2017 Budget

Carry over from 2016 $      5,451.00
2016 Membership Dues: 100 @ $35 $      3,500.00
2017 Banquet Guests: 43 @ $25 $      1,075.00
Crossbow Raffle (Mission): $10/ticket, 3 for $20 $      2,100.00
Beer/Booze/Cooler Raffle: $10/ticket, 3 for $20 $         790.00
Sponsorship Raffle: $5 or 5 for $20 = $8,180 x ~25% $      2,180.00
Bow Raffle (Mission) – Didn’t do raffle, holding to 2018 $         —–
Total Earnings $   15,096.00
 
Costs:
Door prizes $     4,917.00
Website $        150.00
Building Rental $        300.00
Kitchen Use (3.5 Hours @ $50/hour) $        175.00
Beer (5 – 1/2 barrels) $      1,000.00
Kitchen Help Bar Tab $          29.00
Food $        790.00
Sub Total $     7,361.00
 
Winning Buck Entries:
1st Adam Gross 140 2/8 $        500.00
2nd Shane Marquardt 139 2/8 $        300.00
3rd John Gross 135 5/8 $        150.00
4th Mike Stader 135 2/8 $        100.00
5th Jerry Crook 131 4/8 $          35.00
6th Greg Schweppe 130 4/8 $          35.00
7th Todd Brumm 129 1/8 $          35.00
Total Costs $    8,516.00
Carry over to 2017 $    6,580.00