OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2022-12-31-accounts

St James Church Centre Kingfisher Drive Woodley Reading RG5 3LH

Trustees’ Annual Report

for year ended 31 December 2022

The Parochial Church Council of the Ecclesiastical Parish of Southlake St James Charity Registration Number: 1128770

THE PARISH OF SOUTHLAKE, St JAMES, WOODLEY

CHARITY INFORMATION

FOR THE YEAR ENDED 31 DECEMBER 2022

Members of the Parochial Church Council

See PCC Annual Report appended to these accounts for member details

Charity Registration Number

1128770

Principal Address

St James' Church Centre Kingfisher Drive Woodley Reading RG5 3LH

Independent Examiner

Bankers

Sarah Crispin Stewardship 1 Lamb's Passage London EC1Y 8AB Santander Bootle Merseyside L30 4GB Barclays Leicester LE87 2BB

Contents Page
Charity Information 2
Annual Report of the Members of the Parochial Church Council 3-7
Independent Examiner's Report 8
Statement of Financial Activities 9
Balance Sheet 10
Notes to the Accounts 11-21
Detailed Statement of Financial Activities with Comparatives 22

Page 2

Church Administration & Records

The key functions of the PCC include:

(Summarised from Synodical Government Measure 1969.)

These are the guiding principles under which the PCC operates.

The PCC also has a responsibility to:

Membership

The PCC is a corporate body established by the Church of England. It operates under the Parochial Church Council Powers Measure. The PCC is a Registered Charity.

Members of the PCC are elected by the Annual Parochial Church Meeting in accordance with the Church Representation Rules. During 2022 the following people served as members of the PCC:

Ex officio members

Revd. Laurence Smith Vicar and Chair Dr David Fulford Licensed Lay Minister Mr Pete Clarke Licensed Lay Minister

Church Wardens

Mrs Alison Mullens Mr Pete Clarke

Elected lay members

Mr John Aked (until May 2022) Mrs Folake Olatunji - Treasurer Mr Ian Johnson – Gift Aid Secretary (until May 2022) Mrs Nicola Tivey - Pre-School link Mrs Mary Holmes Mr Chris Rimmer (until May 2022) Dr Janet Penny Mrs Elaine Hawkes Miss Catharine Turton - PCC Secretary Mr Douglas Findlay Ms Yvonne le Croissette

Standing Committee

This is the only committee required by law. It has the power to transact the business of the PCC between meetings, subject to directions given by the PCC. The members were: the two Church Wardens, the Treasurer, the Gift Aid Secretary (until May 2022), the PCC Secretary and Laurence our vicar as chairperson.

The Mission Support Group (MSG)

This group, chaired by Jane Fulford, is appointed by the PCC and is responsible for advising the PCC on the distribution of the mission giving from St James’ to mission partners.

Summary of PCC business

January (conducted in person)

February (conducted via Zoom)

March (conducted via Zoom)

May (conducted in person)

July (conducted via Zoom)

August (in person)

September (conducted in person)

November (conducted via Zoom)

Elected Deanery Synod members

Mrs Jane Fulford - Safeguarding Officer Mr Douglas Findlay

All PCC meetings start and end with prayer.

Page 3

Summary of Standing Committee business

Standing Committee met monthly to agree business to be raised at the next PCC meeting and progress any urgent business. Business was also conducted via email.

The Standing Committee:

Church finance

During the year January – December 2022, the total income to the church was £172,790, of which £136,078 relate to unrestricted funds. St James Preschool earned £22,522 in funding and fees, whilst the balance of the restricted funds of £14,190 was primarily to fund employment of a part-time Children and Families Worker. With the exception of Preschool funds, the charity’s funds were raised through voluntary donations, associated Gift Aid claims, and other activities such as hall lettings and running the CAFÉ.

The Preschool funds were primarily from the Wokingham Borough Council for early years and 2 year old funding, in addition to fees received directly for students attending lunch club. Following the successful application by the St James Preschool to be a Charitable Incorporated Organisation (CIO), a full transfer of the activities, assets and liabilities of the Preschool has been executed in the form of a grant from the Preschool restricted funds from this charity to the new CIO under a Transfer Agreement effective 1 April 2022. This means that at the end of the year, the Preschool restricted fund balance was nil and there would be no more activities in this regard within this charity.

Expenditure in 2022 amounted to £226,563. The largest single item of expenditure was the Parish Share of £60,559. The Preschool transfer to the CIO in the form of a grant was £60,000.

Other authorised grant payments amounted to £11,752 for the year. Generous financial support was given to a range of projects and external

bodies like CMS, JAC, Congo Children Trust, the Fletcher family, Lamb Hospital, and Yeldall Manor to name our key mission partners.

The net result for the year was a net expense of £53,773.

The PCC reserve policy states that the charity should aim to hold unrestricted cash of no less than 6 months employment costs plus 3 months of other unrestricted costs, which at the end of 2022 equate to ~£50,000; and with a ceiling of the higher of £20,000 or 20% of the lower limit. The amount of unrestricted funds carried forward at the end of the year, £109,655, is well above the parameters set out in the reserve policy. PCC believe that these funds will be needed in the medium-term to finance core projects such as employing another member of staff or additional facilities works currently being considered.

