OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2025-12-31-accounts

The Parochial Church Council of the Ecclesiastical Parish of Calne & Blackland Calne, Wiltshire The Parish of Calne and Blackland part of the Marden Vale Team Ministry Report and Accounts Year Ended 31 December 2025 Re& Charlty No. 1132032 Team Rertor: Revd. Caspar Bush Prlnclpal Bank: Santander Bank PIC Customer Servlce Centre Bootle Merseyslde L30 4GB Jessl¢a Pillow Chartered accountant (ICAEW) The Dutch Bam. Bremhlll Grove Farm, East Tytherton, Chlppenham Wiltshire SN15 4LX Locatlon: The Parfsh comprises of 3 Churches Part of the Marden Vale Beneflce. St Mary the Vlrzln Church Street Calne SNII OHU Holy Trfnlty Quemerford Calne 5NII 8UQ St Peter Blackjand Calne SNII 8PU

Parlsh Mlsslon Statement This PCC olms to promote, nurture. and encour(Jge the growth of Gods kingdom in Colne ond in the wider world by- Actively demonstrating our Chrlstlan belief. Nurturing spiritual growth through bible stuity. prayer and worship. Fostering pastoral care thus enabling effertive Christian mission. supporting the development of shared ministry. Collaborating in community buildin8 events in the town to demonstrate our commitment to community. It is the oim of eoth of us to.. Lfve In Chrlst thot we might be more fvlly the Body of Christ. Grow In Chrlst - that we may receive the grfts and fruits of the Spirit. Share Chrlst that we may make Jesus known in the world. To be an Inclusive churth servin8 the whole community of Calne and 8kickland. To establish welcoming and h05Pitable communities of worship and prayer so that we may live and share the gospel together. Conlents: Page: Trustees Annual Report Mission Statement & Administrative Inforniat￿n Trustees Chairman's Report, Team Rector. Revd. Caspar Bush Governance and Financial Review Independent Examiners Report Statement of Financial ArtNitie5 Balance Sheet Notes to Accounts (analysis of income & expenditure} 1-12 34 9-12

Trustees Annual Report (Parochial Churth Counal) year ending 31 . December 2025. The Parochlal Churth Council of the Ecclesiastical Parish of Calne Blackland is a re8lstered tharity No. 1132032. Alm and Purposes Calne and Blackland Parochial Church Coundl IPCCI has the responslblltty of c(wpeTating wth the aÈr8y Team in promoting within the ecclesiastical parlsh las part of the Marden Vale Team 8eneficel. the whole mission of the Church. pastoral: evangelistic, social and ecumenical. Our services and worship put faith into Practice. Public Benefft Statem•nt: Objectlves and Artl¥ltles The PCC 15 committed to enablln8 as many people as p0$5ible to worship within the 3 churches of the parish: St Mary the Virgln, Holy Trlnlty and 5t Peter, Blackland and to become part of the parish community. The PCC malntalns an overview of worship throughout the parlsh and offers suggestlon5 as to how more people mlght becorne more involved. Our service5 and worship put faith into practice throu8h prayer and scrfpture, mu51¢ and Sacrament. When plannln8 our activities for the year, the Clergyteam and PCC have considered the Commlsslon's guidance on public benefit and the speclfic 8uidance on charlt1è5 for the advancement of religion. We try to enable ordinary people to Ilve out theor lalth a5 part of our parlsh community as we seek to fulfil our vision as a PCC as follow5.. To be an Inclusive church serving the whole communtty of Calne and Blackland and contributlng to members of the Marden Vale team mlnlstry. To establlsh wel¢omln8 and hospltable communities of worship and prayer so that we may Ilve and share the 8ospel tO8ether. To Work acTOSS all age ranges from blrth to old age, celebratln8 each stage and alwoy5 5eekin8 to share the love of God. To commurbicate the Christian 8ospel In dlfferent way5 across the parlsh and to grow In fatth and number. To put the schools al the centre of the church's mlsslon iothe ¢ommunlty. To facllitate thls work, it is important that we maintain the fabrtc of the churches of the parish and Church House whlch acts as a'Parlsh Centre, for meetin8s et Admlntstratlve Infovmatl(m. The PCC employs lor 12 hours a week Ann Stlff as Benefice adfflinbtrator. The PCC has its own honorary secretary and honorary treasurer to transact Sts buslness. Volunteers and parlsh staff. We would like to thank all volunteers who have supported our C￿rgY team and Church Famity enablln8 us to malntaln our ￿gUlar worshlp. Strurture, governance and management. The rnethod of appolntment of PCC members is Set out in the Church Rèpresentation Rules. As part of the Marden Vale 8enefice Calne and Blackland PCC consists of the Team ReLtor and any Team Vlcars. churchwarden5, and members elected by those members of the congregation who are on the electoral roll of the parish. All those who attend our services/members of the different con8re8ations are encouraged to register on the Electoral Roll aod stand for election to the PCC. There are also 3 membèrs of the Deanery Synod who are automatlcally included as members of thè PCC. PCC member5 as trustees are responsible for rnakine decisions on all matter5 of general concern and importance to the parish including deciding on how the funds of the PCC are to be spent. The PCC meets approximately 6 times a year and each meeting is pieceded bv meeting ofthe Stsndin8 Committee whlch involves the clergy, churchwardens and other church Offi￿r5 and PCC representatNes.

Trustees and Parothlal Church Members 202512026 Chairman: Revd. Caspar Bush Team Rector Marden Vale Benefice Ex OtTicio: Revd. Sarah Errington Jonathan Billin85 Steven Keighlev Lucy Hemmin85 Revd. Carly Taylor Carollne Williamson Phil Bond Steven Colbv Team Vicar- Marden Vale 8enefice Church Warden-st Ma￿5/HO￿ Trinity Church Warden-st ma￿S/HolY Trin Church Warden-st. Peterfs Training Curate- Marden Vale Benefice Church Warden-St. Peterfs Church Warden- Hoty Tiinlty Llcensed Lay Minister laFso on Deanery Synod) Deanery Synod: Stan Annlss Mary Pllcher-clayton Graham Spencer Term . 2023-2026 Deputy Church Warden 2023-2026 2023-2026 PCC Hon. Treasurer Elected members: Rlchard Aldhous Carolyn Burleson-webb Jenny Colbv Rose Cooper Alex Grenfell Kathryn Mlller Jane Rld8well Ja¢k Robin50n Eddie Sim5 Kevln Wells Delrdre Aldhous Terni: 2025-2028 2025-2028 2024-2027 2024-2027 2024-2027 2025-2028 2025-2028 2024-2027 2024-2027 2024-2027 2025-2028 Oeceased 17.01.26 The temi ofoffltt as a PCC membercommerKes annualhf at the APCM. Trustee {PCC Members) Report for the year endlng 31 st December 2026. During 2025 10 8aptlsms, 8 Weddin85, 15 Funeral Se￿Ce In Church, 8 at Crematorium and 15 Internients of ashes were held In the parish. Easter attendance 132. Easter comFnunicants 84. Christmas 4ttendan¢e 332, Christmas ¢offlmunicants 126 October average Sunday attendance 70 adults. The number of people on the electoral roll 1$ 175. Rector's Report- Year ended 31st De￿mber 2025 2025 has been a year wf(h a lot going onl Flrsl, it's worth saying that the faithful witness of our pattern of &Jnday 5eNces ha5 continued much as the prewous year, at St Peter's, and Holy Trlnoty. and St Marfs. Hoty Trintty Lvntinue5 to host school Servi￿$. and a number of weddings and funerals. It was very gratifyinB to see both HolyTrin6ty and 5t Peter'5 attrart unexpectedly large numbers of people at their carol services.

