2013 Budget

Carry over from 2012 $     4,652.00
2012 Membership Dues: 75 @ $30 $     2,250.00
2013 Banquet Guests: 28 @ $25 $        700.00
Bow Raffle (Mathews Drenalin): $10/ticket, 3 for $20 $     1,180.00
Solid Oak 7-Gun Cabinet Raffle: $10/ticket, 3 for $20 $        280.00
Bud Light Fridge/Beer Raffle: $10/ticket, 3 for $20 $        300.00
Sponsorship Raffle: $10/ticket, 3 for $20 = $4,490 x ~25% $       1190.00
Total Earnings $   10,552.00
 
Costs:
Door prizes $     3,938.00
Website $        100.00
Club rental $        150.00
Beer (4 – 1/2 barrels) $        540.00
Bar Tab $          70.00
Food $        518.00
Sub Total $     5,316.00
 
Winning Buck Entries:
1st Gary Merkes 165 1/8 $        375.00
2nd Steve Steiner 146 7/8 $        220.00
3rd Randy Holguin 135 4/8 $        100.00
4th Chase Peterson 122 1/8 $          75.00
5th Jimmy Zbigniewicz 121 1/8 $          30.00
6th Scott Johnson 106 3/8 $          30.00
7th No Buck Entered – Raffled Off N/A $          30.00
Total Costs $     6,176.00
Carry over to 2014 $     4,376.00