Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2037$54,119
Monthly savings required$241

How much will it cost to send your child to Harrisburg Area Community College Harrisburg in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $108,237.58 for students enrolling in 2037 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $240.52 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$21,939.00
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 Harrisburg Area Community College Harrisburg in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $240.52 $0.00 $0.00 $240.52
2 $240.52 $240.52 $0.00 $1.36 $482.40
3 $482.40 $240.52 $0.00 $2.73 $725.65
4 $725.65 $240.52 $0.00 $4.10 $970.27
5 $970.27 $240.52 $0.00 $5.49 $1,216.28
6 $1,216.28 $240.52 $0.00 $6.88 $1,463.68
7 $1,463.68 $240.52 $0.00 $8.28 $1,712.48
8 $1,712.48 $240.52 $0.00 $9.68 $1,962.68
9 $1,962.68 $240.52 $0.00 $11.10 $2,214.30
10 $2,214.30 $240.52 $0.00 $12.52 $2,467.34
11 $2,467.34 $240.52 $0.00 $13.95 $2,721.81
12 $2,721.81 $240.52 $0.00 $15.39 $2,977.72
13 $2,977.72 $240.52 $0.00 $16.84 $3,235.08
14 $3,235.08 $240.52 $0.00 $18.29 $3,493.89
15 $3,493.89 $240.52 $0.00 $19.75 $3,754.16
16 $3,754.16 $240.52 $0.00 $21.23 $4,015.91
17 $4,015.91 $240.52 $0.00 $22.71 $4,279.14
18 $4,279.14 $240.52 $0.00 $24.19 $4,543.85
19 $4,543.85 $240.52 $0.00 $25.69 $4,810.06
20 $4,810.06 $240.52 $0.00 $27.20 $5,077.78
21 $5,077.78 $240.52 $0.00 $28.71 $5,347.01
22 $5,347.01 $240.52 $0.00 $30.23 $5,617.76
23 $5,617.76 $240.52 $0.00 $31.76 $5,890.04
24 $5,890.04 $240.52 $0.00 $33.30 $6,163.86
25 $6,163.86 $240.52 $0.00 $34.85 $6,439.23
26 $6,439.23 $240.52 $0.00 $36.41 $6,716.16
27 $6,716.16 $240.52 $0.00 $37.97 $6,994.65
28 $6,994.65 $240.52 $0.00 $39.55 $7,274.72
29 $7,274.72 $240.52 $0.00 $41.13 $7,556.37
30 $7,556.37 $240.52 $0.00 $42.72 $7,839.61
31 $7,839.61 $240.52 $0.00 $44.33 $8,124.46
32 $8,124.46 $240.52 $0.00 $45.94 $8,410.92
33 $8,410.92 $240.52 $0.00 $47.56 $8,699.00
34 $8,699.00 $240.52 $0.00 $49.19 $8,988.71
35 $8,988.71 $240.52 $0.00 $50.82 $9,280.05
36 $9,280.05 $240.52 $0.00 $52.47 $9,573.04
37 $9,573.04 $240.52 $0.00 $54.13 $9,867.69
38 $9,867.69 $240.52 $0.00 $55.79 $10,164.00
39 $10,164.00 $240.52 $0.00 $57.47 $10,461.99
40 $10,461.99 $240.52 $0.00 $59.15 $10,761.66
41 $10,761.66 $240.52 $0.00 $60.85 $11,063.03
42 $11,063.03 $240.52 $0.00 $62.55 $11,366.10
43 $11,366.10 $240.52 $0.00 $64.27 $11,670.89
44 $11,670.89 $240.52 $0.00 $65.99 $11,977.40
45 $11,977.40 $240.52 $0.00 $67.72 $12,285.64
46 $12,285.64 $240.52 $0.00 $69.46 $12,595.62
47 $12,595.62 $240.52 $0.00 $71.22 $12,907.36
48 $12,907.36 $240.52 $0.00 $72.98 $13,220.86
49 $13,220.86 $240.52 $0.00 $74.75 $13,536.13
50 $13,536.13 $240.52 $0.00 $76.54 $13,853.19
51 $13,853.19 $240.52 $0.00 $78.33 $14,172.04
52 $14,172.04 $240.52 $0.00 $80.13 $14,492.69
