Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2036$87,801
Monthly savings required$695

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 $351,203.27 for students enrolling in 2036 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $695.02 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$33,858.00
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 $695.02 $0.00 $0.00 $695.02
2 $695.02 $695.02 $0.00 $3.93 $1,393.97
3 $1,393.97 $695.02 $0.00 $7.88 $2,096.87
4 $2,096.87 $695.02 $0.00 $11.86 $2,803.75
5 $2,803.75 $695.02 $0.00 $15.85 $3,514.62
6 $3,514.62 $695.02 $0.00 $19.87 $4,229.51
7 $4,229.51 $695.02 $0.00 $23.91 $4,948.44
8 $4,948.44 $695.02 $0.00 $27.98 $5,671.44
9 $5,671.44 $695.02 $0.00 $32.07 $6,398.53
10 $6,398.53 $695.02 $0.00 $36.18 $7,129.73
11 $7,129.73 $695.02 $0.00 $40.31 $7,865.06
12 $7,865.06 $695.02 $0.00 $44.47 $8,604.55
13 $8,604.55 $695.02 $0.00 $48.65 $9,348.22
14 $9,348.22 $695.02 $0.00 $52.86 $10,096.10
15 $10,096.10 $695.02 $0.00 $57.08 $10,848.20
16 $10,848.20 $695.02 $0.00 $61.34 $11,604.56
17 $11,604.56 $695.02 $0.00 $65.61 $12,365.19
18 $12,365.19 $695.02 $0.00 $69.91 $13,130.12
19 $13,130.12 $695.02 $0.00 $74.24 $13,899.38
20 $13,899.38 $695.02 $0.00 $78.59 $14,672.99
21 $14,672.99 $695.02 $0.00 $82.96 $15,450.97
22 $15,450.97 $695.02 $0.00 $87.36 $16,233.35
23 $16,233.35 $695.02 $0.00 $91.79 $17,020.16
24 $17,020.16 $695.02 $0.00 $96.23 $17,811.41
25 $17,811.41 $695.02 $0.00 $100.71 $18,607.14
26 $18,607.14 $695.02 $0.00 $105.21 $19,407.37
27 $19,407.37 $695.02 $0.00 $109.73 $20,212.12
28 $20,212.12 $695.02 $0.00 $114.28 $21,021.42
29 $21,021.42 $695.02 $0.00 $118.86 $21,835.30
30 $21,835.30 $695.02 $0.00 $123.46 $22,653.78
31 $22,653.78 $695.02 $0.00 $128.09 $23,476.89
32 $23,476.89 $695.02 $0.00 $132.74 $24,304.65
33 $24,304.65 $695.02 $0.00 $137.42 $25,137.09
34 $25,137.09 $695.02 $0.00 $142.13 $25,974.24
35 $25,974.24 $695.02 $0.00 $146.86 $26,816.12
36 $26,816.12 $695.02 $0.00 $151.62 $27,662.76
37 $27,662.76 $695.02 $0.00 $156.41 $28,514.19
38 $28,514.19 $695.02 $0.00 $161.22 $29,370.43
39 $29,370.43 $695.02 $0.00 $166.06 $30,231.51
40 $30,231.51 $695.02 $0.00 $170.93 $31,097.46
41 $31,097.46 $695.02 $0.00 $175.83 $31,968.31
42 $31,968.31 $695.02 $0.00 $180.75 $32,844.08
43 $32,844.08 $695.02 $0.00 $185.71 $33,724.81
44 $33,724.81 $695.02 $0.00 $190.68 $34,610.51
45 $34,610.51 $695.02 $0.00 $195.69 $35,501.22
46 $35,501.22 $695.02 $0.00 $200.73 $36,396.97
47 $36,396.97 $695.02 $0.00 $205.79 $37,297.78
48 $37,297.78 $695.02 $0.00 $210.89 $38,203.69
