Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2035$72,475
Monthly savings required$574

How much will it cost to send your child to University of California Irvine in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $289,899.85 for students enrolling in 2035 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $573.70 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$27,948.00
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 Irvine in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $573.70 $0.00 $0.00 $573.70
2 $573.70 $573.70 $0.00 $3.24 $1,150.64
3 $1,150.64 $573.70 $0.00 $6.51 $1,730.85
4 $1,730.85 $573.70 $0.00 $9.79 $2,314.34
5 $2,314.34 $573.70 $0.00 $13.09 $2,901.13
6 $2,901.13 $573.70 $0.00 $16.40 $3,491.23
7 $3,491.23 $573.70 $0.00 $19.74 $4,084.67
8 $4,084.67 $573.70 $0.00 $23.10 $4,681.47
9 $4,681.47 $573.70 $0.00 $26.47 $5,281.64
10 $5,281.64 $573.70 $0.00 $29.86 $5,885.20
11 $5,885.20 $573.70 $0.00 $33.28 $6,492.18
12 $6,492.18 $573.70 $0.00 $36.71 $7,102.59
13 $7,102.59 $573.70 $0.00 $40.16 $7,716.45
14 $7,716.45 $573.70 $0.00 $43.63 $8,333.78
15 $8,333.78 $573.70 $0.00 $47.12 $8,954.60
16 $8,954.60 $573.70 $0.00 $50.63 $9,578.93
17 $9,578.93 $573.70 $0.00 $54.16 $10,206.79
18 $10,206.79 $573.70 $0.00 $57.71 $10,838.20
19 $10,838.20 $573.70 $0.00 $61.28 $11,473.18
20 $11,473.18 $573.70 $0.00 $64.87 $12,111.75
21 $12,111.75 $573.70 $0.00 $68.48 $12,753.93
22 $12,753.93 $573.70 $0.00 $72.11 $13,399.74
23 $13,399.74 $573.70 $0.00 $75.76 $14,049.20
24 $14,049.20 $573.70 $0.00 $79.44 $14,702.34
25 $14,702.34 $573.70 $0.00 $83.13 $15,359.17
26 $15,359.17 $573.70 $0.00 $86.84 $16,019.71
27 $16,019.71 $573.70 $0.00 $90.58 $16,683.99
28 $16,683.99 $573.70 $0.00 $94.33 $17,352.02
29 $17,352.02 $573.70 $0.00 $98.11 $18,023.83
30 $18,023.83 $573.70 $0.00 $101.91 $18,699.44
31 $18,699.44 $573.70 $0.00 $105.73 $19,378.87
32 $19,378.87 $573.70 $0.00 $109.57 $20,062.14
33 $20,062.14 $573.70 $0.00 $113.43 $20,749.27
34 $20,749.27 $573.70 $0.00 $117.32 $21,440.29
35 $21,440.29 $573.70 $0.00 $121.23 $22,135.22
36 $22,135.22 $573.70 $0.00 $125.16 $22,834.08
37 $22,834.08 $573.70 $0.00 $129.11 $23,536.89
38 $23,536.89 $573.70 $0.00 $133.08 $24,243.67
39 $24,243.67 $573.70 $0.00 $137.08 $24,954.45
40 $24,954.45 $573.70 $0.00 $141.10 $25,669.25
41 $25,669.25 $573.70 $0.00 $145.14 $26,388.09
42 $26,388.09 $573.70 $0.00 $149.20 $27,110.99
43 $27,110.99 $573.70 $0.00 $153.29 $27,837.98
44 $27,837.98 $573.70 $0.00 $157.40 $28,569.08
45 $28,569.08 $573.70 $0.00 $161.53 $29,304.31
46 $29,304.31 $573.70 $0.00 $165.69 $30,043.70
