## **PARISH** 

## **OF** 

**BLURTON & DRESDEN PCC (Churches of St Bartholomew and St Alban)** 

## **ANNUAL REPORT AND FINANCIAL STATEMENTS** 

**FOR THE YEAR ENDED** 

**31st DECEMBER 2022** 

**REGISTERED CHARITY NUMBER 1191827** 



## **PARISH** 

## **OF** 

## **BLURTON AND DRESDEN** 

## **(Churches of St Bartholomew and St Alban)** 

|**Contents**|**Page**|
|---|---|
|**Trustees Annual Report**|**1**|
|**Independent Examiners Report**|**2**|
|**Statement of Financial Activities**|**3**|
|**Balance Sheet**|**4**|
|**Notes to the Financial Statements**|**5-11**|





## **PARISH OF BLURTON AND DRESDEN (Churches of St Bartholomew and St Alban)** 

## **FINANCIAL STATEMENTS YEAR ENDED 31 DECEMBER 2022** 

|**FINANCIAL STATEMENTS**<br>**YEAR ENDED 31 DECEMBER 2022**|||||
|---|---|---|---|---|
|**STATEMENT OF FINANCIAL ACTIVITIES**<br>**Note**<br>**INCOMING RESOURCES**<br>**INCOME AND ENDOWMENTS**<br>Donations and Legacies<br>2a<br>Activities for generating funds<br>2b<br>Income from investments<br>2c<br>Church Activities<br>2d<br>**TOTAL**<br>**RESOURCES EXPENDED**<br>Church Activities<br>3a<br>Raising Funds<br>3b<br>**NET INCOMING RESOURCES**<br>**TRANSFERS BETWEEN FUNDS**<br>**NET MOVEMENT IN FUNDS**<br>**Total funds brought forward**<br>**Total funds carried forward**|**Unrestricted**<br>**Funds**<br>**£**<br>35,488<br>27,101<br>217<br>9,815<br>**72,621**<br>81,074<br>-<br>**81,074**<br>**8,453)**<br>**(**<br>**8,453)**<br>**(**<br>49,688<br>**41,235**|**Restricted**<br>**Funds**<br>**£**<br>21,416<br>-<br>-<br>-<br>**21,416**<br>9,713<br>-<br>**9,713**<br>**11,703**<br>**11,703**<br>682,136<br>**693,839**|**TOTAL FUNDS**<br>**2021**<br>**Total**<br>**£**<br>**£**<br>**56,904**<br>78,976<br>**27,101**<br>37,467<br>**217**<br>22<br>**9,815**<br>9,174<br>**94,037**<br>**125,639**<br>90,787<br>109,691<br>**-**<br>-<br>**90,787**<br>**109,691**<br>**3,250**<br>**15,948**<br>**-**<br>**-**<br>**3,250**<br>**15,948**<br>**731,824**<br>**715,876**<br>**735,074**<br>**731,824**||
|||||**125,639**|
|||||109,691<br>-|
|||||**109,691**|
|||||**15,948**<br>**-**|
|||||**15,948**<br>**715,876**|
|||||**731,824**|



