**THE PAROCHIAL CHURCH COUNCIL OF ST. MARY’S CHURCH, CHADDESDEN**
**ACCOUNTS FOR THE YEAR ENDED 31 DECEMBER 2022**
## **Registered Charity Number: 1175733**
Chaddesden Accountants Ltd, 42a Reginald Road, Chaddesden, Derby DE21 6NF
**THE PAROCHIAL CHURCH COUNCIL OF ST MARY’S CHURCH, CHADDESDEN**
## **ACCOUNTS FOR THE YEAR ENDED 31 DECEMBER 2022**
**______________________________________________________________________________**
## **CONTENTS**
||**Page**|
|---|---|
|Parochial Church Council Information|1|
|Annual Report|2 - 8|
|Financial Statements|9 -13|
|Independent Examiner’s Report|14|
**THE PAROCHIAL CHURCH COUNCIL OF ST MARY’S CHURCH, CHADDESDEN**
## **PAROCHIAL CHURCH COUNCIL REFERENCE AND ADMINISTRATIVE DETAILS**
## **ACCOUNTS FOR THE YEAR ENDED 31 DECEMBER 2022**
## **______________________________________________________________________________**
Parochial Church Council members who are also the trustees of the charity, who have served from 1 January 2022 until the date that this report was approved were:
MEMBERS/TRUSTEES Rev’d. Dr J WardVicar & Chair Mrs M Andrews Secretary & Deanery Synod Mrs S Jarvis Safeguarding Officer Mr N Jeffcoat Mr D Lambkin Warden Mr D Oddie Mrs J Cameron Mr M Simper Youth & Families Minister Mrs A Simpson Mr M Sharratt Deanery Synod & Warden Mr J Smyth Deanery Synod & Deputy Warden Ms H Warren Mrs S Lambkin Treasurer Mrs N Sharratt Treasurer Mr R Willis Resigned May 2022 Mrs L Dainty
PRINCIPAL ADDRESS St Mary’s Church Chaddesden Lane Chaddesden Derby INDEPENDENT EXAMINER Chaddesden Accountants Ltd The Old Church. 42a Reginald Road South, Chaddesden, Derby BANKERS Santander Bridle Road Bootle Merseyside
1
**THE PAROCHIAL CHURCH COUNCIL OF ST MARY’S CHURCH, CHADDESDEN**
## **PAROCHIAL CHURCH COUNCIL REFERENCE AND ADMINISTRATIVE DETAILS**
## **ACCOUNTS FOR THE YEAR ENDED 31 DECEMBER 2022**
**______________________________________________________________________________**
2
**THE PAROCHIAL CHURCH COUNCIL OF ST MARY’S CHURCH, CHADDESDEN**
## **ANNUAL REPORT OF THE PAROCHIAL CHURCH COUNCIL**
## **FOR THE YEAR ENDED 31 DECEMBER 2022**
**______________________________________________________________________________**
## **St. Mary’s Mission**
To the glory of God in Chaddesden, every member a follower of Jesus, every follower leading others’ to Jesus.
## **Objectives and activities**
The PCC (St. Mary’s Parochial Church Council) as trustees of the charity of St. Mary’s, work with the incumbent, to achieve the goals of the charity. As a charity, we are required by the Charity Commission to demonstrate our public benefit.
## **Our mission is worked out in the following aims:**
a) The provision of facilities and times for public worship and prayer and also weekly opening for historical interest and prayer. b) Teaching and training of those who desire, as members of St. Mary’s, to follow Jesus and his teachings. c) The provision of trained people for sharing the teaching and history of the Christian religion within varied contexts, including church services, school assemblies, and individual situations as the community requires or requests. d) The provision of spiritual and emotional pastoral care for all people living in the parish, as requested, where possible. e) The general improvement in social life and well-being in Chaddesden through the provision of people and services dedicated to the public benefit, as we bless those around us with the blessings God has given us.
To facilitate this work, it is important that we maintain the fabric of the church. The Memorial Hall is governed by a second charitable trust.
## **Achievements**
## _**a) The provision of facilities and times for public worship and prayer and also weekly opening for historical interest**_
Through the year, St. Mary’s opens its doors to the public twice on a Sunday: 10:00am for a family-oriented service of worship with Sunday School provision, and 6:30pm for a quieter service.
There are a number of events run in the church for the community such as Memorial services, Christingle, Carols by Candlelight, Easter Celebrations, as well as weddings and funerals.
The church building is typically opened by a team of volunteers each Saturday morning for 2 hours, for anyone to visit and see the history in this beautiful 14 th Century, Grade 1 listed church.
