Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2035$83,247
Monthly savings required$659

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 $332,988.58 for students enrolling in 2035 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $658.97 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$32,102.00
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 $658.97 $0.00 $0.00 $658.97
2 $658.97 $658.97 $0.00 $3.73 $1,321.67
3 $1,321.67 $658.97 $0.00 $7.47 $1,988.11
4 $1,988.11 $658.97 $0.00 $11.24 $2,658.32
5 $2,658.32 $658.97 $0.00 $15.03 $3,332.32
6 $3,332.32 $658.97 $0.00 $18.84 $4,010.13
7 $4,010.13 $658.97 $0.00 $22.67 $4,691.77
8 $4,691.77 $658.97 $0.00 $26.53 $5,377.27
9 $5,377.27 $658.97 $0.00 $30.40 $6,066.64
10 $6,066.64 $658.97 $0.00 $34.30 $6,759.91
11 $6,759.91 $658.97 $0.00 $38.22 $7,457.10
12 $7,457.10 $658.97 $0.00 $42.16 $8,158.23
13 $8,158.23 $658.97 $0.00 $46.13 $8,863.33
14 $8,863.33 $658.97 $0.00 $50.11 $9,572.41
15 $9,572.41 $658.97 $0.00 $54.12 $10,285.50
16 $10,285.50 $658.97 $0.00 $58.16 $11,002.63
17 $11,002.63 $658.97 $0.00 $62.21 $11,723.81
18 $11,723.81 $658.97 $0.00 $66.29 $12,449.07
19 $12,449.07 $658.97 $0.00 $70.39 $13,178.43
20 $13,178.43 $658.97 $0.00 $74.51 $13,911.91
21 $13,911.91 $658.97 $0.00 $78.66 $14,649.54
22 $14,649.54 $658.97 $0.00 $82.83 $15,391.34
23 $15,391.34 $658.97 $0.00 $87.02 $16,137.33
24 $16,137.33 $658.97 $0.00 $91.24 $16,887.54
25 $16,887.54 $658.97 $0.00 $95.48 $17,641.99
26 $17,641.99 $658.97 $0.00 $99.75 $18,400.71
27 $18,400.71 $658.97 $0.00 $104.04 $19,163.72
28 $19,163.72 $658.97 $0.00 $108.35 $19,931.04
29 $19,931.04 $658.97 $0.00 $112.69 $20,702.70
30 $20,702.70 $658.97 $0.00 $117.06 $21,478.73
31 $21,478.73 $658.97 $0.00 $121.44 $22,259.14
32 $22,259.14 $658.97 $0.00 $125.86 $23,043.97
33 $23,043.97 $658.97 $0.00 $130.29 $23,833.23
34 $23,833.23 $658.97 $0.00 $134.76 $24,626.96
35 $24,626.96 $658.97 $0.00 $139.24 $25,425.17
36 $25,425.17 $658.97 $0.00 $143.76 $26,227.90
37 $26,227.90 $658.97 $0.00 $148.30 $27,035.17
38 $27,035.17 $658.97 $0.00 $152.86 $27,847.00
39 $27,847.00 $658.97 $0.00 $157.45 $28,663.42
40 $28,663.42 $658.97 $0.00 $162.07 $29,484.46
41 $29,484.46 $658.97 $0.00 $166.71 $30,310.14
42 $30,310.14 $658.97 $0.00 $171.38 $31,140.49
43 $31,140.49 $658.97 $0.00 $176.07 $31,975.53
44 $31,975.53 $658.97 $0.00 $180.79 $32,815.29
45 $32,815.29 $658.97 $0.00 $185.54 $33,659.80
46 $33,659.80 $658.97 $0.00 $190.32 $34,509.09
47 $34,509.09 $658.97 $0.00 $195.12 $35,363.18
48 $35,363.18 $658.97 $0.00 $199.95 $36,222.10
