Savings Plan and Future Cost Estimation for CUNY Graduate School and University Center

How much will it cost and what do you need to save?

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2042$133,447
Monthly savings required$1,055

How much will it cost to send your child to CUNY Graduate School and University Center in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $533,788.56 for students enrolling in 2042 if tuition increases average 7% per year until then.   Assuming you have no current college savings, monthly deposits of $1,054.67 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$35,570.00
Years until enrollment18
Annual Tuition Increase7%
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 Graduate School and University Center in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $1,054.67 $0.00 $0.00 $1,054.67
2 $1,054.67 $1,054.67 $0.00 $5.96 $2,115.30
3 $2,115.30 $1,054.67 $0.00 $11.96 $3,181.93
4 $3,181.93 $1,054.67 $0.00 $17.99 $4,254.59
5 $4,254.59 $1,054.67 $0.00 $24.06 $5,333.32
6 $5,333.32 $1,054.67 $0.00 $30.16 $6,418.15
7 $6,418.15 $1,054.67 $0.00 $36.29 $7,509.11
8 $7,509.11 $1,054.67 $0.00 $42.46 $8,606.24
9 $8,606.24 $1,054.67 $0.00 $48.66 $9,709.57
10 $9,709.57 $1,054.67 $0.00 $54.90 $10,819.14
11 $10,819.14 $1,054.67 $0.00 $61.17 $11,934.98
12 $11,934.98 $1,054.67 $0.00 $67.48 $13,057.13
13 $13,057.13 $1,054.67 $0.00 $73.83 $14,185.63
14 $14,185.63 $1,054.67 $0.00 $80.21 $15,320.51
15 $15,320.51 $1,054.67 $0.00 $86.62 $16,461.80
16 $16,461.80 $1,054.67 $0.00 $93.08 $17,609.55
17 $17,609.55 $1,054.67 $0.00 $99.57 $18,763.79
18 $18,763.79 $1,054.67 $0.00 $106.09 $19,924.55
19 $19,924.55 $1,054.67 $0.00 $112.66 $21,091.88
20 $21,091.88 $1,054.67 $0.00 $119.26 $22,265.81
21 $22,265.81 $1,054.67 $0.00 $125.89 $23,446.37
22 $23,446.37 $1,054.67 $0.00 $132.57 $24,633.61
23 $24,633.61 $1,054.67 $0.00 $139.28 $25,827.56
24 $25,827.56 $1,054.67 $0.00 $146.03 $27,028.26
25 $27,028.26 $1,054.67 $0.00 $152.82 $28,235.75
26 $28,235.75 $1,054.67 $0.00 $159.65 $29,450.07
27 $29,450.07 $1,054.67 $0.00 $166.51 $30,671.25
28 $30,671.25 $1,054.67 $0.00 $173.42 $31,899.34
29 $31,899.34 $1,054.67 $0.00 $180.36 $33,134.37
30 $33,134.37 $1,054.67 $0.00 $187.35 $34,376.39
31 $34,376.39 $1,054.67 $0.00 $194.37 $35,625.43
32 $35,625.43 $1,054.67 $0.00 $201.43 $36,881.53
33 $36,881.53 $1,054.67 $0.00 $208.53 $38,144.73
34 $38,144.73 $1,054.67 $0.00 $215.68 $39,415.08
35 $39,415.08 $1,054.67 $0.00 $222.86 $40,692.61
36 $40,692.61 $1,054.67 $0.00 $230.08 $41,977.36
37 $41,977.36 $1,054.67 $0.00 $237.35 $43,269.38
38 $43,269.38 $1,054.67 $0.00 $244.65 $44,568.70
39 $44,568.70 $1,054.67 $0.00 $252.00 $45,875.37
40 $45,875.37 $1,054.67 $0.00 $259.39 $47,189.43
41 $47,189.43 $1,054.67 $0.00 $266.82 $48,510.92
