Savings Plan and Future Cost Estimation for Our Lady of the Lake University San Antonio

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

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$112,722
Monthly savings required$892

How much will it cost to send your child to Our Lady of the Lake University San Antonio in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $450,886.16 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $892.29 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$43,468.00
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 University San Antonio in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $892.29 $0.00 $0.00 $892.29
2 $892.29 $892.29 $0.00 $5.05 $1,789.63
3 $1,789.63 $892.29 $0.00 $10.12 $2,692.04
4 $2,692.04 $892.29 $0.00 $15.22 $3,599.55
5 $3,599.55 $892.29 $0.00 $20.35 $4,512.19
6 $4,512.19 $892.29 $0.00 $25.51 $5,429.99
7 $5,429.99 $892.29 $0.00 $30.70 $6,352.98
8 $6,352.98 $892.29 $0.00 $35.92 $7,281.19
9 $7,281.19 $892.29 $0.00 $41.17 $8,214.65
10 $8,214.65 $892.29 $0.00 $46.45 $9,153.39
11 $9,153.39 $892.29 $0.00 $51.75 $10,097.43
12 $10,097.43 $892.29 $0.00 $57.09 $11,046.81
13 $11,046.81 $892.29 $0.00 $62.46 $12,001.56
14 $12,001.56 $892.29 $0.00 $67.86 $12,961.71
15 $12,961.71 $892.29 $0.00 $73.29 $13,927.29
16 $13,927.29 $892.29 $0.00 $78.75 $14,898.33
17 $14,898.33 $892.29 $0.00 $84.24 $15,874.86
18 $15,874.86 $892.29 $0.00 $89.76 $16,856.91
19 $16,856.91 $892.29 $0.00 $95.31 $17,844.51
20 $17,844.51 $892.29 $0.00 $100.90 $18,837.70
21 $18,837.70 $892.29 $0.00 $106.51 $19,836.50
22 $19,836.50 $892.29 $0.00 $112.16 $20,840.95
23 $20,840.95 $892.29 $0.00 $117.84 $21,851.08
24 $21,851.08 $892.29 $0.00 $123.55 $22,866.92
25 $22,866.92 $892.29 $0.00 $129.29 $23,888.50
26 $23,888.50 $892.29 $0.00 $135.07 $24,915.86
27 $24,915.86 $892.29 $0.00 $140.88 $25,949.03
28 $25,949.03 $892.29 $0.00 $146.72 $26,988.04
29 $26,988.04 $892.29 $0.00 $152.59 $28,032.92
30 $28,032.92 $892.29 $0.00 $158.50 $29,083.71
31 $29,083.71 $892.29 $0.00 $164.44 $30,140.44
32 $30,140.44 $892.29 $0.00 $170.42 $31,203.15
33 $31,203.15 $892.29 $0.00 $176.43 $32,271.87
34 $32,271.87 $892.29 $0.00 $182.47 $33,346.63
35 $33,346.63 $892.29 $0.00 $188.55 $34,427.47
36 $34,427.47 $892.29 $0.00 $194.66 $35,514.42
37 $35,514.42 $892.29 $0.00 $200.80 $36,607.51
38 $36,607.51 $892.29 $0.00 $206.98 $37,706.78
39 $37,706.78 $892.29 $0.00 $213.20 $38,812.27
40 $38,812.27 $892.29 $0.00 $219.45 $39,924.01
41 $39,924.01 $892.29 $0.00 $225.74 $41,042.04
42 $41,042.04 $892.29 $0.00 $232.06 $42,166.39
43 $42,166.39 $892.29 $0.00 $238.41 $43,297.09
44 $43,297.09 $892.29 $0.00 $244.81 $44,434.19
