July 2010 WFPA Board Meeting

Treasurer’s Report

 

 

Current Accounts Summary:

 

                                                                                   

 

Last Month

This Month

Change

Checking

$3,423

$4,366

$943

Savings

$148,356

$148,393

$37

Total

$151,779

$152,759

$980

 

 

 

Monthly Comparisons

Year to Date Comparisons

 

Budget

Actual

Actual

Budget

Actual

Actual

 

June ‘10

June ‘10

June ‘09

FYE ‘10

FYE ‘10

FYE ‘09

Revenues

N/A

$4,613

$23,974

N/A

$4,613

$23,974

Expenses

N/A

$4,929

$21,261

N/A

$4,929

$21,261

Net Income

N/A

-$316

$2,713

N/A

-$316

$2,713

N/A noted above as FY ’10 budget not completed

 

Notes:

 

  1. June ‘10 dues collections dropped to under half of the level of May ‘10 at $3,088 and were 40% below June 2009.   Given the significant continued drop-off of dues collections since the early March dues drive began, a second follow up of dues requests is in order.
  2. June ’09 revenues and expenses are reflective of the Arts and Crafts Show income/expenses and a Club 100 grant for turnouts and associated cost of purchase which resulted in a revenue bump of over $13,000 and expense increase of $10,000.   
  3. Cash position remains strong at $152,000 at 6-30-10, and as of FYE and represents 1.27X the past FY’s budgeted expenses of $120,092.

 

 

 

 

 

 

Material Financial Activity for June 2010

 

Income:

Dues                                                   $     3,088

Pancake Breakfast                           $        692

Mayorial Election                              $        161

Merchandise                                      $        352

Other                                                   $        320

Total                                                    $     4,613

 

 

Expenses:

Utilities & Communications             $     1,070       Qwest, APS & Dispatch

Payroll                                                $     1,170

Fidelity Bond                                     $        500

Fundraiser Expenses                       $        562      

Legal                                                  $          690

Office                                                  $        558

Fuel                                                     $          286

Other                                                   $            93

Total Expenses                                 $      4,929                 

 

 

Other Financial Activities/Discussion: