The Annual Report and Financial Statements of the Parochial Church Council for the year ended 31st December 2023
Incumbent
The Revd. Canon Robert McTeer The Vicarage Manor Road St Helen Auckland Bank
Barclays Bank Business Park Bishop Auckland
Independent Examiner Mr Joseph Kellett FMAAT
S. Helen Auckland is a Society Parish under the Episcopal care of the Bishop of Beverley
REPORT OF THE CHURCH COUNCIL FOR THE YEAR ENDING 31[st ] DECEMBER 2023
S Helen’s P.C.C. has the responsibility of co-operating with the incumbent of the parish, in promoting the ecclesiastical parish, and the whole mission of the Church – pastoral, evangelistic, social and ecumenical. It also has maintenance responsibilities for S Helen’s Parish Church and S Helen’s Parish Centre.
Membership
Members of the P.C.C. are either ex- officio members or are elected by the Annual Parochial Church Meeting in accordance with the Church Representation Rules. During the year, the following served as members of the P.C.C.
Incumbent: The Rev’d Canon Robert McTeer (Chairman) Curate The Rev’d Edward Gunn Churchwardens: Mr. John Bake Mrs Anne Skillcorn Lay Chairman: Mr John Bake Deanery Synod Representatives: Mrs Anne Skillcorn Miss Vannessa Pearson Miss Marion Curtis Elected Members: Mrs Pat Bake Miss Claire Bake Miss Marjorie Brodie Mr Robin Brown Mrs Margaret Clark Mrs Pat Elloitt Miss Marion Curtis Mrs Dianne Chew Mrs Kay Richardson Mr Paul Riding Mr Ian Skillcorn Miss Alyson Smith
P.C.C. Treasurer: Mrs Pat Bake ACMA MAAT. P.C.C. Secretary: Mrs Emma Gunn
Church Wardens and members of the Deanery Synod are ex-officio members of the PCC
1
Constitution
The constitution is that of the Constitution of the Church of England, which may be found in “A Handbook for Churchwardens and Parochial Church Councillors” Mowbray ISBN 0-26467411-1
Committees
The P.C.C. operates through a Standing Committee, which can meet between full meetings of the P.C.C. It is the only committee required by law. It has the power to transact the business of the P.C.C. between its meetings, subject to any direction given by the Church Council.
Electoral Roll
The Electoral Roll was fully in accordance with church representation rules which states the roll has to be fully revised every six years. The current role consists of 125 persons.
Review of the Work of the P.C.C.
The Parochial Church Council has met four times this year. Gareth Gladman stepped down as PCC secretary and Emma Gunn was elected during the 23.5.22 PCC meeting. Many thanks for all Gareth’s hard work and dedication shown during his time as PCC secretary.
The work of the PCC has mainly centred around the roof issues this year. This has included reading through the Quinquennial Inspection, and a report from the Quantity Surveyor which detailed the costing for the repair work. From this a ‘roof committee; was formed to discuss funding, grants and projects that would allow us to apply for lottery heritage grants as well as other grants. The roof committee have met a further 3 times and have decided on a project that will hopefully satisfy the heritage requirements of the lottery grant. It was approved by the PCC to employ the architect to complete the grant process to ensure we stand the best chance of receiving the money. The proposals for the work have been sent to Diocesan Advisory Committee for a faculty approval but at the last PCC meeting (9.1.23) we had no update about this.
Further areas included in PCC meetings this year have included:
-
Safeguarding - Diane Chew gives regular updates on safeguarding which have included the online portal, DBS updates and safeguarding training renewal.
-
The Parish Centre - we have received several grants (£20,000 from Believe housing, £4,000 for the emergency doors) Which has allowed improvements to be carried out including 4 windows being added, new emergency doors and shower cubicles being turned into storage. Further grants are going to need to be sourced to ensure the centre is maintained specifically for guttering, painting, floors and outdoor paving.
