Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$45,157
Monthly savings required$201

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 $90,313.92 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $200.70 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$18,306.00
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 $200.70 $0.00 $0.00 $200.70
2 $200.70 $200.70 $0.00 $1.13 $402.53
3 $402.53 $200.70 $0.00 $2.28 $605.51
4 $605.51 $200.70 $0.00 $3.42 $809.63
5 $809.63 $200.70 $0.00 $4.58 $1,014.91
6 $1,014.91 $200.70 $0.00 $5.74 $1,221.35
7 $1,221.35 $200.70 $0.00 $6.91 $1,428.96
8 $1,428.96 $200.70 $0.00 $8.08 $1,637.74
9 $1,637.74 $200.70 $0.00 $9.26 $1,847.70
10 $1,847.70 $200.70 $0.00 $10.45 $2,058.85
11 $2,058.85 $200.70 $0.00 $11.64 $2,271.19
12 $2,271.19 $200.70 $0.00 $12.84 $2,484.73
13 $2,484.73 $200.70 $0.00 $14.05 $2,699.48
14 $2,699.48 $200.70 $0.00 $15.26 $2,915.44
15 $2,915.44 $200.70 $0.00 $16.48 $3,132.62
16 $3,132.62 $200.70 $0.00 $17.71 $3,351.03
17 $3,351.03 $200.70 $0.00 $18.95 $3,570.68
18 $3,570.68 $200.70 $0.00 $20.19 $3,791.57
19 $3,791.57 $200.70 $0.00 $21.44 $4,013.71
20 $4,013.71 $200.70 $0.00 $22.69 $4,237.10
21 $4,237.10 $200.70 $0.00 $23.96 $4,461.76
22 $4,461.76 $200.70 $0.00 $25.23 $4,687.69
23 $4,687.69 $200.70 $0.00 $26.50 $4,914.89
24 $4,914.89 $200.70 $0.00 $27.79 $5,143.38
25 $5,143.38 $200.70 $0.00 $29.08 $5,373.16
26 $5,373.16 $200.70 $0.00 $30.38 $5,604.24
27 $5,604.24 $200.70 $0.00 $31.69 $5,836.63
28 $5,836.63 $200.70 $0.00 $33.00 $6,070.33
29 $6,070.33 $200.70 $0.00 $34.32 $6,305.35
30 $6,305.35 $200.70 $0.00 $35.65 $6,541.70
31 $6,541.70 $200.70 $0.00 $36.99 $6,779.39
32 $6,779.39 $200.70 $0.00 $38.33 $7,018.42
33 $7,018.42 $200.70 $0.00 $39.68 $7,258.80
34 $7,258.80 $200.70 $0.00 $41.04 $7,500.54
35 $7,500.54 $200.70 $0.00 $42.41 $7,743.65
36 $7,743.65 $200.70 $0.00 $43.78 $7,988.13
37 $7,988.13 $200.70 $0.00 $45.17 $8,234.00
38 $8,234.00 $200.70 $0.00 $46.56 $8,481.26
39 $8,481.26 $200.70 $0.00 $47.95 $8,729.91
40 $8,729.91 $200.70 $0.00 $49.36 $8,979.97
41 $8,979.97 $200.70 $0.00 $50.77 $9,231.44
42 $9,231.44 $200.70 $0.00 $52.20 $9,484.34
43 $9,484.34 $200.70 $0.00 $53.63 $9,738.67
44 $9,738.67 $200.70 $0.00 $55.06 $9,994.43
45 $9,994.43 $200.70 $0.00 $56.51 $10,251.64
46 $10,251.64 $200.70 $0.00 $57.96 $10,510.30
47 $10,510.30 $200.70 $0.00 $59.43 $10,770.43
48 $10,770.43 $200.70 $0.00 $60.90 $11,032.03
49 $11,032.03 $200.70 $0.00 $62.38 $11,295.11
50 $11,295.11 $200.70 $0.00 $63.86 $11,559.67
51 $11,559.67 $200.70 $0.00 $65.36 $11,825.73
52 $11,825.73 $200.70 $0.00 $66.86 $12,093.29
53 $12,093.29 $200.70 $0.00 $68.38 $12,362.37
54 $12,362.37 $200.70 $0.00 $69.90 $12,632.97
55 $12,632.97 $200.70 $0.00 $71.43 $12,905.10
56 $12,905.10 $200.70 $0.00 $72.97 $13,178.77
