ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2022 -2023 Pack 1604 Planning Budget
2
3
Base Collections (per scout)
Expenses (per scout)
4
Scouts21Annual dues $ 100 BSA Registration Fee $ 75 420
5
Boys Life Subscription $ 15 MCC Fee $ 60 420
6
Popcorn Sale Profit/Optout $ 150 Boys Life Subscription $ 15 0
7
SummaryCollections per Scout $ 265 Class B t-shirt $ 13
8
Starting Balance $ 1,657 Total Collections $ 5,565 Pinewood Derby Kit $ 4
9
Total Base collections $ 5,565 Space Derby Kit $ 5
10
Additional Fundraising $ 300 Model Rockets $ 8
11
Total Per Scout expenses $ (4,253)Additional Fundraising Budget Awards and Patches $ 13
12
Activities $ (465)Cake Bake $ 200 Den Materials $ 10
13
Troop expenses $ (2,456)American legion donation $ - Expenses Per Scout $ 203
14
Budget remaining $ 349 Popcorn Adjustment $ - Total Per Scout Expenses $ 4,253
15
Year gain/(loss) $ (1,309)Pixie Sale (Concessions) $ 100
16
Total $ 300 Expenses (Troop) Budget
17
Den Leader Registration (5 @ 45+12 each)
 $ 285
18
Committee Registration (3 @ 45+12each)
 $ 171 60
19
Activities (Target $0) Budget
New Child Member Fees (10@ 25 each)
 $ 250 36
20
Campout - Fall $ (50)Rechartering Fee $ 75 41246060
21
Campout - Winter $ - B&G Banquet - Food $ 250
22
Low Cost Family Campout - Spring
 $ (200)B&G Banquet - Entertainment $ 400
23
Fish-O-Ree $ (75)B&G Banquet - Decorations $ 100
24
Klondike $ (140)Year-End Picnic - Food $ 200
25
Total Activity balance $ (465)Year-End Picnic - Pavillion $ 50
26
Year-End Picnic - Entertainment $ 75
27
Charity $ 200
28
Bike Lights $ 100
29
Parade Lights and Decorations $ 100
30
STEM Meeting Materials $ 150
31
Misc Expenses $ 50
32
Total Troop Expenses $ 2,456
33
Rechartering code102417423Per Scout Troop Expenses $ 117 228
34
Password
Addams1604
Tottal Per Scout Expenses $ 319 1495
35
Email
cubscoutpack1604@gmail.com
1723
36
https://michiganscouting.org/unit-resources/internet-recharter/
37
38
39
Pack1604
40
Addams1604
41
a river
42
Royal Oak
43
Eagle
44
Webster
45
46
47
48
49
50
51
52
4261212827 Acct
53
41000124 Routing
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100