A notable featilre of 2025 was the start of the ordalned ministry of ftevd Carly Taylor, our training curate. She was ordained deacon in Salisbury Cathedral in June, and a grdttfyin8 number of parishioner5 came to support her at thls servlce. She has thrown hetself the life of this parish. and the other parishes of the benefice, and shown real initiative in setting up a new monthly bereavement café at St Marfs. tt's a ssgnfficant thing for the whole benef5ce that we can be regarded as a training parish in this way. Carly has moved here from sussex along Wrth husband and teena8e thildren. We were dellghted to appoint Jemima Palfreyman as St Marfs Director of Muslc. also In June. She is well known in the Calne musical scene already, and was already a person who Worship￿ at St Mary's before her appointment. As well a5 leadln8 the adult cholr, in September she led the formin8 of a new junior choir called Young Volces. who rehearse weekly, and made thelr publlc debut during the harvest service, followed by WdriOUS Christmas semtes. It'5 been a real joy to see these young peoplejoin the rich tradltlon of church muslc. Also in lune lit was a busy monthll on the day of the Calne Camlval the PCC launched the Project 2026 Improvement and repair appeal for St Mary's Church- with a tar8et to raise £650.C*JO for toilets, improved kitchen ts¢ililie5, newlv accessible entrance wlth glass lobby, performance dais. mo¥ed font, roof repairs and solar panels, and other Improvements, and the appolntment of a communlty enga8ement officer. By the end of the year, con8re8atioTr members had ralsed a magnlflcent £95,((Q. ￿50 the PCC had approached the diocese to release up to a further £222,c￿ of a historic endowment fund, whose purpose is becoming obsolete. The grani bld writing process comes next. and an appeal to the wlder town-tO8ether with a programrne of fundralsin8 events. Pardchutin8 teddy bears off the church tower also made a very welcome return on Camlwdl Day. In December onother notsble landmark was achleved with the detision to leave St Marfs thurch unlocked evèry day, from about 9am to about 4pm. Thi5 has been very muth welcomed by many members of the wlder communtty. We agaln collaborated wfth the town coun¢ll In or8anisin8 a Christmas Tree Festival; thi5 time with musical accompanlment for much of the time the church was open. The usual round of school servl¢es was held thmughout the year, wlth the welcome addltion of 3 8roup from Sprinsftelds Academy for a Chrlstma$ Service. Durlng the week In term times varfous communriy-faung groups meet In Chur¢h House. and various 81ble study groups have been held here and In people's homes. A cause of notable thanks and prdise to God is that our finan¢ial giving ha5 impruled In the parlsh. meanln8 that for the rst tlme In many years thè parish 8a¥e about 85% of our Parish Share in 202S. It would be wonderful to get to IC(l% In 20261 As ever, huge thank$ 80 to the larye numbLY of churth rnernbers who work so hard to facilrtate the worshipping and communlty Ilfe of all our churchès. And particular thanks to all who serve as church officers for all thelr vltal. and often unseen, work. R•v Caspar Bush Statement of PCC Members. Responslbllftles The law requires PCC members to prepare financial statements for each financial year which give a true and fair view ol the Parochial Church Councll of Calne and Blackland's financial activities durin8 the year and of its financial po51tion at the end of the year. In preparing financial statements. Members are required to.. 1. Select suitable accounting policie5 and apply them consistent￿. 2. Make judgements and estlmates that are reasonable and prudent. 3. State whether applicable accounting standards and statements of recommended practices have been followed, Subject to anv departure5 disclosed and Èxplained in the financial statements. 4. Prepare the flnancial statements on a going concern basis unless it is inappropriate to presume that the Parochial Church Councll of

Calne and Blackland will continue in operation. The members are rèsponslble for keeping accountlng records. for safe8uardin8 the assets of the organisation and for taking reasonable steps for the prevention and detectlon of fraud and other irregularities should they exist. Reserves Pollcy The PCC currently has a reserves policy of £20,000 Unrestricted. funds are held in Endowment. Restricted and Unrestrlcted Fund5, Unrestricted being split between Designated and the General Fund. The Gèneral FLbnd has only sufficient funds available for day to day needs and require5 donations and other generated income to maintain a balance. Designated fund5 are funds set aside for speclfic planned projects,. allocation can be changed to take account of a particular need. At the 31 December 2025 funds held were Unrestrlrted £27,259. Restrlrted £182,221, Endowment5 £362.673. Endowments are held by the Di¢xesan Board of Finantè from whom approval is fequired to acce55 any of the funds. The PCC receives interest on Endowmènt Investments. The PCC Is commltted to Sound flnanclal management. Actlvltles of the parlsh are refierted In the AccounL l. These accounts are produced on the Accruals A¢countln8 basis. 2. Receipts relatin8 to thlrd parties (Fees for weddlngs and funerals due to the Diocese etc.) are recorded as Agency Receipts and 05 such do not show 35 part of Income and Expenditure but show as a liabilfty. Related payments are processed In the same way. 3. The parlsh Is commltted to fulfilllng Its annual contrlbutlon to the Central Fund of the Diocese of Salisbury (the Falrer Share Assessment). Regular Committed giving (Stewardship) has a major Impact on our ability to pay our Share to thè Diocese. The requested Share for 2025 was £81,134, of which we were able to pay E70.000. Our best ever attempt at reaching the amount rèquested, for 2026 is £81.652. The regular planned commltted Glvlng 2025 amounted to £53.211. {2024 £52.2091 4. The Parlsh Givln8 Scheme Is an easy and costffertlve method of re8ular gl¥lng amounted to £17.778. easlng the work of admlnSstratlon. especlally wlth the clalming of Gift Aid from HMAC. 12024 14.0901 Please consldèr Jolnlng Parlsh Glvlng It Is slmple to setup and you will remain always In control of your glving. Contact the treasurer for informatlon 5. Grants recelved from thlrd partles, Llewel￿￿ Edward5 £11,100 Tower Prolert, Wlltshire Historlc Churches Trust £3,000 Tower roof Projèct, Fulmer Trust £3,300 Beneflce admlnlstration, LEBRE £4LXJ 8ell restoration, Aldhelm Mission Fund £5,000 formation of Youth Cholr, Friend5 of St. Peters £2,490 St. Peters Fabrk. 6.Fee5 retalned by the parlsh from weddlngs and funerals £14,564 IE12.570 20241 7. Loose plate collections at servlces amounted to £6.21612004 £6,4671 8. Church House lettings £1.3131£1,370 20231 9. Glft Ald recovered from HMRC £33,66712024 £11,733). 10. The Government Scheme to enable Listed Places of Worship to claim back the 20% VA.T levled by suppllers and contrartors for work carried out on Listed Churches enabled us to claim £3,1651£11,221 20241. 11. Donatlons towards St. Marfs reorderlng £81.455. 12. Church House costs £6,64012024 £5.ts)51 13. St. Mary'5 reordering PROJECT2026 donations 2025 £81,455. The PCC has been in discussion wÉth the Diocese requestlng the release of funds from Endowment Investment Assets with result that the Diocesan Board of Finante sale of Investment Assets resulted in £46,654 additional Current Asset. With the help of Mys Elizabeth Wallis Twst and Prorerty Re8istratlon Offi¢erthe PCC obtalned DBF cor¢sent for the release of £120K from the Trnity Churchyd Fidd TnJ5tatthis mornin<s meeting ofthe Finar¢¢e and flesources Comrnittee. These fund5 are to be ap￿led to the map?r reorder¢ng proiecl atSI Marfs thurth whKh il requiredthe PCC wdl call upon.

