Loading...
HomeMy WebLinkAboutordinance.council.018-11 ORDINANCE NO. l (Series of 2011) AN ORDINANCE APPROPRIATING AN INCREASE IN THE ASSET MANAGEMENT PLAN FUND EXPENDITURES OF $2,861,850, AN INCREASE IN THE GENERAL FUND OF $2,906,530 AN INCREASE IN THE PARKS AND OPEN SPACE FUND OF $285,580, AN INCREASE IN THE WHEELER OPERA HOUSE FUND OF $414,590, AN INCREASE IN THE CITY TOURISM PROMOTION FUND OF $115,360, AN INCREASE IN THE TRANSPORTATION FUND OF $456,770, AN INCREASE IN THE HOUSING DEVELOPMENT FUND OF $2,745,670, AN INCREASE IN THE KIDS FIRST FUND OF $558,560, AN INCREASE IN THE STORMWATER FUND OF $441,680, AN INCREASE IN THE PARKS AND OPEN SPACE CAPITAL FUND OF $785,890, AN INCREASE IN THE WATER FUND OF $2,359,410, AN INCREASE IN THE ELECTRIC FUND OF $183,440, AN INCREASE IN THE RENEWABLE ENERGY FUND OF $2,234,520, AN INCREASE IN THE PARKING FUND OF $503,180, AN INCREASE IN THE GOLF COURSE FUND OF $37,820, AN INCREASE IN THE TRUSCOTT FUND OF $273,510, A INCREASE IN THE MAROLT FUND OF $5,150, AN INCREASE IN THE EMPLOYEE HOUSING FUND OF $322,330, AN INCREASE IN THE INFORMATION TECHNOLOGY FUND OF $440,410, A INCREASE IN THE HOUSING ADMINASTRITION FUND OF $103,300 AND AN INCREASE IN THE SMUGGLER FUND OF $70,000. WHEREAS, by virtue of Section 9.12 of the Home Rule Charter, the City Council may make supplemental appropriations; and WHEREAS, the City Manager has certified that the City has unappropriated current year revenues and /or unappropriated prior year fund balance available for appropriations in the following funds: ASSET MANAGEMENT PLAN FUND, GENERAL FUND, PARKS AND OPEN SPACE FUND, WHEELER OPERA HOUSE FUND, CITY TOURISM PROMOTIONAL FUND, TRANSPORTATION FUND, HOUSING DEVELOPMENT FUND, KIDS FIRST FUND, STORMWATER FUND, PARKS AND OPEN SPACE CAPITAL FUND, WATER UTILITY FUND, ELECTRIC UTILITY FUND, RENEWABLE ENERGY FUND, PARKING FUND, GOLF COURSE FUND, TRUSCOTT HOUSING FUND, MAROLT HOUSING FUND, EMPLOYEE HOUSING FUND, INFORMATION TECHNOLOGY FUND, HOUSING ADMINISTRATION FUND AND SMUGGLER HOUSING FUND. WHEREAS, the City Council is advised that certain expenditures, revenue and transfers must be approved. NOW, THEREFORE, BE IT ORDAINED BY THE CITY COUNCIL OF THE CITY OF ASPEN, COLORADO: Section 1 Upon the City Manager's certification that there are current year revenues and /or prior year fund balances available for appropriation in the: ASSET MANAGEMENT PLAN FUND, GENERAL FUND, PARKS AND OPEN SPACE FUND, WHEELER OPERA HOUSE FUND, CITY TOURISM PROMOTIONAL FUND, TRANSPORTATION FUND, HOUSING DEVELOPMENT FUND, KIDS FIRST FUND, STORMWATER FUND, PARKS AND OPEN SPACE CAPITAL FUND, WATER UTILITY FUND, ELECTRIC UTILITY FUND, RENEWABLE ENERGY FUND, PARKING City of Aspen - 1st Supplemental Budget Ordinance of 2011- Page 6 FUND, GOLF COURSE FUND, TRUSCOTT HOUSING FUND, MAROLT HOUSING FUND, EMPLOYEE HOUSING FUND, INFORMATION TECHNOLOGY FUND, HOUSING ADMINISTRATION FUND AND SMUGGLER HOUSING FUND: the City Council hereby makes supplemental appropriations as itemized in the Attachment A. Section 2 If any section, subdivision, sentence, clause, phrase, or portion of this ordinance is for any reason invalid or unconstitutional by any court or competent jurisdiction, such portion shall be deemed a separate, distinct and independent provision and such holding shall not affect the validity of the remaining portion thereof. INTRODUCED, READ, APPROVED AND ORDERED PUBLISHED AND /OR POSTED ON FIRST READING on the 9th day of May, 2011. ATTEST: Kathryn S. Ko( City Clerk Michael C. Ireland, Mayor FINALLY ADOPTED AFTER PUBLIC HEARING on the 23th day of May, 2011. ATTEST: a /di e / Kathryn 5. Kl, City Clerk Michael C. Ireland, Mayor Approved as to Form: i ( j : : o n Worcester, City Attorney City of Aspen -1st Supplemental Budget Ordinance of 2011 - Page 7 Q 0 0 E L 0 N Q p N 2 al N d N in M N m ` T P N m 0 N n m P O O Y O Ci • 0. 9 E n to - d n r ,° N N O 0 N - O 4 S b NMry ' M ` O O 0 N N n N N N N n N y 0. b q T ij O u d M b O N ti • C m1 q H b N N N O N N N N N N N N N N N N N N N 0 it N • ry QN 9 • a N N . 0 0 0 0 0 0 E. I ° u a 0000000 n O O r N P a O m g a -- q M - O N u O m T q t N ti b 14 m T N "' w - N w 0 p ' 1y ' N N « N M N N N N N N N N N N e, N N N N N N N N N N N N N N N N N at en N w Q e S ..p p OOO$ p N PS - OONO OOO' 8§ „ To N KK N N E Vr p b 0 ( 9� N - 1� ea 0' n O C- P O b vs N N N N N ir 4 se E. E N N n ° h n N 50. N N O p O O O° O N p ° O p ° O Ob ° 0 0 0 8 0 O O N p O m O O m Y n m O q M n 0 q b O b b b m W 10 - 1 M C b T r N i m 4 ' N n P N n a n m 0 W P I O N 4 N d T m P Q$ n y O 0 el E j n 1 N N N N N N H, 4 err N N N N N N N N N N N N N N N N N N ke — N N N h } n 9 E$ H 6 C e ° p • °° u°i b b m T O u 0 � O 8 N 0 °n ° � O V N A ° 0 q s N q ° C g ° P C O ° M • m o g o e m m% m T r e ^$ m a a„ r in en E i ry o N NN N N N N 1 ^ -^ N NN NN NNN ry NN N N . n 0 ti N. O 4 N N ,~ h .mi. N al. N N N 0> C p O N p N N O O i b b N . 1n ° N w N N 0 V ° N .°/1 N n N n ^ b N N P O n n N N N P N a N n - N - - N g P d • 3 • E N .n N H ay '^ N v^i N N d 4 N N N . • ¢ a ° ° . l ° °°°d .4 1p ne $ N$ $$ , 1 fi r. rn °� a 0 r P - N N ' C - te r -J b b b 0 m N b a s N r N N N O ° M P 2 N y2, b n M us v — ° N 1 .n ▪ ° N N N N .n « ° -n n N N N N N .n N N h N N N N N 2 g N N C m p n N n P O . T y n q N q ° n b n O N N N N a m O C N .6. b • V m n 1� P b m yy m V p r h IS • a N O O N t u m N N • N N r p O N O W . N N N M co O N O O N N C 9 h h N Jr N N N O N h N .n N N h N N N N N r i 0 ' c n y A c A v ▪ c • ` 7 u o. 3 2 .. c LL 3 ; 3 ° e M 3 2. ▪ u o X= c-g° E E `°' u X it t o o N ° c 3 ° v e O ti u 0 ° o X a. v °` Y o [ b c° s - v c m' E c c I '° 1°. c e E Q vi 1 3' ▪ ° ° v c ° i E° 5 ° a y L m ° 'o „ ° E u 8 e a m m iiLL t p u O O M Y m 3 ttr; k -E.N O c > o - u n ' 2 i '' w u e° 2 E O .0 n u z 5 b — v ° e- a ' o ` 2. c ^ o m m g B o b c _o 2 2 ¢ ° = 5 n 'o 2€ 5 5 a h 5 n K G °° 5 2 61 3 ^.» 