Savings Plan and Future Cost Estimation for The University of Texas Health Science Center 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$70,636
Monthly savings required$559

How much will it cost to send your child to The University of Texas Health Science Center at San Antonio in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $282,545.51 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $559.14 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$27,239.00
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 Health Science Center at San Antonio in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $559.14 $0.00 $0.00 $559.14
2 $559.14 $559.14 $0.00 $3.16 $1,121.44
3 $1,121.44 $559.14 $0.00 $6.34 $1,686.92
4 $1,686.92 $559.14 $0.00 $9.54 $2,255.60
5 $2,255.60 $559.14 $0.00 $12.75 $2,827.49
6 $2,827.49 $559.14 $0.00 $15.99 $3,402.62
7 $3,402.62 $559.14 $0.00 $19.24 $3,981.00
8 $3,981.00 $559.14 $0.00 $22.51 $4,562.65
9 $4,562.65 $559.14 $0.00 $25.80 $5,147.59
10 $5,147.59 $559.14 $0.00 $29.11 $5,735.84
11 $5,735.84 $559.14 $0.00 $32.43 $6,327.41
12 $6,327.41 $559.14 $0.00 $35.78 $6,922.33
13 $6,922.33 $559.14 $0.00 $39.14 $7,520.61
14 $7,520.61 $559.14 $0.00 $42.52 $8,122.27
15 $8,122.27 $559.14 $0.00 $45.92 $8,727.33
16 $8,727.33 $559.14 $0.00 $49.35 $9,335.82
17 $9,335.82 $559.14 $0.00 $52.79 $9,947.75
18 $9,947.75 $559.14 $0.00 $56.25 $10,563.14
19 $10,563.14 $559.14 $0.00 $59.73 $11,182.01
20 $11,182.01 $559.14 $0.00 $63.22 $11,804.37
21 $11,804.37 $559.14 $0.00 $66.74 $12,430.25
22 $12,430.25 $559.14 $0.00 $70.28 $13,059.67
23 $13,059.67 $559.14 $0.00 $73.84 $13,692.65
24 $13,692.65 $559.14 $0.00 $77.42 $14,329.21
25 $14,329.21 $559.14 $0.00 $81.02 $14,969.37
26 $14,969.37 $559.14 $0.00 $84.64 $15,613.15
27 $15,613.15 $559.14 $0.00 $88.28 $16,260.57
28 $16,260.57 $559.14 $0.00 $91.94 $16,911.65
29 $16,911.65 $559.14 $0.00 $95.62 $17,566.41
30 $17,566.41 $559.14 $0.00 $99.32 $18,224.87
31 $18,224.87 $559.14 $0.00 $103.05 $18,887.06
32 $18,887.06 $559.14 $0.00 $106.79 $19,552.99
33 $19,552.99 $559.14 $0.00 $110.56 $20,222.69
34 $20,222.69 $559.14 $0.00 $114.34 $20,896.17
35 $20,896.17 $559.14 $0.00 $118.15 $21,573.46
36 $21,573.46 $559.14 $0.00 $121.98 $22,254.58
37 $22,254.58 $559.14 $0.00 $125.83 $22,939.55
38 $22,939.55 $559.14 $0.00 $129.70 $23,628.39
39 $23,628.39 $559.14 $0.00 $133.60 $24,321.13
40 $24,321.13 $559.14 $0.00 $137.52 $25,017.79
41 $25,017.79 $559.14 $0.00 $141.45 $25,718.38
42 $25,718.38 $559.14 $0.00 $145.42 $26,422.94
43 $26,422.94 $559.14 $0.00 $149.40 $27,131.48
44 $27,131.48 $559.14 $0.00 $153.41 $27,844.03
