Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2037$49,307
Monthly savings required$390

How much will it cost to send your child to The University of West Florida in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $197,228.98 for students enrolling in 2037 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $390.30 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$19,014.00
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 West Florida in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $390.30 $0.00 $0.00 $390.30
2 $390.30 $390.30 $0.00 $2.21 $782.81
3 $782.81 $390.30 $0.00 $4.43 $1,177.54
4 $1,177.54 $390.30 $0.00 $6.66 $1,574.50
5 $1,574.50 $390.30 $0.00 $8.90 $1,973.70
6 $1,973.70 $390.30 $0.00 $11.16 $2,375.16
7 $2,375.16 $390.30 $0.00 $13.43 $2,778.89
8 $2,778.89 $390.30 $0.00 $15.71 $3,184.90
9 $3,184.90 $390.30 $0.00 $18.01 $3,593.21
10 $3,593.21 $390.30 $0.00 $20.32 $4,003.83
11 $4,003.83 $390.30 $0.00 $22.64 $4,416.77
12 $4,416.77 $390.30 $0.00 $24.97 $4,832.04
13 $4,832.04 $390.30 $0.00 $27.32 $5,249.66
14 $5,249.66 $390.30 $0.00 $29.68 $5,669.64
15 $5,669.64 $390.30 $0.00 $32.06 $6,092.00
16 $6,092.00 $390.30 $0.00 $34.45 $6,516.75
17 $6,516.75 $390.30 $0.00 $36.85 $6,943.90
18 $6,943.90 $390.30 $0.00 $39.26 $7,373.46
19 $7,373.46 $390.30 $0.00 $41.69 $7,805.45
20 $7,805.45 $390.30 $0.00 $44.13 $8,239.88
21 $8,239.88 $390.30 $0.00 $46.59 $8,676.77
22 $8,676.77 $390.30 $0.00 $49.06 $9,116.13
23 $9,116.13 $390.30 $0.00 $51.54 $9,557.97
24 $9,557.97 $390.30 $0.00 $54.04 $10,002.31
25 $10,002.31 $390.30 $0.00 $56.55 $10,449.16
26 $10,449.16 $390.30 $0.00 $59.08 $10,898.54
27 $10,898.54 $390.30 $0.00 $61.62 $11,350.46
28 $11,350.46 $390.30 $0.00 $64.18 $11,804.94
29 $11,804.94 $390.30 $0.00 $66.75 $12,261.99
30 $12,261.99 $390.30 $0.00 $69.33 $12,721.62
31 $12,721.62 $390.30 $0.00 $71.93 $13,183.85
32 $13,183.85 $390.30 $0.00 $74.54 $13,648.69
33 $13,648.69 $390.30 $0.00 $77.17 $14,116.16
34 $14,116.16 $390.30 $0.00 $79.81 $14,586.27
35 $14,586.27 $390.30 $0.00 $82.47 $15,059.04
36 $15,059.04 $390.30 $0.00 $85.15 $15,534.49
37 $15,534.49 $390.30 $0.00 $87.83 $16,012.62
38 $16,012.62 $390.30 $0.00 $90.54 $16,493.46
39 $16,493.46 $390.30 $0.00 $93.26 $16,977.02
40 $16,977.02 $390.30 $0.00 $95.99 $17,463.31
41 $17,463.31 $390.30 $0.00 $98.74 $17,952.35
42 $17,952.35 $390.30 $0.00 $101.51 $18,444.16
43 $18,444.16 $390.30 $0.00 $104.29 $18,938.75
44 $18,938.75 $390.30 $0.00 $107.08 $19,436.13
45 $19,436.13 $390.30 $0.00 $109.89 $19,936.32