2.. u 0 n 2 3 j r z x N a o` S a n 1°, 3 w s 0 1-E N 6. w w 5 1 R 2 City of Aspen -1st Supplemental Budget Ordinance of 2011- Page 8 City of Aspen Attachment B 2011 Supplemental Budget New Funding Requests All Requests are one -time unless otherwise noted. Department / Fund New Request Description Amount Subtotal by Dept• s Caa,. lal"Eun .: nt 1 . ,_.T.. _ s _; t;;d, l t _. - ..,fin.ES m P Planning Deep Powder Cabin sales revenue will be redirected to historic preservation $810 education and outreach. See memo for additional details. Subtotal, Planning $810 Building Hospital contracted plans review. See memo for additional details. $83,610 On August 3rd of 2010, at an executive session, Council approved funding for $50,000 legal counsel for the criminal defense of former inspector Erik Peltonen. The initial funding has been used. Additional funding is required for continuing legal council. Subtotal, Building $133,610 Special Events 001.70.71729.82999 Stimulus funding approved by Council in the March 1, 2011 work session. See 582,500 memo for additional details. Subtotal, Special Events $82,500 Subtotal, General Fund $216,920 100.55.55000.82999 Stimulus funding approved by Council in the March 1, 2011 work session. See 510,000 memo for additional details. Subtotal, Parks and Open Space Fund $10,000 Wfieeki "Sifrerd Hatue guird - Repair of the chiller system located on the roof of the Wheeler Opera House. 5121,230 See memo for additional details. Sound proofing and insulation of the audience chamber. See memo for 522,000 additional details. Subtotal, Wheeler Opera House Fund $143,230 aWToun iiaPtomofwnfund [ ? s ' Appropriation of the 2010 fund balance in 2011 to be used for repayment of the $57,680 ACRA loan. This fund balance was created by the lodging tax collection coming in higher than the budgeted expense amount in 2010. Appropriation of the 2010 fund balance in 2011 for transportation expenses in $57,680 2011. This fund balance was created by the lodging tax collection coming in higher thon the budgeted expense amount in 2010. Subtotal City Tourism Promotion Fund F115,360 Transportatkmfrmd . i...,. a.:- ... e . .. 6 e: , ...3 ...... . - 141.94.94403.86105 Funding for three hybrid bus battery pack replacement in 2011. This request is $160,500 offset by the Faster Fund grant. See memo for additional details. 141.34.34000.82915 CMAQ funding was awarded to purchase a hybrid truck. This request is to use $11,170 the remaining grant funding to pay insurance on the CMAQ funded hybrid truck. This request is offset by the CMAQ grant. See memo for additional details. Subtotal, Transportation Fund $171,670 iA$IIOPInenF and _. 910 W Hallam Unit p 11 was purchased by the COA and converted from deed 56,500 restricted to free market, remodeled and put up for sale in 2009. The COA will have to pay HOA and other fees associated with ownership of the unit. See memo for additional details. Subtotal Housing Development Fund S6,500 560,000 of additional financial aid to families in 2011. This is per direction of $60,000 City Council in February of 2011. See memo for additional details. The Early Childhood Network is now its own 501(c)3. This request is the $293,200 distribution of the fund balance that has accumulated. See memo for additional details. Contracts were mode on behalf of the Early Childhood Network with the City of $16,050 Aspen. These contracts run through 6/30 /2011. The City of Aspen will collect these grants and pass them on to the EarlyChildhood Network to complete the contract. See memo for additional details. Subtotal, Kids First Fund: $379,250 City of Aspen - 1st Supplemental Budget Ordinance of 2011- Page 9 City of Aspen Attachment B 2011 Supplemental Budget New Funding Requests All Requests are one -time unless otherwise noted. Department / Fund New Renuest Description Amount ,Subtotal by Dept. 340.94.xxxxx.86001 Environmental enhancements to the storm water ponds including constructed 5200,000 wetlands proposed at Rio Grande Pork in association with planned improvements by Theatre Aspen in 2011. 5100,000 will be funded from the Stormwater Fund. See memo for additional details. Allocation of $35,000 for the purpose of completing a large scale wildlife and $35,000 vegetation study of the open spaces located within the Brush Creek Valley. See memo for additional details. Funds for major capital maintenance at Cozy Point. The program was $25,000 inadvertently deleted from the asset management plan in the transition to the new CIPACe software. This is an ongoing request. Subtotal, Parks and Open Space Capital Fund 5260,000 421.94] New.86001 Funding to complete the Thomas Reservoir Spillway in 2011. See memo for $200,000 additional details. Subtotal, Water Fund $200,000 E10ctrk0tl404nd, ,` :: � _ ., 431.94.46207.86001 Additional funds to complete the ARC's portion of the new electric distribution 5200,000 system project in 2011. See memo for additional details. Subtotal, Electric Fund $200,000 Rer.ewablef nergy Furld ,.; _ 444.94.43576.86001 Funding drilling of a geothermal test well to gather additional data on feasibility 550,000 for o geothermal district heating and cooling system. This request is offset by the GEO grant awarded to the City of Aspen in 2010. See memo for additional details. Subtotal, Renewable Energy Fund 550,000 Employee H'OOSingFpnd r! u t . o- a « :r : ._.._ .. ..., ... . i:.l 505.94.82054.86001 Funding for the commercial appraisal of 212 ABC. This appraisal was conducted $2,500 prior to sale of this property. Funding for the purchase of employee housing units which are resold. 