Savings Plan and Future Cost Estimation for Lebanon Valley College

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2041$164,902
Monthly savings required$1,305

How much will it cost to send your child to Lebanon Valley College in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $659,608.24 for students enrolling in 2041 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $1,305.34 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$63,590.00
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 Lebanon Valley College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $1,305.34 $0.00 $0.00 $1,305.34
2 $1,305.34 $1,305.34 $0.00 $7.38 $2,618.06
3 $2,618.06 $1,305.34 $0.00 $14.80 $3,938.20
4 $3,938.20 $1,305.34 $0.00 $22.27 $5,265.81
5 $5,265.81 $1,305.34 $0.00 $29.77 $6,600.92
6 $6,600.92 $1,305.34 $0.00 $37.32 $7,943.58
7 $7,943.58 $1,305.34 $0.00 $44.91 $9,293.83
8 $9,293.83 $1,305.34 $0.00 $52.55 $10,651.72
9 $10,651.72 $1,305.34 $0.00 $60.23 $12,017.29
10 $12,017.29 $1,305.34 $0.00 $67.95 $13,390.58
11 $13,390.58 $1,305.34 $0.00 $75.71 $14,771.63
12 $14,771.63 $1,305.34 $0.00 $83.52 $16,160.49
13 $16,160.49 $1,305.34 $0.00 $91.37 $17,557.20
14 $17,557.20 $1,305.34 $0.00 $99.27 $18,961.81
15 $18,961.81 $1,305.34 $0.00 $107.21 $20,374.36
16 $20,374.36 $1,305.34 $0.00 $115.20 $21,794.90
17 $21,794.90 $1,305.34 $0.00 $123.23 $23,223.47
18 $23,223.47 $1,305.34 $0.00 $131.31 $24,660.12
19 $24,660.12 $1,305.34 $0.00 $139.43 $26,104.89
20 $26,104.89 $1,305.34 $0.00 $147.60 $27,557.83
21 $27,557.83 $1,305.34 $0.00 $155.82 $29,018.99
22 $29,018.99 $1,305.34 $0.00 $164.08 $30,488.41
23 $30,488.41 $1,305.34 $0.00 $172.39 $31,966.14
24 $31,966.14 $1,305.34 $0.00 $180.74 $33,452.22
25 $33,452.22 $1,305.34 $0.00 $189.14 $34,946.70
26 $34,946.70 $1,305.34 $0.00 $197.59 $36,449.63
27 $36,449.63 $1,305.34 $0.00 $206.09 $37,961.06
28 $37,961.06 $1,305.34 $0.00 $214.64 $39,481.04
29 $39,481.04 $1,305.34 $0.00 $223.23 $41,009.61
30 $41,009.61 $1,305.34 $0.00 $231.87 $42,546.82
31 $42,546.82 $1,305.34 $0.00 $240.57 $44,092.73
32 $44,092.73 $1,305.34 $0.00 $249.31 $45,647.38
33 $45,647.38 $1,305.34 $0.00 $258.10 $47,210.82
34 $47,210.82 $1,305.34 $0.00 $266.94 $48,783.10
35 $48,783.10 $1,305.34 $0.00 $275.83 $50,364.27
36 $50,364.27 $1,305.34 $0.00 $284.77 $51,954.38
37 $51,954.38 $1,305.34 $0.00 $293.76 $53,553.48
38 $53,553.48 $1,305.34 $0.00 $302.80 $55,161.62
39 $55,161.62 $1,305.34 $0.00 $311.89 $56,778.85
40 $56,778.85 $1,305.34 $0.00 $321.04 $58,405.23
41 $58,405.23 $1,305.34 $0.00 $330.23 $60,040.80
42 $60,040.80 $1,305.34 $0.00 $339.48 $61,685.62
43 $61,685.62 $1,305.34 $0.00 $348.78 $63,339.74
44 $63,339.74 $1,305.34 $0.00 $358.13 $65,003.21
45 $65,003.21 $1,305.34 $0.00 $367.54 $66,676.09