Independent Examinerfs Report R••pon•lb1lltl￿ and roport I rewt to the tsusts88 on my examina1￿ of the acmunts of for the year erKled 31112 12025 As thè charty's trust88s, you are reSP￿￿tIo for the wepwatsji of the wyjnts in ￿0rdarKe the requirements ofthe Charibes 2011 Clhe A￿1. l In resFect of my examinatrcn of The Parri81 Churth Counul of the Ecdesiasbczl Parish ol Calne and ￿3C￿2nd,S accounts carried out under sectyt￿ 145 ofthe 2011 Act and In carryiThJ lxrt my examinaon, I have follfmed all Ihe apr41cab￿ ￿'rectr.0nS given ty th8 Chanty Cornmission un(ler secb.on 145(5llbl of the Ac Indepondent Examlnof• 8tat•m•rt I have CL)rn ￿et•d my ex8minal￿. I c￿fim7 that no mtsial matter8 hg¥e to my 8itention in coMeLw the examlnatk)n which gives me cause lo believe that in, any material respect.. th8 accounbng records were r()t kept in wth 8edion 130 of ts ch8nb.es Ac.. the accounts did nct accpyd wthh the attountiry rwxyfJ8." or the accounts did not fA)mpty wth the appl1￿￿￿ wuirements c(rfThmiThJ ts frym ar￿ c))ntent ofact(￿nI& set out in the Charitie8 IAcctsJnts and Rewrtsl ReguL9tions 2(tsg other than 8ny req￿rement that th8 aCC￿Jnts give 8 knJ• ano fairf view vthich 16 not a matter C￿SIdered as part of an indOFwident eX8mination. I h8ve no e4Jneems and have come a¢ffjss no clhgr mattgrs in ¥￿th the exarninabon to attentlon 8h)uld t drthn In thiB report in order lo 8nable a prcper urthrntsThJing of the vLc￿rts to i reSd. J•Mlc• Plll¢)w Chartered accountant (ICAEW4 The Dutch Bam, Brgmhill Gr￿ Fami, East Tytherton, ChIp￿haM Wltshlre. SN15 4LX Statsment of Flnan¢lal Actlvltles. Unrn•tsl¢t•d DMlgn•ted R•strkt•d fund8 Endovmnt lundi Total lundB 2028 I￿omIng Re•ourc PLgnnad giwng Collections ai S8MCeS Other giving & voluntary rec•pts Tr8diiYJ activities Gift Aid recovered Inve8tment, proFerty ir Other r￿ipts Legaoe8 GrarrtB FundraS8ing activrties F8as ratsined Listed Churches VAT daimed &1.211 15. 7.116 53,211 17.368 93,157 6,207 33.667 14,908 557 52,210 14,731 12,St 4,279 10,733 16,756 1,077 22,253 19.368 1.1 82,852 3,189 17.728 5,037 15,939 515 21 18.99) 25.2 1.214 14.564 352 14. 3.165 12.S70 11,221 Total Incryn• 126.148 1on6 125.375 288,309 178.261 RoBources Usod Mi&sion giving & Dor￿lI)nS Dictssan Pansh Share Clergy and Staff exrense8 Church Runniro Expanses Church House Running Costs Churc* & PCC property repalrs Churd) I￿rde￿￿j proJe(ts 1.730 70,0 1.445 40,583 3,040 53.000 410 28,988 5,005 59,907 2.647 597 29.015 11,159 17,210 9.428 17,210 9.428

Salaries, W8ge$ and honoraria Costs of Fundraising Ulilrties ga8, electric etc. MiSs￿n & eva elism o)sts 20,737 322 10.459 20,957 13,317 279 10,8eO 10.459 755 Total Ex ndlture 1.795 178,643 Not Income I 10.715 149 Tran8fern Gross transf8r8 ￿ets￿en tunds- in Gross transfers lknrten ￿nd8- out Other gains 110s5e5 Inve5trnents IDBF) 7,7 13,828 25,19a 113,8281 125,1991 15,1221 (1.1711 16,YJ2) (1.5331 N•t M0￿mInt In fund• 1411n 16.3621 80.312 5.160 R•eonclllatlon of fundB Total funds bro ht lorward 476 881 Tot1 fuThts earrlfjd foThv4rd 17259 315 137,906 362.673 562,153 481,840 Total Funds £￿2,153 Represented by: Unmtd¢tsd General fund 17.420 17.420 21,537 Dfr•lgnat•d Benefice Cameo Acb"wlies Children'8 & Youth Mlnlsty Choir fund Equipment St Mary Holdiro (pending 811ocalionl HT Field IDesi9natedl Keyholder Dtpostts Organ fvnd Youth Cholr Vd¢ 6,403 1,428 2,317 1.157 3,3 1.3CA) 2,2 40 1.428 2.317 5.123 4.658 13.714 13.714 17.130 17.130 17.130 Re•trl¢tod Ag¥n¥y ¢ollectron Bud(end￿T0wer Rcof Prolth Churth House Mainten8nc et H Trinlty Fidd Trust fund Holy Trinity fund Holy Trinity MusitJOrgan HT School House Trust fijrwj Mission- re$tn(#ed Organ Fund Sl Marf8 (H￿.8) Re8trhl Reordering Sl. Matys St Peterfs Fgbric frjnd St Pelerfs Gemeral St. Mary's Fabr￿ fijnd St. Mary's HeatirvJ fvnd SIP Organ fund T0￿r & Bells PTC¥8(1 Youth Choir YouThJ Vi) EndowTnent C8lne Chtyard Trust fiJrJ Gabriel lund HT Chfyard Field Trust furKI Lav￿enCe knnd Meiewether fvnd Rutherford fund Smith fijnd Weston fvnd 1371) 13711 13711 17,￿7 18071 8,704 9.274 I￿7> 8,704 9,274 52 11,565 821 4,453 ,129 17941 8,683 4.274 52 11,050 235 4,591 4,070 2,241 11.&85 821 4,453 3,129 (7941 3.593 3,599 3,S99 1LYJ 4.270 4,270 832 318,094 1,326 1,942 29,625 2,127 15,089 311,898 1,279 1.942 29,625 2,042 15,089 311.898 1,279 1,942 29,625 2,042 15,089

Balance Shoet 3111212025 3111212024 195 123 4.114 1,8317 20.651 832 1.942 2.127 1.202 25.510 13.457 167.639 129,607 369,035 CB3015304 Calm CY tDJst CB3015335 Lawrence CB3015368 Rutt)erford CB3015383 Weston CB301￿1 CT CY Fiek1 TnJ81 CB3015560 Gabri CB3015579 Merewether C83015521 Smith CB3015482 Lawrence CB3015238 Rutherford CB3015223 Weston CB3015220 Calne Trirtty CHYD Trust C03071072 Calne HT Churchyard Totsl Flx•d awt• {EndoVM￿n1 Trwl• Dloc••an 4pwty•l voqulr•dl 21,1572 2.042 1,278 180,937 129 ei)7 315,822 Santsnder 19503283 tJJrrent alc Lloyds 81388768 currant c 2 CCLA CB3034818 deFy4iI CCLA CB3034819 dèptssil * CCLA CB3034820 Hou8e depo￿1 &lc Cash in hand Totsl Current •••ts 102,645 23,140 9,840 106,558 11,￿) 29,467 38,811 9,223 25,052 11,385 253 885 114330 Diocwan Board ol Finance Agen￿ coll8cbons AcLwnt8 Payablo Total Uabllltlg• 1,525 N•t AM•t •urplu• Idenclti Repmented by Fund• General IUnreBlri¢tsdl D8819n8ted Restricted Endowment (TNsts DiC￿esan ¥pW￿81 we) Totsl 17,259 44,315 137.¥)5 362,e73 21,376 369.035 These accounts comprlsé ol pays I to 12. Slgnod: R•v•r•nd Ca•par Bu•h

