Ildhafn Martial Academy 2025 Financial Bid.xlsx

	A	B	C	D	E	G	H	I	J	L	M	N
1	Ildhafn Martial Academy 2025				Lunch				Lunch
2			Full Day	Dinner	Saturday		Full Day	Dinner	Saturday	Stewarding Team x2	$72
3		Full Event	Saturday	Saturday	or Sunday	Full Event	Saturday	Saturday	or Sunday	Knight - Sir Eva	$36
4		Adult	Adult	Adult	Adult	Child	Child	Child	Child	Master of Defence - Ibn Jalal	$36
5	Lunch	$9	$9		$9	$5	$5		$5	Archer - TBC	$36
6	Dinner	$12	$12	$12		$7	$7	$7		Combat Archer - Mistress Angele	$36
7	Lunch	$9				$5				Return Flights - Mistress Angele	$250
8	Sub	$30	$21	$12	$9	$17	$12	$7	$5	Travel koha - Akld Archer TBC	$60
9										Indoor & Outdoor Arena	$560	$1,086
10	Incidentals	$2	$1	$1	$1	$2	$1	$1	$1
11	Charcoal Smoker	$1	$1	$1	$0	$1	$1	$1	$0	Full Event Adult #’s	17	$612
12	Laundry Tea Towels	$1	$1	$1	$1	$1	$1	$1	$1	Full Day Saturday Adult #’s	0	$0
13	Kingdom Levy	$2	$1	$1	$1	$0	$0	$0	$0
14	Expense Sub Total	$36	$25	$16	$12	$21	$15	$10	$7	Total Expenses	$1,698
15	PP Cost Stewards, Tutors, Travel & Site	$64	$35	$34	$38	$34	$20	$20	$23	Total Income	$1,700
16										Surplus	$2
17	Event Fee	$100	$60	$50	$50	$55	$35	$30	$30
18	+ Non Member Fee	$2	$2	$2	$2					Adult Full Event Break Even #	17
19	+ Campervan/Caravan Fee per vehicle	$20
20
21	Derek advised he knew an Olympic Archer residing in Auckland who may be willing to run archery training sessions. Derek to advise if they’re interested.
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
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