Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$177,106
Monthly savings required$1,402

How much will it cost to send your child to University of San Francisco in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $708,422.78 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $1,401.94 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$68,296.00
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 University of San Francisco in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $1,401.94 $0.00 $0.00 $1,401.94
2 $1,401.94 $1,401.94 $0.00 $7.93 $2,811.81
3 $2,811.81 $1,401.94 $0.00 $15.90 $4,229.65
4 $4,229.65 $1,401.94 $0.00 $23.92 $5,655.51
5 $5,655.51 $1,401.94 $0.00 $31.98 $7,089.43
6 $7,089.43 $1,401.94 $0.00 $40.08 $8,531.45
7 $8,531.45 $1,401.94 $0.00 $48.24 $9,981.63
8 $9,981.63 $1,401.94 $0.00 $56.44 $11,440.01
9 $11,440.01 $1,401.94 $0.00 $64.68 $12,906.63
10 $12,906.63 $1,401.94 $0.00 $72.98 $14,381.55
11 $14,381.55 $1,401.94 $0.00 $81.32 $15,864.81
12 $15,864.81 $1,401.94 $0.00 $89.70 $17,356.45
13 $17,356.45 $1,401.94 $0.00 $98.14 $18,856.53
14 $18,856.53 $1,401.94 $0.00 $106.62 $20,365.09
15 $20,365.09 $1,401.94 $0.00 $115.15 $21,882.18
16 $21,882.18 $1,401.94 $0.00 $123.73 $23,407.85
17 $23,407.85 $1,401.94 $0.00 $132.35 $24,942.14
18 $24,942.14 $1,401.94 $0.00 $141.03 $26,485.11
19 $26,485.11 $1,401.94 $0.00 $149.75 $28,036.80
20 $28,036.80 $1,401.94 $0.00 $158.52 $29,597.26
21 $29,597.26 $1,401.94 $0.00 $167.35 $31,166.55
22 $31,166.55 $1,401.94 $0.00 $176.22 $32,744.71
23 $32,744.71 $1,401.94 $0.00 $185.14 $34,331.79
24 $34,331.79 $1,401.94 $0.00 $194.12 $35,927.85
25 $35,927.85 $1,401.94 $0.00 $203.14 $37,532.93
26 $37,532.93 $1,401.94 $0.00 $212.22 $39,147.09
27 $39,147.09 $1,401.94 $0.00 $221.34 $40,770.37
28 $40,770.37 $1,401.94 $0.00 $230.52 $42,402.83
29 $42,402.83 $1,401.94 $0.00 $239.75 $44,044.52
30 $44,044.52 $1,401.94 $0.00 $249.03 $45,695.49
31 $45,695.49 $1,401.94 $0.00 $258.37 $47,355.80
32 $47,355.80 $1,401.94 $0.00 $267.76 $49,025.50
33 $49,025.50 $1,401.94 $0.00 $277.20 $50,704.64
34 $50,704.64 $1,401.94 $0.00 $286.69 $52,393.27
35 $52,393.27 $1,401.94 $0.00 $296.24 $54,091.45
36 $54,091.45 $1,401.94 $0.00 $305.84 $55,799.23
37 $55,799.23 $1,401.94 $0.00 $315.50 $57,516.67
38 $57,516.67 $1,401.94 $0.00 $325.21 $59,243.82
39 $59,243.82 $1,401.94 $0.00 $334.97 $60,980.73
40 $60,980.73 $1,401.94 $0.00 $344.79 $62,727.46
41 $62,727.46 $1,401.94 $0.00 $354.67 $64,484.07
42 $64,484.07 $1,401.94 $0.00 $364.60 $66,250.61
43 $66,250.61 $1,401.94 $0.00 $374.59 $68,027.14
44 $68,027.14 $1,401.94 $0.00 $384.64 $69,813.72
45 $69,813.72 $1,401.94 $0.00 $394.74 $71,610.40
46 $71,610.40 $1,401.94 $0.00 $404.90 $73,417.24
47 $73,417.24 $1,401.94 $0.00 $415.11 $75,234.29
