## **The Church of Scotland** 

## **New Deer St Kane’s Church of Scotland** 

# **CONGREGATIONAL ACCOUNTS 2024** 

**Congregation Ref No: 342034** 

**Scottish Charity Number – SC007917** 

**Number of Members on Roll – 208** 

**RECEIPTS AND PAYMENTS ACCOUNTS** 



## **Trustees' Annual Report** 

## **Year ended 31 December 2024** 

The trustees present the annual report and accounts for the New Deer St Kane's Church for the year ended 31 December 2024 

## **Reference and Administrative Information** 

Charity Name: New Deer St Kane's Church of Scotland Charity Registration Number: SC 007917 Congregation Reference No: 342034 Contact Address: Ardmorn Castle Road Maud Peterhead AB42 4RL 

## **Trustees** 

## **Kirk Session** 

## **Left Kirk Session** 

## **Congregational Board** 


## **Principal Office-bearers** 

Minister : Session Clerk : Clerk to the Board : Church Treasurer : 


## **Independent Examiner** 


## **Bank** 

Royal Bank of Scotland, 62 Broad Street Fraserburgh AB43 9AS 

**2** 



**Trustees’ Annual Report (Continued) – Year ended 31[st] December 2024 Structure, Governance and Management** 

## **Governing Document** 

The Church is administered in accordance with the terms of the Deed of Constitution. 

## **Recruitment and Appointment of Trustees** 

Members of the Kirk Session and the Congregational Board are the charity trustees. The Kirk Session members are the Elders of the Church and are chosen from those members of the Church who are considered to have the appropriate gifts and skills. The Minister, who is a member of the Kirk Session, is elected by the congregation and inducted by the Presbytery. The Congregational Board is appointed from within the congregation and members of the congregation are invited to nominate individuals who are believed to have the skills and commitment to contribute to the management affairs of the Church, to become members of the Board. Board Members are then appointed at the Stated Annual Meeting and serve for a period of three years after which they must seek re-election at the next Stated Annual Meeting. 

## **Organisational Structure** 

The Congregational Board is chaired by the Minister/Interim Moderator and meets five times a year. It is responsible for finance and property matters with certain responsibilities delegated to the Property Committee as appropriate. The Kirk Session is responsible for the spiritual affairs within the Church and meets in joint session meetings along with Maud and Savoch Kirk Session five times a year. 

## **Objectives and Activities** 

The Church of Scotland is Trinitarian in doctrine, Reformed in tradition and Presbyterian in polity. It exists to glorify God and to work for the advancement of Christ's Kingdom throughout the world. As a national Church it has a distinctive call and "duty" to bring the ordinances of religion to the people in every parish in Scotland. It co-operates with other Churches in various ecumenical bodies in Scotland and beyond. 

In seeking to advance Christ's Kingdom in the parish, the main service of Public Worship is held at 10-30am every Sunday alternating each month between St Kane’s Church or adjacent Church Centre and our linked church of Maud and Savoch Church of Scotland. Since the last morning worship service was held on the 29[th] September 2024 the congregation now meet in St Kane’s Church Centre. The sacrament of Holy Communion is held twice a year in each church with elders from each church taking part in the sacrament. 

The Mustard Seed Café is located within the Centre building and is open to the public five days a week from 10am-3-30pm and is run by two paid members of staff and a team of volunteers. The Charity Bowl within the Mustard Seed Café continues to raise funds and supports a different charity each month. The café also provides Funeral Teas, which is entirely staffed by volunteers from within the community. 

Fellowship and Worship in St Kane’s continues with the Men’s Breakfast meeting monthly on a Saturday morning. Foodie Favorites resumed in the autumn with an increased number of people eager to pick up some new cookery ideas. Café Church has taken a break over the winter months, but it is hoped it will restart in the spring next year.1[st] New Deer Boys Brigade began their meeting in September meeting on a Monday Night with seven children attending, they have had a visit from a veterinary nurse, a trip to Fyvie Castle, enjoying a walk around the lake and finishing with a picnic. A fundraising pancake morning was held in February which saw the boys take orders and serve it was well supported by the community. 

