Savings Plan and Future Cost Estimation for Community College of Allegheny County

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2042$75,992
Monthly savings required$338

How much will it cost to send your child to Community College of Allegheny County in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $151,984.10 for students enrolling in 2042 if tuition increases average 7% per year until then.   Assuming you have no current college savings, monthly deposits of $337.62 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$21,723.00
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 Community College of Allegheny County in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $337.62 $0.00 $0.00 $337.62
2 $337.62 $337.62 $0.00 $1.91 $677.15
3 $677.15 $337.62 $0.00 $3.83 $1,018.60
4 $1,018.60 $337.62 $0.00 $5.76 $1,361.98
5 $1,361.98 $337.62 $0.00 $7.70 $1,707.30
6 $1,707.30 $337.62 $0.00 $9.65 $2,054.57
7 $2,054.57 $337.62 $0.00 $11.62 $2,403.81
8 $2,403.81 $337.62 $0.00 $13.59 $2,755.02
9 $2,755.02 $337.62 $0.00 $15.58 $3,108.22
10 $3,108.22 $337.62 $0.00 $17.57 $3,463.41
11 $3,463.41 $337.62 $0.00 $19.58 $3,820.61
12 $3,820.61 $337.62 $0.00 $21.60 $4,179.83
13 $4,179.83 $337.62 $0.00 $23.63 $4,541.08
14 $4,541.08 $337.62 $0.00 $25.68 $4,904.38
15 $4,904.38 $337.62 $0.00 $27.73 $5,269.73
16 $5,269.73 $337.62 $0.00 $29.80 $5,637.15
17 $5,637.15 $337.62 $0.00 $31.87 $6,006.64
18 $6,006.64 $337.62 $0.00 $33.96 $6,378.22
19 $6,378.22 $337.62 $0.00 $36.06 $6,751.90
20 $6,751.90 $337.62 $0.00 $38.18 $7,127.70
21 $7,127.70 $337.62 $0.00 $40.30 $7,505.62
22 $7,505.62 $337.62 $0.00 $42.44 $7,885.68
23 $7,885.68 $337.62 $0.00 $44.59 $8,267.89
24 $8,267.89 $337.62 $0.00 $46.75 $8,652.26
25 $8,652.26 $337.62 $0.00 $48.92 $9,038.80
26 $9,038.80 $337.62 $0.00 $51.11 $9,427.53
27 $9,427.53 $337.62 $0.00 $53.30 $9,818.45
28 $9,818.45 $337.62 $0.00 $55.51 $10,211.58
29 $10,211.58 $337.62 $0.00 $57.74 $10,606.94
30 $10,606.94 $337.62 $0.00 $59.97 $11,004.53
31 $11,004.53 $337.62 $0.00 $62.22 $11,404.37
32 $11,404.37 $337.62 $0.00 $64.48 $11,806.47
33 $11,806.47 $337.62 $0.00 $66.76 $12,210.85
34 $12,210.85 $337.62 $0.00 $69.04 $12,617.51
35 $12,617.51 $337.62 $0.00 $71.34 $13,026.47
36 $13,026.47 $337.62 $0.00 $73.65 $13,437.74
37 $13,437.74 $337.62 $0.00 $75.98 $13,851.34
38 $13,851.34 $337.62 $0.00 $78.32 $14,267.28
39 $14,267.28 $337.62 $0.00 $80.67 $14,685.57
40 $14,685.57 $337.62 $0.00 $83.03 $15,106.22
41 $15,106.22 $337.62 $0.00 $85.41 $15,529.25
42 $15,529.25 $337.62 $0.00 $87.80 $15,954.67
43 $15,954.67 $337.62 $0.00 $90.21 $16,382.50
44 $16,382.50 $337.62 $0.00 $92.63 $16,812.75
45 $16,812.75 $337.62 $0.00 $95.06 $17,245.43
46 $17,245.43 $337.62 $0.00 $97.51 $17,680.56
47 $17,680.56 $337.62 $0.00 $99.97 $18,118.15
48 $18,118.15 $337.62 $0.00 $102.44 $18,558.21
49 $18,558.21 $337.62 $0.00 $104.93 $19,000.76
