Trinity Episcopal Church Fishkill, NY Minutes of Vestry Meeting on August 21, 2018
|
|
- Aubrey Haynes
- 5 years ago
- Views:
Transcription
1 Trinity Episcopal Church Fishkill, NY Minutes of Vestry Meeting on August 21, 2018 Garrett Mettler called the meeting to order at 7:02 p.m. Garrett offered the opening prayer and led the biblical exploration relative to Acts 17: Wayne read scripture. Paul was preaching to the Athenians. Paul saw an opportunity: let me explain more about To an Unknown God as a starting point. How to reach people of today? Garrett shared thoughts about competencies of communities. One idea was a place of sanctuary or peacefulness. Parishes have had that historical attribute. How to make connection in relational ways. What is relevant to your life? Present: The Rev. Garrett Mettler; Warden Wayne Bunker, Warden Terry Badura Vestry members Cheri Hamilton, Jay Anderson, Julia Dotter, Jan Humbert, Connie Smith and Steven Blanks. Absent: Rosanne Desjardins Follow Up Items from Previous Meetings(s) Approval of the June minutes. Wayne Bunker made a motion to approve the June minutes. Jay Anderson seconded. There were two comments by Steve Blanks. Steven proposed correction from 23 hours to 22 ½ hours for Garrett for weekly number of hours. He pointed out vote methods in last vestry meeting. Suggested future vestry meeting review Trinity Bylaws and Robert s Rules of Order focused on motion approval practices in vestry voting. Steven will send to vestry on materials. Vote was six in favor with two abstentions. Motion carried. Review of past action items left the following items unchanged: OCTOBER ITEMS Provide information on obtaining nice polo shirts that clearly identifies Trinity Episcopal Church for future community involvement projects. Waiting for pricing from vendor MARCH ITEMS Obtain course names from Rosanne for Safe Church training and resolve reason for the course coming up with a blank screen. APRIL Arrange visit with Susan Quade and a third person to remove Villiforth and Campbell and add third person. Steven visited M&T bank and verified procedures. RESOLUTION Rosanne Desjardins OPEN RESOLUTION Dave Bishop OPEN Assignee Steven Blanks - OPEN Ongoing Items Strategic Planning Process. Strategic planning process team met focused on external community issues and needs. Housing is a challenge in Dutchess County. Food is another need. There are 35 food pantries in Dutchess County. Inside Trinity parish, focus was on spiritual maturity as a strategic objective. Rev. Garrett felt these two strategic areas were enough based on our capacity.
2 P a g e 2 Wayne asked about child care situation on Sunday, August 19. What happened with care giver? A parent went to nursery and could not find either care giver or volunteer. Parent returned with child back to service. No one knew about situation. Will need investigation. Rev. Garrett reminded vestry about need for more volunteers to staff child care. Additional Ongoing Items Motion was made by Wayne Bunker to send a letter to Village of Fishkill that 20 Main Street should be on tax rolls. Seconded by Jay Anderson. Vote unanimous with no abstentions. Motion carried. New Items Committee Reports Buildings & Grounds Update Connie mentioned a scout recently helped with weeding of the side cemetery. Connie asked about brush drop-off: free disposal versus paid disposal. Julie mentioned Village of Beacon is a free option. Connie asked Julie if she would agree to be designated Beacon resident to allow brush drop-off. Connie mentioned hillside bushes above columbarium need a specific clean-up. When would be a clean-up day? What could be done to address building and grounds conditions and increase participation by Trinity members? Jay mentioned Preen applied in early spring was best way to deal with weeds. Wayne proposed to consult with a landscape person to address bushes action item in February or March Julie asked about a designated clean-up weekend include both Saturday and Sunday. Consensus emerged that September 15-16, 2018 would be clean-up weekend. Garrett thanked Connie for her help and bringing up these items. Outreach Update Jan mentioned that the Rural and Migrant Ministry school kits collection was a successful event. Jan volunteered the outreach committee to oversee the December Outback fundraiser. She will provide more information at the September Vestry meeting. Parish Life & Church Historian There are no current committee members for these two committees. September Schedule Changes Garrett led discussion on September worship schedule changes. He has met with Hance Huston, Jan Humbert, Marilyn Sullivan, and Bob Beattie twice for four hours on leading these lay morning services. There is to be no lay preaching in the diocese as mentioned in recent letter from Bishop Dietsche. Biblical reflection will be focused on the lectionary of the day. Hance is
3 P a g e 3 designated lay leader for September 9, 2018 worship services. Garrett will engage with designated lay leader in the week ahead reviewing outlines. Garrett mentioned Oleg Reingold had signed agreement where effective September 1, 2018 he becomes full time church organist and choir director. There will be different roles for acolytes during lay morning service. Garrett reminded vestry to please come to the September 9, 2018 lay morning service. Priest in Charge Report Garrett shared his Priest in Charge report recognizing earlier points already shared with vestry. There were general discussions about certain pastoral care situations. Dave Bishop can directly add items to Garrett s calendar. Tuesday and Thursday are the expected office hour days. Treasurer s Report Steven Blanks thanked Dave for his work on financial reports. He praised the faithfulness and stewardship of Trinity parishioners. Income remains steady and ahead while expenses remained in control. Questions were asked by Connie and Wayne on two specific non-operating expenses line items reported in month of July - line items 207 ($8,387.50) and ($1,530.00). Steven will reach out to Dave Bishop to provide QuickBooks details to Connie and Wayne. Additional New Business None Core Care: Still on hold. Upcoming Calendar: August 22nd Burial Service and Interment for Jean Blauvelt September 2nd 8 and 10 a.m. Eucharist services resume Choir resumes September 9th 8 and 10 a.m. Morning Prayer Church School resumes Next Meeting: September 18, 2018 Compline Garrett led the compline. Julia volunteered to lead compline in September. Terry Badura made a motion to adjourn the meeting. Steven Blanks seconded. Vote was unanimous in favor with no abstentions. Motion carried. Meeting was adjourned at 9:22 p.m. Attachment A is a list of new action items from this meeting. Respectfully submitted, Dave Bishop for Steven Blanks
4 P a g e 4 Attachment A New action Items from July Vestry meeting July Send Trinity By-Laws and Robert s Rules of Order to Vestry. Sent via after meeting. For line items 207 ($8,387.50) and ($1,530.00) provide QuickBooks details to Connie and Wayne. Sent via after meeting. Assignee Steven Blanks CLOSED Dave Bishop - CLOSED Attachment B Closed action item resulting from this month s review and meeting. No items were closed.
