Windsor County Board of REALTORS–  Approved Budget 2023
		Income
			002 · Annual Dues
				009 · Membership Dues – Affiliate	$ 1,500.00
				012 · WCBR Realtor dues	$32,375.00
				013 · Application Fee	$      600.00
			Total 002 · Annual Dues		$34,475.00
			004 · Education Income		$   1,000.00
			011 · interest income		$
			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			$ 40,075.00
		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		$  25,200.00
			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	$       200.00
			3112 Community Outreach		$       500.00
			320 · Travel & Meeting Expenses		$      500.00
			330 · Meetings & Events		$   1,000.00
			8191 · RAMCO User Fees/Office Expenses		$   2,604.00
		Total Expense			$ 34,717.00
	Net Ordinary Income				$    5,358.00