47 $30,043.70 $573.70 $0.00 $169.87 $30,787.27
48 $30,787.27 $573.70 $0.00 $174.08 $31,535.05
49 $31,535.05 $573.70 $0.00 $178.30 $32,287.05
50 $32,287.05 $573.70 $0.00 $182.56 $33,043.31
51 $33,043.31 $573.70 $0.00 $186.83 $33,803.84
52 $33,803.84 $573.70 $0.00 $191.13 $34,568.67
53 $34,568.67 $573.70 $0.00 $195.46 $35,337.83
54 $35,337.83 $573.70 $0.00 $199.81 $36,111.34
55 $36,111.34 $573.70 $0.00 $204.18 $36,889.22
56 $36,889.22 $573.70 $0.00 $208.58 $37,671.50
57 $37,671.50 $573.70 $0.00 $213.00 $38,458.20
58 $38,458.20 $573.70 $0.00 $217.45 $39,249.35
59 $39,249.35 $573.70 $0.00 $221.92 $40,044.97
60 $40,044.97 $573.70 $0.00 $226.42 $40,845.09
61 $40,845.09 $573.70 $0.00 $230.94 $41,649.73
62 $41,649.73 $573.70 $0.00 $235.49 $42,458.92
63 $42,458.92 $573.70 $0.00 $240.07 $43,272.69
64 $43,272.69 $573.70 $0.00 $244.67 $44,091.06
65 $44,091.06 $573.70 $0.00 $249.30 $44,914.06
66 $44,914.06 $573.70 $0.00 $253.95 $45,741.71
67 $45,741.71 $573.70 $0.00 $258.63 $46,574.04
68 $46,574.04 $573.70 $0.00 $263.34 $47,411.08
69 $47,411.08 $573.70 $0.00 $268.07 $48,252.85
70 $48,252.85 $573.70 $0.00 $272.83 $49,099.38
71 $49,099.38 $573.70 $0.00 $277.62 $49,950.70
72 $49,950.70 $573.70 $0.00 $282.43 $50,806.83
73 $50,806.83 $573.70 $0.00 $287.27 $51,667.80
74 $51,667.80 $573.70 $0.00 $292.14 $52,533.64
75 $52,533.64 $573.70 $0.00 $297.03 $53,404.37
76 $53,404.37 $573.70 $0.00 $301.96 $54,280.03
77 $54,280.03 $573.70 $0.00 $306.91 $55,160.64
78 $55,160.64 $573.70 $0.00 $311.89 $56,046.23
79 $56,046.23 $573.70 $0.00 $316.89 $56,936.82
80 $56,936.82 $573.70 $0.00 $321.93 $57,832.45
81 $57,832.45 $573.70 $0.00 $326.99 $58,733.14
82 $58,733.14 $573.70 $0.00 $332.09 $59,638.93
83 $59,638.93 $573.70 $0.00 $337.21 $60,549.84
84 $60,549.84 $573.70 $0.00 $342.36 $61,465.90
85 $61,465.90 $573.70 $0.00 $347.54 $62,387.14
86 $62,387.14 $573.70 $0.00 $352.75 $63,313.59
87 $63,313.59 $573.70 $0.00 $357.98 $64,245.27
88 $64,245.27 $573.70 $0.00 $363.25 $65,182.22
89 $65,182.22 $573.70 $0.00 $368.55 $66,124.47
90 $66,124.47 $573.70 $0.00 $373.88 $67,072.05
91 $67,072.05 $573.70 $0.00 $379.24 $68,024.99
92 $68,024.99 $573.70 $0.00 $384.62 $68,983.31
93 $68,983.31 $573.70 $0.00 $390.04 $69,947.05
94 $69,947.05 $573.70 $0.00 $395.49 $70,916.24
95 $70,916.24 $573.70 $0.00 $400.97 $71,890.91
96 $71,890.91 $573.70 $0.00 $406.48 $72,871.09
97 $72,871.09 $573.70 $0.00 $412.02 $73,856.81
98 $73,856.81 $573.70 $0.00 $417.60 $74,848.11
99 $74,848.11 $573.70 $0.00 $423.20 $75,845.01
100 $75,845.01 $573.70 $0.00 $428.84 $76,847.55
