Diocese of Newark
The 131st Annual Convention
January 28 & 29, 2005
2005 Budget

 

2005 ADOPTED BUDGET - NARRATIVE
(The 2005 Proposed Budget Narrative is available in PDF format; click on this line.)

The budget committee of the Diocesan Council is pleased to present the proposed 2005 Diocesan Budget to the Diocesan Council and the Diocesan Convention. For six consecutive years, the budget has been provided to Convention Deputies at the earliest possible date. This requires Diocesan Council action on the budget in December, which in turn requires receipt of congregational pledges by December 1st. Unfortunately this continues to be a problem. There was some slight improvement in compliance over 2004, however, 25% of our congregations had not provided any information by the deadline. This is far too high a percentage and makes the continued early availability of the budget problematic.

There is also considerable uncertainty about a number of the pledge estimates and the budget committee will make a final review of the 2005 budget just prior to the Convention. If changes are necessary they will be presented on the first day of Convention.

At the 2005 Convention a change will be proposed for the rules of order regarding the budget. Currently the rules of order provide that resolutions on the budget are made immediately after the budget is presented on Friday afternoon. The proposed change will set a deadline for budget resolutions of one week prior to Convention. As with other resolutions there will be a provision for the Convention to accept resolutions after the deadline. If approved this change will go into effect for the 2006 Convention, but we will try this process on a voluntary basis for 2005.

Income

The Diocese of Newark continues to operate on the stewardship model of diocesan giving, which is known as 50/50 giving. The basic premise of this approach is that each congregation has a goal of giving 25% of general purpose income to the diocese and another 25% to other outreach. The Diocese also has a goal of giving 25% to the National Church and 25% to other outreach.

For the first time in many years pledge income is projected to decline. Current estimates indicated that pledge income will be $95,000 lower than in 2004, a decline of 3.4%. While 30 churches increased the percentage pledge for 2005, 11 churches have reduced their percentage pledge to the diocese. This is significantly higher than 2004 when only two churches reduced their percentage giving. To some degree this is clearly a reflection of the financial problems that are being encountered by many congregations. Unfortunately, however, all, but one of these churches made the decision without any prior communication or consultation with the diocese.

It will be recalled that the 2004 budget marked the first stage of a two year process intended to gradually eliminate the diocese vulnerability to dramatic fluctuations in prior year's surpluses. This was done by using retroactive total return investment income, which will be $40,000 lower in 2005. Income is also negatively impacted by a projected decline in investment income and the absence of any prior year's surplus from 2003.

A new income line has been added for 2005 entitled restricted income. This represents funding from the Trustees of the Episcopal Fund for the 50% of the cost of the property manager's position and grants from the Gertrude Butts Memorial Home Association for camping and youth ministry programs. These funds are restricted by the donor and cannot be used for any other purpose. This is being added to the diocesan budget to give a clearer picture of overall finances. Funds were provided from both sources in 2004 and the revised 2004 budget has been restated in order to provide a more consistent comparison.

Disbursements

The lower level of income, increased costs of medical insurance and pension benefits along with other expense issues made this a very difficult budget process. In completing this process the goal was to be as consistent as possible with our priorities and to share the pain of expense cuts throughout the budget.

Outreach

A major priority in finalizing this budget was to maintain our commitment to the National Church. This budget proposes giving 25% of pledge and investment income to the National Church. However, for the first time, the income based used to calculate the giving will be reduced by $100,000. This is part of the National Church's apportionment system that we have not utilized prior to 2005 and reduces our giving by $25,000. Projected giving to the National Church is also lower because of the projected reduction in both pledge and investment income.

There is also a reduction in the other outreach section of the budget. Under this budget giving to other outreach will be reduced from 8.25% of pledge and investment income to 6.5%. No one is pleased with this step, but it was impossible to balance the 2005 budget without every part of the budget bearing part of the burden. The goal will be to increase this in 2006 and to resume moving toward the 25% goal.