46 $66,676.09 $1,305.34 $0.00 $377.00 $68,358.43
47 $68,358.43 $1,305.34 $0.00 $386.51 $70,050.28
48 $70,050.28 $1,305.34 $0.00 $396.07 $71,751.69
49 $71,751.69 $1,305.34 $0.00 $405.69 $73,462.72
50 $73,462.72 $1,305.34 $0.00 $415.37 $75,183.43
51 $75,183.43 $1,305.34 $0.00 $425.10 $76,913.87
52 $76,913.87 $1,305.34 $0.00 $434.88 $78,654.09
53 $78,654.09 $1,305.34 $0.00 $444.72 $80,404.15
54 $80,404.15 $1,305.34 $0.00 $454.62 $82,164.11
55 $82,164.11 $1,305.34 $0.00 $464.57 $83,934.02
56 $83,934.02 $1,305.34 $0.00 $474.58 $85,713.94
57 $85,713.94 $1,305.34 $0.00 $484.64 $87,503.92
58 $87,503.92 $1,305.34 $0.00 $494.76 $89,304.02
59 $89,304.02 $1,305.34 $0.00 $504.94 $91,114.30
60 $91,114.30 $1,305.34 $0.00 $515.17 $92,934.81
61 $92,934.81 $1,305.34 $0.00 $525.47 $94,765.62
62 $94,765.62 $1,305.34 $0.00 $535.82 $96,606.78
63 $96,606.78 $1,305.34 $0.00 $546.23 $98,458.35
64 $98,458.35 $1,305.34 $0.00 $556.70 $100,320.39
65 $100,320.39 $1,305.34 $0.00 $567.23 $102,192.96
66 $102,192.96 $1,305.34 $0.00 $577.81 $104,076.11
67 $104,076.11 $1,305.34 $0.00 $588.46 $105,969.91
68 $105,969.91 $1,305.34 $0.00 $599.17 $107,874.42
69 $107,874.42 $1,305.34 $0.00 $609.94 $109,789.70
70 $109,789.70 $1,305.34 $0.00 $620.77 $111,715.81
71 $111,715.81 $1,305.34 $0.00 $631.66 $113,652.81
72 $113,652.81 $1,305.34 $0.00 $642.61 $115,600.76
73 $115,600.76 $1,305.34 $0.00 $653.62 $117,559.72
74 $117,559.72 $1,305.34 $0.00 $664.70 $119,529.76
75 $119,529.76 $1,305.34 $0.00 $675.84 $121,510.94
76 $121,510.94 $1,305.34 $0.00 $687.04 $123,503.32
77 $123,503.32 $1,305.34 $0.00 $698.31 $125,506.97
78 $125,506.97 $1,305.34 $0.00 $709.63 $127,521.94
79 $127,521.94 $1,305.34 $0.00 $721.03 $129,548.31
80 $129,548.31 $1,305.34 $0.00 $732.48 $131,586.13
81 $131,586.13 $1,305.34 $0.00 $744.01 $133,635.48
82 $133,635.48 $1,305.34 $0.00 $755.59 $135,696.41
83 $135,696.41 $1,305.34 $0.00 $767.25 $137,769.00
84 $137,769.00 $1,305.34 $0.00 $778.97 $139,853.31
85 $139,853.31 $1,305.34 $0.00 $790.75 $141,949.40
86 $141,949.40 $1,305.34 $0.00 $802.60 $144,057.34
87 $144,057.34 $1,305.34 $0.00 $814.52 $146,177.20
88 $146,177.20 $1,305.34 $0.00 $826.51 $148,309.05
89 $148,309.05 $1,305.34 $0.00 $838.56 $150,452.95
90 $150,452.95 $1,305.34 $0.00 $850.68 $152,608.97
91 $152,608.97 $1,305.34 $0.00 $862.87 $154,777.18
92 $154,777.18 $1,305.34 $0.00 $875.13 $156,957.65
93 $156,957.65 $1,305.34 $0.00 $887.46 $159,150.45
94 $159,150.45 $1,305.34 $0.00 $899.86 $161,355.65
95 $161,355.65 $1,305.34 $0.00 $912.33 $163,573.32
96 $163,573.32 $1,305.34 $0.00 $924.87 $165,803.53
97 $165,803.53 $1,305.34 $0.00 $937.48 $168,046.35
98 $168,046.35 $1,305.34 $0.00 $950.16 $170,301.85
99 $170,301.85 $1,305.34 $0.00 $962.91 $172,570.10
100 $172,570.10 $1,305.34 $0.00 $975.74 $174,851.18