5 P a g e 5 Appendix A Balance Sheet Trinity s assets on July 31, 2018: Jan 1 YTD Increase / (Decrease) Checking 50,097 45,884 (4,213) Savings 44,975 57,404 12,429 Disc. Acct. 1,955 1,955 0 Investments 563, ,548 23,405 Total $660,170 $691,791 31,621 Income Statement July 31 YTD Operating income 16, ,691 Operating expenses 18, ,076 OE Net profit (loss) (1,668) 2,615 Non-operating income 2,853 41,820 Non-operating expenses 10,235 18,514 NOP Net profit (loss) (7,382) 23,306 Total income 19, ,511 Total expenses 28, ,590 Total Net profit (loss) $(9,050) $25,921
6 P a g e 6 Trinity Episcopal Church Notes & Definitions 1. Trinity s Use Restricted Net Assets Capital Fund: To be used for funding capital improvements to Trinity property. Parish House Elevator Fund: Established to fund the installation of an elevator in the Parish House. Memorial Fund: To be used to purchase church items in memory of deceased parishioners. Columbarium Fund: Funds were used for capital improvements and major repairs to the columbarium. 2. Definition Unrestricted Net Assets: Funds that are fully expendable and have no donor-imposed constraints regarding their use or purpose. 3. June 2018 Reports and going forward: the operating accounts are those accounts with budgets in the most recently approved Budget. Non-operating accounts are those with no budgeted amounts in the approved Budget.
7 P a g e 7 Trinity Episcopal Church Operating Income & Expenses vs. Budget July 2018 July YTD Budget $ Over Budget % of Budget Ordinary Income/Expense Income 100 Income from Property Assets Building Uses Income , , (1,150.00) 67.14% Rental Property 1, , , (2,537.04) 88.47% Total 100 Income from Property Assets 2, , , (3,687.04) 85.54% Income from Banks & Investments Interest Income (22.43) 55.14% Total Income from Banks & Investments (45.03) 55.14% 105 Offerings Pledges 14, , , (45,519.75) 67.68% Total 105 Offerings 14, , , (45,519.75) 67.68% 106 Special Offerings Christmas (490.00) 2.0% Easter , , % Total 106 Special Offerings , , % Total Income 16, , , (49,214.22) 70.69% Expense 200 Administration Auditing & Accounting Services (200.00) 0.0% Bank Expenses (21.29) 82.26% Vestry (5.08) (5.08) (505.08) (1.02%) Copier and Folding Machine , , (2,660.00) 33.17% Office Supplies Computer-Hardware & Software (12.18) 97.79% Paper & Misc. Office Supply , (527.78) 56.02% Subscriptions % Vestry (213.84) 14.46% Total Total Office Supplies , , (687.90) 72.48% Postage (200.47) 49.88% Printing (200.00) 0.0% Telephone & Internet , , (846.82) 59.68% Diocesan Convention/Conferences (192.31) 35.9% Total 200 Administration , , (5,513.87) 46.47% 201 Christian Education Adult Education (500.00) 0.0% Church School (500.00) 0.0% Stewardship (650.00) 0.0% Total 201 Christian Education , (1,650.00) 0.0%
8 P a g e Facilities Grounds Expenses Building Supplies (407.07) 18.59% Lawn Service , , (1,952.00) 39.0% Snow Removal , , (2,500.00) 66.67% Grounds Expenses - Other % Total Grounds Expenses , , (4,852.22) 58.53% Security System (145.00) 82.42% Insurance Property 1, , , (2,432.97) 63.69% Property Maintenance Services , , (1,467.85) 62.36% Trash Removal (200.00) 0.0% Main St Main St. - Repair/Maint , (762.00) 49.2% Property/School Taxes , , (3,971.38) 32.69% Total Main St , , (4,733.38) 36.04% Parish Hall Parish Hall - Water (265.00) 33.75% Parish Hall - Electric , (938.78) 37.41% Parish Hall - Gas , , (193.19) 91.9% Parish Hall - Repair/Maint , , % Total Parish Hall , , (1,396.97) 75.85% Church Bldg Church Bldg - Electric (258.34) 71.3% Church Bldg - Repair/Maint , , (380.91) 74.61% Church Bldg - Gas , , % Church Bldg - Roof Reserve Fund , (2,920.00) 0.0% Total Church Bldg , , (2,946.79) 56.79% Main St Main St. - Repair/Maint , (631.00) 36.9% Total Main St , (631.00) 36.9% Total 202 Facilities 3, , , (18,806.18) 57.58% 203 Payroll Expenses Priest in Charge Salary 2, , , (13,734.81) 57.68% Housing Allowance 1, , , (6,759.48) 58.33% Tax Reimbursement , , (1,551.34) 58.33% Medical Insurance , , (3,236.00) 58.95% Family Medical Co-Pay , , (2,262.92) 54.17% Dental Insurance (340.00) 58.33% Pension Premiums , , (3,929.38) 58.33% HSA Contributions , , (600.00) 66.67% Continuing Education (320.00) 36.0% Supply Clergy , (1,020.78) 43.29% Travel Allowance (250.00) 0.0% PIC Discretionary Fund , (906.85) 10.03%
9 P a g e 9 Total Priest in Charge 6, , , (34,911.56) 56.81% Music Director Salary , , (13,009.00) 34.96% FICA-Medicare , (1,531.00) 0.0% NYS Unemployment (100.00) 0.0% Supply Organist (225.00) 67.86% Total Music Director , , (14,865.00) 33.43% Parish Administrator Salary 1, , , (7,743.68) 58.33% FICA-Medicare , (592.39) 58.33% NYS Unemployment (38.75) 58.3% Total Parish Administrator 1, , , (8,374.82) 58.33% Payroll Benefits Payroll Service Fees (255.20) 40.93% Disability Insurance (77.66) 42.9% Workers Compensation Insurance , (203.00) 79.7% NY Paid Family Leave Total Payroll Benefits , , (519.13) 66.89% Total 203 Payroll Expenses 8, , , (58,670.51) 53.0% 204 Outreach Diocesan Assessment 4, , , (7,522.25) 64.42% Special Outreach Programs , (3,575.01) 10.62% Total 204 Outreach 4, , , (11,097.26) 55.86% 205 Worship Adult Choir (300.00) 0.0% Altar Flowers (30.00) 94.0% Altar Supplies % Music Expenses (25.00) 91.67% Music Equip. Maintenance % Special Worship Programs (69.70) 30.3% Parish Family % Total 205 Worship , , % 208 Special Restricted - Other Columbarium Expenses , % Website Development / Maint , , % Total 208 Special Restricted - Other , , % Total Expense 18, , , (93,670.53) 55.34% Net Ordinary Income (1,667.90) 2, (41,840.86) 44, (6.25%)
