ࡱ> ZY T8\p Ba==)Q n38X@"1!Arial1!Arial1!Arial1!Arial1!Arial1!Arial1!Arial1!Arial1!Arial1!Arial1!Arial1!Arial1!Arial1 !Arial1$!Arial12!Palatino Linotype12 !Palatino Linotype12Palatino Linotype124Palatino Linotype12 Palatino Linotype12Palatino Linotype12Palatino Linotype12,>Palatino Linotype12>Palatino Linotype12>Palatino Linotype12>Palatino Linotype124Palatino Linotype12<Palatino Linotype12?Palatino Linotype1h>Cambria12Palatino Linotype12 Palatino Linotype"$"#,##0_);\("$"#,##0\)!"$"#,##0_);[Red]\("$"#,##0\)""$"#,##0.00_);\("$"#,##0.00\)'""$"#,##0.00_);[Red]\("$"#,##0.00\)7*2_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_).))_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)?,:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)6+1_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_) "$"#,##0.00$[$-409]dddd\,\ mmmm\ dd\,\ yyyy mm/dd mmmm/dd mmmm\ dd 0.0%                                                                      ff + ) , *      P  P         `            a     "X , H   X ,  ,       ,   , ,  ,P  , ,P   P    H    @          ,P P ,P P P   , ,  ,  ,  , ,    , ,     ,  @ , ,P ,""@ @  ,! " "      ,  , , ,""@ @  ,  ,   ,@  @  ,@  ,    ,  ,  ,@  ,"@  *  ,   #   " #     *     *""@ @   X X   ,#X   ,@  ,       @ "@  @ P  "X "X ||ut}<} yyyy;_(*ef_)?_);_(}<} yyyy;_(*ef_)?_);_(}<} yyyy;_(*ef_)?_);_(}<} yyyy;_(*ef_)?_);_(}<} yyyy;_(*ef_)?_);_(}<} yyyy;_(*ef _)?_);_(}<} yyyy;_(*L_)?_);_(}<} yyyy;_(*L_)?_);_(}<} yyyy;_(*L_)?_);_(}<} yyyy;_(*L_)?_);_(}<} yyyy;_(*L_)?_);_(}<} yyyy;_(*L _)?_);_(}<} yyyy;_(*23_)?_);_(}<} yyyy;_(*23_)?_);_(}<} yyyy;_(*23_)?_);_(}<} yyyy;_(*23_)?_);_(}<}  yyyy;_(*23_)?_);_(}<}! yyyy;_(*23 _)?_);_(}<}" yyyy;_(*_)?_);_(}<}# yyyy;_(*_)?_);_(}<}$ yyyy;_(*_)?_);_(}<}% yyyy;_(*_)?_);_(}<}& yyyy;_(*_)?_);_(}<}' yyyy;_(* _)?_);_(}<}( yyyy;_(*_)?_);_(}}) }yyyy;_(*_)?_);_(   }}* yyyy;_(*_)?_);_(??? ??? ??? ???}(}/ yyyy;_(*}<}1 ayyyy;_(*_)?_);_(}<}2 yyyy;_(*_)?_);_(}<}3 yyyy;_(*?_)?_);_(}<}4 yyyy;_(*23_)?_);_(}(}5 yyyy;_(*}}7 ??vyyyy;_(*̙_)?_);_(   }<}8 }yyyy;_(*_)?_);_(}<}9 eyyyy;_(*_)?_);_(}x}:yyyy;_(*_)?_);_(  }}; ???yyyy;_(*_)?_);_(??? ??? ??? ???}-}= yyyy;_(*}P}> yyyy;_(*_)?_);_( }(}? yyyy;_(*}(}Iyyyy;_(*}(}Jyyyy;_(*}(}Kyyyy;_(*}(}Lyyyy;_(*}(}Myyyy;_(*}(}Nyyyy;_(*}(}Oyyyy;_(*}(}Pyyyy;_(*}(}Qyyyy;_(*}(}Ryyyy;_(*}(}Syyyy;_(*}(}Tyyyy;_(*}(}Uyyyy;_(*}(}Vyyyy;_(*}(}yyyy;_(*}(}yyyy;_(*}(}yyyy;_(*}(}yyyy;_(*}(}yyyy;_(*}(}yyyy;_(*}(}yyyy;_(*}(}yyyy;_(*}(}yyyy;_(*}(}yyyy;_(*}(}yyyy;_(*}(}yyyy;_(*}(}yyyy;_(*}(}yyyy;_(*}(}yyyy;_(*}(}yyyy;_(*}(}yyyy;_(*}(}yyyy;_(*}(}yyyy;_(*}(}yyyy;_(*}(}yyyy;_(*}(}yyyy;_(*}(}yyyy;_(* 20% - Accent1H 