Savings Plan and Future Cost Estimation for Penn State Harrisburg

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$87,438
Monthly savings required$692

How much will it cost to send your child to Penn State Harrisburg in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $349,751.07 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $692.14 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$33,718.00
Years until enrollment18
Annual Tuition Increase5%
Current Savings$0.00
After Tax Return on Savings7%
Years of enrollment4

Current Savings Shortfall

College Savings Calculator

Update Your Savings Plan

Discover how much will you need to start saving now to afford Penn State Harrisburg in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $692.14 $0.00 $0.00 $692.14
2 $692.14 $692.14 $0.00 $3.91 $1,388.19
3 $1,388.19 $692.14 $0.00 $7.85 $2,088.18
4 $2,088.18 $692.14 $0.00 $11.81 $2,792.13
5 $2,792.13 $692.14 $0.00 $15.79 $3,500.06
6 $3,500.06 $692.14 $0.00 $19.79 $4,211.99
7 $4,211.99 $692.14 $0.00 $23.82 $4,927.95
8 $4,927.95 $692.14 $0.00 $27.86 $5,647.95
9 $5,647.95 $692.14 $0.00 $31.93 $6,372.02
10 $6,372.02 $692.14 $0.00 $36.03 $7,100.19
11 $7,100.19 $692.14 $0.00 $40.15 $7,832.48
12 $7,832.48 $692.14 $0.00 $44.29 $8,568.91
13 $8,568.91 $692.14 $0.00 $48.45 $9,309.50
14 $9,309.50 $692.14 $0.00 $52.64 $10,054.28
15 $10,054.28 $692.14 $0.00 $56.85 $10,803.27
16 $10,803.27 $692.14 $0.00 $61.08 $11,556.49
17 $11,556.49 $692.14 $0.00 $65.34 $12,313.97
18 $12,313.97 $692.14 $0.00 $69.62 $13,075.73
19 $13,075.73 $692.14 $0.00 $73.93 $13,841.80
20 $13,841.80 $692.14 $0.00 $78.26 $14,612.20
21 $14,612.20 $692.14 $0.00 $82.62 $15,386.96
22 $15,386.96 $692.14 $0.00 $87.00 $16,166.10
23 $16,166.10 $692.14 $0.00 $91.41 $16,949.65
24 $16,949.65 $692.14 $0.00 $95.84 $17,737.63
25 $17,737.63 $692.14 $0.00 $100.29 $18,530.06
26 $18,530.06 $692.14 $0.00 $104.77 $19,326.97
27 $19,326.97 $692.14 $0.00 $109.28 $20,128.39
28 $20,128.39 $692.14 $0.00 $113.81 $20,934.34
29 $20,934.34 $692.14 $0.00 $118.37 $21,744.85
30 $21,744.85 $692.14 $0.00 $122.95 $22,559.94
31 $22,559.94 $692.14 $0.00 $127.56 $23,379.64
32 $23,379.64 $692.14 $0.00 $132.19 $24,203.97
33 $24,203.97 $692.14 $0.00 $136.85 $25,032.96
34 $25,032.96 $692.14 $0.00 $141.54 $25,866.64
35 $25,866.64 $692.14 $0.00 $146.25 $26,705.03
36 $26,705.03 $692.14 $0.00 $150.99 $27,548.16
37 $27,548.16 $692.14 $0.00 $155.76 $28,396.06
38 $28,396.06 $692.14 $0.00 $160.56 $29,248.76
39 $29,248.76 $692.14 $0.00 $165.38 $30,106.28
40 $30,106.28 $692.14 $0.00 $170.23 $30,968.65
41 $30,968.65 $692.14 $0.00 $175.10 $31,835.89
