THE PAROCHIAL CHURCH COUNCIL
OF THE ECCLESIASTICAL PARISH OF
ST PAUL WITH ST AGATHA,
WOLDINGHAM
REGISTERED CHARITY 1179945
Annual Report and
Financial Statements
for the year ended 31 December 2025

Annual Report 2025
Administratlve information
Woldingham is part of the Diocese of Southwark within the Church of England. The Caterham
Team, of which it had been a part for a number of years, has now been disbanded and the
churches a￿ operating as a Group with the clergy of the churches collaborating and supporting
each other.
The Parochial Church Council of the Ecclesiastical Parish of St. Paul with St. Agatha, Woldin9ham
I'woldingham PCC. or the 'PCC') is a charity ￿gIstered with the Charity Commission with
registration number 1179945.
The following served as members of the PCC (trustees of the charity) during the period covered
by this report, together with their unexpired terms of office where applicable. There are currently
eleven trustees Including one who is co-opted.
Incumbent
Church Wardens
Rev Dr C Dowland-Pillinger
Mr N J Hardy
until APCM 2026
Mrs J P Fortune - until APCM 2026
Mr R G Tozer - until APCM 2026
Mrs A M Mead
until APCM 2026
Mrs N Collard
until APCM 2028
Mr D J Ridout {co-optedl
until APCM 2026
Mr C W Roberts- until APCM 2028
Mr T J Salmon
until APCM 2027
Mrs M M Stevenson Ico-optedl
until APCM 2026
Mrs M Westmarland - untll APCM 2027
Deanery Synod representatives
Other trustees
Parish safeguarding officers
Treasurer
Secretary
Those retiring at the Annual Meeting are Mr Hardy, Mrs Fortune. Mrs Mead and Mr Tozer plus co-
opted member Mr Ridout.
Mrs A M Mead and Mrs M Westmarland
Mr T J Salmon
Mrs M M Stevenson
Objectlves and actlvltl
The PCC has responsibility for co-operatin9 Wlth the incumbent in promoting In the ecclesiastical
parish the whole mission of the Church, pastoral, evangelical. soctal and ecumenical. It also has
maintenance responslbilities for the churches and grounds of St. Paul's and St. A9atha'g.
Structurei governance and mana9ement
Members of the PCC are either ex-officio or elected by the Annual Parochial Church Meeting
{APCM) in accordance wlth the Church Representation Rules. Members normally serve on the
PCC for three years, or the remainder of the terrn of those whom they succeed.
The PCC operates through a number of committees, which meet between full meetings of the
PCC. The committees presently established are set out below. Members of the Cornrnittees who
a￿ also continuing members of the PCC are shown,. the chair is shown as the first name in eath
list. The Incumbent is entitled to attend and chair any of the Committees If she so wishes. Other
members a￿ co-opted onto these comrnittees from time to time.
REGISTERED CHARITY 1179945

