REGISTERED CHARITY NUMBER 1134354
ort of the Trustees
for the Year ended 31 Au
ust 2024
Bramhall and
henshawe Clrcuit

BRAMHALL AND wYfHENSHAWE Clrcult
TRUSTEE5' ANNUAL REPORT
FOR THE YEAR ENDED 31 AU6usf2024
Introductlon
The Circuit is part of the wider Methodist church and
comprlses 11 churches acr05S the border between Greater
Manchester and Cheshlre. The clrcult was formed in 2012 by
the merging of the former Bramhall and Wythenshawe
circuits. The clrcuit forms part of the Manchester and
Stockport District, but, from September 2024, will be part of
the North West England Distrlct. Whilst thls report
concentrates on the flnanclal aspects of the clrcult's work, a
fuller picture can be obtained by visiting the circuit website..
www.bramhallw
Aims and organisation
henshawemethodists.or
We4re8 clrcwlt whose hlth Is:
c￿ebrIted Im wor5hlp
commltted to splrftual 8rowth
expressed In 5h4rtng the good news
worked out wlth paople of all ages wlthln our£ommL4nitles
TosethBr as a Clrcultwè-
uvdertaketo PrD￿de QPPDrtunrfe5toworship fjod in 5Pirit and Intruth
undeitaketa encour48e each other in ourloumey oldls¢lpleshlp
are committed toservingethars ènd by sharing ourfaith enroura8ing other5 IntD di5cipIE5hip
will 5eÈktowGrkwith ￿r￿￿tIanS and churches ol other traditions to furtherthe work of thegospel.
Revlew of the year
The numbers of people using our churche5, for both worship
and communlty activitles, have stlll not always recovered to
pre-pandemic levels, This has generally led to a reduction in
church income from both member's 8ivin8 and room rental5.
However. as in 2022123, most of the churche5 have been
able to continue the payment of their a￿eSSmentS to the
circult. 3 of the churches have not been able to pay their full
assessments. An examination of the finances of those
churches has resulted in decisions being taken to write-off
the amounts owing and to contlnue to allow them to forgo
paying any assessment in 2023124. They are Invlted to make
a donation in lieu if their funds permit. The 3 manses that
were let durlng the year have brought In a good rental
incorne,

The church buildlngs st Northenden and St Andrews have
been brDU8ht under circuit control. The church at
Northenden has ceased to be used for public worship and
optlons for its hAture are belng examlned. The church at St
Andrews is Still used for public worship but the congregation
are unable to malntain the bulldlng elther flnanclally Dr with
the appropriate human resources.
As a result of these actlons, the notlonal value of the
buildings has been included as income in the accounts.The
normal operations of the circuit during the year resulted In a
deficit whereexpendlture exteeded Income by £40.4k. The
trustee5 reali5e that th15 not SU5talnable and remedial
actions are being dlscussed.
Income trends
The circuit leadership commissioned a circuit review which
15, amongst other points, be looklng at the structure of the
clrcult and the way that It Is flnanced. Thls revlew wlll be
finalised durin8 2024125. In the interim each church that is
paylng an assessment had the amount increased by 5% in
2023124
Ex endlture trends
Stipend expenditure has increased each financial year in line
wlth conference approved Increases. Lay salarles are
5ncreased in line with stipends except where the funding
church cannot afford to. The number of ministerial staff
reduced from 5 to 4 in 2021. Thls number wlll be revlewed,
a5 part of the circuit review.
20% of expenditure is the Circuit contributlon to the District
and Connexion, of which a significant part 15 Used to fund the
work of the wlder Methodlst Church.

d bala
As at 31 August 2024 the net current unrestricted assets of
the Circuit were £354k. Of that sum, £135k has been
deslgnated to provld& fund5 for grants to ¢lrcult churches
2nd speciflc circult projects. The balance of £219k gives
approximetely 6 month5 cover for budgeted expendlture,
Plans for 2024
25
Circuit fin2nclal plans for 2024125 were prepared on the
basis that the stéffing levels were chan8ing to 4 full time
ordalned staff and 2 lay staff. the lay staff contrlbute an
average of 26 hours per week each, Whilst there wa5 a
reduction to 3 ordalned staff during 2023/24, the number
wlll increase back to the planned 4 In 2024/25. The stipend
increase, as proposed to the Methodist Conference, and lay
salary Increase. at the same rate, have been budgeted for,
comblned with a 5% increase in council tax and utilitie5
costs. The budget plans for 2024125 were prepared and
approved before the changes In employers Nl were
introduced by the government. These increased costs apply
to 5 months of the 2024125 year.
A5 mentioned above, church assessments were declded by a
bidding system. Thls wlll be revlewed during 2024125 as part
of the proposed circuit review.
The project with the Emmaus community at St Andrew's
church Sn Wythenshawe has moved forward signlficantly.
All Income and expendlture relating to Emmaus knd St Andrew's
church is now belng handled through the circuit accounts.
Bullding plans are belng worked on and wlll be progressed
during the year.
Northenden church Is no longer belng used for public worship
All Income and expenditure is now being handled throu8h the
Ircult, Plans for the future of the site are being disCU55ed.

Bramhall & Wythenshawe Circuit
Trustee's Annual Report on Finance and Governance
Basis of preparation and legal framework
The financial $tatemon18 hav@ been prepared und8r the Gharitie8 Act 2011
in accordance wlth th6 2014 vèrsion of Accounllng and Rgportlng by
Charities: Slalem8nt of Recommended Practice (SORPI applicable to
¢harities preparing their accounts in accordance wth FRS102 - the
Charilles SORP IFRS1021 and taklng note of the Update Bullelln 1 Issued
in 2016.
Full Name of Charlty., The Bramhall and Wythenshawe Clrcult
Registration CharSty Number: 1134354
Date of registration 16th February 2010
Main communication address
Circuit administrator, Clrcuit Office, t/0 Cheadle Trinity church,
Massie Street, Cheadle.
SK8 IDU
The members of the Br8mhall and Wythenshawe Methodist Circuit
Fully membership 15 shown as Appendix A to this report.
Clrcult mlnlsters and offlcers
Active church mlnisters.,
Rev, lan Smart {Superlntendentl
Rev. Sarah Parkin
Rev. Dave Warnock
Circuit Steward5
Mr Nigel Day1Seniorl
Mrs Pam Howie
Mr David James (Treasurer}
Mlss Margaret Lloyd
Mrs Judy Ream (from March 20241
Clrcult and church la
workers
durin
the
ear
Mrs Catherlne Armstrong, Mrs Clare Byfield, Dr. Emma Coe,
Mrs Susie Metcalfe, Mrs Jo Smith

