Loading...
HomeMy WebLinkAboutagenda.council.worksession.20091019MEMORANDUM TO: Mayor and Council FROM : Don Pergande, Budget Officer THRU: Don Taylor, Finance Director DATE OF MEMO: October 16, 2009 MEETING DATE: October 19 and 20, 2009 RE: Updated Materials for Council Work Sessions on the 19`t` and 20~' of October The materials that are included are: 1. Updated General Fund Long Range Plan 2. Updated Asset Management Fund Long Range Plan 3. Updated Asset Management Fund Capital Plan 4. Updated Parking Fund Long Range Plan Place the above documents in Tab 7 of your 2010 budget development books. We will discuss theses on Monday. 5. Updated Housing Development Fund Long Range Plan Place the above document in Tab 8 of your 2010 budget development books. We will discuss these on Tuesday. n Nommaa min0 o Nbo m S V ao m rvNVlmmm NO N b Vl O ti ti m N rv mo oo.+ r t!1 'N V! O M o N moob o~a ~ N N T b n N Q$g 3 n ~ b Ill b^ N N N b N 41 h N N m VI r M N Q V1 m m m m O b Yl N m N N N b M O m m .+ O rI m vl b r vl b m O O Q ri O N N y N b 1p N 0 ul b M .ti m 10 Ji r V 01 a0 r N' n1 N 0i ~ O ri m r vi < 8 pp M C O Ol M 0 m N m Vf m n O m (~1 Vf N N S N e1 O N N OJ m rl r V1 Q N m N m m V1 •+ C n N m b N N O N Q N O N M O N Q O m 0 .~ O ~ b N n Q N N N m m Q m h yy ti N Y1 UV v1 N Oi N Yi `j r rv1 N l N ~ N Q N VF V1 ~ V N N V1 N N N N 1 I Y /f V1 VY h V1 1 tl1 1 ~/! +/~ y1 Vl N ~ b O S O n 'I n N O b m m N Yl N N N M b p O b O Ol N QQ m m N r m N O m N m r c r I/1 R b N b b m b O O Q m ~/1 n m +A N ~ O V! ~D O O ~~ n ~ N Yf ~ N N ~ M N r O r N r n ~` ~ N V ~ ti n b Ll n Q mmomQ N rvm em 25n b .. m.. ..mrob.+ d ~ ai e o i : o j a b .+ of rri o „i ad ri o M m a Q aN. as .~ is m ni ri ~ .i rci of m b vi a .+mbm QN ~g ui ri ~ ad oN m n ~ a a . mbulomm ill In m N M ..m ovl M 1/1 N o ~ ~ N N ~ ~ `r~ iJ ,.m N M M N m N m 'I m N ~ b N n v, i »~ 0 111 b u m U1 I~ N t~1 .ti .-~ I~ ~ , ~ N YI 'i ^ N H N N d ea n O 00 N M N . 0 UT V~ Vf N N N N N h U1 V1 N N N N N N N N N _ m V O n n n m O n O N n ti a O O h N V N O b N OI b vl N O m .+ n N Vf m N e1 b n Vl N b Ill 0 0 0 N N N Vn Yf O V O H N O O m OI N VN m H h N N M1 m O$ Ob Or r O1 ~` b '~ N b~ n m V! H m m V1 b m h m N b m r r .. o .~ 111000 O r ao N n m ul m In o m Q o O O Q O n V N r m M m m e ? ~ S t•'1 N W rl 1D ~ lO N W ~ O 1D p N~ ~ m CO l0 ~ m ti M S O pp W O a r Vf N Ci 1!1 m r N m pp m 1 A b m N H N 10 N M N VI N V m m ti o~ OO 1 m J1 V m Q m Yl Q m V1 m N m O M Vl ~"~ b Vl r N ~ m O m N Q 'i m m `I m N n N m l ' y ~~ N H N Vl ti `~ ~ M H N V n N M rl ~ V 'i VI `~ r N V N V1 ~ N N N Vl N Y1 N Vl N N Y! N V1 N ! N N N p N n .1 Npp O b M m O Ill M i° N N .+ O O M N b m N N m R m N ~ `~ n m O V1 M n .y r 0 0 0 m m n V! V! O O O Yl W O O W OI n V N YT N VN r N r N 1 0 •+ ~ M O M N n W b m~ a p ' a n V! O$ M m N m ~JJ 1 D M m JJJJ S W n O Q 1010m O m m m N m O VI N O y p b N S S Q Vf N W VI ~ m OI O ~ n'1 N ti V N 'I m~ N 1D O Jf V1 S n b m Ill M m Vl n N O Of 'I M O O 10 N N pp ~l n N M N p O i r W N e i O lp N 'i y Yl m N O Ill r O m fI I/1 N O VI I N r1 m N N N N m V r tll m M b M N fI Q V b y~ n Yl V! r ~ N N Q O Q N l p 10 N N N Q I~ N M rl Vf ~}` e1 Vl ~ ~ .-I t0 l0 N ~ rtl e1 '1 Vl l ~ _ r N VY N V! Vl yl N N Vl N V! Vl M Vl N N Vl Vl N N N O Q I/1 m O N b 10 Ill vl O N .-1 m N m N O Vl ~ b N O N m M O n O m Vl ~ m 0p e~l n Ill m m b .~I M r n V m N Q l0 m M Ill N O O~ r m V Ul Yl JM O N n O O n OI < m V! Vl O VN m m O EO ~ O ^ $ O ^^ n O O N < N W tt O O O N b m M !I n n 10 n Ill I l l b r p 1 p G ~ a b 8 y p ~ (pp lI l1 m ~ ~ O M aO l N 1~ pQ W N Q 10 O 1D V m w O W l p ~ O t0 N 10 m r e Vl ~ Of Ill 10 N O lO Vl m ~ Q N 1/ 0 Yf Vl N Yf j l 10 r1 O N N m n N N ei ~ Q rl O ~ ~ rl N b N ~ fYl 'i e1 V 1 t/N Vf N y f ~} N N VI N N a N YT N N N V1 N N N N ~ Vl i/l V! N N N N Q l0 O Q Vl O Ol Ill O O N Vl M Q O m 8 m Il a r7 O n n r1 e'I N N 10 n 'I rti W rI m VI O O O O N N N N V! O< O 1/1 N O O m OI 10 m N N N VN O M m O W Q O< N 10 OI n M N m Ill Vl tll N m Ol n O N n n O m m m M m N O n V! r 1!l V O 0 l N m O m Ill 10 m N m O rI O rI N N Q N N N n r O m Q o ~ol~lri aco oI~ ~ ~ n vi orv o mmviommm e.: Sr m M N ~ ri ~ m ^~ N '^ m "'~~ M la0,lm .~I m O b m N m N O Ill n r O N .-I n m O N M m W N N ti Q H N A N O N M O O e'I b m N n n rI N N N r1 m N N~ r Vl O N O ~ N N N N N y N 1D O N M ll1 10 N N 'I `~ Q N N Vl Vl N Vl N Vl Vl N Yf N 1/l N V! V! N V1 N N N N N O vl O V b m a O e-I O 00 N m m O O n ti Ol 10 n 10 m N M M N l m rl N m O m l0 m O O O O m n 'I N Ul O m O N m O O W OI O O Vl Vl Jl Ull 10 of e1 lO O O O Q 111 10 n m m g m ~1 Q O V! V m 1D t0 p N Y! lD m H n Q 10 M 10 N m e'I Ol ~-1 N Ill Q S O O N f N n n n Vl m m f1 Q N O m V N b W b (O n O N e V ti 0 1 l ? ri M O N m O vi oG n Oi O a0 b h O O S O ~ N ~ ~ b ~ 01 N T N o N . a 1+ Il 0 rv b.-lmmn Q ~m r mo Sm m bmomn Inm.. mm rv I m b In Ill to 10 b 'y ~ 1 1 O O O m N Ill b V b 1D N rl O M O ti O Vl 01 Q m V Ill N N N O N N Yf ' O ~ V! Vl N Q` V! b rl YI b VI N IO M t0 N N 'I N O fI N 1/! ~ ~ rl HI N ~ H 1/1 N N N Y1 V! V1 v1 N N N N N N i/l V! N N h N Cpl O O N m .'i O N N O b Q N 1/1 m N 1D VI rI N y n J N n 0 m 10 fI V1 n N N rI r N n N N .-I N b W N f1 r N O 10 b N O O O m V ti Vl H O Ill O Yl O O O N O N Q H H a~ m N C 10 N p 10 O Ill m 0 0 b CO n 10 ~ O m N rI Ill n W 01 IV1 W N b Vl m m~ (ll b O Vf O m 10 m 'I n M b N e-I m O Ol O m 0 W N b vi a0 ° m .ti O n vl n N b n 00 ri O vi M W t0 di O n Q O O vl Oi O V ti 10 pp t n b M N N < O pp m 0 0 N y j I m m .i N r n n y N S O n m O n V Vl O Ill r O O n m n b m .i n m m M O N N N fI m N O N V! ti V 111 1/1 10 N rI N O ei m 1D ~ m 0 m Q M Vf b O~ i i l 11 l0 N N l ~ V a/l ti 'i fYl M fl ~ M ri .-I N N Vl Vl N N N V N ~ 1 N l l r r l V' V! N N Vl Vl V! N VF N N ~A N Vl N N N l M b O V m V O r m O N N m b O O vl O N m V H n O 1D b O 1D a0 n Ill N VI b V vl O O O m m N Vl Yl O N O Vl r O O N OI m n Yf N m VN VI Q Q n 10 O O O m 10 M ~ O N ei Ill N O O N 10 b y Vl 10 m m n V Q r O IO m `I Ill b N O N O n O m ei O m m m N r1 m N m m M O M m W O r N m n 10 m ti b rI y p~ (A n e1 ~ V n m O Vl t!1 10 m n rI r b r1 O ~ O T rl 10 m 8 Vl Of N M Of ti N VI m N Vl r 10 m O b O m O O m O a n N O O m m r r VI m Vl M t0 Q N N ti h O N N ap p M O 01 b N /t . m N .-I N Q VI rI W n Q .n O Ill N M n M R N N N V N t/l N Vl N N Vl N N l N M 1 O 0 N N l ~ fl f-i N ~ ~ N tR v 1D ' rt 1 r V N h N N h N ti h 1/l N N N Vl VI ~ N ~ H 1 N N vl 'N p vl O O O O b N p Yl m m S O m N S n M p O O ~ IO V1 O V N N b V N O O ti O m N m O b m O m JJJ b m 0 0 0 0 0 0 m vl N O O Q O h M O O M O b b Y1 V1 n~ M N r O m M p M N lp b m a` m m M O m M N m « 111 pl b N O Vf 10 Vl fl V1 n n rI n m m r1 OJJJJJJ N m Ill r N tll V N W 1!t m n O O 10 01 m m M r1 A n ~ l WmO O Q nlllmlONWS~VI NO ~ m N M m O mm VNV1 lO ~ Ill b m M b m n '4 n VW OOm l0 N v1 0 O W b Ill 10 Ill N N Q r b c{m N M 8 m wr o0 Ill .O N n y r N Q m M n M r n N m ti m O 'I n e'I m ti R V1 S Ill n W W m M N e'I ei 10 N N N N E ~ N Yl N M m M V1 N J l ti VT M N O l N N M ~ N N N N .ti ~ M N .+ O ~ N N N t h H m v . 1/1 N V1 N N N N N V! VI Vl N N „ N y1 N ~} O O 88 S S S 88 O O O O O pp N S IO O ~ N pp 0 S 0 0 8~ 0 0 JJJ N V01 01011 VN S S 0 m S m b S b ~ r O a P n M M~^ m ~ b V ^ m 1' a r N OOOOOOOSSti ti p S S V0 a00 ~ 00f PV O 1011 ~ n mNmO N lril 1W0 ~ m ~/ m N N SOOO O O S O O O vi ~ I/1 S CO r b m VI rI O O O O CO m O 0? N O 1 O O v? < 10 Ill ~ O V n m Ill H 10 O Q r1 n I~ m N O ~ IO n 10 14 ri ro~ l`1 N 10 m S Q m rl rI N Q M Vl V1 m n a0 O H O 10 Q N W M b Vl O Vl M V1 V1 V! N H h N ~ N ` N N N N N `I ~ M m ~~ N ei N M fl N (v1 ri r1 N Vl N N N 1Il N H LL w V! Y1 N N v1 v1 N N h N N h h v1 N H N N B O O N Vl M m m O O o O O V a O n m b vl Ill O O m m O V n H m n m O O O O OI O V1 V!'Il1 V1 VN ~l O 10 O O O p O 10 Q V V O N W 10 r m Q O Q O M r ~ '~ ~ lV l4 Q m O b N a0 Of m O m m V N O M O Vl W b m Ol m O m O l g OI 8 m N N N C Vl 10 10 O W O M N N 10 N M n ei m n m Oi ' ~ 1!