5319,830 Subtotal, Employee Housing Fund $322,330 iMormetmOTedmobgy FUlW„ .. '" ' . °__.._.,. .: , ...... - ! 510.94.94149.86001 Move 520,000 for the Computerized fleet analysis system /Gasboy project up 525,830 from the 2012 budget year to 2011. This system is used to monitor the maintenance of the fleet. This system has not been functioning properly for some time. The vendor has agreed to move forward with the replacement of the program this year during the fuel tank upgrades. This project is paid for by the Street Departments operational savings. _. _.m _ .. Subtotal, Information Technology Fund 525,830 AueE, Ma Plan Fund ' .: � ,R,,,;li ,,.,. ., . .: `:q E 000.74.94119.86001 Funding for the Aspen Ice Garden new compressor project. See memo for $367,560 additional details Subtotal, Asset Management Plan Fund $367,560 Total New Requests All Funds: 52,468,650 Total New Requests After Offsetting Funding Source: 51,282,288 Italics Indicates offsetting funding source City of Aspen - 1st Supplemental Budget Ordinance of 2011- Page 10 Attachment C City of Aspen 2011 Supplemental Budget Request 10% and 50% Carryforward Requests Department Central Savings "10 %" Operating Budget Savings "5O %" Council $45,920 City Manager $347,620 $91,320 Human Resources /Risk (at 15% max) $94,990 City Clerk $90,110 Finance $159,500 Planning $17,300 Engineering $87,670 Building $13,550 Environmental Health $11,830 Police $426 Streets $310,380 Special Events $30,570 Asset Management $4,920 General Fund Subtotal Departmental Savings $347,620 $1,384,640 Parks and Open Space Fund $6,970 $80,770 Wheeler Opera House Fund $8,970 $196,370 Transportation Fund $7,190 $162,110 Kids First Fund (at 15% max) $3,430 $105,270 Stormwater Fund $12,670 $63,370 Water Utility Fund $26,470 $263,390 Electric Utility Fund $6,350 $43,430 Parking Fund $3,040 $240,440 Golf Fund $2,480 $12,400 Information Technology Fund $2,880 $83,960 All Other Funds Subtotal Departmental Savings $80,450 $1,251,510 (Total Savings $428,070 $2,636,1501 City of Aspen - lst Supplemental Budget Ordinance of 2011- Page 11 City of Aspen All Requests are one -time ATTACHMENT D 2011 Supplemental Budget 100% Carry Forward Appropriation Request Subtotal by Department /Fund Description Amount Department Genefai Furry _ " _ City Manager 001.05.05000.83625 Workstation Replacement 53,310 001.05.05000.83655 PC Replacement 513,580 Subtotal, City Manager 516,890 HR / Risk Management 001.06.06000.83625 Workstation Replacement 512,080 001.06.06000.83655 PC Replacement 55,790 Subtotal, Human Resources 517,870 City Clerk 001.07.07000.83625 Workstation Replacement $4,170 001.07,07000.83655 PC Replacement 519,850 Subtotal, City Clerk $24,020 City Attorney 001.09.09000.83625 Workstation Replacement $1,940 001.09.09000.83655 PC Replacement 51,470 Subtotal, City Attorney 53,410 Finance 001.11.11000.83625 Workstation Replacement 521,540 001.11.11000.83655 PC Replacement 511,390 Subtotal, Finance Department $32,930 Planning 001.13.13200.83625 Workstation Replacement $15,800 001.13.13200.83635 Equipment Maintenance and Repair 5410 001.13.13200.83655 PC Replacement $13,100 001.13.47501.82900 Aspen Area Community Plan 519,480 Subtotal, Planning 548,790 Engineering 001.15.15000.83625 Workstation Replacement Carry forward 57,410 001.15.15000.83655 PC Replacement Carry forward: 54,180 Subtotal, Engineering $11,590 Building 001.21.21000.83625 Workstation Replacement 56,290 001.21.21000.83655 PC Replacement 514,810 001.21.21000.82999 Defense Funding for Former Building Inspector 519,620 Subtotal, Building 540,720 Environmental Health 001.25.25500.83625 Workstation Replacement 57,580 001.25.25500.83655 PC Replacement $4,330 001.25.25500.82800 Environmental Impacts of Development 520,000 001.25.25500.82105 Compost Program 527,140 Subtotal, Environmental Health 559,050 Police 001.31.31000.83625 Workstation Replacement $34,160 001.31.31000.83635 Equipment Maintenance and Repair 566,760 001.31.31000.83655 PC Replacement $36,660 Subtotal, Police $137,580 Streets 001.41.41000.83625 Workstation Replacement 59,610 001.41.41000.83635 Equipment Maintenance and Repair 5118,170 001.41.41000.83655 PC Replacement $7,010 Subtotal, Streets 5134,790 Special Events 001.70.71000.83625 Workstation Replacement 52,500 001.70.71000.83655 PC Replacement $3,680 Subtotal, Special Events 56,180 Recreation 001.71.71000.83625 Workstation Replacement 56,330 001.71.71000.83655 PC Replacement 52,950 001.71.71000.84133 Max Marolt Scholarship $4,030 Subtotal, Recreation 513,310 City of Aspen - 1st Supplemental Budget Ordinance of 2011 - Page 12 City of Aspen All Requests are one -time ATTACHMENT D 2011 Supplemental Budget 100% Carry Forward Appropriation Request Subtotal by Department / Fund Description Amount Department Aspen Recreation Center 001.72.72000.83625 Workstation Replacement $14,290 001.72.72000.83655 PC Replacement $4,140 001.72.72700.83625 Workstation Replacement $320 001.72.72700.83655 PC Replacement $4,080 Subtotal, Aspen Recreation Center $22,830 Ice Garden 001.74.74000.83625 Workstation Replacement $6,960 001.74.74000.83655 PC Replacement $9,110 Subtotal, Aspen Ice Garden $16,070 Asset Management 001.91.05000.83625 Workstation Replacement $7,590 001.91.05000.83655 PC Replacement $10,580 Subtotal, Asset Management $18,170 Subtotal, General Fund $604,200 ..,,:� _. FUm .. .. y P'rkd�and,QpenSUre„f „ :" , .:;...