THE PARISH CHURCH OF ALL SAINTS ORPINGTON
ANNUAL REPORT AND FINANCIAL STATEMENTS OF THE PAROCHIAL CHURCH COUNCIL
For the year ended 31 December 2022
Incumbent: The Rev’d George M Rogers The Vicarage 1A Keswick Road Orpington Kent BR6 0EU
Bankers:
National Westminster Bank plc High Street Orpington Kent BR6 0NS
Independent Examiner:
Mrs H L Sheppard FCCA 91 Millbrook Road Crowborough East Sussex TN6 2SB
Registered Charity No: 1128850
ANNUAL REPORT OF THE PAROCHIAL CHURCH COUNCIL FOR THE YEAR ENDED 31[ST] DECEMBER 2022
Administrative information
All Saints’ Church (registered charity no. 1128850) is part of the Diocese of Rochester within the Church of England. The address is Bark Hart Road, Orpington, Kent BR6 0QD. Correspondence can be sent to the parish office at the same address. Parish office opening hours are from 9.30 to 12.30, Monday, Tuesday, Thursday, and Friday.
PCC members who served from 1 January 2022 until the date this report was approved (unless otherwise indicated) are:
Incumbent: The Rev’d George Rogers PCC Chair Churchwardens: Mr Duncan Hellicar died 14 September 2022 Mr Peter Clarke Deputy chair Deputy Churchwarden: Mr John Pentlow elected by PCC 20 September 2022 Licensed Lay Ministers: Mrs Abi Hiscock Mrs Pam Mercer Deanery Synod Representatives: Mr Tim Birse PCC Treasurer Mrs Vanessa Dixon Elected members: Mrs Sheila Anderson Mr David House elected 24 April 2022 Mr Alan Hussey elected 24 April 2022 Mrs Cathy Hussey retired 24 April 2022 Mrs Catherine King Mrs Lorna Kviat Mrs Helen Ogedemgbe Mrs Gill Sinclair PCC Secretary Mrs Amanda Turner Mrs Elizabeth Whitbread retired 24 April 2022
Structure, governance and management
The method of appointment of PCC members is set out in the Church Representation Rules. All Church attendees are encouraged to register on the Electoral Roll and stand for election to the PCC. The PCC operates through various committees, which meet between full meetings of the PCC.
Standing Committee :
This is the only committee required by law. It has power to transact business of the PCC between meetings, subject to any directions given by the PCC. It comprises the incumbent, churchwardens, secretary and treasurer.
Children’s work:
Coordinates the work of our Sunday youth groups for children of all ages.
Social and Fund Raising:
Coordinates social events for the parish and fund-raising projects to support the work of the PCC, and in particular for specific identified tangible needs.
Property Management:
Attends to matters relating to the stewardship of plant, such as church buildings and fabric, the churchyards, 99 Gillmans Road and the Old Church Hall (Amity Blinds).
Page 1
Finance and Stewardship:
Advises the PCC and assists the treasurer on financial policy and accounting matters. Coordinates the development of Christian stewardship in the parish. This encompasses gifts of money through planned giving and also gifts of time and talents to support the wide needs of our busy church.
Festival Choir:
Organises and raises funds to support regular concerts (through sale of tickets and a Friends’ scheme) for the All Saints’ Festival Choir.
Objectives and Activities
All Saints’ PCC has the responsibility of co-operating with the incumbent in promoting in the ecclesiastical parish the whole mission of the Church, pastoral, evangelistic, social and ecumenical. It also has maintenance responsibilities for the Church and Hall complex and 99 Gillmans Road, Orpington.
Achievements and Performance
Clergy and Lay Ministers
The parish is fortunate in having several retired clergy in our normal congregation. They have supported the vicar in taking services during his leave and at other times. The PCC is very grateful to: Rev’d Chris Kitchener and Rev’d Canon Tim Mercer who have provided the greater part of this support.
Our lay ministry team was augmented in early 2023 by the appointment of Mrs Jill Renwick as a Pastoral Assistant. Jill joins our Licensed Lay Ministers Mrs Pam Mercer and Mrs Abi Hiscock and our existing Pastoral Assistant Mrs Sheila Anderson. Lay ministers assist the Vicar with both pastoral visits and home communions for those unable to receive the Sacrament in church. Telephone calls, pastoral visits and a monthly Bereavement Group provide support to the bereaved.
