| Rev. Martin Harrison | Rev. Martin Harrison | Vicar and Chair (Appointed September 2001) |
Vicar and Chair (Appointed September 2001) |
|---|---|---|---|
| Rev. Katharine | McBride | Assistant Curate (From July 2019, resigned |
March 2023)) |
| Rev. Dot Hicks | Deacon (From January 2019) | ||
| Rev. Dr. Judith | Palmer | Additional Minister with PTO (Co-opted 2022 for 1 year) |
|
| Margaret Berg |
Churchwarden (Re-elected at APCM 2022) |
||
| Gordon Moore | Churchwarden (Elected at APCM 2022) |
||
| Janetlrish | Deanery Synod (Elected 2020) | ||
| (2 vacancies for the Deanery Synod) | |||
| Janet Mountain | Vice Chair (Elected 2020 for 3years) | ||
| Shirley Bamford | PCC Secretary (Elected 2020 for 3years) | ||
| 1 Vacancy PCC | (Vacancy for 1year) | ||
| Jean Cooper | (Elected 2021 for 3years) | ||
| Terry Atkinson | (Elected 2021 for 3years) | ||
| Pauline Chambers | Treasurer (Elected 2021 for3years) | ||
| Andrew Alexander | Electoral Roll Officer (Elected 2022 for 3years) | ||
| Pauline Pillai |
(Elected 2022 for 3years) | ||
| 1 vacancy PCC | (Vacancy for 2years) | ||
| Those elected | tothe PCC at the APCM are on a rolling 3-year term. | ||
| Three councilors are to | be elected each year with atotal of9elected members. | ||
| Any ex-officio | and co-opted members will be in addition to this figure. |
| The Electoral Roll prepared | The Electoral Roll prepared | for the APCM | for the APCM | for the APCM | in 2020 was | 120 | members. | ||
|---|---|---|---|---|---|---|---|---|---|
| Since the APCM the following | members ofthe Electoral Roll have died; |
||||||||
| Doreen | Bowron RIP | ||||||||
| Judith Eastwood RIP | |||||||||
| Rose Grantham RIP |
|||||||||
| Marion | Shorter RIP | ||||||||
| In 2019,we were required | to | prepare a completely | new Electoral Roll as governed | by the Church | |||||
| Representation Rules. The |
renewal ofthe Roll happens | every 6years. During | all | other years, the | |||||
| Electoral Roll is only reviewed in preparation for the APCM. |
|||||||||
| Numbers on the Electoral Roll |
for the year | are as follows; | |||||||
| At start | of year | 120 | |||||||
| Number | leaving the Roll during | the year | 3 | ||||||
| Deaths | 4 | ||||||||
| Number | added to the Roll during the year | 0 | |||||||
| Number | on Roll | 113 | |||||||
| The foflowin re orts are |
r | ented tothe APCM: | |||||||
| ~ | Vicar and Vice Chair | ||||||||
| ~ | Treasurer | ||||||||
| ~ | Independent Examiner |
||||||||
| ~ | Church Wardens | ||||||||
| ~ | PCC Secretary | ||||||||
| ~ | Deanery Synod | ||||||||
| ~ | Safeguarding | ||||||||
| ~ | Parish Administrator | ||||||||
| ~ | Bell Tower | ||||||||
| ~ | Little Fishes | ||||||||
| ~ | Family Film Night |
| ltansfers | ||||||||
|---|---|---|---|---|---|---|---|---|
| Gross transfer between | 0 | 0 | 0 | |||||
| funds - in | ||||||||
| Gross transfer between | 0 | 0 | 0 | |||||
| funds - out | ||||||||
| Excess ofreceipts over | 20,281 | 24,331 | 4,050 | ' (12,978) | ||||
| funds | ||||||||
| Net movement | in | funds | 20,281 | 24,331 | 4,050 | (12,978) | ||
| Reconciliation | of | funds | ||||||
| All assets at | 01 | January | 41,052 | 13,003 | 24,654 | 78,709 | 91,687 | |
