Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$84,710
Monthly savings required$671

How much will it cost to send your child to Penn State Brandywine in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $338,838.86 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $670.54 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$32,666.00
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 Penn State Brandywine in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $670.54 $0.00 $0.00 $670.54
2 $670.54 $670.54 $0.00 $3.79 $1,344.87
3 $1,344.87 $670.54 $0.00 $7.60 $2,023.01
4 $2,023.01 $670.54 $0.00 $11.44 $2,704.99
5 $2,704.99 $670.54 $0.00 $15.29 $3,390.82
6 $3,390.82 $670.54 $0.00 $19.17 $4,080.53
7 $4,080.53 $670.54 $0.00 $23.07 $4,774.14
8 $4,774.14 $670.54 $0.00 $26.99 $5,471.67
9 $5,471.67 $670.54 $0.00 $30.94 $6,173.15
10 $6,173.15 $670.54 $0.00 $34.90 $6,878.59
11 $6,878.59 $670.54 $0.00 $38.89 $7,588.02
12 $7,588.02 $670.54 $0.00 $42.90 $8,301.46
13 $8,301.46 $670.54 $0.00 $46.94 $9,018.94
14 $9,018.94 $670.54 $0.00 $50.99 $9,740.47
15 $9,740.47 $670.54 $0.00 $55.07 $10,466.08
16 $10,466.08 $670.54 $0.00 $59.18 $11,195.80
17 $11,195.80 $670.54 $0.00 $63.30 $11,929.64
18 $11,929.64 $670.54 $0.00 $67.45 $12,667.63
19 $12,667.63 $670.54 $0.00 $71.62 $13,409.79
20 $13,409.79 $670.54 $0.00 $75.82 $14,156.15
21 $14,156.15 $670.54 $0.00 $80.04 $14,906.73
22 $14,906.73 $670.54 $0.00 $84.28 $15,661.55
23 $15,661.55 $670.54 $0.00 $88.55 $16,420.64
24 $16,420.64 $670.54 $0.00 $92.84 $17,184.02
25 $17,184.02 $670.54 $0.00 $97.16 $17,951.72
26 $17,951.72 $670.54 $0.00 $101.50 $18,723.76
27 $18,723.76 $670.54 $0.00 $105.87 $19,500.17
28 $19,500.17 $670.54 $0.00 $110.26 $20,280.97
29 $20,280.97 $670.54 $0.00 $114.67 $21,066.18
30 $21,066.18 $670.54 $0.00 $119.11 $21,855.83
31 $21,855.83 $670.54 $0.00 $123.58 $22,649.95
32 $22,649.95 $670.54 $0.00 $128.07 $23,448.56
33 $23,448.56 $670.54 $0.00 $132.58 $24,251.68
34 $24,251.68 $670.54 $0.00 $137.12 $25,059.34
35 $25,059.34 $670.54 $0.00 $141.69 $25,871.57
36 $25,871.57 $670.54 $0.00 $146.28 $26,688.39
37 $26,688.39 $670.54 $0.00 $150.90 $27,509.83
38 $27,509.83 $670.54 $0.00 $155.54 $28,335.91
39 $28,335.91 $670.54 $0.00 $160.22 $29,166.67
40 $29,166.67 $670.54 $0.00 $164.91 $30,002.12
41 $30,002.12 $670.54 $0.00 $169.64 $30,842.30
42 $30,842.30 $670.54 $0.00 $174.39 $31,687.23
43 $31,687.23 $670.54 $0.00 $179.16 $32,536.93
44 $32,536.93 $670.54 $0.00 $183.97 $33,391.44
45 $33,391.44 $670.54 $0.00 $188.80 $34,250.78
46 $34,250.78 $670.54 $0.00 $193.66 $35,114.98
