The Parish of Frindsbury with Upnor and Chattenden
kALL SAINTS
FRINDSBURY CHATTENDEN
UPNOR
WAINSCOTT
LOVING- SERVING-CHANGING
Annual report and financial statements
for the year ended 31 December 2023
Incumbent
The Reverend Nicholas Cooper
Frindsburyvicarage
4 Parsonage Lane
Frindsbury
Rochester
Kent, ME2 4UR
Registered charity number 1127928
www.allsaintsfrindsbury.org.uk

The Parish of Frindsbury with Upnor and Chattenden
Annual Report for the year ended 31 December2023
The report ofthe PCC has been prepared in accordance with the financial reporting standard for
smaller entities leffective January 20051
OUR PARISH VISION
Our focus as a Church remains summarised in our statement of purpose:
'Loving- Serving- Changing,.
Governance and Membership as at 31 December 2023
Members ofthe PCC are either ex-officio or elected at theAnnual Parochial Church Meetin& The
members ofthe PCC are the trustees ofthe charity.
Vicar: The Reverend Nicholas Cooper lex officiol
Churchwardens: Carol Gravestock and Janet Young were elected Churchwardens in April 2023.
Deanery Synod representative& Janetyoung and Andrew Whiteley (both elected April 20231
LLMIReaders licensed to the Parish: Judith Armitt, Judy Carr, Carole Morrad lexofficiol
Elected members: Jennifer Barnard, John Bloomfield, Catherine Heffernan, Jane Hughes, Robert
Mayhew, Nannette McAleer, Alison Mings (Treasurer), Peter Robbins, Victoria Webster, Elizabeth
Williams (all elected April 20231. Susan Nicol (elected May 20231
Pioneer Minister: The Reverend Sue Vallente-Kerr
The following are not voting members or trustees but in are attendance andlor receipt of papers:
PCC Secretary: Sue Jones
The responsibility of members of the PCC as Trustees remains unchanged, ensuring that it is
solvent, well run and deliveri ng its charitable purposes.
The PCC met 7times during 2023 with an average attendance of 740h. The PCC has a Standing
Committee which meets to transact minor business between the PCC meetings.
A new Electoral Roll was prepared in April 2023 and numbered 104.

Risk Management
All reports received by the PCC from its subcommittees are required to identify and highlight any
health and safety risks and implications for safeguarding practice.
The PCC follows the guidelines for Serious Incident Reporting to the Charity Commission and
National SafeguardingTeam.
Safeguarding
Following the introduction of the Safeguarding and Clergy Discipline Measure 2016:
Vicki Webster continued in her role as Parish Safeguarding Officer.
The PCC has complied with the duty under section 5 of the Safeguarding and Clergy Discipline
Measure 2016 (duty to have due regard to House of Bishops, guidance on safeguarding children
and vulnerable adults) at the appropriate dates of the Measure coming into force.
The PCC adopted the House of Bishops'Promoting a Safer Church, safeguarding policy
statement.
All reports received by the PCC from its subcommittees are required to identify and highlight any
safeguarding risks.
During the year the PCC Safeguarding subcommittee continued to highlight the importance of
safeguarding, to review our practice, to make recommendations and arrange training In
Novemberwe took part in Safeguarding Sunday.
General Data Protection Regulations
Data continues to be stored under the consents granted.

