The Trustees Annual Report and Financial Report Parochial Church Council of the Ecclesiastical Parish of
East Preston with Kingston: St Mary the Virgin
for the year ended 31 December 2024
CONTENTS
Trustees Annual Report;
Report of the Independent Examiner; Statement of financial activities (income and expenditure) including Balance sheet (Assets and Liabilities statement) Notes to the accounts
Parish of East Preston
Website : www.stmarysep.org.uk
Facebook page : www.facebook.com/groups/stmaryseastpreston Vicar: The Rev Andrew J Perry, The Vicarage, 33 Vicarage Lane, East Preston BN16 2SP
Independent Examiner: Mr D Cross, Hedge End, Hurst Road, East Preston BN16 3AP
Bankers: Barclays Bank, I Chapel Road Worthing BN11 1EX
Registered with the Charity Commissioners: 1180544
This Trustees Annual Report was compiled by the Church Wardens of St Mary’s, East Preston with Kingston, and adopted by the PCC at their 2025 meeting on March 10[th]
Parochial Church Council of East Preston with Kingston: St Mary the Virgin
Trustees Annual Report for 2024
Our Aims and Purposes as a Charity
The PCC of East Preston with Kingston has the responsibility of co-operating with the incumbent, the Rev’d Andrew Perry, in promoting in the parish the whole mission of the church, pastoral, social evangelistic and, ecumenical. Especially:
-
To enable, prosper and further the worship of Almighty God and the gospel of our Lord Jesus Christ according to the doctrines and practices of the Church of England.
-
To seek to foster an environment where disciples can grow and flourish;
-
To increase the membership of the Church.
-
To co-operate with our ecumenical partners wherever possible.
-
To serve our community in particular through the administration of the Occasional Offices of baptism, marriage and funeral rites; pastoral care and evangelisation.
-
To promote fellowship, friendship and community through an active programme of social activities.
-
To become an inclusive, welcoming, outward-looking, thankful community who create a safe space in which to get to know God, explore Christian spirituality and worship; to relate our lives as disciples to this faith and to celebrate God’s great gifts to us.
-
To care for the building of which we are temporary custodians; to maintain the fabric and to make sure it is best suited to serving the mission of God in this parish.
-
To maintain positive links with businesses within the community of East Preston and Kingston, Infant and Junior Schools; Royal British Legion and Parish Council.
What we planned to do to achieve our charitable objectives
When planning our Activities for the year, our Incumbent ad the PCC considered the Charity Commission’s guidance on public benefit and, in particular, the specific guidance on ‘charities for the advancement of religion’. Some of this is illustrated by the unsolicited testimonies which appear in purple italics scattered through this report.
The council has complied with the duty under section 5 of the Safeguarding and Clergy Discipline Measure 2016, fully recognising its duty to have due regard to House of Bishops' guidance on safeguarding children and vulnerable adults. This year we kept Safeguarding Sunday on 19 November to draw attention to this vital area of our life together.
We discussed reaching out to the unchurched through participation in village events and in a busy and varied social calendar; our progress as an Eco-Church; continued to engage with the Parish Giving Scheme; our finances and future as a parish; our responsibilities for Safeguarding; continued participation in Churches Together in Rustington; and maintaining the fabric of the church building as a historic centre and focus of life in the village.
What we achieved and how we affected beneficiaries’ lives
Attendance at worship
2023 had seen a continued slow and gradual return to normal social mixing following Covid restrictions, and this rise has continued throughout 2024.
We continue to be able to welcome visitors from within as well as outside the Parish boundary. Visitors attend by personal choice, and it is our great pleasure to welcome anyone from all walks of life to take part in the life of the church. We contend that voluntary attendance to worship the Lord Jesus Christ is a major demonstration of the public benefit of our activities.
We have continued to livestream the main Sunday mass and have been impressed at its continued popularity - Facebook statistics suggest over 130 people accessed online worship.
Sadly, in spite of the Leaders of the Sunday Club providing an excellent and committed service to children during the 10am mass, both Sunday Club and Families @3 numbers continued to dwindle to an average attendance of 3 children. As a result, the difficult decision was made to close the Sunday Club for the time being.
The average regular weekly attendance in person (October count) was 85 adults (73 in 2023) and 4 children (3 in 2023.). We continued to celebrate communion in three of the parish’s care homes each month: Green Willow, The Martlets and White Lodge.
This year there was 1 celebration of a wedding anniversary in church and 1 blessing of new wedding rings Christmas is a very special time of celebration where many sections of the community come together to join in the services. This was particularly the case in 2023 and despite the slow recovery of average Sunday attendance across the year, numbers were up this Christmas. Early Carols by Candlelight; Nine Lessons and Carols; Carols in the Tavern; Christingle; Crib Service and - for the first time Nine Lessons and Carols for the Willowhayne Residents’ Association - all proved very popular and Advent congregations totalled over 395 (460 in 2023). Carols were also sung around the nursing homes.
After Easter C & L wrote in a card “Thank you for the smiles and guiding us through with love”
Teaching, baptising and nurturing new and existing believers
In 2024 we celebrated 3 weddings (1 in 2023); there were 11 church funerals (11 in 2023) with 4 other funerals conducted for parishioners (3 in 2023); 8 burials of ashes (8 in 2023) and 4 baptisms (1 in 2023).
On 1 May after his dad’s funeral, Paul wrote:
Dear Father Andrew, I just wanted to add my thanks to my brothers for the fabulous service yesterday. Everyone we spoke to were delighted with the send off Dad received and particularly your part in it along with our great readers. It helped James’s disappointment that he felt unable to contribute on the day that it went so well. I particularly enjoyed how the committal and blessing seemed to stop the traffic!
For our Lent course this year we joined the Churches Together in Rustington discussing “The Rhythm of Life” (a course devised by the Anglican diocese of Leeds) and attendance was good.
There were also four “occasional” home-grown teaching sessions throughout the year. Two of these engaged with the diocesan Year of the Old Testament (the first setting the scene/timelines/events; the second about theological themes and outlooks); and two were at the suggestion of the congregation (a Christian perspective on death; and healing) The two on the Old Testament were repeated as part of Rustington Parish’s Advent Course, at their request.
After the baptism of his daughter, AR wrote: “Thank you so much for a wonderful Baptism service for Edie. We really appreciate how welcoming you were to everyone, and we really enjoyed your approach to the whole service. Everyone said what a great service it was. It really is a special place at St Mary’s, and I was so pleased that we could continue the family connection with it and sense of belonging.” [16 July 24]
As well as Lent we were able to join with ecumenical brothers and sisters for an Epiphany Service; Week of Prayer for Christian Unity; World Day of Prayer; Good Friday Walk of Witness, as well as Village events including Remembrance Sunday and Merchant Navy Day.
Evangelism and outreach
The 2024 East Preston Festival was a huge success, in spite of very inclement weather, and, as ever, St Mary’s was involved: the Friends of St Mary’s Friends’ Brunch; hosting a CWGC talk on the War Graves in our churchyard; hosting various groups in the Spire Room; running Songs of Praise on the Village Green and providing Judging for the Carnival Float Parade.
A fter the EP Festival the Chair wrote to FoSM: “On behalf of the committee I would like to thank the Friends of St Mary's for your continuing support… Your help is invaluable to us, playing a significant part in the success of the Festival, and your community spirit is very much appreciated.”
The bi-annual Christmas Tree Festival , organised by the Friends of St Mary’s, was a fantastic success, raising £11,000 and bringing in hundreds people over three days.
The Women’s Fellowship had continued to reach out to women in the Parish, but the membership was dwindling and the reluctant decision to close it was taken. Lynne Brunton writes:
Women’s Fellowship.
In December last, 2024, it was unanimously decided that, due to falling numbers on account of age and infirmity, we agreed to open the group out to all members of the community of either gender. This group would reconvene in its new format on Thursday, April 10th from 11 a.m. to 12.30. p.m. and would run on similar lines to the Welcome Cafe with people dropping in and out, helping themselves to refreshments and sitting down for a chat. We might have a speaker occasionally or a quiz, and a quiz will be on the tables at the first session as an ‘ice-breaker’
We wanted to keep the close connection with the church therefore the Group would meet on the second Thursday of the month with Corporate Communion on the 3rd Thursday. This would enable tea and coffee to be served after Mass on two Thursdays thus enabling church and non church members to socialise on an informal basis. The new group will run until August when a review will take place and a small
committee has been set up so that the group will run as smoothly as possible. The new group’s motto is “Friendship over a cuppa”
The Little Angels Toddler Group was paused for a few months, following the sad death of our beloved Lucy Hornby, who had played such an active role, but will re-start in 2025 with a slightly different format.
20 Nov, Beaver Leader Sam Cross wrote: “The Beaver trip to the church was a great success and we just wanted to say thank you to both of you for allowing us to come and explore the church. We would like to come again in a couple of years when we have new Beavers.”
The Welcome Café (an initiative started in 2022 as an open-house drop-in coffee stop in the Spire Room from 10am-12noon o the first Monday of each month), continued to prove hugely successful, with an average of 35-40 people attending equally from the church and wider community.
We held two Music Nights which sold out and brought in many local people who do not usually attend Church. They also raised significant funds for the Church..
On 2 April (after the Music Night) Jo C wrote: “I would like to thank you for a most enjoyable evening. My friend & I loved the song choices & thank all the musicians & singers for entertaining us so well. Looking forward to the next event. ”
St Mary’s Drama Group production of ‘A Breath of Spring’ was very well received. Village events such as Remembrance Sunday and Merchant Navy Day continue to make connections and serve our community in marking important days.
As a pastoral/outreach follow-up to ministry amongst the bereaved this year saw a return to the two services for remembering departed loved ones (one in June; one at all Souls in November). Everybody who had had contact with a funeral connected with St Mary’s was invited and the service was live-streamed Attendances were high and comments appreciative.
July was a repeat of the Pet Service - although to be fair it was entirely dogs!
20 Nov, following the interment of her mum’s ashes, RV wrote: “Thank you so much for such a lovely service on Saturday. It felt really special and appropriate, and it gives us another layer of closure, as well as peace, to know that Mum is now with Dad, which is where she always wanted to be. Thank you for taking it so gently, empathetically and sympathetically, it was much appreciated. It was also incredibly kind of you to make all the arrangements with Mark and Carly - thank you
Connection with the schools was more than the previous year. East Preston Infant School came to celebrate Christmas at Church in December: three cohorts included almost the entire school. East Preston Junior School had more regular contact through the year: they came to church in February to learn about parables; three cohorts came in February/March to learn about Ceremonies; Fr Andrew went into school for an all morning session on Understanding Parables And The Bible in March; and Fr Andrew went into school for most of an afternoon to talk about Pilgrimages in December.
An August Afternoon Tea in the Vicarage Garden sadly had to be cancelled as it clashed with another significant local event; and in conjunction with East Preston Parish Council St Mary’s became a Warm Spaces Venue, serving hot soup and rolls, teas & coffees every Monday from the start of January to the end of March..
After the EP Festival the Chair wrote: “On behalf of the Festival Committee, I would like to say that we are very grateful to you for allowing us the use of the Spire Room as an HQ for the Parade…[and] acting as Head Judge… and for joining us afterwards in the procession… Thank you for being part of it.”
We are seeing new faces throughout the year, many of whom are joining us - some occasionally, some regularly. Patterns of church going often seem to fluctuate, and if everybody who worshipped at St Mary’s occasionally came every Sunday it is likely that there would be standing room only.
