CMM 2018-01-14

Minutes of Meeting for Worship for Business

Concord (NH) Monthly Meeting of

the Religious Society of Friends

First Month 14, 2018

Attending:  12

1.1  The meeting opened with worship.

1.2  Budget Committee Report:  Total income for the fiscal year to date is $15,904.77; total expenses are $11,966.64; net income is $3,938.13.  Income is at 61% of the budgeted amount and we are 58% of the way through the fiscal year.  There were no unusual or unexpected items mentioned in the report.

1.3  Support for NH Coalition to Abolish the Death Penalty:  Friends approved an allocation of $100 to the NH Coalition to Abolish the Death Penalty.  A new line item will be added under “Support”.  Budget Committee will adjust the budget appropriately and consider this line item in next year’s budget.

1.4  Peace, Social, and Earthcare Concerns CommitteePSECC is feeling thin and needs a clerk and new members.  Richard Kleinschmidt has agreed to clerk on an interim basis.  Friends are invited to consider whether they are called to join the committee.  Committee meetings should be publicized as Friends may be interested in attending meetings on an unofficial basis.  There is also the possibility of forming ad hoc working groups focused on smaller parts of PSECC’s overview.  Friends asked that PSECC consider the $1,800 in funds to be used for racial and social justice and bring recommendations to the Meeting.

1.5  Rug Replacement:  Friends authorized Property Committee to purchase a new rug to replace the one inside the front door.  Funds will be taken from the Building Maintenance budget line.  Property Committee and Budget Committee will meet to thresh over the issue of which items should be paid from the building maintenance line from the replacement reserves.

1.6  The meeting closed with worship.

Submitted by,   Accepted as the Approved Record,
     
/s/ Jonie LaBombard, Recording Clerk   /s/ Richard Kleinschmidt, Presiding Co-Clerk


Concord Monthly Meeting

Income and Expenses, Balance Sheet, and Current Liquidity as of Twelfth Month 31, 2017 (58⅓% of Fiscal Year)
Concord Monthly Meeting Income & Expenses 2017-06 — 2017-12 FY 2018 Budget Remaining % Budget
Income
Contributions $15,177 $25,096 ($9,919) 60%
Interest Income $2 $220 ($218) 1%
Miscellaneous Income - - -  
Rental Income $726 $800 ($74) 91%
Total Income $15,905 $26,116 ($10,211) 61%
Expenses
Program
Budget Committee - $20 ($20)  
Hospitality $62 $180 ($118) 35%
Library - $80 ($80)  
Ministry & Counsel $40 $175 ($135) 23%
Outreach
Website Expenses - $240 ($240)  
Outreach - Other $184 $260 ($76) 71%
Total Outreach $184 $500 ($316) 37%
Peace, Social & Earthcare Concerns $215 $450 ($235) 48%
Youth & Religious Education $27 $300 ($273) 9%
Total Program $528 $1,705 ($1,177) 31%
Property
Building Maintenance $297 $600 ($303) 49%
Debt Service $1,903 $3,806 ($1,903) 50%
Donation in Lieu of Taxes - $300 ($300)  
Electricity $629 $1,000 ($371) 63%
Grounds $50 $100 ($50) 50%
Insurance $933 $1,700 ($767) 55%
Replacement Reserve Expense $2,706 $5,411 ($2,705) 50%
Snow Removal - $2,000 ($2,000)  
Supplies - Bldg. & Maintenance $75 $185 ($110) 41%
Wood Pellets $1,044 $1,300 ($256) 81%
Total Property $7,636 $16,402 ($8,766) 47%
Support
AFSC $736 $1,457 ($721) 51%
Dover Quarterly Meeting - $10 ($10)  
FCNL - $131 ($131)  
Friends Camp - $270 ($270)  
FWCC - $57 ($57)  
Interfaith Council $50 $50   100%
NEYM - Equalization Fund $260 $260   100%
NEYM - General Fund $2,756 $5,516 ($2,760) 50%
NH Council of Churches - $50 ($50)  
Woolman Hill - $208 ($208)  
Total Support $3,802 $8,009 ($4,207) 47%
Total Expense $11,967 $26,116 ($14,149) 46%
Net Income $3,938   ($3,938)

NB. The Income & Expenses Sheet was created with two decimal points, which were removed for readability, the cents being unimportant to the overall understanding. This can have the effect of throwing off any given sum by a dollar due to compounded rounding.

Prepared by Greg Heath and Chris Haigh


Concord Monthly Meeting FY 2018

Accrual Basis Balance Sheet as of Twelfth Month 31, 2017
Concord Monthly Meeting Balance Sheet 12th Month 31, 2017    
ASSETS
Current Assets
Checking/Savings
Checking 123410166 $9,707
Money Market 101049498 $22,580
Total Checking/Savings $32,287
Other Current Assets
Prepaid Insurance $1,723
Total Other Current Assets $1,723
Total Current Assets   $34,010
Fixed Assets
Building $466,455
Land $50,000
Total Fixed Assets   $516,455
Other Assets
New Hampshire Community Loan Fund
NHCLF 2018 1% L-01398 $1,000
NHCLF 2018 2% L-01399 $2,103
NHCLF 2019 2% L-01623 $1,062
NHCLF 2019 3% L-01400 $1,094
NHCLF 2020 2% L-01396 $1,041
NHCLF 2020 3% L-01496 $1,062
NHCLF 2021 2% L-01733 $1,103
NHCLF 2022 3% L-01622 $2,020
Total Fixed Assets   $10,485
TOTAL ASSETS     $560,950
LIABILITIES & EQUITY
Liabilities
Current Liabilities
Building & Grounds Fund $525
Friendly Assistance Fund $1,000
Operating Reserve $3,000
Solar Grant Funds $1,225
Special Projects
Kakamega (Kenya) Orphanage $835
Social Justice Fund $1,800
Total Special Projects $2,635
Total Current Liabilities   $8,385
Long-term Liabilities
Mortgage Loan 1 $24,332
Replacement Reserve $28,203
Total Long-term Liabilities   $52,534
Total Liabilities     $60,919
Equity
General Fund Balance $456,815
Temporary Restricted Net Assets $96
Unrestricted Net Assets $39,482
Net Income $3,638
Total Equity   $500,031
TOTAL LIABILITIES & EQUITY     $560,950

Do we have the resources to support our obligations? YES

Variable Assets Less Current Liabilties and Replacement Reserve = $7,908

NB. The Balance Sheet was created with two decimal points, which were removed for readability, the cents being unimportant to the overall understanding. This can have the effect of throwing off any given sum by a dollar due to compounded rounding.  Also, the difference in "Net Income" between the "Income & Expense" sheet and the "Balance" sheet is because $300 in "Income" was added after the "Balance" sheet was created.


Current Liquidity Available
Total Current Assets $34,010
Total NHCL Loans $10,485
- Total Current Liabilities ($8,385)
- Replacement Reserve ($28,203)
Total Available: $7,908