101 $174,851.18 $1,305.34 $0.00 $988.63 $177,145.15
102 $177,145.15 $1,305.34 $0.00 $1,001.60 $179,452.09
103 $179,452.09 $1,305.34 $0.00 $1,014.65 $181,772.08
104 $181,772.08 $1,305.34 $0.00 $1,027.77 $184,105.19
105 $184,105.19 $1,305.34 $0.00 $1,040.96 $186,451.49
106 $186,451.49 $1,305.34 $0.00 $1,054.22 $188,811.05
107 $188,811.05 $1,305.34 $0.00 $1,067.57 $191,183.96
108 $191,183.96 $1,305.34 $0.00 $1,080.98 $193,570.28
109 $193,570.28 $1,305.34 $0.00 $1,094.47 $195,970.09
110 $195,970.09 $1,305.34 $0.00 $1,108.04 $198,383.47
111 $198,383.47 $1,305.34 $0.00 $1,121.69 $200,810.50
112 $200,810.50 $1,305.34 $0.00 $1,135.41 $203,251.25
113 $203,251.25 $1,305.34 $0.00 $1,149.21 $205,705.80
114 $205,705.80 $1,305.34 $0.00 $1,163.09 $208,174.23
115 $208,174.23 $1,305.34 $0.00 $1,177.05 $210,656.62
116 $210,656.62 $1,305.34 $0.00 $1,191.08 $213,153.04
117 $213,153.04 $1,305.34 $0.00 $1,205.20 $215,663.58
118 $215,663.58 $1,305.34 $0.00 $1,219.39 $218,188.31
119 $218,188.31 $1,305.34 $0.00 $1,233.67 $220,727.32
120 $220,727.32 $1,305.34 $0.00 $1,248.02 $223,280.68
121 $223,280.68 $1,305.34 $0.00 $1,262.46 $225,848.48
122 $225,848.48 $1,305.34 $0.00 $1,276.98 $228,430.80
123 $228,430.80 $1,305.34 $0.00 $1,291.58 $231,027.72
124 $231,027.72 $1,305.34 $0.00 $1,306.26 $233,639.32
125 $233,639.32 $1,305.34 $0.00 $1,321.03 $236,265.69
126 $236,265.69 $1,305.34 $0.00 $1,335.88 $238,906.91
127 $238,906.91 $1,305.34 $0.00 $1,350.81 $241,563.06
128 $241,563.06 $1,305.34 $0.00 $1,365.83 $244,234.23
129 $244,234.23 $1,305.34 $0.00 $1,380.94 $246,920.51
130 $246,920.51 $1,305.34 $0.00 $1,396.12 $249,621.97
131 $249,621.97 $1,305.34 $0.00 $1,411.40 $252,338.71
132 $252,338.71 $1,305.34 $0.00 $1,426.76 $255,070.81
133 $255,070.81 $1,305.34 $0.00 $1,442.21 $257,818.36
134 $257,818.36 $1,305.34 $0.00 $1,457.74 $260,581.44
135 $260,581.44 $1,305.34 $0.00 $1,473.37 $263,360.15
136 $263,360.15 $1,305.34 $0.00 $1,489.08 $266,154.57
137 $266,154.57 $1,305.34 $0.00 $1,504.88 $268,964.79
138 $268,964.79 $1,305.34 $0.00 $1,520.77 $271,790.90
139 $271,790.90 $1,305.34 $0.00 $1,536.75 $274,632.99
140 $274,632.99 $1,305.34 $0.00 $1,552.81 $277,491.14
141 $277,491.14 $1,305.34 $0.00 $1,568.98 $280,365.46
142 $280,365.46 $1,305.34 $0.00 $1,585.23 $283,256.03
143 $283,256.03 $1,305.34 $0.00 $1,601.57 $286,162.94
144 $286,162.94 $1,305.34 $0.00 $1,618.01 $289,086.29
145 $289,086.29 $1,305.34 $0.00 $1,634.54 $292,026.17
146 $292,026.17 $1,305.34 $0.00 $1,651.16 $294,982.67
147 $294,982.67 $1,305.34 $0.00 $1,667.87 $297,955.88
148 $297,955.88 $1,305.34 $0.00 $1,684.69 $300,945.91
149 $300,945.91 $1,305.34 $0.00 $1,701.59 $303,952.84
150 $303,952.84 $1,305.34 $0.00 $1,718.59 $306,976.77
151 $306,976.77 $1,305.34 $0.00 $1,735.69 $310,017.80