Notss to the Accounts Pl•nD￿ 0102.13MrMJ st8Th1iNJ 0110-En¥efoF48 Gm Non (Y 0112. Enydopes Red 1)ft￿j 0199. Parish Gmng S¢wrn r 3S184 35,184 25 224 17,778 63,211 37,037 783 14,Cg) 17.778 Plinn•J Tot• 62.210 Coll•￿￿?￿ at 8w¥l¢q• 0297.On¥M Gfvkng &C¥Jnth 03￿. Cont8¢1￿￿ CanlieJ Trwl 0301 . Loose plats o)IkLkn O304.G￿r¥ SF4dal S 0305. M686yChurth gknTrJ 03fA8. Envewl Peath or•off 412 211 1,478 1,476 6,216 3,871 134 1931 3,2eo 4.S21 4,521 17,318 3.448 14,731 Coll•GlloM •t 8•M¢•• T¢ 1.196 Oth•r gl¥Fry & ¥dun¢wy 0302.GMr#JWedthw$,F￿￿￿l 0410. GthrJ Ilwwh church t)x 0411 .Vthe 0549. Do￿0(￿. 8elkn &T 0￿. Oonalon8. 0552. DcWon•. ￿[x$ry 0560. Dcfiatiws St. Marykn 0920- th)na￿￿ SMUF8 luthtsl Oth•r 4 yo￿rt￿y fK•lpl• Tot¥• S21 1,161 1,116 281, 1,116 831 7,421 81.828 313 4,159 370 81,416 313 7,116 1189 9115T Trndlng xl¥ll f230. Churth 1235.Offir senfth8.tsJWThJa 1240- Chwch 1250- DeryFMI, Brenthill Fo 1.1 1,188 1,313 1.1SS 3,182 1,156 2,037 Trndlng x¥¥llh• Taiill 207 4279 GWtAld r•cO￿ld 17.728 15,939 &3,667 33,667 10.733 GNI IAd r•rov•rnd 17.721 14￿9 I￿733 In¥Mbnrt pro 01 . Inveslment Iwvlntwe8t rotarnl 13rffj. ￿lotrnefrIrees 4.973 515 14,716 16.594 InYMknrt prr4>•rty kn¢•m• To Oth•r I•¢•1￿ 9.356 14908 16,738 21 &57 1,OTT

Oth•r r•¢•lpts Totth Logocl•s 21 55T 1,077 ¢olvqd 0701. LW8S 22,253 22,253 6.000 Grnrrt• &3LYI 16,XO 22,8 08A2.GrantFrfwKIs oISI.MarY8 08A3. lknnt Fnend8 ofHotyTrknty 15,219 2,4 2.49) 349 21290 1•,J6B Fundrnl•kn9 4CtfvllS•• 0909. Sa188. Coffee 0910. Event Inr£ffje Fundral•lng Tol F•M rntaln•d 1101 . Fee8-Mddknp 1102- Fees- Hath"r¥J Fw• Tol 14.048 516 14,JJ84 14,048 516 11.7eo 810 ,. 14084 12,570 Lht•d Chu￿h41 VAT 1309. Ulted c￿rtI VATF 3.1e6 3,165 3.18S 11,221 11,221 Ltst￿ Chur¢hw VATT•W• 1166 PGr￿lT(• 128.148 1¢n6 14J75 204J09 171281 Pym•nt• Ifflmlon 9lvlry & Dorb 1801 . 1830. Re1leVdeveknpn￿Ia0W￿ts 1845. SecJJlar 1,165 1.730 t4c<••an P•rf•h 8hw• 1910. P8rBh shwe tlo¢M•n Pirtth ShaF• Tol* Cl•ryy and Slaff 2101 . C1¥9￿x￿￿e$ Clgrqy Staff •XPAnw T¢4als 410 410 10

Thkiyoar LI￿yo•r th￿￿ RurbnlThJ Ew 2120.A<twnts &L• 2301- IMurnrKe- St. Mar5 2302- lnSfftr￿- HotyTrit 2303- Insuran￿- St. Pet8r8 2310-Churth Offi¢x 2320- Cipan & ￿an0 ma￿#r 2324. Music & ch￿rS Cyt Exp 2328-Malntenan¢. St. P8 2329- Maintena￿- HttyTrwMty 2330. M8inten8tw. St. Mls 2335. 2337. Printing & ProknbJn 2340. Upkw olserMCe8 234S. Memb¢r8hlp Fo￿ & LIC￿￿ 2347- 88nkCharge• 2350. Upk•op HTclK¥thwd 2351 . Equlkxnenl 11,7 11,736 1,977 1,411 410 1,282 470 11,414 1,411 410 721 138 514 816 10, 11,178 5271 874 2,103 110 1,914 1,914 2365. Comumabks . ¢hw¢h Run￿￿4 Tow• 11,189 40.883 24908 Ch￿h Frou• Runnlnq Co•1• 2530. E￿rt¢. Chwch Fl 2S40. G•8.fJurch ￿k•￿e 2550. IrAMr￿ thJr( FyA• 2500. M8inleTr8rK8. Clvjrth F&x•• 2S80-Waler- Churr 1,7( 1,452 2,373 133 1,744 1,167 1,162 129 781 133 Churth RUTh￿￿0 C¢)•¢• Trf 40 Church I prop•rtyi•pdM 2701 . Repan &￿Its St. M*Y6 2715- RepaY8 &Work• eelj 2720- Repa￿ &Kknrks St. Chur¢h I propgty rWrB T( 11,fj65 11,685 5.525 17.210 413 17310 J9.907 ¢h¥r¢h 2725. Churth R&(￿n￿a Sl. Churrh rMrd•rfw Told• 9.428 9,428 2.647 1147 20(X). Fees-bdlrirgws 2001 . Fees.Iweral trg 2005. F888. ￿pan￿¢S &pwola 2007. 1)yani81 2010. Fees.ver 2049. HMRC paye & 1.280 125 125 126 1,672 513 513 12,298 12.298 n7 20,967 13,317

ThiJyw La8ty8ar Coth of Fundrlr#J 1720- St￿rdSh￿- oJ8ts 1730. CoBts o18¥errt8 UMIIIkn ga4 qlKIrfc 2401 . Ekctsic-st. Marvs 2402- ElorJric- HotyTnnty 2403. Ewt. st Petafs 2405. Ga8- St. Marfs 2420- Wr- HolyTrir•y 2,71 1,81S 1,67T 1,677 S,W3 133 UUllll•• g•¥. ql•ctrtc •t¢ Tot• 10A59 10.860 IAlulon & ovangdl•m ¢¢•l• 2022. Events & SeNi 2170- Educatbn & troinl 2189- Children's MinotryExwoM•¥ 2201 . Parhh M&8Jn & wlrgK 2202-SMUF• St MO￿3 und•r 2231 . PromoW¢)n. Wet4ite 8tc 337 144 871 143 47 1S5 143 137 175 Mlulon & M•ls T 766 1,192 41MOS 180,483 1n.a43, 12.

