Savings Plan and Future Cost Estimation for Susquehanna University

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$175,042
Monthly savings required$1,386

How much will it cost to send your child to Susquehanna University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $700,166.01 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $1,385.60 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$67,500.00
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 Susquehanna University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $1,385.60 $0.00 $0.00 $1,385.60
2 $1,385.60 $1,385.60 $0.00 $7.83 $2,779.03
3 $2,779.03 $1,385.60 $0.00 $15.71 $4,180.34
4 $4,180.34 $1,385.60 $0.00 $23.64 $5,589.58
5 $5,589.58 $1,385.60 $0.00 $31.60 $7,006.78
6 $7,006.78 $1,385.60 $0.00 $39.62 $8,432.00
7 $8,432.00 $1,385.60 $0.00 $47.68 $9,865.28
8 $9,865.28 $1,385.60 $0.00 $55.78 $11,306.66
9 $11,306.66 $1,385.60 $0.00 $63.93 $12,756.19
10 $12,756.19 $1,385.60 $0.00 $72.13 $14,213.92
11 $14,213.92 $1,385.60 $0.00 $80.37 $15,679.89
12 $15,679.89 $1,385.60 $0.00 $88.66 $17,154.15
13 $17,154.15 $1,385.60 $0.00 $96.99 $18,636.74
14 $18,636.74 $1,385.60 $0.00 $105.37 $20,127.71
15 $20,127.71 $1,385.60 $0.00 $113.80 $21,627.11
16 $21,627.11 $1,385.60 $0.00 $122.28 $23,134.99
17 $23,134.99 $1,385.60 $0.00 $130.81 $24,651.40
18 $24,651.40 $1,385.60 $0.00 $139.38 $26,176.38
19 $26,176.38 $1,385.60 $0.00 $148.01 $27,709.99
20 $27,709.99 $1,385.60 $0.00 $156.68 $29,252.27
21 $29,252.27 $1,385.60 $0.00 $165.40 $30,803.27
22 $30,803.27 $1,385.60 $0.00 $174.17 $32,363.04
23 $32,363.04 $1,385.60 $0.00 $182.99 $33,931.63
24 $33,931.63 $1,385.60 $0.00 $191.85 $35,509.08
25 $35,509.08 $1,385.60 $0.00 $200.77 $37,095.45
26 $37,095.45 $1,385.60 $0.00 $209.74 $38,690.79
27 $38,690.79 $1,385.60 $0.00 $218.76 $40,295.15
28 $40,295.15 $1,385.60 $0.00 $227.83 $41,908.58
29 $41,908.58 $1,385.60 $0.00 $236.96 $43,531.14
30 $43,531.14 $1,385.60 $0.00 $246.13 $45,162.87
31 $45,162.87 $1,385.60 $0.00 $255.36 $46,803.83
32 $46,803.83 $1,385.60 $0.00 $264.64 $48,454.07
33 $48,454.07 $1,385.60 $0.00 $273.97 $50,113.64
34 $50,113.64 $1,385.60 $0.00 $283.35 $51,782.59
35 $51,782.59 $1,385.60 $0.00 $292.79 $53,460.98
36 $53,460.98 $1,385.60 $0.00 $302.28 $55,148.86
37 $55,148.86 $1,385.60 $0.00 $311.82 $56,846.28
38 $56,846.28 $1,385.60 $0.00 $321.42 $58,553.30
39 $58,553.30 $1,385.60 $0.00 $331.07 $60,269.97
40 $60,269.97 $1,385.60 $0.00 $340.78 $61,996.35
41 $61,996.35 $1,385.60 $0.00 $350.54 $63,732.49
42 $63,732.49 $1,385.60 $0.00 $360.35 $65,478.44
43 $65,478.44 $1,385.60 $0.00 $370.22 $67,234.26
44 $67,234.26 $1,385.60 $0.00 $380.15 $69,000.01
45 $69,000.01 $1,385.60 $0.00 $390.14 $70,775.75
46 $70,775.75 $1,385.60 $0.00 $400.18 $72,561.53