~ 111 n ;Q ~ 10 p) ~ O m N 10 V T VI n O Vf M m M Vl r m N M y n m l0 1 b V ~ W O M O n O Ill N W 'R 'I lO S rI N 10 W ~ ri r n ti lU N n M n W VI m n m m O VI b N N VI m CO 'i ~ 01 n N Ill O Q N Q n m m e'I Vf rti N N r b O m m n N Ill W Ill N N M N Q e'I M Ill m N Vl n Y1 J ¢ N m pj M N O N O 0 I N ~' n N M N~ tvl N N N Vl e.l N Q Q ti~ O fl N ll1 N N Y1 rI N N 1D N rl 4l ~ ri h N U1 N 1D +l1 N N N V1 Vl N V! N Vf N '+ Vl Vl N N h H ~ h N m r m m ~ N N n N O yy vl N N .i O b n m ~ 111 vl O O O O h O S J Q m Ill b n M O vl m m O vl m m v1 M n b 0 0 0 0 0 0 +/1 N N N~ N O r O 0 0 0 0 Vl S vl b M V Ol IO N /1 n O N '1 N O m N 1D 01 1D a` N n R m m 1p Ol 10 m VI N m Ill 10 m CO Vl ~ ~ m O 'I M Vl r N M N m CO VI M Ol n l N D O d ri Of a0 N b O O N N r~ 00 v1 .ti OI I~ 10 vi V r N I~ M O b W N N b V m ~ N Oi .i r ri m m M O n 1~ 10 ri n IO e~ ei W O W 1 ~ o p N n n n O VI W n Q a n O N m N W N M r N m M OO ~ N J m V1 O m VI m m M Q Vl 01 rI N n N N V! Vl m m 10 O m a VI p 9 O 9 O N N O N» h N N M N M N N I ~ ti N 111 N ti ~ b 1D W VI N 01 fl OJ NNN r rl NN N ¢ N YTN VI VI N h '/ N N N N N UT Vf N N N N N y~ m M N n 0 m b n m b n N l M N n O O V S~ O V1 m M N vl V n 0 b C O ap ti ti 10 V1 m rl eJ O O O O OI O V1 N V1 V1 VN V1 N M O O O O M m N O 1/1 10 b N V Ol m VI OD m O1 r Ill rl ~ m Q b N Q M r f m a} m O m M N NMn IllOm QN Nbr O HOJJJN W OmNO ti N 1D m O mmm CO m IO Oar N f O O 1~ W ~ f11 a} lV W h ri N ~ r N m O r1 V m Vl V m M n O N ~ 01 l0 rI O n 10 O Vl rtl rl h rtl O m M m N Vl N~ ~ N Il1 rl l0 M N N~ Q ID N Of ~ h n OI O N If1 O N N ~ ~ N 1ll m Q r G Vl m Ill O rl n O M N O N O M M V V m O 111111000000 N ~ ~ rl '1 e1 V N e1 (ll Vl W 9 O VVV NNN N rl 10 N rtl M N M~ Q ~ N rI e1 10 'i m N N M V1 N V! ei 1R ei VY h 9 N M N Vl Vl N V1 t/1 VY N ~ N N N fl 1/1 Vl N N N N N ¢ N Q G V vl O m O 10 r vl N r a V a0 n N O O m N O m O O O O O O VI V1 lJ O p Q vl Ill Ill N O M 10 W n M m c0 UT W N .y 0 0 0 0 0 0 N Ul N V! ~ tl1 M Ill 0 0 0 0 0 0 Y~ O N 10 ~ 10 O m O m O •+ m N n 'I O .-I ~ $ N vl ~ an0 Q m m b .~I n N n b m 0 mmm O O O 00 W "I rI N N Q m N l N N ri 10 ~ N Yl ~ O Ol W M fYl N l0 M T Vl V ~ O O pp ~ N 1l1 W r N 10 O 'i ~ m N r Il l Q pp a pJ N O N vl N O m m vl O Ill 'I m 1D m m 1 m Ill S vl m O M O ff1111 b m 0 vl 111 S m O O V m rI Q n n N m N ^ N ti$ ~ . + p Q e Vf m N m 0 ~ ti ~ f N N l I ~ V! V! N N O1 rl O N m O !YI a N W 'I ~ 10 rl N N N N m ei e e1 1v ' m f -I V1 Yf N Vl N N N N N h h h N h N N N . N Y1 V1 1/1 N N LI N c °c° x 1O r ~ ° - ~ m = 'O In c ° c J m ' ~ O0 ~ " E ~ ~ ° 1 ~ C C ~ 'U o N a a N C V ~> ~ E ~ .H ¢ 2° \ n ~ q In d c ~ r ` N n w a w¢ H w ~° c E n E a a n ~ - u c m ~ ~ u ~ ~C c_ ~ c d m N L m a vJ C N u q 3 o A m .-. 3 n c ~ ° c y) u v y q~ a w c~ q A m n m - W , N O~ n v E Oy "O a O q ~ d 9 g Qq \Q O N a 6_ ~ V~ O ~ C N C N O N q a V_ W O C d a L C m 6' C~ N p q S d LL a U LL LL= C a ~ J a E c c m m r N a + U ~ O a E q a x 6_ N q ~ J« 'a d v ` a F, ° $ ~ c Ill w N C q ~ b E >. a i ~ C o J c a u aln f w .L, E ln c ¢ Y i ~a u is ~m I LL c a o F a« a E a .° n a y A x N ~ m q c a y _ c J m a z g q a p x o c .y ~ N ° LL c q a Io O > Ot; a ~ ~ N a F> C C C U a ° ¢ ~ W ~ ~ q t m C a m > a~ d C J U' O LL A C 'ti '^ N C C L E ~ O a C ` K V i d . 2 N O ~ E q C d' N d m C N O Q L q c u ~ ^' _ E a: w t- w c « A w - c a n m c °- ~~ ~ a c n "l C LL x a v q u a LL a ~ C L p C O Q E J _ ~~ N F L y _ d W L q ~ C O J 0 O « C C C N C O a V u n f- 1~ N 0 C 01 > q C j~ C a u a H a - c~ F t ~ 0 1 a O Q m N a a s a~ w N Y 'O N q V J ° m O C L y.. d 00 c y a N o n V j y f uow c~ c m ~ q ~ w a w q ° o n « LL m ~,L q p ~ Ec L~ e ~ ~F c u ~ C N . ~ a. a - « o . o . ~w ~ ~ ~ Y ~ u m~ ` e• c q u a yvLi a y E'^ `w c Q N `w c a~ n~~m~m « ' 7 nndQ - °l n n t a _ s iLLLa c c F- ° q : ~ «'v w v a a`i +' O °0 > o f L' V L E~~ L J a a L q a ~ w I ~ m a a ^ ~( 8 N N N M p J n J J C J J J J 7 ~~ S ~ VI N s N 1- a s ~'1 0 F a C J c LL K W d n> O O {J 0 (O OC V d~ U 0: O V~ O O V 1/1 ~ W H O 3 17 F' W O W m m m m CO vl V1 N O VI N Vl 1/1 U N F N t0/~ N N N N S V N O N N N N N N V N IO N ~ N h N N N h N ~ N 8 N IO 0 ~ M ~ N O IO GO 1 1 M m e-I O ~ m 1, 1 IN ~ ~ -I m I V m a M M N1 N 01 C W n 4!1 N M M N N M OI d IG N N ID N N O N ei .ti M N N d N C V! M M yMj N H N N n n 0 O O O O O O O O O ti 0 0 0 0 0 0 N N Vl M1 VY N V m O N m 0 0 0 0 0 0 0 0 0 0 0 0 Uf N H Ul N N N M '^ S "' ~ N vl N p~` V b m d O '~ pNp N O N 8 N O N N G ~ Vf N V! N N W N N -1 N i O ~ M n M d i M N W b d 10 b N n ~ N H O n m M tr Q O n M N Vf W V1 VI n N N ~ b wl M M M V1 N N ~y` h N ry N H N N N V1 N M 0 0~ 0~ 0 0 V Y1 N 0 0 0 0 0 0 0 0 0 0 0 0 h N VI H N N V1 VF N V1 N N 0 e-I O N O r1 O O O O O O O O b O 0 0 V N Vf V1 V! N V1 Y1 d Vl Q N a ~ a m N n N n N 1 N +' o m M O o n ~ M .-1 N n ~ ~ d e 1 1 n N ~ 'I W ~ N b O M N b N y ti N 8 I II vl n I M N M N N V1 m N W T N O h M N N m V~ e'I e l N N ~ ~ ~ ry N N N h N V1 N N ~ ~ aI~ N b O Q 0 0 0 0 Uf V! V1 N 0 ~ 0 0 0 0 0 0 0 0 0 0 0 N N N N N N VF. N N N V1 b O N b ~ W 0 0 0 0 0 0 0 P O O N S ~ N N N V1 N N h N ~ ~ a0 g M N N ~~ O N O N N N m .1~.jj 1 11 ~ ~ d O ~ ~ 1 ~ H N vi n ~ N n n n ~ d Q M p p D O S M N V N H N N N y j M V1 VI V1 O i I O1 V N H M n N n N N ~ N N N N N N N h N N H 01 O S O p O O Vf V1 N N O O O O O O O O O O O O, O V! N h Mt VY N Uf V~ N N N 01 O N 01 b O O O O O O O m O 88 O V! Vl N N V! V! N N~ M N IyO u1 ~` M C y1 01 I ^ ti I~ M O w N S O O~ i ~ N O N N ~ O O d ri Ci ao ~ d m ni O ri YI ~ ' S m p oG .y n n H In O m b M N N M th W "~ G w . i O O 01 V! Y1 h N e l N O O N ei N N N M N fIl N m N N V1 6' 6 n n o p 0 o g o 0 ~~ N N p 0 0 0 0 0 0 0 0 0 0 0 0 o V,. U. N .,~ V. N O V! 41 h N d n M o V1 n M o 0 0 0 0 0 0 o M o D n V1 V1 N N N N N O N S Ol o Ot m N m M ~ .+ m y ~ m m y b m O n N N e VI d O vi ui a S O N vi o o N ri .-i ri .y ti O d .~+ c o a6 N m O rri of 1 ao N r rv o O m p O n M a0 O Vl V1 N n 1/1 N a0 N V! O1 N N N b N O p d N O N 1l1 Yf b N m W m 01 N ~ ~ .y "~ N N n ~ ~ N N N N ~ ` N N N N y j V~ N y O 0 0 0 0 b N 8 N V! N 0 0 0 0 0 0 0 0 0 0 0 S V1 Vf V1 N h N N N H N N S a b O N p 10 ti 0 0 0 0 0 0 0 m O 0 0 M N V! M Vt N H Yf ss{{ V1 Of 8 0 '1 d N O l0 v n VI M ~ y b N .y N n T M O p1 M ~ O S N N n O ~ V1 m n n n h d d O ti ~ O~ M M M M H 1 rt1 O m ~ a O tO N pd` 0 wpj M N d Nb-1 N ti W m M N N N N N ry $ N d N Uf h .y m t/1 Ivl V1 C N N N N N ~ n Ol O~ O~ O O N I N N VF O O O O O O O O O O O O O OO VV V1 N N N N N V! VI h N OO M O h M O O O O O O O O M O~ O N N V! N V~ h N Y1 O M m of ~ ~` b ry O m N m T N t ~ .y rtl Vl '1 b O Vf Of ~ rtl ~ fYl O A ~ W l0 O W N M I ll t0 OI N IV1 M ~ O 0 T 0 N O O n d W n S ~ ~ N V N M m ~ N d d ~ .~ G m .n ~ .n 1 .~ ~^ v N K N N N N N N N O S O O O O O O O O O O O O O O O O O N O N N O 0 0 0 0 0 0 0 0 .y O O M V1 V! H N V! V1 V1 1/1 N S O1 O 10 N M o0 N n Ip ~ n y IO y1 N ~ .M.~ q N N V1 0 N N Ot N Vf V1 N N tR N Vf N N W S O N m N M O d N M m Ol n d I 0 0 O ~ y b p a N . i ^ N M 8 N n n a0 a~ yf d d C Q N a 0 01 UL h Ol p Ill QI 01 p O N N d N I 6 ei O N Y! .~ N N N N N N N N N vt N N N N N ... N N b m .~ m O O O O O Ol O O N O N h p O O O O O O O O O O O O O N N V~ Vf N V1 N N N O O M Of O N q Ol m 0 0 0 0 0 0 b 0 O S O V~ U1 N N N V~ n N S 01 bI p O l0 p lO xl Ol ~ M M O b 1`1 n ry N n 0 n Ol m O vl 8 O O ul n n N m d O d M n 01 n I 11 N vl n ri b le vi vi Vi N Ci o V O .ti N .ti vi ao m ei lO p vi vi i C0 n N d O Ol O b n N W m N '1 N N n b Vl N W N i N i M O1 O O . b d N m N Ol O Jl N V1 .n .y H N .~ ei N ill V! .n N h . t/N e d ~ N N "~ N a O pj N N ~ rt1 M m N Y1 . .. N m N y~ y~ N N h N .o M m o 0 0 0 m p d V~ N S M o 0 0 0 0 0 0 0 0 0 0 o 8 N N V1 N V~ N t/1 H N N O d N S d N o 0 0 0 0 0 0 0 p 0 0 0 O N N N W pp V! N V V1 h W 0I d Q W 0 b to ll1 a° m o ul pp '~ ry O N N d o O S O O S b m d O T N b IO N m m d n d . i N b T O N O O b ~ b O d o T n O Vl M u1 m N ti ~ ti b m lp ~ O1 n Ol b "'~ O1 O IO b pl LO CO M N N ei O O ti N N O] '1 n h N N N Ol d .-~ n O V1 b n O ll1 b Of m d vl d vl V~ +/1 d III d Gl b M m yl Q 8 C ` N V1 Yl M N j L! N V1 -1 N 'I N ~ N = N N N N ~y N p N ~ " N V1 N H N h . O LL N VV (Np ~n b O O p O O 0 0 0 0 0 0 ul O h O m lD N N Ot V! N~ M N S N N N N l0 M1 W N n Yl S yO N .-~ m 0 0 0 0 n 0 M Ol O p b M VI N N N n N D] V V! S g d '1 M lD b e1 ~` N n N d O '1 ry Q l a HI lG N M O b M d b W m n n m O O d O N N M O N N p ~ Oi M .ti .-i p a0' .ti Oi LD N d H l/1 N W n lG Oi p Oi Oi < c0 .i vi M fl d N ti W .i b O m O M Oi m y1 V m O N m m N 1 m N n M N N OJ Vf Y! M N V l O l0 N m d N a'J p ' N N yy a V ! N V! h ~ N p ~ Iyj M G N N N N N N N H H N h N Ol (O .~ ti 0 0 0 0 0 O N V1 V1 N N V! 0 0 0 0 0 O O~ O n 0 0 Vl N V1 O N 8 U1 V1 Ol N n N n I 0 M O n 8 M .y O O O O N m N 0 0 N Ol ~"~ N Vf t/1 N O ti n N N Ol lD S ul 01 N CO ~ ~ m n ~~ b b pNj N M N 01 n O1 O n m Ol n m l0 M d ~] 01 r1 O d N N O ~ ffl N ~ n d a M y b n l W 01 N 1+1 N V ~ N N b ~ O W n d d N b d tll n W ti ~"~ O Ol O n W d n H n n Cl N ~" N Ol Oi O b n d d M W 1 ti W N I M R ti Ill rl n b W d Ol d V! V~ n M m N 01 ei (n S n N ' H M N ~/N V~ VI N +I~ M N N N N M m ~ h N H N N N V i = Q '- . -I N t /~ .I . N h p l0 .+ m o o m o 0 n W Y1 N w N N p 0 b 0 0 0 o n o 0 0• V1 'I N V1 N$ N Ol V1 N N~ b 1l1 in '1 .