Quantcast

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2038$91,439
Monthly savings required$724

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 $365,756.35 for students enrolling in 2038 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $723.82 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$35,261.00
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 $723.82 $0.00 $0.00 $723.82
2 $723.82 $723.82 $0.00 $4.09 $1,451.73
3 $1,451.73 $723.82 $0.00 $8.21 $2,183.76
4 $2,183.76 $723.82 $0.00 $12.35 $2,919.93
5 $2,919.93 $723.82 $0.00 $16.51 $3,660.26
6 $3,660.26 $723.82 $0.00 $20.70 $4,404.78
7 $4,404.78 $723.82 $0.00 $24.91 $5,153.51
8 $5,153.51 $723.82 $0.00 $29.14 $5,906.47
9 $5,906.47 $723.82 $0.00 $33.40 $6,663.69
10 $6,663.69 $723.82 $0.00 $37.68 $7,425.19
11 $7,425.19 $723.82 $0.00 $41.98 $8,190.99
12 $8,190.99 $723.82 $0.00 $46.31 $8,961.12
13 $8,961.12 $723.82 $0.00 $50.67 $9,735.61
14 $9,735.61 $723.82 $0.00 $55.05 $10,514.48
15 $10,514.48 $723.82 $0.00 $59.45 $11,297.75
16 $11,297.75 $723.82 $0.00 $63.88 $12,085.45
17 $12,085.45 $723.82 $0.00 $68.33 $12,877.60
18 $12,877.60 $723.82 $0.00 $72.81 $13,674.23
19 $13,674.23 $723.82 $0.00 $77.32 $14,475.37
20 $14,475.37 $723.82 $0.00 $81.85 $15,281.04
21 $15,281.04 $723.82 $0.00 $86.40 $16,091.26
22 $16,091.26 $723.82 $0.00 $90.98 $16,906.06
23 $16,906.06 $723.82 $0.00 $95.59 $17,725.47
24 $17,725.47 $723.82 $0.00 $100.22 $18,549.51
25 $18,549.51 $723.82 $0.00 $104.88 $19,378.21
26 $19,378.21 $723.82 $0.00 $109.57 $20,211.60
27 $20,211.60 $723.82 $0.00 $114.28 $21,049.70
28 $21,049.70 $723.82 $0.00 $119.02 $21,892.54
29 $21,892.54 $723.82 $0.00 $123.78 $22,740.14
30 $22,740.14 $723.82 $0.00 $128.58 $23,592.54
31 $23,592.54 $723.82 $0.00 $133.40 $24,449.76
32 $24,449.76 $723.82 $0.00 $138.24 $25,311.82
33 $25,311.82 $723.82 $0.00 $143.12 $26,178.76
34 $26,178.76 $723.82 $0.00 $148.02 $27,050.60
35 $27,050.60 $723.82 $0.00 $152.95 $27,927.37
36 $27,927.37 $723.82 $0.00 $157.91 $28,809.10
37 $28,809.10 $723.82 $0.00 $162.89 $29,695.81
38 $29,695.81 $723.82 $0.00 $167.90 $30,587.53
39 $30,587.53 $723.82 $0.00 $172.95 $31,484.30
40 $31,484.30 $723.82 $0.00 $178.02 $32,386.14
41 $32,386.14 $723.82 $0.00 $183.12 $33,293.08
42 $33,293.08 $723.82 $0.00 $188.24 $34,205.14
43 $34,205.14 $723.82 $0.00 $193.40 $35,122.36
44 $35,122.36 $723.82 $0.00 $198.59 $36,044.77
45 $36,044.77 $723.82 $0.00 $203.80 $36,972.39
46 $36,972.39 $723.82 $0.00 $209.05 $37,905.26
47 $37,905.26 $723.82 $0.00 $214.32 $38,843.40
48 $38,843.40 $723.82 $0.00 $219.63 $39,786.85
