2006 Budget

Carry over from 2005 $     2,146.00
2005 Membership Dues: 78 @ $30 $     2,340.00
2006 Banquet Guests: 33 @ $25 $        660.00
Muzzleloader Raffle: 19 tickets @ $20 $        380.00
Beer/Booze/Cooler Raffle: 19 tickets @ $10 $        190.00
Sponsorship Raffle: 465 @ $5 = $2,325 x ~25% $        585.00
Total Earnings $     6,301.00
Costs:
Door prizes $     1,483.00
Printing $          15.00
Club rental $          75.00
Beer (4 – 1/2 barrels) $        440.00
Food $        290.00
Soda $          40.00
Mixed Drinks $          19.00
Sub Total $     2,362.00
Winning Buck Entries:
1st Leonard Hein 152 1/8 $        375.00
2nd Todd Brumm 147 5/8 $        220.00
3rd Danny Hellenbrand $        100.00
4th Todd Schmidt $          75.00
5th Matt Woller 117    $          30.00
6th Ron Schimmel $          30.00
7th Todd Matson $          30.00
Total Costs $     3,222.00
Carry over to 2007 $     3,079.00