University Details
{{ overseasRange }}
Historical average: ~3% p.a. for local, ~4% for overseas
Cost Summary
Annual Tuition (Today)
{{ formatCurrency(r('annualTuitionBase')) }}
AY 2025/26 base
Annual Tuition at Entry
{{ formatCurrency(r('annualTuitionAtEntry')) }}
Inflated to {{ yearOfEntry }}
Total Tuition
{{ formatCurrency(r('totalTuition')) }}
{{ courseDuration }}-year course
Total Estimated Cost
{{ formatCurrency(r('totalCost')) }}
{{ includeLiving ? 'Tuition + living' : 'Tuition only' }}
Total Living Expenses
{{ formatCurrency(r('totalLiving')) }}
S${{ formatNum(monthlyLiving) }}/mo × {{ courseDuration }} yrs
Years Until Entry
{{ Math.max(0, yearOfEntry - currentYear) }}
Years to save
Year-by-Year Breakdown
| Year | Tuition | Living | Cumulative Cost |
|---|---|---|---|
| {{ row.year }} | {{ formatCurrency(row.tuition) }} | {{ formatCurrency(row.living) }} | {{ formatCurrency(row.cumulative) }} |
Savings Projections
Auto-filled from University Costs tab
Conservative: 2–3% · Balanced: 4–6% · Growth: 7–10%
{{ savingsMode === 'required' ? 'Required Savings Plan' : 'Projected Savings' }}
Monthly Savings Required
{{ formatCurrency(r('monthlyRequired')) }}
per month
Projected Total at Enrolment
{{ formatCurrency(r('projectedTotal')) }}
at age {{ entryAge }}
Years Until Enrolment
{{ r('yearsUntil', 0) }}
years to save
Total Contributions
{{ formatCurrency(r('totalContributions')) }}
principal invested
Investment Returns
{{ formatCurrency(r('totalReturns')) }}
growth earned
Savings Growth Projection
CPF Education Scheme
Auto-filled from University Costs tab (local tuition only)
Must repay within 1 year of graduation (up to 12 years)
CPF Analysis
Max CPF Withdrawal (40%)
{{ formatCurrency(r('maxWithdrawal')) }}
40% of OA balance
Accrued Interest
{{ formatCurrency(r('accruedInterest')) }}
2.5% p.a. × {{ courseDuration }} yrs
Monthly Repayment
{{ formatCurrency(r('monthlyRepayment')) }}
over {{ repaymentYears }} years
Opportunity Cost
{{ formatCurrency(r('opportunityCost')) }}
Forgone OA growth
CPF vs. Cash Comparison
| Item | CPF Route | Cash Route |
|---|---|---|
| Upfront cash needed | {{ formatCurrency(cpfComparison.cpfRoute.upfrontCash) }} | {{ formatCurrency(cpfComparison.cashRoute.upfrontCash) }} |
| CPF withdrawn | {{ formatCurrency(r('actualWithdrawal')) }} | S$0 |
| Accrued interest to repay | {{ formatCurrency(r('accruedInterest')) }} | S$0 |
| Total out of pocket | {{ formatCurrency(cpfComparison.cpfRoute.totalOutOfPocket) }} | {{ formatCurrency(cpfComparison.cashRoute.totalOutOfPocket) }} |
* CPF total includes all repayments over {{ repaymentYears }} years. Cash route assumes immediate full payment.
For illustrative purposes only. Not financial advice.
Tuition data based on AY 2025/26 MOE-subsidised rates. Fees change annually — verify at each university's official website.
CPF Education Scheme rules: CPF Board
Tuition data based on AY 2025/26 MOE-subsidised rates. Fees change annually — verify at each university's official website.
CPF Education Scheme rules: CPF Board