3.5. EDSR 03-09-20093-06-2009 11:00 AM CITY OF ELK RIVER PAGE: 1
ITEM # 3.5.
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF: FEBRUARY 28TH, 2009
920-EDA
FINANCIAL SUMMARY
CURRENT CURRENT
BUDGET PERIOD
16.67; OF YEAR COMP.
YEAR TO DATE °s OF BUDGET
ACTUAL BUDGET BALANCE
REVENUE SUMMARY
EDA
TOTAL REVENUES
EXPENDITURE SUMMARY
Economic Development
Economic Developement
TOTAL Economic Development
TOTAL EXPENDITURES
REVENUES OVER/(UNDER) EXPENDITURES
432,500. 00 1,164.06 2,531 .98 0.59 429,968 .02
432,500. 00 1,164.06 2,531. 98 0.59 429,968. 02
283,100. 00 1,691. 40 911. 14 0.32 282,188. 86
283,100. 00 1,691. 40 911. 14 0.32 282,188. 86
283,100. 00 1,691. 40 911. 14 0.32 282,188. 86
149,400. 00 ( 527. 34) 1,620. 84 147,779. 16
3-06-2009 11:00 AM CITY OF ELK RIVER PAGE: 2
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF: FEBRUARY 28TH, 2009
920-EDA
REVENUES
16.67% OF YEAR COMP.
CURRENT CURRENT YEAR TO DATE $ OF BUDGET
BUDGET PERIOD ACTUAL BUDGET BALANCE
EDA
Property Taxes
920-3-0000-3111 Current Ad Valorem Taxes
TOTAL Property Taxes
Intergovernmental Rev
Other Revenue
920-3-0000-3621 Interest Income
TOTAL Other Revenue
Transfers In
920-3-0000-3949 Transfer-HRA
TOTAL Transfers In
407,000 .00 0. 00 0. 00 0.00 407,000 .00
407,000 .00 0. 00 0 .00 0.00 407,000 .00
22,000 .00 1,164 .06 2,531 .98 11.51 19,468 .02
22,000 .00 1,164 .06 2,531 .98 11.51 19,468 .02
3,500.00 0.00
3,500.00 0.00
0.00 0.00 3,500.00
0.00 0.00 3,500.00
TOTAL EDA 432,500.00 1,164.06 2,531.98 0.59 429,968.02
TOTAL REVENUE 432,500.00 1,164.06 2,531.98 0.59 429,968.02
3-06-2009 11:00 AM
920-EDA
Economic Development
Economic Developement
DEPARTMENTAL EXPENDITURES
16.678 OF YEAR COMP.
CURRENT CURRENT YEAR TO DATE OF BUDGET
BUDGET PERIOD ACTUAL BUDGET BALANCE
Personal Services
920-9-6210-4101 Regular Pay
920-4-6210-4103 Part-time Pay
920-4-6210-4104 PERA
920-4-6210-4105 FICA
920-4-6210-4107 Medicare
920-4-6210-4108 Insurance
920-4-6210-4109 Workers Comp
TOTAL Personal Services
Supplies
920-4-6210-4201 Office Supplies
920-4-6210-4212 Fuels & Lubs
TOTAL Supplies
Other Services & Charges
920-4-6210-4304 Legal Fees
920-4-6210-4319 Other Professional Services
920-4-6210-4321 Telephone
920-4-6210-4322 Postage
920-4-6210-4331 Travel, Conferences & Schools
920-4-6210-4349 Advertising/Marketing
920-4-6210-4359 Publishing
920-4-6210-4361 Insurance
920-4-6210-4433 Dues & Subscriptions
920-4-6210-4440 Miscellaneous
TOTAL Other Services & Charges
Transfers Out
920-4-6210-4721 Transfer-General Fund
TOTAL Transfers Out
80,450. 00 0 .00 ( 2,385 .36) 2 .97- 82,835. 36
12,600. 00 0 .00 0 .00 0 .00 12,600. 00
5,900. 00 0 .00 0 .00 0 .00 5,900. 00
5,800. 00 0 .00 0 .00 0 .00 5,800. 00
1,350. 00 0 .00 0 .00 0 .00 1,350. 00
10,800. 00 0 .00 0 .00 0 .00 10,800. 00
350. 00 0 .00 85 .30 24 .37 264. 70
117,250. 00 0 .00 ( 2,300 .06) 1 .96- 119,550. 06
2,700. 00 16 .36 16 .36 0 .61 2,683. 64
150. 00 0 .00 0 .00 0 .00 150. 00
2,850. 00 16 .36 16 .36 0 .57 2,833. 64
10,000. 00 0 .00 0 .00 0 .00 10,000. 00
58,000. 00 0 .00 0 .00 0 .00 58,000. 00
200. 00 0 .00 0 .00 0 .00 200. 00