49 $38,203.69 $695.02 $0.00 $216.01 $39,114.72
50 $39,114.72 $695.02 $0.00 $221.16 $40,030.90
51 $40,030.90 $695.02 $0.00 $226.34 $40,952.26
52 $40,952.26 $695.02 $0.00 $231.55 $41,878.83
53 $41,878.83 $695.02 $0.00 $236.79 $42,810.64
54 $42,810.64 $695.02 $0.00 $242.06 $43,747.72
55 $43,747.72 $695.02 $0.00 $247.36 $44,690.10
56 $44,690.10 $695.02 $0.00 $252.68 $45,637.80
57 $45,637.80 $695.02 $0.00 $258.04 $46,590.86
58 $46,590.86 $695.02 $0.00 $263.43 $47,549.31
59 $47,549.31 $695.02 $0.00 $268.85 $48,513.18
60 $48,513.18 $695.02 $0.00 $274.30 $49,482.50
61 $49,482.50 $695.02 $0.00 $279.78 $50,457.30
62 $50,457.30 $695.02 $0.00 $285.29 $51,437.61
63 $51,437.61 $695.02 $0.00 $290.84 $52,423.47
64 $52,423.47 $695.02 $0.00 $296.41 $53,414.90
65 $53,414.90 $695.02 $0.00 $302.02 $54,411.94
66 $54,411.94 $695.02 $0.00 $307.65 $55,414.61
67 $55,414.61 $695.02 $0.00 $313.32 $56,422.95
68 $56,422.95 $695.02 $0.00 $319.02 $57,436.99
69 $57,436.99 $695.02 $0.00 $324.76 $58,456.77
70 $58,456.77 $695.02 $0.00 $330.52 $59,482.31
71 $59,482.31 $695.02 $0.00 $336.32 $60,513.65
72 $60,513.65 $695.02 $0.00 $342.15 $61,550.82
73 $61,550.82 $695.02 $0.00 $348.02 $62,593.86
74 $62,593.86 $695.02 $0.00 $353.91 $63,642.79
75 $63,642.79 $695.02 $0.00 $359.85 $64,697.66
76 $64,697.66 $695.02 $0.00 $365.81 $65,758.49
77 $65,758.49 $695.02 $0.00 $371.81 $66,825.32
78 $66,825.32 $695.02 $0.00 $377.84 $67,898.18
79 $67,898.18 $695.02 $0.00 $383.91 $68,977.11
80 $68,977.11 $695.02 $0.00 $390.01 $70,062.14
81 $70,062.14 $695.02 $0.00 $396.14 $71,153.30
82 $71,153.30 $695.02 $0.00 $402.31 $72,250.63
83 $72,250.63 $695.02 $0.00 $408.52 $73,354.17
84 $73,354.17 $695.02 $0.00 $414.76 $74,463.95
85 $74,463.95 $695.02 $0.00 $421.03 $75,580.00
86 $75,580.00 $695.02 $0.00 $427.34 $76,702.36
87 $76,702.36 $695.02 $0.00 $433.69 $77,831.07
88 $77,831.07 $695.02 $0.00 $440.07 $78,966.16
89 $78,966.16 $695.02 $0.00 $446.49 $80,107.67
90 $80,107.67 $695.02 $0.00 $452.94 $81,255.63
91 $81,255.63 $695.02 $0.00 $459.43 $82,410.08
92 $82,410.08 $695.02 $0.00 $465.96 $83,571.06
93 $83,571.06 $695.02 $0.00 $472.52 $84,738.60
94 $84,738.60 $695.02 $0.00 $479.12 $85,912.74
95 $85,912.74 $695.02 $0.00 $485.76 $87,093.52
96 $87,093.52 $695.02 $0.00 $492.44 $88,280.98
97 $88,280.98 $695.02 $0.00 $499.15 $89,475.15
98 $89,475.15 $695.02 $0.00 $505.91 $90,676.08
99 $90,676.08 $695.02 $0.00 $512.70 $91,883.80
100 $91,883.80 $695.02 $0.00 $519.52 $93,098.34
101 $93,098.34 $695.02 $0.00 $526.39 $94,319.75
102 $94,319.75 $695.02 $0.00 $533.30 $95,548.07
