THE PAR
NCIL
FTHE
HN'S BOXMOOR
ANNUAL REPORT AND ACCOUNTS
FOR THE YEAR ENDED
31st DECEMBER 2022
CHArn REGIsfERED NUMBER 1134844

XM
REPORT AND ACCOUNTS
FOR THE YEAR ENDED 31st DECEMBER 20Z2
Contents
Pages
Trustees Annual Report
Reference and Administrative i)etalls
Strurture, Governan￿ and Management
Objects and AttNitEs
Achwements and Perfoman
FSnandal Review
Trustees, Res￿)nsIbilItieS
Report of the Independent Exami
Statement of Finanoal A¢Uv4tes
Balan￿ Sheet
Notes to the Accounts
10-14

THE PAROCHIAL CHURCH COUNCIL OF THE ECCLe￿A$TEcAL PARISH OF ￿ JOHN'S BOXMOOR
TRusfEES' Af4NUAL REPORT
FOR THE YEAR ENDED 31st DECEMBER 2022
EANDA
Name of Charfty..
THE PAROCHIAL CHURCH COUNCIL OF ThE
ECCLESIA¥nCAL PARISH OF sr JOHN'S
BOXMOOR
w0￿1ng Name..
PCC ￿ JOHN'S BOXMCK)R
Chartty Register*J Number:
1134844
Date Registered..
Ilth Marth 2010
Govemlng Document..
Parcthlal Church Council Powers Measure
{1956} as amended and thurch
ReDre5entation Rules
Obletts..
ProMo￿￿j In the ￿deSiaS1Cal padsh the
whole misslon of The Church of England
Prfndpal offi￿..
St lohn's Church Hall
st John's Road
HEMEL HEMP5fEAO
Herts. HPI IJY
The Parochlal Church Council IPCCI
The Individual members of the PCC are
Trustees and are Ilsted on the next page
Independent Exarnlner..
Mr RoJerTa￿0r
Bankers..
NATWEST BANK PLC
9 Bank Court
HEMEL HEMPSTEAD
Herts. HPI IBS

THE PAROCHIAL CHURCH COUNCIL OF THE ECCLESIASTICAL PARISH OF ST JOHN'S BOXMOOR
TRvsfEES' ANNUAL REPORT (CONTINUED)
FOR THE YEAR ENDED 31st DECEMBER 2022
The Parothlal Church Councll (Trustw) 2022
Reverend Michad Macey
Roae Akeroyd
Christopher AThJell
Phll Barton
Glenn Clayton
Marion Cowe
Sandy Cutts
Marian Dames
D￿ Fisher
Joarine
Jean Gamer
Graham Glbbs
Mark Harbour
Lorraine 103nncyJ
Carole Lewis
Anne Lyne
James Proehl
Job Romb(xJt
Cathy Shaw
Rosie Shaw
Trevor Standen
DI Tovey
Vicar
Elected Member
Elecied Mèmber
Elected Member
Elecleé Member
Elected Member
Elected Member
Ele¢¢ed Membèr
Elected Member
Deanery Representative
Elected Member
Deanery Representstive
Elected Member
Deanery R8pre5entativ8
Elected Member
Elected Member
Elected Member
Diocesan Repre5ent8tt
Elected Member
E18Cted Member
Elected Member
Elected Member
Chalrman
Hon. Treasu
Unfjl 24th Aprfl 2022
From 24th April 2022
Churchwarden
Deputy Churchwarden
urchwarden
Deputy Churchwarden
Daughter Churthes
The Parfsh of St John's, PA)Xrn(x)r, contsins the daughter churches of St Stephen's,
Chaulden, and St FrancSs of Assisi, Hammerfield.

