Christ Church Chislehurst
End of Year Financial Statements
Year ending 31 December 2021
Christ Church, Chislehurst
Statement of Financial Activities
For the period from 01 January 2021 to 31 December 2021
| Unrestricted | Restricted | Endowment | Total | Prior year | ||
|---|---|---|---|---|---|---|
| funds | funds | funds | funds | total funds | ||
| Incoming resources | ||||||
| Incoming resources from generated funds | ||||||
| Voluntary income | 144,891 | (271) | — | 144,619 | 184,255 | |
| Activities for generating funds | 17,547 | — | — | 17,547 | 11,555 | |
| Investment income | 1,709 | — | — | 1,709 | 19,244 | |
| Incoming resources from charitable activities | 3,370 | — | — | 3,370 | 6,197 | |
| Other incoming resources | 453,604 | — | — | 453,604 | — | |
| Total income | 621,122 | (271) | — | 620,850 | 221,252 | |
| Resources used | ||||||
| Cost of generating funds | ||||||
| Cost of generating voluntary income | 208 | — | — | 208 | 596 | |
| Charitable activities | 166,596 | (1,601) | — | 164,995 | 225,276 | |
| Other resources used | 2,400 | 608 | — | 3,008 | 608 | |
| Total expenditure | 169,205 | (992) | — | 168,212 | 226,482 | |
| Net income / (expenditure) resources before transfer | 451,917 | 720 | — | 452,638 | (5,229) | |
| Transfers | ||||||
| Gross transfers between funds - in | 166,428 | — | — | 166,428 | 22,978 | |
| Gross transfers between funds - out | (4,434) | — | (161,994) | (166,428) | (22,978) | |
| Other recognised gains / losses | ||||||
| Net movement in funds | 613,911 | 720 | (161,994) | 452,638 | (5,229) | |
| Reconciliation of funds | ||||||
| Total funds brought forward | 96,375 | 13,449 | 161,994 | 271,819 | 277,048 | |
| Total funds carried forward | 710,286 | 14,170 | — | 724,457 | 271,819 | |
| Represented by | ||||||
| Unrestricted | ||||||
| General fund | 698,637 | — | — | 698,637 | 87,831 | |
| Designated | ||||||
| Church Repair Fund | 11,508 | — | — | 11,508 | 8,191 | |
| Holiday at Home | 110 | — | — | 110 | — | |
| MRIJO Fund | 30 | — | — | 30 | 352 | |
| Restricted | ||||||
| Children's Fund | — | 3,008 | — | 3,008 | 2,869 | |
| Community Lunch | — | 110 | — | 110 | — | |
| Families Children Youth (FCY) Fund | — | 2,260 | — | 2,260 | 3,678 | |
| JRuthven Flowers | — | 450 | — | 450 | — | |
| Roof Repair Fund | — | 8,341 | — | 8,341 | 6,901 | |
| Endowment | ||||||
| 56 Walden Road | — | — | — | — | 161,994 | |
| Total funds carried forward | 710,286 | 14,170 | — | 724,457 | 271,819 |
There may be minor discrepancies in the totals if the pence are not being shown
Page 2
Christ Church, Chislehurst Analysis of income and expenditure
Selected period: 01 January 2021 to 31 December 2021
| Total | |||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Designated | Restricted | Endowment | This year | Last year | ||
| Incoming resources | |||||||
| Incoming resources from generated | funds | ||||||
| 0101 - Gift Aid - Bank | 92,554 | — | — | — | 92,554 | 97,800 | |
| 0110 - Gift Aid - Envelopes | — | — | — | — | — | 3,180 | |
| 0210 - CAF/Stewardship giving | 650 | — | — | — | 650 | 300 | |
| 0301 - Loose plate collections | 3,339 | — | — | — | 3,339 | 2,429 | |
| 0501 - One-off Gift Aid gifts | 17,209 | — | 1,110 | — | 18,319 | 39,301 | |
| 0503 - one-off donations (non Gift Aid) | 3,593 | — | — | — | 3,593 | 6,109 | |
| 0550 - Donations appeals etc | — | 30 | — | — | 30 | 30 | |
| 0601 - Tax recoverable on Gift Aid | 26,614 | — | (1,881) | — | 24,732 | 32,594 | |
| 0701 - Legacies | — | — | 500 | — | 500 | 1,463 | |
| 0801 - Grants | 457 | — | — | — | 457 | — | |
| 0901 - Other funds generated | 333 | 110 | — | — | 443 | 1,045 | |
| 0910 - Fund raising events | 351 | — | — | — | 351 | — | |
