CMM 2018-05-13
Minutes of Meeting for Worship for Business
Concord (NH) Monthly Meeting of
the Religious Society of Friends
Fifth Month 13, 2018
Attending: 11
5.1 The meeting opened with worship and a reading of the first six fundamental principles of the Poor People’s Campaign.
5.2 Fourth Month Minutes: Friends accepted the Fourth Month minutes as they appear on the website.
5.3 Budget Report: Total income to date is $24,416.25, total expense is $24,014.40, net income is $401.85. It was noted that the wood pellet line is over budget, but we will have pellets left over for next year. NEYM will reimburse the Outreach Committee up to $450 for outreach expenses; this amount will cover some upcoming expenses for a tent and other items. There will be one more electricity payment. It was suggested that the value of the property that we were given should be added to our assets. $500 from the Social Justice Fund will be given to NH AFSC to underwrite training.
5.4 Balance Sheet Presentation: Friends approved collapsing all the individual items listed under “Equity” on the balance report and only listing total equity.
5.5 Nominations for 2018-19: Nominating Committee is pleased to report that the growth in the Meeting has allowed many committee to be more fully populated. It was noted that they would like to have another member of Property Committee and to find someone to take over sending the email announcement. They are also pleased that we now have an assistant Web Clerk. Friends approved the list of nominees.
5.6 Solar Array: The solar array has been installed and is now generating electricity. There will be an open house at the Meetinghouse on May 19 as outreach to the community.
5.7 Quaker City Unity Minute 2018-01: Friends approved endorsing the Quaker City Unity Friends Meeting Minute 2018-01 of Concern for the Treatment of Inmates in the New Hampshire Department of Corrections. The Meeting asks PSECC to consider this minute and how we, both individually and corporately, might respond. Friends are encouraged to individually write letters to David Welch, Chairman of the New Hampshire Criminal Justice and Public Safety Committee of the NH Legislature and to Commissioner Helen Hanks of the New Hampshire Department of Corrections. The Meeting also asks the Clerks to write a letter on this issue to David Welch and Helen Hanks, and to the editor of the Concord Monitor. The Clerks welcome input from Friends.
5.8 Poor People’s Campaign Fundamental Principles: Friends approved the endorsement of the fundamental principles of the Poor People’s Campaign.
5.9 Sanctuary Support: Mark Barker will be recruiting people to support the Manchester UU Church in their work as a Level 1 physical sanctuary for immigrants facing deportation.
5.10 Canterbury Fair Outreach: The Canterbury Fair will be on the last Saturday in July and the Outreach Committee will be looking for participants.
5.11 NEYM Report: Things are going well at NEYM. The budget will be balanced this year. Funds have been allocated for a new website. Friends Camp has a 100% enrollment this year. Meetings will now be able to apply for funds from the Fund for Sufferings.
The meeting closed with worship.
Submitted by, | Accepted as the Approved Record, | |
/s/ Jonie LaBombard, Recording Clerk | /s/ Mark Barker, Presiding Co-Clerk |
Concord Monthly Meeting Income & Expenses | 2017-06 — 2018-04 | FY 2018 Budget | Remaining | % Budget |
---|---|---|---|---|
Income | ||||
Contributions | $23,109 | $25,096 | ($1,987) | 92% |
Interest Income | $223 | $220 | $3 | 101% |
Miscellaneous Income | - | - | - | |
Rental Income | $1,084 | $800 | $284 | 136% |
Total Income | $24,416 | $26,116 | ($1,700) | 93% |
Expenses | ||||
Program | ||||
Budget Committee | $10 | $20 | ($10) | 50% |
Hospitality | $146 | $180 | ($34) | 81% |
Library | - | $80 | ($80) | |
Ministry & Counsel | $88 | $175 | ($87) | 50% |
Outreach | ||||
Website Expenses | $263 | $240 | $23 | 110% |
Outreach - Other | $479 | $260 | $219 | 184% |
Total Outreach | $742 | $500 | $242 | 148% |
Peace, Social & Earthcare Concerns | $215 | $450 | ($235) | 48% |
Youth & Religious Education | $75 | $300 | ($225) | 25% |
Total Program | $1,276 | $1,705 | ($429) | 75% |
Property | ||||