+ N m .+ o 0 0 0 0 o m o 0 0 N n N M U1 YI V! V1 Ill N t/! VI o m d In n m m 3° n b °,.° .. N n w tp '~ N q M Vl O1 Of S N VI N V1 N Ip T b Vl N M n O N d O Ill 9 VI d h l0 n M a VI M N O W b V! ei W d n IO IO h N W N tvl N m M N M ~ N N OI d N M ~ N m ~j „ « ~p p ' m N .i d N v~ v~ b .-I vl ` V~ IO ` IA N d +/~ N N a0 G j d H n j j M y N n ` H O 0 a N H N y~j N N N N N N N Iy N ,. N N sf O O n O O O d N Y1 N N V~ V~ S O~ w O O O O d O O O OI V1 n O U1 V! N fl VI N V1 VN Ol ~/1 O N Ol N T O O O O O O O~ O O O '1 N V1 N Vl VY N Vl N N N N 'I N n d o0 ~ M m Ill a~ n IO n N a 'i v1 01 n d M 01 v1 N M Ill T d IO N N d m d M Ol d ~"~ ul IO N Ol OI d M N M p ~"~ b pl yj ~ H N M O M IO N N rl Vl IO b M m M Vf y O N M n N m m Vl IO H Ip y~ N Q. ~ O b n d V1 N h M1 V1 y~ ~ m N a Q N N H N N N N N N N 'O C LL c C ac c a ? m Ys ~ N a ~ v n C c ~ m a w 00 d u S L w a w . ` m c '~ =' ~ ~+ :o i v i .d. v b n o a a c o m O ~ O o m a A a o n ~ H - ' w c m fL d v `y E a n E O c f LL m a ¢ n m ~ m O E o' m ' c a E w a v °~..' m N a E a c n w a ° ° O u S ~¢ c Y I',l c E v c q H m -c a "¢ n a w ~ c a O O f~ O~ j W N a U W I` N ~n 7 d ~` R' v~ N 01 ~ O LL LL m y .-. O N a m m m w > o 2 w v° E = o M ° N C ~' c 3~ c v c LL J~ o n i c a > T .u, -O aw > o c E > w c ~ v o ~ .~ E m cr, i y 'Y-i °' Y N d u m m m ~ °+ E u c ^ W 6 > N 6 w ' >¢ C E O 2 J O O d ?I > m 0 N O m ~ G ` n d f ' u i > G F- 2 m tY 4' O d N¢ d p C 6 a ~~ L N OC .. O` ¢ ~ ~' n a U 6 Y m N ~ m C ~` O U m a `+ ~ c N ~' `w c E Y c Y o E _ 'c a ` c n , E c a h a .. n w ~ y ul y~ W n , a x > ~ m N ¢ j Nl ~ o c E ~ o c ~ _ m x E m w m e a+ w~ E v~ > m w d¢ w a LL ri C N a Q N m m O ~ d u w U ~ d F- 0 O LL ~ ~ ~ O N O W m C W ~ F d L a A (D V N X Y A L L C a N C~ W O N VI r VI C U C ,A j ~ C OI « O 1 Y O S y T N W O LL O t O 4 ~ O o I T N w s Vim' l7 ~ y •c w o« u y a' Y> ° w° u 'v m° ac U° g c o r w w ~' ~" ~ N ~ m ~ d z °1 Ci ~' O F uu v a o a E u' ~ m a E °J E u m oa-N c c ° ~« ~ v ^' `o O m "I u n ~ c c a v v c ~ y a c 1 O O 1 O ~ d K W Q ~ W d 2' O ~ W V O m C. U d F `- ¢ Y. U ¢ U¢~~ N C 2 0 0 0 1' N H V I H f ~- l- Z U¢ (7 f (- f Q $ O O O$ N m O g O~ N N d O N ti Qi N b O O O 1° vl M O O N N N 0 M ri M g T O M Vf O O„ O g m rl O y N ~ O O g O N g g O "~ 6 'y M N M N C M N N O N N 1° m H d N M 1~ ~ M b N d d N d N N b N M 10 N N 01 N N M d ~..~ °1 N N N q M N d b `y N N ~y ~y N q ~ A N N V~'V~ V1 VIN N N N h V1 V~ A N N N N h N N N N N N V1 N N H N N N N V1 N V1 V1 N h N N V1 H N V1 N H N~ N N N V~ N N h V! N N O JH WWW 0 0 0 0 0 0 0 0 0Q, pp 0 0 0 0 0 0 0 0 0 0 p' O O O O O `, `: O O O O 0 0 0 0 `~ O `: Y `: O `~ 0 0 0 0 0~ 0 0 0 0 0 0 0 0 0 0 0~ O eNi ebi M eNi .di ~ eNi .di n M n O Ip VOI N VAN N N N V4N NN N ~ iI~ NN h N Nf~ `; `; ~ 0 0 `: 0 0 0 0 0 0 0 0 0 0 0 O O O O `: `: 0 0 0 0 0 0 0 0 0 0 0 `: 0 0 0 0 0 0 `: O O ~O` ~ 0 0 0 0'O O O O O O. O O m O O O O N m ~ O N ~ T N ^~ vOf ~ N WWW N N V! bN Vf N N N h h N N N I`il O g 25g 25 o g Oooooooo0og O o o~~ o 0 0 0 0 0$ 0 0 4 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 0 0 0 ~ N o N N O pN N H N N N W N i/1 N N N N N 'V1 N N H N 8 0 0 0 0 0 0 0 0 0$ O `! O O O `-' O `: O O O. 0 0 0 0 0 0 `G 0 0 0 0 0 0 "; 0 0 0 0 0 0 0 0 0 0 0 `: O` d` ~j `: 0 0 0 0 0 0 0 0 0 ": O N N N M OO ~ O N ti NNN O O N ~y rl rl rl m N 1~ rl H N N V! N ~ VY V1 N 4 N t~ N Vi N N N N GI 0 0 0 0 0 0 `; O D O R ~ O R 0 0 0 0 0~ `: O. O O O O `; 0 0 0 0 0 0 0 `: 0 0 0 0 0 0 0 0 `; O~~ 0 0 ~~ O O O O O Q O O O O O N 1p 1p N r1 O N N N O N g N C~ ``66'' `~d .y .+ .~ .+ .+ .+ ~ :i .+ ~ m N N H N N N~ q N /! N~ N N ~ N N `~ O O~ 0 0 0 0 0 0 0 ": 0 0 0 0 0 0 0 0 0 0 0 O O 0:.`:O O O~ O O O O O O O O O O O O O O O O O O O O O` m ~ O O O O Q O O O O O NI ryp O `6 N h N N: ably N o N N ~Q' N N NI O O~ O O y 0 `: O `: ": O O `; O O Y O `: O `: ~ O O `: O O `; O O `! O O O O `; 0 0 0 0 0 0 `: 0 0 0 0 0 0 0 0y` ~ `: O O O O p• 0 0 0 0 Q` m O d O N O ~ ~ O a N ~ N b ~ Ip n T O fIl N N N h N N N N N N N N N N V• N N N N N ,QV, 5Q~ 8 ~ O ~ O O O 54~ ,QO Opp g g yQj g 0 pO O NI O O O `: O O `: O p` O O` O O O O O O O O `: O` O O~ O O O O `; O O O O ": 0 0 0 0~~ 0 0 0 0 0 0 `: O O goy` N o N ~ edi O N H .di O ,Orl NNi b ~ ti On m m m O ~ O O O O O O O O O m N N N N N~ V! H V1 H N N V1 V! V1 N V1 N ei N N N p pO 8 8 O Qx O Q$ O$$ g g p O o O 8 0 0 0 0 0 0 0 0 0 N O O O O O~ O O O O ~ 0 0 0 0 0 0 0 0 0 0 0 o g 4 0 0 0 0 0 °.o ? o~ o 0 0 0 0~ o 0 0 0 0 0 0 0 N d O O O 1pV1 H ~ ~ N 1~ b b N N N H N V! N N N N N N N NI N N N N O N VOY h Vf N n O' N p~ t0/~ N N ~p N d m N N O' N-N N p N H N~ N N N N N W N m yj N p' N p N N O N m ~ VI ~ O O O N~ S S~ III H VY N H H N N V/f h IINt V1 CN t/1 h Vf N t/1 V1 h N N~ ON V~ V! N N N~ N ^ n ^ ^ F YF O O F ~ C C C C ^ Y ti ~ ~ N Q Q a 0 E _^ Y O 6 c Y c a C N LL ~ E '" ~ a L n a`_ E a ~• a n C j '~ a V C 9 a t? E w n n m i a a ~ z \ ~ ti r c a n n e c a m~ n u a m o a c^ ~ a n n o w ^ « Y ~ E E y m o m .. ` s wn - ic_' U u a m s> 3 ^~ n a c u y ^ c u° s~~ `w c~ -a n w° v v 3 w a o = C ~~ o a ~ ~ 3 m "~' ~ ?: m °o E ~ ~°' rc^ E° E u E t+ ~° q ~ a c o p e E V' o E a~ u' m f '^' p 'o °' w w m a a~ a t o a v m o c o. ~ a Q a v ~ ^ Z^ z Y y c o n j 'e E o S ^ ~ m ~ c¢ ~ z n. x¢¢ E c m° o c a- o ~ y L m w - m < N o a^° N l7 m~ 10 S a m^ w =~ n„ E u o r m ~~« m~ 'v f E '~ ~ p ~~ LL ~ a c p ~ n m m ~° i a a c a z ac u n n~ c 'o , n_°o°o c ._ w o' ?i ._ ~ 'c o o u u ~' ~ °~ S r _= 3~ o ~ u_°o ~ 'E `w g n m u °~~~ m ¢a `o m aE w w '- LL rc~ v a v _ E "a 3 a «^ ~ x m N ° pan ~ ~ vii ~ ~ °°~ v c Y v o LL__ Y a° y .E LL ,°`° ~ o a° c .a. 5 m m r~ ._ ._ m c> n : o ~~ - c N z -°° a r °~ '- n N z l' i`n ~ 9 a `o a ^~ g m n m m_ "~ `m m d° a°° c Y °c o x d cs c y ~ m m` c w a d °~ ,`w_ c~ u~ c u_ vi G .n > ° a 3 c n .a O « x x x x x m o ~ o a w o ° v $ °o E > > v ~ °w m E Yf 'o 'c o 0 on a ~ .LL g m > ° ~°+ °o o °0 6°0 6°0 0 °o w ^ ~°cn 'o ~, E E E aaj 'n L .~ L 2.' ?~' a o 0 0 Q 4] (D U O LL~~ 1' L' Q l° U l7 b 9 ~° n 1' L' 1- Q m m U U U O O LL l'J x-~ 0.6 n 1 M1' G' N VI N N N N N Q U U U U U U 2' R' L" K iR Q Yp m V O1 m M m P m OI 01 m rl 1° CO N O O N °~ M b 1!1 N N d 01 b N N 1~ O b 1!1 b n O OI N h IA 10 01 1l1 10 d N r1 t° m d M m M O G m CO N M m m h r m N VI Vf d d d m 1!1 Y1 y m m N m N h m b r ~ M m b b VI 1!1 N V1 h m 01 m 1~ m VI N Ol n m 10 b b b °l ~ 01 M Y1 m M 3 01 01 01 O °1 O1 M OI 01 01 °~ m OI m M m 01 Ol m O O1 b m OI Ol m OI 01 01 m Ol m m O1 01 01 O1 m OI N 01 r1 m O1 m 01 01 O1 O1 M T m Ol n a m r m m m m m m m m m m m m m m m .+ m rv m m m m m m m m m m m m m m m m m m m m m m m m m m .+ m m m m m m m m m m m m m m m m m m m m m m m m m m n m m m m ao N m m o+ m m m m m m M N m m m m m m m m m m m m m m m m C C C C C C C C C C C C C C C C L C C C C C C C C C C C C C C C C C C C C C C C C C C C C C C C L C C C C C C C C a W a a a a a a a a a a a a a a a a a a a a a a a a a a a a a a W a a a a a a a a a a a a a a a o 0 0 0 0 0 0 0 0 o u u U u u u U u u u u u U u u u u u u u u u u u u u u u a a v v v v v a a v C - i' i' ~' i+ ~ ~ ~ ~ T' C C C C C C C C C C C C C C C C C C C C C C C C E `m `m a s `m `m a v d v a v v v v o 0 0 0° o 0 0 0 o co_ o 0 0 0 0 o co_ 0 0 0 oc_ o o° 0 0 o m m~ mmmmmm m U' U' U' U' V' U' V' U' U' U' a ° ~. ~. 'p '~ ~~ ~~ '/ 'a 'q ~~ '~ ~« ~« 'q 'q ~~ '/ Y ~~ ~~ ~~ :~ 'r . o "q 'q '« ~ ~ C C C C C C m ~ c C ~ u u u ~ u ~ ~ ~ ~ w a a a a w w w i w a w w a a a u a a w a m a ~ m a a a w m a m a ~ v a m a w w w w w a a m w w a a w w w w i w w w ¢¢ c rc z z c s c z rc¢ c¢ z z as ¢ c¢ z s¢ c rc z¢¢ O n n n n n n n n n n n n n n n n n n n n .an w w N a °~ w N M w ~~~~~~~~~~ n n n n n n n n a a n n n a n n n n n n n n n n n n n n ~ ~ ~ ~ ~ ~ ~ ~ 9 c LL C d a C m d u° u 6 N O f N N o o n c ~1 p o 0 o m o 0 0 0 0 0~ p n o 0 0 0 0 0$ c o S 5~5Q~ Q5Q~ 55~~55~~e o 0 00°0y~ $ooo o °m o 0 o rc, oocomom + oo a m a+m ~ mm lod 25825 g'o 025Y$ $o°$$d$25~$$$~$° a $~om $ N M e n oo 0 0 c v~ oo~;m m b w m m rv d owu+oi vi~o~~ nrioo~ ~ ^'vi '^ooo 1OOO~oviom „ri ^~ "' v ^~ o y'~ d ~rv ri ~,n r'n o ti Io aov r.. m m nw~n O N W d d IO ~ '~ "1 n Cl N~ . O O N N b w /1 )`J{i W N N n n IM n n m W n W W O •i N N M M Y1 O M N n 1/1 VI n M N M b V y N V V M d d N N m M M M m M M M m h N N t/1 V1 N Vi N V1 N N V1 N~ N H N N N N N ~' h v/F N N H N H N N N N N N N N Vn J! N V! N H N V1 N N N h N V1 h N N h h V1 N~ °$ o Ioil m $ 0 0 0 0 0 0 0 o a o 0 0 0 0 0 0 0 0 0$ 0 0 0 0 0 0 0 0 0 0 0 0 0 0 I°,~ ti N y M N h N N N N 1n $ o N n °d $ 0 0 0 0 0 0 I°n,g o 0 0 0 o p g g N o 0 0 0 0 0 0 0 o m m m rv r v tR N V! h N y~ N N y~ N O O O $ ul yNj vml~ M ~ n m N O O O lNp ': W S GI 0 0 0 0 0 0 