**REGISTERED CHARITY NUMBER: 1129995** 

## **REPORT OF THE TRUSTEES AND** 

**FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2023** 

## **FOR** 

## **ORPINGTON BAPTIST CHURCH** 



**ORPINGTON BAPTIST CHURCH** 

## **CONTENTS OF THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2023** 

||**Page**|
|---|---|
|**Report of the Trustees**|1 to 3|
|**Independent Examiner's Report**|4|
|**Statement of Financial Activities**|5|
|**Balance Sheet**|6|
|**Notes to the Financial Statements**|7 to 16|





## **ORPINGTON BAPTIST CHURCH** 

## **REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31 DECEMBER 2023** 

Orpington Baptist Church is an unincorporated charity, registered charity number 1129995. 

## **OBJECTIVES AND ACTIVITIES** 

## **Public benefit** 

Our principle objective is the advancement of the Christian faith. This includes our Christian education and worship for people of all ages. It also includes our commitment to serving the community and being outward looking both locally and internationally. To enable the better fulfilment of our vision the Church employs a Senior Minister, a Youth Worker, a Childrens  Worker, a very active Minister-in-Training and a part time Worship Leader. We also employ administrative staff, a Café Manager, and cleaners to maintain high levels of cleanliness. Many of the groups and activities are also led by a large number of volunteers who give freely of their time and gifts. Details of all our activities can be found on our website www.orpingtonbaptist.org.uk and through our very active presence on social media accounts. When planning our work the Trustees always consider the need for public benefit in line with the Charity Commission guidelines. 

## **ACHIEVEMENT AND PERFORMANCE** 

A full programme of activities serving hundreds of people within the community is a weekly feature of our performance as a charity. Live broadcasting of all our services continues and through it we are able to have an even wider audience. Our multicultural and diverse membership has continued to grow considerably and is a strong feature of the Church. Our work with many children and young people is also a delight and each week over one hundred are served by the Church. We have developed a particular concern for those who are vulnerable and disadvantaged within our community. In particular we have consistently run a Warm Space and an outreach each Saturday, called The Lounge, reaching out to people facing the struggles of the cost of living crisis. We have continued to work in active partnership with other agencies in the community, including the foodbanks, Christians Against Poverty, Bromley Homeless, Street Pastors, Churches Together in Orpington and Transform Bromley Borough. We look to bless and reach out with Christian compassion to the nations of the world as well, developing mission partnerships in Bangladesh, Zambia, Romania and the Czech Republic. In Zambia this year we have had the joy of seeing a High School established for the education of the poorest children. We seek constantly to remember and develop our vision as a Church: 

O: Outward-looking 

B: Biblical teaching 

C: Contemporary and relevant 

During the year our Senior Minister, who has served us for over fifteen years, has announced his forthcoming retirement. The leadership of the Church have successfully managed the succession and the Church has agreed to the present Minister-in-Training becoming the next Minister. 

## **FINANCIAL REVIEW** 

## **Financial position** 

There was an excess of expenditure over income for the year of £35,000. In a commercial enterprise this would indicate a weakness but in our case this only reflects the Trustees proper utilisation of the legacies received in 2022. At the year end the Church had £236,000 in various bank accounts but part of this relates to restricted and designated funds. The Church continues to settle all liabilities promptly and there are no creditors at the year end. The Church's finances continue to be sound, with compliance to the stated reserve policy (£100,000) and an amount of free funds to enable the trustees to achieve further activities in 2024, as they pursue the Church's objects. 

Page 1 



**ORPINGTON BAPTIST CHURCH** 

## **REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31 DECEMBER 2023** 

## **FINANCIAL REVIEW** 

## **Reserves policy** 

The trustees have a reserve policy to hold £100,000 held between a Major Project Reserve for major property events and a General Fund for other major costs. At 31 December 2023 the Major Project Reserve stands at £50,000 and the general Fund at £216,436. The Trustees continually review the needs of the present and those of the future and apportion the funds as equitably as possible. 

