TREASURER UPDATE
RICCA CHARLON, CMC, CCAC TREASURER CITY CLERK, CITY OF RIDGECREST
Below is a snapshot of the financials as of the end of February 2024.
Chase Checking:$308,681.07
US Bank Checking $0.00 LAIF: $295,956.42
Total: $604,637.49
The complete financials are attached for your review – enjoy! I am only an email away if you have a question about the financials, budget, etc. I can be reached at rcharlon@ridgecrest-ca.gov.
CCAC 13 TREASURER UPDATE CITY CLERKS ASSOCIATION OF CALIFORNIA
RICCA CHARLON
City Clerk's Association of California Balance Sheet
February 29,
CCAC 14 TREASURER UPDATE CITY CLERKS ASSOCIATION OF CALIFORNIA
9:18 PM 03/14/24 Accrual Basis
ASSETS Current Assets Checking/Savings 10000 · CASH CCAC 10100 · General Banking 10080 · General Checking-Chase (9960) 308,681.07 50,600.03258,081.04 10010 · US Bank Checking - 8960 0.00 114,502.32-114,502.32 10050 · Checking-Chase-Rgn IX
0.00 15,910.39-15,910.39 10070 · LAIF 295,956.42 311,447.36-15,490.94 Total 10100 · General Banking 604,637.49 492,460.10112,177.39 Total 10000 · CASH CCAC 604,637.49 492,460.10112,177.39 Total Checking/Savings 604,637.49 492,460.10112,177.39 Accounts Receivable 12000 · ACCOUNTS RECEIVABLE 0.00 -4,025.00 4,025.00 Total Accounts Receivable 0.00 -4,025.00 4,025.00 Other Current Assets 12300 · YourMembership Accts Receivable 42,980.00 7,025.0035,955.00 13000 · Prepaid Expenses 0.00 50,619.46-50,619.46 Total Other Current Assets 42,980.00 57,644.46-14,664.46 Total Current Assets 647,617.49 546,079.56101,537.93 TOTAL ASSETS 647,617.49 546,079.56101,537.93 LIABILITIES & EQUITY Liabilities Current Liabilities Accounts Payable 20000 · ACCOUNTS PAYABLE 0.00 3,140.00 -3,140.00 Total Accounts Payable 0.00 3,140.00 -3,140.00 Credit Cards 25000 · Association Credit Cards 25900 · Chase Credit Cards 25910 · 9194 Chase CC Marc Donohue 0.00 5,165.71 -5,165.71 25900 · Chase Credit Cards - Other -1,298.40 0.00 -1,298.40 Total 25900 · Chase Credit Cards -1,298.40 5,165.71 -6,464.11 Total 25000 · Association Credit Cards -1,298.40 5,165.71 -6,464.11 Total Credit Cards -1,298.40 5,165.71 -6,464.11 Total Current Liabilities -1,298.40 8,305.71 -9,604.11 Page 1 of 13
As of
2024 Feb 29, 2024Feb 28, 2023$ Change
(6594)
City Clerk's Association of California Balance Sheet As of February 29, 2024
CCAC 15 TREASURER UPDATE CITY CLERKS ASSOCIATION OF CALIFORNIA
PM 03/14/24 Accrual
9:18
Basis
Feb 29, 2024Feb 28, 2023$ Change Long Term Liabilities 28000 · Designated Funds 28100 · General Scholarship Funds 40,929.39 40,929.39 0.00 28600 · Pat Hammers Memorial Sch. (N&B) 17,402.97 17,402.97 0.00 28900 · TTC funds 3,891.00 3,891.00 0.00 Total 28000 · Designated Funds 62,223.36 62,223.36 0.00 Total Long Term Liabilities 62,223.36 62,223.36 0.00 Total Liabilities 60,924.96 70,529.07 -9,604.11 Equity 30000 · NET ASSETS 31000 · Unrestricted Net Assets 289,311.85 289,311.85 0.00 Total 30000 · NET ASSETS 289,311.85 289,311.85 0.00 39999 · Retained Earnings -12,228.08 2,250.00-14,478.08 Net Income 309,608.76 183,988.64125,620.12 Total Equity 586,692.53 475,550.49111,142.04 TOTAL LIABILITIES & EQUITY 647,617.49 546,079.56101,537.93
Page 2 of 13
City Clerk's Association of California Profit & Loss July 2023 through February 2024
CCAC 16 TREASURER UPDATE CITY CLERKS ASSOCIATION OF CALIFORNIA
PM 03/14/24 Accrual
9:19
Basis
Jul '23 - Feb 24 Jul '22 - Feb 23 % Change Ordinary Income/Expense Income 41000 · MEMBERSHIP 41010 · Membership Dues 218,500.00 164,800.00 32.59% Total 41000 · MEMBERSHIP 218,500.00 164,800.00 32.59% 40100 · PROGRAM INCOME 40150 · ANNUAL PARTNERSHIPS 40151 · Diamond Annual Partnership 7,500.00 7,500.00 0.0% Total 40150 · ANNUAL PARTNERSHIPS 7,500.00 7,500.00 0.0% 43000 · CONFERENCES 43100 · Exhibitor/ Sponsor 4103.2a · Booth ($1000) 0.00 1,200.00 -100.0% 4103.2b · Additional Reps 0.00 2,350.00 -100.0% 43110 · Sponsorships 80,500.00 25,500.00 215.69% 43120 · Exhibitor Fees 8,100.00 7,200.00 12.5% Total 43100 · Exhibitor/ Sponsor 88,600.00 36,250.00 144.41% 43200 · Registration Fees Inc. Events 43250 · All Conference event 110.00 4,350.00 -97.47% 43230 · Conference Athenian Dialogue 2,000.00 1,800.00 11.11% 43220 · Banquet Tix 925.00 2,300.00 -59.78% 43240 · Advanced Academy Fees 2,100.00 1,725.00 21.74% 43210 · Conference Registration 141,105.00 93,243.75 51.33% Total 43200 · Registration Fees Inc. Events 146,240.00 103,418.75 41.41% Total 43000 · CONFERENCES 234,840.00 139,668.75 68.14% 46000 · TRAINING REVENUE 46400 · Athenian Dialogue 5,912.50 1,310.00 351.34% 46100 · Nuts & Bolts 46110 · Nuts & Bolts Central 250.00 17,150.00 -98.54% 46130 · Nuts & Bolts North 13,300.00 1,300.00 923.08% 46150 · Nuts & Bolts South 15,392.80 1,250.00 1,131.42% Total 46100 · Nuts & Bolts 28,942.80 19,700.00 46.92% 46200 · Region Meetings 46204 · Region 4 Meetings 5,300.00 0.00 100.0% 46207 · Region 7 Meetings 0.00 425.00 -100.0% 46211 · Region 11 Meetings 350.00 0.00 100.0% 46214 · Region 14 Meetings 120.00 0.00 100.0% 46215 · Region 15 Meetings 0.00 900.00 -100.0% Total 46200 · Region Meetings 5,770.00 1,325.00 335.47% 46250 · Webinar - Online Education 4,550.00 0.00 100.0% Total 46000 · TRAINING REVENUE 45,175.30 22,335.00 102.26% Total 40100 · PROGRAM INCOME 287,515.30 169,503.75 69.62% 45000 · FUNDRAISING FOR SCHOLARSHIPS Page 3 of 13
