Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$74,409
Monthly savings required$589

How much will it cost to send your child to University of Pittsburgh Johnstown in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $297,637.98 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $589.01 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$28,694.00
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 Johnstown in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $589.01 $0.00 $0.00 $589.01
2 $589.01 $589.01 $0.00 $3.33 $1,181.35
3 $1,181.35 $589.01 $0.00 $6.68 $1,777.04
4 $1,777.04 $589.01 $0.00 $10.05 $2,376.10
5 $2,376.10 $589.01 $0.00 $13.43 $2,978.54
6 $2,978.54 $589.01 $0.00 $16.84 $3,584.39
7 $3,584.39 $589.01 $0.00 $20.27 $4,193.67
8 $4,193.67 $589.01 $0.00 $23.71 $4,806.39
9 $4,806.39 $589.01 $0.00 $27.18 $5,422.58
10 $5,422.58 $589.01 $0.00 $30.66 $6,042.25
11 $6,042.25 $589.01 $0.00 $34.16 $6,665.42
12 $6,665.42 $589.01 $0.00 $37.69 $7,292.12
13 $7,292.12 $589.01 $0.00 $41.23 $7,922.36
14 $7,922.36 $589.01 $0.00 $44.79 $8,556.16
15 $8,556.16 $589.01 $0.00 $48.38 $9,193.55
16 $9,193.55 $589.01 $0.00 $51.98 $9,834.54
17 $9,834.54 $589.01 $0.00 $55.61 $10,479.16
18 $10,479.16 $589.01 $0.00 $59.25 $11,127.42
19 $11,127.42 $589.01 $0.00 $62.92 $11,779.35
20 $11,779.35 $589.01 $0.00 $66.60 $12,434.96
21 $12,434.96 $589.01 $0.00 $70.31 $13,094.28
22 $13,094.28 $589.01 $0.00 $74.04 $13,757.33
23 $13,757.33 $589.01 $0.00 $77.79 $14,424.13
24 $14,424.13 $589.01 $0.00 $81.56 $15,094.70
25 $15,094.70 $589.01 $0.00 $85.35 $15,769.06
26 $15,769.06 $589.01 $0.00 $89.16 $16,447.23
27 $16,447.23 $589.01 $0.00 $93.00 $17,129.24
28 $17,129.24 $589.01 $0.00 $96.85 $17,815.10
29 $17,815.10 $589.01 $0.00 $100.73 $18,504.84
30 $18,504.84 $589.01 $0.00 $104.63 $19,198.48
31 $19,198.48 $589.01 $0.00 $108.55 $19,896.04
32 $19,896.04 $589.01 $0.00 $112.50 $20,597.55
33 $20,597.55 $589.01 $0.00 $116.46 $21,303.02
34 $21,303.02 $589.01 $0.00 $120.45 $22,012.48
35 $22,012.48 $589.01 $0.00 $124.46 $22,725.95
36 $22,725.95 $589.01 $0.00 $128.50 $23,443.46
37 $23,443.46 $589.01 $0.00 $132.55 $24,165.02
38 $24,165.02 $589.01 $0.00 $136.63 $24,890.66
39 $24,890.66 $589.01 $0.00 $140.74 $25,620.41
40 $25,620.41 $589.01 $0.00 $144.86 $26,354.28
41 $26,354.28 $589.01 $0.00 $149.01 $27,092.30
42 $27,092.30 $589.01 $0.00 $153.18 $27,834.49
43 $27,834.49 $589.01 $0.00 $157.38 $28,580.88
44 $28,580.88 $589.01 $0.00 $161.60 $29,331.49
45 $29,331.49 $589.01 $0.00 $165.84 $30,086.34
46 $30,086.34 $589.01 $0.00 $170.11 $30,845.46
