Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$85,970
Monthly savings required$681

How much will it cost to send your child to Pennsylvania College of Technology in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $343,880.05 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $680.53 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$33,152.00
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 Pennsylvania College of Technology in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $680.53 $0.00 $0.00 $680.53
2 $680.53 $680.53 $0.00 $3.85 $1,364.91
3 $1,364.91 $680.53 $0.00 $7.72 $2,053.16
4 $2,053.16 $680.53 $0.00 $11.61 $2,745.30
5 $2,745.30 $680.53 $0.00 $15.52 $3,441.35
6 $3,441.35 $680.53 $0.00 $19.46 $4,141.34
7 $4,141.34 $680.53 $0.00 $23.42 $4,845.29
8 $4,845.29 $680.53 $0.00 $27.40 $5,553.22
9 $5,553.22 $680.53 $0.00 $31.40 $6,265.15
10 $6,265.15 $680.53 $0.00 $35.42 $6,981.10
11 $6,981.10 $680.53 $0.00 $39.47 $7,701.10
12 $7,701.10 $680.53 $0.00 $43.54 $8,425.17
13 $8,425.17 $680.53 $0.00 $47.64 $9,153.34
14 $9,153.34 $680.53 $0.00 $51.75 $9,885.62
15 $9,885.62 $680.53 $0.00 $55.89 $10,622.04
16 $10,622.04 $680.53 $0.00 $60.06 $11,362.63
17 $11,362.63 $680.53 $0.00 $64.25 $12,107.41
18 $12,107.41 $680.53 $0.00 $68.46 $12,856.40
19 $12,856.40 $680.53 $0.00 $72.69 $13,609.62
20 $13,609.62 $680.53 $0.00 $76.95 $14,367.10
21 $14,367.10 $680.53 $0.00 $81.23 $15,128.86
22 $15,128.86 $680.53 $0.00 $85.54 $15,894.93
23 $15,894.93 $680.53 $0.00 $89.87 $16,665.33
24 $16,665.33 $680.53 $0.00 $94.23 $17,440.09
25 $17,440.09 $680.53 $0.00 $98.61 $18,219.23
26 $18,219.23 $680.53 $0.00 $103.01 $19,002.77
27 $19,002.77 $680.53 $0.00 $107.44 $19,790.74
28 $19,790.74 $680.53 $0.00 $111.90 $20,583.17
29 $20,583.17 $680.53 $0.00 $116.38 $21,380.08
30 $21,380.08 $680.53 $0.00 $120.89 $22,181.50
31 $22,181.50 $680.53 $0.00 $125.42 $22,987.45
32 $22,987.45 $680.53 $0.00 $129.97 $23,797.95
33 $23,797.95 $680.53 $0.00 $134.56 $24,613.04
34 $24,613.04 $680.53 $0.00 $139.17 $25,432.74
35 $25,432.74 $680.53 $0.00 $143.80 $26,257.07
36 $26,257.07 $680.53 $0.00 $148.46 $27,086.06
37 $27,086.06 $680.53 $0.00 $153.15 $27,919.74
38 $27,919.74 $680.53 $0.00 $157.86 $28,758.13
39 $28,758.13 $680.53 $0.00 $162.60 $29,601.26
40 $29,601.26 $680.53 $0.00 $167.37 $30,449.16
41 $30,449.16 $680.53 $0.00 $172.16 $31,301.85
42 $31,301.85 $680.53 $0.00 $176.99 $32,159.37
43 $32,159.37 $680.53 $0.00 $181.83 $33,021.73
44 $33,021.73 $680.53 $0.00 $186.71 $33,888.97
45 $33,888.97 $680.53 $0.00 $191.61 $34,761.11
46 $34,761.11 $680.53 $0.00 $196.54 $35,638.18
