How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $46,052 |
| Monthly savings required | $205 |
How much will it cost to send your child to Williston State College in 18 years and how much do you need to save? A 2 year degree is estimated to be priced at $92,104.81 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $204.67 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.
| Current Annual Cost | $18,669.00 |
| Years until enrollment | 18 |
| Annual Tuition Increase | 5% |
| Current Savings | $0.00 |
| After Tax Return on Savings | 7% |
| Years of enrollment | 2 |
Discover how much will you need to start saving now to afford Williston State College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $204.67 | $0.00 | $0.00 | $204.67 |
| 2 | $204.67 | $204.67 | $0.00 | $1.16 | $410.50 |
| 3 | $410.50 | $204.67 | $0.00 | $2.32 | $617.49 |
| 4 | $617.49 | $204.67 | $0.00 | $3.49 | $825.65 |
| 5 | $825.65 | $204.67 | $0.00 | $4.67 | $1,034.99 |
| 6 | $1,034.99 | $204.67 | $0.00 | $5.85 | $1,245.51 |
| 7 | $1,245.51 | $204.67 | $0.00 | $7.04 | $1,457.22 |
| 8 | $1,457.22 | $204.67 | $0.00 | $8.24 | $1,670.13 |
| 9 | $1,670.13 | $204.67 | $0.00 | $9.44 | $1,884.24 |
| 10 | $1,884.24 | $204.67 | $0.00 | $10.65 | $2,099.56 |
| 11 | $2,099.56 | $204.67 | $0.00 | $11.87 | $2,316.10 |
| 12 | $2,316.10 | $204.67 | $0.00 | $13.10 | $2,533.87 |
| 13 | $2,533.87 | $204.67 | $0.00 | $14.33 | $2,752.87 |
| 14 | $2,752.87 | $204.67 | $0.00 | $15.57 | $2,973.11 |
| 15 | $2,973.11 | $204.67 | $0.00 | $16.81 | $3,194.59 |
| 16 | $3,194.59 | $204.67 | $0.00 | $18.06 | $3,417.32 |
| 17 | $3,417.32 | $204.67 | $0.00 | $19.32 | $3,641.31 |
| 18 | $3,641.31 | $204.67 | $0.00 | $20.59 | $3,866.57 |
| 19 | $3,866.57 | $204.67 | $0.00 | $21.86 | $4,093.10 |
| 20 | $4,093.10 | $204.67 | $0.00 | $23.14 | $4,320.91 |
| 21 | $4,320.91 | $204.67 | $0.00 | $24.43 | $4,550.01 |
| 22 | $4,550.01 | $204.67 | $0.00 | $25.73 | $4,780.41 |
| 23 | $4,780.41 | $204.67 | $0.00 | $27.03 | $5,012.11 |
| 24 | $5,012.11 | $204.67 | $0.00 | $28.34 | $5,245.12 |
| 25 | $5,245.12 | $204.67 | $0.00 | $29.66 | $5,479.45 |
| 26 | $5,479.45 | $204.67 | $0.00 | $30.98 | $5,715.10 |
| 27 | $5,715.10 | $204.67 | $0.00 | $32.31 | $5,952.08 |
| 28 | $5,952.08 | $204.67 | $0.00 | $33.65 | $6,190.40 |
| 29 | $6,190.40 | $204.67 | $0.00 | $35.00 | $6,430.07 |
| 30 | $6,430.07 | $204.67 | $0.00 | $36.36 | $6,671.10 |
