Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2037$92,653
Monthly savings required$733

How much will it cost to send your child to University of California Davis in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $370,610.83 for students enrolling in 2037 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $733.41 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$35,729.00
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 California Davis in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $733.41 $0.00 $0.00 $733.41
2 $733.41 $733.41 $0.00 $4.15 $1,470.97
3 $1,470.97 $733.41 $0.00 $8.32 $2,212.70
4 $2,212.70 $733.41 $0.00 $12.51 $2,958.62
5 $2,958.62 $733.41 $0.00 $16.73 $3,708.76
6 $3,708.76 $733.41 $0.00 $20.97 $4,463.14
7 $4,463.14 $733.41 $0.00 $25.24 $5,221.79
8 $5,221.79 $733.41 $0.00 $29.52 $5,984.72
9 $5,984.72 $733.41 $0.00 $33.84 $6,751.97
10 $6,751.97 $733.41 $0.00 $38.18 $7,523.56
11 $7,523.56 $733.41 $0.00 $42.54 $8,299.51
12 $8,299.51 $733.41 $0.00 $46.93 $9,079.85
13 $9,079.85 $733.41 $0.00 $51.34 $9,864.60
14 $9,864.60 $733.41 $0.00 $55.78 $10,653.79
15 $10,653.79 $733.41 $0.00 $60.24 $11,447.44
16 $11,447.44 $733.41 $0.00 $64.73 $12,245.58
17 $12,245.58 $733.41 $0.00 $69.24 $13,048.23
18 $13,048.23 $733.41 $0.00 $73.78 $13,855.42
19 $13,855.42 $733.41 $0.00 $78.34 $14,667.17
20 $14,667.17 $733.41 $0.00 $82.93 $15,483.51
21 $15,483.51 $733.41 $0.00 $87.55 $16,304.47
22 $16,304.47 $733.41 $0.00 $92.19 $17,130.07
23 $17,130.07 $733.41 $0.00 $96.86 $17,960.34
24 $17,960.34 $733.41 $0.00 $101.55 $18,795.30
25 $18,795.30 $733.41 $0.00 $106.27 $19,634.98
26 $19,634.98 $733.41 $0.00 $111.02 $20,479.41
27 $20,479.41 $733.41 $0.00 $115.79 $21,328.61
28 $21,328.61 $733.41 $0.00 $120.60 $22,182.62
29 $22,182.62 $733.41 $0.00 $125.42 $23,041.45
30 $23,041.45 $733.41 $0.00 $130.28 $23,905.14
31 $23,905.14 $733.41 $0.00 $135.16 $24,773.71
32 $24,773.71 $733.41 $0.00 $140.07 $25,647.19
33 $25,647.19 $733.41 $0.00 $145.01 $26,525.61
34 $26,525.61 $733.41 $0.00 $149.98 $27,409.00
35 $27,409.00 $733.41 $0.00 $154.97 $28,297.38
36 $28,297.38 $733.41 $0.00 $160.00 $29,190.79
37 $29,190.79 $733.41 $0.00 $165.05 $30,089.25
38 $30,089.25 $733.41 $0.00 $170.13 $30,992.79
39 $30,992.79 $733.41 $0.00 $175.24 $31,901.44
40 $31,901.44 $733.41 $0.00 $180.38 $32,815.23
41 $32,815.23 $733.41 $0.00 $185.54 $33,734.18
42 $33,734.18 $733.41 $0.00 $190.74 $34,658.33
43 $34,658.33 $733.41 $0.00 $195.96 $35,587.70
44 $35,587.70 $733.41 $0.00 $201.22 $36,522.33
45 $36,522.33 $733.41 $0.00 $206.50 $37,462.24
46 $37,462.24 $733.41 $0.00 $211.82 $38,407.47
