Savings Plan and Future Cost Estimation for Penn State Main Campus

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2042$143,577
Monthly savings required$1,135

How much will it cost to send your child to Penn State Main Campus in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $574,306.66 for students enrolling in 2042 if tuition increases average 7% per year until then.   Assuming you have no current college savings, monthly deposits of $1,134.72 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$38,270.00
Years until enrollment18
Annual Tuition Increase7%
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 Penn State Main Campus in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $1,134.72 $0.00 $0.00 $1,134.72
2 $1,134.72 $1,134.72 $0.00 $6.42 $2,275.86
3 $2,275.86 $1,134.72 $0.00 $12.87 $3,423.45
4 $3,423.45 $1,134.72 $0.00 $19.36 $4,577.53
5 $4,577.53 $1,134.72 $0.00 $25.88 $5,738.13
6 $5,738.13 $1,134.72 $0.00 $32.44 $6,905.29
7 $6,905.29 $1,134.72 $0.00 $39.04 $8,079.05
8 $8,079.05 $1,134.72 $0.00 $45.68 $9,259.45
9 $9,259.45 $1,134.72 $0.00 $52.35 $10,446.52
10 $10,446.52 $1,134.72 $0.00 $59.07 $11,640.31
11 $11,640.31 $1,134.72 $0.00 $65.82 $12,840.85
12 $12,840.85 $1,134.72 $0.00 $72.60 $14,048.17
13 $14,048.17 $1,134.72 $0.00 $79.43 $15,262.32
14 $15,262.32 $1,134.72 $0.00 $86.30 $16,483.34
15 $16,483.34 $1,134.72 $0.00 $93.20 $17,711.26
16 $17,711.26 $1,134.72 $0.00 $100.14 $18,946.12
17 $18,946.12 $1,134.72 $0.00 $107.12 $20,187.96
18 $20,187.96 $1,134.72 $0.00 $114.15 $21,436.83
19 $21,436.83 $1,134.72 $0.00 $121.21 $22,692.76
20 $22,692.76 $1,134.72 $0.00 $128.31 $23,955.79
21 $23,955.79 $1,134.72 $0.00 $135.45 $25,225.96
22 $25,225.96 $1,134.72 $0.00 $142.63 $26,503.31
23 $26,503.31 $1,134.72 $0.00 $149.85 $27,787.88
24 $27,787.88 $1,134.72 $0.00 $157.12 $29,079.72
25 $29,079.72 $1,134.72 $0.00 $164.42 $30,378.86
26 $30,378.86 $1,134.72 $0.00 $171.77 $31,685.35
27 $31,685.35 $1,134.72 $0.00 $179.15 $32,999.22
28 $32,999.22 $1,134.72 $0.00 $186.58 $34,320.52
29 $34,320.52 $1,134.72 $0.00 $194.05 $35,649.29
30 $35,649.29 $1,134.72 $0.00 $201.57 $36,985.58
31 $36,985.58 $1,134.72 $0.00 $209.12 $38,329.42
32 $38,329.42 $1,134.72 $0.00 $216.72 $39,680.86
33 $39,680.86 $1,134.72 $0.00 $224.36 $41,039.94
34 $41,039.94 $1,134.72 $0.00 $232.05 $42,406.71
35 $42,406.71 $1,134.72 $0.00 $239.77 $43,781.20
36 $43,781.20 $1,134.72 $0.00 $247.55 $45,163.47
37 $45,163.47 $1,134.72 $0.00 $255.36 $46,553.55
38 $46,553.55 $1,134.72 $0.00 $263.22 $47,951.49
39 $47,951.49 $1,134.72 $0.00 $271.12 $49,357.33
40 $49,357.33 $1,134.72 $0.00 $279.07 $50,771.12
41 $50,771.12 $1,134.72 $0.00 $287.07 $52,192.91
42 $52,192.91 $1,134.72 $0.00 $295.11 $53,622.74
43 $53,622.74 $1,134.72 $0.00 $303.19 $55,060.65