| 1240 - CCCC lettings - non-church | 17,195 | — | — | — | 17,195 | 11,555 | |
| 1001 - Dividends | 12 | — | — | — | 12 | — | |
| 1020 - Bank and building society | 79 | 16 | — | — | 96 | 44 | |
| interest | |||||||
| 1030 - Rent from lands or buildings | 1,600 | — | — | — | 1,600 | 19,200 | |
| Incoming resources from | 163,990 | 156 | (271) | — | 163,875 | 215,055 | |
| generated funds Totals | |||||||
| Incoming resources from charitable | activities | ||||||
| 1101 - Fees for weddings | 554 | — | — | — | 554 | 970 | |
| 1105 - Fees for funerals | 2,956 | — | — | — | 2,956 | 2,716 | |
| 1106 - DBF Fees | (1,499) | (378) | — | — | (1,877) | — | |
| 1120 - U11, donations | 1,144 | — | — | — | 1,144 | 357 | |
| 1130 - U11 fees for activities | 439 | — | — | — | 439 | 1,765 | |
| 1210 - Bookstall sales | 152 | — | — | — | 152 | 137 | |
| 1230 - CCCC lettings - church related | — | — | — | — | — | 250 | |
| Incoming resources from | 3,748 | (378) | — | — | 3,370 | 6,197 | |
| charitable activities Totals | |||||||
| Other incoming resources | |||||||
| 1320 - Surplus - sales of fixed assets | 453,604 | — | — | — | 453,604 | — | |
| Other incoming resources Totals | 453,604 | — | — | — | 453,604 | — | |
| Incoming resources Grand | 621,343 | (221) | (271) | — | 620,850 | 221,252 | |
| totals |
| Resources used | ||||||
|---|---|---|---|---|---|---|
| Cost of generating funds | ||||||
| 1610 - Advertising costs | — | — | — | — | — | 309 |
| 1710 - Bank Charges | 208 | — | — | — | 208 | 287 |
| Cost of generating funds Totals | 208 | — | — | — | 208 | 596 |
There may be minor discrepancies in the totals if the pence are not being shown
Page 3
| Total | |||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Designated | Restricted | Endowment | This year | Last year | ||
| Charitable activities | |||||||
| 1810 - Ministry parish share etc | 65,529 | — | — | — | 65,529 | 73,724 | |
| 1820 - Giving to missionary societies | 22,589 | 352 | — | — | 22,941 | 2,720 | |
| 1830 - Giving - relief and development | 2,770 | — | — | — | 2,770 | — | |
| agencies | |||||||
| 1850 - Subscriptions | 2,320 | — | — | — | 2,320 | 1,447 | |
| 1870 - Secular charities | 1,000 | — | — | — | 1,000 | — | |
| 1890 - Gifts of Encouragement | 30 | — | — | — | 30 | — | |
| 1901 - Vicar's Stipend | 45 | — | — | — | 45 | — | |
| 1903 - Working expenses of incumbent | 66 | — | — | — | 66 | 126 | |
| 1905 - Vicarage expenses | 4,116 | — | — | — | 4,116 | 3,800 | |
| 1907 - Vicarage repairs/maintenance | 1,238 | — | — | — | 1,238 | 109 | |
| 1915 - 56 Walden Rd. expenses | 459 | — | — | — | 459 | 4,946 | |
| 1917 - 56 Walden Rd. | — | — | — | — | — | 2,028 | |
| repair/maintenance | |||||||
| 1931 - Families Ministry Employment | — | — | — | — | — | 7,223 | |
| costs | |||||||
| 1933 - Families Ministry Working | — | — | — | — | — | 28 | |
| expenses | |||||||
| 1935 - Families Ministry other expenses | — | — | — | — | — | (155) | |
| 1941 - Administrator Employment costs | 8,401 | — | — | — | 8,401 | 7,786 | |
| 1961 - Other Staff Employment costs | 15,201 | — | — | — | 15,201 | 38,752 | |
| 1963 - Other Staff Expenses | 539 | — | — | — | 539 | — | |
| 2120 - U11 (free activities) | 695 | — | — | — | 695 | 250 | |
| 2130 - U11 (charged for activities) | 237 | — | — | — | 237 | 1,102 | |
| 2201 - Parish training | 201 | — | — | — | 201 | — | |
| 2203 - Prayer Ministry | 60 | — | — | — | 60 | 208 | |
| 2205 - Local outreach work | 150 | — | 860 | — | 1,010 | — | |
| 2208 - Worship Ministry | 358 | — | — | — | 358 | — | |
| 2210 - General Ministry Expenses | 381 | — | — | — | 381 | 417 | |
| 2220 - Catering expenses | 144 | — | — | — | 144 | 332 | |
| 2303 - Church office - Stationery | 19 | — | — | — | 19 | 260 | |