47 $72,561.53 $1,385.60 $0.00 $410.27 $74,357.40
48 $74,357.40 $1,385.60 $0.00 $420.43 $76,163.43
49 $76,163.43 $1,385.60 $0.00 $430.64 $77,979.67
50 $77,979.67 $1,385.60 $0.00 $440.91 $79,806.18
51 $79,806.18 $1,385.60 $0.00 $451.24 $81,643.02
52 $81,643.02 $1,385.60 $0.00 $461.62 $83,490.24
53 $83,490.24 $1,385.60 $0.00 $472.07 $85,347.91
54 $85,347.91 $1,385.60 $0.00 $482.57 $87,216.08
55 $87,216.08 $1,385.60 $0.00 $493.13 $89,094.81
56 $89,094.81 $1,385.60 $0.00 $503.76 $90,984.17
57 $90,984.17 $1,385.60 $0.00 $514.44 $92,884.21
58 $92,884.21 $1,385.60 $0.00 $525.18 $94,794.99
59 $94,794.99 $1,385.60 $0.00 $535.98 $96,716.57
60 $96,716.57 $1,385.60 $0.00 $546.85 $98,649.02
61 $98,649.02 $1,385.60 $0.00 $557.78 $100,592.40
62 $100,592.40 $1,385.60 $0.00 $568.76 $102,546.76
63 $102,546.76 $1,385.60 $0.00 $579.81 $104,512.17
64 $104,512.17 $1,385.60 $0.00 $590.93 $106,488.70
65 $106,488.70 $1,385.60 $0.00 $602.10 $108,476.40
66 $108,476.40 $1,385.60 $0.00 $613.34 $110,475.34
67 $110,475.34 $1,385.60 $0.00 $624.64 $112,485.58
68 $112,485.58 $1,385.60 $0.00 $636.01 $114,507.19
69 $114,507.19 $1,385.60 $0.00 $647.44 $116,540.23
70 $116,540.23 $1,385.60 $0.00 $658.94 $118,584.77
71 $118,584.77 $1,385.60 $0.00 $670.50 $120,640.87
72 $120,640.87 $1,385.60 $0.00 $682.12 $122,708.59
73 $122,708.59 $1,385.60 $0.00 $693.81 $124,788.00
74 $124,788.00 $1,385.60 $0.00 $705.57 $126,879.17
75 $126,879.17 $1,385.60 $0.00 $717.39 $128,982.16
76 $128,982.16 $1,385.60 $0.00 $729.28 $131,097.04
77 $131,097.04 $1,385.60 $0.00 $741.24 $133,223.88
78 $133,223.88 $1,385.60 $0.00 $753.27 $135,362.75
79 $135,362.75 $1,385.60 $0.00 $765.36 $137,513.71
80 $137,513.71 $1,385.60 $0.00 $777.52 $139,676.83
81 $139,676.83 $1,385.60 $0.00 $789.75 $141,852.18
82 $141,852.18 $1,385.60 $0.00 $802.05 $144,039.83
83 $144,039.83 $1,385.60 $0.00 $814.42 $146,239.85
84 $146,239.85 $1,385.60 $0.00 $826.86 $148,452.31
85 $148,452.31 $1,385.60 $0.00 $839.37 $150,677.28
86 $150,677.28 $1,385.60 $0.00 $851.95 $152,914.83
87 $152,914.83 $1,385.60 $0.00 $864.60 $155,165.03
88 $155,165.03 $1,385.60 $0.00 $877.33 $157,427.96
89 $157,427.96 $1,385.60 $0.00 $890.12 $159,703.68
90 $159,703.68 $1,385.60 $0.00 $902.99 $161,992.27
91 $161,992.27 $1,385.60 $0.00 $915.93 $164,293.80
92 $164,293.80 $1,385.60 $0.00 $928.94 $166,608.34
93 $166,608.34 $1,385.60 $0.00 $942.03 $168,935.97
94 $168,935.97 $1,385.60 $0.00 $955.19 $171,276.76
95 $171,276.76 $1,385.60 $0.00 $968.42 $173,630.78
96 $173,630.78 $1,385.60 $0.00 $981.73 $175,998.11
97 $175,998.11 $1,385.60 $0.00 $995.12 $178,378.83
98 $178,378.83 $1,385.60 $0.00 $1,008.58 $180,773.01
99 $180,773.01 $1,385.60 $0.00 $1,022.12 $183,180.73
100 $183,180.73 $1,385.60 $0.00 $1,035.73 $185,602.06
