Savings Plan and Future Cost Estimation for Texas State Technical College Harlingen

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2042$29,955
Monthly savings required$133

How much will it cost to send your child to Texas State Technical College Harlingen in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $59,910.69 for students enrolling in 2042 if tuition increases average 7% per year until then.   Assuming you have no current college savings, monthly deposits of $133.08 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$8,563.00
Years until enrollment18
Annual Tuition Increase7%
Current Savings$0.00
After Tax Return on Savings7%
Years of enrollment2

Current Savings Shortfall

College Savings Calculator

Update Your Savings Plan

Discover how much will you need to start saving now to afford Texas State Technical College Harlingen in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $133.08 $0.00 $0.00 $133.08
2 $133.08 $133.08 $0.00 $0.75 $266.91
3 $266.91 $133.08 $0.00 $1.51 $401.50
4 $401.50 $133.08 $0.00 $2.27 $536.85
5 $536.85 $133.08 $0.00 $3.04 $672.97
6 $672.97 $133.08 $0.00 $3.81 $809.86
7 $809.86 $133.08 $0.00 $4.58 $947.52
8 $947.52 $133.08 $0.00 $5.36 $1,085.96
9 $1,085.96 $133.08 $0.00 $6.14 $1,225.18
10 $1,225.18 $133.08 $0.00 $6.93 $1,365.19
11 $1,365.19 $133.08 $0.00 $7.72 $1,505.99
12 $1,505.99 $133.08 $0.00 $8.52 $1,647.59
13 $1,647.59 $133.08 $0.00 $9.32 $1,789.99
14 $1,789.99 $133.08 $0.00 $10.12 $1,933.19
15 $1,933.19 $133.08 $0.00 $10.93 $2,077.20
16 $2,077.20 $133.08 $0.00 $11.74 $2,222.02
17 $2,222.02 $133.08 $0.00 $12.56 $2,367.66
18 $2,367.66 $133.08 $0.00 $13.39 $2,514.13
19 $2,514.13 $133.08 $0.00 $14.22 $2,661.43
20 $2,661.43 $133.08 $0.00 $15.05 $2,809.56
21 $2,809.56 $133.08 $0.00 $15.89 $2,958.53
22 $2,958.53 $133.08 $0.00 $16.73 $3,108.34
23 $3,108.34 $133.08 $0.00 $17.58 $3,259.00
24 $3,259.00 $133.08 $0.00 $18.43 $3,410.51
25 $3,410.51 $133.08 $0.00 $19.28 $3,562.87
26 $3,562.87 $133.08 $0.00 $20.14 $3,716.09
27 $3,716.09 $133.08 $0.00 $21.01 $3,870.18
28 $3,870.18 $133.08 $0.00 $21.88 $4,025.14
29 $4,025.14 $133.08 $0.00 $22.76 $4,180.98
30 $4,180.98 $133.08 $0.00 $23.64 $4,337.70
31 $4,337.70 $133.08 $0.00 $24.53 $4,495.31
32 $4,495.31 $133.08 $0.00 $25.42 $4,653.81
33 $4,653.81 $133.08 $0.00 $26.31 $4,813.20
34 $4,813.20 $133.08 $0.00 $27.21 $4,973.49
35 $4,973.49 $133.08 $0.00 $28.12 $5,134.69
36 $5,134.69 $133.08 $0.00 $29.03 $5,296.80
37 $5,296.80 $133.08 $0.00 $29.95 $5,459.83
38 $5,459.83 $133.08 $0.00 $30.87 $5,623.78
39 $5,623.78 $133.08 $0.00 $31.80 $5,788.66
40 $5,788.66 $133.08 $0.00 $32.73 $5,954.47
41 $5,954.47 $133.08 $0.00 $33.67 $6,121.22
42 $6,121.22 $133.08 $0.00 $34.61 $6,288.91
43 $6,288.91 $133.08 $0.00 $35.56 $6,457.55
44 $6,457.55 $133.08 $0.00 $36.51 $6,627.14
45 $6,627.14 $133.08 $0.00 $37.47 $6,797.69
46 $6,797.69 $133.08 $0.00 $38.44 $6,969.21
