48 $0.00 $691.35 $123,528.78
144 $123,528.78 $563.48 $0.00 $698.45 $124,790.71
145 $124,790.71 $563.48 $0.00 $705.58 $126,059.77
146 $126,059.77 $563.48 $0.00 $712.76 $127,336.01
147 $127,336.01 $563.48 $0.00 $719.98 $128,619.47
148 $128,619.47 $563.48 $0.00 $727.23 $129,910.18
149 $129,910.18 $563.48 $0.00 $734.53 $131,208.19
150 $131,208.19 $563.48 $0.00 $741.87 $132,513.54
151 $132,513.54 $563.48 $0.00 $749.25 $133,826.27
152 $133,826.27 $563.48 $0.00 $756.67 $135,146.42
153 $135,146.42 $563.48 $0.00 $764.14 $136,474.04
154 $136,474.04 $563.48 $0.00 $771.64 $137,809.16
155 $137,809.16 $563.48 $0.00 $779.19 $139,151.83
156 $139,151.83 $563.48 $0.00 $786.78 $140,502.09
157 $140,502.09 $563.48 $0.00 $794.42 $141,859.99
158 $141,859.99 $563.48 $0.00 $802.10 $143,225.57
159 $143,225.57 $563.48 $0.00 $809.82 $144,598.87
160 $144,598.87 $563.48 $0.00 $817.58 $145,979.93
161 $145,979.93 $563.48 $0.00 $825.39 $147,368.80
162 $147,368.80 $563.48 $0.00 $833.24 $148,765.52
163 $148,765.52 $563.48 $0.00 $841.14 $150,170.14
164 $150,170.14 $563.48 $0.00 $849.08 $151,582.70
165 $151,582.70 $563.48 $0.00 $857.07 $153,003.25
166 $153,003.25 $563.48 $0.00 $865.10 $154,431.83
167 $154,431.83 $563.48 $0.00 $873.18 $155,868.49
168 $155,868.49 $563.48 $0.00 $881.30 $157,313.27
169 $157,313.27 $563.48 $0.00 $889.47 $158,766.22
170 $158,766.22 $563.48 $0.00 $897.69 $160,227.39
171 $160,227.39 $563.48 $0.00 $905.95 $161,696.82
172 $161,696.82 $563.48 $0.00 $914.26 $163,174.56
173 $163,174.56 $563.48 $0.00 $922.61 $164,660.65
174 $164,660.65 $563.48 $0.00 $931.02 $166,155.15
175 $166,155.15 $563.48 $0.00 $939.47 $167,658.10
176 $167,658.10 $563.48 $0.00 $947.96 $169,169.54
177 $169,169.54 $563.48 $0.00 $956.51 $170,689.53
178 $170,689.53 $563.48 $0.00 $965.10 $172,218.11
179 $172,218.11 $563.48 $0.00 $973.75 $173,755.34
180 $173,755.34 $563.48 $0.00 $982.44 $175,301.26
181 $175,301.26 $563.48 $0.00 $991.18 $176,855.92
182 $176,855.92 $563.48 $0.00 $999.97 $178,419.37
183 $178,419.37 $563.48 $0.00 $1,008.81 $179,991.66
184 $179,991.66 $563.48 $0.00 $1,017.70 $181,572.84
185 $181,572.84 $563.48 $0.00 $1,026.64 $183,162.96
186 $183,162.96 $563.48 $0.00 $1,035.63 $184,762.07
187 $184,762.07 $563.48 $0.00 $1,044.67 $186,370.22
188 $186,370.22 $563.48 $0.00 $1,053.76 $187,987.46
189 $187,987.46 $563.48 $0.00 $1,062.91 $189,613.85
190 $189,613.85 $563.48 $0.00 $1,072.10 $191,249.43
191 $191,249.43 $563.48 $0.00 $1,081.35 $192,894.26
192 $192,894.26 $563.48 $0.00 $1,090.65 $194,548.39
193 $194,548.39 $563.48 $0.00 $1,100.00 $196,211.87
194 $196,211.87 $563.48 $0.00 $1,109.41 $197,884.76
195 $197,884.76 $563.48 $0.00 $1,118.87 $199,567.11
196 $199,567.11 $563.48 $0.00 $1,128.38 $201,258.97
197 $201,258.97 $563.48 $0.00 $1,137.95 $202,960.40
198 $202,960.40 $563.48 $0.00 $1,147.57 $204,671.45