49 $39,786.85 $723.82 $0.00 $224.96 $40,735.63
50 $40,735.63 $723.82 $0.00 $230.33 $41,689.78
51 $41,689.78 $723.82 $0.00 $235.72 $42,649.32
52 $42,649.32 $723.82 $0.00 $241.15 $43,614.29
53 $43,614.29 $723.82 $0.00 $246.60 $44,584.71
54 $44,584.71 $723.82 $0.00 $252.09 $45,560.62
55 $45,560.62 $723.82 $0.00 $257.61 $46,542.05
56 $46,542.05 $723.82 $0.00 $263.16 $47,529.03
57 $47,529.03 $723.82 $0.00 $268.74 $48,521.59
58 $48,521.59 $723.82 $0.00 $274.35 $49,519.76
59 $49,519.76 $723.82 $0.00 $279.99 $50,523.57
60 $50,523.57 $723.82 $0.00 $285.67 $51,533.06
61 $51,533.06 $723.82 $0.00 $291.38 $52,548.26
62 $52,548.26 $723.82 $0.00 $297.12 $53,569.20
63 $53,569.20 $723.82 $0.00 $302.89 $54,595.91
64 $54,595.91 $723.82 $0.00 $308.69 $55,628.42
65 $55,628.42 $723.82 $0.00 $314.53 $56,666.77
66 $56,666.77 $723.82 $0.00 $320.40 $57,710.99
67 $57,710.99 $723.82 $0.00 $326.31 $58,761.12
68 $58,761.12 $723.82 $0.00 $332.24 $59,817.18
69 $59,817.18 $723.82 $0.00 $338.22 $60,879.22
70 $60,879.22 $723.82 $0.00 $344.22 $61,947.26
71 $61,947.26 $723.82 $0.00 $350.26 $63,021.34
72 $63,021.34 $723.82 $0.00 $356.33 $64,101.49
73 $64,101.49 $723.82 $0.00 $362.44 $65,187.75
74 $65,187.75 $723.82 $0.00 $368.58 $66,280.15
75 $66,280.15 $723.82 $0.00 $374.76 $67,378.73
76 $67,378.73 $723.82 $0.00 $380.97 $68,483.52
77 $68,483.52 $723.82 $0.00 $387.22 $69,594.56
78 $69,594.56 $723.82 $0.00 $393.50 $70,711.88
79 $70,711.88 $723.82 $0.00 $399.82 $71,835.52
80 $71,835.52 $723.82 $0.00 $406.17 $72,965.51
81 $72,965.51 $723.82 $0.00 $412.56 $74,101.89
82 $74,101.89 $723.82 $0.00 $418.98 $75,244.69
83 $75,244.69 $723.82 $0.00 $425.44 $76,393.95
84 $76,393.95 $723.82 $0.00 $431.94 $77,549.71
85 $77,549.71 $723.82 $0.00 $438.48 $78,712.01
86 $78,712.01 $723.82 $0.00 $445.05 $79,880.88
87 $79,880.88 $723.82 $0.00 $451.66 $81,056.36
88 $81,056.36 $723.82 $0.00 $458.30 $82,238.48
89 $82,238.48 $723.82 $0.00 $464.99 $83,427.29
90 $83,427.29 $723.82 $0.00 $471.71 $84,622.82
91 $84,622.82 $723.82 $0.00 $478.47 $85,825.11
92 $85,825.11 $723.82 $0.00 $485.27 $87,034.20
93 $87,034.20 $723.82 $0.00 $492.10 $88,250.12
94 $88,250.12 $723.82 $0.00 $498.98 $89,472.92
95 $89,472.92 $723.82 $0.00 $505.89 $90,702.63
96 $90,702.63 $723.82 $0.00 $512.85 $91,939.30
97 $91,939.30 $723.82 $0.00 $519.84 $93,182.96
98 $93,182.96 $723.82 $0.00 $526.87 $94,433.65
99 $94,433.65 $723.82 $0.00 $533.94 $95,691.41
100 $95,691.41 $723.82 $0.00 $541.05 $96,956.28
101 $96,956.28 $723.82 $0.00 $548.20 $98,228.30
102 $98,228.30 $723.82 $0.00 $555.40 $99,507.52
103 $99,507.52 $723.82 $0.00 $562.63 $100,793.97
104 $100,793.97 $723.82 $0.00 $569.90 $102,087.69
105 $102,087.69 $723.82 $0.00 $577.22 $103,388.73
106 $103,388.73 $723.82 $0.00 $584.57 $104,697.12
107 $104,697.12 $723.82 $0.00 $591.97 $106,012.91
108 $106,012.91 $723.82 $0.00 $599.41 $107,336.14
109 $107,336.14 $723.82 $0.00 $606.89 $108,666.85
110 $108,666.85 $723.82 $0.00 $614.42 $110,005.09
111 $110,005.09 $723.82 $0.00 $621.98 $111,350.89
112 $111,350.89 $723.82 $0.00 $629.59 $112,704.30
113 $112,704.30 $723.82 $0.00 $637.25 $114,065.37
114 $114,065.37 $723.82 $0.00 $644.94 $115,434.13
115 $115,434.13 $723.82 $0.00 $652.68 $116,810.63
116 $116,810.63 $723.82 $0.00 $660.46 $118,194.91
117 $118,194.91 $723.82 $0.00 $668.29 $119,587.02
118 $119,587.02 $723.82 $0.00 $676.16 $120,987.00
119 $120,987.00 $723.82 $0.00 $684.08 $122,394.90
120 $122,394.90 $723.82 $0.00 $692.04 $123,810.76
121 $123,810.76 $723.82 $0.00 $700.04 $125,234.62
122 $125,234.62 $723.82 $0.00 $708.09 $126,666.53
123 $126,666.53 $723.82 $0.00 $716.19 $128,106.54
124 $128,106.54 $723.82 $0.00 $724.33 $129,554.69
125 $129,554.69 $723.82 $0.00 $732.52 $131,011.03
126 $131,011.03 $723.82 $0.00 $740.76 $132,475.61
127 $132,475.61 $723.82 $0.00 $749.04 $133,948.47
128 $133,948.47 $723.82 $0.00 $757.36 $135,429.65
129 $135,429.65 $723.82 $0.00 $765.74 $136,919.21
130 $136,919.21 $723.82 $0.00 $774.16 $138,417.19
131 $138,417.19 $723.82 $0.00 $782.63 $139,923.64
132 $139,923.64 $723.82 $0.00 $791.15 $141,438.61
133 $141,438.61 $723.82 $0.00 $799.71 $142,962.14
134 $142,962.14 $723.82 $0.00 $808.33 $144,494.29
135 $144,494.29 $723.82 $0.00 $816.99 $146,035.10
136 $146,035.10 $723.82 $0.00 $825.70 $147,584.62
137 $147,584.62 $723.82 $0.00 $834.46 $149,142.90
138 $149,142.90 $723.82 $0.00 $843.28 $150,710.00
139 $150,710.00 $723.82 $0.00 $852.14 $152,285.96
140 $152,285.96 $723.82 $0.00 $861.05 $153,870.83
141 $153,870.83 $723.82 $0.00 $870.01 $155,464.66
142 $155,464.66 $723.82 $0.00 $879.02 $157,067.50
143 $157,067.50 $723.82 $0.00 $888.08 $158,679.40
144 $158,679.40 $723.82 $0.00 $897.20 $160,300.42
145 $160,300.42 $723.82 $0.00 $906.36 $161,930.60
146 $161,930.60 $723.82 $0.00 $915.58 $163,570.00
147 $163,570.00 $723.82 $0.00 $924.85 $165,218.67
148 $165,218.67 $723.82 $0.00 $934.17 $166,876.66
149 $166,876.66 $723.82 $0.00 $943.54 $168,544.02
150 $168,544.02 $723.82 $0.00 $952.97 $170,220.81
151 $170,220.81 $723.82 $0.00 $962.45 $171,907.08
152 $171,907.08 $723.82 $0.00 $971.99 $173,602.89
153 $173,602.89 $723.82 $0.00 $981.58 $175,308.29
154 $175,308.29 $723.82 $0.00 $991.22 $177,023.33
155 $177,023.33 $723.82 $0.00 $1,000.92 $178,748.07
156 $178,748.07 $723.82 $0.00 $1,010.67 $180,482.56
157 $180,482.56 $723.82 $0.00 $1,020.47 $182,226.85
158 $182,226.85 $723.82 $0.00 $1,030.34 $183,981.01
159 $183,981.01 $723.82 $0.00 $1,040.26 $185,745.09
160 $185,745.09 $723.82 $0.00 $1,050.23 $187,519.14
161 $187,519.14 $723.82 $0.00 $1,060.26 $189,303.22
162 $189,303.22 $723.82 $0.00 $1,070.35 $191,097.39
163 $191,097.39 $723.82 $0.00 $1,080.49 $192,901.70
164 $192,901.70 $723.82 $0.00 $1,090.69 $194,716.21
165 $194,716.21 $723.82 $0.00 $1,100.95 $196,540.98
166 $196,540.98 $723.82 $0.00 $1,111.27 $198,376.07
167 $198,376.07 $723.82 $0.00 $1,121.65 $200,221.54
168 $200,221.54 $723.82 $0.00 $1,132.08 $202,077.44
169 $202,077.44 $723.82 $0.00 $1,142.58 $203,943.84
170 $203,943.84 $723.82 $0.00 $1,153.13 $205,820.79
171 $205,820.79 $723.82 $0.00 $1,163.74 $207,708.35
172 $207,708.35 $723.82 $0.00 $1,174.41 $209,606.58
173 $209,606.58 $723.82 $0.00 $1,185.15 $211,515.55
174 $211,515.55 $723.82 $0.00 $1,195.94 $213,435.31
175 $213,435.31 $723.82 $0.00 $1,206.79 $215,365.92
176 $215,365.92 $723.82 $0.00 $1,217.71 $217,307.45
177 $217,307.45 $723.82 $0.00 $1,228.69 $219,259.96
178 $219,259.96 $723.82 $0.00 $1,239.73 $221,223.51
179 $221,223.51 $723.82 $0.00 $1,250.83 $223,198.16
180 $223,198.16 $723.82 $0.00 $1,261.99 $225,183.97
181 $225,183.97 $723.82 $0.00 $1,273.22 $227,181.01
182 $227,181.01 $723.82 $0.00 $1,284.51 $229,189.34
183 $229,189.34 $723.82 $0.00 $1,295.87 $231,209.03
184 $231,209.03 $723.82 $0.00 $1,307.29 $233,240.14
185 $233,240.14 $723.82 $0.00 $1,318.77 $235,282.73
186 $235,282.73 $723.82 $0.00 $1,330.32 $237,336.87
187 $237,336.87 $723.82 $0.00 $1,341.94 $239,402.63
188 $239,402.63 $723.82 $0.00 $1,353.62 $241,480.07
189 $241,480.07 $723.82 $0.00 $1,365.36 $243,569.25
190 $243,569.25 $723.82 $0.00 $1,377.18 $245,670.25
191 $245,670.25 $723.82 $0.00 $1,389.06 $247,783.13
192 $247,783.13 $723.82 $0.00 $1,401.00 $249,907.95
193 $249,907.95 $723.82 $0.00 $1,413.02 $252,044.79
194 $252,044.79 $723.82 $0.00 $1,425.10 $254,193.71
195 $254,193.71 $723.82 $0.00 $1,437.25 $256,354.78
196 $256,354.78 $723.82 $0.00 $1,449.47 $258,528.07
197 $258,528.07 $723.82 $0.00 $1,461.76 $260,713.65
198 $260,713.65 $723.82 $0.00 $1,474.11 $262,911.58
199 $262,911.58 $723.82 $0.00 $1,486.54 $265,121.94
200 $265,121.94 $723.82 $0.00 $1,499.04 $267,344.80
201 $267,344.80 $723.82 $0.00 $1,511.61 $269,580.23
202 $269,580.23 $723.82 $0.00 $1,524.25 $271,828.30
203 $271,828.30 $723.82 $0.00 $1,536.96 $274,089.08
