The 2020 budget of $136,000 is largely unchanged over 2019. There are no changes to income projections, including 2019 amounts for General Offering, Other Income, and Missions. The General Offering includes both tithes and offerings, and is considered charitable giving for tax purposes by members, regular attenders and a few outside supporters. Other income includes giving from our national, state, and local partnerships as well as non-charitable giving where goods and services are provided. We take an annual Missions offering to support in-house mission trips and summer missions.
At fxchurch, we are able to give 15% of the General Fund to outside missions causes. We can invest in kingdom work because we aren't making interest payments for brick and mortar. Missions giving includes national/state (7%) and local (3%) partnerships, direct support for global missions (1%), national missions (1%), and state missions (0.5%), as well as supporting area church planting (1%) and other local opportunities (1.5%) such as addiction recovery programs and homeless relief.
The small changes within the 2020 budget involves some juggling between Administrative, Facility, and Staff, however the total of these three KNO categories is unchanged, as are the GRO and SHO line items and totals. Our admin costs are up due to increased accounting overhead and insurance premiums. Facility costs have dropped as some maintenance work was completed in 2019. Our 1% staff increase includes a 2.5% COLA for pastoral staff.
$136K budget unanimously approved on December 29, 2019.
CATEGORY | 2019 | 2020 | % |
---|---|---|---|
INCOME | $136,000 | $136,000 | 0% |
General Fund | $120,000 | $120,000 | |
Other Income | $12,000 | $12,000 | |
Missions | $4,000 | $4,000 | |
EXPENSE | $136,00 | $136,00 | 0% |
GO 15% | $18,000 | $18,000 | 0% |
KNO | $104,500 | $104,500 | 0% |
Administrative | $4,500 | $6,000 | 33% |
Facility | $16,265 | $13, 780 | -15% |
Total Staff | $83,735 | $84,720 | 1% |
Non Housing | $43,132 | $49,012 | |
Lead Pastor Housing | $21,000 | $18,000 | |
Assoc. Pastor Housing | $14,107 | $14,495 | |
Student Pastor Housing | $5,496 | $3,213 | |
SHO | $8,400 | $8,400 | $0 |
Collegiate | $3,000 | $3,000 | |
Communications | $600 | $600 | |
Hospitality | $600 | $600 | |
Mission Trips | $4,000 | $4,000 | |
Outreach | $200 | $200 | |
GRO | $5,100 | $5,100 | 0% |
Arts | $3,000 | $3,000 | |
Classes | $100 | $100 | |
Fellowship | $300 | $300 | |
Groups | $200 | $200 | |
Kids | $500 | $500 | |
Youth | $1,000 | $1,000 | |
ZERO | $0 | $0 |