----- Start of picture text -----
The Parochial Church Council of the Charity No 1132032
Ecclesiastical Parish of Calne and Company No N/A
Blackland
Annual accounts for the period
Period end
Period start date 01/01/2025 To date 31/12/2025
----- End of picture text -----

Section A Statement of financial activities (including summary income and expenditure account)

Guidance Note
S01
S02
S03
S04
S05
S06
S07
Expenditure (Notes 4)
Expenditure on:
S08
S09
S10
S11
S12
S13
Tax payable
S14
S15
Net gains/(losses) on
investments
S16
S17
Extraordinary items
S18
S19
S20
Other gains/(losses)
S21
S22
Reconciliation of
funds:
S23
S24
Total
Recommended categories by activity
Income (Note 3)
Income and endowments from:
Donations and legacies
Investments
Charitable activities
Other trading activities
Separate material item of income
Other
Gains and losses on revaluation of fixed assets for the
charity’s own use
Charitable activities
Diocesan parish share
Net movement in funds
Other recognised gains/(losses):
Net income/(expenditure) before tax for
the reporting period
Raising funds
Other
Total funds carried forward
Total
Net income/(expenditure) after tax
before investment gains/(losses)
Net income/(expenditure)
Transfers between funds
Total funds brought forward		 Unrestricted
funds
Restricted
income
funds
Endowment
funds
£
£
£
F01
F02
F03
81,055
129,270
-
16,235
2,348
-
20,120
651
-
5,037
9,871
-
-
-
-
3,701
21
-
Total funds
Prior year
funds
£
£
F04
F05
210,325
117,064
18,583
15,291
20,771
16,849
14,908
16,758
-
-
3,722
12,298
126,148
142,161
-		 268,309
178,260
21,656
1,069
-
685
2,733
-
70,000
-
-
44,522
39,799
-
22,725
14,006
3,418
4,231
70,000
53,000
84,321
107,406
136,863
43,601
-		 180,464
178,643
10,715
-
98,560
-		 87,845
383
-
-
-
-		 -
-
10,715
-
98,560
-		 87,845
383
-
1,171
-
-
6,362
-		 7,533
-
5,543
11,886
-
98,560
6,362
-		 80,312
5,160
-
-
-
7,769
7,769
-
-
-
-
-
-
-
-		 -
-
-
-
-
-
-
4,117
-
90,791
6,362
-		 80,312
5,160
21,376
91,430
369,035		 481,841
476,681
17,259
182,221
362,673		 562,153
481,841

----- Start of picture text -----
The Parochial Church Council of the Ecclesiastical Parish of Charity No 1132032
Calne and Blackland Company No N/A
Annual accounts for the period Period start date: 01/01/25 To period end date: 31/12/25
Section B Balance sheet
Restricted
Unrestricted income Endowment Total this Total last
Guidance note funds funds funds year year
£ £ £ £ £
Fixed assets F01 F02 F03 F04 F05
Investments (Note 7) B04 - - 315,822 315,822 369,035
Total fixed assets B05 - - 315,822 315,822 369,035
Current assets
Cash at bank and in hand (Note 9) B09 253,886 - - 253,886 114,331
Total current assets B10 253,886 - - 253,886 114,331
Creditors: amounts falling due within one
year (Note 8) B11 7,554 - - 7,554 1,525
Net current assets/(liabilities) B12 246,331 - - 246,331 112,806
Total assets less current liabilities B13 246,331 - 315,822 562,153 481,841
Total net assets or liabilities B16 246,331 - 315,822 562,153 481,841
Funds of the Charity
Endowment funds (Note 10) B17 - 362,673 362,673 369,035
Restricted income funds (Note 10) B18 182,221 182,221 91,430
Unrestricted funds B19 17,259 - 17,259 21,376
Total funds B22 17,259 182,221 362,673 562,153 481,841
----- End of picture text -----

The company was entitled to exemption from audit under s477 of the Companies Act 2006 relating to small companies.

The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.

Signed by one or two trustees on behalf of all the trustees

Date of approval Print Name dd/mm/yyyy

CC17a (Excel)

26/03/2026

2

Section C Notes to the accounts

Note 1 Basis of preparation

This section should be completed by all charities .

1.1 Basis of accounting

These accounts have been prepared under the historical cost convention with items recognised at cost or transaction value unless otherwise stated in the relevant note(s) to these accounts. The accounts have been prepared in accordance with:

the Statement of Recommended Practice: Accounting and Reporting by Charities • and with*  preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) issued on 16 July 2014 • and with the Charities Act 2011.

1.2 Going concern

If there are material uncertainties related to events or conditions that cast significant doubt on the charity's ability to continue as a going concern, please provide the following details or state "Not applicable", if appropriate:

An explanation as to those factors that support The trustees have assessed the charity's ability to continue as the conclusion that the charity is a going a going concern and are satisfied that it has adequate concern; resources to meet fall due for at least 12 months from the date of approval of these financial statements. Disclosure of any uncertainties that make the Not applicable going concern assumption doubtful; Where accounts are not prepared on a going Not applicable concern basis, please disclose this fact together with the basis on which the trustees prepared the accounts and the reason why the charity is not regarded as a going concern.

1.3 Change of accounting policy

The accounts present a true and fair view and no changes have been made to the accounting policies adopted in note { }.

Yes  * -Tick as appropriate No

1.4 Changes to accounting estimates

No changes to accounting estimates have occurred in the reporting period (3.46 FRS102 SORP).

Yes  * -Tick as appropriate No

1.5 Material prior year errors

Yes
No
No material prior		 year erro r have been identified in the reporting period (3.47 FRS102 SORP).

* -Tick as appropriate

CC17a (Excel)

26/03/2026

3

Section C Notes to the accounts (cont)

Note 2 Accounting policies

This standard list of accounting policies has been applied by the charity except for those deleted. Where a different or additional policy has been adopted then this is detailed in the box below.

2.1 RECONCILIATION WITH PREVIOUS GENERALLY ACCEPTED ACCOUNTING PRACTICE

PRACTICE
Please provide a description
of the nature of each change Transition to accruals basis
in accounting policy
Start of
period
End of
period
£
£
Fund balances as previously
stated
481841
562153
Adjustments:
Reconciliation of funds per previous GAAP to funds determined under FRS 102
Fund balance as restated 481841
562153

Reconciliation of net income/(net expenditure) per previous GAAP to net income/(net expenditure) under FRS 102

End of period £ Net income/(expenditure) as previously 5160 stated Adjustments: Previous period net income/(expenditure) 5160 as restated

CC17a (Excel)

26/03/2026

4

Section C Notes to the accounts (cont)

Recognition of income
These are included in the Statement of Financial Activities (SoFA) when:
 the charity becomes entitled to the resources;
 it is more likely than not that the trustees will receive the resources;
 the monetary value can be measured with sufficient reliability.
Grants and donations are only included in the SoFA when the general income recognition
criteria are met (5.10 to 5.12 FRS102 SORP).
Gift Aid receivable is included in income when there is a valid declaration from the donor.
Any Gift Aid amount recovered on a donation is considered to be part of that gift and is
treated as an addition to the same fund as the initial donation unless the donor or the
terms of the appeal have specified otherwise.
There has been no offsetting of assets and liabilities, or income and expenses, unless
required or permitted by the FRS 102 SORP or FRS 102.
Donated services and facilities are included in the SOFA when received at the value of
the gift to the charity provided the value of the gift can be measured reliably.
This is included in the accounts when receipt is probable and the amount receivable can
be measured reliably.
Offsetting
Grants and donations
Note 2 Accounting policies
Government grants
The charity has received government grants in the reporting period
Legacies
Tax reclaims on
donations and gifts
Legacies are included in the SOFA when receipt is probable, that is, when there has
been grant of probate, the executors have established that there are sufficient assets in
the estate and any conditions attached to the legacy are either within the control of the
charity or have been met.
2.2 INCOME
Donated goods
In the case of performance related grants, income must only be recognised to the extent
that the charity has provided the specified goods or services as entitlement to the grant
only occurs when the performance related conditions are met (5.16 FRS 102 SORP).
Contractual income and
performance related
grants
Gifts in kind for use by the charity are included in the SoFA as income from donations
when receivable.
Income from interest,
royalties and dividends
The charity has incurred expenditure on support costs.
This is only included in the SoFA once the charity has provided the related goods or
services or met the performance related conditions.
The cost of any stock of goods donated for distribution to beneficiaries is deemed to be
the fair value of those gifts at the time of their receipt and they are recognised on receipt.
In the reporting period in which the stocks are distributed, they are recognised as an
expense at the carrying amount of the stocks at distribution.
Donated goods for resale are measured at fair value on initial recognition, which is the
expected proceeds from sale less the expected costs of sale, and recognised in 'Income
from other trading activities' with the corresponding stock recognised in the balance
sheet. On its sale the value of stock is charged against 'Income from other trading
activities' and the proceeds from sale are also recognised as 'Income from other trading
activities'.
Goods donated for on-going use by the charity are recognised as tangible fixed assets
and included in the SoFA as incoming resources when receivable.
Donated goods are measured at fair value (the amount for which the asset could be
exchanged) unless impractical to do so.
Donated services and facilities that are consumed immediately are recognised as income
with an equivalent amount recognised as an expense under the appropriate heading in
the SOFA.
Volunteer help
The value of any voluntary help received is not included in the accounts but is described
in the trustees’ annual report.
Donated services and
facilities
Support costs		 Yes
No
N/a

