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 2039$53,796
Monthly savings required$426

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 $215,184.35 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $425.84 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$20,745.00
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 $425.84 $0.00 $0.00 $425.84
2 $425.84 $425.84 $0.00 $2.41 $854.09
3 $854.09 $425.84 $0.00 $4.83 $1,284.76
4 $1,284.76 $425.84 $0.00 $7.26 $1,717.86
5 $1,717.86 $425.84 $0.00 $9.71 $2,153.41
6 $2,153.41 $425.84 $0.00 $12.18 $2,591.43
7 $2,591.43 $425.84 $0.00 $14.65 $3,031.92
8 $3,031.92 $425.84 $0.00 $17.14 $3,474.90
9 $3,474.90 $425.84 $0.00 $19.65 $3,920.39
10 $3,920.39 $425.84 $0.00 $22.17 $4,368.40
11 $4,368.40 $425.84 $0.00 $24.70 $4,818.94
12 $4,818.94 $425.84 $0.00 $27.25 $5,272.03
13 $5,272.03 $425.84 $0.00 $29.81 $5,727.68
14 $5,727.68 $425.84 $0.00 $32.39 $6,185.91
15 $6,185.91 $425.84 $0.00 $34.98 $6,646.73
16 $6,646.73 $425.84 $0.00 $37.58 $7,110.15
17 $7,110.15 $425.84 $0.00 $40.20 $7,576.19
18 $7,576.19 $425.84 $0.00 $42.84 $8,044.87
19 $8,044.87 $425.84 $0.00 $45.49 $8,516.20
20 $8,516.20 $425.84 $0.00 $48.15 $8,990.19
21 $8,990.19 $425.84 $0.00 $50.83 $9,466.86
22 $9,466.86 $425.84 $0.00 $53.53 $9,946.23
23 $9,946.23 $425.84 $0.00 $56.24 $10,428.31
24 $10,428.31 $425.84 $0.00 $58.96 $10,913.11
25 $10,913.11 $425.84 $0.00 $61.70 $11,400.65
26 $11,400.65 $425.84 $0.00 $64.46 $11,890.95
27 $11,890.95 $425.84 $0.00 $67.23 $12,384.02
28 $12,384.02 $425.84 $0.00 $70.02 $12,879.88
29 $12,879.88 $425.84 $0.00 $72.82 $13,378.54
30 $13,378.54 $425.84 $0.00 $75.64 $13,880.02
31 $13,880.02 $425.84 $0.00 $78.48 $14,384.34
32 $14,384.34 $425.84 $0.00 $81.33 $14,891.51
33 $14,891.51 $425.84 $0.00 $84.20 $15,401.55
34 $15,401.55 $425.84 $0.00 $87.08 $15,914.47
35 $15,914.47 $425.84 $0.00 $89.98 $16,430.29
36 $16,430.29 $425.84 $0.00 $92.90 $16,949.03
37 $16,949.03 $425.84 $0.00 $95.83 $17,470.70
38 $17,470.70 $425.84 $0.00 $98.78 $17,995.32
39 $17,995.32 $425.84 $0.00 $101.75 $18,522.91
40 $18,522.91 $425.84 $0.00 $104.73 $19,053.48
41 $19,053.48 $425.84 $0.00 $107.73 $19,587.05
42 $19,587.05 $425.84 $0.00 $110.75 $20,123.64
43 $20,123.64 $425.84 $0.00 $113.78 $20,663.26
44 $20,663.26 $425.84 $0.00 $116.83 $21,205.93
45 $21,205.93 $425.84 $0.00 $119.90 $21,751.67
46 $21,751.67 $425.84 $0.00 $122.99 $22,300.50
47 $22,300.50 $425.84 $0.00 $126.09 $22,852.43
48 $22,852.43 $425.84 $0.00 $129.21 $23,407.48