**3** 



## **Trustees’ Annual Report (Continued) – Year ended 31[st] December 2024** 

## **Achievements and Performance:** 

The number worshiping regularly on Sunday mornings averages 35. There were 6 funerals, 5 of which were members. We have had no weddings, new members or baptisms this last year. The Prayer App has continued to support the Prayer Group who are meeting weekly on Wednesday nights at 7pm from April to September and 10am from October through to March and in addition, a Church Chat App has kept both congregations up to date with events throughout the year. In July members from both churches worked together and hosted an outreach tent at New Deer Show providing a welcome cup of tea, Christian Literature and activities for the children also the Sunday worship took place within the tent. In August families from both New Deer and Maud enjoyed a picnic in the church grounds in Maud after morning worship service. An Afternoon Tea was well attended raising funds for our twinned church over in M’Buka, Malawi. Harvest Thanksgiving service was held in Maud Church with a fantastic display of fresh and tinned products. The fresh products were sold, and the money received, along with the dry stores, went to the local food bank. For the first time the Remembrance Service at New Deer was held in St Kane’s Church Centre which was supported well by members of the local community, the British Legion, Boys Brigade, Anchor Boys, Guides and Brownies all took their part in laying wreaths and flag bearing. A Guild dedication service was held in Church in September after which monthly meetings resumed. A very successful outing took place in June. Members of New Deer Guild met with all local Guilds to tour Ellon Castle Gardens followed by lunch in the New Inn Hotel. This was a great success and very well attended. Numbers have kept up; a variety of speakers have been enjoyed, and a Guild WhatsApp now keeps members up to date. The Kirk Shoppie was held again in May and October, raising a considerable amount of money each time. Food Bank collections have continued throughout the year. A Hope and Light service was held in Maud Church at the beginning of November recognizing our loss of loved ones. 

A five-day event was held in the last week in September celebrating the activities and celebrations which have taken place over the years in the New Deer St Kane’s church building before it closed for Sunday Morning Worship Services. On displays were photos and memorabilia of Youth Work, Boys Brigade, Christenings, Weddings, Malawian Outreach, Guild, Royal British Legion and a History corner including past Session photographs. The final morning worship service took place on Sunday 29[th] September 2024 after which the Session past and present processed with symbols of our worship behind a piper over to the Church Centre to symbolize the beginning of our new place of worship. 

There was a beautiful Christmas tree outside the Church to help light up the village and for church members and members of the public to hang baubles in memory of departed loved ones. This year the church joined the Community in a ceremony for switching on the village lights after the Christmas parade had completed its journey around the village ending with photographs in the school playground. Refreshments were provided and the evening was finished with some Carol Singing in the Church Centre. Around seventy people attended our first Family Christmas Eve Service in the Church Centre with many different families taking part retelling the Christmas Story through drama, music, fun and fellowship 