Annual Report 2025 (continued)
Standing Committee
This is the only committee required by law. It ha5 the power to condurt the business of
the PCC between its meetings, subj.ert to any dirertion given by the PCC.
Membef5.' Rev Dr C Dowland-pillinger, Mr Hardy, Mrs Fortune, Mr Roberts. Mrs Stevenson
and Mr SalnFOn.
8uildings and Fabric Committee
This group is responslble for the stewèrdship of the church buildings, fabric and
churchyards.
Members.. Rev Dr C DoWland-P￿l1nger. Mr Hardy, Mrs Fortune, Mr Roberts and Mr Salmon.
Social Committee
This committee is responslble for social attivtties.
Members.. Mr5 Fortune. Mrs Mead and 5teven50n with others belng co-opted as
reouired.
Worship Committee
Thls committee is responsible for considering worship In conjunction with outreach,
evangelism and mission.
Members." Rev Dr C Dowland-Pillinger, Mr Hardy, Mrs Fortune, Mrs Mead plus Co-opted
member Mr Ridout.
Mission Action Planning
This group is responsible for the renewal of our Mission Action Plan.
Members.. Rev Dr C Dowland-Pillinger, Mr Hardy. Mrs Fortune, Hrs Stevenson and
Mrs Mead.
A small committee, led by Mrs Steven50n and Mrs Mead with others co-opted as required
continues to work on the content and delrvery of our website. We are indebted to Ali Coombs
who continues to maintain the website and to Mrs Maureen Westmarland, who continues to
provide assistance.
Church attendance
There are currently 76 people on the Roll, including some not resident in the parlsh. Average
weekly attendance at the main service was 30 {2024 - 281.
Safeguard1Th9
The role of rhe Parish Safeguarding Officers is to work with the incumbent, churchwardens, PCC
and members of the church community to make sure that we create a safe environment for the
activities that we undertake with children and vulnerable adults. We follow the guidance provided
by the Diocesan Safeguarding Officer in 'A Safe Church, which Includes carrying out DBS checks
for appropriate people, discussin9 safeguarding 9uidante with those undertaking church activities
and encouraging them to attend training sessions. and producing risk assessments where
appmpriate. A summary of the safeguar¢Jing principles adopted by the PCC can be found on the
website. 'A Safe Church. is available on the Diocesan website l.,
I for
anyone who would like to read it; the diocesan safeguarding policies are adopted annually by the
pcc
and
copies
displayed
the
churches
and
on
the
parish
web51te
The PCC has complied with the duty to have "due regard~ to the
House of Bishops. guldance in relation to sèfeguarding.
REGISfERED CHARITY 1179945

Annual Report 2025 (continued)
Review ol the year
The PCC met eight times during 2025 and has met twice to date in 2026. Cornrnittees normally
meet between these meetin9s and reports of those meetings are conveyed to the PCC and
discussed Whe￿ necessary.
The PCC'S financial statements show that we recorded a deficit on the general fund in 2025 of
around £9,000 Ipage 161. This reflects the loss of some income from donations during the year
following the deaths of a number of members of our congregation. Our reserves, however,
remain at a level at which it will allow us to deal with Ltnexpecteo loss of income or emergency
expenditure, although we ￿maIn dependent on a number of other significant donors.
The funding of clergy in the Southwark Diocese is provided by a scheme under which each parish
pledges what it can afford, each year. The PCC agreed to the requested increase of 3.5% for
2025, pledging £49,700.
For 2026 we have pledged £48,000. rather than accepting the
requested 3.50/0 increase. As we have previously acknowledged, this results direttly from the
decline in donors referred to above. A significant portion of our 2025 pled9e was funded frorn
reserves and we anticipate at least as much being so funded In 2026. We believe that our
contribution still reflerts fairly both the slze of our congregation and the costs attributable to the
parish, and at the same time being supportive of less well-off parishes within the Diocese.
We contlnue to benefit from annual licence fees for the base station and good cost control,. we
re particularly fortunate to have secured long term fixed pncing for gas (until June 2026) which
we have recently extended for a further two years.. although the cost is significantly higher than
we have enjoyed In recent years, il remains highly competitive compare to the rna￿et and to
domestic rates. The other factor that continues to affect our general fund beneficially is the
legacy, which, in accordance with the donor'5 wishes, is being used to cover the costs of repairs
and rnaintenance, rather than these having to be funded by the general fund. This le9acy Is
enabling us to keep both church buildings In good repair. Please consider putting a gift in your
will to help us to build up a fund for future work and ministry.
We were notified of a legacy during 2024 (which was included In last year's accounts as
receivable) which was received in 2025. The legaLI, from the estate of the late Mrs Mona
Marshall land increased as a result of the generosity of her three chlldrenl vlas received during
2025.
Thanks In part to a mijch appreciated contribution from the Woldingham Parish Council we
remain able to maintain the churchyard at St. Agatha's (the Parish Burial Ground) to a high
standard.
Our investments, with CCLA, the charity Investment organisation, have decllned in value a Ilttle
towards the end of 2025. in common with the stock market generally.
Projects
Some stone ￿PlaCement, additional pointing and lead work is reqUi￿¢j to reduce the amount of
moisture entering the St. Paul's church tower and we have accepted a tender to earry out the
works from PAYE, the specialist stonework contractor, after a competitive bid process. Works
should begin In 2026 a5 soon as the weather Improves.
The Diocesan quinquennial inspettion of the buildings last took place at the end of 2020 and
resulted in a programme of maintenance and minor works, most of which have been completed.
The next such inspection is now due.
ety"
On behalf of the Parochial Church Council
Rev. Dr. Catherine Dowland-Plllln9er
Chair
17 February 2026
REGISTERED CHARrtY 1179945