___ -. .. 100.55.55000.83625 Workstation Replacement 50 100.55.55000.83655 PC Replacement $0 Subtotal, Parks and Open Space Fund $0 WheaTerOpr„ a Hpu tFbnd„ 120.93.93000.83625 Workstation Replacement 59,370 120.93.93000.83635 Equipment Maintenance and Repair 515,370 120.93.93000.83655 PC Replacement $28,010 120.94.94239 Hot Water Heaters $11,000 120.94.94292 Lease Spaces /Basement Renovation $202,270 Subtotal, Wheeler Opera House Fund 5266,020 Tran d L . _. WJ m...... . .:: ._.. 141.34.34000.83625 Workstation Replacement 514,530 141.34.34000.83635 Equipment Maintenance and Repair $30,620 141.34.34000.83655 PC Replacement 59,930 141.34.34000.82180 TDM Measures Handbook $5,000 141.34.34000.82999 Entrance to Aspen Survey 520,000 141.94.81141 CMAQ Grant 522,200 141.94.83055 Ruby Park Facility Improvements $22,770 141.94.94127 Rubey Park Repair And Maintenance 510,000 Subtotal, Transportation Fund $135,050 HoudiiYk DeVeMOment!und ^' 4: .: 150.23.23000.83625 Workstation Replacement 5180 150.23.23000.83655 PC Replacement 5370 150.23.23010 Centennial Investigation 542,220 150.23.23120 Annie Mitchell Housing 510,000 150.23.23121 Housing - Burlingame AH 536,170 150.23.23150 - Burlingame Delivery SF Lot Subsidies $459,920 150.67.23700 Burlingame Phase II- Design 52,190,310 Subtotal, Housing Development Fund $2,739,170 t,(WSF 4Fupd .:::: ,.,•: ... .. :.._:;.. ... ....::., . , . __ ,:.t,._. ,.:: ..:.:.:.:.. m_..: TI .. .,.xi ,,.....,._.. vi 152.24.24000.83625 Workstation Replacement 55,270 152.24.24000.83655 PC Replacement $2,950 152.24.24100.81999 Training And Facilitation $4,800 152.2414100.82911 Grant Funding Distributed In 2010 $15,000 152.24.24100.84031 Professional Development $5,000 152.94.81022 Roof Repair /Replacement 537,590 Subtotal, Kids First Fund $70,610 �. t.. _... `k _..�..: ` ... • ;.. 160.42.16300.83625 Workstation Replacement $360 160.42.16300.83655 PC Replacement 5740 160.94.81115 Rio Grande Design Project $67,320 160.94.81116 Drainage Criteria Manual Project 51,220 City of Aspen - 1st Supplemental Budget Ordinance of 2011 - Page 13 City of Aspen All Requests are one -time ATTACHMENT D 2011 Supplemental Budget 100% Carry Forward Appropriation Request Subtotal by Department / Fund Description Amount Department 160.94.94112 Stormwater Master Plan - Smuggler And Hunter Creek 5200,000 160.94.94115 Ute Ave Stormwater Improvements 590,000 160.94.94409 Recycle Center- Stormwater 56,000 Subtotal, Stormwater Fund $365,640 Parks and Opan Space Capltat Fund ' : ,... . :... 340.94.81015 Mall Bricks 58,730 340.94.81155 Deer Hill Interpretation Trail 532,760 340.94.81156 East Of Aspen Trail Phase II 5128,550 340.94.81157 No Problem Joe Trail 518,500 340.94.82008 Misc Trail Overlays 512,610 340.94.82099 Smuggler Mountain Reclamation And Restoration 5107,130 340.94.82126 Flower Fence Replacement 510,000 340.94.83010 Comp Irrigation System 59,850 340.94.83044 Trailers 59,710 340.94.94043 Infield Renovation $5,000 340.94.94048 Galena St Mall Stormwater Improvement 520,000 340.94.94055 Newbury Park Wall Replacement 525,000 340.94.94063 DEPP Outlets Replacement 58,050 340.94.94089 Marolt Nordic Trail Improvements 59,120 340.94.94114 Smuggler Mountain Open Space Management 58,530 340.94.94169 Cozy Point Brush Creek Restoration Project 545,000 340.94.94170 Entrance To Aspen Landscaping Project 514,620 340.94.94197 Computer Peripherals - City 51,500 340.94.94228 Capital Payroll - Parks 58,860 340.94.94246 West End Sidewalk Treatments $42,370 Subtotal, Parks and Open Space Capital Fund $525,890 Water Utility Fund P . .. 421.43.43000.83625 Workstation Replacement $7,900 421.43.43000.83635 Equipment Maintenance and Repair $12,580 421.43.43000.83655 PC Replacement 51,210 421.94.44101 Site Improvements - Infrastructure 51,400 421.94.44104 West Treatment Plant $65,770 421.94.44105 Administration Building 5222,050 421.94.44108 Backwash Pond 54,290 421.94.44110 Storage Shed $20,000 421.94.44202 Hunter Creek Plant $2,270 421.94.44407 Gauging Stations $8,160 421.94.44408 Reclamation Project $292,560 421.94.44415 PV Project - Water Plant Site 587,520 421.94.44501 Raw Water Distribution 54,960 421.94.44603 Meter Program 54,050 421.94.44605 Iselin/Tiehack Waterline Across Maroon 5400,000 421.94.44614 Highlands Upgrades & Interconnect 5345,000 421.94.44901 Little Nell Well 53,720 421.94.44903 Rio Grande Well 54,070 421.94.44907 General Groundwater Facilities $3,510 421.94.82057 Network Systems 515,000 421.94.83005 Fleet $18,880 421.94.93909 Castle Creek Pipeline $16,350 421.94.93916 Raw Water Distribution Ditch Management 52,710 421.94.93928 Smart Meter Program 512,000 421.94.93958 Ute Avenue Steel Line Replacement $25,000 421.94.93962 Pump Stations $7,600 421.94.93981 Gauging Stations 510,000 421.94.94008 General Groundwater Facilities $40,000 City of Aspen - 1st Supplemental Budget Ordinance of 2011- Page 14 City of Aspen All Requests are one -time ATTACHMENT D 2011 Supplemental Budget 100% Carry Forward Appropriation