## St Mary’s Scottish Episcopal Church, Dalmahoy Charity No. SC014203 

## Accounts for the year ended 30 September 2025 

## Administrative Information 

Principal Address: St Mary’s Episcopal church, Dalmahoy, Kirknewton EH27 8EB 

Website: v -vsdalm: rg 

Charity trustees: (Vestry members) 

Bankers: Bank of Scotland Livingston Unit 54 (801271)Branch PO Box 1000 BX2 1LB 

Solicitors: Morton Fraser, Quartermile 2, 2 Lister Square, Edinburgh EH3 9GL 

independent Examiner: 

As of 30th September, there were no outstanding payments to be made and there was no money waiting to be paid in, A couple of things to note though, 

First, the Wedding Organist Fund is showing as £519 in credit. This relates to couples who have already paid the fee for an organist at their wedding, but the wedding had not taken place by September 30th 

Second, The Church Repointing Project was completed in mid- September, and fully paid for by the end of the month. However, it was too late for St Mary’s to request that the Listed Places of Worship Grant Scheme award a grant to meet the VAT costs of the project. This has now been done and the grant of £9,186 will be shown in the 2025-2026 Financial Year figures. Of that amount £7,991 will go into the St Mary’s Trust Account and £1,195 into the General Account 

## Statement of Fund Balances 

The figure shown for the SEC Unit Trust Pool is the market value of the 1014 units that St Mary's held as per September 30th. See under Fixed Assets and Investments for more on this. 

Clergy and Ministry Costs Stipend increased by 4% from the beginning of 2025. However, as a result of an Actuarial Valuation of the Fund, Pension contributions were reduced by 10.2% 

## Grants Given 

The Vestry approved donations to A Child in the Rough, Mary’s Meals, Papua New Guinea Partnership, Bishop’s Lent Appeal, Kirknewton Primary School, Ratho Primary School, and the Seagull Trust Vestry initiated donations totalled £2,392. The congregation donated funds to Mary's Meals, Aberlour Child Care, PDSA, St Salvador’s Food Bank and the Bishops Lent Appeal, the total amount of congregation donations was £662. As Mary’s Meals and the Bishop’s Lent Appeal received funding from both sources the figures shown for them is the total they received overall. It should be noted that retiring collections were held for both the Mission to Seafarers and St Salvador’s Foodbank on the Sundays when they spoke at the services. The money collected was given directly to the speaker on the day. 

## Investments and Fixed Assets 

The church holds invested funds in the Scottish Episcopal Church Unit Trust Pool. During this financial year 332 units were sold, which brought £10,000 into the General Account That explains the decrease in the value of St Mary’s holding in the fund since the 2023-2024 financial year (£41,060.67 to £33,780,29). The fund continues to perform well, with the value of a unit currently at £33.3139 as opposed to £30.5057 at this time last year. 

The disbursement is now paid in cash to the general account and is no longer reinvested resulting in two credits totaling £1,183 being received in the general account during the last year. 

It should be noted that the market value of the units can go down as well as up. Therefore, the value of the units will be regularly monitored. Should there be a requirement to sell units in the future any instruction to do so will be carried out at month end with the monies received going directly back into the General Account. 

## Quota 

Quota is payable by St Mary's to the Diocese of Edinburgh to support the work of the Diocese and of the Scottish Episcopal Church as a whole. The amount of Quota paid is a weighted average of St Mary's previous three years of income. Major Projects There have been four major projects in the past year. 

The ramp leading into the Douglas Hall was re-sited for safety reasons. The majority of the cost was paid by a grant from the Douglas Trust which was received and accounted for in the previous financial year. 

The roofing repair and water ingress project which began in the last financial year was completed and paid for from the St Mary's Trust account. 

The Douglas Hall fiooring was replaced , as it was becoming dangerous. Again, the money for this came from the St Mary’s Trust account. 

Finally, the Church Repointing Project was carried out. Just completing in time for St Mary’s 175% Anniversary. A good proportion of the funds for this came from the generosity of congregation members donations. There were also grants given by the SEC Buildings Committee and The Baird Trust, which ensured that the project could be funded, 

## Congregational Giving 

Gift Aid from offerings are claimed twice yearly. In the last year £15,376 was received from the Gift Aid Scheme, in 2023-2024 £6,705 was claimed. These figures are skewed for a couple of reasons. First, £6,675 of what was received this year went into the Church Repointing (Fabric) Fund as it was from donations made for that specific purpose. Second, there were also a few large donations made in the 2023/24 financial year for which the Gift Aid reclaimed came in during this financial year. 

The large donations made to general funds in 2023-2024, mentioned in the paragraph above, are why the Gift Aid offerings received that year (£38,253) are much higher than in the 2024-2025 year (£25,236). Regular monthly Gift Aid giving via standing order has been very similar to last year. 

Other Church Offerings have increased, but apart from a few regular payments, these tend to be one off payments. So, finance is still a very concerning area as St Mary’s standard monthly commitments are at least £2,500 higher than its average monthly income. As mentioned previously £10,000 worth of units in the SEC Unit Trust Pool were sold to bolster St Mary’s available funds in June. St Mary's vestry are aware of this and are looking for alternative ways to raise regular income. Any ideas on how this may be possible would be welcome. 

## Legacies 

There were no legacies received in this financial year. 

## Grants Received 

The Douglas Trust makes a grant of £6,000 per annum to the church as a contribution towards the Rector's stipend. St Mary's congregation is very grateful for this continuing support. 

The Listed Places of Worship Grant Scheme awarded St Mary’s a grant of £2,714 to reimburse the VAT costs of the Church Roof Repair project mentioned under Major Projects. 

The SEC Buildings Committee awarded St Mary’s a grant of £15,000 towards the cost of the Church Repointing project, mentioned under Major Projects. 

The Baird Trust Committee awarded St Mary’s a grant of £5,000 towards the cost of the Church Repointing project, mentioned under Major Projects. 

## Social and Fundraising Events 

During the year there were a number of social and fundraising events held. The Andante Choir (£440) Strawberry Lunch (£190). Steve Haigh’s Sponsored Walk(£1,110) 

There was also the 175% Anniversary lunch for which brought in donations of £710. The cost of the catering was £490. 

£220 was paid into the account from the 2024 Craft Show and £105 to have to booka stall at the 2025 show, which was held on October 4*. Proceeds from that (£444) will show in the 2025/26 accounts. 

Renting out the Douglas Hall brought in £6,135 (after deposit refunds) during the year. That figure includes a £700 from the company who used the church for some film work in November 2024 

These social events along with the monies coming in through hiring out the Douglas Hall are very important in raising income for St Mary’s. Thanks to all for their efforts to make them successful. 

Mission and Education Costs a wii be attending the Clergy Conference in November 2025, the fee of £310 was paid in August 2025. 

## Costs 

Utility bills were very similar .to the previous year, .So, although high at least they are stable. The current fixed price contracts for electric , which were taken out in 2023, finish in May 2026. New contracts, at lower rates, have been agreed and will come into effect in June 2026. The Douglas Hall gas contract is fixed price until November 2026 

As there are now tenants in Kiwi Cottage, there was no requirement to pay utility bills for it, 

St Mary's Trust This fund is restricted to the upkeep of the church and rectory cottages. As there are now tenants in Kiwi Cottage a regular monthly income is being received. This should allow all foreseeable work on the St Mary’s Trust properties to be paid from the Trust Account. There were payments of £30,817 made from the Trust account this year. These were for the work on the church roof and rones. re-siting the ramp to the Douglas Hall, reflooring the Douglas Hall, pest control and some plumbing and drainage issues. There was also £981 of council tax arrears for the time that Kiwi Cottage was unoccupied paid from that amount. 

A transfer of £7,991 from the Trust Account to the General Account was agreed as a temporary measure to cover Part of the final cost of the Church Repointing Project. This money will be transferred back into the Trust Account when the VAT reclaim award from the Listed Places of Worship Grant Scheme is received. 

Independent Examiner’s Report to the Trustees of St Mary’s Church Dalmahoy and the St Mary’s Trust Scottish Charity No SC014203 

for the financial year ending 30 September 2025 

I report on the accounts of St Mary’s Church, Dalmahoy (“the church”) for the year ended 30 September 2024 

## Respective responsibilities of trustees and examiner 

The church’s trustees are responsible for the preparation of the accounts in accordance with the terms of the Charities and Trustee Investment (Scotland) Act 2005 and the Charities Accounts (Scotland) Regulations 2006. The church trustees consider that the audit requirement of Regulation 10(1)(d) of the Accounts Regulations does not apply. It is my responsibility to examine the accounts as required under section 44(1)© of the Act and to state whether particular matters have come to my attention. 

