Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$88,846
Monthly savings required$703

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 $355,383.52 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $703.29 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$34,261.00
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 $703.29 $0.00 $0.00 $703.29
2 $703.29 $703.29 $0.00 $3.98 $1,410.56
3 $1,410.56 $703.29 $0.00 $7.98 $2,121.83
4 $2,121.83 $703.29 $0.00 $12.00 $2,837.12
5 $2,837.12 $703.29 $0.00 $16.04 $3,556.45
6 $3,556.45 $703.29 $0.00 $20.11 $4,279.85
7 $4,279.85 $703.29 $0.00 $24.20 $5,007.34
8 $5,007.34 $703.29 $0.00 $28.31 $5,738.94
9 $5,738.94 $703.29 $0.00 $32.45 $6,474.68
10 $6,474.68 $703.29 $0.00 $36.61 $7,214.58
11 $7,214.58 $703.29 $0.00 $40.79 $7,958.66
12 $7,958.66 $703.29 $0.00 $45.00 $8,706.95
13 $8,706.95 $703.29 $0.00 $49.23 $9,459.47
14 $9,459.47 $703.29 $0.00 $53.49 $10,216.25
15 $10,216.25 $703.29 $0.00 $57.76 $10,977.30
16 $10,977.30 $703.29 $0.00 $62.07 $11,742.66
17 $11,742.66 $703.29 $0.00 $66.39 $12,512.34
18 $12,512.34 $703.29 $0.00 $70.75 $13,286.38
19 $13,286.38 $703.29 $0.00 $75.12 $14,064.79
20 $14,064.79 $703.29 $0.00 $79.52 $14,847.60
21 $14,847.60 $703.29 $0.00 $83.95 $15,634.84
22 $15,634.84 $703.29 $0.00 $88.40 $16,426.53
23 $16,426.53 $703.29 $0.00 $92.88 $17,222.70
24 $17,222.70 $703.29 $0.00 $97.38 $18,023.37
25 $18,023.37 $703.29 $0.00 $101.91 $18,828.57
26 $18,828.57 $703.29 $0.00 $106.46 $19,638.32
27 $19,638.32 $703.29 $0.00 $111.04 $20,452.65
28 $20,452.65 $703.29 $0.00 $115.64 $21,271.58
29 $21,271.58 $703.29 $0.00 $120.27 $22,095.14
30 $22,095.14 $703.29 $0.00 $124.93 $22,923.36
31 $22,923.36 $703.29 $0.00 $129.61 $23,756.26
32 $23,756.26 $703.29 $0.00 $134.32 $24,593.87
33 $24,593.87 $703.29 $0.00 $139.06 $25,436.22
34 $25,436.22 $703.29 $0.00 $143.82 $26,283.33
35 $26,283.33 $703.29 $0.00 $148.61 $27,135.23
36 $27,135.23 $703.29 $0.00 $153.43 $27,991.95
37 $27,991.95 $703.29 $0.00 $158.27 $28,853.51
38 $28,853.51 $703.29 $0.00 $163.14 $29,719.94
39 $29,719.94 $703.29 $0.00 $168.04 $30,591.27
40 $30,591.27 $703.29 $0.00 $172.97 $31,467.53
41 $31,467.53 $703.29 $0.00 $177.92 $32,348.74
42 $32,348.74 $703.29 $0.00 $182.90 $33,234.93
43 $33,234.93 $703.29 $0.00 $187.92 $34,126.14
44 $34,126.14 $703.29 $0.00 $192.95 $35,022.38
45 $35,022.38 $703.29 $0.00 $198.02 $35,923.69
46 $35,923.69 $703.29 $0.00 $203.12 $36,830.10
47 $36,830.10 $703.29 $0.00 $208.24 $37,741.63
48 $37,741.63 $703.29 $0.00 $213.40 $38,658.32
49 $38,658.32 $703.29 $0.00 $218.58 $39,580.19