57 $13,178.77 $200.70 $0.00 $74.51 $13,453.98
58 $13,453.98 $200.70 $0.00 $76.07 $13,730.75
59 $13,730.75 $200.70 $0.00 $77.64 $14,009.09
60 $14,009.09 $200.70 $0.00 $79.21 $14,289.00
61 $14,289.00 $200.70 $0.00 $80.79 $14,570.49
62 $14,570.49 $200.70 $0.00 $82.38 $14,853.57
63 $14,853.57 $200.70 $0.00 $83.98 $15,138.25
64 $15,138.25 $200.70 $0.00 $85.59 $15,424.54
65 $15,424.54 $200.70 $0.00 $87.21 $15,712.45
66 $15,712.45 $200.70 $0.00 $88.84 $16,001.99
67 $16,001.99 $200.70 $0.00 $90.48 $16,293.17
68 $16,293.17 $200.70 $0.00 $92.12 $16,585.99
69 $16,585.99 $200.70 $0.00 $93.78 $16,880.47
70 $16,880.47 $200.70 $0.00 $95.44 $17,176.61
71 $17,176.61 $200.70 $0.00 $97.12 $17,474.43
72 $17,474.43 $200.70 $0.00 $98.80 $17,773.93
73 $17,773.93 $200.70 $0.00 $100.50 $18,075.13
74 $18,075.13 $200.70 $0.00 $102.20 $18,378.03
75 $18,378.03 $200.70 $0.00 $103.91 $18,682.64
76 $18,682.64 $200.70 $0.00 $105.63 $18,988.97
77 $18,988.97 $200.70 $0.00 $107.37 $19,297.04
78 $19,297.04 $200.70 $0.00 $109.11 $19,606.85
79 $19,606.85 $200.70 $0.00 $110.86 $19,918.41
80 $19,918.41 $200.70 $0.00 $112.62 $20,231.73
81 $20,231.73 $200.70 $0.00 $114.39 $20,546.82
82 $20,546.82 $200.70 $0.00 $116.17 $20,863.69
83 $20,863.69 $200.70 $0.00 $117.97 $21,182.36
84 $21,182.36 $200.70 $0.00 $119.77 $21,502.83
85 $21,502.83 $200.70 $0.00 $121.58 $21,825.11
86 $21,825.11 $200.70 $0.00 $123.40 $22,149.21
87 $22,149.21 $200.70 $0.00 $125.23 $22,475.14
88 $22,475.14 $200.70 $0.00 $127.08 $22,802.92
89 $22,802.92 $200.70 $0.00 $128.93 $23,132.55
90 $23,132.55 $200.70 $0.00 $130.79 $23,464.04
91 $23,464.04 $200.70 $0.00 $132.67 $23,797.41
92 $23,797.41 $200.70 $0.00 $134.55 $24,132.66
93 $24,132.66 $200.70 $0.00 $136.45 $24,469.81
94 $24,469.81 $200.70 $0.00 $138.36 $24,808.87
95 $24,808.87 $200.70 $0.00 $140.27 $25,149.84
96 $25,149.84 $200.70 $0.00 $142.20 $25,492.74
97 $25,492.74 $200.70 $0.00 $144.14 $25,837.58
98 $25,837.58 $200.70 $0.00 $146.09 $26,184.37
99 $26,184.37 $200.70 $0.00 $148.05 $26,533.12
100 $26,533.12 $200.70 $0.00 $150.02 $26,883.84
101 $26,883.84 $200.70 $0.00 $152.01 $27,236.55
102 $27,236.55 $200.70 $0.00 $154.00 $27,591.25
103 $27,591.25 $200.70 $0.00 $156.00 $27,947.95
104 $27,947.95 $200.70 $0.00 $158.02 $28,306.67
105 $28,306.67 $200.70 $0.00 $160.05 $28,667.42
106 $28,667.42 $200.70 $0.00 $162.09 $29,030.21
107 $29,030.21 $200.70 $0.00 $164.14 $29,395.05
108 $29,395.05 $200.70 $0.00 $166.20 $29,761.95
109 $29,761.95 $200.70 $0.00 $168.28 $30,130.93
110 $30,130.93 $200.70 $0.00 $170.36 $30,501.99
111 $30,501.99 $200.70 $0.00 $172.46 $30,875.15
112 $30,875.15 $200.70 $0.00 $174.57 $31,250.42
113 $31,250.42 $200.70 $0.00 $176.69 $31,627.81
114 $31,627.81 $200.70 $0.00 $178.83 $32,007.34