Request Subtotal by Department / Fund Description Amount Department 421.94.94016 Work Equipment - Water Utility Locating Equipment 510,000 421.94.94022 Site Improvement- Security And Access 2 530,000 421.94.94033 East Water Treatment Plant Improvements $26,090 421.94.94034 West Water Treatment Plant Improvements $22,180 421.94.94035 Administration Building $12,000 421.94.94036 Disinfection Building Maintenance 55,000 421.94.94042 Backwash Pond 510,000 421.94.94044 Clearwell Improvements 55,000 421.94.94051 Storage Shed 510,000 421.94.94095 Castle Creek Dam And Headgate $4,670 421.94.94099 Conservation Programs 539,840 421.94.94149 Workgroup Applications (City) 538,240 421.94.94197 Computer Peripherals -City 53,000 421.94.94373 Leonard Thomas Reservoir Safety Of Danis 514,970 vg. Subtotal, Water Utility Fund 51,869,550 Elect6ACotlln.p!gnd'. m .: S :. :i :: 431.45.45000.83625 Workstation Replacement 51,800 431.45.45000.83635 Equipment Maintenance and Repair $4,320 431.45.45000.83655 PC Replacement $2,350 431.45.45000.82900 Aspen Energy Assurance Plan - DOE Grant $42,400 431.45.45000.81900 Aspen Energy Assurance Plan - DOE Grant $14,130 431.94.44413 Utility Business Plan $2,300 431.94.46103 Expand Electrical Storage Building $11,120 431.94.46203 Golf Course East Distribution System 588,610 431.94.46206 ACSD Distribution System 5109,790 431.94.46207 ARC Distribution System $ 2 , 280 431.94.46401 Meter Replacement 52,350 431.94.93904 Plug -In Hybrid Program $40,000 431.94.93905 Streets Conduit Program $15,000 431.94.93907 Energy Conservation Programs 574,260 431.94.94162 Utility Business Plan -Rate Study $25,400 431.94.94175 Electric Administration Building Bi- Annual Maintenance 510,000 431.94.94201 Smart Meter Replacement Program 52,140 431.94.94203 Electric System Telemetry $10,000 431.94.94238 Ridgway Hydroelectric Facility $4,530 Subtotal, Electric Utility Fund $462,780 c .i k .T. r s,^r ,,,:.:- Renewa4tB Ener y Eum1 , ..., �mm., 4., �.. : .. , a ;� . �: ..;;. _ �. . ;: 444.9443503 System Telemetry 510,000 444.94.43504 Ruedi Maintenance 5173,160 444.94.43505 Ruedi Site Improvements 511,180 444.94.43560 Maroon Creek Hydro Electric Facility 59,270 444.94.43571 Castle Creek Hydro Penstock $476,530 444.94.43573 Castle Creek Hydro Facility Construction $i 444.94.43576 Geothermal Project 5150,000 444.94.94178 System Telemetry For Hydros 510,000 444.94.94179 Ruedi Hydro Facility Improvements $49,200 444.94.94217 Maroon Creek Hydro Micro Turbine /Facility $225,000 Subtotal, Renewable Energy Fund $2,184,520 Pa..f ,Field ' : ° ' 451.32.32000.83625 Workstation Replacement 518,650 451.32.32000.83635 Equipment Maintenance and Repair 544,470 451.32.32000.83655 PC Replacement 515,600 451.32.54000.83635 Equipment Maintenance and Repair $71,710 451.94.81153 Plaza Replacement 594,390 451.94.94060 Revenue Control Equipment 511,150 City of Aspen - 1st Supplemental Budget Ordinance of 2011 - Page 15 City of Aspen All Requests are one -time ATTACHMENT D 2011 Supplemental Budget 100% Carry Forward Appropriation Request Subtotal by Department / Fund Description Amount Department 451.94.94197 Computer Peripherals - City 53,000 451.94.94424 Front Parking Office Remodel 5730 Subtotal, Parking Fund $259,700 W.GoUrse Fund _ . 471.73.73000.83625 Workstation Replacement 51,980 471.73.73000.83655 PC Replacement 52,960 471.94.83005 Fleet 55,000 471.94.94149 Workgroup Applications (City) $2,370 471.94.94161 Golf Carts And Equipment 59,130 471.94.94197 Computer Peripherals - City $1,500 Subtotal, Golf Course Fund 522,940 TrasratHaosing F;ymt .... ? .: . 491.01.45044.83625 Workstation Replacement 54,630 491.01.45044.83655 PC Replacement 57,600 491.94.81145 Truscott Master Plan 529,830 491.94.81202 Video Surveillance System 515,000 491.94.82061 Energy Efficiency - Priority 1 58,000 491.94.82112 Appliance Replacement $6,520 491.94.82113 Trash Compactor 525,900 491.94.82117 Building Door Replacement 51,030 491.94.94219 Truscott 100 Deck Support 530,000 491.94.94220 Truscott 400- 1000 Plumbing Repairs $10,000 491.94.94221 Truscott Cement Stair Renovations 5100,000 491.94.94225 Truscott Laundry Hot Water Heater Replacement 515,000 491.94.94226 Truscott Exterior Painting 520,000 Subtotal, Truscott Housing Fund $273,510 Marplt.Housing Fund ..' T .. a ... ; i 492.01.45043.83625 Workstation Replacement 51,810 492.01.45043.83655 PC Replacement $3,340 Subtotal, Marolt Housing Fund 55,150 Information FecbnoEo_gy Fund . . 510.60.60000.83625 Workstation Replacement $4,300 510.60.60000.83655 PC Replacement $5,120 510.61.61000.83625 Workstation Replacement $12,480 510.61.61000.83655 PC Replacement $6,590 510.94.94139 Website Development (City) $22,320 510.94.94143 Website Development (County 100% Reimbursement) $25,090 510.94.94147 Network Services (City) $44,790 510.94.94148 Network Services (County 100% Reimbursement) $41,190 510.94.94150 Virtualization (City) $7,330 510.94.94151 Virtualization (County 100% Reimbursement) $7,340 Subtotal, Information Technology Fund 5176,550 HGUSingAdminTstration.Fund .. `. ll 620.23.45002 83625 Workstation Replacement 58,880 620.23.45002.83655 PC Replacement $0 620.23.45044.8299 Capital Reserve Study 594,420 Subtotal, Housing Administration Fund 5103,300 Smdggler Housing Fund i 622.94.94233 Smuggler Water Heater Replacement $10,000 622.94.94234 Smuggler Exterior Painting 540,000 622.9434235 Smuggler Appliance Replacement $20,000 Subtotal, Smuggler Housing Fund 570,000 City of Aspen - 1st Supplemental Budget Ordinance of 2011 - Page 16 City Of Aspen All Requests are onetime ATTACHMENT D 2011 Supplemental Budget 100% Carry Forward Appropriation Request Subtotal by Department /Fund • Description Amount Department n CrtP _..