Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2037$87,835
Monthly savings required$695

How much will it cost to send your child to CUNY John Jay College of Criminal Justice in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $351,338.12 for students enrolling in 2037 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $695.29 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$33,871.00
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 CUNY John Jay College of Criminal Justice in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $695.29 $0.00 $0.00 $695.29
2 $695.29 $695.29 $0.00 $3.93 $1,394.51
3 $1,394.51 $695.29 $0.00 $7.88 $2,097.68
4 $2,097.68 $695.29 $0.00 $11.86 $2,804.83
5 $2,804.83 $695.29 $0.00 $15.86 $3,515.98
6 $3,515.98 $695.29 $0.00 $19.88 $4,231.15
7 $4,231.15 $695.29 $0.00 $23.92 $4,950.36
8 $4,950.36 $695.29 $0.00 $27.99 $5,673.64
9 $5,673.64 $695.29 $0.00 $32.08 $6,401.01
10 $6,401.01 $695.29 $0.00 $36.19 $7,132.49
11 $7,132.49 $695.29 $0.00 $40.33 $7,868.11
12 $7,868.11 $695.29 $0.00 $44.49 $8,607.89
13 $8,607.89 $695.29 $0.00 $48.67 $9,351.85
14 $9,351.85 $695.29 $0.00 $52.88 $10,100.02
15 $10,100.02 $695.29 $0.00 $57.11 $10,852.42
16 $10,852.42 $695.29 $0.00 $61.36 $11,609.07
17 $11,609.07 $695.29 $0.00 $65.64 $12,370.00
18 $12,370.00 $695.29 $0.00 $69.94 $13,135.23
19 $13,135.23 $695.29 $0.00 $74.27 $13,904.79
20 $13,904.79 $695.29 $0.00 $78.62 $14,678.70
21 $14,678.70 $695.29 $0.00 $83.00 $15,456.99
22 $15,456.99 $695.29 $0.00 $87.40 $16,239.68
23 $16,239.68 $695.29 $0.00 $91.82 $17,026.79
24 $17,026.79 $695.29 $0.00 $96.27 $17,818.35
25 $17,818.35 $695.29 $0.00 $100.75 $18,614.39
26 $18,614.39 $695.29 $0.00 $105.25 $19,414.93
27 $19,414.93 $695.29 $0.00 $109.77 $20,219.99
28 $20,219.99 $695.29 $0.00 $114.33 $21,029.61
29 $21,029.61 $695.29 $0.00 $118.90 $21,843.80
30 $21,843.80 $695.29 $0.00 $123.51 $22,662.60
31 $22,662.60 $695.29 $0.00 $128.14 $23,486.03
32 $23,486.03 $695.29 $0.00 $132.79 $24,314.11
33 $24,314.11 $695.29 $0.00 $137.48 $25,146.88
34 $25,146.88 $695.29 $0.00 $142.18 $25,984.35
35 $25,984.35 $695.29 $0.00 $146.92 $26,826.56
36 $26,826.56 $695.29 $0.00 $151.68 $27,673.53
37 $27,673.53 $695.29 $0.00 $156.47 $28,525.29
38 $28,525.29 $695.29 $0.00 $161.29 $29,381.87
39 $29,381.87 $695.29 $0.00 $166.13 $30,243.29
40 $30,243.29 $695.29 $0.00 $171.00 $31,109.58
41 $31,109.58 $695.29 $0.00 $175.90 $31,980.77
42 $31,980.77 $695.29 $0.00 $180.82 $32,856.88
43 $32,856.88 $695.29 $0.00 $185.78 $33,737.95
44 $33,737.95 $695.29 $0.00 $190.76 $34,624.00
45 $34,624.00 $695.29 $0.00 $195.77 $35,515.06
