Dublin Chamber Proposed 2024 Budget

Revenue  

Advertising $26,200.00 

Events-Income $210,000.00 

Interest - Dividend Income $11,000.00 

Membership $295,000.00 

Other Income $42,050.00 

Total Revenue $584,250.00 

   

Expenditures  

Board Expense $3,700.00 

Building Expenses $38,600.00 

Events-Expense $62,300.00 

Insurance $6,150.00 

Other $38,490.00 

Office Expense $45,200.00 

Printing $46,300.00 

Salaries, Payroll Taxes, Benefits

and Professional fees $410,201.00 

Total Expenditures $650,941.00 

Net Income                                             ($66,691.00)