20% - Accent1 ef  20% - Accent2H" 20% - Accent2 ef  20% - Accent3H& 20% - Accent3 ef  20% - Accent4H* 20% - Accent4 ef  20% - Accent5H. 20% - Accent5 ef  20% - Accent6H2 20% - Accent6  ef  40% - Accent1H 40% - Accent1 L  40% - Accent2H# 40% - Accent2 L渷  40% - Accent3H' 40% - Accent3 L  40% - Accent4H+ 40% - Accent4 L  40% - Accent5H/ 40% - Accent5 L  40% - Accent6H3 40% - Accent6  Lմ  60% - Accent1H 60% - Accent1 23  60% - Accent2H$ 60% - Accent2 23ږ  60% - Accent3H( 60% - Accent3 23כ  60% - Accent4H, 60% - Accent4 23  60% - Accent5H0 60% - Accent5 23 ! 60% - Accent6H4 60% - Accent6  23  "Accent1<Accent1 O  #Accent2<!Accent2 PM  $Accent3<%Accent3 Y  %Accent4<)Accent4 d  &Accent5<-Accent5 K  'Accent6<1Accent6  F (Bad4Bad  ) Calculation| Calculation  } * Check Cellz Check Cell  ????????? ???+ Comma,( Comma [0]-&Currency.. Currency [0]/Explanatory TextB5Explanatory Text 0 : Followed Hyperlink 1Good6Good  a2 Heading 1B Heading 1 I}O3 Heading 2B Heading 2 I}?4 Heading 3B Heading 3 I}235 Heading 44 Heading 4 I}6( Hyperlink 7InputpInput ̙ ??v 8 Linked CellF Linked Cell } 9Neutral<Neutral  e"Normal :Noteb Note   ;OutputrOutput  ???????????? ???<$Percent =Title1Title I}% >TotalHTotal OO? Warning Text: Warning Text XTableStyleMedium9PivotStyleLight168dq:F3ffff̙̙3f3fff3f3f33333f33333\`WU PackBudgetAdults:Cubs:Fee: Subs: S c District:Cost PerNo. ofTotalUnitCost Scout/Unit Actual Budget Treasurer:INCOME:Scouts/AdultsLocationAnnualPROGRAM EXPENSES:$ UNIT DETAIL: Graduation Cubmaster: Gross Sales CommissionxNeed= / 50 Cub Scouts POPCORN SALES GOAL PER CUB SCOUT Pack Goal-* Many packs include all or a portion of the Cub Scout Resident Camp or Day Camp fee in the annual budget. This helps ensure that all Cub Scouts have the opportunity to attend. Pack budgeting should include payments on time and qualifying for any discounts offered for early and/or on-time payments.Sample Pack BudgetBoys' Life (3) Advancement (5)Recognition (5)'A) TOTAL UNIT BUDGETED PROGRAM EXPENSES%C) TOTAL FUNDRAISING NEED (A minus B)Camp (7) Susquehanna3(+/- 35% includes qualifying for all bonus dollars)Assistant Cubmaster:Cub Scout GoalB) INCOME SUBTOTALPerson Cub Scouts/Total subscriptions @ $12 ea.!Total youth + adults @ $_____ ea."Ideally, 100% of youth included in!activity pins, belt loops, ranks,etc. (example @ $12 ea.)Blue and gold banquetPinewood derby_____ leaders @ $_____ ea.Every Cub Scout in full uniformRegistration scholarships $Date budget completed:Projected No. of Cub Scouts:#Projected No. of registered adults:0POPCORN SALE PACK BUDGET (Should equal C above)F(Check with your