Estimated Annual Cost in 2042 | $118,868 |
Monthly savings required | $939 |
How much will it cost to send your child to CUNY City College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $475,472.49 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $939.44 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.
Current Annual Cost | $31,684.00 |
Years until enrollment | 18 |
Annual Tuition Increase | 7% |
Current Savings | $0.00 |
After Tax Return on Savings | 7% |
Years of enrollment | 4 |
Discover how much will you need to start saving now to afford CUNY City College in the future.
Month | Begin | Deposit | Withdraw | Interest | End |
---|---|---|---|---|---|
1 | $0.00 | $939.44 | $0.00 | $0.00 | $939.44 |
2 | $939.44 | $939.44 | $0.00 | $5.31 | $1,884.19 |
3 | $1,884.19 | $939.44 | $0.00 | $10.65 | $2,834.28 |
4 | $2,834.28 | $939.44 | $0.00 | $16.03 | $3,789.75 |
5 | $3,789.75 | $939.44 | $0.00 | $21.43 | $4,750.62 |
6 | $4,750.62 | $939.44 | $0.00 | $26.86 | $5,716.92 |
7 | $5,716.92 | $939.44 | $0.00 | $32.32 | $6,688.68 |
8 | $6,688.68 | $939.44 | $0.00 | $37.82 | $7,665.94 |
9 | $7,665.94 | $939.44 | $0.00 | $43.34 | $8,648.72 |
10 | $8,648.72 | $939.44 | $0.00 | $48.90 | $9,637.06 |
11 | $9,637.06 | $939.44 | $0.00 | $54.49 | $10,630.99 |
12 | $10,630.99 | $939.44 | $0.00 | $60.11 | $11,630.54 |
13 | $11,630.54 | $939.44 | $0.00 | $65.76 | $12,635.74 |
14 | $12,635.74 | $939.44 | $0.00 | $71.44 | $13,646.62 |
15 | $13,646.62 | $939.44 | $0.00 | $77.16 | $14,663.22 |
16 | $14,663.22 | $939.44 | $0.00 | $82.91 | $15,685.57 |
17 | $15,685.57 | $939.44 | $0.00 | $88.69 | $16,713.70 |
18 | $16,713.70 | $939.44 | $0.00 | $94.50 | $17,747.64 |
19 | $17,747.64 | $939.44 | $0.00 | $100.35 | $18,787.43 |
20 | $18,787.43 | $939.44 | $0.00 | $106.23 | $19,833.10 |
21 | $19,833.10 | $939.44 | $0.00 | $112.14 | $20,884.68 |
22 | $20,884.68 | $939.44 | $0.00 | $118.09 | $21,942.21 |
23 | $21,942.21 | $939.44 | $0.00 | $124.06 | $23,005.71 |
24 | $23,005.71 | $939.44 | $0.00 | $130.08 | $24,075.23 |
25 | $24,075.23 | $939.44 | $0.00 | $136.12 | $25,150.79 |
26 | $25,150.79 | $939.44 | $0.00 | $142.21 | $26,232.44 |
27 | $26,232.44 | $939.44 | $0.00 | $148.32 | $27,320.20 |
28 | $27,320.20 | $939.44 | $0.00 | $154.47 | $28,414.11 |
29 | $28,414.11 | $939.44 | $0.00 | $160.66 | $29,514.21 |
30 | $29,514.21 | $939.44 | $0.00 | $166.88 | $30,620.53 |
31 | $30,620.53 | $939.44 | $0.00 | $173.13 | $31,733.10 |
32 | $31,733.10 | $939.44 | $0.00 | $179.42 | $32,851.96 |
33 | $32,851.96 | $939.44 | $0.00 | $185.75 | $33,977.15 |
34 | $33,977.15 | $939.44 | $0.00 | $192.11 | $35,108.70 |
35 | $35,108.70 | $939.44 | $0.00 | $198.51 | $36,246.65 |
36 | $36,246.65 | $939.44 | $0.00 | $204.94 | $37,391.03 |