46 $35,515.06 $695.29 $0.00 $200.81 $36,411.16
47 $36,411.16 $695.29 $0.00 $205.87 $37,312.32
48 $37,312.32 $695.29 $0.00 $210.97 $38,218.58
49 $38,218.58 $695.29 $0.00 $216.09 $39,129.96
50 $39,129.96 $695.29 $0.00 $221.25 $40,046.50
51 $40,046.50 $695.29 $0.00 $226.43 $40,968.22
52 $40,968.22 $695.29 $0.00 $231.64 $41,895.15
53 $41,895.15 $695.29 $0.00 $236.88 $42,827.32
54 $42,827.32 $695.29 $0.00 $242.15 $43,764.76
55 $43,764.76 $695.29 $0.00 $247.45 $44,707.50
56 $44,707.50 $695.29 $0.00 $252.78 $45,655.57
57 $45,655.57 $695.29 $0.00 $258.14 $46,609.00
58 $46,609.00 $695.29 $0.00 $263.53 $47,567.82
59 $47,567.82 $695.29 $0.00 $268.96 $48,532.07
60 $48,532.07 $695.29 $0.00 $274.41 $49,501.77
61 $49,501.77 $695.29 $0.00 $279.89 $50,476.95
62 $50,476.95 $695.29 $0.00 $285.40 $51,457.64
63 $51,457.64 $695.29 $0.00 $290.95 $52,443.88
64 $52,443.88 $695.29 $0.00 $296.53 $53,435.70
65 $53,435.70 $695.29 $0.00 $302.13 $54,433.12
66 $54,433.12 $695.29 $0.00 $307.77 $55,436.18
67 $55,436.18 $695.29 $0.00 $313.44 $56,444.91
68 $56,444.91 $695.29 $0.00 $319.15 $57,459.35
69 $57,459.35 $695.29 $0.00 $324.88 $58,479.52
70 $58,479.52 $695.29 $0.00 $330.65 $59,505.46
71 $59,505.46 $695.29 $0.00 $336.45 $60,537.20
72 $60,537.20 $695.29 $0.00 $342.29 $61,574.78
73 $61,574.78 $695.29 $0.00 $348.15 $62,618.22
74 $62,618.22 $695.29 $0.00 $354.05 $63,667.56
75 $63,667.56 $695.29 $0.00 $359.99 $64,722.84
76 $64,722.84 $695.29 $0.00 $365.95 $65,784.08
77 $65,784.08 $695.29 $0.00 $371.95 $66,851.32
78 $66,851.32 $695.29 $0.00 $377.99 $67,924.60
79 $67,924.60 $695.29 $0.00 $384.06 $69,003.95
80 $69,003.95 $695.29 $0.00 $390.16 $70,089.40
81 $70,089.40 $695.29 $0.00 $396.30 $71,180.99
82 $71,180.99 $695.29 $0.00 $402.47 $72,278.75
83 $72,278.75 $695.29 $0.00 $408.67 $73,382.71
84 $73,382.71 $695.29 $0.00 $414.92 $74,492.92
85 $74,492.92 $695.29 $0.00 $421.19 $75,609.40
86 $75,609.40 $695.29 $0.00 $427.51 $76,732.20
87 $76,732.20 $695.29 $0.00 $433.86 $77,861.35
88 $77,861.35 $695.29 $0.00 $440.24 $78,996.88
89 $78,996.88 $695.29 $0.00 $446.66 $80,138.83
90 $80,138.83 $695.29 $0.00 $453.12 $81,287.24
91 $81,287.24 $695.29 $0.00 $459.61 $82,442.14
92 $82,442.14 $695.29 $0.00 $466.14 $83,603.57
93 $83,603.57 $695.29 $0.00 $472.71 $84,771.57
94 $84,771.57 $695.29 $0.00 $479.31 $85,946.17
95 $85,946.17 $695.29 $0.00 $485.95 $87,127.41
96 $87,127.41 $695.29 $0.00 $492.63 $88,315.33
97 $88,315.33 $695.29 $0.00 $499.35 $89,509.97
98 $89,509.97 $695.29 $0.00 $506.10 $90,711.36
99 $90,711.36 $695.29 $0.00 $512.90 $91,919.55
100 $91,919.55 $695.29 $0.00 $519.73 $93,134.57
