Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$68,335
Monthly savings required$304

How much will it cost to send your child to Harper College in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $136,669.74 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $303.71 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$27,702.00
Years until enrollment18
Annual Tuition Increase5%
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 Harper College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $303.71 $0.00 $0.00 $303.71
2 $303.71 $303.71 $0.00 $1.72 $609.14
3 $609.14 $303.71 $0.00 $3.44 $916.29
4 $916.29 $303.71 $0.00 $5.18 $1,225.18
5 $1,225.18 $303.71 $0.00 $6.93 $1,535.82
6 $1,535.82 $303.71 $0.00 $8.68 $1,848.21
7 $1,848.21 $303.71 $0.00 $10.45 $2,162.37
8 $2,162.37 $303.71 $0.00 $12.23 $2,478.31
9 $2,478.31 $303.71 $0.00 $14.01 $2,796.03
10 $2,796.03 $303.71 $0.00 $15.81 $3,115.55
11 $3,115.55 $303.71 $0.00 $17.62 $3,436.88
12 $3,436.88 $303.71 $0.00 $19.43 $3,760.02
13 $3,760.02 $303.71 $0.00 $21.26 $4,084.99
14 $4,084.99 $303.71 $0.00 $23.10 $4,411.80
15 $4,411.80 $303.71 $0.00 $24.94 $4,740.45
16 $4,740.45 $303.71 $0.00 $26.80 $5,070.96
17 $5,070.96 $303.71 $0.00 $28.67 $5,403.34
18 $5,403.34 $303.71 $0.00 $30.55 $5,737.60
19 $5,737.60 $303.71 $0.00 $32.44 $6,073.75
20 $6,073.75 $303.71 $0.00 $34.34 $6,411.80
21 $6,411.80 $303.71 $0.00 $36.25 $6,751.76
22 $6,751.76 $303.71 $0.00 $38.18 $7,093.65
23 $7,093.65 $303.71 $0.00 $40.11 $7,437.47
24 $7,437.47 $303.71 $0.00 $42.05 $7,783.23
25 $7,783.23 $303.71 $0.00 $44.01 $8,130.95
26 $8,130.95 $303.71 $0.00 $45.97 $8,480.63
27 $8,480.63 $303.71 $0.00 $47.95 $8,832.29
28 $8,832.29 $303.71 $0.00 $49.94 $9,185.94
29 $9,185.94 $303.71 $0.00 $51.94 $9,541.59
30 $9,541.59 $303.71 $0.00 $53.95 $9,899.25
31 $9,899.25 $303.71 $0.00 $55.97 $10,258.93
32 $10,258.93 $303.71 $0.00 $58.01 $10,620.65
33 $10,620.65 $303.71 $0.00 $60.05 $10,984.41
34 $10,984.41 $303.71 $0.00 $62.11 $11,350.23
35 $11,350.23 $303.71 $0.00 $64.18 $11,718.12
36 $11,718.12 $303.71 $0.00 $66.26 $12,088.09
37 $12,088.09 $303.71 $0.00 $68.35 $12,460.15
38 $12,460.15 $303.71 $0.00 $70.45 $12,834.31
39 $12,834.31 $303.71 $0.00 $72.57 $13,210.59
40 $13,210.59 $303.71 $0.00 $74.69 $13,588.99
41 $13,588.99 $303.71 $0.00 $76.83 $13,969.53
42 $13,969.53 $303.71 $0.00 $78.99 $14,352.23
43 $14,352.23 $303.71 $0.00 $81.15 $14,737.09
44 $14,737.09 $303.71 $0.00 $83.33 $15,124.13
45 $15,124.13 $303.71 $0.00 $85.51 $15,513.35
46 $15,513.35 $303.71 $0.00 $87.71 $15,904.77
47 $15,904.77 $303.71 $0.00 $89.93 $16,298.41
48 $16,298.41 $303.71 $0.00 $92.15 $16,694.27
49 $16,694.27 $303.71 $0.00 $94.39 $17,092.37
50 $17,092.37 $303.71 $0.00 $96.64 $17,492.72
51 $17,492.72 $303.71 $0.00 $98.91 $17,895.34
52 $17,895.34 $303.71 $0.00 $101.18 $18,300.23