49 $36,222.10 $658.97 $0.00 $204.81 $37,085.88
50 $37,085.88 $658.97 $0.00 $209.69 $37,954.54
51 $37,954.54 $658.97 $0.00 $214.60 $38,828.11
52 $38,828.11 $658.97 $0.00 $219.54 $39,706.62
53 $39,706.62 $658.97 $0.00 $224.51 $40,590.10
54 $40,590.10 $658.97 $0.00 $229.50 $41,478.57
55 $41,478.57 $658.97 $0.00 $234.53 $42,372.07
56 $42,372.07 $658.97 $0.00 $239.58 $43,270.62
57 $43,270.62 $658.97 $0.00 $244.66 $44,174.25
58 $44,174.25 $658.97 $0.00 $249.77 $45,082.99
59 $45,082.99 $658.97 $0.00 $254.91 $45,996.87
60 $45,996.87 $658.97 $0.00 $260.07 $46,915.91
61 $46,915.91 $658.97 $0.00 $265.27 $47,840.15
62 $47,840.15 $658.97 $0.00 $270.50 $48,769.62
63 $48,769.62 $658.97 $0.00 $275.75 $49,704.34
64 $49,704.34 $658.97 $0.00 $281.04 $50,644.35
65 $50,644.35 $658.97 $0.00 $286.35 $51,589.67
66 $51,589.67 $658.97 $0.00 $291.70 $52,540.34
67 $52,540.34 $658.97 $0.00 $297.07 $53,496.38
68 $53,496.38 $658.97 $0.00 $302.48 $54,457.83
69 $54,457.83 $658.97 $0.00 $307.91 $55,424.71
70 $55,424.71 $658.97 $0.00 $313.38 $56,397.06
71 $56,397.06 $658.97 $0.00 $318.88 $57,374.91
72 $57,374.91 $658.97 $0.00 $324.41 $58,358.29
73 $58,358.29 $658.97 $0.00 $329.97 $59,347.23
74 $59,347.23 $658.97 $0.00 $335.56 $60,341.76
75 $60,341.76 $658.97 $0.00 $341.18 $61,341.91
76 $61,341.91 $658.97 $0.00 $346.84 $62,347.72
77 $62,347.72 $658.97 $0.00 $352.52 $63,359.21
78 $63,359.21 $658.97 $0.00 $358.24 $64,376.42
79 $64,376.42 $658.97 $0.00 $363.99 $65,399.38
80 $65,399.38 $658.97 $0.00 $369.78 $66,428.13
81 $66,428.13 $658.97 $0.00 $375.59 $67,462.69
82 $67,462.69 $658.97 $0.00 $381.44 $68,503.10
83 $68,503.10 $658.97 $0.00 $387.33 $69,549.40
84 $69,549.40 $658.97 $0.00 $393.24 $70,601.61
85 $70,601.61 $658.97 $0.00 $399.19 $71,659.77
86 $71,659.77 $658.97 $0.00 $405.17 $72,723.91
87 $72,723.91 $658.97 $0.00 $411.19 $73,794.07
88 $73,794.07 $658.97 $0.00 $417.24 $74,870.28
89 $74,870.28 $658.97 $0.00 $423.33 $75,952.58
90 $75,952.58 $658.97 $0.00 $429.45 $77,041.00
91 $77,041.00 $658.97 $0.00 $435.60 $78,135.57
92 $78,135.57 $658.97 $0.00 $441.79 $79,236.33
93 $79,236.33 $658.97 $0.00 $448.01 $80,343.31
94 $80,343.31 $658.97 $0.00 $454.27 $81,456.55
95 $81,456.55 $658.97 $0.00 $460.57 $82,576.09
96 $82,576.09 $658.97 $0.00 $466.90 $83,701.96
97 $83,701.96 $658.97 $0.00 $473.26 $84,834.19
98 $84,834.19 $658.97 $0.00 $479.66 $85,972.82
99 $85,972.82 $658.97 $0.00 $486.10 $87,117.89
100 $87,117.89 $658.97 $0.00 $492.58 $88,269.44
101 $88,269.44 $658.97 $0.00 $499.09 $89,427.50
102 $89,427.50 $658.97 $0.00 $505.64 $90,592.11
