Resolution 1: Proposed Ministry Plan for Diocese of Long Island 2019 I. Introduction As you read through the proposed Ministry Plan (aka budget) for 2019 you will discover the outward and visible expression of our collective support for the programs, initiatives and personnel that are our diocesan mission. This ministry plan, the most expansive in diocesan history provides significant support and attention to the further development of clergy and lay leadership, the initiation of new programing in support of parish life, the continued encouragement of our diocesan-wide ministries, and the on-going initiatives of pastoral, liturgical and social ministries across the diocese and beyond. The narrative that follows gives expression to the way of love in Jesus Christ, that makes holy sense of the numbers and figures of the budget for 2019. II. Sources of Revenue Revenue 2019 Service & Other Revenue 9% Astor Fund 2% Congregations 40% Trustees of the Estate 49% As in prior years, the Diocese Ministry Plan is funded by 4 sources of revenue: (1) Trustees of the Estate (2) Congregational offerings (3) Service and other revenue and (4) Astor Fund grant. 1. Trustees of the Estate 1
49% of the revenue in the 2019 Ministry Plan comes from Trustees of the Estate in several types of support. Monthly investment Income from the Investment Fund. Income from trust funds held by the Trustees of the Estate to support the Episcopate, Mission and maintenance expenses. The Trustees continue to support the Cathedral through the Ministry Plan and will provide additional support to the Diocese for one more year in 2019. In 2020 it is hoped that enough congregations will adopt the tithe to replace the additional support from the Trustees so that the new ministries may continue. 2. Congregational Offerings for the Support of our Common Ministry Offerings from congregations represent 40% of the proposed Ministry Plan. In 2018, pledges have been recorded from 106 of 131 congregations, with 40 congregations pledging the full tithe. Our goal for 2019 continues to be that every congregation will make a proportional gift directly from their income while working toward the tithe. 3. Astor Fund Grant The Diocese is the beneficiary of income from the Astor Fund held by the National Episcopal Church for mission in the City of New York. This income is allocated to projects in the city. 4. Service and Other Revenue Service and Other Revenue has risen to 9% in 2019 as Episcopal Ministries is providing additional support for the Canon for Stewardship position. As in prior year accounting and administrative fees are received for services provided to other Diocesan corporations. III. Program and Personnel Expenses Expenditures in the 2019 Plan can be broken down into three broad categories: Mission (55%), the Episcopate and the Bishop s Staff (34%), and Administrative and Facilities Expenses (11%). 2
Fund for Salary Adjustments Administrative Staff Bishops' Lay Staff Clerg Assistant Bishops Diocesan Bishop Facilities Staff & Expenses Administrative Expenses Communication Ministry Diocesan Youth Ministry MISSION Retired Clergy/Lay Programs Community Servs. Prog. Director Congregational Development Diocesan Convention Vicar for Community Justice Support for Ministry Diocesan Liturgies Support for the Wider Church Millennium Development Goals Missioners & Partnerships Young Adult Ministry MISSION Support for the Wider Church includes our share in the Triennial Ministry Plan of The Episcopal Church and our participation in the work of Province II. Funds are also reserved for our deputation to General Convention. The Ministry Plan includes the full asking of 15% to the Episcopal Church. Millennium Development Goals the Ministry Plan sets aside a small portion of the budget for these initiatives. Retired Clergy/Lay Programs is a Diocesan initiative that provides annual grants to retired clergy and surviving spouses to assist with medical expenses. The Diocese provides a Medicare Supplement to retired lay staff with 20 years service. The Community Services Program Director works with congregations and other organizations. Revenue includes funds from Episcopal Ministries covering 50% of this line item. Diocesan Youth Ministry funds the salary and benefits for the Director of Youth Ministry, the Associate for Youth Ministry and program expenses. Vicar for Community Justice This full-time position focuses on the bishop s work with community justice matters. Communication and Technology: Office of Communication Ministry (OCM) provides counsel 3