101 $76,847.55 $573.70 $0.00 $434.51 $77,855.76
102 $77,855.76 $573.70 $0.00 $440.21 $78,869.67
103 $78,869.67 $573.70 $0.00 $445.94 $79,889.31
104 $79,889.31 $573.70 $0.00 $451.71 $80,914.72
105 $80,914.72 $573.70 $0.00 $457.50 $81,945.92
106 $81,945.92 $573.70 $0.00 $463.33 $82,982.95
107 $82,982.95 $573.70 $0.00 $469.20 $84,025.85
108 $84,025.85 $573.70 $0.00 $475.09 $85,074.64
109 $85,074.64 $573.70 $0.00 $481.02 $86,129.36
110 $86,129.36 $573.70 $0.00 $486.99 $87,190.05
111 $87,190.05 $573.70 $0.00 $492.99 $88,256.74
112 $88,256.74 $573.70 $0.00 $499.02 $89,329.46
113 $89,329.46 $573.70 $0.00 $505.08 $90,408.24
114 $90,408.24 $573.70 $0.00 $511.18 $91,493.12
115 $91,493.12 $573.70 $0.00 $517.32 $92,584.14
116 $92,584.14 $573.70 $0.00 $523.48 $93,681.32
117 $93,681.32 $573.70 $0.00 $529.69 $94,784.71
118 $94,784.71 $573.70 $0.00 $535.93 $95,894.34
119 $95,894.34 $573.70 $0.00 $542.20 $97,010.24
120 $97,010.24 $573.70 $0.00 $548.51 $98,132.45
121 $98,132.45 $573.70 $0.00 $554.86 $99,261.01
122 $99,261.01 $573.70 $0.00 $561.24 $100,395.95
123 $100,395.95 $573.70 $0.00 $567.65 $101,537.30
124 $101,537.30 $573.70 $0.00 $574.11 $102,685.11
125 $102,685.11 $573.70 $0.00 $580.60 $103,839.41
126 $103,839.41 $573.70 $0.00 $587.12 $105,000.23
127 $105,000.23 $573.70 $0.00 $593.69 $106,167.62
128 $106,167.62 $573.70 $0.00 $600.29 $107,341.61
129 $107,341.61 $573.70 $0.00 $606.93 $108,522.24
130 $108,522.24 $573.70 $0.00 $613.60 $109,709.54
131 $109,709.54 $573.70 $0.00 $620.31 $110,903.55
132 $110,903.55 $573.70 $0.00 $627.06 $112,104.31
133 $112,104.31 $573.70 $0.00 $633.85 $113,311.86
134 $113,311.86 $573.70 $0.00 $640.68 $114,526.24
135 $114,526.24 $573.70 $0.00 $647.55 $115,747.49
136 $115,747.49 $573.70 $0.00 $654.45 $116,975.64
137 $116,975.64 $573.70 $0.00 $661.40 $118,210.74
138 $118,210.74 $573.70 $0.00 $668.38 $119,452.82
139 $119,452.82 $573.70 $0.00 $675.40 $120,701.92
140 $120,701.92 $573.70 $0.00 $682.47 $121,958.09
141 $121,958.09 $573.70 $0.00 $689.57 $123,221.36
142 $123,221.36 $573.70 $0.00 $696.71 $124,491.77
143 $124,491.77 $573.70 $0.00 $703.89 $125,769.36
144 $125,769.36 $573.70 $0.00 $711.12 $127,054.18
145 $127,054.18 $573.70 $0.00 $718.38 $128,346.26
146 $128,346.26 $573.70 $0.00 $725.69 $129,645.65
147 $129,645.65 $573.70 $0.00 $733.04 $130,952.39
148 $130,952.39 $573.70 $0.00 $740.42 $132,266.51
149 $132,266.51 $573.70 $0.00 $747.85 $133,588.06
150 $133,588.06 $573.70 $0.00 $755.33 $134,917.09
151 $134,917.09 $573.70 $0.00 $762.84 $136,253.63
152 $136,253.63 $573.70 $0.00 $770.40 $137,597.73