45 $44,434.19 $892.29 $0.00 $251.24 $45,577.72
46 $45,577.72 $892.29 $0.00 $257.70 $46,727.71
47 $46,727.71 $892.29 $0.00 $264.21 $47,884.21
48 $47,884.21 $892.29 $0.00 $270.74 $49,047.24
49 $49,047.24 $892.29 $0.00 $277.32 $50,216.85
50 $50,216.85 $892.29 $0.00 $283.93 $51,393.07
51 $51,393.07 $892.29 $0.00 $290.58 $52,575.94
52 $52,575.94 $892.29 $0.00 $297.27 $53,765.50
53 $53,765.50 $892.29 $0.00 $304.00 $54,961.79
54 $54,961.79 $892.29 $0.00 $310.76 $56,164.84
55 $56,164.84 $892.29 $0.00 $317.56 $57,374.69
56 $57,374.69 $892.29 $0.00 $324.40 $58,591.38
57 $58,591.38 $892.29 $0.00 $331.28 $59,814.95
58 $59,814.95 $892.29 $0.00 $338.20 $61,045.44
59 $61,045.44 $892.29 $0.00 $345.16 $62,282.89
60 $62,282.89 $892.29 $0.00 $352.16 $63,527.34
61 $63,527.34 $892.29 $0.00 $359.19 $64,778.82
62 $64,778.82 $892.29 $0.00 $366.27 $66,037.38
63 $66,037.38 $892.29 $0.00 $373.38 $67,303.05
64 $67,303.05 $892.29 $0.00 $380.54 $68,575.88
65 $68,575.88 $892.29 $0.00 $387.74 $69,855.91
66 $69,855.91 $892.29 $0.00 $394.98 $71,143.18
67 $71,143.18 $892.29 $0.00 $402.25 $72,437.72
68 $72,437.72 $892.29 $0.00 $409.57 $73,739.58
69 $73,739.58 $892.29 $0.00 $416.93 $75,048.80
70 $75,048.80 $892.29 $0.00 $424.34 $76,365.43
71 $76,365.43 $892.29 $0.00 $431.78 $77,689.50
72 $77,689.50 $892.29 $0.00 $439.27 $79,021.06
73 $79,021.06 $892.29 $0.00 $446.80 $80,360.15
74 $80,360.15 $892.29 $0.00 $454.37 $81,706.81
75 $81,706.81 $892.29 $0.00 $461.98 $83,061.08
76 $83,061.08 $892.29 $0.00 $469.64 $84,423.01
77 $84,423.01 $892.29 $0.00 $477.34 $85,792.64
78 $85,792.64 $892.29 $0.00 $485.08 $87,170.01
79 $87,170.01 $892.29 $0.00 $492.87 $88,555.17
80 $88,555.17 $892.29 $0.00 $500.70 $89,948.16
81 $89,948.16 $892.29 $0.00 $508.58 $91,349.03
82 $91,349.03 $892.29 $0.00 $516.50 $92,757.82
83 $92,757.82 $892.29 $0.00 $524.47 $94,174.58
84 $94,174.58 $892.29 $0.00 $532.48 $95,599.35
85 $95,599.35 $892.29 $0.00 $540.53 $97,032.17
86 $97,032.17 $892.29 $0.00 $548.63 $98,473.09
87 $98,473.09 $892.29 $0.00 $556.78 $99,922.16
88 $99,922.16 $892.29 $0.00 $564.97 $101,379.42
89 $101,379.42 $892.29 $0.00 $573.21 $102,844.92
90 $102,844.92 $892.29 $0.00 $581.50 $104,318.71
91 $104,318.71 $892.29 $0.00 $589.83 $105,800.83
92 $105,800.83 $892.29 $0.00 $598.21 $107,291.33
93 $107,291.33 $892.29 $0.00 $606.64 $108,790.26
94 $108,790.26 $892.29 $0.00 $615.12 $110,297.67
95 $110,297.67 $892.29 $0.00 $623.64 $111,813.60
96 $111,813.60 $892.29 $0.00 $632.21 $113,338.10
97 $113,338.10 $892.29 $0.00 $640.83 $114,871.22
98 $114,871.22 $892.29 $0.00 $649.50 $116,413.01
99 $116,413.01 $892.29 $0.00 $658.22 $117,963.52