The ministry team were supported by several members of the congregation who led Morning Prayer and Evening Prayer and enabled us to say both Daily Offices on every weekday – something that very few parish churches manage to achieve.
Church attendance
The Electoral Roll was revised prior to the annual meetings which took place in April 2022. The number on the Roll was unchanged at 115 members with seven new members replacing seven who had died or left. The average attendance at All Saints’ on a Sunday was 82 adults and 12 children. As well as being a small increase over the prior year’s average, there was an increase during the year as church members became increasingly comfortable attending public worship.
The PCC
The full PCC met six times during the year with an average level of attendance of 74%. Committees met between meetings and minutes were received by the full PCC and discussed where necessary. As well as the committees listed above, there are many other groups that help take forward the ministry and mission of the church. Some of these have used Zoom meetings or personal contact between members instead of or as well as formal meetings.
Our direct away giving once again concentrated on charities in which All Saints was directly involved or where members of our parish played a significant role. The Michael Project and the work of Helen and David Hobbs in Zimbabwe continued to receive the greatest support. Most of our direct giving was directed overseas. However in paying our indicative offer to Rochester Diocese in full, we made a substantial contribution towards supporting those parishes that cannot afford the costs of their own ministers.
Page 2
Public Worship
2022 was the first year since 2019 with no constraints on our public worship. Our normal pattern of eucharistic worship includes a Sunday 8 a.m. Holy Communion (Book of Common Prayer) and 9.30 a.m. Parish Eucharist and a Wednesday 10 a.m. said Eucharist. The Sunday 9.30 and Wednesday Eucharists are streamed, attracting an estimated average of 45 viewers each week.
Morning Prayer is said in church and streamed to Facebook on weekdays. We are delighted that there were sufficient volunteers from the congregation to continue saying Evening Prayer throughout 2022. This service is streamed daily. With the daily office twice a day augmenting our weekly Eucharists we are offering more opportunities to join in worship than any other church in the area, and we know from comments received how valuable this facility is to many who are housebound or nervous about going out, not only in our congregation but much further afield. This is a very important feature of All Saints’ ministry.
There was an attendance of 136 (2021 – 86) and 110 (68) communicants on Easter Day 2022 – a delight to see the increased numbers as Easter 2021 was only a week after the end of the third lockdown and as public worship was not permitted at Easter 2020. During Advent we held our normal carol services for the congregation, and special services for the community and local firms of funeral directors, which attracted a total attendance of 611 (2021 – 430) .
It was a joy to see a packed church once again for the Christingle Service on Christmas Eve. The attendance was 334 compared with 120 the previous year and a cancelled service in 2020. For many of the families who come to Christingle, this is their annual exposure to the Church. The Eucharists on Christmas Eve and Christmas Day attracted 97 (2021 – 77) communicants and an attendance of 141 (112).
There were 26 (2021 – 8) Baptisms, which usually took place on Sunday afternoons. There were 2 (2) Marriages. 16 (20) Funerals took place in church or the churchyard and 8 (5) services were conducted at a crematorium by the All Saints’ ministry team.
Music
During the year several groups have made use of the excellent acoustics and facilities of All Saints for concerts and recitals. Some such as our own Festival Choir have used the church for many years, others such as the Bromley Youth Music Trust are discovering All Saints for the first time. During 2022 we established a series of monthly lunchtime “coffee recitals” with a range of young musicians showcasing their talents.. The audience for these grew as the year progressed and the quality of music became better known.
Our junior choir has thrived under the Director of Music, Phoebe Tak Man Chow. Towards the end of the year we awarded six members their surplices as full members of All Saints Parish Choir. For the more demanding musical content our small but enthusiastic volunteer choir has been augmented by professional singers. This has enabled us to have a quality monthly Sunday evening service, normally of Choral Evensong. The PCC remains keen to expand our music programme as outreach to the wider community.
Reaching our members
We have continued to communicate both parish news and worship material to the congregation and the wider public through our Facebook page, our website and sending out the weekly pew sheet and the parish magazine by email to well over 100 people, all of which have been very well received. This outreach has been one of the most positive outcomes from the pandemic. All our streamed services have a few people watching live, but significantly more view the recordings later in the day or week, including members of the normal “in church” congregation who are unable to attend on a particular Sunday. Our worshipping community now includes members from as far away as New Zealand, Canada and America, as well as former parishioners from All Saints who have moved away but still consider All Saints their spiritual home.