## _**b) Teaching and training of those who desire, as members of St. Mary’s to follow Jesus and his teachings**_
**3**
**THE PAROCHIAL CHURCH COUNCIL OF ST MARY’S CHURCH, CHADDESDEN**
## **ANNUAL REPORT OF THE PAROCHIAL CHURCH COUNCIL**
## **FOR THE YEAR ENDED 31 DECEMBER 2022**
**______________________________________________________________________________** The electoral roll for St Mary’s Chaddesden holds 97 names of which 65 are residents within the parish and 32 are non-residents.
We have had 8 new members added to the roll and 3 names removed. This is correct as of the 5th of April 2023.
**4**
**THE PAROCHIAL CHURCH COUNCIL OF ST MARY’S CHURCH, CHADDESDEN**
## **ANNUAL REPORT OF THE PAROCHIAL CHURCH COUNCIL**
## **FOR THE YEAR ENDED 31 DECEMBER 2022**
**______________________________________________________________________________**
**Average Weekly Attendance at St Mary's for the whole year including dips & peaks**
**----- Start of picture text -----**
120
100
80
60
No
40 official
figures
collated
due to
20
COVID
0
2014 2015 2016 2017 2018 2019 2020 2021 2022
**----- End of picture text -----**
**NB. The Average Weekly Attendances for 2021 are based on the average weekly attendances for October rather than the whole of 2021.**
## _**c) The provision of trained people for sharing the teaching and history of the Christian religion within varied contexts, including church services, school assemblies, and individual situations as the community requires or requests**_
As well as the vicar and readers, we employ a Youth & Families Minister who is engaging with the local schools and is much appreciated by them. The staff team are also involved in the local neighbourhood board. We partner with local organisations with regards to children, safeguarding and community work in Chaddesden.
In recent years, St Mary’s has been involved with teaching the R.E. syllabus at all our local primary schools These have included lessons on Christmas, Easter and “Signs and Symbols” lessons in the church building. We have also been part of the Christmas celebrations for our local primary schools. Each of these primary schools has been provided with termly assemblies by our assembly team which are always well received and looked forward to. Our Youth and Families Minister normally runs a weekly Christian Union at the secondary school.
We normally also put on a range of events which the local community is invited to.
**5**
**THE PAROCHIAL CHURCH COUNCIL OF ST MARY’S CHURCH, CHADDESDEN**
## **ANNUAL REPORT OF THE PAROCHIAL CHURCH COUNCIL**
## **FOR THE YEAR ENDED 31 DECEMBER 2022**
## **______________________________________________________________________________**
## _**d) The provision of spiritual and emotional pastoral care for all people living in the parish, as requested, where possible.**_
We provided people and facilities for 11 funerals. We also provided and offered low-level bereavement counselling to all families involved in funerals. During 2022 we held 6 weddings at St Mary’s.
We provide a member of clergy for a small number of pastoral crises for people in the local community who do not attend church. Such situations often involve mental health issues, for which we are professionally trained and offer for free.
## _**e) The general improvement in social life and well-being in Chaddesden through the provision of people and services dedicated to the public benefit.**_
This is an area we continue to improve through involvement in the Neighbourhood board, school Governing bodies, Friends of Chaddesden Park, The Big One event.
Our wardens and vicar are also responsible for the running of a separate trust, directly linked to the life and work of St. Mary’s, which guards the work of the Church Memorial Hall.
The Hall provides space at a subsidized cost for a play group for most of the week. It is also used by the church Youth Group, Sunday School, a Women’s Fellowship Group, Brownies, Guides and Rainbows organisations.
There are eight home groups and a youth group within the church who meet on a regular basis, primarily to study God's word and these involve between 70 and 80 members of the congregation. These groups meet to study the Bible together but also to support their members as they live out their Christian lives.
The PCC wish to acknowledge the continued work that is carried out by many volunteers without which things would look very different. We especially thank those who perform some of the tasks that often go unnoticed such as cleaning the church, preparing refreshments and church maintenance together with those who provide technical support during the services.
**6**
**THE PAROCHIAL CHURCH COUNCIL OF ST MARY’S CHURCH, CHADDESDEN**
## **ANNUAL REPORT OF THE PAROCHIAL CHURCH COUNCIL**
## **FOR THE YEAR ENDED 31 DECEMBER 2022**
## **______________________________________________________________________________**
## **Financial Review**
The treasurer is given the responsibility by the vicar, wardens, deputy wardens and PCC of looking after the money of the church family. The PCC is a charity under law, and we seek to be as godly with the money as possible. Our aim is to help St. Mary’s afford to do all the work God gave the church.