- H,.iRi.:.._._ «i ... .v.m _® i tcTUv '= _ �.�.. :. , I m_.. 'a..... EW rcir anktraallig 000.07.82134 Scanner For Optical Imaging System 510,000 000.11.94245 Electronic Time Keeping System $7,200 000.15.81197 Main Street Streetscape 553,350 000.15.82022 Survey Monuments $3,970 000.15.83075 Bridge Replacement Program $57,010 000.15.94061 Park Ave /Midland Ave Pedestrian Improve 549,000 000.15.94066 2010 Bridge Rail Replacement $45,000 000.15.94075 2010 Curb And Gutter Replacement 5204,420 000.15.94077 Mill Street Pedestrian Improvements 538,660 000.15.94082 Comprehensive Transportation Plan 530,390 000.15.94111 Main St Alternative Material Crosswalk 546,210 000.15.94118 Gondola Plaza Pedestrian Crossings _ 543,710 000.15.94423 8th /Route82 Intersection Pedestrian Improvements $20,000 000.2533911 Rio Grande Recycle Center Pavement -.-`,t>P. 000.25.94418 Compost Project 535,670 000.31.31200 Patrol 537,230 000.41.81090 Efficiency Measures , + $ 000.41.81140 Paint Gun 510,000 000.41.93913 Street Improvement Project 5385,260 000.41.94417 Exterior Facility Repairs 516,840 000.61.94156 Core Network $12,000 000.61.94149 Workgroup Applications (City) 520,590 000.61.94158 Public Safety Mobile Data (City) 528,770 000.61.94197 Computer Peripherals - City 528,100 000.71.93951 Gymnastics Mats $8,760 000.72.72106 Building Controls $24,000 000.72.72900 ARC Capital 57,000 000.72.81021 Compressor a J 000.72.81118 ARC Switch To City Electric 526,120 000.72.81126 Garage Door 529,000 000.72.93931 HVACs Zone Modifications 522,240 000.72.93934 Duct Insulation And Vapor Barriers 536,970 000.72.93936 Snow Louver Installation 540,000 000.72.94186 VDFs On Pool Pumps - McKinstry 51,500 000.72.94187 Waste Heat Recovery - Mckinstry $257,230 000.74.81038 Locker Replacement 57,830 000.74.94119 Compressor Replacement $89,290 000.90.82076 City Sidewalk - ADA - Improvements 5446,060 000.90.94341 City Sidewalk - Gibson Sidewalk Project 552,140 000.90.82152 City Sidewalk - Pedestrian Improvements $7,080 000.91.93963 City Hall Fire Alarm Upgrade 558,060 000.91.93964 City Hall Fire Sprinkler Upgrade 595,420 000.91.93990 RIO Grande Soffit Repair 5630 000.91.94144 Animal Shelter Snow Fence 51,140 Subtotal, Asset Management Plan Fund $2,398,850 Total 100 % Carry forward Supplemental Requests $12,533,430 City of Aspen - 1st Supplemental Budget Ordinance of 2011- Page 17 City Of Aspen Attachment E 2011 Technical Adjustments Department /Fund Technical Adiustment Description Amount Subtotal General E"und 001.71172174191.31072.82955 Staff is requesting the funding of the McKinstry lease 536,700 purchase agreement in 2011. This amount was left out of the 2011 budget in the budget development process. This corrects this oversight. This is an ongoing request. 001.71172174. *. *.80* Accounting change in the allocation of Recreation Staff 576,720 time in 2011. This will not change the total payroll budget for Recreation staff it only changes where staff time will be coded. This is an ongoing request. 001.95.xxxxx.95510 Transfer to the Information Technology Fund to fund the $112,4$01. PC, work stations and departmental savings that has 3 -1 accumulated through the end of 2010. 001.95.xxxxx.95510 Transfer to the Information Technology Fund to fund the $25,830 Streets Department's project in 2011 from their operational savings in 2010. 001.95.xxxxx.95000 Council's approval is needed when funding is transferred _ „$21,000; between Funds. Funding the one time replacement of 2nd detective vehicle for the Police Department. The replacement vehicle is estimate to have a useful life of 10 years due to the low annual use re mileage. This request is paid for from the Police Departments operational savings. Subtotal, General Fund $272,700 Parks an4 0 0 0 0 Pace Fund , 100.55.55000.88901 Transfer to Central Savings 56,970 100.95.00000.95340 Transfer to Parks and Open Space Capital Fund to fund $27,840 carry forward project requests that exceeded the forecast during the 2011 budget development process. 100.95.00000.95340 Transfer to Parks and Open Space Capital Fund to fund the $160,000 new capital project requests. Subtotal, Parks Fund $194810 1MheeleFQpera,ff4u$�Fund : ...: � I .. , v::i .... ..::� ".......:. ". .. . -.: .::•..,�: ».......i:t: 120.93.93000.88901 Transfer to Central Savings 58,970 120.94.94290.86001 2011 HVAC Project reduced to zero in 2011 due to the - ($2.00,t1j1Qk Wheeler remodel project moving forward. When the ? -` remodel is complete this project may be revisited. Subtotal, Wheeler Opera House Fund (5191,030) TransporYatfao�und d- i - ., , ,..: " 141.34.34000.88901 Transfer to Central Savings $7190 141.34.34000.88901 Temporary reduction transfer to the General Fund for the (519,250) use tax position, reduction to 30 hours a week in 2011. Subtotal, Transportation Fund (512,060) K(ds First Fund 152.24.24000.88901 Transfer to Central Savings $3,430 Subtotal, Kids First Fund 53,430 Storrnwater Furx! :: Transfer to Central Savings $12,670 160.94.94123.86001 Water Quality Wetlands budget reduced to fund 50% of t $0046'' .. the Rio Grande Park Improvements project. This project is a joint departmental project. City of Aspen - 1st Supplemental Budget Ordinance