0 0 0 0 0 0 0 0$ 0 0 O`O O O O O O O N 0 0 0 0 0 0 ry +,N O O O 10 O~ b n m ry 0 0~ d~ ,y O O O O O O O O~ O N O a O O1 01 m m b °'1 .ni "'~ "'1 m N N O H '1 N V~ N N N N V1 N N N ~~ h N N ~ N M p p ,Q 8 G1 O $ nl $ O O $ o M O IOit VOI Q `~ O S ^~ ~ 0 0 0 0 0 0 0 0 0 0 N 0 0 0 0 0 0 0 0 0 0 O O O O O O O O O 0 0 0 0 0 0 0~ O O O O O O ~ p 0 0 0 0 N S O b~ m N O 0 0~~ W M M b OO °1 m n y~ N N h N V ~ N V 1 N h N N H V! Np O O O $ O O W O .Q O O O O q O pQ ,CVO, QQ O O ,Q~j ~ O p z'j yy 8 8 '~ O O O O O "' O rj 0 0 0 0 0 0 0 O`O 0 0 0 0 0 0 0 O O OO O O O N W O O O W V N N O O O p~ $ O O b q O O O O O O~ O O O m o O ~ Iri pvi rv $oo 16 ~oetirom m ~ N H V N m 'y O ~'1 N N N N N e7 10 1O N N f1 rl M m W V1 N N V! N N 1(1 N y~ {/~ H V1 V~ N N N N N V! N N V1 N H h o S 8 QV S O O O O ~ ^I N~ 0 0 0 ~~ O `: O O O O "; `: S m m p 0 0 0 0 0 O O O O N '~ 0 0 0 0 0 0 0 0 0 0 O O O O~ O D O O O O O O O O O OO O O O 0 o O o o ~o~ Nd oo mul to ~o ni W m W N N N N N Oh N N N N h N H Vf V~ CV~Y V~ N ~A NS I'll ~ 0 0 0 0 0 0 0 0 0" O O` 0 0 0 0 0 0 V~ ^~ N m O O v01 VOi ry vl yNj` O O O" b O` O O O O p O O O O O N e 0 0 0 0 0 0 0 0 0 0 O O O O pp O O O \O N O $ N ~p N H N h M H N T dm tO edi edi m N m n N N N N H H N h ~ $N N$ ~ N y4 N ~' O pQQy~ $~ ~oooooOOO° oooooe o'^'^•ooo~go~ooo00044~0 0 ooo 000000`"- NI O O O O O O o 0 0 O O O O O O O O O~ 8 m ~ p 0 p 0 m m .di ~d'I ti~ m m N N N V1 N H ~ N y~ N '1 N 'm N N VY V~ N V4 N V~ N (S~ ,Q po po O 'II 0 0 0 0 0 0 0 0 0 0 O O O O `: O~ O O` O O O O~ O O~ O O O O `: O. "` O S O O O O O O` ': u! O O O O O~~ O m O O W O O O O O O O m e O o r' .~ m ri o m m d ti o .W.1 ndi N y~j V1 h ~ V! H N N N N N N E N h Vl N V1 N GI O$ 0 0~$ O$ 0 0 N N N N VMf ~ N OI "1 0 0 0 0 0 0 0 0 0 0 H N H h H V1 N N V~ N N F C E C v ~ O 2 d E a o ° o ~ c c .~. rv `w ~ o c ~ O E '^~ L ~a °L°" E Eli i v ,`a, ~ao w `w d Y y o c E o 0 0 o E y w a u o 0 0 o A~ `o o ~- o o r o" a u u° u° O n n n n n~ a M N N N N N N N N 0 0 0 0 0 0 0 0 0 0 $ d d d d d d d d d m m m m m m m m m o e ° $ N $ m1'p^ ~ V1 V! i/Y N V! N ih V1.... `. e1 pp 88 `;:: Np 0 0$ 0 0 0 O O O S O 0 0 OO e N N ~ VY V1 V~ O N VI O O Ill V11M1 V~ m N Vf VY VY H VN V! H 9 w r v c ~ w ? y a a L ~ a ? c a a '= 01 y w E v °c E i n W q O m > ~. a n ~ v ~ a E a C L N L 10 W a « ~ ~ w c a c q~ v E c u c c_ ~ ~ ° Ti ~ .,. n E m E u w~« m o O ~ m u c ~ n~ m v a a E ~ m ~ c v J m 6' a J F- K a i riI' 9 n C W •0J ~ c d .~ ~ w w t~ g a a w v~ o. ~ U~ w W a a N a m O N` a m¢ W - o m> o a a E a °c S_ Y E c o N W N W W U U U l~ ~~ 6 N m C a mmdb morv m N n.~Irv d m n nO W Io 0 o W W n r mO mO o~ e d~ V v v d° O O V V O V V o m m m m m m m m m m m m m m m m ~ ~ S~ 0 0 0 O ": d` O' 0 0 0 0 0 ~~~ Oj O O O R I? ~ d m O W` O O O O O O O O N O N N n N N N 10 b eb+ .Mi N O O b ~ N C i ~ 0 e N N h n m N y~ Vf h H u) N y j q O O V1 N M N N N ~ .Mi N N '1 N N F f N N a C d r n n O G w 0 n w -° E v w u° a « n N^ LL n v o « c' d a V U ~' w w m ~ 9°o L F d~ n v v d C ~ o o ~ S a j w w a O W W O N K F' .Ni m .di `~mi m m ~ m m° L L t L L m m m m m m m m m m m m m m m S S 2 2 2 d Y Y Y Y ~ Y Y Y Y ` ` ` ` ` C C C C C C C.- C L C C C C C C . ~ ~ ~ ~ ~ ~ ~ E w w a w w a w wa a `v v w w `a `a `w a v v i w` i ` w w N c N c N ~ N c Y U U u U u u u u u a a a ~ a a a v v v v v a y v w v v a '° F F d' ~ 2.' L' L' L >' c c E E c c c c L c c c c c c ~ e 'e 'm 'm 'm 'o ~ ' 'o ~a ' E E E E e U o m o o o m m m m m o C q m C C C C ~ Y Q U U U U U U U U W W C C C w C L w w w w w W W W w W w W yLj O O O O O w w w w w 0 0 0 0 0 0 0 0 "' N d O m m~~$ 01 `py 1O N N~ N N N N N N m N {1~ N V~ H V1 N VY N N N N N N~ O1 m M N {p m ~ y~ Vl V1 {/~ N y~ y~ N V1 N N N V~ N f C E C d O a C a J a a a E a m ^v a' v ~ ~ ? ~ ~ E J E s X E a c= W E E $ W o o $ 2' a L O U $~~ u ~ 8 q ~~= C o ~ a ILiI vI n U V c~ c E« t ~ m^~~ ~° ~ o' a J E E 1~ C. U a L O c c p a y` u o U~ o o R ` Y] V u o 0 o y u E f w w a o n o `o ~~ L 2 2 a l `o_ o>>¢ A 5~ Fv' u i w °n a m Y Y N N V H N Y Y o E 2~ r ~ Iuo a s `w `o o a v m m ~- ~- m F « a Lw m o o a Y Y v a o S u ~°+ u°° u o o w I °. l~ z z n d i>> 3 3 3 n b n W IO m ti N N n W OI O m O fI O1 m m OI Yl m O ~ ti ti n I/1 ~ ~ 41 ~ m VI ~ m ~ P v v a d d d d a a d d v d a a d a d v m m m m m m m m m m m m m m m m m m m °i °' 0 0 0 0 0 0 0 0 0 °' 0 0 0 0 0 0 0 O O O ~ C C C C C C C C C C C C C C C C C ~(- U V U L L L u V L L L U V U V L U V y v a a a w w v v w a w v v a a w v a a G C C C C C C C C C C C C C C G O O O O O O O O O O O O O O O O O O O O O N N N N N N O R R N N O E E E E E E E E E E E E E E E E E E E `~ ~ O O O O O O ~ ~ ~p ~ ~ ~ ~ ~ O == C C C=__= C C C C C C C C C C N a a a w w a v w w w a 'o 'o 'o 'o 'o 'o 'o 'o 'o 'o v n` a` a i a` a` i i a` a` ~ c c c c c L c c a a i v a a a w a a> E E E E E E E E E E~ i i i i i> i i i> a 0 0 0 0 0 0 0 0 0 0 E E E E E E E E E E 2 m w a« w w a w i w a~ «mvl .n vl l«il in Yn I«iI °' y o ti rv m d~ w„ m m« .+ .~ .. .. N O O O O O O O N N ON u a ~ m n o an d m Io n g f1 N N N N N N N N m m m m m m m m m m m m m m m m m m m m m m m m m m m m m m m v a a u w a a w w v w m w v ~` v a ~ ~ w v V1 VI N Vl VI VI N N /1 /«1 V1 LL E V S n v 0 ti y N o m o o 0 0 o Q ~ pl m n b ~ N o~ b ti m -I vl r o N g m q N r ~ . q O O a0 H ~ O O O V! 0 O 0 N N M N O N N m vl O of r n YI . Q N O b n ~ N O ~ .y I p r Q q q b Ill a0 i O ~ 0 b Vl N .-i ~"~ ~ O M N O b N y` „~ O 1+1 M Q~ ~ N N N .- 0 0 i O O q N M Q M Ill O N< r lD N m 'i n. , ~ q Q p N pp N q N N M N ' N h N N M O b •'I H N N N V1 n 00 OD N ~ /! V N V O N N ~ N N YT N N b N O a0 O S O O O S M M M O Vl N M W N O vl OI VN O w vl O b N 0 YT 0 O N b n b ~ N N 'I N n M M O q Y! O S O O V1 Ill q 01 N N O w ~"~ Ill H O u1 n N N Yl O n M ~„~ Q b q N N lp M M 0 r O Ill ~ O O `I ul ~ Q .-I N ~"~ b W Q W Ivl m O u1 W n ~„~ H Q N N O1 M ~ p N q N N n 1p N m N N 'i O n W m V V1 V1 Q Vl N O m b V~ N h O r M n q n O N N Y1 r j b V~ n h N V1 N H H t/1 N Q` q '.j w H N H N M ~, .,~ Vf ~-I N N r y~ N N ~ N N .r .~ b b o o b m o .n o ~ g ~ H ° n n ~ g o ro ~ ° m ° m ~ ~ ~ b a° N ao q . N .~ M vl ~ ~ ~ m m a o o n m r i m m ~ n N n N b O O N o0 q ul 00 O M O OO q N q O O N ":N. N lD 00 N b N N b O '-I N N M N .y n N N N n N Q b b .i 00 b l/1 O b N b b H Vl Vl Vl N q b H N N N N h b n b r N N N Q N N y~ N H yt Ivl ti H h V1 h N W ~ h N N N N N t0 b q O o W M O .n O o S O O O .n o q b 01 w M p b q O a b M Q N .. In OI VN ~ O aq0 N S ONi O O m ~0 m n o ~-1 .y ~ •+ .~-I O m o0 w 0 o of m O O S O Q Q O .-i o o r n O ~"~ o .'I N q n a0 N Ill O N b le .+ rv ~ o o ri ao ~ q cc ai a0 vi o .-i ao of ai of M Iri e q N O YI N O Ill i q q .+ q N M .y Y1 N 00 CO r O M N< b Vl N Vl M N ~ m m b Q N O b .-1 tD M N VI N N Q W b Y! N N N ~? Vf tD n N N ; : ~ N N N N N +/~ M AI '.j N N Uf N N . . ~. N yl N N N V O b O O O S O O O O O V1 q b ~/1 < N ti V1 O ~ b b a0 O O Q O tl1 O O a0 'Q M M b. m ~ q m N N ~ OQ1 q Q O vl W n M O O O O O V1 O O M M M a0 N b q a0 b N o0 N n q O M O Ill N O q q O N O q w H G IYI Vi N W O O N b O n Q a0 O ~O N a0 O r Ill M I O M elf O N N e i N Q r .~ "I n N H m VF fl V1 rl N N q V1 b Q N W q h fl N O ~ N n ~ N ' N b N q W N N Iqd O N N N N ~ H M N N N N ~ N Yl Vf h a ~ v g q q o .n 0 o 0 o o .n q m q m of m Q r g m o N N In ul o~ g o oo m .r o .n o o m q N m n rv ~ O ~ m o m m In n 25 0 0 25 m N .. m o n n In o q o q Q e Q o q r Q In N W O N O O O .i O ~ n M N .y N M O o0 q vl n vl n n . i M w .~ w N M ei Q N 'I N M n Q N Q b I/1 fl O n Q N Q O Q 'I N b N lp N Vf Vf N H N Q r m N N N N Vf N b b N M q N N n O M N N N YT V1 V! T ~..j Y! N Y! N N V N N N V! yl N N W O O O O S S 0 0 0 N .y N q n N m b M V N M vl OII x/11 w W n N r O 0 Yf 0 0 N n w q N M N a°• O N n lQp Ill M N O O O O V1 S '1 00 N O n W r fl VI n N N M O VI N O q ~ q N ynj m M O Vf N fll O O '1 e'I ~ M 1t1 N Q N O N CO "I M n ~ O O W ti n Q fl Q N m 'I N ei q q m lD '1 N Q r Ill rl M Ill N m Q b M O M O Q .y Ip N Vl Vl V1 Vl N M n I/1 V1 h N N a/l Vl Ill ID N N H N N N y~ y~ T ~y` h N N VT M N ~ N N N N N N v1 .y O N O O O O O O M m N q O b O N O b 00 N O O O O ~y ^ ^ W a.° W N N b O C N O O O N~ V p p < O ONi O W n r O Q V r ~ 0 .Qi Q M n M n I p O N O I p a0 I II N q O O rl n aD q q W N O c0 O q .