Savings Plan and Future Cost Estimation for The University of Texas at 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$54,141
Monthly savings required$429

How much will it cost to send your child to The University of Texas at San Antonio in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $216,563.94 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $428.57 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$20,878.00
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 The University of Texas at San Antonio in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $428.57 $0.00 $0.00 $428.57
2 $428.57 $428.57 $0.00 $2.42 $859.56
3 $859.56 $428.57 $0.00 $4.86 $1,292.99
4 $1,292.99 $428.57 $0.00 $7.31 $1,728.87
5 $1,728.87 $428.57 $0.00 $9.78 $2,167.22
6 $2,167.22 $428.57 $0.00 $12.25 $2,608.04
7 $2,608.04 $428.57 $0.00 $14.75 $3,051.36
8 $3,051.36 $428.57 $0.00 $17.25 $3,497.18
9 $3,497.18 $428.57 $0.00 $19.77 $3,945.52
10 $3,945.52 $428.57 $0.00 $22.31 $4,396.40
11 $4,396.40 $428.57 $0.00 $24.86 $4,849.83
12 $4,849.83 $428.57 $0.00 $27.42 $5,305.82
13 $5,305.82 $428.57 $0.00 $30.00 $5,764.39
14 $5,764.39 $428.57 $0.00 $32.59 $6,225.55
15 $6,225.55 $428.57 $0.00 $35.20 $6,689.32
16 $6,689.32 $428.57 $0.00 $37.82 $7,155.71
17 $7,155.71 $428.57 $0.00 $40.46 $7,624.74
18 $7,624.74 $428.57 $0.00 $43.11 $8,096.42
19 $8,096.42 $428.57 $0.00 $45.78 $8,570.77
20 $8,570.77 $428.57 $0.00 $48.46 $9,047.80
21 $9,047.80 $428.57 $0.00 $51.16 $9,527.53
22 $9,527.53 $428.57 $0.00 $53.87 $10,009.97
23 $10,009.97 $428.57 $0.00 $56.60 $10,495.14
24 $10,495.14 $428.57 $0.00 $59.34 $10,983.05
25 $10,983.05 $428.57 $0.00 $62.10 $11,473.72
26 $11,473.72 $428.57 $0.00 $64.87 $11,967.16
27 $11,967.16 $428.57 $0.00 $67.66 $12,463.39
28 $12,463.39 $428.57 $0.00 $70.47 $12,962.43
29 $12,962.43 $428.57 $0.00 $73.29 $13,464.29
30 $13,464.29 $428.57 $0.00 $76.13 $13,968.99
31 $13,968.99 $428.57 $0.00 $78.98 $14,476.54
32 $14,476.54 $428.57 $0.00 $81.85 $14,986.96
33 $14,986.96 $428.57 $0.00 $84.74 $15,500.27
34 $15,500.27 $428.57 $0.00 $87.64 $16,016.48
35 $16,016.48 $428.57 $0.00 $90.56 $16,535.61
36 $16,535.61 $428.57 $0.00 $93.49 $17,057.67
37 $17,057.67 $428.57 $0.00 $96.45 $17,582.69
38 $17,582.69 $428.57 $0.00 $99.42 $18,110.68
39 $18,110.68 $428.57 $0.00 $102.40 $18,641.65
40 $18,641.65 $428.57 $0.00 $105.40 $19,175.62
41 $19,175.62 $428.57 $0.00 $108.42 $19,712.61
42 $19,712.61 $428.57 $0.00 $111.46 $20,252.64
43 $20,252.64 $428.57 $0.00 $114.51 $20,795.72
44 $20,795.72 $428.57 $0.00 $117.58 $21,341.87
