Vale of Aylesbury Methodist Circuit Registered Charity No. 1134235 www.aylesburyvale.org.uk
Trustees’ Annual Report 2019-20
Correspondence Address: Superintendent Minister Revd Richard Atkinson
6 Herston Close, Aylesbury, Bucks. HP21 9UR
OVERVIEW
INTRODUCTION
The Vale of Aylesbury Methodist Circuit (VOAMC) now comprises 16 churches, 14 of which are in Buckinghamshire and 2 in Oxfordshire with one church (Stoke Mandeville) having ceased to meet in April 2020. Of our churches, Christchurch Thame is joint Methodist and United Reformed; two are united with the Anglicans (Hardwick & Weedon and North Marston); a third, at Fairford Leys, a three-way LEP with Methodist, URC and Anglian participation.
The churches are situated in:
| Aylesbury | North Marston | Fairford Leys |
|---|---|---|
| Cheddington | Princes Risborough | Chinnor |
| Stewkley | Stone | Cuddington |
| Swanbourne | Waddesdon | Thame (Christchurch) |
| Wingrave | Hardwick & Weedon | |
| Haddenham | Whitchurch |
The circuit employs three full time Presbyters, one of whom acts as Superintendent Minister along with a fourth minister who serves 70% of the time. The church at Fairford Leys employs its own minister. Our churches are grouped for mutual support and fellowship. We are part of the Northampton District of the Methodist Church of Great Britain.
The Circuit Meeting is the main decision-making body which normally meets twice a year. In the intervening times the Circuit Leadership Team comprising the Presbyteral staff, Circuit Stewards and other key figures, watches over the life of the Circuit.
AIMS AND ORGANISATION
Charity objective is to act as a Resource provider within the area around Vale of Aylesbury for the Methodist Church:
The purposes of the Methodist Church are and shall be deemed to have been since the Date of Union the advancement of:
-
a) The Christian faith in accordance with the doctrinal standards and discipline of The Methodist Church;
-
b) Any charitable purpose for the time being of any Connexional, District, Circuit, Local or other organisation of The Methodist Church;
-
c) Any charitable purpose for the time being of any society or institution subsidiary or ancillary to The Methodist Church;
Vale of Aylesbury Methodist Circuit Registered Charity No. 1134235
www.aylesburyvale.org.uk
- d) Any purpose for the time being of any charity being a charity subsidiary or ancillary to The Methodist Church.
The organisation and resourcing of regular public acts of worship open to members of the church and non-members alike.
The teaching of Christianity through sermons, courses and small groups.
The resourcing of pastoral work including visiting the sick and bereaved. Taking religious assemblies in local schools.
Promotion of Christianity through the staging of events and services.
Provision of chaplaincy services to the local university and other institutions
MISSION STATEMENT
We are a mutually supportive team of churches in and around Aylesbury. We are all committed to a common purpose of channelling God’s unchanging love for all people in our constantly changing world.
-
1 Circuit Leadership
-
1.1 Relationships: To build links with other churches and faiths identifying potential for joint working.
-
1.2 Local support: To support local congregations to identify priorities for mission, develop strategies to pursue these and provide leadership continuity.
-
1.3 Resources: To regularly review our Circuit deployment of people, finance and property.
-
1.4 Internal Communications: To constantly consider the communication needs of our churches in relation to Circuit policies and actions.
-
2 Worship
-
2.1 Circuit: To worship together as a Circuit and to foster a sense of Circuit identity.
-
2.2 Prayer: To encourage participation in and the development of Circuit Prayer services and events.
-
2.3 Congregation development: To provide meaningful weekly worship, to identify and facilitate alternative approaches to worship, the development of local congregations and support of smaller churches. To regularly present the challenge of Christian commitment and church membership to all those associated with the circuit churches.
-
2.4 Ecumenism: To encourage local churches to explore shared worship with other churches in their community.
-
3 Learning and Caring
-
3.1 Training and Development: To identify needs and to provide both financial assistance and opportunities for personal and church growth by appropriate events and training for Church Stewards, Youth & Children’s workers, Local Preachers, Worship Leaders, Musicians, Pastoral Carers and other identified groups, including ecumenical partners.
-
3.2 Personal faith: To encourage people to increase and develop their personal faith through Bible Study, Fellowship and small groups.
-
3.3 Pastoral: To ensure appropriate pastoral care for all congregations.
-
4 Service
-
4.1 Community needs: To encourage churches to investigate and respond to the needs of their local community and new housing developments, especially in the use of our buildings.
-
4.2 Welcome: To provide a welcoming environment for family occasions, Christian Festivals and other community events.
Vale of Aylesbury Methodist Circuit Registered Charity No. 1134235 www.aylesburyvale.org.uk
-
4.3 Issues and Concerns: To provide a forum for publicising and supporting issues of local or global concern, especially climate change, justice, freedom and humanity.
-
4.4 Fair Trade: To be a Fair Trade Circuit by all churches maximising their use of fairly traded goods to give a fair return to third world producers.
-
5 Evangelism
-
5.1 External Communications: To explore appropriate means of presenting the life changing Good News of Jesus Christ in the local community.
-
5.2 Publicity: To make best use of available means of publicity including the external image of our churches and the practical Christian love of our members within the community.
-
5.3 Training: To provide training in personal evangelism to enable all our people to share their faith effectively.
-
5.4 Seekers: To ensure opportunities regularly exist for people to explore the Christian faith. To develop a church life of wholesome Christian spirituality in our witness to each other, the local community and the world.
-
5.5 Chaplaincy: To support chaplaincy work in its various forms
REVIEW OF THE YEAR
The past year has been very demanding with the impact of the global pandemic. The enforced closure of the church in March hit hard and we had to find new ways of worshipping and celebrating our major festivals. The normal activity based in our buildings had to cease, meaning that both church and church community groups also had to halt their gatherings. Our churches responded by allowing rent holidays for building users which created a strain on our finances; this was eased by some of the Circuit reserves being deployed to reduce the level of assessment paid by churches to support the work of the Circuit. Our income has been hit hard.
We were particularly concerned about our building users who provide support for vulnerable members of the community, and advocated through the national Church that the Government needed to be mindful of the impact of the loss of these services.
Much of our activity has moved online. Worship services have either been streamed or relayed via Zoom. Meetings have gone virtual both for church business, fellowship and Bible study. All of our churches have worked hard to maintain pastoral links with their church community as those without internet access have been especially isolated. So church members have been doing shopping for those shielding, providing meals for the homeless and supporting food banks.
Many of our intentions for this year have had to be set aside as we have concentrated on trying to find our way through regulations, work to keep folk safe and promote a responsible attitude towards the measures encouraged by central Government.
With the easing of regulations, the circuit encouraged churches to complete Risk Assessments before being allowed to re-open for public worship. By the end of our financial year in August, 8 of our churches had returned to public worship with shorter services, and a lack of the communal singing that has always been an integral part of the way we worship. Other churches have decided to await further developments before making any decisions about recommencing activity in their buildings. Most of the community activity has not yet started up again but thankfully some of the
Vale of Aylesbury Methodist Circuit Registered Charity No. 1134235
www.aylesburyvale.org.uk
support services using our buildings have either come back or are planning their return in the near future.
FINANCIAL REVIEW
INCOME TRENDS
Assessment paid by circuit churches makes up the bulk of regular income. The freehold manse at 14 Henrietta Road continues to be let temporarily, which provided income of £16,896 and miscellaneous receipts from the sale of Stoke Hammond Church contributed towards other income. Income was £2,402 higher than budgeted and £7,676 higher than the previous year, mainly due to the miscellaneous receipts.
EXPENDITURE TRENDS
The main categories of regular expenditure are salaries and associated costs, property and District Assessment & Levy.
Overall expenditure was £8,694 higher than budgeted and £14,255 higher than the previous year.
Salaries and associated costs were 5% lower than the previous year due to lower reimbursements paid to the URC Trust, and other ministerial costs (travelling, telephone, relocation costs) but property costs were higher due to higher maintenance costs. District Assessment & Levy costs of £28,812 were 25% higher than the previous year (£23,183).
Grants and donations of £9,427 included a grant towards the cost of a lay worker employed by Aylesbury Methodist Church, the conversion of part of a loan to Cheddington Methodist Church into a grant and a grant to Aylesbury Town Chaplaincy.
Lower than budgeted expenditure on URC, travelling, district assessment, local and visiting preachers’ administration costs and staff training due to lower activity due to the pandemic were offset by a donation towards the lay worker and the conversion of the balance of a loan to Cheddington to a grant.
The net income for the year was an excess of receipts over payments of £ 112,793 which includes a net loss of £68,964 on the revaluation of the manses and the sale of Stoke Hammond church.
FUND BALANCES
Total funds carried forward increased by £51,757 to £2,651,643. About 86% of the value of this fund is held as freehold property, being manses for ministers, and from time to time churches closed for worship in the Circuit.