local council for commission percentage and bonuses.)No. Cub ScoutsTotal youth + adults @ $15 ea.One for each youth @ $10 ea. Thank-yous, veteran awards, etc.Ceremony supplies, bridge crossings, camping items, etc.Contingency fundsCommittee chairperson:Popcorn chairperson:Pack No.PACK OPERATING BUDGETCompleted Sample Pack No.:Registration fees (1)Accident insurance fees (4)Handbooks/neckerchiefs Pack leadersSpecial events (6)Special activities (6) Field trip A Field trip B Field trip CCub Scout day campCub Scout resident campWebelos resident campFamily camping Leader's feesProgram materials (8)Leader basic training (9)Full uniforms (10)Other expenses (12)Reserve fund (11).Annual dues (monthly amount x 10 or 12 months)0Surplus from prior year (beginning fund balance)+Other income source (parent payments, etc.)510-278 2012 Printing Unit Liability Insurance fee (2)Yearly flat fee @ $40jO> >_>K?@AB_lC)DpkE(FFmGd cc PK![Content_Types].xmlN0EH-J@%ǎǢ|ș$زULTB l,3;rØJB+$G]7O٭VMԯNDJ++2a,/$nECA6٥D-ʵ? dXiJF8,nx (MKoP(\HbWϿ})zg'8yV#x'˯?oOz3?^?O?~B,z_=yǿ~xPiL$M>7Ck9I#L nꎊ)f>\<|HL|3.ŅzI2O.&e>Ƈ8qBۙ5toG1sD1IB? }J^wi(#SKID ݠ1eBp{8yC]$f94^c>Y[XE>#{Sq c8 >;-&~ ..R(zy s^Fvԇ$*cߓqrB3' }'g7t4Kf"߇ފAV_] 2H7Hk;hIf;ZX_Fڲe}NM;SIvưõ[H5Dt(?]oQ|fNL{d׀O&kNa4%d8?L_H-Ak1h fx-jWBxlB -6j>},khxd׺rXg([x?eޓϲكkS1'|^=aѱnRvPK! ѐ'theme/theme/_rels/themeManager.xml.relsM 0wooӺ&݈Э5 6?$Q ,.aic21h:qm@RN;d`o7gK(M&$R(.1r'JЊT8V"AȻHu}|$b{P8g/]QAsم(#L[PK-![Content_Types].xmlPK-!֧6 0_rels/.relsPK-!kytheme/theme/themeManager.xmlPK-!0ktheme/theme/theme1.xmlPK-! ѐ' theme/theme/_rels/themeManager.xml.relsPK]  T8 `WW;l  dMbP?_*+%&?'?(?)?M> odXLetter"AXX??&U} B} B}  B} B} m C} A} mA}  A} A} $A} I B} B} I B} B} I C} W} m A`w hD,@,@,@,@,@,@,@ @  w@ h@ @ h@,@@@@@@@@@@@@@@@@,@,@ GW F W TT T7T~ [@Y ZYXX  X7  X[&TTPPP]^]XX_\\ TT THT~ JH@^ ^^XX  XE  XaTTPPM] ^']XXb\^ II TT J%] C]]]  X  XaVVPPM^ \^GGb\^ VV T8T~ JI@^ D^GG  X8  Xa VV T9T~ J$@^^cc^GG  X9  Xa& QQUUSghgddeef JJ K JL]]`` i `j I  I I I N ^^ ]  ] ] ] k  I I I  I N ^^^^^ ] ] ]+ ] k  J I J  I L ^ l ^^^ `* ] `  ] j ~ 8@I~ N@I"@ DD^ I = ^^ ~  m8@ ]C n-CC CC B ]=m<'D  D D B&OOVVR^^^^^oFpGq~ D@O~ ?V"D@; DD^ ^a ^b^^rFpG ~ mD@&OOVVR^^^^^oFpGq~ (@O~ I@V"@ DD^ s ^, ^^ ~  m(@ F7 tF !C  # B G=m 'D  D D B&OOVVR^^^^^oFpGq~ ?O~ N@V"N@ DD^ J ^-^^uF C n-CC CC B G=m 'D  D D B&OOVVR^^^^^oFpGqOOVVR^ ^ ^.^^oFpGqOOVVR^^ ^/^^v\w\v~ (@O~ I@V"@ DD ^^ ^0^^uF 7 x!C  # B G=m 'D  D D BOOVVR^ ^!^^^rFpGr~ $@O~ I@V"@@ DD^ K >^^uF 7 x!C  # B G=m 'D  D D B&OOVVR^^^^^oFpGq~ $@O~ @V"N@ DD^ L ?