-1 b O M OD ' ~"I I Vf Q N q W N M N M f-1 N W N M V O N V N n N rl N 'I M ~ a O n , ti N O q b l0 Q Yf N Vl N CO IO Ill ei to N lD a0 ~? VT e-I fi } N N N ~y` V1 N N ~..j VT N H N N M Vl V1 N V! N v~ N N H b O S O N O O O S O N N N b ti ~ M vNl O m M ~ N O ~ ~Ne}~ n M N N O M N p p r ~ O V OJJJ Q a0 O O q b . i M O 1 N l0 ri N ri ul N M Vf 0 O 0 O 0 N 0 0 O N 0 ~ 0 O N OI M ID V l/1 V vi ~ 01 V o0 O N l0 Q W q N N n ~-1 O ~ oD N Ill Q ei O n rl m N m e-1 O H m q ei Q M O N N m r N t? vl a0 t} Q N N M Ill N O '1 l0 b Q h Yf N 'I r'I q w Ill M VI m n O N Q Q O m N rl G1 r N N -I 'I H ~ tvl (ll N .ti VI V! h N I+1 N N N "" ~ N N VI l N Vl N VI N N H N M N q O O N n O O Vl O O S O O N O M q M M O N I/1 O Il1 Q N b O N V~ O O b vl q Ol Ill O O N O O VI O n 00 b m Q^ b a N M m Op N Vl M O S O O N 'i N O r N Ill O vl q W O a0 M N r r'I l0 N f-I V W O 1~ b N .ti ul O vl q ~ l0 vl N O .ti l0 .ti O .-i m r O .ti ui q 01 O n M O dl ,.I ` l0 N m N Q 'i N C m l p CO O w N VI O N N m N N V N N Vl N V O a M N N Q O N W Q O ~ N lp N {p .ti lp N p H y~ y} yl r N N rl N H N N N ryj H ~ H N h h m N N N W N N W O O O Q O O O O O n .+ .-I o0 O O O O O O O ~ O Op ^ N ~ b N n O O Ill Ill Vf N V! V! N n m 00 r V! O O O .~ O ti N yl q q of IA Q n N N O N O O q rl O M ' Is q O of N V Q w ~-1 Q O W 0? M O q O q W ul Oi W M Q n O M ^ ^ I N 'j d t0 N OO b fl b N Q N n Q .~I n cD q ul q Q h N M b N .y b Q IO N N vl .y O N N 1 N N N Vl ~ I.j N N Vl Q` VY „~ yl N LL h e N N N N ~ N V! ~ T a c LL a c > ° > ~ c _ ~ LL „ m 7 ~ N 7 N R C ~ Z N ~ 1- q d a > a o i/ g O. O T 9 W A C W ~ y o. d x o ,n„ a H y a ~ ¢ O d a > a d o o H c a W ~ ~ ~ a 3 c o 2 c a > m C d y N 2 N d H„ N ri ~ ' ~ N r m i e >w n '" ndi m N v x u y c o °' w o. ~ ~ a m ~ -o O ¢ a d c a u o u a ` a i v v ' ^ a a a w e a a 'a^ N y w a a ~ w a c O u N LL ~ a N c ~ a „ Y Z p o ~ a m a u N C ~ E ~ a ~ o c ? z ~ a > c d ~ x x w x w e a -> c Y ~ ._ c a a w v e ~ a ao. c w N I 7 a v ~ . , d W q a O W X m - 6 n K N U g C ~ O N ~ C =~ C LL d > d c ll > U' x ~ LL 3 y > d c c I c w N d a w n y o n N m m ~ c s i a °~ ~ w E > 10 O _ o u E ~ O` a ~ ~ ~ v o f 0! 00 ~ ~ a d a .il a ~ ~ o W~ a a u « ~ a ~ C v a c ~ u a+ a m q C N O 0. C A ,+ Y K Y ~ w ~ m o a d y ~ m ~ C m u m Y ~ ~ o a o ~ a c A ¢ o. lil ~~ = $ c d n 0 ~ y u~ m .a ` m a a ~ F- m ~ 1- o m a O ~ LL ~~ Q ~ O C 4 m y j h C C c m a c 0 : X 0 d 0 u m m~ d u m a _ I. ~ m > w o w R dl In a a ii l7 ' y ~. > ' a « a V' yl l7 u >, U „ ~ U Z ' v l7 w p t °' O ~ ~ „o o a ~ ~ ~ ° ~' ~ ~ o o a 0 w o d o A m $ w a m a w o j a m ~ m ~ vl O. , ~ - r « 1.. 1 ~ ~` p'~ C d ' aC+ Y~ Y~ a ' ~' R d N a i Y r VI ~ Y O C ` ~ C Vl Y O C ~" ~ VI Y d ~ ~ N a Y N 00 > y .O d ~ m ~ t vl C m C A C m ~ a a a a > ~ 6 a C d a ~ O d m b m d > m C m . a an d > O C m u C a a> _ d d m> la > > ^! H O ~ > O x w > O m> d H ~ O h O a ao a In 1- O a D !- In F O a ~ w a ¢ O V ~ m C a vl a vl a N O 1- !- u ~ ~ H n 0 0 0 0 OI O m 10 m O m 0 0 0 O O OI O »»VN» m 0 0 0 0 0 0 0 0 0 0 0 OI O y°j S p pnp 8 .qi VIA pnp n N b ti ~ m N ~° Nq O q m »»»»+/11» »»»Om O0 m »q»»»»»»»»O+/tlq mM< IO N IVI pl yl .y 0 Q gQ m pj ~ M O O n VI l0 10 p` O O g ti N 'V e i 01 YI h M N N n OI N Q n N~ n ry N » » O m W m N N O b ~ 1~ » V l N l » i M » » N » N rl e•I r e•I » .j N e1 O 'I l0 O » » » ' N »» » » » » N N b N O O O O OI O »»»» » n m M O O O n d' M O ~ n»»» O N O O OI O »»YN V! < N O m O O O O O O O O O O ~O yn ,p »»»»»»»» O ~~O y°j ~°p ry~ p r y~ n b Ill O V ym ~O ~ m uN1 IYI p°~j ~ N O ~l !~ N O ti l0 ,D O m M m N .i N ,/1 rl O IO O M M N O Vf ti N °f N p O1 m N m M O m N N N N VI N M q g p n ~"~<»n» O M m '1 N q '~ N N a NM»N ON N N » » » l M M 11 " NVl N t0 .1 ~ » .i O1 T » » » r » » 1 » M »» » » » » N p N 'N N 0 0 0 0 OI O N .~ O m O O O ti » V O O OI O »»VN» a O n O O O O O O O O Q OI n O O m .y VI O O V » Q ~-I q O 10 M a2 m ~..~ Q qm y N »»»»»I» ~ m M~N~»» 0D »m»»»»»»»»gVN m IN VI m mnO n n N n ~ T j ~ q n M~ q VI N l p` p` ~<~ N n N N m N O b ul p R » V » m ~ d N N ° H m N O N V1 m 10 m N N M ~ N N N Q N Oi .-i b » W W » » » N N N T » b b » » N N 0 0 0 0 OI O »»»»YN» VI rl ul Q ~'a O O O »»» ~ b O O OI O »» VN» N ~ O .-I 0 0 0 0 0 0 0 0 0 OI ., » 10»»»»»»»» O y°j p°p N .i b M~ Yf m O V N N M 10 N ~ n m N O ~ n n n N b ~ 1p OO m m N VI ° i VI n N .i ~ c co o Ic o m Iri o q 'i ° " •~ ~ '$ o '{ N n a o I ^ m . i a . i. n . il a n N u ~ H g u m I . -~ . ip y ~ »» » » N M „'~ VI » m W » » » h h ~ N °I q O b O 0 0 0 0 OI O »»»» » 10 O m O O O VI O q V»»» q m O O OI O »» » O m I o In o 0 0 0 0 0 0 o Q o h »»»»»»»» » H p°p N .y n O~ IO m g N N V1 „'~ M N M N O N N N n O V1 N w O m IO O q fl Vl 10 8 O O i q Ip $ ca .i ri o ~ rv~ $ .-~ c 'i oc le ~ o Id o q w m . m a rv q ~ n `a ~a a o 1° m +a~n~ ~ . n m l n ° N M 1p Q ° v i ui v i m . ~ . »» » r i . i m N N N » n n » » » h N ~ N »~ M N »» » » » » N N d M O O O O OI O »»»»VN» q Q O 10 O O O ti V1 m»»»Om O O O OI O »»VN» m ~ O n O O O O O O O O O OI n ~/N »q»»»»»»»»O q N W ate} M O B VN N 1D m m00 O N O a ~ O O ~ ~ m O1 nN O » b O N N b m ° ° iO ° MO ~. m v°l a °1 a~ w ri o Ic I .- m m . . a r O n o n m of of ap N w . O N» V M rl '1 ~ N M N st » n» n M M N M I j N N N 1 » ri -I ri » » » »» » ,-i H I~ » I h V . »» » » » » » » ~ N 0 0 0 0 0 0 ~ m O O O O q R »»» O O OI O »» VN » q O O O O O O O O O OI O y°j p°p .qi p~j y OMj y°jl N Vf °1 N ~ Q °I O M »»»» vl » b 8~ $ N O N N N »NV!»»»»»»»ONIN 0 m n .y M Vl n OI M VC N N N ~ q 111 n ~ p pN M ~ Q Ol O 0 N N p q M N V N O M ~ N yj en'I .Q ` ' 1~ M 8 N » t0 m J1 M r1 O » n » V n °f N 6 N N N 1~ tO » VI ~' ,O » » N » » » '1 rl N » N » » » » » » H N '1 ay » N b p1 O O O O OI O » » » » VN » ti 8 0 0 0 V1 b .~ 8 8 » » » ~n ID O O OI O » » »I » m Ip O M O O O O O O O O O OI m »»»»»»» UT O NI » pp p I y°j S n Ip p M VN O y ~ N O m ~ p O N M ~ n n M s~ O ~' A O g O O O N .y eel m m O m N V f M . O n O 1~ N q N O O b n lD b n O m O» n» M n N M m N O O O n N 01 m » O N N ~ m » » » i 1 ~ T N N » » 10 ID » » » e » e• 1 » » y j N » N » N » N ~ q Q $00»»»VN »»~» I N » N ~ m N »»»~ Q a N O m »OVNm »m»»»»»» mO1g m n N M O q mN » O1 H M Vl 1!1 O m l0 O M .-~ O VI ~ n n M O M ~ ra ~ N n N .y N rI V N Q N $ b O Q g n» h ti .1°i tNef il t h~ N S N V1 N 1 /1 » l » V tD Q m » » » N N ! » Y » » » H » H N g oo gbo~m »» O1 q og oBooQogq »» »i° m o ooo~o »» » m ti, ogoo N ~o 000 00.1 » o » » In » » » » o lu oogamo nn »mbq.+n rv,n + m I° N .~ o m m .+ Ill ^i m ~ N X tO '^ m o m o ~ m °p ov i I n I il o . y° m S ei '1 N O O m N N 111 Ot VI R O Vl g N ti V 'Q'I O lnO q M lIl ~ q N 111 y Q o m M N Omf m m» N N m n N ~ $ N N»~» n O 1~ O N nQ'1 N N » » » n y » N N N N » »~ » ry N m » » V F » » y j N »»_. m m O O O O5~ »»»$ul~$ O55~~ 55~~ n OO n '~ m ~iA O ~8 0 0552 O »ogo n m 0 00 00 O O O Q5~ S 8 q W » » pp y°j p°p b y ryN W W m M m m 10 Vf g I~ M n M $ ~ ^ M O o~ O 1., N n .. O O o 2525 2525 $ ~ ~q ~ ao ad .-I 'I m$I~ao ai ~ .. w b .+mN q a n oI~ .~ mq Ic q $$ O ~n ~ "' m m ~° a "' ° m n p I N 10 10 m O» M N» '1 l0 O N 01 N a m ..~ Ot lD N N»»» N V N v r i Q m N N O Q ` p N N » » »N »» N » » N , » »» » » »» » N V» » ~ .,,. LL N N » » O O 0 0 0 o 0 0 VI »» ~ V1 n N m IO m V rI N n q O N lD » m Vl '1 C 0 0 0 0 VI » O Vl ~ VI m 'I m g m m O O m O M OI q O O N Vl O O V O m Vl N m N» O N M n m m N `~ b N C n N p q Ip lp 8 Q Iv1 m q O N V1 C q O q O g m d N V N q» V n N VN ,/1 ti N q m ,° N n rl m O M N m m n n q O ~ N ~ m V1 m lD p q '1 q q N m ,-1 O O O rv q VI m q N ,O m M n M g M W m m n M m n N V N~ Ot m m 10 m y $ M VI O O O N IO m vl M<$ V 0 0 0 O n» » C rl O O m „'~ Ill n N V1 m m» N R m m » m N q »» m M~ Vf » n m N OJ b N Ip M O n J a N N » » » ~..j Vj y » N » » M VI rl O n m N j»»» Q » »»» » N „ » H ~ v » » » eq e'1 ^ ' » » H » V! » » q m O O O OI Vl N m m m m O q V1 .-~ O o ti» N V b m O O O O »» N of N O "'~ m O 10 O O ,n IO O m q OI O 0 0 0 0 0 0 OI O O n b 10 q» t/N m ~I N °~ O O ~^ OI m~ N m ~ O N n N O»»» N m O m f m h 10 ID vl 10 O n n m m C O m M N»» O O 10 O .y t/N O < O O M .H .y n N n n q O O ~ b O .O N N N ' ' n 0 g n m g O m 0 V n n .-i n ~ O N « n n m N O h m O b w M ui O O N m rl rl » » m n m lp N N pp b ~ On1 q N Q ti n W C m N m Q .~ ~p 8 O O O O n» q M O ~~ N M~ n O 1 V V» N N .~+ b V» q M e -1 O» m »» » N m m M » n •~ O V J 1`I n 10 W V 'I O1 N a ei e1 q Q` » q » M M rl N ~ » VI aa m Ill Vl Q N ~» N »» » „'~ » » M » N » »»» V » N » »~ » » » » N g O O O~ p O»»» O~ O lO m h m O O n b ID .-I O ti»» O n m ~ O » O V m N m b N V O O N O O O O O N ~ O N O Ol » O m Omi N ~q'1 m n~ O q q e1 M n l "'~ m fl m N 'I O 'I m m „1 1{ N m W»» M S»» M O N N N rl m N Q 1~ Ol O b h 9 r m H l O 'I N ~ M O IO O M N O ~ N 10 m M r N O O m m O V N r~ b .y O M p O M m ~ m q n $ M O V N l V Vl q q q 01 q fi q » O O N O» .a h O IO N m O '1 h M N M ~y ~y Ip yl Vl Ip M » m » b m m ,y a{ » m q < /1 1O q O iO °1 i° O 10 y p m l l 1 O N » ti ff CI m M ` » »» »» » N N M J N 1 lY ' r y N » N a l.j p N N m M »» Q N » » ». » » » » H N » » N » N O O O O O N ~ O M N m m N O ION Illn Vl bN rv O O N N»V~N N q mOOrv00,-10000OI Vl O n g 0 0 0 O m ~yO glDn» O N '1 O N q O ~ N ra m N N N »»»» O m O N O Vl .y N Vl N O C N »» O»»»» VN m ra N n n .y T ti N O N m O N q ~ y H 1D ~ n Ol Vf 01 b l/1 N M Vl N O m q m q Ol R Vf M t` N ti~ y 0 O M b ~ m n y q W m 8 p O Ill O M n C N» Ill q n .