Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$72,869
Monthly savings required$577

How much will it cost to send your child to University of Pittsburgh Bradford in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $291,476.52 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $576.83 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$28,100.00
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 Pittsburgh Bradford in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $576.83 $0.00 $0.00 $576.83
2 $576.83 $576.83 $0.00 $3.26 $1,156.92
3 $1,156.92 $576.83 $0.00 $6.54 $1,740.29
4 $1,740.29 $576.83 $0.00 $9.84 $2,326.96
5 $2,326.96 $576.83 $0.00 $13.16 $2,916.95
6 $2,916.95 $576.83 $0.00 $16.49 $3,510.27
7 $3,510.27 $576.83 $0.00 $19.85 $4,106.95
8 $4,106.95 $576.83 $0.00 $23.22 $4,707.00
9 $4,707.00 $576.83 $0.00 $26.61 $5,310.44
10 $5,310.44 $576.83 $0.00 $30.03 $5,917.30
11 $5,917.30 $576.83 $0.00 $33.46 $6,527.59
12 $6,527.59 $576.83 $0.00 $36.91 $7,141.33
13 $7,141.33 $576.83 $0.00 $40.38 $7,758.54
14 $7,758.54 $576.83 $0.00 $43.87 $8,379.24
15 $8,379.24 $576.83 $0.00 $47.38 $9,003.45
16 $9,003.45 $576.83 $0.00 $50.91 $9,631.19
17 $9,631.19 $576.83 $0.00 $54.46 $10,262.48
18 $10,262.48 $576.83 $0.00 $58.03 $10,897.34
19 $10,897.34 $576.83 $0.00 $61.62 $11,535.79
20 $11,535.79 $576.83 $0.00 $65.23 $12,177.85
21 $12,177.85 $576.83 $0.00 $68.86 $12,823.54
22 $12,823.54 $576.83 $0.00 $72.51 $13,472.88
23 $13,472.88 $576.83 $0.00 $76.18 $14,125.89
24 $14,125.89 $576.83 $0.00 $79.87 $14,782.59
25 $14,782.59 $576.83 $0.00 $83.58 $15,443.00
26 $15,443.00 $576.83 $0.00 $87.32 $16,107.15
27 $16,107.15 $576.83 $0.00 $91.07 $16,775.05
28 $16,775.05 $576.83 $0.00 $94.85 $17,446.73
29 $17,446.73 $576.83 $0.00 $98.65 $18,122.21
30 $18,122.21 $576.83 $0.00 $102.47 $18,801.51
31 $18,801.51 $576.83 $0.00 $106.31 $19,484.65
32 $19,484.65 $576.83 $0.00 $110.17 $20,171.65
33 $20,171.65 $576.83 $0.00 $114.05 $20,862.53
34 $20,862.53 $576.83 $0.00 $117.96 $21,557.32
35 $21,557.32 $576.83 $0.00 $121.89 $22,256.04
36 $22,256.04 $576.83 $0.00 $125.84 $22,958.71
37 $22,958.71 $576.83 $0.00 $129.81 $23,665.35
38 $23,665.35 $576.83 $0.00 $133.81 $24,375.99
39 $24,375.99 $576.83 $0.00 $137.83 $25,090.65
40 $25,090.65 $576.83 $0.00 $141.87 $25,809.35
41 $25,809.35 $576.83 $0.00 $145.93 $26,532.11
42 $26,532.11 $576.83 $0.00 $150.02 $27,258.96
43 $27,258.96 $576.83 $0.00 $154.13 $27,989.92
44 $27,989.92 $576.83 $0.00 $158.26 $28,725.01
45 $28,725.01 $576.83 $0.00 $162.42 $29,464.26
46 $29,464.26 $576.83 $0.00 $166.60 $30,207.69