to the Bishop and diocesan departments and parishes. OCM helps to plan effective strategic communication and interpretation of mission and ministry, both within the church and the general public. OCM also manages the Information Technology computer network and business databases for all diocesan offices and offers staff training and a help desk for use of office computer programs. OCM is also responsible for the administrative management of the communication, logistic and related arrangements for Diocesan Convention. OCM is the producer, editor and publisher of articles, notices and video content for the diocese s official website and social media networks. OCM staff writes, edits and publishes online email newsletters for parish clergy and lay leaders, posts official email announcements, and Sunday bulletin inserts. The Director of Communication manages all of the above and also serves as the official press spokesperson for the diocese and is the frontline liaison for Bishop Provenzano with church and secular print and electronic news media. The Diocesan Convention portion of this plan funds the direct administrative and program expenses related to the production of diocesan convention. This includes reproduction and mailing of Pre-Convention and Diocesan Journals, hotel accommodations, transportation and meals for diocesan staff and guests, audio-visual services, equipment rental and services such as electronic voting. This line item partially funds one staff person who dedicates a portion of her energies throughout the year to the planning of convention. Diocesan Liturgy includes the costs of a part time liturgical coordinator who helps to craft and oversee Diocesan liturgies, such as ordinations, confirmations, convention and various special liturgies throughout the year as well as some program expenses such as music or other creative liturgical arts. Congregational Development This Plan continues to support the Diocesan Church Development Institute, a leadership-training program focused on developing the spiritual community and organizational life of congregations. DCDI continues to support and train clergy and lay leaders who desire to transform their congregations by making them stronger, healthier, more deeply rooted in Anglican Spirituality, more responsive to God, and more effective in their communities. It also funds congregational coaches who work one on one with clergy and vestries. Diocesan Missioners represent strategic church plants, mission support, church redevelopment and new mission initiatives. Missioners are paid through the Diocese payroll. Chinese Ministry at Holy Spirit, Bensonhurst (Rev. Peter Lam) Santa Cruz & Bushwick Abbey, Ridgewood (Revs. Nell Archer & Ted Chase) Resurrection, Richmond Hill (Rev. Joshua Samuel) East End Hispanic Missioner (Rev. Gerardo Romo-Garcia) Diocesan Partnerships are grants to congregations and other organizations for ministry support. They amount will be reduced over time as ministries become self-supporting. Church of the Ascension, Greenpoint (Rev. John Merz) Holy Apostles, Brooklyn (Revs. Kimberlee Auletta & Sarah Kooperkamp) 4