## **STRUCTURE, GOVERNANCE AND MANAGEMENT** 

The charity is guided by its Constitution and a Deed of Trust held by the Baptist Union Corporation. The Trustees, chaired by the Senior Minister, are elected by the Church on a congregational model of church government. The Trustees have again assessed the major risks facing the Trust and have made sure of appropriate policies to minimise any risks identified. We continue to be very careful about safeguarding, not only with a Designated Safeguarding Officer but a team working with her and a Safeguarding Trustee. 

## **REFERENCE AND ADMINISTRATIVE DETAILS Registered Charity number** 1129995 

## **Principal address** 

Station Road Orpington KENT BR6 0RZ 

## **Trustees** 

Rev Martyn Travers - Senior Minister/Chairperson Paul Cooke - Treasurer Lorraine Dixon - Officer Remi Adesina, Deacon Caroline Percy - Deacon Helen Stockman - Deacon Tim Williams - Deacon Helen Pourak- Deacon Liz Salins - Deacon Ekua Stephen, Deacon 

## **Independent Examiner** 

Hakeem Adeleye Grugeon Reynolds Limited Adams and Moore House Instone Road Dartford KENT DA1 2AG 

Page 2 



## **ORPINGTON BAPTIST CHURCH** 

## **REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31 DECEMBER 2023** 

Approved by order of the board of trustees on 4 April 2024 and signed on its behalf by: 

Rev M Travers - Trustee 

Page 3 



## **INDEPENDENT EXAMINER'S REPORT TO THE TRUSTEES OF ORPINGTON BAPTIST CHURCH** 

## **Independent examiner's report to the trustees of Orpington Baptist Church** 

I report to the charity trustees on my examination of the accounts of Orpington Baptist Church (the Trust) for the year ended 31 December 2023. 

## **Responsibilities and basis of report** 

As the charity trustees of the Trust you are responsible for the preparation of the accounts in accordance with the requirements of the Charities Act 2011 ('the Act'). 

I report in respect of my examination of the Trust's accounts carried out under Section 145 of the Act and in carrying out my examination I have followed all applicable Directions given by the Charity Commission under Section 145(5)(b) of the Act. 

## **Independent examiner's statement** 

Since your charity's gross income exceeded £250,000 your examiner must be a member of a  listed body. I can confirm that I am qualified to undertake the examination because I am a member of the Association of Chartered Certified Accountants, which is one of the listed bodies. 

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

1. accounting records were not kept in respect of the Trust 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. 

Hakeem Adeleye The Association of Chartered Certified Accountants 

Grugeon Reynolds Limited Adams and Moore House Instone Road Dartford KENT DA1 2AG 

4 April 2024 

Page 4 



## **ORPINGTON BAPTIST CHURCH** 

## **STATEMENT OF FINANCIAL ACTIVITIES FOR THE YEAR ENDED 31 DECEMBER 2023** 

|2023<br>Unrestricted<br>Restricted<br>Total<br>funds<br>funds<br>funds<br>Notes<br>£<br>£<br>£<br>**INCOME AND ENDOWMENTS FROM**<br>Donations and legacies<br>2<br>251,056<br>21,508<br>272,564<br>**Charitable activities**<br>5<br>Church organisations<br>23,527<br>499<br>24,026<br>Holiday Bible club<br>604<br>-<br>604<br>Sundry activities<br>10,860<br>100<br>10,960<br>Youth residential<br>2,836<br>-<br>2,836<br>Event receipts<br>542<br>-<br>542<br>Other trading activities<br>3<br>5,140<br>-<br>5,140<br>Investment income<br>4<br>2,492<br>-<br>2,492<br>**Total**<br>297,057<br>22,107<br>319,164<br>**EXPENDITURE ON**<br>**Charitable activities**<br>Church organisations<br>27,430<br>-<br>27,430<br>Holiday Bible club<br>1,190<br>-<br>1,190<br>Sundry activities<br>299,759<br>21,314<br>321,073<br>Youth residential<br>4,879<br>-<br>4,879<br>**Total**<br>333,258<br>21,314<br>354,572<br>**NET INCOME/(EXPENDITURE)**<br>(36,201)<br>793<br>(35,408)<br>**RECONCILIATION OF FUNDS**<br>Total funds brought forward<br>439,436<br>1,350,962<br>1,790,398<br>**TOTAL FUNDS CARRIED FORWARD**<br>403,235<br>1,351,755<br>1,754,990|2022<br>Total<br>funds<br>£<br>444,516<br>25,415<br>-<br>554<br>7,526<br>853<br>9,558<br>640<br>489,062<br>27,972<br>-<br>344,373<br>8,027<br>380,372<br>108,690<br>1,681,708<br>1,790,398|
|---|---|