-
Children and Youth Work - Gareth Gladman, the youth and community worker, has reported on how the main groups he runs are going including Jolly Tots and Busy Bees..
Emma Gunn Secretary to the PCC, Auckland St Helen
Deanery Synod Report
Treasurer’s Report
The year ended with a cash loss of £4k but considering we repaid the final instalment of the Leech loan we in fact broke even on our current accounts. We paid our quota to the Diocese of £30k ( a £2k increase on 2022) Youth and Community work expenses were lower than in 2022 as the employed Community and
Youth Worker reduced his hours at the end of Q2 and left before the year end thus making a saving. All other costs are in line with previous years.
Planned giving was slightly up and we will have a major appeal in Lent 2024 to try and increase this. Hall lettings were slightly down with the departure of LCBC and Wednesday Slimming World but these have now been replaced with a Saturday morning Slimming Group. The number of Church Funerals continues to fall as in line with other Churches. We received a grant of £2500.00 from the PCP/NHS to start a craft/chat club and due to the Community Worker leaving this will not commence until February 2024. Pat Bake Treasurer
Youth and Community Report
The last couple of years has seen most of the significant work focus around the Parish Centre, and what we can offer in the way of Mission to people in these uncertain economic times, and with the cost of living crisis.
Following a very generous grant from the Housing Association, Believe, we have improved our storage facilities, replaced much of the tired play equipment and created a new sensory space in the old Parish Office. This last has meant that what we offer in the Centre twice a week is more attractive to carers with very young children, and has provided a play space for children with additional needs away from the hubbub of the main hall.
The Tuesday Jolly Tots, and Thursday Busy Bees groups remain popular with both groups receiving a free hot lunch and numbers over 50 at each session.
Fr Edward and Emma Gunn ran a youth group called ‘Ark Youth’ which has grown in the space of three months to include up to 15 teenagers, with others expressing an interest to come. They enjoy activities such as bowling and learning circus skills! From this group (who are not all Church kids) a group of eight attended the week long ‘Youth Pilgrimage’ at the Shrine of Our Lady of Walsingham in Norfolk in August. The young people did an amazing job of helping to fundraise for this!
Fr Edward was also chaplain to Bishop Auckland ATC and visited once per month until he left the parish in December 2023. The Air Training Corps also attended church a couple of times per year.
Safeguarding
Mrs. Dianne Chew is our parish safeguarding office. All those involved in children’s work or working with vulnerable adults are DBS checked and a role of the names is maintained. Safeguarding training took place for all officers, PCC members and some members of the congregation in 2020 and training is due once again in 2023. Our policies are displayed with contact numbers on the church and centre notice board web site and face book page Safeguarding is on each PCC Agenda.
The Report of the Fabric and Ornaments of the Church
The building is well looked after and major works have been completed over the last 20 years including a major restoration of the church, including a new floor, under floor heating, damp protection, new pews and other associated works, the organ has been restored and added to. The church has had a full rewire and new lighting scheme with external floodlighting. Two new entrance doors with glass installed along with stonework repairs to the porch. The vestry has been completely refitted including a new access staircase. A new extension including a toilet and meeting room was completed in 2018 after 10 years of planning and fundraising. Minor repairs are undertaken as and when necessary.
The church is cleaned each week along with brass, silver and linen. The Guild of S. Martha’s team work hard every week to keep the church in first class order.
The roof and drains are cleared twice a year, the boilers services, organ tuned, and fire extinguishers serviced. All electrical and gas certificates are up to date
Work has been completed to upgrade the outdoor floodlights. The Alarms system has been upgraded.
The under floor heating is in constant use during the winter months, enabling background heat to the building all day to help preserve the fabric of the building and create a warm environment for daily worship.
The Ark extension built during 2018 it is now in full use most days for a variety of events for the local community.