Page 3
Young people
Both Young Saints, who meet on Sunday mornings and the Thursday Tots group have seen their numbers increase to pre-pandemic levels. Young Saints now report to the congregation on their activities when they join the main service at the Peace. It has been a joy to hear the young people speak with clarity, confidence and enthusiasm about what they have been up to. We have continued the quarterly Parade Services with our associated groups of Scouts and Guides.
The Church Building and Churchyard
There were no major works planned or necessary in the church or churchyard, in 2022, although there was a steady stream of routine maintenance tasks undertaken.
Both church and churchyard benefitted from links with a local Community Payback group. They have continued to clear the churchyard of overgrown vegetation and have repainted railings round the church, re-stained woodwork and done much other work for only the cost of materials. The Victorian tiles in the Old Church chancel have been treated and have emerged from under the 1950s carpet.
Draught proofing curtains have been given for the West Door by the Pooley family and friends in memory of Ruth Pooley.
Risk Management
The PCC has identified the major risks that affect the work of the Church in the parish and controls are in place to mitigate the major risks. Fire Risk assessments are reviewed for the church and hall annually and Health and Safety risk assessments, including coronavirus risks, have been undertaken. The PCC has ensured that it 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). The PCC is committed to ensuring that our church and hall are safe places for all who use them.
Financial Review
The PCC budgeted a deficit of £1,600 for 2022. This assumed an above inflation increase in giving of 8.9%, which we assumed possible based on the results of the stewardship campaign held in the fourth quarter of 2021. In the event giving increased by just under 11%, a very pleasing result. Overall the out-turn for the year was an excess of income over expenditure of £20,200, considerably better than anticipated. There were three major factors that made up this result: unexpected legacies of £6,800; more activity in the churchyard, resulting in fees in excess of budget of £9,600; and greater use of the church hall than expected increasing income £6,200. The PCC resolved to transfer £10,000 of the unexpected surplus to the Ministry Development Fund.
Looking forward to 2023, the position is much less healthy. As well as the general level of inflation affecting all our expenditure, we will be particularly hit by increases in utility charges. Utility tariffs are set for the year beginning 1[st] October and on 1[st] October 2022 our electricity tariff increased by 25% and our gas tariff by 400%. We have obtained a one-off grant from the diocese of £3,500 which will help towards these costs.
In setting the 2023 budget the PCC has felt it unwise to assume an inflationary increase in giving, as our congregation is as likely to be as hard-pressed as the parish. We have nevertheless assumed an increase of 5% in giving. After discussions with regular church hall users, we have to absorb a small amount of the additional electricity costs lest we put users out of business and lose their income altogether. We are also concerned that the increase in funeral fees was a post-Covid catch-up and have budgeted this income falling back. All this amounts to a budgeted shortfall of £13,300, using up two-thirds of the 2022 surplus..
Christian Stewardship involves more than money, although it is money that pays the bills. We welcome, with thanks, those who give their time and talents to the Church, through any of the whole range of voluntary jobs and groups referred to in this report. Some jobs that need to be done are not onerous and take little time, but every small task done takes a bit of pressure off someone else,
Page 4
which will be appreciated. For those who are pressed to contribute or to increase their cash giving, we ask that you consider whether there are other ways in which you can help the church. There is much to do, so please ask.
Reserves policy
It is the policy of the PCC to maintain unrestricted funds at a level that equates to approximately six months unrestricted expenditure. This provides adequate funds to cover management and administration, and to respond to more substantial emergency work that may arise from time to time. A large part of the general funds has arisen from a very substantial legacy received in 2012. Consequently, the PCC has decided that it is appropriate to maintain unrestricted funds above the target level.
Specific funds were held for various purposes as described in the Notes to the Accounts. It is the PCC’s policy to invest our main balances with the CBF Church of England Funds. Certain designated funds are held with the Rochester Diocesan Society and Board of Finance.
Conclusion
We conclude this report by paying tribute to our churchwarden, Duncan Hellicar, who died suddenly in Church after attending the Wednesday Eucharist on 14[th] September. As well as fulfilling the huge range of duties attached to the office of churchwarden, Duncan was the mastermind behind our streaming facility, turning a “jury rig” into a professional system at minimal cost. The many dozens of people who are part of All Saints active worshipping community week by week from home or sheltered accommodation owe their ability to see and hear what goes on in All Saints to Duncan.