Provision of the Church building for people to enjoy
As well as celebrating many Occasional Offices in 2024, the church building remained open each day between about 8.30am and 5pm and a constant stream of people dropped in to sit, pray, light a candle and enjoy the silence. Many remarked not only how refreshing it is to find an open church but also the sense of peacefulness and spirituality the church pervades. It is important to us that the church is available for private prayer not just to the church family but to the wider visiting community. It appears that there is a growth in seeing the church building as being for the village , not just ‘for religious people on a Sunday’: a rise in ‘ownership’ seems to be taking place.
The church building continues to be appreciated by our parishioners and many others, as a space where life events are celebrated with joy and thanksgiving.
After their wedding in St Mary’s on 20 July, JF wrote: “I wanted to drop a quick note to thank you for doing such a wonderful service on our wedding; you set the tone perfectly for the rest of the day and so many people came up to us to say what a great, uplifting and happy service it was. Thank you again for such a wonderful warm and positive service, we couldn’t be happier! Hope to see you again in the near future.”
We continue to explore the survey by East Preston Parish Council’s Greener Buildings Project and the Brighton and Hove Energy Services Co-operative (BHESCo) and to work out ways to implement the findings and reduce our carbon footprint.
The provision of flowers - especially for high days and holy days - is now shared between the East Preston Floral Club and St Mary’s Jenny Bromfield. We remain very grateful for their input and the great pleasure the flowers bring. The Fabric Committee met monthly to draw up plans for implementing the Quinquennial Inspection. The challenges of maintaining a Grade 1 listed building continue to exercise the PCC and especially the Friends of St Mary’s. We continue to be hugely appreciate of the fabulous work Friends of St Mary’s does in order to raise funds for the church fabric and to help us make sure the building is here for future generations.
Provision of tangible support to the poor and needy
During the year many collections were made for the Littlehampton & District Food Bank, the Diocesan Family Support Work and Worthing’s Turning Tides homeless project: people showed their love and compassion in practical ways with tinned, dried and packet goods, toiletries and other essentials. St Mary’s continued to operate as a drop off/collection point for aid to Ukraine which continued throughout the year. Various other activities during the year support the Children’s Society; the NSPCC; Christian Aid; and Aspens (through re-cycling.)
FINANCIAL REVIEW
Incoming and outgoing resources
The total receipts on general unrestricted funds received were £95,842 (£80,314 in 2023); total expenditure on general unrestricted funds was £84,417 (£85,426 in 2023) and these are detailed in the Financial Report below. This is possible only because we are using a legacy to fund our day to day expenditure - and obviously this situation cannot continue in the long term.
We continue to encourage people to join the Parish Giving Scheme (PGS), and undertook a Stewardship Campaign in November to highlight and make our financial situation as transparent as possible.
The PCC was grateful for various donations to the Fabric Fund, through Friends of St Mary’s as the EPIC Appeal reached its target.
We have been grateful to Erica Hussey who stepped in as Treasurer following Tina Poole’s tragic family circumstances. We wish Tina and her family all the best as they face a slightly uncertain future.
Erica has been doing a marvellous job and we are so grateful for her calm expertise.
Sharing the ministry costs of the Diocese of Chichester
The largest expenditure facing the PCC was the sum of £81,445 (£78,795 in 2023) levied by the diocese for our share of all churches’ Parish Ministry Costs (PMC). During the year the contribution from St Mary’s was £50,000 or 61% (72%: £57,000 in 2023). We strive to increase this and note the disappointing drop in real terms.
The PMC relates directly to the parish support (21%), ministry support (16%) and ministry costs (63%) of having a full time, stipendiary parish priest. This includes elements such as training of new ordinands; a contribution to national church funds; and shared costs of the Christian family throughout the whole diocese, including assistance towards the upkeep of churches (such as ours) who are less able to meet their PMC.
Staff costs
The PCC pays for the organist, Daniel Paine, whose musical talents greatly enhance our worship. Further details are provided in the notes to the accounts.
Trustee payments and expenses
The PCC also supported the Vicar by paying Council Tax, Water and environmental charges for the Vicarage. Expenses are also paid in connection with official duties for the Vicar.
There were no other payments to the trustees, or persons related to or connected to, the trustees.
Reserves Policy
It is the PCC’s Policy:
-
to maintain a balance on the general unrestricted funds which equates to approximately two months worth of unrestricted payments as contingency against unforeseen situations. • to spend restricted and endowment funds in line with their terms and conditions
-
to invest fund balances with the CBF Church of England deposit fund. (Currently such funds are restricted or endowment funds only)
The PCC recognises with gratitude and appreciation those groups and individuals who make their service of God and of His Church clear by their generous giving of their time, money and effort. Much of the work of this parish is undertaken by a generation who are entering their senior years. Failing health and vigour are reducing energies which could be relied upon in the past.
In order for the Church to thrive and grow we need to continue to engage in evangelism, mission and faith sharing to encourage growth in numbers as well as growth in faith, love and service. We were evangelised by those who helped to make Jesus real to us - and they did a successful job (otherwise we wouldn’t be here!) - so we need to follow their example and pass on our faith to this current generation.
Management of Risks and their mitigation
The PCC has an ongoing task of reviewing the major risks which impact on the work of St Mary's. The usual PAT testing and fire extinguisher checks have been carried out.
The PCC consider that the principal risks and uncertainties are:
-
An unexpected fall in income, particularly given the dependence of the church on a limited number of major regular donors.
-
The requirement to find volunteers with the appropriate skills, time and commitment to support the ministry of the congregation.
-
Reliance upon the Diocese to continue to provide financial support whilst we work towards paying our full Parish Ministry Costs for clergy ministry.
The PCC seeks to manage these risks and uncertainties by regularly reviewing its its finances, its Mission Action Plan and its plans for greater use of the church buildings as conditions allow.
Engaging with the Parish Giving Scheme is a much more reliable, safe, efficient way of maximising support for St Mary’s, and we will continue to encourage supporters to use this method.
Future uncertainties
Our inability to meet our PMC is a concern, but the Stewardship campaign has already proved helpful in financial terms and therefore in planning for the future. We recognise that the demographic profile of worshippers at St Mary’s matches very well the general demographic of East Preston: this is weighed more towards those of retirement age, rather than young families.
It is also important to realise that St Mary’s faces challenges not shared by our immediate neighbours. We are a relatively modern parish (achieving separate status in 1914); we do not have historic trust funds, legacies, property, land or investments which provide income. The Spire Room (the closest thing we have to a church hall) is too small for regular hiring as (for example) a nursery. Our building is very small and inflexible to use for other purposes.
Structure, governance and management
The Parochial Church Council (PCC) is a charity, and our registered Charity Commissioner’s number is: 1180544. Its governing document is the Parochial Church Council (Powers) Measure 1956.
Since the APCM of 2023 the following served as members of the Parochial
Church Council: ex-officio:
Incumbent: The Rev Andrew Perry (Chair)
Church Wardens: Mrs Mary Jeavons (Vice-Chair)
Mr Christopher Wood
PCC Secretary : Mrs Ann Mathias
Honorary Treasurer : Mrs Erica Hiussey
Deanery Synod: Mrs Pauline McLelland
vacancy
vacancy
vacancy
Elected members:
Mrs Lynne Brunton Mr Jack Cogman
Ms Laura Easton
Mr Bill Gale
Mrs Tracey Hammond ( Safeguarding )
Mr Laurie Hearn
Mr Robert Hudson
Mrs Sheena Hudson
Mr George Lea
Mrs Helen Smith
Ms Lois Townsend
We are deeply grateful to Wendy Allen for her wonderful work as PCC Secretary. Wendy has had to stand down for health reasons, but she left the PCC administration in excellent shape for her successor, Ann Matthias, to whom we are most grateful for taking over this huge role.
Membership of the PCC is determined under the Church Representation Rules and consists of certain ex-officio members (the clergy, the churchwardens and members of the Deanery, Diocesan or General Synods) and 12 members of the church who are elected at the Annual Parochial Church Meeting (APCM). Church members are warmly encouraged to stand for election to the PCC and we try to ensure a balance of skills and experience where possible.
Electoral Roll Report
At the start of 2024, 106 were on the Roll and at the end, 109. 60% live in the parish and 40% outside. During the year 2024, 2 people died and 1 person moved away. At the start of the previous year, 104 were on the Roll.
Lynne Brunton, Electoral Roll Officer
Fabric (Buildings) Report
2024 opened with the commencement of Phase 1 of the church restoration. The main requirement was to restore the North wall. The wall suffered from damp created by the incorrect concrete rendering on the outside This was successfully stripped and lime based rendering was applied and repainted with lime based paint replicating that used centuries ago. The remaining walls were also painted to give a uniform appearance. Following the requirements of the Q R ,the tower was cleared of all vegetation and repaired as necessary.
The brickwork of the Spire Room was repointed. All the gutters and drainpipes were cleaned and painted. With this work completed, we had a fully restored exterior to the church.
At this time we could not consider further work as funds were not available, but we pressed on with the arrangements for Phase 2 , the internal restoration.
George Lea, Chair, Fabric (Buildings) Committee
This Trustees’ Annual Report was approved by the PCC and signed on their behalf by Church Wardens Mary Jeavons & Chris Wood.