50 $39,580.19 $703.29 $0.00 $223.79 $40,507.27
51 $40,507.27 $703.29 $0.00 $229.03 $41,439.59
52 $41,439.59 $703.29 $0.00 $234.31 $42,377.19
53 $42,377.19 $703.29 $0.00 $239.61 $43,320.09
54 $43,320.09 $703.29 $0.00 $244.94 $44,268.32
55 $44,268.32 $703.29 $0.00 $250.30 $45,221.91
56 $45,221.91 $703.29 $0.00 $255.69 $46,180.89
57 $46,180.89 $703.29 $0.00 $261.11 $47,145.29
58 $47,145.29 $703.29 $0.00 $266.57 $48,115.15
59 $48,115.15 $703.29 $0.00 $272.05 $49,090.49
60 $49,090.49 $703.29 $0.00 $277.56 $50,071.34
61 $50,071.34 $703.29 $0.00 $283.11 $51,057.74
62 $51,057.74 $703.29 $0.00 $288.69 $52,049.72
63 $52,049.72 $703.29 $0.00 $294.30 $53,047.31
64 $53,047.31 $703.29 $0.00 $299.94 $54,050.54
65 $54,050.54 $703.29 $0.00 $305.61 $55,059.44
66 $55,059.44 $703.29 $0.00 $311.31 $56,074.04
67 $56,074.04 $703.29 $0.00 $317.05 $57,094.38
68 $57,094.38 $703.29 $0.00 $322.82 $58,120.49
69 $58,120.49 $703.29 $0.00 $328.62 $59,152.40
70 $59,152.40 $703.29 $0.00 $334.46 $60,190.15
71 $60,190.15 $703.29 $0.00 $340.32 $61,233.76
72 $61,233.76 $703.29 $0.00 $346.22 $62,283.27
73 $62,283.27 $703.29 $0.00 $352.16 $63,338.72
74 $63,338.72 $703.29 $0.00 $358.13 $64,400.14
75 $64,400.14 $703.29 $0.00 $364.13 $65,467.56
76 $65,467.56 $703.29 $0.00 $370.16 $66,541.01
77 $66,541.01 $703.29 $0.00 $376.23 $67,620.53
78 $67,620.53 $703.29 $0.00 $382.34 $68,706.16
79 $68,706.16 $703.29 $0.00 $388.47 $69,797.92
80 $69,797.92 $703.29 $0.00 $394.65 $70,895.86
81 $70,895.86 $703.29 $0.00 $400.86 $72,000.01
82 $72,000.01 $703.29 $0.00 $407.10 $73,110.40
83 $73,110.40 $703.29 $0.00 $413.38 $74,227.07
84 $74,227.07 $703.29 $0.00 $419.69 $75,350.05
85 $75,350.05 $703.29 $0.00 $426.04 $76,479.38
86 $76,479.38 $703.29 $0.00 $432.43 $77,615.10
87 $77,615.10 $703.29 $0.00 $438.85 $78,757.24
88 $78,757.24 $703.29 $0.00 $445.30 $79,905.83
89 $79,905.83 $703.29 $0.00 $451.80 $81,060.92
90 $81,060.92 $703.29 $0.00 $458.33 $82,222.54
91 $82,222.54 $703.29 $0.00 $464.90 $83,390.73
92 $83,390.73 $703.29 $0.00 $471.50 $84,565.52
93 $84,565.52 $703.29 $0.00 $478.15 $85,746.96
94 $85,746.96 $703.29 $0.00 $484.83 $86,935.08
95 $86,935.08 $703.29 $0.00 $491.54 $88,129.91
96 $88,129.91 $703.29 $0.00 $498.30 $89,331.50
97 $89,331.50 $703.29 $0.00 $505.09 $90,539.88
98 $90,539.88 $703.29 $0.00 $511.93 $91,755.10
99 $91,755.10 $703.29 $0.00 $518.80 $92,977.19
100 $92,977.19 $703.29 $0.00 $525.71 $94,206.19
101 $94,206.19 $703.29 $0.00 $532.66 $95,442.14
102 $95,442.14 $703.29 $0.00 $539.64 $96,685.07
103 $96,685.07 $703.29 $0.00 $546.67 $97,935.03