Independent Examiner's Report
report to the trustees on my examination of the financial statements of the Woldingham
Parochial Church Council ('the Charity'l for the year end&J 31 December 2025.
Responsibilities and basi$ of report
As the trustees of the Charity you are responsible for the oreparation of the financial statements
in accordance with the requirements of the Charities Att 2011 (the 2011 Act).
report in respert of rny examination of the Charity's financial statements carried out under
settion 145 of the 2011 Act. In carrying out my examination I have followed all the applicable
Dbrettlons glven by the Charlty Commission under section 14515)Ib) of the 2011 Art.
Independent examiner's stat•rnent
Your attention is drawn to the fact that the Charlty has prepared flnanclal statements In
accordance with Accounting and ReFortlng by cha￿tieS preparing thelr accounts in accordance
with the Financial Reporting Standard appllcable In the UK and Republlc of Ireland IFRS 102) in
preference to the Accountlng and Reporting by Charities.. Ststement of Recommended Practice
Issued on l April 2005, which Is referred to In the extant re9ulatiorbS but has now been
withdrawn. l understsnd that thls has been done in order for financial statements to provlde a
true and falr vlew In accordance wlth Generally Accepted Accounb'ng Prattl￿ effectlve for
reportlng perlods beglnnlng on or after l January 2015.
I have completed my examinatlon. I confirm that no matters have come to My attention In
connectbon wlth the examlnation giving me cause to belleve that in any materlal resFect'.
l. accountlng records were not kert In respect of the Charity as required by sectlon 130 of
the 2011 Act; or
2. the financial statements do not accord wlth those records,. or
3. the flnanclal statements do not comply with the appllcable requlrements con￿mIng the
form and content of accounts set out in the Charlties (Accounts and Report5) Regulations
2008 other than any requirement that the accounts glve a true and falr vlew whlth is not
a matter considered as part of an independent examinatlon.
I have no COn￿rnS and have come acro55 no other matters In connectlon wlth the examlnatlon to
which attentlon should ￿ drawn In thls rep)rt In order to enable a rffoper understandlng of the
flnancial statements to be reached.
IPTyl
Moorlands
Lunghurst Road
Woldingham
Surrey CR3 7EJ
REGISTERED CHAFUTY 1179945

Statement of Financial Activities
31 December 2025
Notes Restritted
funds
Unrestrirted
funds
Total fun¢Js
2025
Total funds
2024
INCOME & ENDOWMENTS
Voluntary Income
Income from investments
Church artivities
Activities for generating funds
7.063
8.963
3.285
56,548
3,001
2,646
955
63.611
11.964
5,931
955
135,787
11,356
5,905
2,787
TOTAL INCOME & ENDOWMENTS
19,311
63,150
82,461
155,835
EXPENDITURÉ
Costs of generatlng voluntary income
Other support costs
Projert expendlture
955
67.912
955
80,581
5,176
1,595
82.377
12,669
5,176
TOTAL EXPENDITURE
17,845
68,867
86,712
83,972
NET INCOMING I IOVTGOING)
RESOURCES
Gains / Ilossesl on Investment assets
on revaluation
15,717)
14,251)
71,863
io
16.829)
16.8291
4,029
NET MOVEMENT IN FUNDS
Fiind balances at l January
(5,363)
297.491
{5,717) (11,080)
91,973
389,464
75,892
313,572
FUND BALANCES AT
31 DECEMBER
292,128
86,256
378.384
389,464
REGISTERED CHARtrY 1179945