A Brief Summary of theyear
OurAnnual Parochial Church Meetingand Election of Churchwardenswas held in All Saints
Church on Sunday30Apri12023.
During 2023 our pattern ofworship continued with 2 service& 8.30am at St Philip & St James,
Upnor and 10.00am atAII Saints, Frindsbury. Services at 10.00am continued to be live-streamed
and materials were sent to those worshipping at home.
Duringthe season of'ordinary time, we followed a sermon series on discipleship.
In October, we were pleased to hosL and take part in, the annual service for Kent Black History
Association in All Saints Church.
Our regular activities and events (including Concerts and Christmas Fayre, Tower Ringing and
Handbell Ringing) continued thisyear.
Ministry to young families continued with monthly meeti ngs through Up41t led by Pioneer
Minister, Sue Vallente-Kerr. She also visited schools for assemblies and lessons. Local pri mary
schools took part in a Natlvlty Festival aimed at KS2 classes and All Saints Church hosted
Christmas services for schools.
At Christmas, Pioneer Minister, Sue Vallente-Kerr organised hamper deliveries for families in need
ofsome extra help.
The Pastoral Team continued to contact those in our congregation who are elderly and living on
their own and the team resumed Home Communions to housebound parishioners and nursing
and residential homes. Our annual Service of Remembrance and Thanksgiving for Loved Ones
Departed, for families recently bereaved, was held in November. it was well attended and
appreciated by those who came. The Prayer Chain team continues to meet and is co-ordinated
with care and compassion.
Little Lights a group for babies and toddlers with parents and carer4 met weekly on Tuesdays for
activities, toys, Bible story and singi ng.
The parish walk continued to take part on a monthly basis and was well attended.
Pilgrims Pantry, our drop-ln café continued on Tuesday mornings welcoming regular visitors from
the church and community. All Saints Craft Group met monthly withi n Pilgrims, Pantry. Pilgrims
Pantry took part in the annual fundraising coffee morning event supporting Macmillan.
Upchat Café - intergenerational café at St Phili p & St James- continued to meet on Friday
mornings
The Ecochurch group continued to meet monthly and organised 3 Clothes Swap Events for 2023,
one to co-ordinate with Caring for God's Acre fortnight. Donations raised from the February event
Iwhich included a Christmas GiftAmnesty Tombolal raised funds to twin the toiletsAII Saints and

St Philip & St James with latrines in the Democratic Republic of Congo through the Tearfund
toilet twinning scheme.
Home Groups met through the year, forfortnightly Bible study, includinga 6 week Lent Course,
based on Emma Ineson's course, Failure, and a study on the disciples.
PCC is grateful to the Parish Hall team undertaking the bookings and co-ordination of
maintenance.
In 2023 i n the parish we conducted 3 Baptisms, 2 Thanksgivingfor the Gift of a Child, 23 funerals
and 9 Interment ofAshes.
We continue to bethankful for:
Church members, faithful financial support
Church members, active participation in worship and music by the All Sai nts Singers and
church musicians.
Young families who have become regular members ofthe congregation.
The support and work by those who maintain our buildings and churchyard.
Buildings and Churchyard
The Buildings and Churchyard team met with the new churchwardens in September to prioritise
buildingwork&
An assessment re RAAC was carried out on the Parish Hall but no further action was needed.
The Archdeacon's Visitation took place in June and a certificate of i nspection was received for
both churches.
All Saints
Regular maintenance work was undertaken including the seNicing offire extinguishers,
building alarm and PAT testing.
Permission was granted to pollard the lime trees along Church Green Iwork to take place
January 20241
Permission was given to remove a limb which had fallen from an ash tree in the Old
Churchyard IconseNation areal
Work took place to repair parts of the flooring in church.
A faculty application was sent for the disposal of the triptych and coat of arms
St Philip & St James
Regular mai ntenance work was undertaken including the seNicing of fire extinguishers
and PAT testing.
Pruning work was carried out on an oak tree Ipermission granted 20221

## **Financial Statements for the Year ended 31 December 2023** 

## **Financial Summary** 

The accounts for 2023 show that for the 12 months to the end of December there was a surplus on the parish accounts of £8,209 before taking account of the movement in value of the endowment investments. A gain on the valuation of the investments of £8,649 resulted in an overall surplus of £16,858. 

## **Detailed explanation of the full year results** 

Income from unrestricted funds was above expectations mainly due to a successful trading year for the parish hall. The General fund generated a shortfall of £1,847 while the parish hall made a surplus of £9,207. 

The figure for planned giving is very encouraging in the current circumstances and I am grateful to all those who have continued to give by standing order as well as to those who have set up new standing orders. 

The Parish Hall had a successful year with income totalling £26,777 from regular hirers and casual bookings. The increased use of the hall by other community organisations as well as for private events reflects the efforts of the parish hall management team. 

General fund costs of £118,917 are £1,751 higher than 2022 mainly due to higher running costs in particular higher utility bills and administration costs. 

## **Reserves** 

Unrestricted cash reserves available to spend now increased by some £9,500 to £59,575. These are available to cover future costs of repairs and maintenance to our churches and parish hall as well as future shortfalls in income. It is the PCC’s policy to maintain unrestricted reserves sufficient to fund three months expenditure. 

The Parish holds £5,343 of restricted reserves and £121,652 of endowment reserves. 