37 | $37,391.03 | $939.44 | $0.00 | $211.41 | $38,541.88 |
38 | $38,541.88 | $939.44 | $0.00 | $217.92 | $39,699.24 |
39 | $39,699.24 | $939.44 | $0.00 | $224.47 | $40,863.15 |
40 | $40,863.15 | $939.44 | $0.00 | $231.05 | $42,033.64 |
41 | $42,033.64 | $939.44 | $0.00 | $237.66 | $43,210.74 |
42 | $43,210.74 | $939.44 | $0.00 | $244.32 | $44,394.50 |
43 | $44,394.50 | $939.44 | $0.00 | $251.01 | $45,584.95 |
44 | $45,584.95 | $939.44 | $0.00 | $257.74 | $46,782.13 |
45 | $46,782.13 | $939.44 | $0.00 | $264.51 | $47,986.08 |
46 | $47,986.08 | $939.44 | $0.00 | $271.32 | $49,196.84 |
47 | $49,196.84 | $939.44 | $0.00 | $278.17 | $50,414.45 |
48 | $50,414.45 | $939.44 | $0.00 | $285.05 | $51,638.94 |
49 | $51,638.94 | $939.44 | $0.00 | $291.97 | $52,870.35 |
50 | $52,870.35 | $939.44 | $0.00 | $298.94 | $54,108.73 |
51 | $54,108.73 | $939.44 | $0.00 | $305.94 | $55,354.11 |
52 | $55,354.11 | $939.44 | $0.00 | $312.98 | $56,606.53 |
53 | $56,606.53 | $939.44 | $0.00 | $320.06 | $57,866.03 |
54 | $57,866.03 | $939.44 | $0.00 | $327.18 | $59,132.65 |
55 | $59,132.65 | $939.44 | $0.00 | $334.34 | $60,406.43 |
56 | $60,406.43 | $939.44 | $0.00 | $341.55 | $61,687.42 |
57 | $61,687.42 | $939.44 | $0.00 | $348.79 | $62,975.65 |
58 | $62,975.65 | $939.44 | $0.00 | $356.07 | $64,271.16 |
59 | $64,271.16 | $939.44 | $0.00 | $363.40 | $65,574.00 |
60 | $65,574.00 | $939.44 | $0.00 | $370.76 | $66,884.20 |
61 | $66,884.20 | $939.44 | $0.00 | $378.17 | $68,201.81 |
62 | $68,201.81 | $939.44 | $0.00 | $385.62 | $69,526.87 |
63 | $69,526.87 | $939.44 | $0.00 | $393.12 | $70,859.43 |
64 | $70,859.43 | $939.44 | $0.00 | $400.65 | $72,199.52 |
65 | $72,199.52 | $939.44 | $0.00 | $408.23 | $73,547.19 |
66 | $73,547.19 | $939.44 | $0.00 | $415.85 | $74,902.48 |
67 | $74,902.48 | $939.44 | $0.00 | $423.51 | $76,265.43 |
68 | $76,265.43 | $939.44 | $0.00 | $431.22 | $77,636.09 |
69 | $77,636.09 | $939.44 | $0.00 | $438.97 | $79,014.50 |
70 | $79,014.50 | $939.44 | $0.00 | $446.76 | $80,400.70 |
71 | $80,400.70 | $939.44 | $0.00 | $454.60 | $81,794.74 |
72 | $81,794.74 | $939.44 | $0.00 | $462.48 | $83,196.66 |
73 | $83,196.66 | $939.44 | $0.00 | $470.41 | $84,606.51 |
74 | $84,606.51 | $939.44 | $0.00 | $478.38 | $86,024.33 |
75 | $86,024.33 | $939.44 | $0.00 | $486.39 | $87,450.16 |
76 | $87,450.16 | $939.44 | $0.00 | $494.46 | $88,884.06 |
77 | $88,884.06 | $939.44 | $0.00 | $502.56 | $90,326.06 |
78 | $90,326.06 | $939.44 | $0.00 | $510.72 | $91,776.22 |
79 | $91,776.22 | $939.44 | $0.00 | $518.92 | $93,234.58 |
80 | $93,234.58 | $939.44 | $0.00 | $527.16 | $94,701.18 |
81 | $94,701.18 | $939.44 | $0.00 | $535.45 | $96,176.07 |
