Year

2002
2003
2004
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018

Bob's Bike Shop (Profit Over Time)

Years Since 2001 Profit
Percent Increase
1 $ 11,500.00
2 $ 11,960.00
4%
3 $ 12,318.00
3%
4 $ 12,565.00
2%
5 $ 12,439.00
-1%
6 $ 12,563.00
1%
7 $ 12,941.00
3%
8 $ 13,587.00
5%
9 $ 13,859.00
2%
10 $ 13,998.00
1%
11 $ 14,558.00
4%
12 $ 14,605.36
0%
13 $ 14,883.64
2%
14 $ 15,161.92
2%
15 $ 15,440.20
2%
16 $ 15,718.48
2%
17 $ 15,996.76
2%

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

Bob's Bike Shop (Profit Over Time) Profit

$16,000.00

$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

ver Time) Profit

Bob's Bike Shop (Profit Over Time)

Profit
Linear (Bob's Bike Shop (Profit Over
Time) Profit)
Linear (Bob's Bike Shop (Profit Over
Time) Profit)

12

Mary's Bakery (Profit Over Time)

Year
Profit(Muffins)
2003
1 $
11,250.00
2004
2 $
11,587.00
2005
3 $
11,703.00
2006
4 $
11,937.00
2007
5 $
12,534.00
2008
6 $
12,534.00
2009
7 $
12,158.00
2010
8 $
12,279.00
2011
9 $
12,771.00
2012
10 $
13,026.00
2013
11 $
13,105.38
2014
12 $
13,273.96
2015
13 $
13,442.54
2016
14 $
13,611.12
2017
15 $
13,779.70
2018
16 $
13,948.28

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%

Total Profit(Cupcakes) 2003-2012

121,779.00
#REF!

Average (Muffins)
Average (Cupacakes)

$
$

12,177.90
17,701.30

Average Muffin Profit 2015-18

Average Cupcake Profit 2015-18

$
$

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

Percent increase of tuition over the past 10 years:

4%

Percent increase of tuition and fees over the last 10 years:

4%

average tuition percent increase undergraduate career:

4%

average tuition& fees percent increase undergraduate career:

3%

Name: Brown University

Type of institution: private, 4-year college
Location: Out of state
Academic Years
2004-2005
2005-2006
2006-2007
2007-2008
2008-2009

Years since 2004

1
2
3
4
5

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%

Percent increase of tuition over the past 10 years:

5%

Percent increase of tuition and fees over the last 10 years:

4%

average tuition percent increase undergraduate career:

3%

average tuition& fees percent increase undergraduate career:

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)

in College and Brown University

Cost of Tuition Fo
$50,000.00

Cost of Tuition w/ fees Percent Increase

$
31,626.00
$
32,990.00
4%
$
34,640.00
5%
$
36,370.00
5%
$
38,190.00
5%
$
40,020.00
5%
$
41,565.00
4%
$
42,816.00
3%
$
44,118.00
3%
$
45,446.00
3%
$
47,463.20
4%
$
49,042.40
3%
$
50,621.60
3%
$
52,200.80
3%
$
53,780.00
3%
$
205,644.80

$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

Cost of Tuition w/ fees Percent Increase

$
35,584.00
$
36,018.00
1%
$
37,040.00
3%
$
37,260.00
1%
$
38,719.00
4%

Cost of Tuition For Brown

$50,000.00
$45,000.00
$40,000.00
$35,000.00

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

Bowdoin College Standard Fixed Loan Balance

$300,000.00
$250,000.00
y = -24630x + 246296
$200,000.00

Tuition

$
$
$
$
$
$
$

$150,000.00

Bowdoin College Standa

Loan Balance

$100,000.00

Linear (Bowdoin College

Standard Fixed Loan Ba

$50,000.00
$0.00
0
($50,000.00)

10

10, ($0.22)
12

Years

Bowdoin College Extended Fixed Balance

$350,000.00

$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

Bowdoin College Standard Graduated Balance

$300,000.00
$250,000.00
y=
$200,000.00
Tuition

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

Bowdoin College Extended Graduated Balance

Bowdoin College Extended Graduated Balance

$400,000.00

$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

Brown University Standard Fixed Loan Balanc

$300,000.00
$250,000.00

Tuition

$200,000.00
$150,000.00
$100,000.00

$100,000.00
$50,000.00
$0

10

10, $10.21
12

Years

Brown University Extended Fixed Balance

$350,000.00

$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

Brown University Standard Graduated Balanc

300,000.00
250,000.00

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

Brown University Extended Graduated Balance

$400,000.00

$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

Cost of Tuition For Bowdoin

$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

ition For Brown

2013-2014,
$45,612.00

Cost of Tuition w/ fees For Brow

$50,000.00
$45,000.00
$40,000.00
$35,000.00
$30,000.00

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

Bowdoin College Standard Fixed

Loan Balance
Linear (Bowdoin College
Standard Fixed Loan Balance)

d Fixed Balance

10

y = -12737x + 318419
R = 1

Bowdoin College Extended Fixed Balance

Linear (Bowdoin College Extended Fixed
Balance)

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

Bowdoin College Extended

Graduated Balance
Linear (Bowdoin College Extended
Graduated Balance)

Fixed Loan Balance

y = -23924x + 239254
R = 1

Brown University Standard Fixed

Loan Balance
Linear (Brown University Standard
Fixed Loan Balance)

Linear (Brown University Standard

Fixed Loan Balance)

10, $10.21

ed Fixed Balance

y = -12372x + 309315
R = 1

Brown University Extended Fixed

Balance
Linear (Brown University Extended
Fixed Balance)

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

Brown University Extended Graduated Balance

Linear (Brown University Extended Graduated
Balance)

Cost of Tuition w/ fees for Bowdoin

2013-2014,
$45,446.00

y = 1579.2x + 30092
R = 0.9963

Cost of Tuition w/ fees

Linear (Cost of Tuition w/ fees )

10

15

Years

on w/ fees For Brown

2013-2014,
$46,616.00

y = 1169.1x + 33310
R = 0.9169

Cost of Tuition w/ fees

Linear (Cost of Tuition w/ fees )

10

12