Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2037$57,217
Monthly savings required$453

How much will it cost to send your child to CUNY Hunter College in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $228,866.12 for students enrolling in 2037 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $452.92 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$22,064.00
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 Hunter College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $452.92 $0.00 $0.00 $452.92
2 $452.92 $452.92 $0.00 $2.56 $908.40
3 $908.40 $452.92 $0.00 $5.14 $1,366.46
4 $1,366.46 $452.92 $0.00 $7.73 $1,827.11
5 $1,827.11 $452.92 $0.00 $10.33 $2,290.36
6 $2,290.36 $452.92 $0.00 $12.95 $2,756.23
7 $2,756.23 $452.92 $0.00 $15.58 $3,224.73
8 $3,224.73 $452.92 $0.00 $18.23 $3,695.88
9 $3,695.88 $452.92 $0.00 $20.90 $4,169.70
10 $4,169.70 $452.92 $0.00 $23.58 $4,646.20
11 $4,646.20 $452.92 $0.00 $26.27 $5,125.39
12 $5,125.39 $452.92 $0.00 $28.98 $5,607.29
13 $5,607.29 $452.92 $0.00 $31.70 $6,091.91
14 $6,091.91 $452.92 $0.00 $34.44 $6,579.27
15 $6,579.27 $452.92 $0.00 $37.20 $7,069.39
16 $7,069.39 $452.92 $0.00 $39.97 $7,562.28
17 $7,562.28 $452.92 $0.00 $42.76 $8,057.96
18 $8,057.96 $452.92 $0.00 $45.56 $8,556.44
19 $8,556.44 $452.92 $0.00 $48.38 $9,057.74
20 $9,057.74 $452.92 $0.00 $51.21 $9,561.87
21 $9,561.87 $452.92 $0.00 $54.06 $10,068.85
22 $10,068.85 $452.92 $0.00 $56.93 $10,578.70
23 $10,578.70 $452.92 $0.00 $59.81 $11,091.43
24 $11,091.43 $452.92 $0.00 $62.71 $11,607.06
25 $11,607.06 $452.92 $0.00 $65.63 $12,125.61
26 $12,125.61 $452.92 $0.00 $68.56 $12,647.09
27 $12,647.09 $452.92 $0.00 $71.51 $13,171.52
28 $13,171.52 $452.92 $0.00 $74.47 $13,698.91
29 $13,698.91 $452.92 $0.00 $77.46 $14,229.29
30 $14,229.29 $452.92 $0.00 $80.45 $14,762.66
31 $14,762.66 $452.92 $0.00 $83.47 $15,299.05
32 $15,299.05 $452.92 $0.00 $86.50 $15,838.47
33 $15,838.47 $452.92 $0.00 $89.55 $16,380.94
34 $16,380.94 $452.92 $0.00 $92.62 $16,926.48
35 $16,926.48 $452.92 $0.00 $95.70 $17,475.10
36 $17,475.10 $452.92 $0.00 $98.81 $18,026.83
37 $18,026.83 $452.92 $0.00 $101.93 $18,581.68
38 $18,581.68 $452.92 $0.00 $105.06 $19,139.66
39 $19,139.66 $452.92 $0.00 $108.22 $19,700.80
40 $19,700.80 $452.92 $0.00 $111.39 $20,265.11
41 $20,265.11 $452.92 $0.00 $114.58 $20,832.61
42 $20,832.61 $452.92 $0.00 $117.79 $21,403.32
43 $21,403.32 $452.92 $0.00 $121.02 $21,977.26
44 $21,977.26 $452.92 $0.00 $124.26 $22,554.44
45 $22,554.44 $452.92 $0.00 $127.53 $23,134.89
46 $23,134.89 $452.92 $0.00 $130.81 $23,718.62