City Clerk's Association of California Profit & Loss July 2023 through February 2024
6266.14 · Region 14 Meetings Expenses
6266.15 · Region 15 Meetings Expenses
Total 67300 · Region Meetings
CCAC 17 TREASURER UPDATE CITY CLERKS ASSOCIATION OF CALIFORNIA
PM 03/14/24 Accrual
9:19
Basis
Jul '23 - Feb 24 Jul '22 - Feb 23 % Change 45100 · Scholarship Income 45200 · Dedicated Income 75400 · Scholarship Inc for Future- TTC 0.00 1,875.00 -100.0% Total 45200 · Dedicated Income 0.00 1,875.00 -100.0% Total 45100 · Scholarship Income 0.00 1,875.00 -100.0% 4608 · Other Fundraising 50.00 0.00 100.0% Total 45000 · FUNDRAISING FOR SCHOLARSHIPS 50.00 1,875.00 -97.33% Total Income 506,065.30 336,178.75 50.54% Gross Profit 506,065.30 336,178.75 50.54% Expense 60100 · PROGRAM EXPENSES 64000 · ANNUAL CONFERENCE 64450 · Audio Video 0.00 8,647.96 -100.0% 64100 · Conf. Registration Expenses 636.83 6,223.33 -89.77% 64200 · All Conference Event 3,693.00 10,750.00 -65.65% 64300 · Banquet 2,335.00 1,644.00 42.03% 64500 · Speakers 1,500.00 1,500.00 0.0% 64700 · Awards 0.00 70.63 -100.0% 64850 · Conference Staff & Logis 0.00 23.00 -100.0% 64910 · Food Costs 50,000.00 0.00 100.0% 64930 · Site visit 478.06 5,059.28 -90.55% Total 64000 · ANNUAL CONFERENCE 58,642.89 33,918.20 72.9% 67000 · TRAINING EXPENSE 67500 · Athenian Dialogue 67505 · Athenian Dialogue expenses 1,323.00 0.00 100.0% Total 67500 · Athenian Dialogue 1,323.00 0.00 100.0% 67100 · Nuts & Bolts 67120 · Nuts & Bolts North 2,500.00 0.00 100.0% 67130 · Nuts & Bolts South 8,559.49 125.00 6,747.59% Total 67100
Nuts & Bolts 11,059.49 125.00 8,747.59%
67302
924.65 0.00 100.0% 67307
0.00 644.94 -100.0% 67309
596.01 0.00 100.0% 67310
286.17 0.00 100.0% 63711
900.00 0.00 100.0% 6266.13
1,475.78 0.00 100.0%
340.00 0.00 100.0%
1,161.08 0.00 100.0%
5,683.69 644.94 781.27%
18,066.18 769.94 2,246.44%
0.00 4,945.00 -100.0%
·
67300 · Region Meetings
· Region 2 Meetings Expenses
· Region 7 Meetings Expenses
· Region 9 Meetings Expenses
· Region 10 Meetings Expenses
· Region 11 Meetings Expenses
· Region 13 Meetings Expenses
Total 67000 · TRAINING EXPENSE
67600 · Region IX Supplement Expense
Page 4 of 13
City Clerk's Association of California Profit & Loss July 2023 through February 2024
CCAC 18 TREASURER UPDATE CITY CLERKS ASSOCIATION OF CALIFORNIA
PM 03/14/24
9:19
Accrual Basis
Jul '23 - Feb 24 Jul '22 - Feb 23 % Change
SCHOLARSHIPS 68100 · Scholarships 500.00 8,868.15 -94.36% 68500 · Education Course Scholar Prgm 68530 · IIMC Online Webinar Courses 130.00 250.00 -48.0% 68500 · Education Course Scholar Prgm - Other 400.00 475.00 -15.79% Total 68500 · Education Course Scholar Prgm 530.00 725.00 -26.9% 68600
Dedicated Funds Scholarships 68620 · TTC Dedicated Scholarship 0.00 400.00 -100.0% Total 68600 · Dedicated Funds Scholarships 0.00 400.00 -100.0% Total 68000 · SCHOLARSHIPS 1,030.00 9,993.15 -89.69% Total 60100 · PROGRAM EXPENSES 77,739.07 49,626.29 56.65% 65000 · BOARD EXPENSE 65100 · Presidential Expenses 65130 · President Travel 4,248.16 7,480.57 -43.21% 65150 · President Gifts 321.56 961.11 -66.54% 65100 · Presidential Expenses - Other 489.66 0.00 100.0% Total 65100 · Presidential Expenses 5,059.38 8,441.68 -40.07% 65300 · Goal Setting 26,699.10 22,015.50 21.27% 65400 · Board Meetings 1,987.00 175.06 1,035.04% 65500 · Professional Facilitator 0.00 1,625.00 -100.0% Total 65000 · BOARD EXPENSE 33,745.48 32,257.24 4.61% 63000 · COMMITTEEES EXP. & TRAVEL 63600 · Legislative 0.00 0.00 0.0% Total 63000 · COMMITTEEES EXP. & TRAVEL 0.00 0.00 0.0% 60600 · ADMINISTRATIVE EXPENSES 61300 · Misc. Operating Expenses 63110 · Bank Fees 188.85 463.60 -59.26% 63120 · Credit Card fees 10,747.02 7,938.81 35.37% 63140 · License & Permits 25.98 0.00 100.0% 63195 · Other Miscellaneous Service Cos 144.00 25.00 476.0% 63165 · Postage, Mailing Service 36.08 1,037.76 -96.52% 63160 · Printing and Copying 139.75 147.30 -5.13% 63170 · Storage 0.00 341.57 -100.0% 63180 · Supplies 538.03 231.43 132.48% 63190 · Telephone 132.83 548.54 -75.79% 61900 · Unidentified Credit Card Charge 0.00 995.83 -100.0% Total 61300 · Misc. Operating Expenses 11,952.54 11,729.84 1.9% 62000 · PROFESSIONAL SERVICES 62100 · Accounting & Tax Prep 825.00 800.00 3.13% 62450 · Association Management Fees 65,504.49 54,639.44 19.89% 62500 · Captiol Tracker Lobbying Srvs 21,000.00 24,000.00 -12.5% 62300 · Insurance 619.46 151.00 310.24% Page 5 of 13
