Loading...
HomeMy WebLinkAboutFIN-2024-512 - Variance ReportStaff Report r NJ :R Financia( Services Department www.kitchener.ca REPORT TO: Finance and Corporate Services Committee DATE OF MEETING: December 2, 2024 SUBMITTED BY: Ryan Hagey, Director of Financial Planning & Asset Management, 519-741-2200 ext. 7353 PREPARED BY: Debbie Andrade, Manager of Budgets, 519-741-2200 ext. 7114 WARD(S) INVOLVED: All DATE OF REPORT: November 4, 2021 REPORT NO.: FIN -2024-512 SUBJECT: September 2024 Variance Report RECOMMENDATION: For information. REPORT HIGHLIGHTS: • The purpose of this report is to provide an update on financial results for City operations. • Tax supported operations are projecting a surplus of $2,749,000. • Most enterprise operations (non -tax supported business lines) are projecting surpluses. • This report supports the delivery of core services. BACKGROUND: This is the second variance report to Council regarding the City's financial performance versus the 2024 budget. The report and attached schedules include information regarding: • Tax supported operations Rate supported enterprises/utilities, and Supplementary information related to investment income REPORT: Overall, staff is projecting the City's tax supported results for 2024 will be a surplus of $2,749,000. The major contributors to the overall positive variance are the projected surpluses in Engineering, Revenue, Gapping, Penalties and Interest, and Operations Roads and Traffic. These positive variances are offset in part by projected deficits in Fire, Neighborhood Programs and Services, Sport, Corporate Communications, Economic Development, Contract Services, Facilities Management, and Parks and Cemeteries. More details about each of the City's tax supported divisions are provided in the report below and in Schedule 1. *** This information is available in accessible formats upon request. *** Please call 519-741-2345 or TTY 1-866-969-9994 for assistance. The City's enterprise (non -tax supported business lines) results to the end of September show all the enterprises have results that were better than budgeted. More details about each of the City's enterprises are provided in the report below and in Schedules 2-8. Significant projected tax supported variances (over $200,000) are summarized below. Additional details are provided in Schedule 1 for projected variances that exceed $100,000. Operating Fund — Tax Base (Schedule 1) Staff is projecting the City's tax supported results for 2024 will be a surplus of $2,749,000. Significant Proiected Variances (over $200, 000) Development Services Department: • Engineering is projecting a surplus of $856,000 due to higher than anticipated new subdivision revenue. General Expense: • Contract Services is projecting a deficit of $276,000 due to increased costs related to the existing contract with the Humane Society. • Gapping is projecting a surplus of $1,208,000 due to staff savings resulting from vacancies. General Revenue: • Penalties and Interest is projecting a surplus of $1,000,000 due to higher than usual Accounts Receivable balances. Infrastructure Services Department: • Operations —Roads and Traffic is projecting a surplus of $472,000 due to reduced winter maintenance costs resulting from unseasonably warm winter months. Parks and Cemeteries is projecting a deficit of $335,000 due to increased service levels in downtown core, increased costs for vandalism and unexpected costs of trail maintenance