48 $75,234.29 $1,401.94 $0.00 $425.39 $77,061.62
49 $77,061.62 $1,401.94 $0.00 $435.72 $78,899.28
50 $78,899.28 $1,401.94 $0.00 $446.11 $80,747.33
51 $80,747.33 $1,401.94 $0.00 $456.56 $82,605.83
52 $82,605.83 $1,401.94 $0.00 $467.07 $84,474.84
53 $84,474.84 $1,401.94 $0.00 $477.63 $86,354.41
54 $86,354.41 $1,401.94 $0.00 $488.26 $88,244.61
55 $88,244.61 $1,401.94 $0.00 $498.95 $90,145.50
56 $90,145.50 $1,401.94 $0.00 $509.70 $92,057.14
57 $92,057.14 $1,401.94 $0.00 $520.50 $93,979.58
58 $93,979.58 $1,401.94 $0.00 $531.37 $95,912.89
59 $95,912.89 $1,401.94 $0.00 $542.31 $97,857.14
60 $97,857.14 $1,401.94 $0.00 $553.30 $99,812.38
61 $99,812.38 $1,401.94 $0.00 $564.35 $101,778.67
62 $101,778.67 $1,401.94 $0.00 $575.47 $103,756.08
63 $103,756.08 $1,401.94 $0.00 $586.65 $105,744.67
64 $105,744.67 $1,401.94 $0.00 $597.90 $107,744.51
65 $107,744.51 $1,401.94 $0.00 $609.20 $109,755.65
66 $109,755.65 $1,401.94 $0.00 $620.57 $111,778.16
67 $111,778.16 $1,401.94 $0.00 $632.01 $113,812.11
68 $113,812.11 $1,401.94 $0.00 $643.51 $115,857.56
69 $115,857.56 $1,401.94 $0.00 $655.08 $117,914.58
70 $117,914.58 $1,401.94 $0.00 $666.71 $119,983.23
71 $119,983.23 $1,401.94 $0.00 $678.40 $122,063.57
72 $122,063.57 $1,401.94 $0.00 $690.17 $124,155.68
73 $124,155.68 $1,401.94 $0.00 $701.99 $126,259.61
74 $126,259.61 $1,401.94 $0.00 $713.89 $128,375.44
75 $128,375.44 $1,401.94 $0.00 $725.85 $130,503.23
76 $130,503.23 $1,401.94 $0.00 $737.88 $132,643.05
77 $132,643.05 $1,401.94 $0.00 $749.98 $134,794.97
78 $134,794.97 $1,401.94 $0.00 $762.15 $136,959.06
79 $136,959.06 $1,401.94 $0.00 $774.39 $139,135.39
80 $139,135.39 $1,401.94 $0.00 $786.69 $141,324.02
81 $141,324.02 $1,401.94 $0.00 $799.07 $143,525.03
82 $143,525.03 $1,401.94 $0.00 $811.51 $145,738.48
83 $145,738.48 $1,401.94 $0.00 $824.03 $147,964.45
84 $147,964.45 $1,401.94 $0.00 $836.61 $150,203.00
85 $150,203.00 $1,401.94 $0.00 $849.27 $152,454.21
86 $152,454.21 $1,401.94 $0.00 $862.00 $154,718.15
87 $154,718.15 $1,401.94 $0.00 $874.80 $156,994.89
88 $156,994.89 $1,401.94 $0.00 $887.67 $159,284.50
89 $159,284.50 $1,401.94 $0.00 $900.62 $161,587.06
90 $161,587.06 $1,401.94 $0.00 $913.64 $163,902.64
91 $163,902.64 $1,401.94 $0.00 $926.73 $166,231.31
92 $166,231.31 $1,401.94 $0.00 $939.90 $168,573.15
93 $168,573.15 $1,401.94 $0.00 $953.14 $170,928.23
94 $170,928.23 $1,401.94 $0.00 $966.45 $173,296.62
95 $173,296.62 $1,401.94 $0.00 $979.84 $175,678.40
96 $175,678.40 $1,401.94 $0.00 $993.31 $178,073.65
97 $178,073.65 $1,401.94 $0.00 $1,006.85 $180,482.44
98 $180,482.44 $1,401.94 $0.00 $1,020.47 $182,904.85
99 $182,904.85 $1,401.94 $0.00 $1,034.17 $185,340.96
100 $185,340.96 $1,401.94 $0.00 $1,047.94 $187,790.84
101 $187,790.84 $1,401.94 $0.00 $1,061.80 $190,254.58
