Docusign Envelope ID: DB6878ED-26FB-4F5E-8E5F-F663668E48F6
ST JOHN’S CHURCH, BOSCOMBE
PCC MEMBERS REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED
31 DECEMBER 2024
Docusign Envelope ID: DB6878ED-26FB-4F5E-8E5F-F663668E48F6
ST JOHN’S CHURCH, BOSCOMBE
REFERENCE AND ADMINISTRATIVE DETAILS OF THE CHURCH, ITS PCC MEMBERS AND ADVISERS
FOR THE YEAR ENDED 31 DECEMBER 2024
PCC members Rev’d Roy Khakhria (incumbent), Chairman Mrs Susan Marshall, Warden and Vice-chairman Miss Rosemary Atkinson, Deputy Warden and Treasurer Mrs Mary Garde, Deputy Warden Dr Waribo Urum, Deanery Synod Representative Mrs Lucy Khakhria, Secretary Mr Christiaan Lee (resigned August 2024)
Charity registered number: 1136723
Principal Office The Parish Office Selwyn Hall Christchurch Road Bournemouth BH1 4AD Accountants Griffin, Stone Moscrop & Co Chartered Accountants 21-27 Lamb’s Conduit Street London WC1N 3GS
Bankers Lloyds Bank plc 45 Old Christchurch Road Bournemouth BH1 1ED
Docusign Envelope ID: DB6878ED-26FB-4F5E-8E5F-F663668E48F6
ST JOHN'S CHURCH, BOSCOMBE
PCC MEMBERS' REPORT FOR THE YEAR ENDED 31 DECEMBER 2024
The PCC members present their annual report together with the financial statements of St John's Church, Boscombe (the church) for the year ended 31 December 2024.
The financial statements have been prepared in accordance with the accounting policies set out in the notes to the financial statements and comply with the charity’s governing document, the Church Accounting Regulations 2006, the Charities Act 2011 and Accounting and Reporting by Charities: Statement of Recommended Practice (SORP) applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102).
Objectives and activities
a. Objectives and activities
The primary object of the PCC is the proclamation and promotion of the Gospel of our Lord Jesus Christ.
Rev’d Roy Khakhria, in promoting in the ecclesiastical parish the whole mission of the church, pastoral, evangelistic, social and ecumenical. it is also responsible for the maintenance of the church building, the Selwyn Hall on the church site in Christchurch Road, the St John’s Centre at 26 Shelley Road and the house at 167 Southcote Road.
The PCC has provided facilities for the local elections and for hosting summer missions and other outreach events.
The church is heavily dependent on volunteers to achieve its aims. During 2024 there were no members of staff employed by the PCC. Some work, such as gardening and repairs, was contracted out.
b. Public benefit statement
In producing their assessment of the benefit to the public provided by the charity, the PCC confirm that they have complied with the duty in Section 4 of the Charities Act 2006 to have due regard to the Charity Commission’s general guidance on public benefit. These include our Sunday services and lunches, our Christianity Explored course, all our mid-week activities such as our Bible studies and occasional services.
Achievements and performance
a. Review of activities
During 2024 St John's continued its ministry of Biblical teaching and living out the Gospel. The aim of the PCC is for St John’s to be shaped by the word of God and ‘rooted and built up in Christ'. Our vicar has continued to expound and teach the Bible, occasionally aided by visiting speakers.
We continue to distribute recordings of our readings and sermons to those who cannot attend and to friends of St John’s in the UK and abroad. The congregation gave generously towards the roof repairs to the church and Selwyn Hall. These were completed and fully paid by the summer. The midweek Bible Study groups and midweek services have been appreciated. There have also been some one-to-one Bible studies. A Christianity Explored course held at the vicarage was well attended. We were also pleased to host three weeks of summer missions for the United Beach Mission and Christian Answer teams. Members of the Buildings Task Force have continued to help maintain and care for our buildings. We are also grateful to the finance team, who diligently and carefully manage the church’s finances.
A weekly games night for young people was held in the Selwyn Hall, with occasional off-site social activities.
1
Docusign Envelope ID: DB6878ED-26FB-4F5E-8E5F-F663668E48F6
ST JOHN'S CHURCH, BOSCOMBE
PCC MEMBERS' REPORT FOR THE YEAR ENDED 31 DECEMBER 2024
The church is heavily dependent on volunteers to carry out its activities – and rightly so. For the church to flourish it is essential that the work of the church is pursued by the whole congregation of believers.