THE PAROCHIAL CHURCH COUNCIL OF THE ECCLESIAsfIcAL PARISH OF sr JOHN'S BOXMOOR
TRusfEES' ANNUAL REPORT (CONTINUED)
FOR THE YEAR ENDED 31st DECEMBER 2022
AND MANA
EM
CONSTfTIJTION
The Par(Khhl Church Council of the Ecdiasttal Parfsh of St John's Boxmoor Is a tKxty
corporate whose Goveming Document is the Par(Khial Church Council Powers measu￿ (19￿)
as amended and the Chuich Representation Rules (2011).
APPOINTMENT OF TRUSTEES
Members of the Parochial Church Council IPCCI are also its Trustees unlèss othèrwsa
ststed. Under the Church Representation Rules. ¢lergy, churchwardens and readers
together with Deanery and Diocesan Rèpresèntatives are members of the PCC.
A further fifteen lay members ar8 èlected by the members registered on the Elecloral Roll
at the Annual Parochial Church Meety'ng IAPCMI . Elected Trustees shall hold office for
th￿e years with one third of thèir number standing for election each year.
In addition, the￿ May be 3 maximum ol C￿opted members as determined by the
Trustees. Co-opted mèmbers may only serve until the next APCM
APPOINTMENT OF OFFICERS
In accordance with the Church Representation Rules, the minister of the parish shall
the Chalmian.
VI￿ Chairmen and honorary offlcers are appolnted at the first meetir¥J of the PCC
following the APCN.

Tme PAROCHJAL CHURCH COUNCIL OF THE ECCLESIAsfIcAL PARIS*I OF ST JOHNS BOXMOOR
TRUSTEES. A1114VAL REP(>RT I¢ONTINVED)
FOR THE YÈAR INDED 31st DECEMBER 2022
08JEcfIvE5 AND AmvmEs
OBJEcf5
The thle£lsoftheChaiity we to promote In the eCthlaS￿ the
mloon DfTr* Church of Ewland.
The provi￿Th of giants, bU1￿￿g5, fad1th5 ￿￿j S￿¢¢$￿￿ Ihe cbject of
enabllng thE The Church of EngLintt to be futhlw.
AcfIvrTIES
C rewm&l full meetyw5 follo¥ylw theAPCM in AO12021, LEed an
eypatthd Stsndiny C(mm￿tee to tske opera￿￿al dudn9 Covld-19
pa￿ern& largety ￿.11￿￿. ￿rNI9 the year meetlrys re¥erted to kn per50n and
le￿rned to tbeir prfrgafNIem￿ pattern. ReguLBr Se￿i[e5 L*woFthio wtre
m*ntalned wth enhanced pastoral aEbv￿eS tD condnue toeKour4e
(wreoauon ba￿ Into thwth. The popular'OMO' {on my rjwn) IwKt
'F￿endsh* Ta75', nnyToty Me55y thLrth ￿ rAherf￿p5 re*arted c
(tywnued a￿e.
FrA1￿￿ the wdernlG maitr l￿d ral4TrJ actMty wa5 requlrwj 10 Wan¢ethe
Thls has￿￿￿1 Indthled o 9Jmmer Fete, Trtt Fety&,
Gwntd(wn to Christmas Fair, New Year cr*l￿ry qulze5, raffip5 and
In¥￿1[￿j kKal 5th(MJs. we also reLe￿e regU￿r edLKatknnal
rAI (ard $￿te5.
fAYector of Musk haSert￿￿* rnthl 4de 0[￿r ¥Yorthlp g￿￿e$an