47 $30,207.69 $576.83 $0.00 $170.80 $30,955.32
48 $30,955.32 $576.83 $0.00 $175.03 $31,707.18
49 $31,707.18 $576.83 $0.00 $179.28 $32,463.29
50 $32,463.29 $576.83 $0.00 $183.55 $33,223.67
51 $33,223.67 $576.83 $0.00 $187.85 $33,988.35
52 $33,988.35 $576.83 $0.00 $192.18 $34,757.36
53 $34,757.36 $576.83 $0.00 $196.52 $35,530.71
54 $35,530.71 $576.83 $0.00 $200.90 $36,308.44
55 $36,308.44 $576.83 $0.00 $205.29 $37,090.56
56 $37,090.56 $576.83 $0.00 $209.72 $37,877.11
57 $37,877.11 $576.83 $0.00 $214.16 $38,668.10
58 $38,668.10 $576.83 $0.00 $218.64 $39,463.57
59 $39,463.57 $576.83 $0.00 $223.13 $40,263.53
60 $40,263.53 $576.83 $0.00 $227.66 $41,068.02
61 $41,068.02 $576.83 $0.00 $232.20 $41,877.05
62 $41,877.05 $576.83 $0.00 $236.78 $42,690.66
63 $42,690.66 $576.83 $0.00 $241.38 $43,508.87
64 $43,508.87 $576.83 $0.00 $246.01 $44,331.71
65 $44,331.71 $576.83 $0.00 $250.66 $45,159.20
66 $45,159.20 $576.83 $0.00 $255.34 $45,991.37
67 $45,991.37 $576.83 $0.00 $260.04 $46,828.24
68 $46,828.24 $576.83 $0.00 $264.77 $47,669.84
69 $47,669.84 $576.83 $0.00 $269.53 $48,516.20
70 $48,516.20 $576.83 $0.00 $274.32 $49,367.35
71 $49,367.35 $576.83 $0.00 $279.13 $50,223.31
72 $50,223.31 $576.83 $0.00 $283.97 $51,084.11
73 $51,084.11 $576.83 $0.00 $288.84 $51,949.78
74 $51,949.78 $576.83 $0.00 $293.73 $52,820.34
75 $52,820.34 $576.83 $0.00 $298.65 $53,695.82
76 $53,695.82 $576.83 $0.00 $303.60 $54,576.25
77 $54,576.25 $576.83 $0.00 $308.58 $55,461.66
78 $55,461.66 $576.83 $0.00 $313.59 $56,352.08
79 $56,352.08 $576.83 $0.00 $318.62 $57,247.53
80 $57,247.53 $576.83 $0.00 $323.69 $58,148.05
81 $58,148.05 $576.83 $0.00 $328.78 $59,053.66
82 $59,053.66 $576.83 $0.00 $333.90 $59,964.39
83 $59,964.39 $576.83 $0.00 $339.05 $60,880.27
84 $60,880.27 $576.83 $0.00 $344.23 $61,801.33
85 $61,801.33 $576.83 $0.00 $349.43 $62,727.59
86 $62,727.59 $576.83 $0.00 $354.67 $63,659.09
87 $63,659.09 $576.83 $0.00 $359.94 $64,595.86
88 $64,595.86 $576.83 $0.00 $365.23 $65,537.92
89 $65,537.92 $576.83 $0.00 $370.56 $66,485.31
90 $66,485.31 $576.83 $0.00 $375.92 $67,438.06
91 $67,438.06 $576.83 $0.00 $381.30 $68,396.19
92 $68,396.19 $576.83 $0.00 $386.72 $69,359.74
93 $69,359.74 $576.83 $0.00 $392.17 $70,328.74
94 $70,328.74 $576.83 $0.00 $397.65 $71,303.22
95 $71,303.22 $576.83 $0.00 $403.16 $72,283.21
96 $72,283.21 $576.83 $0.00 $408.70 $73,268.74
97 $73,268.74 $576.83 $0.00 $414.27 $74,259.84
98 $74,259.84 $576.83 $0.00 $419.88 $75,256.55
99 $75,256.55 $576.83 $0.00 $425.51 $76,258.89
100 $76,258.89 $576.83 $0.00 $431.18 $77,266.90