53 $18,300.23 $303.71 $0.00 $103.47 $18,707.41
54 $18,707.41 $303.71 $0.00 $105.77 $19,116.89
55 $19,116.89 $303.71 $0.00 $108.09 $19,528.69
56 $19,528.69 $303.71 $0.00 $110.42 $19,942.82
57 $19,942.82 $303.71 $0.00 $112.76 $20,359.29
58 $20,359.29 $303.71 $0.00 $115.11 $20,778.11
59 $20,778.11 $303.71 $0.00 $117.48 $21,199.30
60 $21,199.30 $303.71 $0.00 $119.86 $21,622.87
61 $21,622.87 $303.71 $0.00 $122.26 $22,048.84
62 $22,048.84 $303.71 $0.00 $124.67 $22,477.22
63 $22,477.22 $303.71 $0.00 $127.09 $22,908.02
64 $22,908.02 $303.71 $0.00 $129.53 $23,341.26
65 $23,341.26 $303.71 $0.00 $131.97 $23,776.94
66 $23,776.94 $303.71 $0.00 $134.44 $24,215.09
67 $24,215.09 $303.71 $0.00 $136.92 $24,655.72
68 $24,655.72 $303.71 $0.00 $139.41 $25,098.84
69 $25,098.84 $303.71 $0.00 $141.91 $25,544.46
70 $25,544.46 $303.71 $0.00 $144.43 $25,992.60
71 $25,992.60 $303.71 $0.00 $146.97 $26,443.28
72 $26,443.28 $303.71 $0.00 $149.51 $26,896.50
73 $26,896.50 $303.71 $0.00 $152.08 $27,352.29
74 $27,352.29 $303.71 $0.00 $154.65 $27,810.65
75 $27,810.65 $303.71 $0.00 $157.25 $28,271.61
76 $28,271.61 $303.71 $0.00 $159.85 $28,735.17
77 $28,735.17 $303.71 $0.00 $162.47 $29,201.35
78 $29,201.35 $303.71 $0.00 $165.11 $29,670.17
79 $29,670.17 $303.71 $0.00 $167.76 $30,141.64
80 $30,141.64 $303.71 $0.00 $170.43 $30,615.78
81 $30,615.78 $303.71 $0.00 $173.11 $31,092.60
82 $31,092.60 $303.71 $0.00 $175.80 $31,572.11
83 $31,572.11 $303.71 $0.00 $178.51 $32,054.33
84 $32,054.33 $303.71 $0.00 $181.24 $32,539.28
85 $32,539.28 $303.71 $0.00 $183.98 $33,026.97
86 $33,026.97 $303.71 $0.00 $186.74 $33,517.42
87 $33,517.42 $303.71 $0.00 $189.51 $34,010.64
88 $34,010.64 $303.71 $0.00 $192.30 $34,506.65
89 $34,506.65 $303.71 $0.00 $195.11 $35,005.47
90 $35,005.47 $303.71 $0.00 $197.93 $35,507.11
91 $35,507.11 $303.71 $0.00 $200.76 $36,011.58
92 $36,011.58 $303.71 $0.00 $203.61 $36,518.90
93 $36,518.90 $303.71 $0.00 $206.48 $37,029.09
94 $37,029.09 $303.71 $0.00 $209.37 $37,542.17
95 $37,542.17 $303.71 $0.00 $212.27 $38,058.15
96 $38,058.15 $303.71 $0.00 $215.19 $38,577.05
97 $38,577.05 $303.71 $0.00 $218.12 $39,098.88
98 $39,098.88 $303.71 $0.00 $221.07 $39,623.66
99 $39,623.66 $303.71 $0.00 $224.04 $40,151.41
100 $40,151.41 $303.71 $0.00 $227.02 $40,682.14
101 $40,682.14 $303.71 $0.00 $230.02 $41,215.87
102 $41,215.87 $303.71 $0.00 $233.04 $41,752.62
103 $41,752.62 $303.71 $0.00 $236.08 $42,292.41
104 $42,292.41 $303.71 $0.00 $239.13 $42,835.25
105 $42,835.25 $303.71 $0.00 $242.20 $43,381.16
106 $43,381.16 $303.71 $0.00 $245.28 $43,930.15
107 $43,930.15 $303.71 $0.00 $248.39 $44,482.25
108 $44,482.25 $303.71 $0.00 $251.51 $45,037.47
109 $45,037.47 $303.71 $0.00 $254.65 $45,595.83
110 $45,595.83 $303.71 $0.00 $257.81 $46,157.35
111 $46,157.35 $303.71 $0.00 $260.98 $46,722.04
112 $46,722.04 $303.71 $0.00 $264.17 $47,289.92