47 $38,407.47 $733.41 $0.00 $217.16 $39,358.04
48 $39,358.04 $733.41 $0.00 $222.54 $40,313.99
49 $40,313.99 $733.41 $0.00 $227.94 $41,275.34
50 $41,275.34 $733.41 $0.00 $233.38 $42,242.13
51 $42,242.13 $733.41 $0.00 $238.84 $43,214.38
52 $43,214.38 $733.41 $0.00 $244.34 $44,192.13
53 $44,192.13 $733.41 $0.00 $249.87 $45,175.41
54 $45,175.41 $733.41 $0.00 $255.43 $46,164.25
55 $46,164.25 $733.41 $0.00 $261.02 $47,158.68
56 $47,158.68 $733.41 $0.00 $266.64 $48,158.73
57 $48,158.73 $733.41 $0.00 $272.30 $49,164.44
58 $49,164.44 $733.41 $0.00 $277.98 $50,175.83
59 $50,175.83 $733.41 $0.00 $283.70 $51,192.94
60 $51,192.94 $733.41 $0.00 $289.45 $52,215.80
61 $52,215.80 $733.41 $0.00 $295.24 $53,244.45
62 $53,244.45 $733.41 $0.00 $301.05 $54,278.91
63 $54,278.91 $733.41 $0.00 $306.90 $55,319.22
64 $55,319.22 $733.41 $0.00 $312.78 $56,365.41
65 $56,365.41 $733.41 $0.00 $318.70 $57,417.52
66 $57,417.52 $733.41 $0.00 $324.65 $58,475.58
67 $58,475.58 $733.41 $0.00 $330.63 $59,539.62
68 $59,539.62 $733.41 $0.00 $336.65 $60,609.68
69 $60,609.68 $733.41 $0.00 $342.70 $61,685.79
70 $61,685.79 $733.41 $0.00 $348.78 $62,767.98
71 $62,767.98 $733.41 $0.00 $354.90 $63,856.29
72 $63,856.29 $733.41 $0.00 $361.05 $64,950.75
73 $64,950.75 $733.41 $0.00 $367.24 $66,051.40
74 $66,051.40 $733.41 $0.00 $373.46 $67,158.27
75 $67,158.27 $733.41 $0.00 $379.72 $68,271.40
76 $68,271.40 $733.41 $0.00 $386.02 $69,390.83
77 $69,390.83 $733.41 $0.00 $392.35 $70,516.59
78 $70,516.59 $733.41 $0.00 $398.71 $71,648.71
79 $71,648.71 $733.41 $0.00 $405.11 $72,787.23
80 $72,787.23 $733.41 $0.00 $411.55 $73,932.19
81 $73,932.19 $733.41 $0.00 $418.02 $75,083.62
82 $75,083.62 $733.41 $0.00 $424.53 $76,241.56
83 $76,241.56 $733.41 $0.00 $431.08 $77,406.05
84 $77,406.05 $733.41 $0.00 $437.67 $78,577.13
85 $78,577.13 $733.41 $0.00 $444.29 $79,754.83
86 $79,754.83 $733.41 $0.00 $450.95 $80,939.19
87 $80,939.19 $733.41 $0.00 $457.64 $82,130.24
88 $82,130.24 $733.41 $0.00 $464.38 $83,328.03
89 $83,328.03 $733.41 $0.00 $471.15 $84,532.59
90 $84,532.59 $733.41 $0.00 $477.96 $85,743.96
91 $85,743.96 $733.41 $0.00 $484.81 $86,962.18
92 $86,962.18 $733.41 $0.00 $491.70 $88,187.29
93 $88,187.29 $733.41 $0.00 $498.62 $89,419.32
94 $89,419.32 $733.41 $0.00 $505.59 $90,658.32
95 $90,658.32 $733.41 $0.00 $512.60 $91,904.33
96 $91,904.33 $733.41 $0.00 $519.64 $93,157.38
97 $93,157.38 $733.41 $0.00 $526.73 $94,417.52
98 $94,417.52 $733.41 $0.00 $533.85 $95,684.78
99 $95,684.78 $733.41 $0.00 $541.02 $96,959.21
100 $96,959.21 $733.41 $0.00 $548.22 $98,240.84
101 $98,240.84 $733.41 $0.00 $555.47 $99,529.72
