Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$69,739
Monthly savings required$552

How much will it cost to send your child to Lock Haven University in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $278,956.51 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $552.05 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$26,893.00
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 Lock Haven University in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $552.05 $0.00 $0.00 $552.05
2 $552.05 $552.05 $0.00 $3.12 $1,107.22
3 $1,107.22 $552.05 $0.00 $6.26 $1,665.53
4 $1,665.53 $552.05 $0.00 $9.42 $2,227.00
5 $2,227.00 $552.05 $0.00 $12.59 $2,791.64
6 $2,791.64 $552.05 $0.00 $15.78 $3,359.47
7 $3,359.47 $552.05 $0.00 $18.99 $3,930.51
8 $3,930.51 $552.05 $0.00 $22.22 $4,504.78
9 $4,504.78 $552.05 $0.00 $25.47 $5,082.30
10 $5,082.30 $552.05 $0.00 $28.74 $5,663.09
11 $5,663.09 $552.05 $0.00 $32.02 $6,247.16
12 $6,247.16 $552.05 $0.00 $35.32 $6,834.53
13 $6,834.53 $552.05 $0.00 $38.64 $7,425.22
14 $7,425.22 $552.05 $0.00 $41.98 $8,019.25
15 $8,019.25 $552.05 $0.00 $45.34 $8,616.64
16 $8,616.64 $552.05 $0.00 $48.72 $9,217.41
17 $9,217.41 $552.05 $0.00 $52.12 $9,821.58
18 $9,821.58 $552.05 $0.00 $55.53 $10,429.16
19 $10,429.16 $552.05 $0.00 $58.97 $11,040.18
20 $11,040.18 $552.05 $0.00 $62.42 $11,654.65
21 $11,654.65 $552.05 $0.00 $65.90 $12,272.60
22 $12,272.60 $552.05 $0.00 $69.39 $12,894.04
23 $12,894.04 $552.05 $0.00 $72.90 $13,518.99
24 $13,518.99 $552.05 $0.00 $76.44 $14,147.48
25 $14,147.48 $552.05 $0.00 $79.99 $14,779.52
26 $14,779.52 $552.05 $0.00 $83.57 $15,415.14
27 $15,415.14 $552.05 $0.00 $87.16 $16,054.35
28 $16,054.35 $552.05 $0.00 $90.77 $16,697.17
29 $16,697.17 $552.05 $0.00 $94.41 $17,343.63
30 $17,343.63 $552.05 $0.00 $98.06 $17,993.74
31 $17,993.74 $552.05 $0.00 $101.74 $18,647.53
32 $18,647.53 $552.05 $0.00 $105.44 $19,305.02
33 $19,305.02 $552.05 $0.00 $109.15 $19,966.22
34 $19,966.22 $552.05 $0.00 $112.89 $20,631.16
35 $20,631.16 $552.05 $0.00 $116.65 $21,299.86
36 $21,299.86 $552.05 $0.00 $120.43 $21,972.34
37 $21,972.34 $552.05 $0.00 $124.23 $22,648.62
38 $22,648.62 $552.05 $0.00 $128.06 $23,328.73
39 $23,328.73 $552.05 $0.00 $131.90 $24,012.68
40 $24,012.68 $552.05 $0.00 $135.77 $24,700.50
41 $24,700.50 $552.05 $0.00 $139.66 $25,392.21
42 $25,392.21 $552.05 $0.00 $143.57 $26,087.83
43 $26,087.83 $552.05 $0.00 $147.50 $26,787.38
44 $26,787.38 $552.05 $0.00 $151.46 $27,490.89
45 $27,490.89 $552.05 $0.00 $155.44 $28,198.38
46 $28,198.38 $552.05 $0.00 $159.44 $28,909.87
