Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Item 7B
City of Southlake, Texas MEMORANDUM TO: Shana Yelverton, City Manager FROM: Sharen Jackson, Director of Finance SUBJECT": Ordinance No. 889 -A, 2 d Reading, Amending Ordinance No. 889 amending Fiscal Year 2005 -06 Annual Budget. Action Requested: City Council consideration of Ordinance No. 889 -A to amend the FY 2005 -06 Annual Budget Background Information: Ordinance No. 889 -A is presented to the Council to reflect the proposed changes to the Adopted FY 2005 -06 Annual Budget. The amendments to the General Fund budget reflect an increase of 5940,000 to revenue, $507,024 in expenditures. Revenue had the following amendments: • Sales tax revenue reflects a proposed increase of $750,000 due to the significant increase in sales tax collections for the first six months of the fiscal year. • Fines reflect a proposed increase of $190,000 due to multiple reasons. First, the increase in citations and warrants cleared for the first half' of the fiscal year and second, due to the change in posting cash bonds (timing issue). Total proposed increase in revenue for fiscal year 2005 -06 is $940,000. Expenditures had the following amendments: • Support Services department request reflect a proposed increase of $205,448. $32,448 is required for the construction and maintenance of the wireless pilot program implemented this fiscal year. The remaining $173,000 is requested for the first phase of implementation of the IT Study currently underway, There are key areas that are deemed necessary to immediately begin addressing this fiscal year: o Integrated Foundational Systems: The consulting team that we hired to conduct the IT Alignment Study is nearing the completion of a draft report of their recommendations. Based on the IT Alignment Steering Committee weekly meetings with the consulting team and their preliminary recommendations, it is Shana Yelverton, City Manager April 12, 2006 very evident that they will recommend some wide ranging recommendations to improve process effectiveness and efficiency through the use of new technology solutions to support key City functional areas (e.g., finance, accounting, fixed assets, utility billing, human resources, fleet management, etc. ), that are missing key functionality, make reporting difficult if not impossible and are driven by manual business processes. In order to get a head start on defining the organization's requirements, identifying and evaluating vendors, evaluating various software solutions and selecting the appropriate software to meet the city's needs, the IT Alignment Steering Committee is recommending that we make a $98,000 mid -year amendment to the General fund to begin that process. o It is also the IT Alignment Steering Committee recommendation that the City retain the necessary technical expertise to assist the City in process development and solution selection by assisting in defining the City's process requirements, identifying and evaluating various software vendors and products, writing the RFP and assisting with final selection of the most appropriate software solutions for a number of our work processes including; financial management, accounting, fixed assets, utility billing, human resources and fleet management. Additional technical expertise is needed because it is likely that the appropriate software solution is will be, not one enterprise wide solution, but a number of "best of breed" software products that can be interfaced with one another. o The City does not currently have on staff the expertise to perform this solution selection function, not does the IT staff have sufficient time to do all of the required tasks. The City of Frisco recently went through a software selection process very similar to this one that took 14 months. The City of Southlake cannot wait that long for a solution to our technology needs in the areas identified because of the enormous loss in efficiency and productivity currently being experienced due to the