82 | $96,176.07 | $939.44 | $0.00 | $543.79 | $97,659.30 |
83 | $97,659.30 | $939.44 | $0.00 | $552.18 | $99,150.92 |
84 | $99,150.92 | $939.44 | $0.00 | $560.61 | $100,650.97 |
85 | $100,650.97 | $939.44 | $0.00 | $569.10 | $102,159.51 |
86 | $102,159.51 | $939.44 | $0.00 | $577.62 | $103,676.57 |
87 | $103,676.57 | $939.44 | $0.00 | $586.20 | $105,202.21 |
88 | $105,202.21 | $939.44 | $0.00 | $594.83 | $106,736.48 |
89 | $106,736.48 | $939.44 | $0.00 | $603.50 | $108,279.42 |
90 | $108,279.42 | $939.44 | $0.00 | $612.23 | $109,831.09 |
91 | $109,831.09 | $939.44 | $0.00 | $621.00 | $111,391.53 |
92 | $111,391.53 | $939.44 | $0.00 | $629.82 | $112,960.79 |
93 | $112,960.79 | $939.44 | $0.00 | $638.70 | $114,538.93 |
94 | $114,538.93 | $939.44 | $0.00 | $647.62 | $116,125.99 |
95 | $116,125.99 | $939.44 | $0.00 | $656.59 | $117,722.02 |
96 | $117,722.02 | $939.44 | $0.00 | $665.62 | $119,327.08 |
97 | $119,327.08 | $939.44 | $0.00 | $674.69 | $120,941.21 |
98 | $120,941.21 | $939.44 | $0.00 | $683.82 | $122,564.47 |
99 | $122,564.47 | $939.44 | $0.00 | $693.00 | $124,196.91 |
100 | $124,196.91 | $939.44 | $0.00 | $702.23 | $125,838.58 |
101 | $125,838.58 | $939.44 | $0.00 | $711.51 | $127,489.53 |
102 | $127,489.53 | $939.44 | $0.00 | $720.84 | $129,149.81 |
103 | $129,149.81 | $939.44 | $0.00 | $730.23 | $130,819.48 |
104 | $130,819.48 | $939.44 | $0.00 | $739.67 | $132,498.59 |
105 | $132,498.59 | $939.44 | $0.00 | $749.17 | $134,187.20 |
106 | $134,187.20 | $939.44 | $0.00 | $758.71 | $135,885.35 |
107 | $135,885.35 | $939.44 | $0.00 | $768.32 | $137,593.11 |
108 | $137,593.11 | $939.44 | $0.00 | $777.97 | $139,310.52 |
109 | $139,310.52 | $939.44 | $0.00 | $787.68 | $141,037.64 |
110 | $141,037.64 | $939.44 | $0.00 | $797.45 | $142,774.53 |
111 | $142,774.53 | $939.44 | $0.00 | $807.27 | $144,521.24 |
112 | $144,521.24 | $939.44 | $0.00 | $817.14 | $146,277.82 |
113 | $146,277.82 | $939.44 | $0.00 | $827.08 | $148,044.34 |
114 | $148,044.34 | $939.44 | $0.00 | $837.06 | $149,820.84 |
115 | $149,820.84 | $939.44 | $0.00 | $847.11 | $151,607.39 |
116 | $151,607.39 | $939.44 | $0.00 | $857.21 | $153,404.04 |
117 | $153,404.04 | $939.44 | $0.00 | $867.37 | $155,210.85 |
118 | $155,210.85 | $939.44 | $0.00 | $877.58 | $157,027.87 |
119 | $157,027.87 | $939.44 | $0.00 | $887.86 | $158,855.17 |
120 | $158,855.17 | $939.44 | $0.00 | $898.19 | $160,692.80 |
121 | $160,692.80 | $939.44 | $0.00 | $908.58 | $162,540.82 |
122 | $162,540.82 | $939.44 | $0.00 | $919.03 | $164,399.29 |
123 | $164,399.29 | $939.44 | $0.00 | $929.54 | $166,268.27 |
124 | $166,268.27 | $939.44 | $0.00 | $940.10 | $168,147.81 |
125 | $168,147.81 | $939.44 | $0.00 | $950.73 | $170,037.98 |
126 | $170,037.98 | $939.44 | $0.00 | $961.42 | $171,938.84 |
