K of C Council 3928 **2026** | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | |
Actual | Actual | Actual | Actual | Actual | Actual | Budget | ||
REVENUES: | ||||||||
Dues | 4,068 | 4,233 | 3,454 | 3,581 | 3,153 | 2,614 | 3,000 | |
Carnival | 4,050 | 0 | 5,815 | 5,287 | 5,553 | 4,928 | 4,800 | |
Dance/Event(s) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Donations (Coffee Hour) | 530 | 0 | 108 | 202 | 610 | 601 | 600 | |
Donations (Miscellaneous) | 1,070 | 1,920 | 883 | 7,950 | 2,453 | 4,059 | 0 | |
Fish Fry | 348 | 1,414 | 0 | 595 | 0 | 500 | 800 | |
Tootsie Roll | 1,852 | 851 | 1,927 | 3,491 | 935 | 559 | 1,200 | |
Vocations | 1,369 | 1,350 | 1,350 | 1,350 | 1,350 | 1,350 | 1,350 | |
All Other | 200 | 91 | 134 | 1,337 | 209 | 603 | 0 | |
TOTAL REVENUES | 13,488 | 9,859 | 13,671 | 23,793 | 14,263 | 15,214 | 11,750 | |
EXPENDITURES: | ||||||||
Advertisements | 400 | 0 | 400 | 400 | 400 | 150 | 400 | |
Church Masses | 240 | 240 | 240 | 240 | 240 | 240 | 240 | |
Coffee Hours | 725 | 0 | 462 | 398 | 682 | 263 | 450 | |
Columbus Club | 1,000 | 500 | 500 | 500 | 500 | 500 | 500 | |
Donations | 1,679 | 2,745 | 1,651 | 13,855 | 2,860 | 4,183 | 1,000 | |
Easter Egg Hunt | 200 | 0 | 0 | 200 | 0 | 0 | 200 | |
Financial Secretary Salary (10%) | 0 | 0 | 0 | 0 | 0 | 261 | 300 | |
Food/Libation | 391 | 426 | 755 | 626 | 286 | 287 | 325 | |
Insurance | 278 | 330 | 242 | 224 | 244 | 256 | 275 | |
Newsletter | 0 | 60 | 0 | 32 | 57 | 0 | 75 | |
Officer Installation | 198 | 0 | 120 | 0 | 0 | 0 | 200 | |
Parish Events | 750 | 852 | 762 | 862 | 1,000 | |||
Per Capita - Supreme(Inc Cath Adv) | 711 | 0 | 156 | 687 | 660 | 616 | 650 | |
State | 1,091 | 1,007 | 1,165 | 0 | 1,171 | 1,051 | 1,100 | |
Postage | 121 | 132 | 130 | 60 | 134 | 102 | 150 | |
Scholarship(s) | 2,000 | 2,000 | 2,000 | 2,000 | 3,000 | 3,500 | 1,500 | |
Supplies | 167 | 114 | 808 | 36 | 267 | 352 | 325 | |
Tootsie Roll | 1,852 | 851 | 1,927 | 3,491 | 935 | 559 | 1,200 | |
Vocations | 1,369 | 1,350 | 1,350 | 1,350 | 1,350 | 1,350 | 1,350 | |
Transfers | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
All Other | 1,146 | 280 | 1,228 | 1,954 | 374 | 920 | 500 | |
TOTAL EXPENDITURES | 13,568 | 10,036 | 13,884 | 26,904 | 13,923 | 15,452 | 11,740 | |
Revenues Over/(Under) Expenditures | -80 | -177 | -213 | -3,112 | 340 | -238 | 10 |