45 $27,844.03 $559.14 $0.00 $157.43 $28,560.60
46 $28,560.60 $559.14 $0.00 $161.49 $29,281.23
47 $29,281.23 $559.14 $0.00 $165.56 $30,005.93
48 $30,005.93 $559.14 $0.00 $169.66 $30,734.73
49 $30,734.73 $559.14 $0.00 $173.78 $31,467.65
50 $31,467.65 $559.14 $0.00 $177.92 $32,204.71
51 $32,204.71 $559.14 $0.00 $182.09 $32,945.94
52 $32,945.94 $559.14 $0.00 $186.28 $33,691.36
53 $33,691.36 $559.14 $0.00 $190.50 $34,441.00
54 $34,441.00 $559.14 $0.00 $194.73 $35,194.87
55 $35,194.87 $559.14 $0.00 $199.00 $35,953.01
56 $35,953.01 $559.14 $0.00 $203.28 $36,715.43
57 $36,715.43 $559.14 $0.00 $207.59 $37,482.16
58 $37,482.16 $559.14 $0.00 $211.93 $38,253.23
59 $38,253.23 $559.14 $0.00 $216.29 $39,028.66
60 $39,028.66 $559.14 $0.00 $220.67 $39,808.47
61 $39,808.47 $559.14 $0.00 $225.08 $40,592.69
62 $40,592.69 $559.14 $0.00 $229.52 $41,381.35
63 $41,381.35 $559.14 $0.00 $233.98 $42,174.47
64 $42,174.47 $559.14 $0.00 $238.46 $42,972.07
65 $42,972.07 $559.14 $0.00 $242.97 $43,774.18
66 $43,774.18 $559.14 $0.00 $247.51 $44,580.83
67 $44,580.83 $559.14 $0.00 $252.07 $45,392.04
68 $45,392.04 $559.14 $0.00 $256.65 $46,207.83
69 $46,207.83 $559.14 $0.00 $261.27 $47,028.24
70 $47,028.24 $559.14 $0.00 $265.90 $47,853.28
71 $47,853.28 $559.14 $0.00 $270.57 $48,682.99
72 $48,682.99 $559.14 $0.00 $275.26 $49,517.39
73 $49,517.39 $559.14 $0.00 $279.98 $50,356.51
74 $50,356.51 $559.14 $0.00 $284.72 $51,200.37
75 $51,200.37 $559.14 $0.00 $289.49 $52,049.00
76 $52,049.00 $559.14 $0.00 $294.29 $52,902.43
77 $52,902.43 $559.14 $0.00 $299.12 $53,760.69
78 $53,760.69 $559.14 $0.00 $303.97 $54,623.80
79 $54,623.80 $559.14 $0.00 $308.85 $55,491.79
80 $55,491.79 $559.14 $0.00 $313.76 $56,364.69
81 $56,364.69 $559.14 $0.00 $318.69 $57,242.52
82 $57,242.52 $559.14 $0.00 $323.66 $58,125.32
83 $58,125.32 $559.14 $0.00 $328.65 $59,013.11
84 $59,013.11 $559.14 $0.00 $333.67 $59,905.92
85 $59,905.92 $559.14 $0.00 $338.72 $60,803.78
86 $60,803.78 $559.14 $0.00 $343.79 $61,706.71
87 $61,706.71 $559.14 $0.00 $348.90 $62,614.75
88 $62,614.75 $559.14 $0.00 $354.03 $63,527.92
89 $63,527.92 $559.14 $0.00 $359.20 $64,446.26
90 $64,446.26 $559.14 $0.00 $364.39 $65,369.79
91 $65,369.79 $559.14 $0.00 $369.61 $66,298.54
92 $66,298.54 $559.14 $0.00 $374.86 $67,232.54
93 $67,232.54 $559.14 $0.00 $380.14 $68,171.82
94 $68,171.82 $559.14 $0.00 $385.45 $69,116.41
95 $69,116.41 $559.14 $0.00 $390.79 $70,066.34
96 $70,066.34 $559.14 $0.00 $396.17 $71,021.65
97 $71,021.65 $559.14 $0.00 $401.57 $71,982.36
98 $71,982.36 $559.14 $0.00 $407.00 $72,948.50
99 $72,948.50 $559.14 $0.00 $412.46 $73,920.10