47 $35,114.98 $670.54 $0.00 $198.55 $35,984.07
48 $35,984.07 $670.54 $0.00 $203.46 $36,858.07
49 $36,858.07 $670.54 $0.00 $208.40 $37,737.01
50 $37,737.01 $670.54 $0.00 $213.37 $38,620.92
51 $38,620.92 $670.54 $0.00 $218.37 $39,509.83
52 $39,509.83 $670.54 $0.00 $223.39 $40,403.76
53 $40,403.76 $670.54 $0.00 $228.45 $41,302.75
54 $41,302.75 $670.54 $0.00 $233.53 $42,206.82
55 $42,206.82 $670.54 $0.00 $238.64 $43,116.00
56 $43,116.00 $670.54 $0.00 $243.78 $44,030.32
57 $44,030.32 $670.54 $0.00 $248.95 $44,949.81
58 $44,949.81 $670.54 $0.00 $254.15 $45,874.50
59 $45,874.50 $670.54 $0.00 $259.38 $46,804.42
60 $46,804.42 $670.54 $0.00 $264.64 $47,739.60
61 $47,739.60 $670.54 $0.00 $269.93 $48,680.07
62 $48,680.07 $670.54 $0.00 $275.24 $49,625.85
63 $49,625.85 $670.54 $0.00 $280.59 $50,576.98
64 $50,576.98 $670.54 $0.00 $285.97 $51,533.49
65 $51,533.49 $670.54 $0.00 $291.38 $52,495.41
66 $52,495.41 $670.54 $0.00 $296.82 $53,462.77
67 $53,462.77 $670.54 $0.00 $302.29 $54,435.60
68 $54,435.60 $670.54 $0.00 $307.79 $55,413.93
69 $55,413.93 $670.54 $0.00 $313.32 $56,397.79
70 $56,397.79 $670.54 $0.00 $318.88 $57,387.21
71 $57,387.21 $670.54 $0.00 $324.48 $58,382.23
72 $58,382.23 $670.54 $0.00 $330.10 $59,382.87
73 $59,382.87 $670.54 $0.00 $335.76 $60,389.17
74 $60,389.17 $670.54 $0.00 $341.45 $61,401.16
75 $61,401.16 $670.54 $0.00 $347.17 $62,418.87
76 $62,418.87 $670.54 $0.00 $352.93 $63,442.34
77 $63,442.34 $670.54 $0.00 $358.71 $64,471.59
78 $64,471.59 $670.54 $0.00 $364.53 $65,506.66
79 $65,506.66 $670.54 $0.00 $370.38 $66,547.58
80 $66,547.58 $670.54 $0.00 $376.27 $67,594.39
81 $67,594.39 $670.54 $0.00 $382.19 $68,647.12
82 $68,647.12 $670.54 $0.00 $388.14 $69,705.80
83 $69,705.80 $670.54 $0.00 $394.13 $70,770.47
84 $70,770.47 $670.54 $0.00 $400.15 $71,841.16
85 $71,841.16 $670.54 $0.00 $406.20 $72,917.90
86 $72,917.90 $670.54 $0.00 $412.29 $74,000.73
87 $74,000.73 $670.54 $0.00 $418.41 $75,089.68
88 $75,089.68 $670.54 $0.00 $424.57 $76,184.79
89 $76,184.79 $670.54 $0.00 $430.76 $77,286.09
90 $77,286.09 $670.54 $0.00 $436.99 $78,393.62
91 $78,393.62 $670.54 $0.00 $443.25 $79,507.41
92 $79,507.41 $670.54 $0.00 $449.55 $80,627.50
93 $80,627.50 $670.54 $0.00 $455.88 $81,753.92
94 $81,753.92 $670.54 $0.00 $462.25 $82,886.71
95 $82,886.71 $670.54 $0.00 $468.65 $84,025.90
96 $84,025.90 $670.54 $0.00 $475.09 $85,171.53
97 $85,171.53 $670.54 $0.00 $481.57 $86,323.64
98 $86,323.64 $670.54 $0.00 $488.09 $87,482.27
99 $87,482.27 $670.54 $0.00 $494.64 $88,647.45
100 $88,647.45 $670.54 $0.00 $501.23 $89,819.22
101 $89,819.22 $670.54 $0.00 $507.85 $90,997.61