45 $21,341.87 $428.57 $0.00 $120.67 $21,891.11
46 $21,891.11 $428.57 $0.00 $123.78 $22,443.46
47 $22,443.46 $428.57 $0.00 $126.90 $22,998.93
48 $22,998.93 $428.57 $0.00 $130.04 $23,557.54
49 $23,557.54 $428.57 $0.00 $133.20 $24,119.31
50 $24,119.31 $428.57 $0.00 $136.37 $24,684.25
51 $24,684.25 $428.57 $0.00 $139.57 $25,252.39
52 $25,252.39 $428.57 $0.00 $142.78 $25,823.74
53 $25,823.74 $428.57 $0.00 $146.01 $26,398.32
54 $26,398.32 $428.57 $0.00 $149.26 $26,976.15
55 $26,976.15 $428.57 $0.00 $152.53 $27,557.25
56 $27,557.25 $428.57 $0.00 $155.81 $28,141.63
57 $28,141.63 $428.57 $0.00 $159.12 $28,729.32
58 $28,729.32 $428.57 $0.00 $162.44 $29,320.33
59 $29,320.33 $428.57 $0.00 $165.78 $29,914.68
60 $29,914.68 $428.57 $0.00 $169.14 $30,512.39
61 $30,512.39 $428.57 $0.00 $172.52 $31,113.48
62 $31,113.48 $428.57 $0.00 $175.92 $31,717.97
63 $31,717.97 $428.57 $0.00 $179.34 $32,325.88
64 $32,325.88 $428.57 $0.00 $182.78 $32,937.23
65 $32,937.23 $428.57 $0.00 $186.23 $33,552.03
66 $33,552.03 $428.57 $0.00 $189.71 $34,170.31
67 $34,170.31 $428.57 $0.00 $193.20 $34,792.08
68 $34,792.08 $428.57 $0.00 $196.72 $35,417.37
69 $35,417.37 $428.57 $0.00 $200.25 $36,046.19
70 $36,046.19 $428.57 $0.00 $203.81 $36,678.57
71 $36,678.57 $428.57 $0.00 $207.39 $37,314.53
72 $37,314.53 $428.57 $0.00 $210.98 $37,954.08
73 $37,954.08 $428.57 $0.00 $214.60 $38,597.25
74 $38,597.25 $428.57 $0.00 $218.23 $39,244.05
75 $39,244.05 $428.57 $0.00 $221.89 $39,894.51
76 $39,894.51 $428.57 $0.00 $225.57 $40,548.65
77 $40,548.65 $428.57 $0.00 $229.27 $41,206.49
78 $41,206.49 $428.57 $0.00 $232.99 $41,868.05
79 $41,868.05 $428.57 $0.00 $236.73 $42,533.35
80 $42,533.35 $428.57 $0.00 $240.49 $43,202.41
81 $43,202.41 $428.57 $0.00 $244.27 $43,875.25
82 $43,875.25 $428.57 $0.00 $248.08 $44,551.90
83 $44,551.90 $428.57 $0.00 $251.90 $45,232.37
84 $45,232.37 $428.57 $0.00 $255.75 $45,916.69
85 $45,916.69 $428.57 $0.00 $259.62 $46,604.88
86 $46,604.88 $428.57 $0.00 $263.51 $47,296.96
87 $47,296.96 $428.57 $0.00 $267.42 $47,992.95
88 $47,992.95 $428.57 $0.00 $271.36 $48,692.88
89 $48,692.88 $428.57 $0.00 $275.32 $49,396.77
90 $49,396.77 $428.57 $0.00 $279.30 $50,104.64
91 $50,104.64 $428.57 $0.00 $283.30 $50,816.51
92 $50,816.51 $428.57 $0.00 $287.32 $51,532.40
93 $51,532.40 $428.57 $0.00 $291.37 $52,252.34
94 $52,252.34 $428.57 $0.00 $295.44 $52,976.35
95 $52,976.35 $428.57 $0.00 $299.54 $53,704.46
96 $53,704.46 $428.57 $0.00 $303.65 $54,436.68
97 $54,436.68 $428.57 $0.00 $307.79 $55,173.04
98 $55,173.04 $428.57 $0.00 $311.96 $55,913.57