101 $77,266.90 $576.83 $0.00 $436.88 $78,280.61
102 $78,280.61 $576.83 $0.00 $442.61 $79,300.05
103 $79,300.05 $576.83 $0.00 $448.37 $80,325.25
104 $80,325.25 $576.83 $0.00 $454.17 $81,356.25
105 $81,356.25 $576.83 $0.00 $460.00 $82,393.08
106 $82,393.08 $576.83 $0.00 $465.86 $83,435.77
107 $83,435.77 $576.83 $0.00 $471.76 $84,484.36
108 $84,484.36 $576.83 $0.00 $477.69 $85,538.88
109 $85,538.88 $576.83 $0.00 $483.65 $86,599.36
110 $86,599.36 $576.83 $0.00 $489.65 $87,665.84
111 $87,665.84 $576.83 $0.00 $495.68 $88,738.35
112 $88,738.35 $576.83 $0.00 $501.74 $89,816.92
113 $89,816.92 $576.83 $0.00 $507.84 $90,901.59
114 $90,901.59 $576.83 $0.00 $513.97 $91,992.39
115 $91,992.39 $576.83 $0.00 $520.14 $93,089.36
116 $93,089.36 $576.83 $0.00 $526.34 $94,192.53
117 $94,192.53 $576.83 $0.00 $532.58 $95,301.94
118 $95,301.94 $576.83 $0.00 $538.85 $96,417.62
119 $96,417.62 $576.83 $0.00 $545.16 $97,539.61
120 $97,539.61 $576.83 $0.00 $551.50 $98,667.94
121 $98,667.94 $576.83 $0.00 $557.88 $99,802.65
122 $99,802.65 $576.83 $0.00 $564.30 $100,943.78
123 $100,943.78 $576.83 $0.00 $570.75 $102,091.36
124 $102,091.36 $576.83 $0.00 $577.24 $103,245.43
125 $103,245.43 $576.83 $0.00 $583.76 $104,406.02
126 $104,406.02 $576.83 $0.00 $590.33 $105,573.18
127 $105,573.18 $576.83 $0.00 $596.93 $106,746.94
128 $106,746.94 $576.83 $0.00 $603.56 $107,927.33
129 $107,927.33 $576.83 $0.00 $610.24 $109,114.40
130 $109,114.40 $576.83 $0.00 $616.95 $110,308.18
131 $110,308.18 $576.83 $0.00 $623.70 $111,508.71
132 $111,508.71 $576.83 $0.00 $630.49 $112,716.03
133 $112,716.03 $576.83 $0.00 $637.31 $113,930.17
134 $113,930.17 $576.83 $0.00 $644.18 $115,151.18
135 $115,151.18 $576.83 $0.00 $651.08 $116,379.09
136 $116,379.09 $576.83 $0.00 $658.02 $117,613.94
137 $117,613.94 $576.83 $0.00 $665.01 $118,855.78
138 $118,855.78 $576.83 $0.00 $672.03 $120,104.64
139 $120,104.64 $576.83 $0.00 $679.09 $121,360.56
140 $121,360.56 $576.83 $0.00 $686.19 $122,623.58
141 $122,623.58 $576.83 $0.00 $693.33 $123,893.74
142 $123,893.74 $576.83 $0.00 $700.51 $125,171.08
143 $125,171.08 $576.83 $0.00 $707.74 $126,455.65
144 $126,455.65 $576.83 $0.00 $715.00 $127,747.48
145 $127,747.48 $576.83 $0.00 $722.30 $129,046.61
146 $129,046.61 $576.83 $0.00 $729.65 $130,353.09
147 $130,353.09 $576.83 $0.00 $737.04 $131,666.96
148 $131,666.96 $576.83 $0.00 $744.46 $132,988.25
149 $132,988.25 $576.83 $0.00 $751.93 $134,317.01
150 $134,317.01 $576.83 $0.00 $759.45 $135,653.29
151 $135,653.29 $576.83 $0.00 $767.00 $136,997.12
152 $136,997.12 $576.83 $0.00 $774.60 $138,348.55