PLANS FOR 2020/21
Looking ahead our first priority will be to support our churches through the uncertainty that lies ahead. We are in no position to speculate what may happen as the statistics are beginning to be concerning once more. We look at whether we can aid churches financially, continue to provide virtual worship and endeavour to maintain contact with our members. Only when the situation becomes clearer will we be able to look to the future and how we may need to respond to the circumstances that evolve.
Vale of Aylesbury Methodist Circuit Registered Charity No. 1134235
www.aylesburyvale.org.uk
The budget for the coming financial year allows for the current complement of three full-time ordained ministers funded by the Circuit, and the share of the joint URC and Methodist minister. An amount relating to relocation expenses for the incoming Minister has been included in the budget.
Assessments paid by churches will increase by 11% as assessments were reduced by 10% in response to reduced income as a result of churches being closed during the COVID-19 restrictions. Compared to the original 2020/2021 budget, the increase in assessment is 2%.
FINANCE AND GOVERNANCE
The financial statements have been prepared in accordance with Accounting and Reporting by Charities: Statement of Recommended Practice (SORP), applicable to charities preparing their accounts in accordance with the Financial Standard applicable in the UK and Republic of Ireland (FRS 102), (effective from 1st January 2015) - (Charities SORP (FRS 102)).
This is the first year that the FRS102 SORP 2015 and the accruals basis of reporting has been applied to the Circuit's accounts, and they are compliant therewith. The previous year's comparative amounts have been restated to comply on the same basis, the previous year's accounts having been prepared on a Receipts and Payments basis.
The members of the Vale of Aylesbury Methodist Circuit meeting are the Charity Trustees, membership being made up of circuit office holders, ministers and representatives appointed by the local churches. Full membership is shown as Appendix A to this report.
The Trustees for Methodist Church Purposes (TMPC) are the Custodian Trustee of Circuit Properties.
CIRCUIT MINISTERS AND OFFICERS
CIRCUIT MINISTERS:
-
The Rev’d Richard Atkinson
-
The Rev’d Donna-Marie Broadbent-Kelly
-
The Rev’d Keith Edwards
-
The Rev’d Anthony Howells
-
The Rev’d Romilly Micklem
CIRCUIT STEWARDS:
-
Lynn Bernstone
-
Alfred Rogers
-
Chris Sara
-
Barry Tarbox
-
Keith Wallace
INDEPENDENT EXAMINER:
Michael L Foote 8 Bates Lanes Weston Turville Aylesbury
Vale of Aylesbury Methodist Circuit Registered Charity No. 1134235
www.aylesburyvale.org.uk
Bucks. HP22 5SL
BANKING AND INVESTMENTS:
National Westminster Bank Plc
22 Market Square, Aylesbury, HP20 1SJ
Central Finance Board of the Methodist Church,
9 Bonhill Street, London EC2A 4PE
Trustees for Methodist Church Purposes
Central Buildings, Oldham Street, Manchester Ml 1J
CIRCUIT TREASURER:
Geoff Nicholson
PUBLIC BENEFIT
We confirm the trustees have had regard to the Charity Commission's guidance on public benefit.
STRUCTURE, GOVERNANCE AND MANAGEMENT
The governing document for the circuit is the Deed of Union (1932) and Methodist Church Act (1976).
Detailed governance arrangements are outlined within the Constitutional Practice and Discipline of the Methodist Church by order of the annual conference (CPD).
Day to day management of the circuit is undertaken by the Superintendent Minister and the Circuit Leadership Team.
RELATED PARTIES
The Circuit is part of the Northampton District and is also accountable to the Methodist Conference.
RISK MANAGEMENT
The Vale of Aylesbury Methodist Circuit:
-
takes professional advice as and when required.
-
follows procedures and guidelines issued by the Methodist Church to mitigate risks.
-
adopts and implements the Methodist Church's robust safeguarding policies and procedures in the Circuit and the local churches.
SAFEGUARDING
Methodist Connexional practice outlines commitment to the following principles:
-
the care and nurture of, and respectful pastoral ministry with all children, young people and vulnerable adults
-
the safeguarding and protection of all children, young people and vulnerable adults when they are vulnerable
Vale of Aylesbury Methodist Circuit Registered Charity No. 1134235
www.aylesburyvale.org.uk
-
the establishing of safe, caring communities which provide a loving environment where there is informed vigilance as to the dangers of abuse.
-
We will carefully select and train all those with any responsibility within the Church, in line with Safer Recruitment principles, including the use of criminal records disclosures and registration with the relevant vetting and barring schemes.
-
We will respond without delay to every complaint made which suggests that a children, young people or vulnerable adult may have been harmed, cooperating with the police and local authority in any investigation.
-
We will seek to work with anyone who has suffered abuse, developing with them an appropriate ministry of informed pastoral care.
-
We will seek to challenge any abuse of power, especially by anyone in a position of trust.
-
We will seek to offer pastoral care and support, including supervision and referral to the proper authorities, to any member of our church community known to have offended against a child, young person or vulnerable adult.
-
In all these principles we will follow legislation, guidance and recognised good practice.
The Vale of Aylesbury Circuit commits itself to ensuring the implementation of Connexional Safeguarding Policy; government legislation, guidance and safe practice in the circuit and in the churches.
The Vale of Aylesbury Circuit commits itself to the provision of support, advice and training for lay and ordained people that will ensure people are clear and confident about their roles and responsibilities in safeguarding and promoting the welfare of children and adults who may be vulnerable.
RESERVES POLICY
The Reserves Policy for the Circuit is to hold a minimum sum equivalent to six months' average expenditure. In addition, the Circuit will hold sums relating to specific budgeted expenditure, such as: planned repairs and renewals; relocation expenses of ministers; and outreach projects. This should be sufficient to meet any unforeseen item of major expenditure on manses and/or to be able to continue, in the short term, funding of planned activities in the event of any inability to raise the full Circuit Assessment from churches.
Vale of Aylesbury Methodist Circuit Registered Charity No. 1134235
www.aylesburyvale.org.uk
Appendix A Vale of Aylesbury Methodist Circuit Trustees 2019/2020
| Trustee name | Office (if any) | Name of person (or body) entitled to appoint trustee (if any) |
|---|---|---|
| Rev Richard Atkinson | Chairman & Circuit Minister | |
| Louise Atkinson | Circuit SafeguardingOfficer | VOAMC |
| Janet Banham | Church Steward | Cheddington MC |
| Peter Banham | Church rep | Cheddington MC |
| Lynn Bernstone | Circuit Steward | VOAMC |
| Jessica Black | Church Steward | Stoke Mandeville |
| BettyBlake | Church rep | Cuddington MC |
| Rev Donna-Marie Broadbent-Kelly | Circuit Minister | |
| Jennifer Bullimore | Church Steward | Haddenham MC |
| John Cotton | Church Treasurer | Wingrave MC |
| MaryCottrell | Church Treasurer | StewkleyMC |
| Claire Crofts | Church rep | Swanbourne MC |
| Marilyn Dore | Elected Repto Synod | VOAMC |
| Robert Earl | Church Treasurer | Whitchurch MC |
| Rev Keith Edwards | Circuit Minister | |
| Barbara Evered | Church Steward | Wingrave MC |
| Francis Fisher | Circuit Education, Youth Rep and Church Steward |
Swanbourne MC |
| Ralph Followell | Church Treasurer and Church Steward | Weedon MC |
| Sarah Gibbs | Church Steward | Weedon MC |
| Kevin Hardern | Church rep | AylesburyMC |
| Kenneth Harris | Church Treasurer | Swanbourne MC |
| Lynda Hart | Church Steward | StewkleyMC |
| David Heffer | Church Steward | North Marston MC |
| Douglas Hill | Church Treasurer | Thame (Christchurch) |
| Patricia Honeyball | Church rep | Chinnor MC |
| Pete Honeyball | Circuit Mission and Ministry Support/Enabler |
Chinnor MC |
| Paul Ingram | Property | VOAMC |
| Vivienne Kemp | Church rep | AylesburyMC |
| BarryKemp | Church Rep | Stoke Mandeville |
| Roger Kirk | Circuit Gift Aid Secretary & Church Treasurer |
Aylesbury MC |
| Anne Lord | Elected Repto Synod | VOAMC |
| Gillian Marks | Church Steward | AylesburyMC |
| Jennifer Marriner-Kyle | Pastoral Worker | VOAMC |
| Edward Marriner-Kyle | Manses Team | VOAMC |
Vale of Aylesbury Methodist Circuit Registered Charity No. 1134235
www.aylesburyvale.org.uk
| Trustee name | Office (if any) | Name of person (or body) entitled to appoint trustee (if any) |
|---|---|---|
| Andrew Muir | Manses Team | VOAMC |
| JoyMurphy | Elected RepTo Synod | VOAMC |
| David Neville | Local Preachers’ Secretary | VOAMC |
| Geoff Nicholson | Circuit Treasurer | VOAMC |
| Albert Odro | World Missions And Missions-In- Britain Rep |
VOAMC |
| Alison Orr | Church Steward | Thame (Christchurch) |
| Michael Pullen | Church Steward | Princes Risborough |
| Alfred Rogers | Circuit Steward and Elected Rep To Synod and Church Treasurer |
Princes Risborough |
| Arthur Sara | Circuit Steward | VOAMC |
| MaryShurlock | Church rep | Wingrave MC |
| Susanne Spinks | Church Treasurer | Stone MC |
| Rena Stevens | Church rep | Princes Risborough |
| Marilyn Storer | Secretary | VOAMC |
| Heather Stuchbury | Church Steward | Waddesdon MC |
| BarryTarbox | Circuit Steward | VOAMC |
| Rod Thorpe | Church Steward | Chinnor MC |
| Peter Vernon | Church Treasurer | Stoke Mandeville |
| Keith Wallace | Circuit Steward and Church Treasurer | Haddenham MC |
| Barbara Warne | Church rep | Waddesdon MC |
| Ruth Watkins | Methodist Women In Britain (MWiB) Rep |
VOAMC |
| Roger Watson | Church Steward | Whitchurch MC |
| Colin Watts | Church Treasurer | Cuddington MC |
| Margaret Watts | Church rep | Cuddington MC |
| Margaret Wells | Church rep | StewkleyMC |
| Catherine Whiteway | Church Treasurer | Chinnor MC |
THE VALE OF AYLESBURY METHODIST CIRCUIT
Charity Registration No.1134235 Circuit no: 23/29 District: Northampton
FINANCIAL STATEMENTS
For the Year ending 31st August 2020
Page 1/16
Vale of Aylesbury Methodist Circuit
Circuit no: 12129
Statement of Financial Activities (SOFA) for the year ended 31 August 2020
| Notes to the accounts Income 1 Donations and legacies 2 Income from monetary investments 3 Income from investment properties 4 Assessments on Churches 3 5 Capital Receipts 4 6 Grants received 7 Other charitable income 5 8Total income Expenditure 9 Grants and donations 6 10 Salaries and associated costs 7 11 Property 8 12 Connexional assessment & model trust levy 9 13 District Assessment & Levy 9 14 Depreciation 1(xi) 15 Office & administration expenses 10 16 Other outgoings 11 17Total charitable expenditure 18 Gains/(losses) on monetary investments 19 Gains/(losses) on disposal/reval. of properties Investment properties Non-investment properties 13 20Net income/(expenditure) 21 Transfers between funds 22 Reclassification of funds 14 23 Other gains/(losses) 24Net movement in funds 25 Total funds brought forward 26 Total funds carried forward |
Unrestricted Funds | Unrestricted Funds | Unrestricted Funds | Restricted and Endowment |
Restricted and Endowment |
Total 2019-20 |
Total 2018-19 restated per Note 2 |
|---|---|---|---|---|---|---|---|
General Fund |
Circuit Model Trust |
Designated Funds |
Restricted Funds |
Endowment Funds |
|||
| £ £ £ £ £ £ £ |
|||||||
| - 1,938 - 207,053 182,317 - 22,519 413,827 |
- 1,802 - 201,856 - 1,250 16,924 221,832 |
||||||
| 937 207,053 22,519 |
967 182,317 |
1 | 33 | ||||
| 230,509 | 183,284 | - | 1 | 33 | |||
| 9,771 146,537 37,563 1,443 28,812 - 6,078 1,561 231,765 |
27,240 152,712 29,548 1,967 23,183 - 9,020 2,350 246,020 |
||||||
| 9,427 146,537 37,563 28,812 - 5,956 1,561 |
1,443 115 |
344 | 7 | ||||
| 229,856 | 1,558 | - | 344 | 7 | |||
| ( 68,964) | ( 318) | 13 | ( 305) - (68,964) 112,793 - (61,036) - 51,757 2,599,886 2,651,643 |
297 383,000 359,109 - - 359,109 2,240,777 2,599,886 |
|||
| (68,311) | 181,408 | - | (343) | 39 | |||
| ( 324) ( 61,036) |
350 | ( 26) | |||||
| (129,671) | 181,408 | - | 7 | 13 | |||
| 2,537,409 | 57,709 | 861 | 3,907 | ||||
| 2,407,738 | 239,117 | - | 868 | 3,920 |
Page 2/16
Vale of Aylesbury Methodist Circuit
Circuit no: 12129
Balance Sheet as at 31 August 2020
| Notes to the accounts Fixed Assets Circuit Manses & Other Property 15 Investment properties Investments 16 Total fixed assets Current Assets Debtors 17 Loans by the Circuit 18 Investments with TMCP 16 Central Finance Board Deposits 19 Cash at Bank and in hand 19 Total current assets Current liabilities (due within one year) Creditors/income rec'd in advance 20 Grants payable within 2018-19 Total current liabilities Net current assets/liabilities Total assets less current liabilities |
General Fund (Unrestricted) | Circuit Model Trusts (Unrestricted) | Designated Funds (Unrestricted) | Restricted Funds | Endowment Funds | Total 2019-20 |
Totals 2018/19 restated per Note 2 |
|---|---|---|---|---|---|---|---|
| £ | £ | £ | £ | £ | £ | £ | |
| 2,281,500 - 2,281,500 |
- | 1,430 1,430 |
2,281,500 - 19,112 2,300,612 |
2,411,500 - 19,415 2,430,915 |
|||
| 17,682 17,682 |
- | ||||||
| 8,956 - 142,845 9,591 161,392 |
221,435 221,435 |
- | 868 868 |
2,490 2,490 |
8,956 - 223,925 142,845 10,459 386,185 |
8,718 4,200 42,201 141,131 3,605 199,855 |
|
| 35,154 - 35,154 |
- | - | - | - | 35,154 - 35,154 |
30,884 30,884 |
|
| 126,238 | 221,435 | - | 868 | 2,490 | 351,031 | 168,971 | |
| 2,407,738 | 239,117 | - | 868 | 3,920 | 2,651,643 | 2,599,886 |
| Long term liabilities (due after more than one year) Grants payable after 2018-19 Payable on loans to the Circuit Net assets Funds of the Circuit General Fund (Unrestricted) 21 Circuit Model Trust Fund (Unrestricted) 22 Designated Funds (Unrestricted) Total Unrestricted Funds Restricted Funds 23 Endowment Funds 23 Total Funds |
|||||||
|---|---|---|---|---|---|---|---|
| - - |
- - |
- - |
|||||
| 2,407,738 | 239,117 | 0 | 868 | 3,920 | 2,651,643 | 2,599,886 | |
| 2,407,738 | 868 | 2,407,738 239,117 - |
2,537,409 57,709 - |
||||
| 239,117 | |||||||
| - | |||||||
| 2,646,855 | 2,595,118 | ||||||
| 868 | 868 | 861 3,907 |
|||||
| 3,920 | 3,920 | ||||||
| 2,407,738 | 239,117 | - | 868 | 3,920 | 2,651,643 | 2,599,886 |
Page 3/16
Vale of Aylesbury Methodist Circuit Circuit no: 23/29 Notes to the accounts for the year ended 31st August 2020
1 Basis of Accounting and Accounting Policies
i Accounting standard
The financial statements have been prepared in accordance with Accounting and Reporting by Charities: Statement of Recommended Practice (SORP), applicable to charities preparing their accounts in accordance with the Financial Standard applicable in the UK and Republic of Ireland (FRS 102), (effective from 1st January 2015) - (Charities SORP (FRS 102)).
ii Public benefit entity
The Vale of Aylesbury Methodist Circuit meets the definition of a public benefit entity under FRS 102. Assets and liabilities are initially recognised at historical cost or transaction value, unless otherwise stated in the relevant accounting policy note below.
iii Basis
These accounts have been prepared on the basis of historical cost convention, except that Fixed Asset land and buildings have been valued at fair value as described in the accounting policy note below, and investments are shown at their market value at the end of the year. The accruals basis has been used, and the trustees present accounts that show a true and fair view of the Circuit's financial position and activities. The reason for using the accruals basis of accounting this year is that the definition of income for the Receipts and Payments exceeds £250,000 in the current year, the optimum level allowing the use of the Receipts and Payments basis.
iv Content
The financial information presented is relevant, reliable, comparable and complete. Where estimates are used they are based on experience, research and judgement. The accounts are expressed in £Sterling, rounded to the nearest pound.
v FRS102 SORP 2015
This is the first year that the FRS102 SORP 2015 and the accruals basis of reporting has been applied to the Circuit's accounts, and they are compliant therewith. The previous year's comparative amounts have been restated to comply on the same basis, the previous year's accounts having been prepared on a Receipts and Payments basis. Details of the necessary adjustments to the comparatives are set out in note 2 below.
vi Going concern
Based on the monetary assets and human resources available at 31st August 2020, the trustees believe that the Circuit is a going concern.
vii Consolidation
The Circuit has denominational regulatory oversight in respect of the work of the churches within the Circuit, but has no legal or operational control of those churches and their governing bodies except in extreme circumstances. For this reason the financial statements of the churches within the Circuit are not consolidated into these financial statements.
viii Income recognition
Income is brought into the accounts when there is entitlement and the amount is reliably measurable, once it is more than likely than not that the economic benefit of the income will be forthcoming.
