Club Membership Revenue and Budget

Fee Payments Summary and Revenue Budget

	Income Received			Monthly Expected Income
	Term 1	Term 2	Unpaid		1 Day	2 Days	3 Days	Total
Applicants	0	0	0		4,739	11,089	0	11,089
Primary	0	0	0		4,739	11,089	0	11,089
Junior	0	0	0		4,739	11,089	0	11,089
Advanced	0	0	0		11,089	11,089	0	11,089
Adult Begins	0	0	0		11,089	11,089	0	11,089
Adults	0	0	0
Total Revenue	10,605	491	491		11,089	11,089	0	11,089