| Activities
|
|
|
| |
A. |
Silver
Beaver Awards |
$150 |
Elk |
| |
B. |
Silver Beaver
Brochure: Printing Program Covers 100 Copies, ($5.30 ea.) |
$530
|
|
| |
C. |
Veteran Award
Certificates ($3.00 ea.) |
$60 |
|
| |
D. |
Community Recognition:
Chartered Organizations with 25 years of Service ($2.50 ea.) |
$500 |
|
| |
E. |
Cub Pack Summertime
Recognition Certificates ($3.00 ea.) |
$200
|
|
| |
|
|
|
|
|
Advancement
|
|
|
| |
A. |
Eagle Scout Award
Kits - presented to new Eagle Scouts (35 @ $25 ea.) |
$875
|
|
| |
B. |
Advancement forms:
for Pack and Troop use (3000 @ $.10 ea.) |
$300 |
|
| |
C. |
Training Recognition
- Certificates for instructors and participants |
$200 |
|
| |
D. |
Cub Scout Leader
Training Awards |
$150 |
|
| |
E. |
Boy Scout Leader
Training Awards |
$100 |
|
| |
F. |
Venturing Leader
Training Awards |
$50 |
|
| |
G. |
Commissioners
Training Awards |
$100 |
|
| |
H. |
District Training
Manuals |
$250 |
|
| |
I. |
Training Supplies
for Basic training courses- campfire planner,meeting planner, charts |
$300 |
|
| |
J. |
Visual Aides:
videos, posters and presentation supplies. |
$500 |
|
| |
K. |
Training materials
|
$500
|
|
| |
|
|
|
|
Commissioner
and Unit Service |
| |
|
|
|
|
| |
A. |
Cub Scout Program
Notebooks |
$300 |
Elk |
| |
B. |
Cub Scout Program
Planning Charts |
$50 |
|
| |
C. |
Boy Scout Leader
Program Notebooks |
$300 |
|
| |
D. |
Boy Scout Program
Planning Charts |
$50 |
|
| |
E. |
Venturing Planning
Calendars |
$75 |
|
| |
F. |
Explorer Planning
Calendars |
$50 |
|
| |
G. |
Commissioner
Notebooks |
$75 |
|
| |
H. |
Commissioner
Planning Calendars |
$50 |
|
| |
I. |
Cub Scout Roundtable
Helps |
$150 |
|
| |
J. |
Boy Scout Roundtable
Helps |
$150 |
|
| |
K. |
Council Calendars |
$1,000
|
Elk |
| |
L. |
Cub Scout Roundtable
Supplies |
$500 |
|
| |
|
|
|
|
Office
/ Yard and Building Care |
| |
|
|
|
|
| |
A. |
Heating and Air
Conditioner Work 3 @ $180 |
$540 |
|
| |
B. |
Flowers for Office
Grounds, 50 @ $10 ea. |
$500 |
|
| |
C. |
Mulch for Office
Grounds, 6 Truckloads at $50 a Load |
$300 |
|
| |
D. |
Lawn Care |
$1,000
|
|
| |
E. |
Snow Removal
Service |
$600 |
|
| |
F. |
Utilities (John
Shimko - Penelec Foundation) |
$26,295 |
Seneca |
| |
G. |
Cleaning Service
12 @ $60 ea. |
$720 |
|
| |
H. |
Cleaning Supplies,
Paper Products |
$500 |
|
| |
I. |
Web Page Work
100 @ $20 |
$2,000
|
|
| |
J. |
Computer IT Work
100 @ $60 |
$6,000 |
|
| |
K. |
Phone Technical
Work 24 @ $100 |
$2,400 |
|
| |
L. |
