Sheet 1: Fall Semester

	
	
	
	
	
	
	
	
	
	
	

		


		


		
Meliora Unlimited
		
Blue Unlimited
		
150 Pass
		
Option A
		
Option B
		
Option C
		
Option D
		
Commuter
		
ESM Commuter
	
	

		


		
Week ending
		
Declining
		
Declining
		
Declining
		
Declining
		
Declining
		
Declining
		
Declining
		
Declining
		
Declining
	
	

		
1
		
Initial Deposit:
		
$500.00
		
$350.00
		
$900.00
		
$2,567.00
		
$2,365.00
		
$2,012.00
		
$958.00
		
$328.00
		
$567.00
	
	

		
1
		
August 23
		
$472.22
		
$330.56
		
$850.00
		
$2,424.39
		
$2,233.61
		
$1,900.22
		
$904.78
		
$309.78
		
$535.50
	
	

		
2
		
August 30
		
$444.44
		
$311.11
		
$800.00
		
$2,281.78
		
$2,102.22
		
$1,788.44
		
$851.56
		
$291.56
		
$504.00
	
	

		
3
		
September 6
		
$416.67
		
$291.67
		
$750.00
		
$2,139.17
		
$1,970.83
		
$1,676.67
		
$798.33
		
$273.33
		
$472.50
	
	

		
4
		
September 13
		
$388.89
		
$272.22
		
$700.00
		
$1,996.56
		
$1,839.44
		
$1,564.89
		
$745.11
		
$255.11
		
$441.00
	
	

		
5
		
September 20
		
$361.11
		
$252.78
		
$650.00
		
$1,853.94
		
$1,708.06
		
$1,453.11
		
$691.89
		
$236.89
		
$409.50
	
	

		
6
		
September 27
		
$333.33
		
$233.33
		
$600.00
		
$1,711.33
		
$1,576.67
		
$1,341.33
		
$638.67
		
$218.67
		
$378.00
	
	

		
7
		
October 4
		
$305.56
		
$213.89
		
$550.00
		
$1,568.72
		
$1,445.28
		
$1,229.56
		
$585.44
		
$200.44
		
$346.50
	
	

		
8
		
October 11
		
$277.78
		
$194.44
		
$500.00
		
$1,426.11
		
$1,313.89
		
$1,117.78
		
$532.22
		
$182.22
		
$315.00
	
	

		
9
		
October 18
		
$250.00
		
$175.00
		
$450.00
		
$1,283.50
		
$1,182.50
		
$1,006.00
		
$479.00
		
$164.00
		
$283.50
	
	

		
10
		
October 25
		
$222.22
		
$155.56
		
$400.00
		
$1,140.89
		
$1,051.11
		
$894.22
		
$425.78
		
$145.78
		
$252.00
	
	

		
11
		
November 1
		
$194.44
		
$136.11
		
$350.00
		
$998.28
		
$919.72
		
$782.44
		
$372.56
		
$127.56
		
$220.50
	
	

		
12
		
November 8
		
$166.67
		
$116.67
		
$300.00
		
$855.67
		
$788.33
		
$670.67
		
$319.33
		
$109.33
		
$189.00
	
	

		
13
		
November 15
		
$138.89
		
$97.22
		
$250.00
		
$713.06
		
$656.94
		
$558.89
		
$266.11
		
$91.11
		
$157.50
	
	

		
14
		
November 22
		
$111.11
		
$77.78
		
$200.00
		
$570.44
		
$525.56
		
$447.11
		
$212.89
		
$72.89
		
$126.00
	
	

		
15
		
November 29
		
$83.33
		
$58.33
		
$150.00
		
$427.83
		
$394.17
		
$335.33
		
$159.67
		
$54.67
		
$94.50
	
	

		
16
		
December 6
		
$55.56
		
$38.89
		
$100.00
		
$285.22
		
$262.78
		
$223.56
		
$106.44
		
$36.44
		
$63.00
	
	

		
17
		
December 13
		
$27.78
		
$19.44
		
$50.00
		
$142.61
		
$131.39
		
$111.78
		
$53.22
		
$18.22
		
$31.50
	
	

		
18
		
December 18
		
$0.00
		
$0.00
		
$0.00
		
$0.00
		
$0.00
		
$0.00
		
$0.00
		
$0.00
		
$0.00