2021-12-31-accounts

						(0			O P	'	'4 $	CO CO	CII CO	CII O						O		(O CII CV	CIE CV				CD Ol
						CE(0 CV						CO T								O (D			(O		(O		(O EO
																											CIt
					4rC				I	I	I	I	I	I								CO	00		00		CIl
					E																	CI)			O		CI4 EA
																						IA	EO		lO		00
																											CO
					l5
					'0I0 VI	VE'0 El.			(D O	I	I	CII IAO									le Ol		lA CD CI		IA OlO CIE	CO Cl IA CO(0 CV	C CV
					I O L				(D (O	'	'cl	(O	CO 0 IA	IA 0 EA	CII CD					CO CII			(O		CD	O Ol	(O Cl
					VI CI ICD				(O (D						Cl								(O		CD	N	00 CIE
				4 I- I-	0 (O Z 2				CO CO	I	IA CO	T P CV			lA (OO (D						EO	O (0	EO (D O		EA Ol O	(O CD (O IA	lO CO (O
																											CV
									I	I	I	I	I	I													CIE
CO																											EO
tiII					E 0D	VI'0 C L.																					O Cl
O
	ttLI				0I0				(D IA O (D			IA C4			CII CII (D					CV(0	CIE CI CD		CIE Cl Ol CIE		O (O 00 CIE
	0				IR
					'0
Ol E ttt0.					CI O I VII				C4 CO O CO (O	I	IA CO Y)	(O CII							O (O	CI (O O p	CD				CD Cl EO (O	(O O CO	CV IA CV
I	tttV				CD
tit ttt ttlI VV LLII 0 V 0O V 0 ttt V0 (ted0.		ttL I V c( ttL t (O L: LL IE I 8 (0	N Cl P4I ~ EoV D tll I tt$ (y 8 0 LL				I0Z	0 (O t 0				Vl QE '5 O mge '0 C LQ I (LI VI 0		I0) 0	0 (00 (0 Q) E 0 0	0 L= O 0	C 0I C Vl m	Vl m G I VI '5 o m Ql ~m ~	O O 0) 0 Vl6) O(0 m I m O	Ql 0 QlQ. Ql 0	Vl 0) E VI C0 VlI Ul (LI m 0 6) CL 5 6) E0O QlZ	(D QI Vl Vl (Q t: 6) E Vl8t: C0 VlI: 0	I tIQ. K QLIE0V LIX	Vl C t: (D t: (Q I—	L: IEr EII E 4)z	CQ ~I—0 Ult:t:C Ul Q) CQ (Q 0 Z UE 0 VlUC u (60 I—	ttt 0 "UI ttt 'U I (tedV tO C LL ttt0I-

										2021	2020
											E
									Note
Fixed assets
	Tangible	fixed assets							7(a)	1,303,051	1,351,898
	Investment		assets						7(b)	545,556	443,229
										1,848,607	1,795,127
Current	assets
	Stock									365	365
	Debtors								9	145,740	47,558
	Cash at bank and			in	hand					661,878	711,665
										807,983	759,588
Current	liabilities
	Liabilities:		Amounts	falling
	due within		one year						10	(38,433)	(33,753)
										(38,433)	(33,753)
Net current assets										769,550	725,835
	Defined benefit pension scheme						liability				(4,000)
Net assets									8	2,618,157	2,516,962
Funds
	Unrestricted		- General		fund					572,466	515,374
	Unrestricted		- Sundry		designated		funds			378,014	330,858
	Unrestricted		- Designated			fund (relating to tangible		fixed assets)		1,292,052	1,334,794
	Restricted									275,273	247,413
	Endowment									100,352	88,523
										2,618,157	2,516,962