There were 45 (2023 - 42) members on the Church Electoral Roll. All those who regularly attend our services are encouraged to register on the Electoral Roll, which is due for a total revision in 2025 in keeping with the 6 year rule.
Financial review
a. Review
The PCC‘s funds are divided into restricted and unrestricted funds. Restricted funds can only be used for the purpose for which they are setup. Unrestricted funds can be used for any of the purposes of the PCC.
Restricted funds
Selwyn Hall Fund
This fund was set up to pay for the rebuilding of the Selwyn Hall in 1999. The outstanding balance is used to fund any renovation work required on the Selwyn Hall.
Doris Sherrington Memorial Fund
This fund arose from a bequest to pay for external repairs to the church buildings.
Parish Nursing Fund
This fund was set up to receive donations and grants and pay for the equipment and expenses for the Parish Nurse.
Organ Fund
This fund was set up in 2007 to hold money collected for repairs to the organ. it also holds a sum of money for a new Lectern from the legacy of David Dorey.
Vicarage Maintenance Fund
This fund holds money given for maintenance work at the Vicarage.
Roof repairs
In 2024 significant expenditure was required to repair the roof and a restricted fund was created to facilitate this.
Unrestricted funds
General Fund
This is the main fund into which income is paid and which pays the costs of running the church, Income is from freewill offerings of the congregation, including tax recovered on gift aided giving and the Gift Aid Small Donations Scheme, and rental income from the church, Selwyn Hall and St John’s Centre.
Total income for the General Fund during 2024 was £41,804 as shown in the financial statements. Total income across all funds was £75,694.
Total 2024 expenditure was £85,884 so overall net expenditure of circa £10,190 was incurred in the year. £62,251 of expenditure was charged to the General Fund to provide for the ministry of St John's. Overall cost of utilities was reduced by £4,776 and general fund payments included our contribution to the Common Mission Fund, to which we paid the full amount requested of £11,949. The Common Mission Fund is paid to Winchester Diocese as a
2
Docusign Envelope ID: DB6878ED-26FB-4F5E-8E5F-F663668E48F6
ST JOHN'S CHURCH, BOSCOMBE
PCC MEMBERS' REPORT FOR THE YEAR ENDED 31 DECEMBER 2024
contribution towards clergy stipends and housing, the training of ordinands and diocesan running costs.
Overall expenditure across all funds increased by circa £8,000 compared to 2023 including £11,751 being spent on roof repairs which was funded by donations given specifically for this purpose.
The General Fund has struggled due to a loss of income from the hire of the Selwyn Hall and still no income from the St John’s Centre. We have, however, managed to transfer £27,000 from the 167 Fund into the General Fund transferring more than the surpluses made in 2024 and 2023 on the 167 Fund. Consideration will be given to making a recurring transfer each year to the General Fund of the annual surplus made on the 167 Fund.
Parent and Toddler Group Fund
The Parent and Toddler Group did not operate in 2024.
Bookstall Fund
The bookstall did not operate during 2024 other than giving away gospels and other Bible reading aids for free.
167 Southcote Road Fund
Income and expenditure related to the house managed by the PCC. The house continues to provide a steady income.
Legacy Fund
Set up in 2017 to receive legacies left by past members of the church.
We thank the Lord for all His provision for our church and pray that He will multiply the resources available to enable our gospel ministry to continue.
b. Going concern
After making appropriate enquiries, the trustees have a reasonable expectation that the church has adequate resources to continue in operational existence for the foreseeable future. For this reason, they continue to adopt the going concern basis in preparing the financial statements.
c. Reserves policy
It is PCC policy to maintain a balance on unrestricted funds, which equates to approximately three months of unrestricted payments, to cover emergency situations that may arise from time to time. The bank balance of £44,823 (2023 - £58,523) on the unrestricted funds (excluding the Legacy Fund) at the year-end represents approximately 31 weeks expenditure so the policy is being complied with.
d. Material investments policy
It is the PCC's policy to invest funds not immediately required in the CBF Church of England Deposit Fund or Lloyds Bank Fixed Rate Accounts which pay a reasonable rate of interest in the current financial climate.
Structure, governance and management
a. Constitution
The PCC is a corporate body established by the Church of England. The PCC operates under the Parochial Church Council Powers Measure. The PCC is registered with the Charity Commission, (Charity Number 1136723).
