| 2015 Proposed Budget | ||
| 2014 Actuals | 2015 Proposed | |
| Starting Balance | $5,442 | $6,960 |
| Income | ||
| Member Dues (less fees) | $3,177 | $2,350 |
| Dinner | $2,489 | $2,500 |
| Newsletter | $0 | $0 |
| Other | $0 | $0 |
| Income Total | $5,667 | $4,850 |
| Expenses | ||
| Rent (meetings, dinner, PO Box, 4th) | $1,779 | $1,420 |
| Supplies%3 | ||
