Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$86,647
Monthly savings required$686

How much will it cost to send your child to Our Lady of the Lake College in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $346,587.36 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $685.89 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$33,413.00
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 Our Lady of the Lake College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $685.89 $0.00 $0.00 $685.89
2 $685.89 $685.89 $0.00 $3.88 $1,375.66
3 $1,375.66 $685.89 $0.00 $7.78 $2,069.33
4 $2,069.33 $685.89 $0.00 $11.70 $2,766.92
5 $2,766.92 $685.89 $0.00 $15.64 $3,468.45
6 $3,468.45 $685.89 $0.00 $19.61 $4,173.95
7 $4,173.95 $685.89 $0.00 $23.60 $4,883.44
8 $4,883.44 $685.89 $0.00 $27.61 $5,596.94
9 $5,596.94 $685.89 $0.00 $31.65 $6,314.48
10 $6,314.48 $685.89 $0.00 $35.70 $7,036.07
11 $7,036.07 $685.89 $0.00 $39.78 $7,761.74
12 $7,761.74 $685.89 $0.00 $43.89 $8,491.52
13 $8,491.52 $685.89 $0.00 $48.01 $9,225.42
14 $9,225.42 $685.89 $0.00 $52.16 $9,963.47
15 $9,963.47 $685.89 $0.00 $56.33 $10,705.69
16 $10,705.69 $685.89 $0.00 $60.53 $11,452.11
17 $11,452.11 $685.89 $0.00 $64.75 $12,202.75
18 $12,202.75 $685.89 $0.00 $69.00 $12,957.64
19 $12,957.64 $685.89 $0.00 $73.26 $13,716.79
20 $13,716.79 $685.89 $0.00 $77.56 $14,480.24
21 $14,480.24 $685.89 $0.00 $81.87 $15,248.00
22 $15,248.00 $685.89 $0.00 $86.21 $16,020.10
23 $16,020.10 $685.89 $0.00 $90.58 $16,796.57
24 $16,796.57 $685.89 $0.00 $94.97 $17,577.43
25 $17,577.43 $685.89 $0.00 $99.39 $18,362.71
26 $18,362.71 $685.89 $0.00 $103.83 $19,152.43
27 $19,152.43 $685.89 $0.00 $108.29 $19,946.61
28 $19,946.61 $685.89 $0.00 $112.78 $20,745.28
29 $20,745.28 $685.89 $0.00 $117.30 $21,548.47
30 $21,548.47 $685.89 $0.00 $121.84 $22,356.20
31 $22,356.20 $685.89 $0.00 $126.41 $23,168.50
32 $23,168.50 $685.89 $0.00 $131.00 $23,985.39
33 $23,985.39 $685.89 $0.00 $135.62 $24,806.90
34 $24,806.90 $685.89 $0.00 $140.26 $25,633.05
35 $25,633.05 $685.89 $0.00 $144.93 $26,463.87
36 $26,463.87 $685.89 $0.00 $149.63 $27,299.39
37 $27,299.39 $685.89 $0.00 $154.35 $28,139.63
38 $28,139.63 $685.89 $0.00 $159.11 $28,984.63
39 $28,984.63 $685.89 $0.00 $163.88 $29,834.40
40 $29,834.40 $685.89 $0.00 $168.69 $30,688.98
41 $30,688.98 $685.89 $0.00 $173.52 $31,548.39
42 $31,548.39 $685.89 $0.00 $178.38 $32,412.66
43 $32,412.66 $685.89 $0.00 $183.27 $33,281.82
44 $33,281.82 $685.89 $0.00 $188.18 $34,155.89
45 $34,155.89 $685.89 $0.00 $193.12 $35,034.90
46 $35,034.90 $685.89 $0.00 $198.09 $35,918.88
