ST URSULA'S CHURCH - BUDGET FOR 2008

INCOME EXPENDITURE
Budget
2008
Budget
2007
Actual
2007
Budget
2008
Budget
2007
Actual
2007
Pledges & donations 187500 208000 180005 Stipends/remunerations 103600 208525 178094
Collections 19000 19000 45789 Provision for Ministry (previously Rent) 50000 10960 11303
Income from events 32000 29000 33327 Travel 8700 12490 9216
Hall Contributions, etc 24000 24200 25324 Premises 46000 37090 31222
Telephone 1700 2300 2355
Office 4500 4000 5799
Neuchatel & Thun 3500 5900 6162 Insurance 3100 3100 3592
Vestry and ministry 4280 3480 3342
Junior Church/Youth 2500 2000 2492
Magazine 13500 16400 13146 Magazine 7600 7600 6005
Books/cards 1200 1700 1331 Books/cards 1020 1525 1649
Coffee 2300 2300 2577 Coffee 500 500 369
Miscellaneous 0 1000 197 Library 700 700 1987
Diocese & deanery 19000 18000 16948
Charity 20000 20000 22961
Interest 2550 2970 4326 Miscellaneous financial 430 400 2396
Depreciation 1920 2800 2400
Provision for Reserves 50000 0
Development Fund 10000 10000 10000
 
TOTAL 285550 310470 312183 285550 345470 312128
 
SURPLUS 55 DEFICIT 0 35000