Yes
No
N/a

Yes
No
N/a

Yes
No
N/a

Yes
No
N/a

Yes
No
N/a

Yes
No
N/a

Yes
No
N/a

Yes
No
N/a

Yes
No
N/a

Yes
No
N/a

Yes
No
N/a

Yes
No
N/a

Yes
No
N/a

Yes
No
N/a

Yes
No
N/a

Yes
No
N/a

Yes
No
N/a

CC17 FRS 102 SORP

26/03/2026

5

Grants with performance
conditions
2.4 ASSETS
Intangible fixed assets
Membership subscriptions which gives a member the right to buy services or other
benefits are recognised as income earned from the provision of goods and services as
income from charitable activities.
Membership subscriptions received in the nature of a gift are recognised in Donations
and Legacies.
2.3 EXPENDITURE AND LIABILITIES
The charity accounts for basic financial instruments on initial recognition as per
paragraph 10.7 FRS102 SORP. Subsequent measurement is as per paragraphs 11.17
to 11.19, FRS102 SORP.
Tangible fixed assets for
use by charity
Liability recognition
Liabilities are recognised where it is more likely than not that there is a legal or
constructive obligation committing the charity to pay out resources and the amount of the
obligation can be measured with reasonable certainty.
Grants payable without
performance conditions
The depreciation rates and methods used are disclosed in note 14.
They are valued at cost.
Deferred income
No material item of deferred income has been included in the accounts.
Provisions for liabilities
A liability is measured on recognition at its historical cost and then subsequently
measured at the best estimate of the amount required to settle the obligation at the
reporting date
Basic financial
instruments
Investments held for resale or pending their sale and cash and cash equivalents with a
maturity date of less than 1 year are treated as current asset investments
Income from membership
subscriptions
Heritage assets
Investment gains and
losses
Investments
They are valued at cost.
They are valued at cost.
The charity has intangible fixed assets, that is, non-monetary assets that do not have
physical substance but are identifiable and are controlled by the charity through custody
or legal rights. The amortisation rates and methods used are disclosed in note 15.
The charity has heritage assets, that is, non-monetary assets with historic, artistic,
scientific, technological, geophysical or environmental qualities that are held and
maintained principally for their contribution to knowledge and culture. The depreciation
rates and methods used as disclosed in note 16.
This includes any realised or unrealised gains or losses on the sale of investments and
any gain or loss resulting from revaluing investments to market value at the end of the
year.
Support costs include central functions and have been allocated to activity cost
categories on a basis consistent with the use of resources, eg allocating property costs
by floor areas, or per capita, staff costs by the time spent and other costs by their usage.
Support costs have been allocated between governance costs and other support.
Governance costs comprise all costs involving public accountability of the charity and its
compliance with regulation and good practice.
The charity has creditors which are measured at settlement amounts less any trade
discounts
These are capitalised if they can be used for more than one year, and cost at least
Fixed asset investments in quoted shares, traded bonds and similar investments are
valued at initially at cost and subsequently at fair value (their market value) at the year
end. The same treatment is applied to unlisted investments unless fair value cannot be
measured reliably in which case it is measured at cost less impairment.
Where there are no conditions attaching to the grant that enables the donor charity to
realistically avoid the commitment, a liability for the full funding obligation must be
recognised.
Governance and support
costs
Creditors
Redundancy cost
The charity made no redundancy payments during the reporting period.
Insurance claims are only included in the SoFA when the general income recognition
criteria are met (5.10 to 5.12 FRS102 SORP) and are included as an item of other
income in the SoFA.
Settlement of insurance
claims
Where the charity gives a grant with conditions for its payment being a specific level of
service or output to be provided, such grants are only recognised in the SoFA once the
recipient of the grant has provided the specified service or output.		 Yes
No
N/a

Yes
No
N/a

Yes
No
N/a

Yes
No
N/a

Yes
No
N/a

Yes
No
N/a

Yes
No
N/a

Yes
No
N/a

Yes
No
N/a

Yes
No
N/a

Yes
No
N/a

Yes
No
N/a

Yes
No
N/a

Yes
No
N/a

Yes
No
N/a

Yes
No
N/a

Yes
No
N/a

Yes
No
N/a

Yes
No
N/a

Yes
No
N/a

Yes
No
N/a

Yes
No
N/a

CC17 FRS 102 SORP

26/03/2026

6

----- Start of picture text -----
Stocks and work in Stocks held for sale as part of non-charitable trade are measured at the lower or cost or Yes No N/a
progress net realisable value. 
Goods or services provided as part of a charitable activity are measured at net realisable Yes No N/a
value based on the service potential provided by items of stock. 
Work in progress is valued at cost less any foreseeable loss that is likely to occur on the Yes No N/a
contract. 
Debtors (including trade debtors and loans receivable) are measured on initial
recognition at settlement amount after any trade discounts or amount advanced by the Yes No N/a
Debtors
charity. Subsequently, they are measured at the cash or other consideration expected to 
be received.
The charity has investments which it holds for resale or pending their sale and cash and
Yes No N/a
Current asset investments cash equivalents with a maturity date less than one year. These include cash on deposit
and cash equivalents with a maturity of loss than one year held for investment purposes 
rather than to meet short-term cash commitments as they fall due.
Yes No N/a
They are valued at fair value except where they qualify as basic financial instruments. 
POLICIES ADOPTED
ADDITIONAL TO OR
DIFFERENT FROM
THOSE ABOVE
----- End of picture text -----

CC17 FRS 102 SORP

26/03/2026

7

Section C Notes to the accounts (cont)

Note 3 Income

----- Start of picture text -----
Restricted
Unrestricted income Endowment
Analysis of income funds funds funds Total funds Prior year
£ £
Donations Planned giving 53,211 - - 53,211 52,210
and legacies: Other giving & voluntary receipts 7,116 86,041 - 93,157 12,500
Gift Aid recovered 17,728 15,939 - 33,667 10,733
General grants provided by other charities 3,000 22,290 - 25,290 19,368
Legacies - 5,000 - 5,000 22,253
Donated goods, facilities and services - - - - -
Total 81,055 129,270 - 210,325 117,064
Charitable Collections at Services
15,883 1,486 - 17,369 14,731
activities:
Fundraising activities 352 862 - 1,214 560
Total 16,235 2,348 - 18,583 15,291
Other trading Trading activities
activities: 5,556 651 - 6,207 4,279
Fees retained 14,564 - - 14,564 12,570
Total 20,120 651 - [ 20,771 16,849 ]
Income from Investment, property income 5,037 9,871 - 14,908 16,758
investments: Total 5,037 9,871 - [ 14,908 16,758 ]
Other: Conversion of endowment funds into income
- - - - -
Listed churches VAT 3,165 - - 3,165 11,221
Other 536 21 - 557 1,077
Total 3,701 21 - [ 3,722 12,298 ]
TOTAL INCOME 126,148 142,161 - 268,309 178,260
Other information:
All income in the prior year was unrestricted except for:
(please provide description and amounts) £72,669, which were donations, grants and other income
received for repairs to the churches.
----- End of picture text -----

