St. Paul 2023 Annual Financial Report

Under the Code of Canon Law, the parish Finance Council exists to
aid the pastor on financial matters. Our council members are very dedicated and talented parishioners who work hard to help Fr. Wilson manage all parish financials. We express our sincere gratitude and appreciation for the shared knowledge, advice, and hours dedicated by our Finance Council.

Our parish continued to be blessed by Our Lord from a financial and facilities perspective in the year ending June 30th, 2023.  We ended the fiscal year with $426K of cash for operations. 

This was driven primarily by increases in offertory and investment gains. Thanks to your continuous generosity our offertory exceeded plan by $167K. Your response to Fr. Wilson’s offertory appeal is enabling the parish to set aside reserves for required infrastructure maintenance over the coming years.  The market gains of the past year yielded $85K over plan on our endowments.  

As you review the attached financial statements you will see a strong balance sheet, statement of activity, and reserve position. We continue to carry significant obligations with the remaining church loan and projected cost to maintain campus buildings.

Fully aware of these responsibilities, our Finance Council recommended actions and implemented a plan in 2020.  The major components of the plan are:

  • Eliminate Church Debt – excess principal payments of $297K were made on the church loan in 2022-23. These were in addition to our $144K in annual principal payments. We reduced the debt $441K or 10.2%. We continue to make excess principal payments targeting payoff in 11 years (vs. the 24 years remaining) and saving approximately $750K in interest payments.
  • Stay Current on Infrastructure Needs – improvements totaling $398K were made in 2022-23 and are laid out in the “Maintenance & Capital Projects” chart.  Major enhancements include installation of security cameras inside the nave and transepts of the church, crack sealing the parking lots, fixing wall cracks, painting and sealing of church walls, replacing cap stones at Mary’s shrine.

The school has a new roof over the Preschool rooms, new flooring in the Miller Hall restrooms, additional cameras and complete software upgrades to the security system.  In addition, 3 HVAC units were replaced and 3 external door access systems were upgraded.   Government funding (EANS) was used to replace cafeteria tables and chairs, stage extenders, and purchase portable radios for safety at arrival, dismissal, and recess.  EANS funding also covered the conversion of an unused space to an additional Pre-school room and restroom.

The significant investment made during this past year to
repair, maintain, and improve our parish campus is part of a continuing effort to be good stewards of the trust you’ve placed in us with your children, campus facilities, and
monetary provisions.
  

  • Establish a Reserve Fund – based on a reserve study conducted in late 2019 assessing the future capital needs of the parish, the Finance Council then approved and established reserve account targeting $350K-450K per year for future facility maintenance. The reserve fund stands at $1.3M as of fiscal year-end 2022-23. No reserve funds were used for fiscal 2022-23 improvements. The capitalized and operating budget accounted for $247K and government (EANS) funding of $151K was used for the balance of the improvements.

These charts and tables depict a summary Fiscal Year 2022-23 for your review. We thank you again, for your generous donations of time, talent, and treasure that make St. Paula truly dynamic parish! Most importantly, we thank our gracious Lord who continues to safely guide us as we remain faithful to His Great Commission to “Go and make disciples of all nations...” Our mission of evangelization is clear. We move forward spreading the Good News as we persist in being:

Inspired by St. Paul - Centered on Christ - Called to Holiness!

Yours in Christ,

Deacon Dean W. Racine 

Director, Parish Administration

Parish Life


June 30, 2023 June 30, 2022
Number of Registered Families                                          4,274 4,192
Average Weekend Mass Attendance                                      3,169 2,777
Donors using EFT/WeShare                              5,061 4,207

Sacraments

Baptisms                                                                             176 178
First Communions                                                 208 225
Confirmations                                                             198 197
Marriages                                                                                       39 39
Funerals                                                                                            77 61

Faith Formation

Adult Faith Programs & Events                                                 1,980 461
Small Church Involvement 160 200
Rite of Christian Initiation (RCIA)                                                             32 32
PSR & Youth  Enrollment                                                                   631 604
St. Paul School Enrollment                                780 739
Pre-School Enrollment  100 79

Service to Others

Sandwiches Made for Homeless/month                                                           750 hrs. +2,000
Thanksgiving Turkeys Collected                                 465 + $4,354 538 + $4,240
Jesse Tree Donations  (gift cards)   1,450 1,002
 - School students - donated toys  donated toys donated toys
 - PSR students - donated winter clothes 

 St. Vincent de Paul

 - People assisted with mortgages, utilities, etc. 492 510
 - Volunteer hours at St. James the Less  Pantry 1,300 1,776
 - Food Donations to Holy Family 52 weeks 52 weeks
 - Total Value of Food Donations  $              397,000  Not Reported 
 - Elder Care Visits 182  Not Reported 
 - In Kind Donation Value  $              138,500  Not Reported 
 - Total Service Hours Given 3,633  Not Reported 

Support and Assistance

Support and Assistance

Bishop’s Annual Appeal Donations                                $349,095 $262,925
Tuition Assistance – St. Paul School                   $168,021 $158,214
Charitable Donations from Parish                                 $124,667 $77,916
Diocesan Special Collections                             $134,726 $108,005
Parish Special Collections
(WARM, SVDP, JOIN, Helping Hands)                                                       
$191,529 $163,262