The notes form part of these financial statements 

Page 5 



## **ORPINGTON BAPTIST CHURCH** 

## **BALANCE SHEET 31 DECEMBER 2023** 

|2023<br>Unrestricted<br>Restricted<br>Total<br>funds<br>funds<br>funds<br>Notes<br>£<br>£<br>£<br>**FIXED ASSETS**<br>Tangible assets<br>11<br>158,000<br>1,350,000<br>1,508,000<br>**CURRENT ASSETS**<br>Debtors<br>12<br>12,756<br>-<br>12,756<br>Cash at bank and in hand<br>234,189<br>1,755<br>235,944<br>246,945<br>1,755<br>248,700<br>**CREDITORS**<br>Amounts falling due within one year<br>13<br>(1,710)<br>-<br>(1,710)<br>**NET CURRENT ASSETS**<br>245,235<br>1,755<br>246,990<br>**TOTAL ASSETS LESS CURRENT**<br>**LIABILITIES**<br>403,235<br>1,351,755<br>1,754,990<br>**NET ASSETS**<br>403,235<br>1,351,755<br>1,754,990<br>**FUNDS**<br>14<br>Unrestricted funds<br>403,235<br>Restricted funds<br>1,351,755<br>**TOTAL FUNDS**<br>1,754,990|2022<br>Total<br>funds<br>£<br>1,508,000<br>11,363<br>272,745<br>284,108<br>(1,710)<br>282,398<br>1,790,398<br>1,790,398<br>439,436<br>1,350,962<br>1,790,398|
|---|---|



The financial statements were approved by the Board of Trustees and authorised for issue on 4 April 2024 and were signed on its behalf by: 

M Travers - Trustee 

P Cooke - Trustee 

The notes form part of these financial statements 

Page 6 



**ORPINGTON BAPTIST CHURCH** 

## **NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2023** 

## **1. ACCOUNTING POLICIES** 

## **Basis of preparing the financial statements** 

The financial statements of the charity, which is a public benefit entity under FRS 102, have been prepared in accordance with the Charities SORP (FRS 102) 'Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019)', Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Charities Act 2011. The financial statements have been prepared under the historical cost convention. 

## **Income** 

All income is recognised in the Statement of Financial Activities once the charity has entitlement to the funds, it is probable that the income will be received and the amount can be measured reliably. 

## **Expenditure** 

Liabilities are recognised as expenditure as soon as there is a legal or constructive  obligation committing the charity to that expenditure, it is probable that a transfer of economic benefits will be required in settlement and the amount of the obligation can be measured reliably. Expenditure is accounted for on an accruals basis and has been classified under headings that aggregate all cost related to the category. Where costs cannot be directly attributed to particular headings they have been allocated to activities on a basis consistent with the use of resources. 

## **Tangible fixed assets** 

The church premises are included in the Balance Sheet at insurance value because reliable cost information is not available, and valuation would incur significant costs which would be onerous compared with the additional benefit gained by the user of the accounts. 

The Manse is stated at cost. 

The cost of refurbishing the Church is being written off equally over ten years. 

Fixtures and fittings are depreciated at 10% on a straight line basis. 

## **Taxation** 

The charity is exempt from tax on its charitable activities. 

## **Fund accounting** 

Unrestricted funds can be used in accordance with the charitable objectives at the discretion of the trustees. 