127 | $171,938.84 | $939.44 | $0.00 | $972.17 | $173,850.45 |
128 | $173,850.45 | $939.44 | $0.00 | $982.98 | $175,772.87 |
129 | $175,772.87 | $939.44 | $0.00 | $993.85 | $177,706.16 |
130 | $177,706.16 | $939.44 | $0.00 | $1,004.78 | $179,650.38 |
131 | $179,650.38 | $939.44 | $0.00 | $1,015.77 | $181,605.59 |
132 | $181,605.59 | $939.44 | $0.00 | $1,026.82 | $183,571.85 |
133 | $183,571.85 | $939.44 | $0.00 | $1,037.94 | $185,549.23 |
134 | $185,549.23 | $939.44 | $0.00 | $1,049.12 | $187,537.79 |
135 | $187,537.79 | $939.44 | $0.00 | $1,060.37 | $189,537.60 |
136 | $189,537.60 | $939.44 | $0.00 | $1,071.67 | $191,548.71 |
137 | $191,548.71 | $939.44 | $0.00 | $1,083.04 | $193,571.19 |
138 | $193,571.19 | $939.44 | $0.00 | $1,094.48 | $195,605.11 |
139 | $195,605.11 | $939.44 | $0.00 | $1,105.98 | $197,650.53 |
140 | $197,650.53 | $939.44 | $0.00 | $1,117.54 | $199,707.51 |
141 | $199,707.51 | $939.44 | $0.00 | $1,129.18 | $201,776.13 |
142 | $201,776.13 | $939.44 | $0.00 | $1,140.87 | $203,856.44 |
143 | $203,856.44 | $939.44 | $0.00 | $1,152.63 | $205,948.51 |
144 | $205,948.51 | $939.44 | $0.00 | $1,164.46 | $208,052.41 |
145 | $208,052.41 | $939.44 | $0.00 | $1,176.36 | $210,168.21 |
146 | $210,168.21 | $939.44 | $0.00 | $1,188.32 | $212,295.97 |
147 | $212,295.97 | $939.44 | $0.00 | $1,200.35 | $214,435.76 |
148 | $214,435.76 | $939.44 | $0.00 | $1,212.45 | $216,587.65 |
149 | $216,587.65 | $939.44 | $0.00 | $1,224.62 | $218,751.71 |
150 | $218,751.71 | $939.44 | $0.00 | $1,236.85 | $220,928.00 |
151 | $220,928.00 | $939.44 | $0.00 | $1,249.16 | $223,116.60 |
152 | $223,116.60 | $939.44 | $0.00 | $1,261.53 | $225,317.57 |
153 | $225,317.57 | $939.44 | $0.00 | $1,273.98 | $227,530.99 |
154 | $227,530.99 | $939.44 | $0.00 | $1,286.49 | $229,756.92 |
155 | $229,756.92 | $939.44 | $0.00 | $1,299.08 | $231,995.44 |
156 | $231,995.44 | $939.44 | $0.00 | $1,311.74 | $234,246.62 |
157 | $234,246.62 | $939.44 | $0.00 | $1,324.46 | $236,510.52 |
158 | $236,510.52 | $939.44 | $0.00 | $1,337.26 | $238,787.22 |
159 | $238,787.22 | $939.44 | $0.00 | $1,350.14 | $241,076.80 |
160 | $241,076.80 | $939.44 | $0.00 | $1,363.08 | $243,379.32 |
161 | $243,379.32 | $939.44 | $0.00 | $1,376.10 | $245,694.86 |
162 | $245,694.86 | $939.44 | $0.00 | $1,389.19 | $248,023.49 |
163 | $248,023.49 | $939.44 | $0.00 | $1,402.36 | $250,365.29 |
164 | $250,365.29 | $939.44 | $0.00 | $1,415.60 | $252,720.33 |
165 | $252,720.33 | $939.44 | $0.00 | $1,428.92 | $255,088.69 |
166 | $255,088.69 | $939.44 | $0.00 | $1,442.31 | $257,470.44 |
167 | $257,470.44 | $939.44 | $0.00 | $1,455.78 | $259,865.66 |
168 | $259,865.66 | $939.44 | $0.00 | $1,469.32 | $262,274.42 |