## Basis of independent examiner’s statement 

My examination is carried out in accordance with regulation 11 of the 2006 Regulations. An examination includes a review of the accounting records kept by the charity and a comparison of the accounts presented with those records. It also includes consideration of any unusual items or disclosures in the accounts, and seeks explanations from the trustees concerning any such matters. The procedures undertaken do not provide all the evidence that would be required in an audit, and consequently I do not express an audit opinion on the view given by the accounts. 

## Independent examiner’s statement 

In connection with my examination no matter has come to my attention :- 

1. Which gives me reasonable cause to believe that, in any material respect the requirements:- 

   - a. TO keep accounting records in accordance with section 44(1)(a) of the 2005 Act and Regulation 4 of the 2006 Regulations and 

   - b. To prepare accounts which accord with the accounting records and comply with regulation 9 of the 2006 Regulations have not been met, or 

2. To which in my opinion, attention should be drawn in order to enable a proper understanding of the accounts to be reached. 

25 November 2025 

## ST MARY'S CHURCH DALMAHOY 

$C014203 

## Receipts and payments accounts 


**----- Start of picture text -----**<br>
|||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|FOR THE YEAR|ENDING|30 SEPTEMBER|2025|
|section|A|Statement|of|receipts|and|payments|
|Unrestricted|Restricted|Unit Trust|Total funds|Total|funds|last|
|to|nearest £|to|nearest £|to|nearest|£|to|nearest £|
|AiDonationsReceipts|[46.52]|7425||[—_—*d|[52,646]|[112,784|
|Grants|6,000|22,744|/|28,714|55,695|
|Receipts from fundraising|activities|2,721|||||||2,721|20,678|
|Transfer From St Marys Trust Account|;|7,991|;|7,991|;|
|Income from|investments other than land and|buildin]|250]=||],183|||||1,433|||1,271|
|Rents from land & buildings||ss645]]12,000]; ss|18,645|8,147|
|Gross receipts from other charitable|activities|a) ee|||__—s«8,220|||11,769|
|A1 Sub total|69,357 ||||49,830}{|1,183||120,370|210,344|
|A2|Receipts|from|asset &|investment sales|
|Proceeds from sale of fixed assets|||erent|||
|A2 Sub|total|10,000|10,00040,000|
|Total receipts|79,357|49,830|eae|430,370|210,344|
|A3|Payments|
|Clergy and|ministry|costs|45,487|||45,487|45,627|
|Gross trading payments|ee ||i|
|investmentmanagementcosis|
|S||YS|ox|eae|‘000|
|7683]|||
|[GrantsTSOanddonations|___55,116||[3.08672,798 ||19,2834878|
|18,831|30,918|49,748|117,858|
|[Goverancecosts:|
|SS|CdCSdSYSCCCSd|a|
|[Aut|
|independent examination)|||ener|
|teat|
|costs)|||ee|
|potherf|ee|
|A3 Sub total|85,457|95,024 | (maui|[Saaeeee||171,490|189,135|
|A4 Payments|relating|to|asset and|investment|
|[Transferto General Account|
|TT)|Keer|
|Purchase ofivesiments|
|Surplus / (deficit) for year|(|6,100)|||if|44,195)|(eae|21,210|
|error|
|The|disbursement that we|receive from|the|SEC|Unit|Trust|Pool|now|credits the|church|bank|account.|The|disbursement|of|
|£1183|has|therefore been shown|Under the|UTP|heading|as Income from|Investments|other than|Lands|or|Buildings.|

**----- End of picture text -----**<br>


|o<br>R<br>uw<br>°<br>ns<br>@<br>2)<br>4<br>c<br>a<br>Md<br>><br>a<br>oO<br>°<br>c<br>3<br>a|ga<br>=]<br>33<br>go<br>Sc<br>Se<br>9<br>m3<br>=<br>a4<br>ie<br>ae<br>oc<br>33<br>.<br>ogy<br>sc<br>& G<br>as<br>o<br>a||wo<br>fe)<br>wo<br>wD<br>wo<br>=<br>a<br>»<br>rz)<br>he)<br>=<br>Ss<br>=<br>oO<br>rc<br>O°<br>=<br>oO<br>o<br>><br>=<br>s<br>=<br>°<br>rt)<br>Ss<br><<br>3<br>=.<br>g<br>5<br>=<br>®<br>a<br>><br>=<br>=<br>=<br>@<br>o<br>><br>°<br>4<br>S<br>=<br>zs<br>=><br>=<br>N<br>ea<br>=<br>©<br>=]<br>c<br>©<br>+<br>on<br>o<br>3<br>w<br>$s<br>i<br>o<br>$ a<br>><br>2<br>=<br>@<br>[e7)<br>ms<br>wo<br>a<br>bd<br>co<br>r)<br>©<br>s<br>nal<br>=<br>=<br>Oo<br>=<br>3<br>©<br>o<br>oO<br>=]|
|---|---|---|---|
|4<br>8<br>;<br>8<br>°<br>Nn<br>=<br>=<br>><br>a<br>as<br>Ee<br>o<br>—<br>a<br>(a)<br>=<br>a<br>oO<br>:<br>x<br>“-<br>5<br>~<br>®<br>bat]<br>=<br>@<br>3<br>$s<br>2<br>"3<br>z<br>=<br>S<br>a<br>=<br>bad||o<br>a<br>3<br>><br>s<br>=<br>=<br>@|-<br>UM<br>2<br>oe<br>9<br>o<br>ff)<br>8<br>Sa<br>@<br>><br>Bl<br>Fs<br>Bel<br>2<br>fog<br>@<br>as<br>»<br>—<br>=<br>ad<br>3<br>»<br>m<br>6 ><br>a<br>—<br>Ba<br>=<br>®<br>oO<br>» 2<br>om<br>v1<br>fa<br>2 @<br>»<br>s<br>om<br>a<br>o<br>Ea<br>8<br>Qo<br>oo<br>gd<br>2<br>=<br>o<br>cs<br>os<br>ts?<br>o<br>vs<br>9<br>5<br>ze<br>©<br>7)<br>o<br>o<br>o<br>2<br>o<br>><br>2<br>2<br>Oo<br>@<br>2<br>a<br>9<br>&<br>»<br>fof<br>3<br>3}<br>Sy<br>Ey<br>z<br>EX<br>a<br>=<br>3<br>ae<br>a<br>a<br>a<br>3<br>ae<br>=<br>3<br>o<br>Cc<br>><br>><br>2<br>»<br>|<br>— |<br>~<br>ys)<br>3<br>><br>cal<br>£<br>(?)<br>Pa<br>$|<br>&|<br>=<br>22<br>S|<br>2<br>><br>|<br>o3<br>a<br>=<br>=)<br>> oO<br>3<br>|<br>><br>©<br>2<br>g<br><8<br>=<br>|<br>r<br>3<br>a<br>5<br>22<br>=<br>><br>><br>o<br>o<br>2°<br>=<br>”<br>(eo)<br>~<<br>-~<br>Cc<br>s<br>=<br>oo<br>Soa<br>-<br>=<br>a<br>age<br>S<br>‘eo<br>2o<br>3<br>S<br>3<br>©<br>=2|
||||~a<br>z<br>eg<br>t<br>=<br>a<br>“i<br>£<br>3<br>ang<br>3<br>-<br>et<br><<br>a =<br>Z<br>g<br>218<br>a<br>=<br>=<br>Zia|
||||°|
||||=|
||||»<br>a|
||||a|
|aaa||z&<br>3<br>z<br>2<br>4<br>g<br>z<br>]<br>3<br>°<br>°<br>o<br>Ss<br>=<br>=<br>=<br>#8<br>a<br>m<br>a<br>|<br>s<br>s<br>=<br>a<br>Oo<br>s<br>@<br>$ 5<br>S|<br>§<br>:<br>3<br>=|<br>8<br>5<br>a<br>2<br>&<br>g<br>z<br>a<br>a!<br>8<br>4<br>Z<br>os<br>&<br>aa<br>s<br>x<br>6d<br>3<br>3<br>5<br>=<br>9<br>3<br>°<br>ry<br>°<br>b><br>><br>»<br>°<br>co<br>°<br>5<br>s<br>8<br>3<br>$s<br>§&<br>Fe<br>a<br>a<br>g<br>=<br>yn<br>Fs=||
||||°<br>=<br>a<br>ry<br>o<br>sez<br>se<br>3<br>§<br>se<br>3<br>Fd<br>2)<br>es<br>= 2<br>23<br>><br>6<br>32<br>o<br>a2<br>@ 2<br>B33<br>o<br>><br>gs<br>BS<br>a5:<br>es<br>x<br>S|2|<br>#2<br>rs<br>a+<br>o =<br>oc08<br>=)<br>ele<br>-<br>o<br>:<br>o<br>oc<br>rs<br>ao<br>42<br>Rae<br>&<br>12<br>§&<br>~<br>2<br>= s a<br>as<br>nN<br>mo<br>» o<br>ms<br>~<br>sje<br>=<br>a<br>wm | @<br>—<br>oS<br>=<br>@<br>g<br>s<br>©<br>—<br>—<br>><br>w&|
||8<br>*<br>—.| <br>—<br>——|$18<br>~<br>uu|2<br>39<br> o<br>@<br>x<br>><br>o ®<br>$18<br>7.”|oa<br>-<br>”<br>-<br>~<br>°<br>°<br>°<br>°<br>sh<br>> &<br>s<br>&<br>><br>&<br>so<br>2 ®<br>o<br>a<br>><br>q<br>oe<br>2s<br>oo<br>o<br>»<br>=<br>oO<br>a<br>as<br>as<br>es<br>a<br>6%<br>oO<br>nm<br>><br>o =<br>28<br>a 8<br>&<br>8<br>2<br>2<br>><br>|<br>23<br>»<br>mn*<br>»*<br>m<br>oo<br>Ld<br>s<br>2<br>ak<br>o<br>as|



