PLVC Minutes Book for 2007 - Pl-wa.org
PLVC Minutes Book for 2007 - Pl-wa.org
PLVC Minutes Book for 2007 - Pl-wa.org
- No tags were found...
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
Appendix 1:<br />
Port Ludlow Village Council - <strong>2007</strong> Actual Operations Results<br />
By Committee or Activity - Calender Quarter Ended 6/30/<strong>2007</strong><br />
<strong>PLVC</strong> Comm Emergcy Friday Fun Phone <strong>PLVC</strong> Combined<br />
Category Admin Election Develop Prepared Market Fest Directory Utilities Other Total Trails Total<br />
INCOME<br />
Donations:<br />
Undesignated - -<br />
Designated - 3,000 3,000<br />
Interest Income 1 1 1<br />
Product Sales: - -<br />
Phone Directory 3,721 3,721 3,721<br />
Directory Ads 12,705 12,705 12,705<br />
Web Site Ads - -<br />
Fund Raising Activities: - -<br />
Friday Market 1,410 1,410 1,410<br />
Fun Festival - -<br />
Support From <strong>PLVC</strong> 1,000 1,000<br />
Other Income - -<br />
Total Income 1 - - - 1,410 - 16,426 - - 17,837 4,000 21,837<br />
EXPENSE<br />
Administration:<br />
Meeting Rooms 78 78 78<br />
Recording Sec'y 405 405 405<br />
Printing & Copying 86 47 4,152 4,285 4,285<br />
Postage & Mailing 80 28 108 108<br />
Supplies 14 1,450 1,463 1,463<br />
Licenses & Dues 95 95 95<br />
Other 300 47 347 347<br />
Advertising & Promotion - -<br />
Committee Direct Items - -<br />
Voice Support 1,200 1,200 1,200<br />
Trails Support 1,000 1,000 1,000<br />
Professional Services: - -<br />
Insurance 449 449 449<br />
Accounting - -<br />
Legal 1,153 1,153 1,153<br />
Contingencies/Transfers - - -<br />
Taxes - -<br />
Total Expense 3,859 - 47 - - - 5,677 - 1,000 10,583 - 10,583<br />
Net Income (Expense) (3,858) - (47) - 1,410 - 10,749 - (1,000) 7,254 4,000 11,254<br />
Port Ludlow Village Council - <strong>2007</strong> Operations Results vs. Budget<br />
For the Calender Quarter Ended 6/30/<strong>2007</strong><br />
<strong>PLVC</strong> through 6/30/07 Trails through 6/30/07 Combined Total<br />
Category Actual Budget Variance Actual Budget Variance Actual Budget Variance<br />
INCOME<br />
Donations:<br />
Undesignated - 125 (125) - - - - 125 (125)<br />
Designated - - - 3,000 2,500 500 3,000 2,500 500<br />
Interest Income 1 100 (99) - - - 1 100 (99)<br />
Product Sales: - - - - - - - - -<br />
Phone Directory 3,721 2,250 1,471 - - - 3,721 2,250 1,471<br />
Directory Ads 12,705 8,000 4,705 - - - 12,705 8,000 4,705<br />
Web Site Ads - 100 (100) - - - - 100 (100)<br />
Fund Raising Activities: - - - - - - - - -<br />
Sound Bank Visa - - - - - - - -<br />
Friday Market 1,410 - 1,410 - - - 1,410 - 1,410<br />
Fun Festival - - - - - - - - -<br />
Support From <strong>PLVC</strong> - - - 1,000 - 1,000 1,000 - 1,000<br />
Other Income - - - - - - - - -<br />
Total Income 17,837 10,575 7,262 4,000 2,500 1,500 21,837 13,075 8,762<br />
EXPENSE<br />
Administration:<br />
Meeting Rooms 78 100 (22) - - - 78 100 (22)<br />
Recording Sec'y 405 900 (495) - - - 405 900 (495)<br />
Printing & Copying 86 150 (64) - - - 86 150 (64)<br />
Postage & Mailing 80 125 (45) - - - 80 125 (45)<br />
Supplies 14 125 (111) - - - 14 125 (111)<br />
Licenses & Permits 95 100 (5) - - - 95 100 (5)<br />
Other 300 - 300 - - - 300 - 300<br />
Advertising & Promotion - 25 (25) - - - - 25 (25)<br />
Committee Direct Items 5,724 4,400 1,324 - 5,724 4,400 1,324<br />
Voice Support 1,200 1,200 - - - - 1,200 1,200 -<br />
Trails Support 1,000 500 500 - - - 1,000 500 500<br />
Professional Services: - - - - - - - - -<br />
Insurance 449 1,000 (551) - - - 449 1,000 (551)<br />
Accounting - - - - - - - - -<br />
Legal 1,153 125 1,028 - - - 1,153 125 1,028<br />
Contingencies/Transfers 1,500 (1,500) - - - - 1,500 (1,500)<br />
Taxes - - - - - - - - -<br />
Total Expense 10,583 10,250 333 - - - 10,583 10,250 333<br />
Net Income (Expense) 7,254 325 6,929 4,000 2,500 1,500 11,254 2,825 8,429<br />
<strong>2007</strong> <strong>PLVC</strong> Minute <strong>Book</strong> Page 44 of 93