Independently reviewed 

3 



## **PARISH OF BLURTON AND DRESDEN (Churches of St Bartholomew and St Alban)** 

## **BALANCE SHEET** 

## **AS AT 31 DECEMBER 2022** 

|**Note**<br>**FIXED ASSETS**<br>Fixed Assets<br>5<br>**CURRENT ASSETS**<br>Stock<br>Debtors<br>Trade Debtors<br>Tax Recoverable<br>Prepayments<br>Other<br>Short Term Deposits<br>Cash at Bank<br>Cash In Hand<br>**CURRENT LIABILITIES**<br>(falling due within one year)<br>6<br>**NET CURRENT ASSETS**<br>**NET ASSETS**<br>**Represented by:**<br>**FUNDS**<br>Unrestricted Funds<br>Restricted Funds<br>Approved by the Parochial Church Council on|**£**<br>**£**<br>**£**<br>**£**<br>**660,605**<br>661,205<br>**30**<br>336<br>1,113<br>**14,289**<br>10,294<br>**1,154**<br>1,741<br>**1,035**<br>922<br>**17,125**<br>16,917<br>**57,966**<br>53,840<br>**139**<br>1,370<br>-<br>**91,738**<br>86,533<br>**17,269**<br>15,914<br>**74,469**<br>70,619<br>**735,074**<br>**731,824**<br>**41,235**<br>49,687<br>**693,839**<br>682,137<br>**-**<br>**735,074**<br>731,824<br>and signed on its behalf by:<br>**2022**<br>**2021**|**£**<br>**£**<br>**£**<br>**£**<br>**660,605**<br>661,205<br>**30**<br>336<br>1,113<br>**14,289**<br>10,294<br>**1,154**<br>1,741<br>**1,035**<br>922<br>**17,125**<br>16,917<br>**57,966**<br>53,840<br>**139**<br>1,370<br>-<br>**91,738**<br>86,533<br>**17,269**<br>15,914<br>**74,469**<br>70,619<br>**735,074**<br>**731,824**<br>**41,235**<br>49,687<br>**693,839**<br>682,137<br>**-**<br>**735,074**<br>731,824<br>and signed on its behalf by:<br>**2022**<br>**2021**|
|---|---|---|
|||**731,824**|
|||49,687<br>682,137|
|||731,824|
||||



## PCC Chairman 

The attached notes form part of these financial statements. 

Independently reviewed 

4 



## **PARISH OF BLURTON AND DRESDEN (Churches of St Bartholomew and St Alban)** 

## **Notes to the Financial Statements For The Year Ended 31 December 2022** 

## **Accounting Policies** 

The PCC is a public benefit entity within the meaning of FRS 102. The financial statements have been prepared under the Charities Act 2011 and in accordance with the Church Accounting Regulations 2006 governing the individual accounts of PCCs, and with the Regulations' "true and fair view" provisions. They have also been prepared in accordance with the Charities SORP (FRS 102). 

The financial statements have been prepared under the historical cost convention with items recognised at cost or transaction value unless otherwise stated in the relevant notes to these accounts. 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. 

## **Cashflow Statement** 

The Charity has taken advantage of the exemption in FRS102 from the requirement to produce a Cash flow statement on the grounds that the income does not exceed £500,000. 

## **Going Concern** 

There are no material uncertainties related to events or conditions that cast significant doubt on the charity's ability to continue as a going concern 

## **Accounting Estimates and Prior Year Errors** 

No changes to accounting estimates have occurred in the reporting period. No material prior year errors have been identified in the reporting period. 

## **Descripton of Funds** 

**Unrestricted funds** are income funds of the PCC that are available for spending on the general purposes of the PCC, including amounts designated by the PCC for fixed assets for its own use or for spending on a future project and which are therefore not included in its "free reserves" as disclosed in the trustees' annual report. 

**Restricted funds** comprise of two elements :- 

a) income from trusts or endowments which may be expended only on those restricted objects provided in the terms of the trust or bequest 

b) donations or grants received for a 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. The PCC does not usually invest separately for each fund. Where there is no separate investment, interest is apportioned to individual funds on an average balance basis. 

**Endowment funds** are restricted funds that must be retained as trust capital either permanently or subject to a discretionary power to spend capital as income, and where the use of any income or other benefit derived from the capital may be restricted or unrestricted. Full details of all their restrictions are shown in the notes to the accounts. 

