Savings Plan and Future Cost Estimation for Bloomsburg University of Pennsylvania

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$67,413
Monthly savings required$534

How much will it cost to send your child to Bloomsburg University of Pennsylvania in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $269,652.08 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $533.63 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$25,996.00
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 Bloomsburg University of Pennsylvania in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $533.63 $0.00 $0.00 $533.63
2 $533.63 $533.63 $0.00 $3.02 $1,070.28
3 $1,070.28 $533.63 $0.00 $6.05 $1,609.96
4 $1,609.96 $533.63 $0.00 $9.10 $2,152.69
5 $2,152.69 $533.63 $0.00 $12.17 $2,698.49
6 $2,698.49 $533.63 $0.00 $15.26 $3,247.38
7 $3,247.38 $533.63 $0.00 $18.36 $3,799.37
8 $3,799.37 $533.63 $0.00 $21.48 $4,354.48
9 $4,354.48 $533.63 $0.00 $24.62 $4,912.73
10 $4,912.73 $533.63 $0.00 $27.78 $5,474.14
11 $5,474.14 $533.63 $0.00 $30.95 $6,038.72
12 $6,038.72 $533.63 $0.00 $34.14 $6,606.49
13 $6,606.49 $533.63 $0.00 $37.35 $7,177.47
14 $7,177.47 $533.63 $0.00 $40.58 $7,751.68
15 $7,751.68 $533.63 $0.00 $43.83 $8,329.14
16 $8,329.14 $533.63 $0.00 $47.09 $8,909.86
17 $8,909.86 $533.63 $0.00 $50.38 $9,493.87
18 $9,493.87 $533.63 $0.00 $53.68 $10,081.18
19 $10,081.18 $533.63 $0.00 $57.00 $10,671.81
20 $10,671.81 $533.63 $0.00 $60.34 $11,265.78
21 $11,265.78 $533.63 $0.00 $63.70 $11,863.11
22 $11,863.11 $533.63 $0.00 $67.08 $12,463.82
23 $12,463.82 $533.63 $0.00 $70.47 $13,067.92
24 $13,067.92 $533.63 $0.00 $73.89 $13,675.44
25 $13,675.44 $533.63 $0.00 $77.32 $14,286.39
26 $14,286.39 $533.63 $0.00 $80.78 $14,900.80
27 $14,900.80 $533.63 $0.00 $84.25 $15,518.68
28 $15,518.68 $533.63 $0.00 $87.74 $16,140.05
29 $16,140.05 $533.63 $0.00 $91.26 $16,764.94
30 $16,764.94 $533.63 $0.00 $94.79 $17,393.36
31 $17,393.36 $533.63 $0.00 $98.34 $18,025.33
32 $18,025.33 $533.63 $0.00 $101.92 $18,660.88
33 $18,660.88 $533.63 $0.00 $105.51 $19,300.02
34 $19,300.02 $533.63 $0.00 $109.13 $19,942.78
35 $19,942.78 $533.63 $0.00 $112.76 $20,589.17
36 $20,589.17 $533.63 $0.00 $116.41 $21,239.21
37 $21,239.21 $533.63 $0.00 $120.09 $21,892.93
38 $21,892.93 $533.63 $0.00 $123.79 $22,550.35
39 $22,550.35 $533.63 $0.00 $127.50 $23,211.48
40 $23,211.48 $533.63 $0.00 $131.24 $23,876.35
41 $23,876.35 $533.63 $0.00 $135.00 $24,544.98
42 $24,544.98 $533.63 $0.00 $138.78 $25,217.39
43 $25,217.39 $533.63 $0.00 $142.58 $25,893.60
44 $25,893.60 $533.63 $0.00 $146.41 $26,573.64
