Parochial Church Council
St John the Baptist Batheaston
with St Catherine
Registered Charity No. 1127364
Annual Report & Accounting
Statements for the Year Ending
st
31 December 2023
DIOCES4 OF
Bath&Wells
Living the story. Telling the story.

PART l- Annual Report for the Parish of 5t John the Baptist, Batheaston with St Catherine
2023 by the Vicar of the United Benefice of Batheaston with St Catherine & Bathford
The Reverend Lauretta Wilson
As we look back over the past year together, let's begin with gratr'tude.. borrowing the hymn
words,
Lord, for the year your love has kept ond guided, urged and inspired us, cheered us on our
Way, sought us and 5(3ved us, pardoned ond provided, Lord of the yeurs, we bring our thanks
today.
We do bring our thanks and our appreciation of how God has blessed us this year..
In our two churches here, as indeed across the benefice, we have been able to provide a
pattern ot services over each month that reflects the diversity of worship styles within the
Church of England- Tradits'onal Book of Common Prayer Evensong, Holy Communion services
with both tradits'onal and more modern liturgies, and Welcome Church -an informal service to
encourage discussion. It is always our hope that this variety of services means that everyone
feels welcome in our village church and whether we have been quiet and reflective, ch2ting
about our faith or singing God's praise exuberantly, we thank God for meeting us in these
services. This year we have been luckier with the weather, and we now have heated seat
fd
cushions so St Catherines, services on the 1$1 and 3 Sundays at 3pm have all gone ahead. Do
feel warmly encouraged to come up the valley if you'd like to experience something a bit
different- it's a beautr.ful space and the faithful congregation there are very welcoming. The
richness of our pattern of services would not be possible without a team of people playing their
part- so a huge thank you also to Sarah and Jacquie for their work leading services, to Will,
Marian and Julia whose musical talents are very much appreciated and to everyone who take5
their turn preparing prayers, reading and keeping the Vicar on track Ithank you Paml. It is with
sadness that we have just said goodbye to Will as our regular organist, but we hope th is will
bring an opportunity for a new season- if you're reading this thinking, 'I'd love to play my flute
some times, then please do let someone knowl The Joint services, every 5th Sunday alternate
between St John'5 and St Swithun's are really good in themselves and they are also helping us
to grow together as a benefice - if you're not in the habit of coming to these- please do- if you
need a lift, please let someone know.
We have also begun JAM every fourth Sunday at 3.'30pm in St John'5. This came from the
Allsorts toddler group that runs each Tuesday morning in the Village Hall. After Serena left, I
have made it a priority to be there- mostly just chath.ng with parents and one mum said that
if we ran an Afternoon service with Bible stories, she'd bring her kids- so thi5 15 itl We have
had about 8 children at these services, some families have faithfully come each month, and
for everyone who has been there they have been good occasions with fun, friendship and
faith growing between us all. My thanks to Sarah and Jane who contribute ideas and join in
with the running of the service and also share tea afterwards. A real highlight for me is
sharing tea not only with the familie5 present but also Wlth other members of the
congregation who've come to the service to welcome others and make tea- please do feel
warmly invited if you'd like to join in. Please do continue to pray for all the children in the

village and give thanks for our village school where l am welcomed to lead a weekly
assembly land also offer some maths helpl, a lot of work but so important.
We know that our faith is about much more than Sunday worship and l am very grateful to
Sarah who faithfully continues to offer both online study and an online Compline service
each week, this is a great blessing to those who cannot come out to services and is available
to anyone - please do ask Sarah if you'd like to join in.
As I'm writing this we are in the middle of our Lent Lunches and we have welcomed some
excellent speakers thi5 year. They really have been a blessing in that they have helped us to
catch a glimpse of that Life in all its fullness that Jesus came to bring and have shown us
where we can join in with what God 15 doing in the world. Thank you if you have been part
of the regular group that have shared their lunch and enjoyed the Speakers. Please do let me
know your ideas for who we can invite next time.
Our PCC are always ready and willing to hear new ideas and proposals and I would like to
thank each and every one of them for their hard work, time and commitment. We have
been very blessed this past year with two excellent churchwardens- Rob Mimmack and Keith
Masdin, a brilliant Treasurer John Cornfi'eld and now a part-time Administrator Zoe Hill. I
know you'd want me to thank them all for everything they do. Both of our churchwardens
have said that they will be stepping down next year so we will need two more volunteers-
Rob will work alongside a new person if needed and the job is not onerous as long as the
Vicar is in post- I love this job and have every intentr.on to stay so God willing there will not
be another vacancy for the foreseeable future.
Of course we must look forward too, in faith and hope, trusting that the One who ha5
brought US through this past year has plenty of surprises and challenges and blessings in
store for us in this coming year. We have our curate Jane joining us in July- please do keep
praying for her and her ministry across the benetice.
A linal Thank you- for the privilege of being your Vicar- with my prayers as always. Lauretta
PART 2- Financial Review and Statement of Accounts
The Accounts and Financial Statements for the year ended 31" December 2023 are part of
the Annual Report. The account5 have been independentlyexamined byTom Case ACAwhose
report is included.
As in previous years the Parochial Church Council IPCCI identifies and accounts for a number
of restricted and designated funds as well as an unrestricted General Fund, in accordance with
charity law. Restricted Funds comprise money which has been given to the PCC with a
restriction on its use for particular purposes. Such funds cannot be used for other expenditure
without the permission of the donor or, if this is not possible, the Charity Commission.
Restricted funds held in 2023 were as follows..
St John Repair Fund.. Money collected through fundraising to repair the church building.
Parish Admini5trator.' Grant from the Diocese Fund for Church Growth towards salary costs.

