Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2037$43,467
Monthly savings required$193

How much will it cost to send your child to Umpqua Community College in 18 years and how much do you need to save?  A 2 year degree is estimated to be priced at $86,934.43 for students enrolling in 2037 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $193.18 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$17,621.00
Years until enrollment18
Annual Tuition Increase5%
Current Savings$0.00
After Tax Return on Savings7%
Years of enrollment2

Current Savings Shortfall

College Savings Calculator

Update Your Savings Plan

Discover how much will you need to start saving now to afford Umpqua Community College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $193.18 $0.00 $0.00 $193.18
2 $193.18 $193.18 $0.00 $1.09 $387.45
3 $387.45 $193.18 $0.00 $2.19 $582.82
4 $582.82 $193.18 $0.00 $3.30 $779.30
5 $779.30 $193.18 $0.00 $4.41 $976.89
6 $976.89 $193.18 $0.00 $5.52 $1,175.59
7 $1,175.59 $193.18 $0.00 $6.65 $1,375.42
8 $1,375.42 $193.18 $0.00 $7.78 $1,576.38
9 $1,576.38 $193.18 $0.00 $8.91 $1,778.47
10 $1,778.47 $193.18 $0.00 $10.06 $1,981.71
11 $1,981.71 $193.18 $0.00 $11.20 $2,186.09
12 $2,186.09 $193.18 $0.00 $12.36 $2,391.63
13 $2,391.63 $193.18 $0.00 $13.52 $2,598.33
14 $2,598.33 $193.18 $0.00 $14.69 $2,806.20
15 $2,806.20 $193.18 $0.00 $15.87 $3,015.25
16 $3,015.25 $193.18 $0.00 $17.05 $3,225.48
17 $3,225.48 $193.18 $0.00 $18.24 $3,436.90
18 $3,436.90 $193.18 $0.00 $19.43 $3,649.51
19 $3,649.51 $193.18 $0.00 $20.63 $3,863.32
20 $3,863.32 $193.18 $0.00 $21.84 $4,078.34
21 $4,078.34 $193.18 $0.00 $23.06 $4,294.58
22 $4,294.58 $193.18 $0.00 $24.28 $4,512.04
23 $4,512.04 $193.18 $0.00 $25.51 $4,730.73
24 $4,730.73 $193.18 $0.00 $26.75 $4,950.66
25 $4,950.66 $193.18 $0.00 $27.99 $5,171.83
26 $5,171.83 $193.18 $0.00 $29.24 $5,394.25
27 $5,394.25 $193.18 $0.00 $30.50 $5,617.93
28 $5,617.93 $193.18 $0.00 $31.76 $5,842.87
29 $5,842.87 $193.18 $0.00 $33.04 $6,069.09
30 $6,069.09 $193.18 $0.00 $34.32 $6,296.59
31 $6,296.59 $193.18 $0.00 $35.60 $6,525.37
32 $6,525.37 $193.18 $0.00 $36.90 $6,755.45
33 $6,755.45 $193.18 $0.00 $38.20 $6,986.83
34 $6,986.83 $193.18 $0.00 $39.50 $7,219.51
35 $7,219.51 $193.18 $0.00 $40.82 $7,453.51
36 $7,453.51 $193.18 $0.00 $42.14 $7,688.83
37 $7,688.83 $193.18 $0.00 $43.47 $7,925.48
38 $7,925.48 $193.18 $0.00 $44.81 $8,163.47
39 $8,163.47 $193.18 $0.00 $46.16 $8,402.81
40 $8,402.81 $193.18 $0.00 $47.51 $8,643.50
41 $8,643.50 $193.18 $0.00 $48.87 $8,885.55
42 $8,885.55 $193.18 $0.00 $50.24 $9,128.97
43 $9,128.97 $193.18 $0.00 $51.62 $9,373.77
44 $9,373.77 $193.18 $0.00 $53.00 $9,619.95
45 $9,619.95 $193.18 $0.00 $54.39 $9,867.52
46 $9,867.52 $193.18 $0.00 $55.79 $10,116.49
47 $10,116.49 $193.18 $0.00 $57.20 $10,366.87
48 $10,366.87 $193.18 $0.00 $58.62 $10,618.67
49 $10,618.67 $193.18 $0.00 $60.04 $10,871.89