5 



## **PARISH OF BLURTON AND DRESDEN (Churches of St Bartholomew and St Alban)** 

## **Notes to the Financial Statements For The Year Ended 31 December 2022** 

## **Accounting Policies continued** 

## **Income** 

Planned giving, collections and donations are recognised when received or when the PCC becomes entitled to the resource and the monetary value can be measured with sufficient reliability. Tax refunds are recognised when the incoming resource to which they relate is received. Grants and Legacies are accounted for when the PCC is legally entitled to the amounts due and the monetary value can be measured with sufficient reliability. Dividends are accounted for when receivable, interest is accrued. All other income is recognised when it is receivable. All incoming resources are accounted for gross. 

## **Expenditure** 

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. Amounts received specifically for mission are dealt with as restricted funds. All other expenditure is generally recognised when it is incurred and is accounted for gross. 

## **Governance and Support Costs** 

Support costs should be allocated between governance costs and other support.  Governance costs comprise all costs involving public accountability of the PCC and its compliance with regulation and good practice. 

Support costs include central functions and have been allocated to activity cost categories on a basis consistent with the use of resources eg by allocating staff costs by time spent and other costs by their usage. 

## **Fixed Assets** 

Consecrated and benefice property is not included from the accounts by s.10(2)(a)&(C) of the Charities Act 2011. 

Moveable church furnishings held by the Vicar and Churchwardens on special trust for the PCC and which require a faculty for disposal are inalienable property, listed in the Church’s inventory, which can be inspected (at any reasonable time). For anything acquired prior to 2000 there is insufficient cost information available and therefore such assets are not valued in the financial statements. 

No depreciation is provided on buildings as the currently estimated residual value of the properties is not less than their carrying value and the remianing useful life of these assets exceeds 50 years, so that any depreciation charges would be immaterial. 

Other tangible fixed assets are valued at cost. The depreciation rates and methods used are disclosed in note5. 

## **Investments** 

Investments in quoted shares, traded bonds and similar investments are valued initially at cost and subsequently at market value at the year end. Investments held for re-sale are treated as current asset investments. 

## **Debtors** 

Debtors are measured on initial recognition at settlement amoutn. Subsequently they are measured at cash expected to be received. 

## **Creditors and Accruals** 

Creditors are measured at settlement amounts less any trade discounts. Accruals are measured on best estimate of the amount required to settle the obligation at the reporting date. 

6 



## **PARISH OF BLURTON AND DRESDEN (Churches of St Bartholomew and St Alban)** 

## **Notes to the Financial Statements For The Year Ended 31 December 2022** 

|**INCOME AND ENDOWMENTS**<br>**2**<br>**Donations and Legacies**<br>**Voluntary Income**<br>Tax efficient planned giving<br>**2a**<br>Other planned giving<br>Collections at services<br>All other giving and voluntary receipts<br>including special appeals<br>Gift Aid Recoverable<br>Grants<br>**Charitable Activities**<br>**Activities for Generating Funds**<br>**2b**<br>Lettings<br>Pastoral services<br>Community Cafe Income<br>Sale of Assets<br>Furlough scheme<br>**Income from Investments**<br>**2c**<br>Bank Interest<br>**Income from church activities**<br>**2d**<br>Statutory fees (retained by PCC)<br>Fundraising activities|**Unrestricted**<br>**Funds**<br>**£**<br>15,767<br>7,227<br>2,481<br>6,018<br>3,995<br>**35,488**<br>24,639<br>-<br>2,432<br>30<br>-<br>**27,101**<br>217<br>**217**<br>8,431<br>1,384<br>**9,815**|**Restricted**<br>**Funds**<br>**£**<br>-<br>-<br>-<br>10,780<br>-<br>10,636<br>**21,416**<br>-<br>-<br>-<br>-<br>-<br>**-**<br>-<br>**-**<br>-<br>-<br>**-**|**Total Funds**<br>**2022**<br>**£**<br>**15,767**<br>**7,227**<br>**2,481**<br>**16,798**<br>**3,995**<br>**10,636**<br>**56,904**<br>**24,639**<br>**-**<br>**2,432**<br>**30**<br>**-**<br>**27,101**<br>**217**<br>**217**<br>**8,431**<br>**1,384**<br>**9,815**|**Total**<br>**Funds**<br>**2021**<br>**£**<br>16,590<br>9,912<br>2,114<br>12,354<br>8,112<br>29,894|
|---|---|---|---|---|
|||||**78,976**|
|||||16,214<br>2,400<br>9,958<br>-<br>8,895|
|||||**37,467**|
|||||22|
|||||**22**|
|||||7,518<br>1,656|
|||||**9,174**|