47 $35,638.18 $680.53 $0.00 $201.50 $36,520.21
48 $36,520.21 $680.53 $0.00 $206.49 $37,407.23
49 $37,407.23 $680.53 $0.00 $211.51 $38,299.27
50 $38,299.27 $680.53 $0.00 $216.55 $39,196.35
51 $39,196.35 $680.53 $0.00 $221.62 $40,098.50
52 $40,098.50 $680.53 $0.00 $226.72 $41,005.75
53 $41,005.75 $680.53 $0.00 $231.85 $41,918.13
54 $41,918.13 $680.53 $0.00 $237.01 $42,835.67
55 $42,835.67 $680.53 $0.00 $242.20 $43,758.40
56 $43,758.40 $680.53 $0.00 $247.42 $44,686.35
57 $44,686.35 $680.53 $0.00 $252.66 $45,619.54
58 $45,619.54 $680.53 $0.00 $257.94 $46,558.01
59 $46,558.01 $680.53 $0.00 $263.25 $47,501.79
60 $47,501.79 $680.53 $0.00 $268.58 $48,450.90
61 $48,450.90 $680.53 $0.00 $273.95 $49,405.38
62 $49,405.38 $680.53 $0.00 $279.35 $50,365.26
63 $50,365.26 $680.53 $0.00 $284.77 $51,330.56
64 $51,330.56 $680.53 $0.00 $290.23 $52,301.32
65 $52,301.32 $680.53 $0.00 $295.72 $53,277.57
66 $53,277.57 $680.53 $0.00 $301.24 $54,259.34
67 $54,259.34 $680.53 $0.00 $306.79 $55,246.66
68 $55,246.66 $680.53 $0.00 $312.37 $56,239.56
69 $56,239.56 $680.53 $0.00 $317.99 $57,238.08
70 $57,238.08 $680.53 $0.00 $323.63 $58,242.24
71 $58,242.24 $680.53 $0.00 $329.31 $59,252.08
72 $59,252.08 $680.53 $0.00 $335.02 $60,267.63
73 $60,267.63 $680.53 $0.00 $340.76 $61,288.92
74 $61,288.92 $680.53 $0.00 $346.54 $62,315.99
75 $62,315.99 $680.53 $0.00 $352.34 $63,348.86
76 $63,348.86 $680.53 $0.00 $358.18 $64,387.57
77 $64,387.57 $680.53 $0.00 $364.06 $65,432.16
78 $65,432.16 $680.53 $0.00 $369.96 $66,482.65
79 $66,482.65 $680.53 $0.00 $375.90 $67,539.08
80 $67,539.08 $680.53 $0.00 $381.88 $68,601.49
81 $68,601.49 $680.53 $0.00 $387.88 $69,669.90
82 $69,669.90 $680.53 $0.00 $393.92 $70,744.35
83 $70,744.35 $680.53 $0.00 $400.00 $71,824.88
84 $71,824.88 $680.53 $0.00 $406.11 $72,911.52
85 $72,911.52 $680.53 $0.00 $412.25 $74,004.30
86 $74,004.30 $680.53 $0.00 $418.43 $75,103.26
87 $75,103.26 $680.53 $0.00 $424.64 $76,208.43
88 $76,208.43 $680.53 $0.00 $430.89 $77,319.85
89 $77,319.85 $680.53 $0.00 $437.18 $78,437.56
90 $78,437.56 $680.53 $0.00 $443.50 $79,561.59
91 $79,561.59 $680.53 $0.00 $449.85 $80,691.97
92 $80,691.97 $680.53 $0.00 $456.24 $81,828.74
93 $81,828.74 $680.53 $0.00 $462.67 $82,971.94
94 $82,971.94 $680.53 $0.00 $469.14 $84,121.61
95 $84,121.61 $680.53 $0.00 $475.64 $85,277.78
96 $85,277.78 $680.53 $0.00 $482.17 $86,440.48
97 $86,440.48 $680.53 $0.00 $488.75 $87,609.76
98 $87,609.76 $680.53 $0.00 $495.36 $88,785.65
99 $88,785.65 $680.53 $0.00 $502.01 $89,968.19
100 $89,968.19 $680.53 $0.00 $508.69 $91,157.41
101 $91,157.41 $680.53 $0.00 $515.42 $92,353.36