50 $19,000.76 $337.62 $0.00 $107.43 $19,445.81
51 $19,445.81 $337.62 $0.00 $109.95 $19,893.38
52 $19,893.38 $337.62 $0.00 $112.48 $20,343.48
53 $20,343.48 $337.62 $0.00 $115.02 $20,796.12
54 $20,796.12 $337.62 $0.00 $117.58 $21,251.32
55 $21,251.32 $337.62 $0.00 $120.16 $21,709.10
56 $21,709.10 $337.62 $0.00 $122.75 $22,169.47
57 $22,169.47 $337.62 $0.00 $125.35 $22,632.44
58 $22,632.44 $337.62 $0.00 $127.97 $23,098.03
59 $23,098.03 $337.62 $0.00 $130.60 $23,566.25
60 $23,566.25 $337.62 $0.00 $133.25 $24,037.12
61 $24,037.12 $337.62 $0.00 $135.91 $24,510.65
62 $24,510.65 $337.62 $0.00 $138.59 $24,986.86
63 $24,986.86 $337.62 $0.00 $141.28 $25,465.76
64 $25,465.76 $337.62 $0.00 $143.99 $25,947.37
65 $25,947.37 $337.62 $0.00 $146.71 $26,431.70
66 $26,431.70 $337.62 $0.00 $149.45 $26,918.77
67 $26,918.77 $337.62 $0.00 $152.20 $27,408.59
68 $27,408.59 $337.62 $0.00 $154.97 $27,901.18
69 $27,901.18 $337.62 $0.00 $157.76 $28,396.56
70 $28,396.56 $337.62 $0.00 $160.56 $28,894.74
71 $28,894.74 $337.62 $0.00 $163.38 $29,395.74
72 $29,395.74 $337.62 $0.00 $166.21 $29,899.57
73 $29,899.57 $337.62 $0.00 $169.06 $30,406.25
74 $30,406.25 $337.62 $0.00 $171.92 $30,915.79
75 $30,915.79 $337.62 $0.00 $174.80 $31,428.21
76 $31,428.21 $337.62 $0.00 $177.70 $31,943.53
77 $31,943.53 $337.62 $0.00 $180.61 $32,461.76
78 $32,461.76 $337.62 $0.00 $183.54 $32,982.92
79 $32,982.92 $337.62 $0.00 $186.49 $33,507.03
80 $33,507.03 $337.62 $0.00 $189.45 $34,034.10
81 $34,034.10 $337.62 $0.00 $192.43 $34,564.15
82 $34,564.15 $337.62 $0.00 $195.43 $35,097.20
83 $35,097.20 $337.62 $0.00 $198.44 $35,633.26
84 $35,633.26 $337.62 $0.00 $201.48 $36,172.36
85 $36,172.36 $337.62 $0.00 $204.52 $36,714.50
86 $36,714.50 $337.62 $0.00 $207.59 $37,259.71
87 $37,259.71 $337.62 $0.00 $210.67 $37,808.00
88 $37,808.00 $337.62 $0.00 $213.77 $38,359.39
89 $38,359.39 $337.62 $0.00 $216.89 $38,913.90
90 $38,913.90 $337.62 $0.00 $220.02 $39,471.54
91 $39,471.54 $337.62 $0.00 $223.18 $40,032.34
92 $40,032.34 $337.62 $0.00 $226.35 $40,596.31
93 $40,596.31 $337.62 $0.00 $229.54 $41,163.47
94 $41,163.47 $337.62 $0.00 $232.74 $41,733.83
95 $41,733.83 $337.62 $0.00 $235.97 $42,307.42
96 $42,307.42 $337.62 $0.00 $239.21 $42,884.25
97 $42,884.25 $337.62 $0.00 $242.47 $43,464.34
98 $43,464.34 $337.62 $0.00 $245.75 $44,047.71
99 $44,047.71 $337.62 $0.00 $249.05 $44,634.38
100 $44,634.38 $337.62 $0.00 $252.37 $45,224.37
101 $45,224.37 $337.62 $0.00 $255.71 $45,817.70
102 $45,817.70 $337.62 $0.00 $259.06 $46,414.38
103 $46,414.38 $337.62 $0.00 $262.43 $47,014.43
104 $47,014.43 $337.62 $0.00 $265.83 $47,617.88
105 $47,617.88 $337.62 $0.00 $269.24 $48,224.74
106 $48,224.74 $337.62 $0.00 $272.67 $48,835.03
107 $48,835.03 $337.62 $0.00 $276.12 $49,448.77
108 $49,448.77 $337.62 $0.00 $279.59 $50,065.98
109 $50,065.98 $337.62 $0.00 $283.08 $50,686.68
110 $50,686.68 $337.62 $0.00 $286.59 $51,310.89
111 $51,310.89 $337.62 $0.00 $290.12 $51,938.63