47 $23,718.62 $452.92 $0.00 $134.11 $24,305.65
48 $24,305.65 $452.92 $0.00 $137.43 $24,896.00
49 $24,896.00 $452.92 $0.00 $140.77 $25,489.69
50 $25,489.69 $452.92 $0.00 $144.12 $26,086.73
51 $26,086.73 $452.92 $0.00 $147.50 $26,687.15
52 $26,687.15 $452.92 $0.00 $150.89 $27,290.96
53 $27,290.96 $452.92 $0.00 $154.31 $27,898.19
54 $27,898.19 $452.92 $0.00 $157.74 $28,508.85
55 $28,508.85 $452.92 $0.00 $161.19 $29,122.96
56 $29,122.96 $452.92 $0.00 $164.67 $29,740.55
57 $29,740.55 $452.92 $0.00 $168.16 $30,361.63
58 $30,361.63 $452.92 $0.00 $171.67 $30,986.22
59 $30,986.22 $452.92 $0.00 $175.20 $31,614.34
60 $31,614.34 $452.92 $0.00 $178.75 $32,246.01
61 $32,246.01 $452.92 $0.00 $182.32 $32,881.25
62 $32,881.25 $452.92 $0.00 $185.92 $33,520.09
63 $33,520.09 $452.92 $0.00 $189.53 $34,162.54
64 $34,162.54 $452.92 $0.00 $193.16 $34,808.62
65 $34,808.62 $452.92 $0.00 $196.81 $35,458.35
66 $35,458.35 $452.92 $0.00 $200.49 $36,111.76
67 $36,111.76 $452.92 $0.00 $204.18 $36,768.86
68 $36,768.86 $452.92 $0.00 $207.90 $37,429.68
69 $37,429.68 $452.92 $0.00 $211.63 $38,094.23
70 $38,094.23 $452.92 $0.00 $215.39 $38,762.54
71 $38,762.54 $452.92 $0.00 $219.17 $39,434.63
72 $39,434.63 $452.92 $0.00 $222.97 $40,110.52
73 $40,110.52 $452.92 $0.00 $226.79 $40,790.23
74 $40,790.23 $452.92 $0.00 $230.63 $41,473.78
75 $41,473.78 $452.92 $0.00 $234.50 $42,161.20
76 $42,161.20 $452.92 $0.00 $238.39 $42,852.51
77 $42,852.51 $452.92 $0.00 $242.29 $43,547.72
78 $43,547.72 $452.92 $0.00 $246.23 $44,246.87
79 $44,246.87 $452.92 $0.00 $250.18 $44,949.97
80 $44,949.97 $452.92 $0.00 $254.15 $45,657.04
81 $45,657.04 $452.92 $0.00 $258.15 $46,368.11
82 $46,368.11 $452.92 $0.00 $262.17 $47,083.20
83 $47,083.20 $452.92 $0.00 $266.22 $47,802.34
84 $47,802.34 $452.92 $0.00 $270.28 $48,525.54
85 $48,525.54 $452.92 $0.00 $274.37 $49,252.83
86 $49,252.83 $452.92 $0.00 $278.48 $49,984.23
87 $49,984.23 $452.92 $0.00 $282.62 $50,719.77
88 $50,719.77 $452.92 $0.00 $286.78 $51,459.47
89 $51,459.47 $452.92 $0.00 $290.96 $52,203.35
90 $52,203.35 $452.92 $0.00 $295.17 $52,951.44
91 $52,951.44 $452.92 $0.00 $299.40 $53,703.76
92 $53,703.76 $452.92 $0.00 $303.65 $54,460.33
93 $54,460.33 $452.92 $0.00 $307.93 $55,221.18
94 $55,221.18 $452.92 $0.00 $312.23 $55,986.33
95 $55,986.33 $452.92 $0.00 $316.55 $56,755.80
96 $56,755.80 $452.92 $0.00 $320.91 $57,529.63
97 $57,529.63 $452.92 $0.00 $325.28 $58,307.83
98 $58,307.83 $452.92 $0.00 $329.68 $59,090.43
99 $59,090.43 $452.92 $0.00 $334.11 $59,877.46
100 $59,877.46 $452.92 $0.00 $338.56 $60,668.94
101 $60,668.94 $452.92 $0.00 $343.03 $61,464.89
102 $61,464.89 $452.92 $0.00 $347.53 $62,265.34
103 $62,265.34 $452.92 $0.00 $352.06 $63,070.32
104 $63,070.32 $452.92 $0.00 $356.61 $63,879.85
105 $63,879.85 $452.92 $0.00 $361.19 $64,693.96
106 $64,693.96 $452.92 $0.00 $365.79 $65,512.67
107 $65,512.67 $452.92 $0.00 $370.42 $66,336.01
108 $66,336.01 $452.92 $0.00 $375.07 $67,164.00
109 $67,164.00 $452.92 $0.00 $379.76 $67,996.68
110 $67,996.68 $452.92 $0.00 $384.46 $68,834.06
111 $68,834.06 $452.92 $0.00 $389.20 $69,676.18
112 $69,676.18 $452.92 $0.00 $393.96 $70,523.06
113 $70,523.06 $452.92 $0.00 $398.75 $71,374.73
114 $71,374.73 $452.92 $0.00 $403.56 $72,231.21
115 $72,231.21 $452.92 $0.00 $408.41 $73,092.54
116 $73,092.54 $452.92 $0.00 $413.28 $73,958.74
117 $73,958.74 $452.92 $0.00 $418.17 $74,829.83
118 $74,829.83 $452.92 $0.00 $423.10 $75,705.85
119 $75,705.85 $452.92 $0.00 $428.05 $76,586.82
120 $76,586.82 $452.92 $0.00 $433.03 $77,472.77
121 $77,472.77 $452.92 $0.00 $438.04 $78,363.73
122 $78,363.73 $452.92 $0.00 $443.08 $79,259.73
123 $79,259.73 $452.92 $0.00 $448.15 $80,160.80
124 $80,160.80 $452.92 $0.00 $453.24 $81,066.96
125 $81,066.96 $452.92 $0.00 $458.36 $81,978.24
126 $81,978.24 $452.92 $0.00 $463.52 $82,894.68
127 $82,894.68 $452.92 $0.00 $468.70 $83,816.30
128 $83,816.30 $452.92 $0.00 $473.91 $84,743.13
129 $84,743.13 $452.92 $0.00 $479.15 $85,675.20
130 $85,675.20 $452.92 $0.00 $484.42 $86,612.54
131 $86,612.54 $452.92 $0.00 $489.72 $87,555.18
132 $87,555.18 $452.92 $0.00 $495.05 $88,503.15
133 $88,503.15 $452.92 $0.00 $500.41 $89,456.48
134 $89,456.48 $452.92 $0.00 $505.80 $90,415.20
135 $90,415.20 $452.92 $0.00 $511.22 $91,379.34
136 $91,379.34 $452.92 $0.00 $516.67 $92,348.93
137 $92,348.93 $452.92 $0.00 $522.15 $93,324.00
138 $93,324.00 $452.92 $0.00 $527.67 $94,304.59
139 $94,304.59 $452.92 $0.00 $533.21 $95,290.72
140 $95,290.72 $452.92 $0.00 $538.79 $96,282.43
141 $96,282.43 $452.92 $0.00 $544.39 $97,279.74
142 $97,279.74 $452.92 $0.00 $550.03 $98,282.69
143 $98,282.69 $452.92 $0.00 $555.70 $99,291.31
144 $99,291.31 $452.92 $0.00 $561.41 $100,305.64
145 $100,305.64 $452.92 $0.00 $567.14 $101,325.70
146 $101,325.70 $452.92 $0.00 $572.91 $102,351.53
147 $102,351.53 $452.92 $0.00 $578.71 $103,383.16
148 $103,383.16 $452.92 $0.00 $584.54 $104,420.62
149 $104,420.62 $452.92 $0.00 $590.41 $105,463.95
150 $105,463.95 $452.92 $0.00 $596.31 $106,513.18
151 $106,513.18 $452.92 $0.00 $602.24 $107,568.34
152 $107,568.34 $452.92 $0.00 $608.21 $108,629.47