102 $190,254.58 $1,401.94 $0.00 $1,075.73 $192,732.25
103 $192,732.25 $1,401.94 $0.00 $1,089.74 $195,223.93
104 $195,223.93 $1,401.94 $0.00 $1,103.82 $197,729.69
105 $197,729.69 $1,401.94 $0.00 $1,117.99 $200,249.62
106 $200,249.62 $1,401.94 $0.00 $1,132.24 $202,783.80
107 $202,783.80 $1,401.94 $0.00 $1,146.57 $205,332.31
108 $205,332.31 $1,401.94 $0.00 $1,160.98 $207,895.23
109 $207,895.23 $1,401.94 $0.00 $1,175.47 $210,472.64
110 $210,472.64 $1,401.94 $0.00 $1,190.04 $213,064.62
111 $213,064.62 $1,401.94 $0.00 $1,204.70 $215,671.26
112 $215,671.26 $1,401.94 $0.00 $1,219.44 $218,292.64
113 $218,292.64 $1,401.94 $0.00 $1,234.26 $220,928.84
114 $220,928.84 $1,401.94 $0.00 $1,249.16 $223,579.94
115 $223,579.94 $1,401.94 $0.00 $1,264.15 $226,246.03
116 $226,246.03 $1,401.94 $0.00 $1,279.23 $228,927.20
117 $228,927.20 $1,401.94 $0.00 $1,294.39 $231,623.53
118 $231,623.53 $1,401.94 $0.00 $1,309.63 $234,335.10
119 $234,335.10 $1,401.94 $0.00 $1,324.96 $237,062.00
120 $237,062.00 $1,401.94 $0.00 $1,340.38 $239,804.32
121 $239,804.32 $1,401.94 $0.00 $1,355.89 $242,562.15
122 $242,562.15 $1,401.94 $0.00 $1,371.48 $245,335.57
123 $245,335.57 $1,401.94 $0.00 $1,387.16 $248,124.67
124 $248,124.67 $1,401.94 $0.00 $1,402.93 $250,929.54
125 $250,929.54 $1,401.94 $0.00 $1,418.79 $253,750.27
126 $253,750.27 $1,401.94 $0.00 $1,434.74 $256,586.95
127 $256,586.95 $1,401.94 $0.00 $1,450.78 $259,439.67
128 $259,439.67 $1,401.94 $0.00 $1,466.91 $262,308.52
129 $262,308.52 $1,401.94 $0.00 $1,483.13 $265,193.59
130 $265,193.59 $1,401.94 $0.00 $1,499.44 $268,094.97
131 $268,094.97 $1,401.94 $0.00 $1,515.85 $271,012.76
132 $271,012.76 $1,401.94 $0.00 $1,532.35 $273,947.05
133 $273,947.05 $1,401.94 $0.00 $1,548.94 $276,897.93
134 $276,897.93 $1,401.94 $0.00 $1,565.62 $279,865.49
135 $279,865.49 $1,401.94 $0.00 $1,582.40 $282,849.83
136 $282,849.83 $1,401.94 $0.00 $1,599.27 $285,851.04
137 $285,851.04 $1,401.94 $0.00 $1,616.24 $288,869.22
138 $288,869.22 $1,401.94 $0.00 $1,633.31 $291,904.47
139 $291,904.47 $1,401.94 $0.00 $1,650.47 $294,956.88
140 $294,956.88 $1,401.94 $0.00 $1,667.73 $298,026.55
141 $298,026.55 $1,401.94 $0.00 $1,685.09 $301,113.58
142 $301,113.58 $1,401.94 $0.00 $1,702.54 $304,218.06
143 $304,218.06 $1,401.94 $0.00 $1,720.09 $307,340.09
144 $307,340.09 $1,401.94 $0.00 $1,737.75 $310,479.78
145 $310,479.78 $1,401.94 $0.00 $1,755.50 $313,637.22
146 $313,637.22 $1,401.94 $0.00 $1,773.35 $316,812.51
147 $316,812.51 $1,401.94 $0.00 $1,791.30 $320,005.75
148 $320,005.75 $1,401.94 $0.00 $1,809.36 $323,217.05
149 $323,217.05 $1,401.94 $0.00 $1,827.52 $326,446.51
150 $326,446.51 $1,401.94 $0.00 $1,845.78 $329,694.23
151 $329,694.23 $1,401.94 $0.00 $1,864.14 $332,960.31
152 $332,960.31 $1,401.94 $0.00 $1,882.61 $336,244.86
