| Dec '06 - Nov 07 | |||||||
| Ordinary Income/Expense | |||||||
| Income | |||||||
| 4010 · Sales Books/Tapes/Merchdse | 2,678.88 | ||||||
| 4070 · Offerings | |||||||
| 4073 · Building Fund | 820.00 | ||||||
| 4070 · Offerings - Other | 70,625.51 | ||||||
| Total 4070 · Offerings | 71,445.51 | ||||||
| 4076 · Paid Event | |||||||
| 4112 · Donation use | 6,311.22 | ||||||
| 4076 · Paid Event - Other | 4.00 | ||||||
| Total 4076 · Paid Event | 6,315.22 | ||||||
| 4080 · AGM Minister Fee | 195.00 | ||||||
| 9997 · discount | 0.00 | ||||||
| Total Income | 80,634.61 | ||||||
| Cost of Goods Sold | |||||||
| 5000 · Cost of Goods Sold | 96.29 | ||||||
| Total COGS | 96.29 | ||||||
| Gross Profit | 80,538.32 | ||||||
| Expense | |||||||
| 6020 · Advertising | |||||||
| 6260 · Printing and Reproduction | 43.00 | ||||||
| 6020 · Advertising - Other | 964.20 | ||||||
| Total 6020 · Advertising | 1,007.20 | ||||||
| 6080 · Benevolence Fund | 22.65 | ||||||
| 6090 · Books, Tapes and Mdse Exp | 58.71 | ||||||
| 6096 · Merchant Account Charges | 500.00 | ||||||
| 6110 · Automobile Expense | |||||||
| mileage · Mileage | 1,557.35 | ||||||
| 6110 · Automobile Expense - Other | 801.74 | ||||||
| Total 6110 · Automobile Expense | 2,359.09 | ||||||
| 6170 · Equipment Rental | 0.00 | ||||||
| 6180 · Insurance | |||||||
| 6410 · Church Liability | 2,787.50 | ||||||
| 6415 · Auto Insurance | 683.70 | ||||||
| 6420 · Parsonage Liability | 342.99 | ||||||
| 6421 · Life Insurance | 622.20 | ||||||
| 6180 · Insurance - Other | 148.00 | ||||||
| Total 6180 · Insurance | 4,584.39 | ||||||
| 6200 · Interest Expense | |||||||
| 6220 · Loan Interest | 3,073.10 | ||||||
| 6375 · Mortgage | 14,947.02 | ||||||
| Total 6200 · Interest Expense | 18,020.12 | ||||||
| 6222 · Subscriptions | 169.73 | ||||||
| 6230 · Licenses and Permits | |||||||
| 6231 · Membership Fees | 144.95 | ||||||
| 6230 · Licenses and Permits - Other | 180.50 | ||||||
| Total 6230 · Licenses and Permits | 325.45 | ||||||
| 6250 · Postage and Delivery | 5.87 | ||||||
| 6270 · Professional Fees | |||||||
| 6650 · Accounting | 300.00 | ||||||
| Total 6270 · Professional Fees | 300.00 | ||||||
| 6272 · Honoraria / Missions | |||||||
| 6273 · McNaughton | 150.00 | ||||||
| 6274 · Harvest Time Ministries | 770.50 | ||||||
| 6278 · African Ministriess | 100.00 | ||||||
| 6279 · Himalayan International | 150.00 | ||||||
| 6272 · Honoraria / Missions - Other | 1,113.00 | ||||||
| Total 6272 · Honoraria / Missions | 2,283.50 | ||||||
| 6300 · Repairs | |||||||
| 6310 · Building & Grounds Repairs | 17,333.83 | ||||||
| 6320 · Computer Repairs | 5,950.00 | ||||||
| 6330 · Equipment Repairs | 687.50 | ||||||
| 6300 · Repairs - Other | 550.00 | ||||||
| Total 6300 · Repairs | 24,521.33 | ||||||
| 6340 · Telephone | |||||||
| 6880 · Email Account | 4,082.10 | ||||||
| 6883 · Church | 1,591.61 | ||||||
| 6340 · Telephone - Other | 103.87 | ||||||
| Total 6340 · Telephone | 5,777.58 | ||||||
| 6350 · Travel & Ent | |||||||
| 6370 · Meals | 76.90 | ||||||
| 6350 · Travel & Ent - Other | 149.57 | ||||||
| Total 6350 · Travel & Ent | 226.47 | ||||||
| 6390 · Utilities | |||||||
| Church Utilities | |||||||
| 6959 · Gas & Electric | 1,945.40 | ||||||
| 6960 · Water & Sewer | 725.45 | ||||||
| Church Utilities - Other | 4,414.51 | ||||||
| Total Church Utilities | 7,085.36 | ||||||
| Parsonage Utilities | |||||||
| 6947 · Water | 157.34 | ||||||
| Parsonage Utilities - Other | 734.59 | ||||||
| Total Parsonage Utilities | 891.93 | ||||||
| Total 6390 · Utilities | 7,977.29 | ||||||
| 6560 · Payroll Expenses | 1,988.34 | ||||||
| 6580 · Payroll Taxes | |||||||
| 6585 · FICA | 123.29 | ||||||
| 6595 · Medicare | 28.83 | ||||||
| Total 6580 · Payroll Taxes | 152.12 | ||||||
| 6752 · Shipping | -524.00 | ||||||
| 6770 · Supplies | |||||||
| 6760 · Children's Ministry | |||||||
| 6658 · Refreshments | 201.38 | ||||||
| 6760 · Children's Ministry - Other | 96.41 | ||||||
| Total 6760 · Children's Ministry | 297.79 | ||||||
| 6765 · Youth Ministry | 158.80 | ||||||
| 6767 · Coffee House | 459.76 | ||||||
| 6768 · Church Supplies | 665.63 | ||||||
| 6775 · Ministry | 332.96 | ||||||
| 6790 · Office | 961.47 | ||||||
| 6770 · Supplies - Other | 75.00 | ||||||
| Total 6770 · Supplies | 2,951.41 | ||||||
| 8100 · Housing Allowance | 842.63 | ||||||
| 8150 · Medical | 700.00 | ||||||
| 8193 · IL 1040ES Tax Payment | 150.00 | ||||||
| Parking · Parking & Tolls | 24.00 | ||||||
| Total Expense | 74,423.88 | ||||||
| Net Ordinary Income | 6,114.44 | ||||||
| Other Income/Expense | |||||||
| Other Income | |||||||
| 7010 · Interest Income | 32.92 | ||||||
| 7030 · Other Income | |||||||
| refund | 6,754.45 | ||||||
| 7030 · Other Income - Other | 448.55 | ||||||
| Total 7030 · Other Income | 7,203.00 | ||||||
| Total Other Income | 7,235.92 | ||||||
| Other Expense | |||||||
| 8010 · Other Expenses | 154.00 | ||||||
| Total Other Expense | 154.00 | ||||||
| Net Other Income | 7,081.92 | ||||||
| Net Income | 13,196.36 | ||||||