Signed………………………………………………………………………………
Signed………………………………………………………………………………
Date…………………………………………………
PCC of St Mary The Virgin East Preston With Kingston
31st December 2024
Creditors
| Creditors Reallocate Womens fellowship Flower club Childrens's society Electric Gas Father Andrew's expenses Grundon wheelie bin R Litle (garden - vicarage) HMRC Daniel extra 100 club subsriptons paid in advance Zinnia payroll Litle Angels Hayes and Finch Diocese wedding/funeral fees WSCC inspect fre extnguishers Cleaning altar cloths Cleaning spire room Fund raising costs - Drama group Accruals Reallocate Light and heat Telephone Deanery sub (08) Other Creditors Provisions Father Philips Digger Wakefeld |
2024 -296.00 1581.68 457.44 38.27 202.56 202.85 128.25 91.58 200.00 31.80 128.20 635.00 240.00 1024.02 804.00 76.80 50.00 189.00 5785.45 296.00 320.00 79.00 430.00 1125.00 605.00 115.00 720.00 |
2023 -296.00 2119.68 624.07 38.27 189.24 163.97 109.45 61.61 180.00 595.00 120.00 809.92 599.00 54.00 28.00 |
|---|---|---|
| 5396.21 | ||
| 296.00 320.00 79.00 430.00 |
||
| 1125.00 | ||
| 605.00 115.00 |
||
| 720.00 |
7630.45
7241.21
Womens Fellowship
| Opening balance 01/01/21 Bankings Oct Nov Dec Dec Cheque Payments Xmas party Patent link Guide Dogs Cheque writen back - speaker Balance at 31/12/21 Bankings apr nov Cheque payment air ambulance Christmas tree Balance at 31/12/22 Cheque payment St Barnabus Speaker Speaker Speaker RNLI Bankings Feb Re educaton Africa Balance at 31/12/23 Cheque Payment Educaton West Africa St Barnabus Christmas tree Donaton St Barnabus Bankings Balance at 31/12/24 |
88.00 65.00 60.00 105.00 140.00 218.00 120.00 |
1566.68 318.00 478.00 25.00 |
|---|---|---|
| 1431.68 | ||
| 490.00 160.00 |
||
| 2081.68 25.00 50.00 |
||
| 2006.68 | ||
| 160.00 30.00 80.00 50.00 150.00 283.00 |
||
| 2119.68 | ||
| 283.00 35.00 50.00 250.00 -80.00 |
||
| 1581.68 |
| Litle Angels Balance at 01/01/22 Donaton festval commitee Balance at 31/12/23 Banking August Donaton festval commitee Balance at 31/12/24 |
709.92 100.00 |
|---|---|
| 809.92 | |
| 114.10 100.00 |
|
| 1024.02 |
Job Description - Treasurer
Bookkeeping
Bankings
From weekly sheets enter figures onto spreadsheets From bank statements enter transfers onto spreadsheet Reconcile bankings to bank statements
Cheque Payments
From paid invoices enter figures and details onto spreadsheet From bank statements enter standing orders and direct debits onto spreadsheet From bank statements enter transfers onto spreadsheet
Reconcile payments to bank statements
Bank Accounts
Agree bank control account re current a/c Agree bank control account re deposit a/c Agree bank control account re freewill offering a/c Agree bank control account re business premium a/c
Creditors/ Debtors
Identify creditors/debtors paid/received and update schedule
Trial Balance
Prepare and agree trial balance
Nominal Ledger
Prepare and update supporting schedules
Financial Accounts etc
Prepare financial accounts Prepare annual budget Liase with independent examiner Present quarterly accounts at PCC meetings Present final accounts at AGM
Formal filing requirements
Annual return - charity commission Annual return re Diocese Payroll returns to HMRC
General
Liase with vicar on all financial matters Correspond with bank Advise PCC on grants etc Ensure compliance with government bodies eg charity commission and HMRC Liase with sub committees eg Friends of St Marys and 100 club
PCC of St Mary The Virgin East Preston With Kingston
31st December 2024
Parish Giving
| Parish Giving | ||
|---|---|---|
| 2023 2023 2023 Gif Aid Donaton Total January 437.64 3966.75 4404.39 February 424.16 1942.85 2367.01 March 424.16 1942.85 2367.01 April 437.64 1996.75 2434.39 May 424.16 1942.85 2367.01 June 424.16 1942.85 2367.01 July 448.94 2041.93 2490.87 August 467.27 2116.82 2584.09 September 467.85 2127.40 2595.25 October 486.02 2200.11 2686.13 November 475.10 2156.45 2631.55 December 501.48 2241.89 2743.37 5418.58 26619.50 32038.08 Additonal received January Additonal received August Additonal received December |
2023 2023 2023 Gif Aid Donaton Total 437.64 3966.75 4404.39 424.16 1942.85 2367.01 424.16 1942.85 2367.01 437.64 1996.75 2434.39 424.16 1942.85 2367.01 424.16 1942.85 2367.01 448.94 2041.93 2490.87 467.27 2116.82 2584.09 467.85 2127.40 2595.25 486.02 2200.11 2686.13 475.10 2156.45 2631.55 501.48 2241.89 2743.37 |
2024 2024 2024 Gif Aid Donaton Total Leavers Joiners 558.11 2533.50 3091.61 1 2 573.27 2777.29 3350.56 0 7 578.27 2797.29 3375.56 0 1 593.11 3856.63 4449.74 0 1 578.27 3797.29 4375.56 0 0 578.27 3797.29 4375.56 0 0 622.54 3892.19 4514.73 0 1 609.29 3923.16 4532.45 0 0 609.44 3926.82 4536.26 0 0 673.01 4181.08 4854.09 1 3 635.48 4030.94 4666.42 0 0 658.43 4122.73 4781.16 1 1 |
| 5418.58 26619.50 32038.08 |
7267.49 43636.21 50903.70 3 16 |
|
| 5.00 1497.20 1502.20 5.00 19.70 24.70 5.00 19.70 24.70 7277.49 45153.11 52430.60 |
St Mary's PCC
Financial Report
For The Year Ended 31st December 2024
The PCC is a registered charity. Since the registration of the charity, both the Friends of St Mary's and the 100 club have been amalgamated within the financial accounts. The friends are shown as a restricted fund and as such can only be used for major repairs to the church. The 100 club is included in the general fund.
The accounts are produced on an accruals basis, as this is best practice.
I am delighted to report a significant improvement in the finances of the PCC.
The accounts for the year ended 31st December 2024 show a profit of £19,516, split between general funds of £11,425 and restricted funds of £8,091. (Last year there was a combined loss of £11,284, general fund loss of £14,722, restricted funds profit of £3,285).
Total income increased by £85,914. Vouluntary income increased by £61 225, which is reflected by the successful stewardship campaign, and also by generous donations to the EPIC appeal. Fund-raising increased by £9,844, which includes the Christmas tree festival. Investment income increased by £853. Fees from weddings and funerals increased by £3,675. Grants increased by £9,650, which includes the listed places of worship grant of £9,545. Sundry income includes the hire of the spire room.
Total expenditure increased by £55,007. Fund raising costs increased by £483. The parish share cost decreased by £7,000. The parsonage house costs increased by £833, and relates to council tax and garden upkeep. Church running expenses increased by £1,060 and comprises of insurance, and light and heat. Church maintenance increased by £50,937 of which £52,312 is re Tradional stone for the restoration of the north wall of the church. The upkeep of the churchyard increased by £1,381 and includes the standpipe repair. Upkeep of services increased by £2,213. Professional fees include architect fees of £5,462.
Statement of Financial Activities
| Year to Forecast 31st December 2025 2024 Income Voluntary income Planned giving 52000 51888 Tax recoverable 9000 10849 Legacies Collectons open plate 3000 4430 Special collecton Donatons 5000 48805 Actvites for generatng funds Fund raising 12000 23328 Income from investments Interest and dividends 1000 1603 Income from church actvites Fees from weddings and funerals 8000 9826 Other incoming resources Grants 500 10085 Sundry income 1000 2180 91500 162994 Expenditure Fund raising costs 2000 4231 Church actvites Special collectons Ministry Diocesan parish share 57000 50000 Clergy expenses 2000 914 Parsonage house expenses 7000 7978 Curate expenses Church running expenses 5000 4376 Church mainteneance 4000 55444 Churchyard upkeep 1000 2160 Organist and choir 2500 2544 Upkeep of services 3000 3651 Wedding and funeral costs 3500 3481 Depreciaton Statonery 2000 2098 Sundry expenses 1000 945 Professional fees 500 5702 90500 143524 Loss/Gain on investment assets revalued 46 Net (Loss)/Proft 1000 19516 |
Year to Forecast 31st December 2025 2024 Income Voluntary income Planned giving 52000 51888 Tax recoverable 9000 10849 Legacies Collectons open plate 3000 4430 Special collecton Donatons 5000 48805 Actvites for generatng funds Fund raising 12000 23328 Income from investments Interest and dividends 1000 1603 Income from church actvites Fees from weddings and funerals 8000 9826 Other incoming resources Grants 500 10085 Sundry income 1000 2180 91500 162994 Expenditure Fund raising costs 2000 4231 Church actvites Special collectons Ministry Diocesan parish share 57000 50000 Clergy expenses 2000 914 Parsonage house expenses 7000 7978 Curate expenses Church running expenses 5000 4376 Church mainteneance 4000 55444 Churchyard upkeep 1000 2160 Organist and choir 2500 2544 Upkeep of services 3000 3651 Wedding and funeral costs 3500 3481 Depreciaton Statonery 2000 2098 Sundry expenses 1000 945 Professional fees 500 5702 90500 143524 Loss/Gain on investment assets revalued 46 Net (Loss)/Proft 1000 19516 |