The Quinquennial inspection was undertaken on 8th March 2021 and was received on 18th November 2021. The report highlights some issue with re-pointing stonework, the chancel roof, and chancel coping stones. A facility has now been granted for the total work which needs to be carried out in the QI at an estimated cost of £370,762 and we will be approaching charities and trusts for grants during 2023 and beyond.
Additions to the ornaments of the church during 2023
No additions to the fabric were made this year
Works to the Church during 2023
-
Soak-away drains cleared, drain pipes and roof gullies checked January and November.
-
Fire extinguishers checked and serviced.
-
Roof alarm system serviced.
-
Gas boilers repaired and serviced and gas certificate issue.
-
The external lights at ground level which are now obsolete were replaced with energy saving fittings
-
Organ tuned twice during the year.
-
The church is heated through the week from October to April by the under-floor system to protect the fabric of the building and the organ.
-
Church doors treated with Osmo oil.
-
Boiler repaired in the Ark.
-
The Ark alarm repaired.
-
New Alarm fitted into church
Pastoral review
The main pastoral work in a normal year at of S. Helen’s includes:
Daily Mass and offices.
-
The needy, sick, dying and bereaved were visited at home or in the hospital by the Vicar, curate and Eucharistic Ministers.
-
Members of the parish received home visits and the housebound received communion at home
-
Growing Durham Adult Learning group v i s i t e d church and members of the congregation joined the group for coffee or tea.
-
A full programme of social events was held enjoyed during the year.
-
Parish pilgrimage to Walsingham each year. Some members of the parish attend the National Pilgrimage late May bank holiday.
-
A weekly Lent lunch is held in aid of a charity
-
Fr McTeer and members of the church serve the wider church by attending; Deanery Synod, Forward in Faith Chapter, Society of the Holy Cross chapters, Forward in Faith National Assembly and attended various Patronal Festivals around the diocese. The Vicar also serves as a Trustee to Durham Historic Churches Trust and Local Vicar of the Society of the Holy Cross.
-
Fr McTeer retired from the Governing Body of Copeland Road School. He stood down from St Helen’s School during 2022 after 25 years of service. . Fr Edward was a governor of Oakley Cross School until December 2023. School work along with assemblies accounts for quite a large proportion of clergy time. Durham County Council presented Fr. McTeer with a Long Service Award for over 25 years of service as school governor.
-
Members of the congregation are involved in many social and community activities within the parish including fostering of children, school governors, visiting the sick, providing transport for the elderly, providing meals for the lonely on Christmas Day, W.I. meetings, helping with Sunday School and youth work.
-
The parish maintains its own website, Facebook page and weekly notice sheet. More information is now sent electronically.
-
We meet for coffee and cake on Sunday and Wednesday after Mass in the new extension.
-
Quiz night each month.
-
Computer skill classes for all age groups.
Provision for young people
-
Jolly Tots pre-school meet weekly with lunch provided.
-
Busy Bees preschool meet weekly with lunch provided.
-
Messy Church meets once per month.
-
The parish provide Beavers, Cub and Scout Groups.
-
Copeland Road, Oakley Cross and S. Helen’s school visited on a regular basis for assemblies and church visits.
-
School services and visits of children for course work take place in the church.
-
Fr McTeer is Vice President of Bishop Auckland District Scouts.
-
Around 6-8 children attend Sunday Club which runs in the Ark during the first half of the parish mass
-
Two children are members of our junior choir.
-
Our serving team has ten members of mixed age including four children under 10 and two teenagers
-
A monthly teenage group of 15 meet once per month in the Ark or for nights out.
-
We have six young servers under 13 year of age and two teenagers along with three adults.
The Ark
-
Weekly Coffee and open church.
-
Community lunch on Wednesday.
-
Monthly quiz nights.
-
Silver surfers.
-
Local history club.
-
Coffee after services.
-
Craft afternoon once per month
-
Choir practice.
-
Funeral and baptism teas.
Parish statistics for 2022
The Worshipping community including Messy Church is 123 consisting of
-
Children 26
-
Young people (11-17) 10.