**4** 



Trustees, Annual Report (Continued}- Year ended 318t December 2024
Financlal Review
The main source of Church income is members, offen'rMJS and grfl atd tax recovered, which was in tolal £4,208
ss than last year. This loss was pardy rdected in that there was no GNing Day this year owng to the closur8
of the Church building. The Church received a legacy of £10.000 from the estate of the late Mr. A P Watt.
The Glebe left a wofit of £3,967 comp8rèa to £1,366 last year (invoice of £1,355 for seed and barley received
after year end). We acknowledge with thanks the voluntsry WOt* invdved in faming the Glebe.
Fabric costs of £14,337 covered major repair to Cenlre Rcof, repairs to Manse roof and Church roof
insFection. There was also lfft. alam and fire extinguisher seNicing and &corating of the Minister's Offi￿ in
the Centre. This leave5 the Fabric Account vmth a closing balan￿ of £9,03fj which indudes an inwme of £288
from bank interest and investments.
Mustard Seed Cafè irvxme was £400 more than last year wth Centre room ￿t9, fui*ral teas and
miscellaneous items showing a decrease of £4,004. The Kirk Shoppye raised £4,600 for the Centie.
Expenditure incfeased by £3.742 with the Centre ending the year wrth a profft of £2,960. Centre electricty and
telephone amounting to £4,823 along wth central heating oil costs of £3,739 were cover8J by the Revenue
Account as the Centre now indude5 the Minister's Offi￿ and is also used for Church servi￿5 Sin￿ the
closure of the Church building.
Total Funds at 31•t December 2024 are £64,201 an overall decrease of £11,377.
Reserves Pollcy
It is the Trust8es Policy to hokl rese￿e$ of approximately six months, expenditure including De￿gnated
Funds. At the year end the Church held uniestri¢ied cash funds of £50,234 of which £9,038.47 has been
designated to the Fabric Fund for general maintenance of Church, Centre and Manse and £492 has been
designated for the Guild. The balance of £40,7￿ will be used for General Exrendrture in Church and Centre.
The Church also hdd Restricted Funds of £10,447 and ErKlowment Funds of £3,520 have been
provided for the purp)ses specrf59J on Fk8ge 9.
Statement of Trustses. Responsibilities
The members of the KI￿ se38￿nICongr8gational Board must prepare financial statements which give
sufficient detsil to enable an appreciation of the transactions of the Church during the financial year. The
members of the lfj'rk Sessionlcongregalional B08rd are responsible for keewng prow aCc￿nting records
which, on request. must retlect the financial position of the Church at that time. This must be done to ensure
that the financi81 statements comply wrth the Chatilps and Trustee Investrnent (Scollandl Act 2IXI5, the
CharitEs Accounts (Scoland) Regulations 20C￿ and the Regulations Anenl Congregational Finance approved
by the General Assembty of the Churd7 of Scolland in 2007. They are also responsible for safeguarding the
assels of the Church and must tske ￿asonable steps for the prevention andlor detKtion of fraud olher
irregulaTlties.
Approved by the Trustees and signed on their behalf,
a5:02:2015

New Deer St Kane's Church of Scotland
SC007917
Independent Examlnerfs Report to the Trustees of New Deer St Kane's Church of Scotland
I report on the accounts of the charity for the year ended 31st De¢8mber 2024 which are set oth on pages 710
12.
Respective responsiblllties of trustees and examiner
The charty trustees are responsible for the weparation d the accounts in accordance with the term5 of the
Charits'es and Trustee Investment (SL￿and) Act 2005 and the Charities Accounts (Scotland) Regulatsons
2006.
The charity trustees consKler that the audit requirement of Regulation 1011) lal to Ic) of the Accounts
Regulations does not aFply. It is my responsi￿,1￿ to eXa￿￿e the amnls as requir•J under seclion 4411} Ic)
of the Act and to state whether particular matters have corne to my attention.
Basls of independent examlnerfs statement
My exaMinat￿Tr 15 Garried out in aG¢ordance with Regulation 11 of the Charities Accounts (Scotlandl
Regulations 2Crfkl. An examination includes a reviw of the accounting records kept by the charity and a
companson of the accounts present&l with those records. It also indudes Conshderallc￿ of any unusual items
or disdosures in the accounts and seeks explanatrons from the trustees Con￿mIng any such matters. The
proodures undertaken do not provide all the evwjence that would be required in an audrt, and consequentty I
do rtt)t express an audit opinion on the viw given by accounts.
Independent examinevs statement
In the course of my examination, no matter has corfP lo my attention
1. Which gives me reaSona￿e cause to bèlieve that in any material reswt the requirements."
lo keep a¢¢ounting records in accordan￿ with Sedion 44111(a) of the 2CIJ5 Act and R&3ulaticn 4 of the
2006 Accounts RegUlat￿jnS, and
lo prepare accounts which accord wrth the accounting rwds aTrJ comFly with Regulation 8 of the
2006 Accounts Regulalh)ns have not been rrRL or
2. To ￿lCh, in my opinion, attention should te drawn in order to enable a proper ur¥Jerstsrn1ing of Ihe
Accounts to te ieathed.

