EMMANUEL UCC GENERAL FUND 2011 BUDGET:
| EMMANUEL UCC PROPOSED GENERAL FUND 2011 BUDGET | |||||
| Approved at the Annual Meeting of the Congregation held on December 12, 2010 | 2010 BUDGET | 2010 “ACTUAL” | 2011 PROPOSED | ||
| BENEVOLENCES: | |||||
| OCWM | 1,500.00 | 1,500.00 | 1,500.00 | ||
| Bethany | 1,000.00 | 1,000.00 | 1,000.00 | ||
| Phoebe Devit | 1,000.00 | 1,000.00 | 1,000.00 | ||
| Lancaster Seminary | 1,000.00 | 1,000.00 | 1,000.00 | ||
| Local Missions | 500.00 | 500.00 | 500.00 | ||
| TOTAL BENEVOLENCES | 5,000.00 | 5,000.00 | 5,000.00 | ||
| PASTOR SALARY & BENEFITS: | |||||
| Salary | 16,565.00 | 16,565.00 | 16,565.00 | ||
| Housing Allowance | 33,572.00 | 33,572.00 | 33,572.00 | ||
| Pension (UCC Pension – .14 of salary & housing) | 7,019.00 | 7,019.00 | 7,019.18 | ||
| Health Insurance (Pastor Penny’s Family Plan) | 10,168.00 | 10,168.00 | 10,268.00 | ||
| Vision Insurance (UCC Plan) | 250.00 | 165.60 | 200.00 | ||
| Life and Disability Ins. (Pension Board – .015 sal.&Hsing) | 752.00 | 752.00 | 752.06 | ||
| Social Security Withholding (.08 – PNEC Guidelines) | 4,011.00 | 4,011.00 | 4,010.96 | ||
| Periodicals, Books & Continuing Ed | 250.00 | 353.14 | 350.00 | ||
| Mileage (375 miles/month @ 50¢ per mile) | 2,310.00 | 2,243.00 | 2,250.00 | ||
| SUBTOTAL | 74,897.00 | 74,848.74 | 74,987.20 | ||
| Parsonage Investment Income ($375/month) | -4,500.00 | -4,500.00 | -4,500.00 | ||
| TOTAL PASTOR’S SALARY &BENEFITS | 70,397.00 | 70,348.74 | 70,487.20 | ||
| SECRETARY’S SALARY & BENEFITS: | |||||
| Salary ($10.23/hr @ 1,040 hours) | 10,640.00 | 10,400.00 | 10,640.00 | ||
| Social Security Withholding (.0765) | 814.00 | 795.60 | 814.00 | ||
| Pension (3%) | 319.00 | 312.00 | 319.00 | ||
| TOTAL SECRETARY’S SALARY & BENEFITS | 11,773.00 | 11,507.60 | 11,773.00 | ||
| PROGRAMS & OUTREACH: | |||||
| Offering Envelopes | 725.00 | 713.62 | 725.00 | ||
| Music & Choir Materials | 200.00 | 70.00 | 150.00 | ||
| Organist – approximately 3 hours/week | 1,820.00 | 1,820.00 | 1,820.00 | ||
| Children & Youth Activities | 1,000.00 | 477.95 | 800.00 | ||
| Church Sponsored Activities | 1,500.00 | 1,782.11 | 2,000.00 | ||
| Supply Pastors | 330.00 | 330.00 | 330.00 | ||
| Office Supplies | 2,000.00 | 2,023.32 | 2,000.00 | ||
| TOTAL PROGRAMS AND OUTREACH | 7,575.00 | 7,217.00 | 7,825.00 | ||
| BUILDING EXPENSES: | |||||
| Fuel Oil (2010 projected usage of 1700 gal. x 2.75/gal.) | 6,000.00 | 3,627.94 | 4,675.00 | ||
| Electricity | 3,900.00 | 3,198.93 | 3,500.00 | ||
| Snow Removal | 1,000.00 | 0.00 | 0.00 | ||
| Trash Removal | 450.00 | 245.00 | 450.00 | ||
| Telephone | 1,000.00 | 1,127.34 | 1,250.00 | ||
| TOTAL BUILDING EXPENSES | 12,350.00 | 8,199.21 | 9,875.00 | ||
| INSURANCE: | |||||
| Building | 4,258.00 | 3,199.00 | 0.00 | ||
| Workers Compensation | 1,029.00 | 707.00 | 745.00 | ||
| TOTAL INSURANCE | 5,287.00 | 3,906.00 | 745.00 | ||
| MISCELLANEOUS: | |||||
| Tax Service | 375.00 | 375.00 | 375.00 | ||
| Candles, Wine, etc. | 1,000.00 | 587.18 | 1,000.00 | ||
| TOTAL MISCELLANEOUS | 1,375.00 | 962.18 | 1,375.00 | ||
| TOTAL BUDGET | $113,757.00 | $107,140.73 | 107,080.20 | ||
| Amount needed based on cumulative income sources - Refer to treasurer’s report in monthly Consistory Minutes | $2,187.63 | $2,060.40 | 2,059.23 | ||
| Nominations for Consistory: Jill Bernetski | |||||
| Nomination for Cemetery Association: Steve Moyer | |||||
| Explanation of suggested changes for 2011 Budget | |||||
| 1 | Pastor’s Salary/Housing – Per PNEC Guideslines, there is no salary/housing increase for Pastor | ||||
| 2 | Pastor’s Mileage – Per PNEC Guidelines, mileage allowance was reduced from $.55 to $.50/mile | ||||
| Since Pastor is on committees at PNEC, increase mileage to 375 | |||||
| 3 | Pastor’s Health Insurance – best “guestimate” since some information from insurance carrier is still pending | ||||
| 4 | Children & Youth – Decrease due to no Confirmation Class this year and being more alert for sales/bargains | ||||
| 5 | Church Sponsored Activities – Includes $400 in Christmas gifts which will be reduced by having | ||||
| a special offering envelope in 2011 boxes | |||||
| 6 | Fuel Oil – Actual usage Oct 2009 to Oct. 2010 was 1468.9 @ avg of $2.31/gal. ($3,393.16) | ||||
| Decrease usage to 1700 gal and cost to 2.75/gal | |||||
| 7 | Electricity – Estimated increase was less than expected. Decrease to $3,500. | ||||
| 8 | Snow Removal moved to Building Fund since it has been paid from there due to not enough | ||||
| money in the General Fund. | |||||
| 9 | Trash Removal – There is less trash since bin is locked plus 3 removals were donated ($35 x 3 = $105.00) | ||||
| 10 | Telephone – Increase to $1,250 | ||||
| 11 | Workers Comp – UCCIB changed carrier from Zurich to Hartford – Budgeted amount for 2011 is the amount | ||||
| quoted by Ed Faccinetto, our local agent. | |||||
| 12 | Insurance – 2010 amount is lower because the last quarter’s premium was taken entirely from the | ||||
| Building Fund since there was not enough in the General Fund to split the bill in half. | |||||
| 13 | 2011 Insurance – It was determined that the Building (General Liability) Insurance would be taken from the | ||||
| Building Fund since past records of giving indicate the General Fund will not have enough money | |||||
| to cover this item. | |||||
EMMANUEL UCC PROPOSED BUILDING FUND 2011 BUDGET |
||||
| Approved at Annual Meeting of the Congregation held on December 12, 2010 | 2010 BUDGET | 2010 “ACTUAL” | 2011 PROPOSED | |
| MAINTENANCE | ||||
| Fire Extinguisher Servicing | 148.32 | 250.00 | ||
| Miscellaneous Maintenace | 213.96 | 750.00 | ||
| Furnace Servicing | 0.00 | 600.00 | ||
| TOTAL MAINTENANCE | 362.28 | 1,600.00 | ||
| FUEL | ||||
| Propane Gas (approx. 275 gal @ $2.50) | 585.17 | 687.50 | ||
| TOTAL FUEL | 585.17 | 687.50 | ||
| SNOW REMOVAL | ||||
| Snow Plowing (10 events @ $100) | 700.00 | 1,000.00 | ||
| Rock Salt and Qwik Joe for Sidewalks | 100.00 | 200.00 | ||
| TOTAL SNOW REMOVAL | 800.00 | 1,200.00 | ||
| INSURANCE: | ||||
| Building | 5,453.00 | 9,016.00 | ||
| TOTAL INSURANCE | 5,453.00 | 9,016.00 | ||
| TOTAL BUDGET | $7,200.45 | $12,503.50 | ||
| Amount needed weekly to cover budget | $138.47 | $240.45 | ||
| 1 | Fire Extinguisher Servicing – Attempting to equalize yearly inspection charge by having two extinguishers | |||
| inspected for three years and the last one inspected in the fourth year. (We have 7 total extingushers) | ||||
| 2 | Miscellaneous Maintenance – 2010 “Actual” includes paint, wiring supplies, lights, small repairs | |||
| 3 | Miscellaneous Maintenance – Increase in 2011 budget because there are numerous up-keep items | |||
| which have been left go such as caulking windows, sealing doors, septic system maintenance, etc. | ||||
| 4 | Furnace Servicing – This should be done yearly, but is not. Estimate of yearly inspection is $600. | |||
| 5 | Insurance – 2010 amount is higher because the last quarter’s premium was taken entirely from the | |||
| Building Fund since there was not enough in the General Fund to split the bill in half. | ||||
| 6 | 2011 Insurance – It was determined that the Building (General Liability) Insurance would be taken from the | |||
| Building Fund since past records of giving indicate the General Fund will not have enough money | ||||
| to cover this item. | ||||
Treasury Reports:
Treasury Reports is our monthly newsletter, in which you will find information about Emmanuel United Church of Christ. Enjoy Treasury Reports! We hope it proves to be a useful resource as well as a means of getting to know us better.
| To view Treasury Reports you will need Adobe Reader. If you do not have Adobe Reader, Click here to download for free.
If you see a white screen when you click on Treasury Reports, just wait, the file is loading. Once the file is loaded and you have read it, click File, “save as” to keep on your computer. |
 April 2011 Treasury Report |
May 2011 Treasury Report |
June 2011 Treasury Report |
