Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2035$85,394
Monthly savings required$676

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 $341,577.28 for students enrolling in 2035 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $675.97 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$32,930.00
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 $675.97 $0.00 $0.00 $675.97
2 $675.97 $675.97 $0.00 $3.82 $1,355.76
3 $1,355.76 $675.97 $0.00 $7.67 $2,039.40
4 $2,039.40 $675.97 $0.00 $11.53 $2,726.90
5 $2,726.90 $675.97 $0.00 $15.42 $3,418.29
6 $3,418.29 $675.97 $0.00 $19.33 $4,113.59
7 $4,113.59 $675.97 $0.00 $23.26 $4,812.82
8 $4,812.82 $675.97 $0.00 $27.21 $5,516.00
9 $5,516.00 $675.97 $0.00 $31.19 $6,223.16
10 $6,223.16 $675.97 $0.00 $35.19 $6,934.32
11 $6,934.32 $675.97 $0.00 $39.21 $7,649.50
12 $7,649.50 $675.97 $0.00 $43.25 $8,368.72
13 $8,368.72 $675.97 $0.00 $47.32 $9,092.01
14 $9,092.01 $675.97 $0.00 $51.41 $9,819.39
15 $9,819.39 $675.97 $0.00 $55.52 $10,550.88
16 $10,550.88 $675.97 $0.00 $59.66 $11,286.51
17 $11,286.51 $675.97 $0.00 $63.82 $12,026.30
18 $12,026.30 $675.97 $0.00 $68.00 $12,770.27
19 $12,770.27 $675.97 $0.00 $72.20 $13,518.44
20 $13,518.44 $675.97 $0.00 $76.44 $14,270.85
21 $14,270.85 $675.97 $0.00 $80.69 $15,027.51
22 $15,027.51 $675.97 $0.00 $84.97 $15,788.45
23 $15,788.45 $675.97 $0.00 $89.27 $16,553.69
24 $16,553.69 $675.97 $0.00 $93.60 $17,323.26
25 $17,323.26 $675.97 $0.00 $97.95 $18,097.18
26 $18,097.18 $675.97 $0.00 $102.32 $18,875.47
27 $18,875.47 $675.97 $0.00 $106.72 $19,658.16
28 $19,658.16 $675.97 $0.00 $111.15 $20,445.28
29 $20,445.28 $675.97 $0.00 $115.60 $21,236.85
30 $21,236.85 $675.97 $0.00 $120.08 $22,032.90
31 $22,032.90 $675.97 $0.00 $124.58 $22,833.45
32 $22,833.45 $675.97 $0.00 $129.10 $23,638.52
33 $23,638.52 $675.97 $0.00 $133.66 $24,448.15
34 $24,448.15 $675.97 $0.00 $138.23 $25,262.35
35 $25,262.35 $675.97 $0.00 $142.84 $26,081.16
36 $26,081.16 $675.97 $0.00 $147.47 $26,904.60
37 $26,904.60 $675.97 $0.00 $152.12 $27,732.69
38 $27,732.69 $675.97 $0.00 $156.80 $28,565.46
39 $28,565.46 $675.97 $0.00 $161.51 $29,402.94
40 $29,402.94 $675.97 $0.00 $166.25 $30,245.16
41 $30,245.16 $675.97 $0.00 $171.01 $31,092.14
42 $31,092.14 $675.97 $0.00 $175.80 $31,943.91
43 $31,943.91 $675.97 $0.00 $180.62 $32,800.50
44 $32,800.50 $675.97 $0.00 $185.46 $33,661.93
45 $33,661.93 $675.97 $0.00 $190.33 $34,528.23
46 $34,528.23 $675.97 $0.00 $195.23 $35,399.43
47 $35,399.43 $675.97 $0.00 $200.15 $36,275.55
48 $36,275.55 $675.97 $0.00 $205.11 $37,156.63