153 $137,597.73 $573.70 $0.00 $778.00 $138,949.43
154 $138,949.43 $573.70 $0.00 $785.64 $140,308.77
155 $140,308.77 $573.70 $0.00 $793.33 $141,675.80
156 $141,675.80 $573.70 $0.00 $801.06 $143,050.56
157 $143,050.56 $573.70 $0.00 $808.83 $144,433.09
158 $144,433.09 $573.70 $0.00 $816.65 $145,823.44
159 $145,823.44 $573.70 $0.00 $824.51 $147,221.65
160 $147,221.65 $573.70 $0.00 $832.41 $148,627.76
161 $148,627.76 $573.70 $0.00 $840.36 $150,041.82
162 $150,041.82 $573.70 $0.00 $848.36 $151,463.88
163 $151,463.88 $573.70 $0.00 $856.40 $152,893.98
164 $152,893.98 $573.70 $0.00 $864.48 $154,332.16
165 $154,332.16 $573.70 $0.00 $872.62 $155,778.48
166 $155,778.48 $573.70 $0.00 $880.79 $157,232.97
167 $157,232.97 $573.70 $0.00 $889.02 $158,695.69
168 $158,695.69 $573.70 $0.00 $897.29 $160,166.68
169 $160,166.68 $573.70 $0.00 $905.61 $161,645.99
170 $161,645.99 $573.70 $0.00 $913.97 $163,133.66
171 $163,133.66 $573.70 $0.00 $922.38 $164,629.74
172 $164,629.74 $573.70 $0.00 $930.84 $166,134.28
173 $166,134.28 $573.70 $0.00 $939.35 $167,647.33
174 $167,647.33 $573.70 $0.00 $947.90 $169,168.93
175 $169,168.93 $573.70 $0.00 $956.51 $170,699.14
176 $170,699.14 $573.70 $0.00 $965.16 $172,238.00
177 $172,238.00 $573.70 $0.00 $973.86 $173,785.56
178 $173,785.56 $573.70 $0.00 $982.61 $175,341.87
179 $175,341.87 $573.70 $0.00 $991.41 $176,906.98
180 $176,906.98 $573.70 $0.00 $1,000.26 $178,480.94
181 $178,480.94 $573.70 $0.00 $1,009.16 $180,063.80
182 $180,063.80 $573.70 $0.00 $1,018.11 $181,655.61
183 $181,655.61 $573.70 $0.00 $1,027.11 $183,256.42
184 $183,256.42 $573.70 $0.00 $1,036.16 $184,866.28
185 $184,866.28 $573.70 $0.00 $1,045.26 $186,485.24
186 $186,485.24 $573.70 $0.00 $1,054.41 $188,113.35
187 $188,113.35 $573.70 $0.00 $1,063.62 $189,750.67
188 $189,750.67 $573.70 $0.00 $1,072.88 $191,397.25
189 $191,397.25 $573.70 $0.00 $1,082.19 $193,053.14
190 $193,053.14 $573.70 $0.00 $1,091.55 $194,718.39
191 $194,718.39 $573.70 $0.00 $1,100.97 $196,393.06
192 $196,393.06 $573.70 $0.00 $1,110.43 $198,077.19
193 $198,077.19 $573.70 $0.00 $1,119.96 $199,770.85
194 $199,770.85 $573.70 $0.00 $1,129.53 $201,474.08
195 $201,474.08 $573.70 $0.00 $1,139.16 $203,186.94
196 $203,186.94 $573.70 $0.00 $1,148.85 $204,909.49
197 $204,909.49 $573.70 $0.00 $1,158.59 $206,641.78
198 $206,641.78 $573.70 $0.00 $1,168.38 $208,383.86
199 $208,383.86 $573.70 $0.00 $1,178.23 $210,135.79
200 $210,135.79 $573.70 $0.00 $1,188.14 $211,897.63
201 $211,897.63 $573.70 $0.00 $1,198.10 $213,669.43
202 $213,669.43 $573.70 $0.00 $1,208.12 $215,451.25
203 $215,451.25 $573.70 $0.00 $1,218.19 $217,243.14