68000 ·
·
9:19
City Clerk's Association of California Profit & Loss July 2023 through February 2024
CCAC 19 TREASURER UPDATE CITY CLERKS ASSOCIATION OF CALIFORNIA
PM 03/14/24
Accrual Basis
Jul '23 - Feb 24 Jul '22 - Feb 23 % Change 62400 · CRM Your Membership 0.00 775.00 -100.0% 62700 · Tech-Member Services-Publicatio 1,370.57 1,261.04 8.69% Total 62000 · PROFESSIONAL SERVICES 89,319.52 81,626.48 9.43% Total 60600 · ADMINISTRATIVE EXPENSES 101,272.06 93,356.32 8.48% 61000 · OTHER EXPENSES 61200 · Inst. Dir. Conf. Attendance 563.43 0.00 100.0% Total 61000 · OTHER EXPENSES 563.43 0.00 100.0% Total Expense 213,320.04 175,239.85 21.73% Net Ordinary Income 292,745.26 160,938.90 81.9% Other Income/Expense Other Income 42000 · INVESTMENTS 42010 · LAIF Interest Earned 2,409.96 3,246.23 -25.76% Total 42000 · INVESTMENTS 2,409.96 3,246.23 -25.76% 40900 · OTHER INCOME 44500 · Handbook Revenue 200.00 740.00 -72.97% 44400 · Advertising Revenue 24,200.00 18,000.00 34.44% Total 40900 · OTHER INCOME 24,400.00 18,740.00 30.2% 44300 · Region IX Income 0.00 8,195.00 -100.0% Total Other Income 26,809.96 30,181.23 -11.17% Other Expense 61150 · Region IX Expense 4,191.23 3,148.14 33.13% 61100 · IIMC Expense 5,680.23 3,586.22 58.39% 80050 · Prior Year Adjustment 75.00 397.13 -81.11% Total Other Expense 9,946.46 7,131.49 39.47% Net Other Income 16,863.50 23,049.74 -26.84% Net Income 309,608.76 183,988.64 68.28%
13
Page 6 of
CCAC 20 TREASURER UPDATE CITY CLERKS ASSOCIATION OF CALIFORNIA 9:21 PM 03/14/24 Accrual Basis City Clerk's Association of California Profit & Loss Budget Performance July 2023 through February 2024 Jul '23 - Feb 24 YTD Budget$ Over BudgetAnnual Budget Ordinary Income/Expense Income 41000 · MEMBERSHIP 41010 · Membership Dues 218,500.00 133,333.36 85,166.64 200,000.00 Total 41000 · MEMBERSHIP 218,500.00 133,333.36 85,166.64 200,000.00 40100 · PROGRAM INCOME 40150 · ANNUAL PARTNERSHIPS 40153 · Gold Annual Partnership 0.00 3,500.00 -3,500.00 3,500.00 40152 · Platinum Annual Partnership 0.00 15,000.00 -15,000.00 15,000.00 40151 · Diamond Annual Partnership 7,500.00 Total 40150 · ANNUAL PARTNERSHIPS 7,500.00 18,500.00 -11,000.00 18,500.00 43000 · CONFERENCES 43100 · Exhibitor/ Sponsor 4103.2a · Booth ($1000) 0.00 0.00 0.00 0.00 4103.2b · Additional Reps 0.00 2,500.00 -2,500.00 2,500.00 43110 · Sponsorships 80,500.00 55,000.00 25,500.00 55,000.00 43120 · Exhibitor Fees 8,100.00 10,000.00 -1,900.00 10,000.00 Total 43100 · Exhibitor/ Sponsor 88,600.00 67,500.00 21,100.00 67,500.00 43200 · Registration Fees Inc. Events 43250 · All Conference event 110.00 7,000.00 -6,890.00 7,000.00 43230 · Conference Athenian Dialogue 2,000.00 3,750.00 -1,750.00 3,750.00 43220 · Banquet Tix 925.00 2,000.00 -1,075.00 2,000.00 43240 · Advanced Academy Fees 2,100.00 3,000.00 -900.00 3,000.00 43210 · Conference Registration 141,105.00 135,000.00 6,105.00 135,000.00 43200 · Registration Fees Inc. Events - Other 0.00 0.00 0.00 0.00 Total 43200 · Registration Fees Inc. Events 146,240.00 150,750.00 -4,510.00 150,750.00 Total 43000 · CONFERENCES 234,840.00 218,250.00 16,590.00 218,250.00 46000 · TRAINING REVENUE 46400 · Athenian Dialogue 5,912.50 2,000.00 3,912.50 2,000.00 46300 · Training/Meeting Sponsorship 0.00 0.00 0.00 0.00 46100 · Nuts & Bolts 46110 · Nuts & Bolts Central 250.00 15,000.00 -14,750.00 15,000.00 46130 · Nuts & Bolts North 13,300.00 15,000.00 -1,700.00 15,000.00 46150 · Nuts & Bolts South 15,392.80 15,000.00 392.80 15,000.00 Total 46100 · Nuts & Bolts 28,942.80 45,000.00 -16,057.20 45,000.00 46200 · Region Meetings 46201 · Region 1 Meetings 0.00 500.00 -500.00 500.00 46202 · Region 2 Meetings 0.00 500.00 -500.00 500.00 46203 · Region 3 Meetings 0.00 500.00 -500.00 500.00 46204 · Region 4 Meetings 5,300.00 500.00 4,800.00 500.00 46205 · Region 5 Meetings 0.00 500.00 -500.00 500.00 46206 · Region 6 Meetings 0.00 500.00 -500.00 500.00 46207 · Region 7 Meetings 0.00 500.00 -500.00 500.00 46208 · Region 8 Meetings 0.00 500.00 -500.00 500.00 46209 · Region 9 Meetings 0.00 500.00 -500.00 500.00 46210 · Region 10 Meetings 0.00 500.00 -500.00 500.00 46211 · Region 11 Meetings 350.00 500.00 -150.00 500.00 46212 · Region 12 Meetings 0.00 500.00 -500.00 500.00 46213 · Region 13 Meetings 0.00 