10 P a g e 10 Ordinary Income/Expense Income 105 Offerings Trinity Episcopal Church Non-Operating Income and Expenses July 2018 Jul 18 Jan - Jul Plate Bishop's Discretionary Fund Total 105 Offerings Special Offerings Buildings & Grounds Maintenance , Nursery Care Provider 2, , Total 106 Special Offerings 2, , Special Offerings-Restricted Good Friday Capital Fund Income Memorial Fund Income , Rector's Discret Fund Income Altar Guild Trinity Networking Team , Miscellaneous Non Op Offerings , Food Pantry , St. Pauly Shed Income , Financial Peace Universty Columbarium Income , Total 107 Special Offerings-Restricted , Miscellaneous Non Op Income Miscellaneous Income , Total 108 Miscellaneous Non Op Income , Total Income 2, , Expense 201 Christian Education Other Total 201 Christian Education Outreach Community/Food Pantry Bishop's Discretionary Fund Exp Total 204 Outreach Worship Nursery Care Provider Total 205 Worship Miscellaneous Non Op Expenses Trinity Networking Team Miscellaneous Non Op Expenses - Other 8, , Total 207 Miscellaneous Non Op Expenses 8, , Special Restricted - Other Buildings & Grounds Maint. Exp 1, , Total 208 Special Restricted - Other 1, , Total Expense 10, , Net Ordinary Income -7, , Net Income -7, ,305.43
11 P a g e 11
Trinity Episcopal Church Fishkill, NY Minutes of Vestry Meeting on February 19, 2019
Trinity Episcopal Church Fishkill, NY 12524 Minutes of Vestry Meeting on February 19, 2019 Garrett Mettler called the meeting to order at 7:00 p.m. Garrett offered the opening prayer and led the biblical
More informationAll Souls Unitarian Universalist Church Statement of Financial Position As of October 31, 2016
3:10 PM ASSETS Current Assets Checking/Savings Statement of Financial Position As of October 31, 2016 Oct 31, 16 1001 Checking 20,197.24 1002 Minister's Discretionary 5,266.80 1003 Petty Cash 250.00 1004
More informationAll Souls Unitarian Universalist Church Statement of Financial Position As of December 31, 2016
8:23 AM Statement of Financial Position As of December 31, 2016 Dec 31, 16 ASSETS Current Assets Checking/Savings 1001 Checking (290.58) 1002 Minister's Discretionary 6,277.30 1003 Petty Cash 250.00 1004
More informationAll Souls Unitarian Universalist Church Statement of Financial Position As of June 30, 2014
1:42 PM Statement of Financial Position As of June 30, 2014 Jun 30, 14 ASSETS Current Assets Checking/Savings 1001 Checking 37,319.32 1003 Petty Cash 250.00 1005 Simpson House Receipts 26,158.63 1006 TD
More informationAll Souls Unitarian Universalist Church Statement of Financial Position As of July 31, 2015
11:15 AM Statement of Financial Position As of July 31, 2015 Jul 31, 15 ASSETS Current Assets Checking/Savings 1001 Checking 56,075.83 1003 Petty Cash 250.00 1005 Simpson House Receipts 20,777.18 1006
More informationAll Souls Unitarian Universalist Church Statement of Financial Position As of November 30, 2018
ASSETS Current Assets Checking/Savings Statement of Financial Position As of November 30, 2018 1001 Checking 28,354.47 1002 Minister's Discretionary 12,035.76 11,485.76 550.00 1003 Petty Cash 250.00 1004
More informationSunCoast Cathedral Metropolitan Community Church, Inc. Balance Sheet As of October 31, 2016 Oct 31, 16
1:47 PM Balance Sheet As of October 31, 2016 Oct 31, 16 ASSETS Current Assets Checking/Savings General / Design Fd un Tr 5295 20,370.46 BOC- General Operating 2399 31,858.71 BOC - Reserve Bequests. 2381
More informationStatement of Financial Position As of June 30, 2017
Statement of Financial Position As of June 30, 2017 ASSETS Current Assets Checking/Savings 1001 Checking 55,510.59 1002 Minister's Discretionary 6,212.68 1003 Petty Cash 250.00 1004 Demeters Checking Account
More informationStatement of Financial Position As of May 31, 2017
ASSETS Current Assets Checking/Savings Statement of Financial Position As of May 31, 2017 1001 Checking 59,311.03 1002 Minister's Discretionary 6,212.68 1003 Petty Cash 250.00 1004 Demeters Checking Account
More informationStatement of Financial Position As of February 28, 2017
6:47 AM Statement of Financial Position As of February 28, 2017 Feb 28, 2017 ASSETS Current Assets Checking/Savings 1001 Checking 8,608.21 1002 Minister's Discretionary 6,277.30 1003 Petty Cash 250.00
More informationChurch Operations - Budget vs. Actual July 2016 through June 2017
ASSETS Current Assets Checking/Savings 1001 Checking 54,551.99 1002 Minister's Discretionary 5,799.73 1003 Petty Cash 250.00 1004 Demeters Checking Account 3,687.07 All Souls Unitarian Universalist Church
More informationAll Souls Unitarian Universalist Church Statement of Financial Position As of June 30, 2018
ASSETS Current Assets Checking/Savings Statement of Financial Position As of June 30, 2018 1001 Checking 86,013.66 1002 Minister's Discretionary 9,365.76 9,365.76 0.00 1003 Petty Cash 250.00 1004 Demeters
More informationNarrative Report Yellowstone Presbytery Budget & Finance May 4-5, 2018 Presbytery Meeting
Narrative Report Yellowstone Presbytery Budget & Finance May 4-5, 2018 Presbytery Meeting Our report has several attachments, which serve to supplement this narrative. The attachments are the various March