153 $336,244.86 $1,401.94 $0.00 $1,901.18 $339,547.98
154 $339,547.98 $1,401.94 $0.00 $1,919.85 $342,869.77
155 $342,869.77 $1,401.94 $0.00 $1,938.64 $346,210.35
156 $346,210.35 $1,401.94 $0.00 $1,957.52 $349,569.81
157 $349,569.81 $1,401.94 $0.00 $1,976.52 $352,948.27
158 $352,948.27 $1,401.94 $0.00 $1,995.62 $356,345.83
159 $356,345.83 $1,401.94 $0.00 $2,014.83 $359,762.60
160 $359,762.60 $1,401.94 $0.00 $2,034.15 $363,198.69
161 $363,198.69 $1,401.94 $0.00 $2,053.58 $366,654.21
162 $366,654.21 $1,401.94 $0.00 $2,073.12 $370,129.27
163 $370,129.27 $1,401.94 $0.00 $2,092.76 $373,623.97
164 $373,623.97 $1,401.94 $0.00 $2,112.52 $377,138.43
165 $377,138.43 $1,401.94 $0.00 $2,132.40 $380,672.77
166 $380,672.77 $1,401.94 $0.00 $2,152.38 $384,227.09
167 $384,227.09 $1,401.94 $0.00 $2,172.48 $387,801.51
168 $387,801.51 $1,401.94 $0.00 $2,192.69 $391,396.14
169 $391,396.14 $1,401.94 $0.00 $2,213.01 $395,011.09
170 $395,011.09 $1,401.94 $0.00 $2,233.45 $398,646.48
171 $398,646.48 $1,401.94 $0.00 $2,254.01 $402,302.43
172 $402,302.43 $1,401.94 $0.00 $2,274.68 $405,979.05
173 $405,979.05 $1,401.94 $0.00 $2,295.46 $409,676.45
174 $409,676.45 $1,401.94 $0.00 $2,316.37 $413,394.76
175 $413,394.76 $1,401.94 $0.00 $2,337.39 $417,134.09
176 $417,134.09 $1,401.94 $0.00 $2,358.54 $420,894.57
177 $420,894.57 $1,401.94 $0.00 $2,379.80 $424,676.31
178 $424,676.31 $1,401.94 $0.00 $2,401.18 $428,479.43
179 $428,479.43 $1,401.94 $0.00 $2,422.68 $432,304.05
180 $432,304.05 $1,401.94 $0.00 $2,444.31 $436,150.30
181 $436,150.30 $1,401.94 $0.00 $2,466.06 $440,018.30
182 $440,018.30 $1,401.94 $0.00 $2,487.93 $443,908.17
183 $443,908.17 $1,401.94 $0.00 $2,509.92 $447,820.03
184 $447,820.03 $1,401.94 $0.00 $2,532.04 $451,754.01
185 $451,754.01 $1,401.94 $0.00 $2,554.28 $455,710.23
186 $455,710.23 $1,401.94 $0.00 $2,576.65 $459,688.82
187 $459,688.82 $1,401.94 $0.00 $2,599.15 $463,689.91
188 $463,689.91 $1,401.94 $0.00 $2,621.77 $467,713.62
189 $467,713.62 $1,401.94 $0.00 $2,644.52 $471,760.08
190 $471,760.08 $1,401.94 $0.00 $2,667.40 $475,829.42
191 $475,829.42 $1,401.94 $0.00 $2,690.41 $479,921.77
192 $479,921.77 $1,401.94 $0.00 $2,713.55 $484,037.26
193 $484,037.26 $1,401.94 $0.00 $2,736.82 $488,176.02
194 $488,176.02 $1,401.94 $0.00 $2,760.22 $492,338.18
195 $492,338.18 $1,401.94 $0.00 $2,783.75 $496,523.87
196 $496,523.87 $1,401.94 $0.00 $2,807.42 $500,733.23
197 $500,733.23 $1,401.94 $0.00 $2,831.22 $504,966.39
198 $504,966.39 $1,401.94 $0.00 $2,855.15 $509,223.48
199 $509,223.48 $1,401.94 $0.00 $2,879.22 $513,504.64
200 $513,504.64 $1,401.94 $0.00 $2,903.43 $517,810.01
201 $517,810.01 $1,401.94 $0.00 $2,927.77 $522,139.72
202 $522,139.72 $1,401.94 $0.00 $2,952.25 $526,493.91
