ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
LionTiger-new
Tiger-Returning
Wolf-newWolf-returningBear-newBear-returningWebelo-new
Webelo-returning
AOL-new
AOL-returning
2
New Scout Fee $25.00$25.00$0.00$25.00$0.00$25.00$0.00$25.00$0.00$25.00$0.00
3
Book$9.99$23.99$23.99$23.99$23.99$23.99$23.99$23.99$23.99$23.99$0.00
4
Neckerchief$0.00$0.00$12.99$0.00$12.99$0.00$12.99$0.00$12.99$0.00$0.00
5
Belt Loops @ 1.99 each$11.94$13.93$13.93$13.93$13.93$13.93$13.93$0.00$0.00$0.00$0.00
6
Webelo shouder pin holder$0.00$0.00$0.00$0.00$0.00$0.00$0.00$7.99$7.99$7.99$0.00
7
Webelo pins @ 2.49 each$0.00$0.00$0.00$0.00$0.00$0.00$0.00$14.94$14.94$12.45$12.45
8
Pinewood Car$6.99$6.99$6.99$6.99$6.99$6.99$6.99$6.99$6.99$6.99$6.99
9
Rocket for Fall Camp$9.41$9.41$9.41$9.41$9.41$11.40$11.40$11.40$11.40$11.40$11.40
10
Whitling Chip-card$0.00$0.00$0.00$0.00$0.00$1.79$1.79$1.79$0.00$1.79$0.00
11
Rank Advancement Patch(rank and bobcat)$2.99$5.98$5.98$5.98$2.99$5.98$2.99$5.98$2.99$5.98$2.99
12
Fall Camp food$25.00$25.00$25.00$25.00$25.00$25.00$25.00$25.00$25.00$25.00$25.00
13
Total cost per Scout$91.32$110.30$98.29$110.30$95.30$114.08$99.08$123.08$106.29$120.59$58.83$102.50Average cost
14
15
Current Incoming Dues per Scout $100.00$100.00$100.00$100.00$100.00$100.00$100.00$100.00$100.00$100.00$100.00
16
Current Minimum Fundraising Goal$200.00$200.00$200.00$200.00$200.00$200.00$200.00$200.00$200.00$200.00$200.00
17
Incoming Money per scout per year$300.00$300.00$300.00$300.00$300.00$300.00$300.00$300.00$300.00$300.00$300.00$300.00
Average Revenue
18
19
Total Difference-Incoming less cost$208.68$189.70$201.71$189.70$204.70$185.92$200.92$176.92$193.71$179.41$241.17$197.50Average Profit
20
21
22
Pack Expenses
23
Storage Unit- $84/mo$1,008.00
24
Pinewood Other$400.00
25
Insurance pd with recharter$100.00
26
Volunteer Registration ($60 per adult- 12 volunteers)$720.00
27
Fall Camp Site Reservation $250.00
28
Other Fall Camp Items$750.00
29
Blue & Gold Ceremony (decor, food, etc)$300.00
30
Swim Party$200.00
31
AOL Crossover$150.00
32
Spring Campout $600.00
33
Webelo Camp$800.00
34
Winter Camp/Scouts Up Late$1,000.00
35
Den Per diem$600.00
36
Leader Training$100.00
37
Boats and Floats$150.00
38
Pack Meetings$300.00
39
Sponsored Scouts$300.00
Number of scouts needed to cover expenses:
40
Total Pack Costs$7,728.0039
41
42
43
44
45
46
47
48
49
50
51
52
53
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