Effort Baptist Church. ^ouo - 2o * 7. r li - rr - jhffh IMM '^FTlMTr ' itlimmir " " i IIlilll irrttii
|
|
- Abner Bates
- 5 years ago
- Views:
Transcription
1 ' DRAFT BUDGET #! Effort Baptist Church ^4Yl ^ouo - 2o * 7 /# Mi ṫftyjpfrltl 7^U & Budget Rollup Ops AS SDP PS SCH RDF BTF Total Revenues Member Contributions $ 435, , Bob Gary Distribution Income to Ops 16,000 16, Revenue From Upwards Designated Surplus from Last Year Misc. Other Income Management Fee-ScottsviHe 5% Pastoral Support-Scottsville Prog. Management Fee 55,542 55, Prog. Bldg Use Fee 55,542-55, Prog. Bldg Maintenance 75,658-75, FLC Bldg Use FLC Building Use 4,000 4, Summer Day Program Registration Fee 1,850 1, Summer Day Program Tuition 81,400 81, , - After School Registration Fees 1,750 1, After School Tuition 89,708 89, Preschool Registration Fees 1,950 1, Preschool Tuition 257, , Preschool Summer Tuition 32,871 32, Preschool Afterschool Revenue 37,023 37, PS Early Drop Off Tuition 36,563 36,563 TBA - PS Discounts (19,427) (19,427) TBA Sylvia Bums Scholarship 2,000 2, Misc. Contribution to School - - TBA Middle School Extra Registration 2,600 2, School Registration 11,925 11, Kindergarten Tutoring 2,000 2, Kindergarten Tuition 72,675 72, nd Grade Tuition 29,925 29, st Grade Tuition 51,300 51, rd Grade Tuition 25,650 25, th Grade Tuition 12,825 12, th Grade Tuition 10,350 10, th Grade Tuition 31,050 31,050 TBA 7th Grade Tuition 10,350 10, School Discounts/Scholarships (26,264) (26,264) BTF Contributions 6,555 6,555 Surplus from Programs 8,700 68,599 77,299 r li - rr - jhffh IMM '^FTlMTr ' itlimmir " " i IIlilll irrttii ra)jp RK ' nmuitr * i i i Ml t II i_ *u.' jjir.v l i. IX ' TUB. :r -.- : Mission Expenses '.* J. M Baptist Gen Assoc of VA 21, ,761 ' Central VA Baptist Assoc 1, , EBC Missions 12, , Liberia from EBC 3, , Stop Hunger Now 3, , Deacons Fund 1, , Benevolence Fund Mission 3, , FCSS 1, , Meals on Wheels 3, , Habitat From Humanity 3, , Salvation Army 1, , Love Inc 3, , Interfaith Humanitarian Sanctum 2, ,487 Personnel Expenses iam 7 i: V ' V,:. V 'C '.; V - v Pastor Compensation 55, , Pastor Housing Allow 11, , Pastor Utility Allow 4, , Pastor Retirement 5, , Pastor Mileage Pastor Conf/Educ 8, , Children Minister Compensation 13, , Children Minister Retirement Youth Minister Comp , Worship Minister Compensation 47, , Pianist/Trad Music Director 3, , Church Administrator 40, , Finance - Bookkeeper Comp 43, , Upwards Coach 3, , Finance Retirement 3, , Upwards Coach Contra (3,000.00) (3,000) Custodian 14, ,321 Worship Minister Retirement 2, ,547 8/17/20164:10 PM2016 Draft Budget - Final to Present
2 DRAFT BUDGET #! Effort Baptist Church Budget Rollup Ops AS SDP PS SCH RDF BTF Total Custodian-Chair Setup 3, , Maintenance Compensation 31, , Nursery/Childrens Labor 4, , Payroll Taxes 24, , Disability,Life & Health Ins 48, , Workers Comp Insurance 3, , Personnel Recruitment Costs Summer Day Prog. Compensation 19,050 19, Summer Day Prog/Fun Director Comp 6,720 6, Payroll Taxes - SDP 1,971 1, Workers Comp Insurance - SDP After School Compensation 27,000 27, Afterschool Director Compensation 12,000 12, Payroll Taxes - A/S 2,984 2, Workers Comp Insurance - A/S PSAfterschool Compensation 12,064 12, PS Benefits 7,816 7, Preschool Early Drop Off Compens 21,283 21, Preschool Compensation 124, , PS Director Compensation 17,616 17, PS Discretionary Expense 1,500 1, PS Teacher Assistant 8,393 8, Payroll Taxes - P/S 15,368 15, Workers Comp Insurance - P/S PS Gym Teacher & librarian 3,235 3, PS Director Assistant 12,375 12, Kindergarten Comp 31,300 31, st Grade Comp 29,0S0 29, nd & 3rd Grade Compensation 28,800 28,800 4th Grade Compensation 28,800 28,800 5,6,7 Compensation 28,800 28, School Subsltutes 2,800 2, Payroll Taxes - School Admin 12,885 12, School Librarian, Spanish 1,920 1, School Director Assistant 3,094 3, School Gym Teacher Compensation 2,880 2, School Discretionary PR Expense 2,000 2,000 Total Personnel Expenses c 4lttfW4 42, , 971' -1225, , ,585 Program Expenses Missions & Ministry Discipleshlp fka CFL 3,000 3, Fellowship 1,500 1, Small Group Studies Celebrate Recovery Childrens Ministry 8,000 8, Vacation Bible School 2,500 2, Nursery Supplies Upward Sport Expenses Youth Sunday School Youth Ministry 7,000 7, Adult Sunday School Music Supplies 1,500 1, Sound Improvements/Supplies Multi Media Supplies/Improvements 1,500 1, Advertising & Outreach 1,000 1, Summer Day Progam Snack Supplies 10,064 10, Summer Day Program Classroom Supply Summer Day Program Games/Toys - _ Summer Day Program Daily Outings - _ Summer Day Program Enrollment Advrt After School Snack Supplies 3,500 3, After School Holiday Expenses After School Classroom Supplies - _ After School Games/Toys After Schoof Advertising Preschool Curriculum 8,650 8, Preschool Snack Supplies Preschool Classroom Supplies Preschool Special Purchases Preschool Start-up Costs Preschoo Phone Preschool Afterschool Expenses - Total Program Expenses Currtculm 8,000 8, School Special Purchases Classroom Supplies - _ School Office/Admin Expense School Advertising 1,500 1,500 TBA Art TBA - Foreign Language TBA - Science TBA - Computer TBA - Dance 1,908 1,908 TBA - Band - - 8/17/20164:10 PM2016 Draft Budget - Final to Present