-I O»N »v n N N O O N m Nb b H ~ Q g N q m m~ M»n O 1 m T O I~+I b R V J N VI O eti Ol N N M !/1 OI t M1 .i M 'I lD » » » » N » W » N N M » Q N » » » » N » » H » » N N » » » h N ~C ~ a Y m ~ W O 9 C q ~ C d ~ p N 'Y N ~ C m E ~ d 7 ~ a d J ~ g " m ¢ ~ c E d y 1L J C A a N d '1 N N 'O a V p q N LL a LL a s > y~ T w N N C d l a ~ 41 " Y ~ d d a ti d C '^ p .d C U ~ N O a_ ° , n N U a C ~ .-I E E ~ C E ~ m d « w c x y c J ~ E m m m~ d d :.' x 'a a ..J. o o m m LG G c m a s d F ~ m ° c m ~ ¢ rv ~ N a = c c ~ J a ~ m O d= « E E a^ E H m n a N m- d o y >, In m w v y N _ . O O > _ n 3 y > o a c _ ot v 2 ° d o ^+ x '^ c N d J da c~ ° m c d° ,~ d d . m x J a m m K I~ a F d g h n` ,,, z x o '~ m S m a«\ w v ma - H ^^ m c A~ F a LL m m a ^, O N y ~- ~ d v i j~ F l° w m N i .C j „ N= a in u~ y m u v c m I'n a o '~^ w p y « ~ ~ N m d r u LL ~ ~ U I m A = C 0 a E ° -' E ~ ~ '^ a w c c E d Wi n: d ~ ~ c° E a y E = v i n o N c a ~ a LL ~ e N ~ m ~ N a ~ m C +`• w O li E N a Ti o 'o q ° O p J N a d t ' E n 3 j a O x U> j~ J o '~ ~ O N m O F- O O C a C W V= J C C N j c E 6 yd m N 6' \ i W fL m N O E o N \ i U C eF O O m O. !~ a > L N 2 a J a a 2_ O d ~° ` E m C C °\ a = ~ a a m U E a N L d V a LL Vl ~ b N N 6 J d °' o c I E > In H E c O ° d V 2 °' L E c d x a C 6 C n c o w d V N C O Q 7 m v c c D a a s a p ° w as a a ~ a ~ O ~ c J F= c .. d w d a a a ~ >m m O n LL LL LLu o O ~ O c a o ~ o ~ ,n c J w O m C a E v d>> N C^ d d _ u s x M c " d C O ' N ° W S '~] Y E E E E E x '^ A ~-~ L p ,~iI N N N c O Yi ~' m = i N m L a VI ° m w 0 2 O J E J ¢ m ° N j J N c ~ v Y ~ 0 d w ~ 9 o mmmoo i ~ = ~ u c o w ° J m m c Z q O c . , w ~ ~ ` ° N a`+ ° d- d .o _ d ~ a « c .°. w d „ . `a ° ^' .°. C ~ w d `a ~ c _ _ ~ w 3 i `w J ° 6> L E L C N N d t 6 .p '~ m ' a a + ~ c v « d L J C C a L ,p « w a C ~ a d n ~ S a _ d A L d J d N C L C d q L q d J ` 3 N = LL 6 1' ~ U W (~ p'1 m 6' gy m= Vl J 0 v 1 C1 IA C' m~ ~ 1' 2' = Vl !- 0~ U' VI H j W O O Q m Rl m m Q M m° ~ 1' v S O S l!1 m 1- F' H MEMORANDUM TO: Mayor and Council FROM : Don Pergande, Budget Officer THRU: Don Taylor, Finance Director DATE OF MEMO: October 16, 2009 MEETING DATE: October 19 and 20, 2009 RE: Updated Materials for Council Work Session on the 19`x' of October The materials that aze included are: 1. Updated Parks and Open Space Fund Long Range Plan 2. Updated Pazks and Open Space Capital Fund Long Range Plan Place the above documents in Tab 7 of your 2010 budget development books. We will discuss theses on Monday. d N d J '9 C y LL 0{1 V m vai o a N 0 c ~ ~ C a m N Y a o a N n N O n N N N N T O N N N m W N N N InVI N M N T a N ti N N N .~ N N N W ~ o 0 o N a o n o ~° N N N N~ N N O~ N m N Om N m` q N N m V1 N m ~ O N N p O ti N N r N N N N N N N N N b o 0 0 o v b m o o m o~ m m N N N N T O N~ N b N~ C O1 O r W O N M W m ~ N ti N N n W N N N N N N N N OOH VOl N N N N r m, m 4m0 N M N r~ r O 1P/1 W N N N N N N Om1 r N N N N N N N m 0 0 0 n m N N O N m N~~ 01 ~ N N N N O a p N b O m m M ~ O M V N m N ~ N ~O N N N N N N N N N o m o 0 o N r o 0 0 o b 0~ M b N N N VWI Q N O N N m N r~ O N O~ W q C m ti~ N N N N O N N N N N N N N W 0 00 o b °m m$NU°. °.°i. °~N P< N N N W r N m N n VWj W N T V m r m b O N N N N O~ W N N N N N N N O pQ 0 0 0 ti N NNN m ry 1vI N N N 1m0 N 100 N N n O N n T N n m '^ ~, '^ H N N n N N N O O O N S S mN N N N N N~ p p O NNN m O O 10 01 ~ N N m el N N N N N f11 C N N N N N N N N oomooO~~W W N N ^N,1 N N N m N Npq, •Ni W N O N N N 0 0 b o 0 o m ~a N N N O NNN ~ n M8 O N O m ~Y N N H O O O O O O N Q m N N Wm NNN b `~ N ~ m N N Om N N N N N N N 0 o b o 0 0~$ N ti N N E NNN b Q m N N ~ r n N N N N W N O O O O O N O O N N N Om N N N b g p `~' o` n°n~ m H N 'i N N N H° o 0 o W o N W NNN ~ ~ N b ~ W N N N N N N ~ N N~ n N N 0~5~ m N o N b~ r W y O ~ N N N N N N N O o m o 0 o W ~•+ N N N m NNN ~ 00 q O IYI m N N N m N N n N N W < N W.+Nm m.0i.mm~i °~a W a m :+ o m r O m NO ma Nmn ~nbm Nn rv 8 O W m N N n O ti N N N~ b N N N N N N N N N N ` N N N pp p y 8 p~ N N Vml~ W P W O N N r: r: m~ b N e~i N N N m N~ N VWI O1 n O W p N N N N m N N N ~ N N N N N N M O N O r N 01 Omi M N N bm N~~ ~m w an rvoN uNi~°yti N N a N N N N N N N H N N H N N c c c d v m Y d ~ d n a u N E d c vni u z Y a c n C0 n 0 c ° yy+ c ~ ~ 9 m W r ~ d Z~ j i u d ~ n w v d C 6 6 O. G i0M1 d C~ m C C N O O K CWW .Or 2 u~ W d` O G d d Z C~> w m Q n C Z v V d m 6/ W W d€ O C K d f=%f vi nw ~,E, N ~ ~ d X o n uNi n v~ c uc° °~ a v c u zX "'' O$ E rm c~ d w. ~ o d ~ ~~ _.~„5 m0° N N N N N N N ~ N O b m N 1Np N N NI ~ nr+.r+°c e o mm ~ b C 'y N p ~ N m H N m N O N N N N N N N m~ r m m m o o~ NN ti v°1i 1rn m.+m .r+~ m " O b m ~ T N N~~ N T N M N N VN`, N N N N N H 1p ~ b m N N O N N /N N ~ O b O INYI N N W W b ~ ,mi °m ~mN~°~ni r N N N N N N N n N N m b O O o1 ti 01 b C0 0 1m0 p O p N N VN N O W V W» O ti vmi N N m 0 'I N a `N NN N N N ~~ r m N N N VN ° i° .v n r r vbi !1 N '1 N N O N N M C N O N p N N N N N N m N r m O N~~ memuri m n ~ ~?N W °a umim °m ~vN n r Ol N N m V N O N N N µ N N N II mn nNmm~NNVN~ N O m O 10 W m 01 b b O N M N N N N ~ N N N N N N N IN N C 10 10 W~ m N N N VN M a rv r W a+ rv° W b Nm1n b.~ m b Ont T T N p m O 10 ~ m n N N N N N N N m N N N N 0 0 0 0 0 o O pp 5 ~ N m NNN N~ O 3 •+ ° 1NO bi m VWi N N N h eoo ooNq g~+ 1O ON mNN ImI125 ~vpi w m ~ ° m m N N N N '1 r n N N N 8 N 8 p N O O W NNN O O O N O~O N W g N N N d N N N Vm N a c 01 d ~ c y u c m d x N c f. w ~ °o Y u 0 °~ o n E o a O ~ n n o L ;<< ~ ~ c e - U a ~ i d 9 C I LL W y d O d >i d ~ n? i C 31 W T E c ~~ c N „ v w 'm i a ~ o c~ c a N ¢ \ 1 i C / u' ~ C ~ m C d u~ f a F ~ LL x I C ~ . Z n °c ~ o = u' ` { n i 'c ~ M LL o .0i~ °° ~ ° ° r n .ai u°Ni o.°n~Ng m.°n .°n umi, n .~ y m e r.a ~vri N m m ti y r~~~ rrvi ,.j N N N H N N N N V m Npp N N I gyp. 8 O~ N ti N$ O N N N VN O N Ont` C N Oa C 10 ~ '^ a m ° ti ~ or o ~~ 1u m o N~ ~ H~ '^ " N m m o n N N N N ~ N p N N O O b N n N 00 p N N m~ ~ ~ p N M Q ti o .. m N v .: g i ~ N d o W m o ~ Nmi W m W m b N N N N N N N N N m N 1 O O m O O S O~ N N p~ O N O O N O ~, O O b N~ N VN V N O n Aj m N y r m .n N m n °~ {~ mo N N N N N N N N N N yNj N VOI O O N N N O W N N H~ 0 N N lO N 1!1 m N W W 0f m ^ ~ O ~ yj N VW1 ,N/1 ~ N H W W O m ° N N N N N N N N N N b O m N Q N O O N OI O W Om N~ O N N .~ r1 N N O /N p O N r 01 N Q m Q N O m m N N m ti W m N NNN N NN N ymj yWj N y°j N y N M N O N N N~~ N O m .varv a+ om W n °~ .~ N ^' r °r ~ m n N N N N N N N N N N N S~ W N Vnl N g$ N N r~ M q N m a N W` O O n N N N m vri ton ~n m ~' m N H r W N N N N N N N N 8 O m N ebi 0 0p C N N m VN b 01 M O N O N ~ W 01 m~ u0i r .mil H m °m e m N b ~ N NNN N N y~ 0 0 b ° °.°n .°n~m ni v°irvmn ~moo+ m N ~i of n m .i ro n.Ni1~ m.Nil vro .mi b N N N N N N H rv N N ti$& O n O 1D n W N O N N N W m~ O1 n N Ol N N W W M m fIl N N H N N a+m m m nm~N ° N N N N N N N N N W O N W N m O b N~ N O N Nm m 1W/1 W O n V b n N b N 10 Ip N N m p N .m+ N N N N N ti N 0 NN N N N d E r O E v n c N c q d 1D N v ~ E '~ My a o 1di C O 0' C~' C n C 'N d O ~ OYV Q d W j~ N C O 4' C u d C a ~ r d~ d/ ~ 'O C W C C o-> c o d o>~ n 0 g W C O W O O> u N~ ` x~ u u w M 0 000 00000 ° o o~° "' m m~~ N N N N N N N~ V A N ri ui ~ voi 1°o u~'i m o ~ a NNN N ynj O N m W 11pp O O O O O N W n O~ ~ N V~ n m N N N N N N~ N 0 r p m N d is 10 o m ~ r N ti ° M VW1 N N N N N n N M N N N O O O O O O O O O O N OI N W n N 00 N N N N N N N N OW V N OW a p 10 N Oi N 1p N N W N N N yNj m d a - E a .. c h ~ o ° ° c m m ~ d u~ ~ C O N C u°, c a W° n E- 5 d d a c o~ z C w~~«~ c °¢u m GN'o u'.~S O°m 1j - m u 88 QQ C~ O N m N S C 6 N N N N L O 1 Z~ y a O ~ V d d N 0 o 20 a ° ~ ~ n .~ ~t t b~ . 2 O S WI Vdl d n l N 1j w C O N N V a= ~ n M d q ,. ~ S a v a o o W o d o d t7 n i 0 0 ' o a 0 0 -U O i «««« «~' ° ~ t + ~ ««««««~ , .~ a, d y y O . ~. d 7 O N ~ e m N b m N m m ~ m H T .~ N J N ~ m v~ a+ O N b n d N r N e r O ~ N ~ vl b H m H N m 1WO a m b g ~ o N N ~ 24 n n °1 m N 2'` C m N N W m a N ti O d o N ~ W p a N C LL o ..- .., w °~ on ° o o ° ° ° •°n °~ •°n a u O O N ~O a' m m .°n °~ a g n il . il c n w ^ . n , n . o , O O O O O O O~< N N O N O N N N b v i r m N m a m N ~+ N N~ N N ~ ~ N ~ T W V N OI ~ M N ~ N M Ol N ~~ tN/T N N Uf LO '1 b N N N ~ ~ CO N ~ H O N ~ ~~ ~~NNVN W p N ~~ ~0/T VN ~O/I N i O m m N O OI ^ r b N N VN Ny jNN ~ a O I 0 0~ 0 S N N VN M Vf N N N N NI N N N Q N b N N N N O b m .i ~ N V O a0 N N ~ N -I m ' N N n lr0 N M ~ 1 ~ W O N N ~ ~ H O N N N ~ N O O O O b 0 0 0 0 OI O p~ a0il uN ~o/I ~ , .