Posted 01/02/2002

Balance Sheet
Churches of God Cyber Auxiliary
December 31, 2001

Current Assets:


  Cash         (See Note 1)


$     2,537.09

  Deposits & Prepaids





Total Current Assets


$     2,538.09





  Surplus (Deficit) retained from prior years


$     1,255.89


  Current year:



$     4,177.18


    Less: Expenses





  Current Year Surplus (Deficit)






Total Surplus (Deficit) retained


$     2,538.09



Total Equities


$     2,538.09



Statement of Receipts & Expenses
Churches of God Cyber Auxiliary
For period from January 1, 2001 through December 31, 2001

Contributions Received


$     4,177.18

Less Expenses:


  Equipment Expense (Note 2)

$       289.98


  Software Expense



  Consulting expense (Note 3)



  Cybercast Telephone Expense



  ISP Co-Locate Expense (Note 4)



  Office Expense



  Bank Expense



  Legal & Registration Fees



  P.O.Box Rental Expense





Total Expenses





Total Contributions less Expenses (Deficit)


$     1,282.20




Financial Statement Notes
Churches of God Cyber Auxiliary
For period from January 1, 2001 through December 31, 2001

Note 1:
In the month of December a letter was sent out to the churches doing live cybercast of Sabbath services informing them of the need to expand the server capacity of CGCA (see note 5). The report projected a need of about $2300.00 to purchase a second 60 stream RealNetworks Realsystem Server Plus. As a result of the report CGCA received a promise of $1600.00 on Sunday, December 30, and received $400.00 in the mail on December 31. Based upon the promise of $1600.00 being received the first week of January, 2002 the Realsystem Server Plus was ordered December 31, 2001 at a 20% discounted price of ($1995.00 less 20% discount) $1,596.00. Installation of the new Realserver software is expected to be completed during the first week of January. The cash on hand at the end of December 31 is planned for disbursement the first week of January, 2002 in the following manner.

Anticipated Cash Flow For First Week of January, 2002
Cash Balance 12-31-2001  

$       2,537.09

Less Planned Expenditures:    

ISP Co-Location fee (6 months in advance, $190.00 * 6)

$     1,140.00


Purchase Realnetworks Annual Updates & Service agreement for first RealNetworks Server Plus package at 20% discount.



Purchase Realnetworks Annual Updates & Service agreement for second RealNetworks Server Plus package at 20% discount.



Total Planned Expenditures



Projected Cash Balance after planned expenditures,
      not including purchase of new server software.


$         120.29


Expected Receipt of $1600.00 for purchase of
      RealNetworks Server Plus.

$   1,600.00


Less: Cost of RealNetworks Server Plus




Total planned cash balance after expenditures


$       124.29



Purchase of the Real Server is currently planned with only $2,000.00 of the projected need of $2,300.00 by using a portion of the cash balance maintained for emergency expenditures. The expenditures listed above are being made with the expectation that more funds will be received for use in order to meet ongoing operating expenses. Each month CGCA is projecting to pay an additional $100.00 to a second ISP for services required for the second Real Server. A balance of about $500.00 should be maintained for emergencies. The cash balance needs to increase so that enough is on hand when budgeted expenditures come due, unexpected purchases are required and upgrades are needed.

Note 2:
March 31 CGCA purchased and installed a replacement Athalon power supply for $150.00. The old one quit working properly. In September the disk drive on the computer was becoming dangerously full so a new 40 gig IDE drive was purchased and installed. The drive cost 139.98 and installation was $50.00 (see Note 3).

Note 3:
During March 2001 CGCA upgraded their RealNetworks Server. CGCA paid Chris Newbill $100.00 to do the installation. In September, prior to the Feast of Tabernacles, CGCA purchased another 40 gig IDE and spent $50.00 for installation.