3 DRAFT BUDGET #1 Effort Baptist Church Budget Rollup Ops AS SDP PS SCH RDF BTF Total TBA - Upward TBA - Transportation 3,843 3,843 Total ProoramlexpenMs 2* JW 16» 19, Worship Expenses Worship/Sermon Support 6,000 6, Pulpit Supply Pastor - - totafteorttfilb RHBtowes ' ftwo <. '.- ' >; 6,01» Building & Grounds Expenses Electricity 29,000 29, Heating Oil Water/Sewer 4,000 4, Janitorial Supplies 7,000 7, Building Repairs & Maint 11,000 11, Grounds Maintenance 8,500 8, Building Repairs & Maint - FLC Janitorial Services 2,200 2, Insurance - Commercial Package 27,000 27, Loan Interest Expense - FLC 39,457 39,457 Total feeitiftttt & Ground * Ewenae * a&iafi r : * *, * - ; f 39.45? Office Expenses Preschool Advertising 2,500 2, Office Supplies - PS Bank Service Charges & Penalties 2,280 2,280 T8A - Credit Card Fees 4,720 4, Office Supplies 2,800 2, Kitchen Supplies Software/Computer/IT Support 3,000 3, Copier Expenses 7,500 7, Postage Telephone/DSL 4,900 4, Professional Fees (Audit) 5,500 5,500 TotalOfflceixpepee * ' 3tJW. ; - ' / & ,575 Vehicle Expenses Vehicle Fuel 1,100 1, Vehicle (Van) Rental Vehicle Insurance 3,000 3, Vehicle Maintenance 4,000 4,000 Total VehEdeExBeiw ** MW. -.. Tmr Maintenance Fees Management Fee - A/S 6,859 6, Management Fee - SDP 6,244 6, Management Fee - P/S 25,949 25, Building Use Fee - A/S 6,859 6, Building Use Fee - SDP 6,244 6, Building Use Fee - P/S 25,949 25, Building Maintenance Fee - A/S 9,146 9, Building Maintenance Fee - SDP 8,325 8, Building Maintenance Fee -P/S 34,599 34, Management Fee -School 16,490 16, Building Use Fee - School 16,490 16, Building Maintenance Fee - School Contingency Expenses 17,589 17, Church Tithe to BTF 8,700 8, Budget Contingency 8,700 1,000 9, Capital Repairs - EBC - - _ School Payback to Rainy Day Fund -. tf.488 ii - -y ~ rrr W - 18,400 Total Expenses 655,093 69,048 58, , , ,397,594 Net Total (13,351) 22,410 24,402 21,787 (14,562) 8,700 35, Fundraising Transferred from Designated Accounts 13,000 Prior Year Surplus 14,368 12,067 Ending Total 1,017 22,410 24,402 21,787 10,505 8,700 35,697 85,083 8/17/20164:10 PM2016 Draft Budget - Final to Present
4 Operations Budget Proposed 8/11/ Budget 9/30/ YE Estimate Annual Budget Member Contributions $ 435,000 $ 419,083 $ 422,123 $404, $364, Total Operating $ 435,000 $ 419,083 $ 422,123 $404, $364, $ - Misc Other Revenue Bob Gary Distribution Income to Ops $ 16,000 $ 30,000 $ 30,000 $28, $25, Revenue From Upwards $ - $ - $ - $0.00 $1, Designated Surplus from Last Year $ Misc.Other Income $ - $ - $ - $0.00 $ Prog. Management Fee $ 55,542 $ 59,953 $ 56,318 $51, $52, Prog. Bldg Use Fee $ 55,542 $ 59,953 $ 56,318 $51, $52, Prog. Bldg Maintenance $ 75,658 $ 77,937 $ 75,091 $68, $70, Total Misc Other Revenue $ 202,742 $ 227,842 $ 217,727 $208, $221, Family Life Center FLC Building Use $ 4,000 $ 2,940 $ 4,000 $1, $2, Total Family Life Center $ 4,000 $ 2,940 $ 4,000 $1, $2, Total Revenues $ 641,742 $ 649,865 $ 643,850 $614, $589, $ 621,742 Expenses Mission Expenses Baptist Gen Assoc of VA $ 21, % $ 21, % $ 21, % $20, % $18, % Central VA Baptist Assoc $ 1, % $ 1, % $ 1, % $1, % $1, % EBC Missions $ 12, % $ 12, % $ 12, % $11, % $12, % Liberia from EBC $ 3, % $ 3, % $ 3, % $2, % $5, % Stop Hunger Now $ 3, % $ 3, % $ 3, % $2, % $ % Deacons Fund $ 1, % $ 1, % $ 1, % $1, % $2, % Benevolence Fund Mission $ 3, % $ 3, % $ 3, % $2, % $5, % FCSS $ 1, % $ 1, % $ 1, % $1, % $1, % Meals on Wheels $ 3, % $ 3, % $ 3, % $2, % $2, % Habitat From Humanity $ 3, % $ 3, % $ 3, % $2, % $2, % Salvation Army \ $ ~ 1, % $ 1, % $ 1, % $1, % $2, %
5 Love Inc $ 3, % $ 3, % $ 3, % $2, % $ % Interfaith Humanitarian Sanctum $ 2, % $ 2, % $ 2, % $2, % $ % Personnel Expenses Pastor Housing Allow $ 11, % $ 11, % $ 11, % $11, % $11, % Pastor Utility Allow $ 4, % $ 4, % $ 4, % $4, % $4, % Pastor Compensation $ 55, % $ 54, % s 54, % $54, % $54, % Pastor Retirement $ 5, % $ 5, % $ 5, % $5, % $5, % Pastor Mileage 0.0% $ - 0.0% s 1, % $ % $ % Pastor Conf/Educ $ 8, % $ - 0.0% $ % $ % $ % Children Minister Compensation $ 13, % $ 13, % $ 13, % $8, % $13, % Children Minister Retirement 0.0% $ - 0.0% 0.0% $ % $ % Music Minister Compensation 0.0% $ - 0.0% 0.0% $ % $11, % Youth Minister Comp $ 40, % $ 40, % $ 40, % $3, % $ % Interim Pastor 0.0% $ - 0.0% 0.0% $ % $ % Worship Minister Compensation $ 47, % $ 46, % $ 46, % $45, % $21, % Pianist/Trad Music Director $ 3, % $ 3, % $ 3, % $3, % $3, % Church Administrator Retirement 0.0% $ % 0.0% $1, % $4, % Church Administrator $ 40, % $ 40, % s 40, % $26, % $55, % Worship Minister Retirement $ 2, % $ - 0.0% 0.0% $ % $ % Total Mission Expenses $ 62, % $ 61, % S 61, % $58, % $54, % Church Admini/Sec 0.0% $ - 0.0% 0.0% $20, % $22, % Finance - Bookkeeper Comp $ 43, % $ 42, % s 42, % $42, % $42, % Upwards Coach $ 3, % $ 6, % $ 3, % $3, % $ % Finance Retirement $ 3, % $ 3, % $ 3, % $3, % $3, % Upwards Coach Contra $ (3,000) -0.5% $ (3,000) -0.5% $ (3,000) -0.5% ($1,500.00) -0.2% $ % Custodian s 14, % $ 11, % s 8, % $8, % $7, % Nursery/Childrens Labor $ 4, % $ 3, % $ 3, % $3, % $2, % Payroll Taxes $ 24, % $ 23, % $ 22, % $16, % $17, % Disability,Life & Health Ins $ 48, % $ 40, % $ 37, % $26, % $29, % Custodian-Chair Setup $ 3, % $ 2, % $ 3, % $3, % $3, % Maintenance Compensation $ 31, % $ 29, % $ 32, % $30, % $28, % Operations Budget Proposed 8/11/ Budget YE Estimate Annual Budget 9/30/
6 Temporary Personnel Costs 0.0% $ - 0.0% 0.0% $ % $ % Workers Comp Insurance $ 3, % $ 3, % $ 3, % $3, % $2, % Personnel Recruitment Costs $ % $ (60) 0.0% $ % $ % $ % Discipleship fka CFL $ 3, % $ 3, % $ 2, % $6, % $ 3, % Personnel Advertising 0.0% $ - 0.0% 0.0% $ % $ % Total Personnel Expenses $ 410, % $ 384, % $ 378, % $326, % $345, % Program Expenses Fellowship S 1, % $ 1, % $ 1, % $1, % $ % Small Group Studies $ % $ % $ 1, % $ % $ % Celebrate Recovery $ - 0.0% $ % $ 1, % $ % $1, % Childrens Ministry $ 8, % $ 7, % S 9, % $3, % $2, % Vacation Bible School $ 2, % $ 2, % $ 2, % $3, % $2, % Nursery Supplies $ % $ - 0.0% $ % $ % $ % Upward Sport Expenses $ - 0.0% $ - 0.0% $ 1, % 0.0% 0.0% Youth Sunday School 0.0% $ - 0.0% 0.0% $ % $ % Youth Ministry $ 7, % $ 7, % $ 7, % $2, % $7, % Adult Sunday School $ - 0.0% $ - 0.0% s % $ % $ % Sound Improvements/Supplies $ - 0.0% $ - 0.0% $ 1, % $ % $ % Multi Media Supplies/Improvements $ 1, % s 1, % $ 1, % $ % $1, % Advertising & Outreach $ 1, % $ 1, % $ 1, % $1, % $1, % Music Supplies $ 1, % $ 1, % s % $ % $2, % Worship/Sermon Support $ 6, % $ 6, % S 5, % $3, % $4, % Pulpit Supply Pastor $ - 0.0% s % $ % $ % $ % Water/Sewer $ 4, % $ 3, % $ 5, % $5, % $6, % Janitorial Supplies $ 7, % $ 6, % $ 7, % $8, % $8, % Total Program Expenses $ 26, % $ 28, % S 30, % $21, % $24, % Worship Expenses Total Worship Expenses $ 6, % $ 6, % $ 5, % $3, % $4, % Building & Grounds Expenses Electricity $ 29, % $ 27, % $ 34, % $32, % $ 31, % Heating Oil $ % $ % $ % $ % $ % Proposed 8/11/ Budget Operations Budget YE Estimate 9/30/ Annual Budget