-
Adults (18-69) 40
-
Adults (over 70) 45.
-
Baptisms 23.
-
Weddings 0
-
Funerals 20 conducted through the ministry of S. Helen’s.
-
Easter attendance was 120 school service attendances.
-
Christmas attendance 523 ( which includes schools services).
-
Average Sunday attendance in 2023 54 Adults and 8 Children making an average Parish Mass attendance of 60.
-
Average weekly communions including weekday masses in 2023 were 110.
-
Wednesday Mass 2023 Mass has an average attendance of 30 with other weekdays from 3 to 9 depending on the day.
-
Monthly attendance at Messy Church of 12-20 people in 2023.
-
Jolly tot average attendance is 45-up to up to 60 school holidays as siblings join for the session
-
Busy bees average attendance is 40 up to 55 school holidays as siblings join for the session
The Parish Centre
A Health and Safety Policy has been agreed and a Fire Policy is in place. A Policy for the Safeguarding of Children, Young People and Vulnerable Adults is in place.
Works to the centre in 2023
Windows were installed via a grant for the parish centre main hall and lounge area achieving natural light into the building.
Other work included:
-
Gas boilers serviced
-
Fire extinguished serviced
-
Windows installed
-
Guttering around the building renewed
-
painted as a community project by Trades4care. Grants are being applied for the repair guttering at a cost of £11,000.
-
Paths repaired in entrance
Raised garden installed
Centre users:
-
Jolly Tots
-
Busy Bees
-
Scout, beaver and cub groups
-
Guide group
-
Slimming World
-
Church social events
-
Children’s birthday parties
-
Funeral and baptism teas
-
Community events
The centre is well used a excellent facility for the parish and community
The Vicarage
The Quinquennial Inspection took place in October 2021 by the diocesan surveyor, It was reported, “The property is particularly well maintained and cared for and has no apparent structural defects”.
The size of the vicarage along with no double glazing means it is a struggle for the incumbent to heat it adequately with very large heating bills to heat a selection of rooms to 15 degrees for part of the day. A wood burner helps heat the main reception room during the evening.
The gardens continued to be well maintained with the help of a gardener who works two hours per week.
Works to the Vicarage
No works were carried out to the vicarage during the past year
Conclusion
Part way through 2023 we started to feel that normal worship attendance and social events had reverted to pre-pandemic levels. We were only closed when ordered to do so and remained open while many other parishes closed. This is reflected in our bounce back.
We celebrated the coronation in May 2023 of HM King Charles III
Some patterns of attendance have changed from Sunday to weekdays. Some people are simply out of the habit of coming to church at all, some are less regular and some have found other things to do on Sundays. However, we have an increase of new people worshipping with us.
Fr Edward our curate left the parish in December to take up the appointment of Shine Priest at Walsingham
Mr. Gareth Gladman our Youth and Community Worker left the parish to be ordained deacon and now serves at Tudhoe and Bowburn.
Fr Peter Anderton carried on as Associate Priest and is a great help to the parish.
One of the great strengths of S. Helen’s is the large number of people taking on responsibility and doing some work or service in the parish. A lot of people doing something small achieves great results. I am extremely grateful for this sharing of responsibility, commitment and collaboration of so many to the parish and our service and mission.
The improvement of our choral tradition is still a major objective. We will continue to work to become a centre of excellence in worship, prayer and service to our community and the wider church. This in itself can lead to growth. Our Director of Music, Mrs. Joan Johnson is outstanding in her commitment to the music of the parish.
It is interesting that young people and young adults and children seem to be attracted to traditional teaching, ceremonial, prayer, worship and music. As a parish we will continue to remain faithful to the catholic faith and practice that comes to us from the apostles and of which the Church of England is part, working and praying for the re-union of the Church of God, celebrating the Mass and offices each day, trying to order our lives to the teaching of our Lord in Holy Scripture, proclaiming the word of God, building up our faith, baptising our children, caring for the sick and the poor, providing for our young people, serving those in need, burying the dead, caring for the bereaved and proclaiming Christ crucified, died and risen.
