## **Independent Examiners Report to the Trustees of St Colman’s Church, Parish of Kilroot** 

_To be provided by Independent Examiner where the income threshold is less than £250,000._ 

_**The accounts have been examined and approved by our appointed independent auditor, Nichola Orr, NJB Accounts Services, 2 The Beeches, Larne, BT40 2DU.  The original accounts, signed by the Honorary Treasurer and the Independent Auditor can be viewed by any member of the parish, by contacting the rector and making an appointment.**_ 


1 



Honorary Treasurer's Overview
St. Colman's Church, Parish of Kilroot
Year ended 31 December 2024
Trea5urerfs Report
At the end of 2024 we had £38,414 in the banl which is £3.348 less than the previous year.
Our Free WILL Offering income reduced by£500 from the prewous year. and when you consider
that all our costs are increasin& then this becomes a problem.
Month on month. we are not bringin8 in enough to meet our costs. whlch is why we are having to use
yp our reserves, leading to the overall ba13nce in the bank decreasing.
I would referyou to my letter in the November parish rnagazine giving more detaiLs on our
financi81 position, and would again ask everyone to consider their 8pproech to givin& with a vlew
to sustainingthe parish.
Marion Magill
12.03.25

St. Colman's Parish of Kilroot
Annual A(£ounts forthe Year Ended 31 D￿ember 2024
Currwt A(£ount
Bridts and Mcrtar Ac(4W
Designated
Restricted
Unrestricted
Designated
Re5tricteO
Tthl
Income
Voluntary Grvin
51,106.06
6,240.00
57,346.06
Legade5
0.00
Fundrai*ng
24.2S4.89
305.(X)
l(M).(M>
70.46
24,730.35
Property Related In(￿ne
1.635.
1,635.00
In¥eAment Intome
14.29
58.75
73.04
Sundry Intome
3.670.90
80.681.14
3.670.90
87,455.35
Income Totals
305.(X)
100.00
70.46
6,298.75
Expenditure
Cier8y Costs
60.697.36
0.00
60,697.36
Other Staff Costs
5,420.00
0.00
5.420.00
17.635.98
3.120.fKJ
0.00
20,755.98
io
Fundralslng Costs
li
Adminlstraifj¢M Costs
2.785.87
43.(KJ
2,828.87
12
Chariiable & MIS￿0￿ Gfvlng
450.(K)
305.1)0
755.00
13
Sun<kyCosts
345.86
0.00
345.86
Expenditure Totals
87.335.07
305.
3.163.00
90.803.07
Summary
Current
15,698.70
81,086.14
87,640.07
9.144.77
Bricks & Mortar
26,063.35
6,369.21
3,163.00
29,269.56
Combined
41,762.05
87,455.35
90,803.07
38,414.33
Openlng Bank Balance
Add Income
Less Expenses
aosing Bank
lance

St. Colman's Parish of Kilroot
Annuol Accounts for the Year Ended 31 December 2024. expanded
CUrrentA¢¢￿￿t
Bri£k5 and MortaT Account
Designated
Unrertricted
Designated
Restricted
Unrestricted
Income
Voluntary Giving
FWO
HMRC Gift Aid
Buildin8 Fund
40.454.62
10,651.44
40,454.62
10.651.44
6,240.00
57.346.06
6.240.00
6.240.00
51.106.06
Legaaes
Fundraising
Templecorran
CAF Sustenatio
Easy Fundr3ising
Brick sales
Movie Nights
Murder Mystery Ni8ht
Summer Sale
Greenisland Church appeal
Book Sale5
Auttion
Bingoi & Beetle Nlghts
15.268.IXI
1,800.
18.94
15,268.00
1.800.00
18.94
100.00
300.00
1,761.70
2,236.00
305.00
155.71
2.285.00
500.00
24,730.35
100.(
300.00
1.761.70
2.236.C
305.(M)
85.25
2.285.00
5(K).00
24.254.89
70.46
305.00
i￿j.(K)
70.46
Property Related Income
Hal.. Rental
Heat & Light Donations
875.00
760.(MJ
1.635.(KJ
875.00
760.(K)
1,635.(X)
Investment Incorne
Bank Interest
14.29
14.29
58.75
58.75
73.04
73.04
0.00
Sundry Incgrne
Black Santa Grant
Parking income
Donations'in memory of
Donations for Baptism
Colurnbarium & Engraving
1,500.C
1.500.00
400.00
380.00
IOD.00
1,290.90
3,670.90
87.455.35
380.00
loo.00
1.290.90
3,670.90
80.681.14
Income Totals
305.(MI
I￿.00
70.46
6,298.75

