| FOR THE | YEAR ENDED 31DECEMBER 2022 | YEAR ENDED 31DECEMBER 2022 | YEAR ENDED 31DECEMBER 2022 | YEAR ENDED 31DECEMBER 2022 | YEAR ENDED 31DECEMBER 2022 | |||
|---|---|---|---|---|---|---|---|---|
| ADDRESS FOR CORRESPONDENCE | St. Luke's Church | |||||||
| Kidderpore Avenue |
||||||||
| London | ||||||||
| NW3 7SU | ||||||||
| GOVERNING | DOCUMENTS | PCC Powers Measure | 1956and | |||||
| the Church Representation | Rules 2011 | |||||||
| CHARITY REGISTRATION NUMBER | 1144851 | |||||||
| CHARITY REGISTERED NAME | The Parochial Church |
Council ofthe Ecclesiastical | ||||||
| Parish ofSt Luke, West Hampstead | ||||||||
| MEMBERS OF THE PCC | ExOfficio members: | |||||||
| Rev. Alistair Tresidder | (incumbent) | |||||||
| Adam Farlow | (church warden) | |||||||
| Brandon Leung |
(church warden) | |||||||
| Eiected members | ||||||||
| Adrian Barratt | ||||||||
| Rosie Craig | ||||||||
| Monica Duncan | ||||||||
| Mark Hackett | ||||||||
| Lindsey Matejczyk (appointed | 11th July 2022) | |||||||
| Robert Stannard | ||||||||
| Michael Poulard | ||||||||
| Emilia Worth | ||||||||
| Tim Fairbairn (appointed |
11th | July 2022) | ||||||
| INDEPENDENT | EXAMINER | Ajay Rajani FCIE | ||||||
| Stewardship | ||||||||
| 1Lamb's Passage | ||||||||
| LONDON | ||||||||
| EC1Y8AB | ||||||||
| INDEX | ||||||||
| Page 1 | Legal gr Administrative | Details | ||||||
| Pages 2-4 | Report ofthe Parochial | Church | Council | |||||
| Page 5 | Independent Examiner's |
Report | ||||||
| Page 6 | Receipts and Payments | Account | ||||||
| Page 7 | Statement ofAssets Ik Liabilities |
|||||||
| Pages 8-10 | Notes to the Accounts | |||||||
| Page 1 |
| Unrestricted | Restricted | |||||
|---|---|---|---|---|---|---|
| Full ds | Funds | 2022 | 2021 | |||
| Notes | E | E | E | E | ||
| income receipts | ||||||
| Voluntary receipts |
2(a) | 114,489 | 49,868 | 164,357 | 139,162 | |
| Church activities | 2(b) | 75,878 | 75,878 | 64,115 | ||
| Investment income |
2(c) | 92 | 92 | 9 | ||
| Otherincome | 2(d) | 3,072 | 3,072 | 2,305 | ||
| Total receipts | 193,531 | 49,868 | 243,399 | 205,591 | ||
| Payments | ||||||
| Church activities | ||||||
| Clergy and staffing costs | 3(a) | 62,825 | 25,005 | 87,830 | 46,495 | |
| Church running costs |
3(b) | 114,575 | 5,216 | 119,791 | 99,335 | |
| Major repairs | 3(c) | 3,636 | 3,636 | 14,610 | ||
| Mission giving and donations | 3(d) | 9,400 | 2,939 | 12,339 | 17,049 | |
| Total payments | 190,436 | 33,160 | 223,596 | 177,489 | ||
| Net ofreceipts / (payments) | before transfers | 3,095 | 16,708 | 19,803 | 28,102 | |
| Transfers between funds |
||||||
| Net movement in funds |
3,095 | 16,708 | 19,803 | 28,102 | ||
| Cash funds as at last year end | 151,632 | 34,192 | 185,824 | 157,722 | ||
| Cash funds at this year end | A | 154,726 | 50,900 | 205,626 | 185,824 |
| Unrestricted | Restricted | |||||||
|---|---|---|---|---|---|---|---|---|
| funds | funds | 2022 | 2021 | |||||
| E | E | C | 1 | |||||
| A | Cash funds | |||||||
| Cash at bank with immediate | access | 143,163 | 50,900 | 194,063 | 92,232 | |||
| Notice deposits | 75,000 | |||||||
| Manse sinking fund | 11,563 | 11,563 | 18,592 | |||||
| 154,726 | 50,900 | 205.626 | 185,824 | |||||
| 8 | Other monetary assets | |||||||
| Gift aid due to charity | 19,364 | 3,983 | 23,346 | 21,804 | ||||
| Grants | 8,000 | |||||||
| Halt tnre | 10,039 | 10,039 | 4,736 | |||||
| Utilities and insurance | recoverable | |||||||
| from St Luke's School | 6,650 | 6.650 | 6,528 | |||||