7 Operations Budget Proposed 8/11/ Budget 9/30/ YE Estimate Annual Budget Building Repairs & Maint $ 11, % $ 10, % $ 11, % $7, % $4, % Grounds Maintenance $ 8, % $ 8, % $ 6, % $9, % $3, % Building Repairs & Maint - FLC S - 0.0% $ % $ - 0.0% $5, % $6, % Janitorial Services $ 2, % $ 3, % $ 9, % $11, % $10, % Property Improvements $ 3, % $ 3, % $ 3, % $ % $ % Insurance - Commercial Package $ 27, % $ 26, % $ 25, % $24, % $24, % Total Building & Grounds Expenses $ 92, % $ 91, % $ 104, % $104, % $97, % Office Expenses Bank Service Charges & Penalties $ 2, % $ 6, % $ 3, % $4, % $2, % TBA - Credit Card Fees $ 4, % 0.0% 0.0% 0.0% 0.0% Office Supplies $ 2, % $ 2, % $ 3, % $2, % $3, % Kitchen Supplies $ % $ % $ % $ % $ % Software/Computer/IT Support $ 3, % $ 4, % $ 6, % $13, % $5, % Copier Expenses $ 7, % $ 7, % $ 7, % $9, % $7, % Postage $ % $ % $ % $ % $ % Telephone/DSL s 4, % $ 4, % $ 4, % $5, % $5, % Professional Fees (Audit) $ 5, % $ 5, % s 5, % $ % $5, % Total Office Expenses $ 31, % $ 33, % $ 32, % $36, % $31, % Vehicle Expenses Vehicle Fuel $ 1, % $ 1, % $ 1, % $1, % $ % Vehicle (Van) Rental $ - 0.0% $ - 0.0% $ - 0.0% $ % $ % Vehicle Insurance $ 3, % $ 2, % $ 3, % $2, % $2, % Vehicle Maintenance $ 4, % $ 3, % $ 5, % $2, % $3, % New Vehicle Fund $ - 0.0% $ - 0.0% $ - 0.0% $ % $ % Total Vehicle Expenses $ 8, % $ 7, % $ 9, % $7, % $7, % Contingency Expenses Church Tithe to BTF $ 8, % $ 8, % $ 8, % $12, % $7, % Budget Contingency $ 8, % $ 8, % $ 8, % $8, % $7, % Capital Repairs - EBC $ - 0.0% $ 4, % $ 4, % $ % $ % Total Contingency Expenses $ 17, % $ 20, % $ 21, % $20, % $14, %
8 Operations Budget Total Expenses $ 655, % $ 635, % $ 643, % $ 579, % $580, % Net Total $ (13,351) -2.1% $ 14, % $ % $ 35, % $8, % Net Total $ 1, % $ 14, % $ % $ 43, % $ 28, % Designated Surplus from Last Year $ 14, % $ - 0.0% $ - 0.0% $ 8, % $ 20, % Proposed 8/11/ Budget 9/30/ YE Estimate Annual Budget
9 Summer Day Program Budget Proposed 8/11/ st Pass 9/30/ Budget Total Summer Day Program $ 83, $ 74, $ 61, $50, $80, Summer Day Program Registration Fee $ 1, $ $0.00 $2, Revenues Summer Day Program YE Estimate Annual Budget Summer Day Program Tuition $ 81, $ 74, $ 61, $50, $78, Total Revenues $ 83, $ 74, $ 61, $50, $80, Expenses Summer Day Prog. Compensation $ 19, % $ 18, $ 18, $16, $19, Payroll Taxes - SDP $ 1, % $ 1, $ 1, $2, $1, Workers Comp Insurance - SDP $ % $ $ $ $ Summer Day Prog/Fun Director Comp $ 6, % $ 6, $ 6, $9, $5, Personnel Expenses Program Expenses Total Personnel Expenses $ 27, % $ 26, % $ 26, % $28, % $27, % Summer Day Progam Snack Supplies $ 10, % $ 9, $ 2, $1, $ Summer Day Program Classroom Supply 0.0% $ $ $3, $1, Summer Day Program Games/Toys 0.0% $ $ 3, ($16.61) $ Summer Day Program Daily Outings 0.0% $ $ 1, $3, $12, Summer Day Program Enrollment Advrt 0.0% $ $ $1, $0.00 Total Program Expenses $ 10, % $ 9, % $ 7, % $9, % $14, % Vehicle Expenses Vehicle Maintenance - SDP 0.0% $0.00 $0.00 Total Vehicle Expenses 0.0% 0% $ 0% $0.00 0% $0.00 0% Maintenance Fees Building Use Fee - SDP $ 6, % $ 5, $ 4, $3, $5, Building Maintenance Fee - SDP $ 8, % $ 7, $ 6, $5, $7, Total Maintenance Fees $ 20, % $ 18, % $ 15, % $12, % $19, % Management Fee - SDP $ 6, % $ 5, $ 4, $3, $5, Total Expenses $ 58, % $ 54, % $ 49, % $50, % $62, % Net Total $ 24, % $ 20, % $ 11, % $ % $18, %
10 School Budget Proposed 8/11/16 budget based on 50 2nd Pass 8/9/16 Accounts Budget 9/30/16 YE Estimate Annual Budget Revenues Misc Other Revenue TBA Sylvia Bums Scholarship $ 2, Misc. Contribution to School $ $0.00 $ 5, $ - TBA Middle School Extra Registration $ 2, $ 2, $ - $ School Registration $ 11, $ 12, $12, $ 3, $ 7, Total Misc Other Revenue $ 16, $ 15, $12, $ 9 / $ 7, School Tuition Kindergarten Tutoring $ 2, $ 1, $0.00 $ 2, $ 1, Kindergarten Tuition 17 $ 72, $ 63, $72, $ 62, $ 89, nd Grade Tuition 7 $ 29, $ 36, $47, $ 29, $ 32, st Grade Tuition 12 $ 51, $ 43, $64, $ 40, $ 39, rd Grade Tuition 6 $ 25, $ 20, $21, $ 31, $ 21, th Grade Tuition 3 $ 12, $ 18, $8, $ 16, $ 20, th Grade Tuition 2 $ 10, $ 16, $12, $ 12, $ 13, th Grade Tuition 6 $ 31, $ 16, $12, $ 9, $ 3, TBA 7th Grade Tuition 2 $ 10, $ School Discounts/Scholarships $ (26,263.63) $ (8,910.51) ($35,910.00) $ (21,446.94) Total School Tuition 55 $ 219, $ 207, $ 203, $ 182, $ 222, Total Revenues $ 236, $ 223, $ 216, $ 191, $ 229, Expenses Personnel Expenses Teacher Compensation Kindergarten Comp $ 31, $ 30, $30, $ 30, $ 47, st Grade Comp $ 29, $ 29, $29, $ 28, $ 26, nd & 3rd Grade Compensation $ 28, $ 29, $29, $ 28, $ 36, th Grade Compensation $ 28, $ 4, $ 29, $ 11,265.24
11 th & 5th Gr Comp $ 22, $29, $ 24, $ 28, ,6,7 Compensation $ 28, $ 7, Total Teacher Compensation $ 146, $ 122, $117, $ 141, $ 150, School Administration School Subsitutes $ 2, $ 2, $2, $ 2, $ 4, School Director Compensation $ 8, $ 9, $8, $ 7, $ 11, Payroll Taxes - School Admin $ 12, $ 10, $10, $ 11, $ 13, Workers Comp $ $ $ $ $ School Librarian, Spanish $ 1, $ 1, $1, $ 1, $ School Director Assistant $ 3, $ 3, $0.00 $ - $ 1, School Gym Teacher Compensation $ 2, $ 1, $1, $ 1, $ 1, School Discretionary PR Expense $ 2, $ 1, $2, $ 1, $ Total School Administration $ 35,512/47 $ 31, $ 28, $ 25, $ 33, Total Personnel Expenses $ 182,262/47 $ 153, $ 145, $ 167,540/42 $ 184, Program Expenses School Program Expenses Curriculm $ 8, $ 9, $11, $ 2, $ 7, School Special Purchases $ (155.66) $0.00 $ Classroom Supplies $ $0.00 $ $ 2, School Office/Admin Expense $ $0.00 $ $ School Advertising $ 1, $ 1, $1, $ 1, $ 1, TBA Art $ $ TBA - Foreign Language $ $ TBA - Science $ $ TBA - Computer $ $ TBA - Dance $ 1, $ 1, TBA - Band $ - TBA - Upward $ $ - TBA - Transportation $ 3, $ Total School Program Expenses $ 18, $ 15, $12, Total Program Expenses $ 18, $ 15, $12, $ 5, $ 12, Maintenance Fees