47 $30,845.46 $589.01 $0.00 $174.40 $31,608.87
48 $31,608.87 $589.01 $0.00 $178.72 $32,376.60
49 $32,376.60 $589.01 $0.00 $183.06 $33,148.67
50 $33,148.67 $589.01 $0.00 $187.43 $33,925.11
51 $33,925.11 $589.01 $0.00 $191.82 $34,705.94
52 $34,705.94 $589.01 $0.00 $196.23 $35,491.18
53 $35,491.18 $589.01 $0.00 $200.67 $36,280.86
54 $36,280.86 $589.01 $0.00 $205.14 $37,075.01
55 $37,075.01 $589.01 $0.00 $209.63 $37,873.65
56 $37,873.65 $589.01 $0.00 $214.14 $38,676.80
57 $38,676.80 $589.01 $0.00 $218.68 $39,484.49
58 $39,484.49 $589.01 $0.00 $223.25 $40,296.75
59 $40,296.75 $589.01 $0.00 $227.84 $41,113.60
60 $41,113.60 $589.01 $0.00 $232.46 $41,935.07
61 $41,935.07 $589.01 $0.00 $237.11 $42,761.19
62 $42,761.19 $589.01 $0.00 $241.78 $43,591.98
63 $43,591.98 $589.01 $0.00 $246.48 $44,427.47
64 $44,427.47 $589.01 $0.00 $251.20 $45,267.68
65 $45,267.68 $589.01 $0.00 $255.95 $46,112.64
66 $46,112.64 $589.01 $0.00 $260.73 $46,962.38
67 $46,962.38 $589.01 $0.00 $265.53 $47,816.92
68 $47,816.92 $589.01 $0.00 $270.36 $48,676.29
69 $48,676.29 $589.01 $0.00 $275.22 $49,540.52
70 $49,540.52 $589.01 $0.00 $280.11 $50,409.64
71 $50,409.64 $589.01 $0.00 $285.02 $51,283.67
72 $51,283.67 $589.01 $0.00 $289.97 $52,162.65
73 $52,162.65 $589.01 $0.00 $294.94 $53,046.60
74 $53,046.60 $589.01 $0.00 $299.93 $53,935.54
75 $53,935.54 $589.01 $0.00 $304.96 $54,829.51
76 $54,829.51 $589.01 $0.00 $310.01 $55,728.53
77 $55,728.53 $589.01 $0.00 $315.10 $56,632.64
78 $56,632.64 $589.01 $0.00 $320.21 $57,541.86
79 $57,541.86 $589.01 $0.00 $325.35 $58,456.22
80 $58,456.22 $589.01 $0.00 $330.52 $59,375.75
81 $59,375.75 $589.01 $0.00 $335.72 $60,300.48
82 $60,300.48 $589.01 $0.00 $340.95 $61,230.44
83 $61,230.44 $589.01 $0.00 $346.21 $62,165.66
84 $62,165.66 $589.01 $0.00 $351.49 $63,106.16
85 $63,106.16 $589.01 $0.00 $356.81 $64,051.98
86 $64,051.98 $589.01 $0.00 $362.16 $65,003.15
87 $65,003.15 $589.01 $0.00 $367.54 $65,959.70
88 $65,959.70 $589.01 $0.00 $372.95 $66,921.66
89 $66,921.66 $589.01 $0.00 $378.38 $67,889.05
90 $67,889.05 $589.01 $0.00 $383.85 $68,861.91
91 $68,861.91 $589.01 $0.00 $389.36 $69,840.28
92 $69,840.28 $589.01 $0.00 $394.89 $70,824.18
93 $70,824.18 $589.01 $0.00 $400.45 $71,813.64
94 $71,813.64 $589.01 $0.00 $406.04 $72,808.69
95 $72,808.69 $589.01 $0.00 $411.67 $73,809.37
96 $73,809.37 $589.01 $0.00 $417.33 $74,815.71
97 $74,815.71 $589.01 $0.00 $423.02 $75,827.74
98 $75,827.74 $589.01 $0.00 $428.74 $76,845.49
99 $76,845.49 $589.01 $0.00 $434.50 $77,869.00
100 $77,869.00 $589.01 $0.00 $440.28 $78,898.29
101 $78,898.29 $589.01 $0.00 $446.10 $79,933.40