103 $95,548.07 $695.02 $0.00 $540.24 $96,783.33
104 $96,783.33 $695.02 $0.00 $547.23 $98,025.58
105 $98,025.58 $695.02 $0.00 $554.25 $99,274.85
106 $99,274.85 $695.02 $0.00 $561.31 $100,531.18
107 $100,531.18 $695.02 $0.00 $568.42 $101,794.62
108 $101,794.62 $695.02 $0.00 $575.56 $103,065.20
109 $103,065.20 $695.02 $0.00 $582.75 $104,342.97
110 $104,342.97 $695.02 $0.00 $589.97 $105,627.96
111 $105,627.96 $695.02 $0.00 $597.24 $106,920.22
112 $106,920.22 $695.02 $0.00 $604.54 $108,219.78
113 $108,219.78 $695.02 $0.00 $611.89 $109,526.69
114 $109,526.69 $695.02 $0.00 $619.28 $110,840.99
115 $110,840.99 $695.02 $0.00 $626.71 $112,162.72
116 $112,162.72 $695.02 $0.00 $634.18 $113,491.92
117 $113,491.92 $695.02 $0.00 $641.70 $114,828.64
118 $114,828.64 $695.02 $0.00 $649.26 $116,172.92
119 $116,172.92 $695.02 $0.00 $656.86 $117,524.80
120 $117,524.80 $695.02 $0.00 $664.50 $118,884.32
121 $118,884.32 $695.02 $0.00 $672.19 $120,251.53
122 $120,251.53 $695.02 $0.00 $679.92 $121,626.47
123 $121,626.47 $695.02 $0.00 $687.69 $123,009.18
124 $123,009.18 $695.02 $0.00 $695.51 $124,399.71
125 $124,399.71 $695.02 $0.00 $703.37 $125,798.10
126 $125,798.10 $695.02 $0.00 $711.28 $127,204.40
127 $127,204.40 $695.02 $0.00 $719.23 $128,618.65
128 $128,618.65 $695.02 $0.00 $727.23 $130,040.90
129 $130,040.90 $695.02 $0.00 $735.27 $131,471.19
130 $131,471.19 $695.02 $0.00 $743.36 $132,909.57
131 $132,909.57 $695.02 $0.00 $751.49 $134,356.08
132 $134,356.08 $695.02 $0.00 $759.67 $135,810.77
133 $135,810.77 $695.02 $0.00 $767.89 $137,273.68
134 $137,273.68 $695.02 $0.00 $776.17 $138,744.87
135 $138,744.87 $695.02 $0.00 $784.48 $140,224.37
136 $140,224.37 $695.02 $0.00 $792.85 $141,712.24
137 $141,712.24 $695.02 $0.00 $801.26 $143,208.52
138 $143,208.52 $695.02 $0.00 $809.72 $144,713.26
139 $144,713.26 $695.02 $0.00 $818.23 $146,226.51
140 $146,226.51 $695.02 $0.00 $826.79 $147,748.32
141 $147,748.32 $695.02 $0.00 $835.39 $149,278.73
142 $149,278.73 $695.02 $0.00 $844.04 $150,817.79
143 $150,817.79 $695.02 $0.00 $852.75 $152,365.56
144 $152,365.56 $695.02 $0.00 $861.50 $153,922.08
145 $153,922.08 $695.02 $0.00 $870.30 $155,487.40
146 $155,487.40 $695.02 $0.00 $879.15 $157,061.57
147 $157,061.57 $695.02 $0.00 $888.05 $158,644.64
148 $158,644.64 $695.02 $0.00 $897.00 $160,236.66
149 $160,236.66 $695.02 $0.00 $906.00 $161,837.68
150 $161,837.68 $695.02 $0.00 $915.05 $163,447.75
151 $163,447.75 $695.02 $0.00 $924.16 $165,066.93
152 $165,066.93 $695.02 $0.00 $933.31 $166,695.26
153 $166,695.26 $695.02 $0.00 $942.52 $168,332.80