101 $185,602.06 $1,385.60 $0.00 $1,049.42 $188,037.08
102 $188,037.08 $1,385.60 $0.00 $1,063.19 $190,485.87
103 $190,485.87 $1,385.60 $0.00 $1,077.03 $192,948.50
104 $192,948.50 $1,385.60 $0.00 $1,090.96 $195,425.06
105 $195,425.06 $1,385.60 $0.00 $1,104.96 $197,915.62
106 $197,915.62 $1,385.60 $0.00 $1,119.04 $200,420.26
107 $200,420.26 $1,385.60 $0.00 $1,133.21 $202,939.07
108 $202,939.07 $1,385.60 $0.00 $1,147.45 $205,472.12
109 $205,472.12 $1,385.60 $0.00 $1,161.77 $208,019.49
110 $208,019.49 $1,385.60 $0.00 $1,176.17 $210,581.26
111 $210,581.26 $1,385.60 $0.00 $1,190.66 $213,157.52
112 $213,157.52 $1,385.60 $0.00 $1,205.22 $215,748.34
113 $215,748.34 $1,385.60 $0.00 $1,219.87 $218,353.81
114 $218,353.81 $1,385.60 $0.00 $1,234.60 $220,974.01
115 $220,974.01 $1,385.60 $0.00 $1,249.42 $223,609.03
116 $223,609.03 $1,385.60 $0.00 $1,264.32 $226,258.95
117 $226,258.95 $1,385.60 $0.00 $1,279.30 $228,923.85
118 $228,923.85 $1,385.60 $0.00 $1,294.37 $231,603.82
119 $231,603.82 $1,385.60 $0.00 $1,309.52 $234,298.94
120 $234,298.94 $1,385.60 $0.00 $1,324.76 $237,009.30
121 $237,009.30 $1,385.60 $0.00 $1,340.09 $239,734.99
122 $239,734.99 $1,385.60 $0.00 $1,355.50 $242,476.09
123 $242,476.09 $1,385.60 $0.00 $1,371.00 $245,232.69
124 $245,232.69 $1,385.60 $0.00 $1,386.58 $248,004.87
125 $248,004.87 $1,385.60 $0.00 $1,402.26 $250,792.73
126 $250,792.73 $1,385.60 $0.00 $1,418.02 $253,596.35
127 $253,596.35 $1,385.60 $0.00 $1,433.87 $256,415.82
128 $256,415.82 $1,385.60 $0.00 $1,449.81 $259,251.23
129 $259,251.23 $1,385.60 $0.00 $1,465.84 $262,102.67
130 $262,102.67 $1,385.60 $0.00 $1,481.97 $264,970.24
131 $264,970.24 $1,385.60 $0.00 $1,498.18 $267,854.02
132 $267,854.02 $1,385.60 $0.00 $1,514.49 $270,754.11
133 $270,754.11 $1,385.60 $0.00 $1,530.88 $273,670.59
134 $273,670.59 $1,385.60 $0.00 $1,547.37 $276,603.56
135 $276,603.56 $1,385.60 $0.00 $1,563.96 $279,553.12
136 $279,553.12 $1,385.60 $0.00 $1,580.63 $282,519.35
137 $282,519.35 $1,385.60 $0.00 $1,597.41 $285,502.36
138 $285,502.36 $1,385.60 $0.00 $1,614.27 $288,502.23
139 $288,502.23 $1,385.60 $0.00 $1,631.23 $291,519.06
140 $291,519.06 $1,385.60 $0.00 $1,648.29 $294,552.95
141 $294,552.95 $1,385.60 $0.00 $1,665.45 $297,604.00
142 $297,604.00 $1,385.60 $0.00 $1,682.70 $300,672.30
143 $300,672.30 $1,385.60 $0.00 $1,700.04 $303,757.94
144 $303,757.94 $1,385.60 $0.00 $1,717.49 $306,861.03
145 $306,861.03 $1,385.60 $0.00 $1,735.04 $309,981.67
146 $309,981.67 $1,385.60 $0.00 $1,752.68 $313,119.95
147 $313,119.95 $1,385.60 $0.00 $1,770.43 $316,275.98
148 $316,275.98 $1,385.60 $0.00 $1,788.27 $319,449.85
149 $319,449.85 $1,385.60 $0.00 $1,806.22 $322,641.67
150 $322,641.67 $1,385.60 $0.00 $1,824.26 $325,851.53
151 $325,851.53 $1,385.60 $0.00 $1,842.41 $329,079.54
