Total: $14,300

Total popcorn sales - $21,628Pack 7 Commission - $7,569

Scouts on rolls = 86Scouts sold popcorn = 60Scouts who:sold $450 or above = 23sold $300-449 = 12sold $150-299 = 10sold $1-149 = 15sold $0 = 26

2011-2012 Popcorn Sale

• 2012-2013 estimated cost/Scout: $159 – total requirement = $14,300 (equates to $40,857 popcorn sales)• 2012-2013 realistic estimates (Assuming similar participation to previous year popcorn sales): • Estimated 90 Scouts on rolls in September• Estimated 60 total sellers (average $360) = $21,600 total sales = $7560 unit commission (average $95/Scout)

• + Add in annual dues:• 23 sell $450 or above• 12 sell $300-$449 = $50 dues: $600 to unit fund• 10 sell $150-299 = $100 dues: $1000 to unit fund• 15 sell $1-149 = $150 dues: $2250 to unit fund• 20 sell $0 = $150 dues: $3000 to unit fund • 10 quit = $0

• $14,410 Total to Pack 7 unit fund

2012-2013 Popcorn Sale estimate

Total: $14,410