45 $26,573.64 $533.63 $0.00 $150.25 $27,257.52
46 $27,257.52 $533.63 $0.00 $154.12 $27,945.27
47 $27,945.27 $533.63 $0.00 $158.01 $28,636.91
48 $28,636.91 $533.63 $0.00 $161.92 $29,332.46
49 $29,332.46 $533.63 $0.00 $165.85 $30,031.94
50 $30,031.94 $533.63 $0.00 $169.80 $30,735.37
51 $30,735.37 $533.63 $0.00 $173.78 $31,442.78
52 $31,442.78 $533.63 $0.00 $177.78 $32,154.19
53 $32,154.19 $533.63 $0.00 $181.80 $32,869.62
54 $32,869.62 $533.63 $0.00 $185.85 $33,589.10
55 $33,589.10 $533.63 $0.00 $189.92 $34,312.65
56 $34,312.65 $533.63 $0.00 $194.01 $35,040.29
57 $35,040.29 $533.63 $0.00 $198.12 $35,772.04
58 $35,772.04 $533.63 $0.00 $202.26 $36,507.93
59 $36,507.93 $533.63 $0.00 $206.42 $37,247.98
60 $37,247.98 $533.63 $0.00 $210.61 $37,992.22
61 $37,992.22 $533.63 $0.00 $214.81 $38,740.66
62 $38,740.66 $533.63 $0.00 $219.05 $39,493.34
63 $39,493.34 $533.63 $0.00 $223.30 $40,250.27
64 $40,250.27 $533.63 $0.00 $227.58 $41,011.48
65 $41,011.48 $533.63 $0.00 $231.88 $41,776.99
66 $41,776.99 $533.63 $0.00 $236.21 $42,546.83
67 $42,546.83 $533.63 $0.00 $240.57 $43,321.03
68 $43,321.03 $533.63 $0.00 $244.94 $44,099.60
69 $44,099.60 $533.63 $0.00 $249.35 $44,882.58
70 $44,882.58 $533.63 $0.00 $253.77 $45,669.98
71 $45,669.98 $533.63 $0.00 $258.22 $46,461.83
72 $46,461.83 $533.63 $0.00 $262.70 $47,258.16
73 $47,258.16 $533.63 $0.00 $267.20 $48,058.99
74 $48,058.99 $533.63 $0.00 $271.73 $48,864.35
75 $48,864.35 $533.63 $0.00 $276.29 $49,674.27
76 $49,674.27 $533.63 $0.00 $280.87 $50,488.77
77 $50,488.77 $533.63 $0.00 $285.47 $51,307.87
78 $51,307.87 $533.63 $0.00 $290.10 $52,131.60
79 $52,131.60 $533.63 $0.00 $294.76 $52,959.99
80 $52,959.99 $533.63 $0.00 $299.44 $53,793.06
81 $53,793.06 $533.63 $0.00 $304.15 $54,630.84
82 $54,630.84 $533.63 $0.00 $308.89 $55,473.36
83 $55,473.36 $533.63 $0.00 $313.65 $56,320.64
84 $56,320.64 $533.63 $0.00 $318.45 $57,172.72
85 $57,172.72 $533.63 $0.00 $323.26 $58,029.61
86 $58,029.61 $533.63 $0.00 $328.11 $58,891.35
87 $58,891.35 $533.63 $0.00 $332.98 $59,757.96
88 $59,757.96 $533.63 $0.00 $337.88 $60,629.47
89 $60,629.47 $533.63 $0.00 $342.81 $61,505.91
90 $61,505.91 $533.63 $0.00 $347.76 $62,387.30
91 $62,387.30 $533.63 $0.00 $352.75 $63,273.68
92 $63,273.68 $533.63 $0.00 $357.76 $64,165.07
93 $64,165.07 $533.63 $0.00 $362.80 $65,061.50
94 $65,061.50 $533.63 $0.00 $367.87 $65,963.00
95 $65,963.00 $533.63 $0.00 $372.96 $66,869.59
96 $66,869.59 $533.63 $0.00 $378.09 $67,781.31
97 $67,781.31 $533.63 $0.00 $383.25 $68,698.19
98 $68,698.19 $533.63 $0.00 $388.43 $69,620.25
99 $69,620.25 $533.63 $0.00 $393.64 $70,547.52