Administrator:
Mrs Jenny Manning
Mr Davld James acted as the prlncipal officer overseeing the day to
day financia I management and accounting for the circuit during the
year.
Auditor: McKellens, 11 Rlverview, The Embankment Business
Parl<, Vale Road, Heaton Mersey& Stockport. SK4 3GN
Investment Bankers.. Central Finance Board of the Methodist
Church
Trustees for Methodist Church Purpose5

BRAMHALL AND wYfHENSHAWE Circuit
Alms and organisation
The Charity objective is to act as a Resource provider within the area around the south
east of Stockport MBC, the northern part of Che5hlre East and the Wyihenshawe area
of the City of Manchester for the Methodist Church,,
The purposes of the Methodist Church are and shall be deemed to have
been since the Date of Unlon the advancement of:
al The Chrlstlan falth In accordance wlth the doctrlnal standards and
discipline of The Methodist Church;
bl Any charitable purpose for the time being of any ConnexionaS, District,
Circuit. local or other organisation of The Methodist Church,,
cl Any charitable purpose for the time being of any society or institution
subsidiary or anclllary to The Methodist Church.
dl Any purpose for the time being of any charity being a charity subsidiary
cr ancillary to The Methodist Church
The organlsatlon and resourclng of regular publlc acts of worshlp open to members of
the church and non members alike,
Publlc Beheflt
We confirm the trustees have had regard to the Charity Commission's guldance on
public benefit.
Structure, Governance and Management
The governing document forthe circuit is the Deed of Union11932} and Methodist
Church Act11976)
Detailed governance arrangements are outlined withln the Constitutlonal Practiee and
Disclpllne of the Methodist Church by order of the annual conference ICPDI.
Day to day management of the circuit is undertaken by the Circuit Leadership team
along with the Local Preachers meeting.
Trustee Training
A range of guidance produced by Methodist Connexion to support the effective
runnlng of the circuit, specifically the leaf let The Role of a Trustee in The Methodlst
Church, is given to all new Circuit meeting members as induction to their role as
trustees,

Related Partles
The Circuit is part of the Manchester and Stockport District Ithen from 1st September
2024, the North West England District) and is also accounta ble to the Methodlst
Conference.
The following Methodist Churches are Ilnked to the circult,.
ILEP- Local Ecumenlcal Partnership)
Bramhall
Brownley Green
Cheadle Trinity ILEPI
Cheadle Hulme
Christ Church Colshaw (LEP} (Closed for public worship during the year}
St Mary's Handforth
Heald Green
Lawton Moor
Styal
Wllm51ow
St Andrew's Wythenshawe
ILEP - Local Ecumenical Partnership)

BRAMHALL AND ItvYfHENSHAWE Clrcult
Risk Management
The major risk5 have been identifled and recorded by the Circuit Steward5 With professlonal
advice taken as required.
There is a regular annual review process undertaken and recorded.
Income and Expenditure is being monitored in total and is compared with the approved
annual budget on a half yearly bas15 to detect trends as part of the r15k management
process to avoid unforeseen calls on reserves.
In partlcular, churches are still findlng that their recovery from the Covid pandemic, when
measured in financial term5 and in numbers attending worship is mixed. As a result, 3 of the
churches have had trouble meeting their assessment payments. The amounts owing have
been written off and they are not belng charged an assessment for 2023124.
Safeguardlng
Svery person has o value and dignity whlch comes directlyfrom the creation of male ond
female in God's own imuge ond likene55. Chri5tlan5 see thi5 Potential a5fulfilled by God's re-
creation of us in Christ. Among other things this implies a duty to value all people as beoring
the Image of God und therefore to protect them from hurm,
Methodist Connexional practice outlines commitment to the following
principles-
the care and nurture of, and respectful pastoral ministry with, all
children, young people and adults
the safeguarding and protection of all children, young people and
adults when they are vulnerable
• the establishing of safe, caring communities which provlde a lovlng
environment where there is informed vlgilance as to the dangers of
abuse.
We will carefully select and train all those wlth any responslblllty
within the Church, in line with Safer Recruitment principles, including
the use of criminal records disclosures and registration wlth the relevant
vetting and barrlng schemes,
We will respond without delay to every complaint made which
suggests that an adult, child or young person 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 wll15eek to chal len8e any abuse of power, especially by anyone in
a positlon of trust.
We will seek to offer pastoral care and support, Including supervlslon
and referral to the proper authorities, to any mernber of our church
Communlty known to have offended agalnst a chlld, young person or
vulnerable adult.
In all these principles we will follow leglslation, guldance and
recognised good practice

The Bramhall & Wythenshawe Cirtult commlts itself to ensurlng the Implementatlon of
Connexional Safeguarding Policy,. government legislation, guidance and safe practice In the
circuit and in the churches.
The Bramhall & Wythenshawe Circuit commit5 itself to the provision of 5UPPOrt, advice and
trainlng for lay and ordained people that will ensure people a re clear and confident about
their roles and responsibilities in safeguarding and promoting the welfare of children and
adults who mav be vulnerable.
GDPR
General Data Protection Regulation
The Circuit and churches work to conform to the GDPR regulations. The Data Controller
for the Circult and the churche5 are the Trustees for Methodlst Church
Purposes ITMCP}
Reserves Pollcy
The Reserves Policy for the Circuit is to hold a minimum sum equivalent to 3 months,
average expendlture. This should be suff icient to meet any unforeseen Item of major
expenditure on manses and / or to be able to continue, in the short term, funding planned
activities in the event of any inability to raise tho full Circuit Assessment from churches,