lack of functional or non - existent systems. o Immediate Process Improvements: There are two additional pr that are process specific that the IT Alignment Steering mm Committee suggests funding solution selection and implementation with a mid -year budget amendment. The first project would include the development of a new process for the Development Review Committee. The amount of development that is currently occurring in the City is beginning to overwhelm our current resources. Following the decline of development in the late 1990's the staff of the Planning Department and other positions associated with the development process were reduced. Now that development activity is increasing, we Shana Yelverton, City Manager April 12, 2006 believe that the additional work load can be handled by implementing a technological solution, It is estimated that the amount of time involved in the Development Review Process can be reduced by as much as 15% saving the City $10,187 annually. The other area where substantial time savings can be made with the implementation of a technological solution is in the on -line purchase order processing. Currently, the purchase order process is an entirely manual process costing time and funds that could be spent far more productively, It is estimated that with the appropriate technological solution, whether with existing software or new software would result in $43,873 saving and allow those resources to be applied to higher priority issues. The total mid -year budget adjustment for these two projects would be $75,000. • Finance Department request reflect a proposed increase of $22,576 to outsource the payroll processing. The current process is extremely inefficient where there is triple entry of the same data between individual departments and finance. This was also an area of high importance from the IT Study. • Public Safety Support request reflect a proposed increase of $39,000. $29,000 of the request is to address the need for a promotional process within the Department of Public Safety. The department currently has $11,000 budgeted for this process and needs an additional $29,000 to hire an outside firm to create and conduct the promotional process. The remaining the $10,000 is requested to match the Pre- Disaster Mitigation Grant funds from the Federal Emergency Management Agency. The city was notified on September 26, 2005 that we were awarded $30,000 in federal funds, which is 75% cost of the total project cost of $40,000 leaving 25% or $10,000 from local funds. • Streets /drainage department request reflect a proposed increase of $220,000 for underground utilities at the Shops of Southlake site. Early this year, Council directed staff to proceed with the project. This is the formal process to fund the project previously discussed. • Economic Development department request reflect a proposed increase of $20,000 for city branding. Leadership Southlake presented the city branding concept at the March 21, 2006 City Council meeting. Based on the reaction from the presentation, staff wanted to earmark funds to begin the process if City Council chooses to proceed with the concept. Currently, we have $6,000 in the budget for the redesign of the city's logo and if the amendment is approved this will bring the total budget to begin the process to $26,000. Please see the additional options outlined in the attached memo from Greg Last, Total proposed increase in expenditures for fiscal year 2005 -06 is $507,024, Shana Yelverton, City Manager April 12, 2006 Fund integrity will be maintained, as the proposed amendments reflect the general fund balance at 32.65% ($7,993,528). This is above the adopted Fund Balance Policy, which states minimum balance of 15% and an optimum balance of 25 %. During the upcoming budget process for FY 200607 staff will recommend a transfer to the Strategic Initiative Fund from the General Fund of any excess balance over 25 %. The amendments to the Utility Fund budget reflect an increase of $500,000 to