The Circuit acts as agent in two matters:
the collection from churches and payment over of their contributions to various funds controlled and administered by The Methodist
Church - "Connexional Funds",
the administration (application, collection and disbursement) of grants requested by churches within the circuit from, but not limited to, the District and Connexion.
In these matters the transactions are not reflected in the SOFA because they are the income of either the Connexion or churches as appropriate. Instead the transactions are disclosed in the Notes to the Accounts as required by SORP(FRS102).
ix Expenditure
This is recognised when a liability is incurred, or a constructive obligation arises, where the amount is reliably measurable, and it is considered more likely than not that there will be an outflow of economic benefit.
x Grants
Grants made by the circuit from its own funds are recognised in full at the time of agreement to make a grant without performance conditions, or as and when the Circuit accepts that there is a legal or operational obligation to make the payment if it is subject to performance conditions. When the grant to be accrued is recurrent over more than one year the balance payable in future years is treated as a provision for future commitments in the balance sheet against the appropriate fund, the provision being released in future years in accordance with the originally agreed terms. In cases where the grant has been charged to one fund but for ease of payment has been transferred to another fund any future payments provision is applied to the fund from which the grant will ultimately be paid.
xi VAT
As the Circuit is not registered for VAT, all expenses incurred with a VAT charge are included in the accounts inclusive of that charge.
Page 4 /16
Vale of Aylesbury Methodist Circuit
Circuit no: 23/29
Notes to the accounts for the year ended 31st August 2020
xii Tangible fixed assets
These are capitalised if they can be used for more than one year, and individually cost at least £1,000.
The freehold residential property is shown in the accounts at estimated net realisable value, by reference to information obtainable on the individual properties' market value via the internet, and seeking appropriate knowledge, guidance and expertise on the state of the them and the land on which they stand. There is no information readily to hand of their historical cost to the Circuit.
From time to time the Circuit may be required to assume responsibility for church premises following cessation of worship. This results in the Circuit becoming Managing Trustees for the property. The property is then recognised as an asset at its anticipated sale price. In the absence of a ready market for church buildings, this may entail resorting to a method of valuation by reference to the insured value to establish the Discounted Replacement Cost of the building concerned, with the addition of its site value. In each case a further adjustment is made by way of deduction from value of the anticipated levy chargeable by the Connexion on disposal proceeds.
No provision for depreciation is made because the Trustees consider that the current residual value of the properties in their present condition is not less than its historical cost, and, in the absence of any evidence of impairment, any depreciation provision for the buildings component of the properties would be immaterial.
xiii(a) Monetary investments
The Circuit's investments are in monetary assets classified as basic financial instruments under FRS102, and are held by the Trustees for Methodist Church Purposes (TMCP) as custodian trustees. The valuations, at market value, are those provided by TMCP. The unrealised gains arising on investments at the end of the financial year are shown in the SOFA and in Note 13 below.
xiii(b) Investment property
From time to time the Circuit may hold residential property (formerly manses) which is surplus to its normal staffing requirements. Where this is the case and it is anticipated that the property is unlikely to be used as a manse within a period of two years, the property is classified as Investment Property (whether let out or not), and any lets are at market rates, unless there is a compelling reason not to do so in furtherance of the Circuit's charitable objectives..
xiv Receivables and payables
Debtors are stated at the amounts owed to the Circuit or prepaid. Creditors are initially recognised at settlement amount after trade discounts, where normal credit terms apply, or the amount advanced to the Circuit. Subsequently creditors that are current liabilities are measured at the cash or other consideration expected to be paid.
xv Loans as basic financial instruments
Where concessionary loans (i.e. free of interest) are made by or received by the Circuit to further its charitable purposes, and are repayable after more than one year, they are initially recognised at the amount paid or received, with carrying value adjusted in subsequent years to reflect repayments and any accrued interest, adjusted for any impairment, if necessary.
Where there is objective evidence of impairment, an immediate impairment loss is recognised in the Statement of Financial Activities (SOFA). Subsequent reversals of an impairment loss that objectively relates to an event occurring after the impairment loss was recognised, are recognised immediately in the SOFA.
xvi Methodist Connexional Funds
The Methodist Church Connexion raises assessments against Circuits , and they are paid quarterly to their Districts. The Circuits raise assessments against churches in the Circuit. The District quarterly remits to The Methodist Church Fund most of the sum received from Circuits. A small sum is retained by the District to meet its own costs. The Circuit may act as agent for ad hoc collections for various funds controlled and administered by the Methodist Church. These are detailed in Note 26 below.
xvii Endowment funds
Where the Circuit holds money that may not be spent and must be retained(as capital) to generate an income, the money or assets to be retained are classified as an Endowment Fund. The capital will be shown in the balance sheet in the column for endowment funds. The income may be restricted or unrestricted depending upon the terms of the endowment.
xviii Ministers' manse costs
The Circuit is required to provide accommodation for each minister and their families. This is seen as a benefit to the Circuit. Ministers are expected to occupy the manse provided for them. The Circuit bears the cost of repairs, maintenance, building insurance, Council Tax and water charges. These figures are not separately disclosed as benefits-in-kind for ministers, as HMRC does not seek to tax these receipts as income in the hands of the ministers.
Page 5 /16
Vale of Aylesbury Methodist Circuit
Circuit no: 23/29
Notes to the accounts for the year ended 31st August 2020
2 Comparatives and balances brought forward from the previous year.
The following provides a list of the financial information for the previous year (2018/19) on an accruals basis of accounting
and compares it with information presented in the Statement of Financial Activities for 2018/19 on a Receipts and Payments basis. For reasons expressed in Note 1(iii), that option is not available for the current year. The previous year's data shown in this year's SOFA and the Balance Sheet for comparative purposes has been restated on an accruals basis using the amounts listed below.
| Accruals R & P Accruals R & P Accruals R & P Accruals R & P basis basis basis basis basis basis basis basis £ £ £ £ £ £ £ £ Statement of Financial Activities(SOFA) for 2018/19 Income 1 Donations and legacies - - - - 848 848 914 914 40 40 1,802 1,802 - - - - 4 Assessments on Churches 201,856 196,345 201,856 196,345 5 Capital Receipts - - - - 6 Grants received 1,250 1,250 1,250 1,250 7 Other charitable income 16,924 18,323 16,924 18,323 8 Total charitable Income 220,878 216,766 914 914 40 40 221,832 217,720 Expenditure 9 Grants and donations 6,790 6,790 20,000 20,000 450 450 27,240 27,240 152,712 153,587 152,712 153,587 11 Property 29,548 29,310 29,548 29,310 1,967 1,968 1,967 1,968 13 District Assessment & Levy 23,183 23,183 23,183 23,183 14 Depreciation - - - 8,856 11,177 157 157 7 7 9,020 11,341 16 Other outgoings 2,350 355 2,350 355 17 Total charitable expenditure 223,439 224,402 22,124 22,125 457 457 246,020 246,984 18 Gains/(losses) on monetary investments 220 77 297 - 19 Gains/(losses) on disposal/reval. of properties - - Investment properties - - Non-investment properties 383,000 383,000 - 380,439 ( 7,636) ( 20,990) ( 21,211) ( 340) ( 417) 359,109 ( 29,264) 21 Transfers between funds ( 319) ( 319) 319 319 - - 22 Reclassification of funds 23 Other gains/(losses) 23 Net movement in funds 380,120 ( 7,955) ( 20,990) ( 21,211) ( 21) ( 98) 359,109 ( 29,264) 24 Total funds brought forward 2,157,289 151,830 78,699 60,921 4,789 959 2,240,777 213,710 25 Total funds carried forward 2,537,409 143,875 57,709 39,710 4,768 861 2,599,886 184,446 General Fund UNRESTRICTED RESTRICTED/ENDOWM'T TOTALS 2018/19 2018/19 Model Trust Fund 2018/19 2018/19 2 Income from monetary investments 3 Income from investment properties 10 Salaries and associated costs, incl. travel, phone & removals 12 Connexional assessment & model trust levy 15 Office & administration expenses 20 Net income/(expenditure) |
