KNOLLWOOD BAPTIST CHURCH PROPOSED MINISTRY

2y ago
49 Views
2 Downloads
1.30 MB
7 Pages
Last View : 3d ago
Last Download : 5m ago
Upload by : Aiyana Dorn
Transcription

KNOLLWOOD BAPTIST CHURCHPROPOSED MINISTRY PLAN2021

2021 Revised Proposed Ministry PlanUpdated: 1/21/2021Approved 2020PlanIncomeReceiptsTTWS Support of Facility - MaintenanceOther Revenue & Facility UseMissional Support of Facility UseTotal Income 2020 Actual1,540,03810,0005,0001,555,038 1,545,6029,1676,5381,561,306Proposed2021 Plan 1,561,68910,000 1,571,689ExpensesMissionsPersonnelFacilitiesActive MinistriesOffice / AdminMajor Maint/ Organ ReserveTotal ExpensesApproved 2020Plan 154,004859,049296,670153,79664,42027,100 1,555,038Net Income % ofTotalIncome10%55%19%10%4%2%100%-2020 Actual154,560774,003225,47571,42661,60327,100 1,314,168 Does not include TTWS income or expensesPage 1 of 6247,139% ofTotalProposedIncome2021 Plan10% 0084% 1,571,68916%100%% ofTotalIncome10%55%19%10%5%2%100%

Approved 2020PlanMissionsBaptist PartnersAlliance of BaptistsAmerican Baptist ChurchesAmos Health & HopeBaptist News GlobalBaptist World AllianceBaptist Joint CommitteeCooperative Baptist FellowshipCBF North CarolinaNC Baptist Women in MinistryNC Baptist Men Disaster ReliefCounselingCareNet of the TriadLove Out LoudTrinity CenterEducation & EmpowermentBolton PartnershipiCan HouseImprintsNC Council of ChurchesW-S Enrichment CenterEmergency AssistanceBattered Women's ShelterBethesda CenterCity With DwellingsCrisis Control MinistryHabitat For HumanitySamaritan MinistriesSecond Harvest Food BankSECU HouseWorld Relief, TriadRehabForsyth Jail & Prison MinistriesTheological EducationWake Forest Divinity SchoolOtherChurchwide Mission ProjectsDiscretionary FundsShepherd's CenterTotal Missions Proposed2021 Plan2020 Actual 4,0004,6004,6002,0004,5005,0009,2004,0002,5002,500 0156,169Page 2 of 6

Approved 2020PlanPersonnelSalariesAdmin Salaries / Housing AllowancePastoral Ministry ExpenseTotal Admin. StaffProfessional EnrichmentSenior MinisterFaith FormationMinister Youth & RecreationMusic MinisterChildren's Ministry AssociateMusic Ministry AssociateMinister to Senior AdultsChurch AdministratorTotal Professional EnrichmentOtherContingency/Future BonusesMusic Organist SubstituteTemp Office HelpSocial SecurityRetirementSound TechChristmas BonusesGroup InsurancesWorker's CompensationContingency PersonnelContingency CustodialStaff DevelopmentSabbaticalSearch Committee ExpensesTotal OtherTotal Personnel Proposed2021 Plan2020 Actual625,6761,626627,302 260107180197744 417 0002,0001,5005,0003,000173,019 45,957 0002,0001,5005,0003,000174,400 859,049 774,003 870,520 670,4047,500677,904 1,2506251,2501,2501,2506256251,2508,125 Page 3 of 6 2508,125

Approved 2020PlanActive MinistriesAcolytesAgapeAll God's ChildrenArts FestivalArts & HeartsAudio VisualBackground ChecksBaptism Ministry TeamChild CareChildren's MinistryCommunionCub ScoutsChurch With a DifferenceDiaconateFaith FormationFlowersHealth & WellnessHistory & ArchivesKitchen ExpensesKnollwood CaresLibrary Media CenterNew Member IntegrationSeed Money for New Ministry TeamsSpecial EventsSenior Adult MinistrySew & So'sStewardship DevelopmentYouth MinistryYouth FoodWeb Site/ PublicityWed Night Sun Morning FellowshipWellness & RecreationWomen's RetreatWorship & MusicTotal Active Ministries 796Page 4 of 6Proposed2021 Plan2020 Actual 571,426 7510,5001,5007,40019,3002,0002,50029,875149,506