Restricted funds can only be used for particular restricted purposes within the objects of the charity. Restrictions arise when specified by the donor or when funds are raised for particular restricted purposes. 

Further explanation of the nature and purpose of each fund is included in the notes to the financial statements. 

Page 7 

continued... 



## **ORPINGTON BAPTIST CHURCH** 

## **NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 DECEMBER 2023** 

|**2.**<br>**DONATIONS AND LEGACIES**<br>Donations<br>**3.**<br>**OTHER TRADING ACTIVITIES**<br>Lettings<br>**4.**<br>**INVESTMENT INCOME**<br>Deposit account interest<br>**5.**<br>**INCOME FROM CHARITABLE ACTIVITIES**<br>Summary of Results of Church Organisations<br>Opening<br>Balances<br>Income Expenditure<br>3rd Bromley Boys'<br>Brigade<br>19,793<br>11,296<br>9,677<br>1st Orpington Girls'<br>Brigade<br>10,273<br>2,153<br>2,444<br>Sanctuary Café<br>1,921<br>10,113<br>13,828<br>Lunch Club<br>157<br>157<br>Leisure Group<br>991<br>991<br>Tiddlers<br>575<br>463<br>333<br>TOTAL<br>£33,710<br>£24,025<br>£27,430|2023<br>£<br>272,564<br>2023<br>£<br>5,140<br>2023<br>£<br>2,492|2022<br>£<br>444,516<br>2022<br>£<br>9,558<br>2022<br>£<br>640|
|---|---|---|
||Closing<br>Contra<br>Balances<br>724<br>22,136<br>192<br>10,174<br>2,840<br>1,046<br>0<br>0<br>705<br>£3,756<br>£34,061||



## **6. TRUSTEES' REMUNERATION AND BENEFITS** 

There were no trustees' remuneration or other benefits for the year ended 31 December 2023 nor for the year ended 31 December 2022. 

## **Trustees' expenses** 

There were no trustees' expenses paid for the year ended 31 December 2023 nor for the year ended 31 December 2022. 

Page 8 

continued... 



**ORPINGTON BAPTIST CHURCH** 

## **NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 DECEMBER 2023** 

## **7. SALARIES** 

|**SALARIES**|||
|---|---|---|
||2023|2022|
|Salaries|146,770|148,064|
|National Insurance contributions|5,113|4,570|
|Pension contributions|4,511|12,283|
||£ 156.394|£ 164,917|



The Senior Minister is the Chairperson of the Trustees and the key management personnel and he received a salary as a minster of £43,335 during the year and he has a defined benefit pension and a defined contribution pension. Six other employees have defined contribution pensions. The Church pays pension contributions for its Minister to the Baptist Minsters' Pension fund which is a multi-employee final salary defined benefit scheme, not contracted out of the State scheme. From 1 January 2009 the Minister pays 9% of his pensionable income and the Church 25%. 

The Church is an employer participating in a pension scheme known as the Baptist Pension Scheme ("the Scheme"). The Scheme is a separate legal entity which is administered by  the Pension Trustee (Baptist Pension Trust Limited). 

Since January 2012, pension provision has been made through the Defined Contribution (DC) Plan within the Scheme. In general, members pay 8% of their Pensionable Income and employers pay 6% of members' Pensionable Income into individual pension accounts. In addition, the employer pays a further 4% of Pensionable Income to cover Death in Service Benefits, administration costs, and an associated insurance policy which provides income protection for Scheme members in the event that they are unable to work due to long-term incapacity. This income protection policy has been insured by the Baptist Union of Great Britain with Aviva. 

Benefits in respect of service prior to 1 January 2012 are provided through the Defined Benefit (DB) Plan within the Scheme. The main benefits for pre-2012 service were a defined benefit pension of one eightieth of Final Minimum Pensionable Income for each year of Pensionable Service, together with additional pension in respect of premiums paid on Pensionable Income in excess of Minimum Pensionable Income. The Scheme, previously known as the Baptist Ministers' Pension Fund, started in 1925, but was closed to future accrual of defined benefits on 31 December 2011. 

