23.07.2013 Views

Complete 2012 Journal - 2012 NC Conference Journal

Complete 2012 Journal - 2012 NC Conference Journal

Complete 2012 Journal - 2012 NC Conference Journal

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

Section iV: Legislation and Reports 213<br />

II a. 2011 Actual Operating Budget<br />

Carry Total Operating Actual 2011<br />

Ministry Teams Over from Raised Approved Budget Expenditures Remaining<br />

Row 2010 in 2010 Supplement for 2011 2011 Balance<br />

1 ** World Service -<br />

Outreach Ministry Team<br />

2 Criminal Justice & Mercy Ministries 1,000<br />

3 Disciple Bible Outreach Ministries -<br />

4 Disaster Response 1,499<br />

6 Methodist Home for Children -<br />

7 Methodist Retirement Homes -<br />

8 Golden Cross Fund -<br />

9 Missions and Outreach 90,557<br />

10 Refugee & Immigration 1,018<br />

11 Board of Institutions 46<br />

12 Disability Concerns 435<br />

Christian Formation Team<br />

$1,829,451 140,476<br />

10,551<br />

27,766<br />

14,994<br />

175,851<br />

185,106<br />

13,929<br />

455,565<br />

10,181<br />

463<br />

4,350<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

(8,345)<br />

$2,013,941 $2,013,941 -<br />

11,551<br />

27,766<br />

16,493<br />

175,851<br />

185,106<br />

13,929<br />

537,777<br />

10,248<br />

27,766<br />

10,982<br />

175,851<br />

185,106<br />

13,929<br />

515,179<br />

Subtotal - Outreach Ministry Team $94,555 $898,757 ($8,345) $984,966 $943,063 $41,902<br />

13 Evangelism $32,312 $92,512 -<br />

14 Church & Society 1,166<br />

15 Spiritual Life 1,185<br />

16 Worship 2,801<br />

17 Higher Education and Campus Ministries 648<br />

18 ** College Chaplaincy Support Fund -<br />

19 College Chaplaincy Support - Reserve -<br />

20 Campus Ministry -<br />

21 Youth Ministry -<br />

22 Young Adults 375<br />

23 Children's Ministries -<br />

24 Older Adults 555<br />

25 Education and Nurture 296<br />

26 Camp & Retreat Min Inc. -<br />

27 Emerging Church Support -<br />

28 New Faith Communities Sal & Ben 18,177<br />

29 New Faith Communities Office 5,831<br />

11,662<br />

11,847<br />

4,813<br />

6,479<br />

254,521<br />

63,630<br />

464,062<br />

55,810<br />

3,748<br />

18,002<br />

5,553<br />

2,962<br />

254,521<br />

762,101<br />

209,705<br />

58,309<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

37,338<br />

-<br />

-<br />

-<br />

-<br />

-<br />

20,479<br />

61,318<br />

16,873<br />

11,199<br />

509<br />

4,785<br />

3,595<br />

407<br />

-<br />

1,303<br />

-<br />

5,510<br />

-<br />

-<br />

-<br />

22,598<br />

7,604<br />

102<br />

4,785<br />

$124,823 $50,017 $74,807<br />

12,828<br />

13,032<br />

7,614<br />

7,127<br />

255,818<br />

63,630<br />

501,400<br />

55,810<br />

4,123<br />

18,002<br />

6,108<br />

3,258<br />

275,000<br />

823,419<br />

244,755<br />

2,116<br />

4,176<br />

5,023<br />

4,313<br />

255,818<br />

-<br />

458,496<br />

55,810<br />

506<br />

5,296<br />

861<br />

1,235<br />

275,000<br />

823,419<br />

227,571<br />

Subtotal - Christian Formation Team $63,346 $2,280,236 $136,008 $2,480,886 $2,232,054 $185,203<br />

Leadership Team -<br />

30 Multicultural Ministries Team $142 $17,076 -<br />

31 Multicultural Ministries Grants 4,628<br />

32 Multicultural Ministries Program 10,423<br />

33 Hispanic/Latino Ministries Office 1,175<br />

33 Monitoring & Accountability 342<br />

34 ** Ministerial Education Fund -<br />

35 Board of Ordained / Diaconal Ministry -<br />

36 BODM: Sexual Ethics Programs 2,025<br />

37 Seminary Visitation 185<br />

38 Bishop's Days Apart 740<br />

39 Laity 993<br />

40 Episcopacy 111<br />

41 District Supt. Fund: Salaries 25,000<br />

42 District Supt. Fund: Travel 9,626<br />

43 Dist. Supt. Fund: Cabinet Exp. 3,702<br />

44 Cabinet Discretionary Fund 463<br />

45 Bishop's Discretionary Fund 185<br />

46 Dir Ministerial Relations-Sal & Benefits 31,788<br />

47 Dir Ministerial Relations-Office -<br />

48 Christian Unity 648<br />

49 <strong>NC</strong> Council of Churches -<br />

50 Office of the Bishop 2,869<br />

51 Effective Ministry Program -<br />

52 <strong>Conference</strong> Staff Relations Comm 120<br />

53 Nominations -<br />

54 CM Task Forces -<br />

46,277<br />

104,233<br />

11,754<br />

3,424<br />

626,271<br />

176,499<br />

20,246<br />

1,851<br />

7,404<br />

25,915<br />

1,111<br />

1,434,084<br />

96,255<br />

37,021<br />

4,628<br />

1,851<br />

317,882<br />

22,213<br />

6,479<br />

16,660<br />

28,692<br />

23,138<br />

1,203<br />

926<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

35,592<br />

3,666<br />

-<br />

-<br />

-<br />

-<br />

-<br />

36,000<br />

-<br />

-<br />

-<br />

-<br />

25,577<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

64,140<br />

62,396<br />

10,711<br />

8,856<br />

2,592<br />

2,813<br />

-<br />

-<br />

42,904<br />

-<br />

3,617<br />

12,706<br />

5,247<br />

2,022<br />

-<br />

-<br />

17,184<br />

1,744<br />

$17,218 $6,596 $10,622<br />

50,905<br />

114,656<br />

12,929<br />

3,766<br />

668,494<br />

180,165<br />

22,271<br />

2,036<br />

8,144<br />

26,908<br />

1,222<br />

1,495,084<br />

105,881<br />

40,723<br />

5,091<br />

2,036<br />

375,247<br />

22,213<br />

7,127<br />

16,660<br />

31,561<br />

23,138<br />

1,323<br />

13,100<br />

57,663<br />

1,875<br />

3,112<br />

668,494<br />

180,165<br />

3,854<br />

12<br />

7,827<br />

26,043<br />

1,191<br />

1,387,617<br />

75,842<br />

36,630<br />

-<br />

-<br />

273,947<br />

18,477<br />

6,723<br />

16,660<br />

31,073<br />

23,138<br />

-<br />

37,805<br />

56,994<br />

11,055<br />

654<br />

-<br />

-<br />

18,417<br />

2,024<br />

318<br />

865<br />

31<br />

107,468<br />

30,039<br />

4,094<br />

5,091<br />

2,036<br />

101,300<br />

Subtotal - Leadership Team $95,165 $3,033,093 $104,390 $3,239,280 $2,844,279 $395,001<br />

-<br />

3,555<br />

926<br />

3,555<br />

686<br />

3,555<br />

3,736<br />

404<br />

-<br />

487<br />

-<br />

1,323<br />

240<br />

-

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!