500.00 -500.00 500.00 46214 · Region 14 Meetings 120.00 500.00 -380.00 500.00 46215 · Region 15 Meetings 0.00 500.00 -500.00 500.00 46216 · Region 16 Meetings 0.00 500.00 -500.00 500.00 Total 46200 · Region Meetings 5,770.00 8,000.00 -2,230.00 8,000.00 46250 · Webinar - Online Education 4,550.00 0.00 4,550.00 0.00 Total 46000 · TRAINING REVENUE 45,175.30 55,000.00 -9,824.70 55,000.00 Total 40100 · PROGRAM INCOME 287,515.30 291,750.00 -4,234.70 291,750.00 45000 · FUNDRAISING FOR SCHOLARSHIPS 45100 · Scholarship Income 45110 · Scholarship Fund frm Dues 0.00 500.00 -500.00 500.00 Total 45100 · Scholarship Income 0.00 500.00 -500.00 500.00 45800 · Conference Fundraisers 0.00 6,000.00 -6,000.00 6,000.00 4602 · Silent Auction 0.00 1,500.00 -1,500.00 1,500.00 4603 · CCAC Store 0.00 0.00 0.00 0.00 4608 · Other Fundraising 50.00 0.00 50.00 0.00 Total 45000 · FUNDRAISING FOR SCHOLARSHIPS 50.00 8,000.00 -7,950.00 8,000.00 Total Income 506,065.30 433,083.36 72,981.94 499,750.00 Gross Profit 506,065.30 433,083.36 72,981.94 499,750.00 Expense 60100 · PROGRAM EXPENSES 64000 · ANNUAL CONFERENCE 64470 · Mobile App 0.00 1,200.00 -1,200.00 1,200.00 64460 · Design 0.00 2,500.00 -2,500.00 2,500.00 64950 · Staff Travel 0.00 2,500.00 -2,500.00 2,500.00 64450 · Audio Video 0.00 50,000.00 -50,000.00 50,000.00 64905 · Conference Printing 0.00 5,000.00 -5,000.00 5,000.00 64100 · Conf. Registration Expenses 636.83 11,000.00 -10,363.17 11,000.00 Page 7 of 13
CCAC 21 TREASURER UPDATE CITY CLERKS ASSOCIATION OF CALIFORNIA 9:21 PM 03/14/24 Accrual Basis City Clerk's Association of California Profit & Loss Budget Performance July 2023 through February 2024 Jul '23 - Feb 24 YTD Budget$ Over BudgetAnnual Budget 64200 · All Conference Event 3,693.00 23,000.00 -19,307.00 23,000.00 64300 · Banquet 2,335.00 4,000.00 -1,665.00 4,000.00 64350 · Academy Conf. Exp 0.00 3,000.00 -3,000.00 3,000.00 64400 · Athenian Conf. Exp. 0.00 2,500.00 -2,500.00 2,500.00 64500 · Speakers 1,500.00 10,000.00 -8,500.00 10,000.00
· Awards 0.00 2,000.00 -2,000.00 2,000.00 64800 · Rooms 0.00 16,500.00 -16,500.00 16,500.00 64850 · Conference Staff & Logis 0.00 0.00 0.00 0.00 64900 · Conference Supplies, etc 0.00 0.00 0.00 0.00 64910 · Food Costs 64911 · Service Charge 0.00 24,000.00 -24,000.00 24,000.00 64912 · Tax 0.00 10,800.00 -10,800.00 10,800.00 64910 · Food Costs - Other 50,000.00 96,000.00 -46,000.00 96,000.00 Total 64910 · Food Costs 50,000.00 130,800.00 -80,800.00 130,800.00 64920 · Shipping & Mileage Conf. 0.00 500.00 -500.00 500.00 64930 · Site visit 478.06 1,000.00 -521.94 1,000.00 64000 · ANNUAL CONFERENCE - Other 0.00 0.00 0.00 0.00 Total 64000 · ANNUAL CONFERENCE 58,642.89 265,500.00 -206,857.11 265,500.00 67000 · TRAINING EXPENSE 67500 · Athenian Dialogue 67515 · Athenian Facilitator/Speaker 0.00 1,500.00 -1,500.00 1,500.00 67505 · Athenian Dialogue expenses 1,323.00 Total 67500 · Athenian Dialogue 1,323.00 1,500.00 -177.00 1,500.00 67100 · Nuts & Bolts 67110 · Nuts & Bolts Central 0.00 2,500.00 -2,500.00 2,500.00 67120 · Nuts & Bolts North 2,500.00 2,500.00 0.00 2,500.00 67130 · Nuts & Bolts South 8,559.49 2,500.00 6,059.49 2,500.00 Total 67100 · Nuts & Bolts 11,059.49 7,500.00 3,559.49 7,500.00 67300 · Region Meetings 67301 · Region 1 Meetings Expenses 0.00 500.00 -500.00 500.00 67302 · Region 2 Meetings Expenses 924.65 500.00 424.65 500.00 67303 · Region 3 Meetings Expenses 0.00 500.00 -500.00 500.00 67304 · Region 4 Meetings Expenses 0.00 500.00 -500.00 500.00 67305 · Region 5 Meetings Expenses 0.00 500.00 -500.00 500.00 67306 · Region 6 Meetings Expenses 0.00 500.00 -500.00 500.00 67307 · Region 7 Meetings Expenses 0.00 500.00 -500.00 500.00 67308 · Region 8 Meetings Expenses 0.00 500.00 -500.00 500.00 67309 · Region 9 Meetings Expenses 596.01 500.00 96.01 500.00 67310 · Region 10 Meetings Expenses 286.17 500.00 -213.83 500.00 63711 · Region 11 Meetings Expenses 900.00 500.00 400.00 500.00 6266.12 · Region 12 Meetings Expenses 0.00 500.00 -500.00 500.00 6266.13 · Region 13 Meetings Expenses 1,475.78 500.00 975.78 500.00 6266.14 · Region 14 Meetings Expenses 340.00 500.00 -160.00 500.00 6266.15 · Region 15 Meetings Expenses 1,161.08 500.00 661.08 500.00 6226.16 · Region 16 Meetings Expenses 0.00 500.00 -500.00 500.00 Total 67300 · Region Meetings 5,683.69 8,000.00 -2,316.31 8,000.00 Total 67000 · TRAINING EXPENSE 18,066.18 17,000.00 1,066.18 17,000.00 67600 · Region IX Supplement Expense 0.00 5,000.00 -5,000.00 5,000.00 68000 · SCHOLARSHIPS 68100 · Scholarships 68120 · TTC-Technical Training Clerks 0.00 0.00 0.00 0.00 68110 · MMCA Master Municipal Clrk Acad 0.00 0.00 0.00 0.00 68100 · Scholarships - Other 500.00 30,000.00 -29,500.00 30,000.00 Total 68100 · Scholarships 500.00 30,000.00 -29,500.00 30,000.00 68300 · CCAC Conference 0.00 0.00 0.00 0.00 68500 · Education Course Scholar Prgm 68560 · League, New Law & Election 0.00 0.00 0.00 0.00 68550 · CCAC Annual Conference 0.00 0.00 0.00 0.00 68540 · Athenian Dialogues 0.00 0.00 0.00 0.00 68530 · IIMC Online Webinar Courses 130.00 0.00 130.00 0.00 68500 · Education Course Scholar Prgm - Other 400.00 Total 68500 · Education Course Scholar Prgm 530.00 0.00 530.00 0.00 Total 68000 · SCHOLARSHIPS 1,030.00 30,000.00 -28,970.00 30,000.00 Total 60100 · PROGRAM EXPENSES 77,739.07 317,500.00 -239,760.93 317,500.00 65000 · BOARD EXPENSE 65100 · Presidential Expenses 65130 · President Travel 4,248.16 10,000.00 -5,751.84 10,000.00 65150 · President Gifts 321.56 1,000.00 -678.44 1,000.00 65100 · Presidential Expenses - Other 489.66 2,500.00 -2,010.34 2,500.00 Total 65100 · Presidential Expenses 5,059.38 13,500.00 -8,440.62 13,500.00 65200 · Board Travel 0.00 0.00 0.00 0.00 65300 · Goal Setting 26,699.10 35,000.00 -8,300.90 35,000.00 65400 · Board Meetings 1,987.00 0.00 1,987.00 0.00 65500 · Professional Facilitator 0.00 3,500.00 -3,500.00 3,500.00 Total 65000 · BOARD EXPENSE 33,745.48 52,000.00 -18,254.52 52,000.00 Page 8 of 13
64700
CCAC 22 TREASURER UPDATE CITY CLERKS ASSOCIATION OF CALIFORNIA 9:21 PM 03/14/24 Accrual Basis City Clerk's Association of California Profit & Loss Budget Performance July 2023 through February 2024 Jul '23 - Feb 24 YTD Budget$ Over BudgetAnnual Budget 60600 · ADMINISTRATIVE EXPENSES 61300 · Misc. Operating Expenses 63155 · Mileage - Staff 0.00 0.00 0.00 0.00 63110 · Bank Fees 188.85 650.00 -461.15 650.00 63120 · Credit Card fees 10,747.02 13,000.00 -2,252.98 13,000.00 99000 · Fraudulent Bank/Credit Card Chr 0.00 0.00 0.00 0.00 63140 · License & Permits 25.98 25.00 0.98 25.00 63195 · Other Miscellaneous Service Cos 144.00 63150 · Office/General Administrative E 0.00 500.00 -500.00 500.00 63165 · Postage, Mailing Service 36.08 200.00 -163.92 200.00 63160 · Printing and Copying 139.75 200.00 -60.25 200.00 63170 · Storage 0.00 0.00 0.00 0.00 63180 · Supplies 538.03 250.00 288.03 250.00 63190 · Telephone 132.83 700.00 -567.17 700.00 Total 61300 · Misc. Operating Expenses 11,952.54 15,525.00 -3,572.46 15,525.00 62000 · PROFESSIONAL SERVICES 62100 · Accounting & Tax Prep 825.00 800.00 25.00 800.00 62450 · Association Management Fees 65,504.49 85,168.00 -19,663.51 85,168.00 62500 · Captiol Tracker Lobbying Srvs 21,000.00 33,000.00 -12,000.00 33,000.00 62300 · Insurance 619.46 8,000.00 -7,380.54 8,000.00 62400 · CRM Your Membership 0.00 6,000.00 -6,000.00 6,000.00 62600 · Quickbooks 0.00 800.00 -800.00 800.00 62700 · Tech-Member Services-Publicatio 1,370.57 1,700.00 -329.43 1,700.00 Total 62000 · PROFESSIONAL SERVICES 89,319.52 135,468.00 -46,148.48 135,468.00 Total 60600 · ADMINISTRATIVE EXPENSES 101,272.06 150,993.00 -49,720.94 150,993.00 66000 · FUNDRAISING AND STORE EXP. 66800 · Fundraising App 0.00 1,000.00 -1,000.00 1,000.00 66600 · CCAC Store Merchandise 0.00 2,000.00 -2,000.00 2,000.00 66400 · Store Expenses for Fundraising 0.00 0.00 0.00 0.00 Total 66000 · FUNDRAISING AND STORE EXP. 0.00 3,000.00 -3,000.00 3,000.00 61000 · OTHER EXPENSES 61200 · Inst. Dir. Conf. Attendance 563.43 3,500.00 -2,936.57 3,500.00 Total 61000 · OTHER EXPENSES 563.43 3,500.00 -2,936.57 3,500.00 Total Expense 213,320.04 526,993.00 -313,672.96 526,993.00 Net Ordinary Income 292,745.26 -93,909.64 386,654.90 -27,243.00 Other Income/Expense Other Income 42000 · INVESTMENTS 42010 · LAIF Interest Earned 2,409.96 0.00 2,409.96 0.00 Total 42000 · INVESTMENTS 2,409.96 0.00 2,409.96 0.00 40900 · OTHER INCOME 44500 · Handbook Revenue 200.00 0.00 200.00 0.00 44400 · Advertising Revenue 24,200.00 40,000.00 -15,800.00 40,000.00 Total 40900 · OTHER INCOME 24,400.00 40,000.00 -15,600.00 40,000.00 44300 · Region IX Income 0.00 0.00 0.00 0.00 Total Other Income 26,809.96 40,000.00 -13,190.04 40,000.00 Other Expense 61150 · Region IX Expense 4,191.23 0.00 4,191.23 0.00 61100 · IIMC Expense 5,680.23 10,000.00 -4,319.77 10,000.00 80050 · Prior Year Adjustment 75.00 Total Other Expense 9,946.46 10,000.00 -53.54 10,000.00 Net Other Income 16,863.50 30,000.00 -13,136.50 30,000.00 Net Income 309,608.76 -63,909.64 373,518.40 2,757.00 Page 9 of 13
$400.00
$50.00 CCAC
Event, 1/11/2024 CCAC Networking Event, 1/11/2024 - Roxanne Breceda
$50.00 CCAC Networking Event, 1/11/2024 CCAC Networking Event, 1/11/2024 - Ashton Arocho
$100.00
Arocho
$100.00 Conference:Advanced Academy Advanced Academy 2024 - Roxanne Breceda 2/16/2024 Breceda