47 $28,909.87 $552.05 $0.00 $163.46 $29,625.38
48 $29,625.38 $552.05 $0.00 $167.51 $30,344.94
49 $30,344.94 $552.05 $0.00 $171.57 $31,068.56
50 $31,068.56 $552.05 $0.00 $175.67 $31,796.28
51 $31,796.28 $552.05 $0.00 $179.78 $32,528.11
52 $32,528.11 $552.05 $0.00 $183.92 $33,264.08
53 $33,264.08 $552.05 $0.00 $188.08 $34,004.21
54 $34,004.21 $552.05 $0.00 $192.26 $34,748.52
55 $34,748.52 $552.05 $0.00 $196.47 $35,497.04
56 $35,497.04 $552.05 $0.00 $200.71 $36,249.80
57 $36,249.80 $552.05 $0.00 $204.96 $37,006.81
58 $37,006.81 $552.05 $0.00 $209.24 $37,768.10
59 $37,768.10 $552.05 $0.00 $213.55 $38,533.70
60 $38,533.70 $552.05 $0.00 $217.88 $39,303.63
61 $39,303.63 $552.05 $0.00 $222.23 $40,077.91
62 $40,077.91 $552.05 $0.00 $226.61 $40,856.57
63 $40,856.57 $552.05 $0.00 $231.01 $41,639.63
64 $41,639.63 $552.05 $0.00 $235.44 $42,427.12
65 $42,427.12 $552.05 $0.00 $239.89 $43,219.06
66 $43,219.06 $552.05 $0.00 $244.37 $44,015.48
67 $44,015.48 $552.05 $0.00 $248.87 $44,816.40
68 $44,816.40 $552.05 $0.00 $253.40 $45,621.85
69 $45,621.85 $552.05 $0.00 $257.95 $46,431.85
70 $46,431.85 $552.05 $0.00 $262.53 $47,246.43
71 $47,246.43 $552.05 $0.00 $267.14 $48,065.62
72 $48,065.62 $552.05 $0.00 $271.77 $48,889.44
73 $48,889.44 $552.05 $0.00 $276.43 $49,717.92
74 $49,717.92 $552.05 $0.00 $281.11 $50,551.08
75 $50,551.08 $552.05 $0.00 $285.82 $51,388.95
76 $51,388.95 $552.05 $0.00 $290.56 $52,231.56
77 $52,231.56 $552.05 $0.00 $295.32 $53,078.93
78 $53,078.93 $552.05 $0.00 $300.12 $53,931.10
79 $53,931.10 $552.05 $0.00 $304.93 $54,788.08
80 $54,788.08 $552.05 $0.00 $309.78 $55,649.91
81 $55,649.91 $552.05 $0.00 $314.65 $56,516.61
82 $56,516.61 $552.05 $0.00 $319.55 $57,388.21
83 $57,388.21 $552.05 $0.00 $324.48 $58,264.74
84 $58,264.74 $552.05 $0.00 $329.44 $59,146.23
85 $59,146.23 $552.05 $0.00 $334.42 $60,032.70
86 $60,032.70 $552.05 $0.00 $339.43 $60,924.18
87 $60,924.18 $552.05 $0.00 $344.47 $61,820.70
88 $61,820.70 $552.05 $0.00 $349.54 $62,722.29
89 $62,722.29 $552.05 $0.00 $354.64 $63,628.98
90 $63,628.98 $552.05 $0.00 $359.77 $64,540.80
91 $64,540.80 $552.05 $0.00 $364.92 $65,457.77
92 $65,457.77 $552.05 $0.00 $370.11 $66,379.93
93 $66,379.93 $552.05 $0.00 $375.32 $67,307.30
94 $67,307.30 $552.05 $0.00 $380.57 $68,239.92
95 $68,239.92 $552.05 $0.00 $385.84 $69,177.81
96 $69,177.81 $552.05 $0.00 $391.14 $70,121.00
97 $70,121.00 $552.05 $0.00 $396.47 $71,069.52
98 $71,069.52 $552.05 $0.00 $401.84 $72,023.41
99 $72,023.41 $552.05 $0.00 $407.23 $72,982.69
100 $72,982.69 $552.05 $0.00 $412.65 $73,947.39