104 $97,935.03 $703.29 $0.00 $553.74 $99,192.06
105 $99,192.06 $703.29 $0.00 $560.85 $100,456.20
106 $100,456.20 $703.29 $0.00 $567.99 $101,727.48
107 $101,727.48 $703.29 $0.00 $575.18 $103,005.95
108 $103,005.95 $703.29 $0.00 $582.41 $104,291.65
109 $104,291.65 $703.29 $0.00 $589.68 $105,584.62
110 $105,584.62 $703.29 $0.00 $596.99 $106,884.90
111 $106,884.90 $703.29 $0.00 $604.34 $108,192.53
112 $108,192.53 $703.29 $0.00 $611.74 $109,507.56
113 $109,507.56 $703.29 $0.00 $619.17 $110,830.02
114 $110,830.02 $703.29 $0.00 $626.65 $112,159.96
115 $112,159.96 $703.29 $0.00 $634.17 $113,497.42
116 $113,497.42 $703.29 $0.00 $641.73 $114,842.44
117 $114,842.44 $703.29 $0.00 $649.34 $116,195.07
118 $116,195.07 $703.29 $0.00 $656.98 $117,555.34
119 $117,555.34 $703.29 $0.00 $664.67 $118,923.30
120 $118,923.30 $703.29 $0.00 $672.41 $120,299.00
121 $120,299.00 $703.29 $0.00 $680.19 $121,682.48
122 $121,682.48 $703.29 $0.00 $688.01 $123,073.78
123 $123,073.78 $703.29 $0.00 $695.88 $124,472.95
124 $124,472.95 $703.29 $0.00 $703.79 $125,880.03
125 $125,880.03 $703.29 $0.00 $711.74 $127,295.06
126 $127,295.06 $703.29 $0.00 $719.74 $128,718.09
127 $128,718.09 $703.29 $0.00 $727.79 $130,149.17
128 $130,149.17 $703.29 $0.00 $735.88 $131,588.34
129 $131,588.34 $703.29 $0.00 $744.02 $133,035.65
130 $133,035.65 $703.29 $0.00 $752.20 $134,491.14
131 $134,491.14 $703.29 $0.00 $760.43 $135,954.86
132 $135,954.86 $703.29 $0.00 $768.71 $137,426.86
133 $137,426.86 $703.29 $0.00 $777.03 $138,907.18
134 $138,907.18 $703.29 $0.00 $785.40 $140,395.87
135 $140,395.87 $703.29 $0.00 $793.82 $141,892.98
136 $141,892.98 $703.29 $0.00 $802.28 $143,398.55
137 $143,398.55 $703.29 $0.00 $810.80 $144,912.64
138 $144,912.64 $703.29 $0.00 $819.36 $146,435.29
139 $146,435.29 $703.29 $0.00 $827.97 $147,966.55
140 $147,966.55 $703.29 $0.00 $836.62 $149,506.46
141 $149,506.46 $703.29 $0.00 $845.33 $151,055.08
142 $151,055.08 $703.29 $0.00 $854.09 $152,612.46
143 $152,612.46 $703.29 $0.00 $862.89 $154,178.64
144 $154,178.64 $703.29 $0.00 $871.75 $155,753.68
145 $155,753.68 $703.29 $0.00 $880.65 $157,337.62
146 $157,337.62 $703.29 $0.00 $889.61 $158,930.52
147 $158,930.52 $703.29 $0.00 $898.62 $160,532.43
148 $160,532.43 $703.29 $0.00 $907.67 $162,143.39
149 $162,143.39 $703.29 $0.00 $916.78 $163,763.46
150 $163,763.46 $703.29 $0.00 $925.94 $165,392.69
151 $165,392.69 $703.29 $0.00 $935.15 $167,031.13
152 $167,031.13 $703.29 $0.00 $944.42 $168,678.84
153 $168,678.84 $703.29 $0.00 $953.73 $170,335.86
154 $170,335.86 $703.29 $0.00 $963.10 $172,002.25