| 31 | $6,671.10 | $204.67 | $0.00 | $37.72 | $6,913.49 |
| 32 | $6,913.49 | $204.67 | $0.00 | $39.09 | $7,157.25 |
| 33 | $7,157.25 | $204.67 | $0.00 | $40.47 | $7,402.39 |
| 34 | $7,402.39 | $204.67 | $0.00 | $41.85 | $7,648.91 |
| 35 | $7,648.91 | $204.67 | $0.00 | $43.25 | $7,896.83 |
| 36 | $7,896.83 | $204.67 | $0.00 | $44.65 | $8,146.15 |
| 37 | $8,146.15 | $204.67 | $0.00 | $46.06 | $8,396.88 |
| 38 | $8,396.88 | $204.67 | $0.00 | $47.48 | $8,649.03 |
| 39 | $8,649.03 | $204.67 | $0.00 | $48.90 | $8,902.60 |
| 40 | $8,902.60 | $204.67 | $0.00 | $50.34 | $9,157.61 |
| 41 | $9,157.61 | $204.67 | $0.00 | $51.78 | $9,414.06 |
| 42 | $9,414.06 | $204.67 | $0.00 | $53.23 | $9,671.96 |
| 43 | $9,671.96 | $204.67 | $0.00 | $54.69 | $9,931.32 |
| 44 | $9,931.32 | $204.67 | $0.00 | $56.15 | $10,192.14 |
| 45 | $10,192.14 | $204.67 | $0.00 | $57.63 | $10,454.44 |
| 46 | $10,454.44 | $204.67 | $0.00 | $59.11 | $10,718.22 |
| 47 | $10,718.22 | $204.67 | $0.00 | $60.60 | $10,983.49 |
| 48 | $10,983.49 | $204.67 | $0.00 | $62.10 | $11,250.26 |
| 49 | $11,250.26 | $204.67 | $0.00 | $63.61 | $11,518.54 |
| 50 | $11,518.54 | $204.67 | $0.00 | $65.13 | $11,788.34 |
| 51 | $11,788.34 | $204.67 | $0.00 | $66.65 | $12,059.66 |
| 52 | $12,059.66 | $204.67 | $0.00 | $68.19 | $12,332.52 |
| 53 | $12,332.52 | $204.67 | $0.00 | $69.73 | $12,606.92 |
| 54 | $12,606.92 | $204.67 | $0.00 | $71.28 | $12,882.87 |
| 55 | $12,882.87 | $204.67 | $0.00 | $72.84 | $13,160.38 |
| 56 | $13,160.38 | $204.67 | $0.00 | $74.41 | $13,439.46 |
| 57 | $13,439.46 | $204.67 | $0.00 | $75.99 | $13,720.12 |
| 58 | $13,720.12 | $204.67 | $0.00 | $77.58 | $14,002.37 |
| 59 | $14,002.37 | $204.67 | $0.00 | $79.17 | $14,286.21 |
| 60 | $14,286.21 | $204.67 | $0.00 | $80.78 | $14,571.66 |
| 61 | $14,571.66 | $204.67 | $0.00 | $82.39 | $14,858.72 |
| 62 | $14,858.72 | $204.67 | $0.00 | $84.01 | $15,147.40 |
| 63 | $15,147.40 | $204.67 | $0.00 | $85.65 | $15,437.72 |
| 64 | $15,437.72 | $204.67 | $0.00 | $87.29 | $15,729.68 |
| 65 | $15,729.68 | $204.67 | $0.00 | $88.94 | $16,023.29 |
| 66 | $16,023.29 | $204.67 | $0.00 | $90.60 | $16,318.56 |
| 67 | $16,318.56 | $204.67 | $0.00 | $92.27 | $16,615.50 |
| 68 | $16,615.50 | $204.67 | $0.00 | $93.95 | $16,914.12 |
| 69 | $16,914.12 | $204.67 | $0.00 | $95.63 | $17,214.42 |
| 70 | $17,214.42 | $204.67 | $0.00 | $97.33 | $17,516.42 |
| 71 | $17,516.42 | $204.67 | $0.00 | $99.04 | $17,820.13 |