Church Maintenance

The main project in 2022 was the replacement of the church kitchen, overseen by Sue Karsten and Jeanette Mooney. Other building work included:

The majority of issues identified in the 2019 Quinquennial Review have now been addressed, and those remaining will be dealt with in advance of the next review in 2024.

Risk Management

The operational, financial and reputational risks were reviewed in March 2023. Measures to manage the outstanding risks were identified and procedures put in place. The next review will take place in March 2024.

Safeguarding

The PCC promotes a safer church for all in the church community, and ensures that there is a plan in place to raise awareness of, promote training, and ensure that safeguarding is taken seriously by all those in the church community. The church’s safeguarding policy is reviewed on a regular basis, and updates are provided at each PCC meeting. The members of the PCC confirm that they have complied with their duties under section 5 of the Safeguarding and Clergy Discipline Measure 2016.

The Safer Recruitment process laid out by the Diocese of Oxford was begun in the second half

Page 4

of the year to retrospectively safely recruit our existing volunteers, and to create a framework for recruiting new volunteers to roles with children and vulnerable adults. This is ongoing.

Sermon Themes

The following sermon themes were preached on during the year:

Electoral Roll

There were 127 people on the electoral roll at St James as at April 2022.

Average weekly attendance

Sunday – 10:00am: 81 adults

Home Mission and Outreach

Outreach to the community continued through Toddlers, St James’ Cafe, and Rendezvous. In addition, a group for those who have arrived from Hong Kong began to support with language, culture and fellowship.

Work with children, young people, and families got back to its new normal with more activities starting back again in person. Messy Church, Toddlers, Sunday morning groups and puppets all returned to in-person events, although with a reduced volunteer base. In September, we were able to offer a new Sunday morning youth group for those age 11-14. This runs alongside the two children’s groups during the service on the first and third Sundays of the month. St James’ now employs Linda Galpin (our Children and Families Worker) for her REInspired work in the local primary schools, delivering RE lessons and assemblies. A Light Trail for families and children was held around the parish on 31 October.

Youth groups for those over the age of 14 were run by Laurie-Ann at Emmanuel Church.

17 children under the age of 16

15 devices joining online

Wednesday – 10:00am: 15 adults

Average Messy Church attendance

46 adults and 36 children (under the age of 16)

Church Activities

In planning the activities, the Trustees have applied the guidance on public benefit issued by the Charity Commission.

Focus on Mission

Mission Links

The Church continues to maintain links with mission partners and organisations both at home and overseas:

St James Pre-school continues to serve local families and is a much valued and respected service. Learning through play following the ‘Early Years Foundation Stage’ curriculum is provided for children from the age of 2 years up to school age. The service runs on four days a week in term time, offering 8 sessions each week, a lunch club and an early drop-off option.

In April 2022, St James’ Preschool became a separate CIO.

Baptism Preparation

There were no group baptism preparation classes, but baptism preparation was held in the home with the family of those being baptised.

Church family events - worship and social

Regular Sunday Services:

10:00am (all services also live-streamed)

2[nd] Sunday – Morning Worship

4[th] Sunday – Oasis Service (may include Baptism)

Page 5

4pm on 2[nd] Sunday – Messy Church 8:15pm each Sunday – Compline via Zoom

Rainbows and Guides, and two on Christmas Eve), Midnight Communion and our Christmas morning service.

Other

A service of Holy Communion was held at 10am every Wednesday with an average weekly attendance of 15.

Thank You

Thanks go to all those who have led and preached at St James: members of St James clergy and staff and members of St James congregation.

Thanks also go to:

Easter Events

There were no Covid restrictions in place for Easter 2022. We held our usual 10am worship at St James’ on Good Friday, although Churches Together in Woodley did not meet for an ecumenical act of worship. On Easter Sunday we held a sunrise walk around Southlake followed by breakfast at church, and a service of Holy Communion at 10am.

Social Events

Harvest was marked with a bring and share lunch after the service.

A Christmas Pudding making evening was held in church at the beginning of December.

Eco Church

St James is continuing to work towards the Silver Eco-Church award.

A number of litter-picks were held over the year and an Eco-Church event was held at the beginning of October, coinciding with Harvest. This included a photography competition and various stalls sharing information and selling ecofriendly alternatives to various products.

Looking forward into 2023 activities include further litter picks, another church event, and the implementation of a Land Management Plan.

Special services

Regular opportunities for Prayer and Reflection

Prayer and Compline – a weekly gathering to pray for our community and the wider world, and say Compline together. Meetings are held on Zoom every Sunday at 8:15pm.

Baptisms

Three children were baptised as part of Morning Worship on a Sunday morning.

Confirmations

None

Homegroups continued to meet both online and in person during 2022.