UNRESTRICTED | UNRESTRICTED | UNRESTRICTED | UNRESTRICTED | RESTRICTED/ENDOWM'T | RESTRICTED/ENDOWM'T | TOTALS | TOTALS |
|---|---|---|---|---|---|---|---|---|
| General Fund 2018/19 |
2018/19 Model Trust Fund |
2018/19 | 2018/19 | |||||
| Accruals basis |
R & P basis |
Accruals basis |
R & P basis |
Accruals basis |
R & P basis |
Accruals basis |
R & P basis |
|
| £ | £ | £ | £ | £ | £ | £ | £ | |
| - 848 - 201,856 - 1,250 16,924 |
- 848 - 196,345 - 1,250 18,323 |
914 | 914 | 40 | - 40 1,802 - 201,856 - 1,250 16,924 |
- 1,802 - 196,345 - 1,250 18,323 |
||
| 220,878 | 216,766 | 914 | 914 | 40 | 40 | 221,832 | 217,720 | |
| 6,790 152,712 29,548 23,183 - 8,856 2,350 |
6,790 153,587 29,310 23,183 11,177 355 |
20,000 1,967 157 |
20,000 1,968 157 |
450 7 |
450 7 |
27,240 152,712 29,548 1,967 23,183 - 9,020 2,350 |
27,240 153,587 29,310 1,968 23,183 - 11,341 355 |
|
| 223,439 | 224,402 | 22,124 | 22,125 | 457 | 457 | 246,020 | 246,984 | |
| stments of properties 383,000 380,439 ( 319) 380,120 2,157,289 2,537,409 |
( 7,636) ( 319) ( 7,955) 151,830 143,875 |
220 ( 20,990) ( 20,990) 78,699 57,709 |
( 21,211) ( 21,211) 60,921 39,710 |
77 ( 340) 319 ( 21) 4,789 4,768 |
( 417) 319 ( 98) 959 861 |
297 - - 383,000 359,109 - 359,109 2,240,777 2,599,886 |
- - - - ( 29,264) - ( 29,264) 213,710 184,446 |
Page 6 /16
Vale of Aylesbury Methodist Circuit
Circuit no: 23/29
Notes to the accounts for the year ended 31st August 2020
2 Comparatives and balances brought forward from the previous year- continued
| Accruals R & P Accruals R & P Accruals R & P Accruals R & P basis basis basis basis basis basis basis basis £ £ £ £ £ £ £ £ Balance Sheet at 31st August 2019 Fixed Assets Circuit Manses & Other Property 2,411,500 2,411,500 N/a Investment properties - - N/a Investments 17,999 1,416 19,415 N/a Total fixed assets 2,411,500 - 17,999 - 1,416 - 2,430,915 N/a Current assets Debtors and prepayments 8,718 8,718 N/a Loans by the Circuit 4,200 4,200 N/a Investments with Trustees for Methodist Church Purposes 39,710 39,710 2,491 42,201 39,710 Central Finance Board Deposits 141,131 141,131 141,131 141,131 Cash at bank and in hand 2,744 2,744 861 861 3,605 3,605 Total current assets 156,793 143,875 39,710 39,710 3,352 861 199,855 184,446 Current liabilities (Due in one year) 2018/19 2018/19 2018/19 2018/19 General Fund Model Trust Fund UNRESTRICTED RESTRICTED/ENDOWM'T TOTALS |
UNRESTRICTED | UNRESTRICTED | UNRESTRICTED | UNRESTRICTED | RESTRICTED/ENDOWM'T | RESTRICTED/ENDOWM'T | TOTALS | TOTALS |
|---|---|---|---|---|---|---|---|---|
| 2018/19 General Fund |
2018/19 Model Trust Fund |
2018/19 | 2018/19 | |||||
| Accruals basis |
R & P basis |
Accruals basis |
R & P basis |
Accruals basis |
R & P basis |
Accruals basis |
R & P basis |
|
| £ | £ | £ | £ | £ | £ | £ | £ | |
| Total current liabilities Net current assets/(liabilities) Total assets less current liabilities Instalments on loans made to the Circuit Grants instalments payable within one year Creditors, income received in advance and accruals |
30,884 - - |
30,884 - - |
N/a N/a N/a |
|||||
| 30,884 | - | - | - | - | - | 30,884 | N/a | |
| 125,909 143,875 39,710 39,710 3,352 861 168,971 |
N/a | |||||||
| 2,537,409 | 143,875 | 57,709 | 39,710 | 4,768 | 861 | 2,599,886 | N/a | |
| Long term liabilities (due after mor | e than one year) | |||||||
| Total long term liabilities Net assets / (liabilities) Payable on loans made to the Circuit Grants instalments payable within one year |
- - |
- - |
N/a N/a |
|||||
| - | - | - | - | - | - | - | N/a | |
| 2,537,409 | 143,875 | 57,709 | 39,710 | 4,768 | 861 | 2,599,886 | N/a |
Net adjustment to recognised values of assets and liabilities, resulting from switch from a receipts & payments to an accruals basis of accounting £2,415,439.
Page 7 /16
Vale of Aylesbury Methodist Circuit
Circuit no: 23/29
Notes to the accounts for the year ended 31st August 2020
3 Assessments on churches
The Circuit was comprised of 17 (18 in 2019) active churches during the year of which 1 (1 in 2019) was closed for worship because the number of regular worshippers became insufficient to sustain the upkeep of the premises. Each church is assessed for a contribution to meet the overall net costs of the Circuit. In making its Assessment budgeted income from investment income and letting income, and confirmed external grants and contributions are taken into account. The Circuit aims to cover all its net costs from the Assessment.
The Assessment on churches is annually determined by the Circuit using a formula which takes into account the relative income of each church, income being defined as and restricted to the sum of its weekly, monthly or annual offerings and Gift Aid refunds thereon, plus interest received, investment income and income from hiring of church premises. Assessments on churches are payable quarterly in advance, and are treated as pre-paid on a receivable basis. If any church has not paid its Assessment for the year by the year end, the shortfall is treated as a debtor amount if it is regarded by the Circuit Treasurer as recoverable.
The Circuit churches during the year on which Assessments were raised as above were:
Aylesbury Cheddington Chinnor Cuddington Haddenham Princes Risborough Stewkley Stoke Mandeville (closed for worship in year) Stone Swanbourne Thame Waddesdon Weedon Whitchurch Wingrave
Other churches providing grants/contributions were Fairford Leys and North Marston.
4 Capital receipts
This year they relate to the sale of the closed church at Stoke Hammond. The amount shown in the SOFA is shown net of all related selling fees and commissions. In addition, all sales of Methodist church property are subject to a levy by the Connexion, calculated on a sliding scale based on the gross sale price. Also any historic grants made by the Connexion to the church are reclaimed from the sale proceeds.
| 5 **6 ** |
Other income Grants and donations Aylesbury Town Chaplaincy Small grants for youth activities Conversion of part of loan to Cheddington Methodist Church into a grant Net total Henrietta Road (manse temporarily let) rent receivable Reclaimed grants Grant towards cost of layworker employed by Aylesbury Methodist Church Grant towards Aylesbury Welcome Area Miscellaneous receipts on closure of Stoke Hammond Church Sale proceeds of Stoke Hammond Church, after deduction of agent's and legal fees CPF Levy on proceeds Other sundry receipts |
General Fund (Unrestricted) |
Circuit Model Trusts (Unrestricted) |
Designated Funds (Unrestricted) |
Restricted Funds |
Endowment Funds |
Total 2019-20 |
Totals 2018/19 restated per Note 2 |
|---|---|---|---|---|---|---|---|---|
| £ | £ | £ | £ | £ | £ | £ | ||
| 272,036 ( 88,211) (1,508) |
272,036 ( 88,211) (1,508) |
- - - |
||||||
| 182,317 | 182,317 | - | ||||||
| 16,896 5,623 - |
16,896 16,896 5,623 - 28 |
|||||||
| 22,519 | 22,519 | 16,924 | ||||||
| 1,000 4,927 3,500 |
344 | 1,000 4,927 3,500 344 |
2,000 4,790 450 20,000 |
|||||
| 9,427 | 344 | 9,771 | 27,240 |
Page 8 /16
Vale of Aylesbury Methodist Circuit
Circuit no: 23/29
Notes to the accounts for the year ended 31st August 2020
7 Stipends and associated costs
Stipends were paid to 3 (3..2019) Methodist ministers during the year. In addition, under a Settlement Agreement dated 22/6/16 between the Joint Pastorate consisting of Christchurch Thame, Chinnor, Cuddington and Haddenham Methodist Churches and Rev. Dr Romilly Micklem, the latter, a United Reformed Church (URC) minister has served in the Circuit, employment costs of whom were reimbursed monthly by the Circuit to the URC Trust. The appropriate financial information is as follows:
| Methodist ministers: Stipends -gross Employers Nat.Ins. Contributions Pension Fund contributions Apprentice Levy URC minister Reimbursements paid to the URC Trust Other ministerial costs Travelling Telephone Removal, stationing and relocation costs Total stipends and associated ministerial costs |
General Fund (Unrestricted) |
Circuit Model Trusts (Unrestricted) |
Designated Funds (Unrestricted) |
Restricted Funds |
Endowment Funds |
Total 2019-20 |
Totals 2018/19 restated per Note 2 |
|---|---|---|---|---|---|---|---|
| £ | £ | £ | £ | £ | £ | £ | |
| 77,935 7,162 20,056 403 |
77,935 7,162 20,056 403 |
75,161 6,947 19,504 434 |
|||||
| 105,556 33,373 5,778 1,230 600 |
105,556 33,373 5,778 1,230 600 |
102,046 36,626 9,414 1,673 2,953 |
|||||
| 146,537 | 146,537 | 152,712 |
7 Stipends and associated costs - continued
There were no other persons employed by the Circuit.