Approved 2020PlanOffice ExpensesComputer ReplacementPayroll Processing FeesAudit ExpenseOffice OperatingTotal Office ExpensesFacilities ExpenseElectricityWater / Storm WaterGasCleaning SuppliesLawn MaintenanceMemorial Garden MaintenanceTelephoneRepairs & MaintenanceProperty InsuranceTransportationWCC HostContract MaintenanceJanitorialPest ControlTotal Facilities ExpenseMajor Maintenance ReserveMaintenance ReserveOrgan ReserveTotal Major Maintenance Reserve 4,5003,92056,00064,420 03,0007,02016,80053,0001,100296,670 25,0002,10027,100 Page 5 of 6Proposed2021 Plan2020 Actual 4,5005,0503752,01661,603 73,2107653,09015,3551,320225,475 25,0002,10027,100 1,370291,39525,0002,10027,100

Approved 2020PlanProposed2021 Plan2020 ActualKnollwood Baptist Church PreschoolProposed 2021 Budget - not included in the overall Ministry PlanReceiptsTuitionTTWS Debt Forgiveness (PPP Loan)Registration / Activity FeesLunch BunchSummer ProgramTotal ReceiptsDisbursementsSalariesLunch BunchSocial nt & SuppliesMaintenance to KBCTotal Disbursements 359,935 21,22526,00018,500425,660 5,660Net Income 158,396144,95621,51610,469(520)334,817 270,8466,06117,3571,7793120,2909,2869,167334,817 Page 6 of 6- 215,540 19,00012,900247,440 216,69011,4002,3006,0001,05010,000247,440

Baptist News Global 1,000 2,000 1,000 Baptist World Alliance 4,500 4,500 4,500 . CareNet of the Triad 3,500 3,500 3,500 Love Out Loud 2,500 1,500 2,500 . Knollwood Baptist Church Preschool Proposed

Related Documents:

baptist healthcare system, inc. d/b/a baptist health corbin, baptist health la grange, baptist health lexington, baptist health louisville, baptist health paducah, and baptist health floyd; and baptist health madisonville, inc. d/b/a baptist health madisonville; and baptist health richmond, inc. d/b/a baptist health richmond; and

Peace Missionary Baptist Church Community Baptist Church North East Baptist Church Greater New Birth Baptist Church St. Johns Missionary Baptist Church Lincoln Memorial-Baptist Church Mt. Gilead Baptist Church West Durham Baptist Church New Metropolitan Faith Winners Baptist Church Mount

Baptist World Alliance 4,500 4,500 4,500 Baptist Joint Committee 5,000 5,000 5,000 . CareNet of the Triad 3,500 3,500 3,500 Missionary Counseling Service 2,500 1,251 2,500 . Knollwood Baptist Church Preschool 2020 Bu

0.00 Ogreeta Baptist Church 0.00 0.00 Boiling Springs Baptist Church 1,200.00 4,789.00 Old Shooting Creek Baptist Church 2,374.19 0.00 Downings Creek Baptist Church 0.00 0.00 Peachtree Memorial Baptist Church 16,096.87 2500.00 Ebenezer Baptist Church 3,618.25 1,000.00 Pilgrim Baptist Church 100.00 881.78

First Baptist Church, Pottstown, PA First Baptist Church, Littleton, MA Circle of Faith, St. Petersburg, FL University Baptist Church, Charlottesville, VA Grace Baptist Church, Statesville, NC Pine Street Church, Boulder, CO First Baptist Church, Greenville, SC Grace

—The Rev. Dwight Davidson, United Church of Granville, OH New Member Churches since 2019: Grace Baptist Church San Jose, CA Chico First Baptist Church Chico, CA Jacksonville Campus Ministry Jacksonville, FL United Campus Ministry Billings, MT First Baptist Church Pottstown, PA First Baptist Church Littleton, MA

Antioch Missionary Baptist Church Mobile. AL Deaconess. Annie Lois Boswell. Antioch Baptist Church Troy. AL Deaconess. Edith Seallings. Bethlehem Baptist Church Phenix CityAL. Deaconess Synethia. Pettaway Ebenezer Missionary Baptist Church. Selma AL. Deaconness Calvenia Rice. Carter St. Andrew Primitive Baptist Church.

accounting equation as shown above. The accounting equation is a simple expression of the fact that at any point in time the assets of the entity will be equal to its liabilities plus its equity. The transactions of a new business entity in its first five days are as follows: Required: