Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2036$87,912
Monthly savings required$696

How much will it cost to send your child to University of California Los Angeles in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $351,649.30 for students enrolling in 2036 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $695.90 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$33,901.00
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 Los Angeles in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $695.90 $0.00 $0.00 $695.90
2 $695.90 $695.90 $0.00 $3.93 $1,395.73
3 $1,395.73 $695.90 $0.00 $7.89 $2,099.52
4 $2,099.52 $695.90 $0.00 $11.87 $2,807.29
5 $2,807.29 $695.90 $0.00 $15.87 $3,519.06
6 $3,519.06 $695.90 $0.00 $19.90 $4,234.86
7 $4,234.86 $695.90 $0.00 $23.94 $4,954.70
8 $4,954.70 $695.90 $0.00 $28.01 $5,678.61
9 $5,678.61 $695.90 $0.00 $32.11 $6,406.62
10 $6,406.62 $695.90 $0.00 $36.22 $7,138.74
11 $7,138.74 $695.90 $0.00 $40.36 $7,875.00
12 $7,875.00 $695.90 $0.00 $44.53 $8,615.43
13 $8,615.43 $695.90 $0.00 $48.71 $9,360.04
14 $9,360.04 $695.90 $0.00 $52.92 $10,108.86
15 $10,108.86 $695.90 $0.00 $57.16 $10,861.92
16 $10,861.92 $695.90 $0.00 $61.41 $11,619.23
17 $11,619.23 $695.90 $0.00 $65.70 $12,380.83
18 $12,380.83 $695.90 $0.00 $70.00 $13,146.73
19 $13,146.73 $695.90 $0.00 $74.33 $13,916.96
20 $13,916.96 $695.90 $0.00 $78.69 $14,691.55
21 $14,691.55 $695.90 $0.00 $83.07 $15,470.52
22 $15,470.52 $695.90 $0.00 $87.47 $16,253.89
23 $16,253.89 $695.90 $0.00 $91.90 $17,041.69
24 $17,041.69 $695.90 $0.00 $96.36 $17,833.95
25 $17,833.95 $695.90 $0.00 $100.84 $18,630.69
26 $18,630.69 $695.90 $0.00 $105.34 $19,431.93
27 $19,431.93 $695.90 $0.00 $109.87 $20,237.70
28 $20,237.70 $695.90 $0.00 $114.43 $21,048.03
29 $21,048.03 $695.90 $0.00 $119.01 $21,862.94
30 $21,862.94 $695.90 $0.00 $123.62 $22,682.46
31 $22,682.46 $695.90 $0.00 $128.25 $23,506.61
32 $23,506.61 $695.90 $0.00 $132.91 $24,335.42
33 $24,335.42 $695.90 $0.00 $137.60 $25,168.92
34 $25,168.92 $695.90 $0.00 $142.31 $26,007.13
35 $26,007.13 $695.90 $0.00 $147.05 $26,850.08
36 $26,850.08 $695.90 $0.00 $151.81 $27,697.79
37 $27,697.79 $695.90 $0.00 $156.61 $28,550.30
38 $28,550.30 $695.90 $0.00 $161.43 $29,407.63
39 $29,407.63 $695.90 $0.00 $166.28 $30,269.81
40 $30,269.81 $695.90 $0.00 $171.15 $31,136.86
41 $31,136.86 $695.90 $0.00 $176.05 $32,008.81
42 $32,008.81 $695.90 $0.00 $180.98 $32,885.69
43 $32,885.69 $695.90 $0.00 $185.94 $33,767.53
44 $33,767.53 $695.90 $0.00 $190.93 $34,654.36
45 $34,654.36 $695.90 $0.00 $195.94 $35,546.20
46 $35,546.20 $695.90 $0.00 $200.98 $36,443.08
47 $36,443.08 $695.90 $0.00 $206.05 $37,345.03
48 $37,345.03 $695.90 $0.00 $211.15 $38,252.08
49 $38,252.08 $695.90 $0.00 $216.28 $39,164.26
50 $39,164.26 $695.90 $0.00 $221.44 $40,081.60
51 $40,081.60 $695.90 $0.00 $226.63 $41,004.13
52 $41,004.13 $695.90 $0.00 $231.84 $41,931.87
53 $41,931.87 $695.90 $0.00 $237.09 $42,864.86
54 $42,864.86 $695.90 $0.00 $242.36 $43,803.12
55 $43,803.12 $695.90 $0.00 $247.67 $44,746.69
56 $44,746.69 $695.90 $0.00 $253.00 $45,695.59
57 $45,695.59 $695.90 $0.00 $258.37 $46,649.86
58 $46,649.86 $695.90 $0.00 $263.77 $47,609.53
59 $47,609.53 $695.90 $0.00 $269.19 $48,574.62
60 $48,574.62 $695.90 $0.00 $274.65 $49,545.17
61 $49,545.17 $695.90 $0.00 $280.14 $50,521.21
62 $50,521.21 $695.90 $0.00 $285.65 $51,502.76
63 $51,502.76 $695.90 $0.00 $291.20 $52,489.86
64 $52,489.86 $695.90 $0.00 $296.79 $53,482.55
65 $53,482.55 $695.90 $0.00 $302.40 $54,480.85
66 $54,480.85 $695.90 $0.00 $308.04 $55,484.79
67 $55,484.79 $695.90 $0.00 $313.72 $56,494.41
68 $56,494.41 $695.90 $0.00 $319.43 $57,509.74
69 $57,509.74 $695.90 $0.00 $325.17 $58,530.81
70 $58,530.81 $695.90 $0.00 $330.94 $59,557.65
71 $59,557.65 $695.90 $0.00 $336.75 $60,590.30
72 $60,590.30 $695.90 $0.00 $342.59 $61,628.79
73 $61,628.79 $695.90 $0.00 $348.46 $62,673.15
74 $62,673.15 $695.90 $0.00 $354.36 $63,723.41
75 $63,723.41 $695.90 $0.00 $360.30 $64,779.61
76 $64,779.61 $695.90 $0.00 $366.27 $65,841.78
77 $65,841.78 $695.90 $0.00 $372.28 $66,909.96
78 $66,909.96 $695.90 $0.00 $378.32 $67,984.18
79 $67,984.18 $695.90 $0.00 $384.39 $69,064.47
80 $69,064.47 $695.90 $0.00 $390.50 $70,150.87
81 $70,150.87 $695.90 $0.00 $396.64 $71,243.41
82 $71,243.41 $695.90 $0.00 $402.82 $72,342.13
83 $72,342.13 $695.90 $0.00 $409.03 $73,447.06
84 $73,447.06 $695.90 $0.00 $415.28 $74,558.24
85 $74,558.24 $695.90 $0.00 $421.56 $75,675.70
86 $75,675.70 $695.90 $0.00 $427.88 $76,799.48
87 $76,799.48 $695.90 $0.00 $434.24 $77,929.62
88 $77,929.62 $695.90 $0.00 $440.63 $79,066.15
89 $79,066.15 $695.90 $0.00 $447.05 $80,209.10
90 $80,209.10 $695.90 $0.00 $453.51 $81,358.51
91 $81,358.51 $695.90 $0.00 $460.01 $82,514.42
92 $82,514.42 $695.90 $0.00 $466.55 $83,676.87
93 $83,676.87 $695.90 $0.00 $473.12 $84,845.89
94 $84,845.89 $695.90 $0.00 $479.73 $86,021.52
95 $86,021.52 $695.90 $0.00 $486.38 $87,203.80
96 $87,203.80 $695.90 $0.00 $493.06 $88,392.76
97 $88,392.76 $695.90 $0.00 $499.79 $89,588.45
98 $89,588.45 $695.90 $0.00 $506.55 $90,790.90
99 $90,790.90 $695.90 $0.00 $513.34 $92,000.14
100 $92,000.14 $695.90 $0.00 $520.18 $93,216.22
