1. Buff and Tuff Gym
Date Prepared: 4/11/12
Client Membership Cost Locker Annual Total Years Total Due Down Payment
Andrews Deluxe 575 Yes 650 1 650 $ 250.00
Baker Individual 300 Yes 375 2 750 $ 150.00
Carter Family 1500 No 1500 3 4500 $ 700.00
Dudley Deluxe 575 No 575 2 1150 $ 250.00
Evans Deluxe 575 Yes 650 3 1950 $ 250.00
Foust Individual 300 No 300 1 300 $ 150.00
Gardner Individual 300 No 300 2 600 $ 150.00
Hart Individual 300 No 300 3 900 $ 150.00
Ivans Individual 300 Yes 375 3 1125 $ 150.00
Totals
Membership Cost Down Payment Summary Statistics
Deluxe $ 575 $ 250 Number of New Members $ 9.00
Family $ 1,500 $ 700 Lowest Monthly Payment $ 8.63
Individual $ 300 $ 150 Average Monthly Payment $ 25.13
Maxium Monthly Payment $ 72.83
Locker Fee $ 75 Median Monthly Payment $ 18.69
Interest Rate 5.75%
Months Per Year 12

2. Balance Monthly Payment
400 23.00
600 17.25
3800 72.83
900 25.88
1700 32.58
150 8.63
450 12.94
750 14.38
975 18.69