## **Total Receipts**
Total receipts from all areas in 2022 were £98,674 (£82,884 in 2021).
Total receipts on ordinary unrestricted funds were £85,559 (£77,876 in 2021 and £68,706 in 2020) and are detailed in the financial statements. This shows an overall increase of 10% in unrestricted income. This increase is mainly due to some very generous Donations being made. Income from weddings and funerals was up 1% on last year. Income from the bookstall was down again in 2022 -13% (£54). Voluntary giving increased from £69,642 to 77,251 in 2022 (+11%).
In the break-down of where that voluntary giving money came from we find the following: Regular giving by:
- The majority of our donations to the General fund are by covenant (direct debit, standing order or gift aid envelope). This went up from £44,956 to £46,345 in 2022 an increase of £1,389 (+3%). This is a result of a number of people altering the way that they give, mainly those that used to give via Envelope.
- Donations via Envelope without gift aid (non-covenanted income) decreased by 22% to £6,314 when compared to 2021 but decreased by only by 4% on 2020.
- Money received from collections continues to increase and increased from £2,981 to £3,428 this year (+15%)
- Income from other voluntary receipts such as Donations and Appeals increased to £10,550 in 2022 from £1,458 in 2021 (+624%).
The graph on the next page does not include money given from various grants to pay for our Youth & Families Minister or other money given to restricted funds.
**7**
**THE PAROCHIAL CHURCH COUNCIL OF ST MARY’S CHURCH, CHADDESDEN**
## **ANNUAL REPORT OF THE PAROCHIAL CHURCH COUNCIL**
## **FOR THE YEAR ENDED 31 DECEMBER 2022**
## **______________________________________________________________________________**
**Income Streams for Unrestricted Income over 9 years**
**----- Start of picture text -----**
50000
45000
40000
35000
30000
25000
20000
15000
10000
5000
0
2014 2015 2016 2017 2018 2019 2020 2021 2022
Covenanted incomeTax RecoveredNon Covenanted Income CollectionsDonations & LegaciesFees to PCC
**----- End of picture text -----**
## **Tax Recovered (Gift Aid & GASDS)**
Tax recovered through the Governments gift aid and GASDS (gift aid small donations scheme) continues to play a key part in our finances. As a result of the generous giving shown above, we were able to claim £10,403 in tax this year. This was 13% less than what we were able to claim last year.
## **Income from Grants & Other Restricted Income**
## **Youth Minister Fund**
In 2022 we received the following income from grants and donations to pay for our new Youth & Families Minister:
£25,440 from the Chaddesden Anglican Evangelical Trust.
£2,500 from St Alkmunds Church, Duffield.
£2,160 in restricted donations.
We are very grateful to all of these organisations.
**8**
**THE PAROCHIAL CHURCH COUNCIL OF ST MARY’S CHURCH, CHADDESDEN**
## **ANNUAL REPORT OF THE PAROCHIAL CHURCH COUNCIL**
# **FOR THE YEAR ENDED 31 DECEMBER 2022**
**______________________________________________________________________________**
**9**
**THE PAROCHIAL CHURCH COUNCIL OF ST MARY’S CHURCH, CHADDESDEN**
## **ANNUAL REPORT OF THE PAROCHIAL CHURCH COUNCIL**
## **FOR THE YEAR ENDED 31 DECEMBER 2022**
**______________________________________________________________________________**
## **Payments**
In 2022 we spent £100,554 (£100,386 in 2021) to provide the Christian ministry from St. Mary's, including a contribution to the Diocese Common Fund of £45,000.
We were not able to pay the full £50,399 Common Fund requested by the Diocese of Derby. The PCC agreed to pay the same Common Fund amount as that paid in 2020 and 2021 which was £45,000.
We didn’t have any items of high expenditure in 2022 so we were able to fund Jasons GAFCON trip and give the Youth Minister a wage increase.
Our 3rd largest expenditure, after Common Fund and Staff Costs, was Giving to Missions. We were truly blessed to be able to give £1,148.74 to each of our Mission Partners.
We spent £6,559.11 on Church Building Utility Costs and paid £2,434 in Diocesan Fees for Weddings and Funerals.
## **Deficit in the Accounts**
From the 2022 accounts there was an excess on ordinary unrestricted and non-designated funds for the year of £5,257. In 2021 the excess was £3,064
## **Charitable Giving**
In 2022 as our “tithe of the tithe” we split £6,892.44 between 6 charities chosen by the Mission Committee. These were Barnabas Fund, CPAS, Oakhill College, The Christian Institute, Transform Europe Network (TEN) and Crosslinks (to support a pastor in training). It is a massive privilege to be able to support the work of the Gospel in Chaddesden and beyond.