## **New Deer St Kane's Church of Scotland Receipts and Payments Account Year ended 31st December 2024** 

|**Unrestricted**<br>**Funds**<br>**2024**<br>**Receipts**<br>Note<br>£<br>Donations<br>**3**<br>28,304.68<br>Activities for Generating Funds<br>**"**<br>82,432.44<br>Bank & Deposit interest<br>**"**<br>255.67<br>Investment income<br>**"**<br>1,139.58<br>112,132.37<br>Legacy<br>10,000.00<br>Other Receipts<br>"<br>2,065.88<br>**Total Receipts**<br>**124,198.25**<br>**Payments**<br>Charitable activities<br>**4**<br>62,119.92<br>Costs of generating Funds<br>**"**<br>73,785.99<br>**135,905.91**<br>**Excess/(Deficit) of Receipts over**<br>**Payments for the year**<br>**(11,707.66)**<br>**Transfers**<br>**Excess/(Deficit) of Receipts over**<br>**Payments for the year**<br>**(11,707.66)**|**Unrestricted**<br>**Funds**<br>**2024**<br>**Receipts**<br>Note<br>£<br>Donations<br>**3**<br>28,304.68<br>Activities for Generating Funds<br>**"**<br>82,432.44<br>Bank & Deposit interest<br>**"**<br>255.67<br>Investment income<br>**"**<br>1,139.58<br>112,132.37<br>Legacy<br>10,000.00<br>Other Receipts<br>"<br>2,065.88<br>**Total Receipts**<br>**124,198.25**<br>**Payments**<br>Charitable activities<br>**4**<br>62,119.92<br>Costs of generating Funds<br>**"**<br>73,785.99<br>**135,905.91**<br>**Excess/(Deficit) of Receipts over**<br>**Payments for the year**<br>**(11,707.66)**<br>**Transfers**<br>**Excess/(Deficit) of Receipts over**<br>**Payments for the year**<br>**(11,707.66)**|**Restricted**<br>**Funds**<br>**2024**<br>£<br>1,161.20<br>715.00<br>59.71<br>113.22|**Endowment**<br>**Funds**<br>**2024**<br>£<br>326.40|**Total**<br>**Total**<br>**2024**<br>**2023**<br>£<br>29,465.88<br>33,666.38<br>83,147.44<br>86,335.01<br>315.38<br>360.68<br>1,579.20<br>1,316.00<br>114,507.90<br>121,678.07<br>10,000.00<br>-<br>2,368.88<br>2,857.12<br>**126,876.78**<br>**124,535.19**<br>64,467.98<br>55,654.63<br>73,785.99<br>71,618.09<br>**138,253.97**<br>**127,272.72**<br>**(11,377.19)**<br>**(2,737.53)**<br>-<br>**(11,377.19)**<br>**(2,737.53)**|
|---|---|---|---|---|
||112,132.37<br>10,000.00<br>2,065.88|2,049.13<br>303.00|326.40||
||**124,198.25**<br>62,119.92<br>73,785.99|**2,352.13**<br>2,348.06<br>-|**326.40**||
||**135,905.91**<br>**(11,707.66)**|**2,348.06**<br>**4.07**<br>**36.00**|**-**<br>**326.40**<br>**(36.00)**||
||**(11,707.66)**|**40.07**|**290.40**||