115 $32,007.34 $200.70 $0.00 $180.97 $32,389.01
116 $32,389.01 $200.70 $0.00 $183.13 $32,772.84
117 $32,772.84 $200.70 $0.00 $185.30 $33,158.84
118 $33,158.84 $200.70 $0.00 $187.48 $33,547.02
119 $33,547.02 $200.70 $0.00 $189.68 $33,937.40
120 $33,937.40 $200.70 $0.00 $191.89 $34,329.99
121 $34,329.99 $200.70 $0.00 $194.11 $34,724.80
122 $34,724.80 $200.70 $0.00 $196.34 $35,121.84
123 $35,121.84 $200.70 $0.00 $198.58 $35,521.12
124 $35,521.12 $200.70 $0.00 $200.84 $35,922.66
125 $35,922.66 $200.70 $0.00 $203.11 $36,326.47
126 $36,326.47 $200.70 $0.00 $205.40 $36,732.57
127 $36,732.57 $200.70 $0.00 $207.69 $37,140.96
128 $37,140.96 $200.70 $0.00 $210.00 $37,551.66
129 $37,551.66 $200.70 $0.00 $212.32 $37,964.68
130 $37,964.68 $200.70 $0.00 $214.66 $38,380.04
131 $38,380.04 $200.70 $0.00 $217.01 $38,797.75
132 $38,797.75 $200.70 $0.00 $219.37 $39,217.82
133 $39,217.82 $200.70 $0.00 $221.74 $39,640.26
134 $39,640.26 $200.70 $0.00 $224.13 $40,065.09
135 $40,065.09 $200.70 $0.00 $226.53 $40,492.32
136 $40,492.32 $200.70 $0.00 $228.95 $40,921.97
137 $40,921.97 $200.70 $0.00 $231.38 $41,354.05
138 $41,354.05 $200.70 $0.00 $233.82 $41,788.57
139 $41,788.57 $200.70 $0.00 $236.28 $42,225.55
140 $42,225.55 $200.70 $0.00 $238.75 $42,665.00
141 $42,665.00 $200.70 $0.00 $241.23 $43,106.93
142 $43,106.93 $200.70 $0.00 $243.73 $43,551.36
143 $43,551.36 $200.70 $0.00 $246.25 $43,998.31
144 $43,998.31 $200.70 $0.00 $248.77 $44,447.78
145 $44,447.78 $200.70 $0.00 $251.31 $44,899.79
146 $44,899.79 $200.70 $0.00 $253.87 $45,354.36
147 $45,354.36 $200.70 $0.00 $256.44 $45,811.50
148 $45,811.50 $200.70 $0.00 $259.02 $46,271.22
149 $46,271.22 $200.70 $0.00 $261.62 $46,733.54
150 $46,733.54 $200.70 $0.00 $264.24 $47,198.48
151 $47,198.48 $200.70 $0.00 $266.87 $47,666.05
152 $47,666.05 $200.70 $0.00 $269.51 $48,136.26
153 $48,136.26 $200.70 $0.00 $272.17 $48,609.13
154 $48,609.13 $200.70 $0.00 $274.84 $49,084.67
155 $49,084.67 $200.70 $0.00 $277.53 $49,562.90
156 $49,562.90 $200.70 $0.00 $280.24 $50,043.84
157 $50,043.84 $200.70 $0.00 $282.96 $50,527.50
158 $50,527.50 $200.70 $0.00 $285.69 $51,013.89
159 $51,013.89 $200.70 $0.00 $288.44 $51,503.03
160 $51,503.03 $200.70 $0.00 $291.21 $51,994.94
161 $51,994.94 $200.70 $0.00 $293.99 $52,489.63
162 $52,489.63 $200.70 $0.00 $296.78 $52,987.11
163 $52,987.11 $200.70 $0.00 $299.60 $53,487.41
164 $53,487.41 $200.70 $0.00 $302.43 $53,990.54
165 $53,990.54 $200.70 $0.00 $305.27 $54,496.51
166 $54,496.51 $200.70 $0.00 $308.13 $55,005.34
167 $55,005.34 $200.70 $0.00 $311.01 $55,517.05
168 $55,517.05 $200.70 $0.00 $313.90 $56,031.65
169 $56,031.65 $200.70 $0.00 $316.81 $56,549.16
170 $56,549.16 $200.70 $0.00 $319.74 $57,069.60
171 $57,069.60 $200.70 $0.00 $322.68 $57,592.98
172 $57,592.98 $200.70 $0.00 $325.64 $58,119.32
