|
|
|
|
|
|
|
|
|
|
|
|
|
|
2025 Budget |
|
Income |
|
|
|
Interest Deposit |
$ 1,000.00 |
|
|
Dues FY 2025 |
|
|
|
|
Affiliate 40@$200 |
$ 8,000.00 |
|
|
|
Realtor 150 @$208 |
$ 31,200.00 |
|
|
|
Membership Processing |
$ 1,000.00 |
|
|
Total Dues FY 2025 |
$ 40,200..00 |
|
|
Buyers Guide |
|
|
|
|
Summer 2025 |
$ 5,000.00 |
|
|
|
Winter 2025 |
$ 5,000.00 |
|
|
Total Buyers Guide |
$ 10,000.00 |
|
|
Meetings, Events & Education |
$ 4,500.00 |
|
Total Income |
$ 55,700.00 |
|
Expenses |
|
|
|
Accounting |
$ 350.00 |
|
|
AE Travel & Education |
$ 1,000.00 |
|
|
RAMCO |
$ 2,760.00 |
|
|
Awards and Trophies |
$ 500.00 |
|
|
BOD Travel |
$ 700.00 |
|
|
|
|
|
|
Meetings, Events & Education |
$ 6,000.00 |
|
|
Member Services/AE |
$ 38,500.00 |
|
|
Community Outreach |
$ 1,000.00 |
|
|
Office |
|
|
|
|
Phone |
$ 1,230.00 |
|
|
|
Postage |
$ 116.00 |
|
|
|
Dues & Subscriptions |
$ 600.00 |
|
|
|
Supplies |
$ 200.00 |
|
|
|
Filing Fees |
$ 25.00 |
|
|
Liability Insurance |
$ 550.00 |
|
|
Professional Standards |
$ 750.00 |
|
|
Website Management |
$ 200.00 |
|
|
Miscl. Emergency Expense |
$ 1,200.00 |
|
Total Expense |
$ $ 55,681.00 |
| Net Income |
$ 19.00 |
|
|
|
Expected Carry Over from 2024 |
$ 12,000.00 |
|
|
|
Total Cash Year End |
$ 12,019.00 |
|
|
|
|
|