**7** 



New Deer St Kane's Church of Scodan
ment of 8alances
Year endod
I t Decembor 2024
Unrg8trl¢t•d AKtrt¢ted ErKlowmert
Funds
Funds
Fun
2024
Totsl
2024
2024
23
Bank & D•
Bank & dewsit balances
brougm fowrd at 111124
61.942.32
10,4C6.68
3,729.62
75.578.62
78.316 15
Movem8nt In Y￿r.
Exrx5 of Re￿Ipts over Pa￿nts tsthe ￿ar
111.707 661
40.07
280.4¢
111,377.191
11737.53
Bank & dgkwrt b￿nC￿ rjl 31112R4
Invo8
ents at market val
Tolal at 31st De¢.'24
2632 Unil$ Chwth ofscodand InLTh* FurK1￿11.￿un
29,109.92
28.846.72
Cost ol Investments
26,593.
26,593.96
Not in¢￿d￿d in stat￿eTrt ol 88law ci"ng*tll-Fordyce Legaw- Sb'peTh# Contiibyti"or4 pghl *j￿¢1t0 ts MiniBtw
(included in Ihe omeunt paid by EdinburyhTr-kn￿ of Church Df S¢JAl8NJ TNst
2024
2023
er Assèts
Gift AKI T8M R￿l¥ab
G A S D S Tax R￿81¥ab￿l
IAu6tard S8ed Caf• Stock
G*¢ Barky & Straw kn8 s￿l￿1150r
302.IKS £
372 C#)
117.75 £
140
1,138.78 £
1.21422
3091.20 £
3.364 50
£ 4647.73 É 6.090.72
The ￿COUnts approved by the Klrt( Seswn and Finanoal Board on 25th February 2025
Ffm #nd on behalfofts Kirt se55￿n and Financial Board

**New Deer St Kane's Church of Scotland Notes to the Accounts 2024** 

## **1.Trustee Remuneration and Related Party Transactions** 

During the year 1 trustee received £417.58 in total for reimbursement of expenses incurred. 

|**2. Movements in Funds**<br>**Unrestricted funds**<br>General Fund<br>Church Centre Fund<br>Designated Fabric Fund<br>Designated Guild Fund<br>**Restricted funds**<br>Charities Fund<br>George Walker Outreach Fund<br>T.F.<br>Cooper Fund<br>Malawi<br>**Endowment funds**<br>Milne Trust<br>Dr B C Forbes Trust<br>T.F.<br>E J Stuart<br>T.F.<br>Mitchell Bequest<br>T.F.<br>J.Walker Bequest<br>T.F.<br>J.Horne Bequest<br>T.F.<br>**Total Funds**|**At 1 Jan**<br>**2024**<br>**£**<br>22,568.68<br>15,304.52<br>23,085.35<br>983.77|**Receipts**<br>**£**<br>47,508.59<br>75,677.91<br>287.76<br>723.99|**Payments**<br>**£**<br>47,635.64<br>72,717.63<br>14,336.64<br>1,216.00|**At 31 Dec**<br>**Transfers**<br>**2024**<br>**£**<br>**£**<br>-<br>22,441.63<br>18,264.80<br>9,036.47<br>-<br>491.76|
|---|---|---|---|---|
||61,942.32|124,198.25|135,905.91|50,234.66|
||4,450.17<br>785.69<br>3,983.26<br>1,187.56|408.30<br>59.71<br>7.92<br>1,876.20|160.86<br>187.20<br>2,000.00|4,858.47<br>36.00<br>720.54<br>3,803.98<br>1,063.76|
||10,406.68|2,352.13|2,348.06|36.00<br>10,446.75|
||-<br>-<br>512.93<br>2,212.81<br>179.98<br>323.90|19.80<br>16.20<br>9.58<br>243.94<br>12.48<br>24.40||(19.80)<br>-<br>(16.20)<br>-<br>522.51<br>2,456.75<br>192.46<br>348.30|
||3,229.62|326.40||(36.00)<br>3,520.02|
||||||
||**75,578.62**|**126,876.78**|**138,253.97**|**-**<br>**64,201.43**|



## **Purposes of Designated Funds** 

Fabric Fund: The Trustees have set aside funds for the maintenance of Church property. Guild Fund: The Trustees have set aside funds for use by the Guild. 

