|
|
|
|
|
|
|
|
| CCHS Mens Picnic Financial Summary |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 2000 |
Quantity |
Amount |
Predicted Income |
Expenses |
Balance |
Remarks |
|
| Projected
Income |
|
|
|
|
|
|
|
| Teachers |
35 |
10 |
350.00 |
|
350.00 |
|
|
| Expenses |
|
|
|
|
|
|
|
| Hill
Top Market |
|
|
|
231.20 |
118.80 |
42 lbs steaks, 10 lbs
sausage |
|
| Wal-Mart |
|
|
|
61.10 |
57.70 |
condiments/beans |
|
| Safeway |
|
|
|
19.35 |
38.35 |
ice/bread |
|
| City
Market |
|
|
|
26.93 |
11.42 |
salad |
|
| Safeway |
|
|
|
39.96 |
-28.54 |
pop/paper wear |
|
| Sarge
Heinen |
|
|
|
6.00 |
-34.54 |
ice/bread |
|
| |
|
|
|
|
|
|
|
| 2001 |
Quantity |
Amount |
Predicted Income |
Expenses |
Balance |
Remarks |
|
| Projected
Income |
|
|
|
|
|
|
|
| Teachers |
41 |
10 |
410.00 |
|
410.00 |
|
|
| Expenses |
|
|
|
|
|
|
|
| Hill
Top Market |
|
|
|
341.88 |
68.12 |
|
|
| Wal-Mart |
|
|
|
77.80 |
-9.68 |
|
|
| City
Market |
|
|
|
29.39 |
-39.07 |
|
|
| Safeway |
|
|
|
21.17 |
-60.24 |
|
|
| Miscellaneous |
|
|
|
0.00 |
-60.24 |
Beans by Sarge in lieu of
$10 from Kyle Horn |
|
|
|
|
|
|
|
|
|
| 2002 |
Quantity |
Amount |
Predicted
Income |
Expenses |
Balance |
Remarks |
|
| Projected
Income |
|
|
|
|
|
|
|
| Teachers |
46 |
12 |
552.00 |
|
552.00 |
|
|
| Expenses |
|
|
|
|
|
|
|
| Hill
Top Market |
_files/MensPicnicAttendees(WORKING)_19586_image001.gif)
|
|
|
371.68 |
180.32 |
Meat |
|
| Wal-Mart |
|
|
|
87.85 |
92.47 |
Mushrooms |
|
| Safeway |
|
|
|
13.72 |
78.75 |
Ice |
|
| City
Market |
|
|
|
39.78 |
38.97 |
Beans (no $12 fee for
Sarge) |
|
| Ken Hartman (salad costs) |
|
|
|
36.08 |
2.89 |
Salad |
|
| misc |
|
|
|
0.00 |
2.89 |
|
|
|
|
|
|
|
|
|
|
| 2003 |
Quantity |
Amount |
Predicted
Income |
Expenses |
Balance |
Remarks |
|
| Projected
Income |
|
|
|
|
|
|
|
| Teachers |
41 |
12 |
492.00 |
|
492.00 |
|
|
| Expenses |
|
|
|
|
|
|
|
| Hill
Top Market |
|
|
|
289.03 |
202.97 |
Meat |
|
| Wal-Mart |
_files/MensPicnicAttendees(WORKING)_19586_image002.gif)
|
|
|
92.75 |
110.22 |
Mushrooms, condiments |
|
| Safeway |
|
|
|
26.35 |
83.87 |
Ice, bread |
|
| City
Market |
|
|
|
0.00 |
83.87 |
Beans (no bill from
Vertrees) |
|
| Ken Hartman (salad costs) |
|
|
|
31.46 |
52.41 |
Salad |
|
| misc |
|
|
|
6.67 |
45.74 |
propane |
|
|
|
|
|
|
|
|
|
| 2004 |
Quantity |
Amount |
Predicted Income |
Expenses |
Balance |
Remarks |
|
| Projected
Income |
|
|
|
|
|
|
|
| Paying
Teachers |
42 |
15 |
630.00 |
|
621.00 |
$8 short from predicted |
|
| Expenses |
|
|
|
|
|
|
|
| Hill
Top Market |
_files/MensPicnicAttendees(WORKING)_19586_image003.gif)
|
|
|
501.82 |
119.18 |
50 lbs steaks, 20 lbs
sausage |
|
| Wal-Mart |
|
|
|
49.73 |
69.45 |
condiments/paper
products/sodas |
|
| Safeway |
|
|
|
35.52 |
33.93 |
ice/bread |
|
| City
Market |
|
|
|
0.00 |
33.93 |
salad |
|
| Wal-Mart |
|
|
|
29.06 |
4.87 |
mushrooms |
|
| Ken
Hartman (salad costs) |
|
|
|
40.00 |
-35.13 |
ice/bread |
|
| |
|
|
|
|
|
|
|
| 2005 |
Quantity |
Amount |
Predicted Income |
Expenses |
Balance |
Remarks |
|
| Projected
Income |
|
|
|
|
|
|
|
| Paying
Teachers |
40 |
14 |
560.00 |
|
560.00 |
$0
short from predicted (3 failed to pay but 3 unexpected, paying showed
up) |
|
| Expenses |
|
|
|
|
|
|
|
| Hill
Top Market |
|
|
|
357.74 |
202.26 |
45 lbs steaks, 20 lbs
sausage |
|
| Wal-Mart |
_files/MensPicnicAttendees(WORKING)_19586_image004.gif)
|
|
|
117.43 |
84.83 |
condiments/paper
products/sodas/BREAD |
|
| Safeway |
|
|
|
15.25 |
69.58 |
ice |
|
| Safeway
- Ken McGowan (salad costs) |
|
|
|
65.68 |
3.90 |
salad |
|
| Safeway
- Vertrees (bean cost |
|
|
|
44.17 |
-40.27 |
Bean stuff |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|