Balance Sheet
31 December 2025
Note5
Restricted
funds
Unrestricted
Total
Total
2024
funds
2025
FIXED ASSETS
Investments
io
171.768
171,768
1?8,597
CURRENT ASSETS
Debtors
Short term deposits
Cash at bank and in hand
li
12
120,348
11,478
71,407
9,036
11,490
191,755
9,036
78,897
134,794
6, 160
120.360
91,921
212,281
219,851
Credltors.. amounts falling due within
one year
13
15.6651
15,6651
18,9841
NET CURRENT ASSETS
120,360
86,256
206,616
210,867
NET ASSETS
292,128
86,256
378,384
389,464
FUf4DS
General Church Fund
51,284
Sl,284
60,276
Designated funds
Organ Fund
Cholr Robes Fund
Fabrlc / Garden Fund
Youth Group Fund
Clergy Discretionary Fund
16.S12
50
2,027
240
16,143
16.512
50
2,027
240
16,143
IS,907
50
240
15,500
Re5trlcted funds
St. Agatha's Churchyard Fund
Lucy / Marshall Fund
St. Agatha's Bell Appeal Fund
Village Memorial Fund
43,880
231.687
4,135
12,426
43,880
231,687
4,135
12,426
38,912
242,711
3.962
11,906
TOTAL FU14DS
292, 128
86,256
378,384
389,464
Approved by the Parochial Church Council on 17 February 2026 and signed on its behalf by..
J Fortu
Church Warden
N J Hardy
Church Warden
T J Salmon
Treasurer
REGISTERED CHARttY 1179945

Statement of Accounting Policies
31 December 2025
The financial statements have been prepared under the Church Accounting Regulations 2006 in
accordance with applicable accounting standards and the current Statement of Recommended
Practice, Accounting and Reporting by Chanties and applicable accounting standard FRSIO2.
The financial statements have been prepared under the historical cost conventlon except for
investment assets, which are shown at market value.
The financial statements include all
transartions, 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 a￿ inforrnal
gathering5 of church members. The accruals basis has been used.
Fund$
General funds represent the funds of the PCC that are not subjert to any restrittSons regarding their
use and are available for application on the general purposes of the PCC. Funds designated for a
particular purpose by the PCC are Un￿strICted. Restritted funds are those that must be expended for
specific purposes; details of the funds held and restnrtions are provided below. The restrictetj funds
are..
The Churchyard Fund
fees from burlals in St. Agatha'5 churchyard and donatlons and grants
given for the upkeep of the churchyard.
Funds are used for the
maintenance of the churchyard.
established as a result of a bequest given to fund the future
maintenante of the two churches, this fund receives investment
Income and Is expended on maintenance. It was renamed in 2024 to
reflett a bequest from the late Mrs Mona Marshall with the same
purpose.
The Lucy / Marshall Fund
The Vlllage Memorial
Fund
establlshed in 2011 to fund the replacement of the wooden memorlal
with a permanent stone replacement in the grounds of St. Paul's.
established in 2016 to fund repairs to, and re-in5tallatlon of, the
St. Agatha's Church bell.
The St. Agatha's Bell
Appeal Fund
The unrestrlcted funds are:
The General Fund
recelves regular donation income and is expended in connection with
all aspects of the managernent and operation of the churches.
Designated Funds
The Organ Fund
established to provide a fund for major maintenance to the St. Paul's
church organ, this fund receives contributions arising from usage at
events such as weddings and funerals ènd is utilised for repairs.
The Cholr Robes Fund
established in 2006 to fund the purchase of replacement robes for the
choir of St. Paul's.
established in 2008 to fund the commencement of a Youth Group.
established in 2011 from a donation specifically to fund gifts to those in
need at the discretion of the incumbent and church wardens.
The Youth Group Fund
The Clergy Discretionary
Fund
The Fabric l Garden Fund originally the Fabric Fund. closed in 2007,. re-opened in 2017 to fund
major repairs to the churches and re-designated in 2019 as the Tower
Fund. From 2025 it is being used to fund garden work at St Paul's
and renamed accordingly.
The financial statements include all transactions, assets and liabilities for which the PCC is responsible
in law. They do not include the financial statements of church groups that owe their main affiliation to
another body, nor those that are informal gatherings of church members.
REGISTERED CHARrtY 1179945