47 $35,918.88 $685.89 $0.00 $203.09 $36,807.86
48 $36,807.86 $685.89 $0.00 $208.12 $37,701.87
49 $37,701.87 $685.89 $0.00 $213.17 $38,600.93
50 $38,600.93 $685.89 $0.00 $218.26 $39,505.08
51 $39,505.08 $685.89 $0.00 $223.37 $40,414.34
52 $40,414.34 $685.89 $0.00 $228.51 $41,328.74
53 $41,328.74 $685.89 $0.00 $233.68 $42,248.31
54 $42,248.31 $685.89 $0.00 $238.88 $43,173.08
55 $43,173.08 $685.89 $0.00 $244.11 $44,103.08
56 $44,103.08 $685.89 $0.00 $249.37 $45,038.34
57 $45,038.34 $685.89 $0.00 $254.65 $45,978.88
58 $45,978.88 $685.89 $0.00 $259.97 $46,924.74
59 $46,924.74 $685.89 $0.00 $265.32 $47,875.95
60 $47,875.95 $685.89 $0.00 $270.70 $48,832.54
61 $48,832.54 $685.89 $0.00 $276.11 $49,794.54
62 $49,794.54 $685.89 $0.00 $281.55 $50,761.98
63 $50,761.98 $685.89 $0.00 $287.02 $51,734.89
64 $51,734.89 $685.89 $0.00 $292.52 $52,713.30
65 $52,713.30 $685.89 $0.00 $298.05 $53,697.24
66 $53,697.24 $685.89 $0.00 $303.61 $54,686.74
67 $54,686.74 $685.89 $0.00 $309.21 $55,681.84
68 $55,681.84 $685.89 $0.00 $314.83 $56,682.56
69 $56,682.56 $685.89 $0.00 $320.49 $57,688.94
70 $57,688.94 $685.89 $0.00 $326.18 $58,701.01
71 $58,701.01 $685.89 $0.00 $331.90 $59,718.80
72 $59,718.80 $685.89 $0.00 $337.66 $60,742.35
73 $60,742.35 $685.89 $0.00 $343.45 $61,771.69
74 $61,771.69 $685.89 $0.00 $349.27 $62,806.85
75 $62,806.85 $685.89 $0.00 $355.12 $63,847.86
76 $63,847.86 $685.89 $0.00 $361.01 $64,894.76
77 $64,894.76 $685.89 $0.00 $366.92 $65,947.57
78 $65,947.57 $685.89 $0.00 $372.88 $67,006.34
79 $67,006.34 $685.89 $0.00 $378.86 $68,071.09
80 $68,071.09 $685.89 $0.00 $384.88 $69,141.86
81 $69,141.86 $685.89 $0.00 $390.94 $70,218.69
82 $70,218.69 $685.89 $0.00 $397.03 $71,301.61
83 $71,301.61 $685.89 $0.00 $403.15 $72,390.65
84 $72,390.65 $685.89 $0.00 $409.31 $73,485.85
85 $73,485.85 $685.89 $0.00 $415.50 $74,587.24
86 $74,587.24 $685.89 $0.00 $421.73 $75,694.86
87 $75,694.86 $685.89 $0.00 $427.99 $76,808.74
88 $76,808.74 $685.89 $0.00 $434.29 $77,928.92
89 $77,928.92 $685.89 $0.00 $440.62 $79,055.43
90 $79,055.43 $685.89 $0.00 $446.99 $80,188.31
91 $80,188.31 $685.89 $0.00 $453.40 $81,327.60
92 $81,327.60 $685.89 $0.00 $459.84 $82,473.33
93 $82,473.33 $685.89 $0.00 $466.32 $83,625.54
94 $83,625.54 $685.89 $0.00 $472.83 $84,784.26
95 $84,784.26 $685.89 $0.00 $479.38 $85,949.53
96 $85,949.53 $685.89 $0.00 $485.97 $87,121.39
97 $87,121.39 $685.89 $0.00 $492.60 $88,299.88
98 $88,299.88 $685.89 $0.00 $499.26 $89,485.03
99 $89,485.03 $685.89 $0.00 $505.96 $90,676.88
100 $90,676.88 $685.89 $0.00 $512.70 $91,875.47
101 $91,875.47 $685.89 $0.00 $519.48 $93,080.84