revenue, $223,813 in expenditures. Revenue had the following amendments: Water sales - residential and Water sales- commercial reflects a proposed increase of $300,000 and $200,000, respectively due to the drought we experienced over the last several months. Total proposed 'increase in revenue for the fiscal year 200506 is $500,000 Expenses bad the following amendments: Water department proposed an increase of $223,813 to purchase additional transponders for the auto read system. The City uses an electronic water meter reading system and has been in the process of changing the platform. We have reached a point in the process where the first generation transponders (early 1990's) are failing at an extremely high rate which makes the process of reading meters very labor intensive with large numbers of meters having to be read manually, Staff has analyzed the cost of replacing the old meter transponders over various periods of time and determined that a twenty -four month replacement program is in the City's best interest. The total cost of the program is $859,303. To continue with replacement program the cost is $223,813 which will purchase about 1,600 transponders ranging from $116 to $4,460 each. Failure to continue with the program will increase the time required to read the meters and potentially negatively impact the revenue for the utility fund. Fund integrity will be maintained, as the proposed amendments reflect the utility fund ending the fiscal year with 70 days of working capital which is within the city's goal of 65 days. The amendments to the Park Dedication Fund budget reflect an increase of $62,500 in expenditures. Expenditures had the following amendments: Shana Yelverton, City Manager April 12, 2006 On March 21, 2006, City Council approved the amendment to Sebrickel, Rollins, and Associates, Inc. contract for to include the conceptual planning and schematic design for Bicentennial Park (east) for an amount not to exceed $62,500. This is the formal process to fund the amendment. Fund integrity will be maintained, as the proposed amendment reflects the fund to end the fiscal year with $105,935 in fund balance. The amendments to the Vehicle Replacement Fund budget reflect an increase of $26,100 in expenditures. Expenditures had the following amendments: Public works management study included a recommendation to hire a Fleet Coordinator. The position will assists in managing, planning and coordinating fleet maintenance for the City. The position would be funded by the vehicle replacement fund which would require a budget amendment of $26,100 for salary and benefits for half the year. The position would have an estimated annual impact of $55,000 for fiscal year 2006 -07 to the vehicle replacement fund. Fund integrity will be maintained, as the proposed amendment reflects the fund to end the fiscal year with $2,312,775 in fund balance. The amendments to the SPDC »Capital Improrvement Budget reflect an increase of $103,625 in expenditures. Expenditures had the following amendments: $37,825 requested to address asbestos abatement for Bob Jones Nature Center building, Park and Board approved this item on February 16, 2006 and SPDC approved this item on March 21, 2006. The remaining balance of the request of $65,800 is the funding for the design, engineering and construction of the Loop Road parking lot to Bob Jones Park. On February 21, 2006, City Council approved an amendment to Dunkin, Sizes, Stoffels, Inc. to include the design and engineering of the Loop Road parking lot improvements at Bob Jones Park for an amount not to exceed $5,800. The construction of the Loop Road parking lot resulted in an increase of $60,000 to the project cost. Financial Considerations: Outlined above Q6112,2006 Mun Ippati Board Revievy: PAR Lc Alternatives: 1%PFM Ove, deny or mot Py A'na , Jhdlgt C- 8, RNA MEMORANDUM April 12, 2006 TO: Shana Yelverton, City Manager FROM: Greg Last, Director of Economic Development SUBJECT: Branding Southlake Initiative BACKGROUND A