after a significant summer rainstorm caused damages to the trails. Enterprises — (Schedules 2 to 8) All of the City's seven enterprises are projecting year end positive variances to budget. Details of each enterprise are noted below. Building Enterprise (Schedule 2) The Building Enterprise is projecting a positive variance to budget of $304,000 due to staff vacancies which is partially offset by reduced revenues from a decline in the number of new construction builds. The interest rate hikes over the last year has slowed the purchases of residential buildings. Golf Enterprise (Schedule 3) The Golf Enterprise is projecting a positive variance to budget of $274,000 due to higher than anticipated revenues with a successful start to the Golf season offset with higher operating costs due to increased operational hours and more frequent use of golf greens. Parking Enterprise (Schedule 4) The Parking Enterprise is projecting a positive variance to budget of $195,000 due to better than anticipated daily use. Water Utility (Schedule 5) The Water Utility is projecting a positive variance to budget of $2,201,000 due to increased volume of water sold as a result of the warmer weather and population increases. Sanitary Sewer Utility (Schedule 6) The Sanitary Sewer Utility is projecting a positive variance to budget of $5,206,000 due to higher than budgeted revenues, which is consistent with increased volume sales also noted in the Water utility. Stormwater Utility (Schedule 7) The Stormwater Utility is projecting a positive variance to budget of $797,000 due to higher revenues from increased development and projected staff savings because of vacancies. Gas Utility (Schedule 8) The Gas Utility (Total) is projecting a positive variance to budget of $1,888,000. • Gas Delivery is projecting a positive variance to budget of $2,584,000 due reduced operating expenses as a result of lower volumes of gas sold and decreased contract charges. Other Programs (Rental Water Heaters and KU Dispatch) is projecting a positive variance to budget of $140,000 due to higher rental revenues and warranty recoveries. Gas Supply is projecting a negative variance to budget of $836,000 due to lower volumes of gas sold because of an early spring. Investment Report (Schedule 9) All investments made were in accordance with the City's investment policy. Short-term investment yields to date have averaged 5.68% which is higher than the average interest rate of 4.85% for all of 2023. STRATEGIC PLAN ALIGNMENT: This report supports the delivery of core services. FINANCIAL IMPLICATIONS: Financial implications are discussed above and detailed in the attached schedules. COMMUNITY ENGAGEMENT: INFORM — This report has been posted to the City's website with the agenda in advance of the council / committee meeting. PREVIOUS REPORTS/AUTHORITIES: There are no previous reports/authorities related to this matter. APPROVED BY: Jonathan Lautenbach, Chief Financial Officer ATTACHMENTS: • Schedule 1: Statement of Operations — Tax Supported Services • Schedule 2: Statement of Operations — Building • Schedule 3: Statement of Operations — Golf • Schedule 4: Statement of Operations — Parking • Schedule 5: Statement of Operations — Water • Schedule 6: Statement of Operations — Sanitary Sewer • Schedule 7: Statement of Operations — Stormwater • Schedule 8: Statement of Operations — Gas • Schedule 9: Investment Report Ln C 41E E O u 0) 41 N to m E m 0 N O 01 00 01 01 N C) Ln Ci 