2018 Budget

Carry over from 2017 $      6,580.00
2017 Membership Dues: 100 @ $35 $      3,500.00
2018 Banquet Guests: 40 @ $25 $      1,000.00
Bow Raffle (Mission Riot): $10/ticket, 3 for $20 $         450.00
Crossbow Raffle (Mission): $10/ticket, 3 for $20 $      1,470.00
Beer/Booze/Cooler Raffle: $10/ticket, 3 for $20 $         870.00
Sponsorship Raffle: $5 or 5 for $20 = $7,470 x ~25% $      1,970.00
Total Earnings $   15,840.00
 
Costs:
Door prizes $     6,075.00
Website $        150.00
Building Rental $        300.00
Kitchen Use (5 Hours @ $50/hour) $        250.00
Beer (5 – 1/2 barrels) $      1,075.00
Kitchen Help Bar Tab $          42.00
Food $        666.00
Sub Total $     8,558.00
 
Winning Buck Entries:
1st Mike Stader 160 5/8 $        500.00
2nd Tommy Kempfer 139 1/8 $        300.00
3rd Derek Schmidt 137 $        150.00
4th Mark Wolfgram 135 4/8 $        100.00
5th Steve Steiner 135 $          35.00
6th Ron Schimmel 131 6/8 $          35.00
7th Scott Johnson 121 4/8 $          35.00
Total Costs $    9,713.00
Carry over to 2018 $    6,127.00