Circuit Meetin
Constitution. Au
ust 2024
Category
Name Is) / Role
Superlntendent
Representlng Church
W, Stm, S, TC, HG
B,C,CH
LM, 8G, StA
Rev lan Smart
Rev Sarah Parkln
Rev Dave Wsrnock
Presbyter & Deacons 5tatloned
Rev l<athleen Loughlin
Nigel Day
Dave James
Pam Howle
Margaret Lloyd
Judy Ream
Vacuncy
Vacuncy
Authorised Presbyter
Senior Steward
Treasurer
Circult Stewards
Rev Geoffrey Barnard
Rev David Clowes
Rev Margaret Hall
Sister Irene Jolly
Rev Alan Mlmmack
Rev Charles Nevin
Rev Bob Richards
Nigel Day
Bob Bartlndale
Margaret Lloyd
John Ream
Judith Castledlne
Vocancy
Jo Richards
Vucancy
Terrle Baker
Sue Markall
Rev Sarah Parkin
Vocun(.'y
Mary Langton
Nick Harding
other Presbyters & Deacons residlng In the
Circult able and willing to serve
Secretary of Meeting
Secretary of Local Preachers Meetlng
Circuit Manse Steward
Circuit Property Secretary
Circuit Safeguarding Officer{sl
Circuit Methodist Women in Britaln President
Circuit MHA Coordinator
Circuit Action for Children Coordlnator
Worship Enablerlsl
Rep to the District Council
Circuit & Synod Elected Rep of the District Sy
Two representatives from the Local
Preachers Meeting
FROM LOCAL CHURCHES
Carole Lomax
Phemy Houghton
Margaret Parker
Derek Malpas
Vacuncy
Praveen Jayaprakasam
Vacancy
Lynne Hodson
Vaconcy
BG
CH
HG
LM
StA
Stm
Church Stewards

Tony Woodside
Julie Ha5sell
Claire Lee
Mary Quaye
Maurice Turnpenney
Tony Blundell
Nlgel Neary
Bob Thomson
Llllan Trlmble
Teki Chan
Liz Spinks
Elizabeth Ainsworth
lan Kennedv
BG
CH
HG
LM
StA
Stm
Church Treasurers
TC
Elaine Bates
John Benvie
Greg Davis
Malcolm Cocklll
Wendy Turner
Margaret Pattie
Jim Jones
Vrjcancy
John Harrison
MarJorle Wllson
Nadine Ibe
Margaret Lloyd
Irene Hammond
Marilyn Snell
Roberta Gerrard
Vucunry
Janet GeorEe
Vacuncy
Va¢uncy
Vacuncy
Heather Coward
Avril Tucker
BG
BG
CH
CH
HG
HG
LM
LM
StA
StA
Stm
Stm
Two representatives from each Church
TC
TC

Statement of trustees, responsibilities
The trustees are responsible for preparlng the trustees, report and the financial statements
in accordance with applicable law and United Kingdom Accounting Standards
(United Kingdom Generally Accepted Accounting Practice) and applicable law and regulations.
The law applicable to charities requires the trustees to prepare financial statements for each
financial year which give a true and fair view of the State of affairs of the charity and
of the incoming resources and application of resources, including its income and expenditure, of
the charity for that period. In preparing these financial statements,
the trustees are required to:
select 5Ultable accounting policies and apply them consistently;
observe the methods and principles in the Charities SORP;
make judgements and estimates that are reasonable and prudent;
state whether applicable accounting standards have been followed, subject to any
material departures disclosed and explained in the financial statements; and
prepare the financial statements on the going con￿rn basis unless it is inappropriate to
presume that the charity will continue in business.
The trustees are responsible for keeping proper accounting records that can disclose
with reasonable accuracy at any time the financial position of the charity and enable
them to ensure that the financial statements comply wlth the Charities Act 2011,
the Charities (Accounts and Reports) Regulations 2008, and the provisions of the coristitution.
They are also responsible for safeguarding the assets of the charity and hence for taking
reasonable step5 forthe prevention and detection of fraud and other irregularities.
The trustees are responsible for the maintenance and integrtty of the corporate and financlal
information included on the charity's website. Legislation governing the preparation and
dissemination of financial statements may differ from legislation in other jurisdictions.
Disclosure of information to auditor
Each trustee ha5 taken step5 that they ought to have taken as a trustee in order to make
themselves aware of any relevant audit information and to establish that the charity's auditor is
aware of that information. The trustees confirm that there is no relevant information that they
know of and of which they know the auditor is unaware.
The annual report was approved b the trustees of the charity on
and signed
its behalf bv:
{Y7Jt.. 2oar...
Trustee

Name of Circuit. .Bramhall & Wythenshawe..................-.. No. 19115
Declarations and Scrutiny
I confim that these accruals-based accounts for the year to 31 August 2024 have been prepared
from the records of the Circuit and that they include all funds under the control of the Circuit
meeting.
Signature of treasurer .
17 06
Name and address of treasurer .
f.E(+M.46.Ll......................................... PostCode..s'k7 IL.LJ..
Presentation to the Circuit meeting
I confirm that the annual report and accounts for the yea
to the Circuit meeting held on.. 17th June 2025
nded 31 August 2024 were presented
Signature of the Chair of the meeting:
Name of the Chair of the meeting: Rev. lan Smart

Bramhall & Wythenshawe Circuit
Independent Audltor's Report to the Trustses of the
Bramhall & Wythenshawe Circuit
Oplnlon
We have audited the financial statements of th& Bramhall & WyLhenshawe Circuit {the 'charity') for the
year end&d 31 August 2024, which compri88 Ihg Stat8m&nt of Financial Activity, Balance Sheet,
Statement of Cash Flows and Notes to the Financial Statements, inoluding a summary of slgnific8nt
accounting polic16s. The financial reporting framework that has been applied in their preparation is
applicable law and Unlt8d Kingdom Accounting Standards comprising Charities SORP- FRS 102 'The
Financial Reporting Standard applicable in the UK and Republic of Ireland, (United Kingdom Generally
Accepted Accounting PractlGe) as amended by the requirements of Methodist Conference.
In our opinion the financial statements..
give a true and fair view of the stat6 of th6 charlty's affairs as at 31 August 2024 and of ils income and
expendlture for the year then 8nded,'
have been properly prepared In accordance with United Kingdom Generally Accepted Accountlng
Practice,. and
have been prepared in accordance with the requirements of th8 Charities Act 2011.
Basis for opinion
We conduct8d our audit In accordance with Internslional Standards on Audlling {UK) (ISAS (UK)) an
applicable law. Our responsibilities under those Standards are further described in the Auditorfs
responsibillties for the audit of the flnancial statements section of our report. We are independent of the
charity in accordance with the ethical reqLJirement8 that are relevant to our audit of the financial
statements in the UK, including the FRC'S Ethical Standard, and we have fulfilled our other ethical
responsibilities in accordance with these requirement8. We believe thal the audlt evidence we have
obtained is suff icient and appropriate to provide a basis for our opinion.
Conclusions relatlng to golng concern
In auditing fhe financial statemenls, we have concluded thatthe trustees, use of the going concern basis
of accDunting in the prepar8tlon of the financial slat8ments is appropriate.
Based on the work we have performed, we hove not Identified any material uncertainties relating to
events or CDnditions that, individually or collectively, may cast significant doubt on the charity's ability to
CDntlnue as a going concern for a periDd of at least twelve months from when the original financial
statements were authorised for issue,
Our responsibilitiBS and the responsibilities of th8 trustees with respect to going concern are described
In the relevant sections of this rgport.
other information
The other information comprises the information included in the Trustees. Report, other than the
flnancial statements and our auditor's report thereon. Our opinion on the financial statements does not
cover the other information and, except to the extent otherwise explicitly stated in our report. we do not
express any form of assurance conclusion thereon.
In connectlon with our audit of the f inancial statements, our responslbility Is to read the other information
and, in dolng so. consider whether the other information is materially Inconsistent with the flnancial
statements or our knowledge obtained in the audit or otherwise appears to be materlally mlsstated. If we
identify such material Inconsistencies or apparent material misstatemenls, we are required to determlne
whether there is a material misstatement In the flnanclal statements or a material misstatemenl of the
other information. If, based on the work we have performed, we conclude Ihat there 18 a materlal
misstatemont of this other information, we are required to reporl that fact.
We have nothing lo report in this regard.

Bramhall & Wythenshawe Circuit
Independent Auditorfs Report to the Trustees of the
Bramhall & Wythenshawe Circuit
Opinion on othor matter prescrlbed by the Charities Act 2011
In our opinion, based on the work undertaken In the course of the audlt..
the Information given in the Trustees, Report for the financial year for which tho finan¢lal statements
are prepared Is consistent with the financial statements., and
th@ Trustees. R8port has been prepared in accordance with applicable legal requlrements.
Matters on whlch we are requirèd to report by exception
In the Ilght of our knowledge and understanding of the charity and its environment obtained in the
course of the audlt, we have not identrfied material misstatements in the Trustees, Rèport,
W8 have nothing to report in respect of the following matters where the Charities Act 2011 requlres us to
report to you if, in our opinion..
adequate accounting records have not been kept, or returns adequate for our audit have not béen
received from branches not visited by us,. or
the financial statements are not in agr8ement with the accounting r8cords and returns,. or
certain disclosures of Trustees, Remuneration specifled by law are not made. or
we have not received all the information and 8xplanations we requlra for our audit., or
the trustees were not entitSed to prepare the financial statements in accordance wlth the small
companies regime and take advantage of the small companies, exemptlons in preparing the
Trustees, Report,
Responsibilities of trustees
As explain8d more fully in lh& Stal8m8nt of Trust88s' Responsibilities Is8t out on page 81, the trustees
are responsible for the preparation of the financial statem8nts and for being satisfi8d that they give a
tru8 and fair view, and for such internal control as the truste8s determine is n8cessary to enable th8
preparation of financial statements that are free from material misstatement. wheth8r due to fraud or
error.
In preparing the financlal statements, the trustees are responsible for assessing the c.haritls ability to
continue as a going concern, discloslng, as applicable, matlors related to going con￿rn and using the
going concern basis of accounting unless the Irustees either intend to liquidate the charity or to cease
operations, or have no reallstic alternatlve but to do so,
Auditor's responsibilltles for the audlt of the flnanclal statements
Our objectives are to obtain reasonable assurance about whether the financlal statements as a whole
8re free from material misstatement, whether due tD fraud or em)r, and to issue an auditor's report that
includes our opinion, Reasonable assurance is a high level of assurance, but is not a guarantee fhat an
audit conducted in accordance with ISAS (UK) will always detect a material misstatementwhen it exists.
Misstatements can arise from fraud or error and ar6 considered material if, individually or IN the
aggregafe, they could reasonably be expected to influence the economic decisions of users taken on
the basis of these financial statements.

Bramhall & Wythenshawe Circuit
Independent Audltor's Report to the Trustees of the
Bramhall & Wythenshawe Circuit
Our approach to identifying and assessing the risks of material misstatement in respect of Irregularltles,
including fraud and non-compliance with laws and regulations, was as follows..
the engagement partner ensured that the engagement team collectively had the approprlate
competence, capabilities and skllls to identify or recognise non-compliance wlth appllcable laws and
regulations.,
* we idgntified thg laws and regulations applicable to Ihe charlty through dlscussions with trustees and
other management, and from our knowledge and experience of the oharlty sector.,
• we focused on speclfic laws and regulations which we consldered may have a direct material effect on
the financial statements or the operations of the charlty, Including the Charities Acl 2011, taxation
l&gislation and data protection, antl-bribery, employment, environmental and health and safety
18gislation'
we assessed the extent of compliance with the law5 and regulallons identlfled above through making
enquiries of management and inspectlng legal correspondence., and
that identrfied laws and regulaflons were communicated within the audll team regularly and the team
remalned alert to Instances of non-compliance throughout the audit,
We assessed the susceptibility of the charity's financial statements to material misstatem8nt, including
obtaining an understanding of how fraud might occur, by:
maklng enquiries of management as tD where they consldered there wa8 SLJsceptibility to fraud, their
knowledge of actual, suspected and alleged fraud,
considerlng the internal controls In place to mitigate ri8k8 of fraud and non.compliance with laws and
regulations,. and
understanding the design of the charIt￿8 remuneration Policies.
To address the rlsk of fraud thrDugh management bias and ov&rrid8 of controls, we=
performed analyiical procedures to identify and unusual or unexpected r8lalionships.'
tested journal entries to identify unusual trans8Ctions-
assessed whether judgements and assumptions made in determining accounting pstimates set were
indicative of potential bias. and
investigated th@ rationale bahind signfficant or unusual transacfions.
In r@sponse to the risk of irregularities and non-compliance with laws and regulatlons, we designed
procedures which included, but not limited to..
agreeing financial statement disclosures to underlying supporting documentalion.
reading the minutes of meetings of those charged with governance.
enquiring of management as to actual and potential litigatlon and claims., and
reviewing correspondence with HMRC, relevant regulators and the charitys legal advisors.
A further descrlption of our responsibilities is available on the Flnancial RepDrling Council's w@bsite at..
www.frc.org,uklauditor8responsib51ities. This descriptlon forms parl Df our auditor's report.