00 P, O M N O P, Ci 00 Ln O M' N C) O a N a 01 l0 N X a0 1to 0) o Ncc 7 Co N ' N Q a LU iy Z � M LA LLI = a a o z (� LU CC o o w o Yu LL W U Z a a 41 Q - a, a u < J w z Y n `o Yom- O N LU u v > a w U LLI CA o c n O u Lu = O 0 N O 01 00 01 01 N C) Ln Ci 00 P, O M N O P, Ci 00 Ln O M' N C) O a N a 01 l0 N 06 J a a LA LLI 0 o z U H o ai -0Y w o LA w z0 a u < J L z Y n > O N LU u v > a w 0 LLI CA w n r n O u Lu = O -0 u O f0 z Q -0J ' z LL LL LA W W p u U o Q3: Ua) O u _ p op p a �o °`� L w� p u aoc z Y Lu aj U oa �u a U aj u u CO ) LL z 06 V)i a = v v = v (D —0 za� fl U °= x> z O p p p 7 D U C O O U 'o C u u U �+ v O Y w x J z V) u Ov OJ 7 OJ 7U 9 OJ m 7 01 7 a QC i U VI Y_ v U F Y_ U fl_ Y_ � 41 U i i Qw Y � tlD a -0O a -0 7 Y -0 v1 -0 O Q - �+ -0C OJ O1 > W w W U y y > ' U 41 U C 41 i U 41 -0 U v U 41 o c o 0 s o fl o Q v Q� Q Q W 3 O a v > c� � ,� v v c > c v c c L cQ.v v U v fQ v U v VI -0 i O O O O O O O O O O O O O O rl N I� N rl O I" u'1 u'1 I, N rl rl M rl v r1 M (4 N 0) 0 0 0 0 0 0 o 0 0 0 0 0 0 0 M io r r" rn Ln Lr) Zt of rn co M r r -I r -I l0 O O u'1 p p 4 O c -I 11 r1 M O O .... .... .... .... ..., v O� Mf1 OlLr) O 0 m W r1 rzz, W n n OL M m W' M l0 � O 00 N 'zt Lf1 O n O O rl 00 M W (7 W � %6 fV rl loo M l0 (4 � l0 v N v r v N N 0) v a> N M a> O M l0 N O N Ln I, n 'zt N N l0 00 W l0 N O I, M O Ln m Ln t rl W l0 I, u'1 O O N l0 u'1 ' Lf1 u'1 I� N N l0 O O W l0 Ln N M r1 Lf) 'zt r1 N W r1 -Zt -Zt Lf1 Lr) C) N (4 r, Zt n l0 M Zt I, u'1 0) l0 N O N Zt Lf1 u'1 t W O M W N rl W N N rl rl M v 0) Lf1 Zt 0) r1 O 00 r1 M (Z 00 0) n N 'zt M r1 N W Lf1 O N I, 0) r1 I, N 'zt O M (7 M M rl ' O N (7 rl rl ' M l0 W ' ('4 0) N r1 O (4 00 -zt r1 N I" N l0 Lf1 W 0) -Zt W r1 O -Zt n (4 M zt n 0) O M zt I, u'1 W (Z (4 0) C) zt M (Z zt W r1 M W N rl o6 l!1 rl N rl rl M v u) W I, (Z W (4 %0 0) 0) zt Zt Ln m (z Lr) M Zt N r1 l0 q* -Zt -Zt r1 N l0 'zt l0 M a a M W N l0 l!1 N (7 l0 rl lzt N M M l0 (4 0) M Lf1 N O M O W I, W M (Z M M (4 0) 0) n zt n Lf1 zt M N N (4 M 0) O N rl W l0 M M u'1 I, W N r1 I, N rl M rl O O N 01 rl M rl rl rl l0 zt c -I Ln 0 N O 01 00 01 01 N C) Ln Ci 00 P, O M N O P, Ci 00 Ln O M' N C) O a N a 01 l0 N 06 J a a LA LLI 0 o z U H w p w O LA w z0 a u < J L z o > O N LU u > W 0 LLI CA w n r n O u Lu = u c LL c z u Z? z Q D `n z LL LL LA W W p u o Q o Q3: W O u _ a LU L) op p a �o °`� L w� p u aoc z Ou Lu U oa �u u u u CO ) LL z 06 V)i 0 N O 01 00 01 01 N C) Ln Ci 00 P, O M N O P, Ci 00 Ln O M' N C) O a N a 01 l0 N 06 J a 0 N 0 LA 06 r a v J > W n u,�, v u w z p a >> z z LA -D w p U W 11, a LU L) FZ v, p V) } W oac aoc z Q o Lu oa ° �, a z z a = p w = 0- (D —0 za� °= x> z O p p p 7 D (D w o u u u u w x J z V) u Ln C d E E O U GJ 41 N to m E m N LU Z = X a0p ' � a o N o M a Ncc 1to ++ 4J "a 7 Co fL O IH (� LN M cl o co m co r4 't co Lu p Q- >. -t t0 LL o U Z as c ai o tD IH E s ° U> tD Lf1 o c Ln rn O tD c to t - o NZb („ u ( N v U (� fL O IH W W z M cl (n co co m co r4 't co N p Y nn(v >. -t t0 s c v r` N Ln tD IH E s ° Y o -10 tD Lf1 zt 00 nn Ln rn O tD c to t - (L M a) N O > C4 r` co IH O r" (L aj rn to S Z3 to M 00 (n 1 VI 9- U VI (T � I fL(L m a) r" N N M Ln L f1 U ❑C z z (4 0) Lf1 Lf1 lzt N 00 N b2 LL LL Q s Z3 w o v IX) I I y v U C fL W c -I c -I L O (L (L y L f1 L O L C c-aj C w > O O O O O O loo i r to ri rn m a I o NZb r, ( N v a; 0 O U O IH W W z M cl (n co co m co r4 't co N p (p Lr) cl M -t t0 v co ci r` N Ln tD IH M Ln (X) N tD Lf1 zt 00 0c Ln rn O tD c to c -I r rn M a) N 00 00 M Ol C4 r` co