Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2037$68,679
Monthly savings required$544

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 $274,714.02 for students enrolling in 2037 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $543.64 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$26,484.00
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 $543.64 $0.00 $0.00 $543.64
2 $543.64 $543.64 $0.00 $3.07 $1,090.35
3 $1,090.35 $543.64 $0.00 $6.16 $1,640.15
4 $1,640.15 $543.64 $0.00 $9.27 $2,193.06
5 $2,193.06 $543.64 $0.00 $12.40 $2,749.10
6 $2,749.10 $543.64 $0.00 $15.54 $3,308.28
7 $3,308.28 $543.64 $0.00 $18.71 $3,870.63
8 $3,870.63 $543.64 $0.00 $21.89 $4,436.16
9 $4,436.16 $543.64 $0.00 $25.08 $5,004.88
10 $5,004.88 $543.64 $0.00 $28.30 $5,576.82
11 $5,576.82 $543.64 $0.00 $31.53 $6,151.99
12 $6,151.99 $543.64 $0.00 $34.78 $6,730.41
13 $6,730.41 $543.64 $0.00 $38.05 $7,312.10
14 $7,312.10 $543.64 $0.00 $41.34 $7,897.08
15 $7,897.08 $543.64 $0.00 $44.65 $8,485.37
16 $8,485.37 $543.64 $0.00 $47.98 $9,076.99
17 $9,076.99 $543.64 $0.00 $51.32 $9,671.95
18 $9,671.95 $543.64 $0.00 $54.69 $10,270.28
19 $10,270.28 $543.64 $0.00 $58.07 $10,871.99
20 $10,871.99 $543.64 $0.00 $61.47 $11,477.10
21 $11,477.10 $543.64 $0.00 $64.89 $12,085.63
22 $12,085.63 $543.64 $0.00 $68.33 $12,697.60
23 $12,697.60 $543.64 $0.00 $71.79 $13,313.03
24 $13,313.03 $543.64 $0.00 $75.27 $13,931.94
25 $13,931.94 $543.64 $0.00 $78.77 $14,554.35
26 $14,554.35 $543.64 $0.00 $82.29 $15,180.28
27 $15,180.28 $543.64 $0.00 $85.83 $15,809.75
28 $15,809.75 $543.64 $0.00 $89.39 $16,442.78
29 $16,442.78 $543.64 $0.00 $92.97 $17,079.39
30 $17,079.39 $543.64 $0.00 $96.57 $17,719.60
31 $17,719.60 $543.64 $0.00 $100.19 $18,363.43
32 $18,363.43 $543.64 $0.00 $103.83 $19,010.90
33 $19,010.90 $543.64 $0.00 $107.49 $19,662.03
34 $19,662.03 $543.64 $0.00 $111.17 $20,316.84
35 $20,316.84 $543.64 $0.00 $114.87 $20,975.35
36 $20,975.35 $543.64 $0.00 $118.60 $21,637.59
37 $21,637.59 $543.64 $0.00 $122.34 $22,303.57
38 $22,303.57 $543.64 $0.00 $126.11 $22,973.32
39 $22,973.32 $543.64 $0.00 $129.89 $23,646.85
40 $23,646.85 $543.64 $0.00 $133.70 $24,324.19
41 $24,324.19 $543.64 $0.00 $137.53 $25,005.36
42 $25,005.36 $543.64 $0.00 $141.38 $25,690.38
43 $25,690.38 $543.64 $0.00 $145.26 $26,379.28
44 $26,379.28 $543.64 $0.00 $149.15 $27,072.07
45 $27,072.07 $543.64 $0.00 $153.07 $27,768.78
46 $27,768.78 $543.64 $0.00 $157.01 $28,469.43
47 $28,469.43 $543.64 $0.00 $160.97 $29,174.04
48 $29,174.04 $543.64 $0.00 $164.95 $29,882.63