Bramhall & Wythenshawe Clrcult
Independent Auditor's Report to the Trustees of the Bramhall & Wythenshawe
Circuit
Use of our report
This reporl is made solely to the trustees. as a body, in accordanc8 Wlth the Charities Act 2011. Our
audit work has been undertaken so that we might state to the trustees those matters we are required to
state to Ih8m in an auditor's report and for no other purpose. To the fullest extent permitlsd by law, we
do not accept or assume responsibility to anyone other than the charity and tho charity's trustees as a
body, for our audit work, for this report, or for the opinions we have formed.
Paul Roper (Senior Statutory Auditor)
McKellens Ltd
11 Riverview
The Embankment Business Park
V818 Road
Heaton Mersey
Stockport
SK4 3GN
th
27 June 2025

Name of Circuit
Bramhall & Wythenshawe
Clrcult No 19115
Statement of Financial Activitles (SOFA) for the year ended 31 August 2024
Not95 to
Clr¢ult Mod?1 Designated
Iha
General Fund
Trust
Funds
accounts IUnrestrl¢ted) {Unr6strlctod) {unrbstrlctèd}
Restrlcted Endowment
Funds
Funds
Total
2023.24
Income
1 Donations and lega￿¢5
2 Income from monetary Investmgnts
3 Income from investment proporties
4 A888ssm6nts on Churches
S Capltal Recelpts
6 Grants rec6iv8d
7 Other charltablo Income
8 Totsl in¢ome
1,337
6.973
25,750
284,332
4,404,06a
2,133
3,470
15,290
25,750
284,332
4,404,711
3,500
89,466
4,826.519
8,317
5&11
643
3,500
89,466
4811,926
8,960
5,633
Expendlture
9 Grants and donation5
10 Salarles and assoclatad costs
11 Property maintenance
12 COnne￿Onal ass8ssm8nt & model tru8t18Vy
13 District Asse88ment & Levy
14 Depreciation
15 Offlce expenses
16 Other outgoing5
17 Total charitablg oxp8nditurg
18 Gainsl{losses) on monetary investments
19 Gainsl{105sgs) on investment propertles
20 Net Incom8llexpendlture)
21 Transfers between funds
22 Other galnsl(Ios8eg)
23 Net movement In funds
24 Total funds brought forward
25 Total funds carried forward
10
181,272
125,287
181,272
125,287
11,399
89,712
6,717
47,821
462,208
42,868
451,353
4,955
4,955
5,900
4,360,573
3,060
678
4,364311
12
-581,080
3,783,231
2,575.754
6,358,985
3,778,893
2,356,808
6,135,700
1,902
1.758
134,826
136,$84
678
86.023
678

Name of Circuit
Bramhall & Wythenshawe
Clrcull No 19115
statement of Financial Activitles (SOFA) for the year ended 31 August 2023
Notes to
Clrcult Model Designated
the
General Fund
Tm$t
Funds
account8 (Unre$tri¢ted) {Unrestrf¢todl {unrestrlctèd)
Rèstricted Endowment
Fund8
Funds
Total
202243
Income
1 Donalions and legaci88
2 Income from monetary Investments
3 Income from investrnent properties
4 Assessments on Churches
5 Caplial Receipts
6 Grants rec8ived
7 Other charitable In¢ome
8 Total inGome
24,000
8,369
42,227
328,367
3,&03
321,867
95,716
498.679
487,313
11,366
Expendlture
9 Grants and donaliong
10 Salarlgs and assoclalèd ¢osts
11 Property maintenance
12 Connexlon21 assessm&nt & model trust18Vy
13 District Assessment & Levy
14 Depreciation
15 OffSce expenses
16 Other outgoing8
17 Total charitablo expondituro
18 Gainslllosses} on monetary investments
19 Gainsl{losses) on Investment propartles
20 Net Incomel(expendlturel
21 Transfors beiweon funds
22 Other gainslllosses}
23 Net movement in funds
24 Total funds brought forward
25 Totsl funds carrled forward
12,445
219,690
30,598
5,159
88,637
4,466
103.760
484,754
103,760
447,151
5,159
12,445
40,162
6,208
.12,445
33,924
40,162
2,316,64
2,356,808
6,208
-12,445
147,271
134,826
33,924
2,541,830
2,575,7S4
84,121

Name of Cir¢ull
Bramhall & Wyth8nshawe
ClrcuSt No 19115
Balance Sheet as at 31 August 2024
General Fund
IUi)rostrietÈdl
Clrcull Thmodel
Trusts
D&slgnat•d
Funds
IUnr8gtrlctedl
Rostrlcte
Funds
En<loWM￿it
Funds
Totals
202W24
Tofa15
202212J
Nul•stothq
Accounts
d A55ets
Circuit chwches. Manges & E
In¥£slmEnt properile8
Inv£stmEnls
14
15
5.431,706
58t.84f
5,431.706
SB1,e41
4250,203
Tofalfixeda5sets
e.013,547
8,011547
12SO,203
C￿r￿ntA$set8
DEbtois
Loans hy the Circuit
Investmen1$ ￿ry1h TMCP
Centrpl ￿nenCe BDard D8pD8rt5
Cashat Èank and in harKI
Total cutt￿taS5815
16
31,001
31.001
18,992
8S,023
75,984
60.0(X)
600
136￿84
181007
187.994
23.163
354.1
158,M7
128,836
20.276
327.051
71,994
21,885
30,UO
678
8&023
678
Currfjrtll3bNltle$
¢redtor$ Idu&in ￿￿er 1 y&arl
Granls
a￿&*7[hin 202&24
ro￿ ¢urrentli•bhllle&
N6tcurrentassals41•bililie&
17
8.727
8.727
1,50
8,727
122,1S3
727
945.438
1,50fs
325,551
8&.023
136.tm
6715
rotsl48setslesg currentirabllléi
6,135,700
88.023
671
986
2,076,T64
iongterm Ilabillties
due •fter mote than one year)
Grants ptygNe after2023-24
L03fFS lothecircult
Netasstts
8,13Q700
86.023
136, Jf84
678
6,3S8,986
2A75.754
F￿ndS otthe Clr¢uli
Gener4 Fu
Are£tr￿￿)
Cirthit Model TrustFund Iunresliictedl
D&&gnaled Fund8 (Unresliilltedl
TolafUnreslrkleGIFunrfs
Restrlcterl FuTKIs
Endowmgrrt Fund5
Q135.700
6.135,700
86.023
136,584
6,36B,307
2,348,808
84,121
134.826
2,S76,764
86,023
13e,Se4
rotsl Funds
6,135,700
86,023
136,$84
678
6,368,986
2,575.754
Signed
Circuit Treasurer

