Savings Plan and Future Cost Estimation for Valdosta 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$54,750
Monthly savings required$433

How much will it cost to send your child to Valdosta State University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $219,001.55 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $433.39 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$21,113.00
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 Valdosta State University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $433.39 $0.00 $0.00 $433.39
2 $433.39 $433.39 $0.00 $2.45 $869.23
3 $869.23 $433.39 $0.00 $4.91 $1,307.53
4 $1,307.53 $433.39 $0.00 $7.39 $1,748.31
5 $1,748.31 $433.39 $0.00 $9.89 $2,191.59
6 $2,191.59 $433.39 $0.00 $12.39 $2,637.37
7 $2,637.37 $433.39 $0.00 $14.91 $3,085.67
8 $3,085.67 $433.39 $0.00 $17.45 $3,536.51
9 $3,536.51 $433.39 $0.00 $20.00 $3,989.90
10 $3,989.90 $433.39 $0.00 $22.56 $4,445.85
11 $4,445.85 $433.39 $0.00 $25.14 $4,904.38
12 $4,904.38 $433.39 $0.00 $27.73 $5,365.50
13 $5,365.50 $433.39 $0.00 $30.34 $5,829.23
14 $5,829.23 $433.39 $0.00 $32.96 $6,295.58
15 $6,295.58 $433.39 $0.00 $35.60 $6,764.57
16 $6,764.57 $433.39 $0.00 $38.25 $7,236.21
17 $7,236.21 $433.39 $0.00 $40.91 $7,710.51
18 $7,710.51 $433.39 $0.00 $43.60 $8,187.50
19 $8,187.50 $433.39 $0.00 $46.29 $8,667.18
20 $8,667.18 $433.39 $0.00 $49.01 $9,149.58
21 $9,149.58 $433.39 $0.00 $51.73 $9,634.70
22 $9,634.70 $433.39 $0.00 $54.48 $10,122.57
23 $10,122.57 $433.39 $0.00 $57.23 $10,613.19
24 $10,613.19 $433.39 $0.00 $60.01 $11,106.59
25 $11,106.59 $433.39 $0.00 $62.80 $11,602.78
26 $11,602.78 $433.39 $0.00 $65.60 $12,101.77
27 $12,101.77 $433.39 $0.00 $68.43 $12,603.59
28 $12,603.59 $433.39 $0.00 $71.26 $13,108.24
29 $13,108.24 $433.39 $0.00 $74.12 $13,615.75
30 $13,615.75 $433.39 $0.00 $76.99 $14,126.13
31 $14,126.13 $433.39 $0.00 $79.87 $14,639.39
32 $14,639.39 $433.39 $0.00 $82.77 $15,155.55
33 $15,155.55 $433.39 $0.00 $85.69 $15,674.63
34 $15,674.63 $433.39 $0.00 $88.63 $16,196.65
35 $16,196.65 $433.39 $0.00 $91.58 $16,721.62
36 $16,721.62 $433.39 $0.00 $94.55 $17,249.56
37 $17,249.56 $433.39 $0.00 $97.53 $17,780.48
38 $17,780.48 $433.39 $0.00 $100.53 $18,314.40
39 $18,314.40 $433.39 $0.00 $103.55 $18,851.34
40 $18,851.34 $433.39 $0.00 $106.59 $19,391.32
41 $19,391.32 $433.39 $0.00 $109.64 $19,934.35
42 $19,934.35 $433.39 $0.00 $112.71 $20,480.45
43 $20,480.45 $433.39 $0.00 $115.80 $21,029.64
44 $21,029.64 $433.39 $0.00 $118.90 $21,581.93
45 $21,581.93 $433.39 $0.00 $122.03 $22,137.35