| 2305 - Church office - computers | — | — | — | — | — | 30 | |
| 2307 - Church office - copying/printing | 399 | — | — | — | 399 | 201 | |
| 2310 - Church office - telephone | 1,607 | — | — | — | 1,607 | 1,641 | |
| 2312 - Church Office - other expenses | 1,242 | — | — | — | 1,242 | 1,291 | |
| 2350 - Upkeep of churchyard | 324 | — | — | — | 324 | 6,038 | |
| 2405 - Church - insurance | 6,864 | — | — | — | 6,864 | 6,827 | |
| 2410 - Church running - gas | 454 | — | — | — | 454 | 487 | |
| 2415 - Church running - electric | 914 | — | — | — | 914 | 1,440 | |
| 2430 - Church maintenance | 1,236 | — | — | — | 1,236 | 7,123 | |
| 2435 - Church Cleaning | 680 | — | — | — | 680 | 1,324 | |
| 2440 - Church service expenses | 158 | — | 50 | — | 208 | 100 | |
| 2450 - Organ / piano tuning | 406 | — | — | — | 406 | 186 | |
| 2503 - Bookstall costs | 197 | — | — | — | 197 | 136 | |
| 2530 - CCCC - electricity | 8,050 | — | — | — | 8,050 | 3,977 | |
| 2540 - CCCC - gas | 1,844 | — | — | — | 1,844 | 2,090 | |
| 2560 - CCCC - maintenance | 5,746 | — | — | — | 5,746 | 9,957 | |
| 2570 - CCCC - water | 560 | — | — | — | 560 | 389 | |
| 2580 - CCCC - Cleaning | 3,486 | — | — | — | 3,486 | 7,010 | |
| 2590 - CCCC - other expenses | 157 | — | — | — | 157 | 227 | |
| 2801 - CCCC major repairs - structure | — | — | (2,512) | — | (2,512) | 25,300 | |
| 2840 - Flat expenses | 3,606 | — | — | — | 3,606 | 3,392 | |
| 2850 - Flat maintenance | 1,753 | — | — | — | 1,753 | 988 | |
| Charitable activities Totals | 166,244 | 352 | (1,601) | — | 164,995 | 225,276 |
There may be minor discrepancies in the totals if the pence are not being shown
Page 4
| Total | |||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Designated | Restricted | Endowment | This year | Last year | ||
| Other resources used | |||||||
| 2315 - Legal fees | 2,400 | — | — | — | 2,400 | — | |
| 2910 - Depreciation | — | — | 608 | — | 608 | 608 | |
| Other resources used Totals | 2,400 | — | 608 | — | 3,008 | 608 | |
| Resources used Grand totals | 168,853 | 352 | (992) | — | 168,212 | 226,482 |
There may be minor discrepancies in the totals if the pence are not being shown
Page 5
Christ Church, Chislehurst
Balance sheet (Summary) As at: 31 December 2021
| As at 31/12/2021 £ |
As at 31/12/2020 £ |
|
|---|---|---|
| Fixed assets Tangible assets Current assets Debtors Cash at bank and in hand Liabilities Creditors: Amounts falling due in one year Net current assets less current liabilities Total assets less current liabilities Total net assets less liabilities Represented by Unrestricted Unrestricted - General fund Designated Designated - Holiday at Home Designated - MRIJO Fund Designated - Church Repair Fund Restricted Restricted - Children's Fund Restricted - Community Lunch Restricted - Families Children Youth (FCY) Fund Restricted - JRuthven Flowers Restricted - Roof Repair Fund Endowment Endowment - 56 Walden Road Funds of the church |
1,825 1,825 27,858 718,882 746,741 24,109 722,631 724,457 724,457 698,637 110 30 11,508 3,008 110 2,260 450 8,341 — 724,457 |
164,427 164,427 28,611 85,962 114,573 7,182 107,391 271,819 271,819 87,831 — 352 8,191 2,869 — 3,678 — 6,901 161,994 271,819 |
There may be minor discrepancies in the totals if the pence are not being shown
Page 6
Parochial Church Council of Chislehurst Financial Statements for year ended 31 December 2021
Notes to the Financial Statements
1. Accounting Policies
The financial statements have been prepared in accordance with the Church Accounting Regulations 2006, the Statement of Recommended Practice (SORP), “Accounting and Reporting by Charities” published in March 2005 (revised May 2008) and applicable accounting standards.