102 $79,933.40 $589.01 $0.00 $451.96 $80,974.37
103 $80,974.37 $589.01 $0.00 $457.84 $82,021.22
104 $82,021.22 $589.01 $0.00 $463.76 $83,073.99
105 $83,073.99 $589.01 $0.00 $469.71 $84,132.71
106 $84,132.71 $589.01 $0.00 $475.70 $85,197.42
107 $85,197.42 $589.01 $0.00 $481.72 $86,268.15
108 $86,268.15 $589.01 $0.00 $487.77 $87,344.93
109 $87,344.93 $589.01 $0.00 $493.86 $88,427.80
110 $88,427.80 $589.01 $0.00 $499.98 $89,516.79
111 $89,516.79 $589.01 $0.00 $506.14 $90,611.94
112 $90,611.94 $589.01 $0.00 $512.33 $91,713.28
113 $91,713.28 $589.01 $0.00 $518.56 $92,820.85
114 $92,820.85 $589.01 $0.00 $524.82 $93,934.68
115 $93,934.68 $589.01 $0.00 $531.12 $95,054.81
116 $95,054.81 $589.01 $0.00 $537.45 $96,181.27
117 $96,181.27 $589.01 $0.00 $543.82 $97,314.10
118 $97,314.10 $589.01 $0.00 $550.23 $98,453.34
119 $98,453.34 $589.01 $0.00 $556.67 $99,599.02
120 $99,599.02 $589.01 $0.00 $563.15 $100,751.18
121 $100,751.18 $589.01 $0.00 $569.66 $101,909.85
122 $101,909.85 $589.01 $0.00 $576.21 $103,075.07
123 $103,075.07 $589.01 $0.00 $582.80 $104,246.88
124 $104,246.88 $589.01 $0.00 $589.43 $105,425.32
125 $105,425.32 $589.01 $0.00 $596.09 $106,610.42
126 $106,610.42 $589.01 $0.00 $602.79 $107,802.22
127 $107,802.22 $589.01 $0.00 $609.53 $109,000.76
128 $109,000.76 $589.01 $0.00 $616.31 $110,206.08
129 $110,206.08 $589.01 $0.00 $623.12 $111,418.21
130 $111,418.21 $589.01 $0.00 $629.97 $112,637.19
131 $112,637.19 $589.01 $0.00 $636.87 $113,863.07
132 $113,863.07 $589.01 $0.00 $643.80 $115,095.88
133 $115,095.88 $589.01 $0.00 $650.77 $116,335.66
134 $116,335.66 $589.01 $0.00 $657.78 $117,582.45
135 $117,582.45 $589.01 $0.00 $664.83 $118,836.29
136 $118,836.29 $589.01 $0.00 $671.92 $120,097.22
137 $120,097.22 $589.01 $0.00 $679.05 $121,365.28
138 $121,365.28 $589.01 $0.00 $686.22 $122,640.51
139 $122,640.51 $589.01 $0.00 $693.43 $123,922.95
140 $123,922.95 $589.01 $0.00 $700.68 $125,212.64
141 $125,212.64 $589.01 $0.00 $707.97 $126,509.62
142 $126,509.62 $589.01 $0.00 $715.30 $127,813.93
143 $127,813.93 $589.01 $0.00 $722.68 $129,125.62
144 $129,125.62 $589.01 $0.00 $730.10 $130,444.73
145 $130,444.73 $589.01 $0.00 $737.55 $131,771.29
146 $131,771.29 $589.01 $0.00 $745.05 $133,105.35
147 $133,105.35 $589.01 $0.00 $752.60 $134,446.96
148 $134,446.96 $589.01 $0.00 $760.18 $135,796.15
149 $135,796.15 $589.01 $0.00 $767.81 $137,152.97
150 $137,152.97 $589.01 $0.00 $775.48 $138,517.46
151 $138,517.46 $589.01 $0.00 $783.20 $139,889.67
152 $139,889.67 $589.01 $0.00 $790.96 $141,269.64
