Savings Plan and Future Cost Estimation for Penn State Hazleton

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$85,545
Monthly savings required$677

How much will it cost to send your child to Penn State Hazleton in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $342,178.91 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $677.16 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$32,988.00
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 Hazleton in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $677.16 $0.00 $0.00 $677.16
2 $677.16 $677.16 $0.00 $3.83 $1,358.15
3 $1,358.15 $677.16 $0.00 $7.68 $2,042.99
4 $2,042.99 $677.16 $0.00 $11.55 $2,731.70
5 $2,731.70 $677.16 $0.00 $15.45 $3,424.31
6 $3,424.31 $677.16 $0.00 $19.36 $4,120.83
7 $4,120.83 $677.16 $0.00 $23.30 $4,821.29
8 $4,821.29 $677.16 $0.00 $27.26 $5,525.71
9 $5,525.71 $677.16 $0.00 $31.24 $6,234.11
10 $6,234.11 $677.16 $0.00 $35.25 $6,946.52
11 $6,946.52 $677.16 $0.00 $39.28 $7,662.96
12 $7,662.96 $677.16 $0.00 $43.33 $8,383.45
13 $8,383.45 $677.16 $0.00 $47.40 $9,108.01
14 $9,108.01 $677.16 $0.00 $51.50 $9,836.67
15 $9,836.67 $677.16 $0.00 $55.62 $10,569.45
16 $10,569.45 $677.16 $0.00 $59.76 $11,306.37
17 $11,306.37 $677.16 $0.00 $63.93 $12,047.46
18 $12,047.46 $677.16 $0.00 $68.12 $12,792.74
19 $12,792.74 $677.16 $0.00 $72.33 $13,542.23
20 $13,542.23 $677.16 $0.00 $76.57 $14,295.96
21 $14,295.96 $677.16 $0.00 $80.83 $15,053.95
22 $15,053.95 $677.16 $0.00 $85.12 $15,816.23
23 $15,816.23 $677.16 $0.00 $89.43 $16,582.82
24 $16,582.82 $677.16 $0.00 $93.76 $17,353.74
25 $17,353.74 $677.16 $0.00 $98.12 $18,129.02
26 $18,129.02 $677.16 $0.00 $102.50 $18,908.68
27 $18,908.68 $677.16 $0.00 $106.91 $19,692.75
28 $19,692.75 $677.16 $0.00 $111.35 $20,481.26
29 $20,481.26 $677.16 $0.00 $115.80 $21,274.22
30 $21,274.22 $677.16 $0.00 $120.29 $22,071.67
31 $22,071.67 $677.16 $0.00 $124.80 $22,873.63
32 $22,873.63 $677.16 $0.00 $129.33 $23,680.12
33 $23,680.12 $677.16 $0.00 $133.89 $24,491.17
34 $24,491.17 $677.16 $0.00 $138.48 $25,306.81
35 $25,306.81 $677.16 $0.00 $143.09 $26,127.06
36 $26,127.06 $677.16 $0.00 $147.73 $26,951.95
37 $26,951.95 $677.16 $0.00 $152.39 $27,781.50
38 $27,781.50 $677.16 $0.00 $157.08 $28,615.74
39 $28,615.74 $677.16 $0.00 $161.80 $29,454.70
40 $29,454.70 $677.16 $0.00 $166.54 $30,298.40
41 $30,298.40 $677.16 $0.00 $171.31 $31,146.87
42 $31,146.87 $677.16 $0.00 $176.11 $32,000.14
43 $32,000.14 $677.16 $0.00 $180.93 $32,858.23
44 $32,858.23 $677.16 $0.00 $185.79 $33,721.18
45 $33,721.18 $677.16 $0.00 $190.66 $34,589.00
