Académique Documents
Professionnel Documents
Culture Documents
2002
2003
2004
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
Total Profit
Average Profit
Total Profit From 2013-2018
Total Profit From 2015-2018
Average From 2015-2018
Higher Profit
$ 142,288.00
$ 12,935.27
$ 62,317.36
$ 62,317.36
$ 15,718.48
$ 79,970.64
$14,000.00
$12,000.00
y = 278.28x - 545576
R = 0.95127
$10,000.00
$8,000.00
$6,000.00
$4,000.00
$2,000.00
$0
10
12
12
Profit(Cupcakes)
Percent Increase
$
16,430.00
$
17,251.00
-3%
$
16,906.00
-1%
$
17,244.00
-2%
$
17,761.00
-5%
$
17,229.00
0%
$
18,090.00
3%
$
18,271.00
-1%
$
18,636.00
-4%
$
19,195.00
-2%
$
19,148.10
1%
$
19,411.20
1%
$
19,674.30
1%
$
19,937.40
1%
$
20,200.50
1%
$
20,463.60
1%
Profit(Muffins)
$13,200.00
$13,000.00
$12,800.00
$12,600.00
$12,400.00
$12,200.00
$12,000.00
$11,800.00
$11,600.00
$11,400.00
$11,200.00
$11,000.00
y = 168.58x + 11251
R = 0.8287
Profit(Muffins)
Linear
(Profit(Muffins))
10
15
Percent Increase(cupcakes)
Total Profit(Muffins) 2003-2012
5%
-2%
2%
3%
-3%
5%
1%
2%
3%
0%
1%
1%
1%
1%
1%
121,779.00
#REF!
Average (Muffins)
Average (Cupacakes)
$
$
12,177.90
17,701.30
$
$
13,695.41
20,068.95
Difference Muffins
Difference Cupcakes
$
$
1,517.51
2,367.65
$25,000.00
y = 263.1x + 16254
R = 0.883
$20,000.00
Profit(Muffins)
$15,000.00
Profit(Cupcakes)
$10,000.00
Linear (Profit(Muffins))
y = 168.58x + 11251
R = 0.8287
Linear
(Profit(Cupcakes))
$5,000.00
$0
10
15
Calculating and Comparing the College Expenses at Bowdoin College and Brown University
Name: Bowdoin College
Type of institution: private, 4-year college
Location: Out of state
Academic Years
Years since 2004
2004-2005
1
2005-2006
2
2006-2007
3
2007-2008
4
2008-2009
5
2009-2010
6
2010-2011
7
2011-2012
8
2012-2013
9
2013-2014
10
2014-2015
11
2015-2016
12
2016-2017
13
2017-2018
14
2018-2019
15
Total Cost of Tuition of 4 years (sum)
Cost of Tuition
Percent Increase
$
30,944.00
$
32,650.00
6%
$
34,280.00
5%
$
35,990.00
5%
$
37,790.00
5%
$
39,605.00
5%
$
41,150.00
4%
$
42,386.00
3%
$
43,676.00
3%
$
45,004.00
3%
$
47,065.10
4%
$
48,650.20
4%
$
50,235.30
4%
$
51,770.00
4%
$
53,405.50
4%
$
204,061.00
4%
4%
4%
3%
Cost of Tuition
Percent Increase
$
29,200.00
$
30,672.00
5%
$
32,974.00
8%
$
34,620.00
5%
$
36,342.00
5%
2009-2010
2010-2011
2011-2012
2012-2013
2013-2014
2014-2015
2015-2016
2016-2017
2017-2018
2018-2019
Total Cost of Tuition of 4 years (sum):
6
7
8
9
10
11
12
13
14
15
$
$
$
$
$
$
$
$
$
$
$
36,928.00
38,048.00
39,928.00
41,328.00
45,612.00
45,496.90
47,120.80
48,744.70
50,368.60
51,992.50
198,226.60
2%
3%
5%
4%
10%
0%
4%
3%
3%
3%
5%
4%
3%
2%