The almost halving of travel costs this year was attributable mainly to the restrictions introduced to curb the Coronavirus.
No employees received benefits of more than £60,000. There is no accrual for holiday pay as it is considered immaterial; the holiday year ends on 31st August. All staff are paid at or above the living wage.
Most ordained presbyters and deacons are members of the Methodist Ministers' Pension Scheme (MMPS). This is a defined benefit scheme. The Supreme Court held in 2014 that Methodist ministers (which term includes presbyters and deacons) are not employees of the Church. For simplicity, however, when dealing with National Insurance Contributions and pension contributions, the terms 'employer' and 'employee' are used as they would be in an employing body.
7a Cost of Superintendent, Presbyters and Trustees
The Superintendent of the Circuit, the other Presbyters and remaining members of the Circuit Leadership Team (CLT) are considered as Key Management Personnel. The Superintendent chairs meetings of the CLT and Circuit Meetings. The members of the Circuit Meeting are the trustees of the Circuit. The stipends, employer's NIC and employer's pension contributions and other expenses of the Presbyters of the Circuit are paid by the Circuit.
The manses are provided by the Circuit for the occupation of the Presbyters. The manses are maintained at the Circuit's expense. The value of the Council Tax and water charges paid by the Circuit is not disclosed here as HMRC does not regard this as a benefit-in-kind in the hands of the presbyter.
7b Payments to Trustees
It is not Circuit policy to reimburse non Presbyteral members of the CLT, Circuit Meeting and others involved in the administration of Circuit affairs for expenditure properly incurred in carrying out their duties. The Presbyters of the Circuit undertake the primary executive roles within the Circuit. Apart from the Presbyters, no member of the Circuit Meeting or CLT was in receipt of any payment for work undertaken on behalf of the Circuit, although certain travelling and administration costs are reimbursed from time to time in relation to specific projects.
Page 9 /16
Vale of Aylesbury Methodist Circuit
Circuit no: 23/29
Notes to the accounts for the year ended 31st August 2020
8 Property expenses
The Circuit is Managing Trustee for 4 manses (4..2019), 3 (3..2019) of which are occupied by ministers stationed in the Circuit. One manse is not presently occupied by a minister but temporarily let externally for a market value rent, until such times as the Circuit requires the property for occupation by one its ministers. The Rev. Dr Romilly Micklem, referred to in note 7 above, lives in his own property. The Circuit is responsible for the payment of insurance and repairs for all properties, and with the exception of the let manse, is also responsible for Council Tax, water charges.
Expenditure on the manses
| 9 **10 ** |
General Fund (Unrestricted) Circuit Model Trusts (Unrestricted) Designated Funds (Unrestricted) Restricted Funds Endowment Funds Total 2019-20 Totals 2018/19 restated per Note 2 £ £ £ £ £ £ £ Council tax 8,155 8,155 7,823 Water supply 770 770 754 Insurance 2,445 2,445 Repairs and maintenance 24,003 24,003 17,206 35,373 35,373 25,783 Expenditure on other Property Church closed for worship Insurance 1,662 1,662 554 Quinquennial reports 528 528 3,070 Property Totals 37,563 37,563 29,407 District Assessment and Levy General Fund (Unrestricted) Circuit Model Trusts (Unrestricted) Designated Funds (Unrestricted) Restricted Funds Endowment Funds Total 2019-20 Totals 2018/19 restated per Note 2 £ £ £ £ £ £ £ 28,812 28,812 23,183 Levy on CMTF account balance 1,443 1,443 1,967 28,812 1,443 30,255 25,150 Office and administration costs 2,560 2,560 3,840 Printing & copying 741 741 1,045 Circuit website 441 441 441 Pastoral visitor travelling 185 185 274 Ministers' sundry expenses 713 713 1,513 The Vine subscription 375 375 - Hire of church for meetings 165 165 420 Literature 676 676 833 Office chair - 102 Sundry 100 100 388 TMCP administration fees 115 7 122 164 5,956 115 7 6,078 9,020 Aylesbury Methodist Church - contribution towards office administrator The District Assessment is charged to the Circuit by the Northampton District, in part for the District's expenses and in part for the Methodist Church Fund (MCF). The Levy is calculated on a sliding scale percentage of the Circuit's CMTF account balance as at 31st August the previous accounting year. District expenses and Methodist Church Fund |
General Fund (Unrestricted) |
Circuit Model Trusts (Unrestricted) |
Designated Funds (Unrestricted) |
Restricted Funds |
Endowment Funds |
Total 2019-20 |
Totals 2018/19 restated per Note 2 |
|---|---|---|---|---|---|---|---|---|
| £ | £ | £ | £ | £ | £ | £ | ||
| 8,155 770 2,445 24,003 |
8,155 770 2,445 24,003 35,373 1,662 528 |
7,823 754 17,206 |
||||||
| 35,373 1,662 528 |
25,783 554 3,070 |
|||||||
| 37,563 | 37,563 | 29,407 | ||||||
| General Fund (Unrestricted) |
Circuit Model Trusts (Unrestricted) |
Designated Funds (Unrestricted) |
Restricted Funds |
Endowment Funds |
Total 2019-20 |
Totals 2018/19 restated per Note 2 |
||
| £ | £ | £ | £ | £ | £ | £ | ||
| 28,812 | 1,443 | 28,812 1,443 |
23,183 1,967 |
|||||
| 28,812 | 1,443 | 30,255 | 25,150 | |||||
| 2,560 741 441 185 713 375 165 676 100 |
115 | 7 | 2,560 741 441 185 713 375 165 676 - 100 122 |
3,840 1,045 441 274 1,513 - 420 833 102 388 164 |
||||
| 5,956 | 115 | 7 | 6,078 | 9,020 |
Page 10 /16
Vale of Aylesbury Methodist Circuit
Circuit no: 23/29
Notes to the accounts for the year ended 31st August 2020
11 Other outgoings
| Other outgoings | ||||
|---|---|---|---|---|
| Local preachers' expenses Expenses relating to Stoke Hammond - church closed for worship, excl. insurance (see property exps.) |
150 1,411 |
150 1,411 |
501 1,849 |
|
| 1,561 | 1,561 | 2,350 |
12 Investment management
During the year the circuit paid TMCP, the custodians of the Circuit's investments (Circuit Model Trust Fund and Endowment Funds) management charges based on a percentage of the value of the individual funds at the beginning of the year. The amount of charges concerned are referred to in note 10.
Realised and unrealised gains (losses) in the invested funds are listed below. More information can be found in Note 16 .
| General Fund (Unrestricted) Circuit Model Trusts (Unrestricted) Designated Funds (Unrestricted) Restricted Funds Endowment Funds Total 2019-20 Totals 2018/19 restated per Note 2 £ £ £ £ £ £ £ Circuit Model Trust Fund (CMTF) ( 318) ( 318) 220 Stranks Bequest Permanent Endowment 13 13 77 (318) 13 (305) 297 Property disposals/revaluations Carrying value b/f Closed church value introduced Sale Revalued and c/f Gain/(loss) £ £ £ £ Manses: 47 King Edward Ave 369,500 369,500 - 6 Herston Close 646,000 658,000 12,000 103 High Street 539,000 551,000 12,000 14 Henrietta Road 482,000 492,000 10,000 Churches closed for worship: Stoke Hammond 375,000 272,036 - ( 102,964) Stoke Mandeville - see also Note 14 below 211,000 211,000 - 2,411,500 211,000 272,036 2,281,500 (68,964) The net gains or losses on disposal or revaluation of properties are detailed below. During the year, Stoke Hammond chapel was sold, having previously been closed for worship. Also in the year, Stoke Mandeville Church was closed for worship, and the Circuit assumed responsibility for it. In accordance with Note 1(xii), it has been entered in the Balance Sheet at its estimated realisable value, after deduction of the approximate CPF Levy chargeable on the proceeds. The manses have been revalued to reflect their current estimated market values, after allowance for costs of sale. |
General Fund (Unrestricted) |
Circuit Model Trusts (Unrestricted) |
Designated Funds (Unrestricted) |
Restricted Funds |
Endowment Funds |
Total 2019-20 |
Totals 2018/19 restated per Note 2 |
|---|---|---|---|---|---|---|---|
| £ | £ | £ | £ | £ | £ | £ | |
| ( 318) | 13 | ( 318) 13 |
220 77 |
||||
| (318) | 13 | (305) | 297 |
13 Property disposals/revaluations
Page 11 /16
Vale of Aylesbury Methodist Circuit
Circuit no: 23/29
Notes to the accounts for the year ended 31st August 2020
14 Reclassification of funds, and assumption of church property on closure for worship
Any fund whose classification has changed (e.g. Restricted to Unrestricted or vice versa) at the direction of the Circuit trustees or Custodian trustees is listed below.