## **Purposes of Restricted Funds** 

Charities Fund: This fund which includes Bruce Bequest monies to be used for anyone in the Parish experiencing hardship. George Walker Outreach: This fund to be used for local outreach including relevant books and materials for youth. Malawi: this fund is periodically  transferred to M'buka CCAP school account 

## **Purposes of Endowment Funds** 

Income from the Milne Trust to be transferred to Youth Work in George Walker Fund. Income from the Cooper Trust for the upkeep of the clock in the Church Tower. 

Income from the Dr B C Forbes Trust to be transferred  to Youth Work in George Walker Fund Mrs E J Stuart Fund - interest to be used for the upkeep of gravestone. Mitchell Bequest - interest to be used for the upkeep of the organ. John Walker Bequest - interest to be used for the upkeep of gravestone. John Horne Bequest - interest to be used for the upkeep of gravestone. 

**9** 



|**New Deer St Kane's Church of Scotland**<br>**3. Analysis of Receipts**<br>**Donations**<br>Rev.<br>Gift Aid Donations/GASDS<br>"<br>Gift Aid Tax/GASDS Rec.<br>"<br>Ordinary Offerings/Donations<br>"<br>Giving Day +Tax rec.<br>G Walker<br>Café Church Donations<br>Malawi<br>Donations/Café Charity Bowl<br>Guild<br>Guild Offerings<br>**Activities for Generating Funds**<br>Rev<br>Glebe/Barley/Arable Aid/Let of Grass<br>Malawi<br>Afternoon Tea<br>Ch.Centre<br>Mustard Seed Café Income<br>"<br>Funeral Teas/Groups<br>Room Lets<br>"<br>Kirk Shoppie<br>"<br>Sale of Trolley/Jams/Picture Comm<br>Guild<br>Coffee Morning<br>**Bank Interest**<br>F.F.<br>Fabric Account<br>Trust Fund<br>G Walker Outreach Fund<br>Guild<br>Guild Account<br>**Investment Income**<br>Rev<br>Scott Legacy<br>"<br>Investments<br>Charities<br>Investments C of S Inc Fund 1,4,6<br>Rev<br>Milne Trust (Sunday Club)<br>"<br>Cooper Trust<br>Fabric<br>C of Scot Income Fund 7(E J Beaton)<br>Trust Fund<br>C.of Scot Income Fund 8 &  2<br>**Other Receipts**<br>Rev.<br>Legacy - A P Watt<br>"<br>Wedding & Funerals<br>"<br>Life & Work/Photocopying/Books<br>Charities<br>Bruce Bequest<br>Guild<br>Membership/Donation<br>**Total Receipts**|**Unrestricted**<br>**Funds**<br>**2024**<br>**£**<br>20,235.08<br>5,130.20<br>2,599.50<br>-<br>-<br>339.90|**Restricted**<br>**Funds**<br>**2024**<br>**£**<br>1,161.20|**Endowment**<br>**Funds**<br>**2024**<br>**£**|**Total**<br>**Total**<br>**2024**<br>**2023**<br>**£**<br>**£**<br>20,235.08<br>19,916.05<br>5,130.20<br>6,173.93<br>2,599.50<br>3,277.50<br>-<br>2,805.00<br>-<br>401.00<br>1,161.20<br>842.00<br>339.90<br>250.90|
|---|---|---|---|---|
||28,304.68|1,161.20||29,465.88<br>33,666.38|
||6,654.53<br>62,285.41<br>7,030.00<br>1,288.50<br>4,600.00<br>474.00<br>100.00|715.00||6,654.53<br>7,780.67<br>715.00<br>733.00<br>62,285.41<br>61,885.09<br>7,030.00<br>10,490.75<br>1,288.50<br>1,580.50<br>4,600.00<br>2,440.00<br>474.00<br>725.00<br>100.00<br>700.00|
||82,432.44|715.00||83,147.44<br>86,335.01|
||240.36<br>15.31|59.71||240.36<br>295.32<br>59.71<br>46.30<br>15.31<br>19.06|
||255.67|59.71||315.38<br>360.68|
||989.40<br>102.78<br>47.40|105.30<br>7.92|19.80<br>306.60|989.40<br>824.50<br>102.78<br>85.64<br>105.30<br>87.86<br>19.80<br>16.50<br>7.92<br>6.60<br>47.40<br>39.50<br>306.60<br>255.50|
||1,139.58|113.22|326.40|1,579.20<br>1,316.00|
||10,000.00<br>700.00<br>1,097.10<br>268.78|303.00||10,000.00<br>-<br>700.00<br>1,400.00<br>1,097.10<br>828.12<br>303.00<br>303.00<br>268.78<br>326.00|
||12,065.88|303.00||12,368.88<br>2,857.12|
||||||
||**124,198.25**|**2,352.13**|**326.40**|**126,876.78**<br>**124,535.19**|