203 $526,493.91 $1,401.94 $0.00 $2,976.87 $530,872.72
204 $530,872.72 $1,401.94 $0.00 $3,001.63 $535,276.29
205 $535,276.29 $1,401.94 $0.00 $3,026.53 $539,704.76
206 $539,704.76 $1,401.94 $0.00 $3,051.57 $544,158.27
207 $544,158.27 $1,401.94 $0.00 $3,076.75 $548,636.96
208 $548,636.96 $1,401.94 $0.00 $3,102.07 $553,140.97
209 $553,140.97 $1,401.94 $0.00 $3,127.54 $557,670.45
210 $557,670.45 $1,401.94 $0.00 $3,153.15 $562,225.54
211 $562,225.54 $1,401.94 $0.00 $3,178.90 $566,806.38
212 $566,806.38 $1,401.94 $0.00 $3,204.81 $571,413.13
213 $571,413.13 $1,401.94 $0.00 $3,230.85 $576,045.92
214 $576,045.92 $1,401.94 $0.00 $3,257.05 $580,704.91
215 $580,704.91 $1,401.94 $0.00 $3,283.39 $585,390.24
216 $585,390.24 $1,401.94 $0.00 $3,309.88 $590,102.06
217 $590,102.06 $1,401.94 $164,362.47 $3,336.52 $430,478.05
218 $430,478.05 $1,401.94 $0.00 $2,433.99 $434,313.98
219 $434,313.98 $1,401.94 $0.00 $2,455.67 $438,171.59
220 $438,171.59 $1,401.94 $0.00 $2,477.49 $442,051.02
221 $442,051.02 $1,401.94 $0.00 $2,499.42 $445,952.38
222 $445,952.38 $1,401.94 $0.00 $2,521.48 $449,875.80
223 $449,875.80 $1,401.94 $0.00 $2,543.66 $453,821.40
224 $453,821.40 $1,401.94 $0.00 $2,565.97 $457,789.31
225 $457,789.31 $1,401.94 $0.00 $2,588.41 $461,779.66
226 $461,779.66 $1,401.94 $0.00 $2,610.97 $465,792.57
227 $465,792.57 $1,401.94 $0.00 $2,633.66 $469,828.17
228 $469,828.17 $1,401.94 $0.00 $2,656.48 $473,886.59
229 $473,886.59 $1,401.94 $172,580.59 $2,679.42 $305,387.36
230 $305,387.36 $1,401.94 $0.00 $1,726.70 $308,516.00
231 $308,516.00 $1,401.94 $0.00 $1,744.39 $311,662.33
232 $311,662.33 $1,401.94 $0.00 $1,762.18 $314,826.45
233 $314,826.45 $1,401.94 $0.00 $1,780.07 $318,008.46
234 $318,008.46 $1,401.94 $0.00 $1,798.07 $321,208.47
235 $321,208.47 $1,401.94 $0.00 $1,816.16 $324,426.57
236 $324,426.57 $1,401.94 $0.00 $1,834.35 $327,662.86
237 $327,662.86 $1,401.94 $0.00 $1,852.65 $330,917.45
238 $330,917.45 $1,401.94 $0.00 $1,871.06 $334,190.45
239 $334,190.45 $1,401.94 $0.00 $1,889.56 $337,481.95
240 $337,481.95 $1,401.94 $0.00 $1,908.17 $340,792.06
241 $340,792.06 $1,401.94 $181,209.62 $1,926.89 $162,911.27
242 $162,911.27 $1,401.94 $0.00 $921.12 $165,234.33
243 $165,234.33 $1,401.94 $0.00 $934.26 $167,570.53
244 $167,570.53 $1,401.94 $0.00 $947.47 $169,919.94
245 $169,919.94 $1,401.94 $0.00 $960.75 $172,282.63
246 $172,282.63 $1,401.94 $0.00 $974.11 $174,658.68
247 $174,658.68 $1,401.94 $0.00 $987.55 $177,048.17
248 $177,048.17 $1,401.94 $0.00 $1,001.06 $179,451.17
249 $179,451.17 $1,401.94 $0.00 $1,014.64 $181,867.75
250 $181,867.75 $1,401.94 $0.00 $1,028.31 $184,298.00
251 $184,298.00 $1,401.94 $0.00 $1,042.05 $186,741.99
252 $186,741.99 $1,401.94 $0.00 $1,055.87 $189,199.80
253 $189,199.80 $0.00 $190,270.10 $1,069.76 ($0.54)