Year to 31st December 2023 31894 8019 4551 10283 13484 750 6151 525 1423 |
|---|---|---|
| 77080 | ||
| 3748 57000 740 7145 3316 4507 779 2384 1438 2459 174 1794 715 2318 |
||
| 88517 | ||
| 153 | ||
| 19516 | -11284 |
Year to 31st December 2022
36440 10192 4790 102 14529 21243 150 8930 350 2424 99150 3744 102 55000 1286 6082 1635 3284 3165 993 2870 1960 3893 175 1704 1026 240 87159 -243 11748
PCC of St Mary The Virgin East Preston With Kingston
31st December 2024
Debtors, Stock, Investments and Cash at Bank
| Debtors Income tax recoverable re gif aid Qtr to March Qtr to June Qtr to Sept Qtr to Dec 2024 £13933 @ 25% 2023 £12776 @ 25% Friends 2023 £420 @ 25% 2024 £435 @ 25% Weekly sheet Other Debtors and Prepayments Hire of spire room Funtastc futures Recycle for charity Ledger stone funerals CCLI subscripton re 2025 Stock Wafers, Wine, Candles etc Investments Foundaton of George Oliver (231 shares CBF C of E investment fund) Bell Acre Charity (81 COIF Charity investment fund) Cash At Bank and in Hand Bell Acre Charity Business Premium a/c Nat West account Current account Flower cash Cash in hand |
2024 3483.00 108.75 840.00 11.75 89.00 343.00 4875.50 250.00 344.47 1643.76 1988.23 819.39 64296.08 100.00 6733.06 193.74 12.78 |
2023 3194.00 105.00 287.28 240.00 9.25 314.00 |
|---|---|---|
| 4149.53 | ||
| 250.00 | ||
| 334.37 1607.44 |
||
| 1941.81 | ||
| 819.39 22393.67 100.00 -930.00 166.63 4.00 |
| Freewill Ofering a/c 100 club Friends of St Marys |
4339.75 2839.00 73502.69 152836.49 |
43035.75 2600.00 65514.05 |
|---|---|---|
| 133703.49 |
St Mary's PCC
Analysis of Nominal accounts
| For The year Ended 31 December 2024 Fund Raising Income CWWG talk Stamps Harvest supper Pancake social Drama group Amazon smile "easy fund raising" At EP festval Play Sale of olive tree 100 club Poppy cascade café Afernoon tea party Friends subscriptons Friends fundraising Friends brunch Recycle Repair café Welcome café Advertsing Paypal giving Music night Christmas tree festval Warm spaces funding Sale of christmas cards Xmas fayre Mandy Paine concert Fund Raising Expenditure Harvest supper 100 club prizes Welcome folders Friends fund raising costs Welcome café Repair café Music night Friends Brunch Mandy Paine concert War graves speaker Play Tea party Pancake social |
2024 9 207 150 130 1389 60 3524 403 630 10 743 184 344 256 348 2175 11872 894 23328 55 1400 417 1116 59 15 130 187 673 19 |
2023 233 170 260 38 59 67 307 2646 3430 340 580 40 565 67 305 23 902 983 1392 1077 |
|---|---|---|
| 13484 | ||
| 61 1425 228 75 209 49 30 807 55 92 |
| Printng christmas cards Xmas fayre Warm spaces food 160 4231 Sundry Income Insurance prize Hire of spire room 1510 Cofee 670 2180 Sundry Expenses Subscriptons CCLI 314 DBS check Refreshments 427 PRS licence 89 Donaton re de-fb training 75 Churches Together Friends 30 Bank interest 10 Go cardless 945 Professional fees Payroll 240 Architect 5462 5702 Donatons Received Mary Wyat 250 Re church yard Sum up 3205 Friends appeal 43164 Drama group Parishoner 100 Friends of Langmeads 100 R & C White 500 Andrew Rogers 150 George Sponsor printng costs Litle Angels Suton Hawkins 240 Penny 360 Flowers 405 |
576 97 44 |
|---|---|
| 3748 | |
| 130 781 512 |
|
| 1423 | |
| 293 6 348 50 18 |
|
| 715 | |
| 240 2078 |
|
| 2318 | |
| 225 1554 2620 100 100 100 224 576 100 100 195 270 |
| Small donatons 69 R Allan 90 All souls US Dollars 22 East Preston festval 150 48805 Churchyard Upkeep Standpipe repair 1065 Flower shed repair 229 Rubbish collecton 866 2160 Parsonage House Expenses Water 726 Rates 3272 Garden 3980 7978 Curate Expenses Statonery and postage Photocopier 1426 Go cardless 215 Postage and statonery 457 2098 Church Maintenance Cleaning 1242 lightning conductor Traditonal stone 52312 Organ repairs etc 204 Alarm maintenance Small repairs 45 Cofee urn & pans & fask 305 Heatng repair 456 Fire extn service 154 Carbon monoxide moniter Boiler service and repairs 114 Torches etc 138 Paper towels/loo rolls 106 Microwave Electrical repairs 368 55444 |
1969 2000 150 |
|---|---|
| 10283 | |
| 779 | |
| 779 | |
| 664 3126 3355 |
|
| 7145 | |
| 1579 215 |
|
| 1794 | |
| 1213 300 396 108 10 421 138 27 1743 100 51 |
|
| 4507 |
Interest Received
| Bell acre George Oliver Friends HMRC General Church Running Expenses Insurance Light and heat Grants Received Churchyard LPW grant EP Parish council Upkeep of services Hayes & Finch BT - broadband Laundry Lecturn microphone etc Flowers World day of prayer Sunday/family Planned Giving Gif aid donatons Planned giving weekly Planned giving monthly Tax recoverable Gif aid Gif aid Friends Re gif aid claim adj Gif aid re parish giving |
44 8 837 714 1603 1476 2900 4376 350 9545 190 10085 1633 728 180 469 446 195 3651 1412 50476 51888 3483 109 -26 7283 10849 |
44 7 382 317 |
|---|---|---|
| 750 | ||
| 1124 2192 |
||
| 3316 | ||
| 350 175 |
||
| 525 | ||
| 675 625 104 34 |
||
| 1438 | ||
| 5176 31269 |
||
| 36445 | ||
| 3193 105 -698 5419 |
||
| 8019 |
St Mary's PCC
Cash Account (Weekly Sheets)
For The Year Ended 31st December 2024
| Cash in hand b/fwd Movement Cash in hand b/fwd 4/1/2024 Movement Cash in Hand b/fwd 01/07/24 Movement Error July Cash in Hand b/fwd 10/1/2024 Movement |
4.00 6.39 |
|---|---|
| 10.39 | |
| 10.39 | |
| 15.65 | |
| 26.04 | |
| 26.04 24.43 1.00 |
|
| 51.47 | |
| 51.47 -38.69 |
|
| 12.78 |
| Cash in hand c/fwd 3/31/2024 Movement Cash in hand c/fwd 6/30/2024 Movement Cash in hand c/fwd 30/09/24 Cash in Hand c/fwd 12/31/2024 |
10.39 |
|---|---|
| 10.39 | |
| 26.04 | |
| 26.04 | |
| 51.47 | |
| 51.47 | |
| 12.78 | |
| 12.78 |
Spire Room Candles etc Transfers Raising 100 club Legacies/ donParish Giving
Date Total St Mary's PCC
Cash
Balance
Women's Flower Gift Aid coffee fellowship Club Sundry Weddings Funerals
Summary of Bankings(current account)
For The Year Ended 31 December 2024
| Weekly Collectons | Weekly Collectons | Hire of | Fund | Donatons & | Donatons & | Parish | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Date | Total | Cash | Balance | Gif Aid | Cofee | Fellowship | Flower CSundry | Weddings | Funerals | Spire Room | Candles etc | Transfers | Raising | 100 club | Legacies | Giving | |||
| Jan | 270.00 | -17.28 | 287.28 | ||||||||||||||||
| 160.00 | 125.25 | -5.25 | 40.00 | ||||||||||||||||
| Warm spaces | 160.00 | 27.30 | 18.40 | 40.00 | 18.20 | 48.10 | 8.00 | ||||||||||||
| 121.25 | 45.00 | 55.00 | 21.25 | ||||||||||||||||
| sum up | 19.67 | 19.67 | |||||||||||||||||
| Parish giving | 2533.50 | 2533.50 | |||||||||||||||||
| Hawkins | 20.00 | 20.00 | |||||||||||||||||
| Parish giving | 1497.20 | 1497.20 | |||||||||||||||||
| Recycle4charity | 99.20 | 99.20 | |||||||||||||||||
| Penny | 30.00 | 30.00 | |||||||||||||||||
| 167.04 | 167.04 | ||||||||||||||||||
| 52.00 | 52.00 | ||||||||||||||||||
| Parish giving | 558.11 | 558.11 | |||||||||||||||||
| 883.67 | 883.67 | ||||||||||||||||||
| 10.00 | 10.00 | ||||||||||||||||||
| 300.00 | 300.00 | ||||||||||||||||||
| Parish giving | 5.00 | 5.00 | |||||||||||||||||
| Sum up | 39.33 | 39.33 | |||||||||||||||||
| Arun East U3A | 200.00 | 200.00 | |||||||||||||||||
| 192.00 | 192.00 | ||||||||||||||||||
| 4163.00 | 4163.00 | ||||||||||||||||||
| Sum up | 9.83 | 9.83 | |||||||||||||||||
| Feb | 599.00 | 599.00 | |||||||||||||||||
| 113.10 | 113.10 | ||||||||||||||||||
| Welcome café | 70.00 | 49.75 | -18.75 | 20.00 | 19.00 | ||||||||||||||
| 1024.60 | 86.50 | 35.00 | 14.50 | 369.00 | 10.60 | 159.00 | pancake/stam | 350.00 | Kingston | ||||||||||
| 109.45 | 109.45 | ||||||||||||||||||
| sum up | 4.92 | 4.92 | |||||||||||||||||
| D Penny | 30.00 | 30.00 | |||||||||||||||||
| Parish giving | 2777.29 | 2777.29 | |||||||||||||||||
| Hawkins | 20.00 | 20.00 | |||||||||||||||||
| sum up | 73.12 | 73.12 | |||||||||||||||||
| sum up | 19.66 | 19.66 | |||||||||||||||||
| Dean Jones | 262.00 | 262.00 | |||||||||||||||||
| sum up | 4.92 | 4.92 | |||||||||||||||||
| 295.08 | 295.08 | ||||||||||||||||||
| 163.99 | 163.99 | ||||||||||||||||||
| 283.00 | 283.00 | ||||||||||||||||||
| sum up | 58.99 | 58.99 | |||||||||||||||||
| recycle4charity | 9.25 | 9.25 | |||||||||||||||||
| 418.52 | 418.52 | ||||||||||||||||||
| 234.00 | 234.00 | ||||||||||||||||||
| 4257.50 | 4257.50 | ||||||||||||||||||
| sum up | 19.66 | 19.66 | |||||||||||||||||
| Dean Jones | 69.60 | 69.60 | advert | ||||||||||||||||
| 125.99 | 125.99 | ||||||||||||||||||
| 101.50 | 55.00 | 25.00 | 6.62 | 14.88 | |||||||||||||||
| March | 769.50 | 190.00 | 220.00 | 33.20 | 256.40 | 30.50 | 39.40 | welcome/warm |