99 $55,913.57 $428.57 $0.00 $316.14 $56,658.28
100 $56,658.28 $428.57 $0.00 $320.35 $57,407.20
101 $57,407.20 $428.57 $0.00 $324.59 $58,160.36
102 $58,160.36 $428.57 $0.00 $328.85 $58,917.78
103 $58,917.78 $428.57 $0.00 $333.13 $59,679.48
104 $59,679.48 $428.57 $0.00 $337.44 $60,445.49
105 $60,445.49 $428.57 $0.00 $341.77 $61,215.83
106 $61,215.83 $428.57 $0.00 $346.12 $61,990.52
107 $61,990.52 $428.57 $0.00 $350.50 $62,769.59
108 $62,769.59 $428.57 $0.00 $354.91 $63,553.07
109 $63,553.07 $428.57 $0.00 $359.34 $64,340.98
110 $64,340.98 $428.57 $0.00 $363.79 $65,133.34
111 $65,133.34 $428.57 $0.00 $368.27 $65,930.18
112 $65,930.18 $428.57 $0.00 $372.78 $66,731.53
113 $66,731.53 $428.57 $0.00 $377.31 $67,537.41
114 $67,537.41 $428.57 $0.00 $381.87 $68,347.85
115 $68,347.85 $428.57 $0.00 $386.45 $69,162.87
116 $69,162.87 $428.57 $0.00 $391.06 $69,982.50
117 $69,982.50 $428.57 $0.00 $395.69 $70,806.76
118 $70,806.76 $428.57 $0.00 $400.35 $71,635.68
119 $71,635.68 $428.57 $0.00 $405.04 $72,469.29
120 $72,469.29 $428.57 $0.00 $409.75 $73,307.61
121 $73,307.61 $428.57 $0.00 $414.49 $74,150.67
122 $74,150.67 $428.57 $0.00 $419.26 $74,998.50
123 $74,998.50 $428.57 $0.00 $424.05 $75,851.12
124 $75,851.12 $428.57 $0.00 $428.87 $76,708.56
125 $76,708.56 $428.57 $0.00 $433.72 $77,570.85
126 $77,570.85 $428.57 $0.00 $438.60 $78,438.02
127 $78,438.02 $428.57 $0.00 $443.50 $79,310.09
128 $79,310.09 $428.57 $0.00 $448.43 $80,187.09
129 $80,187.09 $428.57 $0.00 $453.39 $81,069.05
130 $81,069.05 $428.57 $0.00 $458.38 $81,956.00
131 $81,956.00 $428.57 $0.00 $463.39 $82,847.96
132 $82,847.96 $428.57 $0.00 $468.43 $83,744.96
133 $83,744.96 $428.57 $0.00 $473.51 $84,647.04
134 $84,647.04 $428.57 $0.00 $478.61 $85,554.22
135 $85,554.22 $428.57 $0.00 $483.74 $86,466.53
136 $86,466.53 $428.57 $0.00 $488.89 $87,383.99
137 $87,383.99 $428.57 $0.00 $494.08 $88,306.64
138 $88,306.64 $428.57 $0.00 $499.30 $89,234.51
139 $89,234.51 $428.57 $0.00 $504.54 $90,167.62
140 $90,167.62 $428.57 $0.00 $509.82 $91,106.01
141 $91,106.01 $428.57 $0.00 $515.13 $92,049.71
142 $92,049.71 $428.57 $0.00 $520.46 $92,998.74
143 $92,998.74 $428.57 $0.00 $525.83 $93,953.14
144 $93,953.14 $428.57 $0.00 $531.22 $94,912.93
145 $94,912.93 $428.57 $0.00 $536.65 $95,878.15
146 $95,878.15 $428.57 $0.00 $542.11 $96,848.83
147 $96,848.83 $428.57 $0.00 $547.60 $97,825.00
148 $97,825.00 $428.57 $0.00 $553.12 $98,806.69
149 $98,806.69 $428.57 $0.00 $558.67 $99,793.93
150 $99,793.93 $428.57 $0.00 $564.25 $100,786.75
151 $100,786.75 $428.57 $0.00 $569.86 $101,785.18
