Colorado College

Freshmen Year
Expense
Tution/Fees
Room/Board
Food
Transportation
Books/Supplies
Recreation
Total
Income
Parent Contribution
Monthly Allowance
Job
Total
Debt
Junior Year
Expense
Tuition/Fees
Rent
Food
Transportation
Books/Supplies
Recreation
Total
Income
Parent Contribution
Monthly Allowance
Job
Total
Debt
Total Debt
Loan Amount
Left Over

Amount
$ 46,410.00
$ 10,752.00
$
500.00
$
1,290.00
$
1,256.00
$
300.00
$ 60,508.00
Amount
$ 20,000.00
$
800.00
$ ???
$ 20,800.00
$ 39,708.00

Sophmore Year
Expense
Tuition/Fees
Rent
Food
Transportation
Books/Supplies
Recreation
Total
Income
Parent Contribution
Monthly Allowance
Job
Total
Debt

Amount
$ 46,410.00
$ 4,800.00
$
750.00
$ 1,290.00
$ 1,256.00
$
300.00
$ 54,806.00
Amount
$ 20,000.00
$
800.00
$ ???
20,800
$ 34,006.00

Amount
$ 46,410.00
$
4,800.00
$
750.00
$
1,290.00
$
1,256.00
$
300.00
$ 54,806.00
Amount
$ 20,000.00
$
800.00
$ ???
20,800
$ 34,006.00

Senior Year
Expense
Tuition/Fees
Rent
Food
Transportation
Books/Supplies
Recreation
Total
Income
Parent Contribution
Monthly Allowance
Job
Total
Debt

Amount
$ 46,410.00
$ 4,800.00
$
750.00
$ 1,290.00
$ 1,256.00
$
300.00
$ 54,806.00
Amount
$ 20,000.00
$
800.00
$ ???
20,800
$ 34,006.00

$ 73,714.00
$ 100,000.00
$ 41,726.00

Month
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
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45

You have
$
$
25.00
$
50.01
$
75.03
$ 100.06
$ 125.10
$ 150.15
$ 175.21
$ 200.28
$ 225.36
$ 250.45
$ 275.55
$ 300.66
$ 325.78
$ 350.91
$ 376.05
$ 401.20
$ 426.36
$ 451.53
$ 476.71
$ 501.90
$ 527.11
$ 552.32
$ 577.54
$ 602.77
$ 628.01
$ 653.26
$ 678.52
$ 703.79
$ 729.07
$ 754.37
$ 779.67
$ 804.98
$ 830.30
$ 855.63
$ 880.98
$ 906.33
$ 931.69
$ 957.06
$ 982.45
$ 1,007.84
$ 1,033.24
$ 1,058.66
$ 1,084.08
$ 1,109.51

Plus interest of
0.04%
$
$
0.01
$
0.02
$
0.03
$
0.04
$
0.05
$
0.06
$
0.07
$
0.08
$
0.09
$
0.10
$
0.11
$
0.12
$
0.13
$
0.14
$
0.15
$
0.16
$
0.17
$
0.18
$
0.19
$
0.20
$
0.21
$
0.22
$
0.23
$
0.24
$
0.25
$
0.26
$
0.27
$
0.28
$
0.29
$
0.30
$
0.31
$
0.32
$
0.33
$
0.34
$
0.35
$
0.36
$
0.37
$
0.38
$
0.39
$
0.40
$
0.41
$
0.42
$
0.43
$
0.44

So Now You
Have
$
$
25.01
$
50.03
$
75.06
$
100.10
$
125.15
$
150.21
$
175.28
$
200.36
$
225.45
$
250.55
$
275.66
$
300.78
$
325.91
$
351.05
$
376.20
$
401.36
$
426.53
$
451.71
$
476.90
$
502.11
$
527.32
$
552.54
$
577.77
$
603.01
$
628.26
$
653.52
$
678.79
$
704.07
$
729.37
$
754.67
$
779.98
$
805.30
$
830.63
$
855.98
$
881.33
$
906.69
$
932.06
$
957.45
$
982.84
$
1,008.24
$
1,033.66
$
1,059.08
$
1,084.51
$
1,109.96

And you put in

$
25.00
$
25.00
$
25.00
$
25.00
$
25.00
$
25.00
$
25.00
$
25.00
$
25.00
$
25.00
$
25.00
$
25.00
$
25.00
$
25.00
$
25.00
$
25.00
$
25.00
$
25.00
$
25.00
$
25.00
$
25.00
$
25.00
$
25.00
$
25.00
$
25.00
$
25.00
$
25.00
$
25.00
$
25.00
$
25.00
$
25.00
$
25.00
$
25.00
$
25.00
$
25.00
$
25.00
$
25.00
$
25.00
$
25.00
$
25.00
$
25.00
$
25.00
$
25.00
$
25.00
$
25.00

Now You
Have
$
25.00
$
50.01
$
75.03
$
100.06
$
125.10
$
150.15
$
175.21
$
200.28
$
225.36
$
250.45
$
275.55
$
300.66
$
325.78
$
350.91
$
376.05
$
401.20
$
426.36
$
451.53
$
476.71
$
501.90
$
527.11
$
552.32
$
577.54
$
602.77
$
628.01
$
653.26
$
678.52
$
703.79
$
729.07
$
754.37
$
779.67
$
804.98
$
830.30
$
855.63
$
880.98
$
906.33
$
931.69
$
957.06
$
982.45
$ 1,007.84
$ 1,033.24
$ 1,058.66
$ 1,084.08
$ 1,109.51
$ 1,134.96

$1,400.00
$1,200.00
$1,000.00
$800.00
$600.00
$400.00
$200.00
$-

46 $ 1,134.96 $
47 $ 1,160.41 $
48 $ 1,185.88 $

0.45 $
0.46 $
0.47 $

1,135.41 $
1,160.88 $
1,186.35 $

25.00 $
25.00 $
25.00 $

1,160.41
1,185.88
1,211.35

Now You Have

$1,400.00
y = 25.241x - 2.0568
R = 1

$1,200.00
$1,000.00
$800.00

Now You Have

$600.00

Linear (Now You Have)

$400.00
$200.00
$0

10

20

30

40

50

60