Funds not required immediately are invested in either the Diocesan General Deposit Account, the CBF Church of England Deposit fund, the CBF Church of England Investment Fund or the COIF Investment Fund managed by CCLA Investment Management Ltd. 

Financial statements prepared by Alison Mings ACMA, CGMA (treasurer) 

1 



## S **tatement of Financial Activities for the year ended 31 December 2023** 

|Note<br>**Income and Endowments**<br>Voluntary income<br>2(a)<br>Activities for generating funds<br>2(b)<br>Income from investments<br>2(c)<br>Income from church activities<br>2(d)<br>Other incoming resources<br>2(e)<br>**Total income**<br>**Expenditure**<br>Church activities<br>3(a)<br>Generation of voluntary income<br>3(b)<br>**Total expenditure**<br>**Net income / (expenditure) before investment gains**<br>**Net gains/(losses) on investments**<br>5(b)<br>**Net income / (expenditure)**<br>**Transfer between funds**<br>**Net movement in funds**<br>**Total funds brought forward**<br>**Total funds carried forward**|**Unrestricted**<br>**Restricted Endowment**<br>**Total Funds**<br>**Funds**<br>**Funds**<br>**Funds**<br>**2023**<br>**2022**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**<br>79,055<br>0<br>79,055<br>75,065<br>3,476<br> <br>3,476<br>5,923<br>4,818<br> <br>4,818<br>3,168<br>38,291<br> <br>38,291<br>33,736<br>1,242<br>1,396<br>2,638<br>4,475|
|---|---|
||**126,882**<br>**1,396**<br>**0**<br>**128,278**<br>**122,368**|
||118,872<br>1,152<br>120,024<br>118,496<br>45<br> <br>45<br>124|
||**118,917**<br>**1,152 0**<br>**120,069**<br>**118,621**|
||**7,965**<br>**244**<br>**0**<br>**8,209**<br>**3,747**<br>8,649<br>8,649<br>-12,313|
||**7,965**<br>**244**<br>**8,649**<br>**16,858**<br>**-8,566**<br>0<br>0<br>0|
||**7,965**<br>**244**<br>**8,649**<br>**16,858**<br>**-8,566**<br>**690,988**<br>**5,098**<br>**113,003**<br>**809,089**<br>**817,654**|
||**698,953**<br>**5,343**<br>**121,652**<br>**825,948**<br>**809,089**|



2 



## **Balance Sheet as at 31 December 2023** 

|Notes<br>**Fixed assets**<br>Tangible<br>6(a)<br>Investments<br>6(b)<br>**Current assets**<br>Debtors and prepayments<br>7<br>Short term deposits<br>8(a)<br>Cash at bank and in hand<br>8(b)<br>**Liabilities**<br>Creditors: amounts falling due in one year<br>9<br>**Net current assets**<br>**Total net assets**<br>**Parish funds**<br>10-15<br>Unrestricted<br>Restricted<br>Endowment|**Unrestricted**<br>**Restricted**<br>**Endowment**<br>**Total Funds**<br>**Funds**<br>**Funds**<br>**Funds**<br>**2023**<br>**2022**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**<br>625,705<br>-<br>625,705<br>629,622<br>101,351         101,351<br>92,701|
|---|---|
||**625,705**<br> **-**<br>**101,351         727,056**<br>**722,324**|
||18,428<br>18,428<br>15,576<br>48,556<br>-<br>20,301           68,857<br>47,756<br>11,019<br>5,343<br>16,362<br>27,232|
||**78,003**<br>**5,343**<br>**20,301         103,647**<br>**90,563**|
||4,755<br> -<br>4,755<br>3,798|
||**73,248**<br>**5,343**<br>**20,301           98,892**<br>**86,765**|
|||
||**698,953**<br>**5,343**<br>**121,652         825,948**<br>**809,089**|
||698,953<br> <br>698,953<br>690,987<br>5,343<br>5,343<br>22,419<br>121,652         121,652<br>95,683|
||**698,953**<br>**5,343**<br>**121,652         825,948**<br>**809,089**|



Approved by the Parochial Church Council on 19 March 2024 and signed on its behalf by: 


**Rev Nicholas Cooper, Vicar** 

3 



The notes on pages 5 to 14 form part of these accounts. 

