2018 Proposed Budget
Revenue           
     Memberships     $11050.00
     Clubs                 $    300.00
     Sanctions          $  1500.00
     Grant in Aid        $ 2494.00
     Conv Grant        $ 1000.00
     Award                $   750.00
     Sanctions          $  1000.00
           Total Revenue:      $ 18094.00
Expenditures
     Convention        $5000.00
     Officials              $ 500.00
     Accounting        $ 1200.00
     Postage             $ 100.00
     Stipens/Clinics   $1000.00
     Assoc Meets    $ 1000.00
     Training            $ 3500.00
     Board meetings $  350.00
           Total Expenditures: $16150.00
           Net Revenue:          $1944.00