102 $93,080.84 $685.89 $0.00 $526.29 $94,293.02
103 $94,293.02 $685.89 $0.00 $533.15 $95,512.06
104 $95,512.06 $685.89 $0.00 $540.04 $96,737.99
105 $96,737.99 $685.89 $0.00 $546.97 $97,970.85
106 $97,970.85 $685.89 $0.00 $553.94 $99,210.68
107 $99,210.68 $685.89 $0.00 $560.95 $100,457.52
108 $100,457.52 $685.89 $0.00 $568.00 $101,711.41
109 $101,711.41 $685.89 $0.00 $575.09 $102,972.39
110 $102,972.39 $685.89 $0.00 $582.22 $104,240.50
111 $104,240.50 $685.89 $0.00 $589.39 $105,515.78
112 $105,515.78 $685.89 $0.00 $596.60 $106,798.27
113 $106,798.27 $685.89 $0.00 $603.85 $108,088.01
114 $108,088.01 $685.89 $0.00 $611.15 $109,385.05
115 $109,385.05 $685.89 $0.00 $618.48 $110,689.42
116 $110,689.42 $685.89 $0.00 $625.85 $112,001.16
117 $112,001.16 $685.89 $0.00 $633.27 $113,320.32
118 $113,320.32 $685.89 $0.00 $640.73 $114,646.94
119 $114,646.94 $685.89 $0.00 $648.23 $115,981.06
120 $115,981.06 $685.89 $0.00 $655.77 $117,322.72
121 $117,322.72 $685.89 $0.00 $663.36 $118,671.97
122 $118,671.97 $685.89 $0.00 $670.99 $120,028.85
123 $120,028.85 $685.89 $0.00 $678.66 $121,393.40
124 $121,393.40 $685.89 $0.00 $686.38 $122,765.67
125 $122,765.67 $685.89 $0.00 $694.13 $124,145.69
126 $124,145.69 $685.89 $0.00 $701.94 $125,533.52
127 $125,533.52 $685.89 $0.00 $709.78 $126,929.19
128 $126,929.19 $685.89 $0.00 $717.68 $128,332.76
129 $128,332.76 $685.89 $0.00 $725.61 $129,744.26
130 $129,744.26 $685.89 $0.00 $733.59 $131,163.74
131 $131,163.74 $685.89 $0.00 $741.62 $132,591.25
132 $132,591.25 $685.89 $0.00 $749.69 $134,026.83
133 $134,026.83 $685.89 $0.00 $757.81 $135,470.53
134 $135,470.53 $685.89 $0.00 $765.97 $136,922.39
135 $136,922.39 $685.89 $0.00 $774.18 $138,382.46
136 $138,382.46 $685.89 $0.00 $782.43 $139,850.78
137 $139,850.78 $685.89 $0.00 $790.74 $141,327.41
138 $141,327.41 $685.89 $0.00 $799.09 $142,812.39
139 $142,812.39 $685.89 $0.00 $807.48 $144,305.76
140 $144,305.76 $685.89 $0.00 $815.93 $145,807.58
141 $145,807.58 $685.89 $0.00 $824.42 $147,317.89
142 $147,317.89 $685.89 $0.00 $832.96 $148,836.74
143 $148,836.74 $685.89 $0.00 $841.54 $150,364.17
144 $150,364.17 $685.89 $0.00 $850.18 $151,900.24
145 $151,900.24 $685.89 $0.00 $858.87 $153,445.00
146 $153,445.00 $685.89 $0.00 $867.60 $154,998.49
147 $154,998.49 $685.89 $0.00 $876.38 $156,560.76
148 $156,560.76 $685.89 $0.00 $885.22 $158,131.87
149 $158,131.87 $685.89 $0.00 $894.10 $159,711.86
150 $159,711.86 $685.89 $0.00 $903.03 $161,300.78
151 $161,300.78 $685.89 $0.00 $912.02 $162,898.69
152 $162,898.69 $685.89 $0.00 $921.05 $164,505.63
153 $164,505.63 $685.89 $0.00 $930.14 $166,121.66