More information2:52 PM Saint John Paul II Parish. 10/26/18 Profit & Loss Prev Year Comparison Accrual Basis July 2017 through June 2018
Ordinary Income/Expense Income 4101 COLLECTIONS 4110 Budget Collect. and Holy Days 372,817.68 372,278.53 4120 Debt Reduction Collection 40.00 10.00 4122 Fuel Collection 8,925.00 6,411.00 4123 Monthly Collection
More informationDanube: Zion. Item Pct apport paid
Pct apport paid Total Amount Apportioned Total Apportionment Paid Total full members reported at close of last year Prof of faith Correct previous year by addition Removed or corrected by Charge Conference
More informationATHENIAN ACADEMY BOARD INDEX OF MINUTES AND ATTACHMENTS. Monday July 30th, 2018
ATHENIAN ACADEMY BOARD INDEX OF MINUTES AND ATTACHMENTS Monday July 30th, 2018 1) INDEX 2) BOARD MINUTES 3) BOARD MEMBERS SIGN IN SHEET 4) VISITORS SIGN IN SHEET 5) AGENDA 6) SCHOOL LEADER REPORT 7) PRESIDENT/MANAGERS
More informationThe Talking Farm Treasurer's Report and Financial Statements (for internal use only) June 30, 2016
Treasurer's Report and Financial Statements (for internal use only) June 30, 2016 Table of Contents: Treasurer's Report 1 Page: Financial Statements: Statements of Financial Position 2 Statements of Activities
More information11/08/09 Consolidated Balance Sheet
2:03 PM The Diocese of the West 11/08/09 Consolidated Balance Sheet Accrual Basis As of October 31, 2009 Page 1 Oct 31, 09 Oct 31, 08 ASSETS Current Assets Checking/Savings Wells Fargo Checking 41,507.32
More informationMetropolis of San Francisco Budget Report For the year ending December 31, Actual Budget Budget
Budget Report For the year ending December 31, 2015 Actual Budget Budget 2015 2015 2016 Support and Other Revenue Archdiocese Allotment 1 $756,467 750,000 $760,000 Donations-Unrestricted 2 52,574 150,000
More informationPORTLAND FRIENDS OF THE DHAMMA Financial Statement Narrative
PORTLAND FRIENDS OF THE DHAMMA Financial Statement Narrative for the Six Months ending June 30, 2017 PROFIT & LOSS BUDGET VS. ACTUAL GENERAL FUND Net Income for the First Half of 2017 exceeded Budget by
More informationThe financial reports included in your board packet represent IHLS Financial Activities through July 31, 2018.
Attachment 5.1 To: From: Date: RE: IHLS Board of Directors Adrienne L. Elam August 28, 2018 IHLS Financial Reports as of July 31, 2018 FY2017-18 System Area & Per Capita Grant (SAPG) Status As of July
More informationIllinois Heartland Library System Statement of Revenues and Expenditures Fund #10 - General Fund. YTD Budget (07/01/ /31/2019)
Fund #10 - General Fund Attachment 5.1 - IHLS Percentage b State Grants 549,978.11 1,209,700.32 2,550,525.21 (1,340,824.89) 3,400,700.32 (2,191,000.00) (64.43)% 3,400,700.32 Fees for Services and Materials
More informationProfit and Loss Budget vs. Actual
Profit and Loss vs. Actual Jan '16 Ordinary Income/Expense Income I INCOME I.A TITHES AND OFFERINGS I.A.01 Current 15,665.78 18,067.00 I.A.03 Initial 173.00 I.A.04 Pentecost 0.00 I.A.05 Advent 40.00 I.A.06
More informationProfit and Loss Report
2017-2018 Profit and Loss Report The two pie charts below illustrate the actual income and expenses by major categories for last year. What is most noticeable is the dominance of Dues for income (59%)
More informationFriends of the Museums of Florida History, Inc Balance Sheet Prev Year Comparison As of August 31, 2010
Balance Sheet Prev Year Comparison As of August 31, 2010 Aug 31, 10 Aug 31, 09 ASSETS Current Assets Checking/Savings Wachovia - Restricted Account 62,396.36 65,892.04 Wachovia - FMFH 21,814.88 20,733.76
More informationP&L statement of activity-year end
1 2 3 4 6 7 8 9 10 11 12 13 14 1 16 17 18 19 20 21 22 23 24 2 26 27 28 29 30 31 32 Revenue Congregational Church of West Medford/Sanctuary UCC Statement of Activity January - December 2017 Total Jan -
More informationCSU Stanislaus Budget Income Statement - Without Department Benefits Fund: G0106 General Fund Updated: September 26, 2008
CSU Stanislaus 08-09 Budget Income Statement - Without Department Benefits Fund: G0106 General Fund 08-09 Updated: September 26, 2008 08-09 Budget 08-09 Budget 08-09 Budget Grand Total Payroll & Benefits
More information10/04/17 WXPR Public Radio 91.7 Profit & Loss Budget Performance September Sep 17 Budget Oct '16 - Sep 17 YTD Budget Annual Budget
Ordinary Income/Expense Income 410 Community Support 410-1 Membership Income 9,712.29 10,000.00 287,883.03 300,000.00 300,000.00 410-2 Underwriting Income 7,831.50 8,300.00 89,269.50 100,000.00 100,000.00
More informationSORT ORDER: SUBOBJ within CATEGORY within KEY within DEPTMNT within FUND SELECT DEPARTMENT: 2930,3450 ; BUDG CATEGORY:
**IFAS - SOLANO COUNTY** 01/31/14 M O N T H L Y D E T A I L 58% of Fiscal Year Page 1 001 GENERAL FUND 2930 LAFCO 2930 LAFCO Dept Total - Revenue 0.00 0.00 0.00 0.00 0.00 Dept Total - Expense 0.00 0.00
More informationCity of Eagleville Budget Presentation Fiscal Year 2018
City of Eagleville Budget Presentation Fiscal Year 2018 Work Sessions: March 9, 2017: March 23, 2017: April 13, 2017: General Fund Revenue Estimates Parks & Recreation State Street Aid Revenue and Expenses
More informationSummary of Main Checking Account
December 31, 2014 Summary of Main Checking Account Cash In Cash Out Net Change Prior Month Current Pre-Paid Sub Total Current Pre-Paid Sub Total Current Pre-Paid Total Year October 34,667.52 20,265.00
