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