49 $37,156.63 $675.97 $0.00 $210.09 $38,042.69
50 $38,042.69 $675.97 $0.00 $215.10 $38,933.76
51 $38,933.76 $675.97 $0.00 $220.14 $39,829.87
52 $39,829.87 $675.97 $0.00 $225.20 $40,731.04
53 $40,731.04 $675.97 $0.00 $230.30 $41,637.31
54 $41,637.31 $675.97 $0.00 $235.42 $42,548.70
55 $42,548.70 $675.97 $0.00 $240.58 $43,465.25
56 $43,465.25 $675.97 $0.00 $245.76 $44,386.98
57 $44,386.98 $675.97 $0.00 $250.97 $45,313.92
58 $45,313.92 $675.97 $0.00 $256.21 $46,246.10
59 $46,246.10 $675.97 $0.00 $261.48 $47,183.55
60 $47,183.55 $675.97 $0.00 $266.78 $48,126.30
61 $48,126.30 $675.97 $0.00 $272.11 $49,074.38
62 $49,074.38 $675.97 $0.00 $277.47 $50,027.82
63 $50,027.82 $675.97 $0.00 $282.86 $50,986.65
64 $50,986.65 $675.97 $0.00 $288.29 $51,950.91
65 $51,950.91 $675.97 $0.00 $293.74 $52,920.62
66 $52,920.62 $675.97 $0.00 $299.22 $53,895.81
67 $53,895.81 $675.97 $0.00 $304.73 $54,876.51
68 $54,876.51 $675.97 $0.00 $310.28 $55,862.76
69 $55,862.76 $675.97 $0.00 $315.86 $56,854.59
70 $56,854.59 $675.97 $0.00 $321.46 $57,852.02
71 $57,852.02 $675.97 $0.00 $327.10 $58,855.09
72 $58,855.09 $675.97 $0.00 $332.78 $59,863.84
73 $59,863.84 $675.97 $0.00 $338.48 $60,878.29
74 $60,878.29 $675.97 $0.00 $344.21 $61,898.47
75 $61,898.47 $675.97 $0.00 $349.98 $62,924.42
76 $62,924.42 $675.97 $0.00 $355.78 $63,956.17
77 $63,956.17 $675.97 $0.00 $361.62 $64,993.76
78 $64,993.76 $675.97 $0.00 $367.48 $66,037.21
79 $66,037.21 $675.97 $0.00 $373.38 $67,086.56
80 $67,086.56 $675.97 $0.00 $379.32 $68,141.85
81 $68,141.85 $675.97 $0.00 $385.28 $69,203.10
82 $69,203.10 $675.97 $0.00 $391.28 $70,270.35
83 $70,270.35 $675.97 $0.00 $397.32 $71,343.64
84 $71,343.64 $675.97 $0.00 $403.39 $72,423.00
85 $72,423.00 $675.97 $0.00 $409.49 $73,508.46
86 $73,508.46 $675.97 $0.00 $415.63 $74,600.06
87 $74,600.06 $675.97 $0.00 $421.80 $75,697.83
88 $75,697.83 $675.97 $0.00 $428.01 $76,801.81
89 $76,801.81 $675.97 $0.00 $434.25 $77,912.03
90 $77,912.03 $675.97 $0.00 $440.53 $79,028.53
91 $79,028.53 $675.97 $0.00 $446.84 $80,151.34
92 $80,151.34 $675.97 $0.00 $453.19 $81,280.50
93 $81,280.50 $675.97 $0.00 $459.57 $82,416.04
94 $82,416.04 $675.97 $0.00 $465.99 $83,558.00
95 $83,558.00 $675.97 $0.00 $472.45 $84,706.42
96 $84,706.42 $675.97 $0.00 $478.94 $85,861.33
97 $85,861.33 $675.97 $0.00 $485.47 $87,022.77
98 $87,022.77 $675.97 $0.00 $492.04 $88,190.78
99 $88,190.78 $675.97 $0.00 $498.64 $89,365.39
100 $89,365.39 $675.97 $0.00 $505.28 $90,546.64
101 $90,546.64 $675.97 $0.00 $511.96 $91,734.57
102 $91,734.57 $675.97 $0.00 $518.68 $92,929.22
