1. Total: $14,300

2. Total popcorn sales - $21,628 Pack 7 Commission - $7,569 Scouts on rolls= 86 Scouts sold popcorn= 60 Scouts who: sold $450 or above= 23 sold $300-449= 12 sold $150-299= 10 sold $1-149= 15 sold $0= 26 2011-2012 Popcorn Sale

3. 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

4. Total: $14,410