44 $55,060.65 $1,134.72 $0.00 $311.32 $56,506.69
45 $56,506.69 $1,134.72 $0.00 $319.50 $57,960.91
46 $57,960.91 $1,134.72 $0.00 $327.72 $59,423.35
47 $59,423.35 $1,134.72 $0.00 $335.99 $60,894.06
48 $60,894.06 $1,134.72 $0.00 $344.30 $62,373.08
49 $62,373.08 $1,134.72 $0.00 $352.67 $63,860.47
50 $63,860.47 $1,134.72 $0.00 $361.08 $65,356.27
51 $65,356.27 $1,134.72 $0.00 $369.53 $66,860.52
52 $66,860.52 $1,134.72 $0.00 $378.04 $68,373.28
53 $68,373.28 $1,134.72 $0.00 $386.59 $69,894.59
54 $69,894.59 $1,134.72 $0.00 $395.19 $71,424.50
55 $71,424.50 $1,134.72 $0.00 $403.84 $72,963.06
56 $72,963.06 $1,134.72 $0.00 $412.54 $74,510.32
57 $74,510.32 $1,134.72 $0.00 $421.29 $76,066.33
58 $76,066.33 $1,134.72 $0.00 $430.09 $77,631.14
59 $77,631.14 $1,134.72 $0.00 $438.94 $79,204.80
60 $79,204.80 $1,134.72 $0.00 $447.84 $80,787.36
61 $80,787.36 $1,134.72 $0.00 $456.78 $82,378.86
62 $82,378.86 $1,134.72 $0.00 $465.78 $83,979.36
63 $83,979.36 $1,134.72 $0.00 $474.83 $85,588.91
64 $85,588.91 $1,134.72 $0.00 $483.93 $87,207.56
65 $87,207.56 $1,134.72 $0.00 $493.08 $88,835.36
66 $88,835.36 $1,134.72 $0.00 $502.29 $90,472.37
67 $90,472.37 $1,134.72 $0.00 $511.54 $92,118.63
68 $92,118.63 $1,134.72 $0.00 $520.85 $93,774.20
69 $93,774.20 $1,134.72 $0.00 $530.21 $95,439.13
70 $95,439.13 $1,134.72 $0.00 $539.63 $97,113.48
71 $97,113.48 $1,134.72 $0.00 $549.09 $98,797.29
72 $98,797.29 $1,134.72 $0.00 $558.61 $100,490.62
73 $100,490.62 $1,134.72 $0.00 $568.19 $102,193.53
74 $102,193.53 $1,134.72 $0.00 $577.82 $103,906.07
75 $103,906.07 $1,134.72 $0.00 $587.50 $105,628.29
76 $105,628.29 $1,134.72 $0.00 $597.24 $107,360.25
77 $107,360.25 $1,134.72 $0.00 $607.03 $109,102.00
78 $109,102.00 $1,134.72 $0.00 $616.88 $110,853.60
79 $110,853.60 $1,134.72 $0.00 $626.78 $112,615.10
80 $112,615.10 $1,134.72 $0.00 $636.74 $114,386.56
81 $114,386.56 $1,134.72 $0.00 $646.76 $116,168.04
82 $116,168.04 $1,134.72 $0.00 $656.83 $117,959.59
83 $117,959.59 $1,134.72 $0.00 $666.96 $119,761.27
84 $119,761.27 $1,134.72 $0.00 $677.15 $121,573.14
85 $121,573.14 $1,134.72 $0.00 $687.39 $123,395.25
86 $123,395.25 $1,134.72 $0.00 $697.69 $125,227.66
87 $125,227.66 $1,134.72 $0.00 $708.06 $127,070.44
88 $127,070.44 $1,134.72 $0.00 $718.47 $128,923.63
89 $128,923.63 $1,134.72 $0.00 $728.95 $130,787.30
90 $130,787.30 $1,134.72 $0.00 $739.49 $132,661.51
91 $132,661.51 $1,134.72 $0.00 $750.09 $134,546.32
92 $134,546.32 $1,134.72 $0.00 $760.74 $136,441.78
93 $136,441.78 $1,134.72 $0.00 $771.46 $138,347.96
94 $138,347.96 $1,134.72 $0.00 $782.24 $140,264.92
95 $140,264.92 $1,134.72 $0.00 $793.08 $142,192.72
96 $142,192.72 $1,134.72 $0.00 $803.98 $144,131.42
97 $144,131.42 $1,134.72 $0.00 $814.94 $146,081.08
98 $146,081.08 $1,134.72 $0.00 $825.96 $148,041.76
99 $148,041.76 $1,134.72 $0.00 $837.05 $150,013.53
