|
To contact us: |
|
Operating Budget 2009 |
|
Home Page |
|
Income |
|
|
|
|
|
|
Offerings |
|
46,500 |
|
|
|
Other Income |
1,300 |
|
|
|
|
|
|
|
|
|
Total Income |
|
|
47,800 |
|
|
Expense |
|
|
|
|
|
|
Advertising |
100 |
|
|
|
|
Assembly Meetings and Travel |
700 |
|
|
|
|
Charity |
|
4,650 |
|
|
|
Church Building |
|
|
|
|
|
|
Electric |
1,600 |
|
|
|
|
Fuel |
3,600 |
|
|
|
|
Insurance |
2,400 |
|
|
|
|
Internet |
528 |
|
|
|
|
Repairs and Maintenance |
500 |
|
|
|
|
Telephone |
410 |
|
|
|
|
Total Church Building |
9,038 |
|
|
|
Misc Exp |
|
100 |
|
|
|
Parsonage |
|
|
|
|
|
|
Electric |
1,600 |
|
|
|
|
Yard Light |
225 |
|
|
|
|
Fuel |
3,600 |
|
|
|
|
Repair and Maintenance |
500 |
|
|
|
|
Telephone |
487 |
|
|
|
|
Total Parsonage |
6,412 |
|
|
|
Pastor |
|
|
|
|
|
|
FICA |
1,404 |
|
|
|
|
Health Insurance |
3,780 |
|
|
|
|
Housing Equity |
1,275 |
|
|
|
|
Pension |
2,877 |
|
|
|
|
Salary |
16,000 |
|
|
|
|
Total Pastor |
25,336 |
|
|
|
Pastor Education |
300 |
|
|
|
|
Professional Exp |
250 |
|
|
|
|
Supplies |
|
|
|
|
|
|
Educational Supplies |
200 |
|
|
|
|
Supplies - Other |
700 |
|
|
|
Transaction Fee |
413 |
|
|
|
Total Expense |
|
|
48,303 |
|
|
|
|
|
|
|
|
PROFIT OR LOSS |
|
|
(503) |
|