CC17a (Excel)

26/03/2026

8

Section C Notes to the accounts (cont)

Note 4 Expenditure

----- Start of picture text -----
This year Last year
Restricted Restricted
Unrestricted income Endowment Unrestricted income Endowment
Analysis funds funds funds Total funds funds funds funds Total funds
Expenditure on raising funds: £ £
Clergy and staff expenses 597 849 - 1,446 410 - - 410
Salaries, wages and honoria 20,737 220 - 20,957 13,317 - - 13,317
Cost of fundraising 322 - - 322 279 - - 279
Total expenditure on raising funds 21,656 1,069 - 22,725 14,006 - - 14,006
Expenditure on charitable activities:
Mission giving & donations
- 1,730 - 1,730 - 3,040 - 3,040
Mission & evangelism costs 685 1,003 - 1,688 963 228 - 1,191
Total expenditure on charitable activities 685 2,733 - 3,418 963 3,268 - 4,231
Diocesan Parish Share
Diocesan Parish Share
70,000 - - 70,000 53,000 - - 53,000
Total 70,000 - - 70,000 53,000 - - 53,000
Other
Church running expneses 29,015 11,568 - 40,583 24,122 4,865 - 28,987
Church house running costs 5,048 1,593 - 6,641 5,005 - - 5,005
Church & PCC property repairs - 17,210 - 17,210 - 59,907 - 59,907
Church re-ordering projects - 9,428 - 9,428 2,647 - - 2,647
Utilities, gas and
electric 10,459 - - 10,459 10,860 - - 10,860
Total other expenditure 44,522 39,799 - 84,321 42,634 64,772 - 107,406
TOTAL EXPENDITURE 136,863 43,601 - 180,464 110,603 68,040 - 178,643
----- End of picture text -----

CC17a (Excel)

26/03/2026

9

Section C Notes to the accounts

Note 5 Details of certain types of expenditure

Note 5.1 Fees for examination of the accounts

Please provide details of the amount paid for any statutory external scrutiny of accounts and other services provided by your independent examiner. If nothing was paid please enter '0' in the appropriate box(es).

Tax advisory fees
Other fees (for example: financial advice, consultancy, accountancy services) paid
to the independent examiner
Independent examiner’s fees
Assurance services other than independent examination		 This year
Last year
£
£
544 -
- -
- -
- -

CC17a (Excel)

26/03/2026

10

Section C Notes to the accounts (cont)

Note 6 Paid employees

Please complete this note if the charity has any employees (transactions with Trustees dealt with in Note 28)

6.1 Staff Costs

6.1 Staff Costs
This year Last year
£ £
Salaries and wages 13,951 8,697
Social security costs - -
Pension costs (defined contribution scheme)
Other employee benefits - -
Total staff costs 13,951 8,697
This year:
Please provide details of expenditure on staff working for the
charity whose contracts are with and are paid by a related party Not applicable
Last year:
Please provide details of expenditure on staff working for the
charity whose contracts are with and are paid by a related party Not applicable

Please give details of the number of employees whose total employee benefits (excluding employer pension costs) fell within each band of £10,000 from £60,000 upwards. If there are no such transactions, please enter 'true' in the box provided.

Fundraising
Charitable Activities
Governance
Other
Total
Please provide the total amount paid to key management
6.2 Average head count in the year
The parts of the charity in which the
employees work
£100,000 to £109,999
No employees received employee benefits (excluding employer
pension costs) for the reporting period of more than £60,000
£80,000 to £89,999
£90,000 to £99,999
Band
£60,000 to £69,999
£70,000 to £79,999		 This year
Last year
- -
- -
- -
- -
- -
This year
Last year
£
£
- -
This year
Last year
Number
Number
2 2
- -
- -
- -
TRUE
Number of employees
2 2

CC17a (Excel)

26/03/2026

11

Section C Notes to the accounts (cont)

Note 7 Investment assets

Please complete this note if the charity has any investment assets.

7.1 Fixed assets investments (please provide for each class of investment)

----- Start of picture text -----
Cash & cash Listed Investment Social
Other Total
equivalents investments properties investments
Carrying (fair) value at beginning of 369,035 - - - - 369,035
period
Add: additions to investments during 129 - - - - 129
period
Less: disposals at carrying value - 46,975 - - - - - 46,975
Less: impairments - - - - - -
Add: Reversal of impairments - - - - - -
Add/(deduct): transfer in/(out) in the - - - - - -
period
Add/(deduct): net gain/(loss) on - 6,367 - - - - - 6,367
revaluation
Carrying (fair) value at end of year 315,822 - - - - 315,822
Please specify additions resulting from Not applicable
acquisitions through business combinations, if
any.
----- End of picture text -----

Please note that Fair Value in this context is the amount for which an asset could be exchanged between knowlegable and willing parties in an arm's length transaction. For traded securities, the fair value is the value of the security quoted on the London Stock Exchange Daily Official List or equivalent. For other assets where there is no market price on a traded market, it is the trustees' or valuers' best estimate of fair value.

7.2 Please provide a breakdown of investments shown above agreeing with the balance sheet row B04 differentiating between those held at fair value and those held at cost less impairment.

This year:
Analysis of investments
Cash or cash equivalents
Investment properties
Last year:
Analysis of investments
Cash or cash equivalents
Investment properties
Other investments
Total
Listed investments
Total
Grand total (Fair value at year end+Cost less impairment)
Social investments
Other investments
Grand total (Fair value at year end+Cost less impairment)
Listed investments
Social investments		 Cost less impairment
£
-
-
-
Fair value at year end
£
315,822
- -
-
-
-
-
369,035 -
- -
Cost less impairment
£
£
369,035 -
- -
315,822
Fair value at year end
369,035
315,822
- -
- -
-

7.3 Additional information

This year Last year The investments are controlled by the Nothing to note. Please provide information about the significance Diocese and only accessed on request. of investments to the charity's financial position Some investments were disposed of in or performance eg. terms and conditions of loans the year for 'Project 2026' , which is the or the use of hedging to manage financial risk. reorderance of St Mary's Church. The fair value is determined by The fair value is determined by multiplying For all investments measured at fair value, the multiplying the units held by the unit the units held by the unit price at year-end. basis for determining the value, including any price at year-end. assumptions applied when using a valuation technique.

CC17a (Excel)

26/03/2026

12

Section C Notes to the accounts (cont)

Note 8 Creditors and accruals

Please complete this note if the charity has any creditors or accruals.

8.1 Analysis of creditors


Trade creditors
Accruals and deferred income
Other creditors
Total		 This year
Last year
This year
Last year
£
£
£
£
6,920 - - -
544 - - -
90 1,525 - -
7,554 1,525 - -
Amounts falling due
within one year
Amounts falling due after
more than one year

CC17a (Excel)

26/03/2026

13

Section C Notes to the accounts (cont)

Other
Short term deposits
Cash at bank and on hand
Total
Note 9 Cash at bank and in hand
Short term cash investments (less than 3 months maturity date)		 This year
Last year
£
£
- -
128,101 45,661
125,785 68,670
- -
253,886 114,331

CC17a (Excel)

26/03/2026

14

Section C Notes to the accounts (cont)

Note 10 Charity funds

10.1 Details of material funds held and movements during the CURRENT reporting period

Please give details of the movements of material individual funds in the reporting period together with a balancing figure for 'Other funds' (which should include revaluation reserve and fair value reserve, if applicable). The 'Total funds' figure below should reconcile to 'Total funds' in the balance sheet.