53 $14,492.69 $240.52 $0.00 $81.94 $14,815.15
54 $14,815.15 $240.52 $0.00 $83.77 $15,139.44
55 $15,139.44 $240.52 $0.00 $85.60 $15,465.56
56 $15,465.56 $240.52 $0.00 $87.44 $15,793.52
57 $15,793.52 $240.52 $0.00 $89.30 $16,123.34
58 $16,123.34 $240.52 $0.00 $91.16 $16,455.02
59 $16,455.02 $240.52 $0.00 $93.04 $16,788.58
60 $16,788.58 $240.52 $0.00 $94.93 $17,124.03
61 $17,124.03 $240.52 $0.00 $96.82 $17,461.37
62 $17,461.37 $240.52 $0.00 $98.73 $17,800.62
63 $17,800.62 $240.52 $0.00 $100.65 $18,141.79
64 $18,141.79 $240.52 $0.00 $102.58 $18,484.89
65 $18,484.89 $240.52 $0.00 $104.52 $18,829.93
66 $18,829.93 $240.52 $0.00 $106.47 $19,176.92
67 $19,176.92 $240.52 $0.00 $108.43 $19,525.87
68 $19,525.87 $240.52 $0.00 $110.40 $19,876.79
69 $19,876.79 $240.52 $0.00 $112.39 $20,229.70
70 $20,229.70 $240.52 $0.00 $114.38 $20,584.60
71 $20,584.60 $240.52 $0.00 $116.39 $20,941.51
72 $20,941.51 $240.52 $0.00 $118.41 $21,300.44
73 $21,300.44 $240.52 $0.00 $120.44 $21,661.40
74 $21,661.40 $240.52 $0.00 $122.48 $22,024.40
75 $22,024.40 $240.52 $0.00 $124.53 $22,389.45
76 $22,389.45 $240.52 $0.00 $126.59 $22,756.56
77 $22,756.56 $240.52 $0.00 $128.67 $23,125.75
78 $23,125.75 $240.52 $0.00 $130.76 $23,497.03
79 $23,497.03 $240.52 $0.00 $132.86 $23,870.41
80 $23,870.41 $240.52 $0.00 $134.97 $24,245.90
81 $24,245.90 $240.52 $0.00 $137.09 $24,623.51
82 $24,623.51 $240.52 $0.00 $139.22 $25,003.25
83 $25,003.25 $240.52 $0.00 $141.37 $25,385.14
84 $25,385.14 $240.52 $0.00 $143.53 $25,769.19
85 $25,769.19 $240.52 $0.00 $145.70 $26,155.41
86 $26,155.41 $240.52 $0.00 $147.89 $26,543.82
87 $26,543.82 $240.52 $0.00 $150.08 $26,934.42
88 $26,934.42 $240.52 $0.00 $152.29 $27,327.23
89 $27,327.23 $240.52 $0.00 $154.51 $27,722.26
90 $27,722.26 $240.52 $0.00 $156.75 $28,119.53
91 $28,119.53 $240.52 $0.00 $158.99 $28,519.04
92 $28,519.04 $240.52 $0.00 $161.25 $28,920.81
93 $28,920.81 $240.52 $0.00 $163.52 $29,324.85
94 $29,324.85 $240.52 $0.00 $165.81 $29,731.18
95 $29,731.18 $240.52 $0.00 $168.10 $30,139.80
96 $30,139.80 $240.52 $0.00 $170.41 $30,550.73
97 $30,550.73 $240.52 $0.00 $172.74 $30,963.99
98 $30,963.99 $240.52 $0.00 $175.07 $31,379.58
99 $31,379.58 $240.52 $0.00 $177.42 $31,797.52
100 $31,797.52 $240.52 $0.00 $179.79 $32,217.83
101 $32,217.83 $240.52 $0.00 $182.16 $32,640.51
102 $32,640.51 $240.52 $0.00 $184.55 $33,065.58
103 $33,065.58 $240.52 $0.00 $186.96 $33,493.06
104 $33,493.06 $240.52 $0.00 $189.37 $33,922.95
105 $33,922.95 $240.52 $0.00 $191.81 $34,355.28
106 $34,355.28 $240.52 $0.00 $194.25 $34,790.05
107 $34,790.05 $240.52 $0.00 $196.71 $35,227.28
108 $35,227.28 $240.52 $0.00 $199.18 $35,666.98
109 $35,666.98 $240.52 $0.00 $201.67 $36,109.17
110 $36,109.17 $240.52 $0.00 $204.17 $36,553.86
111 $36,553.86 $240.52 $0.00 $206.68 $37,001.06
112 $37,001.06 $240.52 $0.00 $209.21 $37,450.79
