| Pack 336 Annual Financial Results (fiscal year is Sept. 1 to Aug. 31) | ||||
| To: 8/31/08 | ||||
| Revenue | 2004/05 | 2005/06 | 2006/07 | 2007/08 |
| Wreaths and Candle Fundraiser | $13,806.00 | $14,954.56 | $15,267.00 | $14,302.77 |
| Camp | $3,801.00 | $4,248.00 | $4,847.00 | $4,088.00 |
| Registration/Boys Life | $581.00 | $743.25 | $657.00 | $800.10 |
| Valleyfair/Saints/Bowling | $300.00 | $480.00 | $296.00 | $60.00 |
| Prior Lake Rotary | $381.00 | $400.00 | $500.00 | $500.00 |
| Rent (Pack 728 - Pinewood Derby) | $75.00 | $157.80 | ||
| Buckhill | $468.00 | $506.00 | ||
| Total Revenue | $18,869.00 | $20,900.81 | $22,035.00 | $20,414.67 |
| Expenses | ||||
| Camp | $4,254.00 | $5,506.00 | $5,479.00 | $3,570.00 |
| Awards | $1,520.00 | $1,095.66 | $1,226.00 | $1,788.33 |
| Office Supplies/Misc. | $165.00 | $120.67 | $43.00 | $109.20 |
| Website/Software | $192.00 | $61.50 | $62.00 | $196.35 |
| Registration/Boys Life | $973.00 | $939.41 | $847.00 | $938.65 |
| Wreath Misc. Expense | $62.00 | $23.46 | $40.68 | |
| Wreath Cost (to Mickman Bros.) | $7,198.00 | $7,009.91 | $8,262.00 | $8,157.66 |
| Candle Cost (to SugarLoaf Candle Co.) | $815.75 | |||
| Wreath/Candle Prizes | $1,220.00 | 638.45 | 552 | $541.59 |
| Rent | $271.16 | $416.00 | $19.00 | |
| Lakefront Rental | $80.00 | $50.00 | ||
| Valleyfair Tickets | $480.00 | |||
| Saints/Bowling | $344.00 | $38.00 | $60.00 | |
| Parade Expense | $25.00 | $71.71 | $23.00 | $111.09 |
| September Pack Meeting | $50.00 | $149.00 | $79.89 | |
| October Pack Meeting | $110.00 | $42.79 | $37.00 | $47.30 |
| November Pack Meeting | $359.00 | $425.02 | $260.00 | $32.54 |
| December Pack Meeting | $590.00 | $32.40 | $190.00 | $26.62 |
| January Pack Meeting | $860.00 | $4.66 | $820.00 | $880.00 |
| February Pack Meeting (Blue and Gold) | $1,992.00 | $2,017.03 | $1,814.00 | $1,801.70 |
| March Pack Meeting (Pinewood Derby) | $624.00 | $519.91 | $515.00 | $89.81 |
| April Pack Meeting (Graduation) | $10.00 | $5.56 | $32.00 | $53.11 |
| May Pack Meeting (Picnic) | $28.30 | $7.00 | $12.36 | |
| Total Expenses | $20,154.00 | $20,583.35 | $20,772.00 | $18,605.88 |
| Total Revenue | $18,869.00 | $20,900.81 | $22,035.00 | $20,414.67 |
| Total Expenses | $20,154.00 | $20,583.35 | $20,772.00 | $18,605.88 |
| Balance | ($1,285.00) | $317.46 | $1,263.00 | $1,808.79 |
| Bank Balance 8/31/08: 2058.53 | ||||
| Download Financials | ||||