Name of Clrcuit Bramhall & Wythenshawa
Circuit Ni
19115
Cash flow statement for the year ended 31 August 2024
2024
2023
statement of ¢a5h flows
Note
Cash from operating activitie$
Net cash used In operatlng activities
-25,935
-3.704
Cash flows from Investlng actlvltles
Dividends,interest and rents from investments
Proceeds from the sale of property,plant and equipment
Purchase of property,plant and equlpment
Purthase of intangible assets
ProGeeds from the sale of itbvestments
Purchase of Investments
Other
41,040
50,596
Net cash provided by Investlng activlties
41,040
50,596
Cash flows from flnanclng actlvltles
New borrowing
Repayments of borrowing
Net cash used In flnanclng actlvltlés
Change In cash and cash equlvalents In the reportlng perlod
Cash and cash equivalents at the beginning of the reporting period
Cash and cash equlvalents at the end of the reporting perlod
15,105
46,892
308,059 261,167
323,164 308,059
2024
2023
Reconclllatlon of net Income to net cash flow from operating activities
Net income for the reporting period l as per statement of financlal activltlesl
Adjustments for:
Capital receipt of churchlesl transferred in
Impalrment of propertyvalue
Depreciation and amortisation charges
Profit on the sale of fixed asset5
Loss on the sale of flxed assets
Galns on investments
Dividends, interest and rents from investrnents
Decrease/lincreasel in stocks
lincreasel/decrease in debtors
increa5e/ldecreasel in creditors
3.783,231
33,924
-4,344,424
581,080
41,040 -50,596
-12,009
7,227
15,965
-2,997
Net cash used in operating activities
-25,935
-3,704
2024
2023
Analysls of cash and cash equlvalent
Cash in hand
Short term deposlt Iless than 3 months)
Total cash and cash equivalents
323,164 308,059
323,164 308,059

Bramhall & Wythenshawe
Circult
Notes to the Accounts
l Basls of accountlng
The flllanclal statements have been prepared under the Charities Act 2011 In accordance with the 2014
version of Accountin8 and Reporting by CharltiÈs.' Statement of Rècommended Prartl¢e ISORPI applirablé to
charitles prep8rlng thelr accounts In accordance wlth FRS102~the Charfties SORP IFRS1021 and taklng note of
the update Bulletln 115sued In 2016.
2 Funds
The funds held constitute: General Funds held for any purpose of the Cir¢ultwhlch are Unrestricted. The
Circult Model Trust Fund has wide purposes deflned in Standing Orders and is categorlsed as unre5trlcted.
Desl8nated funds are where fund5 have been allocated for a speclfic purpose but are categorised as
unrestricted so thelr use can be changed. Reslritted funds which arE held for a narrower purpose There are
also the following Endowment funds a5 listed. Detai15 of each material fund are disclosed in the final n¢tÈ to
these accounts, Any funds may be represented by more than just cash.
3 Aecountlng pollcles
Basis
These a¢courLts have been prepared on the basis of historical cost except that investments are Shown at their
market value at the end of the year, on the accruals basis to show a true and fair view of the Circuit's financlal
PDSition and attlvltlès.
Income Recognition
Intome15 Included in the 5tstemènt of Flnancial Activitle5 ISOFAI when the Clrcult beeom2s entltled to the
rèsources, ènd the truste￿ are reasonably certain they wlll receive the resour￿$. and the monetary value can
be measured with sufficient reli4bllity.
Resources Expended
This 55 wognised when a liability is incurred, or a constructive obligation arises, that results in the payment
being ¥navoidab5è, Llabilities are recognlsed as soon as an outflow of economic benefit Is considered more
likely than not under the legal or constructlve obllgatlon commlttlng the Clrcult to pay out resources.
Grants
Grants made by the Circuit from its own fund5 are recogni5ed in full at the time of agreement or when the
Circult atcepts that there Is a legal or operational obligation to make the payment. When the grant is
recurrent gver more than one year th¢ balance payable (J) future years 15 treated a5 a provlslon forfuture
CDmmltments the Balance Sheet agalnst the approprlate fund, the provlslon belng released in future years
as Instalments are paid in accordance with the ori8inally agreed term5.
Pensions
The accounts Include costs relatlng to penslon contrlbutions for th& ye?r of £29,836 on behalf of employees.
Two scheme5 were contributed to.. payments of £6,401 to a defined contrlbutlon scheme for layworl(ers and
£23,435 to the Methodist Ministers Pension Scheme IMMP51, a defined benefit scheme for rninisters.

Bramhall & Wythenshawe
Clrcult
Forthe deflned cor)trlbution scheme, the charlty has no Ilablllty beyond maklng Ils contrlbutlons and paylng
across the deduction5 forthe employee'5 contributions.
rhe MMPS should be aecounted for as a group plan as all the partlclpatlng employers, namely the Clrcults and
Council, are under the common control of the Conference. Because it is part of a TnuItI-employer scheme and
thp informatlon spetlflc to thls tharlty Is not available, the payments have also been accounted for as a
deflned contrlbutlon scheme In actordance wTth the Charltles SORP,
At the last triennlal valuatlon 31 August 2023, the Methodist Ministers Pension Scheme wa5 in surplus by
£33.7m. At the prevlous trlennlal valuatlon at 31 August 2020, the scheme had been in defSck and The
Methodist Councll agreed a recovery plan and long term fundlng obleetlve for the Scheme In Aprll 2022. In
Ilght of the surplus revealed at the latest valuation, a recoveiy plan is not requlred.
VAT
Slnce the Circult is not VAT registered, all Input VAT Is charged with the expenses to which it refers.
Tangible fixed assets for use by the Clrcult
These are capitali5ed if they Can be used lor more than one year. and individually c05t at least £1,000,
The propertie5 are shown in the accounts at cost or, where cost 15 not known. at'Deemed C05t'. The land
component Is rjot glvèn as a sÈparate 3mount. Guldance Issuèd by the Methodlst Church In October 2019
'Accountlngfor Tangible F5xed Assets" ststes that Deemed Cost Is the Insured value at 1st September 2015.
No depreciatlon is provided on the buildings because the trustees consider the current residual fair value of
thè manse bulldlngs lon the 8SSUMPtlon that they had reached the end of Its us2ful economlc Ilfe b¥the year.
endl to be not less than thelr current value. Any depreclatlon Would not be materfal. The properties have
been reviewed for impairment.
Investment Properties
From time to time, propertles underthe managing trusteeship of the Clrcuit are not requlred fur use by the
Clr¢ult or wlder Methodist Church and are rented on the open Market. Where this is the case, the property
would be Included In the accounts as an Investment property,
Investments
Investments are valued in the balance Sheet at markot value 8t the year end. Inve5tmeDt Income15 Included in
the 8Ctounts when recelvable and any galns or losses on revaluatlon at the year end are shown In the SOFA.
Debtors and Prepayments
The Debtors items relate to.. The payment of the September stipends in August. Adjustmentto salary
payments due from Oasls Wythenshawe, where the circult pays thè total salary of th£ lay work£rlCAP Debt
Centre manager who is employed by both organisatlons.
Creditors
Creditor5 Items relate to the audit fee12023: Independent Examinatlon feel.