103 $90,592.11 $658.97 $0.00 $512.22 $91,763.30
104 $91,763.30 $658.97 $0.00 $518.84 $92,941.11
105 $92,941.11 $658.97 $0.00 $525.50 $94,125.58
106 $94,125.58 $658.97 $0.00 $532.20 $95,316.75
107 $95,316.75 $658.97 $0.00 $538.93 $96,514.65
108 $96,514.65 $658.97 $0.00 $545.71 $97,719.33
109 $97,719.33 $658.97 $0.00 $552.52 $98,930.82
110 $98,930.82 $658.97 $0.00 $559.37 $100,149.16
111 $100,149.16 $658.97 $0.00 $566.26 $101,374.39
112 $101,374.39 $658.97 $0.00 $573.19 $102,606.55
113 $102,606.55 $658.97 $0.00 $580.15 $103,845.67
114 $103,845.67 $658.97 $0.00 $587.16 $105,091.80
115 $105,091.80 $658.97 $0.00 $594.20 $106,344.97
116 $106,344.97 $658.97 $0.00 $601.29 $107,605.23
117 $107,605.23 $658.97 $0.00 $608.42 $108,872.62
118 $108,872.62 $658.97 $0.00 $615.58 $110,147.17
119 $110,147.17 $658.97 $0.00 $622.79 $111,428.93
120 $111,428.93 $658.97 $0.00 $630.04 $112,717.94
121 $112,717.94 $658.97 $0.00 $637.32 $114,014.23
122 $114,014.23 $658.97 $0.00 $644.65 $115,317.85
123 $115,317.85 $658.97 $0.00 $652.02 $116,628.84
124 $116,628.84 $658.97 $0.00 $659.44 $117,947.25
125 $117,947.25 $658.97 $0.00 $666.89 $119,273.11
126 $119,273.11 $658.97 $0.00 $674.39 $120,606.47
127 $120,606.47 $658.97 $0.00 $681.93 $121,947.37
128 $121,947.37 $658.97 $0.00 $689.51 $123,295.85
129 $123,295.85 $658.97 $0.00 $697.13 $124,651.95
130 $124,651.95 $658.97 $0.00 $704.80 $126,015.72
131 $126,015.72 $658.97 $0.00 $712.51 $127,387.20
132 $127,387.20 $658.97 $0.00 $720.27 $128,766.44
133 $128,766.44 $658.97 $0.00 $728.06 $130,153.47
134 $130,153.47 $658.97 $0.00 $735.91 $131,548.35
135 $131,548.35 $658.97 $0.00 $743.79 $132,951.11
136 $132,951.11 $658.97 $0.00 $751.72 $134,361.80
137 $134,361.80 $658.97 $0.00 $759.70 $135,780.47
138 $135,780.47 $658.97 $0.00 $767.72 $137,207.16
139 $137,207.16 $658.97 $0.00 $775.79 $138,641.92
140 $138,641.92 $658.97 $0.00 $783.90 $140,084.79
141 $140,084.79 $658.97 $0.00 $792.06 $141,535.82
142 $141,535.82 $658.97 $0.00 $800.26 $142,995.05
143 $142,995.05 $658.97 $0.00 $808.51 $144,462.53
144 $144,462.53 $658.97 $0.00 $816.81 $145,938.31
145 $145,938.31 $658.97 $0.00 $825.16 $147,422.44
146 $147,422.44 $658.97 $0.00 $833.55 $148,914.96
147 $148,914.96 $658.97 $0.00 $841.99 $150,415.92
148 $150,415.92 $658.97 $0.00 $850.47 $151,925.36
149 $151,925.36 $658.97 $0.00 $859.01 $153,443.34
150 $153,443.34 $658.97 $0.00 $867.59 $154,969.90
151 $154,969.90 $658.97 $0.00 $876.22 $156,505.09
152 $156,505.09 $658.97 $0.00 $884.90 $158,048.96
153 $158,048.96 $658.97 $0.00 $893.63 $159,601.56
154 $159,601.56 $658.97 $0.00 $902.41 $161,162.94