Messy Church

An expression of Church for people of all ages, who are at any stage in their faith journey. It is held monthly on the 2[nd] Sunday 4pm - 6pm and includes creativity, celebration and hospitality.

Weddings

None

Renewal of Marriage Vows None

Funerals

Four

Advent and Christmas Services

We had an incredibly blessed Advent and Christmas season, particularly given the restrictions of the previous two years.

Our Sunday services during Advent focused on the Angels of Christmas, and the special Christmas services were very well attended. These services included Carols by Candlelight, three Christingle services (one for Brownies,

Other activities in church

The church was also used by the following groups/activities during 2022

Page 6

Statement of Responsibilities of the Members of the Parochial Church Council

The PCC is responsible for preparing the Annual Report and the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).

Charity law requires the PCC to prepare financial statements for each financial year which give a true and fair view of the state of the affairs of the charity as at the balance sheet date and of its incoming resources and application of resources for the financial year. In preparing these financial statements, the PCC are required to:

  1. select suitable accounting policies and apply them consistently;

  2. observe the methods and principles in the Charities SORP;

  3. make judgements and estimates that are reasonable and prudent;

  4. state whether the applicable accounting standards have been followed, subject to any material departures disclosed and explained in the financial statements; and

  5. prepare the financial statements on a going concern basis unless it is inappropriate to presume that the charity will continue in operation.

The PCC is responsible for keeping proper accounting records that disclose with reasonable accuracy at any time the financial position of the charity and enable them to ensure that the financial statements comply with the Charities Act 2011 and the Charity (Accounts and Reports) Regulations 2008. They are also responsible for safeguarding the assets of the charity and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Rev Laurence Smith Chair of PCC May 2023 14

Page 7

INDEPENDENT EXAMINER'S REPORT

TO THE MEMBERS OF THE PAROCHIAL CHURCH COUNCIL OF

THE PARISH OF SOUTHLAKE, St JAMES, WOODLEY

('the Charity')

I report to the members of the PCC (who are also the charity's trustees) on my examination of the accounts of the Charity for the year ended 31 December 2022 on pages 9 to 21 following, which have been prepared on the basis of the accounting policies set out on pages 11 to 13.

Responsibilities and basis of report

As members of the PCC 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 Charity’s accounts carried out under section 145 of the Act and in carrying out my examination I have followed all the applicable Directions given by the Charity Commission under section 145(5)(b) of the Act.

Independent examiner’s statement

I have completed my examination. I confirm that no matters have come to my attention in connection with the examination giving me cause to believe:

  1. accounting records were not kept in respect of the Charity as required by section 130 of the Act; or

  2. the accounts do not accord with those records; or

  3. the accounts do not comply with the applicable requirements concerning the form and content of accounts set out in the Charities (Accounts and Reports) Regulations 2008 other than any requirement that the accounts 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 this report in order to enable a proper understanding of the accounts to be reached.

Sarah Crispin, ACA ICAEW Stewardship 1 Lamb's Passage London EC1Y 8AB

25 May 2023

Page 8

THE PARISH OF SOUTHLAKE, St JAMES, WOODLEY

STATEMENT OF FINANCIAL ACTIVITIES

FOR THE YEAR ENDED 31 DECEMBER 2022

Note
INCOME AND ENDOWMENTS FROM:
Donations and legacies
3
Charitable activities
4
Pre-school income
Investments
5
Other income
Total income and endowments
EXPENDITURE ON:
Charitable activities
6
Pre-school costs
Total expenditure
Net income/(expenditure)
Transfers between funds
16
Net movement in funds
Reconciliation of funds:
Total funds brought forward
Total funds carried forward
16		 Unrestricted
Funds
£
117,386
6,717
-
7,297
4,678
136,078
121,626
-
121,626
14,452
(16,027)
(1,575)
111,229
109,655		 Restricted
Funds
£
12,937
-
22,522
-
1,253
36,712
87,992
16,944
104,937
(68,225)
16,027
(52,198)
111,171
58,973		 Total
Funds
2022
£
130,322
6,717
22,522
7,297
5,931
172,790
209,618
16,944
226,563
(53,773)
-
(53,773)
222,400
168,627		 Total
Funds
2021
£
127,373
1,987
84,987
1,602
3,061
219,009
172,638
74,490
247,128
(28,118)
-
(28,118)
250,518
222,400

The statement of financial activities includes all gains and losses recognised in the year.

All income and expenditure derive from continuing operations.

The notes on page 11-21 form part of these accounts.