Note 4:
As of July, 2001 CGCA began to be invoiced $250.00 per month for co-locating CGCA's logos computer with Prior months CGCA had been paying $150.00 per month. After negotiation agreed to accept $190.00 per month and count $60.00 as a tax deductible contribution provided payment be made for six months. On July 12, 2001 CGCA paid for six months of service with a check for $1,140.00 plus a letter acknowledging $360.00 charitable contribution.

Note 5:
The following report was sent in December, 2001 to the churches doing live cybercast of Sabbath services.


You are being sent this e-mail as a producer of live content cybercast events over the Churches of God Cyber Auxiliary (CGCA) server. CGCA offers its services free of charge. We are supported by freewill contributions of churches and individuals that believe in the value of the services provided by CGCA. As a live content provider we think it is vital you are aware of the needs CGCA has to expand its server capacity and the factors involved in this decision.

Expanding Server Capacity

As many of you probably know, the Churches of God Cyber Auxiliary’ (CGCA) server has been being utilized at full capacity during portions of the hours between 11:30 AM and 2:30 PM over the last several Sabbaths. Many who are attempting to access within this time frame are not able to make connection. At the peak usage seven different churches are cybercasting simultaneously with various numbers of listeners for each church tuning in for Sabbath services via the internet. The present server owned by CGCA can handle up to 60 simultaneous listener connections.

In order to meet the expanding usage demands on the services Churches of God Cyber Auxiliary has been able to provide to date, we must make some decisions. In making those decisions it has been helpful to consider who benefits from the live cybercast of Sabbath services and bible studies.

Feeding the Flock & Spreading the Gospel

Local church congregations currently serve four primary live cybercast audience targets for Sabbath church services, Bible studies and special events such as young adult and family gathering for bible studies and seminars, or the Feast of Tabernacles:

    • Local congregation members who regularly or occasionally are unable to attend due to illness or other reasons. As the mean age of the church congregation members goes up the importance of this need will grow;
    • Members from anywhere else in the world who occasionally or regularly are shut-in or want to hear additional messages on the Sabbath beyond what they get from their local congregation. This could include other local congregations. For example, at the Feast of Tabernacles in Kelowna, BC, Canada in 2001, a live video/audio cybercast was provided to a UCGIA group meeting in Regina, Saskatchewan, Canada;
    • Individuals not willing to attend or without a local congregation use the live cybercast for weekly Sabbath service or other live events;
    • Internet surfers and researchers who find our sermon archives and live cybercast web sites through search engines or word of mouth. As an example, this week, the December 15, 2001 Sabbath service, was attended by a young man who’s first contact with the church resulted from searching the web and finding Spokane’s local church web site.

The expectation is, as more congregations are able to gain access to equipment and skilled volunteers they will begin to serve their shut-in members through live and archived cybercasts. As they serve their local congregation shut-ins, the other targeted audiences will automatically benefit. Three options have been suggested for dealing with current capacity limitations.

One idea proposed is to level the load by limiting the congregations that are allowed to cybercast to assigned time slots scheduled throughout the day. Another way of leveling the load is to have local congregations alternate on a biweekly schedule. Neither of these options are ideal. The primary consideration against alternating schedules or time slot adjustments is that Sabbath worship service and speaker schedules are normally set with the needs of the congregation in mind. As mentioned above the primary use and purpose of the cybercast is for those who are part of, but not able to attend congregation services. Varied schedules will likely be confusing and difficult for those with the highest cybercast priority. Others outside the local congregation also tend to tune into a certain congregation week after week for services. Limiting access for these listeners to only some of the services of a certain congregation will be frustrating and detract from the benefit of the cybercast.

In keeping the needs of cybercast listeners in mind the best option is expansion of current server cybercast capacity. This can be accomplished by purchasing an additional 60 stream Realnetworks Server Plus software license. We have another ISP (arranged through Dan Deininger’s company) that will allow us to install the server software onto their server. They will charge us for bandwidth usage which is expected to run about $100.00 per month. Realnetworks is offering us the server software with a one-year updates and service agreement at a 20% discount below their retail price. Our initial costs to add the additional 60 streams will be a little over $2,300.00.