IH O r" N to m rn to a G 0 M 00 (n co l0 co t0 (T � zt M O m a) r" N N M Ln r" N O O O to m � � r4 0 0 0 0 ci M N fX) r c N r, N r, 00 W z O cl U W W W z M cl N N [71 cl W LA p (p Lr) a w N 00 Lf1 ci Lf1 ci Ol W Z Ol (7 W z d a rn to c -I o~c p z w00 r (z W= LU z > > o z W W (7 a G 0 w W a O O O to m � � r4 0 0 0 0 ci M N fX) r c N r, N r, 00 Lf1 M O cl (7 ' W W Lf) Lf1 M cl N N [71 cl rl zt r` (p Lr) zt Lf1 -zt N 00 Lf1 ci Lf1 ci Ol M M Ol l0 c > w u M M rn to c -I o~c p > r (z W= (p M Q H a fY Lf1 (7 N (X) Ol 0) N (X) t r` Lf1 O Lf1 t0 M M O t0 N c -I c -I z OM z z z (4 0) Lf1 Lf1 lzt N c M o f LL LL Q OM 0) zt (T IX) zt r, (4 00 cl c -I c -I V) LU V) 0- J > W 0 o oc Y of U z p Z c� Z r vLU i � 'Lu a > w u z LL p I z L z oc > p = z z o~c p > W= w Q H a fY a Q Q Q Q J Q p o O Z v z v W v 0 0 Uz W J LLI z z z a z z z w p z z z Qc z pz o f LL LL Q LL c LL G LL (n K LL W t Ll v V v vv U U U w C v w v c v v v� s i ro Y o Y v v -0 p a x y o �-+ _ r0 w w ° w oo v — W non W c >. v _ non c = -0 nn n c v t u o v c p 0 W a v n " o -0 nn L r0 a v -0 L v a v -0 c v v v > W v E y v v > L c v y v v a v > > > >. ai •2 a >. cE C ° O i0 = �' •> v a p Q u Ov v v u U v V C u U-0 v Y c U v O p v v U U v v V V <D C r0 O c nn r0 > L no pro c no v -0 O -0 ro Y y i U 4<Dj W U w-�� v U uo > U v U v nJ J O > o O o nJ o nJ OU ° ° > vyY v W v Ufl nn v -0 ^ nn o -0 ov v im° W c v c `t o v v p 2 a fY p m nn i L ro w > w ro c a c Un c Y c c Y c v v i v p i nJ nJ W WO v i' v v > v v v O - 7 >. y _ r0 p m =3Q Q c ro v 3 v v a v U v v v v v v v a Y v- v m 0 0 0 0 0 0 0 0 0 +' 0 O O O o O O O o r, It m(Z do o c o —N- r ri r ri N u W Ln GJ � O Q - a N o 0 0 0 0 0 0 0 L 0 c 0 0 0 0 a GJ m m (Z co m � Ln co Ln � � rn (Z� � n v f0 E > Q - o (A I, �O ci N Ol N N l0 M (z Ln rq a> M c -I (O N M L N n N l0 � N M N t N 00 N Co a W 00 ++ O W O l0 l0 Ln O ci N W � Ol M N N i m E v� ' v l^O N Q Vf 0) N N (0 Q � N > N N i I� O W 0) O 0) M N ^ M M N M m 41 cI Co � W ^ cI N Co N M N N M � 0) O W N f0 E CO O I, M O N M -4chi Q 1 Vf M c -I Lf1 N CO O O N O c I c I 000 v N Q m +W+ a N W v l0 Ln v v v N I, c I Co O (O NcI M I, n Ln N O ci N l0 Co I) Vf 0) O n Lr Co 0O c�-I ' cI cI It n N N 0) ++ a> cI 0) cI 0) c -I c -I O I, 0) N l0 0) n c I M It M N W N O zt M W N O Ln NOA m E r" zt n n M 0 O M N 0) -t 11 rq O W M M N W ce O O ^ W N O N+�+ v N W&rf� rf� W m N O I, O 0) N Ln Co O N M Lr a rl N a 0 � a O a> M � X w a) n r" n M M0 0) N n N0 Ln Ln M O Ln zt Ln 00 41 'a co r, co rI a)0 Ln r" zt 00 m m N O� (Z r, O r, 0) Ln zt %0N cA = m r v cy co m O v 1O v v v a Co Ln 00 N M L LI Z" 0 W a d zLLJn V)J n (� 'o o w > o a� L� V o LLJ v) Lu LLIUu a z � � w w tA Z Lu v) o w Lu Y t LL J a K w W Z W W OC (% Z z o z LL Z Ln d x o = V) Lei o w g g> H ~ W w 0 Q£ o Lu 0 o (7 OC Lu z w v) Lu O O z x d' m Lu -CC ° 'Vf o a u z= °` z == FZ W K H H D_ Z w v) z W LJ H H w w w a W QY > z o a a z m o a= x a z z z z z = z z z V > w C a o a o L� a a W W o o w� Lu = W Q co co U u 0 (7 (7 0 H H Q Q U u (7 ? 0 a Ln Q ► \ \ ai - u } _ - � \ �IU 4 Ln 4 k} \\�( k E a \ u \ / E 2 / E \ } _ g \ u \ 0 \ ) \ / 2 _ g ƒ / / / d e 00 \ '8 a 8 8 _ u o o o 4 o 0 & 0 0 2 & \ \ / o ~LU Ln ' CL a � ƒƒ / c¥7 7 00 m > C # � 0) 0) // / / /cn m \ \ \ \ ® o § S - m f - � / R ^ « 0 2 \rn \ e a Ln r $ m E z j / o ~ t CL R \ a n Ecn � ° \ / ] / % k 7$ \ I m E §\ r k z ® m co CL cn — � Ln j \ / � ®0 Ln tor, � § m � - - C4 Ln � 2 uj ° Luz k g LA \ 2 41 § G / 6 L 0 � $ 3 §LLIfL v _ § > g > u / z LU\ / % �/ / u 4 § O / Lu j k k o S± )\% t § 0 0 v m a W Z cc LLI N m W a w a V Z NW�+ Y WM V C c LL O Z Q % ` Q O e J � d c c m p , L Q L c a+ V CO > w v m a O v 0 3 CU *' a, cu v m v c v m p , L C m f0 _ M Wa' m > -0 N N C > 1A > 7 N w N mO1 C Ln N Ln E CULC L w ` OQ ° Q E - C= O N N N N V N U L L N O N L O Q Q N = N V O N C O L O C C m f0 U = > O1 +' ° 3 OJ U U 00 O 00 O O O O0 W 0 td M v N u�1 O +�+ r N V LY GJ > O L a o o C 1 C �p L v tD }, N i R E .