Page 9

THE PARISH OF SOUTHLAKE, St JAMES, WOODLEY

BALANCE SHEET

AS AT 31 DECEMBER 2022

Note
FIXED ASSETS
Tangible assets
9
CURRENT ASSETS
Debtors
10
Investments
11
Cash at bank and in hand
12
CREDITORS: Amounts falling
due within one year
13
Net current assets / (liabilities)
Total assets less current liabilities
Net assets / (liabilities) excluding
pension asset / (liability)
TOTAL NET ASSETS
FUND BALANCES
16
Unrestricted Funds
General funds
Designated funds
Restricted Funds		 Unrestricted
Funds
£
22,604
22,604
1,716
-
91,158
92,875
(5,825)
87,050
109,654
109,654
109,654
107,212
2,442
109,654
-
109,654		 Restricted
Funds
£
-
-
105
-
59,176
59,282
(308)
58,973
58,973
58,973
58,973
-
-
-
58,973
58,973		 Total
Funds
2022
£
22,604
22,604
1,822
-
150,334
152,156
(6,133)
146,023
168,627
168,627
168,627
107,212
2,442
109,654
58,973
168,627		 Total
Funds
2021
£
3,201
3,201
1,670
85,000
157,452
244,123
(24,923)
219,199
222,400
222,400
222,400
106,714
4,515
111,229
111,171
222,400

The financial statements were approved by the members of the PCC on_____ 2023 and were signed on its behalf by:14 May

Laurence Smith

Laurence Smith, Vicar and Trustee

Charity number: 1128770

The notes on page 11-21 form part of these accounts.

Page 10

THE PARISH OF SOUTHLAKE, St JAMES, WOODLEY

NOTES TO THE ACCOUNTS

FOR THE YEAR ENDED 31 DECEMBER 2022

1 Statutory Information

The Parochial Church Council of the Parish of Southlake, St James, Woodley is a charity registered with the Charity Commission in England & Wales. The charity's registered number and principal address can be found on the Charity Information page.

2 Accounting Policies

These financial statements are prepared on a going concern basis, under the historical cost convention. The financial statements include all activities for which the PCC is legally responsible; the activities of informal gatherings of church members and groups that owe their main affiliation to another body and are excluded.

These financial statements have been prepared in accordance with The Church Accounting Regulations 2006, the 'Statement of Recommended Practice: Accounting and Reporting by Charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102)' ("the Charities SORP"), with the Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland ("FRS 102") and with the Charities Act 2011. The charity meets the definition of a public benefit entity as set out in FRS 102.

The Charities (Accounts and Reports) Regulations 2008 (the '2008 Regulations') requires charities to prepare their accounts in accordance with 'Accounting and Reporting by Charities: Statement of Recommended Practice effective from 1 April 2005' but this accounting standard has since been withdrawn and has been replaced by the Charities SORP mentioned in the preceding paragraph. The charity has prepared these financial statements in accordance with the new Charities SORP; this departure from the 2008 Regulations is believed to be necessary for these financial statements to give a 'true and fair view'.

The principles adopted in the preparation of the financial statements are set out below.

a) Going concern

The PCC have assessed whether the use of the going concern basis is appropriate and have considered possible events or conditions that might cast significant doubt on the ability of the charity to continue as a going concern. The PCC have made this assessment for a period of at least one year from the date of approval of the financial statements. In particular the PCC have considered the charity's forecasts and projections and the possible implications should projected income and / or expenditure vary unexpectedly. The PCC have concluded that there is a reasonable expectation that the charity has adequate resources to continue to operate for the foreseeable future. The charity therefore continues to adopt the going concern basis in preparing its financial statements.

b) Income

Income (which includes planned giving, collections and other donations) is recognised in the period in which the charity becomes entitled to receipt, the amount receivable can be measured with reasonable certainty, and receipt is probable. For the most part income is generally recognised when it is received by, or on behalf of, the PCC. Income is only deferred when the charity has to fulfil conditions before becoming entitled to it or where the donor has specified that the income is to be expended in a future period.

Income from donations includes:

When donated goods, services and facilities are distributed or consumed, an expense in respect of those items is included in the Statement of Financial Activities. At the year end any goods that have not been distributed or consumed are recognised as stock; donated fixed assets are capitalised.

Income from charitable activities represents income receivable from goods, services and facilities supplied in furtherance of the charity's charitable objects. It includes income from running the St James CAFE.

Investment income represents income generated by the charity's assets and includes income from letting the charity's property and bank interest.

Page 11

THE PARISH OF SOUTHLAKE, St JAMES, WOODLEY

NOTES TO THE ACCOUNTS

FOR THE YEAR ENDED 31 DECEMBER 2022

c) Expenditure

Expenditure, including irrecoverable VAT, is recognised when it is incurred or, if earlier, when a legal or constructive obligation for a payment arises provided that it is probable that settlement will be required and the amount of the obligation can be measured reliably.

Contributions in respect of the diocesan parish share are included in the Statement of Financial Activities for all amounts agreed to being payable for the financial year. Any contributions that have not been paid over by the year end are included as a creditor.

The charity makes grants to other institutions and individuals to further its charitable objectives. Grants payable are recognised as constructive obligations arise, which is generally when the charity expresses a commitment to the recipient that can be measured reliably and then only to the extent that any conditions associated with the grant are outside of the control of the charity.

The cost of raising funds is not significant and has not been separately disclosed.