46 $22,137.35 $433.39 $0.00 $125.17 $22,695.91
47 $22,695.91 $433.39 $0.00 $128.33 $23,257.63
48 $23,257.63 $433.39 $0.00 $131.50 $23,822.52
49 $23,822.52 $433.39 $0.00 $134.70 $24,390.61
50 $24,390.61 $433.39 $0.00 $137.91 $24,961.91
51 $24,961.91 $433.39 $0.00 $141.14 $25,536.44
52 $25,536.44 $433.39 $0.00 $144.39 $26,114.22
53 $26,114.22 $433.39 $0.00 $147.65 $26,695.26
54 $26,695.26 $433.39 $0.00 $150.94 $27,279.59
55 $27,279.59 $433.39 $0.00 $154.24 $27,867.22
56 $27,867.22 $433.39 $0.00 $157.57 $28,458.18
57 $28,458.18 $433.39 $0.00 $160.91 $29,052.48
58 $29,052.48 $433.39 $0.00 $164.27 $29,650.14
59 $29,650.14 $433.39 $0.00 $167.65 $30,251.18
60 $30,251.18 $433.39 $0.00 $171.04 $30,855.61
61 $30,855.61 $433.39 $0.00 $174.46 $31,463.46
62 $31,463.46 $433.39 $0.00 $177.90 $32,074.75
63 $32,074.75 $433.39 $0.00 $181.36 $32,689.50
64 $32,689.50 $433.39 $0.00 $184.83 $33,307.72
65 $33,307.72 $433.39 $0.00 $188.33 $33,929.44
66 $33,929.44 $433.39 $0.00 $191.84 $34,554.67
67 $34,554.67 $433.39 $0.00 $195.38 $35,183.44
68 $35,183.44 $433.39 $0.00 $198.93 $35,815.76
69 $35,815.76 $433.39 $0.00 $202.51 $36,451.66
70 $36,451.66 $433.39 $0.00 $206.10 $37,091.15
71 $37,091.15 $433.39 $0.00 $209.72 $37,734.26
72 $37,734.26 $433.39 $0.00 $213.35 $38,381.00
73 $38,381.00 $433.39 $0.00 $217.01 $39,031.40
74 $39,031.40 $433.39 $0.00 $220.69 $39,685.48
75 $39,685.48 $433.39 $0.00 $224.39 $40,343.26
76 $40,343.26 $433.39 $0.00 $228.11 $41,004.76
77 $41,004.76 $433.39 $0.00 $231.85 $41,670.00
78 $41,670.00 $433.39 $0.00 $235.61 $42,339.00
79 $42,339.00 $433.39 $0.00 $239.39 $43,011.78
80 $43,011.78 $433.39 $0.00 $243.19 $43,688.36
81 $43,688.36 $433.39 $0.00 $247.02 $44,368.77
82 $44,368.77 $433.39 $0.00 $250.87 $45,053.03
83 $45,053.03 $433.39 $0.00 $254.74 $45,741.16
84 $45,741.16 $433.39 $0.00 $258.63 $46,433.18
85 $46,433.18 $433.39 $0.00 $262.54 $47,129.11
86 $47,129.11 $433.39 $0.00 $266.47 $47,828.97
87 $47,828.97 $433.39 $0.00 $270.43 $48,532.79
88 $48,532.79 $433.39 $0.00 $274.41 $49,240.59
89 $49,240.59 $433.39 $0.00 $278.41 $49,952.39
90 $49,952.39 $433.39 $0.00 $282.44 $50,668.22
91 $50,668.22 $433.39 $0.00 $286.49 $51,388.10
92 $51,388.10 $433.39 $0.00 $290.56 $52,112.05
93 $52,112.05 $433.39 $0.00 $294.65 $52,840.09
94 $52,840.09 $433.39 $0.00 $298.77 $53,572.25
95 $53,572.25 $433.39 $0.00 $302.91 $54,308.55
96 $54,308.55 $433.39 $0.00 $307.07 $55,049.01
97 $55,049.01 $433.39 $0.00 $311.26 $55,793.66
98 $55,793.66 $433.39 $0.00 $315.47 $56,542.52
99 $56,542.52 $433.39 $0.00 $319.70 $57,295.61