154 $168,332.80 $695.02 $0.00 $951.78 $169,979.60
155 $169,979.60 $695.02 $0.00 $961.09 $171,635.71
156 $171,635.71 $695.02 $0.00 $970.45 $173,301.18
157 $173,301.18 $695.02 $0.00 $979.87 $174,976.07
158 $174,976.07 $695.02 $0.00 $989.34 $176,660.43
159 $176,660.43 $695.02 $0.00 $998.86 $178,354.31
160 $178,354.31 $695.02 $0.00 $1,008.44 $180,057.77
161 $180,057.77 $695.02 $0.00 $1,018.07 $181,770.86
162 $181,770.86 $695.02 $0.00 $1,027.76 $183,493.64
163 $183,493.64 $695.02 $0.00 $1,037.50 $185,226.16
164 $185,226.16 $695.02 $0.00 $1,047.30 $186,968.48
165 $186,968.48 $695.02 $0.00 $1,057.15 $188,720.65
166 $188,720.65 $695.02 $0.00 $1,067.05 $190,482.72
167 $190,482.72 $695.02 $0.00 $1,077.02 $192,254.76
168 $192,254.76 $695.02 $0.00 $1,087.04 $194,036.82
169 $194,036.82 $695.02 $0.00 $1,097.11 $195,828.95
170 $195,828.95 $695.02 $0.00 $1,107.25 $197,631.22
171 $197,631.22 $695.02 $0.00 $1,117.44 $199,443.68
172 $199,443.68 $695.02 $0.00 $1,127.68 $201,266.38
173 $201,266.38 $695.02 $0.00 $1,137.99 $203,099.39
174 $203,099.39 $695.02 $0.00 $1,148.35 $204,942.76
175 $204,942.76 $695.02 $0.00 $1,158.78 $206,796.56
176 $206,796.56 $695.02 $0.00 $1,169.26 $208,660.84
177 $208,660.84 $695.02 $0.00 $1,179.80 $210,535.66
178 $210,535.66 $695.02 $0.00 $1,190.40 $212,421.08
179 $212,421.08 $695.02 $0.00 $1,201.06 $214,317.16
180 $214,317.16 $695.02 $0.00 $1,211.78 $216,223.96
181 $216,223.96 $695.02 $0.00 $1,222.56 $218,141.54
182 $218,141.54 $695.02 $0.00 $1,233.40 $220,069.96
183 $220,069.96 $695.02 $0.00 $1,244.31 $222,009.29
184 $222,009.29 $695.02 $0.00 $1,255.27 $223,959.58
185 $223,959.58 $695.02 $0.00 $1,266.30 $225,920.90
186 $225,920.90 $695.02 $0.00 $1,277.39 $227,893.31
187 $227,893.31 $695.02 $0.00 $1,288.54 $229,876.87
188 $229,876.87 $695.02 $0.00 $1,299.76 $231,871.65
189 $231,871.65 $695.02 $0.00 $1,311.04 $233,877.71
190 $233,877.71 $695.02 $0.00 $1,322.38 $235,895.11
191 $235,895.11 $695.02 $0.00 $1,333.79 $237,923.92
192 $237,923.92 $695.02 $0.00 $1,345.26 $239,964.20
193 $239,964.20 $695.02 $0.00 $1,356.79 $242,016.01
194 $242,016.01 $695.02 $0.00 $1,368.39 $244,079.42
195 $244,079.42 $695.02 $0.00 $1,380.06 $246,154.50
196 $246,154.50 $695.02 $0.00 $1,391.79 $248,241.31
197 $248,241.31 $695.02 $0.00 $1,403.59 $250,339.92
198 $250,339.92 $695.02 $0.00 $1,415.46 $252,450.40
199 $252,450.40 $695.02 $0.00 $1,427.39 $254,572.81
200 $254,572.81 $695.02 $0.00 $1,439.39 $256,707.22
201 $256,707.22 $695.02 $0.00 $1,451.46 $258,853.70
202 $258,853.70 $695.02 $0.00 $1,463.60 $261,012.32
203 $261,012.32 $695.02 $0.00 $1,475.80 $263,183.14
