L

 Windsor County Board of REALTORS–
 Approved Budget 2022
 
           
           
     
    Income  
      002 · Annual Dues  
        009 · Membership Dues – Affiliate  $ 1,500.00
        012 · WCBR Realtor dues  $29,600.00
        013 · Application Fee  $      600.00
      Total 002 · Annual Dues  $31,700.00
      004 · Education Income  $   1,000.00
      011 · interest income  $       100.00
      250 · Membership Meetings & Events  
        2501 · Meeting Sponsors  $       600.00
        2502 · Meeting Registrations  $    4,000.00
      Total 250 · Membership Meetings & Events  $    4,600.00
    Total Income  $ 37,400.00
    Expense  
      200 · Education Expense  $   1,000.00
        229 · Catering Expense     $    1,000.00
      Total 200 · Education Expense  $    2,000.00
         
      310  Telephone/Office/Postage  $      500.00
      215 – Subscriptions  $      258.00
      204 · Gifts  $       200.00
      208 · Subcontractor-AE  $  30,000.00
      214 · Filing Fees  $          40.00
      217 · Mileage Reimbursement  $       400.00
      221 · Insurance  $         110.00
      222 · Professional Services  
      231 Professional Services – Accounting  $       400.00
      230  Professional Standards  $       805.00
      225 · Advertising  
        240 · Website Development  $       100.00
       3112 Community Outreach  $       500.00
      320 · Travel & Meeting Expenses  $      500.00
      330 · Meetings & Events  $   1,000.00
      8191 · RAMCO User Fees/Office Expenses  $   1,242.00
    Total Expense  $37,055.00
  Net Ordinary Income  $      345.00