12 School Fees Management Fee -School $ 16, $ 12, $14, $ 10, $ 13, Building Use Fee - School $ 16, $ 12, $14, $ 10, $ 13, Building Maintenance Fee - School $ 17, $ 16, $19, $ 14, $ 18, Total School Fees $ 50, $ 41, $47, $ 35, $ 45, Total Maintenance Fees $ 50, $ 41, $47, $ 35, $ 45, School Payback to Rainy Day Fund $ $ 1, Tote) Expenses $ 250, $ 211, $206, $ 209, $ 244, Net Total $ (14,562.22) $ 12, $9, $ (17,197.27) $ (14,804.27) Fundraising Transferred from Designated Accounts $ 13, $ 17, $ 18, Prior Year Surplus $ 12, Ending Total $ 10, $ 12, $ 9, $ 0.00 $ 3, Raised fees to 7.5%, 7.5% and 8 (from 6,6,8) Comments Revenue: Middle School students pay extra $325 to offset "activities" Assumption of $13k in fundraising to offset tuition assistance & additional discounts given Budget based on 55 children (currently at 51) 4 touring 8/17/16 Expenses Teachers (5) KDG, 1st, 2&3, 4, 5-7 Built in 40 days for subsitute teachers Transportation assumption = $427 per month for 9 months Assumes asst director working 25 hours per week 45 weeks of year at $13.25 (80% PS/20% School) Assumes 5 hrs/week for librarian & Spanish teacher (total) Assumes assist director 5/hrs per week 45 weeks dedicated to school ($13.25/hr) Assumes 7 hrs/week for gym teacher (school only) Fees at 7.5%, 7.5% and 8%, vs last year 6%, 6%, 8%
13 Preschool Budget Proposed 8/11/ nd Pass 8/9/16 9/30/ Budget YE Estimate Annual Accounts Budget Revenues Preschool Registration Fees $ 1,950 $ 2,500 $ 2,500 $ $ 2, Preschool Tuition $ 257,006 $ 258,337 $ 292,800 $ 264, $ 287, Preschool Summer Tuition $ 32,871 $ 31,914 $ 34,000 $ 37, $ 46, Preschool Afterschool Revenue $ 37,023 $ 34,563 $ 45,103 $ 44, $ 33, PS Early Drop Off Tuition $ 36,563 $ 27,544 $ 32,208 $ 27, $ 29, TBA - PS Discounts $ (19,427) Total Preschool $ 345,987 $ 354,857 $ 406,611 $ 374, $ - $ 398, $. Total Revenues $ 345,987 $ 354,857 $ 406,611 $ 374, $ - $ 398, $ - Expenses Personnel Expenses PSAfterschool Compensation $ 12,064 $ 12,064 $ 18,900 $ 11, $ 12, PS Benefits $ 7,816 $ 7,816 $ 7,511 $ 6, $ Preschool Lunch $ - $ $ 3, $ 4, Preschool Lunch Contra $ - $ - $ (3,640.87) $ (4,035.80) Preschool Early Drop Off Compen $ 21,283 $ 21,283 $ 18,900 $ 20, $ 12, Preschool Compensation $ 124,428 $ 124,929 $ 119,625 $ 148, $ 124, PS Director Compensation $ 17,616 $ 17,616 $ 17,616 $ 17, $ 19, PS Discretionary Expense $ 1,500 $ 1,500 $ 3,050 $ 1, $ 3, PS Teacher Assistant $ 8,393 $ 8,393 $ 14,784 $ $ Payroll Taxes - P/S $ 15,368 $ 15,186 $ 16,149 $ 16, $ 14, Workers Comp Insurance - P/S $ 975 $ 975 $ 975 $ $ PS Gym Teacher & Librarian $ 3,235 $ 3,235 $ 2,470 $ 2, $ 2, PS Director Assistant $ 12,375 $ 9,489 $ 15,750 $ 11, $ 7, Total Personnel Expenses $ 225, % $ 222 / % $ 235, % $ 239, % $ 198, % Program Expenses Preschool Curriculum $ 8,650 r$ 2,482 $ 11,700 $ 5, $ Preschool Snack Supplies $ 1,633 $ - $ 1, $ 1,539.68
14 Expenses: Preschool Budget 2nd Pass 8/9/16 9/30/ Proposed 8/11/ Budget YE Estimate Annual Accounts Budget Preschool Classroom Supplies $ 2,296 $ - $ 6, $ 9, Preschool Special Purchases $ 674 $ - $ 2, $ 6, Preschool Start-up Costs $ 165 $ - $ 1, $ Preschool Phone $ 552 $ 672 $ $ Preschool Afterschool Expenses $ 519 $ - $ $ Total Program Expenses $ 8, % $ 8, % $ 12, % $ 18, % $ 19, % Office Expenses Preschool Advertising $ 2,500 $ 2,469 $ 3,000 $ 1, $ Office Supplies - PS $ 500 $ 500 $ $ Total Program Expenses $ 3, % $ 2, % $ 3, % $ 1, % $ 1, % Maintenance Fees Management Fee - P/S $ 25,949 $ 26,605 $ 30,496 $ 28, $ 29, Building Use Fee - P/S $ 25,949 $ 26,605 $ 30,496 $ 28, $ 29, Building Maintenance Fee - P/S $ 34,599 $ 35,473 $ 40,661 $ 37, $ 39, Total Maintenance Fees $ 86, % $ 88, % $ 101, % $ 93, % $ 99, % Contingency Expenses Budget Contingency - P/S $ 1,000 $ 1,000 $ - $ 1, $ - Total Contingency Expenses $ 1, % $ 1, % $ % $ 1, % $ - 0.0% Comments Tuition = actual with 3% increase over next 12 months Early drop off revenue includes EDO tuition paid by school children as well as EDO from SDP children Discounts broken out this year for informational purposes only Revenue: Total Expenses $ 324, % $ 323, % $ 352, % $ 354, % $ 318, % Net Total $ 21, % $ 31, % $ 53, % $ 20, % $ 80, %
MT CROSS LUTHERAN CHURCH 2018 Approved Budget Jan. 30, 2018 kms
Income 50000 Operating Income Requested Source of Funds Bal, Sheet Budget Operational Dedicated Acct. Cross Ref 2018 Notes 50100 Pledged 275,998.00 As of 1/26/18, 91 Pledges (Need $292700) 50200 Envelope-Non
More informationFirst Assembly of God, Inc. Griffin, Georgia Statement of Assets, Liabilites and Net Assets - Cash Basis December 31, 2017
Statement of Assets, Liabilites and Net Assets - Cash Basis December 31, Assets Current Assets Petty Cash $ 100 Cash in Checking & Savings 439,929 Cash in Checking & Savings (Restricted) 409,756 Total
More informationActual for Period. Actual YTD
ed Financial Statements for to 11100 Tithes & Offerings $265,556 $856,548 $819,763 $3,401,505 $36,785 11200 Loose Plate Offering $5,452 $14,556 $15,000 $60,000 ($444) TOTAL CONTRIBUTIONS $271,007 $871,104
More informationReport created on 5/21/ :52 AM
Department Name: 0 Balance Sheet Accounts Asset Assets 10000-19999 Asset Current Assets 10000-14995 Asset Cash 10000-11993 Asset 10050 Petty Cash Asset 10100 ABC Bank Church Checking Asset 10200 ABC Bank
More informationInternational Community School, Inc. Budget FY 2019 July June 2018
International Community School, Inc. Budget FY 2019 July 2017 - June 2018 Income 4000 Educ. Program Revenue (DCSD) 2019 Budget 2018 Budget Mar'17-Feb'18 Assumes 435 Students 4025 Gov't Funding from DCSD
More informationFRIENDS CONGREGATIONAL CHURCH 2015 BUDGET OVERVIEW
Income 2000 Donation Income 2010 Pledges $ 170,444.00 $ 196,856.79 $ 208,000.00 22.03% 2020 Offerings $ 44,274.00 $ 5,670.43 $ 10,000.00-77.41% 2030 Non-Pledges Regular Giving $ 0.00 $ 26,000.00 $ 22,000.00
More informationSt. Luke's United Methodist Church Budgeted Financial Statement For the Month Ended January 31, Actual for Period.