152 $310,017.80 $1,305.34 $0.00 $1,752.89 $313,076.03
153 $313,076.03 $1,305.34 $0.00 $1,770.18 $316,151.55
154 $316,151.55 $1,305.34 $0.00 $1,787.57 $319,244.46
155 $319,244.46 $1,305.34 $0.00 $1,805.05 $322,354.85
156 $322,354.85 $1,305.34 $0.00 $1,822.64 $325,482.83
157 $325,482.83 $1,305.34 $0.00 $1,840.33 $328,628.50
158 $328,628.50 $1,305.34 $0.00 $1,858.11 $331,791.95
159 $331,791.95 $1,305.34 $0.00 $1,876.00 $334,973.29
160 $334,973.29 $1,305.34 $0.00 $1,893.99 $338,172.62
161 $338,172.62 $1,305.34 $0.00 $1,912.08 $341,390.04
162 $341,390.04 $1,305.34 $0.00 $1,930.27 $344,625.65
163 $344,625.65 $1,305.34 $0.00 $1,948.56 $347,879.55
164 $347,879.55 $1,305.34 $0.00 $1,966.96 $351,151.85
165 $351,151.85 $1,305.34 $0.00 $1,985.46 $354,442.65
166 $354,442.65 $1,305.34 $0.00 $2,004.07 $357,752.06
167 $357,752.06 $1,305.34 $0.00 $2,022.78 $361,080.18
168 $361,080.18 $1,305.34 $0.00 $2,041.60 $364,427.12
169 $364,427.12 $1,305.34 $0.00 $2,060.52 $367,792.98
170 $367,792.98 $1,305.34 $0.00 $2,079.55 $371,177.87
171 $371,177.87 $1,305.34 $0.00 $2,098.69 $374,581.90
172 $374,581.90 $1,305.34 $0.00 $2,117.94 $378,005.18
173 $378,005.18 $1,305.34 $0.00 $2,137.30 $381,447.82
174 $381,447.82 $1,305.34 $0.00 $2,156.76 $384,909.92
175 $384,909.92 $1,305.34 $0.00 $2,176.34 $388,391.60
176 $388,391.60 $1,305.34 $0.00 $2,196.02 $391,892.96
177 $391,892.96 $1,305.34 $0.00 $2,215.82 $395,414.12
178 $395,414.12 $1,305.34 $0.00 $2,235.73 $398,955.19
179 $398,955.19 $1,305.34 $0.00 $2,255.75 $402,516.28
180 $402,516.28 $1,305.34 $0.00 $2,275.89 $406,097.51
181 $406,097.51 $1,305.34 $0.00 $2,296.13 $409,698.98
182 $409,698.98 $1,305.34 $0.00 $2,316.50 $413,320.82
183 $413,320.82 $1,305.34 $0.00 $2,336.98 $416,963.14
184 $416,963.14 $1,305.34 $0.00 $2,357.57 $420,626.05
185 $420,626.05 $1,305.34 $0.00 $2,378.28 $424,309.67
186 $424,309.67 $1,305.34 $0.00 $2,399.11 $428,014.12
187 $428,014.12 $1,305.34 $0.00 $2,420.05 $431,739.51
188 $431,739.51 $1,305.34 $0.00 $2,441.12 $435,485.97
189 $435,485.97 $1,305.34 $0.00 $2,462.30 $439,253.61
190 $439,253.61 $1,305.34 $0.00 $2,483.60 $443,042.55
191 $443,042.55 $1,305.34 $0.00 $2,505.03 $446,852.92
192 $446,852.92 $1,305.34 $0.00 $2,526.57 $450,684.83
193 $450,684.83 $1,305.34 $0.00 $2,548.24 $454,538.41
194 $454,538.41 $1,305.34 $0.00 $2,570.03 $458,413.78
195 $458,413.78 $1,305.34 $0.00 $2,591.94 $462,311.06
196 $462,311.06 $1,305.34 $0.00 $2,613.97 $466,230.37
197 $466,230.37 $1,305.34 $0.00 $2,636.13 $470,171.84
198 $470,171.84 $1,305.34 $0.00 $2,658.42 $474,135.60
199 $474,135.60 $1,305.34 $0.00 $2,680.83 $478,121.77
200 $478,121.77 $1,305.34 $0.00 $2,703.37 $482,130.48
201 $482,130.48 $1,305.34 $0.00 $2,726.04 $486,161.86
202 $486,161.86 $1,305.34 $0.00 $2,748.83 $490,216.03
