Dublin Chamber Proposed 2022 Budget

Income
Advertising	29,200.00
Events & Sponsorships	183,667.00
Interest & Dividend Income	6,900.00
Membership	275,700.00
Other	62,500.00
Total Income	557,967.00

Expenses
Board Expense	3,900.00
Building Expenses	38,200.00
Events Expense	50,475.00
Insurance	41,400.00
Other	21,400.00
Office Expense	29,900.00
Printing	41,800.00
Salaries, Payroll Taxes, Benefits and Consultant Fees	332,373.00
Total Expenses	559,448.00
Net Income	(1,481.00)