## **Notes to the Financial Statements** 

**1. Accounting policies** 

## **Basis of preparation** 

The PCC is a public benefit entity within the meaning of FRS102. The financial statements have been prepared under the Charities Act 2011 and in accordance with the Church Accounting Regulations 2006, governing the individual accounts of PCCs, and with the Regulations’ “true and fair view” provisions, together with FRS102 (2016) as the applicable accounting standards and the 2016 version of the Statement of Recommended Practice, Accounting and Reporting by Charities (SORP(FRS102)). 

The financial statements have been prepared under the historical cost convention except for the valuation of investment assets, which are shown at market value. The financial statements include all transactions, assets and liabilities for which the PCC is responsible in law. They do not include the accounts of church groups that owe their affiliation to another body, nor those that are informal gatherings of church members. 

## **Funds** 

## _Unrestricted funds_ 

These represent the income funds of the PCC that are available for spending on the general purposes of the PCC, including amounts designated by the PCC for fixed assets for its own use or for spending on a future project. 

## _Restricted funds_ 

These are income funds that must be spent on restricted purposes. 

## _Endowment funds_ 

These are restricted funds that must be retained as trust capital either permanently or subject to a discretionary power to spend capital as income, and where the use of any income or other benefit derived from the capital may be restricted or unrestricted. 

4 



## **Notes to the Financial Statements continued.** 

## **Recognition of income and endowments** 

## _Income_ 

Planned giving, collections and donations are recognised when received. Tax refunds are recognised when the income to which they relate is received. 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. 

## _Expenditure_ 

Grants and donations are accounted for when paid over, or when awarded, if that award creates a binding obligation on the PCC. The diocesan Parish share is accounted for when due. All other expenditure is recognised when it is incurred and is accounted for gross. 

## **Assets** 

Consecrated and beneficial property of any kind is excluded from the accounts by Section 10(2) (a) and (c) of the Charities Act 2011. 

Depreciation on fixed asset properties has not been provided in these accounts as any charge is not considered material, on the basis that the asset has either, a very long useful life; or a residual value, based on its current value, which is not materially different from its carrying value. 

Moveable church furnishings held by the 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 (at any reasonable time). No inalienable property was acquired in 2022 and 2023. 

All expenditure incurred in the year on consecrated or beneficed buildings or on the repair of moveable church furnishings is written off. 

Investments are valued at market value at the year end. 

5 



## **Notes to the Financial Statements continued.** 

Short term deposits include cash held on deposit either with the CBF Church of England Funds, with the Diocese or at HSBC bank. 

Individual items of equipment with a purchase price of £500 or less are written off when the asset is acquired. The organs at All Saints and Upnor are being depreciated on a straight-line basis over 25 years and equipment used within the church premises on a straightline basis over 4 years. Parish hall fixtures and fittings are being depreciated over 10 years on a straight-line basis. 

6 



## **Notes to the Financial Statements continued.** 

|**2**<br>**Income and endowments**<br>2(a)<br>**Voluntary income**<br>Collections and giving<br>GAYE<br>Tax recoverable<br>Donations, appeals, etc<br>Legacies<br>Grants<br>2(b)<br>**Activities for generating funds**<br>Fund raising<br>2(c)<br>**Income from investments**<br>Dividends and interest<br>2(d)<br>**Income from church activities**<br>Church hall lettings<br>Other church activities<br>Fees for weddings and<br>funerals<br>2(e)<br>**Other incoming resources**<br>Insurance claim<br>Other parish income<br>**Total Income**|**Unrestricted**<br>**Restricted  Endowment**<br>**Total**<br>**Funds**<br>**Unrestricted**<br>**Restricted  Endowment**<br>**Total**<br>**Funds**<br>**Funds**<br>**Funds**<br>**Funds**<br>**2023**<br>**Funds**<br>**Funds**<br>**Funds**<br>**2022**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**<br>60,720<br> <br>60,720<br>54,036<br> <br>54,036<br>150<br>150<br>550<br>550<br>15,974<br>0<br>15,974<br>12,558<br>0<br>12,558<br>1,212<br>0<br>1,212<br>4,097<br>275<br>4,372<br>1,000<br>1,000<br>0<br>0<br>0<br>0<br>0<br>3,549<br>0<br>3,549|
|---|---|
||**79,055**<br>**0**<br>**0**<br>**79,055**<br>**74,790**<br>**275**<br>**0**<br>**75,065**|
||3,476<br>3,476<br>5,923<br>5,923|
||**3,476**<br>**0**<br>**0**<br>**3,476**<br>**5,923**<br>**0**<br>**0**<br>**5,923**|
||<br> <br>4,818<br> <br>4,818<br>3,168<br> <br>3,168|
||**4,818**<br>**0**<br>**0**<br>**4,818**<br>**3,168**<br>**0**<br>**0**<br>**3,168**|
||26,583<br>26,583<br>24,433<br>24,433<br>2,474<br>2,474<br>1,419<br>1,419<br>9,234<br>9,234<br>7,884<br>7,884|
||**38,291**<br>**0** **0**<br>**38,291**<br>**33,736**<br>**0** **0**<br>**33,736**|
||0<br>0<br>3,016<br>3,016<br>1,242<br>1,396<br>2,638<br>187<br>1,272<br>1,459|
||**1,242**<br>**1,396**<br>**0**<br>**2,638**<br>**3,203**<br>**1,272**<br>**0**<br>**4,475**|
||**126,882**<br>**1,396**<br>**0**<br>**128,278**<br>**120,821**<br>**1,547**<br>**0**<br>**122,368**|