169 | $262,274.42 | $939.44 | $0.00 | $1,482.94 | $264,696.80 |
170 | $264,696.80 | $939.44 | $0.00 | $1,496.63 | $267,132.87 |
171 | $267,132.87 | $939.44 | $0.00 | $1,510.41 | $269,582.72 |
172 | $269,582.72 | $939.44 | $0.00 | $1,524.26 | $272,046.42 |
173 | $272,046.42 | $939.44 | $0.00 | $1,538.19 | $274,524.05 |
174 | $274,524.05 | $939.44 | $0.00 | $1,552.20 | $277,015.69 |
175 | $277,015.69 | $939.44 | $0.00 | $1,566.29 | $279,521.42 |
176 | $279,521.42 | $939.44 | $0.00 | $1,580.45 | $282,041.31 |
177 | $282,041.31 | $939.44 | $0.00 | $1,594.70 | $284,575.45 |
178 | $284,575.45 | $939.44 | $0.00 | $1,609.03 | $287,123.92 |
179 | $287,123.92 | $939.44 | $0.00 | $1,623.44 | $289,686.80 |
180 | $289,686.80 | $939.44 | $0.00 | $1,637.93 | $292,264.17 |
181 | $292,264.17 | $939.44 | $0.00 | $1,652.50 | $294,856.11 |
182 | $294,856.11 | $939.44 | $0.00 | $1,667.16 | $297,462.71 |
183 | $297,462.71 | $939.44 | $0.00 | $1,681.90 | $300,084.05 |
184 | $300,084.05 | $939.44 | $0.00 | $1,696.72 | $302,720.21 |
185 | $302,720.21 | $939.44 | $0.00 | $1,711.62 | $305,371.27 |
186 | $305,371.27 | $939.44 | $0.00 | $1,726.61 | $308,037.32 |
187 | $308,037.32 | $939.44 | $0.00 | $1,741.69 | $310,718.45 |
188 | $310,718.45 | $939.44 | $0.00 | $1,756.85 | $313,414.74 |
189 | $313,414.74 | $939.44 | $0.00 | $1,772.09 | $316,126.27 |
190 | $316,126.27 | $939.44 | $0.00 | $1,787.42 | $318,853.13 |
191 | $318,853.13 | $939.44 | $0.00 | $1,802.84 | $321,595.41 |
192 | $321,595.41 | $939.44 | $0.00 | $1,818.35 | $324,353.20 |
193 | $324,353.20 | $939.44 | $0.00 | $1,833.94 | $327,126.58 |
194 | $327,126.58 | $939.44 | $0.00 | $1,849.62 | $329,915.64 |
195 | $329,915.64 | $939.44 | $0.00 | $1,865.39 | $332,720.47 |
196 | $332,720.47 | $939.44 | $0.00 | $1,881.25 | $335,541.16 |
197 | $335,541.16 | $939.44 | $0.00 | $1,897.20 | $338,377.80 |
198 | $338,377.80 | $939.44 | $0.00 | $1,913.24 | $341,230.48 |
199 | $341,230.48 | $939.44 | $0.00 | $1,929.37 | $344,099.29 |
200 | $344,099.29 | $939.44 | $0.00 | $1,945.59 | $346,984.32 |
201 | $346,984.32 | $939.44 | $0.00 | $1,961.90 | $349,885.66 |
202 | $349,885.66 | $939.44 | $0.00 | $1,978.30 | $352,803.40 |
203 | $352,803.40 | $939.44 | $0.00 | $1,994.80 | $355,737.64 |
204 | $355,737.64 | $939.44 | $0.00 | $2,011.39 | $358,688.47 |
205 | $358,688.47 | $939.44 | $0.00 | $2,028.08 | $361,655.99 |
206 | $361,655.99 | $939.44 | $0.00 | $2,044.86 | $364,640.29 |
207 | $364,640.29 | $939.44 | $0.00 | $2,061.73 | $367,641.46 |
208 | $367,641.46 | $939.44 | $0.00 | $2,078.70 | $370,659.60 |
209 | $370,659.60 | $939.44 | $0.00 | $2,095.76 | $373,694.80 |
210 | $373,694.80 | $939.44 | $0.00 | $2,112.92 | $376,747.16 |
