CURRENT OFFICERS AND CONSISTORY MEMBERS

PresidentDeb Dietrich
Vice PresidentAllen Dennis
SecretaryBrad Bunnell
TreasurerChris Dietrich
TrusteesDiana Decker
Sandy Kleger
Jim Stewart

Penn Northeast

 



Follow Emmanuel UCC on Twitter

UCCE.org Tumblr

Subscribe!

2007 Budget

EMMANUEL UCC APPROVED 2006 BUDGET

Approved January 8, 2006 2005 BUDGET 2006 PROPOSED
BENEVOLENCES:
OCWM $1,500.00 $1,500.00
Bethany 1,000.00 1,000.00 ck req.9/21/06
Phoebe Devit 1,000.00 1,000.00
Lancaster Seminary 1,000.00 1,000.00
Local Missions 500.00 500.00
TOTAL BENEVOLENCES 5,000.00 5,000.00 Actual Projected Projected
PASTOR SALARY & BENEFITS: Fred to4/30 Ted Dale
Salary and Housing (3/4 part-time salary) 23,356.00 34,142.25 12,270.58 3,080.00 3391.63
Housing Allowance 10,250.00 3,843.72 visitation: 985.58
Pension (UCC Pension – .14 of salary & housing) 1,401.00 4,779.92 1,159.06 480.00 4377.21
Health Insurance (UCC Pension Board) 13,567.00 12,486.00 1,770.25 3329.75 (1 quarter?)
Life and Disability Ins. (UCC Pension Board) 333.00 512.13 124.19 0 already paid?
Withholding (.0804 – PNEC Guidelines) 2,765.00 2,745.04 1,295.59 272.69
Mileage (350 miles/month @ 44.5¢ per mile) 2,025.00 1,869.00 201.58 2,848.00 155.75
SUBTOTAL 53,697.00 56,534.34 20,664.97 6,408.00 12512.61
Parsonage Investment Income -4,500.00 -4,500.00 27,072.97 Fred and Ted’s total Salaries & Benefits
TOTAL PASTOR’S SALARY &BENEFITS 49,197.00 52,034.34 22,572.97 TOTAL SALARIES Less Parsonage Income
SECRETARY’S SALARY & BENEFITS: 29,461.37 Difference from original budget
Salary $8.10/hr @ 936 hours (4.5% increase) 7,254.00 7,582.00
Withholding (.0765) 555.00 580.00 13 weeks to 26 weeks: 5 weeks from
Pension (3%) 218.00 228.00 4/30/2006 Salary: 12/1/2006
TOTAL SECRETARY’S SALARY & BENEFITS 8,027.00 8,390.00 $110/week plus expeses for
Apr to July 9/17 trial sermon?
PROGRAMS & OUTREACH: except 7/16
Offering Envelopes 700.00 725.00 + $90/week
July to Dec
Music & Choir Materials 225.00 225.00 plus Christmas Eve
Children & Youth Activities 1,000.00 1,100.00 + $60/month visitation
Church Sponsored Activities 1,150.00 1,500.00 Mileage:
Supply Pastors 0.00 800/month
Office Supplies 3,500.00 3,000.00 (not 400)
Search Committee 5,000.00 5,000.00
CD to finance Search Committee -5,000.00 -5,000.00
TOTAL PROGRAMS AND OUTREACH 6,575.00 6,550.00
BUILDING EXPENSES:
Fuel Oil (Last year’S usage of 2050 Gal X $3.00 est. cost) 5,200.00 6,150.00
Electricity 2,500.00 2,800.00
Snow Removal 600.00 1,500.00
Telephone 600.00 1,200.00
TOTAL BUILDING EXPENSES 8,900.00 11,650.00
INSURANCE:
Building  (35% increase per UCCIB) 2,095.00 2,828.25
Workers Compensation 381.00 381.00
TOTAL INSURANCE 2,476.00 3,209.25
MISCELLANEOUS:
Tax Service 300.00 350.00
Candles, Wine, etc. 800.00 800.00
TOTAL MISCELLANEOUS 1,100.00 1,150.00
TOTAL BUDGET $81,275.00 $87,983.59 $58,522.22 new budget total
AMOUNT NEEDED PER WEEK TO MEET BUDGET $1,562.98 $1,691.99 $1,125.43 New Amt/Week
Consistory Nominees:  Hilbert Eigenbrod, Lynne Stewart, Bob Hight Cemetery Association Nominee:  Dave Myers
I will hasten and not delay to obey your commands. — Psalm 119:60 (NIV)