153 $138,348.55 $576.83 $0.00 $782.24 $139,707.62
154 $139,707.62 $576.83 $0.00 $789.93 $141,074.38
155 $141,074.38 $576.83 $0.00 $797.66 $142,448.87
156 $142,448.87 $576.83 $0.00 $805.43 $143,831.13
157 $143,831.13 $576.83 $0.00 $813.24 $145,221.20
158 $145,221.20 $576.83 $0.00 $821.10 $146,619.13
159 $146,619.13 $576.83 $0.00 $829.01 $148,024.97
160 $148,024.97 $576.83 $0.00 $836.95 $149,438.75
161 $149,438.75 $576.83 $0.00 $844.95 $150,860.53
162 $150,860.53 $576.83 $0.00 $852.99 $152,290.35
163 $152,290.35 $576.83 $0.00 $861.07 $153,728.25
164 $153,728.25 $576.83 $0.00 $869.20 $155,174.28
165 $155,174.28 $576.83 $0.00 $877.38 $156,628.49
166 $156,628.49 $576.83 $0.00 $885.60 $158,090.92
167 $158,090.92 $576.83 $0.00 $893.87 $159,561.62
168 $159,561.62 $576.83 $0.00 $902.18 $161,040.63
169 $161,040.63 $576.83 $0.00 $910.55 $162,528.01
170 $162,528.01 $576.83 $0.00 $918.96 $164,023.80
171 $164,023.80 $576.83 $0.00 $927.41 $165,528.04
172 $165,528.04 $576.83 $0.00 $935.92 $167,040.79
173 $167,040.79 $576.83 $0.00 $944.47 $168,562.09
174 $168,562.09 $576.83 $0.00 $953.07 $170,091.99
175 $170,091.99 $576.83 $0.00 $961.72 $171,630.54
176 $171,630.54 $576.83 $0.00 $970.42 $173,177.79
177 $173,177.79 $576.83 $0.00 $979.17 $174,733.79
178 $174,733.79 $576.83 $0.00 $987.97 $176,298.59
179 $176,298.59 $576.83 $0.00 $996.82 $177,872.24
180 $177,872.24 $576.83 $0.00 $1,005.72 $179,454.79
181 $179,454.79 $576.83 $0.00 $1,014.66 $181,046.28
182 $181,046.28 $576.83 $0.00 $1,023.66 $182,646.77
183 $182,646.77 $576.83 $0.00 $1,032.71 $184,256.31
184 $184,256.31 $576.83 $0.00 $1,041.81 $185,874.95
185 $185,874.95 $576.83 $0.00 $1,050.96 $187,502.74
186 $187,502.74 $576.83 $0.00 $1,060.17 $189,139.74
187 $189,139.74 $576.83 $0.00 $1,069.42 $190,785.99
188 $190,785.99 $576.83 $0.00 $1,078.73 $192,441.55
189 $192,441.55 $576.83 $0.00 $1,088.09 $194,106.47
190 $194,106.47 $576.83 $0.00 $1,097.51 $195,780.81
191 $195,780.81 $576.83 $0.00 $1,106.97 $197,464.61
192 $197,464.61 $576.83 $0.00 $1,116.49 $199,157.93
193 $199,157.93 $576.83 $0.00 $1,126.07 $200,860.83
194 $200,860.83 $576.83 $0.00 $1,135.70 $202,573.36
195 $202,573.36 $576.83 $0.00 $1,145.38 $204,295.57
196 $204,295.57 $576.83 $0.00 $1,155.12 $206,027.52
197 $206,027.52 $576.83 $0.00 $1,164.91 $207,769.26
198 $207,769.26 $576.83 $0.00 $1,174.76 $209,520.85
199 $209,520.85 $576.83 $0.00 $1,184.66 $211,282.34
200 $211,282.34 $576.83 $0.00 $1,194.62 $213,053.79
201 $213,053.79 $576.83 $0.00 $1,204.64 $214,835.26
202 $214,835.26 $576.83 $0.00 $1,214.71 $216,626.80
203 $216,626.80 $576.83 $0.00 $1,224.84 $218,428.47