113 $47,289.92 $303.71 $0.00 $267.38 $47,861.01
114 $47,861.01 $303.71 $0.00 $270.61 $48,435.33
115 $48,435.33 $303.71 $0.00 $273.86 $49,012.90
116 $49,012.90 $303.71 $0.00 $277.13 $49,593.74
117 $49,593.74 $303.71 $0.00 $280.41 $50,177.86
118 $50,177.86 $303.71 $0.00 $283.71 $50,765.28
119 $50,765.28 $303.71 $0.00 $287.03 $51,356.02
120 $51,356.02 $303.71 $0.00 $290.37 $51,950.10
121 $51,950.10 $303.71 $0.00 $293.73 $52,547.54
122 $52,547.54 $303.71 $0.00 $297.11 $53,148.36
123 $53,148.36 $303.71 $0.00 $300.51 $53,752.58
124 $53,752.58 $303.71 $0.00 $303.92 $54,360.21
125 $54,360.21 $303.71 $0.00 $307.36 $54,971.28
126 $54,971.28 $303.71 $0.00 $310.82 $55,585.81
127 $55,585.81 $303.71 $0.00 $314.29 $56,203.81
128 $56,203.81 $303.71 $0.00 $317.78 $56,825.30
129 $56,825.30 $303.71 $0.00 $321.30 $57,450.31
130 $57,450.31 $303.71 $0.00 $324.83 $58,078.85
131 $58,078.85 $303.71 $0.00 $328.39 $58,710.95
132 $58,710.95 $303.71 $0.00 $331.96 $59,346.62
133 $59,346.62 $303.71 $0.00 $335.55 $59,985.88
134 $59,985.88 $303.71 $0.00 $339.17 $60,628.76
135 $60,628.76 $303.71 $0.00 $342.80 $61,275.27
136 $61,275.27 $303.71 $0.00 $346.46 $61,925.44
137 $61,925.44 $303.71 $0.00 $350.14 $62,579.29
138 $62,579.29 $303.71 $0.00 $353.83 $63,236.83
139 $63,236.83 $303.71 $0.00 $357.55 $63,898.09
140 $63,898.09 $303.71 $0.00 $361.29 $64,563.09
141 $64,563.09 $303.71 $0.00 $365.05 $65,231.85
142 $65,231.85 $303.71 $0.00 $368.83 $65,904.39
143 $65,904.39 $303.71 $0.00 $372.63 $66,580.73
144 $66,580.73 $303.71 $0.00 $376.46 $67,260.90
145 $67,260.90 $303.71 $0.00 $380.30 $67,944.91
146 $67,944.91 $303.71 $0.00 $384.17 $68,632.79
147 $68,632.79 $303.71 $0.00 $388.06 $69,324.56
148 $69,324.56 $303.71 $0.00 $391.97 $70,020.24
149 $70,020.24 $303.71 $0.00 $395.90 $70,719.85
150 $70,719.85 $303.71 $0.00 $399.86 $71,423.42
151 $71,423.42 $303.71 $0.00 $403.84 $72,130.97
152 $72,130.97 $303.71 $0.00 $407.84 $72,842.52
153 $72,842.52 $303.71 $0.00 $411.86 $73,558.09
154 $73,558.09 $303.71 $0.00 $415.91 $74,277.71
155 $74,277.71 $303.71 $0.00 $419.98 $75,001.40
156 $75,001.40 $303.71 $0.00 $424.07 $75,729.18
157 $75,729.18 $303.71 $0.00 $428.18 $76,461.07
158 $76,461.07 $303.71 $0.00 $432.32 $77,197.10
159 $77,197.10 $303.71 $0.00 $436.48 $77,937.29
160 $77,937.29 $303.71 $0.00 $440.67 $78,681.67
161 $78,681.67 $303.71 $0.00 $444.88 $79,430.26
162 $79,430.26 $303.71 $0.00 $449.11 $80,183.08
163 $80,183.08 $303.71 $0.00 $453.37 $80,940.16
164 $80,940.16 $303.71 $0.00 $457.65 $81,701.52
165 $81,701.52 $303.71 $0.00 $461.95 $82,467.18
166 $82,467.18 $303.71 $0.00 $466.28 $83,237.17
167 $83,237.17 $303.71 $0.00 $470.64 $84,011.52
168 $84,011.52 $303.71 $0.00 $475.01 $84,790.24
169 $84,790.24 $303.71 $0.00 $479.42 $85,573.37
170 $85,573.37 $303.71 $0.00 $483.84 $86,360.92
171 $86,360.92 $303.71 $0.00 $488.30 $87,152.93