The financial statements have been prepared under the historical cost convention except for the valuation of investment assets, which are shown at market value. The financial statements include all transactions, assets and liabilities for which the PCC is responsible in law. They do not include the accounts of church groups that owe their main affiliation to another body, nor those that are informal gatherings of church members.
Funds
Endowment funds are funds, the capital of which must be maintained; only income arising from investment of the endowment may be used either as restricted or unrestricted funds depending upon the purpose for which the endowment was established.
Restricted funds represent income from trusts or endowments which may be expended only on those restricted objects provided in the terms of the trust or bequest, and donations or grants received for specific object or invited by the PCC for a specific object. The funds may only be expended on the specific object for which they were given. Any balance remaining unspent at the end of each year must be carried forward as a balance on that fund.
Unrestricted funds are general funds which can be used for PCC ordinary purposes. Some funds may be designated for a particular purpose but may also be used for ordinary purposes if necessary. These funds are also designated as unrestricted.
Incoming resources
Planned giving, collections and donations are recognized when received. Tax refunds are recognized when the incoming resource to which they relate is received. Dividends are accounted for when receivable, and interest is accrued. All other income is recognized when it is receivable. All incoming resources are accounted for gross.
Resources used
Grants and donations are accounted for when paid over, or when awarded, if that award creates a binding or constructive obligation on the PCC. The diocesan parish share is accounted for when due. All other expenditure is generally recognized when it is incurred and is accounted for gross.
Page 7
Parochial Church Council of Chislehurst Financial Statements for year ended 31 December 2021
Notes to the Financial Statements
Fixed assets
Consecrated and beneficed property is not included in the accounts in accordance with s.96(2)(a) of the Charities Act 1993.
No value is placed on movable church furnishings held by the church wardens on special trust for the PCC and which require a faculty for disposal as these are regarded as inalienable property. All expenditure on consecrated and beneficed buildings and movable church furnishings, whether for maintenance or improvement, is written off as expenditure.
Other fixtures, fittings and office equipment used within the church premises are depreciated on a straight-line basis over five years with a full annual charge taken in the year of acquisition. Individual items of equipment with a purchase price of £1,000 or less are written off in the year of acquisition.
No depreciation is provided on freehold property as the currently estimated residual value of the property is not less than its carrying value and the remaining useful life of this asset currently exceeds 50 years.
2. Staff Costs and Payments to PCC members
| Employment costs Accommodation costs Working exp |
Vicar 46 5,355 66 |
Other staff 23,603 5,359 539 |
Total 2021 23,649 10,714 605 |
Vicar - 3,910 126 |
Other staff 53,756 4,381 (127) |
Total 2020 53,756 8,291 (1) |
|---|---|---|---|---|---|---|
| TOTAL | 5,467 | 29,501 | 34,968 | 4,036 | 58,010 | 62,046 |
The Vicar’s employment costs are paid by the Diocese of Rochester, funded through the PCC’s Parish Share contribution to the Diocese.
Most support costs are incurred solely for the work of the church and have therefore been allocated to activities directly relating to the work of the church.
Additional payments to PCC members :
During 2021 there were no additional payments to PCC Members.
Page 8
Parochial Church Council of Chislehurst Financial Statements for year ended 31 December 2021
Notes to the Financial Statements
3. Fixed Assets
| Gross Book Value At 1 January 2021 Additions Disposals At 31 December 2021 Depreciation At 1 January 2021 Charge for the year Depreciation on disposals At 31 December 2021 Net Book Value At 31 December 2021 At 1 January 2021 |
241,634 - (238,592) |
|---|---|
| 3,042 | |
| 77,207 608 (76,598) |
|
| 1,217 | |
| 1,825 | |
| 164,427 |
Fixed Assets at 1 January 2020 comprised freehold property at 56 Walden Road, at its value at 31 December 2001 and cost of extension and conservatory (partial cost) added in 2007, less historic depreciation of £76,598. The property was sold in March 2021.
.
Other Fixed Assets represent a CCTV security system (£3,042) which is depreciated by £608 per year over five years.
4. Debtors
| Gift Aid recoverable Prepaid expenditure Total |
2020 2020 26,278 28,611 1,580 - |
|---|---|
| 27,858 28,611 |
Page 9
Parochial Church Council of Chislehurst Financial Statements for year ended 31 December 2021
Notes to the Financial Statements
5. Current assets
Current assets comprise cash held in various bank accounts. An amount of £400,000 is currently held with the CCLA in the CBF Church of England Deposit Fund. The deposit rate as at 31 December 2021 was 0.20% A.E.R.