204 $274,089.08 $723.82 $0.00 $1,549.74 $276,362.64
205 $276,362.64 $723.82 $0.00 $1,562.59 $278,649.05
206 $278,649.05 $723.82 $0.00 $1,575.52 $280,948.39
207 $280,948.39 $723.82 $0.00 $1,588.52 $283,260.73
208 $283,260.73 $723.82 $0.00 $1,601.60 $285,586.15
209 $285,586.15 $723.82 $0.00 $1,614.75 $287,924.72
210 $287,924.72 $723.82 $0.00 $1,627.97 $290,276.51
211 $290,276.51 $723.82 $0.00 $1,641.27 $292,641.60
212 $292,641.60 $723.82 $0.00 $1,654.64 $295,020.06
213 $295,020.06 $723.82 $0.00 $1,668.09 $297,411.97
214 $297,411.97 $723.82 $0.00 $1,681.61 $299,817.40
215 $299,817.40 $723.82 $0.00 $1,695.21 $302,236.43
216 $302,236.43 $723.82 $0.00 $1,708.89 $304,669.14
217 $304,669.14 $723.82 $84,859.80 $1,722.64 $222,255.80
218 $222,255.80 $723.82 $0.00 $1,256.67 $224,236.29
219 $224,236.29 $723.82 $0.00 $1,267.86 $226,227.97
220 $226,227.97 $723.82 $0.00 $1,279.13 $228,230.92
221 $228,230.92 $723.82 $0.00 $1,290.45 $230,245.19
222 $230,245.19 $723.82 $0.00 $1,301.84 $232,270.85
223 $232,270.85 $723.82 $0.00 $1,313.29 $234,307.96
224 $234,307.96 $723.82 $0.00 $1,324.81 $236,356.59
225 $236,356.59 $723.82 $0.00 $1,336.39 $238,416.80
226 $238,416.80 $723.82 $0.00 $1,348.04 $240,488.66
227 $240,488.66 $723.82 $0.00 $1,359.76 $242,572.24
228 $242,572.24 $723.82 $0.00 $1,371.54 $244,667.60
229 $244,667.60 $723.82 $89,102.79 $1,383.39 $157,672.02
230 $157,672.02 $723.82 $0.00 $891.50 $159,287.34
231 $159,287.34 $723.82 $0.00 $900.63 $160,911.79
232 $160,911.79 $723.82 $0.00 $909.82 $162,545.43
233 $162,545.43 $723.82 $0.00 $919.06 $164,188.31
234 $164,188.31 $723.82 $0.00 $928.34 $165,840.47
235 $165,840.47 $723.82 $0.00 $937.69 $167,501.98
236 $167,501.98 $723.82 $0.00 $947.08 $169,172.88
237 $169,172.88 $723.82 $0.00 $956.53 $170,853.23
238 $170,853.23 $723.82 $0.00 $966.03 $172,543.08
239 $172,543.08 $723.82 $0.00 $975.58 $174,242.48
240 $174,242.48 $723.82 $0.00 $985.19 $175,951.49
241 $175,951.49 $723.82 $93,557.93 $994.86 $84,112.24
242 $84,112.24 $723.82 $0.00 $475.58 $85,311.64
243 $85,311.64 $723.82 $0.00 $482.36 $86,517.82
244 $86,517.82 $723.82 $0.00 $489.18 $87,730.82
245 $87,730.82 $723.82 $0.00 $496.04 $88,950.68
246 $88,950.68 $723.82 $0.00 $502.94 $90,177.44
247 $90,177.44 $723.82 $0.00 $509.88 $91,411.14
248 $91,411.14 $723.82 $0.00 $516.85 $92,651.81
249 $92,651.81 $723.82 $0.00 $523.87 $93,899.50
250 $93,899.50 $723.82 $0.00 $530.92 $95,154.24
251 $95,154.24 $723.82 $0.00 $538.02 $96,416.08
252 $96,416.08 $723.82 $0.00 $545.15 $97,685.05
253 $97,685.05 $0.00 $98,235.83 $552.33 $1.55