46 $34,589.00 $677.16 $0.00 $195.57 $35,461.73
47 $35,461.73 $677.16 $0.00 $200.51 $36,339.40
48 $36,339.40 $677.16 $0.00 $205.47 $37,222.03
49 $37,222.03 $677.16 $0.00 $210.46 $38,109.65
50 $38,109.65 $677.16 $0.00 $215.48 $39,002.29
51 $39,002.29 $677.16 $0.00 $220.52 $39,899.97
52 $39,899.97 $677.16 $0.00 $225.60 $40,802.73
53 $40,802.73 $677.16 $0.00 $230.70 $41,710.59
54 $41,710.59 $677.16 $0.00 $235.84 $42,623.59
55 $42,623.59 $677.16 $0.00 $241.00 $43,541.75
56 $43,541.75 $677.16 $0.00 $246.19 $44,465.10
57 $44,465.10 $677.16 $0.00 $251.41 $45,393.67
58 $45,393.67 $677.16 $0.00 $256.66 $46,327.49
59 $46,327.49 $677.16 $0.00 $261.94 $47,266.59
60 $47,266.59 $677.16 $0.00 $267.25 $48,211.00
61 $48,211.00 $677.16 $0.00 $272.59 $49,160.75
62 $49,160.75 $677.16 $0.00 $277.96 $50,115.87
63 $50,115.87 $677.16 $0.00 $283.36 $51,076.39
64 $51,076.39 $677.16 $0.00 $288.79 $52,042.34
65 $52,042.34 $677.16 $0.00 $294.25 $53,013.75
66 $53,013.75 $677.16 $0.00 $299.75 $53,990.66
67 $53,990.66 $677.16 $0.00 $305.27 $54,973.09
68 $54,973.09 $677.16 $0.00 $310.83 $55,961.08
69 $55,961.08 $677.16 $0.00 $316.41 $56,954.65
70 $56,954.65 $677.16 $0.00 $322.03 $57,953.84
71 $57,953.84 $677.16 $0.00 $327.68 $58,958.68
72 $58,958.68 $677.16 $0.00 $333.36 $59,969.20
73 $59,969.20 $677.16 $0.00 $339.07 $60,985.43
74 $60,985.43 $677.16 $0.00 $344.82 $62,007.41
75 $62,007.41 $677.16 $0.00 $350.60 $63,035.17
76 $63,035.17 $677.16 $0.00 $356.41 $64,068.74
77 $64,068.74 $677.16 $0.00 $362.25 $65,108.15
78 $65,108.15 $677.16 $0.00 $368.13 $66,153.44
79 $66,153.44 $677.16 $0.00 $374.04 $67,204.64
80 $67,204.64 $677.16 $0.00 $379.98 $68,261.78
81 $68,261.78 $677.16 $0.00 $385.96 $69,324.90
82 $69,324.90 $677.16 $0.00 $391.97 $70,394.03
83 $70,394.03 $677.16 $0.00 $398.02 $71,469.21
84 $71,469.21 $677.16 $0.00 $404.10 $72,550.47
85 $72,550.47 $677.16 $0.00 $410.21 $73,637.84
86 $73,637.84 $677.16 $0.00 $416.36 $74,731.36
87 $74,731.36 $677.16 $0.00 $422.54 $75,831.06
88 $75,831.06 $677.16 $0.00 $428.76 $76,936.98
89 $76,936.98 $677.16 $0.00 $435.01 $78,049.15
90 $78,049.15 $677.16 $0.00 $441.30 $79,167.61
91 $79,167.61 $677.16 $0.00 $447.63 $80,292.40
92 $80,292.40 $677.16 $0.00 $453.98 $81,423.54
93 $81,423.54 $677.16 $0.00 $460.38 $82,561.08
94 $82,561.08 $677.16 $0.00 $466.81 $83,705.05
95 $83,705.05 $677.16 $0.00 $473.28 $84,855.49
96 $84,855.49 $677.16 $0.00 $479.79 $86,012.44
97 $86,012.44 $677.16 $0.00 $486.33 $87,175.93
98 $87,175.93 $677.16 $0.00 $492.91 $88,346.00
99 $88,346.00 $677.16 $0.00 $499.52 $89,522.68
100 $89,522.68 $677.16 $0.00 $506.17 $90,706.01