* Key: PE - permanent endowment funds; EE - expendable endowment funds; R - restricted income funds, including special trusts, of the charity; and U - unrestricted funds

----- Start of picture text -----
Fund Fund
balances balances
Type PE, EE Purpose and Restrictions brought Gains and carried
R or UR
forward Income Expenditure Transfers losses forward
Fund names £ £ £ £ £ £
Agency collection R - 210 - - - - - 210
Benefice R 3,300 4,241 - 1,139 - - 6,402
Buckeridge / Tower Roof
Project R 17,007 11,100 - 22,047 - 6,059 - 1
Cameo Activities R 1,300 126 - - - 1,426
Children's & Youth Ministry R 2,252 313 - 248 - - 2,317
Choir fund R 407 750 - - - 1,157
Chuch House Maintenance R 986 - - 1,593 - - - 607
Equipment St. Mary's R - 2,000 - - - 2,000
Controlled by Diocese and accessed on
Gabriel Fund PE request 832 - - - - 33 799
St. Mary's Heating fund R - 63 - - - 63
Holding fund R For funds pending allocation 5,123 - - - 5,122 - 1
Organ Fund St. Mary's R 4,591 - - 138 - - 4,453
Holy Trinity fund R 4,274 5,000 - - - 9,274
HT Field (designated) R 4,658 9,356 - 300 - - 13,714
Controlled by Diocese and accessed on
HT Churchyard Field Trust PE request 318,094 - - - - 6,196 311,898
HT Field Trust fund R 8,683 21 - - - 8,704
Holy Trinity Music/Organ R 52 - - - - 52
HT School House Trust fund R 11,050 515 - - - 11,565
Keyholder Deposits R 168 - - - - 168
Controlled by Diocese and accessed on
Lawrence fund PE request 1,326 - - - - 48 1,278
Controlled by Diocese and accessed on
Merewether fund PE request 1,942 - - - - 1,942
Mission - restricted R 235 2,027 - 1,440 - - 822
Organ fund R 109 - - 109 - - -
For the reordering of St. Mary's church
Reordering St. Mary's R (Project 2026) 4,070 98,715 - 10,068 3,412 - 96,129
Controlled by Diocese and accessed on
Rutherford fund PE request 29,625 - - - - 29,625
Controlled by Diocese and accessed on
Smith fund PE request 2,127 - - - - 85 2,042
St. Mary's Fabric fund R 3,599 - - - - 3,599
St. Peter's Fabric fund R 2,241 2,490 - 5,525 - - - 794
St. Peter's General R 305 45 - 264 - - 86
St. Peter's Organ fund R 100 - - - - 100
Tower & Bells Project R - 400 - - - 400
Controlled by Diocese and accessed on
Weston fund PE request 15,089 - - - - 15,089
Youth Choir Young Voices R 17,130 5,000 - 730 - - 21,400
General fund UR 21,376 126,148 - 136,863 7,769 - 1,171 17,259
Other funds (balancing
figure) N/a N/a - - - 1 - - - 1
Total Funds as per balance sheet 481,841 268,310 - 180,465 - - 7,533 562,153
Yes No
Fund balances carried forward include assets and liabilities denominated in a foreign currency 
----- End of picture text -----*

If yes, please state the basis on which the assets and/or liabilities have been translated into sterling (or the currency in which the accounts are drawn up).

Not applicable.

CC17a (Excel)

26/03/2026

15

Section C Notes to the accounts (cont)

Note 10 Charity funds

10.2 Details of material funds held and movements during the PREVIOUS reporting period

Please give details of the movements of material individual funds in the reporting period together with a balancing figure for 'Other funds' (which should include revaluation reserve and fair value reserve, if applicable). The 'Total funds' figure below should reconcile to 'Total funds' in the balance sheet.

* Key: PE - permanent endowment funds; EE - expendable endowment funds; R - restricted income funds, including special trusts, of the charity; and U - unrestricted funds

----- Start of picture text -----
Fund Fund
balances balances
Type PE, EE Purpose and Restrictions brought Gains and carried
R or UR
forward Income Expenditure Transfers losses forward
Fund names £ £ £ £ £ £
Controlled by Diocese and accessed on
HT Churchyard Field Trust PE request 313,731 - - - 4,362 318,093
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
Other funds (balancing figure) N/a N/a - - - - - -
Total Funds as per balance sheet 313,731 - - - 4,362 318,093
Yes No
Fund balances carried forward include assets and liabilities denominated in a foreign currency 
----- End of picture text -----*

CC17a (Excel)

26/03/2026

16

Section C Notes to the accounts (cont)

Note 10 Charity funds (cont)

10.3 Transfers between funds

This year

This year
Reason for transfer and where endowment is converted to Amount
income, legal power for its conversion
Between unrestricted and Funds which were pending allocation and allocated to the Buckeridge
restricted funds project were transferred to unrestricted funds. 7,769
Between endowment and
restricted funds -
Between endowment and
unrestricted funds
-
7,769
Last year
Reason for transfer and where endowment is converted to Amount
income, legal power for its conversion
Between unrestricted and Funds were transferred from the Benefice, Buckeridge and HT field
restricted funds fund to unrestricted funds 11,479
Between endowment and
restricted funds
-
Between endowment and
unrestricted funds
-
11,479
10.4 Designated funds
This year
Planned use Purpose of the designation Amount
Benefice 6,403
Cameo Activities 1,426
Children & Youth Ministry 2,317
Choir fund 1,157
Equipment St. Mary's 2,000
HT field For works to Holy Trinity field 13,714
Holding For funds pending allocation 1
Keyholder deposits 168
Youth Choir 17,130
Last year
Planned use Purpose of the designation Amount
Benefice 3,300
Cameo Activities 1,299
Children & Youth Ministry 2,251
Choir fund 407
HT field For works to Holy Trinity field 4,658
Holding For funds pending allocation 5,122
Keyholder deposits 168
Organ Fund 108
Youth Choir 17,130

CC17a (Excel)

26/03/2026

17

Independent examiner's report on the accounts

Section A Independent Examiner’s Report

Report to the trustees

Charity Name

The Parochial Church Council of the Ecclesiastical Parish of Calne and Blackland

On accounts for the year 31 December 2025 Charity no 1132032 ended (if any) Set out on pages Pages 1 to 4 (remember to include the page numbers of additional sheets)

I report to the trustees on my examination of the accounts of the above charity (“the Trust”) for the year ended 31 / 12 / 2025 .

Responsibilities and As the charity's trustees, you are responsible for the preparation of the basis of report accounts in accordance with the requirements of the Charities Act 2011 (“the Act”).

I report in respect of my examination of the Trust’s accounts carried out under section 145 of the 2011 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 which gives me cause to believe that in, any material respect:

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.

Date: 18/05/2026

Signed: Name: Jessica Pillow

Relevant professional Chartered accountant (ICAEW)

1

Oct 2018

IER

qualification(s) or body (if any):

Address: The Dutch Barn, Bremhill Grove Farm, East Tytherton, Chippenham, Wiltshire, SN15 4LX

Section B Disclosure

Only complete if the examiner needs to highlight material matters of concern (see CC32, Independent examination of charity accounts: directions and guidance for examiners).

Give here brief details of any items that the examiner wishes to disclose .

2

Oct 2018

IER