We are committed to worshipping God, teaching and nurturing our people, serving our community in Christian love and joy, with a passion for mission and conversion using the Sacraments of the Church and Holy Scriptures, confident that
THE MASS IS THE GREATEST ACT OF MISSION OF THE CHURCH
and the ability of the Mass and good worship to build the discipleship of the congregation and convert people to the Christian faith and a living relationship with Our Lord and Saviour Jesus Christ.
A number of our people are members of the “Save Parish Church Movement”. The traditional parish system is by far the best way to stop the decline of the Church of England. We are committed to simply being the Parish Church in West Auckland, St Helen Auckland and Tindale Crescent. To celebrate the Mass and daily offices which deepens our discipleship and inspires us to go out and serve our community and bring more people to experience the life changing love of God.
This is my last report before retirement after 29 years in the parish. I would like to thank all past and present PCC members, wardens and congregation, (that is the people of S. Helen’s who attend and who contribute time, talent and money) and the local community for 29 years of happy ministry in this community and church. We have achieved a great deal in that period and the restoration and extension to the church, the rebuilding of the organ and the purchase of the Parish Centre being the major projects of many.
The parish is in a good place, finances are sound and the PCC and congregation are commited to growing the parish, serving God and the community.
Our mission is to love, serve and worship Our Lord Jesus Christ
To God be the Glory
The Reverend Canon Robert McTeer SSC Vicar and PCC Chairman 15[th] March 2024
| A | B | C | D | E | F | G | H | |||
|---|---|---|---|---|---|---|---|---|---|---|
| 1 | S. Helen Auckland PCC Current Account | |||||||||
| 2 | ACCOUNTS 2023 | |||||||||
| 3 | ||||||||||
| 4 | Income | £ | £ | |||||||
| 5 | 2023 | 2022 | ||||||||
| 6 | PLANNED | GIVING | 23882 | 21471 | ||||||
| 7 | Tax recove | rd | 14966 | 10803 | ||||||
| 8 | ALMS | 3771 | 3011 | |||||||
| 9 | Christmas | Appeal | 0 | |||||||
| 10 | CHARITIE | S | 375 | 1432 | ||||||
| 11 | Tea and C | offee | 2021 | 1065 | ||||||
| 12 | PCC Fees | 1584 | 1860 | |||||||
| 13 | Diocesan | Fees | 2593 | 2696 | ||||||
| 14 | Organist a | nd Verger | 2205 | 1910 | ||||||
| 15 | FUND RAI | SING | 12012 | 13874 | ||||||
| 16 | Ark Youth | 91 | ||||||||
| 17 | Lamps | 544 | ||||||||
| 18 | Organ Fun | d | 100 | |||||||
| 19 | Heat and Light | 2590 | 3140 | |||||||
| 20 | Roof Fund | 410 | ||||||||
| 21 | Ark Rent | 1120 | 1090 | |||||||
| 22 | Donations | 567 | 1200 | |||||||
| 23 | 67777 | 64606 | ||||||||
| 24 | Donations / Grants | |||||||||
| 25 | Snowdon Trust Youth Work | 10000 | 10000 | |||||||