112 $51,938.63 $337.62 $0.00 $293.67 $52,569.92
113 $52,569.92 $337.62 $0.00 $297.24 $53,204.78
114 $53,204.78 $337.62 $0.00 $300.83 $53,843.23
115 $53,843.23 $337.62 $0.00 $304.44 $54,485.29
116 $54,485.29 $337.62 $0.00 $308.07 $55,130.98
117 $55,130.98 $337.62 $0.00 $311.72 $55,780.32
118 $55,780.32 $337.62 $0.00 $315.39 $56,433.33
119 $56,433.33 $337.62 $0.00 $319.08 $57,090.03
120 $57,090.03 $337.62 $0.00 $322.80 $57,750.45
121 $57,750.45 $337.62 $0.00 $326.53 $58,414.60
122 $58,414.60 $337.62 $0.00 $330.28 $59,082.50
123 $59,082.50 $337.62 $0.00 $334.06 $59,754.18
124 $59,754.18 $337.62 $0.00 $337.86 $60,429.66
125 $60,429.66 $337.62 $0.00 $341.68 $61,108.96
126 $61,108.96 $337.62 $0.00 $345.52 $61,792.10
127 $61,792.10 $337.62 $0.00 $349.38 $62,479.10
128 $62,479.10 $337.62 $0.00 $353.27 $63,169.99
129 $63,169.99 $337.62 $0.00 $357.17 $63,864.78
130 $63,864.78 $337.62 $0.00 $361.10 $64,563.50
131 $64,563.50 $337.62 $0.00 $365.05 $65,266.17
132 $65,266.17 $337.62 $0.00 $369.02 $65,972.81
133 $65,972.81 $337.62 $0.00 $373.02 $66,683.45
134 $66,683.45 $337.62 $0.00 $377.04 $67,398.11
135 $67,398.11 $337.62 $0.00 $381.08 $68,116.81
136 $68,116.81 $337.62 $0.00 $385.14 $68,839.57
137 $68,839.57 $337.62 $0.00 $389.23 $69,566.42
138 $69,566.42 $337.62 $0.00 $393.34 $70,297.38
139 $70,297.38 $337.62 $0.00 $397.47 $71,032.47
140 $71,032.47 $337.62 $0.00 $401.63 $71,771.72
141 $71,771.72 $337.62 $0.00 $405.81 $72,515.15
142 $72,515.15 $337.62 $0.00 $410.01 $73,262.78
143 $73,262.78 $337.62 $0.00 $414.24 $74,014.64
144 $74,014.64 $337.62 $0.00 $418.49 $74,770.75
145 $74,770.75 $337.62 $0.00 $422.76 $75,531.13
146 $75,531.13 $337.62 $0.00 $427.06 $76,295.81
147 $76,295.81 $337.62 $0.00 $431.39 $77,064.82
148 $77,064.82 $337.62 $0.00 $435.74 $77,838.18
149 $77,838.18 $337.62 $0.00 $440.11 $78,615.91
150 $78,615.91 $337.62 $0.00 $444.51 $79,398.04
151 $79,398.04 $337.62 $0.00 $448.93 $80,184.59
152 $80,184.59 $337.62 $0.00 $453.38 $80,975.59
153 $80,975.59 $337.62 $0.00 $457.85 $81,771.06
154 $81,771.06 $337.62 $0.00 $462.35 $82,571.03
155 $82,571.03 $337.62 $0.00 $466.87 $83,375.52
156 $83,375.52 $337.62 $0.00 $471.42 $84,184.56
157 $84,184.56 $337.62 $0.00 $475.99 $84,998.17
158 $84,998.17 $337.62 $0.00 $480.59 $85,816.38
159 $85,816.38 $337.62 $0.00 $485.22 $86,639.22
160 $86,639.22 $337.62 $0.00 $489.87 $87,466.71
161 $87,466.71 $337.62 $0.00 $494.55 $88,298.88
162 $88,298.88 $337.62 $0.00 $499.25 $89,135.75
163 $89,135.75 $337.62 $0.00 $503.99 $89,977.36
164 $89,977.36 $337.62 $0.00 $508.75 $90,823.73
165 $90,823.73 $337.62 $0.00 $513.53 $91,674.88
166 $91,674.88 $337.62 $0.00 $518.34 $92,530.84
167 $92,530.84 $337.62 $0.00 $523.18 $93,391.64
168 $93,391.64 $337.62 $0.00 $528.05 $94,257.31
169 $94,257.31 $337.62 $0.00 $532.94 $95,127.87
170 $95,127.87 $337.62 $0.00 $537.87 $96,003.36
171 $96,003.36 $337.62 $0.00 $542.82 $96,883.80