$100.00 Conference:Advanced Academy Advanced Academy - Crystal Mui
$100.00 Conference:Advanced Academy Advanced Academy - Laura Campagnolo
$100.00
$400.00
$125.00 Conference:Banquet Tickets Banquet Guest Ticket
$125.00 Conference:Banquet Tickets Banquet Guest Ticket
$375.00
$100.00 Conference:Conference Athenian Dialouge Athenian Dialogue 2024
$100.00 Conference:Conference Athenian
$1,000.00
$650.00
CCAC 23 TREASURER UPDATE CITY CLERKS ASSOCIATION OF CALIFORNIA Total Invoice Items - GL Code/Item Name Invoice Items - Item Description Invoice Date Invoice - Last Name Invoice - Organization Invoice Number
Advanced Academy Fees Municipal Clerks Institute (CMC Series 100) - Kallison Leahy 12/20/2023 Leahy City of Vista 200002902
Advanced Academy Fees Master Clerks Institute - Johanna Ota 12/19/2023 Ota City of Union City 200002851 $500.00 Advanced Academy Fees Master Clerks Institute - Daibel Fernandez-Bolt 12/19/2023 Fernandez-Bolt City of Petaluma 200002821 $400.00 Advanced Academy Fees Master Clerks Institute (CMC Series 100) - Vanessa Castillo 12/19/2023 Castillo City of Indio 200002875
$500.00
$500.00
Advanced Academy Fees Master Clerks Institute (CMC Series 100) - Weston Montgomery 12/19/2023 Montgomery City of Ojai 200002883
Advanced Academy Fees Municipal Clerks Institute (CMC Series 100) - Maggie Rodriguez 12/19/2023 Rodriguez City of Half Moon Bay 200002901
$400.00
$2,700.00
12/18/2023
City of Glendora 200002813
Networking
Breceda
12/18/2023
City of Westminster 200002817
City of Glendora 200003214
2/12/2024 Mui City of San Carlos 200003189
1/18/2024
City of San Clemente 200002963
Campagnolo
2/15/2024 Fagan Ortiz City of Santee 200003203
Conference:Advanced Academy Advanced Academy - Annette Fagan Ortiz
1/23/2024 Brown City of Newport Beach 200003030
Yodit Glaze 1/29/2024 Glaze City of South Gate 200003099
$125.00 Conference:Banquet Tickets Banquet Guest Ticket -
1/19/2024 Arocho City of Westminster 200002980
3/5/2024 Benton City of Twentynine Palms 200003267
Dillon James 1/24/2024 James City of Atascadero 200003075 $200.00
3/6/2024 Choate Granicus 200003275
Conference:Exhibitor:Exhibitor-Booth Conference Exhibit Only 2/23/2024 Bodewin ECS Imaging, Inc 200003242
2/23/2024 Schmenk JCG Technologies, Inc. 200003245
Conference:Exhibitor:Exhibitor-Booth
3/8/2024 Hyde WALZ Mail Automation 200003301
Dialouge Athenian Dialogue -
$600.00 Conference:Exhibitor:Exhibitor- Additional Exhibitor Registrant
$1,500.00
$1,500.00 Conference:Exhibitor:Exhibitor-Booth Conference Exhibit Only
$1,500.00
Conference Exhibit Only
$5,100.00
Conference:Exhibitor:Sponsorship
La Carte: Photobooth 2/23/2024 Bodewin ECS Imaging, Inc 200003242
Conference:Exhibitor:Sponsorship
3/6/2024 Choate Granicus 200003275 $5,000.00 Conference:Exhibitor:Sponsorship Conference Sponsorship: Silver Level 2/22/2024 Tilton National Demographics Corporation200003238 $2,000.00 Conference:Exhibitor:Sponsorship A La Carte: Conference WiFi 2/22/2024 Tilton National Demographics Corporation200003238 $18,000.00
A
$10,000.00
Conference Sponsorship: Gold Level
Conference:Registration 2024 CCAC Annual Conference Registration - Peggy Kuo 1/23/2024 Kuo City of Temple City 200003028 $650.00 Conference:Registration 2024 CCAC Annual Conference Registration - Brenna Koch 1/19/2024 Koch City of Escondido 200002984 $595.00 Conference:Registration 2024 CCAC Annual Conference Registration - Sarah Godinez 1/30/2024 Godinez City of Monrovia 200003119 $595.00 Conference:Registration 2024 CCAC Annual Conference Registration - Dillon James 1/24/2024 James City of Atascadero 200003075
Conference:Registration 2024 CCAC Annual Conference Registration - Roxanne Breceda 2/16/2024 Breceda City of Glendora 200003214
$595.00
$500.00
$250.00 Training:Nuts & Bolts North Nuts and Bolts (Northern): February 8 & 9, 2024 - Desiree Calleros 1/24/2024 Calleros
$450.00
$42,980.00 YM AR-February 2024
CCAC 24 TREASURER UPDATE CITY CLERKS ASSOCIATION OF CALIFORNIA $650.00 Conference:Registration 2024 CCAC Annual Conference Registration - Crystal Mui 2/12/2024 Mui City of San Carlos 200003189 $650.00 Conference:Registration 2024 CCAC Annual Conference Registration - Alondra Muñoz 1/23/2024 Muñoz City of Highland 200003020
Conference:Registration 2024 CCAC Annual Conference Registration - Laura Campagnolo 1/18/2024 Campagnolo City of San Clemente 200002963 $650.00 Conference:Registration 2024 CCAC Annual Conference Registration - Yodit Glaze 1/29/2024 Glaze City of South Gate 200003099 $650.00 Conference:Registration 2024 CCAC Annual Conference Registration - Annette Fagan Ortiz 2/15/2024 Fagan Ortiz City of Santee 200003203