RealSystem Server Plus ($1995 less 20%)

$ 1,596.00

RealNetworks Updates & Support ($798 less 20%)


Installation expense estimate


Total initial expense for additional 60 stream server

$ 2,309.40

Currently CGCA spends $190.00 per month, or $2,280.00 per year, for server co-location fees. The annual RealNetworks Server technical support agreement with RealNetworks runs about $798.00 per year. Co-location fees for 2002 could increase to $230 or $250 per month. In addition, local technical support varies from year to year. A reasonable estimate would range from $500 to $700 annually. CGCA is not charged extra for bandwidth use, therefore, any variable expenses are either non-existent or not material. This is the same server on which CGCA also hosts many other congregational web sites. Some of these are not cybercasting, but some such as Phoenix and Tucson do put up sermon archives.

Estimated direct fixed expenses for the existing CGCA server.



Co-location Fees (Annual)

$ 2,280.00

RealNetworks Tech. Support (with 20% discount)


Local Tech. Support estimate


Total estimated Annual direct fixed expenses

$ 3,418.00

Note: Co-location fees are calculated based on the current rate of $190.00 per month. The rate may increase $40.00 to $60.00 per month, or from $480.00 to $720.00 for the year, during 2002.

The most significant expense for the second 60 stream server is expected to be band-width usage charges. Currently we are estimating those expenses will run about $100.00 per month or $1,200.00 per year. The other regular direct annual expenses of maintaining the second server will be about the same as for the first server. We will still need to pay for annual upgrades and support to RealNetworks and possibly some additional maintenance costs. Maintenance costs for the second server are estimated to be negligible.



Co-location Fees (Annual variable expense based on band width usage)

$ 1,200.00

RealNetworks Tech. Support (with 20% discount)


Local Tech. Support estimate


Total estimated Annual direct fixed expenses

$ 2,038.40

With the expansion to a second 60 stream server, CGCA’s annual budget for cybercast expense for 2002 will be about $7,127.00.



Annual fixed direct expense for existing server

$ 3,418.00

Capital expenditures to purchase second server


2002 Annual expense for 2nd server (see note)


Total estimated 2002 cybercast expenditures

$ 7,127.40

Note: 2nd server co-location expense is variable depending on how much band width is actually used. We estimate our costs will be about $100.00 per month. The $1400.00 does not include the RealNetworks annual upgrades and support expense of $638.40. The $638.40 for the first year is included in the purchase price for the RealNetworks server. Subsequent year budgets will include RealNetworks annual upgrades and support expenses.

At present CGCA has enough cash to pay the first six months of co-location expenses for the existing server and other regular operating expenses. In order to keep our co-location expense to a minimum we pay for six months at a time. We also have enough to pay the RealNetworks server annual updates and service agreement for the existing server. We do not currently have enough cash to purchase and install the second server. In order to purchase the second 60 stream server we must receive contributions to cover our costs. Our immediate need is to raise a little over $2,300.00 in order to purchase the second 60 stream server.


How We Are Supported

Churches of God Cyber Auxiliary is a service organization registered in the state of Montana as a non-profit corporation and recognized by the IRS as a 501(c)(3) organization that provides its services free of charge. This organization is supported by individual volunteer efforts and free will donations of churches, organizations, and individuals. The combined efforts and donations enable CGCA to be a powerful tool for the work of fulfilling the great commission Jesus Christ gave His church.

Financial contributions may be mailed to:

Churches of God Cyber Auxiliary
P.O. Box 10044
Spokane, WA 99209-0044

Technical questions or offers to volunteer time, services, equipment and other donations should be e-mailed to Dan Deininger. Questions concerning financial statements, financial contributions status or comments about this e-mail may be directed to Allen Hirst.

You may also want to visit our web site at At the bottom of our home page is a link to our prior year financial statements.

Thank you, for taking the time to read this e-mail and for your consideration.



Allen Hirst
Co-founder, Secretary/Treasurer
Churches of God Cyber Auxiliary