6. Liabilities
| Liabilities | |
|---|---|
| Amounts falling due within one year Accounts Payable Agency collections Total |
2021 2020 |
| 23,211 7,182 898 - |
|
| 24,109 7,182 |
Page 10
Parochial Church Council of Chislehurst Financial Statements for year ended 31 December 2021
Notes to the Financial Statements
7. Fund Details - A summary of the fund movements and balances is included in these accounts in the Statement of Financial Activities.
Unrestricted Funds
General Fund - used for the general purposes of the PCC
Designated funds
Church Repair Fund - these amounts are held with the Diocesan in a Church Repair Fund
Mrijo Fund – to be used for the benefit of Mrijo Parish in Kondoa Diocese, Tanzania
Restricted Funds
Roof Repair Fund – funds held solely for repairs to the Link roof
Children’s Fund – funds held solely for furthering children’s work at the church
Families’ Minister Fund –held solely to contribute to the work of the Families Minister
Page 11
Parochial Church Council of Chislehurst Financial Statements for year ended 31 December 2021
Notes to the Financial Statements
| 8. Giving to mission societies, charities and others Bromley Evangelical Bromley Foodbank Church Army Church Mission Society Church Pastoral Aid Society Evangelical Alliance Footsteps International Friends of Rochester Cathedral Gideons Mission Aviation Fellowship Nsumbi Trust OMF St Christopher’s Hospice The Bible Society Welcare Kintsugi Hope Hope for Rehoboth Gifts of Encouragement CAF – Afghan Refugees MRIJO (Kondoa) Kondoa Diocese, Tanzania Jesus Shaped People TOTAL GIVING |
2021 2020 25 - 1,500 - 1,000 - 2,000 - 2,000 - 240 - 2,000 - - - 400 - 1,500 500 1,554 600 300 - 2,000 - 1,000 - 5,000 - 720 720 1,700 300 30 - 20 - 352 - 1,400 600 2,000 - |
|---|---|
| 26,741 2,720 |
Included in the above payments made in 2021, was £13,284 of away giving that had been approved in the 2020 financial year but was only paid out in 2021.
In addition, some collections at Christ Church are for specific beneficiaries and are passed on to them directly. The PCC acts as an agency and such funds do not form part of the resources of the PCC. In 2021 these were for Rochester Diocese, Afghan Refugees (£555) The Children’s Society(£415.30) and Kondoa Diocese, Tanzania (Mrijo) (£343.18).
Page 12
Parochial Church Council of Chislehurst Financial Statements for year ended 31 December 2021
Notes to the Financial Statements
9. Reserves Policy.
The PCC’s policy is to maintain general reserves representing several months’ expenditure, to enable it to continue to meet the normal running costs of the church in the event of a temporary shortfall in giving, donations and other income. In considering the appropriate level of reserves, the PCC has considered the normal fluctuation throughout the year of both income and expenditure, the extent to which commitments could be cancelled or reduced, and the need to meet unexpected expenditure on repairs to church and other buildings.
10. Covid 19
The PCC has reviewed the effect of the Covid 19 epidemic on its activities. Whilst there has been a moderate effect on income due to reduced church collections, the epidemic has not affected the charity as a going concern.
Page 13
Parochial Church Council of Chislehurst Financial Statements for year ended 31 December 2021
Notes to the Financial Statements
Independent Examiner’s Report to the PCC of Christ Church Chislehurst
This report on the accounts of the PCC for the year ended 31 December 2021 which are set out on pages 1 to 13 is in respect of an examination carried out in accordance with the Church Accounting Regulations 2006 (‘the Regulations’) and s.43 of the Charities Act 1993 (‘the Act’).
Respective responsibilities of trustees and examiner
As the members of the PCC you are responsible for the preparation of the accounts; you consider that the audit requirement of the Regulations and section 43(2) of the Act do not apply. It is my responsibility to issue this report on those accounts in accordance with the terms of the Regulations.
Basis of independent examiner’s report
My examination was carried out in accordance with the General Directions given by the Charity Commission under section 43(7)(b) of the Act and to be found in the Church guidance, 2006 edition. 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 accounts 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 matter has come to my attention:
-
(1) which gives me reasonable cause to believe that in any material respect the requirements
-
to keep accounting records in accordance with section 41 of the Act; and
-
to prepare accounts 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.
Christian Mole ACA, Chislehurst, Kent 22 April 2022
Page 14