113 $37,450.79 $240.52 $0.00 $211.75 $37,903.06
114 $37,903.06 $240.52 $0.00 $214.31 $38,357.89
115 $38,357.89 $240.52 $0.00 $216.88 $38,815.29
116 $38,815.29 $240.52 $0.00 $219.47 $39,275.28
117 $39,275.28 $240.52 $0.00 $222.07 $39,737.87
118 $39,737.87 $240.52 $0.00 $224.68 $40,203.07
119 $40,203.07 $240.52 $0.00 $227.31 $40,670.90
120 $40,670.90 $240.52 $0.00 $229.96 $41,141.38
121 $41,141.38 $240.52 $0.00 $232.62 $41,614.52
122 $41,614.52 $240.52 $0.00 $235.29 $42,090.33
123 $42,090.33 $240.52 $0.00 $237.98 $42,568.83
124 $42,568.83 $240.52 $0.00 $240.69 $43,050.04
125 $43,050.04 $240.52 $0.00 $243.41 $43,533.97
126 $43,533.97 $240.52 $0.00 $246.15 $44,020.64
127 $44,020.64 $240.52 $0.00 $248.90 $44,510.06
128 $44,510.06 $240.52 $0.00 $251.67 $45,002.25
129 $45,002.25 $240.52 $0.00 $254.45 $45,497.22
130 $45,497.22 $240.52 $0.00 $257.25 $45,994.99
131 $45,994.99 $240.52 $0.00 $260.06 $46,495.57
132 $46,495.57 $240.52 $0.00 $262.89 $46,998.98
133 $46,998.98 $240.52 $0.00 $265.74 $47,505.24
134 $47,505.24 $240.52 $0.00 $268.60 $48,014.36
135 $48,014.36 $240.52 $0.00 $271.48 $48,526.36
136 $48,526.36 $240.52 $0.00 $274.38 $49,041.26
137 $49,041.26 $240.52 $0.00 $277.29 $49,559.07
138 $49,559.07 $240.52 $0.00 $280.21 $50,079.80
139 $50,079.80 $240.52 $0.00 $283.16 $50,603.48
140 $50,603.48 $240.52 $0.00 $286.12 $51,130.12
141 $51,130.12 $240.52 $0.00 $289.10 $51,659.74
142 $51,659.74 $240.52 $0.00 $292.09 $52,192.35
143 $52,192.35 $240.52 $0.00 $295.10 $52,727.97
144 $52,727.97 $240.52 $0.00 $298.13 $53,266.62
145 $53,266.62 $240.52 $0.00 $301.18 $53,808.32
146 $53,808.32 $240.52 $0.00 $304.24 $54,353.08
147 $54,353.08 $240.52 $0.00 $307.32 $54,900.92
148 $54,900.92 $240.52 $0.00 $310.42 $55,451.86
149 $55,451.86 $240.52 $0.00 $313.53 $56,005.91
150 $56,005.91 $240.52 $0.00 $316.67 $56,563.10
151 $56,563.10 $240.52 $0.00 $319.82 $57,123.44
152 $57,123.44 $240.52 $0.00 $322.98 $57,686.94
153 $57,686.94 $240.52 $0.00 $326.17 $58,253.63
154 $58,253.63 $240.52 $0.00 $329.37 $58,823.52
155 $58,823.52 $240.52 $0.00 $332.60 $59,396.64
156 $59,396.64 $240.52 $0.00 $335.84 $59,973.00
157 $59,973.00 $240.52 $0.00 $339.10 $60,552.62
158 $60,552.62 $240.52 $0.00 $342.37 $61,135.51
159 $61,135.51 $240.52 $0.00 $345.67 $61,721.70
160 $61,721.70 $240.52 $0.00 $348.98 $62,311.20
161 $62,311.20 $240.52 $0.00 $352.32 $62,904.04
162 $62,904.04 $240.52 $0.00 $355.67 $63,500.23
163 $63,500.23 $240.52 $0.00 $359.04 $64,099.79
164 $64,099.79 $240.52 $0.00 $362.43 $64,702.74
165 $64,702.74 $240.52 $0.00 $365.84 $65,309.10
166 $65,309.10 $240.52 $0.00 $369.27 $65,918.89
167 $65,918.89 $240.52 $0.00 $372.71 $66,532.12
168 $66,532.12 $240.52 $0.00 $376.18 $67,148.82
169 $67,148.82 $240.52 $0.00 $379.67 $67,769.01
170 $67,769.01 $240.52 $0.00 $383.18 $68,392.71