49 $23,407.48 $425.84 $0.00 $132.35 $23,965.67
50 $23,965.67 $425.84 $0.00 $135.51 $24,527.02
51 $24,527.02 $425.84 $0.00 $138.68 $25,091.54
52 $25,091.54 $425.84 $0.00 $141.87 $25,659.25
53 $25,659.25 $425.84 $0.00 $145.08 $26,230.17
54 $26,230.17 $425.84 $0.00 $148.31 $26,804.32
55 $26,804.32 $425.84 $0.00 $151.56 $27,381.72
56 $27,381.72 $425.84 $0.00 $154.82 $27,962.38
57 $27,962.38 $425.84 $0.00 $158.10 $28,546.32
58 $28,546.32 $425.84 $0.00 $161.41 $29,133.57
59 $29,133.57 $425.84 $0.00 $164.73 $29,724.14
60 $29,724.14 $425.84 $0.00 $168.06 $30,318.04
61 $30,318.04 $425.84 $0.00 $171.42 $30,915.30
62 $30,915.30 $425.84 $0.00 $174.80 $31,515.94
63 $31,515.94 $425.84 $0.00 $178.20 $32,119.98
64 $32,119.98 $425.84 $0.00 $181.61 $32,727.43
65 $32,727.43 $425.84 $0.00 $185.05 $33,338.32
66 $33,338.32 $425.84 $0.00 $188.50 $33,952.66
67 $33,952.66 $425.84 $0.00 $191.97 $34,570.47
68 $34,570.47 $425.84 $0.00 $195.47 $35,191.78
69 $35,191.78 $425.84 $0.00 $198.98 $35,816.60
70 $35,816.60 $425.84 $0.00 $202.51 $36,444.95
71 $36,444.95 $425.84 $0.00 $206.07 $37,076.86
72 $37,076.86 $425.84 $0.00 $209.64 $37,712.34
73 $37,712.34 $425.84 $0.00 $213.23 $38,351.41
74 $38,351.41 $425.84 $0.00 $216.84 $38,994.09
75 $38,994.09 $425.84 $0.00 $220.48 $39,640.41
76 $39,640.41 $425.84 $0.00 $224.13 $40,290.38
77 $40,290.38 $425.84 $0.00 $227.81 $40,944.03
78 $40,944.03 $425.84 $0.00 $231.50 $41,601.37
79 $41,601.37 $425.84 $0.00 $235.22 $42,262.43
80 $42,262.43 $425.84 $0.00 $238.96 $42,927.23
81 $42,927.23 $425.84 $0.00 $242.72 $43,595.79
82 $43,595.79 $425.84 $0.00 $246.50 $44,268.13
83 $44,268.13 $425.84 $0.00 $250.30 $44,944.27
84 $44,944.27 $425.84 $0.00 $254.12 $45,624.23
85 $45,624.23 $425.84 $0.00 $257.97 $46,308.04
86 $46,308.04 $425.84 $0.00 $261.83 $46,995.71
87 $46,995.71 $425.84 $0.00 $265.72 $47,687.27
88 $47,687.27 $425.84 $0.00 $269.63 $48,382.74
89 $48,382.74 $425.84 $0.00 $273.56 $49,082.14
90 $49,082.14 $425.84 $0.00 $277.52 $49,785.50
91 $49,785.50 $425.84 $0.00 $281.49 $50,492.83
92 $50,492.83 $425.84 $0.00 $285.49 $51,204.16
93 $51,204.16 $425.84 $0.00 $289.52 $51,919.52
94 $51,919.52 $425.84 $0.00 $293.56 $52,638.92
95 $52,638.92 $425.84 $0.00 $297.63 $53,362.39
96 $53,362.39 $425.84 $0.00 $301.72 $54,089.95
97 $54,089.95 $425.84 $0.00 $305.83 $54,821.62
98 $54,821.62 $425.84 $0.00 $309.97 $55,557.43
99 $55,557.43 $425.84 $0.00 $314.13 $56,297.40
100 $56,297.40 $425.84 $0.00 $318.31 $57,041.55
101 $57,041.55 $425.84 $0.00 $322.52 $57,789.91