Forthe year ended 31	stDecem	ber	2021
				2021		2020
Net cash from/(used in) operating activities					(3,900)	63,877
Cash flows from/(used in) investing activities
Dividends interest and rent from investments				5,866		5,827
Proceeds from the sale of
Tangible fixed assets						500
Purchase of
Tangible fixed assets for	the use of	the	PCC	(10,470)		(62,496)
Fixed asset investments				(41,283)		(172,089)
Net cash used in investing	activities				(45,887)	(228,258)
Change in cash and cash equivalents		in	the		(49,787)	(164,381)
reporting period
Cash and cash equivalents at	1 January				711,665	876,046
Cash and cash equivalents at	31 December				661,878	711,665
Reconciliation ofnet income/(expenditure)			before
investment gains
Net income/(expenditure) before inwstment			gains 31 December		40,151	(89,447)
Adjustments for:
Profit on sale offixed assets						(500)
Depreciation charges					59,317	55,997
Dividends, interest and rent from investments					(5,866)	(5,827)
(Increase)/decrease in debtors					(98,182)	100,582
Increase in creditors					4,680	4,816
Decrease in stock						256
Decrease in pension provision					(4,000)	(2,000)
Net cash provided by/(used	in) operating		activities		(3,900)	63,877
Analysis ofcash and cash equivalents
Cash at bank and in hand					661,878	711,665
Notice deposits (less than three months)
					661,878	711,665

%ofpensionable	stipends	January 2018to	January 2021 to
		December 2020	December 2022
Deficit repair contributions		11.9%	71%

				2021	2020
Balance sheet liability at	1 January			4,000	6,000
Deficit contribution paid Interest cost (recognised	in SoFA)			(1,000)	(3,000)
Remaining change to the	balance sheet liability*	(recognised	in SoFA)	(3,000)	1,000
Balance sheet liability at	31 December				4,000

		December 2021	December 2020	December 2019
Discount rate Price inflation Increase to total pensionable	payroll	0.0%pa n/a (1.5%)pa	0.2% pa 3.1%pa 1.6%pa	1.1%pa 2.8% pa 1.3%pa

to th	e Financial	Stateme	n		ts fo	r	the	year en	ded 31stD	ecember 2	021	021
										Unrestricted	Restricted		Endowment	TOTAL	FUNDS
										Funds	Funds		Funds	2021	2020
									Note	E
	Income and endowments							from
4a	Donations
	Planned giving:
	Gift Aid donations									402,844	112,490			515,334	469,405
	Income tax recoverable									104,566	28,734			133,300	118,638
	Other	planned	giving							94,182	17,773			111,955	102,696
	Collections	(open plate) at all					senices			6,226	2,841			9,067	7,792
	Gift days
	Sundry donations									48,264	20,835			69,099	46,003
	Donated seniices and				facilities					18,000				18,000	18,000
	Grants									6,750				6,750	2,000
	Donations,	appeals,	etc.								7,876			7,876	7,636
										680,832	190,549			871,381	772,170
4b	Legacies
	Legacies
4c	Charitable	activities
	Fetes, and	other fund-raising				events				3,815				3,815	3,444
										3,815				3,815	3,444
4d	Other trading activities
	Magazines
	Bookstall									798				798	1,478
	Church hall	lettings	etc.							16,177		250		16,427	12,275
	Fees									7,486				7,486	5,035
										24,461		250		24,711	18,788
4e	investments
	Dividends and interest									4,553	1,313			5,866	5,827
										4,553	1,313			5,866	5,827
4f	Other
	Job Retention Scheme				income					758				758	14,525
	Profit on sale ofiixed			assets											500
	Profit on sale ofinmstments
										758				758	15,025
	Totalincome and				endownents					714,419	192,112			906,531	815,254
5	Expenditure on
sa	Raising funds
	Fetes and	other fund		raising		events
5b	Charitable	activities-			Grants
									No. of
	Missionary	and Charitable					giving:		grants
	Church Overseas:
	Institutions:
	Missionary			societies
		CMS								7,500				7,500	7,500
		OMF								8,650				8,650	8,650
		Amounts			under	F500									185
										16,150				16,150	16,335