2,000. 00 0 .00 0. 00 0 .00 2,000. 00
8,700. 00 1,506 .74 2,046. 54 23 .52 6,653. 46
58,600. 00 168 .30 168. 30 0 .29 58,431. 70
600. 00 0 .00 0. 00 0 .00 600. 00
200. 00 0 .00 0. 00 0 .00 200. 00
1,700. 00 0 .00 980. 00 57 .65 720. 00
6,000. 00 0. 00 0. 00 0. 00 6,000. 00
146,000. 00 1,675. 04 3,194. 84 2. 19 142,805. 16
17,000. 00 0. 00 0. 00 0. 00 17,000. 00
17,000. 00 0. 00 0. 00 0. 00 17,000. 00
TOTAL Economic Developement 283,100.00 1,691.40 911.14 0.32 282,188.86
TOTAL Economic Development 283,100.00 1,691.40 911.14 0.32 282,188.86
TOTAL EXPENDITURES
REVENUES OVER/(UNDER) EXPENDITURES
CITY OF ELK RIVER PAGE: 3
REVENUE & EXPENSE REPORT (UNAUDITED)
AS OF: FEBRUARY 28TH, 2009
283,100. 00 1,691.40 911 .14 0.32 282,188 .86
149,400. 00 ( 527.34) 1,620. 84 147,779 .16
3-06- 2009 11:01 AM G/ L D E T A I L vs B U D G E T PAGE: 1
YEAR Jan-2008 / Dec-2008
FUND 920-EDA PERIOD TO USE: Feb-2009 THRU Feb-2009
DEPT 6210 Economic Development SUPPRESS Z EROS ACCOUNTS: ALL
DATE TRAN # REF ERENCE ====DESCRIPTION==== VENDOR INV/JE #/ PO # =====BUDGET===== ====ACTIVITY==== =====BALANCE====
4-6210 -4201 Office Supplies
2/02 A05334 CHK: 003792 PAPER 17440 CITY OF ELK RIV 02032009 16 .36
===FEB TOTAL=== 0.00 16 .36 16. 36CR
===AC CT TOTA LS=== CURRENT BUDGET: 3,000 .00 ACTIVITY: 3 ,650.49 ENCUMBERED: 0.00 BALANCE: 650 .49CR
4-6210 -4212 Fuels & Lubs
__= TOTAL =_= 0.00 0 .00 12. 12 CR
===ACCT TOTA LS=== CURRENT BUDGET: 150 .00 ACTIVITY: 97.16 ENCUMBERED: 0.00 BALANCE: 52 .89
4-6210 -4304 Legal Fees
__= TOTAL =_= 0.00 0 .00 2,000. OOCR
===ACCT TOTA LS=== CURRENT BUDGET: 10,000 .00 ACTIVITY: 6 ,455.25 ENCUMBERED: 0.00 BALANCE: 3,544 .75
4-6210 -4319 Other Professional Services
__= TOTAL =_= 0.00 0 .00 4,072. 97CR
===ACCT TOTA LS=== CURRENT BUDGET: 8,000 .00 ACTIVITY: 4 ,072.97 ENCUMBERED: 0.00 BALANCE: 3,927 .03
4-6210 -9321 Telephone
----- -------
4-6210 -----
-4322 ----------------------------
Postage ----------------------- --------- ---------------------- ---------- ------ ------------ -----
__= TOTAL =_= 0.00 0. 00 111. 11CR
===ACCT TOTALS=== CURRENT BUDGET: 2,000. 00 ACTIVITY: 892.90 ENCUMBERED: 0.00 BALANCE: 1,157 .10
4-6210 -4331 Travel, Conferences & Schools
2/02 A05328 CHK: 003788 NDC TRAINING EXP BA 16112 ANNIE DECKERT 020309 736. 06
2/02 A05329 CHK: 003789 JAN MILEAGE/PARKING 16112 ANNIE DECKERT 02032009 176. 78
2/02 A05331 CHK: 003791 FEB LUNCHEON 17025 E D A M 021909 30. 00
2/02 A05333 CHK: 003792 SEMINAR REGISTRATIO 17440 CITY OF ELK RIV 020309 423. 00
2/02 A05336 CHK: 003794 EVENT REGISTRATION 26493 MINNESOTA NAHRO 020209 45. 00
2/10 A00104 CHK: 003799 LUNCH MEETING REIMB 25140 CATHERINE MEHEL 020909 28. 87
2/10 A00105 CHK: 003800 WORKSHOP REG-MEHELI 32050 SENSIBLE LAND U 020209 38. 00
2/10 A00106 CHK: 003801 WORKSHOP REG-DECKER 35446 UNIV OF MN EXTE 020909 25. 00
2/10 A00107 CHK: 003802 VEHICLE PARTS 35560 US AUTOFORCE 6255160 29. 03
2/10 A00111 VOID: 003801REVERSE VOIDED CHEC 35446 UNIV OF MN EXTE 020909 25. 000R
===FEB TOTAL=== 0.00 1,506. 74 1,506. 74 CR
===ACCT TOTAL S=== CURRENT BUDGET: 9,700. 00 ACTIVITY: 10, 584.63 ENCUMBERED: 0.00 BAL ANCE: 5,884 .63CR