154 $166,121.66 $685.89 $0.00 $939.28 $167,746.83
155 $167,746.83 $685.89 $0.00 $948.46 $169,381.18
156 $169,381.18 $685.89 $0.00 $957.71 $171,024.78
157 $171,024.78 $685.89 $0.00 $967.00 $172,677.67
158 $172,677.67 $685.89 $0.00 $976.34 $174,339.90
159 $174,339.90 $685.89 $0.00 $985.74 $176,011.53
160 $176,011.53 $685.89 $0.00 $995.19 $177,692.61
161 $177,692.61 $685.89 $0.00 $1,004.70 $179,383.20
162 $179,383.20 $685.89 $0.00 $1,014.26 $181,083.35
163 $181,083.35 $685.89 $0.00 $1,023.87 $182,793.11
164 $182,793.11 $685.89 $0.00 $1,033.54 $184,512.54
165 $184,512.54 $685.89 $0.00 $1,043.26 $186,241.69
166 $186,241.69 $685.89 $0.00 $1,053.04 $187,980.62
167 $187,980.62 $685.89 $0.00 $1,062.87 $189,729.38
168 $189,729.38 $685.89 $0.00 $1,072.76 $191,488.03
169 $191,488.03 $685.89 $0.00 $1,082.70 $193,256.62
170 $193,256.62 $685.89 $0.00 $1,092.70 $195,035.21
171 $195,035.21 $685.89 $0.00 $1,102.76 $196,823.86
172 $196,823.86 $685.89 $0.00 $1,112.87 $198,622.62
173 $198,622.62 $685.89 $0.00 $1,123.04 $200,431.55
174 $200,431.55 $685.89 $0.00 $1,133.27 $202,250.71
175 $202,250.71 $685.89 $0.00 $1,143.55 $204,080.15
176 $204,080.15 $685.89 $0.00 $1,153.90 $205,919.94
177 $205,919.94 $685.89 $0.00 $1,164.30 $207,770.13
178 $207,770.13 $685.89 $0.00 $1,174.76 $209,630.78
179 $209,630.78 $685.89 $0.00 $1,185.28 $211,501.95
180 $211,501.95 $685.89 $0.00 $1,195.86 $213,383.70
181 $213,383.70 $685.89 $0.00 $1,206.50 $215,276.09
182 $215,276.09 $685.89 $0.00 $1,217.20 $217,179.18
183 $217,179.18 $685.89 $0.00 $1,227.96 $219,093.03
184 $219,093.03 $685.89 $0.00 $1,238.78 $221,017.70
185 $221,017.70 $685.89 $0.00 $1,249.67 $222,953.26
186 $222,953.26 $685.89 $0.00 $1,260.61 $224,899.76
187 $224,899.76 $685.89 $0.00 $1,271.62 $226,857.27
188 $226,857.27 $685.89 $0.00 $1,282.68 $228,825.84
189 $228,825.84 $685.89 $0.00 $1,293.81 $230,805.54
190 $230,805.54 $685.89 $0.00 $1,305.01 $232,796.44
191 $232,796.44 $685.89 $0.00 $1,316.26 $234,798.59
192 $234,798.59 $685.89 $0.00 $1,327.59 $236,812.07
193 $236,812.07 $685.89 $0.00 $1,338.97 $238,836.93
194 $238,836.93 $685.89 $0.00 $1,350.42 $240,873.24
195 $240,873.24 $685.89 $0.00 $1,361.93 $242,921.06
196 $242,921.06 $685.89 $0.00 $1,373.51 $244,980.46
197 $244,980.46 $685.89 $0.00 $1,385.16 $247,051.51
198 $247,051.51 $685.89 $0.00 $1,396.87 $249,134.27
199 $249,134.27 $685.89 $0.00 $1,408.64 $251,228.80
200 $251,228.80 $685.89 $0.00 $1,420.48 $253,335.17
201 $253,335.17 $685.89 $0.00 $1,432.39 $255,453.45
202 $255,453.45 $685.89 $0.00 $1,444.37 $257,583.71