102 $99,529.72 $733.41 $0.00 $562.76 $100,825.89
103 $100,825.89 $733.41 $0.00 $570.08 $102,129.38
104 $102,129.38 $733.41 $0.00 $577.45 $103,440.24
105 $103,440.24 $733.41 $0.00 $584.87 $104,758.52
106 $104,758.52 $733.41 $0.00 $592.32 $106,084.25
107 $106,084.25 $733.41 $0.00 $599.82 $107,417.48
108 $107,417.48 $733.41 $0.00 $607.35 $108,758.24
109 $108,758.24 $733.41 $0.00 $614.93 $110,106.58
110 $110,106.58 $733.41 $0.00 $622.56 $111,462.55
111 $111,462.55 $733.41 $0.00 $630.23 $112,826.19
112 $112,826.19 $733.41 $0.00 $637.94 $114,197.54
113 $114,197.54 $733.41 $0.00 $645.69 $115,576.64
114 $115,576.64 $733.41 $0.00 $653.49 $116,963.54
115 $116,963.54 $733.41 $0.00 $661.33 $118,358.28
116 $118,358.28 $733.41 $0.00 $669.21 $119,760.90
117 $119,760.90 $733.41 $0.00 $677.15 $121,171.46
118 $121,171.46 $733.41 $0.00 $685.12 $122,589.99
119 $122,589.99 $733.41 $0.00 $693.14 $124,016.54
120 $124,016.54 $733.41 $0.00 $701.21 $125,451.16
121 $125,451.16 $733.41 $0.00 $709.32 $126,893.89
122 $126,893.89 $733.41 $0.00 $717.48 $128,344.78
123 $128,344.78 $733.41 $0.00 $725.68 $129,803.87
124 $129,803.87 $733.41 $0.00 $733.93 $131,271.21
125 $131,271.21 $733.41 $0.00 $742.23 $132,746.85
126 $132,746.85 $733.41 $0.00 $750.57 $134,230.83
127 $134,230.83 $733.41 $0.00 $758.96 $135,723.20
128 $135,723.20 $733.41 $0.00 $767.40 $137,224.01
129 $137,224.01 $733.41 $0.00 $775.88 $138,733.30
130 $138,733.30 $733.41 $0.00 $784.42 $140,251.13
131 $140,251.13 $733.41 $0.00 $793.00 $141,777.54
132 $141,777.54 $733.41 $0.00 $801.63 $143,312.58
133 $143,312.58 $733.41 $0.00 $810.31 $144,856.30
134 $144,856.30 $733.41 $0.00 $819.04 $146,408.75
135 $146,408.75 $733.41 $0.00 $827.82 $147,969.98
136 $147,969.98 $733.41 $0.00 $836.64 $149,540.03
137 $149,540.03 $733.41 $0.00 $845.52 $151,118.96
138 $151,118.96 $733.41 $0.00 $854.45 $152,706.82
139 $152,706.82 $733.41 $0.00 $863.43 $154,303.66
140 $154,303.66 $733.41 $0.00 $872.46 $155,909.53
141 $155,909.53 $733.41 $0.00 $881.54 $157,524.48
142 $157,524.48 $733.41 $0.00 $890.67 $159,148.56
143 $159,148.56 $733.41 $0.00 $899.85 $160,781.82
144 $160,781.82 $733.41 $0.00 $909.08 $162,424.31
145 $162,424.31 $733.41 $0.00 $918.37 $164,076.09
146 $164,076.09 $733.41 $0.00 $927.71 $165,737.21
147 $165,737.21 $733.41 $0.00 $937.10 $167,407.72
148 $167,407.72 $733.41 $0.00 $946.55 $169,087.68
149 $169,087.68 $733.41 $0.00 $956.05 $170,777.14
150 $170,777.14 $733.41 $0.00 $965.60 $172,476.15
151 $172,476.15 $733.41 $0.00 $975.21 $174,184.77
152 $174,184.77 $733.41 $0.00 $984.87 $175,903.05