101 $93,134.57 $695.29 $0.00 $526.60 $94,356.46
102 $94,356.46 $695.29 $0.00 $533.51 $95,585.26
103 $95,585.26 $695.29 $0.00 $540.45 $96,821.00
104 $96,821.00 $695.29 $0.00 $547.44 $98,063.73
105 $98,063.73 $695.29 $0.00 $554.47 $99,313.49
106 $99,313.49 $695.29 $0.00 $561.53 $100,570.31
107 $100,570.31 $695.29 $0.00 $568.64 $101,834.24
108 $101,834.24 $695.29 $0.00 $575.79 $103,105.32
109 $103,105.32 $695.29 $0.00 $582.97 $104,383.58
110 $104,383.58 $695.29 $0.00 $590.20 $105,669.07
111 $105,669.07 $695.29 $0.00 $597.47 $106,961.83
112 $106,961.83 $695.29 $0.00 $604.78 $108,261.90
113 $108,261.90 $695.29 $0.00 $612.13 $109,569.32
114 $109,569.32 $695.29 $0.00 $619.52 $110,884.13
115 $110,884.13 $695.29 $0.00 $626.95 $112,206.37
116 $112,206.37 $695.29 $0.00 $634.43 $113,536.09
117 $113,536.09 $695.29 $0.00 $641.95 $114,873.33
118 $114,873.33 $695.29 $0.00 $649.51 $116,218.13
119 $116,218.13 $695.29 $0.00 $657.11 $117,570.53
120 $117,570.53 $695.29 $0.00 $664.76 $118,930.58
121 $118,930.58 $695.29 $0.00 $672.45 $120,298.32
122 $120,298.32 $695.29 $0.00 $680.18 $121,673.79
123 $121,673.79 $695.29 $0.00 $687.96 $123,057.04
124 $123,057.04 $695.29 $0.00 $695.78 $124,448.11
125 $124,448.11 $695.29 $0.00 $703.65 $125,847.05
126 $125,847.05 $695.29 $0.00 $711.56 $127,253.90
127 $127,253.90 $695.29 $0.00 $719.51 $128,668.70
128 $128,668.70 $695.29 $0.00 $727.51 $130,091.50
129 $130,091.50 $695.29 $0.00 $735.56 $131,522.35
130 $131,522.35 $695.29 $0.00 $743.65 $132,961.29
131 $132,961.29 $695.29 $0.00 $751.78 $134,408.36
132 $134,408.36 $695.29 $0.00 $759.96 $135,863.61
133 $135,863.61 $695.29 $0.00 $768.19 $137,327.09
134 $137,327.09 $695.29 $0.00 $776.47 $138,798.85
135 $138,798.85 $695.29 $0.00 $784.79 $140,278.93
136 $140,278.93 $695.29 $0.00 $793.16 $141,767.38
137 $141,767.38 $695.29 $0.00 $801.57 $143,264.24
138 $143,264.24 $695.29 $0.00 $810.04 $144,769.57
139 $144,769.57 $695.29 $0.00 $818.55 $146,283.41
140 $146,283.41 $695.29 $0.00 $827.11 $147,805.81
141 $147,805.81 $695.29 $0.00 $835.72 $149,336.82
142 $149,336.82 $695.29 $0.00 $844.37 $150,876.48
143 $150,876.48 $695.29 $0.00 $853.08 $152,424.85
144 $152,424.85 $695.29 $0.00 $861.83 $153,981.97
145 $153,981.97 $695.29 $0.00 $870.64 $155,547.90
146 $155,547.90 $695.29 $0.00 $879.49 $157,122.68
147 $157,122.68 $695.29 $0.00 $888.39 $158,706.36
148 $158,706.36 $695.29 $0.00 $897.35 $160,299.00
149 $160,299.00 $695.29 $0.00 $906.35 $161,900.64
150 $161,900.64 $695.29 $0.00 $915.41 $163,511.34
151 $163,511.34 $695.29 $0.00 $924.52 $165,131.15
152 $165,131.15 $695.29 $0.00 $933.68 $166,760.12