Mission and Program

Expense cuts were also necessary in the mission and program area of the budget. One line that was increased is the Commission on Ministry with the funding going to support those with special needs in the ordination process. Funding for this area was the subject of debate at the 2004 Convention and this proposal recognizes the need and the work of the Commission in preparing its request.

Staff positions in this section of the budget have included the Anand Resource Center, the Commission on Aging, the Youth Ministry position, and the Justice Missioner. The Commission on Aging position was eliminated during 2004 as part of the revisions of the 2004 budget. The goal has been for some time to move the Anand Center position to full time, but this has not been possible and the position will remain at three-quarters time. The Christian Formation line includes the Youth Missioner's position and program expenses. This position was vacant for the first part of 2004 and this budget reflects the full annual cost. A Gertrude Butts grant will provide $20,000 in funding for this line.

In revising the 2004 budget, two issues of the VOICE were eliminated. Under the proposed 2005 budget, there will be five issues, four less than in a typical year. Other program funding has been cut back to revised 2004 levels or reduced from the requested amount in order to balance the budget. One line that has increased is Cross Roads Outdoor Ministries, the camping and conferencing joint venture with the Lutheran Synod. This has been a priority of our diocese for a long time and we need to have full funding in the diocesan budget. The difference between the requested and proposed amount will come out of the remaining balance of some camp capital funds. The goal will be for the full amount to appear in the 2006 budget, there is $10,000 Gertrude Butts grant funding in this line.

Staff

In order to balance the 2005 budget a total of three and one half staff positions have been eliminated. The positions in question are the Assisting Bishop, the Director of Communications and Events and two Administrative Assistant positions. All of these positions will become vacant through either relocation or resignation so that no individual will lose a job. These cuts will mean additional work for existing staff and some cutbacks in what is done by the diocesan staff. The budget also proposes a 3% salary increase for all remaining diocesan staff members; this was reduced from an original 4%. The budget also restores the property manager's position to full time through funding from the Trustees of the Episcopal Fund.

As part of the revisions of the 2004 budget, the staff began paying 10% of the cost of their medical insurance. This will continue in 2005 and will absorb a portion of a 10-15% increase in the cost of medical insurance. A new line has been created for a contribution to the lay employees pension plan. This is a defined benefit pension plan, which has been over funded for many years and did not require any contribution to the budget. Projections indicate the need for an annual contribution of $45,000; this represents a first step towards providing the full amount in 2006.

Operating Expense, General Expense and Conventions and Other Meetings

As in 2004 every effort was made to limit expenses in these categories while at the same time taking care of all necessary items. Because of litigation and threats of litigation it has become necessary to include an annual amount for legal fees in the budget. Group medical insurance is projected to increase as we gradually absorb the full cost of medical insurance for clergy widows. Most of this cost has been absorbed by other sources in the past, but need has exceeded the available funds and this needs to be incorporated into the budget.


2005 ADOPTED BUDGET - FINANCIALS
(The 2005 Adopted Budget Financials are available in PDF format; click on this line.)

Line Number

2004+

2004+

2005+

2005+

 

Original

Revised

Requested

Proposed

Outreach        
1. National Church

721000

720500

668000

668000

2. N.J. Council of Churches

27000

27000

27000

27000

3. Justice Missioner

10000

10000

10000

10000

4. Episcopal Community Development

63500

63500

63500

63500

5. International Outreach

20100

20100

20100

20100

6. Domestic Outreach

135300

135300

77380

77380

Total Outreach

976900

976400

865980

865980

7. Department of Missions Debt Service

49400

39400

59600

59600

8. Department of Missions Program

30000

30000

30000

30000

9. Commission on Ministry

12000

12000

17000

17000

10. Clergy Conference

7000

6000

7400

6000

11. Commission on Aging

67500

45800

3500

3500

12. Resource Center

51100

46550

60200

46700

13. Program Groups

7500

7500

8500

8500

14. Christian Formation

55700

71000

77000

74000

15. The VOICE

44500

33500

50700

30800

16. Companion Diocese

7000

3000

15000

5000

17. Electronic Technology

4300

2800

4300

3000

18. Interim/Clergy Training

5000

4000

4000

4000

19. Mission to Dismantle Racism

5000

3500

5000

3500

20. Justice Missioner

44100

54300

56900

56900

21. Cross Roads Outdoor Ministries

20000

20000

66000

51000

22. Oasis

5000

3500

5000

3500

23. Bethsaida Team Project

5000

3500

5000

3500

24. Ward J. Herbert Fund

12000

5000

25000

5000

Total Mission & Program

432100

391350

500100

411500

Total Outreach, Miss & Prog.