Office Supplies,
Pens, Markers, Pads, Binders, Folders, Clips |
$1,200
|
|
| |
M. |
Technology, Business
Equipment 3@$250 ea. |
$750 |
|
| |
N. |
Video Projectors
2 @ $2,500 ea. |
$5,000 |
|
| |
O. |
Office Supplies
- Computer - Labels, Ink, Staples, Etc. |
$2,250 |
|
| |
P. |
Office Supplies
- Paper 16 @ $300 |
$4,800 |
|
| |
Q. |
The BuckTales
Sponsorship of 4 Issues @ $1500 ea. |
$6,000 |
Elk |
| |
R. |
Computer - One
Per Year |
$1,000 |
|
| |
S. |
Computer Software
/ Updates |
$500 |
|
| |
|
|
|
|
| Membership |
| |
|
|
|
|
| |
A. |
School Night
For Scouting Recruitment Program |
$2,500
|
|
| |
B. |
Camperships To
Help Needy Families Pay For Camp 100 @ $50 |
$5,000 |
|
| |
C. |
Program Launch
Materials For Units 125 @ $5 |
$625 |
|
| |
|
|
|
|
Aquatics Gear - Camp Mountain Run - BSA Summer Camp |
| |
|
|
|
|
| |
A. |
Buddy Tags 10
@ $7.50 ea. |
$75
|
|
| |
B. |
Ring Bouys 5
@ $25 ea. |
$125 |
|
| |
C. |
Reach Poles 5
@ $10 ea. |
$50 |
|
| |
D. |
Dock Repairs
Nails, Wood, Paint, Supplies |
$200 |
|
| |
E. |
Sail Boats 4
@ $500 ea. |
$2,000
|
|
| |
F. |
Canoe Paddles
10 @ $15 ea. |
$150
|
|
| |
G. |
Rowboat Oars
10 @ $25 ea. |
$250 |
|
| |
H. |
Lifejackets 25
@ $25 ea. |
$625
|
|
| |
I. |
Staff Training
2 @ $350 ea. |
$700 |
|
| |
J. |
Chemicals |
TBA |
|
| |
|
|
|
|
| Shooting
Sports - Camp Mountain Run - BSA Summer Camp |
| |
|
|
|
|
| |
A. |
.22 Rifles 10
@ $150 ea. |
$1,500 |
Seneca |
| |
B. |
Shotguns 2 @
$150 ea. |
$300 |
Seneca |
| |
C. |
Bows 10 @ $50
ea. |
$500 |
Seneca |
| |
D. |
Arrows 3 @ $150
ea. |
$450 |
Seneca |
| |
E. |
Targets 50 @
$10 ea. |
$500 |
Seneca |
| |
F. |
Arm Guards 10
@ $10 ea. |
$100 |
Seneca |
| |
G. |
Bow Strings 100
@ $5 ea. |
$500 |
Seneca |
| |
H. |
Staff Training
2 @ $350 |
$700 |
Seneca |
| |
I. |
Ammo |
$1,000 |
Seneca |
| |
|
|
|
|
| Scoutcraft
-
Camp Mountain Run - BSA Summer Camp |
| |
|
|
|
|
| |
A. |
Axes 2 @ $20
ea. |
$40 |
|
| |
B. |
Bow Saws 5 @
$10 ea. |
$50
|
|
| |
C. |
Sharpening Stones
$10 @ 5 ea. |
$50
|
|
| |
D. |
Axe Sheaths 2
@ $5 ea. |
$10
|
|
| |
E. |
Cook Kits 2 @
$70 ea. |
$140 |
|
| |
F. |
Chef Kits 2 @
$35 ea. |
$70 |
|
| |
G. |
Dutch Ovens 4
@ $60 ea. |
$240 |
|
| |
H. |
Water Jugs 3
@ $15 ea. |
$45 |
|
| |
I. |
Compasses 10
@ $20 ea. |
$200
|
|
| |
J. |
Topographic Maps
10 @ $5 ea. |
$50
|
|
| |
K. |
Rope 2 @ $50
ea. |
$100 |
|
| |
L. |
Staff Training
1 @ $350 ea. |
$350 |
|
| |
|
|
|
|
| Sports
- Camp Mountain Run - BSA Summer Camp |
| |
|
|
|
|
| |
A. |