| Bell Acre D Penny Hawkins Parish giving US Dollars Waves Tudor Tavern Sum up Sum up Parish giving sum up Buds&Blooms R Bromfeld Tribe Parish giving sum up Quest DC sum up sum up |
677.00 57.51 16.49 10.00 508.00 25.00 60.00 olive tree 1380.00 104.00 15.00 11.10 1149.90 music night 100.00 11.12 11.12 30.00 30.00 20.00 20.00 573.27 573.27 21.89 21.89 42.38 42.38 69.60 69.60 69.60 69.60 9.83 9.83 9.83 9.83 2797.29 2797.29 16.72 16.72 69.60 69.60 89.27 89.27 262.00 262.00 578.27 578.27 24.58 24.58 69.60 69.60 139.74 139.74 9.83 9.83 44.35 44.35 3134.90 3134.90 4.92 4.92 235.08 235.08 460.00 460.00 |
|---|---|
| 34256.11 740.31 -6.39 460.00 93.77 256.40 0.00 387.67 0.00 1401.00 225.00 115.18 16423.79 1891.75 0.00 947.70 11319.93 |
| Weekly Collectons | Weekly Collectons | Womens | Flower | Hire of | Fund | Donatons | Donatons | Parish | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total | Cash | Balance | Gif Aid | Cofee | Fellowship | Club | Sundry | Weddings | Funerals | Spire Room | Candles etc | Transfers | Raising | 100 club | Legacies | Giving | ||||||
| April | 190.00 | 153.11 | -21.63 | 40.00 | 16.40 | 2.12 | ||||||||||||||||
| 858.00 | 45.00 | 15.62 | 25.00 | 21.83 | 130.00 | drama club s | 562.00 | 30.00 | 8.55 | welcome | café | 20.00 | ||||||||||
| 123.00 | 50.00 | 9.50 | 10.00 | 27.00 | 26.50 | |||||||||||||||||
| 202.36 | 141.00 | 4.81 | 20.00 | 30.55 | 6.00 | |||||||||||||||||
| 29.75 | 29.75 | |||||||||||||||||||||
| Dean Jones | 228.00 | 228.00 | ||||||||||||||||||||
| Penny | 30.00 | 30.00 | ||||||||||||||||||||
| Sum up | 117.97 | 117.97 | ||||||||||||||||||||
| Recycle charity | 3.75 | 3.75 | ||||||||||||||||||||
| Hawkins | 20.00 | 20.00 | ||||||||||||||||||||
| 108.00 | 108.00 | |||||||||||||||||||||
| sum up | 29.50 | 29.50 | ||||||||||||||||||||
| 3856.63 | 3856.63 | |||||||||||||||||||||
| Repair café | 295.00 | 295.00 | ||||||||||||||||||||
| sum up | 9.83 | 9.83 | ||||||||||||||||||||
| R&C White | 500.00 | 500.00 | ||||||||||||||||||||
| 258.17 | 258.17 | |||||||||||||||||||||
| sum up | 4.92 | 4.92 | ||||||||||||||||||||
| Arun East U3A | 160.00 | 160.00 | ||||||||||||||||||||
| 593.11 | 593.11 | |||||||||||||||||||||
| 242.39 | 242.39 | |||||||||||||||||||||
| sum up | 7.37 | 7.37 | ||||||||||||||||||||
| 40.28 | 40.28 | |||||||||||||||||||||
| 279.34 | 279.34 | |||||||||||||||||||||
| sum up | 97.50 | 97.50 | ||||||||||||||||||||
| sum up | 48.75 | 48.75 | ||||||||||||||||||||
| Coop | 455.00 | 455.00 | ||||||||||||||||||||
| 4885.65 | 4885.65 | |||||||||||||||||||||
| 10.00 | 10.00 | |||||||||||||||||||||
| May | Penny | 30.00 | 30.00 | |||||||||||||||||||
| Hawkins | 20.00 | 20.00 | ||||||||||||||||||||
| Amazon | 0.00 | |||||||||||||||||||||
| 55.00 | 51.00 | -1.00 | 5.00 | |||||||||||||||||||
| 285.00 | 85.30 | -2.20 | 50.00 | 16.80 | 89.00 | 12.10 | 34.00 | welcome/repair | café | |||||||||||||
| 155.00 | 131.00 | -6.00 | 30.00 | |||||||||||||||||||
| 452.10 | 452.10 | |||||||||||||||||||||
| Sum up | 4.92 | 4.92 | ||||||||||||||||||||
| Sum up | 78.66 | 78.66 | ||||||||||||||||||||
| 3797.29 | 3797.29 | |||||||||||||||||||||
| Warm spaces | 894.60 | 894.60 | Parish council | |||||||||||||||||||
| Sum up | 4.92 | 4.92 | ||||||||||||||||||||
| Sum up | 34.41 | 34.41 | ||||||||||||||||||||
| Sum up | 9.83 | 9.83 | ||||||||||||||||||||
| 76.82 | 76.82 | |||||||||||||||||||||
| 134.61 | 134.61 | |||||||||||||||||||||
| Sum up | 14.76 | 14.76 | ||||||||||||||||||||
| Recycle charity | 18.85 | 18.85 | ||||||||||||||||||||
| 162.32 | 162.32 | |||||||||||||||||||||
| 578.27 | 578.27 | |||||||||||||||||||||
| 59.60 | 59.60 | |||||||||||||||||||||
| 1000.00 | 1000.00 |
| Tribe June Hawkins CCLA sum up Arun East U3A Kate Edge sum up Tribe Tribe Penny Harvey Wood sum up sum up Co-op Andrew Roger sum up sum up sum up Marks sum up |
4359.00 4359.00 135.00 135.00 228.00 228.00 278.10 77.00 -0.25 37.00 50.10 58.00 5.70 50.55 welcome/repair café 140.00 74.00 -14.50 40.00 20.50 20.00 20.00 20.00 11.12 11.12 9.83 9.83 20.00 20.00 647.00 647.00 29.50 29.50 417.60 417.60 192.00 192.00 495.00 495.00 30.00 30.00 s 54.00 54.00 3797.29 3797.29 10.82 10.82 193.20 193.20 19.66 19.66 268.00 268.00 s 150.00 150.00 29.50 29.50 231.22 231.22 4.92 4.92 97.04 97.04 283.47 283.47 145.48 145.48 19.66 19.66 281.00 281.00 4058.34 4058.34 9.83 9.83 380.17 380.17 0.00 |
|---|---|
| 38596.98 807.41 -15.65 257.00 183.18 0.00 0.00 141.12 701.00 2876.00 475.00 82.42 18039.55 1010.30 0.00 1417.06 12622.59 |
| Weekly Collectons | Weekly Collectons | Women's | Litle | Hire of | Fund | Donatons | Parish | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total | Cash | Balance | Gif Aid | cofee | fellowship | Angels | Baptsms | Weddings | Funerals | **Spire Room ** | **Candles etc ** | Transfers | Raising | 100 club | Legacies | Giving | |||
| Date | |||||||||||||||||||
| July | 830.00 | 128.00 | -6.95 | 40.00 | 29.05 | 565.00 | 50.00 | 24.90 repair/welcome café | |||||||||||
| 2547.10 | 114.10 | 508.00 | 1925.00 | ||||||||||||||||
| 160.00 | 68.20 | 10.70 | 10.00 | 21.40 | 38.00 | 11.70 | |||||||||||||
| 312.10 | 312.10 | ||||||||||||||||||
| 81.00 | 81.00 | ||||||||||||||||||
| 101.00 | 101.00 | ||||||||||||||||||
| Sum up | 9.84 | 9.84 | |||||||||||||||||
| D Penny | 30.00 | 30.00 | |||||||||||||||||
| Parish Giving | 578.27 | 578.27 | |||||||||||||||||
| Sum up | 9.83 | 9.83 | |||||||||||||||||
| Sum up | 44.25 | 44.25 | |||||||||||||||||
| Parish Giving | 3892.19 | 3892.19 |
| Hawkins J Firman Sum up CW war grave Tribes Sum up Parish Giving Sum up Sum up Sum up Aug HMRC gif aid Sum up Sum up Sum up D Penny Sum up Parish Giving sum up Hawkins Parish Giving Parish Giving Tribes Dean Jones sum up Recycle 4 char CCLA sum up sum up Tribes Sept sum up Penny Hawkins sum up parish Giving parish Giving sum up sum up sum up parish Giving sum up sum up sum up |
20.00 20.00 567.00 567.00 44.24 44.24 s 9.00 9.00 227.00 227.00 4.92 4.92 622.54 622.54 19.67 19.67 29.49 29.49 39.32 39.32 373.70 105.00 2.00 35.00 19.50 80.00 15.20 117.00 welcome café/drama 79.85 22.00 6.34 35.00 16.51 150.00 97.00 -13.54 55.00 11.54 3272.91 3272.91 14.75 14.75 49.15 49.15 1000.00 1000.00 9000.00 9000.00 9.83 9.83 30.00 30.00 4.92 4.92 3923.16 3923.16 29.50 29.50 20.00 20.00 5.00 5.00 19.70 19.70 35.00 35.00 228.00 228.00 4.92 4.92 i 17.60 17.60 11.12 11.12 29.49 29.49 29.50 29.50 228.00 228.00 130.00 58.00 3.18 35.00 33.02 0.80 1852.00 60.00 -26.16 95.00 15.05 227.00 1231.11 repair & play 250.00 Mary Wyat 520.74 66.20 15.00 30.35 281.00 13.60 74.59 drama 40.00 206.50 206.50 harvest 29.50 29.50 30.00 30.00 20.00 20.00 9.84 9.84 609.29 609.29 3926.82 3926.82 29.49 29.49 16.72 16.72 19.66 19.66 609.44 609.44 4.92 4.92 4.92 4.92 54.07 54.07 |
|---|---|
| 36818.77 604.40 -24.43 320.00 176.42 80.00 114.10 3284.03 1132.00 1784.00 0.00 67.60 10494.10 1671.70 1925.00 1003.44 14186.41 |
| Weekly Collectons | Weekly Collectons | Women's | Litle | Hire of | Fund | Donatons | Parish | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total | Cash | Balance | Gif Aid | Cofee | fellowship | Angels | Baptsms | Weddings | Funerals | **Spire Room ** | Candles etc Transfers | Raising | Interest | Legacies | Giving | |||
| Date | ||||||||||||||||||
| Oct | 93.00 | 40.00 | -24.75 | 60.00 | 17.75 | welcome | ||||||||||||
| 17.00 | 17.00 | repair | ||||||||||||||||
| 1025.00 | 1025.00 | music night | ||||||||||||||||
| 550.00 | 19.60 | 26.14 | 45.00 | 61.71 | 45.00 | 352.55 | poppy cascade café | |||||||||||
| sum up | 8.85 | 8.85 | re play | |||||||||||||||
| sum up | 68.82 | 68.82 | ||||||||||||||||
| Brockenhurst | 160.00 | 160.00 | ||||||||||||||||
| Dean Jones | 228.00 | 228.00 | ||||||||||||||||
| sum up | 59.00 | 59.00 | ||||||||||||||||
| sum up | 70.80 | 70.80 | ||||||||||||||||
| sum up | 4.93 | 4.93 | ||||||||||||||||
| sum up | 19.75 | 19.75 | ||||||||||||||||
| sum up | 49.36 | 49.36 | ||||||||||||||||
| sum up | 29.67 | 29.67 | ||||||||||||||||
| sum up | 19.77 | 19.77 | ||||||||||||||||
| sum up | 33.10 | 33.10 | ||||||||||||||||
| D Penny | 30.00 | 30.00 | ||||||||||||||||
| Hawkins | 20.00 | 20.00 | ||||||||||||||||
| Parish giving | 4181.08 | 4181.08 | ||||||||||||||||
| EP festval | 100.00 | 100.00 | ||||||||||||||||
| EP festval | 150.00 | 150.00 | ||||||||||||||||
| Recycle 4 chari | 11.00 | 11.00 | ||||||||||||||||
| Parish giving | 673.01 | 673.01 | ||||||||||||||||
| Dean Jones | 228.00 | 228.00 | ||||||||||||||||
| Dean Jones | 262.00 | 262.00 | ||||||||||||||||
| sum up | 42.52 | 42.52 | ||||||||||||||||
| Nov | 422.95 | 202.00 | 28.90 | 40.00 | 25.50 | 95.10 | 31.45 | welcome café | ||||||||||
| 33.05 | 33.05 | repair café | ||||||||||||||||
| 151.00 | 69.96 | -4.18 | 10.00 | 46.15 | 6.10 | 22.97 | ||||||||||||