Bowdoin College
Standard Fixed Loan
Year
0
1
2
3
4
5
6
7
8
9
10
Bowdoin College
Extended Fixed
Year
Yearly Payment
Interest Rate
Balance
$24,629.64
3.86%
$246,296.18
$24,629.64
3.86%
$221,666.54
$24,629.64
3.86%
$197,036.90
$24,629.64
3.86%
$172,407.26
$24,629.64
3.86%
$147,777.62
$24,629.64
3.86%
$123,147.98
$24,629.64
3.86%
$98,518.34
$24,629.64
3.86%
$73,888.70
$24,629.64
3.86%
$49,259.06
$24,629.64
3.86%
$24,629.42
$24,629.64
3.86%
($0.22)
Yearly Payment
Interest Rate
Balance
0
$12,736.80
3.86%
$318,419.29
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
Bowdoin College
Standard Graduated
Years
0
1
2
3
4
5
6
7
8
9
10
$12,736.80
$12,736.80
$12,736.80
$12,736.80
$12,736.80
$12,736.80
$12,736.80
$12,736.80
$12,736.80
$12,736.80
$12,736.80
$12,736.80
$12,736.80
$12,736.80
$12,736.80
$12,736.80
$12,736.80
$12,736.80
$12,736.80
$12,736.80
$12,736.80
$12,736.80
$12,736.80
$12,736.80
$12,736.80
3.86%
3.86%
3.86%
3.86%
3.86%
3.86%
3.86%
3.86%
3.86%
3.86%
3.86%
3.86%
3.86%
3.86%
3.86%
3.86%
3.86%
3.86%
3.86%
3.86%
3.86%
3.86%
3.86%
3.86%
3.86%
$305,682.49
$292,945.69
$280,208.89
$267,472.09
$254,735.29
$241,998.49
$229,261.69
$216,524.89
$203,788.09
$191,051.29
$178,314.49
$165,577.69
$152,840.89
$140,104.09
$127,367.29
$114,630.49
$101,893.69
$89,156.89
$76,420.09
$63,683.29
$50,946.49
$38,209.69
$25,472.89
$12,736.09
($0.71)
Yearly Payment
Interest Rate
Balance
$
13,760.40
3.86%
$256,721.78
$
13,760.40
3.86%
$242,961.38
$
13,760.40
3.86%
$229,200.98
$
18,111.00
3.86%
$211,089.98
$
18,111.00
3.86%
$192,978.98
$
23,835.48
3.86%
$169,143.50
$
23,835.48
3.86%
$145,308.02
$
31,369.32
3.86%
$113,938.70
$
31,369.32
3.86%
$82,569.38
$
41,284.08
3.86%
$41,285.30
$
41,284.08
3.86%
$1.22
Bowdoin College
Extended Graduated
Years
Yearly Payment
Interest Rate
Balance
0 $
7,876.80
3.86%
$348,153.75
1 $
7,876.80
3.86%
$340,276.95
2 $
7,876.80
3.86%
$332,400.15
3 $
8,617.44
3.86%
$323,782.71
4 $
8,617.44
3.86%
$315,165.27
5 $
9,427.68
3.86%
$305,737.59
6 $
9,427.68
3.86%
$296,309.91
7 $
10,314.12
3.86%
$285,995.79
8 $
10,314.12
3.86%
$275,681.67
9 $
11,283.96
3.86%
$264,397.71
10 $
11,283.96
3.86%
$253,113.75
11 $
12,344.88
3.86%
$240,768.87
12 $
12,344.88
3.86%
$228,423.99
13 $
13,505.64
3.86%
$214,918.35
14 $
13,505.64
3.86%
$201,412.71
15 $
14,775.48
3.86%
$186,637.23
16 $
14,775.48
3.86%
$171,861.75
17 $
16,164.72
3.86%
$155,697.03
18 $
16,164.72
3.86%
$139,532.31
19 $
17,684.52
3.86%
$121,847.79
20 $
17,684.52
3.86%
$104,163.27
21 $
19,347.24
3.86%
$84,816.03
22 $
19,347.24
3.86%
$65,468.79
23 $
21,166.32
3.86%
$44,302.47
24 $
21,166.32
3.86%
$23,136.15