102 $92,353.36 $680.53 $0.00 $522.18 $93,556.07
103 $93,556.07 $680.53 $0.00 $528.98 $94,765.58
104 $94,765.58 $680.53 $0.00 $535.82 $95,981.93
105 $95,981.93 $680.53 $0.00 $542.70 $97,205.16
106 $97,205.16 $680.53 $0.00 $549.61 $98,435.30
107 $98,435.30 $680.53 $0.00 $556.57 $99,672.40
108 $99,672.40 $680.53 $0.00 $563.56 $100,916.49
109 $100,916.49 $680.53 $0.00 $570.60 $102,167.62
110 $102,167.62 $680.53 $0.00 $577.67 $103,425.82
111 $103,425.82 $680.53 $0.00 $584.78 $104,691.13
112 $104,691.13 $680.53 $0.00 $591.94 $105,963.60
113 $105,963.60 $680.53 $0.00 $599.13 $107,243.26
114 $107,243.26 $680.53 $0.00 $606.37 $108,530.16
115 $108,530.16 $680.53 $0.00 $613.65 $109,824.34
116 $109,824.34 $680.53 $0.00 $620.96 $111,125.83
117 $111,125.83 $680.53 $0.00 $628.32 $112,434.68
118 $112,434.68 $680.53 $0.00 $635.72 $113,750.93
119 $113,750.93 $680.53 $0.00 $643.16 $115,074.62
120 $115,074.62 $680.53 $0.00 $650.65 $116,405.80
121 $116,405.80 $680.53 $0.00 $658.18 $117,744.51
122 $117,744.51 $680.53 $0.00 $665.74 $119,090.78
123 $119,090.78 $680.53 $0.00 $673.36 $120,444.67
124 $120,444.67 $680.53 $0.00 $681.01 $121,806.21
125 $121,806.21 $680.53 $0.00 $688.71 $123,175.45
126 $123,175.45 $680.53 $0.00 $696.45 $124,552.43
127 $124,552.43 $680.53 $0.00 $704.24 $125,937.20
128 $125,937.20 $680.53 $0.00 $712.07 $127,329.80
129 $127,329.80 $680.53 $0.00 $719.94 $128,730.27
130 $128,730.27 $680.53 $0.00 $727.86 $130,138.66
131 $130,138.66 $680.53 $0.00 $735.82 $131,555.01
132 $131,555.01 $680.53 $0.00 $743.83 $132,979.37
133 $132,979.37 $680.53 $0.00 $751.88 $134,411.78
134 $134,411.78 $680.53 $0.00 $759.98 $135,852.29
135 $135,852.29 $680.53 $0.00 $768.13 $137,300.95
136 $137,300.95 $680.53 $0.00 $776.32 $138,757.80
137 $138,757.80 $680.53 $0.00 $784.56 $140,222.89
138 $140,222.89 $680.53 $0.00 $792.84 $141,696.26
139 $141,696.26 $680.53 $0.00 $801.17 $143,177.96
140 $143,177.96 $680.53 $0.00 $809.55 $144,668.04
141 $144,668.04 $680.53 $0.00 $817.97 $146,166.54
142 $146,166.54 $680.53 $0.00 $826.45 $147,673.52
143 $147,673.52 $680.53 $0.00 $834.97 $149,189.02
144 $149,189.02 $680.53 $0.00 $843.54 $150,713.09
145 $150,713.09 $680.53 $0.00 $852.15 $152,245.77
146 $152,245.77 $680.53 $0.00 $860.82 $153,787.12
147 $153,787.12 $680.53 $0.00 $869.53 $155,337.18
148 $155,337.18 $680.53 $0.00 $878.30 $156,896.01
149 $156,896.01 $680.53 $0.00 $887.11 $158,463.65
150 $158,463.65 $680.53 $0.00 $895.98 $160,040.16
151 $160,040.16 $680.53 $0.00 $904.89 $161,625.58
152 $161,625.58 $680.53 $0.00 $913.85 $163,219.96