50 $10,871.89 $193.18 $0.00 $61.47 $11,126.54
51 $11,126.54 $193.18 $0.00 $62.91 $11,382.63
52 $11,382.63 $193.18 $0.00 $64.36 $11,640.17
53 $11,640.17 $193.18 $0.00 $65.82 $11,899.17
54 $11,899.17 $193.18 $0.00 $67.28 $12,159.63
55 $12,159.63 $193.18 $0.00 $68.75 $12,421.56
56 $12,421.56 $193.18 $0.00 $70.23 $12,684.97
57 $12,684.97 $193.18 $0.00 $71.72 $12,949.87
58 $12,949.87 $193.18 $0.00 $73.22 $13,216.27
59 $13,216.27 $193.18 $0.00 $74.73 $13,484.18
60 $13,484.18 $193.18 $0.00 $76.24 $13,753.60
61 $13,753.60 $193.18 $0.00 $77.76 $14,024.54
62 $14,024.54 $193.18 $0.00 $79.30 $14,297.02
63 $14,297.02 $193.18 $0.00 $80.84 $14,571.04
64 $14,571.04 $193.18 $0.00 $82.39 $14,846.61
65 $14,846.61 $193.18 $0.00 $83.94 $15,123.73
66 $15,123.73 $193.18 $0.00 $85.51 $15,402.42
67 $15,402.42 $193.18 $0.00 $87.09 $15,682.69
68 $15,682.69 $193.18 $0.00 $88.67 $15,964.54
69 $15,964.54 $193.18 $0.00 $90.27 $16,247.99
70 $16,247.99 $193.18 $0.00 $91.87 $16,533.04
71 $16,533.04 $193.18 $0.00 $93.48 $16,819.70
72 $16,819.70 $193.18 $0.00 $95.10 $17,107.98
73 $17,107.98 $193.18 $0.00 $96.73 $17,397.89
74 $17,397.89 $193.18 $0.00 $98.37 $17,689.44
75 $17,689.44 $193.18 $0.00 $100.02 $17,982.64
76 $17,982.64 $193.18 $0.00 $101.68 $18,277.50
77 $18,277.50 $193.18 $0.00 $103.34 $18,574.02
78 $18,574.02 $193.18 $0.00 $105.02 $18,872.22
79 $18,872.22 $193.18 $0.00 $106.71 $19,172.11
80 $19,172.11 $193.18 $0.00 $108.40 $19,473.69
81 $19,473.69 $193.18 $0.00 $110.11 $19,776.98
82 $19,776.98 $193.18 $0.00 $111.82 $20,081.98
83 $20,081.98 $193.18 $0.00 $113.55 $20,388.71
84 $20,388.71 $193.18 $0.00 $115.28 $20,697.17
85 $20,697.17 $193.18 $0.00 $117.02 $21,007.37
86 $21,007.37 $193.18 $0.00 $118.78 $21,319.33
87 $21,319.33 $193.18 $0.00 $120.54 $21,633.05
88 $21,633.05 $193.18 $0.00 $122.32 $21,948.55
89 $21,948.55 $193.18 $0.00 $124.10 $22,265.83
90 $22,265.83 $193.18 $0.00 $125.89 $22,584.90
91 $22,584.90 $193.18 $0.00 $127.70 $22,905.78
92 $22,905.78 $193.18 $0.00 $129.51 $23,228.47
93 $23,228.47 $193.18 $0.00 $131.34 $23,552.99
94 $23,552.99 $193.18 $0.00 $133.17 $23,879.34
95 $23,879.34 $193.18 $0.00 $135.02 $24,207.54
96 $24,207.54 $193.18 $0.00 $136.87 $24,537.59
97 $24,537.59 $193.18 $0.00 $138.74 $24,869.51
98 $24,869.51 $193.18 $0.00 $140.62 $25,203.31
99 $25,203.31 $193.18 $0.00 $142.50 $25,538.99
100 $25,538.99 $193.18 $0.00 $144.40 $25,876.57
101 $25,876.57 $193.18 $0.00 $146.31 $26,216.06
102 $26,216.06 $193.18 $0.00 $148.23 $26,557.47
103 $26,557.47 $193.18 $0.00 $150.16 $26,900.81
104 $26,900.81 $193.18 $0.00 $152.10 $27,246.09
105 $27,246.09 $193.18 $0.00 $154.05 $27,593.32
106 $27,593.32 $193.18 $0.00 $156.02 $27,942.52
107 $27,942.52 $193.18 $0.00 $157.99 $28,293.69
108 $28,293.69 $193.18 $0.00 $159.98 $28,646.85
109 $28,646.85 $193.18 $0.00 $161.97 $29,002.00
110 $29,002.00 $193.18 $0.00 $163.98 $29,359.16