Approved by the PCC on 23 March 2023
George M Rogers Chair
STATEMENT OF PCC MEMBERS’ RESPONSIBILITIES
Charity law requires the PCC members, as trustees, to prepare financial statements for each financial year that give a true and fair view of the state of affairs of the charity and of the surplus or deficit of the charity for that period. In preparing those financial statements, the PCC members are required to:
-
select suitable accounting policies and then apply them consistently;
-
make judgements and estimates that are reasonable and prudent;
-
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the charity will continue in business.
The PCC members are responsible for keeping proper accounting records which disclose with reasonable accuracy at any time the financial position of the charity and to enable them to ensure that the financial statements comply with the Charities Act 2011. 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.
Page 5
HONORARY INDEPENDENT EXAMINER’S REPORT TO THE PAROCHIAL CHURCH COUNCIL OF ALL SAINTS, ORPINGTON
This report on the financial statements of the Parochial Church Council (the PCC) for the year ended 31 December 2022, which are set out on pages 7 to 15, is in respect of an examination carried out in accordance with the Church Accounting Regulations 2006 (the Regulations) and section 145 of the Charities Act 2011 (the Act).
Respective responsibilities of the PCC and the Examiner
As members of the PCC you are responsible for the preparation of the financial statements. You consider that the audit requirement of the Regulations and section 144 (2) of the Act does not apply. It is my responsibility to issue this report on those financial statements in accordance with the terms of the Regulations.
Basis of this Report
My examination was carried out in accordance with the General Directions given by the Charity Commission under section 145 (5) (b) of the Act, and to be found in the Church Guidance, 2006 edition, issued by the Finance Division of the Archbishops’ Council. That examination includes a review of the accounting records kept by the PCC, and a comparison of the accounts with those records. It also includes considering any unusual items or disclosures in the financial statements and seeking explanations from you, as trustees, concerning any such matters. 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
In connection with my examination, no matters have come to my attention:
-
1) which give me reasonable cause to believe that in any material respect the requirements
-
to keep accounting records in accordance with section 130 of the Act; and
-
to prepare financial statements, which accord with the accounting records and comply with the requirements of the Act and the Regulations
have not been met; or
- 2) to which, in my opinion, attention should be drawn in order to enable a proper understanding of the accounts to be reached
H L Sheppard FCCA 91 Millbrook Road Crowborough East Sussex TN6 2SB
- 24 March 2023
Page 6
PAROCHIAL CHURCH COUNCIL OF ALL SAINTS ORPINGTON STATEMENT OF FINANCIAL ACTIVITIES
FOR THE YEAR ENDED 31 DECEMBER 2022
NOTE
| OTE 3a 3b 3c 4a 4b 4c 6 3a 3b 3c 4a 4b 4c 6 |
UNRESTRICTED RESTRICTED TOTAL General Designated FUNDS 2022 £ £ £ £ INCOMING RESOURCES Incoming resources from generated funds Voluntary income 91,965 538 8,914 101,417 Activities for generating funds 71,021 1,171 6,636 78,828 Investment Income 49,660 351 2 50,013 Total incoming resources 212,646 2,060 15,552 230,258 RESOURCES EXPENDED Costs of generating funds Fund raising trading costs 15,009 0 9,047 24,056 Investment management costs 1,608 198 0 1,806 Church Activities 169,876 1,898 6,910 178,684 Total resources expended 186,493 2,096 15,957 204,546 NET INCOMING RESOURCES 26,153 -36 -405 25,712 Transfers between Funds -16,000 16,000 0 0 Gains & Losses on Investments -6,349 -302 -6,651 NET MOVEMENT IN FUNDS 3,804 15,964 -707 19,061 Balances at 1 January 108,362 770,245 7,163 885,770 BALANCES AT 31 DECEMBER 112,166 786,209 6,456 904,831 2021 INCOMING RESOURCES Incoming resources from generated funds Voluntary income 78,876 252 59,497 138,625 Activities for generating funds 48,237 3,205 2,413 53,855 Investment Income 53,066 114 2 53,182 Total incoming resources 180,179 3,571 61,912 245,662 RESOURCES EXPENDED Costs of generating funds Fund raising trading costs 11,819 0 3,902 15,721 Investment management costs 1,179 1,374 0 2,553 Church Activities 164,433 14,184 59,608 238,225 Total resources expended 177,431 15,558 63,510 256,499 NET INCOMING RESOURCES 2,748 -11,987 -1,598 -10,837 Transfers between Funds -6,000 6,000 0 0 Gains & Losses on Investments 4,173 50,000 -158 54,015 NET MOVEMENT IN FUNDS 921 44,013 -1,756 43,178 Balances at 1 January 107,441 726,232 8,919 842,592 BALANCES AT 31 DECEMBER 108,362 770,245 7,163 885,770 |
|---|---|
Note: Restricted funds are collected or donated for a specific purpose. Designated funds have been given without restriction, but have been allocated by the Parochial Church Council towards a specific purpose or project.
