Savings Plan and Future Cost Estimation for University of California Los Angeles

How much will it cost and what do you need to save?

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2040$95,396
Monthly savings required$755

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 $381,585.29 for students enrolling in 2040 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $755.14 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$36,787.00
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 $755.14 $0.00 $0.00 $755.14
2 $755.14 $755.14 $0.00 $4.27 $1,514.55
3 $1,514.55 $755.14 $0.00 $8.56 $2,278.25
4 $2,278.25 $755.14 $0.00 $12.88 $3,046.27
5 $3,046.27 $755.14 $0.00 $17.22 $3,818.63
6 $3,818.63 $755.14 $0.00 $21.59 $4,595.36
7 $4,595.36 $755.14 $0.00 $25.98 $5,376.48
8 $5,376.48 $755.14 $0.00 $30.40 $6,162.02
9 $6,162.02 $755.14 $0.00 $34.84 $6,952.00
10 $6,952.00 $755.14 $0.00 $39.31 $7,746.45
11 $7,746.45 $755.14 $0.00 $43.80 $8,545.39
12 $8,545.39 $755.14 $0.00 $48.32 $9,348.85
13 $9,348.85 $755.14 $0.00 $52.86 $10,156.85
14 $10,156.85 $755.14 $0.00 $57.43 $10,969.42
15 $10,969.42 $755.14 $0.00 $62.02 $11,786.58
16 $11,786.58 $755.14 $0.00 $66.64 $12,608.36
17 $12,608.36 $755.14 $0.00 $71.29 $13,434.79
18 $13,434.79 $755.14 $0.00 $75.96 $14,265.89
19 $14,265.89 $755.14 $0.00 $80.66 $15,101.69
20 $15,101.69 $755.14 $0.00 $85.39 $15,942.22
21 $15,942.22 $755.14 $0.00 $90.14 $16,787.50
22 $16,787.50 $755.14 $0.00 $94.92 $17,637.56
23 $17,637.56 $755.14 $0.00 $99.73 $18,492.43
24 $18,492.43 $755.14 $0.00 $104.56 $19,352.13
25 $19,352.13 $755.14 $0.00 $109.42 $20,216.69
26 $20,216.69 $755.14 $0.00 $114.31 $21,086.14
27 $21,086.14 $755.14 $0.00 $119.22 $21,960.50
28 $21,960.50 $755.14 $0.00 $124.17 $22,839.81
29 $22,839.81 $755.14 $0.00 $129.14 $23,724.09
30 $23,724.09 $755.14 $0.00 $134.14 $24,613.37
31 $24,613.37 $755.14 $0.00 $139.17 $25,507.68
32 $25,507.68 $755.14 $0.00 $144.22 $26,407.04
33 $26,407.04 $755.14 $0.00 $149.31 $27,311.49
34 $27,311.49 $755.14 $0.00 $154.42 $28,221.05
35 $28,221.05 $755.14 $0.00 $159.57 $29,135.76
36 $29,135.76 $755.14 $0.00 $164.74 $30,055.64
37 $30,055.64 $755.14 $0.00 $169.94 $30,980.72
38 $30,980.72 $755.14 $0.00 $175.17 $31,911.03
39 $31,911.03 $755.14 $0.00 $180.43 $32,846.60
40 $32,846.60 $755.14 $0.00 $185.72 $33,787.46
41 $33,787.46 $755.14 $0.00 $191.04 $34,733.64
42 $34,733.64 $755.14 $0.00 $196.39 $35,685.17
43 $35,685.17 $755.14 $0.00 $201.77 $36,642.08
44 $36,642.08 $755.14 $0.00 $207.18 $37,604.40
45 $37,604.40 $755.14 $0.00 $212.62 $38,572.16
46 $38,572.16 $755.14 $0.00 $218.09 $39,545.39