100 $73,920.10 $559.14 $0.00 $417.95 $74,897.19
101 $74,897.19 $559.14 $0.00 $423.48 $75,879.81
102 $75,879.81 $559.14 $0.00 $429.04 $76,867.99
103 $76,867.99 $559.14 $0.00 $434.62 $77,861.75
104 $77,861.75 $559.14 $0.00 $440.24 $78,861.13
105 $78,861.13 $559.14 $0.00 $445.89 $79,866.16
106 $79,866.16 $559.14 $0.00 $451.57 $80,876.87
107 $80,876.87 $559.14 $0.00 $457.29 $81,893.30
108 $81,893.30 $559.14 $0.00 $463.04 $82,915.48
109 $82,915.48 $559.14 $0.00 $468.82 $83,943.44
110 $83,943.44 $559.14 $0.00 $474.63 $84,977.21
111 $84,977.21 $559.14 $0.00 $480.47 $86,016.82
112 $86,016.82 $559.14 $0.00 $486.35 $87,062.31
113 $87,062.31 $559.14 $0.00 $492.26 $88,113.71
114 $88,113.71 $559.14 $0.00 $498.21 $89,171.06
115 $89,171.06 $559.14 $0.00 $504.19 $90,234.39
116 $90,234.39 $559.14 $0.00 $510.20 $91,303.73
117 $91,303.73 $559.14 $0.00 $516.24 $92,379.11
118 $92,379.11 $559.14 $0.00 $522.32 $93,460.57
119 $93,460.57 $559.14 $0.00 $528.44 $94,548.15
120 $94,548.15 $559.14 $0.00 $534.59 $95,641.88
121 $95,641.88 $559.14 $0.00 $540.77 $96,741.79
122 $96,741.79 $559.14 $0.00 $546.99 $97,847.92
123 $97,847.92 $559.14 $0.00 $553.25 $98,960.31
124 $98,960.31 $559.14 $0.00 $559.54 $100,078.99
125 $100,078.99 $559.14 $0.00 $565.86 $101,203.99
126 $101,203.99 $559.14 $0.00 $572.22 $102,335.35
127 $102,335.35 $559.14 $0.00 $578.62 $103,473.11
128 $103,473.11 $559.14 $0.00 $585.05 $104,617.30
129 $104,617.30 $559.14 $0.00 $591.52 $105,767.96
130 $105,767.96 $559.14 $0.00 $598.03 $106,925.13
131 $106,925.13 $559.14 $0.00 $604.57 $108,088.84
132 $108,088.84 $559.14 $0.00 $611.15 $109,259.13
133 $109,259.13 $559.14 $0.00 $617.77 $110,436.04
134 $110,436.04 $559.14 $0.00 $624.42 $111,619.60
135 $111,619.60 $559.14 $0.00 $631.11 $112,809.85
136 $112,809.85 $559.14 $0.00 $637.84 $114,006.83
137 $114,006.83 $559.14 $0.00 $644.61 $115,210.58
138 $115,210.58 $559.14 $0.00 $651.42 $116,421.14
139 $116,421.14 $559.14 $0.00 $658.26 $117,638.54
140 $117,638.54 $559.14 $0.00 $665.15 $118,862.83
141 $118,862.83 $559.14 $0.00 $672.07 $120,094.04
142 $120,094.04 $559.14 $0.00 $679.03 $121,332.21
143 $121,332.21 $559.14 $0.00 $686.03 $122,577.38
144 $122,577.38 $559.14 $0.00 $693.07 $123,829.59
145 $123,829.59 $559.14 $0.00 $700.15 $125,088.88
146 $125,088.88 $559.14 $0.00 $707.27 $126,355.29
147 $126,355.29 $559.14 $0.00 $714.43 $127,628.86
148 $127,628.86 $559.14 $0.00 $721.63 $128,909.63
149 $128,909.63 $559.14 $0.00 $728.87 $130,197.64
150 $130,197.64 $559.14 $0.00 $736.16 $131,492.94
151 $131,492.94 $559.14 $0.00 $743.48 $132,795.56