-1 m W b O O m ~~ N V I Y T Y I N V N Q Y I N V I N b O I N O O O~ O VN m b N VT VV N '~ O f ~ I~ N ~ b ay W VI ~ h VI N N N N m ~ N u1 V M S W m m ~ O Of N ~~ YI ~ N ~ b i0 N N ~ ~ m Of O ~ N N O N N ~ O OI ~~ NNNNN~o/T VN O ~N~ o ~~ ~NIN O p I Ol O O O 01 N ~ YT YI N ~ N r b . W O N O N m O y j O pp' O YT YT ry Vf 8 N VI VN b N N N I O Q a N O m Q N 1 "q r l0 ~ y N b 00 r m m ~ N W G M b v b N N ^ O O W N l y j ~ YI V l N w p ~ uv ~ O N ~ w °~ ro H o o o N .oi~ u°I ~ N N m r n m o ~~ is . i . il N v m~ v 0 0 0 0 0 0 0 O~ O N O O O N YI N p ~ ~„~ N Q N VI N O V N N b pj O N N N YN b N N ~ N 0 O V O I~ I~ ~ ti b N 0 N YI ~~ N N N VI O ei b N b VY 1R N y N 01 Y) N N O N ~~ O O NNN O O O ~~ VOI VNN N O 0 0 0 b o0 O b O OI ~ b Q N N N YN T YN Y I~ OV /TN V I ~ H 0 0 0 0 0 0 0 0 N N m N 0 yl ~ N YI YI ~ N b b Ot m b N N ~ r n 0 m yl ' M 0 W m b ~p N b N N N ~ m N M p V1 b N N p O OI r r h ~ y j Y j N N Vl /I a N ed O N YI YT N ~~ NNN O O o ~~~~ ~O/I VNY1 O b m ~~ YNN O M~ b O VNN I /TNNOV I ~ VV 0 o n o 0 0 0 0II ~ ~/N b 0 0 0 o .n .n .n o c V I . i N m m N .~+ O c N VI N h N M N 0 m r M m b ~O ~ '~ b O 01 0 ~ b m M T N N~ ybj VI N m {m/I ~ N N N b N N N YI W W ~ YI N h N O N v I N VM O ~ I YI VN Y I pp .~yy ~ l N O m N O OI O m m Ol N /N n Vl YT N e1 N N VI VI ` 01 O p~ O O N O O O O vll O 11 -V ~p H N N O N r e~ of m : ~ m n y j ~ N VI b~ 00 N N m ~ ~ ~vj p N N N m CO O ~ N m ~ N '1 lD N YI b m CO r 1R YI N '1 U! V1 ei N YI j H Y d Y a a m m V a `o LL m N N Op ~ ~~ N m r r ~ ~ n N b b N r N m 0 ~ N "1 Q ~ M ry ~ .-1 tvl 00 r 1~ N ti ei ~ ~ Vml N a ll N N ti ~ N N ~ O N~ N N E W N b N N N N . V1 N 9 0 7 O N vl ry N Q N N N boooonooooo~ m o °~ Yol m '^ o b o m m N m~ ~ m.n wrwvlnv. mo vl u. ~ b 0 o m o o o p r b o 0 b o 0 0 wr v. ~ v v b ,y b a .n m a r! ~ N O `~ ei b N YI N O UI r W b O Ol N CO N N N VI W ~ ~ ~ N O N N O VI N N m YI ~ m ~ N N N M N M~ O Ol r N Q l0 N VI N ~ YT ei N N nnp N ~ ~ 9 ~ V N 9 0 ~ V N N ~ N a `^ oooo~noomo M m m N m r n r N m m / r a n O N N N V I r Y I V l M b V I O O S r n Q r M~ M ~ Q < ~ b N b 0 N O N ~ b ~ ~ p v l f O yj N M r r n a ~ ~ vf O a / V T I ~ m ~ ~ m O b ~ N VI N N N ~ N O V O N N O d 0 0 ~ r r ~~ m~ N N N h w V~ N` M yl ~p N O n r N I~ N N n b Of N N ! N Y H ~ N N m VI VI C 9 O Q N N VI N N O O O ~ O N O S O O O O O m O N N N b W 0 b O O a} VN m~ ~ N Y1 YI YI H^ N N OI O Q O r N 0 b N O O N O O N N O b H O V .-~ V~ b m O N a v O VI at Vl ~ $ ON1 b O O N b a0 V n vl I V ~.I ~„~ ~p W OI ..j -1 N O N ~ [O m r M m O O O b W O W ~ ~ b N ~ e b YI .y YT ~ m O .-1 O V n YF 'i 9 I fl < W m Ol VI O1 b b b b M ,y N N ~ ,y N N r O ~y M N CO YI J1 W ~ b ~ VT VIN ~ N 9 O N N b b ul "~ ~ ti ~ N Q V . i VI '4 N VI VI 9 'p ~ C C 3 LL a a o 0 a E t N o v O a _ c c ~' ~ S O O ~ y N ~ O. O C V N N m n N « _ O ~ b y ~p O ~ C H a N N m m V O' w ~o ~ ` O 6 2 N ~~ Y LL ~ a t m ~ y d ` a 7 d u i o c ~ y u H ~ w y ~ v¢~Q .o "' . o m VI E o w o 'v a ~ a ~~ ~ ~~ e ~ x °c ~ .o Q c a v ~ 'o G ~ ~ m m ~~ ° ~ LL m « ~ m Z ~ E 'a^ x o o E N Q ~ w o v ~ a m p ~. ~ - O d u a a° c v m 3 3 c b rn ~° d " W c m ' a ~ ' ~ '` c a m 5 ~ :- m N w a , ~ ~ N Q « .a, NY v c aa ` a Na j 'mv 3~ xp mono nOa~ oc ~° m `. c i 9 m ~ '° a o N a y m z ' LL '° c N LL c a d c~ - ~ Y+ ~ 1O ,moo, o N ... u Q ~ Y a u y Q r' a S i ~ ti o C ~ C ~ ~ a` ~ ~ ~ u a c c ~' c 'O- ~ ' O h C o ~ a q ~ 6` ' a Y d% b 9 c u ° w °a ~ v o° °1 m O ~' w~' (0 O ~ e. w ~ ~ ~ w a A o' > m o m i 3~ O A N V J K J N ~ N YI R a C ~ d C W E U C~ F, r Y J F U W O U ` 6~ ~ O N O 6 y j ~~~ O Y m y o ~ a a a c a j ;+ c ~ ~ ~ ~ a ~ a« v '^ o 0 0 0 0 l ~ ~~ a O d ' n g ° S m m ° S n~~~ ~ ~$ o o « ~" c e ~ i", c ~~ a ~ ~ " E ~ w ~! ~ Y « ~ 3 a o o o, a m~ O ao co ao h H F- 1- ut V N m Memorandum TO: Mayor and City Council THRU: Steve Barwick, City Manager THRU: Don Taylor, Finance Director Ashley Ernemann, Assistant Finance Director FROM: Steve Aitken, Director of Golf Jeff Woods, Parks and Recreation Manager RE: Golf Shop Management and Staffing DATE: October 8, 2009 SUMMARY: Due to unsuccessful attempts to attract a qualified operator, the Golf Department requested Council support for operating the golf shop in-house at the September 29th Budget work session. Council conceptually approved this approach and requested more detail as to how an in-house pro shop would be funded and managed. Since this past meeting, staff has refined the projections of revenues and expenses with input from a golf course consultant and other professionals within the golf business. One of the major issues was how the retail part of the operation would work. This memorandum provides details about the operation of the facility and associated revenues and expenses. Staff is requesting approval to move forward with the in-house operation of the pro shop and a supplemental appropriation of $200,000 for the startup of the in- house golf shop operation. DISCUSSION: The Aspen Municipal Golf Course has recently been ranked number 17 in the top 50 municipal golf courses by Golf Week Magazine for its design and maintenance practices. The goal for the Golf Shop Operation is to provide friendly, efficient customer service to all patrons of the facility and to elevate its operations to meet the current standazds of being ranked on a national level for the golf course. In order for the Golf Department to be successful in operating the golf shop there aze four critical tasks to be accomplished between now and the beginning of the 2010 Golf Season. These tasks are as follows: • Start-up Capital of $200,000 • Hiring of a Golf Professional • Acquisition of Equipment • Ordering Retail Inventory Start-up Capital $200,000 The golf shop operations will need to have access to $200,000 immediately in order to be able to be open the golf course in 2010. These funds will be used to purchase operational equipment and retail inventory, and to pay the Head Golf Professional to setup operations on a contract basis. The Golf Department is proposing a 10 year loan from the Parks and Open Space fund (see attached Long Range Plan for Golf 471 Fund). Expenditure of these funds is detailed the below: 2009 Initial Startup costs are as follows: Equipment Costs $ 86,875 Retail Shop Inventory $100,000 Golf Professional (contract) 13 125 Initial Startup Costs $200,000 Hiring a Golf Professional The Director of Golf will ultimately be responsible for the golf shop operation. Working underneath the Director of Golf will be a Head Golf Professional. This Head Golf Professional will have significant experience in running all aspects of the golf shop operations, including retail, lessons, collecting greens fees, managing the range, and all other aspects of day-to-day golf course operations. Staff believes that moving forward immediately with the hiring of a Head Golf Professional is a crucial step in setting up a successful operation of the golf shop for next season. There are many critical tasks required to be completed between now and the next golf season by the Head Golf Professional including: buying the retail inventory, hiring staff for next season, developing policies and procedures for operations, establishing a marketing strategy in conjunction with the Marketing Department for attracting both new and old customers to the golf course, building relationships with the hospitality profession, and introducing the new Head Golf Professional to Aspen. We are proposing that this person work on a contract basis approximately 2 days a week prior to coming on full time in mid March. This is a one-time startup cost of approximately $13,000. The compensation of the Head Golf Professional would include a base salary with benefits and incentives built in to drive business to the golf course. The Head Golf Professional will receive approximately $70,000 for a seven month golf season. This includes $52,000 in base salazy, $10,000 in incentives $8,000 in benefits. We propose the following incentives: 2% of golf rounds revenue over 23,000 rounds, 2% of retail sales over $120,000 and 5% of lessons. This compensation package is based on current mazket pay for Head Golf Professionals. These are all azeas of the Golf Shop operations that aze critical for the Golf course to meet its budget requirements. Acquisition of Equipment For 2009 there will expenses associated with the acquisition of equipment to perform golf shop operations. Working with