� .� N � O. X to O O O W W N L w m r -I 0O W W {A ++ O O^ O N m m N R m E w m N In In N O •� N N t0 ; C O N N 00 O 00 m > L. W oc � ff I O I M txi L Y NR C-4 r`iI m 00 Ntri tri a Q C v Y N A N O m O L 4J 000 O M lld 00 O cn 00 N v zr of o N R E m w - N 3 R 40 tri tri ui Iri ri n coC �i Y �I' m N N LRM Y 0 M W 0C1 r1 00 00 O O 00 rn v 40 � Ln m � r � rl to v N 00 O O M N N Co v n ■ a O E c aj Ln m ar C v NCL c N +� Q X = c x V O) x w cv to w 00 O C > N w W W � w m Ln w s Q m QJ v U O oC O H w Z? v m a 01 lIf � o � M m P% M 1% J ID4 M N a -I i L GJO O 41 m Z cWc a N W Z W G W m a W a Q d a W w CA u W w YW M LO d N LL O LLI Z c Q y O O1 001 LL J O N O M C 2 _ 0 V V C7 > w 01 lIf � o � M m P% M 1% J ID4 M N a -I i L GJO O 41 m I -q M1 O M 1 O M O 1 3 0�0 N 1 N Q% 4A ++V R Ln Ln a�-I O M LO M N Of1 NN 00 N R M 00 LA L N o 06 W ai O O1 001 Q 6 O1 O N O M H 4 4 1 N .... 4 M 4.6 N m V U Ln C OLn m C N `1 N O w CL c 0J '° E Q L > M c c p CL x O Ln } V U IA > =' > N C '6 N Ln m m `0 41 41 " f— t! •V) 7 C O f0 -O 01 pi I O C m "O w M f0 c V 41 Z m U w Ln O O O1 Z 01 Ln c c L O fr c v c N O Qj N Ov m r > N 0 U w 41 LA Q) cL) O1 M 414- v C n L4 QJ > c U O ,n O ++ O c M 01 1- oC N M " w Z Z w Q Ln Q 0 00 ++ c Q- Ln oo c O " .- cu c m m = 0 O1 t a) v a) d0 O LAU 41V 01 V L O C Q 7 U vii MO MO 7 0 v01i U r 7 ' d w L Ip O O O O O O O O M .. N a -i 4 V M r i M r i I� N O +�+ O N V GJ LY R > O L a 1 1 1 Q: L M l0 a -i 0 C r N -C:r NR L- E N � 0 O. H O O1 M M 00 L w N r' O1 n N r. Iq N R E o o rn O N i N � -- M R C H L 00 M -t rl 00 Cl Ol N m W'zr n N O V N m M N N Q M o. w sn 01 lIf � o � M m P% M 1% J ID4 M N a -I i N m o. a� L GJO N L m I -q M1 O M 1 O M O 1 3 0�0 N 1 N Q% 4A ++V R Ln N Lo a�-I O M LO M N Of1 NN 00 N R M N m o. a� 3 sn ■ 0 M N Of1 NN RT It O 1\ M 00 00 LA L N 00 M N O O1 001 N M O1 O N O M H 4 4 1 N .... 4 M 4.6 N m v m a w a w z Z J O C7 M LA F d 0 N O N Ln O O z 3 ■ 0 u H E m n41 s V w CL c 0J c N Q L Lu M c CL x ai V U m =' 01 > N LU 00 `0 41 41 " f— N 7 C 7 01 pi w C m "O w W c 0C Z m U w Ln w Ln O1 Z fr aa) z Qj w ++ w CL O1 M m OJ X U O oC O 1- 1- oC w Z Z v m a w a w z Z J O C7 M LA F d 0 N O N Ln O O z Ln s s w z Z w t7 z Y s a a v L U H F D i a 7t Ln 0 N O N Ln O O z W N Z WWcc c a N W Z arn G W d W W Q m V H Z W N W M C Y V N L O Z Q -C o E 4 Y w d C C ua>L w Ln s s w z Z w t7 z Y s a a v L U H F D i a 7t Ln 0 N O N Ln O O z m 4 w O _ T ++ 0A m C+Y+ 00 C E - Q O +' O CU cr cu 41 +IA+0A "O 7 c 3 v -o E U CU C C C U f6 0 C m E 0 .� ++ m 3 > L 00 o U U O CU m> > CU > v 0 `n m f6 p O - �+ 0A N Q 'O N U C N N Y C C O U Q C Q N N v CU cu U ++ VCU a > m O ' V CJ O O O ' ' O O R O O 00 O 00 O r O +�+ N V LY GJ •O > L CL o 1 0 o M 0000 N L V GJ N Ln rn -0 N a -i N N N N � O. X to a-1 O a-1 kD M Ln N L N O ^ co V Re C 4+ w � 00 M t0 N t0 Iq N M M N R O • N L 4 v v N W4 N m R C CA O C-4 o LA C m N L 4J ^ ^ O M N v, l L Y NE O O m Ln N 0 O C-4 �� W v N a+ m ri m ri Lri v N Q R C Y {A m 1 v L M O M V, t0 V, O r -I N N M Ln t0 � O I Ln of o 'r- N 4�p R E � o LLn n m M o N Ln Ln 