Leadership Southlake Team (Branding Team) established the branding of Southlake as their team project and has done extensive research on the topic. A presentation recommending that the City undergo a branding initiative was made to Council on March 21 and to the 50 anniversary Committee on March 23, receiving unanimous support from both bodies. The purpose of a branding initiative is to develop a unique identity and associated support collateral to cohesively represent the public image and perception of Southlake. A critical aspect of the branding process will be the appointment of a "Stakeholder's Team" which would typically include diverse representation of various constituencies involved and interested in the success of the City, The City currently has $6,000 budgeted this fiscal year towards an update of the City's logo. BUDGET AMENDMENT OPTIONS There appears to be three options related to this initiative and its potential impact on the proposed amended budget representing a little over five (5) months. Option One $20, 000 Amendment ( +$6,000) = $26,000 total • Would provide for consultant selection and beginning of the process but would not be sufficient to complete the process (see Other City chart and Milestones summary) • $40,000 remainder would be budgeted in FY 06 -07 with completion likely in IQ of 2007. O t�on �Tyvo: $54,000 Amendment (46,000) = $60,000 total • Would provide for consultant selection and completion of the process, but completion prior to September 16 could be a challenge. • Branding Team leader would like the authority to "throw a red flag" if it became obvious that the time constraints were going to impact the quality of the outcome of the initiative. option Three $34,000 Amendment ( +$6,000) = $40,000 in FY 05 -06, then budget $20,000 in FY 06 -07 for the completion of the project. • Would provide for consultant selection and completion of the process, but NOT completion prior to September 16. • Would provide however, a high likeliness of completion in the 2006 calendar year. OTHER MUNICIPALITIES WHO HAVE BRANDED Following is a brief summary of other municipalities who have undergone the branding process. City Cost Timing Ke Points Mesquite, Tx $62,000 2 years • Driven by the City and the CVB +Reimb • Task force included 3 CC, 2 Staff, and CVB Director x$2,000 • No public input sessions but there were several surveys and interviews * Utilized North Star Destination Strategies / "Brand oirif' process Georgetown, Tx $60,000 18 months • Initiated by its Main Street Advisory Board • Included 3 community visioning sessions / charrettes * $44,000 was for "creative services" McKinney, Tx R CONSULTANT SCOPE OF SERVICES It is anticipated that we would need to Dire a qualified "branding consultant" who would lead the process and sub - contract with a "creative services" consultant to provide graphic and creative support for the initiative. Following are the anticipated scope of services required of a branding consultant: • Stakeholder Team coordination, communication, role determination • Meeting facilitation • Development, distribution, compilation, and reporting of any surveys deemed necessary to solicit public input • Idea generation from the Stakeholder Team and the public • Graphic design and "tag- line" alternatives development • Group facilitation and decision making to narrow down alternatives • Identify cooperative use strategies and opportunities • Analysis and incorporation of previous "Visioning" efforts to include the Southlake 2025 Plan and Council Strategic Focus Area findings • Development of implementation and usage guidelines 1 standards • Develop roll -out and implementation strategies and timeline • Establish metrics to measure the success and impact of the Branding identity • Deliverables will include: camera ready art, digital formats of all graphics Cont. next page City of Southlake, "Texas TIMELINE MILESTONES Following are anticipated milestones during the branding process: • Council approval of a budget amendment