47 $6,969.21 $133.08 $0.00 $39.40 $7,141.69
48 $7,141.69 $133.08 $0.00 $40.38 $7,315.15
49 $7,315.15 $133.08 $0.00 $41.36 $7,489.59
50 $7,489.59 $133.08 $0.00 $42.35 $7,665.02
51 $7,665.02 $133.08 $0.00 $43.34 $7,841.44
52 $7,841.44 $133.08 $0.00 $44.34 $8,018.86
53 $8,018.86 $133.08 $0.00 $45.34 $8,197.28
54 $8,197.28 $133.08 $0.00 $46.35 $8,376.71
55 $8,376.71 $133.08 $0.00 $47.36 $8,557.15
56 $8,557.15 $133.08 $0.00 $48.38 $8,738.61
57 $8,738.61 $133.08 $0.00 $49.41 $8,921.10
58 $8,921.10 $133.08 $0.00 $50.44 $9,104.62
59 $9,104.62 $133.08 $0.00 $51.48 $9,289.18
60 $9,289.18 $133.08 $0.00 $52.52 $9,474.78
61 $9,474.78 $133.08 $0.00 $53.57 $9,661.43
62 $9,661.43 $133.08 $0.00 $54.63 $9,849.14
63 $9,849.14 $133.08 $0.00 $55.69 $10,037.91
64 $10,037.91 $133.08 $0.00 $56.76 $10,227.75
65 $10,227.75 $133.08 $0.00 $57.83 $10,418.66
66 $10,418.66 $133.08 $0.00 $58.91 $10,610.65
67 $10,610.65 $133.08 $0.00 $59.99 $10,803.72
68 $10,803.72 $133.08 $0.00 $61.09 $10,997.89
69 $10,997.89 $133.08 $0.00 $62.18 $11,193.15
70 $11,193.15 $133.08 $0.00 $63.29 $11,389.52
71 $11,389.52 $133.08 $0.00 $64.40 $11,587.00
72 $11,587.00 $133.08 $0.00 $65.51 $11,785.59
73 $11,785.59 $133.08 $0.00 $66.64 $11,985.31
74 $11,985.31 $133.08 $0.00 $67.77 $12,186.16
75 $12,186.16 $133.08 $0.00 $68.90 $12,388.14
76 $12,388.14 $133.08 $0.00 $70.04 $12,591.26
77 $12,591.26 $133.08 $0.00 $71.19 $12,795.53
78 $12,795.53 $133.08 $0.00 $72.35 $13,000.96
79 $13,000.96 $133.08 $0.00 $73.51 $13,207.55
80 $13,207.55 $133.08 $0.00 $74.68 $13,415.31
81 $13,415.31 $133.08 $0.00 $75.85 $13,624.24
82 $13,624.24 $133.08 $0.00 $77.03 $13,834.35
83 $13,834.35 $133.08 $0.00 $78.22 $14,045.65
84 $14,045.65 $133.08 $0.00 $79.42 $14,258.15
85 $14,258.15 $133.08 $0.00 $80.62 $14,471.85
86 $14,471.85 $133.08 $0.00 $81.83 $14,686.76
87 $14,686.76 $133.08 $0.00 $83.04 $14,902.88
88 $14,902.88 $133.08 $0.00 $84.26 $15,120.22
89 $15,120.22 $133.08 $0.00 $85.49 $15,338.79
90 $15,338.79 $133.08 $0.00 $86.73 $15,558.60
91 $15,558.60 $133.08 $0.00 $87.97 $15,779.65
92 $15,779.65 $133.08 $0.00 $89.22 $16,001.95
93 $16,001.95 $133.08 $0.00 $90.48 $16,225.51
94 $16,225.51 $133.08 $0.00 $91.74 $16,450.33
95 $16,450.33 $133.08 $0.00 $93.01 $16,676.42
96 $16,676.42 $133.08 $0.00 $94.29 $16,903.79
97 $16,903.79 $133.08 $0.00 $95.58 $17,132.45
98 $17,132.45 $133.08 $0.00 $96.87 $17,362.40
99 $17,362.40 $133.08 $0.00 $98.17 $17,593.65
100 $17,593.65 $133.08 $0.00 $99.48 $17,826.21
101 $17,826.21 $133.08 $0.00 $100.79 $18,060.08
102 $18,060.08 $133.08 $0.00 $102.11 $18,295.27
103 $18,295.27 $133.08 $0.00 $103.44 $18,531.79
104 $18,531.79 $133.08 $0.00 $104.78 $18,769.65
105 $18,769.65 $133.08 $0.00 $106.13 $19,008.86
106 $19,008.86 $133.08 $0.00 $107.48 $19,249.42
107 $19,249.42 $133.08 $0.00 $108.84 $19,491.34
108 $19,491.34 $133.08 $0.00 $110.21 $19,734.63
109 $19,734.63 $133.08 $0.00 $111.58 $19,979.29