° 3go Ss as N 3° N ° 

APPENDIX 2 | 

ST MARY'S CHURCH DALMAHOY 

$C014203 

## Section © Notes: to the Accounts 

|ohwereandpurposeof<br>unds (may bestatedon<br>analysis offunds worksheets)|Generalfund:thisisthecontents ofthemainchurchcurrent account,whenthebalances oftheorganrestoration,legacyandrector's<br>discretionaryfundsare netted out.<br>Organrestorationfund:This isthebalanceoffundsfromthe organ refurbishmentproject,and isheld in arestrictedfundto contribute<br>towardsfuturerepairs and enhancements. Regular tuningandmaintenance is paidforoutof generalfunds.<br>Rector'sdiscretionaryfund:Thereweretwopaymentmadefromthisfund duringtheyear.Therewereno donations specifiedtobe|Generalfund:thisisthecontents ofthemainchurchcurrent account,whenthebalances oftheorganrestoration,legacyandrector's<br>discretionaryfundsare netted out.<br>Organrestorationfund:This isthebalanceoffundsfromthe organ refurbishmentproject,and isheld in arestrictedfundto contribute<br>towardsfuturerepairs and enhancements. Regular tuningandmaintenance is paidforoutof generalfunds.<br>Rector'sdiscretionaryfund:Thereweretwopaymentmadefromthisfund duringtheyear.Therewereno donations specifiedtobe|Generalfund:thisisthecontents ofthemainchurchcurrent account,whenthebalances oftheorganrestoration,legacyandrector's<br>discretionaryfundsare netted out.<br>Organrestorationfund:This isthebalanceoffundsfromthe organ refurbishmentproject,and isheld in arestrictedfundto contribute<br>towardsfuturerepairs and enhancements. Regular tuningandmaintenance is paidforoutof generalfunds.<br>Rector'sdiscretionaryfund:Thereweretwopaymentmadefromthisfund duringtheyear.Therewereno donations specifiedtobe|Generalfund:thisisthecontents ofthemainchurchcurrent account,whenthebalances oftheorganrestoration,legacyandrector's<br>discretionaryfundsare netted out.<br>Organrestorationfund:This isthebalanceoffundsfromthe organ refurbishmentproject,and isheld in arestrictedfundto contribute<br>towardsfuturerepairs and enhancements. Regular tuningandmaintenance is paidforoutof generalfunds.<br>Rector'sdiscretionaryfund:Thereweretwopaymentmadefromthisfund duringtheyear.Therewereno donations specifiedtobe|
|---|---|---|---|---|
||directed to this fund.||||
||Legacyfund:Thisfund containsspecific legaciestothecharity, whethertheystipulate particularuses|usesforthemoney ornot.|||
||StMary'sTrust: Thisfund is restrictedtotheupkeep ofthepropertiesforwhichwehaveresponsibility. It'sincome isthe renton||onthe||
||RectoryCottage. This isthe onlyrestrictedfundto have aseparate bank account.||||
||Cemetery Fund: Funds held forthe upkeep of the cemetery.||||
||FabricFund: Funds designated forthe maintence and restoration ofthe church building.||||
||Organist:This isformonies paidtothe churchfor the services ofthe organist notcovered by themonthly|monthlyhonorarium.|||
||CharityCollections: Forfunds collected for the Bishop's LentAppeatandforothergood causes.||||
||individual / institution|Numberofgrants|£||
||oy<br>_<br>.<br>Loos<br>Type of activity or project supported|made|||
|cone|Mary'sMeals<br>Ordinandsupport<br>| |Papua &NewGuineaTrust<br>CommunityInvolvement<br>Poppyscotland<br>Diocesanappeal<br>Bishop's LentAppeal<br>Community<br>involvement<br>CommunityInvolvement<br>PDSA<br>CommunityInvolvement<br>SeagullTrust<br>A Child intheRough<br>CommunityInvolvement<br>Kirknewton Primary Schoo;<br>Communityinvolvement<br>Ratho Primary School<br>CommunityInvolvement<br>StSalvadorsFoodBank|[|a<br>| 4.<br>«| <br>| oa<br>r o2 |<br>po<br>fa<br>| oa<br>|<br>|ts| <br>| 4<br>| oa<br>| a|376.00<br> __250.00<br>70.00<br>663.00<br>85.00<br>97.00<br>200.00<br> _ 280.00<br>500.00<br>500.00<br>38.00)||
|a|‘||||
||Authority underwhich paid||||
|serals|a||||
|||Number oftrustees|£||
|C4b Trusteeexpenses -|||||
|details|||||
||Nature of relationship<br>Nature oftransaction|Transactionamount|Balance||
|C6 Other information|||||
|2021-16-03ChurchAccounts|20202021(Actual).dGMtF8.xlsx/RiNotes<br>1|||October|



October 2020 

APPENDIX 2 

$C014203 

## ST MARY'S CHURCH DALMAHOY 


**----- Start of picture text -----**<br>
Additional analysis (1).<br>**----- End of picture text -----**<br>


## Analysis of receipts and payments 

|1 Donations|||||||
|---|---|---|---|---|---|---|
||Note|Unrestricted<br>funds||Resiricted<br>funds|Totalcurrent<br>‘.<br>period|Total last<br>.<br>period|
|Giftaid offerings||25337 |[=||||25,337|82,253|
|HMRC GiftAid Return<br>Weddingandbaptismdonations||8,702<br>6,675<br>9,163|[450<br>eses<br>a|||15,377<br>6,705<br>9613||<br>93,916<br>|4,595|<br>[___2,370||
||Total|45,071||7,125||<br>52,196||125,537|
|2 Grants|||||||
|||Unrestricted||Restricted|Total current|Total fast|
|DouglasTrust<br>ProjectGrantFunding|9|6000 |{||<br>;<br>22,714|||6,000<br>22,714|6,000<br>46,195|
||Total|6,000||22,714|28,714|52,195|
|3 Gross receipts from othercharitable|activities||||||
|||Unrestricted<br>funds||.<br>Restrictedfunds|Total current<br>period|Total last<br>period|
|Wedding fees|||aed|aed|aed|[6,346|8,058|
|||-||7,901|790] [|||
|SocialandFundraising|Total|2,970fs<br>|<br>9,516||fs<br>7,991||2,970 ;<br>|<br>17,507<br>8,665||
|4 Payments relating directlyto charitable activities|||||||
|||7.107;{|||7.107|6,899|
|Wedding Organist<br>[ChurchFlowers<br>RSCM Subscription<br>FlowersCondolence/GetWell/Anniversa<br>PaymentsFrom LegacyFund|Total|3.777<br>es<br>rr <br>4.047|/{|<br>ee <br>ee:<br>a2<br>a2<br>4630}{<br>eeee<br>eeee<br>|<br>16,748]||<br>|<br> <br>2<br>2<br>ee<br>ee<br>|55.116<br>|<br> 1-7-1<br>|<br>ee<br>ee<br>{_—=—56,054||8.893<br>2,364<br>[|<br>3,840<br>ee<br>4.047<br>|<br>865}<br>1,557<br>ee)<br>a5eee<br>rese<br>|4.630}<br>ee2<br>|;<br>Ct<br>1.214<br>es<br>72,799<br>17,882||