102 $90,997.61 $670.54 $0.00 $514.51 $92,182.66
103 $92,182.66 $670.54 $0.00 $521.21 $93,374.41
104 $93,374.41 $670.54 $0.00 $527.95 $94,572.90
105 $94,572.90 $670.54 $0.00 $534.73 $95,778.17
106 $95,778.17 $670.54 $0.00 $541.54 $96,990.25
107 $96,990.25 $670.54 $0.00 $548.40 $98,209.19
108 $98,209.19 $670.54 $0.00 $555.29 $99,435.02
109 $99,435.02 $670.54 $0.00 $562.22 $100,667.78
110 $100,667.78 $670.54 $0.00 $569.19 $101,907.51
111 $101,907.51 $670.54 $0.00 $576.20 $103,154.25
112 $103,154.25 $670.54 $0.00 $583.25 $104,408.04
113 $104,408.04 $670.54 $0.00 $590.34 $105,668.92
114 $105,668.92 $670.54 $0.00 $597.47 $106,936.93
115 $106,936.93 $670.54 $0.00 $604.64 $108,212.11
116 $108,212.11 $670.54 $0.00 $611.85 $109,494.50
117 $109,494.50 $670.54 $0.00 $619.10 $110,784.14
118 $110,784.14 $670.54 $0.00 $626.39 $112,081.07
119 $112,081.07 $670.54 $0.00 $633.72 $113,385.33
120 $113,385.33 $670.54 $0.00 $641.10 $114,696.97
121 $114,696.97 $670.54 $0.00 $648.51 $116,016.02
122 $116,016.02 $670.54 $0.00 $655.97 $117,342.53
123 $117,342.53 $670.54 $0.00 $663.47 $118,676.54
124 $118,676.54 $670.54 $0.00 $671.01 $120,018.09
125 $120,018.09 $670.54 $0.00 $678.60 $121,367.23
126 $121,367.23 $670.54 $0.00 $686.23 $122,724.00
127 $122,724.00 $670.54 $0.00 $693.90 $124,088.44
128 $124,088.44 $670.54 $0.00 $701.61 $125,460.59
129 $125,460.59 $670.54 $0.00 $709.37 $126,840.50
130 $126,840.50 $670.54 $0.00 $717.17 $128,228.21
131 $128,228.21 $670.54 $0.00 $725.02 $129,623.77
132 $129,623.77 $670.54 $0.00 $732.91 $131,027.22
133 $131,027.22 $670.54 $0.00 $740.85 $132,438.61
134 $132,438.61 $670.54 $0.00 $748.83 $133,857.98
135 $133,857.98 $670.54 $0.00 $756.85 $135,285.37
136 $135,285.37 $670.54 $0.00 $764.92 $136,720.83
137 $136,720.83 $670.54 $0.00 $773.04 $138,164.41
138 $138,164.41 $670.54 $0.00 $781.20 $139,616.15
139 $139,616.15 $670.54 $0.00 $789.41 $141,076.10
140 $141,076.10 $670.54 $0.00 $797.66 $142,544.30
141 $142,544.30 $670.54 $0.00 $805.97 $144,020.81
142 $144,020.81 $670.54 $0.00 $814.31 $145,505.66
143 $145,505.66 $670.54 $0.00 $822.71 $146,998.91
144 $146,998.91 $670.54 $0.00 $831.15 $148,500.60
145 $148,500.60 $670.54 $0.00 $839.64 $150,010.78
146 $150,010.78 $670.54 $0.00 $848.18 $151,529.50
147 $151,529.50 $670.54 $0.00 $856.77 $153,056.81
148 $153,056.81 $670.54 $0.00 $865.41 $154,592.76
149 $154,592.76 $670.54 $0.00 $874.09 $156,137.39
150 $156,137.39 $670.54 $0.00 $882.82 $157,690.75
151 $157,690.75 $670.54 $0.00 $891.61 $159,252.90
152 $159,252.90 $670.54 $0.00 $900.44 $160,823.88
153 $160,823.88 $670.54 $0.00 $909.32 $162,403.74