211 | $376,747.16 | $939.44 | $0.00 | $2,130.18 | $379,816.78 |
212 | $379,816.78 | $939.44 | $0.00 | $2,147.54 | $382,903.76 |
213 | $382,903.76 | $939.44 | $0.00 | $2,164.99 | $386,008.19 |
214 | $386,008.19 | $939.44 | $0.00 | $2,182.55 | $389,130.18 |
215 | $389,130.18 | $939.44 | $0.00 | $2,200.20 | $392,269.82 |
216 | $392,269.82 | $939.44 | $0.00 | $2,217.95 | $395,427.21 |
217 | $395,427.21 | $939.44 | $107,089.77 | $2,235.80 | $291,512.68 |
218 | $291,512.68 | $939.44 | $0.00 | $1,648.26 | $294,100.38 |
219 | $294,100.38 | $939.44 | $0.00 | $1,662.89 | $296,702.71 |
220 | $296,702.71 | $939.44 | $0.00 | $1,677.60 | $299,319.75 |
221 | $299,319.75 | $939.44 | $0.00 | $1,692.40 | $301,951.59 |
222 | $301,951.59 | $939.44 | $0.00 | $1,707.28 | $304,598.31 |
223 | $304,598.31 | $939.44 | $0.00 | $1,722.24 | $307,259.99 |
224 | $307,259.99 | $939.44 | $0.00 | $1,737.29 | $309,936.72 |
225 | $309,936.72 | $939.44 | $0.00 | $1,752.43 | $312,628.59 |
226 | $312,628.59 | $939.44 | $0.00 | $1,767.65 | $315,335.68 |
227 | $315,335.68 | $939.44 | $0.00 | $1,782.95 | $318,058.07 |
228 | $318,058.07 | $939.44 | $0.00 | $1,798.35 | $320,795.86 |
229 | $320,795.86 | $939.44 | $114,586.06 | $1,813.83 | $208,963.07 |
230 | $208,963.07 | $939.44 | $0.00 | $1,181.51 | $211,084.02 |
231 | $211,084.02 | $939.44 | $0.00 | $1,193.50 | $213,216.96 |
232 | $213,216.96 | $939.44 | $0.00 | $1,205.56 | $215,361.96 |
233 | $215,361.96 | $939.44 | $0.00 | $1,217.69 | $217,519.09 |
234 | $217,519.09 | $939.44 | $0.00 | $1,229.88 | $219,688.41 |
235 | $219,688.41 | $939.44 | $0.00 | $1,242.15 | $221,870.00 |
236 | $221,870.00 | $939.44 | $0.00 | $1,254.49 | $224,063.93 |
237 | $224,063.93 | $939.44 | $0.00 | $1,266.89 | $226,270.26 |
238 | $226,270.26 | $939.44 | $0.00 | $1,279.36 | $228,489.06 |
239 | $228,489.06 | $939.44 | $0.00 | $1,291.91 | $230,720.41 |
240 | $230,720.41 | $939.44 | $0.00 | $1,304.53 | $232,964.38 |
241 | $232,964.38 | $939.44 | $122,607.08 | $1,317.21 | $112,613.95 |
242 | $112,613.95 | $939.44 | $0.00 | $636.74 | $114,190.13 |
243 | $114,190.13 | $939.44 | $0.00 | $645.65 | $115,775.22 |
244 | $115,775.22 | $939.44 | $0.00 | $654.61 | $117,369.27 |
245 | $117,369.27 | $939.44 | $0.00 | $663.62 | $118,972.33 |
246 | $118,972.33 | $939.44 | $0.00 | $672.69 | $120,584.46 |
247 | $120,584.46 | $939.44 | $0.00 | $681.80 | $122,205.70 |
248 | $122,205.70 | $939.44 | $0.00 | $690.97 | $123,836.11 |
249 | $123,836.11 | $939.44 | $0.00 | $700.19 | $125,475.74 |
250 | $125,475.74 | $939.44 | $0.00 | $709.46 | $127,124.64 |
251 | $127,124.64 | $939.44 | $0.00 | $718.78 | $128,782.86 |
252 | $128,782.86 | $939.44 | $0.00 | $728.16 | $130,450.46 |
253 | $130,450.46 | $0.00 | $131,189.58 | $737.59 | -$1.53 |