Independently reviewed 

7 



## **PARISH OF BLURTON AND DRESDEN (Churches of St Bartholomew and St Alban)** 

## **Notes to the Financial Statements For The Year Ended 31 December 2022** 

|**EXPENDITURE**<br>**3**<br>**Raising Funds**<br>**3a**<br>**Cost of generating income**<br>**Charitable Activities**<br>**3b**<br>**Church Activities**<br>Mission giving and donations<br>Diocesan Parish share<br>Salaries/Wages<br>Salaries/Wages - St Albans<br>Redundancy<br>Clergy and staff expenses<br>Volunteer expenses<br>**Church Expenses**<br>Church running expenses - St Bartholomew's<br>St Alban's<br>Church Expenses<br>Church utility bills - St Bartholomew's<br>St Alban's<br>Building and electrical repairs -St Albans<br>Equipment<br>Cost of trading<br>Activity Costs<br>Office Expenses  St Barts<br>St Albans<br>Telephone<br>Travelling<br>I T Costs<br>Audio/Visual<br>Publicity<br>Donations, gifts and parties<br>Professional fees<br>Miscellaneous<br>Depreciation<br>**Major Capital Expenditure**<br>Oven St Albans|**Unrestricted**<br>**Funds**<br>**£**<br>-<br>-<br>2,311<br>32,481<br>-<br>11,256<br>1,959<br>940<br>2,445<br>6,762<br>864<br>1,920<br>13,938<br>1,076<br>1,555<br>-<br>134<br>974<br>851<br>44<br>326<br>210<br>350<br>78<br>600<br>-<br>**81,074**|**Restricted**<br>**Funds**<br>**£**<br>-<br>-<br>-<br>-<br>-<br>6,401<br>-<br>1,772<br>-<br>740<br>800<br>-<br>**9,713**|**Total Funds**<br>**2022**<br>**£**<br>-<br>-<br>2,311<br>32,481<br>-<br>17,657<br>1,959<br>940<br>-<br>4,217<br>6,762<br>864<br>1,920<br>13,938<br>-<br>1,816<br>1,555<br>800<br>134<br>974<br>851<br>-<br>44<br>326<br>-<br>210<br>350<br>78<br>600<br>-<br>**90,787**|**Total Funds**<br>**2021**<br>**£**<br>-|
|---|---|---|---|---|
|||||-|
|||||2,768<br>25,892<br>2,521<br>32,817<br>2,907<br>1,044<br>-<br>6,270<br>4,888<br>296<br>1,288<br>5,496<br>4,091<br>5,464<br>8,791<br>-<br>28<br>80<br>853<br>-<br>121<br>282<br>-<br>100<br>400<br>209<br>3,085<br>-|
|||||**109,691**|



Independently reviewed 

8 



## **PARISH OF BLURTON AND DRESDEN** 

## **(Churches of St Bartholomew and St Alban)** 

## **Notes to the Financial Statements For The Year Ended 31 December 2022** 

|**4a **|**Staff Costs**||**2022**|**2021**||
|---|---|---|---|---|---|
|||Salaries|£19,616|£35,338|ok|
|||Average number of emloyees|4|5|ok|



During the year the PCC employed  a cleaner, centre manager, chef and activities coordinator. 