172 $96,883.80 $337.62 $0.00 $547.80 $97,769.22
173 $97,769.22 $337.62 $0.00 $552.80 $98,659.64
174 $98,659.64 $337.62 $0.00 $557.84 $99,555.10
175 $99,555.10 $337.62 $0.00 $562.90 $100,455.62
176 $100,455.62 $337.62 $0.00 $567.99 $101,361.23
177 $101,361.23 $337.62 $0.00 $573.11 $102,271.96
178 $102,271.96 $337.62 $0.00 $578.26 $103,187.84
179 $103,187.84 $337.62 $0.00 $583.44 $104,108.90
180 $104,108.90 $337.62 $0.00 $588.65 $105,035.17
181 $105,035.17 $337.62 $0.00 $593.88 $105,966.67
182 $105,966.67 $337.62 $0.00 $599.15 $106,903.44
183 $106,903.44 $337.62 $0.00 $604.45 $107,845.51
184 $107,845.51 $337.62 $0.00 $609.77 $108,792.90
185 $108,792.90 $337.62 $0.00 $615.13 $109,745.65
186 $109,745.65 $337.62 $0.00 $620.52 $110,703.79
187 $110,703.79 $337.62 $0.00 $625.94 $111,667.35
188 $111,667.35 $337.62 $0.00 $631.38 $112,636.35
189 $112,636.35 $337.62 $0.00 $636.86 $113,610.83
190 $113,610.83 $337.62 $0.00 $642.37 $114,590.82
191 $114,590.82 $337.62 $0.00 $647.91 $115,576.35
192 $115,576.35 $337.62 $0.00 $653.49 $116,567.46
193 $116,567.46 $337.62 $0.00 $659.09 $117,564.17
194 $117,564.17 $337.62 $0.00 $664.72 $118,566.51
195 $118,566.51 $337.62 $0.00 $670.39 $119,574.52
196 $119,574.52 $337.62 $0.00 $676.09 $120,588.23
197 $120,588.23 $337.62 $0.00 $681.82 $121,607.67
198 $121,607.67 $337.62 $0.00 $687.59 $122,632.88
199 $122,632.88 $337.62 $0.00 $693.38 $123,663.88
200 $123,663.88 $337.62 $0.00 $699.21 $124,700.71
201 $124,700.71 $337.62 $0.00 $705.08 $125,743.41
202 $125,743.41 $337.62 $0.00 $710.97 $126,792.00
203 $126,792.00 $337.62 $0.00 $716.90 $127,846.52
204 $127,846.52 $337.62 $0.00 $722.86 $128,907.00
205 $128,907.00 $337.62 $0.00 $728.86 $129,973.48
206 $129,973.48 $337.62 $0.00 $734.89 $131,045.99
207 $131,045.99 $337.62 $0.00 $740.95 $132,124.56
208 $132,124.56 $337.62 $0.00 $747.05 $133,209.23
209 $133,209.23 $337.62 $0.00 $753.18 $134,300.03
210 $134,300.03 $337.62 $0.00 $759.35 $135,397.00
211 $135,397.00 $337.62 $0.00 $765.55 $136,500.17
212 $136,500.17 $337.62 $0.00 $771.79 $137,609.58
213 $137,609.58 $337.62 $0.00 $778.06 $138,725.26
214 $138,725.26 $337.62 $0.00 $784.37 $139,847.25
215 $139,847.25 $337.62 $0.00 $790.72 $140,975.59
216 $140,975.59 $337.62 $0.00 $797.10 $142,110.31
217 $142,110.31 $337.62 $73,422.27 $803.51 $69,829.17
218 $69,829.17 $337.62 $0.00 $394.82 $70,561.61
219 $70,561.61 $337.62 $0.00 $398.97 $71,298.20
220 $71,298.20 $337.62 $0.00 $403.13 $72,038.95
221 $72,038.95 $337.62 $0.00 $407.32 $72,783.89
222 $72,783.89 $337.62 $0.00 $411.53 $73,533.04
223 $73,533.04 $337.62 $0.00 $415.77 $74,286.43
224 $74,286.43 $337.62 $0.00 $420.03 $75,044.08
225 $75,044.08 $337.62 $0.00 $424.31 $75,806.01
226 $75,806.01 $337.62 $0.00 $428.62 $76,572.25
227 $76,572.25 $337.62 $0.00 $432.95 $77,342.82
228 $77,342.82 $337.62 $0.00 $437.31 $78,117.75
229 $78,117.75 $0.00 $78,561.83 $441.69 -$2.39