110 $19,979.29 $133.08 $0.00 $112.97 $20,225.34
111 $20,225.34 $133.08 $0.00 $114.36 $20,472.78
112 $20,472.78 $133.08 $0.00 $115.76 $20,721.62
113 $20,721.62 $133.08 $0.00 $117.16 $20,971.86
114 $20,971.86 $133.08 $0.00 $118.58 $21,223.52
115 $21,223.52 $133.08 $0.00 $120.00 $21,476.60
116 $21,476.60 $133.08 $0.00 $121.43 $21,731.11
117 $21,731.11 $133.08 $0.00 $122.87 $21,987.06
118 $21,987.06 $133.08 $0.00 $124.32 $22,244.46
119 $22,244.46 $133.08 $0.00 $125.77 $22,503.31
120 $22,503.31 $133.08 $0.00 $127.24 $22,763.63
121 $22,763.63 $133.08 $0.00 $128.71 $23,025.42
122 $23,025.42 $133.08 $0.00 $130.19 $23,288.69
123 $23,288.69 $133.08 $0.00 $131.68 $23,553.45
124 $23,553.45 $133.08 $0.00 $133.17 $23,819.70
125 $23,819.70 $133.08 $0.00 $134.68 $24,087.46
126 $24,087.46 $133.08 $0.00 $136.19 $24,356.73
127 $24,356.73 $133.08 $0.00 $137.72 $24,627.53
128 $24,627.53 $133.08 $0.00 $139.25 $24,899.86
129 $24,899.86 $133.08 $0.00 $140.79 $25,173.73
130 $25,173.73 $133.08 $0.00 $142.34 $25,449.15
131 $25,449.15 $133.08 $0.00 $143.89 $25,726.12
132 $25,726.12 $133.08 $0.00 $145.46 $26,004.66
133 $26,004.66 $133.08 $0.00 $147.03 $26,284.77
134 $26,284.77 $133.08 $0.00 $148.62 $26,566.47
135 $26,566.47 $133.08 $0.00 $150.21 $26,849.76
136 $26,849.76 $133.08 $0.00 $151.81 $27,134.65
137 $27,134.65 $133.08 $0.00 $153.42 $27,421.15
138 $27,421.15 $133.08 $0.00 $155.04 $27,709.27
139 $27,709.27 $133.08 $0.00 $156.67 $27,999.02
140 $27,999.02 $133.08 $0.00 $158.31 $28,290.41
141 $28,290.41 $133.08 $0.00 $159.96 $28,583.45
142 $28,583.45 $133.08 $0.00 $161.61 $28,878.14
143 $28,878.14 $133.08 $0.00 $163.28 $29,174.50
144 $29,174.50 $133.08 $0.00 $164.96 $29,472.54
145 $29,472.54 $133.08 $0.00 $166.64 $29,772.26
146 $29,772.26 $133.08 $0.00 $168.34 $30,073.68
147 $30,073.68 $133.08 $0.00 $170.04 $30,376.80
148 $30,376.80 $133.08 $0.00 $171.75 $30,681.63
149 $30,681.63 $133.08 $0.00 $173.48 $30,988.19
150 $30,988.19 $133.08 $0.00 $175.21 $31,296.48
151 $31,296.48 $133.08 $0.00 $176.95 $31,606.51
152 $31,606.51 $133.08 $0.00 $178.71 $31,918.30
153 $31,918.30 $133.08 $0.00 $180.47 $32,231.85
154 $32,231.85 $133.08 $0.00 $182.24 $32,547.17
155 $32,547.17 $133.08 $0.00 $184.03 $32,864.28
156 $32,864.28 $133.08 $0.00 $185.82 $33,183.18
157 $33,183.18 $133.08 $0.00 $187.62 $33,503.88
158 $33,503.88 $133.08 $0.00 $189.44 $33,826.40
159 $33,826.40 $133.08 $0.00 $191.26 $34,150.74
160 $34,150.74 $133.08 $0.00 $193.09 $34,476.91
161 $34,476.91 $133.08 $0.00 $194.94 $34,804.93
162 $34,804.93 $133.08 $0.00 $196.79 $35,134.80
163 $35,134.80 $133.08 $0.00 $198.66 $35,466.54
164 $35,466.54 $133.08 $0.00 $200.53 $35,800.15
165 $35,800.15 $133.08 $0.00 $202.42 $36,135.65
166 $36,135.65 $133.08 $0.00 $204.32 $36,473.05
167 $36,473.05 $133.08 $0.00 $206.22 $36,812.35
168 $36,812.35 $133.08 $0.00 $208.14 $37,153.57
169 $37,153.57 $133.08 $0.00 $210.07 $37,496.72