46 $19,936.32 $390.30 $0.00 $112.72 $20,439.34
47 $20,439.34 $390.30 $0.00 $115.57 $20,945.21
48 $20,945.21 $390.30 $0.00 $118.43 $21,453.94
49 $21,453.94 $390.30 $0.00 $121.30 $21,965.54
50 $21,965.54 $390.30 $0.00 $124.20 $22,480.04
51 $22,480.04 $390.30 $0.00 $127.11 $22,997.45
52 $22,997.45 $390.30 $0.00 $130.03 $23,517.78
53 $23,517.78 $390.30 $0.00 $132.97 $24,041.05
54 $24,041.05 $390.30 $0.00 $135.93 $24,567.28
55 $24,567.28 $390.30 $0.00 $138.91 $25,096.49
56 $25,096.49 $390.30 $0.00 $141.90 $25,628.69
57 $25,628.69 $390.30 $0.00 $144.91 $26,163.90
58 $26,163.90 $390.30 $0.00 $147.93 $26,702.13
59 $26,702.13 $390.30 $0.00 $150.98 $27,243.41
60 $27,243.41 $390.30 $0.00 $154.04 $27,787.75
61 $27,787.75 $390.30 $0.00 $157.12 $28,335.17
62 $28,335.17 $390.30 $0.00 $160.21 $28,885.68
63 $28,885.68 $390.30 $0.00 $163.32 $29,439.30
64 $29,439.30 $390.30 $0.00 $166.45 $29,996.05
65 $29,996.05 $390.30 $0.00 $169.60 $30,555.95
66 $30,555.95 $390.30 $0.00 $172.77 $31,119.02
67 $31,119.02 $390.30 $0.00 $175.95 $31,685.27
68 $31,685.27 $390.30 $0.00 $179.15 $32,254.72
69 $32,254.72 $390.30 $0.00 $182.37 $32,827.39
70 $32,827.39 $390.30 $0.00 $185.61 $33,403.30
71 $33,403.30 $390.30 $0.00 $188.87 $33,982.47
72 $33,982.47 $390.30 $0.00 $192.14 $34,564.91
73 $34,564.91 $390.30 $0.00 $195.44 $35,150.65
74 $35,150.65 $390.30 $0.00 $198.75 $35,739.70
75 $35,739.70 $390.30 $0.00 $202.08 $36,332.08
76 $36,332.08 $390.30 $0.00 $205.43 $36,927.81
77 $36,927.81 $390.30 $0.00 $208.80 $37,526.91
78 $37,526.91 $390.30 $0.00 $212.18 $38,129.39
79 $38,129.39 $390.30 $0.00 $215.59 $38,735.28
80 $38,735.28 $390.30 $0.00 $219.01 $39,344.59
81 $39,344.59 $390.30 $0.00 $222.46 $39,957.35
82 $39,957.35 $390.30 $0.00 $225.92 $40,573.57
83 $40,573.57 $390.30 $0.00 $229.41 $41,193.28
84 $41,193.28 $390.30 $0.00 $232.91 $41,816.49
85 $41,816.49 $390.30 $0.00 $236.44 $42,443.23
86 $42,443.23 $390.30 $0.00 $239.98 $43,073.51
87 $43,073.51 $390.30 $0.00 $243.54 $43,707.35
88 $43,707.35 $390.30 $0.00 $247.13 $44,344.78
89 $44,344.78 $390.30 $0.00 $250.73 $44,985.81
90 $44,985.81 $390.30 $0.00 $254.36 $45,630.47
91 $45,630.47 $390.30 $0.00 $258.00 $46,278.77
92 $46,278.77 $390.30 $0.00 $261.67 $46,930.74
93 $46,930.74 $390.30 $0.00 $265.35 $47,586.39
94 $47,586.39 $390.30 $0.00 $269.06 $48,245.75
95 $48,245.75 $390.30 $0.00 $272.79 $48,908.84
96 $48,908.84 $390.30 $0.00 $276.54 $49,575.68
97 $49,575.68 $390.30 $0.00 $280.31 $50,246.29
98 $50,246.29 $390.30 $0.00 $284.10 $50,920.69
99 $50,920.69 $390.30 $0.00 $287.91 $51,598.90
