ST URSULA'S CHURCH - BUDGET FOR 2007

INCOME EXPENDITURE
Budget
2007
Budget
2006
Actual
2006
Budget
2007
Budget
2006
Actual
2006
Pledges & donations 208000 275000 207135 Stipends/remunerations 208025 218750 222164
Collections 19000 16000 23245 Travel 12990 17340 13979
Income from events 29000 33500 30807 Rent 10960 16440 15940
Hall etc 24200 27200 24619 Premises 37090 36350 38429
Telephone 2300 2500 2558
Office 4000 4200 7251
Neuchatel & Thun 5900 5700 5635 Insurance 3100 3300 3070
Vestry and ministry 3480 8670 6150
Junior Church/Youth 2000 2150 1860
Magazine 16400 13100 11903 Magazine 7600 10700 5568
Books/cards 1700 2200 1822 Books/cards 1525 1600 1894
Coffee 2300 2300 2184 Coffee 500 500 397
Miscellaneous 1000 0 3253 Miscellaneous 0 0 1506
Library 700 900 256
Diocese & deanery 18000 15500 16551
Charity 20000 25000 21942
Interest 2970 4200 6786 Miscellaneous financial 400 500 428
Depreciation 2800 4800 2400
Development Fund 10000 10000 10000
TOTAL 310470 379200 317389 345470 379200 372341
SURPLUS DEFICIT 35000 0 54951