7 



## **Notes to the Financial Statements continued.** 

|**3**<br>**Expenditure**<br>3 (a)<br>**Church activities**<br>Missionary and charitable giving<br>Tearfund<br>General<br>Ministry: diocesan parish share<br>Other ministry costs<br>Church running and<br>maintenance<br>Church hall running costs<br>Depreciation of church<br>equipment and hall fixtures and<br>fittings<br>Upkeep of churchyard<br>Mission and youth work<br>Administration costs<br>Other expenses<br>3 (b)<br>**Raising funds**<br>Generation of voluntary income<br>**Total resources expended**|**Unrestricted**<br>**Restricted  Endowment**<br>**Total**<br>**Funds**<br>**Unrestricted**<br>**Restricted  Endowment**<br>**Total**<br>**Funds**<br>**Funds**<br>**Funds**<br>**Funds**<br>**2023**<br>**Funds**<br>**Funds**<br>**Funds**<br>**2022**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**<br>981<br>981<br>3,078<br>3,078<br>140<br>140<br>0<br>0|
|---|---|
||**1,121**<br>**0**<br>**0**<br>**1,121**<br>**3,078**<br>**0**<br>**0**<br>**3,078**|
||52,837<br> <br>52,837<br>52,891<br> <br>52,891<br>4,922<br> <br>4,922<br>6,336<br> <br>6,336<br>21,497<br>21,497<br>18,963<br>0<br>18,963<br>15,601<br> <br>15,601<br>14,727<br> <br>14,727<br>3,917<br> <br>3,917<br>3,917<br> <br>3,917<br>3,512<br> <br>3,512<br>2,756<br> <br>2,756<br>253<br>253<br>822<br>0<br>822<br>15,191<br>1,152<br>16,342<br>13,675<br>1,330<br>15,006<br>20<br>20<br>0<br>0<br>0|
||**118,872**<br>**1,152**<br>**0**<br>**120,024**<br>**117,166**<br>**1,330**<br>**0**<br>**118,496**|
||45<br> <br>45<br>124<br> <br>124|
||**118,917**<br>**1,152**<br>**0**<br>**120,069**<br>**117,290**<br>**1,330**<br>**0**<br>**121,699**|



8 



## **Notes to the Financial Statements continued.** 

## **4 Staff Costs** 

|**Staff Costs**|||
|---|---|---|
||**2023**|**2022**|
|wages and salaries|£15,005|£13,529|
|Average no. of employees|2|2|



The PCC employs a Parish administrator and hall cleaner, both part-time. During 2023 the parish administrator was enrolled into the NEST pension scheme. Their salary costs include employer contributions. 