42 $31,835.89 $692.14 $0.00 $180.00 $32,708.03
43 $32,708.03 $692.14 $0.00 $184.94 $33,585.11
44 $33,585.11 $692.14 $0.00 $189.90 $34,467.15
45 $34,467.15 $692.14 $0.00 $194.88 $35,354.17
46 $35,354.17 $692.14 $0.00 $199.90 $36,246.21
47 $36,246.21 $692.14 $0.00 $204.94 $37,143.29
48 $37,143.29 $692.14 $0.00 $210.01 $38,045.44
49 $38,045.44 $692.14 $0.00 $215.11 $38,952.69
50 $38,952.69 $692.14 $0.00 $220.24 $39,865.07
51 $39,865.07 $692.14 $0.00 $225.40 $40,782.61
52 $40,782.61 $692.14 $0.00 $230.59 $41,705.34
53 $41,705.34 $692.14 $0.00 $235.81 $42,633.29
54 $42,633.29 $692.14 $0.00 $241.05 $43,566.48
55 $43,566.48 $692.14 $0.00 $246.33 $44,504.95
56 $44,504.95 $692.14 $0.00 $251.64 $45,448.73
57 $45,448.73 $692.14 $0.00 $256.97 $46,397.84
58 $46,397.84 $692.14 $0.00 $262.34 $47,352.32
59 $47,352.32 $692.14 $0.00 $267.74 $48,312.20
60 $48,312.20 $692.14 $0.00 $273.16 $49,277.50
61 $49,277.50 $692.14 $0.00 $278.62 $50,248.26
62 $50,248.26 $692.14 $0.00 $284.11 $51,224.51
63 $51,224.51 $692.14 $0.00 $289.63 $52,206.28
64 $52,206.28 $692.14 $0.00 $295.18 $53,193.60
65 $53,193.60 $692.14 $0.00 $300.76 $54,186.50
66 $54,186.50 $692.14 $0.00 $306.38 $55,185.02
67 $55,185.02 $692.14 $0.00 $312.02 $56,189.18
68 $56,189.18 $692.14 $0.00 $317.70 $57,199.02
69 $57,199.02 $692.14 $0.00 $323.41 $58,214.57
70 $58,214.57 $692.14 $0.00 $329.15 $59,235.86
71 $59,235.86 $692.14 $0.00 $334.93 $60,262.93
72 $60,262.93 $692.14 $0.00 $340.74 $61,295.81
73 $61,295.81 $692.14 $0.00 $346.58 $62,334.53
74 $62,334.53 $692.14 $0.00 $352.45 $63,379.12
75 $63,379.12 $692.14 $0.00 $358.35 $64,429.61
76 $64,429.61 $692.14 $0.00 $364.29 $65,486.04
77 $65,486.04 $692.14 $0.00 $370.27 $66,548.45
78 $66,548.45 $692.14 $0.00 $376.27 $67,616.86
79 $67,616.86 $692.14 $0.00 $382.32 $68,691.32
80 $68,691.32 $692.14 $0.00 $388.39 $69,771.85
81 $69,771.85 $692.14 $0.00 $394.50 $70,858.49
82 $70,858.49 $692.14 $0.00 $400.64 $71,951.27
83 $71,951.27 $692.14 $0.00 $406.82 $73,050.23
84 $73,050.23 $692.14 $0.00 $413.04 $74,155.41
85 $74,155.41 $692.14 $0.00 $419.29 $75,266.84
86 $75,266.84 $692.14 $0.00 $425.57 $76,384.55
87 $76,384.55 $692.14 $0.00 $431.89 $77,508.58
88 $77,508.58 $692.14 $0.00 $438.24 $78,638.96
89 $78,638.96 $692.14 $0.00 $444.64 $79,775.74
90 $79,775.74 $692.14 $0.00 $451.06 $80,918.94
91 $80,918.94 $692.14 $0.00 $457.53 $82,068.61
92 $82,068.61 $692.14 $0.00 $464.03 $83,224.78
93 $83,224.78 $692.14 $0.00 $470.57 $84,387.49
94 $84,387.49 $692.14 $0.00 $477.14 $85,556.77
95 $85,556.77 $692.14 $0.00 $483.75 $86,732.66
96 $86,732.66 $692.14 $0.00 $490.40 $87,915.20
97 $87,915.20 $692.14 $0.00 $497.09 $89,104.43