THE PAROCHIAL CHURCH COUNCIL OF THE ECCLESIASTICAL PARISH OF STXIHNS 8OXMOOR
TRVSTEES, ANF•UAL REPORT (C014TIIIUEDI
FOR TME YEAR INDtD 31st DECEMBER 2012
ACMIt¥ÈMeNTSAND PERFORMANCE
The Parochial Churchcouncil IPCCI meetsin principleanthÈ sectsndTuesdtyof ÈYeryothÈr mtsnth,
wrth theStandin8Comfflitteemeetin& if requlied. Inthe alternate rnonth5. Detailed minute5 are
keptof all PCC meetiny whSch Jredi5tributed to all PCC membErs and to any mEtnberonthe churth
electoral rollon request. A 5hortenedverslonof hlghli8hts Iromthe PCCrninute5 15 pub115hed. when
practlcat4eand apwoprlaie. inthe parish fflwzine.
As a m*tei olroutlne. the PCC Jpproved minute5 olpreviou5 meetings and fflonitored progre55 Dn
aaion point5. It also ratified detiSiOnStsken bythe Standln8 CommltteethfOU8h approval of Its
mlntstes. Reports IromtheVScar. Churchwarden5?ndTre35ur¢rh3ve been recEIVEdatearh rneEtin&
Pro8re550n our new MissionActian Plan h35alsO bÈen monitored. each goal COnSNlered Indivklually
meetin8tymeetln& Reportshave alsobeen re8ul?rfy received fromyurdau8hter Ihurchp5 and
fromihevariousPCCrornmittee5.. Cornmunicatitsns. Finart￿ ènd Givin& Fundrèlsln& St john's Hall.
MuSi¢at St john's, PaStoRI.Soc￿b.Woishspènd Youth.fleport5werea150 on theJctiyitie50f
the DeJnery. Pray Hemel andChurche5To8ethErin HemelHempitÈad.
Sub5tantfve Jd hoc rnatter5con5ideredbythe PCC durin8thÈ year included monitorinithe
rElaAation of pandÈmitrÈStrittions ènd the resumptknn of theCornrnonCup.¥ possible pastoral re.
or￿nis3t10n.fhe teeth5n6tr0uble5v￿lhIhe rn¥JDr project to install new &treamin8equipmEnt into
sfJohn'5 and rhe related urgent neEdfora hiÈh-5peÈd fibre Internetconnertion. safe8uardln& the
housiD8 of Ukr?Ini¥n refu8ee5 In theCutate'5 House.
The PCCa150 ¢on5idered a paperon Sutce55iOn Plinnlnzand acknow1edgedthedlftlcuk￿S that a
what the Par￿h rni8hido io markthe l5oihènn1￿r￿ryof Stjohn's in 2024.
FINANCIAL StMÉW
The Par￿￿ CThLrth C￿[KI rewireSfUr￿$th￿ ty theacNwemert of *s Oblert& Trds
I￿￿deS the rna￿n9 of orantstD 5uMabk ¢Y bulhllw and fadlths
p￿sthe prOv￿on of
The Kcs ￿1cl L5 to maintain a Genwal FU￿ for St*hn's and St Stethnsti¥eYw
seperately for St FraTKi5 ￿th wlth 4vklt¥J taptal to mEetthe next
three month's ￿dgeted expe￿JthTe. Rethctsd Futth haye beth for
speoft wrrrftt5 a5 detalled In Note 9 to the A￿Ounts.
rxher r￿1ve5 a)mprf* foLr Endort FU￿J$..
Cwrtenary Fu￿j {e*ailshed to prtynje kn Ihe rnairfftnaw re￿r and
exterGknn of Clwjrth. it5 fixture5 f*b￿l 9WÈrates kntt£tegt
rdnvtstsd u￿1 req￿red furthe Stjthn's Fa￿t Fund.

