| MONTHLY FINANCIAL REPORT | March 2012 |
|
Year to Date through March
|
|
Year to Date |
| Donations: |
Actual 12 |
Actual 11 |
Difference |
|
Actual |
Budget |
Difference |
| General Tithes (includes Home Missions) |
$1,346,518 |
$1,333,050 |
$13,468 |
|
$1,346,518 |
$1,383,641 |
-$37,123 |
| World Missions (excludes short-term trips) |
$417,081 |
$371,291 |
$45,790 |
|
$417,081 |
$340,690 |
$76,391 |
| Subtotal |
$1,763,599 |
$1,704,341 |
$59,258 |
|
|
|
|
| Designated (excludes Capital Campaign) |
$50,711 |
$69,082 |
-$18,371 |
|
|
|
|
| Total Donations |
$1,814,310 |
$1,773,423 |
$40,887 |
|
$1,763,599 |
$1,724,331 |
$39,268 |
|
|
|
|
| Spending |
|
|
|
|
|
|
|
| General & Home Missions (excludes debt service payments) |
$1,828,565 |
$1,785,515 |
$43,050 |
|
$1,828,565 |
$1,870,762 |
-$42,197 |
| World Missions (excludes short-term trips) |
$552,046 |
$453,585 |
$98,461 |
|
$552,046 |
$523,618 |
$28,428 |
| Subtotal |
$2,380,611 |
$2,239,100 |
$141,511 |
|
|
|
|
| Designated Gifts (excludes Capital Campaign) |
$31,192 |
$299,619 |
-$268,427 |
|
|
|
|
| Spending in above categories from Donations |
$2,411,803 |
$2,538,719 |
-$126,916 |
|
$2,380,611 |
$2,394,380 |
-$13,769 |
| Net cash flow |
|
|
-$617,012 Donations exceed (falls short of) expenses by: -$482,047 General & Home Missions -$134,965 World Missions |
| Cash Balances |
$1,361,020 |
$2,048,746 |
-$687,725 |
|
Capital Campaign |
| Loan Balances (excludes Capital Campaign) |
$0 |
$0 |
$0 |
|
Donations |
(Note 1) |
$2,678,649 |
| Net Cash Balances* |
$1,361,020 |
$2,048,746 |
-$687,725 |
|
Spending |
|
$3,512,773 |
| *Includes Reserves set aside |
$1,123,000 |
$1,157,000 |
-$34,000 |
|
Amount Needed |
-$834,124 |
| Working Capital |
$238,020 |
$891,746 |
-$653,725 |
|
Construction Loan (Note 2)
|
$834,492 |
|
(Note 1) Non-Pledged Donations |
$432,948 |
| |
(Note 2) Draws on Construction Loan |
$46,000 |
|
(Note 3) Capital Campaign pledge amount |
$4,685,315 |