101 $90,706.01 $677.16 $0.00 $512.86 $91,896.03
102 $91,896.03 $677.16 $0.00 $519.59 $93,092.78
103 $93,092.78 $677.16 $0.00 $526.36 $94,296.30
104 $94,296.30 $677.16 $0.00 $533.16 $95,506.62
105 $95,506.62 $677.16 $0.00 $540.01 $96,723.79
106 $96,723.79 $677.16 $0.00 $546.89 $97,947.84
107 $97,947.84 $677.16 $0.00 $553.81 $99,178.81
108 $99,178.81 $677.16 $0.00 $560.77 $100,416.74
109 $100,416.74 $677.16 $0.00 $567.77 $101,661.67
110 $101,661.67 $677.16 $0.00 $574.81 $102,913.64
111 $102,913.64 $677.16 $0.00 $581.89 $104,172.69
112 $104,172.69 $677.16 $0.00 $589.01 $105,438.86
113 $105,438.86 $677.16 $0.00 $596.17 $106,712.19
114 $106,712.19 $677.16 $0.00 $603.37 $107,992.72
115 $107,992.72 $677.16 $0.00 $610.61 $109,280.49
116 $109,280.49 $677.16 $0.00 $617.89 $110,575.54
117 $110,575.54 $677.16 $0.00 $625.21 $111,877.91
118 $111,877.91 $677.16 $0.00 $632.57 $113,187.64
119 $113,187.64 $677.16 $0.00 $639.98 $114,504.78
120 $114,504.78 $677.16 $0.00 $647.43 $115,829.37
121 $115,829.37 $677.16 $0.00 $654.92 $117,161.45
122 $117,161.45 $677.16 $0.00 $662.45 $118,501.06
123 $118,501.06 $677.16 $0.00 $670.02 $119,848.24
124 $119,848.24 $677.16 $0.00 $677.64 $121,203.04
125 $121,203.04 $677.16 $0.00 $685.30 $122,565.50
126 $122,565.50 $677.16 $0.00 $693.00 $123,935.66
127 $123,935.66 $677.16 $0.00 $700.75 $125,313.57
128 $125,313.57 $677.16 $0.00 $708.54 $126,699.27
129 $126,699.27 $677.16 $0.00 $716.38 $128,092.81
130 $128,092.81 $677.16 $0.00 $724.26 $129,494.23
131 $129,494.23 $677.16 $0.00 $732.18 $130,903.57
132 $130,903.57 $677.16 $0.00 $740.15 $132,320.88
133 $132,320.88 $677.16 $0.00 $748.16 $133,746.20
134 $133,746.20 $677.16 $0.00 $756.22 $135,179.58
135 $135,179.58 $677.16 $0.00 $764.32 $136,621.06
136 $136,621.06 $677.16 $0.00 $772.48 $138,070.70
137 $138,070.70 $677.16 $0.00 $780.67 $139,528.53
138 $139,528.53 $677.16 $0.00 $788.91 $140,994.60
139 $140,994.60 $677.16 $0.00 $797.20 $142,468.96
140 $142,468.96 $677.16 $0.00 $805.54 $143,951.66
141 $143,951.66 $677.16 $0.00 $813.92 $145,442.74
142 $145,442.74 $677.16 $0.00 $822.35 $146,942.25
143 $146,942.25 $677.16 $0.00 $830.83 $148,450.24
144 $148,450.24 $677.16 $0.00 $839.36 $149,966.76
145 $149,966.76 $677.16 $0.00 $847.93 $151,491.85
146 $151,491.85 $677.16 $0.00 $856.56 $153,025.57
147 $153,025.57 $677.16 $0.00 $865.23 $154,567.96
148 $154,567.96 $677.16 $0.00 $873.95 $156,119.07
149 $156,119.07 $677.16 $0.00 $882.72 $157,678.95
150 $157,678.95 $677.16 $0.00 $891.54 $159,247.65
151 $159,247.65 $677.16 $0.00 $900.41 $160,825.22
152 $160,825.22 $677.16 $0.00 $909.33 $162,411.71