2021-10-03 ChurchAccounts 2020-2021 (Actual).dGMtF8.xIsxAdditional analysis (1) 

October 2020 

$C014203 

## ST MARY'S CHURCH DALMAHOY 

## Additional analysis (2) 

## Breakdown of unrestricted funds 


**----- Start of picture text -----**<br>
|||||||||||
|---|---|---|---|---|---|---|---|---|---|
|Recipts|Note|General|Total|unrestricted|funds|Last|period|
|45521]|[|[C“‘WSCC«4S]|
|6,000|6,000]2]|||[52,]|8|1|,537|[95]|||
|Receipts|from|fundraising|activities|2.721|2,721|
|Gross trading|receipts|a feee|
|Income|from|investments|other than|land|and|1,433|1,433|
|Rents from|land and|buildings||6645||[|——“iwt~C*éCG«CAB|4,147|
|Gross|receipts from|other charitable|activities||8220||||—|82201|11,769|
|Sub|total|70,540|70,540|151,597|
|Receipts|from|asset and|investment|sales|
|Proceeds from|sales of fixed assets|ae|ee|
|Proceeds|from|sales|of investments|10,000|10,000|
|Sub total||__10,000|||10,000|
|Total|receipts|80,540|80,540|151,597|
|Payments|
|Expenses|for fundraising|activities|[400]|{||—|400/[{ =||
|Clergy|and|ministry|costs|45,487|45,487|45,627|
|Gross trading|payments|es|es 0|
|Investment management costs|PTT|TT|[—CCCCC“‘(RENNS]|Cw T=|
|Payments|relating|directly|to|charitable|activities|17,683|17,683|19,283|
|GrantsOffice,|andMaintenance, donationsUtilities||3056;es18,831|fe||[3056]|es18,831||||||[112,982]|||
|Audit|/ independent examination|es es|
|Preparation|of annual|accounts|a esee|
|=|
|||[el]|Sub total|a85,457 ee85.457]|[|183.259 __|||
|Payments|relating|to|asset and|investment|movements|
|Purchase|of|fixed|assets|
|Purchase|of|investments|
|Sub|total|
|Total|payments|85.457|85.457|183,258|
|Net|receipts|(payments)|E|4978]|L|4.918|
|Transfers to/(from) funds|Se ||eaeea|Ree|
|Surplus/|(deficit)|for year|E|4918]|E|4,918|

**----- End of picture text -----**<br>


1 

> m =zg< N 


**----- Start of picture text -----**<br>
|||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|8N|OSs|ESE)|F|2]|1/8|oFEPeSesli?oT|i|-|;|&|
|ms!|$18/5/ 5/2181|$|81813|Sizleis(gis iSlz|/¢|7|Fe|
|Pre]pSmt3|Q)=S/S;/a/S/Sle]Qo;a@a|2|3/3/3/8|3/@|aldlan®|=|sh2|3F|rata®aySfo|||2|=l=>my|Q 15aCe@O—|{|e||5j2@3|one=f|i2leioemafo)|{eS [Qi]a©|||=@|=oOa|fo=[o)—|
|9|a} O!looO|=e|ie)|ao |dolo6|a ls—|fA=|fo}|Ss|
|ac|alalslolslsg/s}alol/2lso{ 5|o| 5|ala3|13/5»|=>ais=|{2|4Dic3|=3|_|
|pal|eo)|st|aQ}/Aail<}a|9|1D|JH|So||x|Q |3|°|ry)|
|A|“1S) 9181313|@||o|18|Blo|o||&|a|5|
|8|>|a||=|Sia|glo|s|9 {f|=||.|a|=|
|fe)c3|o|;2Dea|&9=|a|>a|21S=3||= 15|S|=>O15fieia.|ol°|1a=|aa=|—<ps|
|AN|B/=a1{=| 2|||s|eQ|89<=|%Bo31512/2|e1s|cyal@|g|{232 |8lois|qo&2|fyia|
|NN|=}O12Oo|>2|=Oo|oSjo{3je ls|D=|a|l=a|>|_@|
|3/3|=.|$|allo|o|2|lo|c|we|
|5|a}|2|=|4|w|»|2|a|
|nN|3/5|®|Q|»|Q|
|pd>|sslio|oo°|yy2|oO3|=<.|
|a|I~]|M1|x|=|ow|Mit|
|fgte|a}o|o||2|<=|a@|§|c/oa|
|9|oalo]s|a|9|s|toy|
|oS|olelei3—|o1s|n|3s@|8|i)Pas|
|Gq)|a{/2iaic|ao|J|~|
|2|Si e|eals|
|=|
|*|
|>x|ed|ed|ae|Ce|a|»|=|
|Qa|©|oO|“I|“I|“I|he|
|a|“I|ray|=|=|=|“.|P|
|=|nN|N|cS|>|&|ny|re|
|3|
|o|
|A|)|”|
|i|re5|—i?)|
|zn|=|
|g|}|
|2|x|
|2.|
|“Io|o=|oOp>|
|o|rm|
|fe)oO|io}©-|<>|
|s|»|[e)|
|ioo|AY|=<|
|-a|
|8|
|N|
|fo)|@O(2)|
|3D|d|
|ro|
|2|
|oo|)|i)nv|
|a|had|Ss|
|—s=|8|—oO|
|a|3|
|[o)|
|=|
|ito}|
|»|
|>,|
|woal|
|Q|on|
|>|?)|
|i)|©|
|ome|=|
|<=|Es|
|ee|ee|i)oO|
|ra)|
|Rig©|faea|raea|hind=|nNNS|aa|
|~|oo|“I|~|r=)|~|»|
|N|[--)ray|=Ny|nN=|r=)So|=rs|
|Fea|pany|
|2|ae|2|
|oO||2||ies)2|w@1},fn|[Oo|2sloja l@is]|[y|Jo|D>#|
|alo|a|aia|jo|BIO|IRIS|o|
|8is|=|=|fA |o|1S|[ao|on|