153 $163,219.96 $680.53 $0.00 $922.87 $164,823.36
154 $164,823.36 $680.53 $0.00 $931.94 $166,435.83
155 $166,435.83 $680.53 $0.00 $941.05 $168,057.41
156 $168,057.41 $680.53 $0.00 $950.22 $169,688.16
157 $169,688.16 $680.53 $0.00 $959.44 $171,328.13
158 $171,328.13 $680.53 $0.00 $968.71 $172,977.37
159 $172,977.37 $680.53 $0.00 $978.04 $174,635.94
160 $174,635.94 $680.53 $0.00 $987.42 $176,303.89
161 $176,303.89 $680.53 $0.00 $996.85 $177,981.27
162 $177,981.27 $680.53 $0.00 $1,006.33 $179,668.13
163 $179,668.13 $680.53 $0.00 $1,015.87 $181,364.53
164 $181,364.53 $680.53 $0.00 $1,025.46 $183,070.52
165 $183,070.52 $680.53 $0.00 $1,035.11 $184,786.16
166 $184,786.16 $680.53 $0.00 $1,044.81 $186,511.50
167 $186,511.50 $680.53 $0.00 $1,054.56 $188,246.59
168 $188,246.59 $680.53 $0.00 $1,064.37 $189,991.49
169 $189,991.49 $680.53 $0.00 $1,074.24 $191,746.26
170 $191,746.26 $680.53 $0.00 $1,084.16 $193,510.95
171 $193,510.95 $680.53 $0.00 $1,094.14 $195,285.62
172 $195,285.62 $680.53 $0.00 $1,104.17 $197,070.32
173 $197,070.32 $680.53 $0.00 $1,114.26 $198,865.11
174 $198,865.11 $680.53 $0.00 $1,124.41 $200,670.05
175 $200,670.05 $680.53 $0.00 $1,134.62 $202,485.20
176 $202,485.20 $680.53 $0.00 $1,144.88 $204,310.61
177 $204,310.61 $680.53 $0.00 $1,155.20 $206,146.34
178 $206,146.34 $680.53 $0.00 $1,165.58 $207,992.45
179 $207,992.45 $680.53 $0.00 $1,176.02 $209,849.00
180 $209,849.00 $680.53 $0.00 $1,186.52 $211,716.05
181 $211,716.05 $680.53 $0.00 $1,197.07 $213,593.65
182 $213,593.65 $680.53 $0.00 $1,207.69 $215,481.87
183 $215,481.87 $680.53 $0.00 $1,218.37 $217,380.77
184 $217,380.77 $680.53 $0.00 $1,229.10 $219,290.40
185 $219,290.40 $680.53 $0.00 $1,239.90 $221,210.83
186 $221,210.83 $680.53 $0.00 $1,250.76 $223,142.12
187 $223,142.12 $680.53 $0.00 $1,261.68 $225,084.33
188 $225,084.33 $680.53 $0.00 $1,272.66 $227,037.52
189 $227,037.52 $680.53 $0.00 $1,283.70 $229,001.75
190 $229,001.75 $680.53 $0.00 $1,294.81 $230,977.09
191 $230,977.09 $680.53 $0.00 $1,305.98 $232,963.60
192 $232,963.60 $680.53 $0.00 $1,317.21 $234,961.34
193 $234,961.34 $680.53 $0.00 $1,328.51 $236,970.38
194 $236,970.38 $680.53 $0.00 $1,339.86 $238,990.77
195 $238,990.77 $680.53 $0.00 $1,351.29 $241,022.59
196 $241,022.59 $680.53 $0.00 $1,362.78 $243,065.90
197 $243,065.90 $680.53 $0.00 $1,374.33 $245,120.76
198 $245,120.76 $680.53 $0.00 $1,385.95 $247,187.24
199 $247,187.24 $680.53 $0.00 $1,397.63 $249,265.40
200 $249,265.40 $680.53 $0.00 $1,409.38 $251,355.31
201 $251,355.31 $680.53 $0.00 $1,421.20 $253,457.04
202 $253,457.04 $680.53 $0.00 $1,433.08 $255,570.65