204 $217,243.14 $573.70 $0.00 $1,228.32 $219,045.16
205 $219,045.16 $573.70 $0.00 $1,238.51 $220,857.37
206 $220,857.37 $573.70 $0.00 $1,248.76 $222,679.83
207 $222,679.83 $573.70 $0.00 $1,259.06 $224,512.59
208 $224,512.59 $573.70 $0.00 $1,269.43 $226,355.72
209 $226,355.72 $573.70 $0.00 $1,279.85 $228,209.27
210 $228,209.27 $573.70 $0.00 $1,290.33 $230,073.30
211 $230,073.30 $573.70 $0.00 $1,300.87 $231,947.87
212 $231,947.87 $573.70 $0.00 $1,311.47 $233,833.04
213 $233,833.04 $573.70 $0.00 $1,322.13 $235,728.87
214 $235,728.87 $573.70 $0.00 $1,332.85 $237,635.42
215 $237,635.42 $573.70 $0.00 $1,343.63 $239,552.75
216 $239,552.75 $573.70 $0.00 $1,354.47 $241,480.92
217 $241,480.92 $573.70 $67,260.19 $1,365.37 $176,159.80
218 $176,159.80 $573.70 $0.00 $996.03 $177,729.53
219 $177,729.53 $573.70 $0.00 $1,004.91 $179,308.14
220 $179,308.14 $573.70 $0.00 $1,013.83 $180,895.67
221 $180,895.67 $573.70 $0.00 $1,022.81 $182,492.18
222 $182,492.18 $573.70 $0.00 $1,031.84 $184,097.72
223 $184,097.72 $573.70 $0.00 $1,040.92 $185,712.34
224 $185,712.34 $573.70 $0.00 $1,050.04 $187,336.08
225 $187,336.08 $573.70 $0.00 $1,059.23 $188,969.01
226 $188,969.01 $573.70 $0.00 $1,068.46 $190,611.17
227 $190,611.17 $573.70 $0.00 $1,077.74 $192,262.61
228 $192,262.61 $573.70 $0.00 $1,087.08 $193,923.39
229 $193,923.39 $573.70 $70,623.20 $1,096.47 $124,970.36
230 $124,970.36 $573.70 $0.00 $706.60 $126,250.66
231 $126,250.66 $573.70 $0.00 $713.84 $127,538.20
232 $127,538.20 $573.70 $0.00 $721.12 $128,833.02
233 $128,833.02 $573.70 $0.00 $728.44 $130,135.16
234 $130,135.16 $573.70 $0.00 $735.80 $131,444.66
235 $131,444.66 $573.70 $0.00 $743.21 $132,761.57
236 $132,761.57 $573.70 $0.00 $750.65 $134,085.92
237 $134,085.92 $573.70 $0.00 $758.14 $135,417.76
238 $135,417.76 $573.70 $0.00 $765.67 $136,757.13
239 $136,757.13 $573.70 $0.00 $773.24 $138,104.07
240 $138,104.07 $573.70 $0.00 $780.86 $139,458.63
241 $139,458.63 $573.70 $74,154.36 $788.52 $66,666.49
242 $66,666.49 $573.70 $0.00 $376.94 $67,617.13
243 $67,617.13 $573.70 $0.00 $382.32 $68,573.15
244 $68,573.15 $573.70 $0.00 $387.72 $69,534.57
245 $69,534.57 $573.70 $0.00 $393.16 $70,501.43
246 $70,501.43 $573.70 $0.00 $398.63 $71,473.76
247 $71,473.76 $573.70 $0.00 $404.12 $72,451.58
248 $72,451.58 $573.70 $0.00 $409.65 $73,434.93
249 $73,434.93 $573.70 $0.00 $415.21 $74,423.84
250 $74,423.84 $573.70 $0.00 $420.80 $75,418.34
251 $75,418.34 $573.70 $0.00 $426.43 $76,418.47
252 $76,418.47 $573.70 $0.00 $432.08 $77,424.25
253 $77,424.25 $0.00 $77,862.08 $437.77 ($0.06)

Sponsored Links