| 72 | $17,820.13 | $204.67 | $0.00 | $100.76 | $18,125.56 |
| 73 | $18,125.56 | $204.67 | $0.00 | $102.48 | $18,432.71 |
| 74 | $18,432.71 | $204.67 | $0.00 | $104.22 | $18,741.60 |
| 75 | $18,741.60 | $204.67 | $0.00 | $105.97 | $19,052.24 |
| 76 | $19,052.24 | $204.67 | $0.00 | $107.72 | $19,364.63 |
| 77 | $19,364.63 | $204.67 | $0.00 | $109.49 | $19,678.79 |
| 78 | $19,678.79 | $204.67 | $0.00 | $111.27 | $19,994.73 |
| 79 | $19,994.73 | $204.67 | $0.00 | $113.05 | $20,312.45 |
| 80 | $20,312.45 | $204.67 | $0.00 | $114.85 | $20,631.97 |
| 81 | $20,631.97 | $204.67 | $0.00 | $116.66 | $20,953.30 |
| 82 | $20,953.30 | $204.67 | $0.00 | $118.47 | $21,276.44 |
| 83 | $21,276.44 | $204.67 | $0.00 | $120.30 | $21,601.41 |
| 84 | $21,601.41 | $204.67 | $0.00 | $122.14 | $21,928.22 |
| 85 | $21,928.22 | $204.67 | $0.00 | $123.99 | $22,256.88 |
| 86 | $22,256.88 | $204.67 | $0.00 | $125.84 | $22,587.39 |
| 87 | $22,587.39 | $204.67 | $0.00 | $127.71 | $22,919.77 |
| 88 | $22,919.77 | $204.67 | $0.00 | $129.59 | $23,254.03 |
| 89 | $23,254.03 | $204.67 | $0.00 | $131.48 | $23,590.18 |
| 90 | $23,590.18 | $204.67 | $0.00 | $133.38 | $23,928.23 |
| 91 | $23,928.23 | $204.67 | $0.00 | $135.29 | $24,268.19 |
| 92 | $24,268.19 | $204.67 | $0.00 | $137.22 | $24,610.08 |
| 93 | $24,610.08 | $204.67 | $0.00 | $139.15 | $24,953.90 |
| 94 | $24,953.90 | $204.67 | $0.00 | $141.09 | $25,299.66 |
| 95 | $25,299.66 | $204.67 | $0.00 | $143.05 | $25,647.38 |
| 96 | $25,647.38 | $204.67 | $0.00 | $145.01 | $25,997.06 |
| 97 | $25,997.06 | $204.67 | $0.00 | $146.99 | $26,348.72 |
| 98 | $26,348.72 | $204.67 | $0.00 | $148.98 | $26,702.37 |
| 99 | $26,702.37 | $204.67 | $0.00 | $150.98 | $27,058.02 |
| 100 | $27,058.02 | $204.67 | $0.00 | $152.99 | $27,415.68 |
| 101 | $27,415.68 | $204.67 | $0.00 | $155.01 | $27,775.36 |
| 102 | $27,775.36 | $204.67 | $0.00 | $157.05 | $28,137.08 |
| 103 | $28,137.08 | $204.67 | $0.00 | $159.09 | $28,500.84 |
| 104 | $28,500.84 | $204.67 | $0.00 | $161.15 | $28,866.66 |
| 105 | $28,866.66 | $204.67 | $0.00 | $163.22 | $29,234.55 |
| 106 | $29,234.55 | $204.67 | $0.00 | $165.30 | $29,604.52 |
| 107 | $29,604.52 | $204.67 | $0.00 | $167.39 | $29,976.58 |
| 108 | $29,976.58 | $204.67 | $0.00 | $169.49 | $30,350.74 |
| 109 | $30,350.74 | $204.67 | $0.00 | $171.61 | $30,727.02 |
| 110 | $30,727.02 | $204.67 | $0.00 | $173.74 | $31,105.43 |
| 111 | $31,105.43 | $204.67 | $0.00 | $175.87 | $31,485.97 |
