|
|
|
|
|
|
I. Our Ministry Beyond Aldersgate |
|
|
|
|
|
|
|
|
|
World Service and Conference Benevolence |
51619 |
|
|
|
Past Service Liability |
10992 |
|
|
|
Episcopal Fund |
1734 |
|
|
|
District Work Fund (4.0% Salary +
Parsonage Util.) |
5500 |
|
|
|
Black College Fund |
858 |
|
|
|
Interdenominational Cooperation Fund |
170 |
|
|
|
African University |
189 |
|
|
|
Total - Our Ministry Beyond Aldersgate |
|
|
$71,062 |
|
|
|
|
|
|
II. Our Ministry at Aldersgate |
|
|
|
|
|
|
|
|
|
Evangelism &
Outreach |
|
|
|
|
Lay Visitation |
300 |
|
|
|
Outreach Materials |
2500 |
|
|
|
Postage |
100 |
|
|
|
New Member Class Materials |
400 |
|
|
|
New Member Dinners/Fellowship Friends
Baskets |
400 |
|
|
|
Igniting Ministries |
1000 |
|
|
|
Total Evangelism
& Outreach |
|
4,700 |
|
|
|
|
|
|
|
Worship &
Spiritual Life (General) |
|
|
|
|
Sunday Bulletins |
2000 |
|
|
|
Special Sunday Services |
100 |
|
|
|
Christmas (Lovefeast, Candles) |
600 |
|
|
|
Publications (Upper Room) |
300 |
|
|
|
Altar Guild Supplies |
800 |
|
|
|
Acolyte Expenses |
400 |
|
|
|
Alta Flowers/Baptismal Roses |
250 |
|
|
|
Total Worship
& Spiritual Life
(General) |
|
4,450 |
|
|
|
|
|
|
|
Worship &
Spiritual Life (Music) |
|
|
|
|
Chancel Choir Music |
2700 |
|
|
|
Youth Choir Music |
200 |
|
|
|
Hand Bell Choir |
650 |
|
|
|
Sacred Dance |
500 |
|
|
|
Keyboard Substitute |
300 |
|
|
|
Solo Music |
200 |
|
|
|
Instrument Repairs/Piano Tuning |
500 |
|
|
|
Supplies |
305 |
|
|
|
Special Events Presentations |
2500 |
|
|
|
Contemporary Worship Budget |
1000 |
|
|
|
Worship Arts for Children |
500 |
|
|
|
Piano & Organ Music |
150 |
|
|
|
Instruments |
500 |
|
|
|
Total Worship
& Spiritual Life
(Music) |
|
10,000 |
|
|
|
|
|
|
|
Christian
Education |
|
|
|
|
Sunday School Curriculum Materials |
9000 |
|
|
|
Vacation Church School |
1800 |
|
|
|
Media Center Fee |
45 |
|
|
|
Confirmation Class |
500 |
|
|
|
Bibles for 3rd Graders
(30 @ $10.00) |
300 |
|
|
|
Teacher Recognition & Training |
250 |
|
|
|
Miscellaneous Expenses |
300 |
|
|
|
Disciple Studies |
100 |
|
|
|
Library |
200 |
|
|
|
Sunday School Storage Cabinets |
1000 |
|
|
|
Total Christian
Education |
|
13,495 |
|
|
|
|
|
|
|
Children's Ministries |
|
|
|
|
Children's Ministry Worship |
300 |
|
|
|
Children's Worship (Kids Own Worship) |
500 |
|
|
|
Special Programs (Easter, Fall Festival, etc.) |
600 |
|
|
|
Wednesday Night Children's Programs |
1000 |
|
|
|
Miscellaneous Materials |
250 |
|
|
|
Total Children's Ministries |
|
2,650 |
|
|
|
|
|
|
|
Youth Ministries |
|
|
|
|
UMYF Programming |
12000 |
|
|
|
Youth Ministry Workshop |
700 |
|
|
|
Annual Conference Session for Youth |
400 |
|
|
|
Total Youth
Ministries |
|
13,100 |
|
|
|
|
|
|
|
Membership Care |
|
|
|
|
College/High School Students
(Year Book Ads,
etc.) |
800 |
|
|
|
Divorce Care/DC4K |
150 |
|
|
|
Family Life Ministries |
500 |
|
|
|
Food & Fellowship Supplies |
7000 |
|
|
|
Military Ministries |
1000 |
|
|
|
New Baby Ministries |
300 |
|
|
|
Notes & Cards |
100 |
|
|
|
Primetimers |
500 |
|
|
|
Recreation |
100 |
|
|
|
Stephen Ministry |
6000 |
|
|
|
Transportation/Visitation |
300 |
|
|
|