100 $57,295.61 $433.39 $0.00 $323.96 $58,052.96
101 $58,052.96 $433.39 $0.00 $328.24 $58,814.59
102 $58,814.59 $433.39 $0.00 $332.55 $59,580.53
103 $59,580.53 $433.39 $0.00 $336.88 $60,350.80
104 $60,350.80 $433.39 $0.00 $341.23 $61,125.42
105 $61,125.42 $433.39 $0.00 $345.61 $61,904.42
106 $61,904.42 $433.39 $0.00 $350.02 $62,687.83
107 $62,687.83 $433.39 $0.00 $354.45 $63,475.67
108 $63,475.67 $433.39 $0.00 $358.90 $64,267.96
109 $64,267.96 $433.39 $0.00 $363.38 $65,064.73
110 $65,064.73 $433.39 $0.00 $367.89 $65,866.01
111 $65,866.01 $433.39 $0.00 $372.42 $66,671.82
112 $66,671.82 $433.39 $0.00 $376.97 $67,482.18
113 $67,482.18 $433.39 $0.00 $381.55 $68,297.12
114 $68,297.12 $433.39 $0.00 $386.16 $69,116.67
115 $69,116.67 $433.39 $0.00 $390.80 $69,940.86
116 $69,940.86 $433.39 $0.00 $395.46 $70,769.71
117 $70,769.71 $433.39 $0.00 $400.14 $71,603.24
118 $71,603.24 $433.39 $0.00 $404.86 $72,441.49
119 $72,441.49 $433.39 $0.00 $409.59 $73,284.47
120 $73,284.47 $433.39 $0.00 $414.36 $74,132.22
121 $74,132.22 $433.39 $0.00 $419.15 $74,984.76
122 $74,984.76 $433.39 $0.00 $423.97 $75,842.12
123 $75,842.12 $433.39 $0.00 $428.82 $76,704.33
124 $76,704.33 $433.39 $0.00 $433.70 $77,571.42
125 $77,571.42 $433.39 $0.00 $438.60 $78,443.41
126 $78,443.41 $433.39 $0.00 $443.53 $79,320.33
127 $79,320.33 $433.39 $0.00 $448.49 $80,202.21
128 $80,202.21 $433.39 $0.00 $453.47 $81,089.07
129 $81,089.07 $433.39 $0.00 $458.49 $81,980.95
130 $81,980.95 $433.39 $0.00 $463.53 $82,877.87
131 $82,877.87 $433.39 $0.00 $468.60 $83,779.86
132 $83,779.86 $433.39 $0.00 $473.70 $84,686.95
133 $84,686.95 $433.39 $0.00 $478.83 $85,599.17
134 $85,599.17 $433.39 $0.00 $483.99 $86,516.55
135 $86,516.55 $433.39 $0.00 $489.18 $87,439.12
136 $87,439.12 $433.39 $0.00 $494.39 $88,366.90
137 $88,366.90 $433.39 $0.00 $499.64 $89,299.93
138 $89,299.93 $433.39 $0.00 $504.91 $90,238.23
139 $90,238.23 $433.39 $0.00 $510.22 $91,181.84
140 $91,181.84 $433.39 $0.00 $515.56 $92,130.79
141 $92,130.79 $433.39 $0.00 $520.92 $93,085.10
142 $93,085.10 $433.39 $0.00 $526.32 $94,044.81
143 $94,044.81 $433.39 $0.00 $531.74 $95,009.94
144 $95,009.94 $433.39 $0.00 $537.20 $95,980.53
145 $95,980.53 $433.39 $0.00 $542.69 $96,956.61
146 $96,956.61 $433.39 $0.00 $548.21 $97,938.21
147 $97,938.21 $433.39 $0.00 $553.76 $98,925.36
148 $98,925.36 $433.39 $0.00 $559.34 $99,918.09
149 $99,918.09 $433.39 $0.00 $564.95 $100,916.43
150 $100,916.43 $433.39 $0.00 $570.60 $101,920.42
151 $101,920.42 $433.39 $0.00 $576.27 $102,930.08