The notes on pages 9 to 15 form an integral part of these accounts.
Page 7
PAROCHIAL CHURCH COUNCIL OF ALL SAINTS ORPINGTON
BALANCE SHEET AT 31st DECEMBER 2022
| Note 6 FIXED ASSETS Tangible fixed assets Investments Total CURRENT ASSETS 7 Debtors Short term deposits Cash at bank and in hand Total LIABILITIES: Amounts falling 8 due within one year NET CURRENT ASSETS NET ASSETS FUNDS Church General Funds - unrestriced 2 Restricted Funds - Cann Trust (Churchyard) All Saints Festival Choir St Michael's Guild Collections for special purposes 2 Designated Funds: 6 Capital - Real Property Churchyard Fund Church Repair Funds Ministry Development Fund Organ Fund Tots Total Designated Funds TOTAL FUNDS |
2022 2022 2021 £ £ £ 680,000 680,000 49,757 56,408 729,757 736,408 7,765 5,308 157,357 122,445 23,770 25,404 188,892 153,157 13,818 3,795 175,074 149,362 904,831 885,770 112,166 108,362 1,933 2,235 1,157 2,958 2,741 1,905 625 65 6,456 7,163 680,000 680,000 9,697 8,475 53,164 48,903 36,000 26,000 7,347 6,804 1 63 786,209 770,245 904,831 885,770 |
|---|---|
The notes on pages 9 to 15 form an integral part of these accounts. Approved by the Parochial Church Council on 23 March 2023 and signed on its behalf by
Chairman Member
Page 8
PAROCHIAL CHURCH COUNCIL OF ALL SAINTS ORPINGTON NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
1. ACCOUNTING POLICIES
The financial statements have been prepared in accordance with the Church Accounting Regulations 2006, together with applicable accounting standards, and the Charities SORP 2005. The historical cost convention has been used except for the valuation of the freehold properties, which are shown at the Trustees’ valuation at 31st December 2022, and invested assets, which are shown at market value.
Funds
General funds represent the funds of the PCC that are not subject to any restrictions regarding their use and are available for application on the general purposes of the PCC. Funds designated for a particular purpose by the PCC are also unrestricted. Restricted funds have been given for a particular purpose. In investing the funds the PCC draws no distinction between the different types of fund.
The accounts 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 main affiliation to another body nor those that are informal gatherings of Church members.
Incoming Resources
Collections are recognised when received by or on behalf of the PCC.
Planned giving receivable through Gift Aid is recognised when received and income tax recoverable on gift aid donations is recognised when the income is recognised.
Grants and legacies to the PCC are accounted for when the PCC is notified of its legal entitlement and the amount due.
Rental income from letting church premises is recognised when received and dividends and interest are recognised when receivable.
Gains and losses on investments
Realised gains or losses are recognised on sale. Unrealised gains or losses are accounted for on revaluation of investments at 31 December.
Resources expended
Grants and donations are accounted for when paid.
The diocesan contribution is accounted for when payable.
Fixed assets
Consecrated and beneficed property is excluded from the accounts by section 96 (2) (a) of the Charities Act 1993.
No value is placed on movable church furnishings held by the churchwardens on special trust for the PCC and which require a faculty for disposal since the PCC considers this to be inalienable property. All expenditure incurred during the year on consecrated or beneficed buildings and movable church furnishings, whether maintenance or improvement, is written off as expenditure in the Statement of Financial Activities and separately disclosed.
Expenditure on equipment used within the church premises is written off when the asset is acquired.
Investment assets are taken at market value at the balance sheet date.
