circuit rider draft cost annually [2014 figures]

salary 33196.00 - 42018.00 lay pastoral minister category A - ordained category F
housing 12000.00 col group 2 [Renfrew area], where minister lives up to minister
travel 14350.00 41¢/km up to 35000km/yr*, time/travel calculated from Renfrew
study 1320.00
secretarial supplied by participating churches
office 500.00 assumes office in home
telephone 600.00
benefits 12000.00 - 15000.00 estimate employer portions pension, cpp, ui, group benefits; adp

subtotal 73966.00 - 85788.00

supply 5203.00 121 x 43 sundays / pastoral charge
pastoral care 3926.00 151/day x 208 hours / pastoral charge
travel 3013.50 50km x 43 sundays + 100km x 52 weeks = 7350km x 41¢/km

subtotal 12142.50

/single charge 68966.00 - 80788.00 no additional personnel, ~5000 less travel

/three charges 36797.83 - 40738.50

/six charges 24470.17 - 26440.50

* assumes it inappropriate to spend more than 25% of person's time driving, hence limit of 35000km/yr