100 $51,598.90 $390.30 $0.00 $291.75 $52,280.95
101 $52,280.95 $390.30 $0.00 $295.60 $52,966.85
102 $52,966.85 $390.30 $0.00 $299.48 $53,656.63
103 $53,656.63 $390.30 $0.00 $303.38 $54,350.31
104 $54,350.31 $390.30 $0.00 $307.30 $55,047.91
105 $55,047.91 $390.30 $0.00 $311.25 $55,749.46
106 $55,749.46 $390.30 $0.00 $315.22 $56,454.98
107 $56,454.98 $390.30 $0.00 $319.20 $57,164.48
108 $57,164.48 $390.30 $0.00 $323.22 $57,878.00
109 $57,878.00 $390.30 $0.00 $327.25 $58,595.55
110 $58,595.55 $390.30 $0.00 $331.31 $59,317.16
111 $59,317.16 $390.30 $0.00 $335.39 $60,042.85
112 $60,042.85 $390.30 $0.00 $339.49 $60,772.64
113 $60,772.64 $390.30 $0.00 $343.62 $61,506.56
114 $61,506.56 $390.30 $0.00 $347.77 $62,244.63
115 $62,244.63 $390.30 $0.00 $351.94 $62,986.87
116 $62,986.87 $390.30 $0.00 $356.14 $63,733.31
117 $63,733.31 $390.30 $0.00 $360.36 $64,483.97
118 $64,483.97 $390.30 $0.00 $364.60 $65,238.87
119 $65,238.87 $390.30 $0.00 $368.87 $65,998.04
120 $65,998.04 $390.30 $0.00 $373.16 $66,761.50
121 $66,761.50 $390.30 $0.00 $377.48 $67,529.28
122 $67,529.28 $390.30 $0.00 $381.82 $68,301.40
123 $68,301.40 $390.30 $0.00 $386.19 $69,077.89
124 $69,077.89 $390.30 $0.00 $390.58 $69,858.77
125 $69,858.77 $390.30 $0.00 $394.99 $70,644.06
126 $70,644.06 $390.30 $0.00 $399.43 $71,433.79
127 $71,433.79 $390.30 $0.00 $403.90 $72,227.99
128 $72,227.99 $390.30 $0.00 $408.39 $73,026.68
129 $73,026.68 $390.30 $0.00 $412.90 $73,829.88
130 $73,829.88 $390.30 $0.00 $417.44 $74,637.62
131 $74,637.62 $390.30 $0.00 $422.01 $75,449.93
132 $75,449.93 $390.30 $0.00 $426.60 $76,266.83
133 $76,266.83 $390.30 $0.00 $431.22 $77,088.35
134 $77,088.35 $390.30 $0.00 $435.87 $77,914.52
135 $77,914.52 $390.30 $0.00 $440.54 $78,745.36
136 $78,745.36 $390.30 $0.00 $445.24 $79,580.90
137 $79,580.90 $390.30 $0.00 $449.96 $80,421.16
138 $80,421.16 $390.30 $0.00 $454.71 $81,266.17
139 $81,266.17 $390.30 $0.00 $459.49 $82,115.96
140 $82,115.96 $390.30 $0.00 $464.30 $82,970.56
141 $82,970.56 $390.30 $0.00 $469.13 $83,829.99
142 $83,829.99 $390.30 $0.00 $473.99 $84,694.28
143 $84,694.28 $390.30 $0.00 $478.87 $85,563.45
144 $85,563.45 $390.30 $0.00 $483.79 $86,437.54
145 $86,437.54 $390.30 $0.00 $488.73 $87,316.57
146 $87,316.57 $390.30 $0.00 $493.70 $88,200.57
147 $88,200.57 $390.30 $0.00 $498.70 $89,089.57
148 $89,089.57 $390.30 $0.00 $503.73 $89,983.60
149 $89,983.60 $390.30 $0.00 $508.78 $90,882.68
150 $90,882.68 $390.30 $0.00 $513.86 $91,786.84
151 $91,786.84 $390.30 $0.00 $518.98 $92,696.12