to fund the pro ject • Identification of qualified consultants to send RFP to • Request for Proposal (RFP) development, distribution, response compilation, evaluation and award recommendation • Council approval of the branding consultant contract • Council approval of the Stakeholder Team • Consultant group facilitation, surveys, idea solicitation • Public input opportunities (2 ?) • Logo design and tag -line development of alternatives (# times ?) for Stakeholder Team review • Shorn- listing of alternatives and advisory group recommendation • Council approval of branding results • Development of Implementation standards, brand manager's role • Implementation STAKEHOLDER TEAM RECOMMENDATIONS It has been suggested by several of the communities interviewed that a "Stakeholders Team" of diverse interests be developed to provide guidance to the process and input to the branding consultant. Following is a current list of stakeholders as suggested by the Branding Team. City Council would ultimately appoint the members of the Stakeholder Team. Name Mayor Wambsganss Brian Stebbins Russell Maryland ^Porn Allen David Faltys Brian Zvonecek Kristin Gilpin Craig Rothmeier Mike Hutchinson Roxann Taylor Randy McCauley Greg Last City Involvement or Details Mayor, Resident Town Square Developer, Resident, Carroll Education Foundation Board Digging for Dragons, Resident Maguire Partners CISD Superintendent Resident, Business Owner, SL Chamber of Commerce Board Chair Art in the Square GSWS, Resident, CISD Board Member, Resident Hilton Manager, Resident Residential Broker, GSWS, Timarron New Member Committee, Resident President of Bank of the West, Kiwanis Club of Southlake, Resident Southlake Staff I would welcome the opportunity to discuss this initiative at your convenience. This is an important issue for the City that is going to have long- lasting applications. Greg Last Director of Economic Development Cc: Joe Herzog, Leadership Southlake Branding Team Leader ORDINANCE NO. 889-A AN ORDINANCE OF THE CITY COUNCIL OF THE CITY OF SOUTHLAKE, TEXAS, REVISING THE BUDGET FIGURES FOR FISCAL YEAR 2005 -06 BEGINNING OCTOBER 1, 2005, AND TERMINATING SEPTEMBER 30, 2006, AND MAKING APPROPRIATIONS FOR EACH DEPARTMENT, PROJECT AND ACCOUNT; REPEALING CONFLICTING ORDINANCES; PROVIDING A SAVINGS AND SEVERABILITY CLAUSE; AND DECLARING AN EFFECTIVE DATE. WHEREAS, the City Manager has prepared a revision of certain figures in the 2005 -06 budget which was approved by City Council with Ordinance No. 889 on September 20, 2005, and submitted same to the City Council; and, WHEREAS, a copy of said amendment is attached hereto as Exhibit "A" and incorporated herein for all purposes; and WHEREAS, the City Council has studied the Budget Amendment and has determined that the Budget Amendment attached hereto is in the best interest of the City. NOW, THEREFORE, BE IT ORDAINED BY THE CITY COUNCIL OF THE CITY OF SOUTHLAKE,TEXAS: Section 1. That all of the above premises are found to be true and correct and are incorporated into the body of this Ordinance as if copied in their entirety. Section 2. That the revised figures, prepared and submitted by the City Manager for the 2005 -06 budget, be, and the same are hereby, in all things, approved and appropriated, and any necessary transfers between accounts and departments are hereby authorized, approved, and appropriated. Section 3 . That the Budget Amendment attached hereto as Exhibit "A" and incorporated herein for all purposes is adopted for the Fiscal Year beginning October 1, 2005, and ending September 30, 2006; and there is hereby appropriated from the fiords indicated such projects, operations, activities, purchases and other expenditures as proposed in the Budget. Section 4. That the City Manager has determined that there are revenues available for appropriation in excess of those estimated in the 2005.06 approved budget. Section 5. That any and all ordinances, resolutions, rules, regulations, policies or provisions in conflict with the provisions