101 $73,947.39 $552.05 $0.00 $418.11 $74,917.55
102 $74,917.55 $552.05 $0.00 $423.59 $75,893.19
103 $75,893.19 $552.05 $0.00 $429.11 $76,874.35
104 $76,874.35 $552.05 $0.00 $434.66 $77,861.06
105 $77,861.06 $552.05 $0.00 $440.24 $78,853.35
106 $78,853.35 $552.05 $0.00 $445.85 $79,851.25
107 $79,851.25 $552.05 $0.00 $451.49 $80,854.79
108 $80,854.79 $552.05 $0.00 $457.16 $81,864.00
109 $81,864.00 $552.05 $0.00 $462.87 $82,878.92
110 $82,878.92 $552.05 $0.00 $468.61 $83,899.58
111 $83,899.58 $552.05 $0.00 $474.38 $84,926.01
112 $84,926.01 $552.05 $0.00 $480.18 $85,958.24
113 $85,958.24 $552.05 $0.00 $486.02 $86,996.31
114 $86,996.31 $552.05 $0.00 $491.89 $88,040.25
115 $88,040.25 $552.05 $0.00 $497.79 $89,090.09
116 $89,090.09 $552.05 $0.00 $503.73 $90,145.87
117 $90,145.87 $552.05 $0.00 $509.70 $91,207.62
118 $91,207.62 $552.05 $0.00 $515.70 $92,275.37
119 $92,275.37 $552.05 $0.00 $521.74 $93,349.16
120 $93,349.16 $552.05 $0.00 $527.81 $94,429.02
121 $94,429.02 $552.05 $0.00 $533.92 $95,514.99
122 $95,514.99 $552.05 $0.00 $540.06 $96,607.10
123 $96,607.10 $552.05 $0.00 $546.23 $97,705.38
124 $97,705.38 $552.05 $0.00 $552.44 $98,809.87
125 $98,809.87 $552.05 $0.00 $558.69 $99,920.61
126 $99,920.61 $552.05 $0.00 $564.97 $101,037.63
127 $101,037.63 $552.05 $0.00 $571.28 $102,160.96
128 $102,160.96 $552.05 $0.00 $577.63 $103,290.64
129 $103,290.64 $552.05 $0.00 $584.02 $104,426.71
130 $104,426.71 $552.05 $0.00 $590.44 $105,569.20
131 $105,569.20 $552.05 $0.00 $596.90 $106,718.15
132 $106,718.15 $552.05 $0.00 $603.40 $107,873.60
133 $107,873.60 $552.05 $0.00 $609.93 $109,035.58
134 $109,035.58 $552.05 $0.00 $616.50 $110,204.13
135 $110,204.13 $552.05 $0.00 $623.11 $111,379.29
136 $111,379.29 $552.05 $0.00 $629.75 $112,561.09
137 $112,561.09 $552.05 $0.00 $636.44 $113,749.58
138 $113,749.58 $552.05 $0.00 $643.16 $114,944.79
139 $114,944.79 $552.05 $0.00 $649.91 $116,146.75
140 $116,146.75 $552.05 $0.00 $656.71 $117,355.51
141 $117,355.51 $552.05 $0.00 $663.55 $118,571.11
142 $118,571.11 $552.05 $0.00 $670.42 $119,793.58
143 $119,793.58 $552.05 $0.00 $677.33 $121,022.96
144 $121,022.96 $552.05 $0.00 $684.28 $122,259.29
145 $122,259.29 $552.05 $0.00 $691.27 $123,502.61
146 $123,502.61 $552.05 $0.00 $698.30 $124,752.96
147 $124,752.96 $552.05 $0.00 $705.37 $126,010.38
148 $126,010.38 $552.05 $0.00 $712.48 $127,274.91
149 $127,274.91 $552.05 $0.00 $719.63 $128,546.59
150 $128,546.59 $552.05 $0.00 $726.82 $129,825.46
151 $129,825.46 $552.05 $0.00 $734.05 $131,111.56
152 $131,111.56 $552.05 $0.00 $741.32 $132,404.93