155 $161,162.94 $658.97 $0.00 $911.24 $162,733.15
156 $162,733.15 $658.97 $0.00 $920.12 $164,312.24
157 $164,312.24 $658.97 $0.00 $929.05 $165,900.26
158 $165,900.26 $658.97 $0.00 $938.02 $167,497.25
159 $167,497.25 $658.97 $0.00 $947.05 $169,103.27
160 $169,103.27 $658.97 $0.00 $956.13 $170,718.37
161 $170,718.37 $658.97 $0.00 $965.27 $172,342.61
162 $172,342.61 $658.97 $0.00 $974.45 $173,976.03
163 $173,976.03 $658.97 $0.00 $983.69 $175,618.69
164 $175,618.69 $658.97 $0.00 $992.97 $177,270.63
165 $177,270.63 $658.97 $0.00 $1,002.31 $178,931.91
166 $178,931.91 $658.97 $0.00 $1,011.71 $180,602.59
167 $180,602.59 $658.97 $0.00 $1,021.15 $182,282.71
168 $182,282.71 $658.97 $0.00 $1,030.65 $183,972.33
169 $183,972.33 $658.97 $0.00 $1,040.21 $185,671.51
170 $185,671.51 $658.97 $0.00 $1,049.81 $187,380.29
171 $187,380.29 $658.97 $0.00 $1,059.48 $189,098.74
172 $189,098.74 $658.97 $0.00 $1,069.19 $190,826.90
173 $190,826.90 $658.97 $0.00 $1,078.96 $192,564.83
174 $192,564.83 $658.97 $0.00 $1,088.79 $194,312.59
175 $194,312.59 $658.97 $0.00 $1,098.67 $196,070.23
176 $196,070.23 $658.97 $0.00 $1,108.61 $197,837.81
177 $197,837.81 $658.97 $0.00 $1,118.60 $199,615.38
178 $199,615.38 $658.97 $0.00 $1,128.65 $201,403.00
179 $201,403.00 $658.97 $0.00 $1,138.76 $203,200.73
180 $203,200.73 $658.97 $0.00 $1,148.93 $205,008.63
181 $205,008.63 $658.97 $0.00 $1,159.15 $206,826.75
182 $206,826.75 $658.97 $0.00 $1,169.43 $208,655.15
183 $208,655.15 $658.97 $0.00 $1,179.77 $210,493.89
184 $210,493.89 $658.97 $0.00 $1,190.16 $212,343.02
185 $212,343.02 $658.97 $0.00 $1,200.62 $214,202.61
186 $214,202.61 $658.97 $0.00 $1,211.13 $216,072.71
187 $216,072.71 $658.97 $0.00 $1,221.71 $217,953.39
188 $217,953.39 $658.97 $0.00 $1,232.34 $219,844.70
189 $219,844.70 $658.97 $0.00 $1,243.03 $221,746.70
190 $221,746.70 $658.97 $0.00 $1,253.79 $223,659.46
191 $223,659.46 $658.97 $0.00 $1,264.60 $225,583.03
192 $225,583.03 $658.97 $0.00 $1,275.48 $227,517.48
193 $227,517.48 $658.97 $0.00 $1,286.42 $229,462.87
194 $229,462.87 $658.97 $0.00 $1,297.42 $231,419.26
195 $231,419.26 $658.97 $0.00 $1,308.48 $233,386.71
196 $233,386.71 $658.97 $0.00 $1,319.60 $235,365.28
197 $235,365.28 $658.97 $0.00 $1,330.79 $237,355.04
198 $237,355.04 $658.97 $0.00 $1,342.04 $239,356.05
199 $239,356.05 $658.97 $0.00 $1,353.35 $241,368.37
200 $241,368.37 $658.97 $0.00 $1,364.73 $243,392.07
201 $243,392.07 $658.97 $0.00 $1,376.17 $245,427.21
202 $245,427.21 $658.97 $0.00 $1,387.68 $247,473.86
203 $247,473.86 $658.97 $0.00 $1,399.25 $249,532.08