Statement of Accounting Policies (continued)
31 December 2025
Income and Endowments
Voluntary income and capital sources
Plate collections are ￿cOgnised when ￿te1Ved by or on behalf of the PCC. Planned giving receivable
Ljnder Gift Aid is recognised only when received. Tax recoverable on Gift Aid donations is recognised
when the donation 15 recognised.
Grants and legacies to the PCC are accounted for as soon as the PCC Is notified of its legal entitlement,
the amount due is quantifiable and its ultimate receipt by the PCC 15 reasonably certain. Funds raised
by events and the sale of items are accounted for gross. Funds raised for Good Causes are accounted
for gross.
Income from investments
Interest entitlements are accounted for as they accrue. Realised gains or losses are recognisecl when
investments are sold. Unrealised gains or losses are accounted for on revaluation of Investments at
the end of the financial year.
Parochlal fees
Under the arrangements that exist in the Dtocese of Southwark between the Diocese and its ministers,
statutory fees are collected by the PCC as agent for the Diocese and paid over to the Diocese; they are
netted off in these financial statements with only amounts colletted. but not yet paid over, shown as
outstanding credltors at the balance sheet date.
Expendltur•
Committed giving
Collections for good causes and other outreach are shown gros5.
Activities directly relating to the work of the Church
The Parish Pledge to the Diocese is accounted for when paid. Any unpald pledge at 31 December is
provided for in these financial statements as an operational (though not a legall Ilability and 55 shown
s a creditor In the balance sheet.
Flxed asset Investment$
Investments are valued at bid prices at 31 December.
Flxed assets
Consecrated and beneflced property of any kind is excluded from the financial statements in
accordance with s. 10121(è} and Icl of the Charities Att 2011. Equipment purchased for use on church
premises and which 15 not incorporate<J into the buildings is wntten off on a straight line basls over Its
useful Ilfe, although individual Items costing less than £500 are written off when the asset Is acquired.
Current assets
Amount5 owin9 to the Church Council at 3 1 December in respect of fees or other income are shown as
debtors less provision for any amounts that may prove uncollectible. Short-term deposits are with the
Central Board of Finance of the Church of England.
Int•rfund balances
Interest is paid on any monies borrowed from restritted funds at the same rate as received on
eposits with the Church of England Deposit Fund.
REGISTERED CHARITY 1179945