153 $162,411.71 $677.16 $0.00 $918.30 $164,007.17
154 $164,007.17 $677.16 $0.00 $927.32 $165,611.65
155 $165,611.65 $677.16 $0.00 $936.39 $167,225.20
156 $167,225.20 $677.16 $0.00 $945.52 $168,847.88
157 $168,847.88 $677.16 $0.00 $954.69 $170,479.73
158 $170,479.73 $677.16 $0.00 $963.92 $172,120.81
159 $172,120.81 $677.16 $0.00 $973.20 $173,771.17
160 $173,771.17 $677.16 $0.00 $982.53 $175,430.86
161 $175,430.86 $677.16 $0.00 $991.91 $177,099.93
162 $177,099.93 $677.16 $0.00 $1,001.35 $178,778.44
163 $178,778.44 $677.16 $0.00 $1,010.84 $180,466.44
164 $180,466.44 $677.16 $0.00 $1,020.38 $182,163.98
165 $182,163.98 $677.16 $0.00 $1,029.98 $183,871.12
166 $183,871.12 $677.16 $0.00 $1,039.63 $185,587.91
167 $185,587.91 $677.16 $0.00 $1,049.34 $187,314.41
168 $187,314.41 $677.16 $0.00 $1,059.10 $189,050.67
169 $189,050.67 $677.16 $0.00 $1,068.92 $190,796.75
170 $190,796.75 $677.16 $0.00 $1,078.79 $192,552.70
171 $192,552.70 $677.16 $0.00 $1,088.72 $194,318.58
172 $194,318.58 $677.16 $0.00 $1,098.71 $196,094.45
173 $196,094.45 $677.16 $0.00 $1,108.75 $197,880.36
174 $197,880.36 $677.16 $0.00 $1,118.84 $199,676.36
175 $199,676.36 $677.16 $0.00 $1,129.00 $201,482.52
176 $201,482.52 $677.16 $0.00 $1,139.21 $203,298.89
177 $203,298.89 $677.16 $0.00 $1,149.48 $205,125.53
178 $205,125.53 $677.16 $0.00 $1,159.81 $206,962.50
179 $206,962.50 $677.16 $0.00 $1,170.20 $208,809.86
180 $208,809.86 $677.16 $0.00 $1,180.64 $210,667.66
181 $210,667.66 $677.16 $0.00 $1,191.15 $212,535.97
182 $212,535.97 $677.16 $0.00 $1,201.71 $214,414.84
183 $214,414.84 $677.16 $0.00 $1,212.33 $216,304.33
184 $216,304.33 $677.16 $0.00 $1,223.02 $218,204.51
185 $218,204.51 $677.16 $0.00 $1,233.76 $220,115.43
186 $220,115.43 $677.16 $0.00 $1,244.56 $222,037.15
187 $222,037.15 $677.16 $0.00 $1,255.43 $223,969.74
188 $223,969.74 $677.16 $0.00 $1,266.36 $225,913.26
189 $225,913.26 $677.16 $0.00 $1,277.35 $227,867.77
190 $227,867.77 $677.16 $0.00 $1,288.40 $229,833.33
191 $229,833.33 $677.16 $0.00 $1,299.51 $231,810.00
192 $231,810.00 $677.16 $0.00 $1,310.69 $233,797.85
193 $233,797.85 $677.16 $0.00 $1,321.93 $235,796.94
194 $235,796.94 $677.16 $0.00 $1,333.23 $237,807.33
195 $237,807.33 $677.16 $0.00 $1,344.60 $239,829.09
196 $239,829.09 $677.16 $0.00 $1,356.03 $241,862.28
197 $241,862.28 $677.16 $0.00 $1,367.52 $243,906.96
198 $243,906.96 $677.16 $0.00 $1,379.09 $245,963.21
199 $245,963.21 $677.16 $0.00 $1,390.71 $248,031.08
200 $248,031.08 $677.16 $0.00 $1,402.40 $250,110.64
201 $250,110.64 $677.16 $0.00 $1,414.16 $252,201.96
202 $252,201.96 $677.16 $0.00 $1,425.99 $254,305.11