103 $92,929.22 $675.97 $0.00 $525.44 $94,130.63
104 $94,130.63 $675.97 $0.00 $532.23 $95,338.83
105 $95,338.83 $675.97 $0.00 $539.06 $96,553.86
106 $96,553.86 $675.97 $0.00 $545.93 $97,775.76
107 $97,775.76 $675.97 $0.00 $552.84 $99,004.57
108 $99,004.57 $675.97 $0.00 $559.79 $100,240.33
109 $100,240.33 $675.97 $0.00 $566.77 $101,483.07
110 $101,483.07 $675.97 $0.00 $573.80 $102,732.84
111 $102,732.84 $675.97 $0.00 $580.87 $103,989.68
112 $103,989.68 $675.97 $0.00 $587.97 $105,253.62
113 $105,253.62 $675.97 $0.00 $595.12 $106,524.71
114 $106,524.71 $675.97 $0.00 $602.31 $107,802.99
115 $107,802.99 $675.97 $0.00 $609.53 $109,088.49
116 $109,088.49 $675.97 $0.00 $616.80 $110,381.26
117 $110,381.26 $675.97 $0.00 $624.11 $111,681.34
118 $111,681.34 $675.97 $0.00 $631.46 $112,988.77
119 $112,988.77 $675.97 $0.00 $638.85 $114,303.59
120 $114,303.59 $675.97 $0.00 $646.29 $115,625.85
121 $115,625.85 $675.97 $0.00 $653.77 $116,955.59
122 $116,955.59 $675.97 $0.00 $661.28 $118,292.84
123 $118,292.84 $675.97 $0.00 $668.84 $119,637.65
124 $119,637.65 $675.97 $0.00 $676.45 $120,990.07
125 $120,990.07 $675.97 $0.00 $684.10 $122,350.14
126 $122,350.14 $675.97 $0.00 $691.79 $123,717.90
127 $123,717.90 $675.97 $0.00 $699.52 $125,093.39
128 $125,093.39 $675.97 $0.00 $707.30 $126,476.66
129 $126,476.66 $675.97 $0.00 $715.12 $127,867.75
130 $127,867.75 $675.97 $0.00 $722.98 $129,266.70
131 $129,266.70 $675.97 $0.00 $730.89 $130,673.56
132 $130,673.56 $675.97 $0.00 $738.85 $132,088.38
133 $132,088.38 $675.97 $0.00 $746.85 $133,511.20
134 $133,511.20 $675.97 $0.00 $754.89 $134,942.06
135 $134,942.06 $675.97 $0.00 $762.98 $136,381.01
136 $136,381.01 $675.97 $0.00 $771.12 $137,828.10
137 $137,828.10 $675.97 $0.00 $779.30 $139,283.37
138 $139,283.37 $675.97 $0.00 $787.53 $140,746.87
139 $140,746.87 $675.97 $0.00 $795.80 $142,218.64
140 $142,218.64 $675.97 $0.00 $804.12 $143,698.73
141 $143,698.73 $675.97 $0.00 $812.49 $145,187.19
142 $145,187.19 $675.97 $0.00 $820.91 $146,684.07
143 $146,684.07 $675.97 $0.00 $829.37 $148,189.41
144 $148,189.41 $675.97 $0.00 $837.88 $149,703.26
145 $149,703.26 $675.97 $0.00 $846.44 $151,225.67
146 $151,225.67 $675.97 $0.00 $855.05 $152,756.69
147 $152,756.69 $675.97 $0.00 $863.71 $154,296.37
148 $154,296.37 $675.97 $0.00 $872.41 $155,844.75
149 $155,844.75 $675.97 $0.00 $881.17 $157,401.89
150 $157,401.89 $675.97 $0.00 $889.97 $158,967.83
151 $158,967.83 $675.97 $0.00 $898.83 $160,542.63
152 $160,542.63 $675.97 $0.00 $907.73 $162,126.33
153 $162,126.33 $675.97 $0.00 $916.69 $163,718.99
