Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$58,033
Monthly savings required$459

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 $232,133.56 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $459.39 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$22,379.00
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 $459.39 $0.00 $0.00 $459.39
2 $459.39 $459.39 $0.00 $2.60 $921.38
3 $921.38 $459.39 $0.00 $5.21 $1,385.98
4 $1,385.98 $459.39 $0.00 $7.84 $1,853.21
5 $1,853.21 $459.39 $0.00 $10.48 $2,323.08
6 $2,323.08 $459.39 $0.00 $13.14 $2,795.61
7 $2,795.61 $459.39 $0.00 $15.81 $3,270.81
8 $3,270.81 $459.39 $0.00 $18.49 $3,748.69
9 $3,748.69 $459.39 $0.00 $21.20 $4,229.28
10 $4,229.28 $459.39 $0.00 $23.91 $4,712.58
11 $4,712.58 $459.39 $0.00 $26.65 $5,198.62
12 $5,198.62 $459.39 $0.00 $29.39 $5,687.40
13 $5,687.40 $459.39 $0.00 $32.16 $6,178.95
14 $6,178.95 $459.39 $0.00 $34.94 $6,673.28
15 $6,673.28 $459.39 $0.00 $37.73 $7,170.40
16 $7,170.40 $459.39 $0.00 $40.54 $7,670.33
17 $7,670.33 $459.39 $0.00 $43.37 $8,173.09
18 $8,173.09 $459.39 $0.00 $46.21 $8,678.69
19 $8,678.69 $459.39 $0.00 $49.07 $9,187.15
20 $9,187.15 $459.39 $0.00 $51.95 $9,698.49
21 $9,698.49 $459.39 $0.00 $54.84 $10,212.72
22 $10,212.72 $459.39 $0.00 $57.74 $10,729.85
23 $10,729.85 $459.39 $0.00 $60.67 $11,249.91
24 $11,249.91 $459.39 $0.00 $63.61 $11,772.91
25 $11,772.91 $459.39 $0.00 $66.57 $12,298.87
26 $12,298.87 $459.39 $0.00 $69.54 $12,827.80
27 $12,827.80 $459.39 $0.00 $72.53 $13,359.72
28 $13,359.72 $459.39 $0.00 $75.54 $13,894.65
29 $13,894.65 $459.39 $0.00 $78.56 $14,432.60
30 $14,432.60 $459.39 $0.00 $81.60 $14,973.59
31 $14,973.59 $459.39 $0.00 $84.66 $15,517.64
32 $15,517.64 $459.39 $0.00 $87.74 $16,064.77
33 $16,064.77 $459.39 $0.00 $90.83 $16,614.99
34 $16,614.99 $459.39 $0.00 $93.94 $17,168.32
35 $17,168.32 $459.39 $0.00 $97.07 $17,724.78
36 $17,724.78 $459.39 $0.00 $100.22 $18,284.39
37 $18,284.39 $459.39 $0.00 $103.38 $18,847.16
38 $18,847.16 $459.39 $0.00 $106.56 $19,413.11
39 $19,413.11 $459.39 $0.00 $109.76 $19,982.26
40 $19,982.26 $459.39 $0.00 $112.98 $20,554.63
41 $20,554.63 $459.39 $0.00 $116.22 $21,130.24
42 $21,130.24 $459.39 $0.00 $119.47 $21,709.10
43 $21,709.10 $459.39 $0.00 $122.75 $22,291.24
44 $22,291.24 $459.39 $0.00 $126.04 $22,876.67
45 $22,876.67 $459.39 $0.00 $129.35 $23,465.41
46 $23,465.41 $459.39 $0.00 $132.68 $24,057.48
47 $24,057.48 $459.39 $0.00 $136.02 $24,652.89
48 $24,652.89 $459.39 $0.00 $139.39 $25,251.67