152 $92,696.12 $390.30 $0.00 $524.12 $93,610.54
153 $93,610.54 $390.30 $0.00 $529.29 $94,530.13
154 $94,530.13 $390.30 $0.00 $534.49 $95,454.92
155 $95,454.92 $390.30 $0.00 $539.72 $96,384.94
156 $96,384.94 $390.30 $0.00 $544.97 $97,320.21
157 $97,320.21 $390.30 $0.00 $550.26 $98,260.77
158 $98,260.77 $390.30 $0.00 $555.58 $99,206.65
159 $99,206.65 $390.30 $0.00 $560.93 $100,157.88
160 $100,157.88 $390.30 $0.00 $566.31 $101,114.49
161 $101,114.49 $390.30 $0.00 $571.72 $102,076.51
162 $102,076.51 $390.30 $0.00 $577.16 $103,043.97
163 $103,043.97 $390.30 $0.00 $582.63 $104,016.90
164 $104,016.90 $390.30 $0.00 $588.13 $104,995.33
165 $104,995.33 $390.30 $0.00 $593.66 $105,979.29
166 $105,979.29 $390.30 $0.00 $599.22 $106,968.81
167 $106,968.81 $390.30 $0.00 $604.82 $107,963.93
168 $107,963.93 $390.30 $0.00 $610.44 $108,964.67
169 $108,964.67 $390.30 $0.00 $616.10 $109,971.07
170 $109,971.07 $390.30 $0.00 $621.79 $110,983.16
171 $110,983.16 $390.30 $0.00 $627.51 $112,000.97
172 $112,000.97 $390.30 $0.00 $633.27 $113,024.54
173 $113,024.54 $390.30 $0.00 $639.06 $114,053.90
174 $114,053.90 $390.30 $0.00 $644.88 $115,089.08
175 $115,089.08 $390.30 $0.00 $650.73 $116,130.11
176 $116,130.11 $390.30 $0.00 $656.62 $117,177.03
177 $117,177.03 $390.30 $0.00 $662.54 $118,229.87
178 $118,229.87 $390.30 $0.00 $668.49 $119,288.66
179 $119,288.66 $390.30 $0.00 $674.48 $120,353.44
180 $120,353.44 $390.30 $0.00 $680.50 $121,424.24
181 $121,424.24 $390.30 $0.00 $686.55 $122,501.09
182 $122,501.09 $390.30 $0.00 $692.64 $123,584.03
183 $123,584.03 $390.30 $0.00 $698.76 $124,673.09
184 $124,673.09 $390.30 $0.00 $704.92 $125,768.31
185 $125,768.31 $390.30 $0.00 $711.11 $126,869.72
186 $126,869.72 $390.30 $0.00 $717.34 $127,977.36
187 $127,977.36 $390.30 $0.00 $723.60 $129,091.26
188 $129,091.26 $390.30 $0.00 $729.90 $130,211.46
189 $130,211.46 $390.30 $0.00 $736.23 $131,337.99
190 $131,337.99 $390.30 $0.00 $742.60 $132,470.89
191 $132,470.89 $390.30 $0.00 $749.01 $133,610.20
192 $133,610.20 $390.30 $0.00 $755.45 $134,755.95
193 $134,755.95 $390.30 $0.00 $761.93 $135,908.18
194 $135,908.18 $390.30 $0.00 $768.44 $137,066.92
195 $137,066.92 $390.30 $0.00 $775.00 $138,232.22
196 $138,232.22 $390.30 $0.00 $781.59 $139,404.11
197 $139,404.11 $390.30 $0.00 $788.21 $140,582.62
198 $140,582.62 $390.30 $0.00 $794.87 $141,767.79
199 $141,767.79 $390.30 $0.00 $801.58 $142,959.67
200 $142,959.67 $390.30 $0.00 $808.31 $144,158.28
201 $144,158.28 $390.30 $0.00 $815.09 $145,363.67
202 $145,363.67 $390.30 $0.00 $821.91 $146,575.88