ed Financial Statement Acct # for to 11100 Tithes & Offerings $ 255,190 $ 590,992 $ 530,635 $ 3,401,505 $ 60,357 11200 Loose Plate Offering $ 4,829 $ 9,104 $ 10,000 $ 60,000 $ (896) TOTAL CONTRIBUTIONS
More informationSt. Luke's United Methodist Church Budgeted Financial Statement For the Period Ended September 30, Actual for Period.
ed Financial Statement For the Ended September 30, 2017 for to CONTRIBUTIONS 11100 Tithes & Offerings $ 207,525 $ 2,328,517 $ 2,410,826 $ (82,310) $ 3,414,768 11200 Loose Plate Offering $ 3,326 $ 47,032
More informationWestheights Community Church Unaudited Statement of Receipts and Disbursements for the year ended December 31st, 2016
Unaudited Statement of Receipts and Disbursements for the year ended December 31st, 2016 2015 Budget 2015 Actual 2016 Budget 2016 Actual 2017 Budget General Fund Regular Giving - Receiptable 379,775 394,340
More informationLWCC Proposed Budget--April 15, Proposed Notes EXPENSES Budget Budget
LWCC 2018-2019 Proposed Budget--April 15, 2018 2018-2019 2017-2018 2018-2019 Proposed Notes EXPENSES Budget Budget Salaries 5010 Pastoral Salary/Housing Allowance $36,943.22 $35,718.75 25 h/wk, with cost
More information11:03 AM Saint Bernard's Church, Saranac Lake. 01/18/19 Profit & Loss Cash Basis July 2017 through June 2018
Income Ordinary Receipts Parish Income 202 Envelopes 202.1 Envelopes 359,691.26 202.2 Children 172.90 202.3 Holy Days 4,050.00 202.4 Easter 3,280.00 Total 202 Envelopes 367,194.16 204 Plate Offerings 34,668.50
More information2018/2019 Proposed Annual Ministry Budget First Baptist Church Burleson $ 3,073,006. Summary Booklet
2018/2019 Proposed Annual Ministry Budget First Baptist Church Burleson $ 3,073,006 Summary Booklet MISSIONS/EVANGELISM $312,303 Missions are at the very core of what First Burleson is all about. The Missions
More informationGrace Community Church
Grace Community Church 2015 Budget Overview 2015 Budget 2014 Budget TITHES AND OFFERINGS 1,668,885 1,468,842 Children and Youth 204,357 205,740 Communication 248,720 185,438 Community Life 72,386 107,947
More informationFriends Congregational Church UCC 2019 Dream Budget vs 2018 Budget--Draft Revised 10/31/18
vs 2018 --Draft Expenses 3000 Administrative 3020 Copier Service 4,148.00 4,100.00 $48.00 3030 Dues 3031 Heart of Texas Association 1,640.00 1,640.00 Based on membership of 235 3032 UCM (United Campus
More informationPage 1 of 5. A B C D E F G H First Baptist Church 2019 Expense Budget Worksheet Draft
Page of 5 2 3 4 5 6 7 8 9 0 2 3 4 5 6 7 8 9 20 2 22 23 24 25 26 27 28 29 30 3 32 33 34 35 36 37 38 39 40 4 42 43 44 45 46 47 48 49 50 5 52 53 54 55 56 57 58 59 First Baptist Church 209 Expense Budget Worksheet
More informationAccount Numbe Description BCH
Revenues 110 3300000 FEFP - Hillsborough School District 2,279,808 110 3305360 FEFP Restricted Capital Outlay 42,054 110 3334000 Florida Teacher's Lead Program 5,107 110 3450000 Collection Fee 478 110
More informationGrace United Church of Christ 2019 Proposed Budget Budget v. Actual
Proposed Budget Ordinary Income/Expense Income 40010 Offerings 40020 Regular Offering $ 120,000.00 $ 122,440.82 $ 120,000.00 $ 88,201.36 $ 140,000.00 $ 93,786.31 $ 140,000.00 $ 35,427.21 $ 125,000.00 40021
More informationRIVERSIDE COVENANT CHURCH, INC. Reviewed Financial Statements June 30, 2016
Reviewed Financial Statements June 30, 2016 JUNE 30, 2016 TABLE OF CONTENTS Independent Accountants Review Report 1 Statement of Financial Position Modified Cash Basis 2 Statement of Activity Modified
More information2/7/2018. Alignment Number GCNO. State. Pastor. County. Church. Charge. District. Reports for the year ending December 31, or for the period
MEMBERSHIP & PARTICIPATION Table 1 of the Local Report to the Annual Conference The General Council on Finance and Administration of The United Methodist -2020 Quadrennium Professing Membership 1 Total
More informationEMMANUEL CHURCH INCOME & EXPENSE STATEMENT OCTOBER 2018
EMMANUEL CHURCH INCOME & EXPENSE STATEMENT OCTOBER 2018 OPERATING INCOME & EXPENSE OCT. 2018 YTD ACTUAL ANNUAL BUDGET INCOME Pledges & Contributions $ 67,404.72 $ 681,577.33 $ 854,120.62 Rental Income
More informationChart Of Accounts Detail List Report Company: 9 Name: First Church Fiscal Year Beginning: 1/1/2015 Active Account Only Type.
Department Name: 0 Balance Sheet Accounts Asset Assets 10000-19999 Asset Current Assets 10000-14995 Asset Cash 10000-11993 Asset 10050 Petty Cash Asset 10100 ABC Bank Church Checking Asset 10200 ABC Bank
More informationUxbridge School Department School Administration Recommended Budget
Uxbridge School Department School Administration Recommended Budget FY2010 School Budget - Public Hearing Detail Proposed FY2008 FY2009 FY2010 Total School Dept. Budget $: $ 18,034,969 $17,712,677 $17,594,215
More informationGeneral Operating Budget September 30, 2013
20 George R. Martin Elem. School General Operating Budget 2210 School Leadership-Building 12212000 511002 Principal Salary 103,874 23,971 0 79,903 23.1 % 12212000 512000 Clerical Salary 21,145 2,885 0
More informationMINISTRY BUDGET Equipping people to pursue Jesus Christ passionately as they impact the culture.
