Actual
|
Budget
| |
Income | ||
Offerings | $145,550 | $155,000 |
Offerings - Special for Designated Donation | $4,550 | - |
Rent & Others | $31,857 | $29,317 |
Total Revenue | $181,957 | $184,317 |
Expense | ||
Ministries (Incl. salaries of the pastoral staffs) | $97,504 | $98,897 |
Administration (Incl. salaries of the admin staff) | $30,793 | $30,849 |
Loan Payment | $20,000 | $25,000 |
Loan Interest | $2,167 | $2,225 |
Saving for Maintenance | - | - |
Building & Grounds | $15,040 | $17,575 |
Special Donation | $4,550 | - |
Others | $6,510 | $9,740 |
Total Expense | $176,564 | $184,286 |
Restricted Fund | - | - |
Balance | $5,393 | $31 |
Loan | |||
Balance
|
CBWC Loans |
Congregational Loan
|
Total
|
Dec 2014
|
-
|
$314,469
|
$314,469
|
June 2015
|
-
|
$302,569
|
$302,569
|
No comments:
Post a Comment