**10** 



## **New Deer St Kane's Church of Scotland Unrestricted Restricted Endowment** 

|**Analysis of Payments**<br>**4.Charitable Activities**<br>Rev. A/C<br>Ministries & Mission Contribution<br>"<br>Less: Endowment Income<br>"<br>Less: Glebe Rent<br>"<br>Presbytery dues<br>"<br>Minister's Travel<br>"<br>Pulpit supply<br>"<br>Organists Fees<br>"<br>Manse /Insur/Council Tax/Phone<br>"<br>Church & Centre Fabric<br>"<br>Insurance - Church & Centre<br>"<br>Heat and light<br>"<br>Office-photocopying,stat, postage<br>"<br>Life & Work/FWO Books<br>"<br>Copyright/Website Licence<br>"<br>Centre Overheads<br>"<br>Heating Oil Church Centre<br>"<br>Outreach (BB's First Aid Course)<br>"<br>Display Boards (Projector '23)<br>"<br>Misc.<br>Malawi<br>Funds forwarded<br>Cooper<br>Clock Repair- Cooper Fund<br>Ch.Centre<br>Fabric Repairs & Renewals<br>Fabric<br>Church Roof Inspection<br>"<br>Centre Roof rep/Lifts/Office/Pat.Test<br>Trust.F.<br>G.Walker-Print/Stat/Café Ch<br>Guild<br>Guild Capitation Fees/Pres. Dues<br>"<br>Guild Projects paid to Edinburgh<br>"<br>Crossreach<br>**5.Fund-raising Acitivities**<br>Rev. A/C<br>Glebe Expenses<br>Ch.Centre<br>HMRC/Salaries/Pensions<br>"<br>Café supplies<br>"<br>Cafe Maintenance & Equipment<br>"<br>Waste & Water Charges/Gas<br>"<br>Cleaning & Janitorial supplies<br>"<br>Card payment charges<br>"<br>Volunteers Meal/Staff Gift<br>"<br>Electricity and Tel.<br>**Total Payments**|**Funds**<br>**2024**<br>**£**<br>22,682.00<br>(1,688.00)<br>(1,234.00)<br>975.00<br>417.58<br>409.60<br>775.00<br>2,120.57<br>189.15<br>5,862.69<br>3,412.47<br>1,769.66<br>344.83<br>852.30<br>4,823.10<br>3,738.94<br>221.00<br>170.54<br>460.49<br>264.36<br>763.20<br>13,573.44<br>216.00<br>1,000.00|**Funds**<br>**2024**<br>**£**<br>2,000.00<br>187.20<br>160.86|**Funds**<br>**2024**<br>**£**|**Total**<br>**Total**<br>**2024**<br>**2023**<br>**£**<br>**£**<br>22,682.00<br>25,452.00<br>(1,688.00)<br>(1,706.00)<br>(1,234.00)<br>(634.00)<br>975.00<br>345.00<br>417.58<br>480.00<br>409.60<br>332.05<br>775.00<br>655.00<br>2,120.57<br>1,674.28<br>189.15<br>226.80<br>5,862.69<br>5,539.90<br>3,412.47<br>1,260.61<br>1,769.66<br>1,561.33<br>344.83<br>420.82<br>852.30<br>878.29<br>4,823.10<br>3,988.92<br>3,738.94<br>5,417.38<br>221.00<br>825.00<br>170.54<br>669.83<br>460.49<br>149.65<br>2,000.00<br>1,500.00<br>187.20<br>170.40<br>264.36<br>1,603.59<br>763.20<br>546.01<br>13,573.44<br>2,235.30<br>160.86<br>574.47<br>216.00<br>288.00<br>1,000.00<br>1,200.00<br>-<br>-|
|---|---|---|---|---|
||62,119.92|2,348.06|-|64,467.98<br>55,654.63|
||1,332.72<br>43,756.91<br>20,913.46<br>3,024.20<br>2,055.92<br>1,270.71<br>488.58<br>443.80<br>499.69|||1,332.72<br>4,246.50<br>43,756.91<br>42,311.32<br>20,913.46<br>21,216.60<br>3,024.20<br>-<br>2,055.92<br>1,027.32<br>1,270.71<br>1,394.82<br>488.58<br>881.28<br>443.80<br>540.25<br>499.69<br>-|
||73,785.99|-|-|73,785.99<br>71,618.09|
||||||
||**135,905.91**|**2,348.06**|**-**|**138,253.97**<br>**127,272.72**|