98 $89,104.43 $692.14 $0.00 $503.81 $90,300.38
99 $90,300.38 $692.14 $0.00 $510.57 $91,503.09
100 $91,503.09 $692.14 $0.00 $517.37 $92,712.60
101 $92,712.60 $692.14 $0.00 $524.21 $93,928.95
102 $93,928.95 $692.14 $0.00 $531.09 $95,152.18
103 $95,152.18 $692.14 $0.00 $538.00 $96,382.32
104 $96,382.32 $692.14 $0.00 $544.96 $97,619.42
105 $97,619.42 $692.14 $0.00 $551.95 $98,863.51
106 $98,863.51 $692.14 $0.00 $558.99 $100,114.64
107 $100,114.64 $692.14 $0.00 $566.06 $101,372.84
108 $101,372.84 $692.14 $0.00 $573.18 $102,638.16
109 $102,638.16 $692.14 $0.00 $580.33 $103,910.63
110 $103,910.63 $692.14 $0.00 $587.53 $105,190.30
111 $105,190.30 $692.14 $0.00 $594.76 $106,477.20
112 $106,477.20 $692.14 $0.00 $602.04 $107,771.38
113 $107,771.38 $692.14 $0.00 $609.36 $109,072.88
114 $109,072.88 $692.14 $0.00 $616.71 $110,381.73
115 $110,381.73 $692.14 $0.00 $624.11 $111,697.98
116 $111,697.98 $692.14 $0.00 $631.56 $113,021.68
117 $113,021.68 $692.14 $0.00 $639.04 $114,352.86
118 $114,352.86 $692.14 $0.00 $646.57 $115,691.57
119 $115,691.57 $692.14 $0.00 $654.14 $117,037.85
120 $117,037.85 $692.14 $0.00 $661.75 $118,391.74
121 $118,391.74 $692.14 $0.00 $669.40 $119,753.28
122 $119,753.28 $692.14 $0.00 $677.10 $121,122.52
123 $121,122.52 $692.14 $0.00 $684.84 $122,499.50
124 $122,499.50 $692.14 $0.00 $692.63 $123,884.27
125 $123,884.27 $692.14 $0.00 $700.46 $125,276.87
126 $125,276.87 $692.14 $0.00 $708.33 $126,677.34
127 $126,677.34 $692.14 $0.00 $716.25 $128,085.73
128 $128,085.73 $692.14 $0.00 $724.22 $129,502.09
129 $129,502.09 $692.14 $0.00 $732.22 $130,926.45
130 $130,926.45 $692.14 $0.00 $740.28 $132,358.87
131 $132,358.87 $692.14 $0.00 $748.38 $133,799.39
132 $133,799.39 $692.14 $0.00 $756.52 $135,248.05
133 $135,248.05 $692.14 $0.00 $764.71 $136,704.90
134 $136,704.90 $692.14 $0.00 $772.95 $138,169.99
135 $138,169.99 $692.14 $0.00 $781.23 $139,643.36
136 $139,643.36 $692.14 $0.00 $789.56 $141,125.06
137 $141,125.06 $692.14 $0.00 $797.94 $142,615.14
138 $142,615.14 $692.14 $0.00 $806.37 $144,113.65
139 $144,113.65 $692.14 $0.00 $814.84 $145,620.63
140 $145,620.63 $692.14 $0.00 $823.36 $147,136.13
141 $147,136.13 $692.14 $0.00 $831.93 $148,660.20
142 $148,660.20 $692.14 $0.00 $840.55 $150,192.89
143 $150,192.89 $692.14 $0.00 $849.21 $151,734.24
144 $151,734.24 $692.14 $0.00 $857.93 $153,284.31
145 $153,284.31 $692.14 $0.00 $866.69 $154,843.14
146 $154,843.14 $692.14 $0.00 $875.51 $156,410.79
147 $156,410.79 $692.14 $0.00 $884.37 $157,987.30
148 $157,987.30 $692.14 $0.00 $893.28 $159,572.72
149 $159,572.72 $692.14 $0.00 $902.25 $161,167.11
150 $161,167.11 $692.14 $0.00 $911.26 $162,770.51
