2001 Metro Lakes Spring Camporee Budget Sheet
Attendence Projected
Total # of Scouts 250
Total # of Scouters 50
Total Attendance 300
Expenses
Per Scout Charges
Camp Fees(Total Attendence x$1) $300.00
Patches(Total Attendence x$1.50) $444.00
Rifle $150.00
Archery $150.00
$1,044.00
Other Charges
Postage 0
Ribbons 35
Food (Staff) 100
Patches for staff - 25 staff 35
Supplies and Misc Expenses 50
Glow Stuff 375
Lodges (Diamond Lake and Akela) 125
$720.00
10% Contigency 176.4
Total Expense $1,940.40
Income
Total Attendance Price per = Subtotal
Full Price 250 7 = 1750
Reduced Price 50 4 = 200
Total Income $1,950.00
Difference $9.60