## **Designated Funds**
The designated church restoration fund stands at £449. The Church Restoration Fund (CRF) represents monies designated towards the cost of major church restoration costs, over and above the day-to-day maintenance work. This fund was earmarked to pay towards the roof project and may be closed to repay some of the reserves we paid.
The J. Wilshaw Legacy Fund (Mission Fund) stands at £4,672. This fund represents restricted monies from the estate of the late Joan Wilshaw which is designated to be used for gospel work in Chaddesden.
The Appeals Fund stands at £4,576. This is the money that has been donated from a variety of appeals to the congregation. This remaining money is restricted for paying bursaries for members of youth group to go to CYFA or other similar summer camps.
At the end of 2022, The Youth Minister Fund was £20,707.
**10**
## **THE PAROCHIAL CHURCH COUNCIL OF ST MARY’S CHURCH, CHADDESDEN**
## **ANNUAL REPORT OF THE PAROCHIAL CHURCH COUNCIL**
## **FOR THE YEAR ENDED 31 DECEMBER 2022**
**______________________________________________________________________________** At the end of 2022, the New Roof Fund stood at £23,971 (this includes the J Wilshaw Legacy designated fund which is to be used for Mission and the money raised from Appeals).
**11**
**THE PAROCHIAL CHURCH COUNCIL OF ST MARY’S CHURCH, CHADDESDEN**
## **ANNUAL REPORT OF THE PAROCHIAL CHURCH COUNCIL FOR THE YEAR ENDED 31 DECEMBER 2022**
**______________________________________________________________________________**
**12**
## **INDEPENDENT EXAMINER’S REPORT TO THE TRUSTEES OF THE PAROCHIAL CHURCH COUNCIL OF ST MARY’S CHURCH, CHADDESDEN**
## **FOR THE YEAR ENDED 31 DECEMBER 2022**
## **________________________________________________________________________________________**
|**Reciepts and Payments Account**
**Reciepts**
**Voluntary Giving**
_Covenanted Income_
_Tax Recovered_
_Non-Covenanted Income_
_Collections_
**Other Volunary Reciepts**
_Donations & Legacies_
_Appeals_
_Grants_
_VAT Reclaim_
_Other Income_
**Reciepts from Activities for**
**Generating Funds**
_Guide Book Income_
_Bookstall Income_
**Reciepts from Church Activities**
_Fees to the PCC_
**Reciepts from Investments**
_Bank Interest received_
_Other Interest received_|**General**
**Designated**
**Restricted**
**Total**
46,345
2,160
48,505
10,403
10,403
6,314
6,314
3,428
3,428
10,550
7,300
17,850
75
3,628
3,703
-
-
-
-
136
136
**77,251**
**-**
**13,088**
**90,339**
-
348
348
**348**
**-**
**-**
**348**
7,923
7,923
**7,923**
**-**
**-**
**7,923**
38
6
21
65
-
**_85,559_**
**_6_**
**13,109**
**98,674**
**2022**|**2021**
**Total**
47,116
11,984
8,050
2,981
4,118
186
-
-
212|
|---|---|---|
|||**74,648**
402|
|||**402**
7,833|
|||**7,833**
1|
|||**82,884**|
**13**
**INDEPENDENT EXAMINER’S REPORT TO THE TRUSTEES OF THE PAROCHIAL CHURCH COUNCIL OF ST MARY’S CHURCH, CHADDESDEN**
## **FOR THE YEAR ENDED 31 DECEMBER 2022**
## **________________________________________________________________________________________**
|**Reciepts and Payments Account (continued)**
**Payments**
**Church Activities**
_Diocese Quota_
**Staff Costs:**
_Staff/Honorarium_
_Travel and other costs_
_Speakers fees_
**General Costs**
_Building utility costs_
_Church service costs_
_Repairs & renewals_
_Printing, postage. Stationary & IT_
_Independent examiners fees_
_DDBF assigned fees_
_Organist and verger fees_
_Vicarage utilities_
_Evangelism_
_Children & youth costs_
_Taining costs_
_Saturday special costs_
_Giving to Christian charities_
**Cost of generating funds:**
_Bookstall costs_
**Total Payments**
**Excess/(defecit) of reciepts over payments**
_Bank balance at 01 January 2022_