Conference:Registration 2024 CCAC Annual Conference Registration - Sylvia Bermudez 1/18/2024 Bermudez Coachella Valley Water District200002971
$7,500.00 Diamond Annual Partnership Diamond Partner 3/6/2024 Choate Granicus 200003275 $300.00 Job Posting/ Advertising Job Posting 12/28/2023 Davis City of Hemet 200002925
Job Posting/ Advertising Job Posting 10/3/2023 Reynolds City of Arroyo Grande 200002705 $600.00
for
Contreras9/21/2023 Contreras City of El Monte 200002675 $75.00 Training:Athenian Dialogue Creativity, Inc: Overcoming the Unseen Forces That Stand in the Way - Khaleah8/9/2023BradshawBradshaw City of Carson 200002621 $75.00 Training:Athenian Dialogue The Confidence Code: The Science and Art of Self-Assurance – What Women Should K - Martha Alvarez 6/7/2023 Alvarez City of Manhattan Beach 200002238 $100.00 Training:Athenian Dialogue 1/26/24 - Athenian Dialogue - Siana Emmons 11/30/2023 Emmons City of Fortuna 200002763 $75.00 Training:Athenian Dialogue Athenian Leadership Dialogue –See Change Clearly: Leveraging Adversity to Sharpe - Collette Barrios 10/23/2023 Barrios City of Fresno 200002737
Training:Athenian Dialogue
Athenian Dialogue
Sharlene Tipton 11/30/2023 Tipton City of Redding 200002762
$650.00
$595.00
$6,930.00
$300.00
$125.00 Region 4 Essentials of Records Management (Sign-in
Member Rate) - Griselda
$100.00
1/26/24 -
-
to Sharpe - Janell Martin 10/12/2023 Martin City of Atwater 200002720
$75.00 Training:Athenian Dialogue Athenian Leadership Dialogue –See Change Clearly: Leveraging Adversity
in)
Hope
4/27/2023 Ithurburn City of Rocklin 200002078
$200.00 Training:Nuts & Bolts North Nuts & Bolts 6/1/23-6/2/23 (Member: Please Sign
-
Ithurburn
200003081
CCAC 25 TREASURER UPDATE CITY CLERKS ASSOCIATION OF CALIFORNIA 8:24 PM 03/14/24 Accrual Basis City Clerk's Association of California Expense Detail February 2024 Type Date Num Name Memo Amount Balance Ordinary Income/Expense Expense 60100 · PROGRAM EXPENSES 64000 · ANNUAL CONFERENCE 64100 · Conf. Registration Expenses Bill 02/05/20242/3/24 StatementCardmember Services 4Imprint/Neck Wallets 636.83 636.83 Total 64100 · Conf. Registration Expenses 636.83 636.83 64500 · Speakers Bill 02/08/2024 The Hunt Company Keynote Speaker Fee-April 3, 2023 1,500.00 1,500.00 Total 64500 · Speakers 1,500.00 1,500.00 Total 64000 · ANNUAL CONFERENCE 2,136.83 2,136.83 67000 · TRAINING EXPENSE 67300 · Region Meetings 67310 · Region 10 Meetings Expenses Bill 02/05/20242/14/24 Reimb Karl Baur Speed Coaching Catering-Region 10 286.17 286.17 Total 67310 · Region 10 Meetings Expenses 286.17 286.17 63711 · Region 11 Meetings Expenses Bill 02/05/20242/3/24 StatementCardmember Services Networking Event/Sony Tour 900.00 900.00 Total 63711 · Region 11 Meetings Expenses 900.00 900.00 6266.14 · Region 14 Meetings Expenses Bill 02/15/20242/11/24 Reimb David Carnahan {v} Region 14 Networking Event 3/1/24 340.00 340.00 Total 6266.14 · Region 14 Meetings Expenses 340.00 340.00 Total 67300 · Region Meetings 1,526.17 1,526.17 Total 67000 · TRAINING EXPENSE 1,526.17 1,526.17 Total 60100 · PROGRAM EXPENSES 3,663.00 3,663.00 65000 · BOARD EXPENSE 65300 · Goal Setting Deposit 02/02/2024101188 Hard Rock Hotel San DiegoRefund for rooms -215.51 -215.51 Total 65300 · Goal Setting -215.51 -215.51 Total 65000 · BOARD EXPENSE -215.51 -215.51 60600 · ADMINISTRATIVE EXPENSES 61300 · Misc. Operating Expenses 63120 · Credit Card fees Deposit 02/01/2024 Interest -0.01 -0.01 General Journal02/02/20242024-059 Merchant Fees-Jan24 3,279.33 3,279.32 Deposit 02/29/2024 Interest 0.00 3,279.32 Deposit 02/29/2024 Interest 0.00 3,279.32 Total 63120 · Credit Card fees 3,279.32 3,279.32 63195 · Other Miscellaneous Service Cos Bill 02/05/202417823 Association Resource CenterVimeo Renewal 144.00 144.00 Total 63195 · Other Miscellaneous Service Cos 144.00 144.00 63165 · Postage, Mailing Service Bill 02/05/202417823 Association Resource CenterPostage-Jan24 3.78 3.78 Bill 02/05/202417823 Association Resource CenterPostage-Jan24 14.15 17.93 Total 63165 · Postage, Mailing Service 17.93 17.93 63160 · Printing and Copying Bill 02/05/202417823 Association Resource CenterCopies-Dec 2023 8.74 8.74 Bill 02/05/202417823 Association Resource CenterCopies-Jan24 14.05 22.79 8:24 PM 03/14/24 Accrual Basis City Clerk's Association of California Expense Detail February 2024 Type Date Num Name Memo Amount Balance Ordinary Income/Expense Expense 60100 · PROGRAM EXPENSES 64000 · ANNUAL CONFERENCE 64100 · Conf. Registration Expenses Bill 02/05/20242/3/24 StatementCardmember Services 4Imprint/Neck Wallets 636.83 636.83 Total 64100 · Conf. Registration Expenses 636.83 636.83 64500 · Speakers