529 College Savings Calculator 2026
Tax-free growth for education. Project your savings, find your monthly target, or plan a 529→Roth IRA rollover.
Try another scenario
How to Use This Calculator
Tab "College Savings Projector"
Enter your child's age, monthly contribution, current 529 balance, and school type. The calculator projects your balance at college age and compares it to the inflation-adjusted 4-year cost of your target school. In "More options," select your state to see your annual state tax deduction savings — 35+ states offer deductions, with Pennsylvania and Colorado among the most generous.
Tab "How Much Do I Need?"
The reverse calculator. Enter your child's age, school type, and coverage target (50-100%). The calculator tells you the required monthly contribution to reach your goal, factoring in education cost inflation (~5% historically). The "Cost of Waiting" section shows how much more you'd need if you delay starting by 5 years — compound growth penalizes procrastination.
Tab "529 → Roth Rollover"
The SECURE 2.0 provision. Enter the year your 529 was opened, current balance, contributions in the last 5 years, and beneficiary's earned income. The calculator shows how much you can roll into a Roth IRA this year and builds a year-by-year schedule to maximize the $35,000 lifetime cap. The rollover is limited to four constraints: annual Roth IRA limit, earned income, remaining lifetime cap, and eligible balance (excluding last 5 years of contributions).
The Formulas
No federal tax deduction on contributions
Tax-free growth (no annual tax on dividends/gains)
Tax-free withdrawals for qualified education expenses
Non-qualified withdrawals: earnings taxed + 10% penalty
Gift Tax (2026):
Annual exclusion: $19,000/donor/beneficiary
Superfunding (5-year election): $95,000 ($190,000/couple)
OBBBA 2026 Changes:
K-12 tuition: $20,000/year (doubled from $10,000)
New K-12 expenses: tutoring, test fees, dual enrollment, curriculum
Postsecondary credentials: WIOA-approved, professional certs
529→Roth IRA Rollover (SECURE 2.0 §126):
Lifetime cap: $35,000 per beneficiary
Account must be open 15+ years
Annual limit: Roth IRA contribution limit ($7,500 under 50 / $8,600 50+)
Contributions in last 5 years: not eligible
Earned income: rollover ≤ beneficiary's earned income
Income limits: bypassed (not subject to Roth phase-outs)
Future College Cost:
FV = Current Cost × (1 + inflation)years
4-Year Total = FV × 4
529 Balance Projection:
FV = Balance × (1 + r)n + PMT × [((1 + r)n − 1) / r]
All growth is tax-free — no annual dividend drag
College Costs 2025-2026 (College Board): Public in-state: $25,850/year. Public out-of-state: $45,780/year. Private nonprofit: $60,920/year. At 5% annual education inflation, a newborn's 4-year public in-state cost will be approximately $248,000 in 18 years.
Example
Sofia — Marketing Manager, Age 33, Daughter Age 2, Colorado, $105K Income
Contributes $400/month to Colorado's 529 plan. Targeting 100% coverage of public in-state university. Plans to keep contributing until daughter turns 18.
Sofia will cover ~79% of her daughter's public in-state university. To cover 100%, she'd need ~$510/month — or start a year earlier at ~$475/month. If her daughter doesn't use all the funds, Sofia can roll up to $35,000 into a Roth IRA (after the account is 15 years old).
Frequently Asked Questions
Related Calculators
Embed This Calculator
Free to embed on your website. Copy the code below: