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!

2011 Budget

EMMANUEL UCC GENERAL FUND 2010 BUDGET:

Approved at the Annual Meeting of the Congregation on December 13, 2009. 2009 BUDGET 2009 “ACTUAL” 2010 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 500.00 140.86 500.00
TOTAL BENEVOLENCES 5,000.00 4,640.86 5,000.00
PASTOR SALARY & BENEFITS:
Salary 16,565.00 16,565.00 16,565.00
Housing Allowance 32,445.00 32,445.00 33,572.00
Pension (UCC Pension – .14 of salary & housing) 6,861.00 6,861.00 7,019.00
Health Insurance (Pastor Penny’s Family Plan) 9,800.00 9,800.00 10,168.00
Vision Insurance (UCC Plan) 250.00 224.00 250.00
Life and Disability Ins. (Pension Board – .015 sal.&Hsing) 735.00 735.00 752.00
Social Security Withholding (.08 – PNEC Guidelines) 3,921.00 3,921.00 4,011.00
Periodicals, Books & Continuing Ed 250.00 234.00 250.00
Mileage (350 miles/month @ 55¢ per mile) 2,457.00 2,280.00 2,310.00
SUBTOTAL 73,284.00 73,065.00 74,897.00
Parsonage Investment Income ($375/month) -4,500.00 -4,500.00 -4,500.00
TOTAL PASTOR’S SALARY &BENEFITS 68,784.00 68,565.00 70,397.00
SECRETARY’S SALARY & BENEFITS:
Salary ($10.23/hr @ 1,040 hours) 10,400.00 10,400.00 10,640.00
Social Security Withholding (.0765) 795.60 795.60 814.00
Pension (3%) 312.00 312.00 319.00
TOTAL SECRETARY’S SALARY & BENEFITS 11,507.60 11,507.60 11,773.00
PROGRAMS & OUTREACH:
Offering Envelopes 725.00 720.00 725.00
Music & Choir Materials 225.00 162.00 200.00
Organist – approximately 3 hours/week 1,820.00 1,700.00 1,820.00
Children & Youth Activities 1,100.00 964.00 1,000.00
Church Sponsored Activities 1,500.00 1,637.00 1,500.00
Supply Pastors 300.00 330.00 330.00
Office Supplies 2,250.00 1,900.00 2,000.00
TOTAL PROGRAMS AND OUTREACH 7,920.00 7,413.00 7,575.00
BUILDING EXPENSES:
Fuel Oil (2009 projected usage of 2000 gal. x 3.00/gal.) 6,000.00 3,465.00 6,000.00
Electricity (estimated 30% increase per PPL info) 2,800.00 3,201.00 3,900.00
Snow Removal 1,000.00 100.00 1,000.00
Trash Removal 550.00 238.00 450.00
Telephone 1,100.00 890.00 1,000.00
TOTAL BUILDING EXPENSES 11,450.00 7,894.00 12,350.00
INSURANCE:
Building 4,200.00 4,135.00 4,258.00
Workers Compensation 750.00 707.00 1,029.00
TOTAL INSURANCE 4,950.00 4,842.00 5,287.00
MISCELLANEOUS:
Tax Service 375.00 380.00 375.00
Candles, Wine, etc. 1,000.00 747.00 1,000.00
TOTAL MISCELLANEOUS 1,375.00 1,127.00 1,375.00

TOTAL BUDGET

$110,986.60 $105,989.46 $113,757.00
Amount needed based on cumulative income sources – Refer to treasurer’s report in monthly Consistory Minutes $2,134.36 $2,038.26 $2,187.63
Nominations for Consistory: Beverly Kramer, Paul Thomas, Nelson Horwath, Meredith Martin
Nomination for Cemetery Association: Clifford Readler
Explanation of suggested changes for 2010 Budget
1
Office Supplies – Reduce by $250 (With new internet configuration, will need less per month)
2
Fuel Oil – Actual Usage 2008-09 was 1532 gal – keep at 2,000 x $3.00
3
Electricity – Best guestimate is an increase of 30%
4
Trash Removal – $35/month would be $420/year
5
Telephone – Reduce by $100 – With new configuration of single line, unlimited long distance and
DSL, phone bill is currently about $70/month or $840/year
6
Building Insurance went up about $130 for General Fund Portion (1/2 of total premium)
7
Worker’s Comp Insurance will increase approximately $322
Not only so, but we also glory in our sufferings, because we know that suffering produces perseverance; perseverance, character; and character, hope. — Romans 5:3-4 (NIV)