203 $255,570.65 $680.53 $0.00 $1,445.03 $257,696.21
204 $257,696.21 $680.53 $0.00 $1,457.05 $259,833.79
205 $259,833.79 $680.53 $0.00 $1,469.14 $261,983.46
206 $261,983.46 $680.53 $0.00 $1,481.29 $264,145.28
207 $264,145.28 $680.53 $0.00 $1,493.52 $266,319.33
208 $266,319.33 $680.53 $0.00 $1,505.81 $268,505.67
209 $268,505.67 $680.53 $0.00 $1,518.17 $270,704.37
210 $270,704.37 $680.53 $0.00 $1,530.60 $272,915.50
211 $272,915.50 $680.53 $0.00 $1,543.10 $275,139.13
212 $275,139.13 $680.53 $0.00 $1,555.68 $277,375.34
213 $277,375.34 $680.53 $0.00 $1,568.32 $279,624.19
214 $279,624.19 $680.53 $0.00 $1,581.04 $281,885.76
215 $281,885.76 $680.53 $0.00 $1,593.82 $284,160.11
216 $284,160.11 $680.53 $0.00 $1,606.68 $286,447.32
217 $286,447.32 $680.53 $79,784.24 $1,619.61 $208,963.22
218 $208,963.22 $680.53 $0.00 $1,181.51 $210,825.26
219 $210,825.26 $680.53 $0.00 $1,192.04 $212,697.83
220 $212,697.83 $680.53 $0.00 $1,202.62 $214,580.98
221 $214,580.98 $680.53 $0.00 $1,213.27 $216,474.78
222 $216,474.78 $680.53 $0.00 $1,223.98 $218,379.29
223 $218,379.29 $680.53 $0.00 $1,234.75 $220,294.57
224 $220,294.57 $680.53 $0.00 $1,245.58 $222,220.68
225 $222,220.68 $680.53 $0.00 $1,256.47 $224,157.68
226 $224,157.68 $680.53 $0.00 $1,267.42 $226,105.63
227 $226,105.63 $680.53 $0.00 $1,278.43 $228,064.59
228 $228,064.59 $680.53 $0.00 $1,289.51 $230,034.63
229 $230,034.63 $680.53 $83,773.45 $1,300.65 $148,242.36
230 $148,242.36 $680.53 $0.00 $838.18 $149,761.07
231 $149,761.07 $680.53 $0.00 $846.77 $151,288.37
232 $151,288.37 $680.53 $0.00 $855.41 $152,824.31
233 $152,824.31 $680.53 $0.00 $864.09 $154,368.93
234 $154,368.93 $680.53 $0.00 $872.82 $155,922.28
235 $155,922.28 $680.53 $0.00 $881.61 $157,484.42
236 $157,484.42 $680.53 $0.00 $890.44 $159,055.39
237 $159,055.39 $680.53 $0.00 $899.32 $160,635.24
238 $160,635.24 $680.53 $0.00 $908.26 $162,224.03
239 $162,224.03 $680.53 $0.00 $917.24 $163,821.80
240 $163,821.80 $680.53 $0.00 $926.27 $165,428.60
241 $165,428.60 $680.53 $87,962.13 $935.36 $79,082.36
242 $79,082.36 $680.53 $0.00 $447.14 $80,210.03
243 $80,210.03 $680.53 $0.00 $453.52 $81,344.08
244 $81,344.08 $680.53 $0.00 $459.93 $82,484.54
245 $82,484.54 $680.53 $0.00 $466.38 $83,631.45
246 $83,631.45 $680.53 $0.00 $472.86 $84,784.84
247 $84,784.84 $680.53 $0.00 $479.39 $85,944.76
248 $85,944.76 $680.53 $0.00 $485.94 $87,111.23
249 $87,111.23 $680.53 $0.00 $492.54 $88,284.30
250 $88,284.30 $680.53 $0.00 $499.17 $89,464.00
251 $89,464.00 $680.53 $0.00 $505.84 $90,650.37
252 $90,650.37 $680.53 $0.00 $512.55 $91,843.45
253 $91,843.45 $0.00 $92,360.23 $519.30 $2.52