171 $68,392.71 $240.52 $0.00 $386.70 $69,019.93
172 $69,019.93 $240.52 $0.00 $390.25 $69,650.70
173 $69,650.70 $240.52 $0.00 $393.82 $70,285.04
174 $70,285.04 $240.52 $0.00 $397.40 $70,922.96
175 $70,922.96 $240.52 $0.00 $401.01 $71,564.49
176 $71,564.49 $240.52 $0.00 $404.64 $72,209.65
177 $72,209.65 $240.52 $0.00 $408.28 $72,858.45
178 $72,858.45 $240.52 $0.00 $411.95 $73,510.92
179 $73,510.92 $240.52 $0.00 $415.64 $74,167.08
180 $74,167.08 $240.52 $0.00 $419.35 $74,826.95
181 $74,826.95 $240.52 $0.00 $423.08 $75,490.55
182 $75,490.55 $240.52 $0.00 $426.83 $76,157.90
183 $76,157.90 $240.52 $0.00 $430.61 $76,829.03
184 $76,829.03 $240.52 $0.00 $434.40 $77,503.95
185 $77,503.95 $240.52 $0.00 $438.22 $78,182.69
186 $78,182.69 $240.52 $0.00 $442.06 $78,865.27
187 $78,865.27 $240.52 $0.00 $445.92 $79,551.71
188 $79,551.71 $240.52 $0.00 $449.80 $80,242.03
189 $80,242.03 $240.52 $0.00 $453.70 $80,936.25
190 $80,936.25 $240.52 $0.00 $457.63 $81,634.40
191 $81,634.40 $240.52 $0.00 $461.57 $82,336.49
192 $82,336.49 $240.52 $0.00 $465.54 $83,042.55
193 $83,042.55 $240.52 $0.00 $469.53 $83,752.60
194 $83,752.60 $240.52 $0.00 $473.55 $84,466.67
195 $84,466.67 $240.52 $0.00 $477.59 $85,184.78
196 $85,184.78 $240.52 $0.00 $481.65 $85,906.95
197 $85,906.95 $240.52 $0.00 $485.73 $86,633.20
198 $86,633.20 $240.52 $0.00 $489.84 $87,363.56
199 $87,363.56 $240.52 $0.00 $493.97 $88,098.05
200 $88,098.05 $240.52 $0.00 $498.12 $88,836.69
201 $88,836.69 $240.52 $0.00 $502.30 $89,579.51
202 $89,579.51 $240.52 $0.00 $506.50 $90,326.53
203 $90,326.53 $240.52 $0.00 $510.72 $91,077.77
204 $91,077.77 $240.52 $0.00 $514.97 $91,833.26
205 $91,833.26 $240.52 $0.00 $519.24 $92,593.02
206 $92,593.02 $240.52 $0.00 $523.53 $93,357.07
207 $93,357.07 $240.52 $0.00 $527.85 $94,125.44
208 $94,125.44 $240.52 $0.00 $532.20 $94,898.16
209 $94,898.16 $240.52 $0.00 $536.57 $95,675.25
210 $95,675.25 $240.52 $0.00 $540.96 $96,456.73
211 $96,456.73 $240.52 $0.00 $545.38 $97,242.63
212 $97,242.63 $240.52 $0.00 $549.82 $98,032.97
213 $98,032.97 $240.52 $0.00 $554.29 $98,827.78
214 $98,827.78 $240.52 $0.00 $558.79 $99,627.09
215 $99,627.09 $240.52 $0.00 $563.31 $100,430.92
216 $100,430.92 $240.52 $0.00 $567.85 $101,239.29
217 $101,239.29 $240.52 $52,798.82 $572.42 $49,253.41
218 $49,253.41 $240.52 $0.00 $278.49 $49,772.42
219 $49,772.42 $240.52 $0.00 $281.42 $50,294.36
220 $50,294.36 $240.52 $0.00 $284.37 $50,819.25
221 $50,819.25 $240.52 $0.00 $287.34 $51,347.11
222 $51,347.11 $240.52 $0.00 $290.32 $51,877.95
223 $51,877.95 $240.52 $0.00 $293.33 $52,411.80
224 $52,411.80 $240.52 $0.00 $296.34 $52,948.66
225 $52,948.66 $240.52 $0.00 $299.38 $53,488.56
226 $53,488.56 $240.52 $0.00 $302.43 $54,031.51
227 $54,031.51 $240.52 $0.00 $305.50 $54,577.53
228 $54,577.53 $240.52 $0.00 $308.59 $55,126.64
229 $55,126.64 $0.00 $55,438.76 $311.69 ($0.43)