3
Docusign Envelope ID: DB6878ED-26FB-4F5E-8E5F-F663668E48F6
ST JOHN'S CHURCH, BOSCOMBE
PCC MEMBERS' REPORT FOR THE YEAR ENDED 31 DECEMBER 2024
b. Method of appointment of church wardens and PCC members
The method of appointment of church wardens and PCC members is according to the Church Representation rules, encouraging members who have shown spiritual maturity and a servant heart to stand for election.
c. Organisational structure and decision making
The PCC conducted the business of the church mostly by means of in-person meetings and email correspondence. We met 6 times during the year.
The PCC has a few subcommittees that deal with various areas of church administration.
The Standing Committee has the power to transact the business of the council between meetings.
The Finance Committee administers the finances of the council. it ensures that proper financial controls are in place, sets budgets and monitors the day-to-day income and expenditure. it has power to agree expenditure up to an agreed limit. Major financial decisions are made by the full council, and the annual budget is approved by the full council.
The Buildings Committee undertakes and helps to oversee the maintenance and repair of the buildings for which the council is responsible. Work that requires major expenditure is discussed with the finance committee and a decision made by the full council.
Day-to-day management is carried out by the vicar supported by the wardens and volunteers.
d. Risk management
The PCC members have assessed the major risks to which the church is exposed, in particular those related to the operations and finances of the church and are satisfied that systems and procedures are in place to mitigate our exposure to the major risks.
All buildings are fully insured. Important documents and valuables are kept in a fireproof safe. Minimal cash is held on the premises and Sunday collections are banked as soon as possible. Computer data is backed regularly, and copies of important records are held elsewhere. Child protection and vulnerable adult policies are in place, overseen by a safeguarding committee.
Plans for future periods
The church plans to grow our gospel ministry over the coming year. We wish to grow our outreach and discipleship ministry alongside increasing the opportunities to meet for prayer. We are also seeking to hold further Exploring Christianity courses and Basic Christianity foundations groups. To invest further in our ministry, we need to grow our income streams from both the Selwyn Hall and the Centre.
As we face these challenges, we are confident that God will prove to be faithful to His church, as we continue to serve Him.
4
Docusign Envelope ID: DB6878ED-26FB-4F5E-8E5F-F663668E48F6
ST JOHN'S CHURCH, BOSCOMBE PCC MEMBERS' REPORT FOR THE YEAR ENDED 31 DECEMBER 2024
PCC members’ responsibilities statement
The PCC members are responsible for preparing the PCC members’ report and the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).
The law applicable to charities in England & Wales requires the PCC members to prepare financial statements for each financial year which give a true and fair view of the state of affairs of the church and of the incoming resources and application of resources of the church for that period. In preparing these financial statements. the PCC members are required to:
-
select suitable accounting policies and then apply them consistently;
-
observe the methods and principles in the Charities SORP;
-
make judgements and accounting estimates that are reasonable and prudent;
-
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the church will continue in operation.
The PCC members are responsible for keeping proper accounting records that are sufficient to show and explain the church's transactions and disclose with reasonable accuracy at any time the financial position of the church and enable them to ensure that the financial statements comply with the Charities Act 2011, the Charity (Accounts and Reports) Regulations 2008 and the provisions of the trust deed. They are also responsible for safeguarding the assets of the church and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
This report was approved on-line by the PCC members via electronic mail and is signed on their behalf by:
Rev’d Roy Khakhria (incumbent), Chairman
30/4/2025 Date:
5
Docusign Envelope ID: DB6878ED-26FB-4F5E-8E5F-F663668E48F6
