INCOME COMPARISON

INCOME 2021 2020
Interest Income (Money Market) $0 $0
Church Plant $49,149 $32,350
Department Income $67,268 $64,322
Missions $6,106 $7,193
Rental Income $10,400 $11,750
Tithes & Undesignated $615,012 $602,275
Transfer from Rooted to SJA $64,300 $46,580
PPP Loan $88,515 $82,750
EIDL Loan N/A $10,000
SBA Loan N/A $24,900
Sale of Home Proceeds $233,368 N/A

TOTAL INCOME

$1,134,118 $882,120

EXPENSES COMPARISON

EXPENSES 2021 2020
Transfer to Rooted $49,149 $33,790
Contract Services $3,746 $3,286
Employee Salary & Benefits $442,688 $449,315
Facilities & Equipment $119,641 $118,716
Office & General Expense $64,479 $48,117
Ministry Expenses $53,404 $28,243
Mission $6,897 $6,037
Interest Expense / Other $140,195 $93,023
Mortgage $115,122 $93,023
Closing Costs / Other $0 $28,864
Promissory Note $863 $1314

TOTAL EXPENSES

$996,184

$780,527

NET INCOME

$137,934

$101,427

BALANCE SHEET

BALANCE SHEET 2021 2020
Assets
Current Assets $178,267 $109,126
Fixed Assets $4,243,046 $4,373,030
Total Assets $4,421,313 $4,482,156
Liabilities
Current Liabilities $30,500 $52,542
Long-Term Liabilities $2,572,629 $2,725,183
Total $2,603,130 $2,783,675
Equity
Retained Earnings & Income $1,818,183 $1,698,480
TOTAL LIABILITIES & EQUITY $4,421,313 $4,482,156

INCOME COMPARISON

INCOME 2021 2020
Missions N/A $175
Building Fund $8,434 N/A
Tithes & Undesignated $65,915 $48,806
Tithes through SJA $45,590 $33,923
TOTAL INCOME $120,272 $82,804

EXPENSES COMPARISON

EXPENSES 2021 2020
Employee Benefits N/A $4,415
Facilities & Equipment $6,734 $5,992
Office & General Expenses $75,934 $52,264
Operations $6,218 N/A
Ministry Dept. Expenses $14,078 $10,281
Missions $73 $550
TOTAL EXPENSES $103,037 $76,491
NET INCOME $17,235 $6,412

BALANCE SHEET

BALANCE SHEET 2021 2020
Assets
Current Assets $39,293 $25,949
Other Assets $50,000 $50,000
Total Assets $89,293 $75,949
Liabilities
Long-Term Liabilities $46,693 $50,000
Total $46,693 $50,000
Equity
Retained Earnings & Income $42,600 $25,949
TOTAL LIABILITIES & EQUITY $89,293 $75,949
TOP