49 $25,251.67 $459.39 $0.00 $142.78 $25,853.84
50 $25,853.84 $459.39 $0.00 $146.18 $26,459.41
51 $26,459.41 $459.39 $0.00 $149.61 $27,068.41
52 $27,068.41 $459.39 $0.00 $153.05 $27,680.85
53 $27,680.85 $459.39 $0.00 $156.51 $28,296.75
54 $28,296.75 $459.39 $0.00 $159.99 $28,916.13
55 $28,916.13 $459.39 $0.00 $163.50 $29,539.02
56 $29,539.02 $459.39 $0.00 $167.02 $30,165.43
57 $30,165.43 $459.39 $0.00 $170.56 $30,795.38
58 $30,795.38 $459.39 $0.00 $174.12 $31,428.89
59 $31,428.89 $459.39 $0.00 $177.70 $32,065.98
60 $32,065.98 $459.39 $0.00 $181.31 $32,706.68
61 $32,706.68 $459.39 $0.00 $184.93 $33,351.00
62 $33,351.00 $459.39 $0.00 $188.57 $33,998.96
63 $33,998.96 $459.39 $0.00 $192.24 $34,650.59
64 $34,650.59 $459.39 $0.00 $195.92 $35,305.90
65 $35,305.90 $459.39 $0.00 $199.62 $35,964.91
66 $35,964.91 $459.39 $0.00 $203.35 $36,627.65
67 $36,627.65 $459.39 $0.00 $207.10 $37,294.14
68 $37,294.14 $459.39 $0.00 $210.87 $37,964.40
69 $37,964.40 $459.39 $0.00 $214.66 $38,638.45
70 $38,638.45 $459.39 $0.00 $218.47 $39,316.31
71 $39,316.31 $459.39 $0.00 $222.30 $39,998.00
72 $39,998.00 $459.39 $0.00 $226.15 $40,683.54
73 $40,683.54 $459.39 $0.00 $230.03 $41,372.96
74 $41,372.96 $459.39 $0.00 $233.93 $42,066.28
75 $42,066.28 $459.39 $0.00 $237.85 $42,763.52
76 $42,763.52 $459.39 $0.00 $241.79 $43,464.70
77 $43,464.70 $459.39 $0.00 $245.76 $44,169.85
78 $44,169.85 $459.39 $0.00 $249.74 $44,878.98
79 $44,878.98 $459.39 $0.00 $253.75 $45,592.12
80 $45,592.12 $459.39 $0.00 $257.78 $46,309.29
81 $46,309.29 $459.39 $0.00 $261.84 $47,030.52
82 $47,030.52 $459.39 $0.00 $265.92 $47,755.83
83 $47,755.83 $459.39 $0.00 $270.02 $48,485.24
84 $48,485.24 $459.39 $0.00 $274.14 $49,218.77
85 $49,218.77 $459.39 $0.00 $278.29 $49,956.45
86 $49,956.45 $459.39 $0.00 $282.46 $50,698.30
87 $50,698.30 $459.39 $0.00 $286.66 $51,444.35
88 $51,444.35 $459.39 $0.00 $290.87 $52,194.61
89 $52,194.61 $459.39 $0.00 $295.12 $52,949.12
90 $52,949.12 $459.39 $0.00 $299.38 $53,707.89
91 $53,707.89 $459.39 $0.00 $303.67 $54,470.95
92 $54,470.95 $459.39 $0.00 $307.99 $55,238.33
93 $55,238.33 $459.39 $0.00 $312.33 $56,010.05
94 $56,010.05 $459.39 $0.00 $316.69 $56,786.13
95 $56,786.13 $459.39 $0.00 $321.08 $57,566.60
96 $57,566.60 $459.39 $0.00 $325.49 $58,351.48
97 $58,351.48 $459.39 $0.00 $329.93 $59,140.80
98 $59,140.80 $459.39 $0.00 $334.39 $59,934.58
99 $59,934.58 $459.39 $0.00 $338.88 $60,732.85
100 $60,732.85 $459.39 $0.00 $343.39 $61,535.63
101 $61,535.63 $459.39 $0.00 $347.93 $62,342.95
102 $62,342.95 $459.39 $0.00 $352.50 $63,154.84
103 $63,154.84 $459.39 $0.00 $357.09 $63,971.32
104 $63,971.32 $459.39 $0.00 $361.70 $64,792.41
105 $64,792.41 $459.39 $0.00 $366.35 $65,618.15
106 $65,618.15 $459.39 $0.00 $371.01 $66,448.55
107 $66,448.55 $459.39 $0.00 $375.71 $67,283.65
108 $67,283.65 $459.39 $0.00 $380.43 $68,123.47
109 $68,123.47 $459.39 $0.00 $385.18 $68,968.04
110 $68,968.04 $459.39 $0.00 $389.96 $69,817.39
111 $69,817.39 $459.39 $0.00 $394.76 $70,671.54
112 $70,671.54 $459.39 $0.00 $399.59 $71,530.52
113 $71,530.52 $459.39 $0.00 $404.44 $72,394.35
114 $72,394.35 $459.39 $0.00 $409.33 $73,263.07
115 $73,263.07 $459.39 $0.00 $414.24 $74,136.70
116 $74,136.70 $459.39 $0.00 $419.18 $75,015.27
117 $75,015.27 $459.39 $0.00 $424.15 $75,898.81
118 $75,898.81 $459.39 $0.00 $429.14 $76,787.34
119 $76,787.34 $459.39 $0.00 $434.17 $77,680.90
120 $77,680.90 $459.39 $0.00 $439.22 $78,579.51
121 $78,579.51 $459.39 $0.00 $444.30 $79,483.20
122 $79,483.20 $459.39 $0.00 $449.41 $80,392.00
123 $80,392.00 $459.39 $0.00 $454.55 $81,305.94
124 $81,305.94 $459.39 $0.00 $459.72 $82,225.05
125 $82,225.05 $459.39 $0.00 $464.91 $83,149.35
126 $83,149.35 $459.39 $0.00 $470.14 $84,078.88
127 $84,078.88 $459.39 $0.00 $475.39 $85,013.66
128 $85,013.66 $459.39 $0.00 $480.68 $85,953.73
129 $85,953.73 $459.39 $0.00 $485.99 $86,899.11
130 $86,899.11 $459.39 $0.00 $491.34 $87,849.84
131 $87,849.84 $459.39 $0.00 $496.72 $88,805.95
132 $88,805.95 $459.39 $0.00 $502.12 $89,767.46
133 $89,767.46 $459.39 $0.00 $507.56 $90,734.41
134 $90,734.41 $459.39 $0.00 $513.03 $91,706.83
135 $91,706.83 $459.39 $0.00 $518.52 $92,684.74
136 $92,684.74 $459.39 $0.00 $524.05 $93,668.18
137 $93,668.18 $459.39 $0.00 $529.61 $94,657.18
138 $94,657.18 $459.39 $0.00 $535.21 $95,651.78
139 $95,651.78 $459.39 $0.00 $540.83 $96,652.00
140 $96,652.00 $459.39 $0.00 $546.48 $97,657.87
141 $97,657.87 $459.39 $0.00 $552.17 $98,669.43
142 $98,669.43 $459.39 $0.00 $557.89 $99,686.71
143 $99,686.71 $459.39 $0.00 $563.64 $100,709.74
144 $100,709.74 $459.39 $0.00 $569.43 $101,738.56
145 $101,738.56 $459.39 $0.00 $575.24 $102,773.19
146 $102,773.19 $459.39 $0.00 $581.09 $103,813.67
147 $103,813.67 $459.39 $0.00 $586.98 $104,860.04
148 $104,860.04 $459.39 $0.00 $592.89 $105,912.32
149 $105,912.32 $459.39 $0.00 $598.84 $106,970.55
150 $106,970.55 $459.39 $0.00 $604.83 $108,034.77
151 $108,034.77 $459.39 $0.00 $610.84 $109,105.00
152 $109,105.00 $459.39 $0.00 $616.90 $110,181.29
153 $110,181.29 $459.39 $0.00 $622.98 $111,263.66
154 $111,263.66 $459.39 $0.00 $629.10 $112,352.15
155 $112,352.15 $459.39 $0.00 $635.26 $113,446.80
156 $113,446.80 $459.39 $0.00 $641.44 $114,547.63
157 $114,547.63 $459.39 $0.00 $647.67 $115,654.69
158 $115,654.69 $459.39 $0.00 $653.93 $116,768.01
159 $116,768.01 $459.39 $0.00 $660.22 $117,887.62
160 $117,887.62 $459.39 $0.00 $666.55 $119,013.56
161 $119,013.56 $459.39 $0.00 $672.92 $120,145.87
162 $120,145.87 $459.39 $0.00 $679.32 $121,284.58
163 $121,284.58 $459.39 $0.00 $685.76 $122,429.73
164 $122,429.73 $459.39 $0.00 $692.24 $123,581.36
165 $123,581.36 $459.39 $0.00 $698.75 $124,739.50
166 $124,739.50 $459.39 $0.00 $705.30 $125,904.19
167 $125,904.19 $459.39 $0.00 $711.88 $127,075.46
168 $127,075.46 $459.39 $0.00 $718.50 $128,253.35
169 $128,253.35 $459.39 $0.00 $725.16 $129,437.90
170 $129,437.90 $459.39 $0.00 $731.86 $130,629.15
171 $130,629.15 $459.39 $0.00 $738.60 $131,827.14
172 $131,827.14 $459.39 $0.00 $745.37 $133,031.90
173 $133,031.90 $459.39 $0.00 $752.18 $134,243.47
174 $134,243.47 $459.39 $0.00 $759.03 $135,461.89
175 $135,461.89 $459.39 $0.00 $765.92 $136,687.20
176 $136,687.20 $459.39 $0.00 $772.85 $137,919.44
177 $137,919.44 $459.39 $0.00 $779.82 $139,158.65
178 $139,158.65 $459.39 $0.00 $786.82 $140,404.86
179 $140,404.86 $459.39 $0.00 $793.87 $141,658.12
180 $141,658.12 $459.39 $0.00 $800.96 $142,918.47
181 $142,918.47 $459.39 $0.00 $808.08 $144,185.94
182 $144,185.94 $459.39 $0.00 $815.25 $145,460.58
183 $145,460.58 $459.39 $0.00 $822.46 $146,742.43
184 $146,742.43 $459.39 $0.00 $829.70 $148,031.52
185 $148,031.52 $459.39 $0.00 $836.99 $149,327.90
186 $149,327.90 $459.39 $0.00 $844.32 $150,631.61
187 $150,631.61 $459.39 $0.00 $851.69 $151,942.69
188 $151,942.69 $459.39 $0.00 $859.11 $153,261.19
189 $153,261.19 $459.39 $0.00 $866.56 $154,587.14
190 $154,587.14 $459.39 $0.00 $874.06 $155,920.59
191 $155,920.59 $459.39 $0.00 $881.60 $157,261.58
192 $157,261.58 $459.39 $0.00 $889.18 $158,610.15
193 $158,610.15 $459.39 $0.00 $896.80 $159,966.34
194 $159,966.34 $459.39 $0.00 $904.47 $161,330.20
195 $161,330.20 $459.39 $0.00 $912.18 $162,701.77
196 $162,701.77 $459.39 $0.00 $919.94 $164,081.10
197 $164,081.10 $459.39 $0.00 $927.74 $165,468.23
198 $165,468.23 $459.39 $0.00 $935.58 $166,863.20
199 $166,863.20 $459.39 $0.00 $943.47 $168,266.06
200 $168,266.06 $459.39 $0.00 $951.40 $169,676.85
201 $169,676.85 $459.39 $0.00 $959.38 $171,095.62
202 $171,095.62 $459.39 $0.00 $967.40 $172,522.41
203 $172,522.41 $459.39 $0.00 $975.47 $173,957.27
204 $173,957.27 $459.39 $0.00 $983.58 $175,400.24
205 $175,400.24 $459.39 $0.00 $991.74 $176,851.37
206 $176,851.37 $459.39 $0.00 $999.94 $178,310.70
207 $178,310.70 $459.39 $0.00 $1,008.19 $179,778.28
208 $179,778.28 $459.39 $0.00 $1,016.49 $181,254.16
209 $181,254.16 $459.39 $0.00 $1,024.84 $182,738.39
210 $182,738.39 $459.39 $0.00 $1,033.23 $184,231.01
211 $184,231.01 $459.39 $0.00 $1,041.67 $185,732.07
212 $185,732.07 $459.39 $0.00 $1,050.16 $187,241.62
213 $187,241.62 $459.39 $0.00 $1,058.69 $188,759.70
214 $188,759.70 $459.39 $0.00 $1,067.27 $190,286.36
215 $190,286.36 $459.39 $0.00 $1,075.91 $191,821.66
216 $191,821.66 $459.39 $0.00 $1,084.59 $193,365.64
217 $193,365.64 $459.39 $53,857.73 $1,093.32 $141,060.62
218 $141,060.62 $459.39 $0.00 $797.58 $142,317.59
219 $142,317.59 $459.39 $0.00 $804.68 $143,581.66
220 $143,581.66 $459.39 $0.00 $811.83 $144,852.88
221 $144,852.88 $459.39 $0.00 $819.02 $146,131.29
222 $146,131.29 $459.39 $0.00 $826.25 $147,416.93
223 $147,416.93 $459.39 $0.00 $833.52 $148,709.84
224 $148,709.84 $459.39 $0.00 $840.83 $150,010.06
225 $150,010.06 $459.39 $0.00 $848.18 $151,317.63
226 $151,317.63 $459.39 $0.00 $855.57 $152,632.59
227 $152,632.59 $459.39 $0.00 $863.01 $153,954.99
228 $153,954.99 $459.39 $0.00 $870.48 $155,284.86
229 $155,284.86 $459.39 $56,550.62 $878.00 $100,071.63
230 $100,071.63 $459.39 $0.00 $565.82 $101,096.84
231 $101,096.84 $459.39 $0.00 $571.62 $102,127.85
232 $102,127.85 $459.39 $0.00 $577.45 $103,164.69
233 $103,164.69 $459.39 $0.00 $583.31 $104,207.39
234 $104,207.39 $459.39 $0.00 $589.20 $105,255.98
235 $105,255.98 $459.39 $0.00 $595.13 $106,310.50
236 $106,310.50 $459.39 $0.00 $601.10 $107,370.99
237 $107,370.99 $459.39 $0.00 $607.09 $108,437.47
238 $108,437.47 $459.39 $0.00 $613.12 $109,509.98
239 $109,509.98 $459.39 $0.00 $619.19 $110,588.56
240 $110,588.56 $459.39 $0.00 $625.28 $111,673.23
241 $111,673.23 $459.39 $59,378.15 $631.42 $53,385.89
242 $53,385.89 $459.39 $0.00 $301.85 $54,147.13
243 $54,147.13 $459.39 $0.00 $306.16 $54,912.68
244 $54,912.68 $459.39 $0.00 $310.48 $55,682.55
245 $55,682.55 $459.39 $0.00 $314.84 $56,456.78
246 $56,456.78 $459.39 $0.00 $319.21 $57,235.38
247 $57,235.38 $459.39 $0.00 $323.62 $58,018.39
248 $58,018.39 $459.39 $0.00 $328.04 $58,805.82
249 $58,805.82 $459.39 $0.00 $332.50 $59,597.71
250 $59,597.71 $459.39 $0.00 $336.97 $60,394.07
251 $60,394.07 $459.39 $0.00 $341.48 $61,194.94
252 $61,194.94 $459.39 $0.00 $346.01 $62,000.34
253 $62,000.34 $0.00 $62,347.06 $350.56 $3.84