Skip to main content

4D Balance Sheet & Budget for 2014-15

Mike Donnelly

As your new 4D Treasurer, I am pleased to submit the following Balance Sheet as of July 31, 2014, plus the Budget for the 2014-2015 fiscal year that was approved by the Board at its June 14, 2014 meeting.

Balance Sheet as of 31 July 2014
Assets
Checking/Savings
Old Checking  $       2,370.55
New Checking  $       1,000.00
Savings  $    29,276.70
CD Account  $    30,961.16
PSX2004 Trust  $       7,872.36
PNR2014  $       6,207.65
Total Checking/Savings  $    77,688.42
Other Assets
Prepaid Expense  $       1,000.00 Omni Trailer Downpayment
Total Current Assets  $    78,688.42
Other Assets
Patch Inventory  $          419.31
Trailers/Videos  $       7,680.52
Total Other Assets  $       8,099.83
Total Assets  $    86,788.25
Liabilities & Equity
Liabilities
HO Modular Liability  $       2,591.59
PNR2014 Liability  $       6,207.65
Total Liabilities  $       8,799.24
Equity
Prior Year  $    80,453.56
Net Assets -$750.00 (Fast Track Jigs)
Net Income -$1,714.55
Total Equity  $    77,989.01
Total Liabilities & Equity  $    86,788.25

 

Budget Fiscal Year 2014-2015
 
Income
Cash from Savings  $       5,636.00
Membership rebate  $       1,600.00
Interest and Other Income  $          400.00
Sales  $            50.00
Spring Meet Income  $          500.00
Science Center Income  $    11,050.00
Ho Modular Income  $       1,500.00
Total Income  $    20,736.00
Expense
Admin  $       1,000.00
Insurance -Directors & Officers  $       1,500.00
Insurance-Trailers  $       2,500.00
Bond for Bank Acct Signers  $                   –
Membership Promotion  $       2,000.00
Publicisty (Public Relations)  $       1,500.00
Wash State Vehicle Registration  $          250.00
Website  $          150.00
Spring Meet (Annual Meeting)  $          500.00
Education  $       1,000.00
Memberhip  $            36.00
Science Center Show  $       1,000.00
Video Library  $       2,800.00
Bremertom Northern Modular Group  $       1,000.00
Hi-Railers Modular Group  $       1,000.00
HO Modular Group  $       1,000.00
OmNi-Rail Modular Group  $       1,000.00
NTRAK Modular Group  $       1,000.00
East  Side Clinic  $          500.00
Seattle Clinic  $          400.00
Skagit Clinic  $          250.00
Tacoma Clinic  $          100.00
Whidbey Clinic  $          250.00
Total Expense  $    20,736.00
Other Income Expense
OmNi-Rail Trailer  $       9,486.00
Fast Track Jigs  $          750.00
Total Other Expense  $    10,236.00

 

 

Armand Cyr passes

ArmandBill Hupe

Armand Gerald Cyr, 64, of Port Orchard, unexpectedly passed away peacefully in his sleep Thursday morning, July 24, 2014. Armand was born in Madawaska, Maine, on November 25, 1949 to the late Leonide and Albertine Cyr. He graduated from Bassick High School in Bridgeport, CT in 1968. Armand is a U.S. veteran who served proudly in the Air Force for four years and served over twenty years in the civil service.

He married Karen (Yahnel) Cyr in Vacaville, California on February 19, 1972. Armand was a beloved member of the community and Crossroads church.

Armand was an avid model railroader. He frequently could be found building buildings, working on his railroad, helping build layouts, and participating in the local Pacific Coast and Pacific Northwest Regions of the National Model Railroad Association. Armand belonged to a Kitsap County model railroad roundtable, helping build and operate model railroads throughout the county.

199724_104257702990886_3611272_n

Armand is survived by his wife Karen and two children, Armand Albert Cyr (Melanie) and Aaron Cyr (Rebekah), and by five grandchildren: Cameron, Shaun, Adrian, Zechariah and Adrianna. Armand is also survived by his eight siblings, Mona Cyr, Jeannette Sebastian, Robert Cyr, Rachel St. Onge, Roger Cyr, Jackie Gatchell, and Paul Cyr. He was preceded in death by his parents and his brother Ronald Cyr.

A private family viewing will be held on Wednesday, July 30. A memorial service to celebrate his life will be held at Crossroads Church on Friday, August 1, at 6:00 p.m.

In lieu of flowers or gifts, a donation fund to support his surviving family has been set up at http://www.gofundme.com/c3uec.

PSX 2014 – The PNR Convention in Tacoma, WA

Walt Huston

The day before the convention began several home and museum layouts were open for visitors who were on their way into Tacoma to view, including mine. I had ten drop by and am quite pleased. The convention took off with the Board of Directors meeting at 10:00 Wednesday morning. That was followed by a series of clinics Wednesday afternoon, and the first big mixer, the Ice Cream Social, Wednesday evening. The ice cream was delicious, as were the many toppings available. There was no ice cream left over, that’s for sure.

Thursday began bright and early with the bus leaving for the Mt. Rainier Scenic Railroad Tour and BBQ at 7:30 and clinics beginning at 8. The self-drive layout tours were in the area of Olympia, WA and were well attended.

Friday kicked off with the Tacoma Rail tour bus heading out at 8, while clinics headed into day 3. The layout self-drive tours were in the area of Puyallup, Spanaway and Lakewood. (I was open again.) Again, the layouts drew good numbers of visitors. (I had 39.)

Saturday the clinics again started at 8. There were no bus tours on Saturday, however, the self-drive layout tours were open in the Tacoma and Fife areas. Again, well attended. The General membership meeting was conducted beginning at 10 and adjourned at close to 11. A very good member attendance kept things lively and interesting.

The Banquet was held Saturday evening. The food was excellent; a good time was had by all. Awards were given to the contest winners, the 4D Golden Grab Iron Award (Person of the Year) was presented to Jim Sabol of Spanaway for the overwhelming amount of service Jim has given, not only over the past year, but also over a very long time. The highlight of the evening was the award of The President’s Award to Gary Hazell of the 7th Division. Gary is another PNR member who has given so very much of himself to his Division, to PNR, and to model railroading in general.

This was my final convention as President and it was a great way to bow out. Thanks to everyone who assisted me over the past four plus years. I’m not done visiting the cities and towns within the PNR, but from now on, it’s going to be for pleasure and to do AP assessments with the Jack Hamilton 4D Hit Squad. Or, maybe augmenting local assessors, who need a helping hand.

Keep on Training!

NMRA Economics

Frank Koch, NMRA CFO

This month I’ll discuss the Assets and Liabilities aspects of the NMRA financial world. Assets are things with a positive cash value that contribute to our value. Liabilities are obligations we have that decrease our value. The difference between the two is the net value of the corporation. (Remember, I am trying to keep this simple.)

ASSETS – We organize our assets into six categories: cash, receivables, capital assets, investments, inventory, and pre-paid expenses. Cash is the sum of the deposits in our various bank accounts and the cash in our investment account. Receivables are those sums owed to NMRA by others, i.e., invoices we made that are not paid by someone else. The biggest items in this area are the unpaid HDM pledges. Capital Assets are the depreciated book value (we depreciate capital assets above threshold values and life expectancy) for our equipment. There was a major change when we sold the HQ building as we converted a physical asset into a “cash” asset (it actually mostly went to investments). Investments are the current market value of the various investments – stocks, bonds, money market – that are held by the NMRA. I’ll cover this in a future column. Inventory is the value of the various items remaining in our company store – books, gauges, apparel, etc. Pre-paid expenses are those deposits and bills we have paid that provide services in a future fiscal year.

For 2013, here is a summary of our Assets at the end of the year:

Cash                                                   $ 502,01

Receivables                                        28,166

Receivables (HQ Sale)                 896,360

Capital Assets                                     16,752

Investments                                     834,634

Inventory                                            33,880

Pre-paid Expense                            64,463

                                                       —————

Total Assets                              $2,376,266

 

LIABILITIES – The other side of the ledger is more complex in some ways as the NMRA has a large number of commitments that fall into broad classifications according to common accounting principles. The major elements are unearned revenue, taxes payable, fund balances, and equity. Unearned revenue is anything that has been paid in advance and is to be used in a future year to cover an obligation. This includes part of the Life Fund, member payments for future memberships or conventions, and a portion of the current year payments for dues and subscriptions which are reserved for next fiscal year. Unearned funds are moved into current income in the year in which they are to be used. Taxes payable are those taxes due to governmental groups that have been set aside for later payment – think of it as a kind of escrow. Fund balances are the various committed set-asides where the money is reserved for a specific purpose, either by the donor or the BOD. I’ll cover these in more detail in the future, but it includes the Diamond Club, the Howell Day Museum Fund, the Heart of America Fund, and several other commitments.