101 $93,216.22 $695.90 $0.00 $527.06 $94,439.18
102 $94,439.18 $695.90 $0.00 $533.97 $95,669.05
103 $95,669.05 $695.90 $0.00 $540.93 $96,905.88
104 $96,905.88 $695.90 $0.00 $547.92 $98,149.70
105 $98,149.70 $695.90 $0.00 $554.95 $99,400.55
106 $99,400.55 $695.90 $0.00 $562.03 $100,658.48
107 $100,658.48 $695.90 $0.00 $569.14 $101,923.52
108 $101,923.52 $695.90 $0.00 $576.29 $103,195.71
109 $103,195.71 $695.90 $0.00 $583.48 $104,475.09
110 $104,475.09 $695.90 $0.00 $590.72 $105,761.71
111 $105,761.71 $695.90 $0.00 $597.99 $107,055.60
112 $107,055.60 $695.90 $0.00 $605.31 $108,356.81
113 $108,356.81 $695.90 $0.00 $612.67 $109,665.38
114 $109,665.38 $695.90 $0.00 $620.06 $110,981.34
115 $110,981.34 $695.90 $0.00 $627.50 $112,304.74
116 $112,304.74 $695.90 $0.00 $634.99 $113,635.63
117 $113,635.63 $695.90 $0.00 $642.51 $114,974.04
118 $114,974.04 $695.90 $0.00 $650.08 $116,320.02
119 $116,320.02 $695.90 $0.00 $657.69 $117,673.61
120 $117,673.61 $695.90 $0.00 $665.34 $119,034.85
121 $119,034.85 $695.90 $0.00 $673.04 $120,403.79
122 $120,403.79 $695.90 $0.00 $680.78 $121,780.47
123 $121,780.47 $695.90 $0.00 $688.56 $123,164.93
124 $123,164.93 $695.90 $0.00 $696.39 $124,557.22
125 $124,557.22 $695.90 $0.00 $704.26 $125,957.38
126 $125,957.38 $695.90 $0.00 $712.18 $127,365.46
127 $127,365.46 $695.90 $0.00 $720.14 $128,781.50
128 $128,781.50 $695.90 $0.00 $728.15 $130,205.55
129 $130,205.55 $695.90 $0.00 $736.20 $131,637.65
130 $131,637.65 $695.90 $0.00 $744.30 $133,077.85
131 $133,077.85 $695.90 $0.00 $752.44 $134,526.19
132 $134,526.19 $695.90 $0.00 $760.63 $135,982.72
133 $135,982.72 $695.90 $0.00 $768.87 $137,447.49
134 $137,447.49 $695.90 $0.00 $777.15 $138,920.54
135 $138,920.54 $695.90 $0.00 $785.48 $140,401.92
136 $140,401.92 $695.90 $0.00 $793.85 $141,891.67
137 $141,891.67 $695.90 $0.00 $802.28 $143,389.85
138 $143,389.85 $695.90 $0.00 $810.75 $144,896.50
139 $144,896.50 $695.90 $0.00 $819.27 $146,411.67
140 $146,411.67 $695.90 $0.00 $827.83 $147,935.40
141 $147,935.40 $695.90 $0.00 $836.45 $149,467.75
142 $149,467.75 $695.90 $0.00 $845.11 $151,008.76
143 $151,008.76 $695.90 $0.00 $853.83 $152,558.49
144 $152,558.49 $695.90 $0.00 $862.59 $154,116.98
145 $154,116.98 $695.90 $0.00 $871.40 $155,684.28
146 $155,684.28 $695.90 $0.00 $880.26 $157,260.44
147 $157,260.44 $695.90 $0.00 $889.17 $158,845.51
148 $158,845.51 $695.90 $0.00 $898.14 $160,439.55
149 $160,439.55 $695.90 $0.00 $907.15 $162,042.60
150 $162,042.60 $695.90 $0.00 $916.21 $163,654.71
151 $163,654.71 $695.90 $0.00 $925.33 $165,275.94
152 $165,275.94 $695.90 $0.00 $934.49 $166,906.33