152 $329,079.54 $1,385.60 $0.00 $1,860.66 $332,325.80
153 $332,325.80 $1,385.60 $0.00 $1,879.02 $335,590.42
154 $335,590.42 $1,385.60 $0.00 $1,897.48 $338,873.50
155 $338,873.50 $1,385.60 $0.00 $1,916.04 $342,175.14
156 $342,175.14 $1,385.60 $0.00 $1,934.71 $345,495.45
157 $345,495.45 $1,385.60 $0.00 $1,953.48 $348,834.53
158 $348,834.53 $1,385.60 $0.00 $1,972.36 $352,192.49
159 $352,192.49 $1,385.60 $0.00 $1,991.35 $355,569.44
160 $355,569.44 $1,385.60 $0.00 $2,010.44 $358,965.48
161 $358,965.48 $1,385.60 $0.00 $2,029.64 $362,380.72
162 $362,380.72 $1,385.60 $0.00 $2,048.95 $365,815.27
163 $365,815.27 $1,385.60 $0.00 $2,068.37 $369,269.24
164 $369,269.24 $1,385.60 $0.00 $2,087.90 $372,742.74
165 $372,742.74 $1,385.60 $0.00 $2,107.54 $376,235.88
166 $376,235.88 $1,385.60 $0.00 $2,127.29 $379,748.77
167 $379,748.77 $1,385.60 $0.00 $2,147.15 $383,281.52
168 $383,281.52 $1,385.60 $0.00 $2,167.13 $386,834.25
169 $386,834.25 $1,385.60 $0.00 $2,187.22 $390,407.07
170 $390,407.07 $1,385.60 $0.00 $2,207.42 $394,000.09
171 $394,000.09 $1,385.60 $0.00 $2,227.73 $397,613.42
172 $397,613.42 $1,385.60 $0.00 $2,248.16 $401,247.18
173 $401,247.18 $1,385.60 $0.00 $2,268.71 $404,901.49
174 $404,901.49 $1,385.60 $0.00 $2,289.37 $408,576.46
175 $408,576.46 $1,385.60 $0.00 $2,310.15 $412,272.21
176 $412,272.21 $1,385.60 $0.00 $2,331.05 $415,988.86
177 $415,988.86 $1,385.60 $0.00 $2,352.06 $419,726.52
178 $419,726.52 $1,385.60 $0.00 $2,373.19 $423,485.31
179 $423,485.31 $1,385.60 $0.00 $2,394.45 $427,265.36
180 $427,265.36 $1,385.60 $0.00 $2,415.82 $431,066.78
181 $431,066.78 $1,385.60 $0.00 $2,437.31 $434,889.69
182 $434,889.69 $1,385.60 $0.00 $2,458.93 $438,734.22
183 $438,734.22 $1,385.60 $0.00 $2,480.67 $442,600.49
184 $442,600.49 $1,385.60 $0.00 $2,502.53 $446,488.62
185 $446,488.62 $1,385.60 $0.00 $2,524.51 $450,398.73
186 $450,398.73 $1,385.60 $0.00 $2,546.62 $454,330.95
187 $454,330.95 $1,385.60 $0.00 $2,568.85 $458,285.40
188 $458,285.40 $1,385.60 $0.00 $2,591.21 $462,262.21
189 $462,262.21 $1,385.60 $0.00 $2,613.70 $466,261.51
190 $466,261.51 $1,385.60 $0.00 $2,636.31 $470,283.42
191 $470,283.42 $1,385.60 $0.00 $2,659.05 $474,328.07
192 $474,328.07 $1,385.60 $0.00 $2,681.92 $478,395.59
193 $478,395.59 $1,385.60 $0.00 $2,704.92 $482,486.11
194 $482,486.11 $1,385.60 $0.00 $2,728.05 $486,599.76
195 $486,599.76 $1,385.60 $0.00 $2,751.31 $490,736.67
196 $490,736.67 $1,385.60 $0.00 $2,774.70 $494,896.97
197 $494,896.97 $1,385.60 $0.00 $2,798.22 $499,080.79
198 $499,080.79 $1,385.60 $0.00 $2,821.88 $503,288.27
199 $503,288.27 $1,385.60 $0.00 $2,845.67 $507,519.54
200 $507,519.54 $1,385.60 $0.00 $2,869.59 $511,774.73
201 $511,774.73 $1,385.60 $0.00 $2,893.65 $516,053.98
202 $516,053.98 $1,385.60 $0.00 $2,917.84 $520,357.42