49 $29,882.63 $543.64 $0.00 $168.96 $30,595.23
50 $30,595.23 $543.64 $0.00 $172.99 $31,311.86
51 $31,311.86 $543.64 $0.00 $177.04 $32,032.54
52 $32,032.54 $543.64 $0.00 $181.12 $32,757.30
53 $32,757.30 $543.64 $0.00 $185.21 $33,486.15
54 $33,486.15 $543.64 $0.00 $189.34 $34,219.13
55 $34,219.13 $543.64 $0.00 $193.48 $34,956.25
56 $34,956.25 $543.64 $0.00 $197.65 $35,697.54
57 $35,697.54 $543.64 $0.00 $201.84 $36,443.02
58 $36,443.02 $543.64 $0.00 $206.05 $37,192.71
59 $37,192.71 $543.64 $0.00 $210.29 $37,946.64
60 $37,946.64 $543.64 $0.00 $214.56 $38,704.84
61 $38,704.84 $543.64 $0.00 $218.84 $39,467.32
62 $39,467.32 $543.64 $0.00 $223.15 $40,234.11
63 $40,234.11 $543.64 $0.00 $227.49 $41,005.24
64 $41,005.24 $543.64 $0.00 $231.85 $41,780.73
65 $41,780.73 $543.64 $0.00 $236.23 $42,560.60
66 $42,560.60 $543.64 $0.00 $240.64 $43,344.88
67 $43,344.88 $543.64 $0.00 $245.08 $44,133.60
68 $44,133.60 $543.64 $0.00 $249.54 $44,926.78
69 $44,926.78 $543.64 $0.00 $254.02 $45,724.44
70 $45,724.44 $543.64 $0.00 $258.53 $46,526.61
71 $46,526.61 $543.64 $0.00 $263.07 $47,333.32
72 $47,333.32 $543.64 $0.00 $267.63 $48,144.59
73 $48,144.59 $543.64 $0.00 $272.22 $48,960.45
74 $48,960.45 $543.64 $0.00 $276.83 $49,780.92
75 $49,780.92 $543.64 $0.00 $281.47 $50,606.03
76 $50,606.03 $543.64 $0.00 $286.13 $51,435.80
77 $51,435.80 $543.64 $0.00 $290.83 $52,270.27
78 $52,270.27 $543.64 $0.00 $295.54 $53,109.45
79 $53,109.45 $543.64 $0.00 $300.29 $53,953.38
80 $53,953.38 $543.64 $0.00 $305.06 $54,802.08
81 $54,802.08 $543.64 $0.00 $309.86 $55,655.58
82 $55,655.58 $543.64 $0.00 $314.68 $56,513.90
83 $56,513.90 $543.64 $0.00 $319.54 $57,377.08
84 $57,377.08 $543.64 $0.00 $324.42 $58,245.14
85 $58,245.14 $543.64 $0.00 $329.33 $59,118.11
86 $59,118.11 $543.64 $0.00 $334.26 $59,996.01
87 $59,996.01 $543.64 $0.00 $339.23 $60,878.88
88 $60,878.88 $543.64 $0.00 $344.22 $61,766.74
89 $61,766.74 $543.64 $0.00 $349.24 $62,659.62
90 $62,659.62 $543.64 $0.00 $354.29 $63,557.55
91 $63,557.55 $543.64 $0.00 $359.36 $64,460.55
92 $64,460.55 $543.64 $0.00 $364.47 $65,368.66
93 $65,368.66 $543.64 $0.00 $369.60 $66,281.90
94 $66,281.90 $543.64 $0.00 $374.77 $67,200.31
95 $67,200.31 $543.64 $0.00 $379.96 $68,123.91
96 $68,123.91 $543.64 $0.00 $385.18 $69,052.73
97 $69,052.73 $543.64 $0.00 $390.43 $69,986.80
98 $69,986.80 $543.64 $0.00 $395.72 $70,926.16
99 $70,926.16 $543.64 $0.00 $401.03 $71,870.83
100 $71,870.83 $543.64 $0.00 $406.37 $72,820.84
101 $72,820.84 $543.64 $0.00 $411.74 $73,776.22
102 $73,776.22 $543.64 $0.00 $417.14 $74,737.00