203 $254,305.11 $677.16 $0.00 $1,437.88 $256,420.15
204 $256,420.15 $677.16 $0.00 $1,449.84 $258,547.15
205 $258,547.15 $677.16 $0.00 $1,461.86 $260,686.17
206 $260,686.17 $677.16 $0.00 $1,473.96 $262,837.29
207 $262,837.29 $677.16 $0.00 $1,486.12 $265,000.57
208 $265,000.57 $677.16 $0.00 $1,498.35 $267,176.08
209 $267,176.08 $677.16 $0.00 $1,510.65 $269,363.89
210 $269,363.89 $677.16 $0.00 $1,523.02 $271,564.07
211 $271,564.07 $677.16 $0.00 $1,535.46 $273,776.69
212 $273,776.69 $677.16 $0.00 $1,547.97 $276,001.82
213 $276,001.82 $677.16 $0.00 $1,560.55 $278,239.53
214 $278,239.53 $677.16 $0.00 $1,573.21 $280,489.90
215 $280,489.90 $677.16 $0.00 $1,585.93 $282,752.99
216 $282,752.99 $677.16 $0.00 $1,598.73 $285,028.88
217 $285,028.88 $677.16 $79,389.56 $1,611.59 $207,928.07
218 $207,928.07 $677.16 $0.00 $1,175.66 $209,780.89
219 $209,780.89 $677.16 $0.00 $1,186.13 $211,644.18
220 $211,644.18 $677.16 $0.00 $1,196.67 $213,518.01
221 $213,518.01 $677.16 $0.00 $1,207.26 $215,402.43
222 $215,402.43 $677.16 $0.00 $1,217.92 $217,297.51
223 $217,297.51 $677.16 $0.00 $1,228.63 $219,203.30
224 $219,203.30 $677.16 $0.00 $1,239.41 $221,119.87
225 $221,119.87 $677.16 $0.00 $1,250.24 $223,047.27
226 $223,047.27 $677.16 $0.00 $1,261.14 $224,985.57
227 $224,985.57 $677.16 $0.00 $1,272.10 $226,934.83
228 $226,934.83 $677.16 $0.00 $1,283.12 $228,895.11
229 $228,895.11 $677.16 $83,359.03 $1,294.21 $147,507.45
230 $147,507.45 $677.16 $0.00 $834.03 $149,018.64
231 $149,018.64 $677.16 $0.00 $842.57 $150,538.37
232 $150,538.37 $677.16 $0.00 $851.17 $152,066.70
233 $152,066.70 $677.16 $0.00 $859.81 $153,603.67
234 $153,603.67 $677.16 $0.00 $868.50 $155,149.33
235 $155,149.33 $677.16 $0.00 $877.24 $156,703.73
236 $156,703.73 $677.16 $0.00 $886.03 $158,266.92
237 $158,266.92 $677.16 $0.00 $894.86 $159,838.94
238 $159,838.94 $677.16 $0.00 $903.75 $161,419.85
239 $161,419.85 $677.16 $0.00 $912.69 $163,009.70
240 $163,009.70 $677.16 $0.00 $921.68 $164,608.54
241 $164,608.54 $677.16 $87,526.98 $930.72 $78,689.44
242 $78,689.44 $677.16 $0.00 $444.92 $79,811.52
243 $79,811.52 $677.16 $0.00 $451.27 $80,939.95
244 $80,939.95 $677.16 $0.00 $457.65 $82,074.76
245 $82,074.76 $677.16 $0.00 $464.06 $83,215.98
246 $83,215.98 $677.16 $0.00 $470.52 $84,363.66
247 $84,363.66 $677.16 $0.00 $477.00 $85,517.82
248 $85,517.82 $677.16 $0.00 $483.53 $86,678.51
249 $86,678.51 $677.16 $0.00 $490.09 $87,845.76
250 $87,845.76 $677.16 $0.00 $496.69 $89,019.61
251 $89,019.61 $677.16 $0.00 $503.33 $90,200.10
252 $90,200.10 $677.16 $0.00 $510.00 $91,387.26
253 $91,387.26 $0.00 $91,903.33 $516.72 $0.65