203 $146,575.88 $390.30 $0.00 $828.76 $147,794.94
204 $147,794.94 $390.30 $0.00 $835.65 $149,020.89
205 $149,020.89 $390.30 $0.00 $842.59 $150,253.78
206 $150,253.78 $390.30 $0.00 $849.56 $151,493.64
207 $151,493.64 $390.30 $0.00 $856.57 $152,740.51
208 $152,740.51 $390.30 $0.00 $863.62 $153,994.43
209 $153,994.43 $390.30 $0.00 $870.71 $155,255.44
210 $155,255.44 $390.30 $0.00 $877.84 $156,523.58
211 $156,523.58 $390.30 $0.00 $885.01 $157,798.89
212 $157,798.89 $390.30 $0.00 $892.22 $159,081.41
213 $159,081.41 $390.30 $0.00 $899.47 $160,371.18
214 $160,371.18 $390.30 $0.00 $906.76 $161,668.24
215 $161,668.24 $390.30 $0.00 $914.10 $162,972.64
216 $162,972.64 $390.30 $0.00 $921.47 $164,284.41
217 $164,284.41 $390.30 $45,759.46 $928.89 $119,844.14
218 $119,844.14 $390.30 $0.00 $677.62 $120,912.06
219 $120,912.06 $390.30 $0.00 $683.65 $121,986.01
220 $121,986.01 $390.30 $0.00 $689.73 $123,066.04
221 $123,066.04 $390.30 $0.00 $695.83 $124,152.17
222 $124,152.17 $390.30 $0.00 $701.97 $125,244.44
223 $125,244.44 $390.30 $0.00 $708.15 $126,342.89
224 $126,342.89 $390.30 $0.00 $714.36 $127,447.55
225 $127,447.55 $390.30 $0.00 $720.61 $128,558.46
226 $128,558.46 $390.30 $0.00 $726.89 $129,675.65
227 $129,675.65 $390.30 $0.00 $733.20 $130,799.15
228 $130,799.15 $390.30 $0.00 $739.56 $131,929.01
229 $131,929.01 $390.30 $48,047.43 $745.95 $85,017.83
230 $85,017.83 $390.30 $0.00 $480.70 $85,888.83
231 $85,888.83 $390.30 $0.00 $485.63 $86,764.76
232 $86,764.76 $390.30 $0.00 $490.58 $87,645.64
233 $87,645.64 $390.30 $0.00 $495.56 $88,531.50
234 $88,531.50 $390.30 $0.00 $500.57 $89,422.37
235 $89,422.37 $390.30 $0.00 $505.61 $90,318.28
236 $90,318.28 $390.30 $0.00 $510.67 $91,219.25
237 $91,219.25 $390.30 $0.00 $515.77 $92,125.32
238 $92,125.32 $390.30 $0.00 $520.89 $93,036.51
239 $93,036.51 $390.30 $0.00 $526.04 $93,952.85
240 $93,952.85 $390.30 $0.00 $531.22 $94,874.37
241 $94,874.37 $390.30 $50,449.80 $536.43 $45,351.30
242 $45,351.30 $390.30 $0.00 $256.42 $45,998.02
243 $45,998.02 $390.30 $0.00 $260.08 $46,648.40
244 $46,648.40 $390.30 $0.00 $263.76 $47,302.46
245 $47,302.46 $390.30 $0.00 $267.45 $47,960.21
246 $47,960.21 $390.30 $0.00 $271.17 $48,621.68
247 $48,621.68 $390.30 $0.00 $274.91 $49,286.89
248 $49,286.89 $390.30 $0.00 $278.68 $49,955.87
249 $49,955.87 $390.30 $0.00 $282.46 $50,628.63
250 $50,628.63 $390.30 $0.00 $286.26 $51,305.19
251 $51,305.19 $390.30 $0.00 $290.09 $51,985.58
252 $51,985.58 $390.30 $0.00 $293.93 $52,669.81
253 $52,669.81 $0.00 $52,972.29 $297.80 ($4.68)