of this Ordinance are hereby repealed and rescinded to the extent of conflict herewith. Section 6. If any section, article, paragraph, sentence, clause, phrase or word in this Ordinance, or application thereto any person or circumstances is held invalid or unconstitutional by a Court of competent jurisdiction, such holding shall not affect the validity of the remaining portions of this Ordinance; and the City Council hereby declares it would have passed such remaining portions of this Ordinance despite such invalidity, which remaining portions shall remain in full force and effect .. .. r, ai. 41 'K UU, T Ta nMt 2scal year asumMA md b , v Ic laws ' S1,11e,-c ofAmal-S sci Wer A pamag nv, ly mddned 2006. A, Y AFTEST Azvly ATTEST Coy V!, - Ilf) AL u, 1� "I M ... . ...... GENERAL FUND 2005 -06 Budget Amendment _ Attachment A ADOPTED AMENDED Budget Budget Increase/ �VENiJES FY 2005.06 FY 2005 -06 ecrease Ad Valorem Taxes 512,131,944 $12,131,944 - Sales Tax 6,707,650 7,457,650 750,000 Franchise Fees 2,093,641 2,093,641 - Fines 710,000 900,000 190,000 Charges for Sen1ces 616,300 616,300 - Permits/Fees 1,274,660 1,274,660 - Miscellaneous 405,482 405,482 ' interest Income 175.000 175.000 - Total Revenues 524,114,677 $25,054,677 940,000 EXPENDITURES City Secretary $324,334 5374,334 - Human Resources 363,365 363,365 - City Manager 594,050 594,050 - support Services 3.227.807 3.433.255 205.448 General Government Total 4.509.556 4.715,004 205.448 Finance 864,607 887,183 22,576 Municipal Court 477,319 477,319 - Municipal Court -Teen Court L5.268 75.268 - F'inance Total 1.411 7194 1439.7 22.576 Fire 3,405,240 3,405,240 Police 5,189,349 5,189,349 - Public Safety Support 1,481,083 1,520,083 39,000 Building 863.750 863.750 - Public Safety Total 10.939.422 111.978,422 39.000 StreewDraina,ge 1,665,072 1,885,072 220,000 Public Works Administration 883240 863.240 - Public Works Total 2.548.312 2.768.312 _ 220.00.0_ Planning 656.383 656.383 Planning Total 656.383 6561383 - Economic Development 336 356.399 � 20.000 Economic Development Total 336.399 356 3_9_9 20.000 Community Services 465,100 465,100 - Parks and Recreation 7,665,134 2,665,134 Library Services 435.292 435.292 Community Services Total 3.565.526 3,565.5 _ - Total Expenditures 523,972.792 $24.479.816 507.024 Excess (deficiency) of Revenue over Expenditures 5141.685 $574.861 432,976 OTHER FINANCING SOURCES AND SES) Proceeds from lease/CO (net) s0 $0 - Transfer In -Other Funds 0 0 Transfer To -Other Funds 3.160.000 3.160.000 - Total Other Sources/(Uses) ($3,160,000) ($3,160,000) - Excess (deficiency) of Revenues/other sources over Exp. aL3,.018 115 (32.585.139) FUND BALANCE OCT 1 $9,186,774 $10,578,667 Change in reserved fund balance $0 $0 ENDING FUND BALANCE 56.168.659 $7.993.528 fund balance percentage 25.731/). UTILITY FUND 2005 --06 Budget Amendment Attachment A ADOPTED AMENDED Budget Budget Increase/ 1t1; VbNUEg FY 2005 -06 FY 2005 -06 ecrease Water Sates- residential _ $8,300,000 $8,600,000 300,000 Water Sales - commercial 2,600,000 2,800,000 200,000 Sewer Sales 3,500,000 3,500,000 - Sanitation Sales 940,000 940,000 - Other utility charges 273,000 273,000 - Miscellaneous 75,000 75,000 - Interest Income 65.000 65.000 _ _- - Total Revenues 515,753,000 $16,253,000 500,000 EXPENSES Water $7,589,367 57,913,180 223,813 Utility Billing 285,640 285,640 Sewer 1,4€4,966 1,444,966 Sanitation 705,000 705,000 - Debt Service 5_958.268_ 5958.268 - Total Expenses $16,083,241 $16,307,054 223,813 Excess (deficiency) of Revenue over Expenses $3(,., 3 ©Z41 $54 054 276,187 OTHER FINANCING sOURCES AND SES Transfer In -Other Funds $0 $0 Developer Contributions 550,000 $50,000 Transfer Out -Other Funds 0 0 Total Other Sources/(Uses) $50,000 550,000 Excess (deficiency) of Revenues and other sources over Expenses $280.241 $4.054 PARK DEDICATION FUND 2005 -06 Budget Amendment Attachment A ADOPTED AMENDED Budget Budget Increase/ REVENUES FY 2005 -D6 FY 2005 -05 fl2ecreasel Permits/Fees $ 60,000 $ 60,000 $ Miscellaneous - - ' Interest 