152 $132,795.56 $559.14 $0.00 $750.85 $134,105.55
153 $134,105.55 $559.14 $0.00 $758.25 $135,422.94
154 $135,422.94 $559.14 $0.00 $765.70 $136,747.78
155 $136,747.78 $559.14 $0.00 $773.19 $138,080.11
156 $138,080.11 $559.14 $0.00 $780.73 $139,419.98
157 $139,419.98 $559.14 $0.00 $788.30 $140,767.42
158 $140,767.42 $559.14 $0.00 $795.92 $142,122.48
159 $142,122.48 $559.14 $0.00 $803.58 $143,485.20
160 $143,485.20 $559.14 $0.00 $811.29 $144,855.63
161 $144,855.63 $559.14 $0.00 $819.03 $146,233.80
162 $146,233.80 $559.14 $0.00 $826.83 $147,619.77
163 $147,619.77 $559.14 $0.00 $834.66 $149,013.57
164 $149,013.57 $559.14 $0.00 $842.54 $150,415.25
165 $150,415.25 $559.14 $0.00 $850.47 $151,824.86
166 $151,824.86 $559.14 $0.00 $858.44 $153,242.44
167 $153,242.44 $559.14 $0.00 $866.46 $154,668.04
168 $154,668.04 $559.14 $0.00 $874.52 $156,101.70
169 $156,101.70 $559.14 $0.00 $882.62 $157,543.46
170 $157,543.46 $559.14 $0.00 $890.77 $158,993.37
171 $158,993.37 $559.14 $0.00 $898.97 $160,451.48
172 $160,451.48 $559.14 $0.00 $907.22 $161,917.84
173 $161,917.84 $559.14 $0.00 $915.51 $163,392.49
174 $163,392.49 $559.14 $0.00 $923.84 $164,875.47
175 $164,875.47 $559.14 $0.00 $932.23 $166,366.84
176 $166,366.84 $559.14 $0.00 $940.66 $167,866.64
177 $167,866.64 $559.14 $0.00 $949.14 $169,374.92
178 $169,374.92 $559.14 $0.00 $957.67 $170,891.73
179 $170,891.73 $559.14 $0.00 $966.25 $172,417.12
180 $172,417.12 $559.14 $0.00 $974.87 $173,951.13
181 $173,951.13 $559.14 $0.00 $983.54 $175,493.81
182 $175,493.81 $559.14 $0.00 $992.27 $177,045.22
183 $177,045.22 $559.14 $0.00 $1,001.04 $178,605.40
184 $178,605.40 $559.14 $0.00 $1,009.86 $180,174.40
185 $180,174.40 $559.14 $0.00 $1,018.73 $181,752.27
186 $181,752.27 $559.14 $0.00 $1,027.65 $183,339.06
187 $183,339.06 $559.14 $0.00 $1,036.63 $184,934.83
188 $184,934.83 $559.14 $0.00 $1,045.65 $186,539.62
189 $186,539.62 $559.14 $0.00 $1,054.72 $188,153.48
190 $188,153.48 $559.14 $0.00 $1,063.85 $189,776.47
191 $189,776.47 $559.14 $0.00 $1,073.02 $191,408.63
192 $191,408.63 $559.14 $0.00 $1,082.25 $193,050.02
193 $193,050.02 $559.14 $0.00 $1,091.53 $194,700.69
194 $194,700.69 $559.14 $0.00 $1,100.87 $196,360.70
195 $196,360.70 $559.14 $0.00 $1,110.25 $198,030.09
196 $198,030.09 $559.14 $0.00 $1,119.69 $199,708.92
197 $199,708.92 $559.14 $0.00 $1,129.18 $201,397.24
198 $201,397.24 $559.14 $0.00 $1,138.73 $203,095.11
199 $203,095.11 $559.14 $0.00 $1,148.33 $204,802.58
200 $204,802.58 $559.14 $0.00 $1,157.98 $206,519.70
201 $206,519.70 $559.14 $0.00 $1,167.69 $208,246.53
202 $208,246.53 $559.14 $0.00 $1,177.46 $209,983.13