153 $141,269.64 $589.01 $0.00 $798.76 $142,657.41
154 $142,657.41 $589.01 $0.00 $806.61 $144,053.03
155 $144,053.03 $589.01 $0.00 $814.50 $145,456.54
156 $145,456.54 $589.01 $0.00 $822.43 $146,867.98
157 $146,867.98 $589.01 $0.00 $830.41 $148,287.40
158 $148,287.40 $589.01 $0.00 $838.44 $149,714.85
159 $149,714.85 $589.01 $0.00 $846.51 $151,150.37
160 $151,150.37 $589.01 $0.00 $854.63 $152,594.01
161 $152,594.01 $589.01 $0.00 $862.79 $154,045.81
162 $154,045.81 $589.01 $0.00 $871.00 $155,505.82
163 $155,505.82 $589.01 $0.00 $879.25 $156,974.08
164 $156,974.08 $589.01 $0.00 $887.55 $158,450.64
165 $158,450.64 $589.01 $0.00 $895.90 $159,935.55
166 $159,935.55 $589.01 $0.00 $904.30 $161,428.86
167 $161,428.86 $589.01 $0.00 $912.74 $162,930.61
168 $162,930.61 $589.01 $0.00 $921.23 $164,440.85
169 $164,440.85 $589.01 $0.00 $929.77 $165,959.63
170 $165,959.63 $589.01 $0.00 $938.36 $167,487.00
171 $167,487.00 $589.01 $0.00 $947.00 $169,023.01
172 $169,023.01 $589.01 $0.00 $955.68 $170,567.70
173 $170,567.70 $589.01 $0.00 $964.41 $172,121.12
174 $172,121.12 $589.01 $0.00 $973.20 $173,683.33
175 $173,683.33 $589.01 $0.00 $982.03 $175,254.37
176 $175,254.37 $589.01 $0.00 $990.91 $176,834.29
177 $176,834.29 $589.01 $0.00 $999.85 $178,423.15
178 $178,423.15 $589.01 $0.00 $1,008.83 $180,020.99
179 $180,020.99 $589.01 $0.00 $1,017.86 $181,627.86
180 $181,627.86 $589.01 $0.00 $1,026.95 $183,243.82
181 $183,243.82 $589.01 $0.00 $1,036.09 $184,868.92
182 $184,868.92 $589.01 $0.00 $1,045.28 $186,503.21
183 $186,503.21 $589.01 $0.00 $1,054.52 $188,146.74
184 $188,146.74 $589.01 $0.00 $1,063.81 $189,799.56
185 $189,799.56 $589.01 $0.00 $1,073.15 $191,461.72
186 $191,461.72 $589.01 $0.00 $1,082.55 $193,133.28
187 $193,133.28 $589.01 $0.00 $1,092.00 $194,814.29
188 $194,814.29 $589.01 $0.00 $1,101.51 $196,504.81
189 $196,504.81 $589.01 $0.00 $1,111.07 $198,204.89
190 $198,204.89 $589.01 $0.00 $1,120.68 $199,914.58
191 $199,914.58 $589.01 $0.00 $1,130.35 $201,633.94
192 $201,633.94 $589.01 $0.00 $1,140.07 $203,363.02
193 $203,363.02 $589.01 $0.00 $1,149.84 $205,101.87
194 $205,101.87 $589.01 $0.00 $1,159.68 $206,850.56
195 $206,850.56 $589.01 $0.00 $1,169.56 $208,609.13
196 $208,609.13 $589.01 $0.00 $1,179.51 $210,377.65
197 $210,377.65 $589.01 $0.00 $1,189.51 $212,156.17
198 $212,156.17 $589.01 $0.00 $1,199.56 $213,944.74
199 $213,944.74 $589.01 $0.00 $1,209.67 $215,743.42
200 $215,743.42 $589.01 $0.00 $1,219.84 $217,552.27
201 $217,552.27 $589.01 $0.00 $1,230.07 $219,371.35
202 $219,371.35 $589.01 $0.00 $1,240.36 $221,200.72
203 $221,200.72 $589.01 $0.00 $1,250.70 $223,040.43