6 600 6 _ - Total Revenues $ 66,604 $ 66,600 $ - EXPENDITURES Parks and Recreation $ - $ - $ " Park Improvements 505,000 567,500 62,500 Land " Total Expenditures $ 505,000 $ 567,50D $ 62,500 Net Revenues $ (438,400) $ ._ LDD,9DD} $ 62,500 Hand proceeds Transfer to other funds Total Other Sourcesl(Uses) $ - $ $ " Beginning Fund Balance $ 545,252 $ 606,838 61,586 Ending Fund Balance S 106,85 $105J338 $ (974 } VEHICLE REPLACEMENT FEND 2005 -06 Budget Amendment Attachment A ADOPTED AMENDED Budget Budget Increase/ REVENUES EY 2005 -06 FY 2005 -06 e crease Miscellaneous $ 48,000 $ 48,000 $ - Interest Income 25,000 25.000 - Total Revenues $ 73,000 $ 73,000 $ - D ENDI`1 URES Personnel $ - $ 26,100 $ 26,100 Capital _ 2B2.500 282.500 - Total Expenditures $ 282,500 $ 308,600 $ 26,100 Net Revenues (209,500 235 600 (26,100 00) Transfers In- General Fund - - Transfers Out -Debt Service - - Total Other Saurces (Uses) - - - Beginning Fund Balance $ 2,548,375 $ 2,548,375 $ - Ending Fund Balance $ 2,338.875 $ 2,312.775 $ (26i, g0j .- '. `4 Rdud es of EeOmaW La P loleri Coy[ � T131R025 Comokte Ye[EI :: PMPmad .: Sactael Mg ,W AftpL d Adapted Aftptld Neana Ce:ver tmp+aacnr.:a ',FY76aS9n FY700ad1T FY 2067106 Fv 700= FY7002/1d caryFarv+vd ndaur 1 12 AU 5 1 1:20-002 S _ 14,M S 240 951 5 105.057 S 1n.057 5 (55.0431 t^leresi earanpl ! S 11200 S 990 S 1590 5, 75Q00 5 25.600 S 50.000 S 25.000 S 50.000 6pv Fund TrF bar _ -'. 5 52500 S S 52&00 S - !: _.� 5 5 - 5 5 - 0rvx Pm:eess - r. ?Z 5 - 5 • S S ` ;30,008" S 5 -- .... _ - % ": 5 .. S S 117 50D S 117 500 5:�' :200,000: 5 TMODD S 200.000 5 IMODD 5 200-000 S. 0 Prrxsce S 5 S_ S:' E506000 5 2 :5�d 13M 5 5_ z9. QO tlOh Tad PmceG, '' S 53.706 5 117. ➢D➢ S 171$00 S 125 ODD 5 2750.DDD 5 126,600 5 2750.000 TrslAm:.s /aFunn -,�1 S 1192.5!52 S 117400 S 1300702 5.,' -0799942 5 355.057 5 2,015.057 5 10-0.657 S 2. ➢94057 ticd3oms P.kD -d.F .j S :.�30,90H . S 530,509 5 30➢D9 Neana Ce:ver tmp+aacnr.:a 5 ID 000 5 S 10,00) S 10 (SOD Sped peeko 07.03 $ p,50q;; 5 - 5 8,504 5 v 66 6arid Pn,ra 41W s �'. %10,422; - 5 5 16,422 S dad Pwk S ` ;30,008" S - 5 30,000 S 30006 �pFcn =+ 5 ':z0t3;000 S - S 235,000 S 235000 Pvy PrpaM rae:hne. EVma 5.609,900 %' S 703.650 5 0,344 5 800066 11t-,n tenor lmPramrtoam S 90 ;; s 5 60-060 s 06060 11xr.�!eerden Ph... a - ` •^__, _ - u• � _ F. _ s 110.070 5 110D7Q - ��^ µ ��� ,• � R.. „ aE0 ukad:t,a Fvnaelll S 1000 Q06.'� b' ADQ,OOff( S 206b)0 5 400.000 s 2D6,C00 5 46D,DD0 6orel end Ann;edmRrPvk6eraraplsnrd 1 S -��37•U60 ". 5.;: ''.'�23'7.tlEYJ 6aa tanhe PVtoevdapreens tFaslaa ldlrn S ;3Fi0pDO-',. S':; '3Qf3,000. M.OrP nr.5nx5rnnor€Ia1 S .:- '478,000; andA Vhtvnm s::�,Z50Q,00D. '5.:.2�S0 O,QDP: [a:coeFS =-r(E) 5 4'Ex.00I1:, 5 ±112,Dffi?�: Tsar t- lP�a,amrrf U✓. of FRk tTa91 S 11'5,'700' 5 ;: ,111,100: flcme snnlef.acsyc :endaeenalcnwlSl S ;1,37Q,gQl1 S 1.36.000 W.t,rodClSakrell ev Pmt 191 S ���. 01,00Q� S 01.006 Coiel lu,xaae TlFeltd} S .':;80,£109:; 5 10000; S 70,0)) Astr<aE'x:amenlly 6d:knaE Nem,e drayv6Wdap S 37.025 darn an era:ueAnpdine.cop rtca3 pvknalm•dnatann 5 65.660 S 76.006 NX0DO%Pvt (i htoOe Oek3 P/dt MUdonmaede (171 3 �1li1.066 S 181000 OD0'? _�_� •'c:. S 0200 Cammwwry6an> =ea 6t�116{ S AMO,000,' `� Intrew- ,tryA;:.tbhrdecavrany {151 S • 000:° s x7a.)dd cneuaeattrwAtrnz+mmno {161 S .'. ag6;0)Q',i 5 146.066 ao6tanea Pmk•NEYts PleW� Id C"(171 s �eo,o>?o S go ODD aE.a+dwE ,�aYNu55mCM_5ude's flal S 0ll,D0D - 5 WOOD 6eh Senn - uom: pr.y,c�nd rtud4w_ae snerra,p [svi 5",70 ODD: 5 76000 titre Pn.•k r2m S '77.000.. S 77600 5 72,Qd17- I I 5 T2000 _ 5 9!cmaar;delvJv4 Dnsup Re:.O nPanel 1231 5 270,000- S 270000 Aesea�an CVdr { _ - __� S 1b 000000 - Total Pralact ♦= cnalldllvms .'� S 763,050 S 506,305 5 1- 285640 S '�a1546s785' S 200.600 S 2000,600 S 200.076 S 1,764,600 Proles Rdsmaln4- ex_�dn 7F0L•tv�a F,m^.n_endnry.ra ;yn �; - 00,000 - 55,360 TPL,1Procroeae Laee Total ednfmamep4 S 14642 �S Z4005T'." s 165,657 5 19.057 5 (55,5631 S 654,507 Pmjoc!s pmvlau.Iy appmved, ldndlnp MgvcElnd to camplala prom t Mld•vdar amendment