St John Internol Repairs and He(Jting.' A fund established for the improvement of the interior
of St John5 church including improved heating, lighting and decorations.
5t John Flowers.. A fund for flowers in St John
St Catherine Legacy & Fobric: Money donated specifically for 5t Catherine's Church including
legacie5
St Catherine Music Fund.. Income from the Strutt Trust for the provision of music at 5t
Catherine'5 Church
Friends of St Catherine's Church.. Donations from Friends of St Catherine for expenditure on
St Catherine's Church as agreed by the PCC in consultation with the Friends of St Catherine
Fund in memory of Dororthy Topham
Fund in memory of Skip
Short-life restricted funds have also been established and spent on specific projects.
There are also a number of 'designated" funds which have been set aside by the PCC for
particular purposes but which can be used for general purposes if required. Two of these are
the St John Special Designated Funds held to ensure that legacies to the church Ithose from
the late Ted White in 2019 and David Ireson in 20211 are spent in a manner appropriate to a
legacy at the discretion of the PCC.
The St Catherine Designated Fund is used to track expenditure on the running costs of St
Catherine's Church. This is held at zero at the year end with excess expenditure being met
from the restricted St Catherine Legacy Fund.
In 2023, £25,000 was transferred from the Deposit Account IReservesl to subsidise day to day
expenditure. The main areas of outgoings in 2022 were..
l. Parish Share1£32,3661 is a large expense representing 46% of the total expend iture.
This will increase to £44,180 in 2024, an increase of 36%. This is following an increase
in 20221£39,2571 and 3 reduction in 20211£39,3581.
2. Administration costs1£7,3141 included salaries for l employee for a full year and I
employee for January and February.
3. The PCC donated to a range of charities selected by the PCC..
St Francis Hospital
£1,000.00
Genesis Trust Bath
£1,000.00
Eatheaston Youth Club
£1,000.00

A number of events were organised in 2023 which benefited local and national
charities which are excluded from the accounts-
Penny's Pantry
£562.00
Christian Aid Week
£411.56
Christian Aid Syria/Turkey Appeal
£iio.00
5. Repairs to church buildings..
Heated cushions for St Catherine's £9,897.80
Part Payment of the Audio System £3,444.00
Total
£13,341.80
We held a number of fund raising events in 2023 which raised funds for the church and also
brought in new faces to the events.
Income
£119.00
É4,233.19
£180.50
£557.41
£2.023.38
£700,55
£3.000.00
£10.814.03
Costs
Balance
£0.00
£119.00
£560.97
£3,672.22
£0.00
£180.50
£45.25
£512.16
£0.00
£2,023.38
£548.22
£152.33
£0.00
£3,000.00
£1,154.441 £9,659.59
Concert 30th April 2023
.Village Fete
'Grow Batheaston
Art Trail
,Auclion of Promises
Christmas Tree Festival
Sound System
Notes:
lil The village fete also raised £562.00 for Penny's Pantry on the Gate.
lill The cost of sound system is excluded from the above table.
£8,092 was recovered from HMRC during the year representing tax of gift aid payment
received in the year.
The three-year fixed price contracts for supply of electricity and gas which ha5 shielded the
PCC from recent severe price rises came to an end in December 2023. The cost of heat, light
and power was £2,141 in 2023. A new three-year contract Wa5 agreed in December 2023,
however the costs are forecasted to be 116% per annum higher.