154 $163,718.99 $675.97 $0.00 $925.69 $165,320.65
155 $165,320.65 $675.97 $0.00 $934.75 $166,931.37
156 $166,931.37 $675.97 $0.00 $943.85 $168,551.19
157 $168,551.19 $675.97 $0.00 $953.01 $170,180.17
158 $170,180.17 $675.97 $0.00 $962.22 $171,818.36
159 $171,818.36 $675.97 $0.00 $971.49 $173,465.82
160 $173,465.82 $675.97 $0.00 $980.80 $175,122.59
161 $175,122.59 $675.97 $0.00 $990.17 $176,788.73
162 $176,788.73 $675.97 $0.00 $999.59 $178,464.29
163 $178,464.29 $675.97 $0.00 $1,009.06 $180,149.32
164 $180,149.32 $675.97 $0.00 $1,018.59 $181,843.88
165 $181,843.88 $675.97 $0.00 $1,028.17 $183,548.02
166 $183,548.02 $675.97 $0.00 $1,037.81 $185,261.80
167 $185,261.80 $675.97 $0.00 $1,047.50 $186,985.27
168 $186,985.27 $675.97 $0.00 $1,057.24 $188,718.48
169 $188,718.48 $675.97 $0.00 $1,067.04 $190,461.49
170 $190,461.49 $675.97 $0.00 $1,076.90 $192,214.36
171 $192,214.36 $675.97 $0.00 $1,086.81 $193,977.14
172 $193,977.14 $675.97 $0.00 $1,096.77 $195,749.88
173 $195,749.88 $675.97 $0.00 $1,106.80 $197,532.65
174 $197,532.65 $675.97 $0.00 $1,116.88 $199,325.50
175 $199,325.50 $675.97 $0.00 $1,127.02 $201,128.49
176 $201,128.49 $675.97 $0.00 $1,137.21 $202,941.67
177 $202,941.67 $675.97 $0.00 $1,147.46 $204,765.10
178 $204,765.10 $675.97 $0.00 $1,157.77 $206,598.84
179 $206,598.84 $675.97 $0.00 $1,168.14 $208,442.95
180 $208,442.95 $675.97 $0.00 $1,178.57 $210,297.49
181 $210,297.49 $675.97 $0.00 $1,189.05 $212,162.51
182 $212,162.51 $675.97 $0.00 $1,199.60 $214,038.08
183 $214,038.08 $675.97 $0.00 $1,210.20 $215,924.25
184 $215,924.25 $675.97 $0.00 $1,220.87 $217,821.09
185 $217,821.09 $675.97 $0.00 $1,231.59 $219,728.65
186 $219,728.65 $675.97 $0.00 $1,242.38 $221,647.00
187 $221,647.00 $675.97 $0.00 $1,253.22 $223,576.19
188 $223,576.19 $675.97 $0.00 $1,264.13 $225,516.29
189 $225,516.29 $675.97 $0.00 $1,275.10 $227,467.36
190 $227,467.36 $675.97 $0.00 $1,286.13 $229,429.46
191 $229,429.46 $675.97 $0.00 $1,297.23 $231,402.66
192 $231,402.66 $675.97 $0.00 $1,308.38 $233,387.01
193 $233,387.01 $675.97 $0.00 $1,319.60 $235,382.58
194 $235,382.58 $675.97 $0.00 $1,330.89 $237,389.44
195 $237,389.44 $675.97 $0.00 $1,342.23 $239,407.64
196 $239,407.64 $675.97 $0.00 $1,353.65 $241,437.26
197 $241,437.26 $675.97 $0.00 $1,365.12 $243,478.35
198 $243,478.35 $675.97 $0.00 $1,376.66 $245,530.98
199 $245,530.98 $675.97 $0.00 $1,388.27 $247,595.22
200 $247,595.22 $675.97 $0.00 $1,399.94 $249,671.13
201 $249,671.13 $675.97 $0.00 $1,411.68 $251,758.78
202 $251,758.78 $675.97 $0.00 $1,423.48 $253,858.23
203 $253,858.23 $675.97 $0.00 $1,435.35 $255,969.55