103 $74,737.00 $543.64 $0.00 $422.57 $75,703.21
104 $75,703.21 $543.64 $0.00 $428.04 $76,674.89
105 $76,674.89 $543.64 $0.00 $433.53 $77,652.06
106 $77,652.06 $543.64 $0.00 $439.06 $78,634.76
107 $78,634.76 $543.64 $0.00 $444.61 $79,623.01
108 $79,623.01 $543.64 $0.00 $450.20 $80,616.85
109 $80,616.85 $543.64 $0.00 $455.82 $81,616.31
110 $81,616.31 $543.64 $0.00 $461.47 $82,621.42
111 $82,621.42 $543.64 $0.00 $467.15 $83,632.21
112 $83,632.21 $543.64 $0.00 $472.87 $84,648.72
113 $84,648.72 $543.64 $0.00 $478.62 $85,670.98
114 $85,670.98 $543.64 $0.00 $484.40 $86,699.02
115 $86,699.02 $543.64 $0.00 $490.21 $87,732.87
116 $87,732.87 $543.64 $0.00 $496.05 $88,772.56
117 $88,772.56 $543.64 $0.00 $501.93 $89,818.13
118 $89,818.13 $543.64 $0.00 $507.84 $90,869.61
119 $90,869.61 $543.64 $0.00 $513.79 $91,927.04
120 $91,927.04 $543.64 $0.00 $519.77 $92,990.45
121 $92,990.45 $543.64 $0.00 $525.78 $94,059.87
122 $94,059.87 $543.64 $0.00 $531.83 $95,135.34
123 $95,135.34 $543.64 $0.00 $537.91 $96,216.89
124 $96,216.89 $543.64 $0.00 $544.02 $97,304.55
125 $97,304.55 $543.64 $0.00 $550.17 $98,398.36
126 $98,398.36 $543.64 $0.00 $556.36 $99,498.36
127 $99,498.36 $543.64 $0.00 $562.58 $100,604.58
128 $100,604.58 $543.64 $0.00 $568.83 $101,717.05
129 $101,717.05 $543.64 $0.00 $575.12 $102,835.81
130 $102,835.81 $543.64 $0.00 $581.45 $103,960.90
131 $103,960.90 $543.64 $0.00 $587.81 $105,092.35
132 $105,092.35 $543.64 $0.00 $594.21 $106,230.20
133 $106,230.20 $543.64 $0.00 $600.64 $107,374.48
134 $107,374.48 $543.64 $0.00 $607.11 $108,525.23
135 $108,525.23 $543.64 $0.00 $613.62 $109,682.49
136 $109,682.49 $543.64 $0.00 $620.16 $110,846.29
137 $110,846.29 $543.64 $0.00 $626.74 $112,016.67
138 $112,016.67 $543.64 $0.00 $633.36 $113,193.67
139 $113,193.67 $543.64 $0.00 $640.01 $114,377.32
140 $114,377.32 $543.64 $0.00 $646.71 $115,567.67
141 $115,567.67 $543.64 $0.00 $653.44 $116,764.75
142 $116,764.75 $543.64 $0.00 $660.20 $117,968.59
143 $117,968.59 $543.64 $0.00 $667.01 $119,179.24
144 $119,179.24 $543.64 $0.00 $673.86 $120,396.74
145 $120,396.74 $543.64 $0.00 $680.74 $121,621.12
146 $121,621.12 $543.64 $0.00 $687.66 $122,852.42
147 $122,852.42 $543.64 $0.00 $694.63 $124,090.69
148 $124,090.69 $543.64 $0.00 $701.63 $125,335.96
149 $125,335.96 $543.64 $0.00 $708.67 $126,588.27
150 $126,588.27 $543.64 $0.00 $715.75 $127,847.66
151 $127,847.66 $543.64 $0.00 $722.87 $129,114.17
152 $129,114.17 $543.64 $0.00 $730.03 $130,387.84
153 $130,387.84 $543.64 $0.00 $737.23 $131,668.71