Women's Ministry (Women's Conference, 1st
Place) |
3480 |
|
|
|
Young Adults |
150 |
|
|
|
Total Membership Care |
|
20,380 |
|
|
|
|
|
|
|
Missions |
|
|
|
|
Durham Congregation In Action |
800 |
|
|
|
Urban Ministries |
1700 |
|
|
|
Genesis House |
275 |
|
|
|
Volunteers-In-Mission |
300 |
|
|
|
CONDUIT |
300 |
|
|
|
Durham District Hispanic Ministry |
125 |
|
|
|
Durham Interfaith Hospitality Network |
500 |
|
|
|
Aldersgate IHN Contingency Fund |
200 |
|
|
|
Rainbow Covenant |
550 |
|
|
|
Youth Mission Fund |
600 |
|
|
|
Methodist Home for Children |
1500 |
|
|
|
Faith In Action (Duke Comm. Hospice
Services) |
100 |
|
|
|
Guatemala Sewing Machine Fund |
300 |
|
|
|
ZOE |
250 |
|
|
|
Children's Coat Closet |
100 |
|
|
|
Prayer Shawl Ministry |
493 |
|
|
|
Methodist Retirement Homes |
500 |
|
|
|
Total Missions |
|
8,593 |
|
|
|
|
|
|
|
Stewardship
Education and Finance |
|
|
|
|
Materials (Envelopes & Fall Campaign) |
4000 |
4,000 |
|
|
|
|
|
|
|
Total
- Our Ministry at Aldersgate
|
|
|
$82,018 |
|
|
|
|
|
|
III.
Church Staff Salaries & Benefits |
|
|
|
|
|
|
|
|
|
Senior Pastor (Base Salary) |
80205 |
|
|
|
Utilities |
5500 |
|
|
|
Travel |
6500 |
|
|
|
Continuing Education & Professional Expenses |
1525 |
|
|
|
Life Insurance |
108 |
|
|
|
Health Insurance |
5508 |
|
|
|
Pension |
8082 |
|
|
|
Total Senior Pastor |
|
107,428 |
|
|
|
|
|
|
|
Associate Pastor (Base Salary) |
41000 |
|
|
|
Housing Allowance |
10800 |
|
|
|
Utilities |
5000 |
|
|
|
Travel |
5000 |
|
|
|
Continuing Education & Professional Expenses |
1500 |
|
|
|
Life Insurance |
215 |
|
|
|
Health Insurance |
11016 |
|
|
|
Pension |
10602 |
|
|
|
Total Associate Pastor |
|
85,133 |
|
|
|
|
|
|
|
Total All Non-Ordained Staff |
|
177,835 |
|
|
|
|
|
|
|
Total Church Salaries & Benefits |
|
|
$370,396 |
|
|
|
|
|
|
IV.
Church Administration |
|
|
|
|
|
|
|
|
|
General Office Expense |
7370 |
|
|
|
Postage Meter Rental |
1400 |
|
|
|
Mailing Expense |
3500 |
|
|
|
Office Equipment
(New copier, upgrades, repair) |
9000 |
|
|
|
Computer Network Services |
2700 |
|
|
|
Copier & Duplicator Repairs |
800 |
|
|
|
Stationery/Business Cards |
1000 |
|
|
|
Total Church Administration |
|
|
$25,770 |
|
|
|
|
|
|
V.
Building & Grounds - Trustees |
|
|
|
|
|
|
|
|
|
Telephone |
6180 |
|
|
|
Electricity |
23690 |
|
|
|
Gas (Heating) |
15450 |
|
|
|
Water |
3870 |
|
|
|
Janitorial Services |
23690 |
|
|
|
Janitorial Supplies |
8692 |
|
|
|
Lawn Care & Shrubbery |
12300 |
|
|
|
Garbage and Trash Service |
1545 |
|
|
|
Church Maintenance |
20600 |
|
|
|
Parsonage Maintenance |
13000 |
|
|
|
Parsonage Furnishings |
4120 |
|
|
|
Bank Service Charge |
2575 |
|
|
|
Insurance |
11000 |
|
|
|
Service Contract - Comfort Engineers |
7500 |
|
|
|
Service Contract - Otis Elevator |
2575 |
|
|
|
Security System Monitoring & Maintenance |
3090 |
|
|
|
Inspection Fees (Heater Box / Fire Extinguishers) |
927 |
|
|
|
Audio & Video Equipment |
5000 |
|
|
|
Total Building & Grounds |
|
|
$165,804 |
|
|
|
|
|
|
**Note Payable (Terry Property purchased
in 2007) |
|
|
$9,618 |
|
|
|
|
|
|
|
|
|
|
|
Total 2008 Missional Budget |
|
|
$724,018 |
|
|
|
|
|
|
|
|
|