**----- End of picture text -----**<br>


|5<br>nN<br>rae1<br>:<br>;<br>a<br>B<br>Q<br>a<br>fal<br>><br>Q<br>Qo<br>3<br>ec<br>5<br>G<br>~<br>°<br>N<br>°o<br>5<br>N<br>°<br>N<br>=<br>><br>5<br>S<br>2<br>@)<br>=<br>o<br>*<br>x<br>rm)<br>x<br>><br>Qa<br>g<br>re]<br>EB}<br>»<br><<br>7)<br>:<br>(my<br>S<br>.|fa)<br>oman<br>Goes stasis<br>SEesE2s RRs<br>geee3588 28<br>2<br>a<br>Saree esces<br>z<br>owu4sé<<br>or’3o<br>rs}<br>a<br>825<br>o £a32<br>@<br>o<br>243RRe32R2 8<br>¢<br>AE PEAR<br>aS<br>9)<br>oO<br>gas 28<br>48§<br>S|<br>=<br>eee ag AB a SB<br>.<br>sea<br>ataels<br>S<br>Ssanrs8ae2eg §<br>z<br>:<br>asesegeas23<br>§<br>ma2nsg%F§<br>2<br>=<br>fe}<br>0235<br>ss§ oe<br>3<br>$2883<br>s.8s<br>re}<br>=<br>23a<br>ae@a< os<br>3<br>22@s<br>Sopte<br>®<br>g<br>ees<br>e8feol<br>&<br>:<br>agg eB z7eeass<br>bd<br>2<br>ayer<br>gece<br>=<br>oBA ge49%<br>°<br>n<br>pe<br>Same<br>os 37> a<br>§<br>5<br>=a42nm<br>A> aR s<br>3<br>eons<br>Tei oe<br>5<br>g<br>3<br>Qaega age 3 2<br>a<br>=<br>ao<br>B2aea<br>a23%335<br>®%<br><<br>arate ar at<br>fag ao<br>><br>25<br>aod<br>aoa8<br>22522<br>228 ><br>eas” sg<br>S<br>wear<br>Se25<br>=<br>g<br>eS 2s<br>Rue<br><<br>=<br>S2aos<br>oS<br>a<br>><br>assaca<br>eo 3<br>**a**<br>eee gS3<br>ey<br>ages<br>28%<br>a<br>.<br>h2R20<br>+33<br>3<br>8<br>Sse°R<br>a @<br>3<br>s<br>ee8a¢<br>vid<br>a<br>><br>s<br>perp<br>wee<br>of<br>-<br>ot<br>S<br>Sos<br>sso<br>2<br>SSags<br>Set<br>S<br>Boe<br>$3<br>8<br>sich<br>Bae<br>3<br>5 O70<br>Bo «<br>o<br>om<br>z2&<br>=<br>oa ><br>g<br>ova<br>Sak<br>S<br>gs§S$ae<br>325<br>3<br>6225<br>e582<br>§&<br>aaqgo<br>s2438<br>&<br>8333<br>8Ea<br>FH<br>o8s8<br>+c 8<br>3<br>ade<br>Sao<br>2<br>ax ER<br>et<br>o<br>sess<br>+5 8<br>3<br>sae7<br>288<br>8<br>2 8<br>23<br>8<br>oo ><br>BAg<br>2<br>of<br>Bes<br>a<br>8 ®<br>Seo<br>=<br>Bs<br>aos<br>&<br>g 8<br>ae<br>a<br>3g<br>5<br>wo 2<br>= os<br>dl<br>B<br>=<br>zo Sf<br>2<br>=<br>cal:<br>5<br>e<br>=]<br>[om<br>Hy<br>aos<br>8<br>8s<br>+||=<br>3<br>3<br>:<br>Bg<br>~<br>a<br>5<br>:<br>3<br>:<br>g<br>g<br>; 3<br><<br>%<br>22<br>:<br>:<br>a<br>:<br>8<br>a<br>:<br>_<br>=<br>.<br>2<br>:<br>8<br>=|<br>=<br>3|v2)<br>8<br>3<br>5<br>7<br>:<br>-|ay<br><| sf5<br>oloals<br>HE<br>»<br>2; 210<br>2<br>28<br>**a**lg<br>RE<br>ARE<br>|<br>;<br>:<br>2|/<br>|><br>ale<br>he<br>dE<br>:<br>E<br>Ap<br>O}216<br>at<br>"i<br>‘i<br>:<br>d<br>2<br>i<br>é<br>:<br>d<br>3<br>*<br>"|§<br>3<br>é<br>:<br>:<br>:<br>:<br>:<br>©<br>=<br>:|><br>:<br>ae]<br>m<br>:<br>nN|
|---|---|---|---|---|---|---|---|
||||||||||
|N<br>3°<br>N<br>is)|g<br>:<br>:<br>c<br>g<br>3<br>a<br>o<br>oO<br>8<br>+<br>3<br>g<br>:<br>5<br>a<br>no]<br>=<br>3<br>o<br>><br>z<br><<br>g<br>2<br>&<br>e<br>8<br>Zz<br>ao<br>=<br>a<br>3<br>s<br>9<br>g<br>oqe<br>2<br>FE<br>s<br>g<br>&<br>a<br>&<br>ba<br>-<br>2<br>3<br>&<br>:<br>:<br>F<br>s<br>8<br>2<br>&<br>3<br>@o<br>3<br>=<br>=<br>7<br>z<br>8<br>:<br>:<br>g<br>=<br>a<br>Ee))<br>oO<br>S<br>Sa<br>=<br>oO<br>3><br>4<br>3<br>3<br>a<br>a3<br>aa)<br>z=<br>=<br>wn<br>S<br>g<br>ion<br>es)<br>3<br>oe|||8<br>ane<br>s<br>JE<br>J<br>:<br>a<br>:|||:<br>:<br>=||
||z<br>><br><<br>gs<br>oO<br>a<br>2<br>»<br>=<br>3<br>cs)<br>a||3<br>is]<br>an<br>a<br>E<br>8<br>a (3<br>3|||s<br>a<br>re)||
||aon<br>al]<br>|<br>Ss||cn<br>iii<br>NI<br>IS<br>a<br>o|||e<br>8<br>fo)||



ega gig 3 Ss. aa} o > ee g 8 = & +20 0 o g a28 Q BR9 Oo 25a+og 5 Q9 > a 72 883 4, e©$g 9g2 > Su2 O o =. aol a 2 Sao 9 =o 23 > m st a2 8 ) oO Ff — = o= wed oSg3 223Sad a)a wn 25 so 2 ot 2 zo 2g. a | = oF Noao. Ss3 = > a22[8] S38 38 < a & go > Ss ? 2 8 88 Gg 8 a 2. QO o W [o)ral 39 9 og3 O S oO = = = S q = Q a a 3 4a a0 s sf O Fag 2 g 3 7 2> 2 W 7 F3 8 azt = = 4 a a5 8 mE 32825 e. a 5 = Of 4 < Ca wn m a5Ss 32 m “47® © 2 + ga *, > ~*~ = au ™m OSE 2 2 8 z2 We & 2 = 5 so uo Soc £: 695 06g6 = 8a=z 9 <r= + = : se © G@ JQ =a 2 ¢ m sP< ao> rr= == 3@oo. 5=g48=5 iapr7] 5= 5 233°< a2 fo)=GD* NtN 3 8 oO a Fe = 28 5¢“s+>wuw2 fP)<28wy OQ wm o § ds 

I) 


**----- Start of picture text -----**<br>
23272S227=caseoS8sza2Se° 9939232a=onFBR202%an ® 3388oS.$F8 §$88o2@&aFP2 8BFoSFG 39389Bass)scB33SEB—2 2 Non€zGC<br>GexodsF&BoY%-my n og oe4 o» 3 = a oSonB>85Y A<br>25753eosn2sdOo= + cY Q le)=% 32ory)QA=%>=. ct0a "=~ssn= &853Qs:oma< <a=7Ss a§4> &@Z=©+ &8FSE>2» a 2079aosrd 4<br>odis2 =} > fo mn © 5 — aDoaa<br>Fe zeS 2“ S 9 § ®@ B FEES<br>Aac®M, ° ° ow Yo, © 7 ao’ 2<br>o= BS ny 5 me = Oo 9 2. oO < 92<br>1o 0 Oo c oD 5 fo) > Ss Saag 2<br>on gze@ = 3S n“ rh @ Pd ro) foe 3s 5 °<br>~sa2ho7) vgsakagmoO an8S co]Ss® BaugCire”@ msoF&F 52 4=iB oon<¢oa28FoFsa oe=&<br>Bais = eS gs 3 8 oh8a<br>wm @ = Ss 0 = mal nna Oo Sy ok<br>BEG a (0) a) [e) co = oO = gm £0 O<br>+ 0 o> 9 o -> ct 3 So oen<br>=.a~> 2=o Qa® =r2 @ a.~O io)> o= om io)> +ame @=® Ssaa’OQ et eo=><br>ood Ooa Pau oO> o= 3® co}a s + meos fo)<br>Oao-aftfos3 °= = 3Sa >5 oO o=] 3S£ =sda 3=<br>) ot i) oe¢ ce bonre) fo + re)moe re) ce 3 oe<br>>686ceE90os => = =35@ =5 Os afe) Ss + 5<br>o O 5s > @ ae Oo D ia) pr = o> fe)<br>+539+ O27x re) w=~ 32 oya5 5= Q rs) a oO >=<br>—S Ono a fa) a S Ss 492 =<br>roo” oa > > > o cs} =, fe) > og fa)<br>o~ Dd fe) (e) o = roy 5 Ss MO ‘gy ><br>Q2Q6 = ron os5s 72) 0a “ oD fs)<br>o>7>%5 Fe} w wn > ra) pe + io) a<br>Cf we ie ® faa a fe) =o Oo<br>sas o £ Fa B82 ® & §% 0<br>> oO 5 a nn mi er > ~~ i fos<br>zis > 8 <6 > Ob o) os =<br>=>o 3 > n PY) oO ra) =i S in <<br>ao 2 Ko) ° an < z = ofS «<br>>>3= @ fo) nefea so.6lC«é*SS=e) x a 383 >7<br>=o A i) > = 3 oO a 2 od &<br>=—O=o LouoO= ©— (o>)° ao oOG% sooO fo)+gt 3 s= +<br>o>o~ & =)QoQ oa= 3 > oO == oo3 5 =o)<br>s [oS] Q “P =] + O o<br>© a7 Qa @ ls oa n=.<br>= 9 ¢s fe) >, ts 6 > ra a<br>= — a o> fo) th 30 D<br>35 2 o > ae oO N ® st ><br>ooo ° 3 a> 5 oO BR eS. a a<br>e335 =. ° ne) 3 N os @<br>= [e) cad oO” un = o 79<br>BS 5 a x3 ZF 8 So saz 8<br>50 9 me iolne™ < a =~ @ =<br>+ oc fom zs a oO<br>a> oO [e} oO > > => 2<br>a¢ >+ Qa. Z oa => fo) a = fe}<br>3mo~35 oH0 oO> 5= xo}OuoOo = ra0)= Ssoy cbc i)= oa=»<br>x so aa * oS _ S 5<br>9 O > 3.0 = o a5 <<br>-s> 5 [e) ia) +ot, O oO — : + “aoD<br>> |An [o) 3s 3 =% = mal g<br>9ao mnoe— Q. fo)> gq =-=| oO oO s=. o<br>T= 9 =] Oo 3 3 at (3)<br>Bo = 2 fo) s [e) + oO x<br>25 <5 a 1 =e ° Qa Ss<br>oo _ oO = oO wy om} + oO<br>< oa wn = Q > < t+ < fe)<br>8 oP B [ang +r ® 3 oa S oe<br>52 3 3 8 3 a 8<br>OWs+ nH >O >=. _ fo)Ss oOs =Ss + hsw<br>“ ¢o = <a o “2 >7 oa o Q<br>.na o oO = + = Oo8 an<br>o oY) 3 s 5 fe)<br>> oO feb) a =<br>a 2 pea gll as fe)= fa= o,<br>ae a es 2 T 6<br>9 3 = rol ao = + P<br>o fb = s ¥ fo) io) =<br>23 a) » § c+ <<br>2 © oo Fs = a<br>fe}20=t+x bthWwHe OoS[e)vu xo)3—@ oaPy=) oOc>Ss aPyoO =oOa<br>NM oo rad = oO<br>3 LS < = wn fom oO s<br>o 0 wn tp) pan + oO <<br>q © fa) Q [e) > iv) _<br>opa3© [aud° row= +9 = 7)=: atfom<br>o ro) 4 = P 2 3<br>5s 2 Sa ” re)5 2 Ps)© s=<br>A oO m@ th = 0a oO<br>= a © Ss c be<br>= 3 WwW =.<br>ae) a a a D@ oaa<br>0 3 > et =.<br>O ct fom - S a<br>+> oO so) 3. <P<br>a © = < > 2<br>2 = 2 oa 2.<br>s oO<br>**----- End of picture text -----**<br>