More informationTotal Rental Revenue 353, , , ,708, ,670, , ,065,155.81
The Meadows (meadows) Page 1 REVENUE Rent Income Rent Revenue 375,500.00 375,249.00 251.00 0.07 2,861,791.81 2,852,686.81 9,105.00 0.32 4,357,760.81 Loss to Lease 561.00-1,887.00 2,448.00 129.73-777.00-9,870.00
More information12:45 PM Phoenix Bioinformatics Corporation. 03/27/15 Statement of Financial Income and Expense Accrual Basis January through December 2014
12:45 PM Phoenix Bioinformatics Corporation 03/27/15 Statement of Financial Income and Expense Jan - Dec 14 Ordinary Income/Expense Income 43400 Direct Public Support 980.00 45000 Investments 1.12 46400
More informationAltadena Library District Final Budget Worksheet July 2018 through June 2019
Ordinary Income/Expense Income DONATIONS AND GRANTS 4710 Friends of the Library 21,000.00 12,000.00 12,000.00 24,000.00 24,000.00 0.00 20,000.00 (4) 4711 Library Foundation 0.00 0.00 0.00 0.00 0.00 0.00
More informationDepartment Mission: Mandated Services: Department Overview: Successes and Challenges:
Department: Information Technology FY 2019 Proposed Budget Department Mission: Klamath County Information Technology delivers business services that empower, support and serve all county departments in
More informationDepartment Mission: Non-Mandated Services: TITLE 33
Department: Veterans FY 2019 Proposed Budget Department Mission: To give aid and assistance to any veteran, the spouse or dependents of the veteran or the survivors of the veteran in applying for all benefits
More information2:40 PM Park County Animal Shelter. 07/11/18 Balance Sheet Accrual Basis As of June 30, 2018
2:40 PM Park County Animal Shelter 07/11/18 Balance Sheet Accrual Basis As of June 30, 2018 Jun 30, 18 ASSETS Current Assets Checking/Savings 1010 First Bank of Wyoming-Operating Spay/Neuter Acct. 5,369.81
More informationFort Wayne Rescue Mission Ministries Balance Sheet As of 1/31/2018. Current Year
Balance Sheet As of 1/31/2018 Assets Cash Petty Cash 1,550.00 Religious fund account 405,191.94 IAB Saving Account 1,623.95 Treasure House Cash Checking 25,873.27 Well Fargo Saving 500.31 Cash Capital
More informationWorking budget 2019 for Assembly review
INCOME: Contributions: 1 Collections 4,000.00 3,584.09 3,600.00 3,724.09 3,000.00 3,266.94 7th Tradition, silent auction Increase for 2019 seems likely proceeds, donation can given YTD figure. amounts
More informationA G E N D A 5:30 P.M. Offices of the Corporation
816 Pacific Avenue Santa Cruz, CA 95060 BOARD OF DIRECTORS Finance Committee Meeting July 17, 2014 A G E N D A 5:30 P.M. Offices of the Corporation 1. Roll Call (Chair) Joe Hall, Tess Fitzgerald, Keith
More informationFiscal Year Budget
Skagit Transit Burlington, Skagit County, Washington Fiscal Year 2015 Budget 2015 Budget Highlights Revenue Projections Sales Tax The tax rate which was passed in November 2008 to increase the rate to
More information(Chair) Joe Hall, Keith Gudger, Tom Manheim, Maitreya Maziarz
325 Soquel Avenue Santa Cruz, CA 95062 AGENDA BOARD OF DIRECTORS Finance Committee Meeting November 20, 2018 10:30 A.M. Offices of the Corporation 1. Attendance (Chair) Joe Hall, Keith Gudger, Tom Manheim,
More informationChelwood Hills Homeowners Association 2016 Budget Approved at Annual Meeting on January 9, 2016
DUES PAYING HOMEOWNERS 2016 Budget Approved at Annual Meeting on January 9, 2016 January February March April May June July August September October November December TOTAL Total Number of Dues Payments
More informationCSU Stanislaus Budget Income Statement - Without Department Benefits Fund: G0106 General Fund Updated: September 26, 2008
CSU Stanislaus 08-09 Budget Income Statement - Without Department Benefits Fund: G0106 General Fund 08-09 Updated: September 26, 2008 08-09 Budget 08-09 Budget 08-09 Budget Grand Total Payroll & Benefits
More informationCity of Forest Hills Profit & Loss for the month and Fiscal Year October 2015
Profit & Loss for the month and Fiscal Year Oct 15 Jul - Oct 15 Ordinary Income/Expense Income 31900- Other Taxes 31910- Franchise Taxes 6,407.61 21,517.61 Total 31900- Other Taxes 6,407.61 21,517.61 31600
More informationAgape MCC Board of Directors Minutes October 08, 2018
Agape MCC Board of Directors Minutes October 08, 2018 Establish Quorum Leigh Wolfer, Cassy Batts, Amy Ashton, Melisa Price, Rev. David Wynn, Lisa Davenport and EJ Hudzina were present at the meeting. Ward
More informationAgape MCC Board of Directors Meeting Minutes July 16, 2018
Agape MCC Board of Directors Meeting Minutes July 16, 2018 Establish Quorum Leigh Wolfer, Cassy Batts, Rev. David Wynn, Melisa Price, Lisa Davenport and EJ Hudzina were present at the meeting. Ward Thulin
More informationCity of Forest Hills Profit & Loss for the month and Fiscal Year May 2016
Profit & Loss for the month and Fiscal Year May 16 Jul '15 - May 16 Ordinary Income/Expense Income 31900- Other Taxes 31910- Franchise Taxes 18,106.78 121,422.86 Total 31900- Other Taxes 18,106.78 121,422.86
More informationNYS AHPERD, Inc. Income Statement As of January 24, 2013
Income Budget Received Balance Total Member Income 191,283.00 131,450.00 60,570.00 Total Conference Income 177,398.00 179,417.00 (2,019.00) Total Publications Income 600.00 700.00 (100.00) Total Other
More informationNORTH SUBURBAN COMMUNICATIONS COMMISSION April 7, Arthur Street, Roseville, MN. Regular Meeting 7:00 p.m.
