CMM 2018-12-09

Minutes of Meeting for Worship for Conduct of Business

Concord (NH) Monthly Meeting of

the Religious Society of Friends

Twelfth Month 09, 2018

Attending: 15

12.1  Roles of Recording Clerk and Committees:  The recording clerk stated that she feels that note taking on verbal reports could be a distraction from the important role of the recording clerk.  That job is to record the Meeting’s process of discernment and it is her sense that reports from committees should come in written form for inclusion in the minutes.  Sending written reports could occur after giving a verbal report if it wasn’t prepared before Meeting for Business.  Friends were willing to try this way of preparing these reports for our minutes.  [See also “Advices for Recording Clerks” in NEYM’s Interim Faith and Practice as well as “Guidelines for minutes of monthly meeting for business”, a collection of advice gathered by Friends Meeting of Washington, DC.]

12.2  Committee reports were given verbally this month for the most part. 

Budget Committee did pass out its report of income and expense year to date and the balance sheet of our assets, liabilities & equity.

Youth Religious Education reported on their activities and will send a written summary.  It is noted that their fundraiser was so successful that they had more funds than needed for support of our student at the Kakamega Care Centre.  They will bring a report and recommendation about those funds to our next Meeting for Business. 

A member raised some questions for the Property Committee about the care of the parking lot and some other landscaping issues.  These concerns were referred to the committee and the ad hoc Landscape Design Committee.

12.3  Data Protection and Privacy:  It was reported that the data protection and privacy working group has begun working on formulating a draft [privacy] policy [and draft data consent form] for us.  Our Meeting member who is on permanent board of NEYM noted that there is work happening on this at that level as well.

The meeting closed with worship.

Submitted by,   Accepted as the Approved Record,
     
/s/ Jennifer J. Smith, Recording Clerk   /s/ Richard Kleinschmidt, Presiding Co-Clerk


Concord Monthly Meeting

Income and Expenses as of Eleventh Month 30, 2018

(50% of Fiscal Year 2019)
Concord Monthly Meeting Income & Expenses 2018-06-01 - 11-30 FY 2019 Budget Over/(Under) Budget % Budget
Income
Contributions $12,442 $25,271 ($12,829) 49%
Interest Income $1 $680 ($679) 0%
Rental Income $745 $1,380 ($635) 54%
Total Income $13,188 $27,331 ($14,143) 48%
Expenses
Program
Budget Committee $0 $30 ($30) 0%
Hospitality $25 $180 ($155) 14%
Library $0 $50 ($50) 0%
Ministry & Counsel $157 $175 ($18) 90%
Outreach
Website Expenses $0 $280 ($280) 0%
Outreach - Other $274 $260 $14 105%
Total Outreach $274 $540 ($266) 51%
Peace, Social & Earthcare Concerns $250 $300 ($50) 83%
Youth & Religious Education $64 $300 ($236) 21%
Total Program $770 $1,575 ($805) 49%
Property
Building Maintenance $0 $600 ($600) 0%
Debt Service $1,586 $3,806 ($2,220) 42%
Donation in Lieu of Taxes $0 $500 ($500) 0%
Electricity $500 $1,000 ($500) 50%
Grounds $0 $100 ($100) 0%
Insurance $861 $1,800 ($939) 48%
Replacement Reserve Expense $2,880 $5,760 ($2,880) 50%
Snow Removal $0 $1,900 ($1,900) 0%
Supplies - Bldg. & Maintenance $66 $190 ($124) 35%
Wood Pellets $703 $1,600 ($897) 44%
Total Property $6,596 $17,256 ($10,660) 38%
Support
AFSC $744 $1,490 ($746) 50%
Dover Quarterly Meeting $0 $10 ($10) 0%
FCNL $0 $140 ($140) 0%
Friends Camp $0 $280 ($280) 0%
FWCC $0 $60 ($60) 0%
Interfaith Council $50 $50 $0 100%
NEYM - Equalization Fund $0 $275 ($275) 0%
NEYM - General Fund $2,814 $5,800 ($2,986) 49%
NHCADP $0 $100 ($100) 0%
NH Council of Churches $0 $75 ($75) 0%
Woolman Hill $0 $220 ($220) 0%
Total Support $3,608 $8,500 ($4,892) 42%
Total Expense $10,974 $27,331 ($16,357) 40%
Net Income ($2,214)   $2,214

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 2019

Accrual Basis Balance Sheet as of Eleventh Month 30, 2018
Concord Monthly Meeting Balance Sheet 11th Month 30, 2018    
ASSETS
Current Assets
Checking/Savings
Checking 123410166 $12,067
Money Market 101049498 $6,584
Total Checking/Savings $18,651
Other Current Assets
Prepaid Electricity $9,500
Prepaid Expense - Other $64
Prepaid Insurance $144
   
Total Other Current Assets $9,708
Total Current Assets   $28,358
Fixed Assets
Building $466,455
Land (including new lot) $144,400
Total Fixed Assets   $610,855
Total Other Assets - NH Community Loan Fund   $20,819
TOTAL ASSETS     $660,032
LIABILITIES & EQUITY
Liabilities
Current Liabilities
Building & Grounds Fund $476
Friendly Assistance Fund $1,000
Operating Reserve $3,000
Solar Grant Funds $1,209
Special Projects
Kakamega (Kenya) Orphanage $714
Social Justice Fund $1,110
Total Special Projects $1,824
Total Current Liabilities   $7,509
Long-term Liabilities
Mortgage Loan 1 $21,693
Replacement Reserve $33,789
Total Long-term Liabilities   $55,482
Total Liabilities     $62,991
Total Equity     $597,041
TOTAL LIABILITIES & EQUITY     $660,032

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.

NB.  The following was not in the original spreadsheet, but was calculated from data in the spreadsheets.

Do we have the resources to support our obligations? YES

Variable Assets Less Current Liabilities and Replacement Reserve = $5,665

Current Liquidity Available
+ Total Current Assets $28,358
+ Total NHCLF Loans $20,819
- Total Current Liabilities ($7,509)
- Replacement Reserve ($33,789)
- YTD Net Income ($2,214)
= Total Available: $5,665