154 $162,403.74 $670.54 $0.00 $918.25 $163,992.53
155 $163,992.53 $670.54 $0.00 $927.24 $165,590.31
156 $165,590.31 $670.54 $0.00 $936.27 $167,197.12
157 $167,197.12 $670.54 $0.00 $945.36 $168,813.02
158 $168,813.02 $670.54 $0.00 $954.49 $170,438.05
159 $170,438.05 $670.54 $0.00 $963.68 $172,072.27
160 $172,072.27 $670.54 $0.00 $972.92 $173,715.73
161 $173,715.73 $670.54 $0.00 $982.21 $175,368.48
162 $175,368.48 $670.54 $0.00 $991.56 $177,030.58
163 $177,030.58 $670.54 $0.00 $1,000.96 $178,702.08
164 $178,702.08 $670.54 $0.00 $1,010.41 $180,383.03
165 $180,383.03 $670.54 $0.00 $1,019.91 $182,073.48
166 $182,073.48 $670.54 $0.00 $1,029.47 $183,773.49
167 $183,773.49 $670.54 $0.00 $1,039.08 $185,483.11
168 $185,483.11 $670.54 $0.00 $1,048.75 $187,202.40
169 $187,202.40 $670.54 $0.00 $1,058.47 $188,931.41
170 $188,931.41 $670.54 $0.00 $1,068.25 $190,670.20
171 $190,670.20 $670.54 $0.00 $1,078.08 $192,418.82
172 $192,418.82 $670.54 $0.00 $1,087.96 $194,177.32
173 $194,177.32 $670.54 $0.00 $1,097.91 $195,945.77
174 $195,945.77 $670.54 $0.00 $1,107.91 $197,724.22
175 $197,724.22 $670.54 $0.00 $1,117.96 $199,512.72
176 $199,512.72 $670.54 $0.00 $1,128.07 $201,311.33
177 $201,311.33 $670.54 $0.00 $1,138.24 $203,120.11
178 $203,120.11 $670.54 $0.00 $1,148.47 $204,939.12
179 $204,939.12 $670.54 $0.00 $1,158.76 $206,768.42
180 $206,768.42 $670.54 $0.00 $1,169.10 $208,608.06
181 $208,608.06 $670.54 $0.00 $1,179.50 $210,458.10
182 $210,458.10 $670.54 $0.00 $1,189.96 $212,318.60
183 $212,318.60 $670.54 $0.00 $1,200.48 $214,189.62
184 $214,189.62 $670.54 $0.00 $1,211.06 $216,071.22
185 $216,071.22 $670.54 $0.00 $1,221.70 $217,963.46
186 $217,963.46 $670.54 $0.00 $1,232.40 $219,866.40
187 $219,866.40 $670.54 $0.00 $1,243.16 $221,780.10
188 $221,780.10 $670.54 $0.00 $1,253.98 $223,704.62
189 $223,704.62 $670.54 $0.00 $1,264.86 $225,640.02
190 $225,640.02 $670.54 $0.00 $1,275.80 $227,586.36
191 $227,586.36 $670.54 $0.00 $1,286.81 $229,543.71
192 $229,543.71 $670.54 $0.00 $1,297.87 $231,512.12
193 $231,512.12 $670.54 $0.00 $1,309.00 $233,491.66
194 $233,491.66 $670.54 $0.00 $1,320.20 $235,482.40
195 $235,482.40 $670.54 $0.00 $1,331.45 $237,484.39
196 $237,484.39 $670.54 $0.00 $1,342.77 $239,497.70
197 $239,497.70 $670.54 $0.00 $1,354.15 $241,522.39
198 $241,522.39 $670.54 $0.00 $1,365.60 $243,558.53
199 $243,558.53 $670.54 $0.00 $1,377.12 $245,606.19
200 $245,606.19 $670.54 $0.00 $1,388.69 $247,665.42
201 $247,665.42 $670.54 $0.00 $1,400.34 $249,736.30
202 $249,736.30 $670.54 $0.00 $1,412.05 $251,818.89