NORTH SUBURBAN COMMUNICATIONS COMMISSION April 7, 2016 2670 Arthur Street, Roseville, MN Regular Meeting 7:00 p.m. North Suburban Communications Commission North Suburban Access Corporation 2670 Arthur
More informationdate printed 9/13/2017 page 1 of 9 W/S: AFD\Budget 2013\ AFD Bud 2018 V1.4-1.xls
Income Taxes-Town Poughkeepsie 0 0 16,694,400 16,694,400 0 0 0 16,778,925 0 15,849,700 0 15,572,869 0 15,333,040 0 2,401 Interest 3,539 8,000 4,461 9,000 8,000 8,000 0 8,630 8,000 8,087 10,000 7,724 20,000
More informationDepartment Mission: Mandated Services: Department Overview:
Department: Treasurer FY 2019 Proposed Budget Department Mission: Our mission is to provide financial stewardship for Klamath County by safeguarding financial resources while maximizing investment return
More informationBoard Meeting Agenda. e. Grant awards: Wythe-Bland Foundation, Virginia Commission for the Arts
Wythe County Public Schools Foundation for Excellence, Inc. P.O. Box 815 Wytheville, VA 24382 www.wytheexcellence.org foundation@wythek12.org An Independent 501(c)3 Charitable Organization (276) 228-5411
More informationQUICKBOOKS Cumulative Profit & Loss Report - January 01 through January 31, 2018 Page 1
101 Provincial... 102 Developme... 103 Formation... Ordinary Income/Expense Income 40006 Salaries 0 0 0 40007 Medi/Den/Opt 0 0 0 40008 Mass Stipends 0 0 0 40009 Supply Work 0 0 0 40010 Fees For Services
More informationJan - Dec 16 Budget $ Over Budget Income 300 TAXES Real Estate Taxes , ,500.00
Jan - Dec 16 Budget $ Over Budget Income 300 TAXES 301.000 Real Estate Taxes 0.00 182,500.00-182,500.00 302.000 Fire Tax 0.00 30,000.00-30,000.00 310.000 Per Capita Taxes 0.00 0.00 0.00 310.100 Real Estate
More informationSCHOOLING FOR LIFE FOUNDATION FINANCIAL STATEMENT FOR THE MONTH OF
SCHOOLING FOR LIFE FOUNDATION FINANCIAL STATEMENT FOR THE MONTH OF MAY 2014 TO JUNE 2015 SCHOOLING FOR LIFE FOUNDATION CONTENTS: PAGE GENERAL INFORMATION 3 REPORT ON THE ACCOUNT DEPT. 4 FINANCIAL STATEMENT
More informationLEDGEWOOD BEACH WATER DISTRICT Monthly Minutes August 8, 2017
LEDGEWOOD BEACH WATER DISTRICT Monthly Minutes August 8, 2017 The meeting was called to order at 2:13 p.m. Commissioners present were Don Pinter and Dale Hockstra. Andy Campbell represented Whidbey Water
More informationFairway Estates Community Association. Treasurers Report. October 10, 2018 Covering month ending September 2018
Fairway Estates Community Association Treasurers Report October 10, 2018 Covering month ending September 2018 $40 was deposited in annual dues, bringing the YTD total to $14,120. Our goal for the year
More informationFlorida Alliance for Assistive Services and Tec
Florida Alliance for Assistive Services and Tec 5:09 PM Balance Sheet 08/09/2016 As of June 30, 2016 Accrual Basis ASSETS Current Assets Checking/Savings 1000 Cash - Unrestricted Jun 30, 16 1011 Regions
More informationFY ANNUAL FINANCIAL REPORT
Charter Schools FY 2015-2016 ANNUAL FINANCIAL REPORT Page 1 TOTAL CHARTER FEDERAL ACCOUNT ALL SCHOOLS PROJECTS NO. FUNDS FUND CHS FUND 142 FUND CONDENSED BALANCE SHEET - ALL FUNDS ASSETS 11120 Cash on
More informationCAPTAIN S KEY DEPENDENT DISTRICT PALM BEACH COUNTY REGULAR BOARD MEETING MAY 8, :00 P.M.
