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