THE PAR¢KHLIL CHURCH COUNCILOF THE ECCLESIASTICAL PARISH OF sr JOHN% BOXHI)OA
TRUSTEES, ANNLIAL REVORT (COWTINueD)
POR THE YEAR ENDEO 31rt DECEMBER 1022
FINAllCtAI REVIEW (Con¥nu*d)
the Parth.
ThÈ FreaTraTrRdph Furl wowldes atthe to
ass15t pariymoners In twd.
Guufrrtr BeqLE* W0Y￿San to 5t FrarKis' ChLYth.
rt from frorn e￿0￿meThts, the r￿al Fu￿j
gfvlry. feesfrryn weddfvJs a[￿ fvffter￿4 Hall and
r finantrs aoaln adver5ety afferted byt￿ aftereffelts of the Covbd 19
pandernk. H(bsvever, thefin￿r￿3l rewts fur 2022 sknled c(rtnuk¥J irnprovtyiiert
O￿thOse 2020 a￿j 2021 tr bth St J¢M's st 5terthn's ar￿ at 5t Frandg,
and ateasof rrnied futher. Ns a re5uk Parfsh ￿resS¥e[e mei In fvlb.
At St FraDd5 thÈ defidt on d8yto day aLtM¥eS ltsnre&rftted funds) was redwtyl to
ty E40D st Juhrfgand Ststeptvi's ietumEd a wtplu5 of Lwer E17,700.
latter tsuie was. hThYever, onlyathiÈved as a re5utt of the rKelpt ola
gacl and majw on￿off donat1￿% vrtthout wbKth wouw bave remained In deftt.
At StJthn% Fabrtc Fut￿ was used to ptyfor the in*llaom of a Dew Oro*Ast
ahhough full beneffts Omkal flbre1inks reathkng thÈ A
defibn1i4tor ¥Ya5 ¥50 acqulred at St￿hn¥, benefittiry atwj
u*r
TRlJ5fEES' RtSPOllWBILITIES
The Tru5teÈs w￿re￿ tt) prepaiearcwnts for eKh finèntial years¥hth a tsue •d lalr v￿¥ ol the
of affalrs of the Ckw of ts proniw wdod. In weparkng those accounts the
Tnstees ate requ￿ to..
. %ett>AIab￿ r￿￿￿e5 aThl then appty cw•',
. make1￿9*Kentsa￿d ewmatesthatgrÈ rea￿b￿
+ State whetyEr ￿N(les￿ll[￿d we In atrOrdarKe vlith At￿nI￿g a[￿ Reptstinq by
Char((les'. Yathmenl ol Recommended Prat￿￿ IFR5SE 20LSI and ¥wth app1*3Ne
wbjttt to any matthal depa￿re5 d￿541 and accounts.
. Prepare accounts the ba* In¥wopriar£ to kYe5ume that the
that￿¥ wlll attbvbbe5.
TreTru#ees ale Te¥w)n>b￿ for Win9 woper al￿￿￿￿￿) rttLYd5 whl(h dlsdose wth reasonable a￿[aty
atany timethe fjnantial uf the charty ano ￿ enablet￿ to en5uretratthe acCrJunt5c￿(1Y w*h
Charth5 Art 1993 {asarnwded by the Chanbes Att 2LKh51 and RePU￿bl￿5 made thereunoer. The
rwstee5are a150 re￿n￿b￿ ts ￿feguardIng ￿ assets ofthE charlty and hen￿ fOrts￿iD9 *ep5
the preV•V￿ and dete(btin rrftr￿ (ther Irwuk)￿es.
Apprts¥ed by the st￿1r￿a Commmtre on beh*foftr* Parthal 13th )j￿ 2023 an
sigt￿ on behalf..
m.ma
R•Y'd Ml(hael Il•e•¥
Ch•lrMa

THE P￿loCHIlLCH￿￿CH C￿aL0F￿lECCLrSIA5fItsLpARls1II]￿sT￿MH's￿x￿￿OR
INDEPENDÉNT EXIMINERS REPORT
TOTNE PCCOFTHE ECCLESIfftULPARISM OF sr￿11[￿¥ K*XIIDOR
FOR fHE YEAR ENDED315tDECEMBER
on ts Find￿￿1 Ststenvtsfjft￿ o￿t￿L￿1011 >esetthrt
lknpR4kn? 2011(￿￿.
14Y2lWtr¢p<tth It IJ my uieFlror¢w9ak&iw*s 145olthkt., It￿G￿l
12)
3D13123
Varry Bth1
PI 2LA

THE PAROCHIAL CHURCH COUNCIL OFThE ECCLEsIAsficAL PARISH OF sr JOHN'S 8OXMOOR
srATEMENT OF FINANCIAL A￿1V￿E5
FOR THE YEAR ENDED 3tst DECEMBER 2022
Note Unrnstrtrted Rwtricted Endowrnent TOTAL
Fund5
Fund#
2022
TOTAL
2021
Incomlno Re80ur
Incomlng res￿r￿ from (*)r
117.320
1,545
118,865
98,309
Lxher ¥oluntary incomlng rey)urce5
2b
19.928
1,573
21,501
45,211
Income from tharitstse a￿1 arKJllary
tradlng
2c
60.472
60,472
21,268
(Xher ordlnary incoming res(x1r￿S
2d
In￿e from Inve5ttnpnts
4,402
1,293
5,695
5.276
Totsl Irbcorning Rosourtés
202 122
Grants
4.441
4,441
3.033
Act￿￿[e5 dreth rekuro to￿ wvrk
Lythe church
3b
164.654
6,692
171346
143.716
FuTr&raksW ard publKny
3.460
164
3,624
1,676
12.160
12,160
9,458
Total Rqsourtts Expended
191 571
Nrt Incomlny l (Outgolng) Re80urc89
17,407
12,4451
14,962
9,181
G•in$ and Losses on Imiegtments
realised
unrealised
13B.0451 138.0451
48.397
Net Movemert In Funds
BaL4ntts browjht forbyard at
1st January 2022 120211
46,656
514,904
357.256
918￿16
861.238
Tran￿er5 t£ts¥een Funds
Balanuscarrfed fovw4rd
64 063 S12 459
319 211
918 816