Maintenance & Capital Projects - Fiscal 2022-23

Campus Capital & Maintenance Projects 2022-23 Cost Status
Church

§  Install security camera in sanctuary, for nave & both transepts $9.1K Complete
§  Church wall fix cracks, painting, sealing $16.9K Complete
§  Walls & masonry repairs, install expansion joints  29K In Process
§  Modify thermal envelope system to prevent freezing pipes $50K In Process
§  Campus parking lots - seal cracks $55.4K Complete
§  Replace Large Commercial Mower $7.7K Complete
§  Mary’s Shrine – molded concrete replacement of cap stones  $21.3K Complete
§  Secure trim that is loose and falling  Ops Budget Complete
§  Power wash exterior walkways around church and office  Ops Budget Complete
School

§  Replace portable radios – EANs monies $19K Complete
§  Replace stage extenders in KC – EANs monies $32.9K Complete
§  Replace cafeteria tables & chairs – EANs monies $65K Complete
§  Install rest room in youth ministry space  – EANs monies $25K Complete
§  Convert YM space to additional Pre-School room - EANs money $9K Complete
§  Additional Cameras, Software Upgrade $39.5K Complete
§  Replace Roof over Pre-school Rooms $31.2K Complete
§  Replace Flooring in MH Breezeway Restrooms $10.3K Complete
§  Replace 3 HVAC units; heat pumps 2&3 and music room unit  $40.6K Complete
§  Replace 3 mag lock door sensors with FOB access $15.6K Complete
§  Re-paint of school interior, as needed Ops Budget Complete
§  Strip and wax all floors Ops Budget Complete
§  Repair playground surface Ops Budget Complete
§  Clean all carpets Ops Budget Complete
§  School windows cleaned  Ops Budget Complete
Parish Office

§  Paint hall and common area in lower level  Ops Budget Complete
§  Strip and wax floors in restrooms Ops Budget Complete
§  Touch-up holes, cracks, damage, & paint to LL meeting room walls Ops Budget Complete
Rectory

§  Replace & repair broken window seals and wood rot framing  Ops Budget Complete



Sub-total through EANS monies (government funding) 150,900 Complete
Sub-total St. Paul - Capitalized 247,447 Complete



Total Improvements  398,347 Complete



Continuing work in progress 79,000 In Process

Summary – Statement of Activity

Total Income - over plan $218.6K (2.5%) and over prior year $502.6K (5.9)%.  

  • Parish income over plan by $286.8K driven by offertory over plan $166.8K, bequests over $38K, investment income gains over by $85.4K, fund drives over $23.3K.   Offertory over plan 4.6% and over prior year 10.4%.  Total parish income over prior year $319K or 8%.
  • School receipts under plan ($42.1K) or 0.8%, as some pre-pay dollars were booked in prior year.  Gains in pre-school and cafeteria offset majority of` miss. Total school receipts exceeded prior year by $184K or 3.9%.  

Total Expense – over plan ($364.1K) or 4% and over prior year ($672.6K) or 7.6%:

  • Parish over ($130.2K) or 3.2% due to office supply costs, salaries, charities, security/maintenance repairs and church supply.
  • School over plan ($233.9K) or 4.5% due to salary/bene exp., staff dev, technology,

Net income  – loss of ($499.9K) over planned loss by ($145.9K) driven by sal/bene ($291.7K), charities ($38K), office supplies/receptions ($47K) 

Total Cash for  Operations - $426.4K, plan miss of (-$292.6K) & off prior year (-$331.7K)

Bottom Line - Fiscal Year 2022-23

Highlights 

  • Overall Income - exceeded plan $218.6K @ $9,080.3K 
  • Overall Expense - exceeded plan (-$364.2K) @ $9,580.2K 
  • Net Operating Cash - $426.4K was (-$292.6K) under plan
  • Offertory - over plan 4.6% or $166.8K, up 10.4% and $359.8K over prior year
  • School Income   - under plan 0.85% or ($42.1K) and expense over plan ($233.9K) 
  • Parish Subsidy - parish subsidized school $511.4K or 13.4% of offertory

Allocation of Monies

  • Reserve Fund – $351.5K saved, fund now $1,327.9K, at plan with reserve commitments
  • Campus Improvements - expenditures of $397.9K for campus maintenance 2022-23
  • Church Debt – principle payments of $440.6K, debt reduced 10.2% to $3.89M

Summary - Fiscal 2023-24 Budget

Total Income - $10.4M, planned increase of 1.3M or 14% 

  • Parish Income – up $292K driven by offertory and Expense Reimbursement Credit (ERC)
  • School income – up $983K, driven by enrollment +51, Pre-school +22, and tuition increase and Expense Reimbursement Credit (ERC)

Total Expense – $10.6M, planned increase of $1.02M or 10.7%

  • Parish Expense - up $544K, driven by investment in four additional parish staff salary/benefits, and increase in diocesan assessment to the parish 
  • School Expense - up $479K, driven by additional office staff, teachers, increase in teacher’s aide wages, and benefits cost

Net Income - ($247,424)

Net Income for Operations - adjusting down for restricted income monies and adding back depreciation expense (non-cash item) we have a planned budget surplus for operations of $720K for fiscal 2023-24.  

This surplus will be used to continue extra payments on the loan principle and to continue to build the reserve fund for future repairs and maintenance.