ST JOHN'S CHURCH, BOSCOMBE
STATEMENT OF ASSETS AND LIABILITIES AS AT 31 DECEMBER 2024
| Note | 2024 | 2023 | |
|---|---|---|---|
| £ | £ | ||
| Deposit and bank accounts | |||
| Current account & petty cash | 42,085 | 47,869 | |
| Deposit account | 41,500 | 50,000 | |
| CBF accounts | 81,236 | 77,142 | |
| Assets at 31 December | 164,821 | 175,011 | |
| Analysis of cash funds at 31 December | |||
| Restricted fund | 2 | 56,736 | 56,414 |
| Unrestricted funds | 3 | 108,085 | 118,597 |
| Balance of cash funds at 31 December | 164,821 | 175,011 | |
| Reconciliation to net assets on unrestricted funds | |||
| Unrestricted funds bank balance at 31 December | 108,085 | 118,597 | |
| Debtors owed to general fund at 31 December | |||
| Gift Aid Tax | - | 3,352 | |
| Overpayment of Bills | 228 | 299 | |
| Liabilities owed on general fund at 31 December | |||
| Bills outstanding | (399) | (612) | |
| Repairs & Maintenance fees outstanding | - | (2,453) | |
| Expenses owed to the vicar (1 year at 2024, 2 | 4 | (3,000) | (8,530) |
| years at 2023) | |||
| Net assets for unrestricted funds at 31 December | 104,914 | 110,653 |
Approved on behalf of the PCC
Signed: ……….. Date: 30/4/2025
Rev'd Roy Khakhria (incumbent) Chairman
6
Docusign Envelope ID: DB6878ED-26FB-4F5E-8E5F-F663668E48F6 ST JOHN'S CHURCH, BOSCOMBE
RECEIPTS AND PAYMENTS ACCOUNT FOR THE YEAR ENDED 31 DECEMBER 2024
| Note | Unrestricted | Unrestricted | Restricted | Total | 2023 | |
|---|---|---|---|---|---|---|
| £ | £ | £ | £ | |||
| Receipts | ||||||
| Donations | 28,928 | - | 28,928 | 33,509 | ||
| Donations for roof repairs | - | 10,213 | 10,213 | - | ||
| Grants | 1,825 | - | 1,825 | 1,000 | ||
| Gift Aid Claim | 8,072 | 1,758 | 9,830 | 13,161 | ||
| Parish Nurse Fund | - | 150 | 150 | 180 | ||
| Organ Fund | - | - | - | 145 | ||
| Fees | 814 | - | 814 | 228 | ||
| Rent | 17,675 | 39,639 17,675 |
12,121 | 51,760 17,675 |
48,223 16,400 |
|
| Interest | 5,354 | 5,354 | 906 | 6,260 | 3,196 | |
| Total | 62,668 | 62,668 | 13,026 | 75,694 | 67,818 | |
| Exceptional receipts | ||||||
| Insurance Claims and Payments | - | - | - | 8,999 | ||
| Payments | - | - | - | - | 8,999 | |
| Direct ministry costs | ||||||
| Diocesan fees and CMF | 12,073 | - | 12,073 | 12,732 | ||
| Ministry Expenses | 415 | - | 415 | 182 | ||
| Ministry expenses - Mileage and Travel | 4 | 2,074 | - | 2,074 | - | |
| Ministry expenses - training & conferences | 4 | 595 | - | 595 | 381 | |
| Ministry expenses - telephone, broadband, and | 4 | 4,181 | - | 4,181 | - | |
| office/Media expenses | ||||||
| Ministry expenses - hospitality and supplies | 4 | 4,349 | - | 4,349 | 2,415 | |
| Property, management and administration | 23,687 | - | 23,687 | 15,710 | ||
| Utilities | 11,344 | - | 11,344 | 16,120 | ||
| Maintenance | 13,373 | 11,751 | 25,124 | 19,588 | ||
| IT and media | 1,744 | - | 1,744 | 4,754 | ||
| Insurance | 15,459 | - | 15,459 | 15,338 | ||
| Independent examination fee | 2,490 | - | 2,490 | 1,740 | ||
| Office and admin | 619 | - | 619 | 712 | ||
| Bank Charges | 96 | - | 96 | 96 | ||
| Miscellaneous | - | - | - | 35 | ||
| Rental property costs | 45,125 | 11,751 | 56,876 | 58,383 | ||
| Rental property management fees | 5,321 | - | 5,321 | 3,832 | ||
| 5,321 | - | 5,321 | 3,832 | |||
| Total | 74,133 | 74,133 | 11,751 | 85,884 | 77,925 | |
| Net (expenditure)/receipts | (11,465) | 1,275 | (10,190) | (1,109) | ||
| Transfers | 3 | 954 | (954) | - | - | |
| Net movement on funds for the year | (10,511) | 321 | (10,190) | (1,109) | ||
| Current account & cash account bal b/f | 17,023 | 17,023 | 30,846 | 47,869 | 80,192 | |
| Deposit account bal b/f | 41,500 | 41,500 | 8,500 | 50,000 | 21,182 | |
| CBF accounts bal b/f | 60,073 | 60,073 | 17,069 | 77,142 | 74,746 | |
| Balance c/fwd at 31/12/2024 | 108,085 | 56,736 | 164,821 | 175,011 |
Approved on behalf of the PCC
Signed: ………………
Date:
30/4/2025 ………………
Rev'd Roy Khakhria (incumbent) Chairman
7
Docusign Envelope ID: DB6878ED-26FB-4F5E-8E5F-F663668E48F6
ST JOHN'S CHURCH, BOSCOMBE
NOTES TO THE ACCOUNTS
FOR THE YEAR ENDED 31 DECEMBER 2024
1. Accounting Policies
Accounting Convention
Financial statements are prepared on a receipts and payment basis, under the historical cost convention. This is consistent with Charity Commission Guidelines whereby unincorporated charities, including Churches and CIOs with income less than £250,000 can prepare receipts and payments accounts.