1409000

1367750

1366080

1277480

         
Diocesan Staff        
25. Diocesan Bishop & Staff

211000

211700

222800

222800

26. Assisting Bishop

50000

50000

5000

5000

27. Canon for Congregational Devel. & Staff

142100

141300

142100

142100

28. Canon to the Ordinary & Staff

161100

161900

167700

167700

29. Communications & Technology

119100

129500

80800

80800

30. Adminstrative Officer & Staff

194500

200500

139800

139800

31. Chief Financial Officer & Staff

283000

283900

299500

299500

32. Property Management

68300

70000

118900

118900

33. Lay Pension Contribution    

20000

20000

Total Staff

1229100

1248800

1196600

1196600

         
Line Number

2004+

2004+

2005+

2005+

 

Original

Revised

Requested

Proposed

Operating Expenses        
34. Utilities

19000

22000

22000

22000

35. Telephone

34000

32000

27000

27000

36. Heat & Other Services

22000

27000

29100

29100

37. Building Maintenance

31000

33800

34000

34000

38. Casualty Insurance

24500

25000

32000

32000

39. Office Supplies

27500

31000

32000

32000

40. Postage

24000

28000

25000

25000

41. Office Machines

37500

40000

40000

40000

42. Debt Service

16500

16500

15320

15320

43. Technological Support

15800

15800

20000

20000

44. Miscellaneous

6000

7000

6000

6000

45. Legal Fees  

25000

10000

10000

Total Operating Expenses

257800

303100

292420

292420

         
General Expense        
         
46. Audit

4000

4000

4000

4000

47. Fidelity Bond & Workers' Comp

5000

18400

23400

23400

48. Group Medical Insurance

165000

170000

194000

194000

Total General Expense

174000

192400

221400

221400

         
Conventions & Other Meetings        
49.Lambeth Conference

500

500

500

500

50. General Convention Deputies Expense

11000

11000

12500

12500

51. Provincial Synod Assessment

7400

7400

7400

7400

52. Provincial Synod Deputies Expense

500

 

500

500

53. Diocesan Convention Expense

64600

64600

64600

64600

54. Diocesan Journal

5100

5100

5100

5100

55. Diocesan Council

2500

2500

2500

2500

56. Episcopal Reserve

7000

7000

6000

6000

57. Districts

10000

6000

6000

6000

Total Conventions & Other Meetings

108600

104100

105100

105100

         
Total Administration

1769500

1848400

1815520

1815520

         
Total Budget

3178500

3216150

3181600

3093000

         
         
Income

2004+

2004+

2005+

 
 

Original

Revised

Proposed

 
         
Restricted Income  

50000

73600

 
Investment Income

116,900

113000

99000

 
Other Income

76,600

69150

92500

 
VOICE Revenue

20,000

18000

16000

 
Convention Fees

64600

64600

64600

 
Office Expense Reimbursement

18,000

18000

16500

 
Paul Moore Fund Income

18,000

18000

17800

 
Prior Year's Surplus

17,400

17400

0

 
Retroactive Total Return

80,000

80000

40000

 
         
Sub Total

411500

448150

420000

 
         
Net Pledge Income

2767000

2768000

2673000

 
         
Total Income

3178500

3216150

3093000

 
         


Bishop's Compensation

Bishop Croneberger

2004

2005

     
Salary

89000

92100

Benefits

70500

73100

 

 

 

Total

159500

164800


(Many of the convention documents are available as PDF files (Portable Document Format) and require an Adobe PDF reader. Click on the icon to obtain the FREE Adobe PDF reader.)




Return to Convention Home Page

Return to Diocesan Home Page