153 $175,903.05 $733.41 $0.00 $994.58 $177,631.04
154 $177,631.04 $733.41 $0.00 $1,004.35 $179,368.80
155 $179,368.80 $733.41 $0.00 $1,014.18 $181,116.39
156 $181,116.39 $733.41 $0.00 $1,024.06 $182,873.86
157 $182,873.86 $733.41 $0.00 $1,034.00 $184,641.27
158 $184,641.27 $733.41 $0.00 $1,043.99 $186,418.67
159 $186,418.67 $733.41 $0.00 $1,054.04 $188,206.12
160 $188,206.12 $733.41 $0.00 $1,064.14 $190,003.67
161 $190,003.67 $733.41 $0.00 $1,074.31 $191,811.39
162 $191,811.39 $733.41 $0.00 $1,084.53 $193,629.33
163 $193,629.33 $733.41 $0.00 $1,094.81 $195,457.55
164 $195,457.55 $733.41 $0.00 $1,105.15 $197,296.11
165 $197,296.11 $733.41 $0.00 $1,115.54 $199,145.06
166 $199,145.06 $733.41 $0.00 $1,126.00 $201,004.47
167 $201,004.47 $733.41 $0.00 $1,136.51 $202,874.39
168 $202,874.39 $733.41 $0.00 $1,147.08 $204,754.88
169 $204,754.88 $733.41 $0.00 $1,157.71 $206,646.00
170 $206,646.00 $733.41 $0.00 $1,168.41 $208,547.82
171 $208,547.82 $733.41 $0.00 $1,179.16 $210,460.39
172 $210,460.39 $733.41 $0.00 $1,189.97 $212,383.77
173 $212,383.77 $733.41 $0.00 $1,200.85 $214,318.03
174 $214,318.03 $733.41 $0.00 $1,211.79 $216,263.23
175 $216,263.23 $733.41 $0.00 $1,222.78 $218,219.42
176 $218,219.42 $733.41 $0.00 $1,233.84 $220,186.67
177 $220,186.67 $733.41 $0.00 $1,244.97 $222,165.05
178 $222,165.05 $733.41 $0.00 $1,256.15 $224,154.61
179 $224,154.61 $733.41 $0.00 $1,267.40 $226,155.42
180 $226,155.42 $733.41 $0.00 $1,278.72 $228,167.55
181 $228,167.55 $733.41 $0.00 $1,290.09 $230,191.05
182 $230,191.05 $733.41 $0.00 $1,301.53 $232,225.99
183 $232,225.99 $733.41 $0.00 $1,313.04 $234,272.44
184 $234,272.44 $733.41 $0.00 $1,324.61 $236,330.46
185 $236,330.46 $733.41 $0.00 $1,336.25 $238,400.12
186 $238,400.12 $733.41 $0.00 $1,347.95 $240,481.48
187 $240,481.48 $733.41 $0.00 $1,359.72 $242,574.61
188 $242,574.61 $733.41 $0.00 $1,371.55 $244,679.57
189 $244,679.57 $733.41 $0.00 $1,383.45 $246,796.43
190 $246,796.43 $733.41 $0.00 $1,395.42 $248,925.26
191 $248,925.26 $733.41 $0.00 $1,407.46 $251,066.13
192 $251,066.13 $733.41 $0.00 $1,419.56 $253,219.10
193 $253,219.10 $733.41 $0.00 $1,431.74 $255,384.25
194 $255,384.25 $733.41 $0.00 $1,443.98 $257,561.64
195 $257,561.64 $733.41 $0.00 $1,456.29 $259,751.34
196 $259,751.34 $733.41 $0.00 $1,468.67 $261,953.42
197 $261,953.42 $733.41 $0.00 $1,481.12 $264,167.95
198 $264,167.95 $733.41 $0.00 $1,493.64 $266,395.00
199 $266,395.00 $733.41 $0.00 $1,506.24 $268,634.65
200 $268,634.65 $733.41 $0.00 $1,518.90 $270,886.96
201 $270,886.96 $733.41 $0.00 $1,531.63 $273,152.00
202 $273,152.00 $733.41 $0.00 $1,544.44 $275,429.85