151 $162,770.51 $692.14 $0.00 $920.33 $164,382.98
152 $164,382.98 $692.14 $0.00 $929.45 $166,004.57
153 $166,004.57 $692.14 $0.00 $938.61 $167,635.32
154 $167,635.32 $692.14 $0.00 $947.83 $169,275.29
155 $169,275.29 $692.14 $0.00 $957.11 $170,924.54
156 $170,924.54 $692.14 $0.00 $966.43 $172,583.11
157 $172,583.11 $692.14 $0.00 $975.81 $174,251.06
158 $174,251.06 $692.14 $0.00 $985.24 $175,928.44
159 $175,928.44 $692.14 $0.00 $994.72 $177,615.30
160 $177,615.30 $692.14 $0.00 $1,004.26 $179,311.70
161 $179,311.70 $692.14 $0.00 $1,013.85 $181,017.69
162 $181,017.69 $692.14 $0.00 $1,023.50 $182,733.33
163 $182,733.33 $692.14 $0.00 $1,033.20 $184,458.67
164 $184,458.67 $692.14 $0.00 $1,042.96 $186,193.77
165 $186,193.77 $692.14 $0.00 $1,052.77 $187,938.68
166 $187,938.68 $692.14 $0.00 $1,062.63 $189,693.45
167 $189,693.45 $692.14 $0.00 $1,072.55 $191,458.14
168 $191,458.14 $692.14 $0.00 $1,082.53 $193,232.81
169 $193,232.81 $692.14 $0.00 $1,092.57 $195,017.52
170 $195,017.52 $692.14 $0.00 $1,102.66 $196,812.32
171 $196,812.32 $692.14 $0.00 $1,112.81 $198,617.27
172 $198,617.27 $692.14 $0.00 $1,123.01 $200,432.42
173 $200,432.42 $692.14 $0.00 $1,133.27 $202,257.83
174 $202,257.83 $692.14 $0.00 $1,143.60 $204,093.57
175 $204,093.57 $692.14 $0.00 $1,153.97 $205,939.68
176 $205,939.68 $692.14 $0.00 $1,164.41 $207,796.23
177 $207,796.23 $692.14 $0.00 $1,174.91 $209,663.28
178 $209,663.28 $692.14 $0.00 $1,185.47 $211,540.89
179 $211,540.89 $692.14 $0.00 $1,196.08 $213,429.11
180 $213,429.11 $692.14 $0.00 $1,206.76 $215,328.01
181 $215,328.01 $692.14 $0.00 $1,217.50 $217,237.65
182 $217,237.65 $692.14 $0.00 $1,228.29 $219,158.08
183 $219,158.08 $692.14 $0.00 $1,239.15 $221,089.37
184 $221,089.37 $692.14 $0.00 $1,250.07 $223,031.58
185 $223,031.58 $692.14 $0.00 $1,261.05 $224,984.77
186 $224,984.77 $692.14 $0.00 $1,272.10 $226,949.01
187 $226,949.01 $692.14 $0.00 $1,283.20 $228,924.35
188 $228,924.35 $692.14 $0.00 $1,294.37 $230,910.86
189 $230,910.86 $692.14 $0.00 $1,305.60 $232,908.60
190 $232,908.60 $692.14 $0.00 $1,316.90 $234,917.64
191 $234,917.64 $692.14 $0.00 $1,328.26 $236,938.04
192 $236,938.04 $692.14 $0.00 $1,339.68 $238,969.86
193 $238,969.86 $692.14 $0.00 $1,351.17 $241,013.17
194 $241,013.17 $692.14 $0.00 $1,362.72 $243,068.03
195 $243,068.03 $692.14 $0.00 $1,374.34 $245,134.51
196 $245,134.51 $692.14 $0.00 $1,386.03 $247,212.68
197 $247,212.68 $692.14 $0.00 $1,397.78 $249,302.60
198 $249,302.60 $692.14 $0.00 $1,409.59 $251,404.33
199 $251,404.33 $692.14 $0.00 $1,421.48 $253,517.95
200 $253,517.95 $692.14 $0.00 $1,433.43 $255,643.52
201 $255,643.52 $692.14 $0.00 $1,445.45 $257,781.11
