| ABC Preschool |
| 2013 - 2014 |
| Assumptions |
| Tuition | Activities |
| Miscellaneous | Registration Discount | Full Day | Half Day | Previous Enrolled Child Discount | Package | Cost |
| Testing Fee | $100 | Percent | 12.50% | 2 | $14,000 | $10,000 | Discount Percentage | 10.00% | None | $0 |
| Student Accident Insurance | $25 | Date | 7/1/13 | 3 | $12,000 | $8,000 | Regular | $1,250 |
| Supplies Fees | 2.00% | P | $8,000 | $6,000 | Annual Interest Rate | Premium | $5,000 |
| Finance Term (months) | 9 | Rate | 8.0% |
| Student ID | First Name | Last Name | Class | Previously Enrolled Child | Registration | Extracurricular Activities | Enrolled | Tuition Before Discounts | Tuition Discounts | Fees & Activities | Total Financed | Monthly
Payment |
| AB1312 | George | Liberman | 2 | N | 6/12/13 | None | Full Day |
| AC1231 | Alexandra | Liberman | 3 | N | 6/12/13 | Regular | Full Day |
| VF4312 | Sarah | George | 2 | Y | 7/25/13 | None | Full Day |
| EW0971 | Mary | Arnett | 2 | Y | 7/14/13 | None | Full Day |
| SO9814 | Jordan | Abreu | 3 | N | 7/30/13 | Premium | Full Day |
| JH3123 | Lissette | Ibbotson | P | Y | 8/14/13 | Premium | Half Day |
| IM2944 | Fred | Ibbotson | 2 | Y | 8/10/13 | None | Half Day |
| KY8931 | Hunter | Matos | P | Y | 6/12/13 | Premium | Half Day |
| BE3123 | Connor | Strickland | 2 | N | 8/19/13 | None | Half Day |
| SO3294 | Samuel | Liberman | P | N | 6/30/13 | Regular | Full Day |
| JU4829 | Jacob | Upchurch | 3 | N | 8/22/13 | Premium | Full Day |
| Tuition is based on full day/half day and which class they attend |
| Discounts are for previously enrolled child or registration before 7/1/2013 (Parents can receive both discounts) |
| Fees & Activities include testing fee, accident insurance supply fee and the activities package |
| All children listed participated in the financing program (actually their parents did) for a 9 month period with an annual interest rate of 8% |
SUMMER11
ABCPreschool.xlsx