Soccer Balls
2 @ $25 ea. |
$50 |
Seneca |
| |
B. |
Soccer Nets 2
@ $80 ea. |
$160 |
Seneca |
| |
C. |
Basketballs 5
@ $10 ea. |
$50 |
Seneca |
| |
D. |
Softballs 5 @
$5 ea. |
$25 |
Seneca |
| |
E. |
Softball Bats
4 @ $20 ea. |
$80 |
Seneca |
| |
F. |
Softball Bases
1 @ $50 ea. |
$50 |
Seneca |
| |
G. |
Volley Balls
2 @ $25 ea. |
$50 |
Seneca |
| |
H. |
Volley Ball Nets
2 @ $25 ea. |
$50 |
Seneca |
| |
|
|
|
|
Ecology-Conservation
- Camp Mountain Run - BSA Summer Camp |
| |
|
|
|
|
| |
A. |
Field Guides
4 @ $25 ea. |
$100 |
|
| |
B. |
Telescopes 1
@ $250 ea. |
$250 |
|
| |
C. |
Microscopes 4
@ $50 ea. |
$200 |
|
| |
D. |
Magnifying Glasses
10 @ $5 ea. |
$50 |
|
| |
E. |
Charts / Posters
1 @ $25 ea. |
$25 |
|
| |
F. |
Aquariums 4 @
$20 ea. |
$80 |
|
| |
G. |
Kiddie Pool 1
@ $25 ea. |
$25
|
|
| |
H. |
Staff Training
1 @ $350 |
$350 |
|
| |
|
|
|
|
| Handicrafts
- Camp Mountain Run - BSA Summer Camp |
| |
|
|
|
|
| |
A. |
Lace 60 @ $2
|
$120 |
|
| |
B. |
Beads 20 @ $5
|
$100
|
|
| |
C. |
Leather 4 @ $50
ea. |
$200
|
|
| |
D. |
Tools 10 @ $25
ea. |
$250 |
|
| |
E. |
Paint 60 @ $6
|
$360 |
|
| |
F. |
Glue 10 @ $10
ea. |
$100 |
|
| |
G. |
Markers 10 @
$3 |
$30 |
|
| |
H. |
Paper 200 @ $1
ea. |
$200 |
|
| |
I. |
Pop Rivets 1000 |
$50 |
|
| |
|
|
|
|
| Cope
- Camp Mountain Run - BSA Summer Camp |
| |
|
|
|
|
| |
A. |
Climbing Ropes |
TBA |
|
| |
B. |
Harnesses 10
@ $50 ea. |
$500 |
|
| |
C. |
Webbing 2 @ $60
ea. |
$120
|
|
| |
D. |
Helmets 10 @
$40 ea. |
$400 |
|
| |
E. |
Carabiners 20
@ $5 ea. |
$100
|
|
| |
F. |
Figure 8's 10
@ $10 ea. |
$100
|
|
| |
G. |
Staff Training
2 @ $350 ea. |
$700
|
|
| |
|
|
|
|
| Program
- Camp Mountain Run - BSA Summer Camp |
| |
|
|
|
|
| |
A. |
Copier |
$200 |
|
| |
B. |
Props And Costumes |
$200
|
|
| |
C. |
Campfire Effects |
$200 |
|
| |
D. |
OA Program Supplies
|
$200
|
|
| |
E. |
Digital Camera
|
$300 |
|
| |
F. |
Printer |
$150 |
|
| |
|
|
|
|
| Other
Items - Camp Mountain Run - BSA Summer Camp |
| |
|
|
|
|
| |
A. |
Camp Leader Guides
300 @ $3 |
$900
|
|
| |
B. |
Health Lodge
Supplies |
$1,200
|
|
| |
C. |
Camp Promotion
Brochures 1500 @ $1.00 |
$1,500
|
|
| |
D. |
Camp Promotion
CD ROMS 300 @ $2 |
$600 |
|
| |
E. |
Camp Brochure
2250 @ $.80 |
$1,800
|
|
| |
|
|
|
|
| Aquatics
Gear - Camp
Mountain Run - Webelos Resident Camp |
| |
|
|
|
|
| |
A. |
Buddy Tags 10
@ $7.50 ea. |
$75 |
|
| |
B. |
Ring Bouys 5
@ $25 ea. |
$125 |
|
| |
C. |
Reach Poles 5
@ $10 ea. |
$50 |
|
| |
D. |
Dock Repairs