Batheascon with St Catherine's Receipts & Payments Account
(or the yeor ended 31 December 2023
2023
2022
Receipts
Donacions )nd Leg2Cies'.
Fllnned givmg
Cdlecrion& don3tions & othergfvlng
Irhcoffle tax rEcoYered
L08ac￿5
Oiher Trii ding actrrfityes
Mapli￿/BOoks￿ll saleslHall Lelthw etc
Irwme from other PrOPQrtks
Annual Fe¢elw￿￿t1
21.949
4.140
7,067
590
ZZ.539
10.740
8.092
1.00
5.590
460
i.wo
545
375
375
1.468
362
362
90
4.IZ7
7.814
3.th)0
ReceipL5 Irom1nvesEmenrs'.
Interert & diyidends
5.852
5,852
2.615
Recwp15 frorn Charitable acriyllies..
ParothvJl lee5
Oiher Receipts
Insurinc8 cLiim5
3.208
3.208
2.528
178
sa￿ proteed5 from fixed assets
L03n5 rucewed
O¢her
385
1.458
1.203
Tutal Re<eipt5
52,03B
S,530
7,050
64,618
49580
Payments
DonatlDn51GrantS to chiniies
13.0501
13,05Q)
1974)
112,360)
15.3001
Mi55ion & EYangeli5Tn
PaT￿h Shire
129.7781
(7991
{39 2581
Clergy Expenses
Church runnjng expen3e5
Churchyard mainienance
C051 ol rai5hlE tund5
14.9871
18fAI
16,Z7ZI
Support C05Ls
Administraiitsn cosis (Inc. siaftcost51
GDYemance Cosis
13.0771
15281
(2.3381
($281
13.248}
Other
14551
14551
Major expenditure
REPairS to church building5
Repair5 ro orher property
Capiral pvrch35e3laddit￿n5
Loan repayments
13.4441
19,8981
113,342)
148Ql
Id,065)
Total payments
(47,676)
{Y,5171 115.3311 (70,524) 177.1861
(1,9871
{8,2811
(5.906) 127.8061
3.770
sUrplu￿[DerlCÈt) of Receipt$ over payments
4,362
592
1&2811
34,828
15.9061
193,687
127.806
221.493
157.806
159.599
26,547
187.781
193.687

Parochial Fee% Note
pdi¢y
É6,761.00
£3.229.00
Lo.oD
Ll,065.QO
co.oo
eoloftce owod 0¢ ￿or-end Ipb¢. irt
Cr¢dilor5J
£0.00
Lo.00
doJ'ONSM,
0.00
10.00
e¥ourct
Eipended
•nceatai
8E5TRKTEOFVTrID5
£2.7
E2
EifB)
EO
E7.16S
49.J8J
LO
E4.J
io
ti.oc
£0
Éi
E5IGNATEOFUND5
fo
£soo
£3,ODQ
vtIRES7RKISO FUNDS
G*nÈfJl FurAPtt&StjDh￿$
.£Si.OOD
£69.941
.E7S.347
-È5.905

caAChur¢hèwtd¢lFlfflin¢eDepoiit ACLOU
C¢.¢p¢M1￿￿•rI Cuttenl A¢¢¥unt
169.010
TOTAL
TRATrIULIIONSNOTRECONCIIEO AT YEAR EP4D
TOTNL
NEf(URRENfA4ETS

Notes to the Financial Statements
For the year ended 31 December 2023
I. ACCOUNTING POLICIES
The financial statements have been prepared in accordance with the Church Accounting
Regulations 2016 together with applicable accounting standards and the SORP 2019 IFRS
1021
The financial Statements have been prepared on the Receipts & Payments Basis under the
historical cost convention. The financial statements include all transactions, assets and
liabilities for which the PCC is responsible in law. They do not include any accounts of informal
gatherings of church members.
Fund5
Restrictedfunds represent lal income from trusts or endowments which may be expended
only on those restricted objects provided in the terms of the trust or bequest, and Ibl
donations or grants received for a specific object. The funds may only be expended on the
specific object for which they were given. Any balance remaining unspent at the end of each
vear must be carried forward as a balance on that fund. The PCC does not normally invest
separately for each fund. Where there is no separate investment, interest is apportioned to
individual funds on an average balance basis.
Unrestrictedfunds are general funds which can be used by the PCC for ordinary purposes.
They include Designated Funds which have been allocated by the PCC for a specific purpose,
but which could be made available for general purposes.
Incoming resources
Planned giving, collections and donations are recognised when received. Tax refunds are
recognised when the incoming resource to which they relate is claimed. Grants and legacies
are accounted for when the PCC is legally entitled to the amounts due. Dividends are
accounted for when receivable, interest is accrued. All other income is recognised when it is
receivable. All incoming resources are accounted for gross.
Resources expended
Grants and donations are accounted for when paid over. or when awarded, if that award
creates a binding or constructive obligation on the PCC. The diocesan parish share is
accounted for when due. Amounts received specifically for mission are dealt with as restricted
funds. All other expenditure is generally recognised when it is Incurred and is accounted for
gross.