100 $150,013.53 $1,134.72 $0.00 $848.20 $151,996.45
101 $151,996.45 $1,134.72 $0.00 $859.41 $153,990.58
102 $153,990.58 $1,134.72 $0.00 $870.69 $155,995.99
103 $155,995.99 $1,134.72 $0.00 $882.02 $158,012.73
104 $158,012.73 $1,134.72 $0.00 $893.43 $160,040.88
105 $160,040.88 $1,134.72 $0.00 $904.89 $162,080.49
106 $162,080.49 $1,134.72 $0.00 $916.43 $164,131.64
107 $164,131.64 $1,134.72 $0.00 $928.02 $166,194.38
108 $166,194.38 $1,134.72 $0.00 $939.69 $168,268.79
109 $168,268.79 $1,134.72 $0.00 $951.42 $170,354.93
110 $170,354.93 $1,134.72 $0.00 $963.21 $172,452.86
111 $172,452.86 $1,134.72 $0.00 $975.07 $174,562.65
112 $174,562.65 $1,134.72 $0.00 $987.00 $176,684.37
113 $176,684.37 $1,134.72 $0.00 $999.00 $178,818.09
114 $178,818.09 $1,134.72 $0.00 $1,011.06 $180,963.87
115 $180,963.87 $1,134.72 $0.00 $1,023.20 $183,121.79
116 $183,121.79 $1,134.72 $0.00 $1,035.40 $185,291.91
117 $185,291.91 $1,134.72 $0.00 $1,047.67 $187,474.30
118 $187,474.30 $1,134.72 $0.00 $1,060.01 $189,669.03
119 $189,669.03 $1,134.72 $0.00 $1,072.42 $191,876.17
120 $191,876.17 $1,134.72 $0.00 $1,084.90 $194,095.79
121 $194,095.79 $1,134.72 $0.00 $1,097.45 $196,327.96
122 $196,327.96 $1,134.72 $0.00 $1,110.07 $198,572.75
123 $198,572.75 $1,134.72 $0.00 $1,122.76 $200,830.23
124 $200,830.23 $1,134.72 $0.00 $1,135.52 $203,100.47
125 $203,100.47 $1,134.72 $0.00 $1,148.36 $205,383.55
126 $205,383.55 $1,134.72 $0.00 $1,161.27 $207,679.54
127 $207,679.54 $1,134.72 $0.00 $1,174.25 $209,988.51
128 $209,988.51 $1,134.72 $0.00 $1,187.31 $212,310.54
129 $212,310.54 $1,134.72 $0.00 $1,200.43 $214,645.69
130 $214,645.69 $1,134.72 $0.00 $1,213.64 $216,994.05
131 $216,994.05 $1,134.72 $0.00 $1,226.92 $219,355.69
132 $219,355.69 $1,134.72 $0.00 $1,240.27 $221,730.68
133 $221,730.68 $1,134.72 $0.00 $1,253.70 $224,119.10
134 $224,119.10 $1,134.72 $0.00 $1,267.20 $226,521.02
135 $226,521.02 $1,134.72 $0.00 $1,280.78 $228,936.52
136 $228,936.52 $1,134.72 $0.00 $1,294.44 $231,365.68
137 $231,365.68 $1,134.72 $0.00 $1,308.18 $233,808.58
138 $233,808.58 $1,134.72 $0.00 $1,321.99 $236,265.29
139 $236,265.29 $1,134.72 $0.00 $1,335.88 $238,735.89
140 $238,735.89 $1,134.72 $0.00 $1,349.85 $241,220.46
141 $241,220.46 $1,134.72 $0.00 $1,363.90 $243,719.08
142 $243,719.08 $1,134.72 $0.00 $1,378.02 $246,231.82
143 $246,231.82 $1,134.72 $0.00 $1,392.23 $248,758.77
144 $248,758.77 $1,134.72 $0.00 $1,406.52 $251,300.01
145 $251,300.01 $1,134.72 $0.00 $1,420.89 $253,855.62
146 $253,855.62 $1,134.72 $0.00 $1,435.34 $256,425.68
147 $256,425.68 $1,134.72 $0.00 $1,449.87 $259,010.27
148 $259,010.27 $1,134.72 $0.00 $1,464.48 $261,609.47
149 $261,609.47 $1,134.72 $0.00 $1,479.18 $264,223.37
150 $264,223.37 $1,134.72 $0.00 $1,493.96 $266,852.05