A formal valuation of the Defined Benefit (DB) Plan was performed at 31 December 2019 by a professionally qualified Actuary using the Projected Unit Method. The valuation of the DB Plan revealed a deficit of assets compared with the value of liabilities of £18 million. As a result of the valuation, in addition to the contributions to the DC Plan set out above, it was agreed that the standard rate of deficiency contributions from churches and other employers involved in the DB Plan will remain at previously agreed levels, increasing each year in line with increases in the Minimum Pensionable Income. The deficiency contributions are broadly based on 12% of Pensionable Income/Minimum Pensionable Income, reflecting each employer's contributions in March 2015 

In addition, the Baptist Union of Great Britain contributed a lump sum of £33m in 2018 with a further £0.5m to follow, and changes to the Scheme benefits were agreed. The Recovery Plan envisages deficiency contributions continuing until 31 December 2028. 

Page 9 

continued... 



**ORPINGTON BAPTIST CHURCH** 

## **NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 DECEMBER 2023** 

## **7. SALARIES - continued** 

The Recovery Plan envisages deficiency contributions continuing until June 2026. As there is a large number of contributing employers participating in the Scheme, the Church is unable to identify its share of the underlying assets and liabilities of the scheme. OBC's deemed current share of the deficit at 22 June 2022 was £17,900 (2021 £47,900, 2020 £76,200, 2019 £76,300, 2018 £115,900) which is subject to revision dependent on subsequent valuations. The next actuarial valuation of the DB Plan within the Scheme is due as at 31 December 2023, however the Pension Fund have reduced the deficit payments being paid by Orpington Baptist Church from August 2022 to £1 per month as the deficit has reached a manageable level. 

. 

The average monthly number of employees during the year was as follows: 

|Ministry<br>Administration<br>Cafe<br>Cleaners|2023<br>5<br>2<br>1<br>3<br>11|2022<br>5<br>2<br>1<br>3<br>11|
|---|---|---|



No employees received emoluments in excess of £60,000. 

There are four full-time staff and seven part-time staff. All the employments equate to six full-time equivalent employments. 

## **8. COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES** 

|**INCOME AND ENDOWMENTS FROM**<br>Donations and legacies<br>**Charitable activities**<br>Church organisations<br>Sundry activities<br>Youth residential<br>Event receipts<br>Other trading activities<br>Investment income<br>**Total**<br>**EXPENDITURE ON**<br>**Charitable activities**<br>Church organisations<br>Sundry activities|Unrestricted<br>Restricted<br>Total<br>funds<br>funds<br>funds<br>£<br>£<br>£<br>436,653<br>7,863<br>444,516<br>25,415<br>-<br>25,415<br>554<br>-<br>554<br>7,526<br>-<br>7,526<br>853<br>-<br>853<br>9,558<br>-<br>9,558<br>640<br>-<br>640<br>481,199<br>7,863<br>489,062<br>27,972<br>-<br>27,972<br>294,516<br>49,857<br>344,373|
|---|---|



Page 10 

continued... 



## **ORPINGTON BAPTIST CHURCH** 

## **NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 DECEMBER 2023** 

## **8. COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES - continued** 

|Youth residential<br>**Total**<br>**NET INCOME/(EXPENDITURE)**<br>**RECONCILIATION OF FUNDS**<br>Total funds brought forward<br>**TOTAL FUNDS CARRIED**<br>**FORWARD**|Unrestricted<br>Restricted<br>Total<br>funds<br>funds<br>funds<br>£<br>£<br>£<br>8,027<br>-<br>8,027<br>330,515<br>49,857<br>380,372<br>150,684<br>(41,994)<br>108,690<br>288,751<br>1,392,957<br>1,681,708<br>439,435<br>1,350,963<br>1,790,398|
|---|---|



## **9. GRANT MAKING ACTIVITIES** 

The Church has made grants totalling £60,722 (2022 - £57,752) all related to its object to advance the Christian faith. The largest grants were to the Baptist Mission, both Home and Overseas £21,396 (2022 - £19,263) and their mission statement is "As a Christian mission organisation we aim to share life in all its fullness with the world's people by; enabling them to know Christ; alleviating suffering and injustice; and improving the quality of life, with people as our primary agents of change - motivating, training, sending and resourcing them".  No support costs have been attributed to this cost. 