| 26 | PCP NHS Craft Club | 2500 | 0 | |||||||
| 27 | Lord Crewe | 100 | ||||||||
| 28 | Millbank Sale | 0 | ||||||||
| 29 | Grants- Youth Worker | 9667 | 6667 | |||||||
| 30 | Grants - Tesco | 0 | ||||||||
| 31 | Farm Rent | |||||||||
| 32 | Messychurch - deanery | 300 | ||||||||
| 33 | Believe | 19000 | ||||||||
| 34 | Warm Space | 1000 | ||||||||
| 35 | Church Comm H/L | 4590 | ||||||||
| 36 | Scotto | 5200 | ||||||||
| 37 | North East churches - covid | 0 | ||||||||
| 38 | Transfers from Trust | |||||||||
| 39 | VAT Refund | 0 | 0 | |||||||
| 40 | 22167 | 46857 | ||||||||
| 41 | ||||||||||
| 42 | Curates House Rent | 3709 | 3375 | |||||||
| 43 | Walsingham | 358 | 0 | |||||||
| 44 | Receipts for the year | 94012 | 114838 | |||||||
| 45 | Expenditure |
|||||||||
| 46 | QUOTA | 30000 | 28000 | |||||||
| 47 | Wm Leech Loan Repay | 5000 | 5000 | |||||||
| 48 | Roof Restoration | 17072 | ||||||||
| 49 | Administration | 3164 | 3442 | |||||||
| 50 | Other church repairs | 925 | 0 | |||||||
| 51 | CHARITIES | 940 | 1836 | |||||||
| 52 | Messy Church | 65 | ||||||||
| 53 | DBF Fees | 2593 | 2696 | |||||||
| 54 | FUND RAISING EXPENSES | 2244 | 2451 | |||||||
| 55 | MAINTENANCE/Insurance | 9434 | 10548 | |||||||
| 56 | Heat and Light | 4985 | 4801 | |||||||
| 57 | Heat and Light Vicarage | 600 | ||||||||
| 58 | Cost of Service | 4885 | 3419 | £249.53 | ||||||
| 59 | STATIONERY | 686 | 1210 | |||||||
| 60 | Walsingham Deposit c/f | 0 | 200 | |||||||
| 61 | Youth Worker | 9314 | 13195 | |||||||
| 62 | Youth Work Provision and Costs | 3564 | 6564 | |||||||
| 63 | Youth Work Scotto | 2727 | 352 | |||||||
| 64 | Support Costs- Lay workers and organi | 4714 | 4191 | |||||||
| 65 | Believe | 4793 | 12416 | |||||||
| 66 | Clergy Exp | 7451 | 6635 | £6,250.00 | ||||||
| 67 | Curates House Maint/Insurance | 0 | ||||||||
| 68 | West 60 | 0 | ||||||||
| 69 | Ordination | 991 | ||||||||
| 70 | ||||||||||
| 71 | Total Expenditure | 98018 | 125084 | |||||||
| 72 | ||||||||||
| 73 | Net receipts | -4007 | 0 | -10246 | ||||||
| 74 | ||||||||||
| 75 | Bank Balances b/f | 36797 | 47042 | |||||||
| 76 | bank statements | £20,679.70 | ||||||||
| 77 | Bank Balance c/f | 32790 | 36797 | £9,287.58 | ||||||
| 78 | £29,967.28 | |||||||||
| 79 | To Clear | £2,822.48 | ||||||||
| 80 | RESTRICTED | £32,789.76 | ||||||||
| 81 | Millbank Sale | 20000 | ||||||||
| 82 | Youth Work | 8764 | ||||||||
| 83 | Scotto | 2121 | ||||||||
| 84 | Wm Leach Balance | 0 | ||||||||
| 85 | Believe | 1791 | ||||||||
| 86 | 30885 | |||||||||
| 87 | ||||||||||
| 88 | Unrestricted Balance | 1905 | ||||||||
| 89 | ||||||||||
| 90 | ||||||||||
| 91 | ||||||||||
| 92 | ||||||||||
| 93 | ||||||||||
| 94 | ||||||||||
| 95 |
Page 1
St Helen Auckland Parish Centre
ACCOUNTS 2023