St. Colman'5 Parish of Kilroot
Annual Accountsforthe Year Ended 31 December 2024- expanded
Bricks and MortarAccount
Unrethcted
Designated
Restiirted
Totsl
Unrestricted
Designated
Restritted
Expendfture
aergy Costs
Stipend
Diocese of Connor
HMRC NIC
Holiday Cover
40.542.00
17.687.16
2.443.20
25.00
60.697.36
40,542.00
17.687.16
2,443.20
25.00
60,697.36
0.00
Other Staff Costs
Organists
Oeaner
2.924.CKI
2.496.00
5.420.00
2,924.00
2,496.00
5.420.00
0.00
Property Costs
Car Park Lights
Rent for Eden House
Elettricity
Rertory Expenses
General Repairs and Renewals
Heater5 for Hall
Columbarium Engravin
Insurance
AED Training and prep kit
PATTesting and elettrical checks
Hedgecutting & trimmingtrees
Grit Spreader
Oil for Eden House
Nl Water
Cleaning Product5
2,220.00
2,220.00
2,700.00
3,924.62
3,052.99
1.490.75
1,620.00
288.00
1,950.19
372.00
477.60
1.360.00
396.00
226.67
591.10
86.05
20.755.98
2.7￿.1
3.924.62
3.052.99
1.490.75
1.620.
288.00
1.950.19
372.00
477.60
460.
396.00
226.67
591.10
86.06
17.635.98
3.120.1)0
io
Fundraising Costs
0.00
0.00
li
Administratlon Costs
Broadband & Phone
Audit and Accountancy fees
City Office Supplles- printing
Office Line- photocopier
FWO Envelopes
Llcences
Stationery
Book 5tsnd
Bank fees
Sunday School Re50urce5
4￿.80
65.(KJ
709.74
333.30
280.00
334.40
161.82
30.74
149_49
260.58
2.785.87
460.80
65.00
709.74
333.30
280.00
334.40
161.82
30.74
192.49
260.58
2,828.87
43.(M)
43.LX)
12
Charltable & Mission Gi¥int
3 chairs In St. Annes Cathedral
GreenI￿and Church Appeal
450.(
450.00
305.00
755.00
305.CM)
305.(K)
450.
13
sundry Cost$
Church Supplles
345.86
345.86
87,335.07
345.86
345.86
0.00
0.00
Expenditure Totals
305.00
3,163.00
0.00
90,803.07
Summary
Current
15,69&70
81.086.14
87.640.07
9.144.77
Bricks & Mortar
26,063.35
6,369.21
3,163.00
29,269.56
Combined
41,762.05
87,455.35
90,803.07
38,414.33
Opening Bank Balance
Add Incorne
Less Expenses
Closing Bank Balan

## **Notes to the Financial Statements for the period** 

## **1 January 2024 to 31 December 2024** 

## **1. Accounting Policies** 

Set out below are the principle accounting policies which have been adopted in the compilation of the Receipts and Payments Account and the Statement of Assets and Liabilities 

- (a) **Receipts and Payments Account:** All items of income and expenditure included in the Receipts and Payments Account have been accounted for on a cash receipts basis 

- (b) **Statement of Assets and Liabilities:** The Parish does not hold any Investments Assets nor does it have any assets retained for the Parish’s own use. 

## **2. Reconciliation of Cash Funds** 

|**econciliaton of Cash Funds**||
|---|---|
||**£**|
|**Total Cash at 1 January 2024**|41762.05|
|**Receipts for the period 1/1 to 31/12/24**|87455.35|
|**Payments for the period 1/1 to 31/12/24**|90803.07|
|**Total Cash at 31 December 2024**|38414.33|



**The cash balance is made up as follows:** 

|**CASH Balance @ 31/12/2024**|**38414.33**<br>|
|---|---|
|**Designated**|**305.00**<br>|
|**Development**||
|**Fund (Restricted)**|**29269.56**<br>|
|**Cash Available @ 31/12/2024**<br>|**8839.77**<br>|



**3. Collections for Third Parties** 

||**2024 £**|
|---|---|
|**Greenisland Church**|305.00|
|**TOTAL**|305.00|



## **4. Transactions with Trustees** 

During the period 1 January to 31 December 2024 the Incumbent received £40542.00 in respect the payment of his stipend, locomotory expenses and other office expenses. The following Trustees received reimbursement of other expenses during the period: 

N/A 

6 