152 $102,930.08 $433.39 $0.00 $581.98 $103,945.45
153 $103,945.45 $433.39 $0.00 $587.72 $104,966.56
154 $104,966.56 $433.39 $0.00 $593.50 $105,993.45
155 $105,993.45 $433.39 $0.00 $599.30 $107,026.14
156 $107,026.14 $433.39 $0.00 $605.14 $108,064.67
157 $108,064.67 $433.39 $0.00 $611.01 $109,109.07
158 $109,109.07 $433.39 $0.00 $616.92 $110,159.38
159 $110,159.38 $433.39 $0.00 $622.86 $111,215.63
160 $111,215.63 $433.39 $0.00 $628.83 $112,277.85
161 $112,277.85 $433.39 $0.00 $634.84 $113,346.08
162 $113,346.08 $433.39 $0.00 $640.88 $114,420.35
163 $114,420.35 $433.39 $0.00 $646.95 $115,500.69
164 $115,500.69 $433.39 $0.00 $653.06 $116,587.14
165 $116,587.14 $433.39 $0.00 $659.20 $117,679.73
166 $117,679.73 $433.39 $0.00 $665.38 $118,778.50
167 $118,778.50 $433.39 $0.00 $671.59 $119,883.48
168 $119,883.48 $433.39 $0.00 $677.84 $120,994.71
169 $120,994.71 $433.39 $0.00 $684.12 $122,112.22
170 $122,112.22 $433.39 $0.00 $690.44 $123,236.05
171 $123,236.05 $433.39 $0.00 $696.79 $124,366.23
172 $124,366.23 $433.39 $0.00 $703.18 $125,502.80
173 $125,502.80 $433.39 $0.00 $709.61 $126,645.80
174 $126,645.80 $433.39 $0.00 $716.07 $127,795.26
175 $127,795.26 $433.39 $0.00 $722.57 $128,951.22
176 $128,951.22 $433.39 $0.00 $729.11 $130,113.72
177 $130,113.72 $433.39 $0.00 $735.68 $131,282.79
178 $131,282.79 $433.39 $0.00 $742.29 $132,458.47
179 $132,458.47 $433.39 $0.00 $748.94 $133,640.80
180 $133,640.80 $433.39 $0.00 $755.62 $134,829.81
181 $134,829.81 $433.39 $0.00 $762.35 $136,025.55
182 $136,025.55 $433.39 $0.00 $769.11 $137,228.05
183 $137,228.05 $433.39 $0.00 $775.91 $138,437.35
184 $138,437.35 $433.39 $0.00 $782.74 $139,653.48
185 $139,653.48 $433.39 $0.00 $789.62 $140,876.49
186 $140,876.49 $433.39 $0.00 $796.54 $142,106.42
187 $142,106.42 $433.39 $0.00 $803.49 $143,343.30
188 $143,343.30 $433.39 $0.00 $810.48 $144,587.17
189 $144,587.17 $433.39 $0.00 $817.52 $145,838.08
190 $145,838.08 $433.39 $0.00 $824.59 $147,096.06
191 $147,096.06 $433.39 $0.00 $831.70 $148,361.15
192 $148,361.15 $433.39 $0.00 $838.86 $149,633.40
193 $149,633.40 $433.39 $0.00 $846.05 $150,912.84
194 $150,912.84 $433.39 $0.00 $853.28 $152,199.51
195 $152,199.51 $433.39 $0.00 $860.56 $153,493.46
196 $153,493.46 $433.39 $0.00 $867.87 $154,794.72
197 $154,794.72 $433.39 $0.00 $875.23 $156,103.34
198 $156,103.34 $433.39 $0.00 $882.63 $157,419.36
199 $157,419.36 $433.39 $0.00 $890.07 $158,742.82
200 $158,742.82 $433.39 $0.00 $897.55 $160,073.76
201 $160,073.76 $433.39 $0.00 $905.08 $161,412.23
202 $161,412.23 $433.39 $0.00 $912.65 $162,758.27
