2016 Budget

Carry over from 2015 $      4,890.00
2015 Membership Dues: 100 @ $35 $      3,500.00
2016 Banquet Guests: 38 @ $25 $         950.00
Bow Raffle (Mission): $10/ticket, 3 for $20 $      1,010.00
Beer/Booze/Cooler Raffle: $10/ticket, 3 for $20 $         790.00
Sponsorship Raffle: $5 or 5 for $20 = $6,715 x ~25% $      1,715.00
Last-Minute Bow Raffle (Mission) $10/ticket $         530.00
Total Earnings $   13,385.00
 
Costs:
Door prizes $     4,358.00
Website $        115.00
Building Rental $        350.00
Kitchen Use (4.75 Hours @ $50/hour) $        238.00
Beer (5 – 1/2 barrels) $      1,050.00
Kitchen Help Bar Tab $          15.00
Food $        653.00
Sub Total $     6,779.00
 
Winning Buck Entries:
1st Tim Rozinski 165 1/8 $        500.00
2nd Randy Holguin 158 1/8 $        300.00
3rd Kevin Moreland 154 2/8 $        150.00
4th Jerry Crook 135 6/8 $        100.00
5th Scott Johnson 123 6/8 $          35.00
6th Adam Gross 123 3/8 $          35.00
7th Tommy Kempfer 122 1/8 $          35.00
Total Costs $    7,934.00
Carry over to 2017 $    5,451.00