100 $117,963.52 $892.29 $0.00 $666.98 $119,522.79
101 $119,522.79 $892.29 $0.00 $675.80 $121,090.88
102 $121,090.88 $892.29 $0.00 $684.67 $122,667.84
103 $122,667.84 $892.29 $0.00 $693.58 $124,253.71
104 $124,253.71 $892.29 $0.00 $702.55 $125,848.55
105 $125,848.55 $892.29 $0.00 $711.57 $127,452.41
106 $127,452.41 $892.29 $0.00 $720.63 $129,065.33
107 $129,065.33 $892.29 $0.00 $729.75 $130,687.37
108 $130,687.37 $892.29 $0.00 $738.93 $132,318.59
109 $132,318.59 $892.29 $0.00 $748.15 $133,959.03
110 $133,959.03 $892.29 $0.00 $757.42 $135,608.74
111 $135,608.74 $892.29 $0.00 $766.75 $137,267.78
112 $137,267.78 $892.29 $0.00 $776.13 $138,936.20
113 $138,936.20 $892.29 $0.00 $785.57 $140,614.06
114 $140,614.06 $892.29 $0.00 $795.05 $142,301.40
115 $142,301.40 $892.29 $0.00 $804.59 $143,998.28
116 $143,998.28 $892.29 $0.00 $814.19 $145,704.76
117 $145,704.76 $892.29 $0.00 $823.84 $147,420.89
118 $147,420.89 $892.29 $0.00 $833.54 $149,146.72
119 $149,146.72 $892.29 $0.00 $843.30 $150,882.31
120 $150,882.31 $892.29 $0.00 $853.11 $152,627.71
121 $152,627.71 $892.29 $0.00 $862.98 $154,382.98
122 $154,382.98 $892.29 $0.00 $872.90 $156,148.17
123 $156,148.17 $892.29 $0.00 $882.88 $157,923.34
124 $157,923.34 $892.29 $0.00 $892.92 $159,708.55
125 $159,708.55 $892.29 $0.00 $903.02 $161,503.86
126 $161,503.86 $892.29 $0.00 $913.17 $163,309.32
127 $163,309.32 $892.29 $0.00 $923.37 $165,124.98
128 $165,124.98 $892.29 $0.00 $933.64 $166,950.91
129 $166,950.91 $892.29 $0.00 $943.96 $168,787.16
130 $168,787.16 $892.29 $0.00 $954.35 $170,633.80
131 $170,633.80 $892.29 $0.00 $964.79 $172,490.88
132 $172,490.88 $892.29 $0.00 $975.29 $174,358.46
133 $174,358.46 $892.29 $0.00 $985.85 $176,236.60
134 $176,236.60 $892.29 $0.00 $996.47 $178,125.36
135 $178,125.36 $892.29 $0.00 $1,007.15 $180,024.80
136 $180,024.80 $892.29 $0.00 $1,017.89 $181,934.98
137 $181,934.98 $892.29 $0.00 $1,028.69 $183,855.96
138 $183,855.96 $892.29 $0.00 $1,039.55 $185,787.80
139 $185,787.80 $892.29 $0.00 $1,050.47 $187,730.56
140 $187,730.56 $892.29 $0.00 $1,061.46 $189,684.31
141 $189,684.31 $892.29 $0.00 $1,072.50 $191,649.10
142 $191,649.10 $892.29 $0.00 $1,083.61 $193,625.00
143 $193,625.00 $892.29 $0.00 $1,094.78 $195,612.07
144 $195,612.07 $892.29 $0.00 $1,106.02 $197,610.38
145 $197,610.38 $892.29 $0.00 $1,117.32 $199,619.99
146 $199,619.99 $892.29 $0.00 $1,128.68 $201,640.96
147 $201,640.96 $892.29 $0.00 $1,140.11 $203,673.36
148 $203,673.36 $892.29 $0.00 $1,151.60 $205,717.25
149 $205,717.25 $892.29 $0.00 $1,163.16 $207,772.70
150 $207,772.70 $892.29 $0.00 $1,174.78 $209,839.77
151 $209,839.77 $892.29 $0.00 $1,186.46 $211,918.52