47 $39,545.39 $755.14 $0.00 $223.60 $40,524.13
48 $40,524.13 $755.14 $0.00 $229.13 $41,508.40
49 $41,508.40 $755.14 $0.00 $234.69 $42,498.23
50 $42,498.23 $755.14 $0.00 $240.29 $43,493.66
51 $43,493.66 $755.14 $0.00 $245.92 $44,494.72
52 $44,494.72 $755.14 $0.00 $251.58 $45,501.44
53 $45,501.44 $755.14 $0.00 $257.27 $46,513.85
54 $46,513.85 $755.14 $0.00 $263.00 $47,531.99
55 $47,531.99 $755.14 $0.00 $268.75 $48,555.88
56 $48,555.88 $755.14 $0.00 $274.54 $49,585.56
57 $49,585.56 $755.14 $0.00 $280.36 $50,621.06
58 $50,621.06 $755.14 $0.00 $286.22 $51,662.42
59 $51,662.42 $755.14 $0.00 $292.11 $52,709.67
60 $52,709.67 $755.14 $0.00 $298.03 $53,762.84
61 $53,762.84 $755.14 $0.00 $303.98 $54,821.96
62 $54,821.96 $755.14 $0.00 $309.97 $55,887.07
63 $55,887.07 $755.14 $0.00 $315.99 $56,958.20
64 $56,958.20 $755.14 $0.00 $322.05 $58,035.39
65 $58,035.39 $755.14 $0.00 $328.14 $59,118.67
66 $59,118.67 $755.14 $0.00 $334.27 $60,208.08
67 $60,208.08 $755.14 $0.00 $340.43 $61,303.65
68 $61,303.65 $755.14 $0.00 $346.62 $62,405.41
69 $62,405.41 $755.14 $0.00 $352.85 $63,513.40
70 $63,513.40 $755.14 $0.00 $359.11 $64,627.65
71 $64,627.65 $755.14 $0.00 $365.41 $65,748.20
72 $65,748.20 $755.14 $0.00 $371.75 $66,875.09
73 $66,875.09 $755.14 $0.00 $378.12 $68,008.35
74 $68,008.35 $755.14 $0.00 $384.53 $69,148.02
75 $69,148.02 $755.14 $0.00 $390.97 $70,294.13
76 $70,294.13 $755.14 $0.00 $397.45 $71,446.72
77 $71,446.72 $755.14 $0.00 $403.97 $72,605.83
78 $72,605.83 $755.14 $0.00 $410.52 $73,771.49
79 $73,771.49 $755.14 $0.00 $417.11 $74,943.74
80 $74,943.74 $755.14 $0.00 $423.74 $76,122.62
81 $76,122.62 $755.14 $0.00 $430.41 $77,308.17
82 $77,308.17 $755.14 $0.00 $437.11 $78,500.42
83 $78,500.42 $755.14 $0.00 $443.85 $79,699.41
84 $79,699.41 $755.14 $0.00 $450.63 $80,905.18
85 $80,905.18 $755.14 $0.00 $457.45 $82,117.77
86 $82,117.77 $755.14 $0.00 $464.31 $83,337.22
87 $83,337.22 $755.14 $0.00 $471.20 $84,563.56
88 $84,563.56 $755.14 $0.00 $478.13 $85,796.83
89 $85,796.83 $755.14 $0.00 $485.11 $87,037.08
90 $87,037.08 $755.14 $0.00 $492.12 $88,284.34
91 $88,284.34 $755.14 $0.00 $499.17 $89,538.65
92 $89,538.65 $755.14 $0.00 $506.26 $90,800.05
93 $90,800.05 $755.14 $0.00 $513.40 $92,068.59
94 $92,068.59 $755.14 $0.00 $520.57 $93,344.30
95 $93,344.30 $755.14 $0.00 $527.78 $94,627.22
96 $94,627.22 $755.14 $0.00 $535.04 $95,917.40
97 $95,917.40 $755.14 $0.00 $542.33 $97,214.87
98 $97,214.87 $755.14 $0.00 $549.67 $98,519.68
99 $98,519.68 $755.14 $0.00 $557.04 $99,831.86
100 $99,831.86 $755.14 $0.00 $564.46 $101,151.46
101 $101,151.46 $755.14 $0.00 $571.93 $102,478.53