THE PAROCHIAL CHURCH COUNCXL OF THE ECCLESIASTICAL PARISH OF sr JOHN'S BOXMOOR
BALANCE SHEET
AS AT 31st DECEMBER 2022
2022
2021
Fixed Assets
Tangible fixed assets
Investment Assets
5a
Sb
493,474
319 159
812 633
493,474
Current Assets
Stock
Debtors
Short Tem) Dewslts
Cash at bank and in hand
6,138
8,709
69,283
84,130
6,092
8,596
69,138
Llabllltles: Amounts falllng due wlthln l year
{1,0301
{I,000)
Net Current Assets
Long Term Loans
895 733
918 816
Funds
Unrestricted
Restrfcied
Endowment
6&9
64,063
512,459
319 211
895 733
46,656
514,904
918 816
The notes on the folknwing pages fom part of these accounts
Approved by the Stsnding Committee on I￿half of the Par￿hla1 Church Council on 13 June 2023 and
signed on its behalf..
M.Macey
Chalrnian

THE PAROCHIAL CHURCH COUNCIL OF THE ECCLESIAsficAL PAIUSH OF ￿ JOHN'S BOXMOOR
NOTES TO THE ACCOUNTS
FOR THE YEAR ENDED 31st DECEMBER 2022
l. Accountlng Polldes
The accounts are prepared on an accNals basss, Sn accordan￿ with the Church Accounting Regulations 1997
The accounts also comply with the Accounting and Reporting by Charitie5'. Ststement of Recommended Practi
(FRSSE 20151; charib.es Act 1993 las amended by the Charit￿5 Act 2006) and Regulations rnade thereunder- and
with appllcable accountityJ stsndard5.
The attounts are prepared under the historical cost convention
Unrestricted Restricted Endowment TOTAL
Funds
Funds
FUl￿S
2022
FUNDS
2021
2. Incomlng Re50ur
2a. Incomlng res(wrtYs from donot5
Planned giving
Collections(open pk4te) at all sertes
Sundry donations
74,941
19,587
74,941
19,587
77,034
14,912
117320
118 865
Ap￿lS
Legacles
Fetes & other fund raising events
3,266
5,000
1,573
4,839
5,000
16,439
15,000
2c. Income from CIPantab￿ andanollary
trading
Magazines
Coffee
Church ha115 lettings etc
I,￿7
1,078
23,937
31,500
1,907
1,078
23,937
31,500
1,755
335
8,605
9,264
Merchandising & Printirv4
2d. Other ordinarylnwlng resourLES
Insurance claims & settlements
2e. Jncon7e from wvestn7ents
Dividends and interest including any
reclalmed tsx
Total Incomlng Regources
202 122
206 533
10

