1999 Metro Lakes Fall Camporee Budget Sheet
Projected Actual
Total # of Scouts 225 $242.00
Total # of Scouters 50
Total Attendance 275 $242.00
Expenses
Per Scout Charges
Camp Fees(Total Attendence x$1) $275.00 $242.00
Patches(Total Attendence x$1.25)  $   343.75 $288.75
 $   618.75 $530.75
Other Charges
Root Beer,Cups, & ice $130.00 *
Postage $30.00 $65.00
Ribbons $30.00 $16.00
Food (Staff) $150.00 $354.20
Prizes (Food for Patrols) $50.00
Patches for staff - 25 staff $30.00 $31.25
Hats for Staff $96.00 ** $104.00
Supplies and Misc Expenses $50.00 60 colbert
Lodges (Colbert & Weaver) $120.00 $120.00 90 thurston
 $   686.00 $690.45 60 weaver
15% Contigency $195.71
Total Expense $1,500.46 $1,221.20
Income Total Attendance Price per = Subtotal Total Attendance Price per Subtotal
Full Price 225 6 = $1,350.00 242 $1,473.00
Reduced Price 50 3 = $150.00 0 $0.00
Total Income  $1,500.00 $1,473.00
Difference -$0.46 $251.80
* 2 16 gallon kegs of Root Beer for Food Drive, each keg equals roughly 140 Cans of pop
Quote from g-will liquors in anoka 421-1117
** 24 Hats @ $4 apeice for staff, the boys will keep them and use them every year