153 $166,906.33 $695.90 $0.00 $943.71 $168,545.94
154 $168,545.94 $695.90 $0.00 $952.98 $170,194.82
155 $170,194.82 $695.90 $0.00 $962.31 $171,853.03
156 $171,853.03 $695.90 $0.00 $971.68 $173,520.61
157 $173,520.61 $695.90 $0.00 $981.11 $175,197.62
158 $175,197.62 $695.90 $0.00 $990.59 $176,884.11
159 $176,884.11 $695.90 $0.00 $1,000.13 $178,580.14
160 $178,580.14 $695.90 $0.00 $1,009.72 $180,285.76
161 $180,285.76 $695.90 $0.00 $1,019.36 $182,001.02
162 $182,001.02 $695.90 $0.00 $1,029.06 $183,725.98
163 $183,725.98 $695.90 $0.00 $1,038.81 $185,460.69
164 $185,460.69 $695.90 $0.00 $1,048.62 $187,205.21
165 $187,205.21 $695.90 $0.00 $1,058.49 $188,959.60
166 $188,959.60 $695.90 $0.00 $1,068.41 $190,723.91
167 $190,723.91 $695.90 $0.00 $1,078.38 $192,498.19
168 $192,498.19 $695.90 $0.00 $1,088.41 $194,282.50
169 $194,282.50 $695.90 $0.00 $1,098.50 $196,076.90
170 $196,076.90 $695.90 $0.00 $1,108.65 $197,881.45
171 $197,881.45 $695.90 $0.00 $1,118.85 $199,696.20
172 $199,696.20 $695.90 $0.00 $1,129.11 $201,521.21
173 $201,521.21 $695.90 $0.00 $1,139.43 $203,356.54
174 $203,356.54 $695.90 $0.00 $1,149.81 $205,202.25
175 $205,202.25 $695.90 $0.00 $1,160.24 $207,058.39
176 $207,058.39 $695.90 $0.00 $1,170.74 $208,925.03
177 $208,925.03 $695.90 $0.00 $1,181.29 $210,802.22
178 $210,802.22 $695.90 $0.00 $1,191.91 $212,690.03
179 $212,690.03 $695.90 $0.00 $1,202.58 $214,588.51
180 $214,588.51 $695.90 $0.00 $1,213.31 $216,497.72
181 $216,497.72 $695.90 $0.00 $1,224.11 $218,417.73
182 $218,417.73 $695.90 $0.00 $1,234.97 $220,348.60
183 $220,348.60 $695.90 $0.00 $1,245.88 $222,290.38
184 $222,290.38 $695.90 $0.00 $1,256.86 $224,243.14
185 $224,243.14 $695.90 $0.00 $1,267.90 $226,206.94
186 $226,206.94 $695.90 $0.00 $1,279.01 $228,181.85
187 $228,181.85 $695.90 $0.00 $1,290.17 $230,167.92
188 $230,167.92 $695.90 $0.00 $1,301.40 $232,165.22
189 $232,165.22 $695.90 $0.00 $1,312.70 $234,173.82
190 $234,173.82 $695.90 $0.00 $1,324.05 $236,193.77
191 $236,193.77 $695.90 $0.00 $1,335.47 $238,225.14
192 $238,225.14 $695.90 $0.00 $1,346.96 $240,268.00
193 $240,268.00 $695.90 $0.00 $1,358.51 $242,322.41
194 $242,322.41 $695.90 $0.00 $1,370.13 $244,388.44
195 $244,388.44 $695.90 $0.00 $1,381.81 $246,466.15
196 $246,466.15 $695.90 $0.00 $1,393.56 $248,555.61
197 $248,555.61 $695.90 $0.00 $1,405.37 $250,656.88
198 $250,656.88 $695.90 $0.00 $1,417.25 $252,770.03
199 $252,770.03 $695.90 $0.00 $1,429.20 $254,895.13
200 $254,895.13 $695.90 $0.00 $1,441.21 $257,032.24
201 $257,032.24 $695.90 $0.00 $1,453.30 $259,181.44
202 $259,181.44 $695.90 $0.00 $1,465.45 $261,342.79