Specialty Sports, the current operator, we have compiled a list of equipment that is necessary to operate the golf course. Specialty Sports is willing to sell this equipment at fair mazket value. The acquisition of the equipment listed below is an exceptional value compazed to what is offered for new or previously owned equipment.that we know nothing about. We know the condition of and preventive maintenance on the equipment and we know that we aze getting a great deal on it. Additionally, the carts would be traded out in 2 years for approximately 50% of this purchase price. The equipment required to run the golf shop, along with the proposed cost of the equipment, is as follows: Equipment Costs: Golf Cart Fleet (60 Carts) $ 51,000 Radios $ 400 Range Ball Picker $ 1,500 Push Carts $ 800 Range Ball Dispenser $ 900 1,500 dozen range balls $ 500 Range Ball Washer $ 700 11 Bag Stands $ 275 Store Fixtures $ 4,000 41 Rental Sets $ 16,400 Microphone and Amp $ 300 4 club fitting carts $ 100 New Copier, Computers, Cash Register and Phone System $ 10,000 Total $ 86,875 For comparison, the estimated cost for new equipment would be: Golf Cart Fleet (60 Carts) $250,000 Radios $ 1,200 Range Ball Picker $ 3,900 Push Carts $ 3,200 Range Ball Dispenser $ 4,500 1,500 dozen range balls $ 9,000 Range Ball Washer $ 2,800 I 1 Bag stands $ 650 Store fixtures $ 10,000 41 Rental Sets $ 41,000 Microphone and AMP $ 1,250 4 Club fitting carts $ 600 New Copier, Computer, Cash Register and Phone System $ 10,000 Total $338,100 Ordering Retail Inventory Retail inventory will need to be ordered prior to the 2010 golf season. Based on conversations with Armen Suny, the golf course consultant, we aze budgeting $100,000 in inventory to stock the golf shop. This will provide the basic level of inventory required to meet the needs of the golf customers using the Aspen Golf Course. Staff believes that this retail operation should be an amenity to the operation. We aze taking a conservative approach to the retail operation. Over time, with experience gained, we anticipate revenues to grow. This golf shop will not be a significant competitor to ~ other sporting goods stores in Aspen. The philosophy is to provide the basic golf supplies ,,,~„r that aze expected in a typical golf shop, including golf balls, tees, gloves, hats, shirts, and rain gear. The Head Golf Professional and a key staff member will approach the purchase of this retail merchandise to meet trends in the marketplace. The Head Golf Professional would be able to provide customers with access to hazd goods such as golf clubs on a special order basis. The Head Golf Professional, utilizing the Fitting System for the proper sizing of clubs, has access to most major brands of golf clubs at a reasonable rate and with quick delivery. This minimizes the need to stock the shop with a lazge inventory of expensive hazd goods and in turn significantly lowers the exposure and financial risk involved with having to dispense with over-stocked product. Retail shop inventory for the retail operation would be approximately $100,000- $150,000. Approximate retail profit of this revenue source is $20,000-$30,000 per yeaz. When compared to the overall revenues of the golf operation, this is 2% of the annual total revenues of the Golf Fund. Specialty Sports historically has sold between $250,000 and $300,000 of retail merchandise. Therefore, our estimates aze conservative and, with time and experience, we believe there could be significant room for growth. Below is a pro forma detailing the revenues and expenses of the golf shop operation. As outlined, the golf shop is projected to net approximately $120,000 on an annual basis. This is approximately $70,000 more per year more than prospective lease holders were ,,,~ offering for the operation. This increased net revenue is achievable with an in-house operation. Staff believes the pro forma estimate of revenues is conservative and that the range for net operating revenues is between $120,000 and $175,000 per year based on previous history of operations at the Aspen Golf Course. GOLF SHOP PRO FORMA 2010 The primary mission of the Aspen Golf Club, as number 17 ranked municipal golf course in the United States, to provide premier customer experience. We will accomplish this by integrating all aspects of the golf course operations. Staff believes this approach will gain both customer loyalty and increase of business over current projected revenues. These projected revenue assumptions, with the exception of retail sales, are based on historical records for the golf shop. Estimated retail sale numbers are about half the current operation has generated. With experience, we feel we can come close to the numbers over time which will add positively to revenues in the Golf Fund. Our goal is to grow all categories of revenues based on efficiencies created by having the golf shop under the same management as the golf course. Revenue Range Fees $100,000 Cart Rental $215,000 Club Rental $ 50,000 Lessons $ 50,000 Retail Sales $120,000 Misc $ 15,000 Tota[ Revenue $550,000 Expenditures Labor $170,000 Golf Professional $ 70,000 Total Labor $240,000 Retail Shop Inventory $100,000 Operational Exgenses Teaching Commissions $ 33,500 Incentives $ 15,000 Retail Commissions $ 1,500 Supplies $ 18,000 ~_- Maintenance $ 14,000 Services $ 13,000 Miscellaneous $ 5,000 Total Operational costs $100,000 Tota[Expenditures $440,000 Total Revenue $550,000 Total Expenditures $440,000 Total Net Revenue $110,000 FINANCIAL IMPACTS: The Pazks Fund would loan the $200,000 in start-up costs to the Golf Fund for the start up of the Golf Shop Operation, including the initial retail shop inventory. This interfund loan is proposed to be paid back over 10 years. Total net annual revenue in the Golf Fund would be about $110,000. This compazes favorably to the $100,000 in net annual revenue that has been received under the expiring contract. During the Request For Proposals for the golf shop operations, estimated lease payments were only approximately $50,000 per year. ALTERNATIVES: Staff does not have a viable alternative to this proposal. The cun•ent operator is not interested in continuing. An extensive RFP process was conducted this summer and resulted in no acceptable proposers who remained interested after they thoroughly reviewed the prospective operation. RECOMMENDED ACTION: Staff recommends that City Council approve the proposal that the City of Aspen Golf Department operate the golf shop in-house. ,.,.,, m N~ ~ ~~„~m e g~N ~ NIN ~ N$.,.NN ~$ ~~ ~ ... S~ '^~`^ N - ~ - ~ ~ m N N ~J °. - N .~I e '^ „~ N ~ ,,, ° $ ~ .~..,. ~ ~ ~ .~. ~ ~ ~ •°~ & N ,~ ~ °g ~ $ N ~I N ~ .~, m N _ ~~~ ~~ H ~ N N m N r, p A ~ N ~~«~F r~d~N.^,~6 ,~ N .~. ~J~ ... .,, .,, "'~~ $^~» ~N ~„ ,,, N~$ NON ~ a N N N {I ~°^ ~~ ~ A m $ S '"~'^ g °~...I °~ r '^ a A e _ ~ ~ m _ Si O P W N N N g m .mi N~~ ~ N N N N N j m ,n N W N /A H ~ H ~~$ ~ N O n w '~ ~ ~ .~i N N WWW .Yi N ~n VW~ ~s .n d x m o ~ „~S"' har e A ~.°~~°.~~ N R~~rr~ _ g1I ~~ .°nNNOOa °°''.°'dN ~ ,~ ~ ~ o r. N m N ~ e'°a n8~n oN°~mN~B ~. N $ Nn.^..NB~~g o.~~$ ~~ '^ `" °..~$ N.X .X "3, _ ry ~ ~~~ ~~~a~W o$"so~~mJ~ N ~~N ~ Nm~Nsa~o ~~~x gds o „°~~~ Nis ~ ~ ~ ~ ~ ~~ N J ~~o o ~~°s~ o s ss .~~ g ~~° ~I s8~a ~ W x ~ ~~ ~qe ~ Ba~JII$ ~~~~m s8~ ~~~~° ~ ~ s „ N ~~a~~s sN~~ ~ ~ ms]$ ~ ~ ~ ~ sH O O ~n W H ~n N ~n N N N N ~n Vr N N y, N ~ N N mry z ~g~ ssgs~s x~~a~».~~ ~a~~o m s~a~o~~m N~.~~ ~~ ~ ~°~gal~ ~m~N = ~ ~ = ~ "^ ~~ o„ ~N ~ ~3~~ ~ ~~ ~~ 3 u. ~~ ~ ~ ~~ 0 ~., ~ ~ ~ ~~~ ~ u.~~~u,x~~ n.~a ~ Aso s H~~~ ~~ ~ ~~~~~N ~~.~~ `~ o ~ r ~_„ N~~ = ~ as x ~~~ ~~~~ ~ ~ ~ ~ ~ ~~ ~ ~ - <^ I „.~a ~~~.~~ ° oe s u,~~~ ~a ~ II ~~.~~ n e ~ ~ m xa °~ s N~$ ~ 1^ ~~~~~ N ~ ~~~~~N~~ N 1„ N a x ~s d $ ~ Psi ~~~~~~~~ ~~ ~ ~~~~o~ J~ ~ $ ~~e N o "s ~s aye ~~N ~~$ ~ ~~~ ~ ~ ~~ ~~ ~_ a R o Q 8 ~ ~~ W ~,. N ~,. d N Y a' - ~ ° W m ~ C c M c~ 9 r ~ n a C$ ~ a U g ~ a o~ LL R ` ~LL c ~ 2 ~u c .v c S- u a ~A `c @ w° N N ~, 3"c z c g" ' '~-~f ~ W - 3~ o° y x ~ n88 2 9 of r E- y ~ o uN i 9 °~' E u ~ :°. r m c° Ci ~ c ~ o r m '~ ~ ~ n o d 0 z` E v ~ ~ r i - ~ '~ ~ ` - n G f E E a '- Y X ri - u a c o u$ E E E E q u a ¢ " o n Y N ~ - ~ ~ E "u u ~ p 3 i- 'q 4p E ~~8 w m c - do o - m~ 8tn° u pdd mo` C_o'~~` ~ .n v 3 ..r Q G ~ ~ v ~NJ.;¢_ s g- ~ uu ">° `u~i E e ~ d c9i RFR35~~° _ E ~'e ''S' ~~ 3= E C- E'a ~ > 2 ~' N _ ~ W °u' R a o 8 o Y o S e~ o u°- ~~! ~ v w a u ° e S S g m` N$ c Y E X u~ 6~ u .. < 'E -a~ ~9~oa ~s~ s~ ood ~~~~ e ~S ~ ~a~d ~~adf~ ~°oo,~~~f~ s~ -o~ s ~o~a.. - - r s,.