152 $211,918.52 $892.29 $0.00 $1,198.22 $214,009.03
153 $214,009.03 $892.29 $0.00 $1,210.04 $216,111.36
154 $216,111.36 $892.29 $0.00 $1,221.93 $218,225.58
155 $218,225.58 $892.29 $0.00 $1,233.88 $220,351.75
156 $220,351.75 $892.29 $0.00 $1,245.90 $222,489.94
157 $222,489.94 $892.29 $0.00 $1,257.99 $224,640.22
158 $224,640.22 $892.29 $0.00 $1,270.15 $226,802.66
159 $226,802.66 $892.29 $0.00 $1,282.38 $228,977.33
160 $228,977.33 $892.29 $0.00 $1,294.67 $231,164.29
161 $231,164.29 $892.29 $0.00 $1,307.04 $233,363.62
162 $233,363.62 $892.29 $0.00 $1,319.47 $235,575.38
163 $235,575.38 $892.29 $0.00 $1,331.98 $237,799.65
164 $237,799.65 $892.29 $0.00 $1,344.55 $240,036.49
165 $240,036.49 $892.29 $0.00 $1,357.20 $242,285.98
166 $242,285.98 $892.29 $0.00 $1,369.92 $244,548.19
167 $244,548.19 $892.29 $0.00 $1,382.71 $246,823.19
168 $246,823.19 $892.29 $0.00 $1,395.57 $249,111.05
169 $249,111.05 $892.29 $0.00 $1,408.51 $251,411.85
170 $251,411.85 $892.29 $0.00 $1,421.52 $253,725.66
171 $253,725.66 $892.29 $0.00 $1,434.60 $256,052.55
172 $256,052.55 $892.29 $0.00 $1,447.76 $258,392.60
173 $258,392.60 $892.29 $0.00 $1,460.99 $260,745.88
174 $260,745.88 $892.29 $0.00 $1,474.30 $263,112.47
175 $263,112.47 $892.29 $0.00 $1,487.68 $265,492.44
176 $265,492.44 $892.29 $0.00 $1,501.13 $267,885.86
177 $267,885.86 $892.29 $0.00 $1,514.67 $270,292.82
178 $270,292.82 $892.29 $0.00 $1,528.27 $272,713.38
179 $272,713.38 $892.29 $0.00 $1,541.96 $275,147.63
180 $275,147.63 $892.29 $0.00 $1,555.72 $277,595.64
181 $277,595.64 $892.29 $0.00 $1,569.57 $280,057.50
182 $280,057.50 $892.29 $0.00 $1,583.49 $282,533.28
183 $282,533.28 $892.29 $0.00 $1,597.48 $285,023.05
184 $285,023.05 $892.29 $0.00 $1,611.56 $287,526.90
185 $287,526.90 $892.29 $0.00 $1,625.72 $290,044.91
186 $290,044.91 $892.29 $0.00 $1,639.96 $292,577.16
187 $292,577.16 $892.29 $0.00 $1,654.27 $295,123.72
188 $295,123.72 $892.29 $0.00 $1,668.67 $297,684.68
189 $297,684.68 $892.29 $0.00 $1,683.15 $300,260.12
190 $300,260.12 $892.29 $0.00 $1,697.71 $302,850.12
191 $302,850.12 $892.29 $0.00 $1,712.36 $305,454.77
192 $305,454.77 $892.29 $0.00 $1,727.09 $308,074.15
193 $308,074.15 $892.29 $0.00 $1,741.90 $310,708.34
194 $310,708.34 $892.29 $0.00 $1,756.79 $313,357.42
195 $313,357.42 $892.29 $0.00 $1,771.77 $316,021.48
196 $316,021.48 $892.29 $0.00 $1,786.83 $318,700.60
197 $318,700.60 $892.29 $0.00 $1,801.98 $321,394.87
198 $321,394.87 $892.29 $0.00 $1,817.21 $324,104.37
199 $324,104.37 $892.29 $0.00 $1,832.53 $326,829.19
200 $326,829.19 $892.29 $0.00 $1,847.94 $329,569.42
201 $329,569.42 $892.29 $0.00 $1,863.43 $332,325.14
202 $332,325.14 $892.29 $0.00 $1,879.01 $335,096.44