153 $132,404.93 $552.05 $0.00 $748.64 $133,705.62
154 $133,705.62 $552.05 $0.00 $755.99 $135,013.66
155 $135,013.66 $552.05 $0.00 $763.39 $136,329.10
156 $136,329.10 $552.05 $0.00 $770.82 $137,651.97
157 $137,651.97 $552.05 $0.00 $778.30 $138,982.32
158 $138,982.32 $552.05 $0.00 $785.83 $140,320.20
159 $140,320.20 $552.05 $0.00 $793.39 $141,665.64
160 $141,665.64 $552.05 $0.00 $801.00 $143,018.69
161 $143,018.69 $552.05 $0.00 $808.65 $144,379.39
162 $144,379.39 $552.05 $0.00 $816.34 $145,747.78
163 $145,747.78 $552.05 $0.00 $824.08 $147,123.91
164 $147,123.91 $552.05 $0.00 $831.86 $148,507.82
165 $148,507.82 $552.05 $0.00 $839.68 $149,899.55
166 $149,899.55 $552.05 $0.00 $847.55 $151,299.15
167 $151,299.15 $552.05 $0.00 $855.47 $152,706.67
168 $152,706.67 $552.05 $0.00 $863.43 $154,122.15
169 $154,122.15 $552.05 $0.00 $871.43 $155,545.63
170 $155,545.63 $552.05 $0.00 $879.48 $156,977.16
171 $156,977.16 $552.05 $0.00 $887.57 $158,416.78
172 $158,416.78 $552.05 $0.00 $895.71 $159,864.54
173 $159,864.54 $552.05 $0.00 $903.90 $161,320.49
174 $161,320.49 $552.05 $0.00 $912.13 $162,784.67
175 $162,784.67 $552.05 $0.00 $920.41 $164,257.13
176 $164,257.13 $552.05 $0.00 $928.73 $165,737.91
177 $165,737.91 $552.05 $0.00 $937.11 $167,227.07
178 $167,227.07 $552.05 $0.00 $945.53 $168,724.65
179 $168,724.65 $552.05 $0.00 $953.99 $170,230.69
180 $170,230.69 $552.05 $0.00 $962.51 $171,745.25
181 $171,745.25 $552.05 $0.00 $971.07 $173,268.37
182 $173,268.37 $552.05 $0.00 $979.68 $174,800.10
183 $174,800.10 $552.05 $0.00 $988.35 $176,340.50
184 $176,340.50 $552.05 $0.00 $997.05 $177,889.60
185 $177,889.60 $552.05 $0.00 $1,005.81 $179,447.46
186 $179,447.46 $552.05 $0.00 $1,014.62 $181,014.13
187 $181,014.13 $552.05 $0.00 $1,023.48 $182,589.66
188 $182,589.66 $552.05 $0.00 $1,032.39 $184,174.10
189 $184,174.10 $552.05 $0.00 $1,041.35 $185,767.50
190 $185,767.50 $552.05 $0.00 $1,050.36 $187,369.91
191 $187,369.91 $552.05 $0.00 $1,059.42 $188,981.38
192 $188,981.38 $552.05 $0.00 $1,068.53 $190,601.96
193 $190,601.96 $552.05 $0.00 $1,077.69 $192,231.70
194 $192,231.70 $552.05 $0.00 $1,086.91 $193,870.66
195 $193,870.66 $552.05 $0.00 $1,096.17 $195,518.88
196 $195,518.88 $552.05 $0.00 $1,105.49 $197,176.42
197 $197,176.42 $552.05 $0.00 $1,114.86 $198,843.33
198 $198,843.33 $552.05 $0.00 $1,124.29 $200,519.67
199 $200,519.67 $552.05 $0.00 $1,133.77 $202,205.49
200 $202,205.49 $552.05 $0.00 $1,143.30 $203,900.84
201 $203,900.84 $552.05 $0.00 $1,152.88 $205,605.77
202 $205,605.77 $552.05 $0.00 $1,162.52 $207,320.34
203 $207,320.34 $552.05 $0.00 $1,172.22 $209,044.61