153 $166,760.12 $695.29 $0.00 $942.89 $168,398.30
154 $168,398.30 $695.29 $0.00 $952.15 $170,045.74
155 $170,045.74 $695.29 $0.00 $961.46 $171,702.49
156 $171,702.49 $695.29 $0.00 $970.83 $173,368.61
157 $173,368.61 $695.29 $0.00 $980.25 $175,044.15
158 $175,044.15 $695.29 $0.00 $989.73 $176,729.17
159 $176,729.17 $695.29 $0.00 $999.25 $178,423.71
160 $178,423.71 $695.29 $0.00 $1,008.83 $180,127.83
161 $180,127.83 $695.29 $0.00 $1,018.47 $181,841.59
162 $181,841.59 $695.29 $0.00 $1,028.16 $183,565.04
163 $183,565.04 $695.29 $0.00 $1,037.90 $185,298.23
164 $185,298.23 $695.29 $0.00 $1,047.70 $187,041.22
165 $187,041.22 $695.29 $0.00 $1,057.56 $188,794.07
166 $188,794.07 $695.29 $0.00 $1,067.47 $190,556.83
167 $190,556.83 $695.29 $0.00 $1,077.44 $192,329.56
168 $192,329.56 $695.29 $0.00 $1,087.46 $194,112.31
169 $194,112.31 $695.29 $0.00 $1,097.54 $195,905.14
170 $195,905.14 $695.29 $0.00 $1,107.68 $197,708.11
171 $197,708.11 $695.29 $0.00 $1,117.87 $199,521.27
172 $199,521.27 $695.29 $0.00 $1,128.12 $201,344.68
173 $201,344.68 $695.29 $0.00 $1,138.43 $203,178.40
174 $203,178.40 $695.29 $0.00 $1,148.80 $205,022.49
175 $205,022.49 $695.29 $0.00 $1,159.23 $206,877.01
176 $206,877.01 $695.29 $0.00 $1,169.71 $208,742.01
177 $208,742.01 $695.29 $0.00 $1,180.26 $210,617.56
178 $210,617.56 $695.29 $0.00 $1,190.86 $212,503.71
179 $212,503.71 $695.29 $0.00 $1,201.53 $214,400.53
180 $214,400.53 $695.29 $0.00 $1,212.25 $216,308.07
181 $216,308.07 $695.29 $0.00 $1,223.04 $218,226.40
182 $218,226.40 $695.29 $0.00 $1,233.88 $220,155.57
183 $220,155.57 $695.29 $0.00 $1,244.79 $222,095.65
184 $222,095.65 $695.29 $0.00 $1,255.76 $224,046.70
185 $224,046.70 $695.29 $0.00 $1,266.79 $226,008.78
186 $226,008.78 $695.29 $0.00 $1,277.89 $227,981.96
187 $227,981.96 $695.29 $0.00 $1,289.04 $229,966.29
188 $229,966.29 $695.29 $0.00 $1,300.26 $231,961.84
189 $231,961.84 $695.29 $0.00 $1,311.55 $233,968.68
190 $233,968.68 $695.29 $0.00 $1,322.89 $235,986.86
191 $235,986.86 $695.29 $0.00 $1,334.30 $238,016.45
192 $238,016.45 $695.29 $0.00 $1,345.78 $240,057.52
193 $240,057.52 $695.29 $0.00 $1,357.32 $242,110.13
194 $242,110.13 $695.29 $0.00 $1,368.93 $244,174.35
195 $244,174.35 $695.29 $0.00 $1,380.60 $246,250.24
196 $246,250.24 $695.29 $0.00 $1,392.33 $248,337.86
197 $248,337.86 $695.29 $0.00 $1,404.14 $250,437.29
198 $250,437.29 $695.29 $0.00 $1,416.01 $252,548.59
199 $252,548.59 $695.29 $0.00 $1,427.95 $254,671.83
200 $254,671.83 $695.29 $0.00 $1,439.95 $256,807.07
201 $256,807.07 $695.29 $0.00 $1,452.02 $258,954.38
202 $258,954.38 $695.29 $0.00 $1,464.17 $261,113.84