0,0 N N w M a -i M a -i LA v N m M wC W Y N O � Y 0 LA � 00 N NO t0 -c:r O N M N rn N C:r 01 C:r 0 00 0 v 0) +' O t0 01 ri 01 -CFO Lri 01 m M M t0 � -CT w m -CT � 0 r O N N to N Y u Co v n ■ 0 CJ h E Or M `n +1 w X v H N O1 N C cu •af0+ Q N �V) W C O. LU V 7 X C � >CL) 00 � O 1 H c v > CL) O at w m "O W O) C at 0A 0A - z LLA m - ++ -O z LLA C'. K t 41 > LU 0A CL CL) C f6 i d a+ Y N U w O 0C O 0 H w z Z Ln s s w z Z w t7 z Y s a a v L U H F D i a 7t Ln 0 N O N Ln O O z J_ F s a 3 Ln 00 O ao O N 0 ry Ln O 0 z v °1 Z W a N LLI Z W W o m a E =a0 a 41 ~ Y W V c t LL O Uj Q c E Ln w Z a w Q � li c c w L J_ F s a 3 Ln 00 O ao O N 0 ry Ln O 0 z v °1 3 ■ a 41 c 0 E 1° N O1 O C O1 > > v oCz L> 41 O U O cu 0o C Ln m Ln c �, Vl 41 Q m Lx V L 00 +0 a c " Ln ` mcL) mn m H Ln w Z a w a m o > ar O. x Lu �� C d Z v H c aj CL X 7 c v s v ? V m C V m OO m > c m cu Ln > E O1 > IA " cu w > L OJ 7 C C ++ �-' m 01 CU m > w -0LLn +' c E O O1 Q 3 L OJ aN �' C vl ?� O v D_ m ` �' O1 O1 m ++ cu -0 > cu C V E cu O N m m ', 4� U O1 C Ln 4' m N Ln 0 3 v OJ o° o Q41 1 M n v o n cU O V C O O O C O m= O� -O O m Ln m Ln ++ 4, �+ 0) C cu EO1 4+ ++0 Vj C ++ ++ C 00 7 `) "O Q 00 ` "O V 00 `1 "O 7 7 O O 7 7 7 aF 7 7 V-0 Q> OO U-0 Q O u-0 O R O o O 00 O O 00 O Ln dLn N co LO a-1 V4 'O V M M N N N GJ r c t0 N u LY GJ > O L CL ^ o -1 o 1 0 �p L fd 4J 00 O 0 00 N M O �+�1 E 0 N R N � O. X to Ln Ln n O ai Re M n Ln MO 'C: 'C: Iq M Mn Ln N R E m L 00 m n O i N � M M M N M R C H Ln m N M ai LO i L N ei lO O1 lO Ln ei J L a N R E m O m N m 00 v , O �+ N 4% Lna-I' l0 a -I' M Ln LO' V N Q RO. N w + H Ln O^ Ln Ln 0 o Ln i C L O n 01 Ln O - ai Ol O o0 O O 01 c ++ OM O Ln Ln M C-4 �O � O^ awl 64 40 m E LO O Il v n 00 m N O N N R O. -0- N Ln ai Ln V m GJ H O O -01 O a a C-4 0000 W WLn M N Ln o0 o O O o o 0o Iq LO1n o � N y N R CIA 00 W -01 01 00 oo Ln 4.6 N N N .... LLn LLn aM-I a�-I Ln J J_ F s a 3 Ln 00 O ao O N 0 ry Ln O 0 z 3 ■ a c 0 E 1° N O1 O C O1 > > v oCz L> 41 O U O Ln- D LU LU OC Ln m Ln c �, Vl 41 Q m Lx V L 00 +0 a c " Ln ` mcL) mn m H Ln w Z a w ar O. x Lu �� C d Z v H c aj CL X 7 c v s v ? J_ F s a 3 Ln 00 O ao O N 0 ry Ln O 0 z J F W 3 Ln s z u H N to 0 N 0 ry Ln 0 z Z W a LLI �y - N o m Z W W 3:w E V H W N ~ N Y m ° Ln V C O cu c >aj > N Oa'C N L 0 U O ZC Q y N w a- w L K !e 7 d 9 Ca'C z � Q L a+ V CC J F W 3 Ln s z u H N to 0 N 0 ry Ln 0 z - ■ ° ob c ° _ o *' Ln m ° Ln 0 E cu c >aj > N Oa'C N L 0 U O w D w > OC m a, _ c Ln Y Ln c Ln Qj CL aJ Q m 0 Lir V a` oo 41 �' � c C Qj Q. m En O H ? N w a- w L K !e 7 d 9 Ca'C z a +1 U V CC V N p U LA V C C m m Om 'C 'C O0 O1 m vi 'C Ln m > a1 m p > m C M > •- Ln Ln .� 00 m e > •� cu 0 cu m O U CU O` In +_>+ Q: +>-_+ 0 > "O +>_-+ U "p tea Q "p N M E Q +�+ Q c p Q cu N m 3 N Ln a1 > Ln O a+'' ami '' ami 1- ami v °�' a`) V N U L N U U U m l' 3 4' O c L O c O c� O� n Q- : Q o Q- c Q- 0 40 c ai 3 c ai :3:3p 4, c ai c ai M -0 c m -0 m p m41 p N C C C C 41 V N "O N 00 13 CL)7 aJ 00 "O U N C N 00 m "O C 7 7 p 7 7 7 7 a) U 7 7 m V-0 u O V-0 O V-0-0 O V-0 > O O O O C l�0 � Iq 0000 O Ln Ln Ln OC1 l0 m N o rf O +�+ N V LY GJ > O L CL -i o 1 o F Q: L fd 4Jm 01 O a O O kD N 2 R E Ln N � ,L N O O O l�0 M co i � O � N Ln N M m 00 NR E m rN-I n m m o0 N O N 6.40 w � M N M R C H 00 00 W O Ln N N `m > /Laj W Ol It O Ln l0 n O1 co � L Y Ln 0 o^ N3 E N0 Ln Ln N v coco -0 N Q Ln Ln N N W mO r W Y V: m N Ln 00 00 O O 00 d L. Ln It l0 N N O c 4J ++ 00 00 W W N O LLn ^ . O N to m E Ln a -I N Ln Ln n 00 c O f0 N3 R� LNn LfN1 N ^ N l00 00 m ._. m H a -i M O a -i O a -I N v Y YO M I, o0 n l0 Ln O I M O O -CT � c v 40 O 00 m� NO W ONO LnO^ 0 0 c NI W rI O m N n N 4bm V aj J F W 3 Ln s z u H N to 0 N 0 ry Ln 0 z 3 ■ s 0 E cu c >aj > N Oa'C N L 0 U O w D w > OC m a, _ c Ln Y Ln c Ln Qj CL aJ Q m 0 Lir V a` oo 41 �' � c C Qj Q. m En O H ? N w a- w K !e 7 d 9 Ca'C z v c aj CL x v > s v J F W 3 Ln s z u H N to 0 N 0 ry Ln 0 z N C6 0 N O N L O 0 Z O J_ Z W 2m a N W Z W W Qd m t ■ W Hin = r Y Q N LLI w v c o f0 N c c > > N Q) OC Q) N N L U O V N L LL O U C Z Qw .. c O c c � V Vf Q > L a+ w N C6 0 N O N L O 0 Z O O O u ■ 0 N m N 41 hM c o f0 N c c > > N Q) OC Q) N N L U O C C C L Y K N Q Lu V CL O c 41 ++ v Ln c 0 H w N w d w U C 0) CL C O) > Z v c CL x w C > z v Z mN ` CCL m C) ` V > m 13 > c N O M > N E O QQ O c m L m 0 N m 41 U N > U U C CU v C i two CL o Q o 13 ai C :3 13 ai C :3 M -O M -O 41 m m aa) 13 13 '> O OO 0 O M O 0o O O R 0 > v 0 d 00 0 Ln 00 m r' N m n Lm n O r R +C+ N V LY GJ > O L a N 1 Q:L fd aJ 01 01 Ln l0 N Re ^ r -I N r -I a -I M M N R E N � ,L N 000 ami m N M L M LLn 00 00 N l0 It N Ln 0 _" 0 N O i N 40 N awl M R C H Iq -CTW Ln tl N L t0 rl M It N ll: t0 O N3 R E o W W r�-I L`n ttD co mN Q ma r4 N r i N tti n r -I tri N w H M r -I O -01 O L 4J N M Ln O O O LnO Q% ++ n LLn m mi Iq-01 O N 40 m E Lnn W N m Ln Ln N wo N3 R ++ N,0 N r^ -I N M m a w H co O Lmn L i ami 0 Iq M m m W W O W O 40 w M OM1 M Ln a�-I N N N R 4p 00 m N Ln N w N N N Co N �O r -I C-4 N N C6 0 N O N L O 0 Z ■ 0 hM c o f0 N c c > > N Q) OC Q) N N L U O N W D w >Q OC L Y K N Q Lu V CL O c 41 ++ v Ln c 0 H w N w d w 0) CL C O) > Z v c CL x w C > z v Z N C6 0 N O N L O 0 Z M a 0 Ln F D 14 ry C6 O N 0 ry Ln O '0 z a, 3c r Z LLI a N LLI Z W W o m a E V N w a to Y W V c t LLZ O UN+' Q C " E a) O y c c L V C7 > w M a 0 Ln F D 14 ry C6 O N 0 ry Ln O '0 z a, 3c o o f o m UN+' a) O C O V N C V O C N N m "0 mLn N ` a) > c:m OO > IA a) +' > O C . 41> bD m C X > ++ N Ln , N vi E N Q- Ln Ln C O M O 7 Ob0 c Q s Q O" > L +, M -o 41 v 41 v U v o a m v 3 um O m O tLn O Q 4'm Q CL OO 41 4, O c j O M "O L" C j vl m "O N c j -O M "O41 O1 ++ w E 4, Lnd , m d m> d m N OU "O U > -0 N cu U -0 u 00 V O t0 00 O O O kD MkD n n co V •O C N u LY GJ > •O L CL �p 00 M M N m N R CL a� H Ln n N 00 M N O N N l^O co N R E m n n N•� O. C -4C -4V4 > w H m v L awl I� LA M 00 LA -t Lr N L +� 0 rl N E Lnq N r, 0 M 0 000 0 0o `� N N Q 4, r -i of v m wCL W Y N m l0 ai L l0 n 01 LA m M ll: Ol O Lt1 It 00CS ++ m m lV a q Ln CO O^ C NR E Owl ami Iq n 0 OOOO m mLn ._. m H N v Y 0 M lD C) a�-I Ln N C) M Ci rl l0 � Lt1 01 OO v tD00 Ln m 40 N M l00 00 O 0Ln 0 n Ln c NN N a -I � a�-I Lncu m v � ■ 3 0 U h E Or M w X v oc �, c a, Q a) L a LLI > Q m V c t`6 O) x J C N O) >to W OO 41 ~ to 3 to W > Q) w c -O w d v a z LLQ m w N z Lu CC v s III CL m U' U O oC O H E w Z? M a 0 Ln F D 14 ry C6 O N 0 ry Ln O '0 z H r L O In Z LLI a N LLI Z W N R W 0 o a V w N .. CL w in Y W V c t LL O Y Q c " 0 E u N O cu Ln w c R Q Q r V C7 > w H a L O In N R A c� N R CL oc w 41 cu a) v LkD 00 Y 7 u N O cu Ln R O •LN R u�i C R N C H C Ln L C C O N 3 R 00 � L0 N R O. L0 +a+ H L0L0 L 00 00 A 40 m m > L2 N N .0 00 o N" m R 0 CLw V IA �+ Na1 N � > M C aI Ln N R Oip m � 41 — .in m ++ vlB0 M M E 0 c CL cu O N CL N M E -0-p C , a1 Ln 4 Y � a1 U U L a, oo a) U = a, M U L a o o 4, Q) n Ln 0 Q o o n m Q o C a1 N V C 0o C N C 7 L0 7 � C +' N 1 = , L0 C 41 N 0D f0 � V 0D u 13 13 -0 7 7 u -D 0 m 3u 7 V c 0 Lr 7 7 C u-0 m 0 0 m 0 0 I� N 0 V Ln N