on wn oz Cr on 2 38 9 6 [e) 3 QO es Ss @ - 3 86 io 3 Fo ©, = rs os 3 3 4 f5 a a o so a & oY) aS &@ ok ®& =] 75 9 0 @® @» x Ssox~ 3 GF2, a= BF oy Tr OF & ef OO a 22 8 © w O — ec 2 @ G> | 25 re) 28 e S 2 fel BS < < << = => 9) fe) Qo od aa 2 o > 5 = ro) om toe 3 Qw |e; . 7 WwW & espe ae 8 of uu OO 3.5 SiN ah 8 ST (Fj Nu we 35 (Wl aa WwW § a (OM Ne * > © oo =Ooee= +@ 3 ¢€ > 8 oO Oo 7? s Fo © o eo Za @ 25 7) 2°08 or oa-_ a x oO << as w nu> 3 oO Oo ay = =& wc Pad wir & Sow oF bg of2 irl esS Yaa2 2 ae je! u Oo A 3.5 ial o oN & wn+r nal] md [o} ce fe ase ii NY © @ @ So NL B&B WwW @ C€ os jf] © G& ® 5 $90 |8i & Oo BD ~ 9 ln] & a OO a 16) & N ot = fe) or rh wn as wo pa fel] w 


**----- Start of picture text -----**<br>
pi<br>a3 0 re)<br>m T = Le}<br>mel<br>Qa 8 2 a S 2<br>Sos Sl =<br>os 98a, a=, 9B, $=. ><br>el gy Kat =<br>ons o s <<br>825 EF 5 9 8B 9 9 Oo 3<br>22s 5 & ® & > © © a.<br>Son 3s & &2 38 s & 2 5 x<br>+na> o£ @SF 6@ =3) pyw fi)a QO@ ¢-oo ©& 9© aFT<br>oy m is)<br>ion ano) fe)<br>>a co 7)<br>2 [ow] =<br>ooa<br>SEs<br>. Ss w<br>a40oOa7_.<br>2.gasa ®5<br>asox a) mB 8 owke &<br>so S o 8 SiR oF g<br>oO ~~ * ~[r) r=3 MR vee oa SY fsLH<br>HhWoe22 © “Noo Si Ro8 §<br>N= . a 868 wl ¢ pe WwW &<br>in 3 d7) o «2 a eeuv<br>=<br>og is) Bb B<br>Sas<br>+ > ©<br>ogee= re) ee WHfd<br>ee ><br>=o & i =<br>= @O 2D. 9 rd<br><3 ¢ ao “=<br>1iceg2 7s ow & =® Loew woBa<br>Qo+ § 2= GHat Vsial BfS| S 2 aea 8S<br>Se¢zZz Wa a B elo - Ul<br>5 ESo gmo o w Be) uu Oo &<br>oo = = = a) blo oN<br>o>”<br>goofogo. fe) ¢<br>oS ies = @<br>2% ® a Ey<br>oy os a =?<br>asZao¥ 4H id7 pe=.wh a a a<br>¢023aseT 8Souw &fb 88 GooBloGF<br>3522 oo 6 6 6 eo 6 oOo6 W8<br>2 ~ w<br>ane 0 =<br>ae coo > Ce reH ES)<br>Ze S as @ 8<br>Zs 6 a Ip ws 2<br>a = w N sa N a<br>eso | § & oS FR” [BSNS B®<br>Sad “| Uo Ss aA ouFf <<br>029= 1<br>3 7 0 Ww = = aa<br>ge y o FH &<br>Sa @ a «At ey<br>Z=7 9 So ¢° |Sj}co°8 8<br>2m a 5 NG oF S| oc Oo 8<br>2s)<br>Q@rv.= aa &<br>a & = } fs<br>“eo § o FH S<br>Oo = = £e<br>T> & eo Se {2 e 8<br>=-f> 5S ag N<br>qo © = @®= |S} oo8 &<br>= © SJ ce)] Sloo & &<br>@ J S Be! Oo CO F<br>o3<br>= N a ©<br>a @ S © ¢<br>Sd! io O&<br>© ~ &<br>EN ab @<br>& ©<br>**----- End of picture text -----**<br>


a 

eS W a Q n=_> fF oSie) a oOo r) © q@) @ =< s 4[Z] co}S 7] = 5@ |zZ = pmvuWh i 8 OOO & W) +an a3+0ow0 == fn=H “LOa < ro) Qo 5 2 FO 5 2) By= bonaoO rna. os . = aa o = on) no0 = nos oO trTD »n Qn 3.oa @ 7 = = o => =) re> an = a n = & as) oO =) mn, Lo} =) nn ra) aes w 5S ¢ N co WwW N pm I a be) - 0 rom i) wwo </||wW We NI Ae) SIN] O@ae & nA3 | | ouweonooOo NUV Q. = [e) co} xe} Oo fom w pa) oO = rt) Ss ro) ao or S = a =. a = oO Ss, oy =i ja Prares) S of WN ON N | {wo Ke BW W si IN ON © nN M)/{|O, OCOWrR S wo oow oO N NN} OONO A 

o 

COHLUOSDKAORZPODA Ts SOnggeeaeus>Opszans sesges * H3905HO Vas Fao Ges oasa2@so ansacatsasesnse maoo< 2355 < Mose y a Ws> 599 2° = a50>°0— FPaeaxtzadg Fs] 95 Sartaea3ssAses=vO® <1,2_5 Oe82 Sages“fs ¢38 6 9Q a0 9A5= AZo Fro az<sa2e 4 =—=— gt Sf70% FO ome n 2 © wy -l aaos 22G 2tzaD ®> woo— n =s= nAzpoeswtesYe cn fad) - 9 2 Pe =, 7 SOR > 2» Ag 20 2 G) N eo 3 ££ © Ben & Soca F = ry a2o> 2 a€ 355230 95© ae8ag”mao2s <mi 9 5 sea 9 alo > 5 2 x wna = ca = saaQgas430 > or 92ers 4 c onmton 4 ° oO w© 42n @ o>oO Ste7g 007S Kee to 4 AQOSa>s zgo oWSSs 2 2 re42753 80 7s OD 5S outdia2B ERSdt eLeaeSs S553" 8 noepsOr Vofs mo ououmWY”_. 92o20& mM w oo.a25 SsFba?). = xo oman47 8 SOMG6 SAE 2suoT2 ct nH ee < 5 = zaoO 7 o z2a8e3<HH em7o pes Y9Nyo=Z Ss YW Gg AK Ly oyn ARNEE8s5 Sas lo GNU N rs “32 6 % Soccorucoeeboopoane N g=sae SeoKdd000OCOOCOCCOOmUC 2286S (=) SSSS88S8S8SSSSSsssssss OF g@otaaorn3anr> =. m0 O20 9%aox 23¢Qo05. Se@zast ofo.; =>oO g> 2.0 are) 83 = © =a =[&] ot gs 33 25> a§ » © a 3 ao 2 ee a o 2 > gez=,= Sa«63 N o 3 oeee iN ro) ey 92 NW NNMNNBE FE NNBPU 03 2 33 N} oyu (=) aOOMONE® ° ze 2s P| SS SSCESNSPESONEONENN = & eS = w gogceeunsSSDDNDDNDeSMUoo000 ouco¢ R bs«2= ms) $8+ ct 9 3 Oo =z DS ® o = se fs < cp SL a6 23 25 26 £6 25 25 = So os oS> oov o>> oO i ° So oUF oO 22 > a3 fe) -~ < 