| 112 | $31,485.97 | $204.67 | $0.00 | $178.03 | $31,868.67 |
| 113 | $31,868.67 | $204.67 | $0.00 | $180.19 | $32,253.53 |
| 114 | $32,253.53 | $204.67 | $0.00 | $182.37 | $32,640.57 |
| 115 | $32,640.57 | $204.67 | $0.00 | $184.55 | $33,029.79 |
| 116 | $33,029.79 | $204.67 | $0.00 | $186.76 | $33,421.22 |
| 117 | $33,421.22 | $204.67 | $0.00 | $188.97 | $33,814.86 |
| 118 | $33,814.86 | $204.67 | $0.00 | $191.19 | $34,210.72 |
| 119 | $34,210.72 | $204.67 | $0.00 | $193.43 | $34,608.82 |
| 120 | $34,608.82 | $204.67 | $0.00 | $195.68 | $35,009.17 |
| 121 | $35,009.17 | $204.67 | $0.00 | $197.95 | $35,411.79 |
| 122 | $35,411.79 | $204.67 | $0.00 | $200.22 | $35,816.68 |
| 123 | $35,816.68 | $204.67 | $0.00 | $202.51 | $36,223.86 |
| 124 | $36,223.86 | $204.67 | $0.00 | $204.81 | $36,633.34 |
| 125 | $36,633.34 | $204.67 | $0.00 | $207.13 | $37,045.14 |
| 126 | $37,045.14 | $204.67 | $0.00 | $209.46 | $37,459.27 |
| 127 | $37,459.27 | $204.67 | $0.00 | $211.80 | $37,875.74 |
| 128 | $37,875.74 | $204.67 | $0.00 | $214.15 | $38,294.56 |
| 129 | $38,294.56 | $204.67 | $0.00 | $216.52 | $38,715.75 |
| 130 | $38,715.75 | $204.67 | $0.00 | $218.90 | $39,139.32 |
| 131 | $39,139.32 | $204.67 | $0.00 | $221.30 | $39,565.29 |
| 132 | $39,565.29 | $204.67 | $0.00 | $223.71 | $39,993.67 |
| 133 | $39,993.67 | $204.67 | $0.00 | $226.13 | $40,424.47 |
| 134 | $40,424.47 | $204.67 | $0.00 | $228.57 | $40,857.71 |
| 135 | $40,857.71 | $204.67 | $0.00 | $231.02 | $41,293.40 |
| 136 | $41,293.40 | $204.67 | $0.00 | $233.48 | $41,731.55 |
| 137 | $41,731.55 | $204.67 | $0.00 | $235.96 | $42,172.18 |
| 138 | $42,172.18 | $204.67 | $0.00 | $238.45 | $42,615.30 |
| 139 | $42,615.30 | $204.67 | $0.00 | $240.95 | $43,060.92 |
| 140 | $43,060.92 | $204.67 | $0.00 | $243.47 | $43,509.06 |
| 141 | $43,509.06 | $204.67 | $0.00 | $246.01 | $43,959.74 |
| 142 | $43,959.74 | $204.67 | $0.00 | $248.55 | $44,412.96 |
| 143 | $44,412.96 | $204.67 | $0.00 | $251.12 | $44,868.75 |
| 144 | $44,868.75 | $204.67 | $0.00 | $253.69 | $45,327.11 |
| 145 | $45,327.11 | $204.67 | $0.00 | $256.29 | $45,788.07 |
| 146 | $45,788.07 | $204.67 | $0.00 | $258.89 | $46,251.63 |
| 147 | $46,251.63 | $204.67 | $0.00 | $261.51 | $46,717.81 |
| 148 | $46,717.81 | $204.67 | $0.00 | $264.15 | $47,186.63 |
| 149 | $47,186.63 | $204.67 | $0.00 | $266.80 | $47,658.10 |
| 150 | $47,658.10 | $204.67 | $0.00 | $269.47 | $48,132.24 |
