ABCDEFGHIJKLMNOPQRSTUVWXYZAAABAC
1
BOOKINGS CANCELS MOVEMENT1ST Month BUDGETREVENUE BUDGETWAGESLABOUR HOURS
2
FY
3
4
Wage %
5
Jul 22218266-483385$282,079$289,628$78,88227.96%
6
Jul 23213245-323914$342,069$359,910$97,932310728.63%
7
Jul 24222358-1363715$374,701$372,344$94,716282525.28%
8
9
10
Aug 22269221483366$295,292$297,134$79,39126.89%
11
Aug 23294273213935$355,303$369,517$97,649306027.48%
12
Aug 24250232183604$370,108$373,148$92,406270124.97%
PALM BEACH REOPEN POSTPONED
13
14
15
16
Sept 223361691673434$294,123$286,718$83,86428.51%
17
Sept 23237245-83956$351,900$367,621$95,287299627.08%
18
Sept 24343247963608$351,498$369,494$84,663246624.09%
19
20
21
Oct 22364301633636$324,941$305,202$83,86425.81%
22
Oct 23353318354107$380,822$400,431$98,125308225.77%
23
Oct 2434934903695$392,506$388,286$97,614287924.87%
24
25
26
Nov 22289309-203774$323,100$312,596$82,022270925.39%
27
Nov 23232300-684177$373,308$394,863$94,535298525.32%
PALM BEACH REOPEN
28
Nov 24253393-14037843,757$379,223$365,264$97,5942913
29
30
31
Dec 22154209-553804$231,570$252,445$63,565
32
Dec 23155289-1344084$267,000$287,757$72,1482281
33
Dec 24142375-23336113,753$266,235$263,184$73,0422180
34
35
Jan 22284269152465$67,239
36
Jan 235463402063114$282,902$295,074$80,7532657
37
Jan 244513301213963$332,475$373,143$94,0712981
38
Jan 25309310-13,457325211$336,037957032861
New hours with new teachers and hand overs - Big recruitment drive and training
39
jan 25 to date 26/1263208
40
Feb 22358323353390$72,414
41
Feb 23416325913973$309,576$298,482$81,0902698
42
Feb 24351328234235$365,768$380,260$98,7833048
43
Feb 25303286173413$327,791$329,894$89,9112698
44
45
46
Mar 2230730523506$82,824
47
Mar 23264305-414104$351,932$334,411$92,2183078
48
Mar 24206364-1584304$349,538$369,367$91,629283114/3B - 146C-137
34 BOOKINGS MOVED TO SQUAD
49
Mar 2534693698$354,481$368,340$76,7792270
50
111 TAKING A BREAK
SPLASH PROGRESSION
51
34 sport11
52
Apr 22243217263551$68,257
53
Apr 23210251-413522$279,657$268,137$81,2622629
54
Apr 24204300-964148$341,896$367,846$81,028266023/4/24B - 165c - 218$77532 WAGES
55
April 253407$277,095$282,944$75,3272248
56
CANCELS
SPLASH PROGRESSION
57
131 winter break
16
58
May 22255336-813601$80,09718 non att/ fees
59
May 23235391-1564092$349,779$334,276$98,624328828.20%sport 21
60
May 24191389-1984071$373,464$402,621$98,032299826.25%squad 8
61
May 25 33383522$338,885
62
booking error 15
63
64
Jun 22175329-1543548$75,362
65
Jun 23194242-483996$320,537$315,773$92,804303128.95%
66
Jun 24163376-2133882$340,959$382,975$93,266285627.35%
67
Jun 253406$333,453
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100