## **10. INDEPENDENT EXAMINER'S FEES** 

The total fees paid to the Independent Examiner was £1,710 (2022 - £1,710). These fees were for both the preparation of the annual accounts and the independent examination. 

## **11. TANGIBLE FIXED ASSETS** 

|**COST**<br>At 1 January 2023 and<br>31 December 2023<br>**DEPRECIATION**<br>At 1 January 2023 and<br>31 December 2023<br>**NET BOOK VALUE**<br>At 31 December 2023<br>At 31 December 2022|Freehold<br>property<br>£<br>2,252,653<br>744,653<br>1,508,000<br>1,508,000|Fixtures<br>and<br>fittings<br>£<br>33,399<br>33,399<br>-<br>-|Totals<br>£<br>2,286,052<br>778,052<br>1,508,000<br>1,508,000|
|---|---|---|---|



Page 11 

continued... 



## **ORPINGTON BAPTIST CHURCH** 

## **NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 DECEMBER 2023** 

|**12.**<br>**DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR**<br>Sundry debtors<br>**13.**<br>**CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR**<br>Sundry creditors<br>**14.**<br>**MOVEMENT IN FUNDS**<br>At 1/1/23<br>£<br>**Unrestricted funds**<br>General fund<br>216,436<br>Major Projects Reserve<br>50,000<br>Manse<br>158,000<br>Minibus replacement fund<br>15,000<br>439,436<br>**Restricted funds**<br>Church premises<br>1,350,000<br>Food Bank<br>40<br>Birthday fund<br>25<br>Ukraine appeal / Project Ruth<br>832<br>Love in a Box<br>25<br>Harvest<br>20<br>Pakistan appeal<br>20<br>London City mission<br>-<br>Flowers<br>-<br>Lounge Project<br>-<br>Sanctuary Cafe Tips<br>-<br>Turkey and Syria Earthquake<br>Appeal<br>-<br>1,350,962<br>**TOTAL FUNDS**<br>1,790,398|2023<br>2022<br>£<br>£<br>12,756<br>11,363<br>2023<br>2022<br>£<br>£<br>1,710<br>1,710<br>Net<br>movement<br>At<br>in funds<br>31/12/23<br>£<br>£<br>(36,201)<br>180,235<br>-<br>50,000<br>-<br>158,000<br>-<br>15,000<br>(36,201)<br>403,235<br>-<br>1,350,000<br>-<br>40<br>25<br>50<br>-<br>832<br>-<br>25<br>-<br>20<br>-<br>20<br>50<br>50<br>35<br>35<br>174<br>174<br>499<br>499<br>10<br>10<br>793<br>1,351,755<br>(35,408)<br>1,754,990|
|---|---|



Page 12 

continued... 



## **ORPINGTON BAPTIST CHURCH** 

## **NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 DECEMBER 2023** 

## **14. MOVEMENT IN FUNDS - continued** 

Net movement in funds, included in the above are as follows: 

|**Unrestricted funds**<br>General fund<br>**Restricted funds**<br>Birthday fund<br>Zambia trip<br>London City mission<br>Bromley Homeless Projects<br>Flowers<br>G B Zambia<br>Lounge Project<br>Sanctuary Cafe Tips<br>Silverwood School<br>Street Pastors<br>Turkey and Syria Earthquake<br>Appeal<br>**TOTAL FUNDS**|Incoming<br>resources<br>£<br>297,057<br>1,697<br>500<br>50<br>555<br>165<br>64<br>1,242<br>499<br>16,000<br>100<br>1,235<br>22,107<br>319,164|Resources<br>expended<br>£<br>(333,258)<br>(1,672)<br>(500)<br>-<br>(555)<br>(130)<br>(64)<br>(1,068)<br>-<br>(16,000)<br>(100)<br>(1,225)<br>(21,314)<br>(354,572)|Movement<br>in funds<br>£<br>(36,201)<br>25<br>-<br>50<br>-<br>35<br>-<br>174<br>499<br>-<br>-<br>10<br>793<br>(35,408)|
|---|---|---|---|



Page 13 

continued... 