Governance costs, which are included in expenditure on charitable activities but are identified separately in the notes to the accounts, includes costs associated with the independent examination of the financial statements, compliance with constitutional and statutory requirements and any other expenditure incurred on the strategic management of the charity.

d) Fund accounting

General funds are unrestricted funds which are available for use at the discretion of the PCC in furtherance of the general objectives of the charity. Designated funds comprise unrestricted funds that have been set aside by the PCC for particular purposes. Restricted funds are donations which are to be used in accordance with specific restrictions imposed by donors; they include donations received from appeals for specific activities or projects.

e) Tangible fixed assets

Consecrated and beneficed property is not included in these financial statements by virtue of s.10(2) of the Charities Act 2011. All expenditure on consecrated or beneficed buildings is written off in the year in which it is incurred.

Movable church furnishings held by the incumbent and Churchwardens on special trust for the PCC and which require a faculty for disposal are capitalised in accordance with the policy set out below. These items are regarded as inalienable property and are listed in the church's inventory which can be inspected at any reasonable time. Inalienable property acquired prior to 2000 has not been capitalised as there is insufficient cost information available.

The church building and certain clergy accommodation are held in trust by the Diocese on behalf of the PCC. These properties are essential for the mission of the church and have been in use for many years but they have not been included in these financial statements as there is insufficient cost information and their depreciated cost is unlikely to be material.

Items purchased or donated for the charity's own use are capitalised when the cost of purchased items, or the fair value of donated items, is more than £5,000 and the item is expected to benefit the charity over more than one accounting period. Depreciation is charged on a straight line basis so as to write down the value of each asset to its estimated residual value (if any) over its expected useful economic life. To achieve this objective the following rates of depreciation are charged:

Freehold land Is not depreciated (because it is not consumed by use)
Freehold buildings Over 50 years after taking account of the building's residual value
Leasehold improvements Over the lease term or, if shorter, expected useful life
Equipment 15% per annum

The carrying values of tangible fixed assets are reviewed for impairment in periods when events or changes in circumstances indicate that the carrying value may not be recoverable.

f) Pension scheme arrangements

The charity contributes to the Church Workers Pension Fund, which is a multi-employer defined benefits pension scheme as described in Section 28 of FRS 102. The charity is not able to identify its share of the Scheme's assets and liabilities and, therefore, as permitted by FRS 102, the Scheme is accounted for as if it were a defined contribution pension scheme. Contributions to the Scheme are charged to the Statement of Financial Activities as they become payable. Futher information about the Scheme is disclosed in note 15 'Pension Commitments'.

Page 12

THE PARISH OF SOUTHLAKE, St JAMES, WOODLEY

NOTES TO THE ACCOUNTS

FOR THE YEAR ENDED 31 DECEMBER 2022

g) Taxation

The charity has taken advantage of the various reliefs from taxation available to charities and no tax is payable on the charity's income.

h) Financial instruments

The charity's financial assets and financial liabilities all qualify as basic financial instruments, as defined by FRS102. Except for loans, creditors and debtors are measured at their expected settlement value (normally the amount of cash that the charity expects to pay or receive). The charity recognises liabilities for the principal of those loans that remains outstanding at the year end (i.e. the liabilities exclude any interest chargeable on the loans in future years).

i) Exemption from preparing a cashflow statement

The charity has taken advantage of an exemption conferred by the Charities SORP and has not prepared a cash flow statement.

j) Critical accounting estimates and areas of judgement

The members of the PCC do not consider that there are any material sources of estimation or uncertainty at the balance sheet date that could result in a material adjustment to the carrying values of assets and liabilities in the next reporting period.

3 Donations

Donations of cash and similar
Other grants receivable
Income tax recoverable
Income from charitable activities
Community outreach programs		 2022
£
101,960
6,870
21,492
130,322
2022
£
6,717
6,717		 2021
£
100,367
6,350
20,656
127,373
2021
£
1,987
1,987

4 Income from charitable activities

5 Investment income

Investment income
Property letting
Bank interest		 2022
£
6,347
951
7,297		 2021
£
747
856
1,602

Page 13

THE PARISH OF SOUTHLAKE, St JAMES, WOODLEY

NOTES TO THE ACCOUNTS

FOR THE YEAR ENDED 31 DECEMBER 2022

6 Charitable expenditure

a
Costs incurred directly on specific activities
Ministry expenses:
Parish share
Ministry staff employment costs
Clergy expenses
Other ministry expenses
Upkeep of services
Property expenses:
Operational costs for church
Major repairs to church
Major repairs to churchyard
Grants payable (note 6c)
b
Costs incurred on support & administration
Governance costs
Independent examiner's fee
Other
Administrative staff employment costs
Printing, postage and stationery
Depreciation of tangible fixed assets
Insurance
Other resources expended
Total expenditure		 2022
£
60,559
26,947
333
5,645
5,905
99,389
8,912
3,866
299
13,078
73,552
186,019
1,302
630
1,932
10,431
3,467
2,060
1,915
3,793
23,599
209,618		 2021
£
58,960
24,838
333
1,477
2,902
88,510
8,350
39,052
-
47,402
13,492
149,404
1,440
240
1,680
10,359
3,467
2,059
1,824
3,844
23,234
172,638