| sum up | 60.24 | 60.24 | ||||||||||||||||
| sum up | 14.81 | 14.81 | ||||||||||||||||
| sum up | 133.40 | 133.40 | ||||||||||||||||
| sum up | 12.84 | 12.84 | ||||||||||||||||
| sum up | 14.80 | 14.80 | ||||||||||||||||
| Hobdens | 20.00 | 20.00 | ||||||||||||||||
| sum up | 44.48 | 44.48 | ||||||||||||||||
| Parish giving | 4030.94 | 4030.94 | ||||||||||||||||
| sum up | 14.82 | 14.82 | ||||||||||||||||
| sum up | 69.13 | 69.13 | ||||||||||||||||
| sum up | 69.15 | 69.15 | ||||||||||||||||
| sum up | 4.93 | 4.93 | ||||||||||||||||
| Parish giving | 635.48 | 635.48 | ||||||||||||||||
| Roy Allen | 90.00 | 90.00 | ||||||||||||||||
| Green | 647.00 | 647.00 | ||||||||||||||||
| EPCC | 240.00 | 240.00 | repair café | |||||||||||||||
| EPCC | 50.00 | 50.00 | re poppy refreshments | |||||||||||||||
| re F Myer | 250.00 | 250.00 | ||||||||||||||||
| Tribes | 228.00 | 228.00 | ||||||||||||||||
| Penny | 30.00 | 30.00 | ||||||||||||||||
| Hawkins | 20.00 | 20.00 | ||||||||||||||||
| recycle 4 charit | 20.90 | 20.90 | ||||||||||||||||
| CCLA | 11.38 | 11.38 | ||||||||||||||||
| Dec | 661.50 | 436.08 | 0.81 | 165.00 | 22.40 | 2.85 | 34.36 | repair & welcome |
| sum up sum up sum up sum up Parish giving Parish giving Parish giving Parish giving sum up sum up sum up sum up Patent link Martlet re xm sum up sum up Penny Hawkins sum up |
690.00 606.40 -4.2 45.00 42.80 376.00 232.82 15.97 10.00 17.21 100.00 Langmeads 106.69 106.69 4.94 4.94 98.84 98.84 9.89 9.89 4122.73 4122.73 658.43 658.43 5.00 5.00 19.70 19.70 451.50 451.50 29.61 29.61 9.89 9.89 24.72 24.72 30.00 30.00 a 50.00 50.00 84.00 84.00 64.18 64.18 30.00 30.00 20.00 20.00 4.93 4.93 0.00 0.00 |
|---|---|
| 23006.51 1606.86 38.69 375.00 215.77 0.00 100.00 0.00 647.00 1196.00 210.00 149.05 0.00 1841.91 11.38 2288.48 14326.37 |
Repairs
Women's Total Fellowship Transfer Ins Staty
Fund Light & Services Sundries Churchyard Organist raising Clergy Quota Funerals Heat
St Marys PCC
Summary of Cheque Payments (Current Account)
For The Year Ended 31 December 2024
| Jan | 724 | St Mary's drama scripts | 28.00 | 28.00 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 725 | Cinders cleaning | 54.00 | 54.00 | |||||||||||||||
| 726 | Zinnia payroll | 120.00 | 120.00 | |||||||||||||||
| 727 | R Litle | 180.00 | 180.00 | |||||||||||||||
| 728 | Warm spaces food | 62.10 | 62.10 | |||||||||||||||
| 729 | Diocese | 599.00 | 599.00 | |||||||||||||||
| 730 | Father A | 109.45 | 109.45 | |||||||||||||||
| dd | Grundon | 61.61 | 61.61 | |||||||||||||||
| dd | EDF | 189.24 | 189.24 | |||||||||||||||
| dd | Ecclesiastcal | 123.04 | 123.04 | |||||||||||||||
| dd | ADC | 314.00 | 314.00 | |||||||||||||||
| 179.67 | 179.67 | |||||||||||||||||
| 2533.50 | 2533.50 | |||||||||||||||||
| 1866.07 | 1866.07 | |||||||||||||||||
| 20.00 | 20.00 | |||||||||||||||||
| dd | Crown gas | 163.67 | 163.67 | |||||||||||||||
| 5.00 | 5.00 | |||||||||||||||||
| dd | BT | 54.18 | 54.18 | |||||||||||||||
| dd | Southern Water | 51.40 | 51.40 | |||||||||||||||
| 192.95 | 192.95 | |||||||||||||||||
| 138.39 | 138.39 | |||||||||||||||||
| so | Daniel Paine | 192.00 | 192.00 | |||||||||||||||
| dd | Diocese | 4163.00 | 4163.00 | |||||||||||||||
| 121.08 | 121.08 | |||||||||||||||||
| Feb | 731 | Cinders cleaning | 135.00 | 135.00 | ||||||||||||||
| 732 | Educaton west Africa | 283.00 | 283.00 | |||||||||||||||
| 733 | Re short & sweet service | 11.05 | 11.05 | |||||||||||||||
| 734 | WSCC re fre extnguisher | 76.80 | 76.80 | |||||||||||||||
| 735 | Hayes And Finch | 350.97 | 350.97 | |||||||||||||||
| 736 | Memory cards | 15.98 | 15.98 | |||||||||||||||
| 737 | Southern countes cofee | 164.03 | 164.03 | |||||||||||||||
| 739 | Southern countes cofee | 125.99 | 125.99 | cofee urn | ||||||||||||||
| dd | Grundon | 94.62 | 94.62 | |||||||||||||||
| dd | EDF | 123.63 | 123.63 | |||||||||||||||
| dd | BT | 54.18 | 54.18 | |||||||||||||||
| dd | Ricoh | 456.97 | 456.97 | |||||||||||||||
| dd | Ecclesiastcal | 123.10 | 123.10 | |||||||||||||||
| 78.04 | 78.04 | |||||||||||||||||
| 19.66 | 19.66 | |||||||||||||||||
| 2500.25 | 2500.25 | |||||||||||||||||
| 332.00 | 332.00 |
| dd Crown gas dd Southern Water dd Diocese so Daniel Paine Mar 740Cinders cleaning 741Chris Wood 742Hayes And Finch 743licence play & music night 744R Litle 745Stamps 746Hayes And Finch 747Hayes And Finch dd Grundon dd Ricoh dd EDF 748All sparks Works Ltd dd ecclesiastcal dd crown gas dd Southern Water dd BT dd Diocese so Daniel Paine 738R Litle April 749World day of prayer 750Easter family service 751Refreshments re family servi 752Cinders 753Father A 754Diocese 755R Litle ddEDF ddGrundon |
20.00 20.00 124.43 124.43 51.40 51.40 209.57 209.57 374.79 374.79 4167.00 4167.00 192.00 192.00 89.26 89.26 108.00 108.00 120.01 40.00 pots 61.11 warm spaces 18.90 pancakes 79.28 79.28 42.00 42.00 300.00 300.00 24.00 24.00 88.52 88.52 89.27 89.27 64.34 64.34 167.14 167.14 154.10 154.10 240.00 240.00 123.10 123.10 69.60 69.60 9.83 9.83 573.27 573.27 2520.93 2520.93 30.00 30.00 790.99 790.99 20.00 20.00 262.00 262.00 128.90 128.90 370.09 370.09 196.18 196.18 51.40 51.40 533.00 533.00 54.18 54.18 4167.00 4167.00 192.00 192.00 160.00 160.00 |
|---|---|
| 33424.20 283.00 14056.12 369.24 664.09 779.79 781.63 407.24 220.57 576.00 88.90 1217.65 12497.00 599.00 883.97 |
|
| 446.40 446.40 38.28 38.28 c 10.00 10.00 108.00 108.00 242.39 242.39 584.00 584.00 200.00 200.00 181.17 181.17 37.63 37.63 |
| dd | Ecclesiastcal | 123.10 | 123.10 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| dd | ADC | 324.65 | 324.65 | ||||||||||
| 79.69 | 79.69 | ||||||||||||
| 59.50 | 59.50 | ||||||||||||
| 4152.63 | 4152.63 | ||||||||||||
| 295.00 | 295.00 | ||||||||||||
| 546.02 | 546.02 | ||||||||||||
| dd | Crown gas | 153.31 | 153.31 | ||||||||||
| 376.52 | 376.52 | ||||||||||||
| 758.03 | 758.03 | ||||||||||||
| dd | s water | 51.40 | 51.40 | ||||||||||
| dd | BT | 59.60 | 59.60 | ||||||||||
| 97.50 | 97.50 | ||||||||||||
| dd | Diocese | 4167.00 | 4167.00 | ||||||||||
| so | Daniel | 192.00 | 192.00 | ||||||||||
| May | 756 | Cinders | 135.00 | 135.00 | |||||||||
| 757 | Lightng in spire room | 128.50 | 128.50 | ||||||||||
| 758 | Banner re drama group | 60.00 | 60.00 | ||||||||||
| 759 | Chris Wood | 126.68 | 126.68 | warm spaces 37, welcome 20, music night 70 | |||||||||
| dd | Grundon | 69.25 | 69.25 | ||||||||||
| 760 | R Litle | 290.00 | 290.00 | ||||||||||
| 761 | Baker Press | 417.60 | 417.60 | ||||||||||
| dd | EDF | 169.02 | 169.02 | ||||||||||
| 762 | Laundry | 130.00 | 130.00 | ||||||||||
| 202.36 | 202.36 | ||||||||||||
| dd | Ecclesiastcal | 123.10 | 123.10 | ||||||||||
| dd | ADC | 329.00 | 329.00 | ||||||||||
| 55.00 | 55.00 | ||||||||||||
| 83.58 | 83.58 | ||||||||||||
| 30.00 | 30.00 | ||||||||||||
| 4691.89 | 4691.89 | ||||||||||||
| 24.92 | 24.92 | ||||||||||||
| dd | Crown gas | 86.65 | 86.65 | ||||||||||
| dd | S water | 51.40 | 51.40 | ||||||||||
| 144.60 | 144.60 | ||||||||||||
| 667.27 | 667.27 | ||||||||||||
| dd | BT | 59.60 | 59.60 | ||||||||||
| 811.50 | 811.50 | ||||||||||||
| dd | Diocese | 4167.00 | 4167.00 | ||||||||||
| so | Daniel | 192.00 | 192.00 | ||||||||||
| 228.00 | 228.00 | ||||||||||||
| June | 763 | Hayes & Finch | 260.72 | 260.72 | |||||||||
| 764 | Cinders | 54.00 | 54.00 | ||||||||||
| 765 | Ricoh | 283.47 | 283.47 | ||||||||||
| 766 | R Litle | 390.00 | 390.00 | ||||||||||
| dd | Grundon | 85.88 | 85.88 | ||||||||||
| 767 | Cinders | 81.00 | 81.00 | ||||||||||
| 768 | St Barnabus | 35.00 | 35.00 | ||||||||||
| dd | EDF | 139.20 | 139.20 |
| ddEcclesiastcal ddADC ddS water ddCRown gas ddRicoh ddBT ddDiocese soDaniel July dd Ecclesiastcal so Arun dc dd EDF dd Opus energy dd Grundon dd S Water dd BT dd Parish Quota so Daniel 769Childrens service 770Diocese 771Southern Countes 772Father Andrew 772Statonery tr Xmas tree 773Short & Sweet refreshments Aug dd ecclesiastcal dd Arun dc dd EDF dd EDF dd Grundon |
11.12 11.12 123.10 123.10 329.00 329.00 369.90 369.90 39.33 39.33 687.00 687.00 3591.29 3591.29 10.82 10.82 307.66 307.66 428.10 428.10 4.92 4.92 66.94 66.94 30.10 30.10 283.47 283.47 59.60 59.60 4167.00 4167.00 192.00 192.00 0.00 |
|---|---|
| 38788.36 35.00 18754.15 369.30 984.54 506.50 607.80 456.40 192.76 576.00 186.68 2274.78 12501.00 584.00 759.45 |
|
| 123.10 123.10 329.00 329.00 88.39 88.39 0.00 64.48 64.48 66.94 66.94 59.60 59.60 4167.00 4167.00 192.00 192.00 40.00 40.00 1196.00 1196.00 68.76 68.76 101.60 101.60 139.97 139.97 50.00 50.00 10.70 10.70 9.84 9.84 578.27 578.27 54.08 54.08 522.00 522.00 3892.19 3892.19 44.24 44.24 227.00 227.00 123.10 123.10 329.00 329.00 32.72 32.72 322.92 322.92 100.70 100.70 |