203 $335,096.44 $892.29 $0.00 $1,894.68 $337,883.41
204 $337,883.41 $892.29 $0.00 $1,910.44 $340,686.14
205 $340,686.14 $892.29 $0.00 $1,926.29 $343,504.72
206 $343,504.72 $892.29 $0.00 $1,942.23 $346,339.24
207 $346,339.24 $892.29 $0.00 $1,958.25 $349,189.78
208 $349,189.78 $892.29 $0.00 $1,974.37 $352,056.44
209 $352,056.44 $892.29 $0.00 $1,990.58 $354,939.31
210 $354,939.31 $892.29 $0.00 $2,006.88 $357,838.48
211 $357,838.48 $892.29 $0.00 $2,023.27 $360,754.04
212 $360,754.04 $892.29 $0.00 $2,039.76 $363,686.09
213 $363,686.09 $892.29 $0.00 $2,056.33 $366,634.71
214 $366,634.71 $892.29 $0.00 $2,073.01 $369,600.01
215 $369,600.01 $892.29 $0.00 $2,089.77 $372,582.07
216 $372,582.07 $892.29 $0.00 $2,106.63 $375,580.99
217 $375,580.99 $892.29 $104,610.92 $2,123.59 $273,985.95
218 $273,985.95 $892.29 $0.00 $1,549.16 $276,427.40
219 $276,427.40 $892.29 $0.00 $1,562.96 $278,882.65
220 $278,882.65 $892.29 $0.00 $1,576.84 $281,351.78
221 $281,351.78 $892.29 $0.00 $1,590.80 $283,834.87
222 $283,834.87 $892.29 $0.00 $1,604.84 $286,332.00
223 $286,332.00 $892.29 $0.00 $1,618.96 $288,843.25
224 $288,843.25 $892.29 $0.00 $1,633.16 $291,368.70
225 $291,368.70 $892.29 $0.00 $1,647.44 $293,908.43
226 $293,908.43 $892.29 $0.00 $1,661.80 $296,462.52
227 $296,462.52 $892.29 $0.00 $1,676.24 $299,031.05
228 $299,031.05 $892.29 $0.00 $1,690.77 $301,614.11
229 $301,614.11 $892.29 $109,841.47 $1,705.37 $194,370.30
230 $194,370.30 $892.29 $0.00 $1,099.00 $196,361.59
231 $196,361.59 $892.29 $0.00 $1,110.26 $198,364.14
232 $198,364.14 $892.29 $0.00 $1,121.58 $200,378.01
233 $200,378.01 $892.29 $0.00 $1,132.97 $202,403.27
234 $202,403.27 $892.29 $0.00 $1,144.42 $204,439.98
235 $204,439.98 $892.29 $0.00 $1,155.93 $206,488.20
236 $206,488.20 $892.29 $0.00 $1,167.51 $208,548.00
237 $208,548.00 $892.29 $0.00 $1,179.16 $210,619.45
238 $210,619.45 $892.29 $0.00 $1,190.87 $212,702.61
239 $212,702.61 $892.29 $0.00 $1,202.65 $214,797.55
240 $214,797.55 $892.29 $0.00 $1,214.50 $216,904.34
241 $216,904.34 $892.29 $115,333.54 $1,226.41 $103,689.50
242 $103,689.50 $892.29 $0.00 $586.28 $105,168.07
243 $105,168.07 $892.29 $0.00 $594.64 $106,655.00
244 $106,655.00 $892.29 $0.00 $603.04 $108,150.33
245 $108,150.33 $892.29 $0.00 $611.50 $109,654.12
246 $109,654.12 $892.29 $0.00 $620.00 $111,166.41
247 $111,166.41 $892.29 $0.00 $628.55 $112,687.25
248 $112,687.25 $892.29 $0.00 $637.15 $114,216.69
249 $114,216.69 $892.29 $0.00 $645.80 $115,754.78
250 $115,754.78 $892.29 $0.00 $654.49 $117,301.56
251 $117,301.56 $892.29 $0.00 $663.24 $118,857.09
252 $118,857.09 $892.29 $0.00 $672.04 $120,421.42
253 $120,421.42 $0.00 $121,100.22 $680.88 $2.08