155 $172,002.25 $703.29 $0.00 $972.53 $173,678.07
156 $173,678.07 $703.29 $0.00 $982.00 $175,363.36
157 $175,363.36 $703.29 $0.00 $991.53 $177,058.18
158 $177,058.18 $703.29 $0.00 $1,001.11 $178,762.58
159 $178,762.58 $703.29 $0.00 $1,010.75 $180,476.62
160 $180,476.62 $703.29 $0.00 $1,020.44 $182,200.35
161 $182,200.35 $703.29 $0.00 $1,030.19 $183,933.83
162 $183,933.83 $703.29 $0.00 $1,039.99 $185,677.11
163 $185,677.11 $703.29 $0.00 $1,049.85 $187,430.25
164 $187,430.25 $703.29 $0.00 $1,059.76 $189,193.30
165 $189,193.30 $703.29 $0.00 $1,069.73 $190,966.32
166 $190,966.32 $703.29 $0.00 $1,079.75 $192,749.36
167 $192,749.36 $703.29 $0.00 $1,089.83 $194,542.48
168 $194,542.48 $703.29 $0.00 $1,099.97 $196,345.74
169 $196,345.74 $703.29 $0.00 $1,110.17 $198,159.20
170 $198,159.20 $703.29 $0.00 $1,120.42 $199,982.91
171 $199,982.91 $703.29 $0.00 $1,130.73 $201,816.93
172 $201,816.93 $703.29 $0.00 $1,141.10 $203,661.32
173 $203,661.32 $703.29 $0.00 $1,151.53 $205,516.14
174 $205,516.14 $703.29 $0.00 $1,162.02 $207,381.45
175 $207,381.45 $703.29 $0.00 $1,172.56 $209,257.30
176 $209,257.30 $703.29 $0.00 $1,183.17 $211,143.76
177 $211,143.76 $703.29 $0.00 $1,193.84 $213,040.89
178 $213,040.89 $703.29 $0.00 $1,204.56 $214,948.74
179 $214,948.74 $703.29 $0.00 $1,215.35 $216,867.38
180 $216,867.38 $703.29 $0.00 $1,226.20 $218,796.87
181 $218,796.87 $703.29 $0.00 $1,237.11 $220,737.27
182 $220,737.27 $703.29 $0.00 $1,248.08 $222,688.64
183 $222,688.64 $703.29 $0.00 $1,259.11 $224,651.04
184 $224,651.04 $703.29 $0.00 $1,270.21 $226,624.54
185 $226,624.54 $703.29 $0.00 $1,281.37 $228,609.20
186 $228,609.20 $703.29 $0.00 $1,292.59 $230,605.08
187 $230,605.08 $703.29 $0.00 $1,303.87 $232,612.24
188 $232,612.24 $703.29 $0.00 $1,315.22 $234,630.75
189 $234,630.75 $703.29 $0.00 $1,326.64 $236,660.68
190 $236,660.68 $703.29 $0.00 $1,338.11 $238,702.08
191 $238,702.08 $703.29 $0.00 $1,349.66 $240,755.03
192 $240,755.03 $703.29 $0.00 $1,361.26 $242,819.58
193 $242,819.58 $703.29 $0.00 $1,372.94 $244,895.81
194 $244,895.81 $703.29 $0.00 $1,384.68 $246,983.78
195 $246,983.78 $703.29 $0.00 $1,396.48 $249,083.55
196 $249,083.55 $703.29 $0.00 $1,408.35 $251,195.19
197 $251,195.19 $703.29 $0.00 $1,420.29 $253,318.77
198 $253,318.77 $703.29 $0.00 $1,432.30 $255,454.36
199 $255,454.36 $703.29 $0.00 $1,444.38 $257,602.03
200 $257,602.03 $703.29 $0.00 $1,456.52 $259,761.84
201 $259,761.84 $703.29 $0.00 $1,468.73 $261,933.86
202 $261,933.86 $703.29 $0.00 $1,481.01 $264,118.16
203 $264,118.16 $703.29 $0.00 $1,493.36 $266,314.81