204 $255,969.55 $675.97 $0.00 $1,447.29 $258,092.81
205 $258,092.81 $675.97 $0.00 $1,459.29 $260,228.07
206 $260,228.07 $675.97 $0.00 $1,471.37 $262,375.41
207 $262,375.41 $675.97 $0.00 $1,483.51 $264,534.89
208 $264,534.89 $675.97 $0.00 $1,495.72 $266,706.58
209 $266,706.58 $675.97 $0.00 $1,508.00 $268,890.55
210 $268,890.55 $675.97 $0.00 $1,520.35 $271,086.87
211 $271,086.87 $675.97 $0.00 $1,532.76 $273,295.60
212 $273,295.60 $675.97 $0.00 $1,545.25 $275,516.82
213 $275,516.82 $675.97 $0.00 $1,557.81 $277,750.60
214 $277,750.60 $675.97 $0.00 $1,570.44 $279,997.01
215 $279,997.01 $675.97 $0.00 $1,583.14 $282,256.12
216 $282,256.12 $675.97 $0.00 $1,595.92 $284,528.01
217 $284,528.01 $675.97 $79,249.97 $1,608.76 $207,562.77
218 $207,562.77 $675.97 $0.00 $1,173.59 $209,412.33
219 $209,412.33 $675.97 $0.00 $1,184.05 $211,272.35
220 $211,272.35 $675.97 $0.00 $1,194.56 $213,142.88
221 $213,142.88 $675.97 $0.00 $1,205.14 $215,023.99
222 $215,023.99 $675.97 $0.00 $1,215.78 $216,915.74
223 $216,915.74 $675.97 $0.00 $1,226.47 $218,818.18
224 $218,818.18 $675.97 $0.00 $1,237.23 $220,731.38
225 $220,731.38 $675.97 $0.00 $1,248.05 $222,655.40
226 $222,655.40 $675.97 $0.00 $1,258.93 $224,590.30
227 $224,590.30 $675.97 $0.00 $1,269.87 $226,536.14
228 $226,536.14 $675.97 $0.00 $1,280.87 $228,492.98
229 $228,492.98 $675.97 $83,212.47 $1,291.93 $147,248.41
230 $147,248.41 $675.97 $0.00 $832.56 $148,756.94
231 $148,756.94 $675.97 $0.00 $841.09 $150,274.00
232 $150,274.00 $675.97 $0.00 $849.67 $151,799.64
233 $151,799.64 $675.97 $0.00 $858.30 $153,333.91
234 $153,333.91 $675.97 $0.00 $866.97 $154,876.85
235 $154,876.85 $675.97 $0.00 $875.70 $156,428.52
236 $156,428.52 $675.97 $0.00 $884.47 $157,988.96
237 $157,988.96 $675.97 $0.00 $893.29 $159,558.22
238 $159,558.22 $675.97 $0.00 $902.17 $161,136.36
239 $161,136.36 $675.97 $0.00 $911.09 $162,723.42
240 $162,723.42 $675.97 $0.00 $920.06 $164,319.45
241 $164,319.45 $675.97 $87,373.09 $929.09 $78,551.42
242 $78,551.42 $675.97 $0.00 $444.14 $79,671.53
243 $79,671.53 $675.97 $0.00 $450.47 $80,797.97
244 $80,797.97 $675.97 $0.00 $456.84 $81,930.78
245 $81,930.78 $675.97 $0.00 $463.25 $83,070.00
246 $83,070.00 $675.97 $0.00 $469.69 $84,215.66
247 $84,215.66 $675.97 $0.00 $476.17 $85,367.80
248 $85,367.80 $675.97 $0.00 $482.68 $86,526.45
249 $86,526.45 $675.97 $0.00 $489.23 $87,691.65
250 $87,691.65 $675.97 $0.00 $495.82 $88,863.44
251 $88,863.44 $675.97 $0.00 $502.45 $90,041.86
252 $90,041.86 $675.97 $0.00 $509.11 $91,226.94
253 $91,226.94 $0.00 $91,741.75 $515.81 $1.00