2015 Budget

Carry over from 2014 $      3,923.00
2014 Membership Dues: 75 @ $35 $      2,625.00
2015 Banquet Guests: 59 @ $25 $      1,475.00
Bow Raffle (Mission): $10/ticket, 3 for $20 $         950.00
Beer/Booze/Cooler Raffle: $10/ticket, 3 for $20 $         650.00
Handmade 7-Gun Cabinet Raffle: $10/ticket, 3 for $20 $         360.00
Sponsorship Raffle: $5 or 5 for $20 = $6,715 x ~25% $      1,735.00
Last-Minute Bow Raffle (Mission) $10/ticket $         510.00
Total Earnings $   12,228.00
 
Costs:
Door prizes $     3,810.00
Website $        100.00
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 $          50.00
Food $        748.00
Sub Total $     6,183.00
 
Winning Buck Entries:
1st John Gross 156 7/8 $        500.00
2nd Jeremy Gross 141 7/8 $        225.00
2nd Kevin Reis 141 7/8 $        225.00
4th Mark Moehrke 136 4/8 $        100.00
5th Fred Babino 132 6/8 $          35.00
6th Kevin Moreland 132 3/8 $          35.00
7th Jon Landsverk 119 7/8 $          35.00
Total Costs $    7,338.00
Carry over to 2016 $    4,890.00