204 $209,044.61 $552.05 $0.00 $1,181.97 $210,778.63
205 $210,778.63 $552.05 $0.00 $1,191.77 $212,522.45
206 $212,522.45 $552.05 $0.00 $1,201.63 $214,276.13
207 $214,276.13 $552.05 $0.00 $1,211.55 $216,039.73
208 $216,039.73 $552.05 $0.00 $1,221.52 $217,813.30
209 $217,813.30 $552.05 $0.00 $1,231.55 $219,596.90
210 $219,596.90 $552.05 $0.00 $1,241.63 $221,390.58
211 $221,390.58 $552.05 $0.00 $1,251.77 $223,194.40
212 $223,194.40 $552.05 $0.00 $1,261.97 $225,008.42
213 $225,008.42 $552.05 $0.00 $1,272.23 $226,832.70
214 $226,832.70 $552.05 $0.00 $1,282.55 $228,667.30
215 $228,667.30 $552.05 $0.00 $1,292.92 $230,512.27
216 $230,512.27 $552.05 $0.00 $1,303.35 $232,367.67
217 $232,367.67 $552.05 $64,721.21 $1,313.84 $169,512.35
218 $169,512.35 $552.05 $0.00 $958.45 $171,022.85
219 $171,022.85 $552.05 $0.00 $966.99 $172,541.89
220 $172,541.89 $552.05 $0.00 $975.58 $174,069.52
221 $174,069.52 $552.05 $0.00 $984.21 $175,605.78
222 $175,605.78 $552.05 $0.00 $992.90 $177,150.73
223 $177,150.73 $552.05 $0.00 $1,001.64 $178,704.42
224 $178,704.42 $552.05 $0.00 $1,010.42 $180,266.89
225 $180,266.89 $552.05 $0.00 $1,019.26 $181,838.20
226 $181,838.20 $552.05 $0.00 $1,028.14 $183,418.39
227 $183,418.39 $552.05 $0.00 $1,037.07 $185,007.51
228 $185,007.51 $552.05 $0.00 $1,046.06 $186,605.62
229 $186,605.62 $552.05 $67,957.27 $1,055.10 $120,255.50
230 $120,255.50 $552.05 $0.00 $679.94 $121,487.49
231 $121,487.49 $552.05 $0.00 $686.91 $122,726.45
232 $122,726.45 $552.05 $0.00 $693.91 $123,972.41
233 $123,972.41 $552.05 $0.00 $700.96 $125,225.42
234 $125,225.42 $552.05 $0.00 $708.04 $126,485.51
235 $126,485.51 $552.05 $0.00 $715.17 $127,752.73
236 $127,752.73 $552.05 $0.00 $722.33 $129,027.11
237 $129,027.11 $552.05 $0.00 $729.54 $130,308.70
238 $130,308.70 $552.05 $0.00 $736.78 $131,597.53
239 $131,597.53 $552.05 $0.00 $744.07 $132,893.65
240 $132,893.65 $552.05 $0.00 $751.40 $134,197.10
241 $134,197.10 $552.05 $71,355.14 $758.77 $64,152.78
242 $64,152.78 $552.05 $0.00 $362.73 $65,067.56
243 $65,067.56 $552.05 $0.00 $367.90 $65,987.51
244 $65,987.51 $552.05 $0.00 $373.10 $66,912.66
245 $66,912.66 $552.05 $0.00 $378.33 $67,843.04
246 $67,843.04 $552.05 $0.00 $383.59 $68,778.68
247 $68,778.68 $552.05 $0.00 $388.88 $69,719.61
248 $69,719.61 $552.05 $0.00 $394.20 $70,665.86
249 $70,665.86 $552.05 $0.00 $399.56 $71,617.47
250 $71,617.47 $552.05 $0.00 $404.94 $72,574.46
251 $72,574.46 $552.05 $0.00 $410.35 $73,536.86
252 $73,536.86 $552.05 $0.00 $415.79 $74,504.70
253 $74,504.70 $0.00 $74,922.89 $421.26 $3.07