| 151 | $48,132.24 | $204.67 | $0.00 | $272.15 | $48,609.06 |
| 152 | $48,609.06 | $204.67 | $0.00 | $274.84 | $49,088.57 |
| 153 | $49,088.57 | $204.67 | $0.00 | $277.55 | $49,570.79 |
| 154 | $49,570.79 | $204.67 | $0.00 | $280.28 | $50,055.74 |
| 155 | $50,055.74 | $204.67 | $0.00 | $283.02 | $50,543.43 |
| 156 | $50,543.43 | $204.67 | $0.00 | $285.78 | $51,033.88 |
| 157 | $51,033.88 | $204.67 | $0.00 | $288.55 | $51,527.10 |
| 158 | $51,527.10 | $204.67 | $0.00 | $291.34 | $52,023.11 |
| 159 | $52,023.11 | $204.67 | $0.00 | $294.15 | $52,521.93 |
| 160 | $52,521.93 | $204.67 | $0.00 | $296.97 | $53,023.57 |
| 161 | $53,023.57 | $204.67 | $0.00 | $299.80 | $53,528.04 |
| 162 | $53,528.04 | $204.67 | $0.00 | $302.66 | $54,035.37 |
| 163 | $54,035.37 | $204.67 | $0.00 | $305.52 | $54,545.56 |
| 164 | $54,545.56 | $204.67 | $0.00 | $308.41 | $55,058.64 |
| 165 | $55,058.64 | $204.67 | $0.00 | $311.31 | $55,574.62 |
| 166 | $55,574.62 | $204.67 | $0.00 | $314.23 | $56,093.52 |
| 167 | $56,093.52 | $204.67 | $0.00 | $317.16 | $56,615.35 |
| 168 | $56,615.35 | $204.67 | $0.00 | $320.11 | $57,140.13 |
| 169 | $57,140.13 | $204.67 | $0.00 | $323.08 | $57,667.88 |
| 170 | $57,667.88 | $204.67 | $0.00 | $326.06 | $58,198.61 |
| 171 | $58,198.61 | $204.67 | $0.00 | $329.06 | $58,732.34 |
| 172 | $58,732.34 | $204.67 | $0.00 | $332.08 | $59,269.09 |
| 173 | $59,269.09 | $204.67 | $0.00 | $335.12 | $59,808.88 |
| 174 | $59,808.88 | $204.67 | $0.00 | $338.17 | $60,351.72 |
| 175 | $60,351.72 | $204.67 | $0.00 | $341.24 | $60,897.63 |
| 176 | $60,897.63 | $204.67 | $0.00 | $344.32 | $61,446.62 |
| 177 | $61,446.62 | $204.67 | $0.00 | $347.43 | $61,998.72 |
| 178 | $61,998.72 | $204.67 | $0.00 | $350.55 | $62,553.94 |
| 179 | $62,553.94 | $204.67 | $0.00 | $353.69 | $63,112.30 |
| 180 | $63,112.30 | $204.67 | $0.00 | $356.85 | $63,673.82 |
| 181 | $63,673.82 | $204.67 | $0.00 | $360.02 | $64,238.51 |
| 182 | $64,238.51 | $204.67 | $0.00 | $363.21 | $64,806.39 |
| 183 | $64,806.39 | $204.67 | $0.00 | $366.42 | $65,377.48 |
| 184 | $65,377.48 | $204.67 | $0.00 | $369.65 | $65,951.80 |
| 185 | $65,951.80 | $204.67 | $0.00 | $372.90 | $66,529.37 |
| 186 | $66,529.37 | $204.67 | $0.00 | $376.17 | $67,110.21 |
| 187 | $67,110.21 | $204.67 | $0.00 | $379.45 | $67,694.33 |
| 188 | $67,694.33 | $204.67 | $0.00 | $382.75 | $68,281.75 |
| 189 | $68,281.75 | $204.67 | $0.00 | $386.07 | $68,872.49 |
| 190 | $68,872.49 | $204.67 | $0.00 | $389.42 | $69,466.58 |