152 $101,785.18 $428.57 $0.00 $575.51 $102,789.26
153 $102,789.26 $428.57 $0.00 $581.19 $103,799.02
154 $103,799.02 $428.57 $0.00 $586.89 $104,814.48
155 $104,814.48 $428.57 $0.00 $592.64 $105,835.69
156 $105,835.69 $428.57 $0.00 $598.41 $106,862.67
157 $106,862.67 $428.57 $0.00 $604.22 $107,895.46
158 $107,895.46 $428.57 $0.00 $610.06 $108,934.09
159 $108,934.09 $428.57 $0.00 $615.93 $109,978.59
160 $109,978.59 $428.57 $0.00 $621.83 $111,028.99
161 $111,028.99 $428.57 $0.00 $627.77 $112,085.33
162 $112,085.33 $428.57 $0.00 $633.75 $113,147.65
163 $113,147.65 $428.57 $0.00 $639.75 $114,215.97
164 $114,215.97 $428.57 $0.00 $645.79 $115,290.33
165 $115,290.33 $428.57 $0.00 $651.87 $116,370.77
166 $116,370.77 $428.57 $0.00 $657.98 $117,457.32
167 $117,457.32 $428.57 $0.00 $664.12 $118,550.01
168 $118,550.01 $428.57 $0.00 $670.30 $119,648.88
169 $119,648.88 $428.57 $0.00 $676.51 $120,753.96
170 $120,753.96 $428.57 $0.00 $682.76 $121,865.29
171 $121,865.29 $428.57 $0.00 $689.04 $122,982.90
172 $122,982.90 $428.57 $0.00 $695.36 $124,106.83
173 $124,106.83 $428.57 $0.00 $701.72 $125,237.12
174 $125,237.12 $428.57 $0.00 $708.11 $126,373.80
175 $126,373.80 $428.57 $0.00 $714.54 $127,516.91
176 $127,516.91 $428.57 $0.00 $721.00 $128,666.48
177 $128,666.48 $428.57 $0.00 $727.50 $129,822.55
178 $129,822.55 $428.57 $0.00 $734.04 $130,985.16
179 $130,985.16 $428.57 $0.00 $740.61 $132,154.34
180 $132,154.34 $428.57 $0.00 $747.22 $133,330.13
181 $133,330.13 $428.57 $0.00 $753.87 $134,512.57
182 $134,512.57 $428.57 $0.00 $760.55 $135,701.69
183 $135,701.69 $428.57 $0.00 $767.28 $136,897.54
184 $136,897.54 $428.57 $0.00 $774.04 $138,100.15
185 $138,100.15 $428.57 $0.00 $780.84 $139,309.56
186 $139,309.56 $428.57 $0.00 $787.68 $140,525.81
187 $140,525.81 $428.57 $0.00 $794.55 $141,748.93
188 $141,748.93 $428.57 $0.00 $801.47 $142,978.97
189 $142,978.97 $428.57 $0.00 $808.42 $144,215.96
190 $144,215.96 $428.57 $0.00 $815.42 $145,459.95
191 $145,459.95 $428.57 $0.00 $822.45 $146,710.97
192 $146,710.97 $428.57 $0.00 $829.53 $147,969.07
193 $147,969.07 $428.57 $0.00 $836.64 $149,234.28
194 $149,234.28 $428.57 $0.00 $843.79 $150,506.64
195 $150,506.64 $428.57 $0.00 $850.99 $151,786.20
196 $151,786.20 $428.57 $0.00 $858.22 $153,072.99
197 $153,072.99 $428.57 $0.00 $865.50 $154,367.06
198 $154,367.06 $428.57 $0.00 $872.81 $155,668.44
199 $155,668.44 $428.57 $0.00 $880.17 $156,977.18
200 $156,977.18 $428.57 $0.00 $887.57 $158,293.32
201 $158,293.32 $428.57 $0.00 $895.01 $159,616.90
202 $159,616.90 $428.57 $0.00 $902.50 $160,947.97