al 2011 - Page 18 City Of Aspen Attachment E 2011 Technical Adjustments Deoartment /Fund Technical Adiustment Description Amount Subtotal 160.95.xxxxx.95340 The Stormwater Fund is funding 50% of the $100,000 environmental enhancements to the stormwater ponds including constructed wetlands proposed at Rio Grande Park in association with planned improvements by Theatre Aspen in 2011. Phase 1 of this project was approved in the February 22, 2011 work session. This funding will be transferred to the Parks and Open Space Fund where the project is appropriated in total. This project is funded from the Water Quality Wetlands budget 2011. Subtotal, Stormwater Fund $12,670 421.43.43000.88901 Transfer to Central Savings $26,470 Subtotal, Water Fund $26,470 tranhails 431.45.45000.88901 Transfer to Central Savings $6,350 431.94.94182.86001 Starting the Second Feed project was accelerated to 2010; ($410,200) therefore, the budget authority that was appropriated in 2011 for this project is reduced proportionately to what was spent in 2010. The cost of UB services have been revised down in 2011. ik This adjustment updates the transfer to equal 50% of the - gym=°^=. ^ -:a:I == pays :i s 50% �R new total cost of UB service. The Electric Fund a Kan, of the cost of UB services. == fi Subtotal, Electric Fund ($522,770) PflntFund u..__: 451.32.32000.88901 Transfer to Central Savings • $3,040 Subtotal, Parking Fund $3,040 r _.. ....., .. - 471.73.73000.88901 Transfer to Central Savings $2,480 Subtotal, Golf Course Fund $2,480 Inform __ � ,.,,i, , u 510.94.61000 This budget authority is needed to exercise an account $89,460 entry to capture all of the information technology expenses in the IT Fund. City IT projects budgeted in the 510.94.61000 This budget authority is needed to exercise an account $64,610 entry to capture all of the information technology expenses in the IT Fund. City IT projects budgeted in all other City Funds. Subtotal, Information Technology Fund $154,070 000.95.00000.95510 Transfer to the Information Technology Fund to fund tate liik mx '+ capital projects that were approved and funded in the Asset Management Fund in 2010. higtsP4gtaillifiti 000.41.83005.86105 This is a onetime replacement of 2nd detective vehicle for z2, =. the Police Department The replacement vehicle is = = "'_ =`�'Fr P P estimate to have a useful life of 10 years due to the low ii .-: annual use re mileage. This request is paid for from the itinsatimcili Police Departments operational savings. Subtotal, Asset Management Fund $95,440 Total Technical Adjustment All Funds: $39,250 City of Aspen - 1st Supplemental Budget Ordinance of 2011 - Page 19 Attachment F roo f ,,.; TranAar From TranAcr T4 Transfer Amount . .,: . _ : ` purpm a(i e nterfrmdTranafi 000 AAaaekS$a!!e6r:.mYM p lanfpnd!m:H,, . :: ........ . :. ___... u.:....,, v.d:... _. Wheeler Opera House FUnd 588,490 Red Brick West End Project 10 Vr IF Loan Information Technology FUnd ':' ]4 - ': FUnd Capital Projects Transferred to FUnd Debt Service FUnd 593 640 Series 2005 -STRR -AMP'S Portion Subtotal, Transfers 5256,90 OOL;Gan9rakfml6_ CW 2 5 ' Inf macion Technoi gy FUnd 5849,040 IT Overhead Payment Information Technology Fund ,$};1 e¢'. Fund lT Accumulated Departmental Savings Information Technology Fund $25,830 Departmental Savings to Pay for Capital Project AMP Fund $09,C,.,., v. Police Dept Savings to Pay for Detective Vehicle Parks and Open Space Fund $57,540 Partial Subsidy of Food Tax Refund Employee Housing Fund $240,000 City of Aspen Affordable Housing Subtotal, Transfers $1,305,860 444 pada4rdaPen Sda54fmad . Pads and Open Space Capl[al FUnd 51,615,320 Capital Proects Debt Service FUnd 5837,400 Parks 2005 Open Space Bonds Debt Service Fund $537,130 2001 Sales Tax Revenue Bonds Debt Service FUnd 5290,690 2009 SalesTax Revenue Bonds (Refunding '01) Debt Service FUnd 5950,730 Series 2005- STRR - Park's Portion Golf Course FUnd $146,020 Series 2005 - STRR - Golf's Portion General Funtl 56,970 Central Savings General Funtl 5884,110 Overhead Payment Information Technology Fund 5100,840 IT Overhead Payment Employee Housing Fund $63,85Q City of ASpen Affordable Housing Subtotal, Transfers $5,433,010 110 W tlpvsHd44a Fpna ' °r - .., .,; Employee Housing Fund 573,120 Clty of Aspen Affordable Housing General Fund $8,970 Central Savings General Fund $353,960 Overhead Payment Information Technology Fund 568,790 IT Overhead Payment Subtotal, Transfers $504,840 141 �rmspmladon i _." .. °.T .. : :e'. Employee Housing Fund $8,440 Clty of AZpen Affordable Housing General Fund 57,190 Central Savings General Fund $73,980 use Tax Positions General Fund $164,030 Overhead Payment Information Technology FUnd 524.720 IT Overhead Payment Subtotal, Transfers 5278,360 1+ Bowi�awNopmenkTund, :� ... .: `. . Housing Administration FUnd 5188,940 Operations Subsidy (50% of total) General Fund $355,740 Overhead Payment Information Technology Fund 516,480 IT Overhead Payment Truscott Housing Fund $709,590 Truscott 1, 2001 Housing Bonds Subsidy Parks and Open Space Fund 14410 Percentage of Food Tax Refund Subtotal, Transfers 51,285,160 1s2- f0dsP6atfnmd ' ,.:: r:: General Fund $1ll,480 Overhead Payment General Fund $3,430 Central Savings Information Technology FUnd 530,300 IT Overhead Payment Employee Housing Funtl 515,440 City of Aspen Affordable Housing Parks and Open Space Fund $17,610 Percentage of Food Tax Refund u Subtotal, Transfers 5184,260 :. u.. ..._. e