203 $275,429.85 $733.41 $0.00 $1,557.32 $277,720.58
204 $277,720.58 $733.41 $0.00 $1,570.27 $280,024.26
205 $280,024.26 $733.41 $0.00 $1,583.30 $282,340.97
206 $282,340.97 $733.41 $0.00 $1,596.40 $284,670.78
207 $284,670.78 $733.41 $0.00 $1,609.57 $287,013.76
208 $287,013.76 $733.41 $0.00 $1,622.82 $289,369.99
209 $289,369.99 $733.41 $0.00 $1,636.14 $291,739.54
210 $291,739.54 $733.41 $0.00 $1,649.54 $294,122.49
211 $294,122.49 $733.41 $0.00 $1,663.01 $296,518.91
212 $296,518.91 $733.41 $0.00 $1,676.56 $298,928.88
213 $298,928.88 $733.41 $0.00 $1,690.19 $301,352.48
214 $301,352.48 $733.41 $0.00 $1,703.89 $303,789.78
215 $303,789.78 $733.41 $0.00 $1,717.67 $306,240.86
216 $306,240.86 $733.41 $0.00 $1,731.53 $308,705.80
217 $308,705.80 $733.41 $85,986.10 $1,745.47 $225,198.58
218 $225,198.58 $733.41 $0.00 $1,273.31 $227,205.30
219 $227,205.30 $733.41 $0.00 $1,284.65 $229,223.36
220 $229,223.36 $733.41 $0.00 $1,296.06 $231,252.83
221 $231,252.83 $733.41 $0.00 $1,307.54 $233,293.78
222 $233,293.78 $733.41 $0.00 $1,319.08 $235,346.27
223 $235,346.27 $733.41 $0.00 $1,330.68 $237,410.36
224 $237,410.36 $733.41 $0.00 $1,342.35 $239,486.12
225 $239,486.12 $733.41 $0.00 $1,354.09 $241,573.62
226 $241,573.62 $733.41 $0.00 $1,365.89 $243,672.92
227 $243,672.92 $733.41 $0.00 $1,377.76 $245,784.09
228 $245,784.09 $733.41 $0.00 $1,389.70 $247,907.20
229 $247,907.20 $733.41 $90,285.40 $1,401.70 $159,756.91
230 $159,756.91 $733.41 $0.00 $903.29 $161,393.61
231 $161,393.61 $733.41 $0.00 $912.54 $163,039.56
232 $163,039.56 $733.41 $0.00 $921.85 $164,694.82
233 $164,694.82 $733.41 $0.00 $931.21 $166,359.44
234 $166,359.44 $733.41 $0.00 $940.62 $168,033.47
235 $168,033.47 $733.41 $0.00 $950.09 $169,716.97
236 $169,716.97 $733.41 $0.00 $959.60 $171,409.98
237 $171,409.98 $733.41 $0.00 $969.18 $173,112.57
238 $173,112.57 $733.41 $0.00 $978.80 $174,824.78
239 $174,824.78 $733.41 $0.00 $988.48 $176,546.67
240 $176,546.67 $733.41 $0.00 $998.22 $178,278.30
241 $178,278.30 $733.41 $94,799.67 $1,008.01 $85,220.05
242 $85,220.05 $733.41 $0.00 $481.85 $86,435.31
243 $86,435.31 $733.41 $0.00 $488.72 $87,657.44
244 $87,657.44 $733.41 $0.00 $495.63 $88,886.48
245 $88,886.48 $733.41 $0.00 $502.58 $90,122.47
246 $90,122.47 $733.41 $0.00 $509.57 $91,365.45
247 $91,365.45 $733.41 $0.00 $516.59 $92,615.45
248 $92,615.45 $733.41 $0.00 $523.66 $93,872.52
249 $93,872.52 $733.41 $0.00 $530.77 $95,136.70
250 $95,136.70 $733.41 $0.00 $537.92 $96,408.03
251 $96,408.03 $733.41 $0.00 $545.11 $97,686.55
252 $97,686.55 $733.41 $0.00 $552.33 $98,972.29
253 $98,972.29 $0.00 $99,539.66 $559.60 ($7.77)