| Income Lettings Guides Scouts Slimming World Church - Youth Work DCC Others Parties LCBC Donations / Grants Receipts for the year Expenditure Consummables Cleaning Gas + Electric Water Maintenance Insurance Sundry Expenditure for the year Net receipts Bank Balances b/f Bank Balance c/f Deposit ACC Notes Guides to pay 773 |
2023 774 2340 849 2000 0 272 737 51 7023 2650 9673 196 2875 2225 362 3545 1755 200 11158 -1485 9793 8308 41 |
2022 416 2241 1644 1800 272 48 1059 1700 9180 3000 12180 |
2022 416 2241 1644 1800 272 48 1059 1700 9180 3000 12180 |
2022 |
|---|---|---|---|---|
| 416 2241 1644 1800 272 48 1059 1700 9180 |
||||
| 224 2480 5091 403 525 1625 540 10888 |
||||
| -1708 8501 9793 41 |
||||
| 8501 | ||||
| 9793 | ||||
| 41 |
Page 2
Nicholson Trust Account 1 (held by the Diocese)
| 2023 | 2022 | 2023 | 2022 | ||
|---|---|---|---|---|---|
| Opening Balance | 2308 | 2308 | Quota-transfer to dioces | 0 | 0 |
| Closing Bal | 2308 | 2308 | |||
| 2308 | 2308 | 2308 | 2308 |
The money in these accounts can only under the terms of the trust be available for the upkeep of the fabric of the Parish Church
of S Helen Auckland only and it is at the discretion of the incumbent and church wardens
| 2023 | 2022 | 2023 | 2022 | ||
|---|---|---|---|---|---|
| Opening Balance | 35500 | 31285 | Withdrawn | 0 | 0 |
| Property Fund | 75000 | 75000 | |||
| Nicholson Trust | |||||
| 100 Club | 0 | 0 | |||
| Interest | 4998 | 4215 | |||
| Closing Bal | 40498 | 35500 | |||
| Property fund | 75000 | 75000 | |||
| 115498 | 110500 | 115498 | 110500 |
The money in these accounts can only under the terms of the trust be available for the upkeep of the fabric of the Parish Church of S Helen Auckland only and it is at the discretion of the incumbent and church wardens The property fund shares were valued at 70397.26 (73839.26) as at 31.12.23(31.12.22)
Page 3
| S. Helen Auckland PCC Receipts and Payment Account |
2023 | ||||||
|---|---|---|---|---|---|---|---|
| Receipts | Unrestricted Funds |
Organ/Kibi Parish Centre Fund Walsingham Restricted |
Nicholson Trust Restricted |
Total | Funds | La | st Year |
| Voluntary Income | |||||||
Planned Giving |
23882 | 23882 | 21471 | ||||
| Income Tax recovered | 14966 | 14966 | 10803 | ||||
| Alms | 3771 | 3771 | 3011 | ||||
| Donations/Charities | 942 | 0 | 942 | 2632 | |||
| Heat and Light Appeal | 2590 | 2590 | 3140 | ||||
| Receipts from Church Activities | 0 | ||||||
| PCC Fees | 1584 | 1584 | 1860 | ||||
| Diocesan Fees | 0 | 0 | 0 | 0 | |||
| Lamps | 0 | 0 | 544 | ||||
| Hall/Ark Lettings | 10885 | 10885 | 13271 | ||||
| Organ Fund | 0 | 100 | |||||
| Roof Fund | 0 | 410 | |||||
| Activities for generating funds | 0 | 0 | |||||
| Fund Raising | 12012 | 2021 | 14033 | 14939 | |||
| Curate's House Rent | 3709 | 0 | 3709 | 3375 | |||
| Nicholson Trust Interest 2 | 4998 | 4998 | 4215 | ||||
| sub total | 68043 | 8320 | 4998 | 81361 | 79771 | ||
| Non-recurring receipts | |||||||