100 $70,547.52 $533.63 $0.00 $398.89 $71,480.04
101 $71,480.04 $533.63 $0.00 $404.16 $72,417.83
102 $72,417.83 $533.63 $0.00 $409.46 $73,360.92
103 $73,360.92 $533.63 $0.00 $414.79 $74,309.34
104 $74,309.34 $533.63 $0.00 $420.16 $75,263.13
105 $75,263.13 $533.63 $0.00 $425.55 $76,222.31
106 $76,222.31 $533.63 $0.00 $430.97 $77,186.91
107 $77,186.91 $533.63 $0.00 $436.43 $78,156.97
108 $78,156.97 $533.63 $0.00 $441.91 $79,132.51
109 $79,132.51 $533.63 $0.00 $447.43 $80,113.57
110 $80,113.57 $533.63 $0.00 $452.97 $81,100.17
111 $81,100.17 $533.63 $0.00 $458.55 $82,092.35
112 $82,092.35 $533.63 $0.00 $464.16 $83,090.14
113 $83,090.14 $533.63 $0.00 $469.80 $84,093.57
114 $84,093.57 $533.63 $0.00 $475.48 $85,102.68
115 $85,102.68 $533.63 $0.00 $481.18 $86,117.49
116 $86,117.49 $533.63 $0.00 $486.92 $87,138.04
117 $87,138.04 $533.63 $0.00 $492.69 $88,164.36
118 $88,164.36 $533.63 $0.00 $498.49 $89,196.48
119 $89,196.48 $533.63 $0.00 $504.33 $90,234.44
120 $90,234.44 $533.63 $0.00 $510.20 $91,278.27
121 $91,278.27 $533.63 $0.00 $516.10 $92,328.00
122 $92,328.00 $533.63 $0.00 $522.04 $93,383.67
123 $93,383.67 $533.63 $0.00 $528.00 $94,445.30
124 $94,445.30 $533.63 $0.00 $534.01 $95,512.94
125 $95,512.94 $533.63 $0.00 $540.04 $96,586.61
126 $96,586.61 $533.63 $0.00 $546.11 $97,666.35
127 $97,666.35 $533.63 $0.00 $552.22 $98,752.20
128 $98,752.20 $533.63 $0.00 $558.36 $99,844.19
129 $99,844.19 $533.63 $0.00 $564.53 $100,942.35
130 $100,942.35 $533.63 $0.00 $570.74 $102,046.72
131 $102,046.72 $533.63 $0.00 $576.99 $103,157.34
132 $103,157.34 $533.63 $0.00 $583.27 $104,274.24
133 $104,274.24 $533.63 $0.00 $589.58 $105,397.45
134 $105,397.45 $533.63 $0.00 $595.93 $106,527.01
135 $106,527.01 $533.63 $0.00 $602.32 $107,662.96
136 $107,662.96 $533.63 $0.00 $608.74 $108,805.33
137 $108,805.33 $533.63 $0.00 $615.20 $109,954.16
138 $109,954.16 $533.63 $0.00 $621.70 $111,109.49
139 $111,109.49 $533.63 $0.00 $628.23 $112,271.35
140 $112,271.35 $533.63 $0.00 $634.80 $113,439.78
141 $113,439.78 $533.63 $0.00 $641.41 $114,614.82
142 $114,614.82 $533.63 $0.00 $648.05 $115,796.50
143 $115,796.50 $533.63 $0.00 $654.73 $116,984.86
144 $116,984.86 $533.63 $0.00 $661.45 $118,179.94
145 $118,179.94 $533.63 $0.00 $668.21 $119,381.78
146 $119,381.78 $533.63 $0.00 $675.00 $120,590.41
147 $120,590.41 $533.63 $0.00 $681.84 $121,805.88
148 $121,805.88 $533.63 $0.00 $688.71 $123,028.22
149 $123,028.22 $533.63 $0.00 $695.62 $124,257.47
150 $124,257.47 $533.63 $0.00 $702.57 $125,493.67
151 $125,493.67 $533.63 $0.00 $709.56 $126,736.86