154 $131,668.71 $543.64 $0.00 $744.47 $132,956.82
155 $132,956.82 $543.64 $0.00 $751.76 $134,252.22
156 $134,252.22 $543.64 $0.00 $759.08 $135,554.94
157 $135,554.94 $543.64 $0.00 $766.45 $136,865.03
158 $136,865.03 $543.64 $0.00 $773.85 $138,182.52
159 $138,182.52 $543.64 $0.00 $781.30 $139,507.46
160 $139,507.46 $543.64 $0.00 $788.80 $140,839.90
161 $140,839.90 $543.64 $0.00 $796.33 $142,179.87
162 $142,179.87 $543.64 $0.00 $803.91 $143,527.42
163 $143,527.42 $543.64 $0.00 $811.52 $144,882.58
164 $144,882.58 $543.64 $0.00 $819.19 $146,245.41
165 $146,245.41 $543.64 $0.00 $826.89 $147,615.94
166 $147,615.94 $543.64 $0.00 $834.64 $148,994.22
167 $148,994.22 $543.64 $0.00 $842.43 $150,380.29
168 $150,380.29 $543.64 $0.00 $850.27 $151,774.20
169 $151,774.20 $543.64 $0.00 $858.15 $153,175.99
170 $153,175.99 $543.64 $0.00 $866.08 $154,585.71
171 $154,585.71 $543.64 $0.00 $874.05 $156,003.40
172 $156,003.40 $543.64 $0.00 $882.07 $157,429.11
173 $157,429.11 $543.64 $0.00 $890.13 $158,862.88
174 $158,862.88 $543.64 $0.00 $898.23 $160,304.75
175 $160,304.75 $543.64 $0.00 $906.39 $161,754.78
176 $161,754.78 $543.64 $0.00 $914.59 $163,213.01
177 $163,213.01 $543.64 $0.00 $922.83 $164,679.48
178 $164,679.48 $543.64 $0.00 $931.12 $166,154.24
179 $166,154.24 $543.64 $0.00 $939.46 $167,637.34
180 $167,637.34 $543.64 $0.00 $947.85 $169,128.83
181 $169,128.83 $543.64 $0.00 $956.28 $170,628.75
182 $170,628.75 $543.64 $0.00 $964.76 $172,137.15
183 $172,137.15 $543.64 $0.00 $973.29 $173,654.08
184 $173,654.08 $543.64 $0.00 $981.87 $175,179.59
185 $175,179.59 $543.64 $0.00 $990.49 $176,713.72
186 $176,713.72 $543.64 $0.00 $999.17 $178,256.53
187 $178,256.53 $543.64 $0.00 $1,007.89 $179,808.06
188 $179,808.06 $543.64 $0.00 $1,016.66 $181,368.36
189 $181,368.36 $543.64 $0.00 $1,025.48 $182,937.48
190 $182,937.48 $543.64 $0.00 $1,034.36 $184,515.48
191 $184,515.48 $543.64 $0.00 $1,043.28 $186,102.40
192 $186,102.40 $543.64 $0.00 $1,052.25 $187,698.29
193 $187,698.29 $543.64 $0.00 $1,061.27 $189,303.20
194 $189,303.20 $543.64 $0.00 $1,070.35 $190,917.19
195 $190,917.19 $543.64 $0.00 $1,079.47 $192,540.30
196 $192,540.30 $543.64 $0.00 $1,088.65 $194,172.59
197 $194,172.59 $543.64 $0.00 $1,097.88 $195,814.11
198 $195,814.11 $543.64 $0.00 $1,107.16 $197,464.91
199 $197,464.91 $543.64 $0.00 $1,116.50 $199,125.05
200 $199,125.05 $543.64 $0.00 $1,125.88 $200,794.57
201 $200,794.57 $543.64 $0.00 $1,135.32 $202,473.53
202 $202,473.53 $543.64 $0.00 $1,144.81 $204,161.98
203 $204,161.98 $543.64 $0.00 $1,154.36 $205,859.98