_Transfer between funds_
Bank balances at 31 December 2022|**General**
**Designated**
**Restricted**
**Total**
45,000
45,000
29,014
29,014
696
696
129
129
**825**
**-**
**29,014**
**29,838**
6,559
6,559
1,065
1,065
1,086
1,086
1,522
1,522
-
2,434
2,434
1,210
1,210
309
309
705
705
794
794
2,746
2,746
-
**18,431**
**-**
**-**
**18,431**
6,892
6,892
392
392
**71,541**
**-**
**29,014**
**100,554**
5,257
8
18,730
23,995
26,941
442
25,852
53,235
-
**32,198**
**450**
**44,583**
**77,230**
**2022**|**2021**
**Total**
45,000
28,848
403
70|
|---|---|---|
|||**29,320**
6,046
1,214
1,162
1,806
-
3,866
900
432
1,382
658
665
-|
|||**18,131**
7,756
179|
|||**100,386**|
|||5,480
50,171
-|
|||**55,651**|
**14**
**INDEPENDENT EXAMINER’S REPORT TO THE TRUSTEES OF THE PAROCHIAL CHURCH COUNCIL OF ST MARY’S CHURCH, CHADDESDEN**
## **FOR THE YEAR ENDED 31 DECEMBER 2022**
## **________________________________________________________________________________________**
|**Designated Funds**|||||||||
|---|---|---|---|---|---|---|---|---|
||||**2022**||||**2021**||
||**£**|||**£**|**£**|||**£**|
|**1. Church Restoration Fund (CBF Deposit Account)**|||||||||
|Bank and cash accounts at 1 January||||443||||443|
|Reciepts|||6|||-|||
|Payments||-||||-|||
|Excess/(defecit) of reciepts over payments||||6||||-|
|Transfer to unrestricted funds||||-||||-|
|Bank and cash accounts at 31 December||||**449**||||**443**|
|**2. J Wilshaw Legacy / Mission Fund (69954019)**|||||||||
|Bank and cash accounts at 1 January||||4,672||||4,672|
|Reciepts||-||||-|||
|Payments||-||||-|||
|Excess/(defecit) of reciepts over payments||||-||||-|
|Transfer to unrestricted funds||||-||||-|
|Bank and cash accounts at 31 December||||**4,672**||||**4,672**|
**15**
**INDEPENDENT EXAMINER’S REPORT TO THE TRUSTEES OF THE PAROCHIAL CHURCH COUNCIL OF ST MARY’S CHURCH, CHADDESDEN**
## **FOR THE YEAR ENDED 31 DECEMBER 2022**
## **________________________________________________________________________________________**
|**Restricted Funds**|||||||
|---|---|---|---|---|---|---|
|||**2022**|||**2021**||
|||**£**|**£**||**£**|**£**|
|**1. Appeals Fund (in the general account)**|||||||
|Bank and cash accounts at 1 January|||2,777|||2,943|
|Reciepts||3,180|||166||
|Payments|-|1,381
||-|332
||
|Excess/(defecit) of reciepts over payments|||1,799||-|166
|
|Transfer to unrestricted funds|||-|||-|
|Bank and cash accounts at 31 December|||**4,576**|||**2,777**|
|**2. Youth Minister Fund (Salary acc)**|||||||
|Bank and cash accounts at 1 January|||19,621|||18,969|
|Reciepts||30,100|||29,500||
|Payments|-|29,014
||-|28,848
||
|Excess/(defecit) of reciepts over payments|||1,086|||652|
|Transfer to unrestricted funds|||-|||-|
|Bank and cash accounts at 31 December|||**20,707**|||**19,621**|
|**2. New Roof Fund (69954019)***|||||||
|Bank and cash accounts at 1 January|||10,374|||10,373|
|Reciepts||13,597|||1||
|Payments||-|||-||
|Excess/(defecit) of reciepts over payments|||13,597|||1|
|Transfer to designated funds|||-|||-|
|Bank and cash accounts at 31 December|||**23,971**|||**10,374**|
*This bank account includes the designated fund J Wilshaw Legacy/Mission which stands at £4672.00
**16**
**INDEPENDENT EXAMINER’S REPORT TO THE TRUSTEES OF THE PAROCHIAL CHURCH COUNCIL OF ST MARY’S CHURCH, CHADDESDEN**
## **FOR THE YEAR ENDED 31 DECEMBER 2022**
## **________________________________________________________________________________________**
**17**
**INDEPENDENT EXAMINER’S REPORT TO THE TRUSTEES OF THE PAROCHIAL CHURCH COUNCIL OF ST MARY’S CHURCH, CHADDESDEN**
## **FOR THE YEAR ENDED 31 DECEMBER 2022**
## **________________________________________________________________________________________**
**18**