152 $126,736.86 $533.63 $0.00 $716.59 $127,987.08
153 $127,987.08 $533.63 $0.00 $723.66 $129,244.37
154 $129,244.37 $533.63 $0.00 $730.77 $130,508.77
155 $130,508.77 $533.63 $0.00 $737.92 $131,780.32
156 $131,780.32 $533.63 $0.00 $745.11 $133,059.06
157 $133,059.06 $533.63 $0.00 $752.34 $134,345.03
158 $134,345.03 $533.63 $0.00 $759.61 $135,638.27
159 $135,638.27 $533.63 $0.00 $766.92 $136,938.82
160 $136,938.82 $533.63 $0.00 $774.27 $138,246.72
161 $138,246.72 $533.63 $0.00 $781.67 $139,562.02
162 $139,562.02 $533.63 $0.00 $789.10 $140,884.75
163 $140,884.75 $533.63 $0.00 $796.58 $142,214.96
164 $142,214.96 $533.63 $0.00 $804.10 $143,552.69
165 $143,552.69 $533.63 $0.00 $811.67 $144,897.99
166 $144,897.99 $533.63 $0.00 $819.27 $146,250.89
167 $146,250.89 $533.63 $0.00 $826.92 $147,611.44
168 $147,611.44 $533.63 $0.00 $834.62 $148,979.69
169 $148,979.69 $533.63 $0.00 $842.35 $150,355.67
170 $150,355.67 $533.63 $0.00 $850.13 $151,739.43
171 $151,739.43 $533.63 $0.00 $857.96 $153,131.02
172 $153,131.02 $533.63 $0.00 $865.83 $154,530.48
173 $154,530.48 $533.63 $0.00 $873.74 $155,937.85
174 $155,937.85 $533.63 $0.00 $881.70 $157,353.18
175 $157,353.18 $533.63 $0.00 $889.70 $158,776.51
176 $158,776.51 $533.63 $0.00 $897.75 $160,207.89
177 $160,207.89 $533.63 $0.00 $905.84 $161,647.36
178 $161,647.36 $533.63 $0.00 $913.98 $163,094.97
179 $163,094.97 $533.63 $0.00 $922.16 $164,550.76
180 $164,550.76 $533.63 $0.00 $930.39 $166,014.78
181 $166,014.78 $533.63 $0.00 $938.67 $167,487.08
182 $167,487.08 $533.63 $0.00 $947.00 $168,967.71
183 $168,967.71 $533.63 $0.00 $955.37 $170,456.71
184 $170,456.71 $533.63 $0.00 $963.79 $171,954.13
185 $171,954.13 $533.63 $0.00 $972.25 $173,460.01
186 $173,460.01 $533.63 $0.00 $980.77 $174,974.41
187 $174,974.41 $533.63 $0.00 $989.33 $176,497.37
188 $176,497.37 $533.63 $0.00 $997.94 $178,028.94
189 $178,028.94 $533.63 $0.00 $1,006.60 $179,569.17
190 $179,569.17 $533.63 $0.00 $1,015.31 $181,118.11
191 $181,118.11 $533.63 $0.00 $1,024.07 $182,675.81
192 $182,675.81 $533.63 $0.00 $1,032.88 $184,242.32
193 $184,242.32 $533.63 $0.00 $1,041.73 $185,817.68
194 $185,817.68 $533.63 $0.00 $1,050.64 $187,401.95
195 $187,401.95 $533.63 $0.00 $1,059.60 $188,995.18
196 $188,995.18 $533.63 $0.00 $1,068.61 $190,597.42
197 $190,597.42 $533.63 $0.00 $1,077.67 $192,208.72
198 $192,208.72 $533.63 $0.00 $1,086.78 $193,829.13
199 $193,829.13 $533.63 $0.00 $1,095.94 $195,458.70
200 $195,458.70 $533.63 $0.00 $1,105.15 $197,097.48
201 $197,097.48 $533.63 $0.00 $1,114.42 $198,745.53
202 $198,745.53 $533.63 $0.00 $1,123.74 $200,402.90