## **4b PCC Costs** 

Mrs V Mountford, a member of the PCC, received a salary of  £4,863  (2021: £9,047). Mr S Kus a member of the PCC received a salary of £1,184 (2021 £8,863) Mrs E Pearce, a member of the PCC received a salary of £3,461 (2020 £16,773) 

## **5a Fixed Assets** 

|**At Cost or Valuation**<br>At 1 January 2022<br>Additions<br>At 31 December 2022<br>**Depreciation**<br>At 1 January 2022<br>Depreciation for the Year<br>At 31 December 2022<br>**Net Book Value**<br>31 December 2022<br>31 December 2021|**Development**<br>**Community**<br>**Community**<br>**Furniture,**<br>**of St Alban's**<br>**Centre**<br>**Kitchen**<br>**Centre**<br>**Fittings and**<br>**Property**<br>**Assets**<br>**Equipment**<br>**Assets**<br>**Equipment**<br>**Total**<br>**Restricted**<br>**Restricted**<br>**Restricted**<br>**Unrestricted Unrestricted**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**<br>658,829<br>9,943<br>25,001<br>6,009<br>17,529<br>717,311<br>-<br>-|
|---|---|
||**658,829**<br>**9,943**<br>**25,001**<br>**6,009**<br>**17,529**<br>717,311|
||-<br>9,943<br>25,001<br>3,633<br>17,529<br>56,106<br>-<br>-<br>-<br>600<br>-<br>600|
||**-**<br>**9,943**<br>**25,001**<br>**4,233**<br>**17,529**<br>56,706|
|||
||**658,829**<br>**-**<br>**-**<br>**1,776**<br>**-**<br>660,605|
|||
||658,829<br>-<br>-<br>2,376<br>-<br>661,205|



9 

Independently reviewed 



## **PARISH OF BLURTON AND DRESDEN (Churches of St Bartholomew and St Alban)** 

## **Notes to the Financial Statements For The Year Ended 31 December 2022** 

|**6 Liabilities**<br>**Amounts falling due in one year**<br>_All unrestricted_<br>Accruals<br>Taxation and Social Security<br>Creditors|**2022**<br>**2021**<br>**£**<br>**£**<br>2,929<br>1,698<br>62<br>148<br>14,278<br>14,068|
|---|---|
||17,269<br>15,914|



## **7 Analysis of Net Asset by Fund** 

|**Unrestricted Funds**<br>General Fund<br>**Restricted Funds**<br>Building<br>St Alban's Development:<br>Coalfields<br>The BIG Lottery<br>Co-op<br>Church Urban<br>Staffordshire Environmental Trust<br>St Modwen Trust<br>S-O-T City Council<br>St Alban's development fund general<br>Grant - Lichfield Diocese<br>Graveyard<br>Children's Work<br>Youth Work<br>Social Survey<br>The National Lottery - Activity Coordinator<br>Big Lottery - Covid 19 Family & Community<br>Big lottery - Covid 19 Recovery<br>**TOTAL**|**Fixed**<br>**Deposits**<br>**Total**<br>**Assets**<br>**Stocks**<br>**Debtors**<br>**& Bank**<br>**Creditors**<br>**Funds**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**<br>**£**<br>10,219<br>30<br>16,478<br>43,479<br>17,269)<br>(<br>52,937|
|---|---|
||10,219<br>30<br>16,478<br>43,479<br>17,269 )<br>(<br>52,937|
||-<br>-<br>-<br>4,637<br>-<br>4,637<br>95,200<br>-<br>-<br>-<br>-<br>95,200<br>433,000<br>-<br>-<br>-<br>-<br>433,000<br>30,000<br>-<br>-<br>-<br>-<br>30,000<br>10,000<br>-<br>-<br>-<br>-<br>10,000<br>29,973<br>-<br>-<br>-<br>-<br>29,973<br>25,000<br>-<br>-<br>-<br>-<br>25,000<br>25,000<br>-<br>-<br>-<br>-<br>25,000<br>2,213<br>-<br>-<br>-<br>-<br>2,213<br>-<br>-<br>116<br>-<br>116<br>-<br>-<br>-<br>2,333<br>-<br>2,333<br>-<br>-<br>-<br>380<br>-<br>380<br>-<br>-<br>-<br>3,457<br>-<br>3,457<br>-<br>-<br>-<br>25<br>-<br>25<br>-<br>-<br>-<br>14,408<br>-<br>14,408<br>-<br>-<br>-<br>3,843<br>-<br>3,843<br>-<br>-<br>-<br>2,552<br>-<br>2,552|
||650,386<br>-<br>-<br>31,751<br>-<br>682,137|
|||
||**660,605**<br>**30**<br>**16,478**<br>**75,230**<br>**17,269)**<br>**(**<br>**735,074**|