42 $48,510.92 $1,054.67 $0.00 $274.29 $49,839.88
43 $49,839.88 $1,054.67 $0.00 $281.80 $51,176.35
44 $51,176.35 $1,054.67 $0.00 $289.36 $52,520.38
45 $52,520.38 $1,054.67 $0.00 $296.96 $53,872.01
46 $53,872.01 $1,054.67 $0.00 $304.60 $55,231.28
47 $55,231.28 $1,054.67 $0.00 $312.29 $56,598.24
48 $56,598.24 $1,054.67 $0.00 $320.01 $57,972.92
49 $57,972.92 $1,054.67 $0.00 $327.79 $59,355.38
50 $59,355.38 $1,054.67 $0.00 $335.60 $60,745.65
51 $60,745.65 $1,054.67 $0.00 $343.46 $62,143.78
52 $62,143.78 $1,054.67 $0.00 $351.37 $63,549.82
53 $63,549.82 $1,054.67 $0.00 $359.32 $64,963.81
54 $64,963.81 $1,054.67 $0.00 $367.31 $66,385.79
55 $66,385.79 $1,054.67 $0.00 $375.35 $67,815.81
56 $67,815.81 $1,054.67 $0.00 $383.44 $69,253.92
57 $69,253.92 $1,054.67 $0.00 $391.57 $70,700.16
58 $70,700.16 $1,054.67 $0.00 $399.75 $72,154.58
59 $72,154.58 $1,054.67 $0.00 $407.97 $73,617.22
60 $73,617.22 $1,054.67 $0.00 $416.24 $75,088.13
61 $75,088.13 $1,054.67 $0.00 $424.56 $76,567.36
62 $76,567.36 $1,054.67 $0.00 $432.92 $78,054.95
63 $78,054.95 $1,054.67 $0.00 $441.33 $79,550.95
64 $79,550.95 $1,054.67 $0.00 $449.79 $81,055.41
65 $81,055.41 $1,054.67 $0.00 $458.30 $82,568.38
66 $82,568.38 $1,054.67 $0.00 $466.85 $84,089.90
67 $84,089.90 $1,054.67 $0.00 $475.46 $85,620.03
68 $85,620.03 $1,054.67 $0.00 $484.11 $87,158.81
69 $87,158.81 $1,054.67 $0.00 $492.81 $88,706.29
70 $88,706.29 $1,054.67 $0.00 $501.56 $90,262.52
71 $90,262.52 $1,054.67 $0.00 $510.36 $91,827.55
72 $91,827.55 $1,054.67 $0.00 $519.21 $93,401.43
73 $93,401.43 $1,054.67 $0.00 $528.11 $94,984.21
74 $94,984.21 $1,054.67 $0.00 $537.05 $96,575.93
75 $96,575.93 $1,054.67 $0.00 $546.05 $98,176.65
76 $98,176.65 $1,054.67 $0.00 $555.11 $99,786.43
77 $99,786.43 $1,054.67 $0.00 $564.21 $101,405.31
78 $101,405.31 $1,054.67 $0.00 $573.36 $103,033.34
79 $103,033.34 $1,054.67 $0.00 $582.57 $104,670.58
80 $104,670.58 $1,054.67 $0.00 $591.82 $106,317.07
81 $106,317.07 $1,054.67 $0.00 $601.13 $107,972.87
82 $107,972.87 $1,054.67 $0.00 $610.49 $109,638.03
83 $109,638.03 $1,054.67 $0.00 $619.91 $111,312.61
84 $111,312.61 $1,054.67 $0.00 $629.38 $112,996.66
85 $112,996.66 $1,054.67 $0.00 $638.90 $114,690.23
86 $114,690.23 $1,054.67 $0.00 $648.48 $116,393.38
87 $116,393.38 $1,054.67 $0.00 $658.11 $118,106.16
88 $118,106.16 $1,054.67 $0.00 $667.79 $119,828.62
89 $119,828.62 $1,054.67 $0.00 $677.53 $121,560.82
90 $121,560.82 $1,054.67 $0.00 $687.32 $123,302.81
91 $123,302.81 $1,054.67 $0.00 $697.17 $125,054.65
92 $125,054.65 $1,054.67 $0.00 $707.08 $126,816.40
93 $126,816.40 $1,054.67 $0.00 $717.04 $128,588.11
94 $128,588.11 $1,054.67 $0.00 $727.06 $130,369.84
95 $130,369.84 $1,054.67 $0.00 $737.13 $132,161.64
96 $132,161.64 $1,054.67 $0.00 $747.26 $133,963.57
97 $133,963.57 $1,054.67 $0.00 $757.45 $135,775.69