203 $490,216.03 $1,305.34 $0.00 $2,771.75 $494,293.12
204 $494,293.12 $1,305.34 $0.00 $2,794.81 $498,393.27
205 $498,393.27 $1,305.34 $0.00 $2,817.99 $502,516.60
206 $502,516.60 $1,305.34 $0.00 $2,841.30 $506,663.24
207 $506,663.24 $1,305.34 $0.00 $2,864.75 $510,833.33
208 $510,833.33 $1,305.34 $0.00 $2,888.33 $515,027.00
209 $515,027.00 $1,305.34 $0.00 $2,912.04 $519,244.38
210 $519,244.38 $1,305.34 $0.00 $2,935.88 $523,485.60
211 $523,485.60 $1,305.34 $0.00 $2,959.86 $527,750.80
212 $527,750.80 $1,305.34 $0.00 $2,983.98 $532,040.12
213 $532,040.12 $1,305.34 $0.00 $3,008.23 $536,353.69
214 $536,353.69 $1,305.34 $0.00 $3,032.62 $540,691.65
215 $540,691.65 $1,305.34 $0.00 $3,057.15 $545,054.14
216 $545,054.14 $1,305.34 $0.00 $3,081.82 $549,441.30
217 $549,441.30 $1,305.34 $153,036.92 $3,106.62 $400,816.34
218 $400,816.34 $1,305.34 $0.00 $2,266.27 $404,387.95
219 $404,387.95 $1,305.34 $0.00 $2,286.47 $407,979.76
220 $407,979.76 $1,305.34 $0.00 $2,306.78 $411,591.88
221 $411,591.88 $1,305.34 $0.00 $2,327.20 $415,224.42
222 $415,224.42 $1,305.34 $0.00 $2,347.74 $418,877.50
223 $418,877.50 $1,305.34 $0.00 $2,368.39 $422,551.23
224 $422,551.23 $1,305.34 $0.00 $2,389.17 $426,245.74
225 $426,245.74 $1,305.34 $0.00 $2,410.06 $429,961.14
226 $429,961.14 $1,305.34 $0.00 $2,431.06 $433,697.54
227 $433,697.54 $1,305.34 $0.00 $2,452.19 $437,455.07
228 $437,455.07 $1,305.34 $0.00 $2,473.43 $441,233.84
229 $441,233.84 $1,305.34 $160,688.76 $2,494.80 $284,345.22
230 $284,345.22 $1,305.34 $0.00 $1,607.73 $287,258.29
231 $287,258.29 $1,305.34 $0.00 $1,624.20 $290,187.83
232 $290,187.83 $1,305.34 $0.00 $1,640.76 $293,133.93
233 $293,133.93 $1,305.34 $0.00 $1,657.42 $296,096.69
234 $296,096.69 $1,305.34 $0.00 $1,674.17 $299,076.20
235 $299,076.20 $1,305.34 $0.00 $1,691.02 $302,072.56
236 $302,072.56 $1,305.34 $0.00 $1,707.96 $305,085.86
237 $305,085.86 $1,305.34 $0.00 $1,725.00 $308,116.20
238 $308,116.20 $1,305.34 $0.00 $1,742.13 $311,163.67
239 $311,163.67 $1,305.34 $0.00 $1,759.36 $314,228.37
240 $314,228.37 $1,305.34 $0.00 $1,776.69 $317,310.40
241 $317,310.40 $1,305.34 $168,723.20 $1,794.12 $151,686.66
242 $151,686.66 $1,305.34 $0.00 $857.66 $153,849.66
243 $153,849.66 $1,305.34 $0.00 $869.89 $156,024.89
244 $156,024.89 $1,305.34 $0.00 $882.19 $158,212.42
245 $158,212.42 $1,305.34 $0.00 $894.56 $160,412.32
246 $160,412.32 $1,305.34 $0.00 $906.99 $162,624.65
247 $162,624.65 $1,305.34 $0.00 $919.50 $164,849.49
248 $164,849.49 $1,305.34 $0.00 $932.08 $167,086.91
249 $167,086.91 $1,305.34 $0.00 $944.73 $169,336.98
250 $169,336.98 $1,305.34 $0.00 $957.46 $171,599.78
251 $171,599.78 $1,305.34 $0.00 $970.25 $173,875.37
252 $173,875.37 $1,305.34 $0.00 $983.12 $176,163.83
253 $176,163.83 $0.00 $177,159.36 $996.06 $0.53