| Snowdon Youth Work Trust | 0 | 10000 | 10000 | 10000 | |||
| Millbank Sale | 0 | 0 | 0 | 0 | |||
| PCP NHS | 2500 | 2500 | 0 | ||||
| Lord Crewe | 0 | 0 | 100 | ||||
| DCMS VAT Refund | 0 | 0 | 0 | ||||
| Scotto Food JollyTots | 0 | 0 | 5200 | ||||
| DeaneryMessychurch | 0 | 0 | 300 | ||||
| Warm Spaces | 0 | 0 | 1000 | ||||
| Church Com H/L | 0 | 0 | 0 | 4590 | |||
| North East Churches | 0 | 0 | 0 | ||||
| Grants Youth Worker | 9667 | 9667 | 6667 | ||||
| Grants Gaunless Gateway | 0 | 0 | 0 | ||||
| Believe | 0 | 0 | 19000 | ||||
| Farm Rent | 0 | 0 | 0 | 0 | |||
| Total Receipts | 68043 | 30487 | 4998 | 103528 | 126628 | ||
Payments |
0 | ||||||
| Quota | 30000 | 0 | 30000 | 28000 | |||
| Administration | 3164 | 3164 | 3442 | ||||
| Roof Fund | 0 | 0 | 17072 | ||||
| MessyChurch | 0 | 0 | 65 | ||||
| Charities | 940 | 0 | 940 | 1836 | |||
| Church Repairs | 925 | 0 | 925 | 0 | |||
| Fund raising | 2244 | 0 | 2244 | 3027 | |||
| Maintenance/Insurance | 9434 | 0 | 9434 | 10548 | |||
| Youth Worker Exp | 0 | 3564 | 3564 | 6564 | |||
| Youth Worker | 0 | 9314 | 9314 | 13195 | |||
| Youth Work scotto | 2727 | 2727 | 352 | ||||
| Believe | 4793 | 4793 | 12416 | ||||
| Parish Centre | 11158 | 11158 | 10889 | ||||
| Heat and Light | 4985 | 4985 | 4801 | ||||
| Heat and Light Subsidy | 600 | 600 | |||||
| Cost of Services | 4885 | 4885 | 3419 | ||||
| Support Costs | 2509 | 2509 | 2281 | ||||
| ClergyExp | 7451 | 7451 | 6635 | ||||
| Ordination | 0 | 0 | 0 | 990 | |||
| stationery | 686 | 686 | 1210 | ||||
| Walsingham | 0 | -358 | -358 | 200 | |||
| Wm Leech Loan repayments | 5000 | 5000 | 5000 | ||||
| Total Payments | 78982 | 25039 | 0 | 104021 | 131942 | ||
Net receipts/payments |
-10939 | 5449 | 4998 | -493 | -5314 | ||
| Transfers between funds | 10000 | -10000 | 0 | 0 | |||
| Cash funds lastyear | 6892 | 39739 | 37808 | 84439 | 89753 | ||
| 0 | |||||||
| Cash funds this year end | 5953 | 35188 | 42806 | 83946 | 84439 | ||
| Total | Actual PCC Funds |
Unrestricted Funds |
Restri Funds |
cted |
N | icholson Trust |
|
| Cash Funds | |||||||
| Parish Current | 1905 | 10205 | |||||
| Restricted Deposit Acc | 20680 | ||||||
| Centre Current | 8349 | ||||||
| CCLA Investment | 0 | 40498 | |||||
| CCLA Investment Diocese | 2308 | ||||||
| Total cash funds | 83945 | 1905 | 8349 | 30885 | 42806 | ||
| Restricted funds under the Nicholson Trus | t are as per the te | rms of the legacy u | nder the control | of | |||
| the Vicar and Churchwardens and not und | er the jurisdiction | of the PCC but hav | e been included i | n | |||
| these accounts for clarity purposes only. | |||||||
| This trust money is available for the upkee | p of the fabric of t | he Parish Church o | f S.Helen Auckla | nd only | |||
| Investment Assets stated at cost | |||||||
| Nicholson Trust PropertyPool Share | s | 75000 | |||||
| Curates House | 155000 |
41