203 $209,983.13 $559.14 $0.00 $1,187.28 $211,729.55
204 $211,729.55 $559.14 $0.00 $1,197.15 $213,485.84
205 $213,485.84 $559.14 $0.00 $1,207.08 $215,252.06
206 $215,252.06 $559.14 $0.00 $1,217.07 $217,028.27
207 $217,028.27 $559.14 $0.00 $1,227.11 $218,814.52
208 $218,814.52 $559.14 $0.00 $1,237.21 $220,610.87
209 $220,610.87 $559.14 $0.00 $1,247.37 $222,417.38
210 $222,417.38 $559.14 $0.00 $1,257.58 $224,234.10
211 $224,234.10 $559.14 $0.00 $1,267.85 $226,061.09
212 $226,061.09 $559.14 $0.00 $1,278.18 $227,898.41
213 $227,898.41 $559.14 $0.00 $1,288.57 $229,746.12
214 $229,746.12 $559.14 $0.00 $1,299.02 $231,604.28
215 $231,604.28 $559.14 $0.00 $1,309.52 $233,472.94
216 $233,472.94 $559.14 $0.00 $1,320.09 $235,352.17
217 $235,352.17 $559.14 $65,553.90 $1,330.72 $171,688.13
218 $171,688.13 $559.14 $0.00 $970.75 $173,218.02
219 $173,218.02 $559.14 $0.00 $979.40 $174,756.56
220 $174,756.56 $559.14 $0.00 $988.10 $176,303.80
221 $176,303.80 $559.14 $0.00 $996.85 $177,859.79
222 $177,859.79 $559.14 $0.00 $1,005.65 $179,424.58
223 $179,424.58 $559.14 $0.00 $1,014.49 $180,998.21
224 $180,998.21 $559.14 $0.00 $1,023.39 $182,580.74
225 $182,580.74 $559.14 $0.00 $1,032.34 $184,172.22
226 $184,172.22 $559.14 $0.00 $1,041.34 $185,772.70
227 $185,772.70 $559.14 $0.00 $1,050.39 $187,382.23
228 $187,382.23 $559.14 $0.00 $1,059.49 $189,000.86
229 $189,000.86 $559.14 $68,831.60 $1,068.64 $121,797.04
230 $121,797.04 $559.14 $0.00 $688.66 $123,044.84
231 $123,044.84 $559.14 $0.00 $695.71 $124,299.69
232 $124,299.69 $559.14 $0.00 $702.81 $125,561.64
233 $125,561.64 $559.14 $0.00 $709.94 $126,830.72
234 $126,830.72 $559.14 $0.00 $717.12 $128,106.98
235 $128,106.98 $559.14 $0.00 $724.34 $129,390.46
236 $129,390.46 $559.14 $0.00 $731.59 $130,681.19
237 $130,681.19 $559.14 $0.00 $738.89 $131,979.22
238 $131,979.22 $559.14 $0.00 $746.23 $133,284.59
239 $133,284.59 $559.14 $0.00 $753.61 $134,597.34
240 $134,597.34 $559.14 $0.00 $761.03 $135,917.51
241 $135,917.51 $559.14 $72,273.18 $768.50 $64,971.97
242 $64,971.97 $559.14 $0.00 $367.36 $65,898.47
243 $65,898.47 $559.14 $0.00 $372.60 $66,830.21
244 $66,830.21 $559.14 $0.00 $377.87 $67,767.22
245 $67,767.22 $559.14 $0.00 $383.17 $68,709.53
246 $68,709.53 $559.14 $0.00 $388.49 $69,657.16
247 $69,657.16 $559.14 $0.00 $393.85 $70,610.15
248 $70,610.15 $559.14 $0.00 $399.24 $71,568.53
249 $71,568.53 $559.14 $0.00 $404.66 $72,532.33
250 $72,532.33 $559.14 $0.00 $410.11 $73,501.58
251 $73,501.58 $559.14 $0.00 $415.59 $74,476.31
252 $74,476.31 $559.14 $0.00 $421.10 $75,456.55
253 $75,456.55 $0.00 $75,886.83 $426.64 ($3.64)