						No. of	Unrestricted	Restricted	Endowment	TOTAL	FUNDS
5b	Charitable	activities - Grants		(cont)		grants	Funds	Funds	Funds	2021	2020
	Missionary	and Charitable giving:
	Relief and development agencies Novi Most International *						4,804			4,804	6,465
		Christian	Solidarity	Worldwide			4,300			4,300	5,000
		Christian	Aid								880
		Workaid									1,200
		PartnerAid UK									1,200
		Restore	Hope Latimer								3,000
		Tearfund					5,015	1,906		6„921	5,871
		Fountain	ofPeace				4,057			4,057	4,207
		Anglican	International Development
		Operation	Mobilisation				2,600			2,600	2,600
		ROPE $									1,200
		Amounts	under F500				306			306	349
							21,082	1,906		22,988	31,972
						No, of
	Missionary	and Charitable giving:				grants
	Home	missions	and other	church societies:
	Institutions:
		The Church Army					715			715	871
		USPG					840			840	1,141
		CPAS					3,088			3,088	6,950
		Interseive	(Urban Vision)				2,200			2,200	2,200
		TraidcraR	Exchange				500			500	500
		St George's Church, Iraq									1,202
		Prison Fellowship					504			504	1,794
		Archdeacon ofBucks Clergy Charity					600			600	600
		Children's	Society				840			&40	1,141
		Betel					7,500	14,474		21,974	7,500
		Christians	Against	Poverty			4,629	3,309		7,938	9,142
		Chesham	Ecumenical Society								1,141
		Open Doors					3,805			3,805	3,805
		Wyclige Bible Translators					2,700			2,700	2,700
		Root and	Branch
		Bible Society									1,200
		SeNing in Mission		UK			8,700			8,700	10,550
		Aflinity					500			500
		Urban Saints									1,000
		Pastor Training International+									1,200
		Crosslinks Amounts	under f500								1,200 256
	Individuals:						1,000			1,000	650
							38,121	17,783		55,904	56,743
	Christians working outside			the parish:
	Institutions:
		The Beacon School		Ghana		3	14,470			14,470	21,595
		Embrace	the Middle East			2	840			840	2,141
	Individuals:					4	8,900	6,240		15,140	15,740
							24,210	6,240		30,450	39,476
	Secular charities		8 relief ofpoverty:
	Institutions:
		St Francis	Hospice				504			504	594
		Chiltem House Matters									2,400
		Chesham	sick poor	fund			504			504	594
		Chiltem Music Therapy									594
		Waterside	Primary	School			840			840
		Amounts	under f500								121
	Individuals:
							1,848				4,303
	Total number	ofgrants	made to	institutions		40	101,411	25,929		127,340	148,829

inancial Statement		for	the	year	end	ed 31s	tDecember 2	021
							Unrestricted	Restricted	Endowment	TOTAL	FUNDS
							Funds	Funds	Funds	2021	2020
							6	E			E
Charitable activities -		Work	ofthe church
Ministry
Parish share							231,546			231,546	231,690
Working expenses		ofclergy & ministerial				staff	9,109			9,109	21,141
Rent, repairs & maintenance				ofstaif housing			84,491	12,661		97,152	83,548
Staff & secretarial		salaries					51,382	45,295		96,677	117,938
Layreaders, NSM		and visiting		speakers			300			300	175
Church - running costs
Music & equipment							8,142			8,142	6,859
Heat & light							18,773	2,945		21,718	25,509
Insurance							14,399			14,399	13,863
Minor repairs &senices							17,646	5,344		22,990	21,022
Sundry including	refreshments						6,537	4,047		10,584	11,961
Remuneration ofvergers,			organists		and choir
Church outreach, mission & ministry							94,486	55,532		150,018	151,339
Expenditure on printing		& stationery					4,434			4,434	4,154
Major repairs & improvements			to church		buildings			4,380		4,380	880
Expenditure on consecrated			buildings				3,025			3,025	3,364
Church hall running costs							65			65	397
Purchases 8 costs for		bookstall etc. for			resale		497			497	1,332
Bank charges and loan		interest					233			233	214
Sundry expenses							1,490	472		1,962	2,057
Auditors remuneration
Independent Examiners		fee					2,492			2,492	2,432
Depreciation
Buildings							35,477			35,477	29,525
Plant, vehicles 8	equipment						17,735	6,105		23,840	26,472
							602,259	136,781		739,040	755,872
Total expenditure							703,670	162,710		866,380	904,701
Staff costs
Wages and salaries							93,595	63,311		156,906	189,891
Social security costs							5,401	4,662		10,063	13,220
Pension contributions							10,212	7,914		18,126	27,202
							109,208	75,887		185,095	230,313