151 $266,852.05 $1,134.72 $0.00 $1,508.82 $269,495.59
152 $269,495.59 $1,134.72 $0.00 $1,523.77 $272,154.08
153 $272,154.08 $1,134.72 $0.00 $1,538.80 $274,827.60
154 $274,827.60 $1,134.72 $0.00 $1,553.92 $277,516.24
155 $277,516.24 $1,134.72 $0.00 $1,569.12 $280,220.08
156 $280,220.08 $1,134.72 $0.00 $1,584.41 $282,939.21
157 $282,939.21 $1,134.72 $0.00 $1,599.78 $285,673.71
158 $285,673.71 $1,134.72 $0.00 $1,615.24 $288,423.67
159 $288,423.67 $1,134.72 $0.00 $1,630.79 $291,189.18
160 $291,189.18 $1,134.72 $0.00 $1,646.43 $293,970.33
161 $293,970.33 $1,134.72 $0.00 $1,662.15 $296,767.20
162 $296,767.20 $1,134.72 $0.00 $1,677.96 $299,579.88
163 $299,579.88 $1,134.72 $0.00 $1,693.87 $302,408.47
164 $302,408.47 $1,134.72 $0.00 $1,709.86 $305,253.05
165 $305,253.05 $1,134.72 $0.00 $1,725.95 $308,113.72
166 $308,113.72 $1,134.72 $0.00 $1,742.12 $310,990.56
167 $310,990.56 $1,134.72 $0.00 $1,758.39 $313,883.67
168 $313,883.67 $1,134.72 $0.00 $1,774.74 $316,793.13
169 $316,793.13 $1,134.72 $0.00 $1,791.19 $319,719.04
170 $319,719.04 $1,134.72 $0.00 $1,807.74 $322,661.50
171 $322,661.50 $1,134.72 $0.00 $1,824.38 $325,620.60
172 $325,620.60 $1,134.72 $0.00 $1,841.11 $328,596.43
173 $328,596.43 $1,134.72 $0.00 $1,857.93 $331,589.08
174 $331,589.08 $1,134.72 $0.00 $1,874.85 $334,598.65
175 $334,598.65 $1,134.72 $0.00 $1,891.87 $337,625.24
176 $337,625.24 $1,134.72 $0.00 $1,908.98 $340,668.94
177 $340,668.94 $1,134.72 $0.00 $1,926.19 $343,729.85
178 $343,729.85 $1,134.72 $0.00 $1,943.50 $346,808.07
179 $346,808.07 $1,134.72 $0.00 $1,960.90 $349,903.69
180 $349,903.69 $1,134.72 $0.00 $1,978.41 $353,016.82
181 $353,016.82 $1,134.72 $0.00 $1,996.01 $356,147.55
182 $356,147.55 $1,134.72 $0.00 $2,013.71 $359,295.98
183 $359,295.98 $1,134.72 $0.00 $2,031.51 $362,462.21
184 $362,462.21 $1,134.72 $0.00 $2,049.41 $365,646.34
185 $365,646.34 $1,134.72 $0.00 $2,067.42 $368,848.48
186 $368,848.48 $1,134.72 $0.00 $2,085.52 $372,068.72
187 $372,068.72 $1,134.72 $0.00 $2,103.73 $375,307.17
188 $375,307.17 $1,134.72 $0.00 $2,122.04 $378,563.93
189 $378,563.93 $1,134.72 $0.00 $2,140.46 $381,839.11
190 $381,839.11 $1,134.72 $0.00 $2,158.97 $385,132.80
191 $385,132.80 $1,134.72 $0.00 $2,177.60 $388,445.12
192 $388,445.12 $1,134.72 $0.00 $2,196.33 $391,776.17
193 $391,776.17 $1,134.72 $0.00 $2,215.16 $395,126.05
194 $395,126.05 $1,134.72 $0.00 $2,234.10 $398,494.87
195 $398,494.87 $1,134.72 $0.00 $2,253.15 $401,882.74
196 $401,882.74 $1,134.72 $0.00 $2,272.30 $405,289.76
197 $405,289.76 $1,134.72 $0.00 $2,291.57 $408,716.05
198 $408,716.05 $1,134.72 $0.00 $2,310.94 $412,161.71
199 $412,161.71 $1,134.72 $0.00 $2,330.42 $415,626.85
200 $415,626.85 $1,134.72 $0.00 $2,350.01 $419,111.58
201 $419,111.58 $1,134.72 $0.00 $2,369.72 $422,616.02
202 $422,616.02 $1,134.72 $0.00 $2,389.53 $426,140.27