MINISTRY BUDGET 2017-2018 Equipping people to pursue Jesus Christ passionately as they impact the culture. Dear Church The church constitution requires us to submit our annual operating budget to the congregation
More informationACCOUNTING MEASUREMENTS AND METRICS FOR NPO S
ACCOUNTING MEASUREMENTS AND METRICS FOR NPO S Presented by: David J Piscorik, CPA Stancil & Company, CPAs 4909 Windy Hill Drive Raleigh, NC 27609 919/872-1260 dpiscorik@stancilcpa.com ABOUT THE SPEAKER
More informationTotal Payroll Withholdings. Liability Mortgage (secured debt) Table II line 38. Liability Loan (unsecured debt) Table II line 39
North Texas Conference Suggested Chart of Accounts for Churches Account Fund Name Account Name Account Number Table #/line # Asset 1.101.100 Asset Checking Account 2 1.101.200 Subotal Total Checking Table
More informationThe Church of Reconciliation Balance Sheet Fiscal Year 2017, Period 6 (06/01/2017 to 06/30/2017)
The Balance Sheet ASSETS - 3-4 CASH ON HAND - 7 Checking - Broadway 55,344.4 7 Rector's Discr Acct-Broadway 48.6 8 TOTAL CASH 55,593.03 9 0 Safety Net Investment 87,75.35 Audit-Safety Net Investment (54,485.55)
More informationLoveland Classical Schools. FY18 - FY19 5 Year Adopted Budget th St. SW Boos Financial Services, Inc
FY18 - FY19 5 Year Last Updated: 4/19/17 Prepared By: 3835 14th St. SW Boos Financial Services, Inc. Loveland, CO 80537 Rick Boos, CEO 970-541-1507 303-722-5634 5 Year Head Count 760 862 862 902 40.0 949
More informationFIRST CHURCH IN MARLBOROUGH (CONGREGATIONAL) UNITED CHURCH OF CHRIST. Financial Statements
Financial Statements June 30, 2013 Table of Contents Report of the Audit Committee 1 Financial Statements Statement of Financial Position 2 Statement of Activities and Change in Net Assets 3 Statement
More information"... that Christ may dwell in your hearts through faith..."
Financial Report of the Congregation Bethel Lutheran Church January 21, 2007 Meeting minutes...page 1 Fiscal Year 2006 Financials...page 2 Current Year Financials...page 6 Audit Report...page 11 Ministerial
More informationCOMMUNITY LEADERSHIP ACADEMY ADOPTED BUDGET FISCAL YEAR
BUDGET FISCAL YEAR 201819 BY THE BOARD ON MAY 8, 2018 Community Leadership Academy BUDGET NOTES OF KEY CHANGES FOR 201819 201718 201819 FUNDED PUPIL COUNT 919 959 40 PER PUPIL FUNDING $ 7,897 $ 8,350 $
More informationAGENDA. School Budget Allocation School Budget Planning Non Board Funds Cashless Schools
AGENDA School Budget Allocation School Budget Planning Non Board Funds Cashless Schools New Classroom Funding Additional funding of $3,000 is provided to schools that experience growth to help address
More informationThomas Jefferson Memorial Church Unitarian Universalist
Thomas Jefferson Memorial Church Unitarian Universalist Coming together in love; reaching out in service. TJMC-UU 2017-2018 Proposed Budget What s New This Year Your Board of Trustees is excited to present
More informationThe Church of Reconciliation Balance Sheet Fiscal Year 2017, Period 4 (04/01/2017 to 04/30/2017)
The Balance Sheet 2 ASSETS - 3-4 CASH ON HAND - 7 Checking - Broadway 29,54.75 5 CARSA Checking Account 0.28 7 Rector's Discr Acct-Broadway,524.4 8 TOTAL CASH 30,689.44 9 20 Safety Net Investment 87,75.35
More information1 2.a 2.b 2.c a 5.b 5.c a 9.b 9.c 9.d Anderson 14, , ,
TABLE NO. 1 STATISTICAL REPORT Church Membership Total Professing Members at Close of last year Received this year on Profession of Christian Faith Restored by affirmation Correct previous year's reporting
More information2018 Budget Notes for Targeted Sections (8/5/2017) Missions- Missions and Ministry with Baptist Partners Notes Section/Item Description
1 2018 Budget Notes for Targeted Sections (8/5/2017) The following notes reflect increases, decreases, transfers of funds, and other explanations for the proposed 2018 budget of the First Baptist Church
More informationKELLER UNITED METHODIST CHURCH Connecting God s Family by Knowing, Loving, and Serving so that the world might experience Christ's Love!
KELLER UNITED METHODIST CHURCH Connecting God s Family by Knowing, Loving, and Serving so that the world might experience Christ's Love! PROPERTY USE POLICY 1. PURPOSE Keller United Methodist Church wants
More informationDate: May 9, 2017 Place: LCGS Room 160
Date: May 9, 2017 Place: LCGS Room 160 Present: Michael Gray, Susan Kavanaugh, Scott LaViollette, David Schoening, Naomi Specht, Cindy Spencer, Angela Tobias, Julie Triplett, Ron Tuvey, Cindi Zechmann
More information37, ,570.00
Account Trinity Evangelical Lutheran Church - Wexford PA Donations Account Balances (12/1/217-12/31/217) Saturday, January 6, 218 Period Activity Page 1 of 2 Giving Accounts 11 - Regular Envelopes 21,751.
More informationManagement Responsibility. Table of Contents
MONTHLY FINANCIAL STATEMENTS Trinity episcopal church February 2019 Prepared by: Kansas City Springfield GoodFaithAccounting.com Management Responsibility The organization s management is responsible for
More informationYantis ISD ROBOTICS DONATION , , % N MISC STATE PGRM
Page: 1 of 21 00-5711-000-300000 TAXES-CURRENT YEAR 2,659,534.57 2,190,039 2,690,039 2,653,062.52 2,548,167 % N 00-5712-000-300000 TAXES - PRIOR YEARS 48,099.95 34,174 79,174 73,815.04 66,300 % N 00-5719-000-300000
More informationManagement Responsibility. Table of Contents
MONTHLY FINANCIAL STATEMENTS Trinity episcopal church January 2019 Prepared by: Kansas City Springfield GoodFaithAccounting.com Management Responsibility The organization s management is responsible for
More informationWestheights Community Church Unaudited Statement of Receipts and Disbursements for the year ended December 31st, 2015
Unaudited Statement of Receipts and Disbursements for the year ended December 31st, 2015 2014 Budget 2014 Actual 2015 Budget 2015 Actual 2016 Budget General Fund Regular Giving - Receiptable 387,652 379,775
More informationINSTRUCTIONS FOR COMPLETING THE ANNUAL FINANCIAL REPORT
INSTRUCTIONS FOR COMPLETING THE ANNUAL FINANCIAL REPORT Account descriptions and ACS account numbers provided for assistance in completing the annual financial report online via the survey format. This
More informationWaynesboro Public Schools Waynesboro, Virginia School Board Meeting
Waynesboro Public Schools Waynesboro, Virginia School Board Meeting Tuesday, March 17, 2015 Central Office 301 Pine Avenue Waynesboro, Virginia 22980 Regular Meeting 7:00 p.m. 1. Call to Order 2. Closed
More informationST. MARY S-IN-THE-HILLS EPISCOPAL CHURCH 2011 TREASURER'S REPORT
ST. MARY S-IN-THE-HILLS EPISCOPAL CHURCH 2011 TREASURER'S REPORT January, 2012 To : St. Mary s-in-the-hills Congregation Subject: : 2011 Treasurer s Report and 2012 Proposed Budget From : Marty Tretheway
More information2017 Budget Proposal For the Congregational Meeting, December 11, 2016, 12:30pm.
Union Church 2017 Budget Proposal For the Congregational Meeting, December 11, 2016, 12:30pm. Executive Summary: The fall fundraising campaign was very well received, with pledges exceeding last years
More informationSt. Tammany Parish School Board. BUDGET General Fund. Fiscal Year July 1, 2018 June 30, 2019
BUDGET General Fund Fiscal Year July 1, 2018 June 30, 2019 September 13, 2018 General Fund Budget - Summary FY 2018-2019 Actual Original Budget Projected Actual Result at Year End Original Budget 2016-2017
More informationBoard of Education FY Proposed Budget
Board of Education FY 2019 2020 Proposed Budget Fairfield Student Demographics Enrolled in Fairfield Public Schools Pre K 186 Elementary 4,156 Middle School 2,402 High School (111 enrolled in AquaCulture)
More informationSouthwest Unity Region Statement of Income and Expense Eight Months Ended August 31, 2018
Income Administration General Tithes $ 35,104.14 Conference Registration $ 399.00 Conference Love Offering $ - Key Leaders Love Offering $ 2.00 Key Keaders Registration $ 1,760.05 Interest Income $ 4.19
More informationOperating Budget PLEASANT HILL RECREATION & PARK DISTRICT
!I q} I 2017-2019 Operating Budget PLEASANT HILL RECREATION & PARK DISTRICT TABLE OF CONTENTS Summary Tables... 1 General Fund Projection.. 2 Net Results by Program Budget 3 Wage and Benefit Comparison.