Fund accounting
General funds are unrestricted funds which are available for use at the discretion of the members in furtherance of the general objectives of the Charity and which have not been designated for other purposes.
Restricted funds are funds which are to be used in accordance with specific restrictions imposed by donors or which have been raised by the charity for particular purposes. The aim and use of each material restricted fund is set out in the notes to the accounts.
If any money received has been provided for a restricted purpose, the balance remaining is carried forward within restricted funds.
Income Recognition
Rental income is recognised upon receipt, provided that any conditions for receipt have been met.
2. Restricted fund - movements on cash funds
| Fund name | Bal b/fwd | Income | Expenditure | Transfer | Bal. c/fwd | |
|---|---|---|---|---|---|---|
| £ | £ | £ | £ | £ | ||
| Ministry Trust | a | 9,060 | - | - | - | 9,060 |
| Selwyn Hall | b | 2,384 | 127 | - | (954) | 1,557 |
| Doris Sherrington | c | 42,975 | 703 | - | - | 43,678 |
| Parish Nurse | 828 | 150 | - | - | 978 | |
| Organ | 1,166 | 76 | - | - | 1,242 | |
| Roof repairs | - | 11,971 | 11,751 | - | 220 | |
| 56,413 | 13,027 | 11,751 | 954 - |
56,735 |
The restricted funds represent:
a. A transfer of funds from Ministry Trust to St John's Church for the purpose of funding church workers.
b. Funds for rebuilding of Selwyn Hall in 1999. Outstanding balance used to fund any renovation work. Transfers of £954 made to general fund at end of 2024 to reimburse for expenditure paid from general fund that could be covered by Selwyn Hall fund.
c. A bequest to pay for external repairs to the church building.
d. Income raised and spent on roof repairs in 2024.
3. Unrestricted funds (including designated funds) - movements on cash funds
| Fund name General fund (inc bookstall) Parent & toddler group 167 Southcote road Legacy Centre fund |
Bal b/fwd Income Expenditure Transfer Bal. c/fwd £ £ £ £ £ (5,521) 41,804 62,251 27,954 1,986 314 - - - 314 20,600 16,275 5,321 (27,000) 4,554 60,073 3,189 - - 63,262 43,130 1,400 6,561 - 37,969 118,596 62,668 74,133 954 108,085 |
|---|---|
Transfers have been reflected between unrestricted funds as detailed above, reflecting the reality that the general fund has used money from the designated funds to help meet the costs charged to the general fund during the year.
4. Expenses reimbursed to the vicar
The totals for various ministry expenses includes expenses totalling £9,847 paid to the vicar, including £5,530 of expenses owed from 2023 and which were referenced in the statement of assets and liabilities as being owed at 31 December 2023. There remains a further £3,000 of expenses owed to the vicar from 2022 which are yet to be claimed. The vicar's expenses for 2024 have all been claimed and paid in the year and are included in the figures for Ministry expenses for 2024.
8
Docusign Envelope ID: DB6878ED-26FB-4F5E-8E5F-F663668E48F6
Independent Examiner's Report to the PCC members of St John’s Church, Boscombe
I report on the financial statements of the church for the year ended 31 December 2024.
This report is made solely to the church’s PCC members, as a body, in accordance with section 145 of the Charities Act 2011 and regulations made under section 154 of that Act. My work has been undertaken so that I might state to the PCC members those matters I am required to state to them in an Independent examiner's report and for no other purpose. To the fullest extent permitted by law, I do not accept or assume responsibility to anyone other than the church and the PCC members as a body, for my work or for this report.
Responsibilities and basis of report
As the PCC members 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 church’s accounts carried out under section 145 of the Act and in carrying out my examination I have followed all the applicable Directions given by the Charity Commission under section 145(5)(b) of the Act.
Independent examiner's statement
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:
-
accounting records were not kept in respect of the charity as required by section 130 of the Act; or
-
the accounts do not accord with those records.
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.
30/4/2025
Richard Hill, FCA GRIFFIN STONE MOSCROP & CO CHARTERED ACCOUNTANTS 21-27 Lamb’s Conduit Street London WC1N 3GS
Date………………….
9