## **5 Related parties** 

There is nothing to report for related parties **.** 

## **6 Fixed assets** 

|6(a)<br>**Tangible**<br>**Cost of valuation**<br>At 1 January 2023<br>Additions at cost<br>At 31 December 2023<br>**Depreciation**<br>At 1 January 2023<br>Charge for the year<br>At 31 December 2023<br>**Net Book Value**<br>**At 31 December 2023**<br>**At 31 December 2022**|**(All unrestricted)**<br>**Total**<br>**Parish**<br>**Hall**<br>**Church**<br>**Equipment**<br>**Parish Hall**<br>**Fixtures and**<br>**Fittings**<br>**£**<br>**£**<br>**£**<br>**£**<br>600,000          29,536<br>19,699<br>649,235<br> -|
|---|---|
||600,000<br>29,536<br>19,699<br>649,235|
||15,673<br>3,940<br>19,613<br>1,948<br>1,970<br>3,917|
||17,621<br>5,910<br>23,530|
||**600,000**<br>**11,916**<br>**13,789**<br>**625,705**|
||**600,000**<br>**13,863**<br>**15,759**<br>**629,622**|



Equipment includes a projector, organ, speakers, other music equipment, a safe and Wi-fi equipment at All Saints and St Philip and St James. 

9 



## **Notes to the Financial Statements continued.** 

|**otes to the Financial Statements continued.**||
|---|---|
|6(b)<br>**Investments (all endowment funds)**<br>Market value 1 January 2023<br>Annual revaluation<br>Market value 31 December 2023|£<br>92,701<br>8,649|
||**101,351**|



## **7 Current assets** 

## **Debtors (Unrestricted funds)** 

|Income tax recoverable<br>Other income due<br>Prepayments|**2023**<br>**£**<br>14,552<br>809<br>3,067<br>**18,428**|**2022**<br>**£**<br>12,000<br>812<br>2,764|
|---|---|---|
|||**15,576**|



|**8     Deposits and Cash Balances**<br>8(a)<br>Short term deposits<br>8(b)<br>Cash in hand and at bank|**Unrestricted**<br>**Restricted   Endowment**<br>**Total**<br>**Unrestricted**<br>**Restricted**<br>**Endowment**<br>**Total**<br>**Funds**<br>**Funds**<br>**Funds**<br>**2023**<br>**Funds**<br>**Funds**<br>**Funds**<br>**2022**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**<br>48,556<br>20,301<br>**68,857**<br>27,453<br>20,303<br>**47,756**<br>11,019            5,343<br>**16,362**<br>22,462<br>4,770<br> - **27,232**|
|---|---|
||**59,5755,343            20,301**<br> **85,219**<br>**49,915**<br>**4,770**<br>**20,303**<br>**74,987**|



10 



## **Notes to the Financial Statements continued.** 

## **9 Liabilities (Unrestricted funds)** 

|Amounts falling due within one year<br>- Creditors for goods and services<br>-Cash received in advance|**2023**<br>**£**<br>4,515<br>240<br>**4,755**|**2022**<br>**£**<br>3,192<br>606|
|---|---|---|
|||**3,798**|



## **10 Restricted Funds** 

Restricted Funds in 2023 comprise the Hand Bell Ringers Fund, music funds, the Gavin Jupp Memorial Fund and AV Equipment. 

## **11 Endowment Investment Funds** 

The Endowment Funds are managed by CCLA and comprise various funds set up in past years, which require income to be spent on the running costs of All Saints, St Phillip and St James and the churchyards. 

## **£** 

## **CBF Income shares** 

|131001137S<br>Church Repair Anderson<br>131001138S<br>L I Frindsbury Paine<br>131001193S<br>Upnor Parish Room<br>131001212S<br>MD (Bonham Pennistone Bourne)<br>131001192S<br>Anderson<br>131001139S<br>Anderson Endowment<br>131001523S<br>Frindsbury QAB<br>**CBF Fixed Interest**<br>131001025F<br>Church Expenses|10,986<br>32,280<br>1,628<br>6,420<br>5,516<br>5,516<br>2,328<br>499|
|---|---|
||**65,173**|



11 



## **Notes to the Financial Statements continued.** 

|**COIF funds**<br>247790001T<br>S Fulkes Charity<br>325350001T<br>Newlands Field Charity<br>279710001T<br>Lesser Parish Field Charity<br>053820001T<br>J Rich National School|**£**<br>2,858<br>20,262<br>12,165<br>893|
|---|---|
||**36,177**|



## **Total Endowment funds** 

**£101,351** 

## **12 Designated Funds** 

The PCC also holds £56,443 in designated funds in respect of the running of the parish hall and future repairs to the churches. 