102 $102,478.53 $755.14 $0.00 $579.43 $103,813.10
103 $103,813.10 $755.14 $0.00 $586.97 $105,155.21
104 $105,155.21 $755.14 $0.00 $594.56 $106,504.91
105 $106,504.91 $755.14 $0.00 $602.19 $107,862.24
106 $107,862.24 $755.14 $0.00 $609.87 $109,227.25
107 $109,227.25 $755.14 $0.00 $617.59 $110,599.98
108 $110,599.98 $755.14 $0.00 $625.35 $111,980.47
109 $111,980.47 $755.14 $0.00 $633.15 $113,368.76
110 $113,368.76 $755.14 $0.00 $641.00 $114,764.90
111 $114,764.90 $755.14 $0.00 $648.90 $116,168.94
112 $116,168.94 $755.14 $0.00 $656.84 $117,580.92
113 $117,580.92 $755.14 $0.00 $664.82 $119,000.88
114 $119,000.88 $755.14 $0.00 $672.85 $120,428.87
115 $120,428.87 $755.14 $0.00 $680.92 $121,864.93
116 $121,864.93 $755.14 $0.00 $689.04 $123,309.11
117 $123,309.11 $755.14 $0.00 $697.21 $124,761.46
118 $124,761.46 $755.14 $0.00 $705.42 $126,222.02
119 $126,222.02 $755.14 $0.00 $713.68 $127,690.84
120 $127,690.84 $755.14 $0.00 $721.98 $129,167.96
121 $129,167.96 $755.14 $0.00 $730.33 $130,653.43
122 $130,653.43 $755.14 $0.00 $738.73 $132,147.30
123 $132,147.30 $755.14 $0.00 $747.18 $133,649.62
124 $133,649.62 $755.14 $0.00 $755.67 $135,160.43
125 $135,160.43 $755.14 $0.00 $764.22 $136,679.79
126 $136,679.79 $755.14 $0.00 $772.81 $138,207.74
127 $138,207.74 $755.14 $0.00 $781.45 $139,744.33
128 $139,744.33 $755.14 $0.00 $790.13 $141,289.60
129 $141,289.60 $755.14 $0.00 $798.87 $142,843.61
130 $142,843.61 $755.14 $0.00 $807.66 $144,406.41
131 $144,406.41 $755.14 $0.00 $816.49 $145,978.04
132 $145,978.04 $755.14 $0.00 $825.38 $147,558.56
133 $147,558.56 $755.14 $0.00 $834.32 $149,148.02
134 $149,148.02 $755.14 $0.00 $843.30 $150,746.46
135 $150,746.46 $755.14 $0.00 $852.34 $152,353.94
136 $152,353.94 $755.14 $0.00 $861.43 $153,970.51
137 $153,970.51 $755.14 $0.00 $870.57 $155,596.22
138 $155,596.22 $755.14 $0.00 $879.76 $157,231.12
139 $157,231.12 $755.14 $0.00 $889.01 $158,875.27
140 $158,875.27 $755.14 $0.00 $898.30 $160,528.71
141 $160,528.71 $755.14 $0.00 $907.65 $162,191.50
142 $162,191.50 $755.14 $0.00 $917.05 $163,863.69
143 $163,863.69 $755.14 $0.00 $926.51 $165,545.34
144 $165,545.34 $755.14 $0.00 $936.02 $167,236.50
145 $167,236.50 $755.14 $0.00 $945.58 $168,937.22
146 $168,937.22 $755.14 $0.00 $955.20 $170,647.56
147 $170,647.56 $755.14 $0.00 $964.87 $172,367.57
148 $172,367.57 $755.14 $0.00 $974.59 $174,097.30
149 $174,097.30 $755.14 $0.00 $984.37 $175,836.81
150 $175,836.81 $755.14 $0.00 $994.21 $177,586.16
151 $177,586.16 $755.14 $0.00 $1,004.10 $179,345.40
152 $179,345.40 $755.14 $0.00 $1,014.04 $181,114.58
153 $181,114.58 $755.14 $0.00 $1,024.05 $182,893.77