Notes to financial statements
31 December 2025
Income and Endowments
(a) Restricted funds
st. Agatha's
churchyard
fund
Lucy I
Marshall
St. Agatha's
bell appeal
Village
Memorial
fund
Total
Total
2024
2025
lur*d
Voluntary income
Planned giving
Income tax recoverable
Legacies
Grants
50
13
50
13
5,000
2,000
2,206
552
70,000
2,000
5,000
2,000
2.063
5.000
7,063
74,758
Income from
investments
Investment Income
Interest receivable
168
1,509
4,828
1,765
4,996
3,967
4,837
2,359
173
520
1,677
6,593
173
520
8,963
7, 196
Income from Church
activities
Fees
3,285
3,285
3,083
Total Incom¢ and
Qndowments
7,025
11,S93
173
520
19,311
85,037
The Woldlngham Parlsh Countll provSdes an annual grant towards the maintenance of the Churchyard
as the Parish burial ground. In 2025 we applied for £2.000 which was received in December.
The le9acy notifled to us last year of £70,000 towards the maintenance and upkeep of the buildlngs
and grounds at St Paul's and St Agatha's was received in May 2025. In fatt, the legacy received was
£75,000 resulting in additional Income of £5,000 In 2025. We are most grateful to the family of the
late Mrs Mona Marshall for agreeing to significantly enhance her original legacy.
REGISTERED CHARITY 1179945

Notes to financial statements (continued)
31 December 2025
Income and Endowments (continued)
(b) Unrestricted funds
General
Fabric I
Garden
Organ
fund
Clergy
disc'y fund
Total
Total
hurch
2025
2024
fund
fund
Voluntary income
Planned giving
Income tax recoverable (see
below)
Cash collections
Miscellaneous income and
donations
Collections for charities and
others (note 4)
25,924
1,825
27,749
29,546
8,322
2,979
456
8,778
2,979
9,026
2,780
14.197
14, 197
14,556
2.845
2,845
5,121
54,267
2,281
56,548
61,029
Actlvltie5 to generate funds
Speclal events {note 31
955
955
2,787
Income fmm investments
Interest receivable
1,695
26
637
643
3,001
4, 160
Income from church activities
Fees
2,246
400
2,646
2,822
Total income and
endowments
59,163
2,307
1,037
643
63,ISO
70,798
Designated fund5
Income and expendlture in respect of the other designated funds (Choir Robes and Youth Group) are
comblned with the General Fund to avoid excessive analysis.
Income tax recoverable under Gift Aid, shown above, includes that recoverable under the Gift Aid
Small Donatlons Scheme of £1,72812024 - £1.193).
Miscellaneous income and donations includes the annual licence fee receivable in respect of the Base
statlon in the St Paul's Church Tower of E7,050 (2024 - £7.050).
REGISTERED CHARrrY 1179945
io

Notes to financial statements (continued)
31 December 2025
Expenditure
(a) Restricted funds
St. Agalha's
churchyard
Lucy I
Marshall
fvnd
St. Agatha's
bell appeal
Village
Memorial
Total
Total
2024
2025
Church activities
Churchyard maintenance
Church repairs &
maintenance
2.175
2,175
2,928
10,494
10,494
7,566
other support costs
2,175
10,494
12,669
10,494
Project expenditure
5, 176
5.176
Total expendltur•
2,175
15,670
17,845
10,494
General malntenance works were undertaken in 2025. These included substantial works to trees In
both churchyards, together with preparatory work on the required repairs to the St. Paul's church
tower {shown as project expenditure above) and repalrs to the heating in the St. Paul's church room.
(b) Unrestricted funds
General
church
fund
Fabric I
Garden
Fund
Organ
fund
Clergv
discretion
-•ry fund
Total
2025
Total
2024
Church activities
Missionary and charitable giving
(note 41
Rector and rectory (note 51
Organist and music (note 61
Churches & ehurch grounds (note 71
Diocesan share (note 8)
Governance costs (note 9)
2.845
98
3,463
10,275
49.700
819
2,845
98
3,463
10,987
49,700
819
5,121
2,860
13,680
48,000
2,222
280
432
Other support costs
67.200
280
432
67,912
71,883
Costs of generating funds
Event costs {note 31
955
955
1,595
Project expenditu
Total expendlture
68,155
280
432
68,867
73,478
As the St. Paul's Director of Music, Mr D Ridout. who was a co-opted mernber of the PCC throughout
the year, was paid £2,400 during the year 12024 - É2,040)- No payments or expenses were paid to
any other member of the PCC, persons closely connected to them or other related parties, other than
reimbursement of expenses paid for on behalf of the PCC.
REGISTERED CHARITY 1179945