Nails, Wood, Paint, Supplies |
$200 |
|
| |
E. |
Paddle Boats
4 @ $500 ea. |
$2,000 |
|
| |
F. |
Rowboat Oars
10 @ $25 ea. |
$250 |
|
| |
G. |
Lifejackets 25
@ $25 ea. |
$625 |
|
| |
H. |
Staff Training
2 @ $350 ea. |
$700 |
|
| |
|
|
|
|
| Shooting
Sports - Camp
Mountain Run - Webelos Resident Camp |
| |
|
|
|
|
| |
A. |
BB Guns 10 @
$25 ea. |
$250 |
|
| |
B. |
Bows 10 @ $50
ea. |
$500 |
|
| |
C. |
Arrows 3 @ $150
ea. |
$450 |
|
| |
D. |
Targets 50 @
$10 ea. |
$500 |
|
| |
E. |
Arm Guards 10
@ $10 ea. |
$100 |
|
| |
F. |
Bow Strings 100
@ $5 ea. |
$500 |
|
| |
G. |
Staff Training
2 @ $350 |
$700 |
|
| |
|
|
|
|
| Campcraft
- Camp Mountain
Run - Webelos Resident Camp |
| |
|
|
|
|
| |
A. |
Sharpening Stones
10 @ $5 ea. |
$50
|
|
| |
B. |
Compasses 10
@ $20 ea. |
$200
|
|
| |
C. |
Rope 2 @ $50
ea. |
$100
|
|
| |
|
|
|
|
| Sports
- Camp Mountain
Run - Webelos Resident Camp |
| |
|
|
|
|
| |
A. |
Soccer Balls
2 @ $25 ea. |
$50 |
Seneca |
| |
B. |
Soccer Nets 2
@ $80 ea. |
$160 |
Seneca |
| |
C. |
Basketballs 5
@ $10 ea. |
$50 |
Seneca |
| |
D. |
Softballs 5 @
$5 ea. |
$25 |
Seneca |
| |
E. |
Softball Bats
4 @ $20 ea. |
$80 |
Seneca |
| |
F. |
Softball Bases
1 @ $50 ea. |
$50 |
Seneca |
| |
G. |
Volley Balls
2 @ $25 ea. |
$50 |
Seneca |
| |
H. |
Volley Ball Nets
2 @ $25 ea. |
$50 |
Seneca |
| |
I. |
Frisbees 5 @
$10 ea. |
$50 |
Seneca |
| |
|
|
|
|
| Games
- Camp Mountain
Run - Webelos Resident Camp |
| |
|
|
|
|
| |
A. |
Board Games 4
@ $25 ea. |
$100 |
|
| |
B. |
Puzzles 10 @
$5 ea. |
$50 |
|
| |
|
|
|
|
| Handicrafts
- Camp Mountain
Run - Webelos Resident Camp |
| |
|
|
|
|
| |
A. |
Lace 60 @ $2
|
$120 |
|
| |
B. |
Beads 20 @ $5 |
$100
|
|
| |
C. |
Leather 4 @ $50
ea. |
$200 |
|
| |
D. |
Tools 10 @ $25
ea. |
$250 |
|
| |
E. |
Paint 60 @ $6 |
$360 |
|
| |
|
|
|
|
| Program
- Camp Mountain
Run - Webelos Resident Camp |
| |
|
|
|
|
| |
A. |
Candles, Campfire
Props |
$200 |
|
| |
B. |
Digital Camera |
$200 |
|
| |
C. |
Printer |
$150 |
|
| |
|
|
|
|
| Other
Items - Camp
Mountain Run - Webelos Resident Camp |
| |
|
|
|
|
| |
A. |
Camp Leader Guides
100 @ $2 |
$200 |
|
| |
B. |
Health Lodge
Supplies 10 @ $20 ea. |
$200 |
|
| |
C. |
Camp Brochure
1500 @ $1.00 |
$1,500 |
|
| |
|
|
|
|
| Aquatics
Gear - Cub
Scout Day Camps |
| |
|
|
|
|
| |
A. |
Buddy Tags 10
@ $7.50 ea. |
$75 |
|
| |
B. |
Staff Training
3 @ $350 ea. |
$1,050 |
|
| |
|
|
|
|
| Shooting
Sports - Cub
Scout Day Camps |
| |
|
|
|
|
| |
A. |
BB Guns 10 @
$25 ea. |
$250 |
Seneca |
| |
