2012 Budget

Carry over from 2011 $     5,022.00
2011 Membership Dues: 75 @ $30 $     2,250.00
2012 Banquet Guests: 23 @ $25 $        575.00
Bow Raffle (Mathews Drenalin): $10/ticket, 3 for $20 $     1,030.00
Beer/Booze/Cooler Raffle: $10/ticket, 3 for $20 $        450.00
Sponsorship Raffle: $10/ticket, 3 for $20 = $3,910 x ~25% $        915.00
Total Earnings $   10,272.00
Costs:
Door prizes $     3,400.00
Website $        100.00
Club rental $          75.00
Beer (4 – 1/2 barrels) $        640.00
Food $        545.00
Sub Total $     4,760.00
Winning Buck Entries:
1st Shane Marquardt 144 3/8 $        375.00
2nd Gary Merkes 142 2/8 $        220.00
3rd Jeff Mueller 140 $        100.00
4th Mike Wolfgram 135 7/8 $          75.00
5th Gib Fagen 131 $          30.00
6th Aaron Gross
129 6/8
$          30.00
7th Leonard Heinz 123 1/8 $          30.00
Total Costs $     5,620.00
Carry over to 2013 $     4,652.00