Back To Shool pub report 2024.xlsx

	A	C	D
1
2
3	Back to School Pub
4		2023	2024
5	Income
6	Tickets	5592.17	5078.26
7	Bar Sales	2885.13	3100.04
8		-	-
9	Net Income	8477.3	8178.3
10
11	Expenses
12	Band	850	800
13	House Front Production	$2,324.00	$1,911.00
14	Ryder	50	0
15	Filters for snap and instagram	58	0
16	Security (Student Staff)	1788.32	1876.89
17	Water	317.88	0
18	Paint/stickers/glowsticks		96.3
19	Hydration Station and Decoration support		300
20	Total 1	5388.2	4984.19
21
22	Fox & Crow Expenses
23	Bar expenses	250	250
24	Bar/Security staff	1574.07	2113.52
25	Manager	244.07	256.37
26	Liquor	494.08	619.7
27
28	Total 2	2562.22	3239.59
29	Net Expenses	7950.42	8223.78
30
31	Net Position	526.88	-45.48
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