At the end of 2013, NMRA Liabilities were:

Accounts Payable                                                 $ 8,895

Accrued Vacation Liability                                12,000

Unearned Revenue                                              798,717

Taxable Payable                                                            175

Unrestricted designated Assets*                  323,209

Unrestricted, non-designated Assets**      910,997

Temporarily Restricted Assets***               322,273

                                                                               —————

Total Liabilities and Equity                        $2,376,266

*Life Service Obligation, Dean Freytag Memorial Fund

**Approximately 2.5 months operating expenses and BOD reserve fund

***Heart of America, HowellDayMuseum, Diamond Club

At the end of every fiscal year, the NMRA hires an independent accounting firm to audit our finances and prepare a report for the BOD and to prepare our tax filings. The firm reviews all our records and spends about a week at HQ to examine the documentation and to ask questions of the staff. We passed the 2013 audit with no issues or weaknesses. The results will be posted on the new website after the audit is accepted by the BOD.

Next time, I’ll review the various funds we use to keep track of specific commitments that will require cash at some point in the future…and we need to be sure to set it aside.

Model Power Closes

Al Lowe

After more than 50 years in business, hobby product manufacturer Model Power has closed. The third-generation, family-owned company stopped taking new retail customers April 21, said Chief Financial Officer Jonathan Tager. An announcement was posted on its website on April 22.

The company is exploring licensing options for its product lines and the possibility of selling off any of its tooling that might be readily available, Tager said.“We thank everybody for all of their support over the years, and we apologize for any inconveniences,” Tager said.

Train Show Inc Acquires Great Train Expo

Al Lowe

Train Show Inc., corporate parent of Greenberg’s Train and Toy Show, Great Midwest Train Show, and World’s Greatest Hobby on Tour, announced that it has acquired the assets of Great Train Expo. Train Show Inc. will sponsor shows in many of the venues formerly used by Great Train Expo.

“This is a natural expansion of our business,” said Randy Bachmann, president of Train Show Inc. “This purchase allows us to sponsor shows from coast to coast.” More information and a new show schedule will be posted online at www.trainshow.com.

Board to Meet June 14 — All 4D members invited

Russ Segner

The last Board of Directors meeting ran long and was continued to conclude on June 14 at 11:00 at the Sheraton Hotel in Bellevue. We will focus on completing the budget for the coming year as well as some changes in the BOD and some committees.

We have sufficient information from the modular groups, so they need not attend unless they want to be there. Space is somewhat limited, so I would appreciate knowing ahead of time who will be there for sure.

While I will be away from the area for the next week, I will return on Wednesday. I may be reached by cell at 206 200 2211. I will also check email and respond immediately.

Agenda

Approval of minutes

Approval of Agenda

Superintendent’s report

BOD changes and committee changes

Assistant Superintendent’s report

Recommendation regarding Directors and Officers Insurance

Old Business – continuation of budget discussions

New Business

Adjourn

1:1 Model Railroading for “The Lone Ranger”

Al Lowe

Like many of you, I saw the film The Lone Ranger last year but assumed the train sequences were computer generated. Wrong!

The director, Gore Verbinski, built a five mile oval of track and multiple engines, rail cars, and stations! Plus, they built railcar sets on semi-trucks and drove them on existing highways.

Watch the video below to see the incredible effort and craft that went into it. Too bad the plot wasn’t as believable. (If you can, be sure to watch in high-def.)

John Novotny Passes

Al Lowe

JohnNovotnyJohn Novotny battled a year-long bout with cancer and passed on May 13, 2014 in Tacoma. He is survived by his wife, Jeannine, of 44 years; children, John, Lisa and Scott; and six grandchildren.

John grew up in Flint, Michigan and moved to Tacoma in 1982. He was a loving husband, father, grandfather and a great friend to many. He was very generous with his time and resources. John loved people and impacted many lives. He is greatly missed!

John was secure in his faith in Jesus Christ and was a long-time member of Abundant Life Fellowship in Tacoma. A celebration of his life will be held there at 5917 S Thompson St. on Saturday, May 31, at 11:00 AM. In lieu of flowers, John requested donations be made to the Salvation Army.