Westtown Monthly Meeting

Treasurer's Report :: Year End Report > Suggested Budget 2007/2008
 
Year End Financial Status Report 6/30/2007
 
 
Members
Non-Members
Total
Contributions      
Budgeted
$33,600
$2,500
$36,100
Actual
$30,680
$6,567
$37,247
84 members or 70.6% of our membership gave 91.3% of the budget
 
 
Budgeted
Spent
Percent
Continuing Funds
$1,500
$116
7.7%
Budget Accounts
$34,600
$29,970
86.6%
Total Budget
$36,100
$30,086
83.3%
 
 
Currently on hand
Allocated*
Balance
Checking
$3,684
$5,355
Saving
$16,036
$16,036
Total
$19,720
$7,637
$12,084
 
  Friends Fiduciary Funds as of 6/30/07
Book Value
$130,811
Market Value
$152,197

The financial status of Westtown Monthly Meeting is strong and will be able to meet all obligations
in the fall. A detailed report is available from the Treasurer.

* The gift from the estate of Tom Sherwood’s mother ($1,402.46) plus a gift of $500 will be
transferred to the Fiduciary Educational Endownment Fund.

Since funds can now be removed monthly from the Fiduciary Funds it was decided to
merge the Education Operating Fund into the Education Endownment Fund.

Branin A. Boyd, Treasurer

Suggested Budget for Financial Year
7/1/07 to 6/30/08
 
06/07 Budget
07/08 Budget
Change
Continuing Funds      
Conference
400.00
400.00
100.0%
Contingency
200.00
200.00
100.0%
Library
500.00
500.00
100.0%
Meeting House Upkeep
100.00
100.00
100.0%
SubTotal
1,200.00
1,200.00
100.0%
 
Budget Accounts
Education
8,000.00
5,000.00
62.5%
CQM Coordinator
6,500.00
7,000.00
107.7%
Peace and Social Concerns
800.00
1,000.00
125.0%
First Day School
500.00
800.00
160.00%
Finance Committee
50.00
100.00
200.0%
Monthly Meeting Suppers
150.00
150.00
100.00%
Pastoral Care and Concerns
1,000.00
1,500.00
150.0%
PYM Covenant
14,000.00
15,000.00
107.1%
CQM Quota
3,000.00
3,500.00
116.7%
Worship & Ministry
200.00
500.00
250.00%
Westtown School Rent
350.00
350.00
100.0%
Miscellaneous
50.00
100.00
200.0%
SubTotal

34,600.00

35,000.00
101.2%
Column Totals
35,800.00
36,200.00
101.1%

Treasurer's Report :: Year End Report > Suggested Budget 2007/2008