Circuit property is always carried in the General Fund but upon sale the net proceeds are processed through the Circuit Model Trust Fund (CMTF). This requires an adjustment and any such sales during the year are reflected below at the gross sale price, after deduction of agents' and legal costs. See also the reference to Stoke Mandeville Church in Note 13 above.
| General Fund (Unrestricted) Circuit Model Trusts (Unrestricted) Designated Funds (Unrestricted) Restricted Funds Endowment Funds Total 2019-20 Totals 2018/19 restated per Note 2 £ £ £ £ £ £ £ Sale of Stoke Hammond chapel ( 272,036) ( 272,036) 211,000 211,000 (61,036) (61,036) - Fixed Assets Buildings held during the year consist of:- i. 4 manses (4 - 2019), 3 (3 - 2019) of which are occupied by circuit ministers, and 1 (1 - 2019) let temporarily, as a fourth minister within the circuit at present does not require provision of accommodation, because he occupies his own property. ii. 2 (1 - 2019) churches closed for worship, one of which has been sold during the year, and the other retained pending a decision for its use by the circuit or one of the circuit churches, and/or letting. Cost / valuation Investment properties Buildings Total £ £ £ Balance brought forward - 2,411,500 2,411,500 Additions in year - 211,000 211,000 Revaluations - 34,000 34,000 Less Disposals in year - ( 375,000) ( 375,000) Transfers between categories - - - Balance carried forward - 2,281,500 2,281,500 Accumulated depreciation Balance brought forward - - - Depreciation charge for the year - - - Depreciation accumulated on disposals - - - Balance carried forward - - - Net book value Brought forward - 2,411,500 2,411,500 Carried forward - 2,281,500 2,281,500 Properties represented above: Book value Manses: Carried fwd 47 King Edward Ave 369,500 6 Herston Close 658,000 103 High Street 551,000 14 Henrietta Road 492,000 Churches closed for worship: Stoke Hammond Sold Stoke Mandeville 211,000 2,281,500 Introduction of Stoke Mandeville Church value into the Circuit records on closure for worship. |
General Fund (Unrestricted) |
Circuit Model Trusts (Unrestricted) |
Designated Funds (Unrestricted) |
Restricted Funds |
Endowment Funds |
Total 2019-20 |
Totals 2018/19 restated per Note 2 |
|---|---|---|---|---|---|---|---|
| £ | £ | £ | £ | £ | £ | £ | |
| ( 272,036) 211,000 |
( 272,036) 211,000 |
||||||
| (61,036) | (61,036) | - | |||||
15 Fixed Assets
Page 12 /16
Vale of Aylesbury Methodist Circuit
Circuit no: 23/29
Notes to the accounts for the year ended 31st August 2020
16 Investment Assets (and Trustees for Methodist Church Purposes (TMCP))
The funds that support the Circuit Model Trust Fund (CMTF) and the Circuit's other funds (as listed below) are held by TMCP in Trustees Interest and/or Managed Equity Funds on which interest and dividends are credited to the accounts each month or quarter. They are regarded as medium and long term investments.
TMCP is the legal owner and custodian trustee of all Methodist model trust property, including legacies, endowments and accumulated funds. Trust property is held for and on behalf of local management trustees who are responsible for the day to day management of trust property. TMCP ensure that, through providing guidance and acting under their direction, the managing trustees comply with charity law and Methodist law and policy as determined by the Methodist Conference.
| CFB Managed Mixed Fund CFB Managed Fixed Int.Fund Fixed Asset - Value 31/8/2020 Trustees Interest Fund Current Asset - Value 31/8/2020 Note-Values per unit 31/8/20: CFB Managed Mixed Fund £4.734 CFB Manag. Fixed Int.Fund £2.169 |
Endowments | Endowments | Endowments | Endowments | |||
|---|---|---|---|---|---|---|---|
| CMTF Trust 8292 |
Stranks Bequest 799B |
A.Rose Trust 4420 |
J.Walker Bequest 1280 |
Total | Grand Total | 2019 | |
| Numberofunits | |||||||
| 3,735 | 659 | 659 | 3,735 659 |
3,735 659 |
|||
| £ | £ | £ | £ | £ | £ | £ | |
| 17,682 | 1,430 | 300 | 98 | 1,430 | 19,112 | 19,415 | |
| 221,435 | 2,092 | 2,490 | 223,925 | 42,201 | |||
| 221,435 | 2,092 | 300 | 98 | 2,490 | 223,925 | 42,201 | |
17 Debtors and prepayments
Unless indicated as otherwise, amounts shown as debtors at the beginning of the year are expected to be received in the course of the following year. All sums paid in advance at 31st August 2019 were for activities that have been held during 2019/20. Similarly, it is expected that payments in advance at 1st September 2019 will be expensed in 2020/21.
| Prepayments: Stipends, pensions and NICs prepaid Loans to Circuit churches |
General Fund (Unrestricted) |
Circuit Model Trusts (Unrestricted) |
Designated Funds (Unrestricted) |
Restricted Funds |
Endowment Funds |
Total 2019-20 |
Totals 2018/19 restated per Note 2 |
|---|---|---|---|---|---|---|---|
| £ | £ | £ | £ | £ | £ | £ | |
| 8,956 | 8,956 | 8,718 | |||||
| 8,956 | 8,956 | 8,718 | |||||
| Loans to churches within the Circuit may be granted by the trustees for a variety of purposes, but are normally project based and interest free. | |||||||
| General Fund (Unrestricted) Circuit Model Trusts (Unrestricted) Designated Funds (Unrestricted) Restricted Funds Endowment Funds £ £ £ £ £ Cheddington - - The one loan to a Circuit church which was outstanding at 31st August 2019 was partly paid and partly converted by £3,500 to that church during the 2019/20 financial year. |
the Circuit into a grant of | ||||||
| General Fund (Unrestricted) |
Circuit Model Trusts (Unrestricted) |
Designated Funds (Unrestricted) |
Restricted Funds |
Endowment Funds |
Total 2019-20 |
Totals 2018/19 restated per Note 2 |
|
| £ | £ | £ | £ | £ | £ | £ | |
| - | - | 4,200 | |||||
| - | - | 4,200 |
18 Loans to Circuit churches
Page 13 /16
Vale of Aylesbury Methodist Circuit
Circuit no: 23/29
Notes to the accounts for the year ended 31st August 2020
19 Central Finance Board (CFB) and bank balances
Monetary balances held at the Central Finance Board of the Methodist Church and at NatWest Bank are all available on demand without loss of interest.
| General Fund (Unrestricted) £ Central Finance Board 142,845 Subtotal 142,845 NatWest Bank 9,591 Other Subtotal 9,591 Total 152,436 Creditors, accruals and Income received in advance It is expected that all sums accrued at 31st August 2020 will be General Fund (Unrestricted) £ Income received in advance: Assessments in advance 33,914 Proportion of rent received in advance 363 Subtotal 34,277 Creditors and accruals Ministers' travel 193 Ministers' sundry exps. 108 Local preachers' expenses - Telephone 175 Manse repairs 401 Subtotal 877 Total 35,154 |
General Fund (Unrestricted) |
Circuit Model Trusts (Unrestricted) |
Designated Funds (Unrestricted) |
Restricted Funds |
Endowment Funds |
Total 2019-20 |
Totals 2018/19 restated per Note 2 |
|---|---|---|---|---|---|---|---|
| £ | £ | £ | £ | £ | £ | £ | |
| 142,845 | 142,845 | 141,131 | |||||
| 142,845 | 142,845 | 141,131 | |||||
| 9,591 | 868 | 9,591 868 |
2,744 861 |
||||
| 9,591 | 868 | 10,459 | 3,605 | ||||
| 152,436 | 868 | 153,304 | 144,736 | ||||
| paid during | theyear to 31st August 2021 | ||||||
| General Fund (Unrestricted) |
Circuit Model Trusts (Unrestricted) |
Designated Funds (Unrestricted) |
Restricted Funds |
Endowment Funds |
Total 2019-20 |
Totals 2018/19 restated per Note 2 |
|
| £ | £ | £ | £ | £ | £ | £ | |
| 33,914 363 |
|||||||
| 33,914 363 |
29,415 363 |
||||||
| 34,277 | 34,277 | 29,778 | |||||
| 193 108 - 175 401 |
|||||||
| 193 108 - 175 401 |
754 - 153 94 105 |
||||||
| 877 | 877 | 1,106 | |||||
| 35,154 | 35,154 | 30,884 |
20 Creditors, accruals and Income received in advance
21 Unrestricted funds
The purpose of the fund is for use at the discretion of the trustees in the furtherance of the general objectives of the Circuit, and which have not been designated for other purposes. About 95% of the value of this fund is held as freehold property, being manses for ministers, and from time to time churches closed for worship in the Circuit. Details of grants and donations made from the General Fund during the year can be found in Note 6.