Notes to financial statements (continued)
31 December 2025
Special events and collection5
Revenues
Costs
2025
Net
2025
Net
2024
2025
General church fund
Ha￿eSt supper
Less dirert ¢Jonations (see note 41
1.569
1614)
19551
614
16141
746
1746)
9S5
1955)
We were delighted to hold the Harvest Supper at the Woldinghèm Village Club again, with all profits to
the Caterham Foodbank (Note 4). Revenues from special events exclude any related Income Tax
recovered under Gift Aid which is included in note Ilb).
Collectlons and donatlons to charltles and others
2025
2024
Bishop of Southwark's Lent Appeal
Children's Society
Welcare, Including funeral collertion for Peter Johnson
Royal Brillsh Legion
Surrey Churches Preservation Twst
St Christopher's Hospice
St Catherine's Hospice
Cats Protection (Michael Batterbury funeral)
Dementia UK (Michael Batterbury funeral)
Embrace the Middle East
Foal Farm (Lady Christopher funeral)
Wear it Pink (Breast cancer appeal)
Caterham Food Bank. including Harvest Supper profits (note 3)
Other
331
479
63
183
350
337
1,225
142
140
327
1,211
187
187
150
119
216
938
614
21
746
2,845
5,121
REGISTERED CHARITY 1179945
12

Notes to financial statements (continued)
31 December 2025
Rector and Rectory
2025
2024
Relief clergy
98
98
Organlst and music
2025
2024
Organist stipend
Relief organists
Organ & plano tuning
Music and licensing
Sundrles
2,400
230
258
575
2,040
LIO
159
551
3,463
2,860
Churches and church grounds
2025
2024
Altar and vestry supplies
Heat, light and water
Insurance
st Paul's church tower repairs, charged to the Tower Fund
Other running costs, Including gardening & cleaning
478
4,364
5,001
431
4,344
4,911
3,562
432
1,144
10,987
13,680
sO￿h London Church Fund
2025
2024
Pledge paid to the Parish Support Fund
49,700
48,000
Every year we make a pledge to the Diocese of Southwark as a contribution to the costs of minlstry In
the Diocese. For 2026, the PCC has pledged £48,000, having considered the current state of our
finances and, particularly. the relatively healthy state of our reserves. We acknowledge that a
substantial proportion of our 2026 pledge will need to come from those reserves las Indeed has our
2025 contribution) and that our 2027 pledge will have to be considered in the light of the likely state
of reserves at that time.
REGISTERED CHARITY 1179945
13

Notes to financial statements (continued)
31 December 2025
Governance costs
2025
2024
Stationery and sundries
Catering
Croft Road Association
Webslte, IT licensing & contact-less giving costs
Quinquennial inspection (cost spreao over five years)
Other, including safeguarding costs
245
14441
150
785
225
1540)
150
1,471
470
446
83
819
2,222
Other expenses above include Christmas cards which generated profits of £ 193.
10. Fixed asset Investments
2025
2024
Market value at l January
Net gains 1 (losses) on ￿valUation
178,597
{6,8291
174,568
4,029
Market value at 31 December
171,768
178,597
Ylstorical cost at 31 December
89,203
89,203
Analysis of Investments
Investment Fund
Fixed Interest Securities Fund
166,826
4,942
173,773
4,824
Market value at 31 December
l71,768
178.597
11. Debtors
2025
2024
Income tax ￿cOVerable (note 12)
Legacy awaiting asset disposition
Due for base station electricity
other debtors and prepayments
9,237
7,346
70,000
1,194
357
1.276
977
11,490
78,897
Restricted funds
Vnrestricted funds
12
11,478
70,552
8,345
11,490
78,897
REGISTERED CHARrrY 1179945
14