**11** 



**New Deer St Kane's Church of Scotland** 

## **6. Minister’s Stipend** 

All Church of Scotland congregations contribute to the National Stipend Fund which bears the costs of all ministers' stipends and employer's contributions for national insurance, pension and housing and loan fund. Ministers' stipends are paid in accordance with the national stipend scale, which is related to years of service. For the year under review the minimum stipend was £31,642;  and the maximum stipend (in the 5th and subsequent years of service)  £38,884. 

|**7.Collections for Third Parties**<br>Blythswood Shoe Boxes<br>Poppy Scotland<br>Malawi Afternoon Tea/Donations<br>**8.Mustard Seed Café Charity Bowl**<br>January<br>CHAS<br>Malawi<br>February<br>CLAN<br>Scottish Air Ambulance<br>March<br>New Deer Friendship Club<br>New Deer School<br>April<br>Dial-A-Bus<br>Peterhead Prison Chaplaincy<br>May<br>Friends of Anchor<br>UCAN<br>June<br>Christian aid<br>Christian Aid<br>July<br>ND Comm Assoc - Defibrilator<br>Vasculitis UK<br>August<br>Malawi<br>Bairnecessities<br>September New Deer School Eco Garden<br>Versus Athritis<br>October<br>Hyperbaric Unit Aberdeen<br>Malawi<br>November<br>Aberdeenshire Foodbank<br>Malawi<br>December<br>Bairnecessities<br>Bairnecessities<br>**9.Memorandum Appendix**<br>Transferred to 45 Account with General Trustees in Edinburgh<br>Consolidated Fabric Fund - Rev (held in Edinburgh)-allocation of interest - Glebe|**2024**<br>**£**<br>55.00<br>132.50<br>1,876.20|**2023**<br>**£**<br>-<br>180.00<br>842.00|
|---|---|---|
||**2,063.70**|**1,022.00**|
||**2024**<br>**£**<br>65.00<br>145.00<br>99.00<br>124.00<br>162.00<br>133.25<br>132.00<br>101.20<br>147.80<br>84.00<br>75.00<br>80.00|**2023**<br>**£**<br>120.00<br>114.00<br>183.00<br>120.00<br>175.00<br>118.00<br>131.00<br>135.00<br>125.00<br>125.00<br>117.00<br>93.00|
||**1,348.25**|**1,556.00**|
||-<br>£<br>**2.33**<br>**-£**|**590.23**<br>**£**|
||||



**12** 