203 $261,113.84 $695.29 $0.00 $1,476.38 $263,285.51
204 $263,285.51 $695.29 $0.00 $1,488.65 $265,469.45
205 $265,469.45 $695.29 $0.00 $1,501.00 $267,665.74
206 $267,665.74 $695.29 $0.00 $1,513.42 $269,874.45
207 $269,874.45 $695.29 $0.00 $1,525.91 $272,095.65
208 $272,095.65 $695.29 $0.00 $1,538.47 $274,329.41
209 $274,329.41 $695.29 $0.00 $1,551.10 $276,575.80
210 $276,575.80 $695.29 $0.00 $1,563.80 $278,834.89
211 $278,834.89 $695.29 $0.00 $1,576.57 $281,106.75
212 $281,106.75 $695.29 $0.00 $1,589.42 $283,391.46
213 $283,391.46 $695.29 $0.00 $1,602.34 $285,689.09
214 $285,689.09 $695.29 $0.00 $1,615.33 $287,999.71
215 $287,999.71 $695.29 $0.00 $1,628.39 $290,323.39
216 $290,323.39 $695.29 $0.00 $1,641.53 $292,660.21
217 $292,660.21 $695.29 $81,514.60 $1,654.74 $213,495.64
218 $213,495.64 $695.29 $0.00 $1,207.14 $215,398.07
219 $215,398.07 $695.29 $0.00 $1,217.89 $217,311.25
220 $217,311.25 $695.29 $0.00 $1,228.71 $219,235.25
221 $219,235.25 $695.29 $0.00 $1,239.59 $221,170.13
222 $221,170.13 $695.29 $0.00 $1,250.53 $223,115.95
223 $223,115.95 $695.29 $0.00 $1,261.53 $225,072.77
224 $225,072.77 $695.29 $0.00 $1,272.59 $227,040.65
225 $227,040.65 $695.29 $0.00 $1,283.72 $229,019.66
226 $229,019.66 $695.29 $0.00 $1,294.91 $231,009.86
227 $231,009.86 $695.29 $0.00 $1,306.16 $233,011.31
228 $233,011.31 $695.29 $0.00 $1,317.48 $235,024.08
229 $235,024.08 $695.29 $85,590.33 $1,328.86 $151,457.90
230 $151,457.90 $695.29 $0.00 $856.36 $153,009.55
231 $153,009.55 $695.29 $0.00 $865.14 $154,569.98
232 $154,569.98 $695.29 $0.00 $873.96 $156,139.23
233 $156,139.23 $695.29 $0.00 $882.83 $157,717.35
234 $157,717.35 $695.29 $0.00 $891.76 $159,304.40
235 $159,304.40 $695.29 $0.00 $900.73 $160,900.42
236 $160,900.42 $695.29 $0.00 $909.75 $162,505.46
237 $162,505.46 $695.29 $0.00 $918.83 $164,119.58
238 $164,119.58 $695.29 $0.00 $927.96 $165,742.83
239 $165,742.83 $695.29 $0.00 $937.13 $167,375.25
240 $167,375.25 $695.29 $0.00 $946.36 $169,016.90
241 $169,016.90 $695.29 $89,869.85 $955.65 $80,797.99
242 $80,797.99 $695.29 $0.00 $456.84 $81,950.12
243 $81,950.12 $695.29 $0.00 $463.36 $83,108.77
244 $83,108.77 $695.29 $0.00 $469.91 $84,273.97
245 $84,273.97 $695.29 $0.00 $476.50 $85,445.76
246 $85,445.76 $695.29 $0.00 $483.12 $86,624.17
247 $86,624.17 $695.29 $0.00 $489.79 $87,809.25
248 $87,809.25 $695.29 $0.00 $496.49 $89,001.03
249 $89,001.03 $695.29 $0.00 $503.22 $90,199.54
250 $90,199.54 $695.29 $0.00 $510.00 $91,404.83
251 $91,404.83 $695.29 $0.00 $516.82 $92,616.94
252 $92,616.94 $695.29 $0.00 $523.67 $93,835.90
253 $93,835.90 $0.00 $94,363.34 $530.56 $3.12