10 

Independently reviewed 



## **PARISH OF BLURTON AND DRESDEN (Churches of St Bartholomew and St Alban)** 

**Notes to the Financial Statements For The Year Ended 31 December 2022** 

## **8 Movement in Funds** 

## **Unrestricted Funds** 

|General Fund<br>St Alban's Community Centre<br>**Restricted Funds**<br>Building<br>St Alban's Development:<br>Coalfields<br>The BIG Lottery<br>Co-op<br>Church Urban<br>Staffordshire Environmental Trust<br>St Modwen Trust<br>S-O-T City Council<br>St Alban's development fund<br>Grant - Lichfield Diocese<br>Graveyard<br>Children's Work<br>Youth Work<br>Social Survey<br>The Baily Thomas Charitable Fund<br>The National Lottery - Activity Coordinator<br>Big Lottery - Covid 19 Family & Community<br>S-O-T Council - Gentle exercise<br>Big lottery - Covid 19 Recovery<br>Electrical Repairs<br>A V System<br>Microphone<br>Toy Appeal<br>LDBF Gran towards  Cost of Energy<br>Jubilee Celebrations<br>Warm Space grant<br>**TOTAL**|**At 1st**<br>**January**<br>**£**<br>32,718<br>16,969<br>49,687<br>4,637<br>95,200<br>433,000<br>30,000<br>10,000<br>29,973<br>25,000<br>25,000<br>2,213<br>116<br>2,333<br>380<br>3,457<br>25<br>-<br>14,408<br>3,843<br>-<br>2,552<br>-<br>-<br>682,137<br>**731,824**|**Incoming**<br>**Resources**<br>**£**<br>40,956<br>31,666<br>72,622<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>7,496<br>-<br>-<br>-<br>400<br>8,000<br>400<br>730<br>1,250<br>800<br>2,000<br>21,076<br>**93,698**|**Resources**<br>**Expended**<br>**£**<br>43,915)<br>(<br>37,159 )<br>(<br>81,074 )<br>(<br>1,372 )<br>(<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>6,402 )<br>(<br>-<br>-<br>-<br>400 )<br>(<br>-<br>400 )<br>(<br>-<br>-<br>800 )<br>(<br>9,374 )<br>(<br>**90,448 )**<br>**(**|**Transfer**<br>-<br>-|**At 31st**<br>**December**<br>**£**<br>29,759<br>11,476|
|---|---|---|---|---|---|
|||||-|41,235|
|||||-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>**-**|3,265<br>-<br>95,200<br>433,000<br>30,000<br>10,000<br>29,973<br>25,000<br>25,000<br>2,213<br>116<br>2,333<br>380<br>3,457<br>25<br>-<br>15,502<br>3,843<br>-<br>2,552<br>-<br>8,000<br>-<br>730<br>1,250<br>-<br>2,000|
||||||693,839|
|||||||
||||||**735,074**|



