OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2020-08-31-accounts

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:

Vale of Aylesbury Methodist Circuit Registered Charity No. 1134235

www.aylesburyvale.org.uk

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.

Vale of Aylesbury Methodist Circuit Registered Charity No. 1134235 www.aylesburyvale.org.uk

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:

CIRCUIT STEWARDS:

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:

SAFEGUARDING

Methodist Connexional practice outlines commitment to the following principles:

Vale of Aylesbury Methodist Circuit Registered Charity No. 1134235

www.aylesburyvale.org.uk

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 aCC￿alS-baSed accounts for Ihe year to 31 August 2020 have been prepared from the records of the Circuit and that Ihey In￿de 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 A￿eSbury 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 Con￿mIng 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 have11we4￿È. 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