Building Maintenance | $463 | $600 | ($137) | 77% |
Debt Service | $3,806 | $3,806 | - | 100% |
Donation in Lieu of Taxes | $300 | $300 | - | 100% |
Electricity | $1,103 | $1,000 | $103 | 110% |
Grounds | $96 | $100 | ($4) | 96% |
Insurance | $1,507 | $1,700 | ($193) | 89% |
Replacement Reserve Expense | $4,961 | $5,411 | ($450) | 92% |
Snow Removal | $1,690 | $2,000 | ($310) | 85% |
Supplies - Bldg. & Maintenance | $79 | $185 | ($106) | 43% |
Wood Pellets | $1,719 | $1,300 | $419 | 132% |
Total Property | $15,724 | $16,402 | ($678) | 96% |
Support | ||||
AFSC | $1,456 | $1,457 | ($1) | 100% |
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 | $4,940 | $5,516 | ($576) | 90% |
NHCADP * | $100 | 100% | ||
NH Council of Churches | - | $50 | ($50) | |
Woolman Hill | $208 | $208 | 100% | |
Total Support | $7,014 | $8,009 | ($995) | 88% |
Total Expense | $24,014 | $26,116 | ($2,102) | 92% |
Net Income | $402 | $402 |
* added to Budget for Fiscal 2018; see Minute 2018.1.3
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 | 5th Month 1, 2018 | ||
---|---|---|---|
ASSETS | |||
Current Assets | |||
Checking/Savings | |||
Checking 123410166 | $4,369 | ||
Money Market 101049498 | $6,580 | ||
Total Checking/Savings | $10,949 | ||
Other Current Assets | |||
Prepaid Electricity | $10,000 | ||
Prepaid Expense - Other | $64 | ||
Prepaid Insurance | $1,149 | ||
Total Other Current Assets | $11,213 | ||
Total Current Assets | $22,162 | ||
Fixed Assets | |||
Building | $466,455 | ||
Land | $50,000 | ||
Total Fixed Assets | $516,455 | ||
Other Assets | |||
Total Other Assets - New Hampshire Community Loan Fund | $20,706 | ||
TOTAL ASSETS | $559,323 | ||
LIABILITIES & EQUITY | |||
Liabilities | |||
Current Liabilities | |||
Building & Grounds Fund | $476 | ||
Friendly Assistance Fund | $1,000 | ||
Operating Reserve | $3,000 | ||
Solar Grant Funds | $1,217 | ||
Special Projects | |||
Kakamega (Kenya) Orphanage | $441 | ||
Social Justice Fund | $1,800 | ||
Total Special Projects | $2,241 | ||
Total Current Liabilities | $7,934 | ||
Long-term Liabilities | |||
Mortgage Loan 1 | $24,332 | ||
Replacement Reserve | $30,458 | ||
Total Long-term Liabilities | $54,789 | ||
Total Liabilities | $62,723 | ||
Equity | |||
Total Equity | $496,600 | ||
TOTAL LIABILITIES & EQUITY | $559,323 |
Do we have the resources to support our obligations? YES
Variable Assets Less Current Liabilties and Replacement Reserve = $4,476
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.
Total Current Assets | $22,162 |
Total NHCLF Loans | $20,706 |
- Total Current Liabilities | ($7,934) |
- Replacement Reserve | ($30,458) |
Total Available: | $4,476 |
Approved by Meeting for Worship with attention to Business Fifth Month 13, 2018
Committee appointments may be adjusted during the year. Contact members of the committee to express an interest.
Role or Committee 1, 2, 3, 4 | Members (alphabetically by first name) C=clerk/convener, eo=ex officio (term ending year) |
---|---|
Presiding Co-Clerks of Meeting |
|
Recording Clerk |
|
Treasurer |
|
Recorder |
|
Bookkeeper |
|
Budget Committee |
|
Communications Assistant |
|
Fundraising Committee | (to be addressed when needed) |
Landscape Design Committee (ad hoc) |
|
Library Committee |
|
Ministry and Counsel Committee |
|
NEYM Hospitality Hosts & Helpers |
|
Nominating Committee |
|
Outreach Committee |
|
Peace, Social and Earthcare Concerns Committee (PSECC) |
|
Property Committee |
|
Solar Committee (ad hoc) |
|
Youth Religious Education Committee |
|
Web Clerk |
|
AFSC - NH Support Committee Representatives (serve a three-year term from Ninth Month of the first year through Eighth Month of the third year, renewable once) |
|
AFSC - Northeast Region Executive Committee (NEREC) Member |
|
Beacon Hill Friends House Dover Quarter Representative |
|
Greater Concord Interfaith Council Representatives |
|
NEYM Ministry and Counsel Representatives (discernment by CMM M&C) |
|
NEYM Permanent Board |
|
NH State Prison Ministry (discernment by CMM M&C) |
|
Woolman Hill Board Members |
|
- Romans 12:3-8 (NRSV)
- 1st Corinthians 12:4-31 (NRSV)
- Isaac Penington in Quaker Faith & Practice of Britain Yearly Meeting, passage 10.27
- Beatrice Saxon Snell in Quaker Faith & Practice of Britain Yearly Meeting, passage 12.08