154 $182,893.77 $755.14 $0.00 $1,034.11 $184,683.02
155 $184,683.02 $755.14 $0.00 $1,044.22 $186,482.38
156 $186,482.38 $755.14 $0.00 $1,054.40 $188,291.92
157 $188,291.92 $755.14 $0.00 $1,064.63 $190,111.69
158 $190,111.69 $755.14 $0.00 $1,074.92 $191,941.75
159 $191,941.75 $755.14 $0.00 $1,085.27 $193,782.16
160 $193,782.16 $755.14 $0.00 $1,095.67 $195,632.97
161 $195,632.97 $755.14 $0.00 $1,106.14 $197,494.25
162 $197,494.25 $755.14 $0.00 $1,116.66 $199,366.05
163 $199,366.05 $755.14 $0.00 $1,127.24 $201,248.43
164 $201,248.43 $755.14 $0.00 $1,137.89 $203,141.46
165 $203,141.46 $755.14 $0.00 $1,148.59 $205,045.19
166 $205,045.19 $755.14 $0.00 $1,159.36 $206,959.69
167 $206,959.69 $755.14 $0.00 $1,170.18 $208,885.01
168 $208,885.01 $755.14 $0.00 $1,181.07 $210,821.22
169 $210,821.22 $755.14 $0.00 $1,192.01 $212,768.37
170 $212,768.37 $755.14 $0.00 $1,203.02 $214,726.53
171 $214,726.53 $755.14 $0.00 $1,214.10 $216,695.77
172 $216,695.77 $755.14 $0.00 $1,225.23 $218,676.14
173 $218,676.14 $755.14 $0.00 $1,236.43 $220,667.71
174 $220,667.71 $755.14 $0.00 $1,247.69 $222,670.54
175 $222,670.54 $755.14 $0.00 $1,259.01 $224,684.69
176 $224,684.69 $755.14 $0.00 $1,270.40 $226,710.23
177 $226,710.23 $755.14 $0.00 $1,281.85 $228,747.22
178 $228,747.22 $755.14 $0.00 $1,293.37 $230,795.73
179 $230,795.73 $755.14 $0.00 $1,304.95 $232,855.82
180 $232,855.82 $755.14 $0.00 $1,316.60 $234,927.56
181 $234,927.56 $755.14 $0.00 $1,328.31 $237,011.01
182 $237,011.01 $755.14 $0.00 $1,340.09 $239,106.24
183 $239,106.24 $755.14 $0.00 $1,351.94 $241,213.32
184 $241,213.32 $755.14 $0.00 $1,363.86 $243,332.32
185 $243,332.32 $755.14 $0.00 $1,375.84 $245,463.30
186 $245,463.30 $755.14 $0.00 $1,387.89 $247,606.33
187 $247,606.33 $755.14 $0.00 $1,400.00 $249,761.47
188 $249,761.47 $755.14 $0.00 $1,412.19 $251,928.80
189 $251,928.80 $755.14 $0.00 $1,424.44 $254,108.38
190 $254,108.38 $755.14 $0.00 $1,436.77 $256,300.29
191 $256,300.29 $755.14 $0.00 $1,449.16 $258,504.59
192 $258,504.59 $755.14 $0.00 $1,461.62 $260,721.35
193 $260,721.35 $755.14 $0.00 $1,474.16 $262,950.65
194 $262,950.65 $755.14 $0.00 $1,486.76 $265,192.55
195 $265,192.55 $755.14 $0.00 $1,499.44 $267,447.13
196 $267,447.13 $755.14 $0.00 $1,512.18 $269,714.45
197 $269,714.45 $755.14 $0.00 $1,525.00 $271,994.59
198 $271,994.59 $755.14 $0.00 $1,537.90 $274,287.63
199 $274,287.63 $755.14 $0.00 $1,550.86 $276,593.63
200 $276,593.63 $755.14 $0.00 $1,563.90 $278,912.67
201 $278,912.67 $755.14 $0.00 $1,577.01 $281,244.82
202 $281,244.82 $755.14 $0.00 $1,590.20 $283,590.16