N n aN-I 00 n N O r N +�+ V LY > O L CL H a L O In N R c� N R CL oc w a a) H LkD 00 0C � u N E Ln R O •LN R u�i N M R C H L LO Ln N 3 R 00 � O u N Q N R O. ri GJ H L 00 00 A 40 � R E N N .0 00 o N" m R 0 CLw H n M ++ aI Ln N R Oip m � N I m `i H a c� O oc a a) N W 0C � H O u SFO 1-4 00 0 a I 0 LO i Ln Ln 1--4 I, Ln n � Lr 1-4 N � M -Z 06 Ln ol N Ln l0 Ln Il Ln 00 n Ln C-4 � O m I O lD N O It Ln Ln O N Ln M N N n n Iq Iqo a, Ln a,CL a x x W Q) j En 1p m `z m Q) LU CL O 0WC O Ln N r -I O i Lf1 at J M M � •l�Ku Ln M I i M In N M m V4 r- M Ln W N z W CL x W 3 ry N DA L1 M a C7 0 Ln 00 14 0 N 0 ry Ln 0 0 z M a) oa m IL M a c� 0 Ln 14 N C6 O N 0 ry ui 0 'o Z w O Z W a N W Z WE 4' O1 f6 W o M a V N w a w Y L WI V a, c t LL O Z Q C " O E U j 41 U VO LnLn li d c c V C7 > w M a) oa m IL M a c� 0 Ln 14 N C6 O N 0 ry ui 0 'o Z w O 4' O1 f6 0 N L U j 41 U VO LnLn V Ln 04'1 �r- N Q) m 11 C D- = m Q IA C = > 4' ++ 1 C O cu C o GJ w L N CC 'n O E c 0 to -0 41 3 O o v V CU CU °1 cu 41 °1 m o f 0 0 CL o 3 Q o 0 c 0 0 c 0 a WM T a m o to 7 7 O1 L 7 7 C U-0 a+ O O O U-0 00 O m 00 O O O m O O On ^ M C kD kD N 4J t0 r .� Lrf Ln N u LY GJ > �O L CL o 0 0 0 L M M Ln Ln 01 N E Ln ui kD kD crn o N R a+ CL cu H Ln Ln N L0 cu CD 0 ll: ll: rn m m N4,E co w o0 00 N '� 4. m CL > w H O O Ln Ln m > wL W O ON N P'I r Y o o N E Ln � 4% N a ma a-4' N N N N .�.. N L Y V: m N N kD kD N i w CO CO � � v l0 l0 M M l0 O .� N oa o f o 0 0 0 N = M 40._. C N N N C-4 : m m H N N P� M P� M Ln v Y 0 -ov l!f rl n NLr' W40 a-I a-I N N law w Ncu R 4A 0C1 0C1 m +� m -o L a c N I m m m N a Y Com V a) W ■ 3 U, o E c m Ln a CL v N x a a CL w � x = a a)C W c '^ H D N 9 a) s N w > m w a- v U' 0 U 111 oC CL 0 w Z ? M a) oa m IL M a c� 0 Ln 14 N C6 O N 0 ry ui 0 'o Z t i i •— ��b 41 c 1 U m N v U t O i a 4.1 i U U T Q • • L O U f6 14 - U Ln c� s V t/1 N CD 41 4- N U O L o E +)- N +, � uN U i C L � o O m E o 0 0 0 0 . 0 0 0 . 0 0 0 0 ~ N O O O O O O O O O O O O O O O r' �.o �.o Ln gyri m m N N ri -i o 0 `ydb m N U M A O c6 6�2 � i coif ca O O O O O O O O O O O O U O O O O O O O O O •� 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 t i i •— ��b 1 U m N v U t i a 4.1 i U T Q • • L O U 14 - U Ln • •— ��b 1 U m N v U t i a 4.1 U T Q • • L O U 14 - U Ln s Q t/1 dpb 4- N U O L o E +)- N +, � uN U C L E o 0 0 0 0 . 0 0 0 . 0 0 0 0 ~ N O O O O O O O O O O O O O O O r' �.o �.o Ln gyri m m N N ri -i o 0 • 1 t T i i a w 0 00 00 00 00 00 d� s 00 W 0 00 00 00 00 00 J W O O O O O O 76 O O N M (D r 0 J W Lo O Lo 1— O 00 N O 00 � N 10 W O O O O O O O ON 00 l0 Ln 00 M MLU Q rn LL. r4 r4 r14 0000000 0 0 0 0 0 0 0 0 00 0 r4 r14 000 0 0 0 J Q O O co O O O J Q 00 00 O O O O) aN+ 0 = O O O O O O O N N O O W i LL cn 00 LL cn co 1 U E � � i O O 3 O � U aA � aA � a V a a M O Q Q Q H W O O O c O `N M E H W I irj C W z 0 0 0 0 0 0 0 0 0 0 0000 O � 0 0 0 0 0 0 0 0 00 I— 0 0 0 0 0 0 0 0 G� 0 0 0 0 0 0 0 0 � rn rn rl c -I c -I r -I W CO 0 00 00 00 00 00 00 00 W 0 00 00 00 00 00 J W O O O O O O O O O O N M (D r 0 J W Lo O Lo 1— O 00 N O 00 O O O O O O O W 57- N M MLU Q Q 0 0000000 0 0 0 0 0 0 0 0 00 0 0 000 0 0 0 J Q O O O O O O J Q 00 00 O O O O) aN+ 0 = O O O O O O Q = O O W i LL cn 00 LL cn co U E i O O a a a � H W O O O c O `N M E H W I CO C W z I� rn W Z O 0 0000 O � W 2 Q00 00 I— �C6 Ili G� � rn rn co 0') W CO co M I— W m C6 C6 Z M M Z 0 L � N N N O O r O � U) co N (6 to U 0 N (6 m C) \ i M _ N M U / (A c (6 = a) m ~ m V U i o O E CU 00 0 °r O = � W i +. WLo i to U 2 U) U) U Q H d H O-