204 $223,040.43 $589.01 $0.00 $1,261.10 $224,890.54
205 $224,890.54 $589.01 $0.00 $1,271.56 $226,751.11
206 $226,751.11 $589.01 $0.00 $1,282.08 $228,622.20
207 $228,622.20 $589.01 $0.00 $1,292.66 $230,503.87
208 $230,503.87 $589.01 $0.00 $1,303.30 $232,396.18
209 $232,396.18 $589.01 $0.00 $1,314.00 $234,299.19
210 $234,299.19 $589.01 $0.00 $1,324.76 $236,212.96
211 $236,212.96 $589.01 $0.00 $1,335.58 $238,137.55
212 $238,137.55 $589.01 $0.00 $1,346.46 $240,073.02
213 $240,073.02 $589.01 $0.00 $1,357.41 $242,019.44
214 $242,019.44 $589.01 $0.00 $1,368.41 $243,976.86
215 $243,976.86 $589.01 $0.00 $1,379.48 $245,945.35
216 $245,945.35 $589.01 $0.00 $1,390.61 $247,924.97
217 $247,924.97 $589.01 $69,055.53 $1,401.80 $180,860.25
218 $180,860.25 $589.01 $0.00 $1,022.61 $182,471.87
219 $182,471.87 $589.01 $0.00 $1,031.72 $184,092.60
220 $184,092.60 $589.01 $0.00 $1,040.89 $185,722.50
221 $185,722.50 $589.01 $0.00 $1,050.10 $187,361.61
222 $187,361.61 $589.01 $0.00 $1,059.37 $189,009.99
223 $189,009.99 $589.01 $0.00 $1,068.69 $190,667.69
224 $190,667.69 $589.01 $0.00 $1,078.06 $192,334.76
225 $192,334.76 $589.01 $0.00 $1,087.49 $194,011.26
226 $194,011.26 $589.01 $0.00 $1,096.97 $195,697.24
227 $195,697.24 $589.01 $0.00 $1,106.50 $197,392.75
228 $197,392.75 $589.01 $0.00 $1,116.09 $199,097.85
229 $199,097.85 $589.01 $72,508.31 $1,125.73 $128,304.28
230 $128,304.28 $589.01 $0.00 $725.45 $129,618.74
231 $129,618.74 $589.01 $0.00 $732.88 $130,940.63
232 $130,940.63 $589.01 $0.00 $740.36 $132,270.00
233 $132,270.00 $589.01 $0.00 $747.87 $133,606.88
234 $133,606.88 $589.01 $0.00 $755.43 $134,951.32
235 $134,951.32 $589.01 $0.00 $763.03 $136,303.36
236 $136,303.36 $589.01 $0.00 $770.68 $137,663.05
237 $137,663.05 $589.01 $0.00 $778.37 $139,030.43
238 $139,030.43 $589.01 $0.00 $786.10 $140,405.54
239 $140,405.54 $589.01 $0.00 $793.87 $141,788.42
240 $141,788.42 $589.01 $0.00 $801.69 $143,179.12
241 $143,179.12 $589.01 $76,133.72 $809.56 $68,443.97
242 $68,443.97 $589.01 $0.00 $386.99 $69,419.97
243 $69,419.97 $589.01 $0.00 $392.51 $70,401.49
244 $70,401.49 $589.01 $0.00 $398.06 $71,388.56
245 $71,388.56 $589.01 $0.00 $403.64 $72,381.21
246 $72,381.21 $589.01 $0.00 $409.25 $73,379.47
247 $73,379.47 $589.01 $0.00 $414.90 $74,383.38
248 $74,383.38 $589.01 $0.00 $420.57 $75,392.96
249 $75,392.96 $589.01 $0.00 $426.28 $76,408.25
250 $76,408.25 $589.01 $0.00 $432.02 $77,429.28
251 $77,429.28 $589.01 $0.00 $437.80 $78,456.09
252 $78,456.09 $589.01 $0.00 $443.60 $79,488.70
253 $79,488.70 $0.00 $79,940.41 $449.44 ($2.27)