YEAR | INCOME | MEMBERS | TOTAL INCOME |
---|---|---|---|
1 New/wk 1st Yr | $200 X 52 Wks | 52 Members | $10,400 |
***************** | ****************** | ****************** | ***************** |
1 New/wk 2nd Yr | $200 X 52 Wks | 52 Members | $10,400 |
Residual 2nd Yr | $180 X 52 Wks | 52 Members | $9,360 |
Total Income | 2nd Year | 104 Members | $19,760 |
***************** | ****************** | ****************** | ***************** |
1 New/wk 3rd Yr | $200 X 52 Wks | 52 Members | $10,400 |
Residual 3rd Yr | $180 X 52 Wks | 104 Members | $18,720 |
Total Income | 3nd Year | 156 Members | $29,120 |
***************** | ****************** | ****************** | ***************** |
1 New/wk 4thYr | $200 X 52 Wks | 52 Members | $10,400 |
Residual 4th Yr | $180 X 52 Wks | 156 Members | $28,080 |
Total Income | 4th Year | 208 Members | $38,480 |
***************** | ****************** | ****************** | ***************** |
1 New/wk 5th Yr | $200 X 52 Wks | 52 Members | $10,400 |
Residual 5th Yr | $180 X 52 Wks | 208 Members | $37,440 |
Total Income | 5th Year | 260 Members | $47,840 |
YEAR | MEMBERS | RESIDUAL | NEW + RESIDUAL |
---|---|---|---|
Year 1-2 per wk | 104 Members | $10,400 X 2 NEW | $20,800 |
Year 2-2 per wk | 208 Members | $19,700 X 2 | $39,520 |
Year 3-2 per wk | 312 Members | $29,120 X 2 | $58,240 |
Year 4-2 per wk | 416 Members | $38,480 X 2 | $76,960 |
Year 5-2 per wk | 520 Members | $47,840 X 2 | $95,680 |
***************** | ****************** | ****************** | ***************** |
Year 1-3 per wk | 156 Members | $10,400 X 3 NEW | $31,200 |
Year 2- 3 per wk | 312 Members | $19,700 X 3 | $59,280 |
Year 3- 3 per wk | 468Members | $29,120 X 3 | $87.360 |
Year 4-3 per wk | 624 Members | $38,480 X 3 | $115,440 |
Year 5-3 per wk | 780 Members | $47,840 X 3 | $143,520 |
***************** | ****************** | ****************** | ***************** |
Year 1-4 per wk | 208 Members | $10,400 X 4 NEW | $41,600 |
Year 2-4 per wk | 416 Members | $19,760 X 4 | $79,040 |
Year 3-4 per wk | 624 Members | $29,120 X 4 | $116,480 |
Year 4-4 per wk | 832 Members | $38,480 X 4 | $153,920 |
Year 5-4 per wk | 1040 Members | $95,680 | |
***************** | ****************** | ****************** | ***************** |
Year 1-5 per wk | 260 Members | $10,400 X 5 | $52,000 |
Year 2-5 per wk | 520 Members | $19,700 X 5 | $98,800 |
Year 3-5 per wk | 780 Members | $29,120 X 5 | $145.600 |
Year 4-5 per wk | 1040 Members | $38,480 X 5 | $192,400 |
Year 5-5 per wk | 1300 Members | $47,840 X 5 | $237,400 |
***************** | ****************** | ****************** | ***************** |