CAPTAIN S KEY DEPENDENT DISTRICT PALM BEACH COUNTY REGULAR BOARD MEETING MAY 8, 2018 6:00 P.M. Special District Services, Inc. The Oaks Center 2501A Burns Road Palm Beach Gardens, FL 33410 www.captainskeydd.org
More informationTown of Southwest Ranches Statement of Revenues and Expenditures From 10/1/2011 Through 12/31/2011. Current Period Actual
01 - General Fund Revenue Ad Valorem Taxes 311000 3,007,200.12 4,102,334.00 (1,095,133.88) Franchise Fee-Electric 313100 56,486.83 490,000.00 (433,513.17) Solid Waste Franchise Fee 313700 0.00 35,000.00
More informationMINUTES SPOA BOARD MEETING December 17, 2018
h Open Forum 6:30 PM MINUTES SPOA BOARD MEETING December 17, 2018 There were no Open Forum Items this month. Board Meeting 7:00 PM Review and Approval of Minutes George Graham submitted the previous month
More informationProfit and Loss Report INCOME ACTUAL
2016-2017 Profit and Loss Report The two pie charts below illustrate the actual income and expenses by major categories for last year. What is most noticeable is the dominance of Dues for income (65%)
More informationWest River Yacht Club Meeting Minutes
West River Yacht Club Meeting Minutes October 4, 2015 I. Call to order Commodore Katy McCaffrey called to order the regular meeting of the West River Yacht Club at 1600 on October 4, 2015. Captain Ron
More informationAGENDA TREADWELL ARENA ADVISORY BOARD MEETING
AGENDA TREADWELL ARENA ADVISORY BOARD MEETING City Hall Room 237 - meeting CANCELLED 5:30 PM Meeting Cancelled May 4, 2017 Packet Page 1 of 6 I. Call to Order II. III. IV. Roll Call Approval of Agenda
More informationStoughton Area School District Finance Committee. Financial Update Report November 2018
Stoughton Area School District Finance Committee Financial Update Report November 2018 Table of Contents General and Special Ed Fund Revenue and Expense Update 1 Fund 10 & 27 Revenue & Expense Summary
More informationCITY OF ROMAN FOREST Budget
CITY OF ROMAN FOREST Budget October 2011 through September 2012 Oct '11 - Sep 12 Ordinary Income/Expense Income 51000 CARRYOVER FROM PREVIOUS BUDGET 51100 CARRYOVER - BUDGET 11,117.00 51200 UNDESIGNATED
More informationFairway Estates Community Association. Treasurers Report. November 14, 2018 Covering month ending October 2018
Fairway Estates Community Association Treasurers Report November 14, 2018 Covering month ending October 2018 $40 was deposited in annual dues, bringing the YTD total to $14,160. Our goal for the year is
More informationJuly 12, IHLS Finance Committee IHLS Board of Directors. Adrienne L. Elam. Subject: IHLS Financial Reports as of June 30, 2017
Attachment 7.1 Date: July 12, 2017 To: IHLS Finance Committee IHLS Board of Directors From: Adrienne L. Elam Subject: IHLS Financial Reports as of June 30, 2017 The financial reports included represent
More informationParadise Island Condominium Balance Sheet December 31, Assets Current Assets Operating Cash Total Cash Assets
Balance Sheet December 3, 206 Assets Current Assets Operating Cash 230.9 Total Cash Assets 230.9 Restricted Deposits & Funded Reserves Accrued Interest on investments 795.00 Unrealized Gain/Loss 4,704.47
More informationNeuqua Valley High School Athletic Booster Club Statement of Financial Position As of October 31, 2014
Statement of Financial Position As of October 31, 2014 Oct 31, 14 ASSETS Current Assets Checking/Savings 10000 Harris Bank Checking 4,222.21 10010 Harris Bank Savings 123,610.42 10900 Cash Banks 10910
More informationWe Care Community Foundation Statement of Financial Income and Expense Accrual Basis January 1 through December 15, 2007
211 Student Ed 221 Teacher Ed 511 Management 521 Governance 531 Membership de... 100 Research (200 ED) (200 ED) Total 200 ED (500 M&G) (500 M&G) (500 M&G) Ordinary Income/Expense Income 4 Contributed support
More informationWEST CHICAGO FIRE PROTECTION DISTRICT Budget vs. Actual Summary For the 12 Month(s) Ended May 31, 2017
WEST CHICAGO FIRE PROTECTION DISTRICT Budget vs. Actual Summary For the 12 Month(s) Ended May 31, 2017 100% of Fiscal Year Account Description Total FY17 Budget Total FY16 Projection Total FY16 Budget
More informationSummary of All Units Change In Net Position For the Four Months Ending Tuesday, July 31, Annual Budget
Summary of All Units Customer Billings 4001 Customer Billings $19,603,438.00 $6,675,236.00 $6,812,439.85 $137,203.85 4004 Dark Fiber Billings 122,480.00 40,828.00 21,720.00 (19,108.00) 4005 Capital Billings
More informationGRAND HAVEN CHARTER TOWNSHIP BOARD MONDAY, JULY 27, 2015
GRAND HAVEN CHARTER TOWNSHIP BOARD MONDAY, JULY 27, 2015 WORK SESSION 6:00 P.M. 1. Review Three-Year Budget & Projections of Fund Balances (or Cash Reserves) 2. Summary/Impact of GHT Plans on 2016 Budget
More informationManatee School of Arts and Sciences, Inc. Budget vs. Actuals: Budget FY - FY16 P&L July June 2017
Budget vs. Actuals: Budget 16-17 FY - FY16 P&L July 2016 - June 2017 Jul-16 Aug-16 Sep-16 Oct-16 Nov-16 Dec-16 Jan-17 Feb-17 Mar-17 Apr-17 May-17 Jun-17 Total 16-17 Actual Budget Actual Budget Actual Budget
More informationMARION TOWNSHIP General Fund Amended Budget July June 2011
Income 44020 PROPERTY TAX 311,229.66 310,000.00 1,229.66 310,000.00 44021 TAX CHARGE BACKS -792.74-1,250.00 457.26-1,250.00 44025 ADMIN FEES 91,390.22 90,000.00 1,390.22 90,000.00 44100 BOARD OF REVIEW
More informationOctober 31, 2007 Treasurer's Report New York Yearly Meeting
YTD YTD get Income get get Income get Receipts Total Receipts $530,320 $378,544 71 $531,650 $355,015 67 YTD YTD get get get get General Services $387,300 $312,882 81 $389,100 $293,222 75 Ministry & Counsel
More informationPastoralCenter* 7800CarouselLane, Richmond, Virginia l Phone: (804) *Fax: (804)
Diocese of Richmond PastoralCenter* 7800CarouselLane, Richmond, Virginia23294-420l Phone: (804)359-5661 *Fax: (804) 358-9159 Very Rev. Msgr. Mark Richard Lane Diocesan Administrator Rev. Thomas Mattingly
