second reading union newburgh december 4, 2012 hudson river presbytery 2013 budget
TRANSCRIPT
Off-budget Ministries
In addition to the vital ministries discussed in this budget, your Presbytery makes possible:
- Cross-cultural, and - Prison Ministries
These ministries are of vital and growing importance in our area andare entirely self-funded.
Off-budget MinistriesSources Uses
PPG Grants (Cross-Cultural, 55,709 Cross-cultural Ministry 37,387 Prison Ptnrshp) Prison Ministry 26,539
Honoraria 275 Challenge to Change-ProjectsDesignated Donations 4,473 ACSTechnologies 2,585 Challenge to Change 27,586 Beacon, First 5,000 Legacy 2020 Vision 20,788 Peekskill 10,000 Capital Loan Fund 24,730 The Farm at Holmes PCA 5,000
Presbytery Unrestricted Fund 3,469 Washingtonville, First 5,001 Total 137,030 Capital Loan Fund
Kingston 20,000 Ridgebury Appraisal 1,750 Amity Property 2,980
Legacy Fund-2020 VisionDobbs Ferry 7,563
as of Aug. 31, 2012 Bedford 13,225 Total 137,030
Mission Structure
Each Ministry acts on behalf of the whole in its area of responsibility
Congregation and Mission Ministries Vocation Ministries Vision Ministries Congregational Change Ministries Stewardship Ministries
Mission in Action
Stew-ardship
Min-istries46%
Vocations Ministries22%
Con-gre-
gation &
Mis-sion Min-
istries19%
Con-gre-
gational
Change Min-istries
9%
Visioning Ministries5%
Stewardship Ministries Vocations Ministries
Congregation & Mission Ministries Connections & Change Ministries
Visioning Ministries
Mission and Ministry
Stated Clerk
(20 Hours)
GeneralPresbyter(Full-time)
Connections & Change Presbyter
(30 Hours)
The infrastructure that empowers our Presbytery’s mission and ministry.
Budget = $294,723
Stewardship MinistriesWhat are the resources?
Presbytery Revenue
Projected decline in Revenue
of $10,875 v 2012
Mission Treasury $330,750
Per Capita 234,700
Other 78,310 $643,760
Per Capita
per capita covers 36% of operations and administrative expenses
Currently $29.25 – Presbytery share $18.67 Increase to $30.00; HRP Share to $19.23 for 2013;
Remain in bottom 1/3 of NE Presbyteries Per capita projected to decrease to reflect reality
of declining membership and churches that historically don’t pay
$50,100 in unpaid per capita as of November 8 $137,800 in unpaid per capita “written off” in 2011
Per capita compared
Northern New England 42.50 Albany 42.00 Monmouth 35.70Elizabeth 36.60 New York City 35.00Hudson River 30.00 Palisades 29.80 Newton 29.00
Average 35.082013 data for other Presbyteries not yet available
Mission Treasury
Presbytery retains 68% of Mission giving; 2% forwarded to Synod of Northeast;30% to General Assembly
Mission giving holding, even as membership continues to decline
Goal: increase number of church mission pledges from current 62 to 75
Mission Giving Challengeto ALL Churches
For each church in Hudson River Presbytery to
increase its Mission Giving by 1% of Total Church
Receipts
Budget Summary
Prgms &Outreach
Operations & Admin Totals
Mission 330,750 - 330,750
Per Capita - 234,700 234,700
Other 6,500 71,810 78,310
Income 337,250 306,510 643,960
Expenses 284,592 359,050 643,620
Budget Trends
Project Break-even
Use 5% of Unrestricted Funds to meet 2012-13 operating and Mission needs
Budget Actual
2011 (16,865) (16,675)
2012* (17,765) (18,000)
2013 120