98 $135,775.69 $1,054.67 $0.00 $767.70 $137,598.06
99 $137,598.06 $1,054.67 $0.00 $778.00 $139,430.73
100 $139,430.73 $1,054.67 $0.00 $788.36 $141,273.76
101 $141,273.76 $1,054.67 $0.00 $798.78 $143,127.21
102 $143,127.21 $1,054.67 $0.00 $809.26 $144,991.14
103 $144,991.14 $1,054.67 $0.00 $819.80 $146,865.61
104 $146,865.61 $1,054.67 $0.00 $830.40 $148,750.68
105 $148,750.68 $1,054.67 $0.00 $841.06 $150,646.41
106 $150,646.41 $1,054.67 $0.00 $851.78 $152,552.86
107 $152,552.86 $1,054.67 $0.00 $862.56 $154,470.09
108 $154,470.09 $1,054.67 $0.00 $873.40 $156,398.16
109 $156,398.16 $1,054.67 $0.00 $884.30 $158,337.13
110 $158,337.13 $1,054.67 $0.00 $895.26 $160,287.06
111 $160,287.06 $1,054.67 $0.00 $906.29 $162,248.02
112 $162,248.02 $1,054.67 $0.00 $917.37 $164,220.06
113 $164,220.06 $1,054.67 $0.00 $928.52 $166,203.25
114 $166,203.25 $1,054.67 $0.00 $939.74 $168,197.66
115 $168,197.66 $1,054.67 $0.00 $951.01 $170,203.34
116 $170,203.34 $1,054.67 $0.00 $962.35 $172,220.36
117 $172,220.36 $1,054.67 $0.00 $973.76 $174,248.79
118 $174,248.79 $1,054.67 $0.00 $985.23 $176,288.69
119 $176,288.69 $1,054.67 $0.00 $996.76 $178,340.12
120 $178,340.12 $1,054.67 $0.00 $1,008.36 $180,403.15
121 $180,403.15 $1,054.67 $0.00 $1,020.03 $182,477.85
122 $182,477.85 $1,054.67 $0.00 $1,031.76 $184,564.28
123 $184,564.28 $1,054.67 $0.00 $1,043.55 $186,662.50
124 $186,662.50 $1,054.67 $0.00 $1,055.42 $188,772.59
125 $188,772.59 $1,054.67 $0.00 $1,067.35 $190,894.61
126 $190,894.61 $1,054.67 $0.00 $1,079.35 $193,028.63
127 $193,028.63 $1,054.67 $0.00 $1,091.41 $195,174.71
128 $195,174.71 $1,054.67 $0.00 $1,103.55 $197,332.93
129 $197,332.93 $1,054.67 $0.00 $1,115.75 $199,503.35
130 $199,503.35 $1,054.67 $0.00 $1,128.02 $201,686.04
131 $201,686.04 $1,054.67 $0.00 $1,140.36 $203,881.07
132 $203,881.07 $1,054.67 $0.00 $1,152.77 $206,088.51
133 $206,088.51 $1,054.67 $0.00 $1,165.25 $208,308.43
134 $208,308.43 $1,054.67 $0.00 $1,177.81 $210,540.91
135 $210,540.91 $1,054.67 $0.00 $1,190.43 $212,786.01
136 $212,786.01 $1,054.67 $0.00 $1,203.12 $215,043.80
137 $215,043.80 $1,054.67 $0.00 $1,215.89 $217,314.36
138 $217,314.36 $1,054.67 $0.00 $1,228.73 $219,597.76
139 $219,597.76 $1,054.67 $0.00 $1,241.64 $221,894.07
140 $221,894.07 $1,054.67 $0.00 $1,254.62 $224,203.36
141 $224,203.36 $1,054.67 $0.00 $1,267.68 $226,525.71
142 $226,525.71 $1,054.67 $0.00 $1,280.81 $228,861.19
143 $228,861.19 $1,054.67 $0.00 $1,294.01 $231,209.87
144 $231,209.87 $1,054.67 $0.00 $1,307.29 $233,571.83
145 $233,571.83 $1,054.67 $0.00 $1,320.65 $235,947.15
146 $235,947.15 $1,054.67 $0.00 $1,334.08 $238,335.90
147 $238,335.90 $1,054.67 $0.00 $1,347.59 $240,738.16
148 $240,738.16 $1,054.67 $0.00 $1,361.17 $243,154.00
149 $243,154.00 $1,054.67 $0.00 $1,374.83 $245,583.50
150 $245,583.50 $1,054.67 $0.00 $1,388.56 $248,026.73