199 $204,671.45 $563.48 $0.00 $1,157.24 $206,392.17
200 $206,392.17 $563.48 $0.00 $1,166.97 $208,122.62
201 $208,122.62 $563.48 $0.00 $1,176.76 $209,862.86
202 $209,862.86 $563.48 $0.00 $1,186.60 $211,612.94
203 $211,612.94 $563.48 $0.00 $1,196.49 $213,372.91
204 $213,372.91 $563.48 $0.00 $1,206.44 $215,142.83
205 $215,142.83 $563.48 $0.00 $1,216.45 $216,922.76
206 $216,922.76 $563.48 $0.00 $1,226.51 $218,712.75
207 $218,712.75 $563.48 $0.00 $1,236.63 $220,512.86
208 $220,512.86 $563.48 $0.00 $1,246.81 $222,323.15
209 $222,323.15 $563.48 $0.00 $1,257.05 $224,143.68
210 $224,143.68 $563.48 $0.00 $1,267.34 $225,974.50
211 $225,974.50 $563.48 $0.00 $1,277.69 $227,815.67
212 $227,815.67 $563.48 $0.00 $1,288.10 $229,667.25
213 $229,667.25 $563.48 $0.00 $1,298.57 $231,529.30
214 $231,529.30 $563.48 $0.00 $1,309.10 $233,401.88
215 $233,401.88 $563.48 $0.00 $1,319.69 $235,285.05
216 $235,285.05 $563.48 $0.00 $1,330.34 $237,178.87
217 $237,178.87 $563.48 $66,061.70 $1,341.04 $173,021.69
218 $173,021.69 $563.48 $0.00 $978.29 $174,563.46
219 $174,563.46 $563.48 $0.00 $987.01 $176,113.95
220 $176,113.95 $563.48 $0.00 $995.77 $177,673.20
221 $177,673.20 $563.48 $0.00 $1,004.59 $179,241.27
222 $179,241.27 $563.48 $0.00 $1,013.46 $180,818.21
223 $180,818.21 $563.48 $0.00 $1,022.37 $182,404.06
224 $182,404.06 $563.48 $0.00 $1,031.34 $183,998.88
225 $183,998.88 $563.48 $0.00 $1,040.36 $185,602.72
226 $185,602.72 $563.48 $0.00 $1,049.42 $187,215.62
227 $187,215.62 $563.48 $0.00 $1,058.54 $188,837.64
228 $188,837.64 $563.48 $0.00 $1,067.72 $190,468.84
229 $190,468.84 $563.48 $69,364.78 $1,076.94 $122,744.48
230 $122,744.48 $563.48 $0.00 $694.02 $124,001.98
231 $124,001.98 $563.48 $0.00 $701.13 $125,266.59
232 $125,266.59 $563.48 $0.00 $708.28 $126,538.35
233 $126,538.35 $563.48 $0.00 $715.47 $127,817.30
234 $127,817.30 $563.48 $0.00 $722.70 $129,103.48
235 $129,103.48 $563.48 $0.00 $729.97 $130,396.93
236 $130,396.93 $563.48 $0.00 $737.28 $131,697.69
237 $131,697.69 $563.48 $0.00 $744.64 $133,005.81
238 $133,005.81 $563.48 $0.00 $752.03 $134,321.32
239 $134,321.32 $563.48 $0.00 $759.47 $135,644.27
240 $135,644.27 $563.48 $0.00 $766.95 $136,974.70
241 $136,974.70 $563.48 $72,833.02 $774.47 $65,479.63
242 $65,479.63 $563.48 $0.00 $370.23 $66,413.34
243 $66,413.34 $563.48 $0.00 $375.51 $67,352.33
244 $67,352.33 $563.48 $0.00 $380.82 $68,296.63
245 $68,296.63 $563.48 $0.00 $386.16 $69,246.27
246 $69,246.27 $563.48 $0.00 $391.53 $70,201.28
247 $70,201.28 $563.48 $0.00 $396.93 $71,161.69
248 $71,161.69 $563.48 $0.00 $402.36 $72,127.53
249 $72,127.53 $563.48 $0.00 $407.82 $73,098.83
250 $73,098.83 $563.48 $0.00 $413.31 $74,075.62
251 $74,075.62 $563.48 $0.00 $418.83 $75,057.93
252 $75,057.93 $563.48 $0.00 $424.39 $76,045.80
253 $76,045.80 $0.00 $76,474.67 $429.97 $1.10