Page 9
PAROCHIAL CHURCH COUNCIL OF ALL SAINTS ORPINGTON NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
1. ACCOUNTING POLICIES (Continued)
Investment properties are valued by the Trustees at 31[st] December. An open market value has been assessed taking into account existing encumbrances. The PCC believes this to be a fair reflection of the current value of the properties. Revaluation of property in this way is not considered to be a departure from the historic cost basis of accounting. No depreciation is charged on investment properties, which is contrary to generally accepted accounting standards. The PCC considers that depreciation is only one of many factors taken into account in determining the value of such properties and the amount that might be disclosed cannot be separately identified or quantified.
Current assets
Amounts owing to the PCC at 31 December in respect of fees, rents or other income are shown as debtors less provision for amounts that may prove uncollectable.
Short-term deposits include cash held on deposit with the CBF Church of England Funds and in accounts with Rochester Diocesan Society and Board of Finance.
2. RESTRICTED AND DESIGNATED FUNDS
The Cann Trust is a restricted fund related to the Churchyard Fund. Income is used for upkeep of the churchyard. Further details are given in Note 6.
All Saints’ Festival Choir, which puts on termly concerts, and St Michael’s Guild, which is responsible for church flower arranging are considered to be restricted funds. Those organisations receive donations and hold fund raising events for the specific purposes indicated.
Donations for specific external charitable purposes that are not paid by the end of the year are held as restricted assets.
With exception of the freehold property held in the Capital Fund, all designated funds hold only cash on deposit and in current accounts.
Designated funds are held for the following purposes:
| Capital – Real Property | Holds the Church’s property investments. Income from this fund accrues to |
|---|---|
| General Funds. | |
| Ministry Development Fund. This fund was established by the PCC in 2018. The purpose is to support | |
| the costs of a second employed minister (ordained or lay) during the period | |
| until the resultant increases in numbers and congregational giving make the | |
| post self-supporting. | |
| Churchyard Fund | Funds designated for the upkeep of the “new” churchyard – Newell’s |
| Meadow. The churchyard surrounding the church is closed and upkeep is | |
| the responsibility of the London Borough of Bromley. | |
| Church Repair Funds | These funds are for work arising from quinquennial inspections of the various |
| church premises. | |
| Organ Fund | Accumulated funds in the event of major work required to the organ. |
| All Saints’ Tots | Working capital for day to day activities. |
Page 10
PAROCHIAL CHURCH COUNCIL OF ALL SAINTS ORPINGTON NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
| 3 INCOMING RESOURCES 2022 3a Voluntary Income Planned giving: Eligible for Gift Aid Income Tax recoverable Other planned giving Collections Donations and appeals Grants Legacy Total 3b Activities for generating funds Magazine sales Magazine Adverts Printing and copying Church and Hall Lettings Festival choir concerts Fund Raising Events Fees Total 3c Investment income Dividends and interest Rental income Total TOTAL INCOMING RESOURCES 2021 3a Voluntary Income Planned giving: Eligible for Gift Aid Income Tax recoverable Other planned giving Collections Donations and appeals Grants Legacy Total 3b Activities for generating funds Magazine sales Magazine Adverts Printing and copying Church and Hall Lettings Festival choir concerts Fund Raising Events Fees Total 3c Investment income Dividends and interest Rental income Total TOTAL INCOMING RESOURCES |