Bramhall & Wythenshawe
Clrwlt
¢aeneral Fund
IUnrestrl¢tedl
Clreult Model
)e51gnatsd
Trust Fund
Funds
IUnr¢$trlcttdl Iunr8$irlrtèdl
2024
Tolal
2023
Totrl
Donatlons and le8aclo$ In¢ludlrg grants
Restrlcted Endowment
General donatlons
Grants
The Blg Fead
Transfer of Northenden Methodlst Church
Transfer Df 5t Andrews Methodlst Church
Legacies
Total
737
737
3,50D
2,139
24,000
3,500
2,133
737
S,631
6,370
24,000
General Fund
IUnrestrlrt*dl
Clrcult Modèl
Doslgnatsd
TrLE5t Fund
Fund5
IUnrestrlrtÈdl IUnre5trfJttedl
Restricted Endowment
2024
Totsl
2023
T¢tal
5. Charitsble actlvltles- o¢her
Church asse55ments
Rental of Man5e5
Recharge ol salaries and other c05t5 to churches
St Andrews ehurch actmtles and rental income
Tr8nsfer of church properties into arcuit
Transfer of church ban1( accounts into Circuit
Tot41
284,332
15,350
87,985
61,8S6
4,344,424
59,644
485Y.591
284.332
15,350
87,985
61.856
4,344,424
GD,287
0 4.854234 466,310
328,367
42,227
95,716
643
643
General Fund
Iunre5trfctÈdl
Circult Model
De51gnated
YNst Fund
Funds
Iunrestrfthdl IUnresfrl¢tedl
Reslrlrted EndDwmeTrt
2024
Total
6, Oth?rtradlng actlvltles
2023
Totsl
LettinE5 Iproperty namel- I
Lettlngs (property narnel- 2
Lettings (Property namel- 3
Lettlngs IPrDperty namÈl- 4
Mlscellaneous I
MIS￿lIaneOuS 2
MlsollanÉous 3
Mlscellaneous 4
Total
General Furtd
Ivnrestrlctedl
Circuit Model
Designated
Trust Fund
Funds
IUnrestrl¢tedl Iunrestrlttedl
7. Invegtment Income
Re5trfcted Endowment
2024
Total
2023
Total
Centr81 Flnance board
TMCP Model Trust Fund
Rental of Manses
Rental Df Nurthenden Church property
Oth&r
Total
6,939
6,939
8,351
18,000
7,750
3,503
4,866
8,351
18,000
7,750
32,689
8,351
41,040
8,369

Bramhall & Wythenshawe
Circult
8. Payment to Trustees
Payments made to trustees for
additional services provided to the
Clrcult by agreement wlth the Circuit
This year
Last year
Number of trustees who were pald
expense5
Nature of the expenses
There were no payments made to trustees for additiona I services provlded to the Clrcult
by agreement with the Circuit Meetlng. These flgure5 alsc exclude stipends and costs
paid on behalf of the Circuit by trustees and reimbursed.
Totsl amount paid
9. Fees for examination or audlt of the accounts
Independent examiner's or audito rs,
fees for reporting on the accounts
Other fees leg: advice, accountancy
3,900
1,500
10. Paid employees
Staff Costs paid during the year were:
Gross wages, salaries and benefits in
klnd
136,961
165,566
Employees National Insurance costs
12,471
14,967
Penslon costs
26,150
32,861
Ministerial travel/phone
5,137
5,665
Lay staff travel/phone
553
631
Total staff costs
181,272
219,690
Average number of staff employed during the year were:
Ministers
Lay staff worklng for the Circuit
Total

Bramhall & Wythenshawe
Clrcult
10. Pald employees Icontlnuedl
These flgures represent the mlnisterlal staff working in the circuit who are employed by The
Methodist Church centrally and lay staff employed dlrectly by the Circult.
No employee earned £60,000 per annum or more.
11. Capltal recelpts
Capltal recelpts Includes £1,251,080 belng the Deemed Cost of the Northenden Methodist Church
properlies which came under the managing trusteeship of the Circuit during the year. Also included is
£3,093,344 being the Deemed cost of St Andrews Church. £59,644 relates to the bank balances of
the churche5 transferred into the Circuit,
12. Other gains/(105ses1
Other gains/llossesl relates to i mpairment5 in value that have been recognised in respect of the
Northenden Methodist Church properties {see note 141.
13. St Andrew5 Church: basls of preparing accounts
The Circuit has taken on the responsibility of managing St Andrews church and the actlvities of thls
church now form part of the Circult's account5, In the year ended 31 August 2023, the accounts for St
Andrews were prepared on a receipts and payments basis however. The Circuit's accounts are
prepared on an accruals bas15. Thls has resulted in an additlonal £4,523 of income and £1,382 of cost5
being included in these accounts,