202 $257,781.11 $692.14 $0.00 $1,457.53 $259,930.78
203 $259,930.78 $692.14 $0.00 $1,469.69 $262,092.61
204 $262,092.61 $692.14 $0.00 $1,481.91 $264,266.66
205 $264,266.66 $692.14 $0.00 $1,494.20 $266,453.00
206 $266,453.00 $692.14 $0.00 $1,506.56 $268,651.70
207 $268,651.70 $692.14 $0.00 $1,519.00 $270,862.84
208 $270,862.84 $692.14 $0.00 $1,531.50 $273,086.48
209 $273,086.48 $692.14 $0.00 $1,544.07 $275,322.69
210 $275,322.69 $692.14 $0.00 $1,556.71 $277,571.54
211 $277,571.54 $692.14 $0.00 $1,569.43 $279,833.11
212 $279,833.11 $692.14 $0.00 $1,582.22 $282,107.47
213 $282,107.47 $692.14 $0.00 $1,595.08 $284,394.69
214 $284,394.69 $692.14 $0.00 $1,608.01 $286,694.84
215 $286,694.84 $692.14 $0.00 $1,621.01 $289,007.99
216 $289,007.99 $692.14 $0.00 $1,634.09 $291,334.22
217 $291,334.22 $692.14 $81,146.39 $1,647.25 $212,527.22
218 $212,527.22 $692.14 $0.00 $1,201.66 $214,421.02
219 $214,421.02 $692.14 $0.00 $1,212.37 $216,325.53
220 $216,325.53 $692.14 $0.00 $1,223.14 $218,240.81
221 $218,240.81 $692.14 $0.00 $1,233.97 $220,166.92
222 $220,166.92 $692.14 $0.00 $1,244.86 $222,103.92
223 $222,103.92 $692.14 $0.00 $1,255.81 $224,051.87
224 $224,051.87 $692.14 $0.00 $1,266.82 $226,010.83
225 $226,010.83 $692.14 $0.00 $1,277.90 $227,980.87
226 $227,980.87 $692.14 $0.00 $1,289.04 $229,962.05
227 $229,962.05 $692.14 $0.00 $1,300.24 $231,954.43
228 $231,954.43 $692.14 $0.00 $1,311.50 $233,958.07
229 $233,958.07 $692.14 $85,203.71 $1,322.83 $150,769.33
230 $150,769.33 $692.14 $0.00 $852.47 $152,313.94
231 $152,313.94 $692.14 $0.00 $861.21 $153,867.29
232 $153,867.29 $692.14 $0.00 $869.99 $155,429.42
233 $155,429.42 $692.14 $0.00 $878.82 $157,000.38
234 $157,000.38 $692.14 $0.00 $887.70 $158,580.22
235 $158,580.22 $692.14 $0.00 $896.64 $160,169.00
236 $160,169.00 $692.14 $0.00 $905.62 $161,766.76
237 $161,766.76 $692.14 $0.00 $914.65 $163,373.55
238 $163,373.55 $692.14 $0.00 $923.74 $164,989.43
239 $164,989.43 $692.14 $0.00 $932.87 $166,614.44
240 $166,614.44 $692.14 $0.00 $942.06 $168,248.64
241 $168,248.64 $692.14 $89,463.89 $951.30 $80,428.19
242 $80,428.19 $692.14 $0.00 $454.75 $81,575.08
243 $81,575.08 $692.14 $0.00 $461.24 $82,728.46
244 $82,728.46 $692.14 $0.00 $467.76 $83,888.36
245 $83,888.36 $692.14 $0.00 $474.32 $85,054.82
246 $85,054.82 $692.14 $0.00 $480.91 $86,227.87
247 $86,227.87 $692.14 $0.00 $487.54 $87,407.55
248 $87,407.55 $692.14 $0.00 $494.21 $88,593.90
249 $88,593.90 $692.14 $0.00 $500.92 $89,786.96
250 $89,786.96 $692.14 $0.00 $507.67 $90,986.77
251 $90,986.77 $692.14 $0.00 $514.45 $92,193.36
252 $92,193.36 $692.14 $0.00 $521.27 $93,406.77
253 $93,406.77 $0.00 $93,937.09 $528.14 ($2.18)