111 $29,359.16 $193.18 $0.00 $166.00 $29,718.34
112 $29,718.34 $193.18 $0.00 $168.03 $30,079.55
113 $30,079.55 $193.18 $0.00 $170.07 $30,442.80
114 $30,442.80 $193.18 $0.00 $172.13 $30,808.11
115 $30,808.11 $193.18 $0.00 $174.19 $31,175.48
116 $31,175.48 $193.18 $0.00 $176.27 $31,544.93
117 $31,544.93 $193.18 $0.00 $178.36 $31,916.47
118 $31,916.47 $193.18 $0.00 $180.46 $32,290.11
119 $32,290.11 $193.18 $0.00 $182.57 $32,665.86
120 $32,665.86 $193.18 $0.00 $184.70 $33,043.74
121 $33,043.74 $193.18 $0.00 $186.83 $33,423.75
122 $33,423.75 $193.18 $0.00 $188.98 $33,805.91
123 $33,805.91 $193.18 $0.00 $191.14 $34,190.23
124 $34,190.23 $193.18 $0.00 $193.32 $34,576.73
125 $34,576.73 $193.18 $0.00 $195.50 $34,965.41
126 $34,965.41 $193.18 $0.00 $197.70 $35,356.29
127 $35,356.29 $193.18 $0.00 $199.91 $35,749.38
128 $35,749.38 $193.18 $0.00 $202.13 $36,144.69
129 $36,144.69 $193.18 $0.00 $204.37 $36,542.24
130 $36,542.24 $193.18 $0.00 $206.62 $36,942.04
131 $36,942.04 $193.18 $0.00 $208.88 $37,344.10
132 $37,344.10 $193.18 $0.00 $211.15 $37,748.43
133 $37,748.43 $193.18 $0.00 $213.44 $38,155.05
134 $38,155.05 $193.18 $0.00 $215.73 $38,563.96
135 $38,563.96 $193.18 $0.00 $218.05 $38,975.19
136 $38,975.19 $193.18 $0.00 $220.37 $39,388.74
137 $39,388.74 $193.18 $0.00 $222.71 $39,804.63
138 $39,804.63 $193.18 $0.00 $225.06 $40,222.87
139 $40,222.87 $193.18 $0.00 $227.43 $40,643.48
140 $40,643.48 $193.18 $0.00 $229.80 $41,066.46
141 $41,066.46 $193.18 $0.00 $232.20 $41,491.84
142 $41,491.84 $193.18 $0.00 $234.60 $41,919.62
143 $41,919.62 $193.18 $0.00 $237.02 $42,349.82
144 $42,349.82 $193.18 $0.00 $239.45 $42,782.45
145 $42,782.45 $193.18 $0.00 $241.90 $43,217.53
146 $43,217.53 $193.18 $0.00 $244.36 $43,655.07
147 $43,655.07 $193.18 $0.00 $246.83 $44,095.08
148 $44,095.08 $193.18 $0.00 $249.32 $44,537.58
149 $44,537.58 $193.18 $0.00 $251.82 $44,982.58
150 $44,982.58 $193.18 $0.00 $254.34 $45,430.10
151 $45,430.10 $193.18 $0.00 $256.87 $45,880.15
152 $45,880.15 $193.18 $0.00 $259.41 $46,332.74
153 $46,332.74 $193.18 $0.00 $261.97 $46,787.89
154 $46,787.89 $193.18 $0.00 $264.55 $47,245.62
155 $47,245.62 $193.18 $0.00 $267.13 $47,705.93
156 $47,705.93 $193.18 $0.00 $269.74 $48,168.85
157 $48,168.85 $193.18 $0.00 $272.35 $48,634.38
158 $48,634.38 $193.18 $0.00 $274.99 $49,102.55
159 $49,102.55 $193.18 $0.00 $277.63 $49,573.36
160 $49,573.36 $193.18 $0.00 $280.29 $50,046.83
161 $50,046.83 $193.18 $0.00 $282.97 $50,522.98
162 $50,522.98 $193.18 $0.00 $285.66 $51,001.82
163 $51,001.82 $193.18 $0.00 $288.37 $51,483.37
164 $51,483.37 $193.18 $0.00 $291.09 $51,967.64
165 $51,967.64 $193.18 $0.00 $293.83 $52,454.65
166 $52,454.65 $193.18 $0.00 $296.59 $52,944.42
167 $52,944.42 $193.18 $0.00 $299.36 $53,436.96
168 $53,436.96 $193.18 $0.00 $302.14 $53,932.28
169 $53,932.28 $193.18 $0.00 $304.94 $54,430.40