| 191 | $69,466.58 | $204.67 | $0.00 | $392.77 | $70,064.02 |
| 192 | $70,064.02 | $204.67 | $0.00 | $396.15 | $70,664.84 |
| 193 | $70,664.84 | $204.67 | $0.00 | $399.55 | $71,269.06 |
| 194 | $71,269.06 | $204.67 | $0.00 | $402.97 | $71,876.70 |
| 195 | $71,876.70 | $204.67 | $0.00 | $406.40 | $72,487.77 |
| 196 | $72,487.77 | $204.67 | $0.00 | $409.86 | $73,102.30 |
| 197 | $73,102.30 | $204.67 | $0.00 | $413.33 | $73,720.30 |
| 198 | $73,720.30 | $204.67 | $0.00 | $416.83 | $74,341.80 |
| 199 | $74,341.80 | $204.67 | $0.00 | $420.34 | $74,966.81 |
| 200 | $74,966.81 | $204.67 | $0.00 | $423.87 | $75,595.35 |
| 201 | $75,595.35 | $204.67 | $0.00 | $427.43 | $76,227.45 |
| 202 | $76,227.45 | $204.67 | $0.00 | $431.00 | $76,863.12 |
| 203 | $76,863.12 | $204.67 | $0.00 | $434.60 | $77,502.39 |
| 204 | $77,502.39 | $204.67 | $0.00 | $438.21 | $78,145.27 |
| 205 | $78,145.27 | $204.67 | $0.00 | $441.84 | $78,791.78 |
| 206 | $78,791.78 | $204.67 | $0.00 | $445.50 | $79,441.95 |
| 207 | $79,441.95 | $204.67 | $0.00 | $449.18 | $80,095.80 |
| 208 | $80,095.80 | $204.67 | $0.00 | $452.87 | $80,753.34 |
| 209 | $80,753.34 | $204.67 | $0.00 | $456.59 | $81,414.60 |
| 210 | $81,414.60 | $204.67 | $0.00 | $460.33 | $82,079.60 |
| 211 | $82,079.60 | $204.67 | $0.00 | $464.09 | $82,748.36 |
| 212 | $82,748.36 | $204.67 | $0.00 | $467.87 | $83,420.90 |
| 213 | $83,420.90 | $204.67 | $0.00 | $471.67 | $84,097.24 |
| 214 | $84,097.24 | $204.67 | $0.00 | $475.50 | $84,777.41 |
| 215 | $84,777.41 | $204.67 | $0.00 | $479.34 | $85,461.42 |
| 216 | $85,461.42 | $204.67 | $0.00 | $483.21 | $86,149.30 |
| 217 | $86,149.30 | $204.67 | $44,929.17 | $487.10 | $41,911.90 |
| 218 | $41,911.90 | $204.67 | $0.00 | $236.98 | $42,353.55 |
| 219 | $42,353.55 | $204.67 | $0.00 | $239.47 | $42,797.69 |
| 220 | $42,797.69 | $204.67 | $0.00 | $241.98 | $43,244.34 |
| 221 | $43,244.34 | $204.67 | $0.00 | $244.51 | $43,693.52 |
| 222 | $43,693.52 | $204.67 | $0.00 | $247.05 | $44,145.24 |
| 223 | $44,145.24 | $204.67 | $0.00 | $249.60 | $44,599.51 |
| 224 | $44,599.51 | $204.67 | $0.00 | $252.17 | $45,056.35 |
| 225 | $45,056.35 | $204.67 | $0.00 | $254.76 | $45,515.78 |
| 226 | $45,515.78 | $204.67 | $0.00 | $257.35 | $45,977.80 |
| 227 | $45,977.80 | $204.67 | $0.00 | $259.97 | $46,442.44 |
| 228 | $46,442.44 | $204.67 | $0.00 | $262.59 | $46,909.70 |
| 229 | $46,909.70 | $0.00 | $47,175.63 | $265.23 | ($0.70) |