204 $205,859.98 $543.64 $0.00 $1,163.96 $207,567.58
205 $207,567.58 $543.64 $0.00 $1,173.62 $209,284.84
206 $209,284.84 $543.64 $0.00 $1,183.33 $211,011.81
207 $211,011.81 $543.64 $0.00 $1,193.09 $212,748.54
208 $212,748.54 $543.64 $0.00 $1,202.91 $214,495.09
209 $214,495.09 $543.64 $0.00 $1,212.79 $216,251.52
210 $216,251.52 $543.64 $0.00 $1,222.72 $218,017.88
211 $218,017.88 $543.64 $0.00 $1,232.70 $219,794.22
212 $219,794.22 $543.64 $0.00 $1,242.75 $221,580.61
213 $221,580.61 $543.64 $0.00 $1,252.85 $223,377.10
214 $223,377.10 $543.64 $0.00 $1,263.01 $225,183.75
215 $225,183.75 $543.64 $0.00 $1,273.22 $227,000.61
216 $227,000.61 $543.64 $0.00 $1,283.49 $228,827.74
217 $228,827.74 $543.64 $63,736.90 $1,293.83 $166,928.31
218 $166,928.31 $543.64 $0.00 $943.84 $168,415.79
219 $168,415.79 $543.64 $0.00 $952.25 $169,911.68
220 $169,911.68 $543.64 $0.00 $960.71 $171,416.03
221 $171,416.03 $543.64 $0.00 $969.21 $172,928.88
222 $172,928.88 $543.64 $0.00 $977.77 $174,450.29
223 $174,450.29 $543.64 $0.00 $986.37 $175,980.30
224 $175,980.30 $543.64 $0.00 $995.02 $177,518.96
225 $177,518.96 $543.64 $0.00 $1,003.72 $179,066.32
226 $179,066.32 $543.64 $0.00 $1,012.47 $180,622.43
227 $180,622.43 $543.64 $0.00 $1,021.27 $182,187.34
228 $182,187.34 $543.64 $0.00 $1,030.11 $183,761.09
229 $183,761.09 $543.64 $66,923.75 $1,039.01 $118,419.99
230 $118,419.99 $543.64 $0.00 $669.56 $119,633.19
231 $119,633.19 $543.64 $0.00 $676.42 $120,853.25
232 $120,853.25 $543.64 $0.00 $683.32 $122,080.21
233 $122,080.21 $543.64 $0.00 $690.26 $123,314.11
234 $123,314.11 $543.64 $0.00 $697.24 $124,554.99
235 $124,554.99 $543.64 $0.00 $704.25 $125,802.88
236 $125,802.88 $543.64 $0.00 $711.31 $127,057.83
237 $127,057.83 $543.64 $0.00 $718.40 $128,319.87
238 $128,319.87 $543.64 $0.00 $725.54 $129,589.05
239 $129,589.05 $543.64 $0.00 $732.72 $130,865.41
240 $130,865.41 $543.64 $0.00 $739.93 $132,148.98
241 $132,148.98 $543.64 $70,269.94 $747.19 $63,169.87
242 $63,169.87 $543.64 $0.00 $357.17 $64,070.68
243 $64,070.68 $543.64 $0.00 $362.26 $64,976.58
244 $64,976.58 $543.64 $0.00 $367.39 $65,887.61
245 $65,887.61 $543.64 $0.00 $372.54 $66,803.79
246 $66,803.79 $543.64 $0.00 $377.72 $67,725.15
247 $67,725.15 $543.64 $0.00 $382.93 $68,651.72
248 $68,651.72 $543.64 $0.00 $388.17 $69,583.53
249 $69,583.53 $543.64 $0.00 $393.44 $70,520.61
250 $70,520.61 $543.64 $0.00 $398.73 $71,462.98
251 $71,462.98 $543.64 $0.00 $404.06 $72,410.68
252 $72,410.68 $543.64 $0.00 $409.42 $73,363.74
253 $73,363.74 $0.00 $73,783.43 $414.81 ($4.88)