172 $87,152.93 $303.71 $0.00 $492.78 $87,949.42
173 $87,949.42 $303.71 $0.00 $497.28 $88,750.41
174 $88,750.41 $303.71 $0.00 $501.81 $89,555.93
175 $89,555.93 $303.71 $0.00 $506.36 $90,366.00
176 $90,366.00 $303.71 $0.00 $510.94 $91,180.65
177 $91,180.65 $303.71 $0.00 $515.55 $91,999.91
178 $91,999.91 $303.71 $0.00 $520.18 $92,823.80
179 $92,823.80 $303.71 $0.00 $524.84 $93,652.35
180 $93,652.35 $303.71 $0.00 $529.52 $94,485.58
181 $94,485.58 $303.71 $0.00 $534.24 $95,323.53
182 $95,323.53 $303.71 $0.00 $538.97 $96,166.21
183 $96,166.21 $303.71 $0.00 $543.74 $97,013.66
184 $97,013.66 $303.71 $0.00 $548.53 $97,865.90
185 $97,865.90 $303.71 $0.00 $553.35 $98,722.96
186 $98,722.96 $303.71 $0.00 $558.19 $99,584.86
187 $99,584.86 $303.71 $0.00 $563.07 $100,451.64
188 $100,451.64 $303.71 $0.00 $567.97 $101,323.32
189 $101,323.32 $303.71 $0.00 $572.90 $102,199.93
190 $102,199.93 $303.71 $0.00 $577.85 $103,081.49
191 $103,081.49 $303.71 $0.00 $582.84 $103,968.04
192 $103,968.04 $303.71 $0.00 $587.85 $104,859.60
193 $104,859.60 $303.71 $0.00 $592.89 $105,756.20
194 $105,756.20 $303.71 $0.00 $597.96 $106,657.87
195 $106,657.87 $303.71 $0.00 $603.06 $107,564.64
196 $107,564.64 $303.71 $0.00 $608.19 $108,476.54
197 $108,476.54 $303.71 $0.00 $613.34 $109,393.59
198 $109,393.59 $303.71 $0.00 $618.53 $110,315.83
199 $110,315.83 $303.71 $0.00 $623.74 $111,243.28
200 $111,243.28 $303.71 $0.00 $628.99 $112,175.98
201 $112,175.98 $303.71 $0.00 $634.26 $113,113.95
202 $113,113.95 $303.71 $0.00 $639.56 $114,057.22
203 $114,057.22 $303.71 $0.00 $644.90 $115,005.83
204 $115,005.83 $303.71 $0.00 $650.26 $115,959.80
205 $115,959.80 $303.71 $0.00 $655.65 $116,919.16
206 $116,919.16 $303.71 $0.00 $661.08 $117,883.95
207 $117,883.95 $303.71 $0.00 $666.53 $118,854.19
208 $118,854.19 $303.71 $0.00 $672.02 $119,829.92
209 $119,829.92 $303.71 $0.00 $677.54 $120,811.17
210 $120,811.17 $303.71 $0.00 $683.08 $121,797.96
211 $121,797.96 $303.71 $0.00 $688.66 $122,790.33
212 $122,790.33 $303.71 $0.00 $694.27 $123,788.31
213 $123,788.31 $303.71 $0.00 $699.92 $124,791.94
214 $124,791.94 $303.71 $0.00 $705.59 $125,801.24
215 $125,801.24 $303.71 $0.00 $711.30 $126,816.25
216 $126,816.25 $303.71 $0.00 $717.04 $127,837.00
217 $127,837.00 $303.71 $66,668.17 $722.81 $62,195.35
218 $62,195.35 $303.71 $0.00 $351.66 $62,850.72
219 $62,850.72 $303.71 $0.00 $355.37 $63,509.80
220 $63,509.80 $303.71 $0.00 $359.09 $64,172.60
221 $64,172.60 $303.71 $0.00 $362.84 $64,839.15
222 $64,839.15 $303.71 $0.00 $366.61 $65,509.47
223 $65,509.47 $303.71 $0.00 $370.40 $66,183.58
224 $66,183.58 $303.71 $0.00 $374.21 $66,861.50
225 $66,861.50 $303.71 $0.00 $378.04 $67,543.25
226 $67,543.25 $303.71 $0.00 $381.90 $68,228.86
227 $68,228.86 $303.71 $0.00 $385.78 $68,918.35
228 $68,918.35 $303.71 $0.00 $389.67 $69,611.73
229 $69,611.73 $0.00 $70,001.57 $393.59 $3.75