More informationTotal Expenditures $1,936,078 $78,119. Average Cost Per Pupil 29, ,119. Total Public School Placement Expenditures 1,787,149 78,119
STATEMENT OF TUITION RATE COMPUTATION-PART I Page No. NP - 31 TOTAL SCHOOL YEAR EXTRAORDINARY SERVICES Total Expenditures $1,936,078 $78,119 Divided by: Total School Year ADE 65.0000 Average Cost Per Pupil
More informationTable 1 Income as of April 30, 2018
2018 Annual Meeting Treasurer s report As of February 28, UUCS s finances are stable and our net income is $17,021.86. Although the budget doesn t cover all operating expenses for the Music and RE programs
More informationHINGHAM PUBLIC SCHOOLS BUDGET OVERVIEW FOR FY 20. Operating Budget Proposal from the Administration to the School Committee January 3, 2019
HINGHAM PUBLIC SCHOOLS BUDGET OVERVIEW FOR FY 20 Operating Budget Proposal from the Administration to the School Committee January 3, 2019 BUDGET PROCESS for FY 2020 School Committee meets in a planning
More informationBUDGET NOTES FOR JANUARY 20 TH HANDOUT
BUDGET NOTES FOR JANUARY 20 TH HANDOUT Several folks have asked that the budget details be available before the January 27, 2019 annual meeting. Attached is what we have at this point. The expenses are
More information1. OVERVIEW - ALL ACCOUNTS 1
Unity Church of Overland Park ed Financial Statement for Period 01 May 8.33% OVERVIEW Total Cont. & Revenues $36,005.14 Total Expenses $59,026.18 NET INCOME ($23,021.04) ADJUSTMENTS Addback: Depreciation
More informationConcord Presbyterian Church
2015 Budget Highlights 2015 Pledge/Plate Shortfall - 97% vs 2014 $11,424 budget surplus from 2014 $22,000 from investment income $9,000 budgeted from housing fund for Lynn's Housing Allowance Designated
More informationADOPTED BUDGET
A 1010.400-20 CONSULTING $117,000 $117,000 A 1010.410-20 MEMBERSHIPS $21,500 $21,500 A 1010.475-20 CONFERENCES $23,000 $23,000 A 1010.503-20 SUPPLIES $3,150 $3,150 A 1010.524-20 SUBSCRIPTIONS $250 $250
More information2015 Year End Report. Page 1
2015 Year End Report Page 1 Page 2 Holy Trinity Lutheran Church Agenda of the Annual Meeting 2015 Year End Report Page 3 OUR MISSION OUR VISION OUR CORE BELIEFS OUR CORE VALUES Authentic Worship Radical
More informationNumber of Classroom Sections: SY Actual SY Actual SY Actual SY Actual SY Projected Grade Grade
)LHOG 6FKRRO Superintendent's Recommended School: Field School Principal: Joseph Russo Grades: Grade 4 and Grade 5 Address: 16 Alphabet Lane Weston MA 02493 PH: 781-786-5500 Fax: 781-786-5509 The Field
More informationUUCS FY Proposed Budget Detail
UUCS FY Proposed Detail 1 REVENUES 2 4011 Pledges $ 404,000 $ 385,500 $ 385,500 3 4015 Unpledged Donations, Sunday collections $ 27,000 $ 24,720 $ 25,382 4 4119 Fundraising Revenue $ 18,000 $ 19,400 $
More informationLOCAL CHURCH REPORT TO THE ANNUAL CONFERENCE
Instructions for Table 1 1 Enter here the figure reported on Line 9 of last year s Local Church Report. Do not use this line to correct the previous year s report. If possible, this line should be provided
More informationRoseville Lutheran Church Annual Financial Report
Roseville Lutheran Church Annual Financial Report 2012-2013 Roseville Lutheran Church has seen significant change between July 2012 and June 2013. We have said goodbye to many staff members, and welcomed
More informationTRINITY EPISCOPAL CHURCH AUGUST 2013 YTD FINANCIAL NOTES. Primary reasons: Total income is $21K over YTD budget Total expense is $6K under YTD budget
TRINITY EPISCOPAL CHURCH NOTES: AUGUST 2013 YTD FINANCIAL NOTES AUGUST 2013 YTD Bottom Line is positive $27,358 Primary reasons: Total income is $21K over YTD budget Total expense is $6K under YTD budget
More informationIowa Annual Conference of the United Methodist Church Table II, Part A Church Assets Report Assets/Liabilities from January 1, to December 31,
Table II, Part A Church Assets Report Assets/Liabilities from January 1, to December 31, District Church Church # Pastor Email: Read the instructions with each line item. Round all figures to the nearest
More informationIndiana Conference of the United Methodist Church
2015 2015 % of total 2014 Spending Plan INCOME Local Church Tithe $ 13,250,000 $ 13,400,000 13,070,431 General Fund 150,000 Ministers Retirement Fund Distribution 225,000 223,000 223,188 GBOPHB Pre-82
More informationBentonville School District Budget to Actual - Summary of All Funds Two Months Ended August 31, 2016
Budget to Actual - Summary of All Funds Budget August 31, 2016 % of Budget August 31, 2015 Local property taxes - 3,923,144 4,022,834 Investment income - 4,086 11,786 Other local revenues - 23,843,967
More informationCommunity Budget Workshop Broad Street School April 4, Preliminary School Budget
Community Budget Workshop Broad Street School April 4, 2012 Preliminary 2012-13 School Budget Horseheads Central School District 1 Where have we been since 2008? We are in the fourth year of the economic
More informationNOTES TO THE FINANCIAL STATEMENTS
NOTES TO THE FINANCIAL STATEMENTS June 30, 2012 Activities for the 2011-12 fiscal year are presented in the accompanying financial statements. In the presentation of current year activity, the Adopted
More informationSt Boniface Church (1) Analysis of Revenues & Expenses - Detail Church March MTD Actual (This Year)
(1) Analysis of Revenues & Expenses - Detail Church % of Annual Budget Used Annual Budget Income Support Income Plate Offerings Altar Flower Income Christmas Offering Easter Offering Healing Mission Donations
More informationABC SCHOOL FOR STUDENTS WITH DISABILITIES BALANCE SHEET JUNE 30, 20
PROFIT Page No. P - 7 BALANCE SHEET JUNE 30, 20 ASSETS CURRENT ASSETS Cash 140,000 Investments 150,000 Accounts Receivable - Other 10,107 Accounts Receivable - Tuition 147,550 Prepaid Expenses 21,112 Total
More informationAugustana Lutheran Church
1 Augustana Lutheran Church Annual Meeting Agenda and Financial Reports January 16, 2018 Augustana Mission Statement Seeking to grow in faith, we proclaim, celebrate, and share Jesus Christ with all! Augustana
More informationKingston Congregational Church STATEMENT OF FINANCIAL POSITION AS OF DECEMBER 31, 2004
STATEMENT OF FINANCIAL POSITION AS OF DECEMBER 31, 2004 ASSETS Checking Account (Fleet) $16,866.72 (1) Brokerage Accounts (Advest) $83,542.26 (2) Pledges Receivable $6,000.00 (3) Investment Principal $490,790.58
More informationADOPTED BUDGET
2012- ADOPTED BUDGET Recommendation Budget by Budget Unit Budget Unit Descriptions Prepared by the District 191 Business Office 100 River Ridge Court Burnsville MN 55337 (952) 707-2051 INDEPENDENT SCHOOL
More informationCatholic Diocese of Columbus
Parish accounting is performed on a cash basis of accounting meaning that income is recorded at the time of receipt and expenses are recorded at the time the cash is disbursed. This section outlines the
More informationSt Boniface Church (1) Analysis of Revenues & Expenses - Detail Church May MTD Actual (This Year)
(1) Analysis of Revenues & Expenses - Detail Church % of Annual Budget Used Annual Budget Income Support Income Plate Offerings Altar Flower Income Christmas Offering Easter Offering Healing Mission Donations
More information1. OVERVIEW - ALL ACCOUNTS 1
ed Financial Statement for Period 02 June 16.67% OVERVIEW Total Cont. & Revenues $37,575.22 Total Expenses $58,063.61 NET INCOME ($20,488.39) ADJUSTMENTS Addback: Depreciation $907.46 Subtract: Note Amortization
More informationBudget Overview Daniel G. Lowengard, Interim Superintendent of Schools Everton Sewell, Chief Financial Officer March 19,
Budget Overview 2019-2020 Daniel G. Lowengard, Interim Superintendent of Schools Everton Sewell, Chief Financial Officer March 19, 2019 1 Our Mission The mission of the Rochester City School District is
More informationFIRST BAPTIST CHURCH OF FRISCO
FIRST BAPTIST CHURCH OF FRISCO Financial Statements (With Auditor s Report Thereon) Year Ended June 30, 2014 TABLE OF CONTENTS INDEPENDENT AUDITOR S REPORT..............................................