203 $261,342.79 $695.90 $0.00 $1,477.67 $263,516.36
204 $263,516.36 $695.90 $0.00 $1,489.96 $265,702.22
205 $265,702.22 $695.90 $0.00 $1,502.32 $267,900.44
206 $267,900.44 $695.90 $0.00 $1,514.75 $270,111.09
207 $270,111.09 $695.90 $0.00 $1,527.25 $272,334.24
208 $272,334.24 $695.90 $0.00 $1,539.82 $274,569.96
209 $274,569.96 $695.90 $0.00 $1,552.46 $276,818.32
210 $276,818.32 $695.90 $0.00 $1,565.17 $279,079.39
211 $279,079.39 $695.90 $0.00 $1,577.96 $281,353.25
212 $281,353.25 $695.90 $0.00 $1,590.81 $283,639.96
213 $283,639.96 $695.90 $0.00 $1,603.74 $285,939.60
214 $285,939.60 $695.90 $0.00 $1,616.74 $288,252.24
215 $288,252.24 $695.90 $0.00 $1,629.82 $290,577.96
216 $290,577.96 $695.90 $0.00 $1,642.97 $292,916.83
217 $292,916.83 $695.90 $81,586.80 $1,656.19 $213,682.12
218 $213,682.12 $695.90 $0.00 $1,208.19 $215,586.21
219 $215,586.21 $695.90 $0.00 $1,218.96 $217,501.07
220 $217,501.07 $695.90 $0.00 $1,229.78 $219,426.75
221 $219,426.75 $695.90 $0.00 $1,240.67 $221,363.32
222 $221,363.32 $695.90 $0.00 $1,251.62 $223,310.84
223 $223,310.84 $695.90 $0.00 $1,262.63 $225,269.37
224 $225,269.37 $695.90 $0.00 $1,273.71 $227,238.98
225 $227,238.98 $695.90 $0.00 $1,284.84 $229,219.72
226 $229,219.72 $695.90 $0.00 $1,296.04 $231,211.66
227 $231,211.66 $695.90 $0.00 $1,307.30 $233,214.86
228 $233,214.86 $695.90 $0.00 $1,318.63 $235,229.39
229 $235,229.39 $695.90 $85,666.14 $1,330.02 $151,589.17
230 $151,589.17 $695.90 $0.00 $857.11 $153,142.18
231 $153,142.18 $695.90 $0.00 $865.89 $154,703.97
232 $154,703.97 $695.90 $0.00 $874.72 $156,274.59
233 $156,274.59 $695.90 $0.00 $883.60 $157,854.09
234 $157,854.09 $695.90 $0.00 $892.53 $159,442.52
235 $159,442.52 $695.90 $0.00 $901.51 $161,039.93
236 $161,039.93 $695.90 $0.00 $910.54 $162,646.37
237 $162,646.37 $695.90 $0.00 $919.63 $164,261.90
238 $164,261.90 $695.90 $0.00 $928.76 $165,886.56
239 $165,886.56 $695.90 $0.00 $937.95 $167,520.41
240 $167,520.41 $695.90 $0.00 $947.18 $169,163.49
241 $169,163.49 $695.90 $89,949.45 $956.47 $80,866.41
242 $80,866.41 $695.90 $0.00 $457.23 $82,019.54
243 $82,019.54 $695.90 $0.00 $463.75 $83,179.19
244 $83,179.19 $695.90 $0.00 $470.31 $84,345.40
245 $84,345.40 $695.90 $0.00 $476.90 $85,518.20
246 $85,518.20 $695.90 $0.00 $483.53 $86,697.63
247 $86,697.63 $695.90 $0.00 $490.20 $87,883.73
248 $87,883.73 $695.90 $0.00 $496.91 $89,076.54
249 $89,076.54 $695.90 $0.00 $503.65 $90,276.09
250 $90,276.09 $695.90 $0.00 $510.43 $91,482.42
251 $91,482.42 $695.90 $0.00 $517.25 $92,695.57
252 $92,695.57 $695.90 $0.00 $524.11 $93,915.58
253 $93,915.58 $0.00 $94,446.92 $531.01 ($0.33)