Bramhall & Wythensha
Clrcu
14 Tangibl8 Fixed Assets
Cost or valuatlon
oth4rfflxed
a55et$
Includlng
motorvehScles
Paym?rts on
ac¢ount and
asset$ under
construcilon
Re51dentlal
Lènd
other
bulldln8S
Flxtuyes.
Iiitings and
equipmoni
ciher Land
Mans
Total
Balance brought forward
2,250,203
2,250,203
Addttions
4,344,424
4,344,424
Revaluatlons l+l-I
Impalrrnent l-l
-581,080
.581,080
Disposals l-l
TrEnsfers° 1+1.)
-221,841
-360.000
-581,841
Balance carrled forward
2.028,362
3,403,344
5,431,706
AfGumulated depreciatlon
Balance brought forward
Deprecl8tlon charge for
ear
Revaluatlons l+l-I
DispDsals l-l
Transfrrs'1+1.I
lance carrled forward
Net bookvalue
Broughtforvlard
rrled forward
2,250,203
2,028,352
2.250,203
5,431,706
3,403,344
The Manses are Included In the Balance sheet at either cost or Deemed Cost and the breakdown Is as follows..
2024
925,000
1,102,362
2 028 362
2023
925,000
1,325,203
2 250 203
Manses held at cost
Manses held at Deemed C05t
Included In tsnglble flxed assets are 6 manses12023', 71. One of the manses Is a leasehold building and the other5 are freehold.
One manse has been transferred out of tanglble flxed assets and reclasslfled as an Investment property.
Two churches have come under the managlng trusteeshlp of the Circuit thi5 year. These were transferred into the Cir¢ult's accounts at
Deemed Cost. A valuatlon of the Northenden Methodlst Church property was carried out in December 2023 and an Impalrment reco8nlsed to
reflect this valuatlon. The Northenden Methodlst Church property includes an office bulldlng whlch has been transferred out of tanglble fixed
aS5Éts and recla55ifled a5 an investment property. The deemed cost as adjusted of each property at the balance sheet date is,,
St Andrew5, Wythenshawe
Northenden
3,093,344
310,000
3,403,344

Bramhall & Wythen5hwe
15, Invg$tm¥nt propertles
lThere are a
Other f￿¥•d
assets
lThcludln8
motorvelil¢les
Rejldentlal
Land
Other
buildlngs
Flxtures.
flttings and
equlpment
P3ymerrts gn
account and
a$5ets under
con$tru¢ilo
Other Lanil
mansès)
an5e5
Totsl
Balance brou8ht forward
Addltlon5
Revaluatlons l+/.)
Impairment l.)
DIspDsals l_l
Tr4n5fers ' l.p/-I
221,841
360.000
581,S41
Balance carrted for￿ord
221,841
360,000
581,841
During the ye8r a manse wa5 trdnsferred out of tsnglble flyed a55ets and reclassified a5 an illve5trnent property.
Includéd In 'other buildlng5' is an office buildlnE included in the Northenden Methodlst Church property whlch has bèèn reclassfled as an
Investment property during the ye2r.

Bramhall & Wythenshawe
Circuit
16. Analysls of current assèts
Debtors and prepayments
Pre paid assessments
Accrued income
Thls year
Last year
Other debtors
Total debtors and
prepayments
31,001
18,992
31,ODI
18,992
Analysis of cash at bank
Bank balance held in current accounts
23,163
20,276
Bank balance held In CFB
137,994
128,836
Bank balance held in TMCP
162,007
158,947
Total Cash and Bank
323,164
308,059
17. Aftalysls of current Ilabllltles and long term creditors
Tr2de Credltorg
Other Credltors
Total Current Liabilitie5
3,900
4,827
8.727
1,500
1,500
18. Capital Commitments and ContIn￿nt Llabllitles
At the 315t August 2024 the Circuit has no capital commitments.
No Contingent liabilities were identified at 31st August 2024.

Bramhall & Wythenshawe
19, Detallèd aftalysts of Indivlduol fund movoments
Unr25trlrted Fund5
Unestrlcted Fun￿ Name
O￿nIng
balance
2,356,808
Income
Expendlture
Transfers
Closin8
Balance
6,135,700
Purpose of the fund
General
4,811,926
1,032,433
4DO
arcult Model Trust
81962
8,960
5,900
86,023
76834
Designated - Grènt5 fund
134,826
134,826
To provlde 8rant5 toward5 approved tlrculi and church projects
Desi8nated- Mental
Heèlth fund
Designated Refugee
Support fund
358
358
To provide awareness and tralnlng oFmental health problems
800
To provide supportto Telugees
l)e518nated - the Blg Feed
6CtI
600
FoDd Initlaove run atst Andrews
Tota15
2,575,754
4,820,886
1,038,333
6,358,307
Restrlrted Fund$
Re5trlrted Fund Name
Opening
balance
Intome
ExpendSture
Trnn5fers
Closln8
Balan¢è
Purpose ol the fun
Café
The Big Fe&d
3,500
2,133
3.500
1,455
For improvemen13 to the cafe
Food initiative run at 5t Andrews
678
Totals
5,633
4,955
678
Total tunds
2,575,754
4,826&19
I,D43.288
6,a58.985
Comp4rallv¢ an&lysls of restrlcled and dèslgnalad funds 2022123
Opening
Balance
2,316,646
Une5tri¢ted Fund Name
Income
Exp?ndlture
Trar5fèrs
Closln8
Balanea
2,356,808
Purpose of th? fund
General
487,313
447,151
Clrcult Model Trust
76,755
11,366
5.159
82,962
76834
Deslgnated. Grants fund
147,271
12,445
134,826
To providÈ grant5 toward5 approved circuit and church projects
Designated- Mental
Health fund
358
358
To provlde awareness and tralning of mental health problem5
Deslgnated- Refu8ee
Support fund
800
800
To provlde supportto reluge&s
Totals
2,541,830
498,679
464,755
2,575,754
Reslrlcttd Funds
Aestrlcted Fund Name
Openlng
Balance
Income
Expendlture
Transfers
Clasln8
Balance
Purpose ol the fund
Totals
Total funtls
2,54L830
498,679
464,755
1575,754

Bramhall & Wyihanshawe
r¢ult
20. Analysis of net assets betwèÈn funds
Clr¢ult Modèl
Trust
Iunrtsstrictedl
31-Do¢.24
Goneral Fund
IUnre$trl¢tsdl
D•slgnalod
Funds
Iunrestrfclodl
Restrfcfgfl
Funds
Totil
Tangibl8 fix8d 8858t5
Flxed assgt inv&stm9llts
Curront as8gt8
Current Ilabilities
Long terTll liabllili95
Total nèt a$sè19
5,431,706
681,841
130,880
-8,727
5,431,706
581,841
354,165
-8,727
86,023
136,584
678
,135,7QO
88,023
136,584
678
6,￿8,985
Clrcult Modol
Trust
IUnr8Strlctedl
S1￿c.23
G#n•ral Fund
IUnTestrlGtedl
Dotslgnatbd
Funds
Iunrestrlctedl
Restrlcted
Fund$
Total
Tangible fixed assets
Fix8d asset Invoslments
Currènt &8sè1s
Current Ilab51itig8
Long 19rrn liabilitie8
Total net 8880ts
2,250,203
2,250,203
87,628
20,276
-fj,50Q
2,￿8,807
84,121
134,826
306,775
20,276
-1,500
2,575.754
84.121
134.826