More informationIredell-Statesville Schools Local Current Expense Funding Request Local Current Expense funding $ 36,145,170
2018-19 Local Current Expense Funding Request 2017-18 Local Current Expense funding $ 36,145,170 Mandated Local Expense Increases: 1 Raises (2) and benefit cost increases $ 758,990 2 Charter School growth
More informationUSD 505 Chetopa St. Paul
USD 55 Chetopa St. Paul Budget General Information (characteristics of district) Supplemental Information for Tables in Summary of Expenditures KSDE Website Information Available Summary of Expenditures
More informationHS DEPT. HEAD STIPEND $46,069 $46,806 $55,170 $64,365 $64,402 $ %
TREASURER SALARY $23,887 $24,366 $24,853 $25,350 $25,350 $0 0.00% SCH COM CLERICAL SALARY $1,265 $1,781 $3,770 $1,500 $1,300 ($200) -13.33% SCH COM CONT SERVICES $37,437 $37,443 $33,967 $38,447 $38,500
More informationAGENDA. A1. Approval of the Agenda (p 01-02) B. PUBLIC PRESENTATIONS ON THE 2018/2019 BUDGET (5 minutes per presentation)
The Board of Education of School District No. 61 (Greater Victoria) Special Board Budget Meeting, Wednesday, April 25, 2018 @ 7:00 p.m. Tolmie Boardroom, 556 Boleskine Road AGENDA A. COMMENCEMENT OF MEETING
More informationPRE-OPERATIONAL BUDGET
PRE-OPERATIONAL BUDGET A charter school is likely to incur considerable costs before it receives its first distribution. A pre-operational budget must be submitted with the Letter of Intent and with the
More informationCatholic Diocese of Columbus
Parish accounting is performed on a modified accrual basis of accounting. This enables proper matching of income and expense, and proper reporting of assets and liabilities of each parish. This section
More informationBudget 2 nd Revision FINAL DRAFT
Willmar Public Schools ISD #347 2005-2006 2006 Budget 2 nd Revision FINAL DRAFT Board of Education April 10 th, 2006 Serving the Communities of Blomkest, Kandiyohi, Pennock and Willmar 4/10/06 FY 2006
More informationReport as of: 6/30/2017 6/30/2017 = 100% of year. Prior Year. Adopted. Budget
vs. Actual Detail with Year Report as of: 6/3/217 6/3/217 = 1 of year Revenue Year 1 Mill Levy Override 581,52 66,36 614,51 614,514 (4) 1 1-1 Foundation Revenue 2, 6, (4,) 3 Tuition FACE - $2 CO Dept.
More informationUSD 505 Chetopa-St. Paul
USD 55 Chetopa-St. Paul Budget General Information (characteristics of district) Supplemental Information for Tables in Summary of Expenditures KSDE Website Information Available Summary of Expenditures
More informationPolicies, Procedures, Guidelines 053
Stewardship Principles Aversboro Road Baptist Church believes that the principle means for the financial support of the ministry of the church in its local as well as global witness is the tithes, offerings
More informationREADING PARTNERS (A California Nonprofit Public Benefit Corporation) *** FINANCIAL STATEMENTS Year Ended July 31, 2010 with Comparative Totals for
*** FINANCIAL STATEMENTS Year Ended July 31, 2010 with Comparative Totals for the Year Ended July 31, 2009 TABLE OF CONTENTS Pages INDEPENDENT AUDITOR'S REPORT 1 FINANCIAL STATEMENTS: Statement of Financial
More informationShenandoah County Public Schools Budget April 23, 2015
Shenandoah County Public Schools 2015-16 Budget April 23, 2015 Summary of Request Student Opportunity and Achievement: Instructional Personnel $ 888,476 Instructional Needs 185,000 Instructional Programming
More informationHINGHAM PUBLIC SCHOOLS BUDGET OVERVIEW FOR FY 18. Operating Budget Proposal from the Administration to the School Committee January 5, 2017
HINGHAM PUBLIC SCHOOLS BUDGET OVERVIEW FOR FY 18 Operating Budget Proposal from the Administration to the School Committee January 5, 2017 BUDGET PROCESS for FY 2018 School Committee meets in a planning
More informationPositive Outcomes Charter School Renewal Application. Appendix 13A. 100% Enrollment Five-Year Fiscal Projections
Positive Outcomes Charter School 2019-2024 Renewal Application Appendix 13A 100% Enrollment Five-Year Fiscal Projections Positive Outcomes Charter School State & Local Funds Narrative 100% Enrollment State
More informationPENCIL FOUNDATION FINANCIAL STATEMENTS AND SUPPLEMENTAL INFORMATION JUNE 30, 2009 AND 2008
FINANCIAL STATEMENTS AND SUPPLEMENTAL INFORMATION JUNE 30, 2009 AND 2008 Table of Contents Page INDEPENDENT AUDITORS REPORT... 1-2 FINANCIAL STATEMENTS Statements of Financial Position... 3 Statements
More information% of Total Population
6SHFLDO (GXFDWLRQ Department: Student Services Director: Jennifer Truslow Asst. Director: Anne Zernicke Ages: 3 through 22 Address: 89 Wellesley Street Weston MA 02493 PH: 781-786-5240 Fax: 781-786-5249
More informationUSD 505 Chetopa St. Paul
USD 55 Chetopa St. Paul Budget General Information (characteristics of district) Supplemental Information for Tables in Summary of Expenditures KSDE Website Information Available Summary of Expenditures
More informationPositive Outcomes Charter School Renewal Application. Appendix 13B. 80% Enrollment Five-Year Fiscal Projections
Positive Outcomes Charter School 2019-2024 Renewal Application Appendix 13B 80% Enrollment Five-Year Fiscal Projections Positive Outcomes Charter School State & Local Funds Narrative 80% Enrollment State
More informationChapter 21: Chart of Accounts
Chapter 21: Chart of s GAAP ACCOUNTING FOR NON-PROFITS... 100 ing Basis for Churches... 150 TYPICAL FUNDS... 200 CHART OF ACCOUNTS... 400 EXPENDITURES... 500 EXPENSE ACCOUNT CLASSIFICATIONS... 600 CHART
More informationCOMMUNITY LEADERSHIP ACADEMY AMENDED BUDGET FISCAL YEAR
AMENDED BUDGET FISCAL YEAR 201819 APPROVED BY THE BOARD ON JANUARY 22, 2019 Community Leadership Academy 201819 AMENDED BUDGET NOTES 12/31/2018 ADOPTED AMENDED NET 201819 201819 CHANGE FUNDED PUPIL COUNT
More informationCherry Creek School District Profile of Student-Based Budgeting for Schools FY
Cherry Creek School District Profile of Student-Based Budgeting for Schools FY2011-12 TABLE OF CONTENTS Foreword... 1 Introduction... 2 The Annual Budget... 2 The Budget Process... 3 FY2011-12 General
More information