204 $263,183.14 $695.02 $0.00 $1,488.08 $265,366.24
205 $265,366.24 $695.02 $0.00 $1,500.42 $267,561.68
206 $267,561.68 $695.02 $0.00 $1,512.83 $269,769.53
207 $269,769.53 $695.02 $0.00 $1,525.32 $271,989.87
208 $271,989.87 $695.02 $0.00 $1,537.87 $274,222.76
209 $274,222.76 $695.02 $0.00 $1,550.50 $276,468.28
210 $276,468.28 $695.02 $0.00 $1,563.19 $278,726.49
211 $278,726.49 $695.02 $0.00 $1,575.96 $280,997.47
212 $280,997.47 $695.02 $0.00 $1,588.80 $283,281.29
213 $283,281.29 $695.02 $0.00 $1,601.71 $285,578.02
214 $285,578.02 $695.02 $0.00 $1,614.70 $287,887.74
215 $287,887.74 $695.02 $0.00 $1,627.76 $290,210.52
216 $290,210.52 $695.02 $0.00 $1,640.89 $292,546.43
217 $292,546.43 $695.02 $81,483.31 $1,654.10 $213,412.24
218 $213,412.24 $695.02 $0.00 $1,206.66 $215,313.92
219 $215,313.92 $695.02 $0.00 $1,217.42 $217,226.36
220 $217,226.36 $695.02 $0.00 $1,228.23 $219,149.61
221 $219,149.61 $695.02 $0.00 $1,239.10 $221,083.73
222 $221,083.73 $695.02 $0.00 $1,250.04 $223,028.79
223 $223,028.79 $695.02 $0.00 $1,261.04 $224,984.85
224 $224,984.85 $695.02 $0.00 $1,272.10 $226,951.97
225 $226,951.97 $695.02 $0.00 $1,283.22 $228,930.21
226 $228,930.21 $695.02 $0.00 $1,294.40 $230,919.63
227 $230,919.63 $695.02 $0.00 $1,305.65 $232,920.30
228 $232,920.30 $695.02 $0.00 $1,316.97 $234,932.29
229 $234,932.29 $695.02 $85,557.48 $1,328.34 $151,398.17
230 $151,398.17 $695.02 $0.00 $856.03 $152,949.22
231 $152,949.22 $695.02 $0.00 $864.80 $154,509.04
232 $154,509.04 $695.02 $0.00 $873.62 $156,077.68
233 $156,077.68 $695.02 $0.00 $882.49 $157,655.19
234 $157,655.19 $695.02 $0.00 $891.41 $159,241.62
235 $159,241.62 $695.02 $0.00 $900.38 $160,837.02
236 $160,837.02 $695.02 $0.00 $909.40 $162,441.44
237 $162,441.44 $695.02 $0.00 $918.47 $164,054.93
238 $164,054.93 $695.02 $0.00 $927.59 $165,677.54
239 $165,677.54 $695.02 $0.00 $936.76 $167,309.32
240 $167,309.32 $695.02 $0.00 $945.99 $168,950.33
241 $168,950.33 $695.02 $89,835.35 $955.27 $80,765.27
242 $80,765.27 $695.02 $0.00 $456.66 $81,916.95
243 $81,916.95 $695.02 $0.00 $463.17 $83,075.14
244 $83,075.14 $695.02 $0.00 $469.72 $84,239.88
245 $84,239.88 $695.02 $0.00 $476.30 $85,411.20
246 $85,411.20 $695.02 $0.00 $482.93 $86,589.15
247 $86,589.15 $695.02 $0.00 $489.59 $87,773.76
248 $87,773.76 $695.02 $0.00 $496.29 $88,965.07
249 $88,965.07 $695.02 $0.00 $503.02 $90,163.11
250 $90,163.11 $695.02 $0.00 $509.80 $91,367.93
251 $91,367.93 $695.02 $0.00 $516.61 $92,579.56
252 $92,579.56 $695.02 $0.00 $523.46 $93,798.04
253 $93,798.04 $0.00 $94,327.12 $530.35 $1.27