204 $249,532.08 $658.97 $0.00 $1,410.89 $251,601.94
205 $251,601.94 $658.97 $0.00 $1,422.59 $253,683.50
206 $253,683.50 $658.97 $0.00 $1,434.36 $255,776.83
207 $255,776.83 $658.97 $0.00 $1,446.20 $257,882.00
208 $257,882.00 $658.97 $0.00 $1,458.10 $259,999.07
209 $259,999.07 $658.97 $0.00 $1,470.07 $262,128.11
210 $262,128.11 $658.97 $0.00 $1,482.11 $264,269.19
211 $264,269.19 $658.97 $0.00 $1,494.22 $266,422.38
212 $266,422.38 $658.97 $0.00 $1,506.39 $268,587.74
213 $268,587.74 $658.97 $0.00 $1,518.63 $270,765.34
214 $270,765.34 $658.97 $0.00 $1,530.95 $272,955.26
215 $272,955.26 $658.97 $0.00 $1,543.33 $275,157.56
216 $275,157.56 $658.97 $0.00 $1,555.78 $277,372.31
217 $277,372.31 $658.97 $77,257.29 $1,568.30 $202,342.29
218 $202,342.29 $658.97 $0.00 $1,144.07 $204,145.33
219 $204,145.33 $658.97 $0.00 $1,154.27 $205,958.57
220 $205,958.57 $658.97 $0.00 $1,164.52 $207,782.06
221 $207,782.06 $658.97 $0.00 $1,174.83 $209,615.86
222 $209,615.86 $658.97 $0.00 $1,185.20 $211,460.03
223 $211,460.03 $658.97 $0.00 $1,195.63 $213,314.63
224 $213,314.63 $658.97 $0.00 $1,206.11 $215,179.71
225 $215,179.71 $658.97 $0.00 $1,216.66 $217,055.34
226 $217,055.34 $658.97 $0.00 $1,227.26 $218,941.57
227 $218,941.57 $658.97 $0.00 $1,237.93 $220,838.47
228 $220,838.47 $658.97 $0.00 $1,248.65 $222,746.09
229 $222,746.09 $658.97 $81,120.16 $1,259.44 $143,544.34
230 $143,544.34 $658.97 $0.00 $811.62 $145,014.93
231 $145,014.93 $658.97 $0.00 $819.94 $146,493.84
232 $146,493.84 $658.97 $0.00 $828.30 $147,981.11
233 $147,981.11 $658.97 $0.00 $836.71 $149,476.79
234 $149,476.79 $658.97 $0.00 $845.16 $150,980.92
235 $150,980.92 $658.97 $0.00 $853.67 $152,493.56
236 $152,493.56 $658.97 $0.00 $862.22 $154,014.75
237 $154,014.75 $658.97 $0.00 $870.82 $155,544.54
238 $155,544.54 $658.97 $0.00 $879.47 $157,082.98
239 $157,082.98 $658.97 $0.00 $888.17 $158,630.12
240 $158,630.12 $658.97 $0.00 $896.92 $160,186.01
241 $160,186.01 $658.97 $85,176.16 $905.71 $76,574.53
242 $76,574.53 $658.97 $0.00 $432.96 $77,666.46
243 $77,666.46 $658.97 $0.00 $439.14 $78,764.57
244 $78,764.57 $658.97 $0.00 $445.35 $79,868.89
245 $79,868.89 $658.97 $0.00 $451.59 $80,979.45
246 $80,979.45 $658.97 $0.00 $457.87 $82,096.29
247 $82,096.29 $658.97 $0.00 $464.18 $83,219.44
248 $83,219.44 $658.97 $0.00 $470.53 $84,348.94
249 $84,348.94 $658.97 $0.00 $476.92 $85,484.83
250 $85,484.83 $658.97 $0.00 $483.34 $86,627.14
251 $86,627.14 $658.97 $0.00 $489.80 $87,775.91
252 $87,775.91 $658.97 $0.00 $496.30 $88,931.18
253 $88,931.18 $0.00 $89,434.97 $502.83 ($0.96)

Sponsored Links