170 $37,496.72 $133.08 $0.00 $212.01 $37,841.81
171 $37,841.81 $133.08 $0.00 $213.96 $38,188.85
172 $38,188.85 $133.08 $0.00 $215.93 $38,537.86
173 $38,537.86 $133.08 $0.00 $217.90 $38,888.84
174 $38,888.84 $133.08 $0.00 $219.88 $39,241.80
175 $39,241.80 $133.08 $0.00 $221.88 $39,596.76
176 $39,596.76 $133.08 $0.00 $223.89 $39,953.73
177 $39,953.73 $133.08 $0.00 $225.90 $40,312.71
178 $40,312.71 $133.08 $0.00 $227.93 $40,673.72
179 $40,673.72 $133.08 $0.00 $229.98 $41,036.78
180 $41,036.78 $133.08 $0.00 $232.03 $41,401.89
181 $41,401.89 $133.08 $0.00 $234.09 $41,769.06
182 $41,769.06 $133.08 $0.00 $236.17 $42,138.31
183 $42,138.31 $133.08 $0.00 $238.26 $42,509.65
184 $42,509.65 $133.08 $0.00 $240.36 $42,883.09
185 $42,883.09 $133.08 $0.00 $242.47 $43,258.64
186 $43,258.64 $133.08 $0.00 $244.59 $43,636.31
187 $43,636.31 $133.08 $0.00 $246.73 $44,016.12
188 $44,016.12 $133.08 $0.00 $248.87 $44,398.07
189 $44,398.07 $133.08 $0.00 $251.03 $44,782.18
190 $44,782.18 $133.08 $0.00 $253.20 $45,168.46
191 $45,168.46 $133.08 $0.00 $255.39 $45,556.93
192 $45,556.93 $133.08 $0.00 $257.59 $45,947.60
193 $45,947.60 $133.08 $0.00 $259.79 $46,340.47
194 $46,340.47 $133.08 $0.00 $262.02 $46,735.57
195 $46,735.57 $133.08 $0.00 $264.25 $47,132.90
196 $47,132.90 $133.08 $0.00 $266.50 $47,532.48
197 $47,532.48 $133.08 $0.00 $268.76 $47,934.32
198 $47,934.32 $133.08 $0.00 $271.03 $48,338.43
199 $48,338.43 $133.08 $0.00 $273.31 $48,744.82
200 $48,744.82 $133.08 $0.00 $275.61 $49,153.51
201 $49,153.51 $133.08 $0.00 $277.92 $49,564.51
202 $49,564.51 $133.08 $0.00 $280.24 $49,977.83
203 $49,977.83 $133.08 $0.00 $282.58 $50,393.49
204 $50,393.49 $133.08 $0.00 $284.93 $50,811.50
205 $50,811.50 $133.08 $0.00 $287.30 $51,231.88
206 $51,231.88 $133.08 $0.00 $289.67 $51,654.63
207 $51,654.63 $133.08 $0.00 $292.06 $52,079.77
208 $52,079.77 $133.08 $0.00 $294.47 $52,507.32
209 $52,507.32 $133.08 $0.00 $296.88 $52,937.28
210 $52,937.28 $133.08 $0.00 $299.32 $53,369.68
211 $53,369.68 $133.08 $0.00 $301.76 $53,804.52
212 $53,804.52 $133.08 $0.00 $304.22 $54,241.82
213 $54,241.82 $133.08 $0.00 $306.69 $54,681.59
214 $54,681.59 $133.08 $0.00 $309.18 $55,123.85
215 $55,123.85 $133.08 $0.00 $311.68 $55,568.61
216 $55,568.61 $133.08 $0.00 $314.19 $56,015.88
217 $56,015.88 $133.08 $28,942.36 $316.72 $27,523.32
218 $27,523.32 $133.08 $0.00 $155.62 $27,812.02
219 $27,812.02 $133.08 $0.00 $157.25 $28,102.35
220 $28,102.35 $133.08 $0.00 $158.89 $28,394.32
221 $28,394.32 $133.08 $0.00 $160.55 $28,687.95
222 $28,687.95 $133.08 $0.00 $162.21 $28,983.24
223 $28,983.24 $133.08 $0.00 $163.88 $29,280.20
224 $29,280.20 $133.08 $0.00 $165.55 $29,578.83
225 $29,578.83 $133.08 $0.00 $167.24 $29,879.15
226 $29,879.15 $133.08 $0.00 $168.94 $30,181.17
227 $30,181.17 $133.08 $0.00 $170.65 $30,484.90
228 $30,484.90 $133.08 $0.00 $172.37 $30,790.35
229 $30,790.35 $0.00 $30,968.33 $174.09 -$3.89