151 $248,026.73 $1,054.67 $0.00 $1,402.38 $250,483.78
152 $250,483.78 $1,054.67 $0.00 $1,416.27 $252,954.72
153 $252,954.72 $1,054.67 $0.00 $1,430.24 $255,439.63
154 $255,439.63 $1,054.67 $0.00 $1,444.29 $257,938.59
155 $257,938.59 $1,054.67 $0.00 $1,458.42 $260,451.68
156 $260,451.68 $1,054.67 $0.00 $1,472.63 $262,978.98
157 $262,978.98 $1,054.67 $0.00 $1,486.92 $265,520.57
158 $265,520.57 $1,054.67 $0.00 $1,501.29 $268,076.53
159 $268,076.53 $1,054.67 $0.00 $1,515.74 $270,646.94
160 $270,646.94 $1,054.67 $0.00 $1,530.28 $273,231.89
161 $273,231.89 $1,054.67 $0.00 $1,544.89 $275,831.45
162 $275,831.45 $1,054.67 $0.00 $1,559.59 $278,445.71
163 $278,445.71 $1,054.67 $0.00 $1,574.37 $281,074.75
164 $281,074.75 $1,054.67 $0.00 $1,589.24 $283,718.66
165 $283,718.66 $1,054.67 $0.00 $1,604.19 $286,377.52
166 $286,377.52 $1,054.67 $0.00 $1,619.22 $289,051.41
167 $289,051.41 $1,054.67 $0.00 $1,634.34 $291,740.42
168 $291,740.42 $1,054.67 $0.00 $1,649.54 $294,444.63
169 $294,444.63 $1,054.67 $0.00 $1,664.83 $297,164.13
170 $297,164.13 $1,054.67 $0.00 $1,680.21 $299,899.01
171 $299,899.01 $1,054.67 $0.00 $1,695.67 $302,649.35
172 $302,649.35 $1,054.67 $0.00 $1,711.22 $305,415.24
173 $305,415.24 $1,054.67 $0.00 $1,726.86 $308,196.77
174 $308,196.77 $1,054.67 $0.00 $1,742.59 $310,994.03
175 $310,994.03 $1,054.67 $0.00 $1,758.41 $313,807.11
176 $313,807.11 $1,054.67 $0.00 $1,774.31 $316,636.09
177 $316,636.09 $1,054.67 $0.00 $1,790.31 $319,481.07
178 $319,481.07 $1,054.67 $0.00 $1,806.39 $322,342.13
179 $322,342.13 $1,054.67 $0.00 $1,822.57 $325,219.37
180 $325,219.37 $1,054.67 $0.00 $1,838.84 $328,112.88
181 $328,112.88 $1,054.67 $0.00 $1,855.20 $331,022.75
182 $331,022.75 $1,054.67 $0.00 $1,871.65 $333,949.07
183 $333,949.07 $1,054.67 $0.00 $1,888.20 $336,891.94
184 $336,891.94 $1,054.67 $0.00 $1,904.84 $339,851.45
185 $339,851.45 $1,054.67 $0.00 $1,921.57 $342,827.69
186 $342,827.69 $1,054.67 $0.00 $1,938.40 $345,820.76
187 $345,820.76 $1,054.67 $0.00 $1,955.32 $348,830.75
188 $348,830.75 $1,054.67 $0.00 $1,972.34 $351,857.76
189 $351,857.76 $1,054.67 $0.00 $1,989.45 $354,901.88
190 $354,901.88 $1,054.67 $0.00 $2,006.67 $357,963.22
191 $357,963.22 $1,054.67 $0.00 $2,023.98 $361,041.87
192 $361,041.87 $1,054.67 $0.00 $2,041.38 $364,137.92
193 $364,137.92 $1,054.67 $0.00 $2,058.89 $367,251.48
194 $367,251.48 $1,054.67 $0.00 $2,076.49 $370,382.64
195 $370,382.64 $1,054.67 $0.00 $2,094.20 $373,531.51
196 $373,531.51 $1,054.67 $0.00 $2,112.00 $376,698.18
197 $376,698.18 $1,054.67 $0.00 $2,129.91 $379,882.76
198 $379,882.76 $1,054.67 $0.00 $2,147.91 $383,085.34
199 $383,085.34 $1,054.67 $0.00 $2,166.02 $386,306.03
200 $386,306.03 $1,054.67 $0.00 $2,184.23 $389,544.93
201 $389,544.93 $1,054.67 $0.00 $2,202.54 $392,802.14