203 $251,818.89 $670.54 $0.00 $1,423.82 $253,913.25
204 $253,913.25 $670.54 $0.00 $1,435.66 $256,019.45
205 $256,019.45 $670.54 $0.00 $1,447.57 $258,137.56
206 $258,137.56 $670.54 $0.00 $1,459.55 $260,267.65
207 $260,267.65 $670.54 $0.00 $1,471.59 $262,409.78
208 $262,409.78 $670.54 $0.00 $1,483.70 $264,564.02
209 $264,564.02 $670.54 $0.00 $1,495.88 $266,730.44
210 $266,730.44 $670.54 $0.00 $1,508.13 $268,909.11
211 $268,909.11 $670.54 $0.00 $1,520.45 $271,100.10
212 $271,100.10 $670.54 $0.00 $1,532.84 $273,303.48
213 $273,303.48 $670.54 $0.00 $1,545.30 $275,519.32
214 $275,519.32 $670.54 $0.00 $1,557.83 $277,747.69
215 $277,747.69 $670.54 $0.00 $1,570.43 $279,988.66
216 $279,988.66 $670.54 $0.00 $1,583.10 $282,242.30
217 $282,242.30 $670.54 $78,614.62 $1,595.84 $205,894.06
218 $205,894.06 $670.54 $0.00 $1,164.15 $207,728.75
219 $207,728.75 $670.54 $0.00 $1,174.53 $209,573.82
220 $209,573.82 $670.54 $0.00 $1,184.96 $211,429.32
221 $211,429.32 $670.54 $0.00 $1,195.45 $213,295.31
222 $213,295.31 $670.54 $0.00 $1,206.00 $215,171.85
223 $215,171.85 $670.54 $0.00 $1,216.61 $217,059.00
224 $217,059.00 $670.54 $0.00 $1,227.28 $218,956.82
225 $218,956.82 $670.54 $0.00 $1,238.01 $220,865.37
226 $220,865.37 $670.54 $0.00 $1,248.80 $222,784.71
227 $222,784.71 $670.54 $0.00 $1,259.66 $224,714.91
228 $224,714.91 $670.54 $0.00 $1,270.57 $226,656.02
229 $226,656.02 $670.54 $82,545.36 $1,281.55 $146,062.75
230 $146,062.75 $670.54 $0.00 $825.86 $147,559.15
231 $147,559.15 $670.54 $0.00 $834.32 $149,064.01
232 $149,064.01 $670.54 $0.00 $842.83 $150,577.38
233 $150,577.38 $670.54 $0.00 $851.39 $152,099.31
234 $152,099.31 $670.54 $0.00 $859.99 $153,629.84
235 $153,629.84 $670.54 $0.00 $868.65 $155,169.03
236 $155,169.03 $670.54 $0.00 $877.35 $156,716.92
237 $156,716.92 $670.54 $0.00 $886.10 $158,273.56
238 $158,273.56 $670.54 $0.00 $894.90 $159,839.00
239 $159,839.00 $670.54 $0.00 $903.75 $161,413.29
240 $161,413.29 $670.54 $0.00 $912.65 $162,996.48
241 $162,996.48 $670.54 $86,672.62 $921.61 $77,916.01
242 $77,916.01 $670.54 $0.00 $440.55 $79,027.10
243 $79,027.10 $670.54 $0.00 $446.83 $80,144.47
244 $80,144.47 $670.54 $0.00 $453.15 $81,268.16
245 $81,268.16 $670.54 $0.00 $459.50 $82,398.20
246 $82,398.20 $670.54 $0.00 $465.89 $83,534.63
247 $83,534.63 $670.54 $0.00 $472.32 $84,677.49
248 $84,677.49 $670.54 $0.00 $478.78 $85,826.81
249 $85,826.81 $670.54 $0.00 $485.28 $86,982.63
250 $86,982.63 $670.54 $0.00 $491.81 $88,144.98
251 $88,144.98 $670.54 $0.00 $498.38 $89,313.90
252 $89,313.90 $670.54 $0.00 $504.99 $90,489.43
253 $90,489.43 $0.00 $91,006.25 $511.64 ($5.18)