The fee payable to the independent examiner for examining the accounts was £1,302 (2021: £1,440)

c
Grants payable
Grants for UK and overseas mission
The comparatives for the previous year are as follows:
Grants for UK and overseas mission		 Institutions
£
71,752
71,752
Institutions
£
11,692
11,692		 Individuals
£
1,800
1,800
Individuals
£
1,800
1,800		 2022
£
73,552
73,552
2021
£
13,492
13,492

Page 14

THE PARISH OF SOUTHLAKE, St JAMES, WOODLEY

NOTES TO THE ACCOUNTS

FOR THE YEAR ENDED 31 DECEMBER 2022

The charity's principal grants to institutions comprised:

charity's principal grants to institutions comprised:
St James' Pre-school CIO
CMS
Just Around the Corner 'JAC'
Lamb Hospital
Yeldall Manor
Churches Together in Woodley
Grants to institutions for less than £1,000 each		 2022
£
60,000
2,700
1,800
1,800
1,800
1,200
2,452
71,752		 2021
£
0
2,700
1,800
1,800
1,800
1,200
2,392
11,692

Following the successful application by the St James Pre-school to be a Charitable Incorporated Organisation (CIO), a full transfer of the activities, assets and liabilities of the Pre-School has been executed in the form of a grant from the Pre-school restricted funds from this charity to the new CIO under a Transfer Agreement effective 1 April 2022.

7 Analysis of staff costs, the cost of key management personnel and trustee remuneration and expenses The average monthly number of employees during the year was 4 (2021: 9). Most of the charity's activities are carried out by volunteers.

Pre-school expenses include £16,862 (2021: £65,317) in respect of employment costs.

No staff received salaries at a rate of more than £60,000 per annum.

The charity's key management comprise the members of the PCC and the key staff named on the Charity Information page. Total employment benefits payable to key management for the year were as follows:

Other
Employer
Wages &
employment
pension
salaries
benefits
contributions
Members of the PCC
Elaine Hawkes
5,003
-
103		 2022
£
5,106
5,106

The following amounts were payable in the previous year:

following amounts were payable in the previous year:
Other
Employer
Wages &
employment
pension
salaries
benefits
contributions
Members of the PCC
Elaine Hawkes
17,668
-
343		 2021
£
18,011
18,011

Elaine Hawkes served as Pre-school Manager and received the above payments for serving in that capacity, not for serving as a member of the PCC; these payments are permitted by the charity's governing document. The 2022 number is for the period prior to St James Pre-school becoming a CIO.

Laurence Smith (who is a clergy member of the PCC) receives a stipend from the Diocese and so is not an employee; some of the Parish Share paid to the Diocese is used to help meet the cost of this stipend. Laurence Smith was provided with accommodation (which is customary for clergy) and there is no cost to the PCC for this accommodation as the property is beneficed. The charity also reimbursed expenses to Laurence Smith; these costs are disclosed in note 6 'Charitable Expenditure' under the heading 'Clergy expenses'.

Page 15

THE PARISH OF SOUTHLAKE, St JAMES, WOODLEY

NOTES TO THE ACCOUNTS

FOR THE YEAR ENDED 31 DECEMBER 2022

8 Acting as agent

On occasion the charity receives money on behalf of other charities, which it banks and then pays out to these charities. This income is received as agent for these other charities and the income, and the related payments, are excluded from the Statement of Financial Activities; any money that has not been distributed by the year end is recognised as a creditor. During the year, £4,000 (2021:2,500 ) was recevied and paid in full to Operation Mobilisation (Ukraine Appeal) (2021: Emmanuel Church).

9 Tangible fixed assets

Cost
At 1 January 2022
Additions
Gains / (losses) on revaluation
Disposals
At 31 December 2022
Accumulated depreciation
At 1 January 2022
Charge for the year
Eliminated on disposal
At 31 December 2022
Net book value
At 31 December 2022
At 31 December 2021
10
Debtors
Falling due within one year:
Tax recoverable
Total debtors
11
Current asset investments
Short term deposit		 Fixtures,
fittings and
equipment
£
15,082
21,464
-
-
36,546
11,881
2,060
-
13,942
22,604
3,201
2022
£
1,822
1,822
2022
£
-
-		 Total
2022
£
15,082
21,464
-
-
36,546
11,881
2,060
-
13,942
22,604
3,201
2021
£
1,670
1,670
2021
£
85,000
85,000

Page 16

THE PARISH OF SOUTHLAKE, St JAMES, WOODLEY

NOTES TO THE ACCOUNTS

FOR THE YEAR ENDED 31 DECEMBER 2022

12 Cash at Bank and in Hand

at Bank and in Hand
Cash at bank with immediate access
Petty cash
itors: liabilities falling due within one year
Taxation and social security
Other creditors
Accruals
Deferred income		 2022
£
149,457
877
150,334
2022
£
200
20
5,913
-
6,133		 2021
£
157,121
331
157,452
2021
£
3,285
20
3,793
17,825
24,923

13 Creditors: liabilities falling due within one year

14 Deferred income

Deferred income
Deferred income comprises the following:
Balance at the end of the reporting period
Pre-school Early Years Funding:
Amount released to income
Balance at the beginning of the reporting period
Amount deferred in year		 2022
£
17,825
(17,825)
-
-		 2021
£
17,520
(17,520)
17,825
17,825

The income deferred at the period end will be released to income within one year (2021: within one year).