UNRESTRICTED RESTRICTED TOTAL General Designated FUNDS £ £ £ £ 58,462 0 0 58,462 16,237 0 906 17,143 724 0 0 724 4,887 0 8,008 12,895 4,012 538 0 4,550 843 0 0 843 6,800 0 0 6,800 91,965 538 8,914 101,417 1,057 0 0 1,057 425 0 0 425 36 0 0 36 33,544 0 0 33,544 0 0 6,241 6,241 3,379 0 395 3,774 32,580 1,171 0 33,751 71,021 1,171 6,636 78,828 2,310 351 2 2,663 47,350 0 0 47,350 49,660 351 2 50,013 212,646 2,060 15,552 230,258 52,032 0 0 52,032 14,561 0 384 14,945 944 0 0 944 4,511 0 944 5,455 3,498 252 1,244 4,994 767 0 56,925 57,692 2,563 0 0 2,563 78,876 252 59,497 138,625 1,025 0 0 1,025 585 0 0 585 203 0 0 203 21,219 0 0 21,219 0 0 2,413 2,413 5,203 0 0 5,203 20,002 3,205 0 23,207 48,237 3,205 2,413 53,855 746 114 2 862 52,320 0 0 52,320 53,066 114 2 53,182 180,179 3,571 61,912 245,662 |
|---|---|
Page 11
PAROCHIAL CHURCH COUNCIL OF ALL SAINTS ORPINGTON NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
| 4 RESOURCES EXPENDED 2022 4a Fund raising trading costs Expenditure on magazine Church hall running costs Festival choir concerts Fund raising expenses Total 4b Investment management costs Professional fees Repairs and upkeep Total 4c Church Activities Missionary and other giving: Overseas missionary societies Overseas relief and development Home missions and church societies Other secular societies Total Diocesan contribution Mission and outreach Clergy including vicarage Church running expenses Church maintenance Upkeep of services Organist and choir Childers's work Staff costs : parish administrators Office administration Printing and stationery Equipment purchased Church major repairs Churchyard Upkeep Sundry expenditure Total TOTAL RESOURCES EXPENDED |
UNRESTRICTED RESTRICTED TOTAL General Designated FUNDS £ £ £ £ 0 0 0 0 13,326 0 0 13,326 0 0 9,047 9,047 1,683 0 0 1,683 15,009 0 9,047 24,056 0 198 0 198 1,608 0 0 1,608 1,608 198 0 1,806 300 0 0 300 4,200 120 602 4,922 260 360 821 1,441 1,000 0 2,134 3,134 5,760 480 3,557 9,797 71,640 0 0 71,640 646 0 0 646 6,987 0 0 6,987 11,473 0 0 11,473 15,522 0 0 15,522 1,648 0 1,932 3,580 13,591 0 0 13,591 147 120 0 267 17,439 0 0 17,439 2,588 0 0 2,588 3,478 0 0 3,478 1,438 0 1,267 2,705 0 1,298 0 1,298 17,278 0 144 17,422 241 0 10 251 169,876 1,898 6,910 178,684 186,493 2,096 15,957 204,546 |
|---|---|
Page 12
PAROCHIAL CHURCH COUNCIL OF ALL SAINTS ORPINGTON NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
4 RESOURCES EXPENDED (Cont'd)
| 2021 4a Fund raising trading costs Expenditure on magazine Church hall running costs Festival choir concerts Fund raising expenses Total 4b Investment management costs Professional fees Repairs and upkeep Total 4c Church Activities Missionary and other giving: Overseas missionary societies Overseas relief and development Home missions and church societies Other secular societies Total Diocesan contribution Mission and outreach Clergy including vicarage Church running expenses Church maintenance Upkeep of services Organist and choir Childers's work Staff costs : parish administrators Office administration Printing and stationery Equipment purchased Church major repairs Churchyard Upkeep Sundry expenditure Total TOTAL RESOURCES EXPENDED |
UNRESTRICTED RESTRICTED TOTAL General Designated FUNDS £ £ £ £ 0 0 0 0 10,669 0 0 10,669 0 0 3,902 3,902 1,150 0 0 1,150 11,819 0 3,902 15,721 0 0 0 0 1,179 1,374 0 2,553 1,179 1,374 0 2,553 0 0 0 0 4,260 75 746 5,081 400 225 268 893 500 0 414 914 5,160 300 1,428 6,888 70,413 0 0 70,413 481 0 0 481 6,831 0 0 6,831 10,305 0 0 10,305 10,964 2,478 0 13,442 1,047 0 1,235 2,282 11,517 0 0 11,517 72 46 0 118 16,679 0 0 16,679 2,543 0 0 2,543 2,720 0 0 2,720 8,676 0 0 8,676 188 10,176 56,925 67,289 16,713 1,184 0 17,897 124 0 20 144 164,433 14,184 59,608 238,225 177,431 15,558 63,510 256,499 |
|---|---|
Page 13
PAROCHIAL CHURCH COUNCIL OF ALL SAINTS ORPINGTON NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
| 5 STAFF COSTS Salaries and fees Social security costs Total |
2022 2021 £ £ 29,206 26,332 0 0 29,206 26,332 |
|---|---|
The amounts shown above relate to the employment of parish administrators, a caretaker and professional musicians. The vicar is paid by the Diocese of Rochester.
6 FIXED ASSETS FOR USE BY THE PCC
Tangible Fixed Assets
The tangible fixed assets comprise the following properties which have been included in the accounts on the basis described in Note 1 and at an assessment of value carried out by the PCC. This is considered to be a fair estimate of the current value of each of the properties, subject to existing leases. Both properties were held throughout the year.