25 $
23,156.40
3.86%
($20.25)
Brown University
Standard Fixed Loan
Year
0
1
2
3
4
5
6
7
Yearly Payment
Interest Rate
$
23,924.40
3.86%
$
23,924.40
3.86%
$
23,924.40
3.86%
$
23,924.40
3.86%
$
23,924.40
3.86%
$
23,924.40
3.86%
$
23,924.40
3.86%
$
23,924.40
3.86%
Balance
$
239,254.21
$
215,329.81
$
191,405.41
$
167,481.01
$
143,556.61
$
119,632.21
$
95,707.81
$
71,783.41
8 $
9 $
10 $
Brown University
Extended Fixed
Year
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
Brown University
Standard Graduated
Years
23,924.40
23,924.40
23,924.40
3.86% $
3.86% $
3.86% $
Yearly Payment
Interest Rate
$
12,372.00
3.86%
$
12,372.00
3.86%
$
12,372.00
3.86%
$
12,372.00
3.86%
$
12,372.00
3.86%
$
12,372.00
3.86%
$
12,372.00
3.86%
$
12,372.00
3.86%
$
12,372.00
3.86%
$
12,372.00
3.86%
$
12,372.00
3.86%
$
12,372.00
3.86%
$
12,372.00
3.86%
$
12,372.00
3.86%
$
12,372.00
3.86%
$
12,372.00
3.86%
$
12,372.00
3.86%
$
12,372.00
3.86%
$
12,372.00
3.86%
$
12,372.00
3.86%
$
12,372.00
3.86%
$
12,372.00
3.86%
$
12,372.00
3.86%
$
12,372.00
3.86%
$
12,372.00
3.86%
$
12,372.00
3.86%
47,859.01
23,934.61
10.21
Balance
$
309,315.22
$
296,943.22
$
284,571.22
$
272,199.22
$
259,827.22
$
247,455.22
$
235,083.22
$
222,711.22
$
210,339.22
$
197,967.22
$
185,595.22
$
173,223.22
$
160,851.22
$
148,479.22
$
136,107.22
$
123,735.22
$
111,363.22
$
98,991.22
$
86,619.22
$
74,247.22
$
61,875.22
$
49,503.22
$
37,131.22
$
24,759.22
$
12,387.22
$
15.22
Yearly Payment
Interest Rate
Balance
0
$13,367.88
3.86%
249,381.82
1
$13,367.88
3.86%
236,013.94
2
3
4
5
6
7
8
9
10
$13,367.88
$17,593.20
$17,593.20
$23,154.00
$23,154.00
$30,472.44
$30,472.44
$40,102.80
$40,103.64
3.86%
3.86%
3.86%
3.86%
3.86%
3.86%
3.86%
3.86%
3.86%
222,646.06
205,052.86
187,459.66
164,305.66
141,151.66
110,679.22
80,206.78
40,103.98
0.34
Brown University
Extended Graduated
Years
Yearly Payment
Interest Rate
Balance
0 $
7,651.56
3.86%
$338,201.60
1 $
7,651.56
3.86%
$330,550.04
2 $
7,651.56
3.86%
$322,898.48
3 $
8,370.96
3.86%
$314,527.52
4 $
8,370.96
3.86%
$306,156.56
5 $
9,158.04
3.86%
$296,998.52
6 $
9,158.04
3.86%
$287,840.48
7 $
10,019.16
3.86%
$277,821.32
8 $
10,019.16
3.86%
$267,802.16
9 $
10,961.16
3.86%
$256,841.00
10 $
10,961.16
3.86%
$245,879.84
11 $
11,991.72
3.86%
$233,888.12
12 $
11,991.72
3.86%
$221,896.40
13 $
13,119.24
3.86%
$208,777.16
14 $
13,119.24
3.86%
$195,657.92
15 $
14,352.72
3.86%
$181,305.20
16 $
14,352.72
3.86%
$166,952.48
17 $
15,702.24
3.86%
$151,250.24
18 $
15,702.24
3.86%
$135,548.00
19 $
17,178.60
3.86%
$118,369.40
20 $
17,178.60
3.86%
$101,190.80
21 $
18,793.80
3.86%
$82,397.00
22 $
18,793.80