Pre-school Early Years Funding is received from Wokingham Borough Council in advance of the commencement of the school term for an estimated number of students. This is reconciled termly. An advance payment of 81% of the budgeted total based on a headcount day is paid in advance of each school term. The remaining 19% is based on a final headcount and any adjustments made, and paid with the following term's advance.

Page 17

THE PARISH OF SOUTHLAKE, St JAMES, WOODLEY

NOTES TO THE ACCOUNTS

FOR THE YEAR ENDED 31 DECEMBER 2022

15 Pension commitments

The Church Workers Pension Fund (CWPF)

The PCC participates in the Pension Builder Scheme section of CWPF for lay staff. CWPF is administered by the Church of England Pensions Board, which holds the CWPF assets separately from those of the Employer and other participating employers.

CWPF has two sections:

Pension Builder Scheme

Both sections of the Pension Builder Scheme are classed as defined benefit schemes.

Pension Builder Classic provides a pension, accumulated from contributions paid and converted into a deferred annuity during employment based on terms set and reviewed by the Church of England Pensions Board from time to time. Discretionary increases may also be added, depending on investment returns and other factors.

Pension Builder 2014 is a cash balance scheme that provides a lump sum which members use to provide benefits at retirement. Pension contributions are recorded in an account for each member. Discretionary bonuses may be added before retirement, depending on investment returns and other factors. The account, plus any bonuses declared is payable, unreduced, from age 65.

There is no sub-division of assets between employers in each section of the Pension Builder Scheme.

The scheme is considered to be a multi-employer scheme as described in Section 28 of FRS 102. This is because it is not possible to attribute the Pension Builder Scheme’s assets and liabilities to specific employers and means that contributions are accounted for as if the Scheme were a defined contribution scheme. The pensions costs charged to the SoFA in the year are the contributions payable (2022: £911, 2021 revised: £769).

A valuation of the Pension Builder Scheme is carried out once every three years. The most recent valuation was carried out as at 31 December 2019. The next valuation is due as at 31 December 2022.

For the Pension Builder Classic section, the valuation revealed a deficit of £4.8m on the ongoing assumptions used. At the most recent annual review, the Board chose to grant a discretionary bonus of 10.1% following improvements in the funding position over 2022. There is no requirement for deficit payments at the current time.

For the Pension Builder 2014 section, the valuation revealed a surplus of £5.5m on the ongoing assumptions used. There is no requirement for deficit payments at the current time.

The legal structure of the Scheme is such that if another employer fails, the PCC could become responsible for paying a share of that employer’s pension liabilities.

Summary of pension contributions payable for year:

The charity's pension contributions were as follows

Church Worker's Pension Fund (see above)
contributions payable for year		 2022
£
911
911		 2021
£
769
769

There were no pension liabilities at the end of the year (2021: £0)

Page 18

THE PARISH OF SOUTHLAKE, St JAMES, WOODLEY

NOTES TO THE ACCOUNTS

FOR THE YEAR ENDED 31 DECEMBER 2022

16 Funds

During the year the movements in the charity's funds were as follows:

Designated Fund: St James CAFE
General Unrestricted Funds
Total Unrestricted Funds
Restricted Funds
Youth Work
Children & Families Work
Pre-school
Building Fund
Sinking Fund
Aggregate of funds		 Opening
balance
2022
£
4,515
106,715
111,229
15,816
(0)
56,795
4,491
34,069
111,171
222,400		 Incoming
resources
2022
£
6,717
129,361
136,078
3,188
11,002
22,522
-
-
36,712
172,790		 Outgoing
resources
2022
£
(8,790)
(112,836)
(121,626)
(1,000)
(26,992)
(76,944)
-
-
(104,937)
(226,563)		 Transfers
in the year
2022
£
-
(16,027)
(16,027)
-
15,990
(2,373)
(3,474)
5,884
16,027
-		 Gains and
losses
2022
£
-
-
-
-
-
-
-
-
-
-		 Closing
balance
2022
£
2,442
107,213
109,655
18,004
-
(0)
1,016
39,953
58,973
168,628

The transfers referred to above were made for the following reasons:

Analysis of net assets by fund

The assets and liabilities of the various funds were as follows:

Unrestricted Funds Unrestricted Funds
General Designated Restricted
funds funds funds 2022
£ £ £ £
Tangible fixed assets 22,604 - - 22,604
Debtors 1,716 - 105 1,822
Investments held as current assets - - - -
Cash at bank and in hand 88,237 2,921 59,176 150,334
Creditors falling due within one year (5,345) (479) (308) (6,133)
107,212 2,442 58,973 168,627