173 $58,119.32 $200.70 $0.00 $328.62 $58,648.64
174 $58,648.64 $200.70 $0.00 $331.61 $59,180.95
175 $59,180.95 $200.70 $0.00 $334.62 $59,716.27
176 $59,716.27 $200.70 $0.00 $337.64 $60,254.61
177 $60,254.61 $200.70 $0.00 $340.69 $60,796.00
178 $60,796.00 $200.70 $0.00 $343.75 $61,340.45
179 $61,340.45 $200.70 $0.00 $346.83 $61,887.98
180 $61,887.98 $200.70 $0.00 $349.92 $62,438.60
181 $62,438.60 $200.70 $0.00 $353.04 $62,992.34
182 $62,992.34 $200.70 $0.00 $356.17 $63,549.21
183 $63,549.21 $200.70 $0.00 $359.32 $64,109.23
184 $64,109.23 $200.70 $0.00 $362.48 $64,672.41
185 $64,672.41 $200.70 $0.00 $365.67 $65,238.78
186 $65,238.78 $200.70 $0.00 $368.87 $65,808.35
187 $65,808.35 $200.70 $0.00 $372.09 $66,381.14
188 $66,381.14 $200.70 $0.00 $375.33 $66,957.17
189 $66,957.17 $200.70 $0.00 $378.59 $67,536.46
190 $67,536.46 $200.70 $0.00 $381.86 $68,119.02
191 $68,119.02 $200.70 $0.00 $385.15 $68,704.87
192 $68,704.87 $200.70 $0.00 $388.47 $69,294.04
193 $69,294.04 $200.70 $0.00 $391.80 $69,886.54
194 $69,886.54 $200.70 $0.00 $395.15 $70,482.39
195 $70,482.39 $200.70 $0.00 $398.52 $71,081.61
196 $71,081.61 $200.70 $0.00 $401.91 $71,684.22
197 $71,684.22 $200.70 $0.00 $405.31 $72,290.23
198 $72,290.23 $200.70 $0.00 $408.74 $72,899.67
199 $72,899.67 $200.70 $0.00 $412.19 $73,512.56
200 $73,512.56 $200.70 $0.00 $415.65 $74,128.91
201 $74,128.91 $200.70 $0.00 $419.14 $74,748.75
202 $74,748.75 $200.70 $0.00 $422.64 $75,372.09
203 $75,372.09 $200.70 $0.00 $426.16 $75,998.95
204 $75,998.95 $200.70 $0.00 $429.71 $76,629.36
205 $76,629.36 $200.70 $0.00 $433.27 $77,263.33
206 $77,263.33 $200.70 $0.00 $436.86 $77,900.89
207 $77,900.89 $200.70 $0.00 $440.46 $78,542.05
208 $78,542.05 $200.70 $0.00 $444.09 $79,186.84
209 $79,186.84 $200.70 $0.00 $447.73 $79,835.27
210 $79,835.27 $200.70 $0.00 $451.40 $80,487.37
211 $80,487.37 $200.70 $0.00 $455.09 $81,143.16
212 $81,143.16 $200.70 $0.00 $458.80 $81,802.66
213 $81,802.66 $200.70 $0.00 $462.52 $82,465.88
214 $82,465.88 $200.70 $0.00 $466.27 $83,132.85
215 $83,132.85 $200.70 $0.00 $470.05 $83,803.60
216 $83,803.60 $200.70 $0.00 $473.84 $84,478.14
217 $84,478.14 $200.70 $44,055.57 $477.65 $41,100.92
218 $41,100.92 $200.70 $0.00 $232.39 $41,534.01
219 $41,534.01 $200.70 $0.00 $234.84 $41,969.55
220 $41,969.55 $200.70 $0.00 $237.30 $42,407.55
221 $42,407.55 $200.70 $0.00 $239.78 $42,848.03
222 $42,848.03 $200.70 $0.00 $242.27 $43,291.00
223 $43,291.00 $200.70 $0.00 $244.77 $43,736.47
224 $43,736.47 $200.70 $0.00 $247.29 $44,184.46
225 $44,184.46 $200.70 $0.00 $249.83 $44,634.99
226 $44,634.99 $200.70 $0.00 $252.37 $45,088.06
227 $45,088.06 $200.70 $0.00 $254.93 $45,543.69
228 $45,543.69 $200.70 $0.00 $257.51 $46,001.90
229 $46,001.90 $0.00 $46,258.35 $260.10 $3.65