3.86%
$63,603.20
23 $
20,560.80
3.86%
$43,042.40
24 $
20,560.80
3.86%
$22,481.60
25 $
22,494.00
3.86%
($12.40)
Cost of Tuition Fo
$50,000.00
$45,000.00
$40,000.00
$35,000.00
Tuition
$30,000.00
$25,000.00
$20,000.00
$15,000.00
$10,000.00
$5,000.00
$0
2013
$45,612.00
$35,000.00
38,848.00
40,820.00
0%
5%
Tuition
$
$
$30,000.00
$25,000.00
$20,000.00
46,616.00
46,170.10
47,339.20
48,508.30
49,677.40
50,846.50
196,371.40
14%
-1%
3%
2%
2%
2%
$15,000.00
$10,000.00
$5,000.00
$0
10
Years
Tuition
$
$
$
$
$
$
$
$150,000.00
$100,000.00
$50,000.00
$0.00
0
($50,000.00)
10
10, ($0.22)
12
Years
$300,000.00
$300,000.00
$250,000.00
$150,000.00
$100,000.00
$50,000.00
$0.00
0
10
15
($50,000.00)
20
25
25, ($0.71)
30
Years
Tuition
$200,000.00
$150,000.00
Bowdoin College
Graduated Balan
$100,000.00
Linear (Bowdoin C
Graduated Balan
$50,000.00
$0.00
0
10, $1.22
10
12
Years
$350,000.00
$300,000.00
$250,000.00
Tuition
$200,000.00
$150,000.00
$100,000.00
$50,000.00
$0.00
0
($50,000.00)
10
15
20
25
25, ($20.25)
30
Years
Tuition
$200,000.00
$150,000.00
$100,000.00
$100,000.00
$50,000.00
$0
10
10, $10.21
12
Years
$300,000.00
$250,000.00
Tuition
$200,000.00
$150,000.00
$100,000.00
$50,000.00
$0
10
15
20
25
25, $15.22
30
Years
250,000.00
Tuition
200,000.00
150,000.00
100,000.00
50,000.00
0.00
0
10
10, 0.34
12
Years
$350,000.00
$300,000.00
$250,000.00
$200,000.00
Tuition
Brown University
Linear (Brown Un
Balance)
$150,000.00
$100,000.00
$50,000.00
$0.00
0
($50,000.00)
10
15
Years
20
25
25, ($12.40)
30
Cost of Tuition
$50,000.00
$45,000.00
2013-2014,
$45,004.00
$40,000.00
y = 1585.1x + 29629
R = 0.996
$35,000.00
Cost of Tuition
Linear (Cost of Tuition )
Tuition
$30,000.00
$25,000.00
$20,000.00
$15,000.00
$10,000.00
$5,000.00
10
$-
12
Years
2013
$46,616.00
$35,000.00
Cost of Tuition
Linear (Cost of Tuition )
Tuition
$30,000.00
$25,000.00
$20,000.00
$15,000.00
y = 1623.9x + 27634
R = 0.9718
10
12
$10,000.00
$5,000.00
$0
6
Years
d Loan Balance
-24630x + 246296
R = 1
d Fixed Balance
10
y = -12737x + 318419
R = 1
aduated Balance
y = -25202x + 279208
R = 0.966
Bowdoin College Standard
Graduated Balance
Linear (Bowdoin College Standard
Graduated Balance)
raduated Balance
raduated Balance
y = -13664x + 375567
R = 0.9781
10, $10.21
ed Fixed Balance
y = -12372x + 309315
R = 1
25, $15.22
30
Graduated Balance
y = -24481x + 271224
y = -24481x + 271224
R = 0.966
Brown University Standard Graduated
Balance
Linear (Brown University Standard
Graduated Balance)
12
duated Balance
y = -13273x + 364830
R = 0.9781
y = 1579.2x + 30092
R = 0.9963
10
15
Years
y = 1169.1x + 33310
R = 0.9169
10
12