203 $520,357.42 $1,385.60 $0.00 $2,942.18 $524,685.20
204 $524,685.20 $1,385.60 $0.00 $2,966.65 $529,037.45
205 $529,037.45 $1,385.60 $0.00 $2,991.25 $533,414.30
206 $533,414.30 $1,385.60 $0.00 $3,016.00 $537,815.90
207 $537,815.90 $1,385.60 $0.00 $3,040.89 $542,242.39
208 $542,242.39 $1,385.60 $0.00 $3,065.92 $546,693.91
209 $546,693.91 $1,385.60 $0.00 $3,091.09 $551,170.60
210 $551,170.60 $1,385.60 $0.00 $3,116.40 $555,672.60
211 $555,672.60 $1,385.60 $0.00 $3,141.85 $560,200.05
212 $560,200.05 $1,385.60 $0.00 $3,167.45 $564,753.10
213 $564,753.10 $1,385.60 $0.00 $3,193.20 $569,331.90
214 $569,331.90 $1,385.60 $0.00 $3,219.09 $573,936.59
215 $573,936.59 $1,385.60 $0.00 $3,245.12 $578,567.31
216 $578,567.31 $1,385.60 $0.00 $3,271.30 $583,224.21
217 $583,224.21 $1,385.60 $162,446.80 $3,297.63 $425,460.64
218 $425,460.64 $1,385.60 $0.00 $2,405.62 $429,251.86
219 $429,251.86 $1,385.60 $0.00 $2,427.05 $433,064.51
220 $433,064.51 $1,385.60 $0.00 $2,448.61 $436,898.72
221 $436,898.72 $1,385.60 $0.00 $2,470.29 $440,754.61
222 $440,754.61 $1,385.60 $0.00 $2,492.09 $444,632.30
223 $444,632.30 $1,385.60 $0.00 $2,514.02 $448,531.92
224 $448,531.92 $1,385.60 $0.00 $2,536.06 $452,453.58
225 $452,453.58 $1,385.60 $0.00 $2,558.24 $456,397.42
226 $456,397.42 $1,385.60 $0.00 $2,580.54 $460,363.56
227 $460,363.56 $1,385.60 $0.00 $2,602.96 $464,352.12
228 $464,352.12 $1,385.60 $0.00 $2,625.51 $468,363.23
229 $468,363.23 $1,385.60 $170,569.14 $2,648.19 $301,827.88
230 $301,827.88 $1,385.60 $0.00 $1,706.58 $304,920.06
231 $304,920.06 $1,385.60 $0.00 $1,724.06 $308,029.72
232 $308,029.72 $1,385.60 $0.00 $1,741.64 $311,156.96
233 $311,156.96 $1,385.60 $0.00 $1,759.33 $314,301.89
234 $314,301.89 $1,385.60 $0.00 $1,777.11 $317,464.60
235 $317,464.60 $1,385.60 $0.00 $1,794.99 $320,645.19
236 $320,645.19 $1,385.60 $0.00 $1,812.97 $323,843.76
237 $323,843.76 $1,385.60 $0.00 $1,831.06 $327,060.42
238 $327,060.42 $1,385.60 $0.00 $1,849.25 $330,295.27
239 $330,295.27 $1,385.60 $0.00 $1,867.54 $333,548.41
240 $333,548.41 $1,385.60 $0.00 $1,885.93 $336,819.94
241 $336,819.94 $1,385.60 $179,097.60 $1,904.43 $161,012.37
242 $161,012.37 $1,385.60 $0.00 $910.39 $163,308.36
243 $163,308.36 $1,385.60 $0.00 $923.37 $165,617.33
244 $165,617.33 $1,385.60 $0.00 $936.42 $167,939.35
245 $167,939.35 $1,385.60 $0.00 $949.55 $170,274.50
246 $170,274.50 $1,385.60 $0.00 $962.76 $172,622.86
247 $172,622.86 $1,385.60 $0.00 $976.03 $174,984.49
248 $174,984.49 $1,385.60 $0.00 $989.39 $177,359.48
249 $177,359.48 $1,385.60 $0.00 $1,002.82 $179,747.90
250 $179,747.90 $1,385.60 $0.00 $1,016.32 $182,149.82
251 $182,149.82 $1,385.60 $0.00 $1,029.90 $184,565.32
252 $184,565.32 $1,385.60 $0.00 $1,043.56 $186,994.48
253 $186,994.48 $0.00 $188,052.47 $1,057.29 ($0.70)