203 $162,758.27 $433.39 $0.00 $920.26 $164,111.92
204 $164,111.92 $433.39 $0.00 $927.91 $165,473.22
205 $165,473.22 $433.39 $0.00 $935.61 $166,842.22
206 $166,842.22 $433.39 $0.00 $943.35 $168,218.96
207 $168,218.96 $433.39 $0.00 $951.13 $169,603.48
208 $169,603.48 $433.39 $0.00 $958.96 $170,995.83
209 $170,995.83 $433.39 $0.00 $966.84 $172,396.06
210 $172,396.06 $433.39 $0.00 $974.75 $173,804.20
211 $173,804.20 $433.39 $0.00 $982.71 $175,220.30
212 $175,220.30 $433.39 $0.00 $990.72 $176,644.41
213 $176,644.41 $433.39 $0.00 $998.77 $178,076.57
214 $178,076.57 $433.39 $0.00 $1,006.87 $179,516.83
215 $179,516.83 $433.39 $0.00 $1,015.01 $180,965.23
216 $180,965.23 $433.39 $0.00 $1,023.20 $182,421.82
217 $182,421.82 $433.39 $50,810.95 $1,031.44 $133,075.70
218 $133,075.70 $433.39 $0.00 $752.43 $134,261.52
219 $134,261.52 $433.39 $0.00 $759.13 $135,454.04
220 $135,454.04 $433.39 $0.00 $765.88 $136,653.31
221 $136,653.31 $433.39 $0.00 $772.66 $137,859.36
222 $137,859.36 $433.39 $0.00 $779.48 $139,072.23
223 $139,072.23 $433.39 $0.00 $786.33 $140,291.95
224 $140,291.95 $433.39 $0.00 $793.23 $141,518.57
225 $141,518.57 $433.39 $0.00 $800.17 $142,752.13
226 $142,752.13 $433.39 $0.00 $807.14 $143,992.66
227 $143,992.66 $433.39 $0.00 $814.16 $145,240.21
228 $145,240.21 $433.39 $0.00 $821.21 $146,494.81
229 $146,494.81 $433.39 $53,351.50 $828.30 $94,405.00
230 $94,405.00 $433.39 $0.00 $533.78 $95,372.17
231 $95,372.17 $433.39 $0.00 $539.25 $96,344.81
232 $96,344.81 $433.39 $0.00 $544.75 $97,322.95
233 $97,322.95 $433.39 $0.00 $550.28 $98,306.62
234 $98,306.62 $433.39 $0.00 $555.84 $99,295.85
235 $99,295.85 $433.39 $0.00 $561.43 $100,290.67
236 $100,290.67 $433.39 $0.00 $567.06 $101,291.12
237 $101,291.12 $433.39 $0.00 $572.71 $102,297.22
238 $102,297.22 $433.39 $0.00 $578.40 $103,309.01
239 $103,309.01 $433.39 $0.00 $584.12 $104,326.52
240 $104,326.52 $433.39 $0.00 $589.88 $105,349.79
241 $105,349.79 $433.39 $56,019.07 $595.66 $50,359.77
242 $50,359.77 $433.39 $0.00 $284.74 $51,077.90
243 $51,077.90 $433.39 $0.00 $288.80 $51,800.09
244 $51,800.09 $433.39 $0.00 $292.89 $52,526.37
245 $52,526.37 $433.39 $0.00 $296.99 $53,256.75
246 $53,256.75 $433.39 $0.00 $301.12 $53,991.26
247 $53,991.26 $433.39 $0.00 $305.27 $54,729.92
248 $54,729.92 $433.39 $0.00 $309.45 $55,472.76
249 $55,472.76 $433.39 $0.00 $313.65 $56,219.80
250 $56,219.80 $433.39 $0.00 $317.87 $56,971.06
251 $56,971.06 $433.39 $0.00 $322.12 $57,726.57
252 $57,726.57 $433.39 $0.00 $326.39 $58,486.35
253 $58,486.35 $0.00 $58,820.03 $330.69 ($2.99)