The fund balance at 31st August 2020 was £2,407,738 (£2,599,885..2019) .
The Circuit Meeting is aware that grant applications must demonstrate public benefit and this is true for the Fund.
22 Circuit Model Trusts Fund
The purpose of the Circuit Model Trust Fund is for use at the discretion of the trustees in the furtherance of of the objectives of the Circuit. Its main source of income is formulaically determined contributions from the sale of manses and church buildings in the Circuit.
Although it is technically an Unrestricted Fund under the control of the Circuit Meeting, prior approval is still required from the District to utilise the funds. Methodist Standing Orders 930,931 and 917(2) are applicable.
The fund balance at 31st August 2020 was £239,117 (£57,709..2019).
Page 14 /16
Vale of Aylesbury Methodist Circuit
Circuit no: 23/29
Notes to the accounts for the year ended 31st August 2020
23 Restricted and Endowment Funds
The Restricted and the Endowment Funds exist to support the causes listed below. All the Funds' assets, except the Education and Youth Fund which is managed locally, are managed by TMCP, and the net income after charges is paid direct to the administrators of the fund.
The Education and Youth Fund is currently funded by an annual transfer from the General Fund, which has amounted to £350 each year for the last several years. The funds can be used for any educational or young people's purpose within the Circuit.
The income from the Endowment Funds can be used for General Circuit purposes, but the capital of the Stranks Bequest and the Jane Walker Bequest are Permanent Endowments.
The funds' balances at 31st August 2020 were as follows:
| Restricted Fund Education and Youth Fund Endowment Funds Stranks Bequest Jane Walker Bequest Alfred Rose Trust Subtotal Total of Restricted & Endowment |
2019-20 2018-19 £ £ 868 861 3,522 3,509 98 98 300 300 |
2019-20 2018-19 £ £ 868 861 3,522 3,509 98 98 300 300 |
|---|---|---|
| 3,920 | 3,907 | |
| 4,788 | 4,768 |
24 Summary of fund movements
| Fund | Balance at 1/9/19 |
Income | Expenditure | Transfers & Reclassifi- cation |
Gains/ (losses) |
Balance at 31//8/20 |
|---|---|---|---|---|---|---|
| General Circuit Model Trust Total unrestricted Education & Youth Total restricted Stranks Bequest Jane Walker Bequest Alfred Rose Trust Total Endowment Total restricted & Endowment Total of all funds |
£ | £ | £ | £ | £ | £ |
| 2,537,409 57,709 |
230,509 183,284 |
( 229,856) (1,558) |
( 61,360) | ( 68,964) (318) |
2,407,738 239,117 |
|
| 2,595,118 | 413,793 | (231,414) | (61,360) | (69,282) | 2,646,855 | |
| 861 | 1 | (344) | 350 | 868 | ||
| 861 | 1 | (344) | 350 | - | 868 | |
| 3,509 98 300 |
30 1 3 |
( 7) (1) |
( 23) ( 1) (2) |
13 | 3,522 98 300 |
|
| 3,907 | 34 | (8) | (26) | 13 | 3,920 | |
| 4,768 | 35 | (352) | 324 | 13 | 4,788 | |
| 2,599,886 | 413,828 | (231,766) | (61,036) | (69,269) | 2,651,643 |
25 Analysis of net assets between funds
| Analysis of net assets between funds | ||||||
|---|---|---|---|---|---|---|
| Tangible fixed assets Tangible fixed assets investments Other fixed assets investments Current assets incl.current ass't investm'ts Current liabilities Creditors due after one year |
General | CMTF | Restricted | Endowm't | Total | 2019 |
| £ | £ | £ | £ | £ | £ | |
| 2,281,500 - - 161,392 ( 35,154) - |
- - 17,682 221,435 - - |
- - - 868 - - |
- - 1,430 2,490 - - |
2,281,500 - 19,112 386,185 ( 35,154) - |
2,411,500 - 19,415 199,855 ( 30,884) - |
|
| 2,407,738 | 239,117 | 868 | 3,920 | 2,651,643 | 2,599,886 |
Page 15 /16
Vale of Aylesbury Methodist Circuit
Circuit no: 23/29
Notes to the accounts for the year ended 31st August 2020
26 Related parties
None of the Circuit trustees made direct donations to the Circuit during the year or preceding year. The Circuit trustees are members of one or another church within the Circuit and may be trustees in those churches.
Related parties include the Methodist Connexion, the Northampton District, churches within the Circuit, other Methodist Districts in Great Britain, CFB and TMCP. Reference to transactions with some of these parties can be found in Notes 3,4,6,9,10,12,16 and 18. All of these entities have their own trustees or directors.
None of the amounts tabulated below appear elsewhere in these accounts.
| Party Property Fund Connexion Presbyters and Deacons Fund Mission in Britain Fund World Mission Fund Ministers' Housing Fund Names of related parties |
Names of related parties | Party | Receipts | Payments | Adjustments | Balance due from the Circuit at 31st August 2020 |
|---|---|---|---|---|---|---|
| £ | £ | £ | £ | |||
| 866 897 541 610 696 |
( 866) ( 897) ( 541) ( 610) (696) |
- - - - - |
||||
| 3,610 | (3,610) | - |
27 Capital commitments and contingent liabilities
There were no capital commitments or contingencies at the year end (2019..Nil).
28 Lease commitments
The Circuit has no lease commitments apart from the rental element of manses' telephones. The amount involved is not considered material.
29 Independent examiner
No fees or remuneration has been accrued for in these accounts.
Page 16 /16
Name of Circuit VALE OF A YLES8URY AIEThIODIST CIRCUIT............ No...23129........ Declarations and Scrutiny I confirm that these aCCalS-baSed accounts for Ihe year to 31 August 2020 have been prepared from the records of the Circuit and that Ihey Inde all funds under Ihe control of the Circuit meeting. Signature of treasurer . Date...S January. 2021 Name and address of treasurer: Pearl Douohlin 5 B.rwi.p.ton Ck)se.Aylesbu.ry., Bucks: Post Code HP19 9JY Presentstion to the Clrcult meetlng I confim that the annual report and accounts for the year ended 31 August 2020 wereA4411 be. presented to the Circuit meeting held on 10 March 2021: Signature of the Chair of the meeting Name of the Chair of the meeting Date . Independent Examlnerfs Report to the Trustees ofthe Vale of Aylesbury Methodist Circuit Charlty Number 1134235 Responsibilities and basis of report I report to the trustees on my examination of the accounts of the Vale of AeSbury Methodist Circuit for the year ended 31 August 2020 set out on pages 1 to 16. As the Circuit's trustees. you are responsible for Ihe preparation of the accounts in accordance with the requirements of the Charities Act 2011 {'the Act.). I report in respect of my examination of the Circuit's accounts carTied out under section 145 of the Act and, in carying out my examination, I have followed all the applicable Directicms given by the Charity Commission under section 145(5Kb) of the Act. ' delete or circle as appropriate
Name of Circuit: Vale of Aylesbury Methodist Circuit... No...23129.......... Independent Examinerfs Ststement The Circuit's gross income exceeded £250,000 and l am qualified to undertake the examination by being a qualified member of The Institute of Chartered Ac£ountants in England & Wales. I have completed my examination. I confirm that no material matters have rne to my attention in connection with the examination, which give me cause to believe that in. any material respect: the accounting records were not kept in accordance with section 130 of the Act" or the accounts do not acc>)rd with the accounting records" or the accounts do not comply with the applicable requirements ConmIng the forni and ntent of accounts set out in the Charities (Accounts and Reports) Regulab'ons 2008 other than any requirement that the accounts give a Irue arKI fairf view. which is not a matter considered as part of an independent examination; the trustees, annual report is not consistent with the accounts. I have no concems and have o)me across no other matters in connection wth the examination to which attention should be drawn in this rep in order to enable a proper understanding of the accounts to te reached. I have11we4È. obtained independent verification of all investments with the Trustees for Methodist Church Purpjses or held in other trusts, bank balances and funds at the Central Finan Board of the Methodist Church which are individually in excess of £10,000 (ten thousand pounds} at the balan sheet date. Signature of independent examiner Name of independent examiner Michael L. Foote.................-.......................................................... Relevant professional qualification of independent examiner ." Chartered Accountant.......... .................................. Name of fimi (where appropriate) Michael L.Foote.................................................................. Address 8 Bates Lane. Weston Turrfille. Aylesbury,Bucks.......................................................................................................... Post Code.. HP22 SSL Date delete or cirde as appropriate