170 $54,430.40 $193.18 $0.00 $307.76 $54,931.34
171 $54,931.34 $193.18 $0.00 $310.59 $55,435.11
172 $55,435.11 $193.18 $0.00 $313.44 $55,941.73
173 $55,941.73 $193.18 $0.00 $316.30 $56,451.21
174 $56,451.21 $193.18 $0.00 $319.18 $56,963.57
175 $56,963.57 $193.18 $0.00 $322.08 $57,478.83
176 $57,478.83 $193.18 $0.00 $324.99 $57,997.00
177 $57,997.00 $193.18 $0.00 $327.92 $58,518.10
178 $58,518.10 $193.18 $0.00 $330.87 $59,042.15
179 $59,042.15 $193.18 $0.00 $333.83 $59,569.16
180 $59,569.16 $193.18 $0.00 $336.81 $60,099.15
181 $60,099.15 $193.18 $0.00 $339.81 $60,632.14
182 $60,632.14 $193.18 $0.00 $342.82 $61,168.14
183 $61,168.14 $193.18 $0.00 $345.85 $61,707.17
184 $61,707.17 $193.18 $0.00 $348.90 $62,249.25
185 $62,249.25 $193.18 $0.00 $351.97 $62,794.40
186 $62,794.40 $193.18 $0.00 $355.05 $63,342.63
187 $63,342.63 $193.18 $0.00 $358.15 $63,893.96
188 $63,893.96 $193.18 $0.00 $361.27 $64,448.41
189 $64,448.41 $193.18 $0.00 $364.40 $65,005.99
190 $65,005.99 $193.18 $0.00 $367.55 $65,566.72
191 $65,566.72 $193.18 $0.00 $370.72 $66,130.62
192 $66,130.62 $193.18 $0.00 $373.91 $66,697.71
193 $66,697.71 $193.18 $0.00 $377.12 $67,268.01
194 $67,268.01 $193.18 $0.00 $380.34 $67,841.53
195 $67,841.53 $193.18 $0.00 $383.59 $68,418.30
196 $68,418.30 $193.18 $0.00 $386.85 $68,998.33
197 $68,998.33 $193.18 $0.00 $390.13 $69,581.64
198 $69,581.64 $193.18 $0.00 $393.42 $70,168.24
199 $70,168.24 $193.18 $0.00 $396.74 $70,758.16
200 $70,758.16 $193.18 $0.00 $400.08 $71,351.42
201 $71,351.42 $193.18 $0.00 $403.43 $71,948.03
202 $71,948.03 $193.18 $0.00 $406.80 $72,548.01
203 $72,548.01 $193.18 $0.00 $410.20 $73,151.39
204 $73,151.39 $193.18 $0.00 $413.61 $73,758.18
205 $73,758.18 $193.18 $0.00 $417.04 $74,368.40
206 $74,368.40 $193.18 $0.00 $420.49 $74,982.07
207 $74,982.07 $193.18 $0.00 $423.96 $75,599.21
208 $75,599.21 $193.18 $0.00 $427.45 $76,219.84
209 $76,219.84 $193.18 $0.00 $430.96 $76,843.98
210 $76,843.98 $193.18 $0.00 $434.49 $77,471.65
211 $77,471.65 $193.18 $0.00 $438.04 $78,102.87
212 $78,102.87 $193.18 $0.00 $441.60 $78,737.65
213 $78,737.65 $193.18 $0.00 $445.19 $79,376.02
214 $79,376.02 $193.18 $0.00 $448.80 $80,018.00
215 $80,018.00 $193.18 $0.00 $452.43 $80,663.61
216 $80,663.61 $193.18 $0.00 $456.08 $81,312.87
217 $81,312.87 $193.18 $42,407.04 $459.75 $39,558.76
218 $39,558.76 $193.18 $0.00 $223.67 $39,975.61
219 $39,975.61 $193.18 $0.00 $226.03 $40,394.82
220 $40,394.82 $193.18 $0.00 $228.40 $40,816.40
221 $40,816.40 $193.18 $0.00 $230.78 $41,240.36
222 $41,240.36 $193.18 $0.00 $233.18 $41,666.72
223 $41,666.72 $193.18 $0.00 $235.59 $42,095.49
224 $42,095.49 $193.18 $0.00 $238.01 $42,526.68
225 $42,526.68 $193.18 $0.00 $240.45 $42,960.31
226 $42,960.31 $193.18 $0.00 $242.90 $43,396.39
227 $43,396.39 $193.18 $0.00 $245.37 $43,834.94
228 $43,834.94 $193.18 $0.00 $247.85 $44,275.97
229 $44,275.97 $0.00 $44,527.39 $250.34 ($1.08)