San Andres, Brooklyn (Rev. Francisco Rodrigues) St. Bartholomew, Brooklyn (Rev. Pierre Damus) St James, Elmhurst Queens (Rev. Paul Lai) All Saints, Long Island City (Rev. Gabe Lamazares) St John, Springfield Gardens (Rev. Pauline Samuel) Cathedral of the Incarnation (Cathedral and Diocesan ministries) St John, Locust Valley (Rev. Stephen Tamke) St. Jude, Wantagh & St Michael, Seaford (Rev. Maxine Barnett) Messiah, Cent. Islip & Christ Church, Brentwood (Rev. Juan Reyes) Redeemer, Mattituck & Holy Trinity, Greenport (The Rev. Roger Joslin) Rural and Migrant Ministries (annual grant) Support for Ministry provides modest program support for various diocesan ministries including Asian-American, Black, Hispanic, Campus and women s ministries, diocesan sponsored events, companion diocese relations, deanery expenses, retired clergy events, the Commission on Ministry and the Racial Justice and Reconciliation Commission. EPISCOPATE & BISHOP S STAFF The Episcopate covers the salaries, benefits, travel and related expenses of Bishops Provenzano and Wolf. In addition, funds have been budgeted for the work of any Assisting Bishops. Clergy Staff covers the salaries, benefits, travel and related expenses for the Canons for Ministry Support, Pastoral Care and Stewardship. The 2018 Ministry Pan did not include the Canon for Stewardship who was appointed in May 2018 which explains the increase in these expenses. The Canons support the work of the Bishop and the congregations as do all the staff. Bishop s Lay Staff provides support for the Episcopate, the Canons and the Chancellor. Administrative Staff includes the Finance Office (4 positions) and HR/Payroll (2 positions). There is a pool of funds for merit-based salary increases. ADMINISTRATION & FACILITIES Administrative Expenses includes audit, legal, office equipment and office expenses. Facilities & Maintenance is responsible for the buildings and grounds on the diocesan campus and other properties managed by the diocese. This line item includes the salary and benefits of the Director of Facilities and ground s crew who serve on the Diocesan and Cathedral Campus. Facilities and Maintenance also serves the wider Diocese by providing insight and 5
analysis to local parishes engaged in construction and maintenance projects. The Cathedral and Mercer School contribute to these expenses and the Trustees of the Estate also provide support. 6
Ministry Plan of the Diocese of Long Island Version 1.5 2017 2018 Sep 2018 2019 Actual Budget Actual Proposed Revenue 1 Congregations Tithe Amount 3,493,177 3,652,974 2,739,731 3,610,273 Reduce to amount expected 1,300,277 1,296,419 963,553 1,180,093 Actual or Expected Contribution 2,385,962 46% 2,356,555 41% 1,776,178 41% 2,430,180 40% 2 Trustees of the Estate 2,318,374 45% 2,960,232 51% 2,217,849 51% 2,937,201 49% 3 Astor Fund 120,983 2% 118,816 2% 90,844 2% 122,280 2% 4 Service & other revenue 312,556 6% 341,458 6% 293,593 7% 522,000 9% 5 Total Revenue 5,137,875 100% 5,777,061 100% 4,378,464 100% 6,011,661 100% Expenses Mission 6 Support for the Wider Church 501,882 442,444 338,512 428,851 7 Millennium Development Goals 16,500 18,000 0 18,000 8 Retired Clergy/Lay Programs 115,609 114,420 107,753 133,000 9 Community Services Prog. Director 120,522 120,780 84,401 124,216 10 Diocesan Youth Ministry 216,561 264,644 195,249 253,535 11 Young Adult Ministry 10,000 0 0 10,000 12 Vicar for Community Justice 61,220 100,338 76,426 110,834 13 Communication Ministry 221,043 245,477 189,900 254,452 14 Diocesan Convention 130,120 108,091 17,354 110,842 15 Diocesan Liturgies 66,065 69,020 48,315 69,020 16 Congregational Development 84,737 122,610 53,353 123,274 17 Missioners & Partnerships 1,416,060 1,644,083 1,281,982 1,583,568 18 Support for Ministry 77,567 96,500 48,329 103,500 20 Total Mission 3,037,886 59% 3,346,407 58% 2,441,574 58% 3,323,092 55% Episcopate 21 Diocesan Bishop 303,652 302,308 217,194 310,547 22 Assistant/Assisting Bishops 105,586 116,016 72,474 77,248 23 Clergy Staff 113,807 437,100 382,556 637,092 24 Bishops' Lay Staff 406,229 357,078 262,838 387,331 25 Administrative Staff 557,368 590,819 411,720 616,207 Fund for Salary Adjustments 7,239 28,500 26 Total Episcopate 1,486,642 29% 1,810,560 31% 1,346,782 32% 2,056,925 34% Administration & Facilities 27 Administrative Expenses 165,762 166,000 108,568 163,500 28 Facilities Staff & Expenses 463,658 454,094 316,624 468,144 29 Total Administration 629,420 12% 620,094 11% 425,192 10% 631,644 11% 30 Total Expenses 5,153,948 100% 5,777,061 100% 4,213,548 100% 6,011,661 100% 31 REVENUE LESS EXPENSES -16,073 0 164,916 0 Page 1