204 $218,428.47 $576.83 $0.00 $1,235.03 $220,240.33
205 $220,240.33 $576.83 $0.00 $1,245.27 $222,062.43
206 $222,062.43 $576.83 $0.00 $1,255.57 $223,894.83
207 $223,894.83 $576.83 $0.00 $1,265.93 $225,737.59
208 $225,737.59 $576.83 $0.00 $1,276.35 $227,590.77
209 $227,590.77 $576.83 $0.00 $1,286.83 $229,454.43
210 $229,454.43 $576.83 $0.00 $1,297.37 $231,328.63
211 $231,328.63 $576.83 $0.00 $1,307.97 $233,213.43
212 $233,213.43 $576.83 $0.00 $1,318.62 $235,108.88
213 $235,108.88 $576.83 $0.00 $1,329.34 $237,015.05
214 $237,015.05 $576.83 $0.00 $1,340.12 $238,932.00
215 $238,932.00 $576.83 $0.00 $1,350.96 $240,859.79
216 $240,859.79 $576.83 $0.00 $1,361.86 $242,798.48
217 $242,798.48 $576.83 $67,626.00 $1,372.82 $177,122.13
218 $177,122.13 $576.83 $0.00 $1,001.47 $178,700.43
219 $178,700.43 $576.83 $0.00 $1,010.40 $180,287.66
220 $180,287.66 $576.83 $0.00 $1,019.37 $181,883.86
221 $181,883.86 $576.83 $0.00 $1,028.40 $183,489.09
222 $183,489.09 $576.83 $0.00 $1,037.47 $185,103.39
223 $185,103.39 $576.83 $0.00 $1,046.60 $186,726.82
224 $186,726.82 $576.83 $0.00 $1,055.78 $188,359.43
225 $188,359.43 $576.83 $0.00 $1,065.01 $190,001.27
226 $190,001.27 $576.83 $0.00 $1,074.29 $191,652.39
227 $191,652.39 $576.83 $0.00 $1,083.63 $193,312.85
228 $193,312.85 $576.83 $0.00 $1,093.02 $194,982.70
229 $194,982.70 $576.83 $71,007.30 $1,102.46 $125,654.69
230 $125,654.69 $576.83 $0.00 $710.47 $126,941.99
231 $126,941.99 $576.83 $0.00 $717.75 $128,236.57
232 $128,236.57 $576.83 $0.00 $725.07 $129,538.47
233 $129,538.47 $576.83 $0.00 $732.43 $130,847.73
234 $130,847.73 $576.83 $0.00 $739.83 $132,164.39
235 $132,164.39 $576.83 $0.00 $747.28 $133,488.50
236 $133,488.50 $576.83 $0.00 $754.76 $134,820.09
237 $134,820.09 $576.83 $0.00 $762.29 $136,159.21
238 $136,159.21 $576.83 $0.00 $769.86 $137,505.90
239 $137,505.90 $576.83 $0.00 $777.48 $138,860.21
240 $138,860.21 $576.83 $0.00 $785.14 $140,222.18
241 $140,222.18 $576.83 $74,557.67 $792.84 $67,034.18
242 $67,034.18 $576.83 $0.00 $379.02 $67,990.03
243 $67,990.03 $576.83 $0.00 $384.43 $68,951.29
244 $68,951.29 $576.83 $0.00 $389.86 $69,917.98
245 $69,917.98 $576.83 $0.00 $395.33 $70,890.14
246 $70,890.14 $576.83 $0.00 $400.82 $71,867.79
247 $71,867.79 $576.83 $0.00 $406.35 $72,850.97
248 $72,850.97 $576.83 $0.00 $411.91 $73,839.71
249 $73,839.71 $576.83 $0.00 $417.50 $74,834.04
250 $74,834.04 $576.83 $0.00 $423.12 $75,833.99
251 $75,833.99 $576.83 $0.00 $428.78 $76,839.60
252 $76,839.60 $576.83 $0.00 $434.46 $77,850.89
253 $77,850.89 $0.00 $78,285.55 $440.18 $5.52