203 $200,402.90 $533.63 $0.00 $1,133.11 $202,069.64
204 $202,069.64 $533.63 $0.00 $1,142.53 $203,745.80
205 $203,745.80 $533.63 $0.00 $1,152.01 $205,431.44
206 $205,431.44 $533.63 $0.00 $1,161.54 $207,126.61
207 $207,126.61 $533.63 $0.00 $1,171.12 $208,831.36
208 $208,831.36 $533.63 $0.00 $1,180.76 $210,545.75
209 $210,545.75 $533.63 $0.00 $1,190.46 $212,269.84
210 $212,269.84 $533.63 $0.00 $1,200.20 $214,003.67
211 $214,003.67 $533.63 $0.00 $1,210.01 $215,747.31
212 $215,747.31 $533.63 $0.00 $1,219.87 $217,500.81
213 $217,500.81 $533.63 $0.00 $1,229.78 $219,264.22
214 $219,264.22 $533.63 $0.00 $1,239.75 $221,037.60
215 $221,037.60 $533.63 $0.00 $1,249.78 $222,821.01
216 $222,821.01 $533.63 $0.00 $1,259.86 $224,614.50
217 $224,614.50 $533.63 $62,562.47 $1,270.00 $163,855.66
218 $163,855.66 $533.63 $0.00 $926.46 $165,315.75
219 $165,315.75 $533.63 $0.00 $934.72 $166,784.10
220 $166,784.10 $533.63 $0.00 $943.02 $168,260.75
221 $168,260.75 $533.63 $0.00 $951.37 $169,745.75
222 $169,745.75 $533.63 $0.00 $959.77 $171,239.15
223 $171,239.15 $533.63 $0.00 $968.21 $172,740.99
224 $172,740.99 $533.63 $0.00 $976.70 $174,251.32
225 $174,251.32 $533.63 $0.00 $985.24 $175,770.19
226 $175,770.19 $533.63 $0.00 $993.83 $177,297.65
227 $177,297.65 $533.63 $0.00 $1,002.47 $178,833.75
228 $178,833.75 $533.63 $0.00 $1,011.15 $180,378.53
229 $180,378.53 $533.63 $65,690.60 $1,019.89 $116,241.45
230 $116,241.45 $533.63 $0.00 $657.25 $117,432.33
231 $117,432.33 $533.63 $0.00 $663.98 $118,629.94
232 $118,629.94 $533.63 $0.00 $670.75 $119,834.32
233 $119,834.32 $533.63 $0.00 $677.56 $121,045.51
234 $121,045.51 $533.63 $0.00 $684.41 $122,263.55
235 $122,263.55 $533.63 $0.00 $691.30 $123,488.48
236 $123,488.48 $533.63 $0.00 $698.22 $124,720.33
237 $124,720.33 $533.63 $0.00 $705.19 $125,959.15
238 $125,959.15 $533.63 $0.00 $712.19 $127,204.97
239 $127,204.97 $533.63 $0.00 $719.24 $128,457.84
240 $128,457.84 $533.63 $0.00 $726.32 $129,717.79
241 $129,717.79 $533.63 $68,975.13 $733.44 $62,009.73
242 $62,009.73 $533.63 $0.00 $350.61 $62,893.97
243 $62,893.97 $533.63 $0.00 $355.61 $63,783.21
244 $63,783.21 $533.63 $0.00 $360.64 $64,677.48
245 $64,677.48 $533.63 $0.00 $365.70 $65,576.81
246 $65,576.81 $533.63 $0.00 $370.78 $66,481.22
247 $66,481.22 $533.63 $0.00 $375.89 $67,390.74
248 $67,390.74 $533.63 $0.00 $381.04 $68,305.41
249 $68,305.41 $533.63 $0.00 $386.21 $69,225.25
250 $69,225.25 $533.63 $0.00 $391.41 $70,150.29
251 $70,150.29 $533.63 $0.00 $396.64 $71,080.56
252 $71,080.56 $533.63 $0.00 $401.90 $72,016.09
253 $72,016.09 $0.00 $72,423.88 $407.19 ($0.60)