11 

Independently reviewed 



**PARISH OF BLURTON AND DRESDEN (Churches of St Bartholomew and St Alban)** 

## **FINANCIAL STATEMENTS YEAR ENDED 31 DECEMBER 2022** 

|**STATEMENT OF FINANCIAL ACTIVITIES**<br>**Note**<br>**INCOMING RESOURCES**<br>**INCOME AND ENDOWMENTS**<br>Donations and Legacies<br>2a<br>Activities for generating funds<br>2b<br>Income from investments<br>2c<br>Church Activities<br>2d<br>**TOTAL**<br>**RESOURCES EXPENDED**<br>Church Activities<br>3a<br>Raising Funds<br>3b<br>**NET INCOMING RESOURCES**<br>**TRANSFERS BETWEEN FUNDS**<br>**NET MOVEMENT IN FUNDS**<br>**Total funds brought forward**<br>**Total funds carried forward**|**Unrestricted**<br>**Funds**<br>**£**<br>49,082<br>37,467<br>22<br>9,174<br>**95,745**<br>72,688<br>-<br>**72,688**<br>**23,057**<br>**23,057**<br>26,630<br>**49,687**|**Restricted**<br>**Funds**<br>**£**<br>29,894<br>-<br>-<br>-<br>**29,894**<br>37,003<br>-<br>**37,003**<br>**7,109)**<br>**(**<br>**7,109)**<br>**(**<br>689,246<br>**682,137**|**TOTAL FUNDS**<br>**Total**<br>**2020**<br>**2021**<br>**£**<br>**£**<br>**78,976**<br>98,379<br>**37,467**<br>20,808<br>**22**<br>45<br>**9,174**<br>3,621<br>**125,639**<br>**122,853**<br>109,691<br>119,695<br>**-**<br>-<br>**109,691**<br>**119,695**<br>**15,948**<br>**3,158**<br>**-**<br>**-**<br>**15,948**<br>**3,158**<br>**715,876**<br>**712,718**<br>**731,824**<br>**715,876**|**TOTAL FUNDS**<br>**Total**<br>**2020**<br>**2021**<br>**£**<br>**£**<br>**78,976**<br>98,379<br>**37,467**<br>20,808<br>**22**<br>45<br>**9,174**<br>3,621<br>**125,639**<br>**122,853**<br>109,691<br>119,695<br>**-**<br>-<br>**109,691**<br>**119,695**<br>**15,948**<br>**3,158**<br>**-**<br>**-**<br>**15,948**<br>**3,158**<br>**715,876**<br>**712,718**<br>**731,824**<br>**715,876**|
|---|---|---|---|---|
|||||**122,853**|
|||||119,695<br>-|
|||||**119,695**|
|||||**3,158**<br>**-**|
|||||**3,158**<br>**712,718**|
|||||**715,876**|