## **ORPINGTON BAPTIST CHURCH** 

## **NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 DECEMBER 2023** 

## **14. MOVEMENT IN FUNDS - continued** 

## **Comparatives for movement in funds** 

|**Unrestricted funds**<br>General fund<br>Major Projects Reserve<br>Building Fund<br>Manse<br>Minibus replacement fund<br>**Restricted funds**<br>Church premises<br>Mission World<br>Building fund<br>Food Bank<br>Birthday fund<br>Ukraine appeal / Project Ruth<br>Love in a Box<br>Harvest<br>Pakistan appeal<br>**TOTAL FUNDS**|At 1/1/22<br>£<br>57,049<br>50,000<br>8,702<br>158,000<br>15,000<br>288,751<br>1,350,000<br>892<br>42,065<br>-<br>-<br>-<br>-<br>-<br>-<br>1,392,957<br>1,681,708|Net<br>movement<br>At<br>in funds<br>31/12/22<br>£<br>£<br>159,387<br>216,436<br>-<br>50,000<br>(8,702)<br>-<br>-<br>158,000<br>-<br>15,000<br>150,685<br>439,436<br>-<br>1,350,000<br>(892)<br>-<br>(42,065)<br>-<br>40<br>40<br>25<br>25<br>832<br>832<br>25<br>25<br>20<br>20<br>20<br>20<br>(41,995)<br>1,350,962<br>108,690<br>1,790,398|
|---|---|---|



Page 14 

continued... 



## **ORPINGTON BAPTIST CHURCH** 

## **NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 DECEMBER 2023** 

## **14. MOVEMENT IN FUNDS - continued** 

Comparative net movement in funds, included in the above are as follows: 

|**Unrestricted funds**<br>General fund<br>Building Fund<br>**Restricted funds**<br>Mission World<br>Building fund<br>Food Bank<br>Birthday fund<br>Zambia trip<br>Ukraine appeal / Project Ruth<br>Love in a Box<br>Harvest<br>Pakistan appeal<br>London City mission<br>Tear fund<br>**TOTAL FUNDS**|Incoming<br>resources<br>£<br>481,199<br>-<br>481,199<br>-<br>-<br>40<br>1,634<br>570<br>3,963<br>25<br>20<br>20<br>910<br>681<br>7,863<br>489,062|Resources<br>expended<br>£<br>(321,812)<br>(8,702)<br>(330,514)<br>(892)<br>(42,065)<br>-<br>(1,609)<br>(570)<br>(3,131)<br>-<br>-<br>-<br>(910)<br>(681)<br>(49,858)<br>(380,372)|Movement<br>in funds<br>£<br>159,387<br>(8,702)<br>150,685<br>(892)<br>(42,065)<br>40<br>25<br>-<br>832<br>25<br>20<br>20<br>-<br>-<br>(41,995)<br>108,690|
|---|---|---|---|



The Building funds were to finance the refurbishment of the building. 

The Major project reserve (formerly called Property fund) is to finance the major periodic repair and replacement cost of the building. 

The Manse fund represents the funds financing the minister's residence. 

The Church premises fund represents the funds financing the church building. 

The Mission funds were the restricted donation received and payments made in accordance with the donors' wishes. 

The Minibus replacement fund is to finance a replace vehicle when this becomes necessary. 

Page 15 

continued... 



**ORPINGTON BAPTIST CHURCH** 

## **NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 DECEMBER 2023** 

## **15. RELATED PARTY DISCLOSURES** 

There were no related party transactions for the year ended 31 December 2023. 

Page 16 