Bill 02/08/2024 The Hunt Company Keynote Speaker Fee-April 3, 2023 1,500.00 1,500.00 Total 64500 · Speakers 1,500.00 1,500.00 Total 64000 · ANNUAL CONFERENCE 2,136.83 2,136.83 67000 · TRAINING EXPENSE 67300 · Region Meetings 67310 · Region 10 Meetings Expenses Bill 02/05/20242/14/24 Reimb Karl Baur Speed Coaching Catering-Region 10 286.17 286.17 Total 67310 · Region 10 Meetings Expenses 286.17 286.17 63711 · Region 11 Meetings Expenses Bill 02/05/20242/3/24 StatementCardmember Services Networking Event/Sony Tour 900.00 900.00 Total 63711 · Region 11 Meetings Expenses 900.00 900.00 6266.14 · Region 14 Meetings Expenses Bill 02/15/20242/11/24 Reimb David Carnahan {v} Region 14 Networking Event 3/1/24 340.00 340.00 Total 6266.14 · Region 14 Meetings Expenses 340.00 340.00 Total 67300 · Region Meetings 1,526.17 1,526.17 Total 67000 · TRAINING EXPENSE 1,526.17 1,526.17 Total 60100 · PROGRAM EXPENSES 3,663.00 3,663.00 65000 · BOARD EXPENSE 65300 · Goal Setting Deposit 02/02/2024101188 Hard Rock Hotel San DiegoRefund for rooms -215.51 -215.51 Total 65300 · Goal Setting -215.51 -215.51 Total 65000 · BOARD EXPENSE -215.51 -215.51 60600 · ADMINISTRATIVE EXPENSES 61300 · Misc. Operating Expenses 63120 · Credit Card fees Deposit 02/01/2024 Interest -0.01 -0.01 General Journal02/02/20242024-059 Merchant Fees-Jan24 3,279.33 3,279.32 Deposit 02/29/2024 Interest 0.00 3,279.32 Deposit 02/29/2024 Interest 0.00 3,279.32 Total 63120 · Credit Card fees 3,279.32 3,279.32 63195 · Other Miscellaneous Service Cos Bill 02/05/202417823 Association Resource CenterVimeo Renewal 144.00 144.00 Total 63195 · Other Miscellaneous Service Cos 144.00 144.00 63165 · Postage, Mailing Service Bill 02/05/202417823 Association Resource CenterPostage-Jan24 3.78 3.78 Bill 02/05/202417823 Association Resource CenterPostage-Jan24 14.15 17.93 Total 63165 · Postage, Mailing Service 17.93 17.93 63160 · Printing and Copying Bill 02/05/202417823 Association Resource CenterCopies-Dec 2023 8.74 8.74 Bill 02/05/202417823 Association Resource CenterCopies-Jan24 14.05 22.79 Page 12 of 13
CCAC 26 TREASURER UPDATE CITY CLERKS ASSOCIATION OF CALIFORNIA 8:24 PM 03/14/24 Accrual Basis City Clerk's Association of California Expense Detail February 2024 Type Date Num Name Memo Amount Balance Total 63160 · Printing and Copying 22.79 22.79 Total 61300 · Misc. Operating Expenses 3,464.04 3,464.04 62000 · PROFESSIONAL SERVICES 62100 · Accounting & Tax Prep Bill 02/05/20242/3/24 StatementCardmember Services SOS Filing Fee 25.00 25.00 Total 62100 · Accounting & Tax Prep 25.00 25.00 62450 · Association Management Fees Bill 02/01/202417736 Association Resource CenterAdmin Fee-Feb 2024 7,400.00 7,400.00 Total 62450 · Association Management Fees 7,400.00 7,400.00 62700 · Tech-Member Services-Publicatio Bill 02/05/20242/3/24 StatementCardmember Services Zoom 465.57 465.57 Total 62700 · Tech-Member Services-Publicatio 465.57 465.57 Total 62000 · PROFESSIONAL SERVICES 7,890.57 7,890.57 Total 60600 · ADMINISTRATIVE EXPENSES 11,354.61 11,354.61 Total Expense 14,802.10 14,802.10 Net Ordinary Income -14,802.10 -14,802.10 Other Income/Expense Other Expense 61100 · IIMC Expense Bill 02/15/2024IIMC Conf ReimbRandi Johl {v} IIMC Conf Reimbursement 801.56 801.56 Total 61100 · IIMC Expense 801.56 801.56 Total Other Expense 801.56 801.56 Net Other Income -801.56 -801.56 Net Income -15,603.66 -15,603.66 8:24 PM 03/14/24 Accrual Basis City Clerk's Association of California Expense Detail February 2024 Type Date Num Name Memo Amount Balance Total 63160 · Printing and Copying 22.79 22.79 Total 61300 · Misc. Operating Expenses 3,464.04 3,464.04 62000 · PROFESSIONAL SERVICES 62100 · Accounting & Tax Prep Bill 02/05/20242/3/24 StatementCardmember Services SOS Filing Fee 25.00 25.00 Total 62100 · Accounting & Tax Prep 25.00 25.00 62450 · Association Management Fees Bill 02/01/202417736 Association Resource CenterAdmin Fee-Feb 2024 7,400.00 7,400.00 Total 62450 · Association Management Fees 7,400.00 7,400.00 62700 · Tech-Member Services-Publicatio Bill 02/05/20242/3/24 StatementCardmember Services Zoom 465.57 465.57 Total 62700 · Tech-Member Services-Publicatio 465.57 465.57 Total 62000 · PROFESSIONAL SERVICES 7,890.57 7,890.57 Total 60600 · ADMINISTRATIVE EXPENSES 11,354.61 11,354.61 Total Expense 14,802.10 14,802.10 Net Ordinary Income -14,802.10 -14,802.10 Other Income/Expense Other Expense 61100 · IIMC Expense Bill 02/15/2024IIMC Conf ReimbRandi Johl {v} IIMC Conf Reimbursement 801.56 801.56 Total 61100 · IIMC Expense 801.56 801.56 Total Other Expense 801.56 801.56 Net Other Income -801.56 -801.56 Income -15,603.66 -15,603.66 Page 13 of 13