26.08.2015 Views

PLVC Minutes Book for 2007 - Pl-wa.org

PLVC Minutes Book for 2007 - Pl-wa.org

PLVC Minutes Book for 2007 - Pl-wa.org

SHOW MORE
SHOW LESS
  • 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

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!