203 $257,583.71 $685.89 $0.00 $1,456.42 $259,726.02
204 $259,726.02 $685.89 $0.00 $1,468.53 $261,880.44
205 $261,880.44 $685.89 $0.00 $1,480.71 $264,047.04
206 $264,047.04 $685.89 $0.00 $1,492.96 $266,225.89
207 $266,225.89 $685.89 $0.00 $1,505.28 $268,417.06
208 $268,417.06 $685.89 $0.00 $1,517.67 $270,620.62
209 $270,620.62 $685.89 $0.00 $1,530.13 $272,836.64
210 $272,836.64 $685.89 $0.00 $1,542.66 $275,065.19
211 $275,065.19 $685.89 $0.00 $1,555.26 $277,306.34
212 $277,306.34 $685.89 $0.00 $1,567.93 $279,560.16
213 $279,560.16 $685.89 $0.00 $1,580.67 $281,826.72
214 $281,826.72 $685.89 $0.00 $1,593.49 $284,106.10
215 $284,106.10 $685.89 $0.00 $1,606.38 $286,398.37
216 $286,398.37 $685.89 $0.00 $1,619.34 $288,703.60
217 $288,703.60 $685.89 $80,412.37 $1,632.37 $210,609.49
218 $210,609.49 $685.89 $0.00 $1,190.82 $212,486.20
219 $212,486.20 $685.89 $0.00 $1,201.43 $214,373.52
220 $214,373.52 $685.89 $0.00 $1,212.10 $216,271.51
221 $216,271.51 $685.89 $0.00 $1,222.83 $218,180.23
222 $218,180.23 $685.89 $0.00 $1,233.62 $220,099.74
223 $220,099.74 $685.89 $0.00 $1,244.48 $222,030.11
224 $222,030.11 $685.89 $0.00 $1,255.39 $223,971.39
225 $223,971.39 $685.89 $0.00 $1,266.37 $225,923.65
226 $225,923.65 $685.89 $0.00 $1,277.41 $227,886.95
227 $227,886.95 $685.89 $0.00 $1,288.51 $229,861.35
228 $229,861.35 $685.89 $0.00 $1,299.67 $231,846.91
229 $231,846.91 $685.89 $84,432.99 $1,310.90 $149,410.71
230 $149,410.71 $685.89 $0.00 $844.79 $150,941.39
231 $150,941.39 $685.89 $0.00 $853.44 $152,480.72
232 $152,480.72 $685.89 $0.00 $862.15 $154,028.76
233 $154,028.76 $685.89 $0.00 $870.90 $155,585.55
234 $155,585.55 $685.89 $0.00 $879.70 $157,151.14
235 $157,151.14 $685.89 $0.00 $888.56 $158,725.59
236 $158,725.59 $685.89 $0.00 $897.46 $160,308.94
237 $160,308.94 $685.89 $0.00 $906.41 $161,901.24
238 $161,901.24 $685.89 $0.00 $915.41 $163,502.54
239 $163,502.54 $685.89 $0.00 $924.47 $165,112.90
240 $165,112.90 $685.89 $0.00 $933.57 $166,732.36
241 $166,732.36 $685.89 $88,654.64 $942.73 $79,706.34
242 $79,706.34 $685.89 $0.00 $450.67 $80,842.90
243 $80,842.90 $685.89 $0.00 $457.10 $81,985.89
244 $81,985.89 $685.89 $0.00 $463.56 $83,135.34
245 $83,135.34 $685.89 $0.00 $470.06 $84,291.29
246 $84,291.29 $685.89 $0.00 $476.60 $85,453.78
247 $85,453.78 $685.89 $0.00 $483.17 $86,622.84
248 $86,622.84 $685.89 $0.00 $489.78 $87,798.51
249 $87,798.51 $685.89 $0.00 $496.43 $88,980.83
250 $88,980.83 $685.89 $0.00 $503.11 $90,169.83
251 $90,169.83 $685.89 $0.00 $509.83 $91,365.55
252 $91,365.55 $685.89 $0.00 $516.59 $92,568.03
253 $92,568.03 $0.00 $93,087.37 $523.39 $4.05