^^uF 7 x !C  # B G=m'D  D D B&OOVVR^^^^^rFpGr~ $@O~ I@V"@@$ DD^ M 1^uF 7 x !C  # B G=m'D  D D B~  @O~ I@V"y@  DD ^^ 2^uF 7 x  !C  # B G=m 'D  D D BDl@~*~@~@~j*V>**2***L@@** ,@!,@"@#@$,@%,@&,@',@(,@),@*,@+,@,,@-,@.@/@0@1@2,@3,@4,@5,@6,@7@8@ 9@:@;@<@=@ >@ ?@ ~ @ O~ $@ V" N@ ! D D  ^^  ^uFtG C m -D D  D D  B ~ !@!O~ !I@!V"!@o@  D!D!!^^^uF 7! x !!C  # B! G=!m  'D!  D! D! B!&"OOVVR^^\^^rFpGr#OOVVRG #N # #GoFpGq~ $$@$O~ $I@$V"$@@ % D$D$$^ $O$^uF 7$ x $!C  # B$ G=$m ! 'D$  D$ D$ B$~ %$@%O~ %I@%V"%@@ & D%D%%^ %P%^uF 7% x %!C  # B% G=%m $ 'D%  D% D% B%~ &$@&O~ &I@&V"&@@) D&D&&^ &Q&^uF 7& x&!C  # B& G=&m% 'D&  D& D& B&&'OOVVR^y^^^rFzGr(OOVVR^ (c$(^^^rFzGr~ )R@ )O~ )D@ )V")Rp@* D)D))^ )R)^uFtG C)m -D) D)  D) D)  B)~ *@`@ *O~ *>@ *V"*Rx@+ D*D**^ *S*^uFtG C*m)-D* D*  D* D*  B*~ + b@ +O~ +.@ +V"+R@, D+D++^ +T+^uFtG C+m*-D+ D+  D+ D+  B+~ ,D@ ,O~ ,>@ ,V",R@- D,D,,^ ,U,^uFtG C,m+-D, D,  D, D,  B,~ -N@ -O~ -4@ -V"-R@0 D-D--^ -V-^uFtG C-m,-D- D-  D- D-  B-&.OOVVR^^^^^oFpGq/OOVVR^ /W /@/^^oFpGq~ 04@0O~ 0I@0V"0@@2 D0D00^ 0^ 0A0^^uF 70 x& !C  # B0 G=0m'D0  D0 D0 B0&1OOVVR^^^^^oFpGq~ 2@2O~ 2@2V"29@4 D2D22^ 2X 2^32^^uFtG C2m--D2 D2  D2 D2  B2&3OOVVR^^^^^rFzGr~ 4>@ 4O~ 44@ 4V"4R@5 D4D44^ 4Y 4^44^^uFtG C4m2-D4 D4  D4 D4  B4~ 5? 5O~ 5I@ 5V"5RI@6 D5D55^ 5[ 5^55^^uF 75 x5!C  # B5 G=5m0 'D5  D5 D5 B5~ 6? 6O~ 6I@ 6V"6R9@8 D6D66^ 6Z 6B6^^uF 76 x6!C  # B6 G=6m5 'D6  D6 D6 B6&7OOVVR^^^^^oFpGq8NNII#8@@; %68l 8l"8lll{k|] #8mD@ %68&9OOVVR^^^^^oFpGq:OOVVR^ :l :^^^oFpGq;D@; ;O~ ;I@;V";@@< D;D;;^ ;\;^^^uF 7; x;!C  # B; G=;m6 'D;  D; D; B;~ <@@<O~ <?<V"<@@> D<D<<^ <]<^^^uF}G 7<m=!D<   $<  B< =6 =OV =R=^ =^=^^^uFtG C=m4-D= D=  D= D=  B=>OOVV">@@ D;D<>^ >l)>^^^rFpG G>m@1%;= %;=  B>&?OOVVV^^^^^oFGG~D|l*L*@*L**&&**@%@@ A@BhDC@D@E@ F@ G@H@I@ J@Kg@L@MNOP Q R S T U V W X Y Z [ \ ] ^ _ @QQUU"@@K@B D8D>@g @h#@gggdee >@B (D> D8D>B@&AOOVVR^l^^^oFGGr&Bm۶F@FD@ffffff? B~ BA@ BB@K@>D@BY B: BYYY B BD@ B H =BF 'DB  DB DB  BB CCV CCV CTC^ C; C^^^ C  C  C  C  CC D&$D^^^^^GGGG~&EVPVP^^^^^GGGG~Fm۶F@FDB FR F FVFm۶mˍ@B DB2F^ Fl F^^^ F FDB F H7F n0!C  #B F G=F8'DF  DF DF BFGHHGGH^l^^^ G  G  G < G  G(G&HHHGGH^l^^^&Iddeefghgggddeef&JFFGGH^l^^^FFGGH K$KLWWWWW L_MWWWWWE M`NWWWWW OWWWWW PWWWWW QWWWWW RWWWWW SWWWWW TWWWWW UWWWWW VWWWWW WWWWWW XWWWWW YWWWWW ZWWWWW [WWWWW \WWWWW ]WWWWW ^WWWWW _WWWWW D l*6*Vn***6"$>@<dWRm &&))**++%%-- !!$$ GHKK##  DD,,7gg@ggh'h<<hGh'( ./ 33 11  @@< Oh+'0HP\h Microsoft Macintosh Excel@9@#n@M!՜.+,D՜.+,8HP X`hp x   PackBudgetAdultsCubsFeeSubs  Worksheets Named Ranges8_AdHocReviewCycleID_NewReviewCycle_PreviousAdHocReviewCycleID_ReviewingToolsShownOnce1l  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHJKLMNOPRSTUVWXRoot Entry FWorkbook3SummaryInformation(IDocumentSummaryInformation8Q