**----- Start of picture text -----**<br>
99975|— > no}22 2 B7S8e=> ae &<br>eceunetTorna = 2°90— © avi> pad ora 2 =<br>= se D> wae CF =o Ba + oO Z<br>af ao 2 oO > ao = se 3 LS #4<br>so TRV sa Coal on re) ®>aope oF <<br>n om 8 32x08 ° ay]<br>I7z Fo h| 9 =o =i 2aosn8 > 5S<br>e833=oa0on< \ a 7a2 > +S8a n>= so<<br>Q27[F58/ 9 $s eses5o es z<br>gexAnas|aGa5%)|—_— = 7 p ao Se ofpe?esNM FF i<br>haof % 8 hedO o>ov < @agPl—es =) Agon 2=f<br>us 9 +5 rH cw <c<xs>o525 —-> 0<br>aa =. o OD au yjQere SS, (O))<br>® Fm fe) 3 era’A £5<br>Fh =e =f ge we on) Oo oO QP<br>a oFhw oOan) osfed) —>sSao’ Xo aron 4<br>ALHY ® o o< od <= 2 ¢g<br>“ets a +13 asec 5:0 Oo<br>oONS ng qaaekfs “Ue<br>9 OR 3 +o 97,aqga2 > |<br>=i w ih a THT o @ =<br>at ff <a coe 4> 3S 6<br>>»2 Ws o > ectasas o> <<br>os 65 3°? Ss RO ME rm<br>fe Bs = 9 sr2ue 7a S<br>ss he 3 8 2o238 =>Be B<br>of . + O<br>oe) onwe 23 nosé=SosaaT 3oof& 4<br>5 [e) => oO wn —e<br>oa = os cS °> aad O367) = => 5 rr=<br>eS 28 a 8 S§Smoeg 25 a<br>Se fs = 5 SSiwge F5<br>ea ano Oo xm SBYAS oo<br>og > 9 oe oN GeO — og<br>Ss ¢ > rz <_< o¢@ wOs os<br>a& Be ge eg eek a8<br>oy ool set o 8 Rs pp <5<br>a 2 Do “Oo ai On > 5 2<br>+ 2 Ge Oo wn o2* asc o<br>+o Ss 5 aS QOU< & o<br>SS a aio} Zecos Le<br>nA > a o 8 =5 2.0 Ss<br>PS)5 =]+ o34Qo Comoa2@eS<= 5S, oOme’=<br>- Q _ > = a am a =2<br>N . f egags § 5<br>L(=) bad[e) = =~—<9m a se254 oO> oO><br>Oo= 3 Le) Ss YW Oe + -— oO<br>> a aswo fs =<br>ro) o ro)4 o-Qe aanws 2 [mg=<br>oa fo! > 3RcCoOd 4.<br>9 c o) o@8@s2sa ‘<br>Ss oa 3503533 0 7)<br>a FT]i Ooa +Sochun @ Q, =° a<br>s w . one ge Pa<br>N =@o °o pe<br>cc rs)n o>+e a0 hcps ctQ<br>+ 3) =~? 4 iL a<br>~. 5 =< 2083<br>> Q =+>%aw96= 9.<br>> 2 Sours »<br>N ct P9055 °% +<br>oO o> 3.8%=> fq P =@ <<br>S He oSs5 0 8<br>7 8 zine B 8<br>=)x a &5e28a= zx 2 e<br>5S a xs eOTS ct<br>s m> oeStsa%O25 a &a<br>ro)~ ko}2.n 9?)<=i68<= SB - oO fo)+<br>ra aFTao ® rom<br>° mo ??ePst o)<br>xe)tom® on°.Sm >7twksOs_ Ooo<br>oO a © wn =<br>=> — @ fo} ad<br>(nd eo Mo 2 fe)<br>= =— 3a 09 0 ct =<br>fo) i omar “=<br>= o<¢€ 0 ct<br>23530 7<br>» z=oros ©<br>n s¥vYoac [o)<br>oO oOo =. s Us Ss<br><= oOo Oo wos2) Ss<br>= x s © a>)<br>3 oO ga =<br>(0)b 58+7 hpNo> v=.<br>ae ar<br>al> own=o = oO— ss=<br>io)w3ofaDO ct2o>2ho fe)Q<br>fe< 5]oOo o 163)w— &3 si)<br>3 a © wis e<br>a —~or > g<br>fo} > oO WH ee<br>> rat Oy =<br>fo) Oo TS oO<br>c [e) oO ct<br>rat c = z=<br>oe9 5cr fo)<br>**----- End of picture text -----**<br>


fos) 

|+<br>Z|-<br>@<br>o|<br><=|<br>2|<br>s<br>(a>)<br>3/<br>o1<br>o<br>3<br>is)<br><<br>xe}<br>is)<br><<br>=<br>g<br>ot|-<br>Fr<br>m<br>@<br>><br>QO<br>fay<br>sm|oie)<br>eS<br>Ss ><br>ms<br>ct<br>a ah<br>on<br>[o)<br>mS<br>ie)<br>@ FR<br>N 2<br>o=<br>N<br>BR<br>Bm<br>=> »<br>oa<br>S> 0<br>Qo =>||z00<br>oo<br>2a]||5<br>O<br>z<br>Q)<br>oo<br>mi<br>(9)<br>><br>4<br>ind<br>fe)<br>Z<br>><br>@)|
|---|---|---|---|---|---|---|
|=||=3||Qa||<|
|oa<br>°<br>c<br>ot<br>a.<br>=<br>3.<br>a||9 2<br>4 =<br>Oo<br>3 0<br>@ ~<<br>—<br>O<br>aS||Oc<br>ose<br>oso.<br>5<br>Os<br>=<br>oO<br>=||z<br>q|
|©<br>zh<br>5<br>—<br>5.<br>a<br>Fs<br>:||S 5<br>SBS<br>e+<br>o><br>a, Oo<br>Sa<br>a<br><<br>a §<br>3°<br>3 8|||||
|||aM<br>Do<br>OQ<br>a<br>=|||||
|||og|||||
|||QO<br>wv<br>be<br>a<br>7]<br>lonqo | <br>> o<br>a =<br>So<br>af | <br>- 5<br><<br>=5|lw<br>KH <br>N|<br> Fy <br>i**o**} <br>C|vn <br>er<br> BOW<br>NEW<br> AWA<br> CONN <br>OwU|8S<br>6S<br> N<br>Uv||
|||a<br>o><br>> oOo<br>20|||||
|||+)|||||
|||2. ><br>2a|||||
|||ame<br>aa<br>A)|||||
|||a<br>ee<br>a>N<br>oO|||||
|||@a,<br>a)<br>aS)<br>a<br>><br>th<br>G) &<br>re)<br>~ ©<br>><br>Ww<br>2.<br>ae<br>va%|EN<br>NI<br>Ww}<br>A<br>of<br>lo}<br>oOo|w<br>@0o<br>FON<br>Oru<br>NuwW<br>GOO<br> oOo|ns<br>W<br>xX,<br>&<br>WN<br>#||
|||oq ©.<br>3|||||
|||©|||||
|||2.|||||



ice) 