| 2022 | ||||||||
| All assets at | 31 | December | 20,771 | 13,003 | 48,985 | 82,760 | 78,709 | |
| 2022 | ||||||||
| Represented | by | |||||||
| Unrestricted | general fund | 20,771 | 20,771 | 41,052 | ||||
| Designated | 3,226 | 3,226 | 3,226 | |||||
| Kidz Klub | 1,081 | 2,247 | 3,328 | 3,328 | ||||
| Operation reserve |
8,696 | 8,696 | 8,696 | |||||
| Youth &Childrens | work | 17,296 | 17,296 | 14,639 | ||||
| Building fund | 2,900 | 2,900 | 5,205 | |||||
| Nepal Childrens | home | 56 | 56' | 680 | ||||
| Acts 435 | 190 | 190 | 190 | |||||
| 4ttle Fishes | 935 | 935 | 843 | |||||
| Maintenance | fund | 25,473 | 25,473 | 850 | ||||
| 20,771 | 13,003 | 48,985 | 82,760 | 78,709 | ||||
| Bank Accounts | CCLA | 19,018 | ||||||
| Current account | 63,741 | |||||||
| Total | 82,760 |
| Receipts | |||||||
|---|---|---|---|---|---|---|---|
| Planned giving |
47,121 | 1,063 | 48,184 | 49,383 | |||
| Collections and other giving | |||||||
| Other voluntary receipts |
1,805 | 1,805 | 6,277 | ||||
| Giff Aid recovered | 0 | 0 | 0 | ||||
| Bequests | 25,000 | 25,000 | 0 | ||||
| Grants received | 20 | 1,000 | 1,020 | 0 | |||
| Other receipts | 1,460 | 1,013 | 2,473 | 1,233 | |||
| Activities for generating | 5,635 | 5,635 | 1,422 | ||||
| funds | |||||||
| Investment income |
291 | 41 | |||||
| Receipts from church | 3,341 | 3,341 | 6,772 | ||||
| activities | |||||||
| Total receipts | 59,674 | 28,076 | 87,750 | 65,127 | |||
| Payments | |||||||
| Cost ofgenerating | funds | 323 | 323 | 1,068 | |||
| Missionary &charitable |
1,297 | 1,297 | 900 | ||||
| giving | |||||||
| Parish Share | 60,000 | 60,000 | 59,000 | ||||
| Clergy &staffing costs | 7,685 | 7,685 | 7,668 | ||||
| Church running expenses |
8,631 | 752 | 9,383 | 7,206 | |||
| Hall running costs | 3,315 | 3,315 | 600 | ||||
| Church repairs and | 0 | 1,697 | 1,697 | 1,664 | |||
| maintenance | |||||||
| Hall repairs and | 0 | 0 | 0 | 0 | |||
| maintenance | |||||||
| New building work |
0 | 0 | 0 | 0 | |||
| Total payments | 79,954 | 3,745 | 83,700 | 78,105 | |||
| ' | Excess ofpayments | over | 20,281 | 24,331 | 4,050 | 12,978 | |
| receipts |
| Expenditure | Expenditure | Expenditure | 8udgst | ||||
|---|---|---|---|---|---|---|---|
| Budget | 22 | to | 31.10.~ | to 31.12.w' | 2023 | ||
| fnou. once | |||||||
| 52 027 | |||||||
| VH wages | eery | $03 | 5513 | ||||
| Irtcm expenete | 700 | 170 | |||||
| Curare expense" | r 0 | ||||||
| CCLI | |||||||
| ~exp | 1688 | 2025 | |||||
| Vhtnieo lone cioonrtgf | |||||||
| Rspotro j maim | 2800 | ||||||
| Funerals' weddrngo |
IW~ | ||||||
| Mmen grrtqg | '"37 | 123T | |||||
| Websim | 250 | ||||||
| Cbenxlg | 26I8 | -13et | |||||
| Toter | 8"210 | TO 10" | T9.180 | ||||
| lrlcprna | |||||||
| tendmg order | 21303 | 25500 | 25000 | ||||
| Other grrng | 600 | '000 | 2000 | ||||
| 17r0 | 17000 | ||||||
| PG &'t Arc tyerxrwl~ |
3rtt0 1136 |
4000 | |||||
| GA envolopec | 2 000 | 'r563 | |||||
| Cctiecuono | '.400 | 1700 | 1200 | ||||
| Donsoontv' legacy |
|||||||
| Girr Ad CO | |||||||
| Grh Ad other | |||||||
| Hoe tncorno | 2000 | ||||||
| Weddh~o. 'unsroto |
2 500 | -"500 | |||||
| F~~ng | |||||||
| Mncoltonsxxc | 19 0 | ||||||
| 61 750 | 81 144 | 01.5Q2 |