r .. ... General FUnd 5145,970 Overhead Payment General Fund $12,670 Central Savings Parks and Open Space Capital Fund $100,000 Joint Capital Project- Stormwater Ponds Information Technology Fund 53,790 IT Overhead Payment Employee Housing Fund 59,160 Clty of Aspen Affordable Housing Water Utility Fund 545,000 Payback Start Up Costs Subtotal, Transfers $316,590 General Fund 5524,970 Overhead Payment General Fund $26,470 Central Savings Information Technology Funtl 5139,800 IT Overhead Payment General Fund $1,000,000 Operations Facilities Land Employee Housing fund 5128,550 City of Aspen Affordable Housing City of Aspen - 1st Supplemental Budget Ordinance of 2011 - Page 20 Attachment F Transfe Fom Tranaf.rTO laufetanatill Ear. of Int rfund Transfer Parks and Open Space Fund 150000 Water Usage Conservation Program Subtotal Transfers 51,969790 34 Sn#�dC Nl Y6.au%R . Y n s Recewable Energy Fund 5426 ,640 Purchase of Hydroelectric Power Renewable Energy Fund $110,000 Purchase of Hydroelectric Power General FUnd 5223,090 Overhead Payment General FUnd 56,350 Central Savings Information Technology Fund 510,040 IT Overhead Payment Water Utility Fund `+ Electric Utility portion of Utility Billing Services Water Utility Fund 5116,480 1/2 of Global Warming Program Employee Housing Fund 515,440 City of Aspen Affordable Housing General Fund $450000 Franchise Fee Subtotal, Transfers 51541,620 General Fund $33,910 Overhead Payment Employee Housing Fund 54,580 CM of Aspen Affordable Housing Subtotal, Transfers 538,490 General Fund 5345,030 Overhead Payment General Fund $3,040 Central Savings Information Technology Fund $54,]30 R Overhead Payment Employee Housing Fund $40,520 City of Aspen Affordable Housing Transportation FUnd 550 Transportation Fund Subsidy Subtotal Transers 5993,320 .. X F • General FUnd $169850 Overhead Payment General Fund 52,430 Central Savings Information Technology Fund $28,930 fT Overhead Payment Parks and Open Space Fund $24,660 Repayment of Golf Start Up Funding -IF loan Employee Housing Fund $$p 680 City of Aspen Affordable Housing Subt bl Transfers � $247,650 Mouz rag Adminirtration FUnd $49,230 Overhead Payment General Fund $58,500 Overhead Payment Employee Housing Fund 5520 City of Aspen Affordable Housing Subtotal.Transfers 511 3,250 i....e. • 5 4,49,8,27 ,t Gen raj Fund $49,3]0 Overhead Payment Information Technology Fund $3,790 rT Overhead Payment Housing Administration Fund 531,850 Overhead Payment Employee Housing FUnd 510 City of Aspen Affordable Housing y S x ubtotal, Transfers $90,020 Geneml Fund $260,590 Overhead Payment Funds $ 729,870 Capital Projects- Double Budgeted Funds 564,610 Capital Projects- Double Budgeted- 1st Ord. AMP Fund 589,460 Capital Projects - Double Budgeted- 1st Ord. Employee Housing Fund $.5_1/112 City of Aspen Affordable Housing Subtotal, Transfers 51,178,300 n eral FUnd . . I: ' °" G $]3,]60 Overhead Payment Employee Mousing Fund $47,920 City of Aspen Affordable Housing Subtotal, Transfers $121,68 .-.- Housing Adminis[ation FUnd 52,390 Overhead Payment General FUnd 515.470 Overhead Payment Subtotal,Transfers $17,850 Employee Health Insurance Fund 3341490 Employee Heahh insurance Premiums Subtotal, Transfers 53,341,490 2011 TOTAL INTERFUND TRANSFERS $19,218,180 City of Aspen - 1st Supplemental Budget Ordinance of 2011- Page 21 Tue, May 10, 2011 10:45:42 6512586 0 �-- ) 2 an 1 Ad Ticket #5 .515 // Acct: 1013028 Name: Aspen (LEGALS) City of Phone: (970)920 -5064 Address: 130 S Galena St E-m ANGELA SCOREY Client: Caller: Kathryn Koch Cit Aspen _ Receipt State: CO Zip: 81611 Ad Name: 6512586A Original Id: 0 Editions: 8ATI /8ATW/ Class: 0990 Start: 05/15/11 Stop: 05/15/11 Color: Issue 1 Copyline: atw - Ordinance #18 2011 R AT Legals LEGAL NOTICE. Lines: 19 ORDINANCE #18, 2011, PUBLIC HEARING Ordinance #18, Series of 2011, was adopted on Depth: 1.6 first reading at the City Council meeting May 9, Columns: 1 2011. This ordinance, if adopted, amends the 2011 budget. The public hearing on this ordinance Discount: 0.00 is scheduled for May 23. 2011 at 5 PM, City Hall. Commission: 0.00 130 South Galena. 0 .00 To see the entire text, go to the city's legal notice Net: website Tax: 0.00 tittp:// www. aspenpitkin .com/Departments/Clerk/ Legal- Notices/ Tatar 9.61 If you would like a copy FAXed or e- mailed to you, Payment 0.00 call the city clerk's office. 429 -2685. Published in the Aspen Times Weekly on May 15. 2011. [6512586] Ad shown is not actual print size v o : -7 . Fp N a rg w n. ry S a co I a ..' O r n (D O n 'O n n C s C '— G% hl C .n C n 7 O Cry c% 'n rt a- D M ft I H H cn n t o a N rn a O a. a• p' 0 rn d ro n �' 0 0 , '--n UV so 2 n O p C ',7 P - - Q„ m PO H' y n w N h ' ,-n. ° a s n p o O' n O P-- a . ❑ 0 O n n ` n " rn g- p 0 7J cn a o m a x a n a tn n n t tct 'C r C C n n n pr e l ' 7 n nn n U \ i N O ca N n r 0 V v a rt " it n ¢. a a � w �' „ O -- n O C ni N ' I O n fn i'* i' ` C n ed �--' a - ' ' y` � H 7 n p . o-.-. , „ n r b n n O .-, ` 'p n w 0. rt+ . `C 0 r n TS OG pit . 'O n n '7 ry ❑ n m (n rty so 2 a to-) "C0 �' nr �. s�.� O ` n C n " s 2 MOM= 5 lib z tW� p in VI 7 � v' v' p r n n in ,i I-< y C SI O v r te . C 'C N r C 7 a . n n S n n p o 2 O v y' 'O a 'a 'b C o rn N �' O n n rn„ a. `< O � '7 a p p 7O Cr i P-r 1+n O T O n, R∎ s., '3 • • 9 @� 0j [Ni �0 T F O � a 1 x E. - m ' n 'M ' Pla g ei; on m NE _.Na !.• 3 :z s_no m wx 3mm ,moso o ° u a a md� u3 _ _ 6 mx g .3m'a> ° g - e o °°�aa r 'o "fling m m Z ds