203 $160,947.97 $428.57 $0.00 $910.02 $162,286.56
204 $162,286.56 $428.57 $0.00 $917.59 $163,632.72
205 $163,632.72 $428.57 $0.00 $925.20 $164,986.49
206 $164,986.49 $428.57 $0.00 $932.86 $166,347.92
207 $166,347.92 $428.57 $0.00 $940.56 $167,717.05
208 $167,717.05 $428.57 $0.00 $948.30 $169,093.92
209 $169,093.92 $428.57 $0.00 $956.08 $170,478.57
210 $170,478.57 $428.57 $0.00 $963.91 $171,871.05
211 $171,871.05 $428.57 $0.00 $971.78 $173,271.40
212 $173,271.40 $428.57 $0.00 $979.70 $174,679.67
213 $174,679.67 $428.57 $0.00 $987.66 $176,095.90
214 $176,095.90 $428.57 $0.00 $995.67 $177,520.14
215 $177,520.14 $428.57 $0.00 $1,003.72 $178,952.43
216 $178,952.43 $428.57 $0.00 $1,011.82 $180,392.82
217 $180,392.82 $428.57 $50,245.40 $1,019.97 $131,595.96
218 $131,595.96 $428.57 $0.00 $744.06 $132,768.59
219 $132,768.59 $428.57 $0.00 $750.69 $133,947.85
220 $133,947.85 $428.57 $0.00 $757.36 $135,133.78
221 $135,133.78 $428.57 $0.00 $764.07 $136,326.42
222 $136,326.42 $428.57 $0.00 $770.81 $137,525.80
223 $137,525.80 $428.57 $0.00 $777.59 $138,731.96
224 $138,731.96 $428.57 $0.00 $784.41 $139,944.94
225 $139,944.94 $428.57 $0.00 $791.27 $141,164.78
226 $141,164.78 $428.57 $0.00 $798.17 $142,391.52
227 $142,391.52 $428.57 $0.00 $805.10 $143,625.19
228 $143,625.19 $428.57 $0.00 $812.08 $144,865.84
229 $144,865.84 $428.57 $52,757.67 $819.09 $93,355.83
230 $93,355.83 $428.57 $0.00 $527.85 $94,312.25
231 $94,312.25 $428.57 $0.00 $533.26 $95,274.08
232 $95,274.08 $428.57 $0.00 $538.69 $96,241.34
233 $96,241.34 $428.57 $0.00 $544.16 $97,214.07
234 $97,214.07 $428.57 $0.00 $549.66 $98,192.30
235 $98,192.30 $428.57 $0.00 $555.19 $99,176.06
236 $99,176.06 $428.57 $0.00 $560.76 $100,165.39
237 $100,165.39 $428.57 $0.00 $566.35 $101,160.31
238 $101,160.31 $428.57 $0.00 $571.98 $102,160.86
239 $102,160.86 $428.57 $0.00 $577.63 $103,167.06
240 $103,167.06 $428.57 $0.00 $583.32 $104,178.95
241 $104,178.95 $428.57 $55,395.55 $589.04 $49,801.01
242 $49,801.01 $428.57 $0.00 $281.58 $50,511.16
243 $50,511.16 $428.57 $0.00 $285.60 $51,225.33
244 $51,225.33 $428.57 $0.00 $289.64 $51,943.54
245 $51,943.54 $428.57 $0.00 $293.70 $52,665.81
246 $52,665.81 $428.57 $0.00 $297.78 $53,392.16
247 $53,392.16 $428.57 $0.00 $301.89 $54,122.62
248 $54,122.62 $428.57 $0.00 $306.02 $54,857.21
249 $54,857.21 $428.57 $0.00 $310.17 $55,595.95
250 $55,595.95 $428.57 $0.00 $314.35 $56,338.87
251 $56,338.87 $428.57 $0.00 $318.55 $57,085.99
252 $57,085.99 $428.57 $0.00 $322.77 $57,837.33
253 $57,837.33 $0.00 $58,165.33 $327.02 ($0.98)