Flxed assets
Consecrated and benefice property is not included in the account5 in accordance with the
Charities Att 2011.
Moveable church furnishings held by the Vicar and Churchwardens on special trust for the
PCC and which require a faculty for disposal are inalienable property, listed in the church's
inventory, which can be inspected lat any reasonable timel. For anything acquired prior to
2000 there is insufficient cost information available and therefore such assets are not valued
in the financial statements. Subsequently no individual item has cost more than £1,000 so all
such expenditure has been written off when incurred. Equipment used within the church
premises is depreciated on a straight-line basis over three years. Individual items of
equipment with a purchase price of £500 or less are written off when the asset is acquired.
Reserves
The PCC has adopted a policy of trying to maintain a balance on unrestricted funds that
equates to at least three months, unrestricted payments. This is equivalent to about £15,000.
It Is held to smooth out fluctuations in cash flow and to meet emergencies. The General Fund
reserves remain below £15,000 but in an emergency the PCC would be ableto drawon money
in the Special Designated Funds.
2. STAFF COSTS
During the year the PCC employed a Director of Music, and for the period to February 2023 a
Children and Youth Worker.
Together these employees equate to less than one full time employee.
3. PAYMENTS TO PCC MEMBERS
No oiher payments were made to any PCC member apart from reimbursement of purchases
of materials and consumables made on behalf of the PCC.
io

4 FIXED ASSETS-Tangible
For information onlv
Church Land
Equipment
TOTAL
Cost
at l January 2023
Additions/disp05als
at 31 December 2023
3,370
3,370
3,370
3,370
Depreciation
at l January 2023
charged this year
at 31 December 2023
Net book value
at 31 December 2023
5 FUNDS
The restricted funds include the St John Repairs Fund, St Catherine Legacy & Fabric, St
Catherine Music Fund (Strutt bequest for the benefit of music at St Catherine's), and the
Friends of St Catherine's Church.
The PCC has also set up a designated fund for day-to-day income and expenditure in respect
of St Catherine's church. However, this is treated as an unrestricted fund as It is in the power
of the PCC to use this money for general purposes if it sees fit. Other designated funds relate
to 3 Choir Fund and Special Designated Fund established for the receipt of one legacy.
6 CHARITABLE GIVING
Charitable giving included the following payment5'.
St Francis Hospital
Genesis Trust Bath
Batheaston Youth Club
1,000.00
1,000.00
1,000.00
li

7. STOCK
There was no stock of goods unsold at 31 December 2023.
These Financlal Statements were approved by the Parochial Church Council on 5th March
2024 and signed on its behalf by
Revd. Lauretta Wilson PCC Chair
John Cornfield, PCC HonoraryTreasurer
Approved at the Annual Parochial Church Meeting held on.............
..2024
Chair
12

Independent Examiner's report to the PCC of St John the Baptist with St
Catherine, Batheaston
I report on the financial statements of the PCC for the year ended 310ecember 2023, which are sel
out in the Ann￿al Report & Financial Statements.
Respective responsibilities of the PCC and the examiner
The charity s Iruslees consider that an audit 15 flot required for this year under section 144 of the
Charities Act 2011 as amended by the Charitie5 Act 2011 IAccounts and Audit) Order 2015 and that
an independent examination Is neede(J.11 is my responsibility to..
examine the accounls lunder section 145 of the Act)
follow the procedures laid down In the Gener31 Directions given by the Charity Commission
(under section 1451Sllbl of the Act) and
state wheiher particular matters have come to my attention
Basis gf this report
My examinaiion was Carried out in accordance with the General Directions given by the Ch3ritv
Commission. An examin3tion includes a review of the accounting records kept by the charity and a
comparison of the Bccounts presented with those records. It also include5 considering any unusual
iterns or disclosures in the financial statements and seeking explanations frorn you as trustees
concerning any such m3iters. The procedures undertaken do not provide all the evidence that would
be required in an audit, and consequently I do not express an audit opinion on the view given by the
accounts.
Independent Examiner's Statement
I n connection with my examination no matter has come lo my attention..
which gives me reasonable cause io believe that in any material respect the
requirements
to keep accounting records In accordance with section 130 of
the Act. and
to prepare financia I statements, which accord with the
accounting records and comply with the requirements of the
Act and the RegLJl3tions
have not been met, or
towhich, in myopinion, attention should be drawn in order to enable a
proper understanding of the 3ccountg to be reached.
T R Case 8Sc FCA
Case Accounting Ltd
20 GoodwDDd Wav
Chippenham
Wiltshire SN14 OSY
Signed
Date
IS April 2024
13