More information0.00 2,420, ,420, ,512, , , , Property Taxes - Prior
General Ledger Budget Analysis User: Printed: Fiscal Year: vnoel 04/23/2018-2:03PM 2019 2016 2017 2018 2018 2510 Klamath Cty Library Serv Dist 5010 Library Service District R10 Property Taxes 2,400,758.62
More informationIncome Statement Lakeview Accrual Basis Jun 2018
Lakeview Accrual Basis Jun 2018 Property: Lakeview Income Revenues 4010-0000 Gross Market Rent - 30,656.00 30,656.00 30,656.00 30,656.00 30,563.00 30,499.00 30,467.00 30,403.00 30,403.00 30,339.00 30,307.00
More informationUniversal Fellowship of Metropolitan Community Churches Profit & Loss Budget vs. Actual January through December 2015
Ordinary Income/Expense Income 4000 General Income 4015 BOP Contract Services 2,750.00 2,750.00 0.00 100.0% 33,000.00 33,000.00 0.00 100.0% 4016 BOP Other Income 0.00 83.33-83.33 0.0% 492.43 1,000.00-507.57
More informationColorado Search and Rescue Board Board of Directors Meeting Minutes 02/05/2005 Alpine Rescue Base, Evergreen, CO
Meeting called to order at 0905 Colorado Search and Rescue Board Board of Directors Meeting Minutes 02/05/2005 Alpine Rescue Base, Evergreen, CO 1. Welcome and Introductions a. Present: Dan Remsburg-Secretary-Teller
More informationSt. Paul s United Methodist Church Treasurer s Report As of December 31, 2016
St. Paul s United Methodist Church Treasurer s Report As of December 31, 2016 Operating Budget General Budget Collections vs. Budget (i.e. % collected versus % budgeted) December Pledged Income 93.3% December
More informationIllinois Heartland Library System Statement of Revenues and Expenditures Fund #10 - General Fund. YTD Budget (07/01/ /31/2017)
Fund #10 - General Fund Attachment 6.1 State Grants 0.00 280,369.12 (280,369.12) 3,364,429.41 (100.00)% 1,989,670.98 Fees for Services and Materials 0.00 0.00 0.00 0.00 0.00% 2,674.45 Investment Income
More informationTotal Contribution Income a or 1c subtotal -1f 8 1
Treasurer's Report Revenue Prior Year 2007 Form 990 -Pt. VIII - Revenue Revenue Current Year Budget Actual 2009 Budget Part A. Income 1. Contributions A. Meeting Grants 5500.00 9000.00 2000.00 1a or 1c
More informationLake Township Proposed Budget Fiscal Year
Fiscal Year Apriil 1, 2017 through March 31, 2018 Tentative Taxable Value for 2017 Tax Spread General Operating Millage Subject to Headlee Rollback Extra Voted Millage Rate Subject to Headlee Rollback
More informationRio Bravo Subdivision POA Inc. Profit & Loss Budget vs. Actual January through June 2018
Jan 18 Budget Feb 18 Budget Ordinary Income/Expense Income 4100 Membership Contributions 4150 Annual Membership Dues - Other 4151 Homeowner Dues 80,092.80 83,253.00 4,319.48 1,080.00 4152 RV Lot Dues 182,757.60
More informationOPERATING FUND BUDGET AMENDMENT
2017-18 BUDGET AMENDMENT SCHOOL BOARD OF BREVARD COUNTY, FLORIDA AS OF PROJECTED REVENUE REVENUE AMENDED AMENDED REVENUE #9 REVENUE #10 AMOUNT % FEDERAL SOURCES 3121 IMPACT AID 694,794 478,352 (216,442)
More informationProject Name: Income Generation Project 4 Pouk District, Siem Reap Province Implementing Partner: Farmer Livelihood Development (FLD)
Grant Category: Micro Finance Project Name: Income Generation Project 4 Pouk District, Siem Reap Province Implementing Partner: Farmer Livelihood Development (FLD) Status: Ongoing Start Date: 1 April 2012
More informationDepartment: County Counsel FY Proposed Budget
Department: County Counsel FY 2018-2019 Proposed Budget Department Mission: The mission of the Klamath County Counsel s office is to provide Klamath County with the best legal support possible to achieve
More informationSheet1. Total Unreserved Net Assets/Retained Earnings
WYSOX TOWNSHIP GENERAL FUND BUDGET Fund 01 2015 EQUITY 289.000 Unreserved Net Asset/Retained Earnings 289.990 Unreserved Retained Earnings 650303.44 Total 289.000 Unreserved Net Assets/Retained Earnings
More informationOPERATING FUND BUDGET AMENDMENT
2017-18 BUDGET AMENDMENT SCHOOL BOARD OF BREVARD COUNTY, FLORIDA AS OF SEPTEMBER 30, 2017 PROJECTED REVENUE SEPTEMBER 30, 2017 REVENUE ADOPTED AMENDED REVENUE REVENUE #1 AMOUNT % FEDERAL SOURCES 3121 IMPACT
More informationWausau Community Development Authority Balance Sheet September 30, 2017 Low Rent (46 Scattered Sites) Voucher (Sec 8) Riverview Terrace Business Activity ** Business Activity II Redevelopment (Fund 01)
More informationCity of Caldwell BUDGET FY 2018
City of Caldwell BUDGET FY 2018 City of Caldwell FY 2018 Budget Book Table of Contents Summary Reports Appropriation Ordinance General Fund Expenditure Details City Council 01-1-01-100 Mayor 01-1-02-110
More informationTown of Southwest Ranches Statement of Revenues and Expenditures From 10/1/2010 Through 12/31/2010. Current Year Actual Prior Year Actual
01 - General Fund s 0 Ad Valorem Taxes 311000 2,951,391.73 3,149,911.30 4,225,184.00 (1,273,792.27) Franchise Fee-Electric 313100 0.00 102,088.65 565,000.00 (565,000.00) Solid Waste Franchise Fee 313700
More informationLakeway MUD - General Fund. Balance Sheet March 31, 2014 ASSETS
~. Chase Bank Operations - Chase $ 62,553.83 I & I Program 5,845.66 Capital Expenditures 7,006.03 Construction 79,700.79 Balance Sheet March 31, 2014 ASSETS Total Assets $ s, 1 77,872.65 Total Other Assets
More informationDepartment Mission: Mandated Services: Department Overview: Successes and Challenges: Budget Overview:
Department: Animal Control FY 2016 Proposed Budget Department Mission: To protect the safety and welfare of the community of Klamath County, both citizens and animals. To educate the public in safe and
More informationAlbany County Public Library Revenues & Expenditures - Budget vs. Actual July 2016 through January 2017
1 Ordinary Income/Expense 2 Income 3 1-LIBRARY REVENUE 4 Additional County Funding 5 Direct Aid/Hardship 0.00 81,529.00-81,529.00 0.0% 6 Total Additional County Funding 0.00 81,529.00-81,529.00 0.0% 7
More information