| dd s Water dd BT dd Parish Quota so Daniel 774Cinders 775Ward Gas 776stain spire room door 777R Litle 778R litle 779Hayes & Finch Sept dd Ecclesiastcal dd Arun dc dd EDF gas dd EDF elec dd Grundon dd S Water dd BT dd Parish Quota so Daniel 780Ward Gas Services 781Cinders 782Welcome café/music night 784tmber re stage re play 785Canvas re play scenery 786R Litle Bank interest dd Ricoh Oct dd Ecclesiastcal dd Arun DC dd FOSM re gif aid dd EDF dd Grundon dd Southern Water dd BT dd Parish Quota so Daniel 787Cinders 788Lightng equipment 789CCLI licence 790Short & Sweet service 791HMRC 792Harvest supper 793Diocese 794Father Andrew 795Re repair café |
66.94 66.94 59.60 59.60 4167.00 4167.00 192.00 192.00 135.00 135.00 114.00 114.00 boiler service 23.40 23.40 450.00 450.00 310.00 310.00 183.49 183.49 123.10 123.10 329.00 329.00 47.16 47.16 108.68 108.68 64.61 64.61 66.94 66.94 59.60 59.60 4167.00 4167.00 192.00 192.00 455.52 455.52 heatng repair 108.00 108.00 36.94 36.94 85.00 85.00 136.86 136.86 440.00 440.00 10.10 10.10 251.54 251.54 25317.08 50.00 5327.62 369.30 391.51 835.92 412.99 78.86 229.79 576.00 258.80 2489.42 12501.00 1196.00 599.87 25317.08 123.10 123.10 329.00 329.00 105.00 105.00 144.28 144.28 64.48 64.48 66.94 66.94 60.07 60.07 4167.00 4167.00 192.00 192.00 81.00 81.00 370.00 370.00 re drama group 89.23 89.23 PRS 40.00 40.00 15.40 15.40 55.18 55.18 897.00 897.00 443.44 443.44 15.20 15.20 |
|---|---|
| 796 | Short & Sweet service | 34.67 | 34.67 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 797 | Hayes & Finch | 322.67 | 322.67 | |||||||||||||||
| 798 | Music re music night | 25.00 | 25.00 | |||||||||||||||
| 799 | Daniel | 64.60 | 64.60 | |||||||||||||||
| Nov | 800 | R Litle | 440.00 | 440.00 | ||||||||||||||
| 801 | Cinders | 108.00 | 108.00 | |||||||||||||||
| 802 | tea lights etc | 21.99 | 21.99 | |||||||||||||||
| Transfer | 4000.00 | 4000.00 | ||||||||||||||||
| dd | Ecclesiastcal | 123.10 | 123.10 | |||||||||||||||
| dd | Arun DC | 329.00 | 329.00 | |||||||||||||||
| dd | EDF | 48.41 | 48.41 | |||||||||||||||
| dd | EDF | 141.68 | 141.68 | |||||||||||||||
| dd | Grundon | 64.61 | 64.61 | |||||||||||||||
| dd | Southern Water | 66.94 | 66.94 | |||||||||||||||
| dd | BT | 74.00 | 74.00 | |||||||||||||||
| dd | Parish Quota | 4167.00 | 4167.00 | |||||||||||||||
| so | Daniel | 192.00 | 192.00 | |||||||||||||||
| 803 | Viking | 163.58 | 57.83 | 105.75 | ||||||||||||||
| 804 | R Litle | 460.00 | 460.00 | |||||||||||||||
| 805 | Southern countes cofee | 193.54 | 193.54 | |||||||||||||||
| 806 | Womens fellowship donaton | 250.00 | 250.00 | |||||||||||||||
| 807 | ? | 75.00 | 75.00 | |||||||||||||||
| 808 | Repair shed door | 100.00 | 100.00 | |||||||||||||||
| Dec | dd | Ecclesiastcal | 123.10 | 123.10 | ||||||||||||||
| dd | Arun DC | 329.00 | 329.00 | |||||||||||||||
| dd | EDF | 160.93 | 160.93 | |||||||||||||||
| dd | EDF | 109.41 | 109.41 | |||||||||||||||
| dd | Grundon | 64.48 | 64.48 | |||||||||||||||
| dd | Southern Water | 66.94 | 66.94 | |||||||||||||||
| dd | BT | 74.00 | 74.00 | |||||||||||||||
| dd | Parish Quota | 4167.00 | 4167.00 | |||||||||||||||
| so | Daniel | 192.00 | 192.00 | |||||||||||||||
| dc | Go Cardless | 215.00 | 215.00 | |||||||||||||||
| 809 | Hayes & Finch | 347.12 | 347.12 | |||||||||||||||
| 810 | CCLI licence | 342.87 | 342.87 | |||||||||||||||
| 811 | Stamps | 27.00 | 27.00 | |||||||||||||||
| 812 | Cinders | 108.00 | 108.00 | |||||||||||||||
| 813 | Re Christngle service | 9.70 | 9.70 | |||||||||||||||
| 814 | Vacum fask | 139.19 | 139.19 | |||||||||||||||
| 815 | Baker press | 192.00 | 192.00 | |||||||||||||||
| 816 | R Litle | 340.00 | 340.00 | |||||||||||||||
| 817 | Stewart Fothergill | 204.00 | 204.00 | |||||||||||||||
| 818 | Chris Wood | 153.84 | 138.29 | 15.55 | ||||||||||||||
| 819 | SL Plumbing | 1065.00 | 1065.00 | |||||||||||||||
| dd | Ricoh | 265.34 | 265.34 | |||||||||||||||
| tr | FOSM | 457.11 | 457.11 | |||||||||||||||
| 0.00 | ||||||||||||||||||
| 0.00 | ||||||||||||||||||
| 27877.14 | 250.00 | 4000.00 | 369.30 | 542.17 | 1971.22 | 962.23 | 1493.30 | 293.57 | 656.00 | 465.38 | 2871.26 | 12501.00 | 897.00 | 604.71 |
Friends of St Mary's
Bank Account
For The Period Ended 31st March 2024
| Balance b/fwd Cash Barclays current Barclays deposit Bankings Subscriptons Donaton Gif aid refund Bank interest |
Cheque payments Church restoraton 25088.55 Lotery licence 40425.50 Cost of events CTF Speaker re event Sundries recepton 65514.05 60.00 75.00 151.18 286.18 |
29.83 |
|---|---|---|
| 29.83 |
| 65800.23 | |
|---|---|
| Balances b/fwd 01/04/24 | |
| Cash | |
| Barclays current | 5193.72 |
| Barclays deposit | 60576.68 |
| 65770.40 | |
| Bankings | |
| Subscriptons | 410.00 |
| Donatons | 42799.00 |
| Fund raising - tree sponsor | 100.00 |
| Parade refreshments | 10.00 |
| EPPC grant | 190.00 |
| Brunch ahoy | 555.43 |
| Bank interest | 260.83 |
| 44325.26 | |
| Add bankings |
| Balances c/fwd Cash Barclays current Barclays deposit Cheque Payments Andy Burrell architect Restoraton |
5193.72 60576.68 |
|---|---|
| 65770.40 | |
| 65800.23 | |
| 3327.12 42636.00 |
| Balances c/fwd 30/06/24 | |
|---|---|
| Cash | |
| Barclays current | 6499.15 |
| Subscriptons Barclays deposit 110095.66 Balances b/fwd 01/07/24 Cheque Payments Cash Fund raising costs Barclays current 6499.15 Publicity & Fund raising Barclays deposit 57633.39 Architect 64132.54 Restoraton Bankings Subscriptons 65.00 Donatons 176.71 Sum up re play 8.85 Vat reclaim LPW 9544.91 Sum up additonal 18.52 Bank Interest 208.67 Fund raising - Christmas t 2420.00 12442.66 |
57633.39 |
|---|---|
| 64132.54 | |
| 110095.66 | |
| 461.68 199.00 1630.44 9675.88 |
| Balances c/fwd 30/09/24 Barclays current Barclays deposit 76575.20 Balances b/fwd 01/10/24 Cheque Payments Cash Sum up re play Barclays current 6897.11 Fund raising costs Barclays deposit 57711.09 Architect 64608.20 Bankings Subscriptons 20.00 Donaton EP festval 150.00 Donatons received 20.00 Gif aid refund 105.00 Fund raising christmas tre 9351.57 Gross interest 215.82 9862.39 |
6897.11 57711.09 |
|---|---|
| 64608.20 | |
| 76575.20 | |
| 8.85 455.05 504.00 |
| Balances c/fwd 31/12/24 Cash Barclays current Barclays deposit 74470.59 |
15575.78 57926.91 |
|---|---|
| 73502.69 | |
| 74470.59 |
Bank Reconciliation
Balance as per bank statements Add o/s bankings
0.00
St Mary's PCC
Summary of Bankings and Cheque Payments
For The Year Ended 31st December 2023
| Recycle 4 charity Sum up Transfers Donatons Hire of spire room Organist Funerals Wedding BT Bike rack FOSM Water Grundon Electric Gas Cleaning Payroll Donatons Parish Giving Women's fellowship Donatons Envelopes Paypal Statonery Upkeep of services Council tax Insurance Diocese Diocee quota Sandcastles Maintenance Churchyard grant R Litle gardening Father Andrew Amazon smile Music night 100 Club Pancakes COIF Refreshments Gif aid Fund raising costs CWWG talk Cash Cheque Sundry income |
January February March Total April May June Total -9.05 -6.90 -15.95 -6.75 -6.75 -103.24 -34.44 -59.00 -196.68 -157.32 -56.07 -132.73 -346.12 3131.95 -8205.42 775.94 -4297.53 1919.55 327.65 -2833.49 -586.29 -430.00 -456.75 -255.00 -1141.75 -857.60 -87.80 -25.00 -970.40 -145.00 -120.00 -60.00 -325.00 0 192.00 192.00 192.00 576.00 192.00 192.00 192.00 576.00 -911.00 139.00 -772.00 -880.00 -182.00 -1435.00 -2497.00 -590.00 -590.00 45.54 45.54 45.54 136.62 54.18 54.18 54.18 162.54 276.00 276.00 0 270.00 270.00 549.75 549.75 59.39 59.39 59.39 178.17 59.39 59.39 59.39 178.17 55.60 85.62 60.06 201.28 60.38 60.28 63.23 183.89 136.68 99.07 114.78 350.53 81.13 66.03 110.55 257.71 201.98 182.71 178.19 562.88 207.77 172.86 46.07 426.70 74.25 123.75 99.00 297.00 99.00 222.75 321.75 120.00 120.00 0 -50.00 -50.00 -50.00 -150.00 0 -4404.39 -2367.01 -2367.01 -9138.41 -1996.75 -2817.00 -2367.01 -7180.76 160.00 -150.00 30.00 40.00 80.00 80.00 -230.00 -25.00 -255.00 -50.00 -50.00 -50.00 -150.00 -55.00 -55.00 -55.00 -165.00 -30.00 -30.00 -23.00 -23.00 0 177.60 391.92 569.52 289.64 243.46 533.10 423.08 127.03 550.11 213.10 213.10 300.00 300.00 314.86 314.00 313.50 942.36 93.61 93.63 187.24 93.63 93.63 93.63 280.89 693.00 693.00 556.00 556.00 9500.00 4843.63 14343.63 4750.00 4750.00 4750.00 14250 75.60 21.00 96.60 88.50 -1673.00 216.84 -1367.66 137.88 261.47 399.35 0 -350.00 -350.00 0 490.00 260.00 750.00 255.00 545.00 800.00 242.13 242.13 389.44 389.44 -19.62 -19.62 -5.32 -33.52 -38.84 21.00 21.00 -902.40 -1077.20 -1979.60 -3940.00 -3940.00 0 -260.00 -260.00 0 -11.12 -11.12 -10.95 -10.95 184.33 184.33 -4350.06 -4350.06 108.62 98.43 49.15 256.20 -233.00 -233.00 -281.50 -387.00 -668.50 -170.00 -170.00 -130.00 -130.00 |
|---|---|
| 50.00 25.00 25.00 100.00 0.00 -80.00 -84.00 -164.00 |
St Mary's 100 Club
Bank Account
For The Year Ended 31st December 2024
