|
|
January 2002 Budget - click here
January 2001 Budget
| INCOME |
|
|
401 Pledges & Gifts
402 Plate
403 Interest
404 Fund Raisers
410 Rentals
420 Misc.
lreda grant
Expansion fund interest*
Total Income
.
|
144,144
7,000
3,000
11,000
4,000
1,000
7,000
15,000
192,144
. |
| EXPENSE |
|
STAFF
5xx total Minister package
510 CDRE package
511 Administrator
Kid Care
525 Custodian
529 Payroll Taxes
Total
|
.
59,532
32,275
17,000
2,830
10,000
5,000
126,637
. |
OFFICE
531 Office Supplies
532 Postage
533 Advertising
534 Phone
536 Office Equipment
538 Canvass
Total
|
.
6,500
2,700
650
2,000
2,000
2,000
15,850
.
|
BUILDING
541 Building Insurance
542 Repair Reserve
544 Custodial Supplies
545 Maintenance & Repair
546 EWEB
547 Garbage
Total
|
.
2,000
3,000
1,000
6,072
5,500
350
17,922
. |
DENOMINATION
551 UUA
552 PNWD
Total |
.
10,700
5,000
15,700
. |
PROGRAMS
561 Religious Education
592 Youth
563 Sun Services
564 Choir
568 Membership
Caring committee
Total
|
.
3,500
1,400
1,500
8,685
800
150
16,035 |
TOTAL EXPENSE
*loan to be returned at 5% over 5 years |
192,144
|
|