203 $283,590.16 $755.14 $0.00 $1,603.46 $285,948.76
204 $285,948.76 $755.14 $0.00 $1,616.80 $288,320.70
205 $288,320.70 $755.14 $0.00 $1,630.21 $290,706.05
206 $290,706.05 $755.14 $0.00 $1,643.69 $293,104.88
207 $293,104.88 $755.14 $0.00 $1,657.26 $295,517.28
208 $295,517.28 $755.14 $0.00 $1,670.90 $297,943.32
209 $297,943.32 $755.14 $0.00 $1,684.61 $300,383.07
210 $300,383.07 $755.14 $0.00 $1,698.41 $302,836.62
211 $302,836.62 $755.14 $0.00 $1,712.28 $305,304.04
212 $305,304.04 $755.14 $0.00 $1,726.23 $307,785.41
213 $307,785.41 $755.14 $0.00 $1,740.26 $310,280.81
214 $310,280.81 $755.14 $0.00 $1,754.37 $312,790.32
215 $312,790.32 $755.14 $0.00 $1,768.56 $315,314.02
216 $315,314.02 $755.14 $0.00 $1,782.83 $317,851.99
217 $317,851.99 $755.14 $88,532.30 $1,797.18 $231,872.01
218 $231,872.01 $755.14 $0.00 $1,311.04 $233,938.19
219 $233,938.19 $755.14 $0.00 $1,322.72 $236,016.05
220 $236,016.05 $755.14 $0.00 $1,334.47 $238,105.66
221 $238,105.66 $755.14 $0.00 $1,346.28 $240,207.08
222 $240,207.08 $755.14 $0.00 $1,358.17 $242,320.39
223 $242,320.39 $755.14 $0.00 $1,370.11 $244,445.64
224 $244,445.64 $755.14 $0.00 $1,382.13 $246,582.91
225 $246,582.91 $755.14 $0.00 $1,394.22 $248,732.27
226 $248,732.27 $755.14 $0.00 $1,406.37 $250,893.78
227 $250,893.78 $755.14 $0.00 $1,418.59 $253,067.51
228 $253,067.51 $755.14 $0.00 $1,430.88 $255,253.53
229 $255,253.53 $755.14 $92,958.92 $1,443.24 $164,492.99
230 $164,492.99 $755.14 $0.00 $930.07 $166,178.20
231 $166,178.20 $755.14 $0.00 $939.60 $167,872.94
232 $167,872.94 $755.14 $0.00 $949.18 $169,577.26
233 $169,577.26 $755.14 $0.00 $958.81 $171,291.21
234 $171,291.21 $755.14 $0.00 $968.51 $173,014.86
235 $173,014.86 $755.14 $0.00 $978.25 $174,748.25
236 $174,748.25 $755.14 $0.00 $988.05 $176,491.44
237 $176,491.44 $755.14 $0.00 $997.91 $178,244.49
238 $178,244.49 $755.14 $0.00 $1,007.82 $180,007.45
239 $180,007.45 $755.14 $0.00 $1,017.79 $181,780.38
240 $181,780.38 $755.14 $0.00 $1,027.81 $183,563.33
241 $183,563.33 $755.14 $97,606.86 $1,037.89 $87,749.50
242 $87,749.50 $755.14 $0.00 $496.15 $89,000.79
243 $89,000.79 $755.14 $0.00 $503.22 $90,259.15
244 $90,259.15 $755.14 $0.00 $510.34 $91,524.63
245 $91,524.63 $755.14 $0.00 $517.49 $92,797.26
246 $92,797.26 $755.14 $0.00 $524.69 $94,077.09
247 $94,077.09 $755.14 $0.00 $531.93 $95,364.16
248 $95,364.16 $755.14 $0.00 $539.20 $96,658.50
249 $96,658.50 $755.14 $0.00 $546.52 $97,960.16
250 $97,960.16 $755.14 $0.00 $553.88 $99,269.18
251 $99,269.18 $755.14 $0.00 $561.28 $100,585.60
252 $100,585.60 $755.14 $0.00 $568.73 $101,909.47
253 $101,909.47 $0.00 $102,487.21 $576.21 ($1.53)