VR Budget 2026 proposed for Assembly 11-15-25

Income
INDIVIDUALS$14,000
INTERGROUPS/SERVICE BODIES - VR$27,000
MEETINGS / GROUPS$9,240
WORKSHOPS$1,500
CONVENTION REGISTRATIONS$21,000
FUNDRAISING/SPECIAL APPEAL$18,000
HELP CARRY THE MESSAGE FUND--$2,000
Total Income0
Expenses
ASSEMBLY EXPENSES$1,250
BANK FEES$200
DONORBOX FEES$750
FEES FROM CONVENTION$1,000
PAYPAL FEES$500
E-COMMERCE SITE$0
FILING FEES, QUICKBOOKS SUBS$1,000
GDPR COMPLIANCE SUBSCRIPTIONS$5,000
GOOGLE WORKSPACE$240
INSURANCE$9,500
POSTAGE AND MAILBOX$300
SERVICE WORKERS$4,000
TRUSTEES NOMINEES TO WSBC$2,500
VR CHAIR TO WSO & OTHER REGIONS$7,500
VR CONTRIBUTIONS TO WSO$2,000
WEBSITE$5,000
ZOOM$3,000
CONVENTION EXPENSES$8,000
DIGITAL CONTENT$500
IGOR$500
INTERPRETATION$7,500
LANGUAGE TRANSLATION$7,500
PIPO PUBLIC INFORMATION PROF OUTREACH$8,000
HELP CARRY THE MESSAGE - SOCIAL MEDIA$2,000
SCHOLARSHIPS TO NEW INTERGROUPS$500
SPECIAL PROJECTS$2,000
WORKSHOP COMMITTEE EXPENSES$500
WSBC DSF SCHOLARSHIPS FOR IGS$12,000
Total Expense0
Total Net Income0