| Balances b/fwd Bankings Subscriptons Balance b/fwd 01/04/24 Bankings Subscriptons Balance b/fwd 01/07/24 Bankings Subscriptons Balance b/fwd 01/10/24 Bankings Subscriptons |
Cheque Payments 2600.00 Prizes tr current a/c 1107.00 Balances c/fwd 3707.00 3457.00 Cheque Payments Prizes 927.00 Balances c/fwd 30/06/24 4384.00 3959.00 Cheque Payments Prizes 520.00 Transfer current a/c Balance c/fwd 30/09/24 4479.00 2304.00 Cheque Payments Prizes 1010.00 Balance c/fwd 31/12/24 3314.00 |
250.00 3457.00 |
|---|---|---|
| 3707.00 | ||
| 425.00 3959.00 |
||
| 4384.00 | ||
| 250.00 1925.00 2304.00 |
||
| 4479.00 | ||
| 475.00 2839.00 |
||
| 3314.00 |
St Marys PCC
Bank Current Account
For The Year Ended 31st December 2024
| Balance b/fwd Balance b/fwd 930.00 Bankings 132678.37 Cheque Payments 125406.78 Cheque w/b Add Cheque 765 Ricoh 283.47 801 Cinders 108.00 Balance c/fwd Balance c/fwd 6733.06 133069.84 133069.84 Bank Reconciliaton At 31 December 2024 Balance as per bank statements 8429.90 Less o/s cheques 778 310.00 816 340.00 817 204.00 818 153.84 819 1065.00 2072.84 Add o/s banking 376.00 6733.06 |
Balance b/fwd Balance b/fwd 930.00 Bankings 132678.37 Cheque Payments 125406.78 Cheque w/b Add Cheque 765 Ricoh 283.47 801 Cinders 108.00 Balance c/fwd Balance c/fwd 6733.06 133069.84 133069.84 Bank Reconciliaton At 31 December 2024 Balance as per bank statements 8429.90 Less o/s cheques 778 310.00 816 340.00 817 204.00 818 153.84 819 1065.00 2072.84 Add o/s banking 376.00 6733.06 |
930.00 125406.78 6733.06 |
|---|---|---|
| 133069.84 | ||
| 6733.06 |
St Marys PCC
Freewill Offering Bank Account
For The Year Ended 31 December 2024
| Balance b/fwd 43,035.75 Transfer - current a/c Jan Bankings - church collectons Feb Jan 426.00 Mar Feb 420.00 Mar 480.00 1326.00 HMRC - gif aid Balance c/fwd @ 31/03/24 44361.75 Balance b/fwd Transfer - current a/c @ 01/04/24 44361.75 Apr Bankings - church collectons Apr 426.00 May 430.00 June 490.00 1346.00 Direect credit HMRC |
44361.75 |
|---|---|
| 44361.75 | |
| 44000.00 |
| Balance c/fwd @ 30/06/24 45707.75 Balance b/fwd Transfer - current a/c @01/07/24 1707.75 Bankings - church collectons July 436.00 Aug 430.00 Sept 385.00 1251.00 Balance c/fwd @ 30/09/24 2958.75 Balance b/fwd Transfer - current a/c @ 01/10/24 2958.75 Bankings - church collectons Oct 501.00 Nov 410.00 Dec 470.00 1381.00 Balance c/fwd @31/12/24 4339.75 |
1707.75 |
|---|---|
| 45707.75 | |
| 2958.75 | |
| 2958.75 | |
| 4339.75 | |
| 4339.75 |
St Marys PCC
Business Premuim Bank Account
For The Year Ended 31 December 2024
| Balance b/fwd Transfers CBF Fixed Interest Gross interest Balance b/fwd @ 01/04/24 Transfers CBF Fixed interest Gross interest Balance b/fwd @ 01/07/24 Transfers CBF fxed interest Gross interest Balance b/fwd @ 01/10/24 Transfers CBF fxed interest Gross interest |
22393.67 Transfers 14056.12 1.89 Balance c/fwd 88.13 @ 31/03/24 36539.81 Transfers 20116.02 18754.15 44000.00 2.08 Balance c/fwd @ 30/06/24 153.40 83025.65 Transfers 64986.10 5327.62 2.47 246.18 Balance c/fwd @ 30/09/24 70562.37 Transfers 60068.77 4000.00 2.19 225.62 Balance c/fwd |
16423.79 20116.02 |
|---|---|---|
| 36539.81 | ||
| 18039.55 64986.10 |
||
| 83025.65 | ||
| 494.10 1000.00 9000.00 60068.27 |
||
| 70562.37 | ||
@ 31112124 64296.08 64296.58 64296.08
| St Marys PCC Trial Balance At 31st December 2024 Fixed assets Investments Stock Debtors Cash at bank FOSM Bell Acre Business premuim Current Cash in hand Flower fund cash Freewill ofering 100 club Nat west Creditors Funds general Funds designated Funds restricted Income Planned giving weekly Planned giving monthly Legacies Collectons open plate Tax recoverable Donatons Fund raising Dividends and interest Wedding/funeral fees Churchyard grant Sundry income Investment gains Expenses Fund raising costs Special collectons Ministry parish share Clergy expenses Curate expenses Parsonage house repairs Church running expenses Church maintenance Churchyard upkeep Organist and choir Upkeep of services Wedding/funeral costs Statonery and postage Insurance Sundry expenses Professional fees |
Opening Balances Bank Current Account Freewill Ofering Account Business Premium AccountAdjustments Business Premium and 100 club and Opening Balances Bank Current Account Freewill Ofering Account Cash Account Friends Account Adjustments DR CR DR CR DR CR DR CR DR CR DR CR 5976 5968 1942 46 250 4150 343 3769 4533 38 65514 105 73503 65619 819 22394 42138 44958 153254 108532 930 7663 4 46 39 1 167 323 167 12 43036 4340 43036 2600 1925 4764 2600 100 7241 2123 294 31 198 238 21682 40940 70191 1412 50483 5304 5311 4429 1972 26 890 457 5306 405 43164 38 6537 9 16641 40 19 44 722 837 9737 8 350 9735 1380 40 84 4 1111 2516 604 50000 786 128 7778 200 2495 405 4039 108 52312 266 106 874 1286 2384 160 3221 89 280 239 2677 804 2798 283 41 1476 601 30 314 5462 240 |
P & L Account Balance Sheet P & L Account Balance Sheet DR CR DR CR 5976 5968 1988 250 0 4877 73503 819 64296 6733 12 9 194 4340 2839 100 5 7630 21682 40940 70191 1412 50476 1 4430 3 10849 7 48805 9 23328 1603 9 9826 10085 0 2180 6 46 4231 50000 914 7978 2900 5 55444 2160 2544 3651 3481 7 2098 1476 945 5702 |
|---|---|---|
| 146952 146952 133115 133115 157594 157594 603 603 138596 138596 14841 1484 |
1 143524 163040 165927 146411 19516 19516 |
|
| 163040 163040 165927 165927 |
PCC of St Mary The Virgin East Preston With Kingston
For The Year Ended 31st December 2024
Restricted Funds
| Bell Acre Bank account Investment account George Oliver Bank account Investment account |
2024 984.35 1643.76 2628.11 391.63 344.47 736.10 |
2023 939.61 1607.44 |
|---|---|---|
| 2547.05 | ||
| 383.00 334.37 |
||
| 717.37 |
Bell Acre Charity
Interest on COIF credited to bank account
| Opening balance Closing balance George Oliver Interest Opening balance Closing balance |
11.12 11.12 11.12 11.38 0.00 44.74 819.39 120.22 939.61 |
|---|---|
| 819.39 164.96 984.35 |
|
| 1.89 2.08 2.47 2.19 8.63 383.00 391.63 |
Reconciliation of Restricted Funds
| 2024 | 2023 | ||
|---|---|---|---|
| Debtors | gif aid | 109 | 105 |
| Bank | Bell Acre | 819 | 819 |
| Friends 73502 |
65514 | ||
| Investments | 1988 | 1942 | |
| Creditors | Friends | ||
| Included in general funds bank current account | |||
| George Oliver | 391 | 383 | |
| Bell Acre | 165 | 120 | |
| (interest rec'd direct to PCC current account) | |||
| Jean Lyton | 1004 | 1004 | |
| Expenses paid on behalf of | |||
| the Friends | -27 | -27 | |
| Gif aid due re friends | |||
| 2021 | 53 | 53 | |
| 2020 | 23 | 23 | |
| 2022 | 255 | 255 | |
| 78282 | 70191 |
PCC of St Marys East Preston with Kingston
31 December 2024
Fixed Assets
(50 % SL)
| General Fund Mower TV & Video Equipment Computer Dishwasher |
B/fwd Additons Disposals Depn C/fwd 2 2 0 0 0 0 1 1 |
|---|---|
| 3 0 0 0 3 |
| NICOL | 5 |
|---|---|
| BROMFIELD | 10 |
| CARTER | 15 |
| COGMAN c | 15 |
| MASON | 20 |
| STURDEE | 20 |
| CUNINGHAM | 20 |
| HARRIS BM | 20 |
| BROOKES | 20 |
| CROSS | 25 |
| MEDHURST | 25 |
| CRANE | 40 |
| ALLEN | 40 |
| CLARKE | 40 |
| ALLEN r | 40 |
| MYER | 45 |
| HIND J | 50 |
| LINLEY-MUNROE | 50 |
| JEAVONS | 55 |
| COOKE | 55 |
| PERRY | 90 |
| COLLETT | 80 |
| COLLIER | 120 |
| SHAW | 120 |
| QUAIFE | 130 |
| COOPER | 5 |
| WHITE | 15 |
| TARLETON | 20 |
| ALDRIDGE | 100 |
| GILBERT | 35 |
| HUSSEY | 25 |
| PADFIELD | 50 |
| COGMAN J | 15 |
| RIDLEY | 50 |
| WHITE Cj | 30 |
| sherwin | 100 |
| LOWMAN | 12.5 |
| BRUNTON | 30 |
| NICHOL | 20 |
| JACKSON | 36 |
| LEWIS | 40 |
| WENSLEY | 35 |
| QUIGLEY | 40 |
| BIRD | 25 |
| GLEAASON | 25 |
| MCELLAND | 30 |
NO DONATION OF £50 FROM H7UNTER IN F NO DONATION OF £6 FROM TOWNSEND
1888.5
PAROCIIEAL OIURai CCrflNCIL OF ST 14ARY THE VIRGIN EAST pRroN wifH KIIIIATON
This &por1 nr4 tr PaxtN& (Jmwrh C(Wx)I lry the ye4Y Kkn3 31 DttoirdEr 2024,
are set Ixi 2 to io. h iii of an Oryamlnatsc rdrri&J out KIl¥ ReguL3tth 3(3) of d
LIKJrth RwlAatl cilw R8JUlarj and r 145 1)r Ihe IJwTtts A(1 ?Oii CtrL, Art.).
A5 MNN5 it PaKKhLII (JyJch COU)1 Je f( I. Iwrntion of account%"
ctIlr thir tlKh refjmren1 nl 43) of IqwdatKwt5 aTrl.Gi¥liEin 145(2) (J( ihe Att
(k) tiw. It 15 my ro5fKyv•bility to il¥ reF4Jt ts) Ilw accourts In with c
Regltl ?5.
Basls oltlwg r
ty e.Krirriirk4kn (wt in Ccl1 with CNYrdl Direakkn bil ttK.s (horty Conii%s
vTrJer Aalon 145(5Xb) cl UL, to fuwKI in guthL,. 7(h)6 8Jitb(MTh, ty rlL'
DIVIS cl Ikr ArthbiJw.s' CLuKil. Tlkir irKlIA% a revicw of LI Kcourrtii)g rtrcrds
tre Parochial QThurth C¢xTrJl al rt (TmYan nl KCOL•W.s th I1¥.. It al
any LinUal IIE ¢JrKI seekn'ThJ fviyii yc)u apa tsuAItsv%
¢ryremirwJ any S17 matter.r. i 1rtxvduS k¥lAken (b rKA I¥Dvide aN ilw. WInCe trkit Wld bo
In wlli manv h&s to my
(l) VA1 rause co bdLw. lh in IrstAxI requweNort5
Iv k.ew accrAirthg rErDr