| 36,054 | 3,983 | 40,036 | 41,068 | |||||
| C | Liabigties | |||||||
| Faging due within one year | ||||||||
| Other creditors | 4,526 | 4,526 | 9,173 | |||||
| 4,526 | 4,526 | 9,173 | ||||||
| D | Assets retained for charity's | own | use | |||||
| Fund to | Current | |||||||
| which asset | value | |||||||
| belongs | E | |||||||
| Fixtures, fittings and equipment | Unrestricted |
| Unrestricted | Restricted | Total | Total | ||||
|---|---|---|---|---|---|---|---|
| funds | Funds | 2022 | 2021 | ||||
| E | E | E | E | ||||
| a) | Voluntary income |
||||||
| Donations received - Gift Aided |
92,961 | 16,395 | 109,356 | 100,233 | |||
| Other grants and donations | 3,006 | 30,191 | 33,197 | 19,030 | |||
| Gift aid recovered | 18,522 | 3,282 | 21,804 | 19,899 | |||
| 114,489 | 49,868 | 164,357 | 139,162 | ||||
| b) | Church activities | ||||||
| Fees for weddings | and | funerals | 816 | 816 | 1,391 | ||
| Income from Parish Events | 7,586 | 7,586 | 1,375 | ||||
| Rent from St Luke's School | 28,477 | 28,477 | 25,043 | ||||
| Lettings for community | use | 38,999 | 38,999 | 36,306 | |||
| 75,878 | 75,878 | 64,115 | |||||
| c) | Investment income |
||||||
| Interest from cash | deposits | 92 | 92 | ||||
| 92 | 92 | ||||||
| d) | Other income | ||||||
| Sundry income | 3,072 | 3,072 | 2,305 | ||||
| 3,072 | 3,072 | 2,305 |
| Unrestricted | Restricted | Total | Total | |||||
|---|---|---|---|---|---|---|---|---|
| funds | Funds | 2022 | 2021 | |||||
| E | E | E | E | |||||
| 3 | a | Clergy and staff costs | ||||||
| Recharge ofclergy | stipend | 19,572 | 19,572 | |||||
| Staff payroll | 38,913 | 5,433 | 44,346 | 35,600 | ||||
| Running costs for | ministry staff | accommodation | 7,536 | 7,536 | 3,668 | |||
| Expenses incurred | in furtherance | ofduties: | ||||||
| Clergy | 3,820 | 3,820 | 3,228 | |||||
| Staff | 12,555 | 12,555 | 3,998 | |||||
| 62,825 | 25,005 | 87,830 | 46,495 |
| b | Church running | costs | |||||
|---|---|---|---|---|---|---|---|
| Common fund | 85,200 | 85,200 | 85,200 | ||||
| Maintenance | 5,336 | 5,336 | 1,359 | ||||
| Training costs | 2,575 | 2,575 | 1,720 | ||||
| Fixtures, fittings and equipment | |||||||
| Parish events | including | church retreat | 14,853 | 14,853 | 1,602 | ||
| Community lettings expenses |
310 | 310 | 1,393 | ||||
| Printing and stationery |
and other office supplies | 3,161 | 3,161 | 1,348 | |||
| Independent | examination fee |
960 | 960 | 1,440 | |||
| Telecommunications | 1,026 | 1,026 | 599 | ||||
| Utilities, licenses &insurance | 3,729 | 2,641 | 6,370 | 4,675 | |||
| 114,575 | 5,216 | 119,791 | 99,335 | ||||
| c | Major repairs | ||||||
| Major repairs | to church | property | 3,636 | 3,636 | 14,610 | ||
| d | Mission giving | and donations | |||||
| Home and overseas mission | 9,400 | 9,400 | 6,240 | ||||
| Other gifts | 2,939 | 2,939 | 10,809 | ||||
| 9,400 | 2,939 | 12,339 | 17,049 |
| Balance | Balance | |||||||
|---|---|---|---|---|---|---|---|---|
| at 31.12.21 | Receipts | Payments | Transfers | at 31.12.22 | ||||
| 6 | E | E | E | E | ||||
| Mission | fund | 544 | 544 | |||||
| Curate | Fund | 2,760 | 33,600 | 19,572 | 16,788 | |||
| Apprentice Fund |
5,167 | 11,250 | 10,716 | 5,701 | ||||
| Equipment fund |
464 | 464 | ||||||
| Amazing | Grace training | fund | 22,500 | 22,500 | ||||
| General | Training | Fund | 391 | 128 | 519 | |||
| Hardship fund |
2,366 | 2,249 | 231 | 4,384 | ||||
| Energy | Costs fund | 2,641 | 2,641 | |||||
| 34,192 | 49,868 | 33,160 | 50,900 |