153 $108,629.47 $452.92 $0.00 $614.21 $109,696.60
154 $109,696.60 $452.92 $0.00 $620.24 $110,769.76
155 $110,769.76 $452.92 $0.00 $626.31 $111,848.99
156 $111,848.99 $452.92 $0.00 $632.41 $112,934.32
157 $112,934.32 $452.92 $0.00 $638.55 $114,025.79
158 $114,025.79 $452.92 $0.00 $644.72 $115,123.43
159 $115,123.43 $452.92 $0.00 $650.92 $116,227.27
160 $116,227.27 $452.92 $0.00 $657.17 $117,337.36
161 $117,337.36 $452.92 $0.00 $663.44 $118,453.72
162 $118,453.72 $452.92 $0.00 $669.75 $119,576.39
163 $119,576.39 $452.92 $0.00 $676.10 $120,705.41
164 $120,705.41 $452.92 $0.00 $682.49 $121,840.82
165 $121,840.82 $452.92 $0.00 $688.91 $122,982.65
166 $122,982.65 $452.92 $0.00 $695.36 $124,130.93
167 $124,130.93 $452.92 $0.00 $701.85 $125,285.70
168 $125,285.70 $452.92 $0.00 $708.38 $126,447.00
169 $126,447.00 $452.92 $0.00 $714.95 $127,614.87
170 $127,614.87 $452.92 $0.00 $721.55 $128,789.34
171 $128,789.34 $452.92 $0.00 $728.19 $129,970.45
172 $129,970.45 $452.92 $0.00 $734.87 $131,158.24
173 $131,158.24 $452.92 $0.00 $741.59 $132,352.75
174 $132,352.75 $452.92 $0.00 $748.34 $133,554.01
175 $133,554.01 $452.92 $0.00 $755.13 $134,762.06
176 $134,762.06 $452.92 $0.00 $761.96 $135,976.94
177 $135,976.94 $452.92 $0.00 $768.83 $137,198.69
178 $137,198.69 $452.92 $0.00 $775.74 $138,427.35
179 $138,427.35 $452.92 $0.00 $782.69 $139,662.96
180 $139,662.96 $452.92 $0.00 $789.67 $140,905.55
181 $140,905.55 $452.92 $0.00 $796.70 $142,155.17
182 $142,155.17 $452.92 $0.00 $803.77 $143,411.86
183 $143,411.86 $452.92 $0.00 $810.87 $144,675.65
184 $144,675.65 $452.92 $0.00 $818.02 $145,946.59
185 $145,946.59 $452.92 $0.00 $825.20 $147,224.71
186 $147,224.71 $452.92 $0.00 $832.43 $148,510.06
187 $148,510.06 $452.92 $0.00 $839.70 $149,802.68
188 $149,802.68 $452.92 $0.00 $847.01 $151,102.61
189 $151,102.61 $452.92 $0.00 $854.36 $152,409.89
190 $152,409.89 $452.92 $0.00 $861.75 $153,724.56
191 $153,724.56 $452.92 $0.00 $869.18 $155,046.66
192 $155,046.66 $452.92 $0.00 $876.66 $156,376.24
193 $156,376.24 $452.92 $0.00 $884.17 $157,713.33
194 $157,713.33 $452.92 $0.00 $891.73 $159,057.98
195 $159,057.98 $452.92 $0.00 $899.34 $160,410.24
196 $160,410.24 $452.92 $0.00 $906.98 $161,770.14
197 $161,770.14 $452.92 $0.00 $914.67 $163,137.73
198 $163,137.73 $452.92 $0.00 $922.40 $164,513.05
199 $164,513.05 $452.92 $0.00 $930.18 $165,896.15
200 $165,896.15 $452.92 $0.00 $938.00 $167,287.07
201 $167,287.07 $452.92 $0.00 $945.87 $168,685.86
202 $168,685.86 $452.92 $0.00 $953.77 $170,092.55
