| A | B | C | D | E | F | |
|---|---|---|---|---|---|---|
1 | School | SAIS | Fletcher | GW | AU | |
2 | Tuition (1 yr) | $36,962 | $37,344 | $28,730 | $25,764 | |
3 | Room & Board (off-campus) | $16,200 | $13,250 | $16,980 | $16,200 | |
4 | Books & Supplies | $1,500 | $1,000 | $500 | $1,000 | |
5 | Health Insurance | $1,720 | $2,391 | $1,977 | $1,720 | |
6 | Personal Expenses | $3,000 | $2,250 | $3,000 | $3,000 | |
7 | Cafeteria Fee | $200 | $0 | $0 | $0 | |
8 | Travel | $1,000 | $1,000 | $1,000 | $1,000 | |
9 | Fellowships | $0 | -$10,000 | -$15,000 | $0 | |
10 | Total per year | $60,582 | $47,235 | $37,187 | $48,684 | |
11 | Total for 2 years | $121,164 | $94,470 | $74,374 | $97,368 | |
12 | Loan Fees | $990 | $772 | $608 | $796 | |
13 | Interest | $46,159 | $35,989 | $28,333 | $37,093 | |
14 | Total with Loans | $168,313 | $131,231 | $103,315 | $135,257 | |
15 | Incremental Difference (pre interest) | $26,694 | $20,096 | |||
16 | Incremental Difference (post interest) | $37,082 | $27,916 | |||
17 | ||||||
18 | Repayment Estimates | |||||
19 | Monthly Loan Payment | $1,400 | $1,087 | $855 | 10 yr repayment | |
20 | Minimum Monthly Income | $9,333 | $7,247 | $5,700 | 15% of income | |
21 | Pre-tax Income | $13,333 | $10,352 | $8,143 | ||
22 | 10-yr Avg Annual income | $160,000 | $124,229 | $97,714 | ||
23 | ||||||
24 | Cost of Living Estimates | |||||
25 | Room | $11,700 | $7,200 | |||
26 | Est monthly rent | $1,300 | $800 | |||
27 | Board | $4,500 | $6,050 | |||
28 | Est monthly board | $500 | $672 | |||
29 | ||||||
30 | Employment | |||||
31 | Pct in Private Sector | 43% | 30% | 25% | ||
32 | Pct of Private Sector in Consulting & Fin'l Services | 60% | 56% | 59% | ||
33 | Average Salary (Private Sector) | $62,500 | $86,891 | $61,000 | ||
34 | ||||||
35 | Other Stats | |||||
36 | Rank | 2 | 5 | 7 | 8 | |
37 | Student Body | |||||
38 | # of Students (overall) | 600 | 279 | 750 | 800 | |
39 | Avg Age | 27 | 27 | 25 | ||
40 | Male | 49% | 44% | |||
41 | Female | 51% | 56% | |||
42 | Non-US Citizens | 34% | 45% | 17% | ||
43 | Undergrad GPA | 3.5 | 3.6 | 3.5 |