203 $426,140.27 $1,134.72 $0.00 $2,409.46 $429,684.45
204 $429,684.45 $1,134.72 $0.00 $2,429.50 $433,248.67
205 $433,248.67 $1,134.72 $0.00 $2,449.65 $436,833.04
206 $436,833.04 $1,134.72 $0.00 $2,469.92 $440,437.68
207 $440,437.68 $1,134.72 $0.00 $2,490.30 $444,062.70
208 $444,062.70 $1,134.72 $0.00 $2,510.80 $447,708.22
209 $447,708.22 $1,134.72 $0.00 $2,531.41 $451,374.35
210 $451,374.35 $1,134.72 $0.00 $2,552.14 $455,061.21
211 $455,061.21 $1,134.72 $0.00 $2,572.98 $458,768.91
212 $458,768.91 $1,134.72 $0.00 $2,593.95 $462,497.58
213 $462,497.58 $1,134.72 $0.00 $2,615.03 $466,247.33
214 $466,247.33 $1,134.72 $0.00 $2,636.23 $470,018.28
215 $470,018.28 $1,134.72 $0.00 $2,657.55 $473,810.55
216 $473,810.55 $1,134.72 $0.00 $2,678.99 $477,624.26
217 $477,624.26 $1,134.72 $129,350.01 $2,700.56 $352,109.53
218 $352,109.53 $1,134.72 $0.00 $1,990.88 $355,235.13
219 $355,235.13 $1,134.72 $0.00 $2,008.55 $358,378.40
220 $358,378.40 $1,134.72 $0.00 $2,026.32 $361,539.44
221 $361,539.44 $1,134.72 $0.00 $2,044.20 $364,718.36
222 $364,718.36 $1,134.72 $0.00 $2,062.17 $367,915.25
223 $367,915.25 $1,134.72 $0.00 $2,080.25 $371,130.22
224 $371,130.22 $1,134.72 $0.00 $2,098.42 $374,363.36
225 $374,363.36 $1,134.72 $0.00 $2,116.70 $377,614.78
226 $377,614.78 $1,134.72 $0.00 $2,135.09 $380,884.59
227 $380,884.59 $1,134.72 $0.00 $2,153.58 $384,172.89
228 $384,172.89 $1,134.72 $0.00 $2,172.17 $387,479.78
229 $387,479.78 $1,134.72 $138,404.51 $2,190.87 $252,400.86
230 $252,400.86 $1,134.72 $0.00 $1,427.11 $254,962.69
231 $254,962.69 $1,134.72 $0.00 $1,441.60 $257,539.01
232 $257,539.01 $1,134.72 $0.00 $1,456.16 $260,129.89
233 $260,129.89 $1,134.72 $0.00 $1,470.81 $262,735.42
234 $262,735.42 $1,134.72 $0.00 $1,485.54 $265,355.68
235 $265,355.68 $1,134.72 $0.00 $1,500.36 $267,990.76
236 $267,990.76 $1,134.72 $0.00 $1,515.26 $270,640.74
237 $270,640.74 $1,134.72 $0.00 $1,530.24 $273,305.70
238 $273,305.70 $1,134.72 $0.00 $1,545.31 $275,985.73
239 $275,985.73 $1,134.72 $0.00 $1,560.46 $278,680.91
240 $278,680.91 $1,134.72 $0.00 $1,575.70 $281,391.33
241 $281,391.33 $1,134.72 $148,092.82 $1,591.03 $136,024.26
242 $136,024.26 $1,134.72 $0.00 $769.10 $137,928.08
243 $137,928.08 $1,134.72 $0.00 $779.87 $139,842.67
244 $139,842.67 $1,134.72 $0.00 $790.69 $141,768.08
245 $141,768.08 $1,134.72 $0.00 $801.58 $143,704.38
246 $143,704.38 $1,134.72 $0.00 $812.53 $145,651.63
247 $145,651.63 $1,134.72 $0.00 $823.54 $147,609.89
248 $147,609.89 $1,134.72 $0.00 $834.61 $149,579.22
249 $149,579.22 $1,134.72 $0.00 $845.74 $151,559.68
250 $151,559.68 $1,134.72 $0.00 $856.94 $153,551.34
251 $153,551.34 $1,134.72 $0.00 $868.20 $155,554.26
252 $155,554.26 $1,134.72 $0.00 $879.53 $157,568.51
253 $157,568.51 $0.00 $158,459.32 $890.92 $0.11