203 $170,092.55 $452.92 $0.00 $961.73 $171,507.20
204 $171,507.20 $452.92 $0.00 $969.73 $172,929.85
205 $172,929.85 $452.92 $0.00 $977.77 $174,360.54
206 $174,360.54 $452.92 $0.00 $985.86 $175,799.32
207 $175,799.32 $452.92 $0.00 $993.99 $177,246.23
208 $177,246.23 $452.92 $0.00 $1,002.18 $178,701.33
209 $178,701.33 $452.92 $0.00 $1,010.40 $180,164.65
210 $180,164.65 $452.92 $0.00 $1,018.68 $181,636.25
211 $181,636.25 $452.92 $0.00 $1,027.00 $183,116.17
212 $183,116.17 $452.92 $0.00 $1,035.37 $184,604.46
213 $184,604.46 $452.92 $0.00 $1,043.78 $186,101.16
214 $186,101.16 $452.92 $0.00 $1,052.24 $187,606.32
215 $187,606.32 $452.92 $0.00 $1,060.75 $189,119.99
216 $189,119.99 $452.92 $0.00 $1,069.31 $190,642.22
217 $190,642.22 $452.92 $53,099.65 $1,077.92 $139,073.41
218 $139,073.41 $452.92 $0.00 $786.34 $140,312.67
219 $140,312.67 $452.92 $0.00 $793.35 $141,558.94
220 $141,558.94 $452.92 $0.00 $800.39 $142,812.25
221 $142,812.25 $452.92 $0.00 $807.48 $144,072.65
222 $144,072.65 $452.92 $0.00 $814.61 $145,340.18
223 $145,340.18 $452.92 $0.00 $821.77 $146,614.87
224 $146,614.87 $452.92 $0.00 $828.98 $147,896.77
225 $147,896.77 $452.92 $0.00 $836.23 $149,185.92
226 $149,185.92 $452.92 $0.00 $843.52 $150,482.36
227 $150,482.36 $452.92 $0.00 $850.85 $151,786.13
228 $151,786.13 $452.92 $0.00 $858.22 $153,097.27
229 $153,097.27 $452.92 $55,754.63 $865.63 $98,661.19
230 $98,661.19 $452.92 $0.00 $557.84 $99,671.95
231 $99,671.95 $452.92 $0.00 $563.56 $100,688.43
232 $100,688.43 $452.92 $0.00 $569.31 $101,710.66
233 $101,710.66 $452.92 $0.00 $575.09 $102,738.67
234 $102,738.67 $452.92 $0.00 $580.90 $103,772.49
235 $103,772.49 $452.92 $0.00 $586.74 $104,812.15
236 $104,812.15 $452.92 $0.00 $592.62 $105,857.69
237 $105,857.69 $452.92 $0.00 $598.53 $106,909.14
238 $106,909.14 $452.92 $0.00 $604.48 $107,966.54
239 $107,966.54 $452.92 $0.00 $610.46 $109,029.92
240 $109,029.92 $452.92 $0.00 $616.47 $110,099.31
241 $110,099.31 $452.92 $58,542.36 $622.52 $52,632.39
242 $52,632.39 $452.92 $0.00 $297.59 $53,382.90
243 $53,382.90 $452.92 $0.00 $301.83 $54,137.65
244 $54,137.65 $452.92 $0.00 $306.10 $54,896.67
245 $54,896.67 $452.92 $0.00 $310.39 $55,659.98
246 $55,659.98 $452.92 $0.00 $314.71 $56,427.61
247 $56,427.61 $452.92 $0.00 $319.05 $57,199.58
248 $57,199.58 $452.92 $0.00 $323.41 $57,975.91
249 $57,975.91 $452.92 $0.00 $327.80 $58,756.63
250 $58,756.63 $452.92 $0.00 $332.22 $59,541.77
251 $59,541.77 $452.92 $0.00 $336.66 $60,331.35
252 $60,331.35 $452.92 $0.00 $341.12 $61,125.39
253 $61,125.39 $0.00 $61,469.48 $345.61 $1.52