|Ss ><br>on<br>es<br>Bs<br>ow<br>FS os<br>a><br>oO<br>as<br>ao<br>OT gw<br>oF<br>>e<br>a<br>52<br>s=|fs<br>al<br>w<br>(e)<br>O<br>a]<br>><br>re<br>iti<br><<br>2|a<br>=<br>n<br>SBrsB>ss<br>£3, OS OsaOo<br>=<br>=~ O<br>3<br>oroa=zacscog<br>>-~Psas3a5360<br>$2050<br>nS<br>fe)<br>o><br>0 wa<br>Oo 8 +O He<br>2° R<br>rh<br>FS)<br>wa pe Rear<br>oO2~<br>F9wMoa<br>S3o6 Skuse<br>wreSO<br>Ouaf|fo}<br>o<br>2<br>=|<br>19]<br>PS)<br>ffi<br>4|
|---|---|---|---|
|22<br>rN<br>oa<br>os<br>>><br>3)<br>35<br>2.<br>=5<br>=o<br>53a<br>+o<br>=<br>me<br>Yo<br>=<br>=<br><=<br>3<br>2S<br>2 oO<br>Bo<br>rao><br>3 e¢<br>53<br>oe<br>os<br>a<br>g<br>506<br>[0]<br>= ©<br>os<br>3 0<br>as<br>eA<br>ay 0<br>as<br>® ®<br>Qo<br>os|wn<br>U“CrPOr Zur<br>es59co07¢™<br>g9OOMtqgyny<br>Sader<br>oOo -<br>Scru3 722<br>d<br>3X<br>DooD<br>aia2<br>3235,0m%77%5<br>2aQsw ="5<br><a><br>==<br>=<br>oo<br>GCe<<br>CA,<br>660<br>ots<br><2 2<br>5<br>IT<br>wn<br>OE)<br>a<br>sz<br>2Is5<<br>Ge<br>Ssr<br>atc<br>o<br>3<br>3.8|2r»<br>sesR<br>2<br>Oo Fs<br>232<br>A830<br>o<br>+ @<br>9g2<br>ho<br>MO ce 0a<br>eo8<br><o3<br>Qa<br>ig)<br>Las<br>o>Ss<br>a<br>x<br>nee—<br>+<br>Oo<br>ao<br>o oO<br>sec<br>a3<br>[e)<br>@ fh<br>wy<br>32h<br>o><br>to wu<br>Oo<br>oO<br>> 3 Oo<br>oO<br>o<br>w<br>9» ©<br>2<br>Yo<br>Oo<br>=.<br>m 2 o<br>>os<br>oe®8<br>=<br>wo<br>on<br>£3<br>s<br><<br>=a<br>$A<br>98<br>=. 2<br>5 >0<br>Co HD<br>mn s<br>nan<br>oO co<br>26<br>a886<br>D<br>s+ D<br>ct<br>30<br>Ver<br>a<br>a50<br>ne<br>a+><br>o<br>=<br>oO<br>ag<br>Om><br>>o<br>oPec<br>OO<br>va=<br>34<br>348<br>a><br>305<br>oO<br>+S<br>to<br>+r OH|K€<br>iw)|
|+ 2<br>oc<br>~S<br>Sa]<br>g.|<br>esa}<br>B.|<br>»me|<br>KO<br>©<br>on|<)<br>es<br>N<br>joe<br>AN<br>ee)<br>RPWMAN<br>Meow<br>Peecessss<br>o6<br>elojoooooeoco N<br>Ppjooocesoooo<br>uw|3 2<br>2<br>5<br>=<br>=<br>ag<br>ao +<br>Ps)<br>S<br>ae<br>I}<br>om<br>GB oO<br>2.<br>sa<br>CoO<br>te<br>&<br>+3<br>=<br>§<br>o<br>2.<br><3<br>8<br>°<br>rn<br>=<br>PSs<br>+||
|®°<br>a<br>a<br>Sez<br>hh<br>Qa<br>oO<br>m@<br>or<br>wn<br>ae<br>3<br>¢<br>Qo *<br>oOa<br>><br>©|||°<br>a|
|||©<br>pa||
|||[e)||
|||~.||
|||wn||
||N|||
||NS<br>ke)<br>MH WwW<br>168)<br>a<br>ON<br>hy<br>McG OOM & »<br>ro)<br>NSHOIODOON SA<br>N<br>WOOD<br>OOUNC<br>A|||



= 

|Atv2zc<br>a<br>St<br>+<br>aa@se<br>go<br>5 e<br>9020||||ab<br>Ww<br>C2<br>re)|290<br>a><br>Ga<br>nn<br>3 5<br>=<<br>@O||||bes<br>N<br>z<br>=i|
|---|---|---|---|---|---|---|---|---|---|
|eo rd2c<br>sty =<br>C2 aa<br>rt ><br>Cs¥ a<br>= S526<br>Sata<br>So =F<br>co<<br>og O°<br>=le<br>n<br>><br>Oo<br>eZze3<br>Qosase||ZBQRRS0S<br>MF>5<br>5SOR=||=i<br>W|= =<br>at<br>Do<br>D><br>Oo<br>GD<br>oF<br>+f<br>ors<br>Oo =<br>wn 3<br>og oa<br>— &<br>3<br>“||rc<br>goag<br>as0>||7]<br>nd<br>fe)<br>2<br>><br>zZ<br>is)<br>mi<br>6<br>e|
|Aoos<br>a a<br>~oOorvede<br>Ooo ><br>ont << O<br>+N O<br>+<br>n<br>eeee<br>oD Z<br>o»°<br>Ss<br>Ha<br>°<br>~<br>fs||nore sf2soq<br>aOm< G20"<br>Oofx<br>1495<br>VOUS<br>Ao<br>ADADBWAL<br>COM3B05 0H<br>im)<br>O1is<br>+oPB70e<br>wn<br>ge<br>|<br>auo Vas<br>**=** S255<br>~<br>02940<br>©<br>gant|||= 0<br>o<br>w 7<br>qs<br>1<br>ome)<br>O°<br>><br>a<br>= 2<br>a><br>a||gy 290<br>oon<br>oan"<br>oa<br>go<br>2D<br>s<br>re)<br>aa<br>=<br>av<br>7<br>0"<br>a<br>Ss<br>S<br>=]<br>A<br>o<br>o)<br>®||><br>=<br>=<br>‘o)<br>zZ<br>©<br>eo)<br>i)|
|@<br>2<br>oO<br>o><br>o<br>oO<br>=<br>nd<br>o<br>><br>0<br>+<br>2»<br>®<br>ss<br>©<br>ra)<br>=O<br>SD<br>(oe)<br>ot<br>os<br>5<br>3 $5<br>a]<br>fo)<br>DO<br>=<br>x 3<br><<br>= &<br>=<br>og<br>=<br>o<br>oO<br>ba]<br>pai<br>xo}<br>2 5<br>®<br>oo<br><<br>a<br>+<br>££ Oo<br>a<br>23<br>=<br>«=<br>Pa<br>S&S 2<br>=<br>ng¢<br><<br>oD|-<br>wt<br>N<br>bhi<br>NN;<br>Q||raw<br>eal<br>mM<br>3<br>bad<br>a<br>Oo<br>o<br>@®<br>3<br>Pe<br>a<br>o<br>~~“<br>eo<br>iS)<br>NPAQOO<br>OO HAWMOWWwW<br>QVONTTORS<br>COPARHOWF|N<br>(=<br>nN<br>Ff<br>Ae}<br>6S<br>N||> 5<br>os<br>¥<br>ae)<br>36<br>(0)<br>eo)<br>3 3<br>35<br>no oO<br>o<br>7<br>3<br>aes<br>><br>oD<br>oa<br>Fs)<br>< ©<br>.<br>ip)<br>(0)<br>oO<br>wo<br>CO<br>s<br>os}<br>”|je<br>eo<br>NM)<br>Co||=<br>@<br>(7)<br>7<br>w<br>NW<br>WwW NW <br>SOUIN<br>COOO|N<br>(=)<br>N<br>&<br> N<br>6<br>N|1]|
|zs<br>bD||||||||||
|‘<br>7<br>Do<br>eg<br>oa 0<br>oa 3<br>wn &<br>rt?<br>22<br>w=<br>.<br>9<br>5|||||_<br>3<br>><br>og<br>cS<br>un<br>Pad<br>=<br>;|||||
|><||||||||||
|a=<br>oa)|||||0)|||||
|S<br>a|||||(2)<br>=|||||
||oa<br>ay<br>Xe)<br>“,<br>0}|ES<br>|<br>ie<br>DN<br>POWUIO MAW WO<br>Go<br>ROP**O**ARHUU<br>|)<br>NNO DOKRO<br>§|||fo)<br>><br>&<br>aL|a<br>WO<br>ei<br>SB}|re<br>(oy)<br>NB<br>F oO<br>oesS|N<br>iS<br>Ww<br>|!<br>§||
||NN]|BROONOR@®|N|||lol|COOO|N||
||ul|OUNKROAOWA|A|||Co]|COCO|A||