These assets comprise the total of the Capital - Real Property designated fund shown on page 8.
| The Old Church Hall. Church Hill 99 Gillmans Road Orpington Total |
Revaluation Value 2022 Value 2021 £ £ £ 0 280,000 280,000 0 400,000 400,000 0 680,000 680,000 |
|---|---|
99 Gillmans Road is treated as an investment property, although it is intended that it be available for use by an assistant priest. The property was let at a commercial rate throughout the year. The Old Church Hall is let at a commercial rate.
Investment Assets
The income from the Cann Trust Fund is used for the maintenance of the churchyard. The PCC has decided to invest the capital of the fund in the CBF Church of England Fixed Interest Fund. In June 2021 the PCC decided to invest part of its unrestricted General Fund in the CBF Church of England Investment Fund
| Cann Trust Fund General Funds Value of Unit holding Cann Trust Fund General Funds Fund CCLA CBF Fixed Interest Fund CCLA CBF Investment Fund CCLA CBF Fixed Interest Fund CCLA CBF Investment Fund |
Purchase date Cost (£) No. of Units March 1999 2,500 1,414.59 June 2021 50,000 2,316.41 Revaluation (£) 2022 (£) 2021 (£) -302 1,933 2,235 -6,349 47,824 54,173 -6,651 49,757 56,408 |
|---|---|
| 7 DEBTORS 2022 Income Tax Recoverable Other debtors Total 2021 Income Tax Recoverable Other debtors Total |
General Designated Restricted Total Fund Funds Funds Funds £ £ £ £ 4,100 0 450 4,550 3,175 0 40 3,215 7,275 0 490 7,765 4,095 0 0 4,095 1,156 0 57 1,213 5,251 0 57 5,308 |
|---|---|
Page 14
PAROCHIAL CHURCH COUNCIL OF ALL SAINTS ORPINGTON NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
| General | Designated | Restricted | Total | |||
|---|---|---|---|---|---|---|
| Fund | Funds | Funds | Funds | |||
| £ | £ | £ | £ | |||
| 8 | LIABILITIES: Amounts falling due within one year | |||||
| 2022 | ||||||
| Accruals and deferred | income | 12,365 | 0 | 0 | 12,365 | |
| Other creditors | 1,453 | 0 | 0 | 1,453 | ||
| Total | 13,818 | 0 | 0 | 13,818 | ||
| 2021 | ||||||
| Accruals and deferred | income | 2,004 | 0 | 0 | 2,004 | |
| Other creditors | 1,543 | 0 | 248 | 1,791 | ||
| Total | 3,547 | 0 | 248 | 3,795 | ||
| 9 | ANALYSIS OF NET ASSETS BY FUND | |||||
| 2022 | Unrestricted General £ |
Unrestricted Designated £ |
Designated Capital £ |
Restricted £ |
TOTAL FUNDS £ |
|
| Fixed Assets | 0 | 0 | 680,000 | 0 | 680,000 | |
| Investments | 47,824 | 0 | 0 | 1,933 | 49,757 | |
| Current Assets | 78,160 | 106,209 | 0 | 4,523 | 188,892 | |
| Liabilities | -13,818 | 0 | 0 | 0 | -13,818 | |
| Total | 112,166 | 106,209 | 680,000 | 6,456 | 904,831 | |
| 2021 | ||||||
| Fixed Assets | 0 | 0 | 680,000 | 0 | 680,000 | |
| Investments | 54,173 | 0 | 0 | 2,235 | 56,408 | |
| Current Assets | 57,736 | 90,245 | 0 | 5,176 | 153,157 | |
| Liabilities | -3,547 | 0 | 0 | -248 | -3,795 | |
| Total | 108,362 | 90,245 | 680,000 | 7,163 | 885,770 |
10 AUDITORS
Under the provisions of the Charities Act an audit of the accounts is not required. An Independent Examination of the accounts has been carried out, and it is expected that the Independent Examiner will request a charitable donation to be made in lieu of a fee.
11 TRANSACTIONS WITH RELATED PARTIES
During the year the PCC paid travel and other expenses totalling £2,704 to the vicar (2021 - £2,404) who was an ex-officio member of the PCC. The PCC also paid the council tax and water charges and provided a business telephone line in the vicarage.
Mr David House, an employee of the PCC as caretaker, was elected to membership of the PCC on 24 April 2022, after his employment as caretaker had commenced. During the year he received remuneration of £1,704 (2021 - £909) for his role as caretaker.
There were no other material transactions with related parties.
Page 15