204 $266,314.81 $703.29 $0.00 $1,505.78 $268,523.88
205 $268,523.88 $703.29 $0.00 $1,518.27 $270,745.44
206 $270,745.44 $703.29 $0.00 $1,530.83 $272,979.56
207 $272,979.56 $703.29 $0.00 $1,543.47 $275,226.32
208 $275,226.32 $703.29 $0.00 $1,556.17 $277,485.78
209 $277,485.78 $703.29 $0.00 $1,568.94 $279,758.01
210 $279,758.01 $703.29 $0.00 $1,581.79 $282,043.09
211 $282,043.09 $703.29 $0.00 $1,594.71 $284,341.09
212 $284,341.09 $703.29 $0.00 $1,607.71 $286,652.09
213 $286,652.09 $703.29 $0.00 $1,620.77 $288,976.15
214 $288,976.15 $703.29 $0.00 $1,633.91 $291,313.35
215 $291,313.35 $703.29 $0.00 $1,647.13 $293,663.77
216 $293,663.77 $703.29 $0.00 $1,660.42 $296,027.48
217 $296,027.48 $703.29 $82,453.18 $1,673.78 $215,951.37
218 $215,951.37 $703.29 $0.00 $1,221.02 $217,875.68
219 $217,875.68 $703.29 $0.00 $1,231.90 $219,810.87
220 $219,810.87 $703.29 $0.00 $1,242.84 $221,757.00
221 $221,757.00 $703.29 $0.00 $1,253.85 $223,714.14
222 $223,714.14 $703.29 $0.00 $1,264.91 $225,682.34
223 $225,682.34 $703.29 $0.00 $1,276.04 $227,661.67
224 $227,661.67 $703.29 $0.00 $1,287.23 $229,652.19
225 $229,652.19 $703.29 $0.00 $1,298.49 $231,653.97
226 $231,653.97 $703.29 $0.00 $1,309.81 $233,667.07
227 $233,667.07 $703.29 $0.00 $1,321.19 $235,691.55
228 $235,691.55 $703.29 $0.00 $1,332.63 $237,727.47
229 $237,727.47 $703.29 $86,575.84 $1,344.15 $153,199.07
230 $153,199.07 $703.29 $0.00 $866.21 $154,768.57
231 $154,768.57 $703.29 $0.00 $875.08 $156,346.94
232 $156,346.94 $703.29 $0.00 $884.01 $157,934.24
233 $157,934.24 $703.29 $0.00 $892.98 $159,530.51
234 $159,530.51 $703.29 $0.00 $902.01 $161,135.81
235 $161,135.81 $703.29 $0.00 $911.09 $162,750.19
236 $162,750.19 $703.29 $0.00 $920.21 $164,373.69
237 $164,373.69 $703.29 $0.00 $929.39 $166,006.37
238 $166,006.37 $703.29 $0.00 $938.62 $167,648.28
239 $167,648.28 $703.29 $0.00 $947.91 $169,299.48
240 $169,299.48 $703.29 $0.00 $957.24 $170,960.01
241 $170,960.01 $703.29 $90,904.63 $966.63 $81,725.30
242 $81,725.30 $703.29 $0.00 $462.09 $82,890.68
243 $82,890.68 $703.29 $0.00 $468.68 $84,062.65
244 $84,062.65 $703.29 $0.00 $475.30 $85,241.24
245 $85,241.24 $703.29 $0.00 $481.97 $86,426.50
246 $86,426.50 $703.29 $0.00 $488.67 $87,618.46
247 $87,618.46 $703.29 $0.00 $495.41 $88,817.16
248 $88,817.16 $703.29 $0.00 $502.19 $90,022.64
249 $90,022.64 $703.29 $0.00 $509.00 $91,234.93
250 $91,234.93 $703.29 $0.00 $515.86 $92,454.08
251 $92,454.08 $703.29 $0.00 $522.75 $93,680.12
252 $93,680.12 $703.29 $0.00 $529.68 $94,913.09
253 $94,913.09 $0.00 $95,449.86 $536.65 ($0.12)