B. |
Bows 10 @ $50
ea. |
$500 |
Seneca |
| |
C. |
Arrows 3 @ $150
ea. |
$450 |
Seneca |
| |
D. |
Targets 50 @
$10 ea. |
$500 |
Seneca |
| |
E. |
Arm Guards 10
@ $10 ea. |
$100 |
Seneca |
| |
F. |
Bow Strings 100
@ $5 ea. |
$500 |
Seneca |
| |
G. |
Staff Training
2 @ $350 |
$700 |
Seneca |
| |
H. |
Ammo 1200 |
$50 |
Seneca |
| |
|
|
|
|
| Campcraft
- Cub Scout
Day Camps |
| |
|
|
|
|
| |
A. |
Sharpening Stones
10 @ $5 ea. |
$50 |
|
| |
B. |
Compasses 10
@ $20 ea. |
$200 |
|
| |
C. |
Rope 2 @ $50
ea. |
$100 |
|
| |
|
|
|
|
| Sports
- Cub Scout
Day Camps |
| |
|
|
|
|
| |
A |
Soccer Balls
2 @ $25 ea. |
$50 |
Seneca |
| |
B |
Soccer Nets 2
@ $80 ea. |
$160 |
Seneca |
| |
C |
Basketballs 5
@ $10 ea. |
$50 |
Seneca |
| |
D |
Softballs 5 @
$5 ea. |
$25 |
Seneca |
| |
E |
Softball Bats
4 @ $20 ea. |
$80 |
Seneca |
| |
F |
Softball Bases
1 @ $50 ea. |
$50 |
Seneca |
| |
G |
Volley Balls
2 @ $25 ea. |
$50 |
Seneca |
| |
H |
Volley Ball Nets
2 @ $25 ea. |
$50 |
Seneca |
| |
I |
Frisbees 5 @
$10 ea. |
$50 |
Seneca |
| |
|
|
|
|
| Handicrafts
- Cub Scout
Day Camps |
| |
|
|
|
|
| |
A. |
Lace 60 @ $2
|
$120 |
|
| |
B. |
Beads 20 @ $5 |
$100 |
|
| |
C. |
Leather 4 @ $50
ea. |
$200
|
|
| |
D. |
Tools 10 @ $25
ea. |
$250 |
|
| |
E. |
Paint 60 @ $6
|
$360 |
|
| |
F. |
Glue 10 @ $10
ea. |
$100 |
|
| |
G. |
Markers 10 @
$3 |
$30 |
|
| |
H. |
Paper 200 @
$1 ea. |
$200 |
|
| |
I. |
Craft |
$1,500 |
|
| |
|
|
|
|
| Other
Items - Cub
Scout Day Camps |
| |
|
|
|
|
| |
A. |
Camp Leader Guides
100 @ $2 |
$200
|
|
| |
B. |
Health Lodge
Supplies |
$500
|
|
| |
C. |
Camp Promotion
Brochures 1500 @ $1.00 |
$1,500
|
|
| |
D. |
Cub Dining Canvas
3 @ $150 |
$450 |
|
| |
|
|
|
|
| Camp
Maintenance |
| |
|
|
|
|
| |
A. |
General Electrical
Supplies (cash perfered or credit on site) |
$2,000 |
Elk |
| |
B. |
General Plumbing
Supplies (cash perfered or credit on site) |
$2,000 |
|
| |
C. |
Gas and oil for
vehicles (cash perfered or credit at stores) |
$500 |
|
| |
D. |
Paints and stains
( see rangers for specific colors and types) |
$1,000
|
|
| |
E. |
Tent replacement
30 @ $200 |
$6,000 |
|
| |
F. |
Platform replacement
60 @ $50 |
$3,000 |
|
| |
G. |
Lumber for general
repairs, ( cash or credit on site) |
$6,000 |
|
| |
H. |
Annual inspection
of fire extinguishers |
$600 |
|
| |
I. |
First aide supplies |
$1,000
|
Elk |
| |
J. |
Vehicle repair
and tire replacement (cash or onsite credit) |
$2,000 |
|
| |
K. |
Vehicle maintenance-
Oil and filter change |
$600 |
|