102 $57,789.91 $425.84 $0.00 $326.75 $58,542.50
103 $58,542.50 $425.84 $0.00 $331.01 $59,299.35
104 $59,299.35 $425.84 $0.00 $335.29 $60,060.48
105 $60,060.48 $425.84 $0.00 $339.59 $60,825.91
106 $60,825.91 $425.84 $0.00 $343.92 $61,595.67
107 $61,595.67 $425.84 $0.00 $348.27 $62,369.78
108 $62,369.78 $425.84 $0.00 $352.65 $63,148.27
109 $63,148.27 $425.84 $0.00 $357.05 $63,931.16
110 $63,931.16 $425.84 $0.00 $361.48 $64,718.48
111 $64,718.48 $425.84 $0.00 $365.93 $65,510.25
112 $65,510.25 $425.84 $0.00 $370.40 $66,306.49
113 $66,306.49 $425.84 $0.00 $374.91 $67,107.24
114 $67,107.24 $425.84 $0.00 $379.43 $67,912.51
115 $67,912.51 $425.84 $0.00 $383.99 $68,722.34
116 $68,722.34 $425.84 $0.00 $388.57 $69,536.75
117 $69,536.75 $425.84 $0.00 $393.17 $70,355.76
118 $70,355.76 $425.84 $0.00 $397.80 $71,179.40
119 $71,179.40 $425.84 $0.00 $402.46 $72,007.70
120 $72,007.70 $425.84 $0.00 $407.14 $72,840.68
121 $72,840.68 $425.84 $0.00 $411.85 $73,678.37
122 $73,678.37 $425.84 $0.00 $416.59 $74,520.80
123 $74,520.80 $425.84 $0.00 $421.35 $75,367.99
124 $75,367.99 $425.84 $0.00 $426.14 $76,219.97
125 $76,219.97 $425.84 $0.00 $430.96 $77,076.77
126 $77,076.77 $425.84 $0.00 $435.80 $77,938.41
127 $77,938.41 $425.84 $0.00 $440.68 $78,804.93
128 $78,804.93 $425.84 $0.00 $445.57 $79,676.34
129 $79,676.34 $425.84 $0.00 $450.50 $80,552.68
130 $80,552.68 $425.84 $0.00 $455.46 $81,433.98
131 $81,433.98 $425.84 $0.00 $460.44 $82,320.26
132 $82,320.26 $425.84 $0.00 $465.45 $83,211.55
133 $83,211.55 $425.84 $0.00 $470.49 $84,107.88
134 $84,107.88 $425.84 $0.00 $475.56 $85,009.28
135 $85,009.28 $425.84 $0.00 $480.65 $85,915.77
136 $85,915.77 $425.84 $0.00 $485.78 $86,827.39
137 $86,827.39 $425.84 $0.00 $490.93 $87,744.16
138 $87,744.16 $425.84 $0.00 $496.12 $88,666.12
139 $88,666.12 $425.84 $0.00 $501.33 $89,593.29
140 $89,593.29 $425.84 $0.00 $506.57 $90,525.70
141 $90,525.70 $425.84 $0.00 $511.85 $91,463.39
142 $91,463.39 $425.84 $0.00 $517.15 $92,406.38
143 $92,406.38 $425.84 $0.00 $522.48 $93,354.70
144 $93,354.70 $425.84 $0.00 $527.84 $94,308.38
145 $94,308.38 $425.84 $0.00 $533.23 $95,267.45
146 $95,267.45 $425.84 $0.00 $538.66 $96,231.95
147 $96,231.95 $425.84 $0.00 $544.11 $97,201.90
148 $97,201.90 $425.84 $0.00 $549.59 $98,177.33
149 $98,177.33 $425.84 $0.00 $555.11 $99,158.28
150 $99,158.28 $425.84 $0.00 $560.66 $100,144.78
151 $100,144.78 $425.84 $0.00 $566.23 $101,136.85
152 $101,136.85 $425.84 $0.00 $571.84 $102,134.53
153 $102,134.53 $425.84 $0.00 $577.48 $103,137.85