Notes to financial statements (continued)
31 December 2025
12. Income tax recoverable
2025
2024
Opening balance
Received in year
Estimated amount due for 2025
7,346
{7,346)
9,237
7,888
(11,019}
10, 128
Closing balance
9,237
7,346
Included in the amounts estimated as due for 2025 is £1,728 12024 - £ 1.660) in relation to the Gift
Aid Small Donations Scheme under which Gift Aid is available on a limited amount of small cash
donations made to the church, without Gift Aid declarations. each year.
13. Credltors
2025
2024
Heat, light and water
Church grounds & maintenance
Special collectlons for other5
Deferred Income
Other accruals
2,011
1,966
4,320
651
1,962
85
479
1,763
1,412
5,665
8,984
Restricted funds
Unrestricted funds
5,665
8,984
5,665
8,984
REGISTERED CHARITY 1179945
15

Summary of Funds
31 December 2025
Restricted Funds
Lucy I
Marshall
Fund
St. Agatha's
bell appeal
Churchyard
Fund
Village
Memorial
Fund
Total
Income and endowments
Expenditure
11.593
{ 15,6701
173
7,025
12,1?51
520
19,311
117,8451
Net incoming (outgoing)
resources
Unrealised galn (loss) on
Investments
(4.077)
173
4.850
520
1,466
(6.9471
118
{6,829)
Net movement In Funds
Funds at l January
(11,024)
242,711
173
3,962
4,968
38,912
520
11,906
{5,363)
297,491
Funds at 31 December
231,687
4,135
43,880
12,426
292,128
B}
Unrestrlcted Funds
Oe￿gnated Funds -
Or9an
Clergy
Fund
Disc'y
Fund
General
f und
Fabnc I
garden
Fund
Choir
Youth
Total
Robes
Group
Fund
Income and endowrnents
Expendifure
59.163
168, 1551
2,307
{280)
1.037
{432)
643
63,150
168,8671
Net Incomlng (outgoing)
resources
(8,9921
2,027
605
643
15,7171
Net Movement in Funds
Funds at l January
{8,992)
60,276
2,027
605
643
15,907 15,500
(5,717}
91,973
50
240
Funds at 31 December
51,284
2,027
16,512 16,143
50
240
86,256
Income and expenditure in respert of the Choir Robes and Youth Group desi¢Jnated funds a
combined with the General Fund in Notes l and 2.
REGISTERED CHARrrY 1179945
16

Disposition of Net Assets
31 December 2025
Al
Restricted Funds
Lucy /
Marshall
St. A9atha's
bell appeal
Church yard
Fund
Village
Memorial
Total
Fund
Fun
Investments
166,826
4,942
171,768
Central Board of Finance
Debtors
Income tax recoverable
64,861
4,135
38,926
12,426
120,348
12
12
Current assets
Current Ilabilities: Amounts falllng
due within one year
64,861
4,135
38,938
12,426
120,360
Net current assets (liabilities)
64,861
4,135
38.938
12,426
120.360
14et assets
231,687
4,135
43,880
12,426
292,128
81
Unrestritted Funds
Designated Funds -
Organ
Clergy
Funt1
D15C'y
Fund
General
Fund
Fabri
gjrden
Fund
Cholr
Robes
Fund
Youth
Group
Totèl
Investments
Central Board of Finance
Debtors
Income tax recoverable
Cash at bank and In hand
36.791
2.253
8,769
9,036
1,671
16.512
16, 143
50
240
71,407
2,253
9,225
9,036
456
Current assets
Current liabilities.. Amounts
falling due withln one year
56,849
2,127 16,512 16.143
50
240
91,921
15,565)
(ioo)
15,6651
Net current assets
51,284
2,027 16,512 16,143
50
Z40
86,256
Net assets
Sl,284
2,027 16,512 16,143
50
240
86,256
REGISTERED CHARITY 1179945
17