170 likes | 376 Vues
Aerial. Front. South-west corner & Capilano Rd. Middle of parking lot (approx. 30 stalls). North-east corner. Basement. Baptism Tank. Sanctuary. 估計. Deficit 2006 – 2009 (不敷) ( if BOCE is excluded). 2006 $15,711.00 2007 $10,731.00 2008 $ 22,554.00 Sub-total $48,996.00
E N D
Baptism Tank Sanctuary
Deficit 2006 – 2009 (不敷)(if BOCE is excluded) 2006 $15,711.00 2007 $10,731.00 2008 $22,554.00 Sub-total $48,996.00 2009 $39,736.00 ? Total$88,732.00 ?
Development Funds建堂基金 2005200620072008 結餘$177,012 $204,984 $252,544 $281,214 Balance 增長15.8% 23.2%11.3% Growth
Comparison NameLot SizeAssessm’t NSBCMBC 7,000’ $1.05M Bridge Community Church 33,000’ $1.06M Canon Heights Church 25,000’ $1.23M
Payment Calculator (separate)
Estimated Budget OverviewScenario 1 (if $2,800,000) Purchase Price $2,800,000 Renovation & Misc. Cost $ 300,000 $3,100,000 Development Fund $ 280,000 Finance from MB $ 750,000 Pledge from congregation $2,070,000 $3,100,000
Estimated Budget Overview Scenario 2 (if $2,400,000) Purchase Price $2,400,000 Renovation & Misc. Cost $ 300,000 $2,700,000 Development Fund $ 280,000 Finance from MB $ 750,000 Pledge from congregation $1,670,000 $2,700,000
Estimated Budget Overview Scenario 3 (if $2,000,000) Purchase Price $2,000,000 Renovation & Misc. Cost $ 300,000 $2,300,000 Development Fund $ 280,000 Finance from MB $ 750,000 Pledge from congregation $1,270,000 $2,300,000