154 $103,137.85 $425.84 $0.00 $583.16 $104,146.85
155 $104,146.85 $425.84 $0.00 $588.86 $105,161.55
156 $105,161.55 $425.84 $0.00 $594.60 $106,181.99
157 $106,181.99 $425.84 $0.00 $600.37 $107,208.20
158 $107,208.20 $425.84 $0.00 $606.17 $108,240.21
159 $108,240.21 $425.84 $0.00 $612.01 $109,278.06
160 $109,278.06 $425.84 $0.00 $617.87 $110,321.77
161 $110,321.77 $425.84 $0.00 $623.78 $111,371.39
162 $111,371.39 $425.84 $0.00 $629.71 $112,426.94
163 $112,426.94 $425.84 $0.00 $635.68 $113,488.46
164 $113,488.46 $425.84 $0.00 $641.68 $114,555.98
165 $114,555.98 $425.84 $0.00 $647.72 $115,629.54
166 $115,629.54 $425.84 $0.00 $653.79 $116,709.17
167 $116,709.17 $425.84 $0.00 $659.89 $117,794.90
168 $117,794.90 $425.84 $0.00 $666.03 $118,886.77
169 $118,886.77 $425.84 $0.00 $672.20 $119,984.81
170 $119,984.81 $425.84 $0.00 $678.41 $121,089.06
171 $121,089.06 $425.84 $0.00 $684.66 $122,199.56
172 $122,199.56 $425.84 $0.00 $690.93 $123,316.33
173 $123,316.33 $425.84 $0.00 $697.25 $124,439.42
174 $124,439.42 $425.84 $0.00 $703.60 $125,568.86
175 $125,568.86 $425.84 $0.00 $709.98 $126,704.68
176 $126,704.68 $425.84 $0.00 $716.41 $127,846.93
177 $127,846.93 $425.84 $0.00 $722.87 $128,995.64
178 $128,995.64 $425.84 $0.00 $729.36 $130,150.84
179 $130,150.84 $425.84 $0.00 $735.89 $131,312.57
180 $131,312.57 $425.84 $0.00 $742.46 $132,480.87
181 $132,480.87 $425.84 $0.00 $749.07 $133,655.78
182 $133,655.78 $425.84 $0.00 $755.71 $134,837.33
183 $134,837.33 $425.84 $0.00 $762.39 $136,025.56
184 $136,025.56 $425.84 $0.00 $769.11 $137,220.51
185 $137,220.51 $425.84 $0.00 $775.86 $138,422.21
186 $138,422.21 $425.84 $0.00 $782.66 $139,630.71
187 $139,630.71 $425.84 $0.00 $789.49 $140,846.04
188 $140,846.04 $425.84 $0.00 $796.36 $142,068.24
189 $142,068.24 $425.84 $0.00 $803.27 $143,297.35
190 $143,297.35 $425.84 $0.00 $810.22 $144,533.41
191 $144,533.41 $425.84 $0.00 $817.21 $145,776.46
192 $145,776.46 $425.84 $0.00 $824.24 $147,026.54
193 $147,026.54 $425.84 $0.00 $831.31 $148,283.69
194 $148,283.69 $425.84 $0.00 $838.42 $149,547.95
195 $149,547.95 $425.84 $0.00 $845.57 $150,819.36
196 $150,819.36 $425.84 $0.00 $852.75 $152,097.95
197 $152,097.95 $425.84 $0.00 $859.98 $153,383.77
198 $153,383.77 $425.84 $0.00 $867.25 $154,676.86
199 $154,676.86 $425.84 $0.00 $874.57 $155,977.27
200 $155,977.27 $425.84 $0.00 $881.92 $157,285.03
201 $157,285.03 $425.84 $0.00 $889.31 $158,600.18
202 $158,600.18 $425.84 $0.00 $896.75 $159,922.77
203 $159,922.77 $425.84 $0.00 $904.23 $161,252.84
204 $161,252.84 $425.84 $0.00 $911.75 $162,590.43
205 $162,590.43 $425.84 $0.00 $919.31 $163,935.58
206 $163,935.58 $425.84 $0.00 $926.92 $165,288.34
207 $165,288.34 $425.84 $0.00 $934.56 $166,648.74
208 $166,648.74 $425.84 $0.00 $942.26 $168,016.84
209 $168,016.84 $425.84 $0.00 $949.99 $169,392.67
210 $169,392.67 $425.84 $0.00 $957.77 $170,776.28
211 $170,776.28 $425.84 $0.00 $965.59 $172,167.71
212 $172,167.71 $425.84 $0.00 $973.46 $173,567.01
213 $173,567.01 $425.84 $0.00 $981.37 $174,974.22
214 $174,974.22 $425.84 $0.00 $989.33 $176,389.39
215 $176,389.39 $425.84 $0.00 $997.33 $177,812.56
216 $177,812.56 $425.84 $0.00 $1,005.38 $179,243.78
217 $179,243.78 $425.84 $49,925.32 $1,013.47 $130,757.77
218 $130,757.77 $425.84 $0.00 $739.32 $131,922.93
219 $131,922.93 $425.84 $0.00 $745.91 $133,094.68
220 $133,094.68 $425.84 $0.00 $752.54 $134,273.06
221 $134,273.06 $425.84 $0.00 $759.20 $135,458.10
222 $135,458.10 $425.84 $0.00 $765.90 $136,649.84
223 $136,649.84 $425.84 $0.00 $772.64 $137,848.32
224 $137,848.32 $425.84 $0.00 $779.41 $139,053.57
225 $139,053.57 $425.84 $0.00 $786.23 $140,265.64
226 $140,265.64 $425.84 $0.00 $793.08 $141,484.56
227 $141,484.56 $425.84 $0.00 $799.97 $142,710.37
228 $142,710.37 $425.84 $0.00 $806.91 $143,943.12
229 $143,943.12 $425.84 $52,421.58 $813.88 $92,761.26
230 $92,761.26 $425.84 $0.00 $524.49 $93,711.59
231 $93,711.59 $425.84 $0.00 $529.86 $94,667.29
232 $94,667.29 $425.84 $0.00 $535.26 $95,628.39
233 $95,628.39 $425.84 $0.00 $540.70 $96,594.93
234 $96,594.93 $425.84 $0.00 $546.16 $97,566.93
235 $97,566.93 $425.84 $0.00 $551.66 $98,544.43
236 $98,544.43 $425.84 $0.00 $557.18 $99,527.45
237 $99,527.45 $425.84 $0.00 $562.74 $100,516.03
238 $100,516.03 $425.84 $0.00 $568.33 $101,510.20
239 $101,510.20 $425.84 $0.00 $573.95 $102,509.99
240 $102,509.99 $425.84 $0.00 $579.61 $103,515.44
241 $103,515.44 $425.84 $55,042.66 $585.29 $49,483.91
242 $49,483.91 $425.84 $0.00 $279.79 $50,189.54
243 $50,189.54 $425.84 $0.00 $283.78 $50,899.16
244 $50,899.16 $425.84 $0.00 $287.79 $51,612.79
245 $51,612.79 $425.84 $0.00 $291.83 $52,330.46
246 $52,330.46 $425.84 $0.00 $295.88 $53,052.18
247 $53,052.18 $425.84 $0.00 $299.96 $53,777.98
248 $53,777.98 $425.84 $0.00 $304.07 $54,507.89
249 $54,507.89 $425.84 $0.00 $308.20 $55,241.93
250 $55,241.93 $425.84 $0.00 $312.35 $55,980.12
251 $55,980.12 $425.84 $0.00 $316.52 $56,722.48
252 $56,722.48 $425.84 $0.00 $320.72 $57,469.04
253 $57,469.04 $0.00 $57,794.79 $324.94 ($0.81)