Independently reviewed 



## **BLURTON & DRESDEN PAROCHIAL CHURCH COUNCIL DRAFT ACCOUNTS FOR THE YEAR ENDED 31st DECEMBER 2022** 

|**INCOME**<br>From Donors<br>Planned:<br>Gift Aid<br>Tax received on Gift Aid<br>Other<br>Collections Holy Communion & Evensong<br>Donations including gift aid donations<br>**Sub Total**<br>Fees<br>Hire of buildings and car park<br>Investment Interest<br>Pastoral Services<br>Fund raising<br>Grant<br>Collections: Baptisms, Weddings, Funerals<br>Surplus from St Albans<br>**TOTAL INCOME**<br>**EXPENDITURE**<br>Parish Share<br>Grants<br>Clergy Expenses<br>Staff<br>Redundancy<br>Repairs and equipment<br>Running costs - St Barts<br>Running costs - Dresden<br>Recharge overheads -St Albans<br>Co-ordination Groups<br>Office costs<br>Cost of worship<br>Miscellaneous<br>Accountancy Fees<br>Deficit from St Albans<br>**TOTAL EXPENDITURE**<br>**SURPLUS/(DEFICIT)**<br>**RESERVES BROUGHT FORWARD**<br>**UNRESTRICTED RESERVES C/FWD**|**Unrestricted Restricted**<br>**Total**<br>**£**<br>**£**<br>**£**<br>**15,767**<br>**-**<br>**15,767**<br>**3,995**<br>**-**<br>**3,995**<br>**7,227**<br>**-**<br>**7,227**<br>**2,481**<br>**-**<br>**2,481**<br>**3,234**<br>**9,530**<br>**12,764**|**ACTUAL**<br>**2021**<br>**£**<br>16,590<br>8,112<br>9,912<br>2,114<br>9,852|
|---|---|---|
||**32,704**<br>**9,530**<br>**42,234**<br>**8,431**<br>**-**<br>**8,431**<br>**775**<br>**-**<br>**775**<br>**217**<br>**-**<br>**217**<br>**-**<br>**-**<br>**-**<br>**1,684**<br>**-**<br>**1,684**<br>**-**<br>**1,250**<br>**1,250**<br>**2,285**<br>**-**<br>**2,285**<br>**-**<br>**3,095**<br>**3,095**|46,580<br>7,518<br>250<br>22<br>2,400<br>1,656<br>3,613<br>803<br>3,944|
||**46,096**<br>**13,875**<br>**59,971**<br>**32,481**<br>**-**<br>**32,481**<br>**2,311**<br>**-**<br>**2,311**<br>**940**<br>**-**<br>**940**<br>**-**<br>**-**<br>**-**<br>**1,959**<br>**1,959**<br>**961**<br>**2,172**<br>**3,133**<br>**3,821**<br>**-**<br>**3,821**<br>**-**<br>**-**<br>**-**<br>**4,500**<br>**-**<br>**4,500**<br>**298**<br>**-**<br>**298**<br>**406**<br>**-**<br>**406**<br>**567**<br>**-**<br>**567**<br>**216**<br>**-**<br>**216**<br>**300**<br>**-**<br>**300**<br>**5,493**<br>**-**<br>**5,493**|**66,786**<br>25,892<br>2,768<br>1,044<br>2,521<br>2,907<br>5,641<br>3,175<br>362<br>4,500<br>296<br>431<br>726<br>225<br>350<br>-|
||**54,253**<br>**2,172**<br>**56,425**|50,838|
||**8,157)**<br>**(**<br>**11,703**<br>**3,546**<br>**49,687**<br>**682,137**<br>**731,824**|**15,948**<br>715,876|
||**41,530**<br>**693,840**<br>**735,370**|**731,824**|





Independènt 8xamlnees rnport to the members of the PCC of Blurton and
Dresden
I report on the accounts for the year ended 31" December 2022 ￿lch are set out on
pages 1 to 9.
Respectlvo respon8ibillties of the Trustees and Independent Examiner
The chanty's trustees consider that an audit is nol required for this year under
Section 144(2) of the Charities Act 2011 (the 2011 Act) and that an independent
examination is needed.
It is my responsibilty to
examine the accounts under section 145 of the 2011 Act:
follow the procedures laid down in the General Directions given by the Charity
Commissioners section 145(5)(b) of the 2011 Act,. and
stst8 wh8th8r particular matters have come to my attention.
Basi8 of Independent Examinorf8 Statement
My examination was carried out in accordance wth the General Directions given by
the Charity Commission. An examination includes a review of the accounting records
kept by the charity and a comparison of the accounts presented wrth those records.
It also includes consideration of any unusual items or disdosures in the accounts,
and seeking explanations from the management LX)mmittee conc8ming any such
matters. The procedures undertaken do not provide all the evidence that would be
required in a full audit, and consequently I do not express an audit opinion on the
accounts.
Independent Examlnerfs Ststem•nt
In CA)nnection with my examination, no matters have come to my attention..
1. which give me reasonable cause to believe that in any material respect the
requirements:
. to keep accounting records in accordance with s.130 of the 2011 Act,.
and
. to p￿pare accounts ￿ttich accord with these accounting records
have not b￿n 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.
Claire Slater FCCA
17 March 2023
Evesham Way, Weston Pa￿. st0k￿n-Trent. Staffs.. ST3 5TP