202 $392,802.14 $1,054.67 $0.00 $2,220.96 $396,077.77
203 $396,077.77 $1,054.67 $0.00 $2,239.48 $399,371.92
204 $399,371.92 $1,054.67 $0.00 $2,258.11 $402,684.70
205 $402,684.70 $1,054.67 $0.00 $2,276.84 $406,016.21
206 $406,016.21 $1,054.67 $0.00 $2,295.67 $409,366.55
207 $409,366.55 $1,054.67 $0.00 $2,314.62 $412,735.84
208 $412,735.84 $1,054.67 $0.00 $2,333.67 $416,124.18
209 $416,124.18 $1,054.67 $0.00 $2,352.83 $419,531.68
210 $419,531.68 $1,054.67 $0.00 $2,372.09 $422,958.44
211 $422,958.44 $1,054.67 $0.00 $2,391.47 $426,404.58
212 $426,404.58 $1,054.67 $0.00 $2,410.95 $429,870.20
213 $429,870.20 $1,054.67 $0.00 $2,430.55 $433,355.42
214 $433,355.42 $1,054.67 $0.00 $2,450.25 $436,860.34
215 $436,860.34 $1,054.67 $0.00 $2,470.07 $440,385.08
216 $440,385.08 $1,054.67 $0.00 $2,490.00 $443,929.75
217 $443,929.75 $1,054.67 $120,224.19 $2,510.04 $327,270.27
218 $327,270.27 $1,054.67 $0.00 $1,850.43 $330,175.37
219 $330,175.37 $1,054.67 $0.00 $1,866.86 $333,096.90
220 $333,096.90 $1,054.67 $0.00 $1,883.38 $336,034.95
221 $336,034.95 $1,054.67 $0.00 $1,899.99 $338,989.61
222 $338,989.61 $1,054.67 $0.00 $1,916.70 $341,960.98
223 $341,960.98 $1,054.67 $0.00 $1,933.50 $344,949.15
224 $344,949.15 $1,054.67 $0.00 $1,950.39 $347,954.21
225 $347,954.21 $1,054.67 $0.00 $1,967.38 $350,976.26
226 $350,976.26 $1,054.67 $0.00 $1,984.47 $354,015.40
227 $354,015.40 $1,054.67 $0.00 $2,001.65 $357,071.72
228 $357,071.72 $1,054.67 $0.00 $2,018.94 $360,145.33
229 $360,145.33 $1,054.67 $128,639.88 $2,036.31 $234,596.43
230 $234,596.43 $1,054.67 $0.00 $1,326.44 $236,977.54
231 $236,977.54 $1,054.67 $0.00 $1,339.91 $239,372.12
232 $239,372.12 $1,054.67 $0.00 $1,353.44 $241,780.23
233 $241,780.23 $1,054.67 $0.00 $1,367.06 $244,201.96
234 $244,201.96 $1,054.67 $0.00 $1,380.75 $246,637.38
235 $246,637.38 $1,054.67 $0.00 $1,394.52 $249,086.57
236 $249,086.57 $1,054.67 $0.00 $1,408.37 $251,549.61
237 $251,549.61 $1,054.67 $0.00 $1,422.30 $254,026.58
238 $254,026.58 $1,054.67 $0.00 $1,436.30 $256,517.55
239 $256,517.55 $1,054.67 $0.00 $1,450.39 $259,022.61
240 $259,022.61 $1,054.67 $0.00 $1,464.55 $261,541.83
241 $261,541.83 $1,054.67 $137,644.68 $1,478.80 $126,430.62
242 $126,430.62 $1,054.67 $0.00 $714.86 $128,200.15
243 $128,200.15 $1,054.67 $0.00 $724.86 $129,979.68
244 $129,979.68 $1,054.67 $0.00 $734.92 $131,769.27
245 $131,769.27 $1,054.67 $0.00 $745.04 $133,568.98
246 $133,568.98 $1,054.67 $0.00 $755.22 $135,378.87
247 $135,378.87 $1,054.67 $0.00 $765.45 $137,198.99
248 $137,198.99 $1,054.67 $0.00 $775.74 $139,029.40
249 $139,029.40 $1,054.67 $0.00 $786.09 $140,870.16
250 $140,870.16 $1,054.67 $0.00 $796.50 $142,721.33
251 $142,721.33 $1,054.67 $0.00 $806.97 $144,582.97
252 $144,582.97 $1,054.67 $0.00 $817.49 $146,455.13
253 $146,455.13 $0.00 $147,279.80 $828.08 $3.41