## **13 Fund Movements** 

## **Summary of fund movements** 

|**Balance at 31 December 2022**<br>Correction<br>Adj re CCLA deposits<br>**Balance at 1 January 2023**<br>Incoming resources<br>Resources expended<br>Investment gains<br>Transfer between funds<br>**Balance at 31 December 2023**|**Unrestricted Funds**<br>**Restricted**<br>**funds**<br>**Endowment**<br>**funds**<br>**Total**<br>**General**<br>**Designated**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**<br>644,268<br>46,721<br>22,419<br>95,683<br>809,089<br>90<br>-90<br>0<br>-17,321<br>17,321<br>0<br>644,358<br>46,631<br>5,098<br>113,003<br>809,089<br>99,499<br>27,383<br>1,396<br>128,278<br>-101,347<br>-17,571<br>-1,152<br>-120,069<br>8,649<br>8,649<br>0<br>0<br>0|
|---|---|
||**642,510**<br>**56,443**<br>**5,343**<br>**121,652**<br>**825,948**|



12 



## **Notes to the Financial Statements continued.** 

## **14 Statement of cash flows** 

|**Note**<br>**Cash flows from operating activities:**<br>**Net cash provided by (used in) operating activities**<br>15<br>purchase of equipment<br>purchase of fixtures and fittings<br>**Net cash provided by (used in) financing activities**<br>**cash at the beginning of the period**<br>8<br>**cash at the end of the period**<br>8|**2023**<br>**2022**<br>**£**<br>**£**<br>**10,232**<br>**7,615**<br>0<br>0<br>0<br>0|**2023**<br>**2022**<br>**£**<br>**£**<br>**10,232**<br>**7,615**<br>0<br>0<br>0<br>0|
|---|---|---|
||**10,232**|**7,615**|
||**74,987**<br>**67,369**<br>**85,219**<br>**74,987**||



**15 Reconciliation of net income/(expenditure) to net cash flow from operating activities** 

|**Note**<br>**Net surplus / shortfall per the SOFA**<br>Adjustments for:<br>Depreciation<br>6(a)<br>(Gain) / loss on investments<br>6(b)<br>(Increase) / decrease in debtors<br>7<br>Increase / (decrease) in creditors<br>9<br>**Net cash provided by (used in) operating activities**|**2023**<br>**£**<br>**16,858**<br>3,917<br>-8,649<br>-2,852<br>957|**2022**<br>**£**<br>**-8,566**<br>3,917<br>12,313<br>-1,121<br>1,072|
|---|---|---|
||**10,232**|**7,615**|



13 



CHARITY COMMISSION
FOR ENGLAND AND WALES
Independent examiner's report on the
accounts
Section A
Independent Examiner's Report
Report to the trusteesl
members of
THE PAROCHIAL CHURCH COUNCIL OF THE ECCLESIASTICAL
PARISH OF FRINDSBURY WITH UPNOR & CHAThENDEN
On aGGounts for the year
ended
31 December 2023
Charity no
lif any)
117928
Set out on pagès
I report to the trustees on my examination of the accounts of the above
charily ('Ihe Trust.) for the year ended 3111212023.
Responsibilities and
basis of report
As the charity's trustees, you are responsible for the preparation of the
accounts in accordance with the requirements of the Charities Act 2011
{"the Act.).
I report in respect of my examination of the Trust's accounts carried out
under section 145 of the 2011 Act and in carrying out my examination, I
have followed all the applicable Directions given by the Charity Cornmission
under section 145{5)Ibl of the Act.
Independent I have completed my examination. I confimi that no material matters have
examiner's statement come to my attention in connection with the examination which gives me
cause to believe that in, any material respect-
the accounting records were not kept in accordan￿ with section 130
of the Charities Act., or
the accounts did not accord with the accounting records,. or
the accounts did not comply with the applicable requirements
concerning the form and conlent of accounts set out in the Charities
(Accounts and Reports) Regulations 2008 other than any requirement
that the accounls give a 'true and fair, view which is not a matter
considered as part of an independent examination.
I have no concerns and have come across no other matters in connection
with the examination to which attention should be drawn in Ihis report in
order to enable a proper understanding of the accounts to be reached.
e delete the words in the br8Gkets rf they do not apply.
Signed:
Date:
Name:
Relevant professional
qualrfication{sl or body
(if any)-
AddTrs8:
IER

Section B
Disclosure
Only complete if the examiner needs lo highlight material matters of concern
(see CC32, Independent examination of charity accounts.. directions and
guidance for examiners).
Give here brief detsils of
any items that the
examiner wishes to
disclose.
IER