THE PAROCHIAL CHURCH COUNCIL OF THE ECCLESIAsficAL PARISH OF sr JOHN'S BOXMOOR
NOTES TO THE ACCOUt
FOR THE YEAR ENDED 31st DECEMBER 2022
Unrestrlcted Restrlcted Endowment
Funds
Funds
Funds
TOTAL FUNDS
2022
2021
3. Resources Expended
3a. Grants
Missionary & charltabte glvlng..
Church overseas
missionary socleties
relY&f & devebpment agencies
690
220
Horne missions & other Church
ieties
3b. A£￿￿t￿5 di￿￿re&￿n9 to work of
the Church
Ministry.. diocesan parish Share
dergy eX￿nSeS
Church - running expenses
Church rna1ntenan￿ & Repairs
Expenditure on parish magazine
Church hall runnlng costs
Music
88,151
5,212
49,986
5,009
1,048
3,020
88,151
5,212
49,986
11,701
1,048
3,020
88,343
4,675
26,991
9,447
1,047
1,127
6,692
171,346
143 716
3c. FurKI.rais1ngandpub/￿fy
Costs of fétes and other fund-ralsir
evenLs
164
3,624
3d. ChuKh Managem￿tand5d￿InI5trat
Administration:
Printing & statK•nery
Telephones
Adrninistrator
Loan interest & costs
4,916
651
6,593
4,916
651
6,593
3,972
346
5,140
Total Resources Expended
184 715
191 571
4. Staff Costs
MUS￿ exFenses indude payments made to St john's Dlrector of Music and Administration costs include payments
made to the Parish Administrator. Church hall running costs indude payments made to the St John's Hall
¢aTetaker and Hall cleaner,
No NatK)nal Insuran￿ or pensK)n contributions were payable in respErt of any of them in 2022 or 2021

THE PAROCHIAL CHURCH COUNCIL OF THE ECCLESIASTICAL PARISH OF ST JOHN'S BOXMOOR
NOTES TO THE ACCOUNTS
FOR THE YEAR ENDED 31st DECEMBER 2022
5. Flxed Assets for uge by the PCC
5a. TarylNe fthedassets
Buildings - St John s Hall & West End £493,47412021 £493,474)
5b. Investnpnts
15,459 shares in the CBF Invesbment
FuThl (historical cost at
31st D￿mI￿r 2022 . £27,522)
Market Value
2022
2021
319,159
357,204
Unrestrlrted Restrlcted Endowment
Funds
Funds
Funds
TOTAL
6. Analysls of Net Asset Fund
Fixed Assets
Current Assets
Current Lhibilitie5
Long Temi Loans
Fund Balance
493,474
18,985
319,159
52
812,633
84,130
{1,0301
65,093
{1,030)
512 459
319 211
B95 733
7. Debtors
2022
2021
Prepayments of Insuran
Gift Aid Claim
2,575
3,563
2,348
3,744
8. Llabllltles.. Amounts Falllng Due
Within One Year
Parishioner Loans
Creditors for g(th and servi
12

THE PAROCHIAL CHURCH COUNCIL OF THE ECCLESIAsficAL PARISH OF sr JOHN'S BOXMOOR
NOTES TO THE AccouKrs
FOR THE YEAR ENDED 31st DECEMBER 2022
Balance at
31112122
9. Fund Detalls
Restrlrted Funds
St John's Building ReseNe
St John's Fabric Fund
st Francis Fabric Fund
Music Fund
vtar and Churchwardens. Discretionary Fund
st John's Social Committee
Wedding Advan
Memorial Window
Holiday at Home
Joyte Ralphs Bequest (St Francis)
Michael Abbi55 Bequest 1st FrancS5)
St Francls Vestsnents Fund
493,474
5,736
329
8,202
393
1,400
350
1,275
1,000
300
512 459
Endowment Fund$
Centenary Fund
Rolph 8equest
GullNer Bequest
Freeman-Rolph Fund
136,330
43,439
26,096
319 211
13

THE PAROCHIAL CHURCH COUNCIL OF THE ECCLESIASTICAL PARISH OF sr JOHN'S 8OXMOOR
NOTES TO THE ACCOUNTS
FOR THE YEAR ENDED 31st DECEMBER 2022
10. Mlsslons and Charltable Glvlng 2022
Gross
Donation
Allocatlon
from PCC
Collectlon
Beneficiary
Blbles for Children
Bishop's Harvest for the Hungry Appeal
Chlldrens, kKlety
Churches Together in Hemel Hempstead
Dlsasters Emergency Committee
Hospi￿ of St Francis
DENS
st Mungos
764
236
814
14
236
814
750
69)
690
140
3CKJ
14