Page 19

THE PARISH OF SOUTHLAKE, St JAMES, WOODLEY

NOTES TO THE ACCOUNTS

FOR THE YEAR ENDED 31 DECEMBER 2022

In the previous year the movements in the charity's funds were as follows:

Designated Fund: St James CAFE
General Unrestricted Funds
Total Unrestricted Funds
Restricted Funds
Youth Work
Children & Families Work
Pre-school
Building Fund
Sinking Fund
Aggregate of funds		 Opening
balance
2021
£
4,228
106,784
111,011
11,371
0
52,832
47,119
28,185
139,507
250,518		 Incoming
resources
2021
£
1,987
119,247
121,233
4,445
8,345
84,987
-
-
97,776
219,009		 Outgoing
resources
2021
£
(1,700)
(107,334)
(109,034)
-
(24,450)
(74,490)
(39,154)
-
(138,094)
(247,128)		 Transfers
in the year
2021
£
-
(11,981)
(11,981)
-
16,105
(6,533)
(3,474)
5,884
11,981
-		 Gains and
losses
2021
£
-
-
-
-
-
-
-
-
-
-		 Closing
balance
2021
£
4,515
106,715
111,229
15,816
(0)
56,795
4,491
34,069
111,171
222,400

Analysis of net assets by fund

In the previous year, the assets and liabilities of the various funds were as follows:

e previous year, the assets and liabilities of the various funds were as follows: funds were as follows:
Unrestricted Funds
General Designated Restricted
funds funds funds 2021
£ £ £ £
Tangible fixed assets 3,201 - - 3,201
Debtors 1,567 - 103 1,670
Investments held as current assets 85,000 - - 85,000
Cash at bank and in hand 20,215 4,515 132,722 157,452
Creditors falling due within one year (3,269) - (21,654) (24,923)
106,714 4,515 111,171 222,400

The St James CAFE fund is designated for cafe ministry in the community. The Youth Work fund is restricted to ensure the funds received for youth ministry are expended only on youth worker salary and other costs incurred specifically in that ministry. The same restriction applies to the Children and Families work. The Pre-school fund is restricted to Pre-school activities and cannot be spent on any other ministry activities. The Building Fund can only be spent on building works, including fixtures and equipment within the Church building. The Sinking Fund was created to set aside funds for the replacement of assets based on the expected useful life of the existing fixed assets (e.g. building and equipment).

Page 20

THE PARISH OF SOUTHLAKE, St JAMES, WOODLEY

NOTES TO THE ACCOUNTS

FOR THE YEAR ENDED 31 DECEMBER 2022

17 Transactions with related parties

During the year the charity:

During the year the charity also made the following payments to, or for, related parties:

At the balance sheet date no related party was owed (2021: £0) by the charity.

Except as disclosed in note 7 'Analysis of staff costs', there have been no other transactions with related parties during the year.

Page 21

THE PARISH OF SOUTHLAKE, St JAMES, WOODLEY

DETAILED STATEMENT OF FINANCIAL ACTIVITIES WITH COMPARATIVES

FOR THE YEAR ENDED 31 DECEMBER 2022

Note
INCOME AND ENDOWMENTS FROM:
Donations and legacies
3
Charitable activities
4
Pre-school income
Investments
5
Other income
Total income and endowments
EXPENDITURE ON:
Charitable activities:
6
Pre-school costs
Total Expenditure
Net gains/(losses) on investments
Net income/(expenditure)
Transfers between funds
16
Other recognised gains/(losses):
Net movement in funds
Reconciliation of funds:
Total funds brought forward
Total funds carried forward
16		 General
Designated
2022
2022
£
£
117,386
-
-
6,717
-
-
7,297
-
4,678
-
129,361
6,717
112,836
8,790
-
-
112,836
8,790
-
-
16,525
(2,072)
(16,027)
-
498
(2,072)
498
(2,072)
106,715
4,515
107,213
2,442
Unrestricted funds		 Restricted
2022
£
12,937
-
22,522
-
1,253
36,712
87,992
16,944
104,937
-
(68,225)
16,027
(52,198)
(52,198)
111,171
58,973		 Total
2022
£
130,322
6,717
22,522
7,297
5,931
172,790
209,618
16,944
226,563
-
(53,773)
-
(53,773)
(53,773)
222,400
168,627		 General
Designated
2021
2021
£
£
114,804
-
-
1,987
-
-
1,602
-
2,840
-
119,247
1,987
107,334
1,700
-
-
107,334
1,700
-
-
11,912
287
(11,981)
-
(69)
287
(69)
287
106,784
4,228
106,715
4,515
Unrestricted funds		 Restricted
2021
£
12,569
-
84,987
-
221
97,776
63,604
74,490
138,094
-
(40,318)
11,981
(28,336)
(28,336)
139,507
111,171		 Total
2021
£
127,373
1,987
84,987
1,602
3,061
219,009
172,638
74,490
247,128
-
(28,118)
-
(28,118)
(28,118)
250,518
222,400

Page 22