Investment assets				2021	2020
				E	E
Market value brought	forward			443,229	257,914
Additions to investments at cost				41,283	172,089
Disposal proceeds
Add net gain on revaluation				61,044	13,226
Market value as at 31	December			545,556	443,229
Investments comprise:				Market value
			No. Shares	E
Listed investments
RELXGroup (formerly	Reed Elsevier)		3,324	79,842
Mitchells & Butter			42	108
Endowment funds
Glasgow - CBF C ofE Inwstment		Fund	646	15,128
Hawkins -CBFC ofE Investment		Fund	3,365	78,805
Other Investments
CBF C ofE Investment	Fund Acc	shares	2,653	154,958
CBF UK Equity Fund Acc shares			2,912	11,962
CBF Property Fund Inc shares			7,542	11,153
CBF Fixed Interest Securties Acc		shares	1,581	9,544
CBF Investment Fund	Acc shares		201	11,726
Long term bank deposit - maturing		in April 2022		172,330
				545,556

inancial Statements for the	inancial Statements for the	inancial Statements for the	inancial Statements for the	year	ended 31stDecember 2	021
Analysis ofnet assets by fund
					Unrestricted	Restricted		Btdow ment
2021					Fund	Fund		Fund	Total
							f	f	f
Fixed Assets					1,743,673	10,999		93,935	1,848,607
Current Assets					537,292	264,274		6,417	807,983
Current Liabilities					(38,433)				(38,433)
Long-term liabilities
Fund balance					2,242,532	275,273		100,352	2,618,157
					Unrestricted	Restricted		Eitdow nant
2020					Fundf	Fund f		Fund f	Total f
Fixed Assets					1,697,199	17,104		80,823	1,795,126
Current Assets					521„580	230,309		7,700	759,589
Current Liabilities					(33,753)				(33,753)
Long-term liabilities					(4,000)				(4,000)
Fund balance					2,181,026	247,413		88,523	2,516,962
Debtors
								2021f	2020f
Income tax recoverable								30,587	22,874
Prepayments and accrued interest								8,909	8,737
Other debtors								106,244	15,947
								145,740	47,558
Included within	other debtors			is a long term loan off100,000 to the		Green	Hill Trust	on which 3'lo	interest is
The loan is unsecured			and repayable		on 31 December 2026
Liabilities: Amounts	falling		due within		one year
								2021f	2020f
Accruals and deferred		income						29,020	13,339
Creditors for goods and			sentices					8,165	7,079
Other creditors								1,248	13,335
								38,433	33,753

icted Funds
					Balance at
					beginning of				Balance at
2021					year f	Income f	Expenditure	Transfers f	end ofyear f
Eternity Matters		fund			50,493	47,423	(46,810)		51,106
Women's & Children's				Worker fund	53,524	44,564	(44,074)		54,014
Meeting Point,	St Johns				22,193		(755)		21,438
Fixed asset fund					17,104		(6,105)		10,999
Christians Against			Poverty		2,406	9,100	(10,829)		677
Hope Church					71,006	71,169	(28,767)		113,408
Christ Church	Building			repair fund	10,238		(2,505)		7,733
Missions					2,993	15,871	(16,380)		2,484
Youth work fund					2,560		(910)		1,650
Sundry small	funds				14,896	3,985	(5,575)	(1,542)	11,764
Total					247,413	192,112	(162,710)	(1,542)	275,273

Restricted	Funds
					Balance at
					beginning of				Balance at
2020					year	Income	Expenditure	Transfers	end ofyear
					k	E	E
Eternity Matters		fund			62,225	34,033	(45,765)		50,493
Women's & Children's				Worker fund	54,803	42,358	(43,637)		53,524
Meeting Point, St			Johns		22,193				22,193
Fixed	asset fund				23,209		(6,105)		17,104
Christians Against			Poverty		3,404	6,475	(7,473)		2,406
Hope	Church				77,544	14,675	(21,213)		71,006
Christ	Church Building			repair fund	10,238				10,238
Missions					3,002	1,333	(1,342)		2,993
Youth	work fund				2,560				2,560
Sundry	small funds				9,330	13,448	(7,882)		14,896
Total					268,508	112,322	(133,417)		247,413