3-06-2009 11:01 AM G/ L D E T A I L vs B U D G E T PAGE: 2
YEAR Jan-2008 / Dec-2008
FUND 920-EDA PERIOD TO USE: Feb-2009 THRU Feb-2009
DEPT 6210 Economic Developmen t SUPPRESS ZEROS ACCOUNTS: ALL
DATE TRAN # REFERENCE ====DESCRIPTION==== VENDOR INV/JE #/ PO # =====BUDGET ===== ====ACTIVITY==== =====BALANCE====
4-6210-4349 Advertising/Marketing
2/02 A05330 CHK: 003790 ADV-RETAIL TRADE AN 17000 E C M PUBLISH ER IC000286 776 168.30
===FEB TOTAL=== 0. 00 168.30 168. 30CR
===ACCT TOTALS=== CURRENT BUDGET: 58,600 .00 ACTIVITY: 17,217.37 ENCUMBERED: 0.00 BALANCE: 41,382 .63
4-6210-4359 Publishing
__= TOTAL =_= 0. 00 0.00 49. 000R
===ACCT TOTALS=== CURRENT BUDGET: 500 .00 ACTIVITY: 688.98 ENCUMBERED: 0.00 BALANCE: 188 .98CR
4-6210-4361 Insurance
__= TOTAL =_= 0. 00 0.00 209. 000R
===ACCT TOTALS=== CURRENT BUDGET: 250 .00 ACTIVITY: 209.00 ENCUMBERED: 0.00 BALANCE: 41 .00
4-6210-4433 Dues & Subscriptions
__= TOTAL =_= 1,200. 00 0.00 220. 00
===ACCT TOTALS=== CURRENT BUDGET: 1,200 .00 ACTIVITY: 2,361.50 ENCUMBERED: 0.00 BALANCE: 1,161 .50CR
4-6210-4440 Miscellaneous
__= TOTAL =_= 0. 00 0.00 6,000. OOCR
===ACCT TOTALS=== CURRENT BUDGET: 6,000 .00 ACTIVITY: 6,000.00 ENCUMBERED: 0.00 BALANCE: 0 .00
*-*-*-*-*-*-*-*-* -*-*-*-*- 000 ERRORS IN THIS REPORT! x_x_+_ x_x_+_+_+_+_+_x_ x_x_x
+_x_x_+_+_+_+_x_x _x_x_x_+_ 000 RESTRICTED ACCOUNTS! *_._+_ ._+_+_+_+_+_+_x_ +_x_x
~/
City of
El -,.-_-
River
REQUEST FOR ACTION
To Item Number
EDA 3.5
Agenda Section Meeting Date Prepared by
Consent March 9, 2009 Tim Simon, Finance Director
Item Description Reviewed by
Pay estimates -YMCA project
Reviewed by
Action Requested
The Economic Development Authority (EDA) is asked to approve the pay estimates as stated below.
Bac kgrou nd/Discussion
Below are the pay estimates submitted fox approval fox the YMCA project. These pay estimates have
been reviewed and approved by RJM construction, architect (BWBR) ox department head in charge of
the project.
Due to the structure of the bond sale the EDA maintains a project fund and debt service fund for the
recreation facility project. The construction payments will be approved by the EDA and the City
Council.
Financial Impact
Pay Est.
Project No. Contractor Amount
YMCA project* 16 RJM Construction $25,821
YMCA project** 17 RJM Construction 51,613
* Reviewed by the City Council on February 17, 2009, as the February EDA meeting was canceled.
** Will be reviewed by the City Council on March 16, 2009.
Attachments
^ Pay estimates for the above project
Project budget vs. actual
Action Motion by Second by Vote
Follow Up
S: \ Council\Tim\2009\EDAPayes timateYMCA# 16& 17. doc
~~
0
Q
I
~"'
CW
C
a'
O
O
Q
LL
I.L
W
J
Z
Z
a
a
F, O
U ~
U
o ~ F
x
o U
~ O ~ O
Q ~~~~~
y
x
C
z
O
U
a
U
Fn
6l
.~.
W
H
U
O
0
O
N
M
N
O
F~
Q
O
W
U
v
FVi
Q
a
H
U
H
x
U
c~
rl
O
N
Q
z
`c-"
U
O
~i
P.
O
O
~' N
~ O
m ^,
+~. ~n
~ ~
y
QI
i ~
~' a
0
M V]
F--~
Q
E'"~
z
0
U
O
~.
O
U
:J
y M O H
~ ~ ~ U O
G. ~y ~ y
~^ ~
z ~ ~ ,,
o ~.
w- O > ~ U
O ~ ~I
~o~o~
U ~ W r~L, F'
s,
G'
N
U'
~'
~ ~ Q
~~w
~ ~
U
h~~y~
W O (~
~z
~a°
T
.a
b
GL C •p
~ ~ a~i -0 3
•v y ~ ~ o
~ ~ .n ^ ~
3 N ~ ~.~
.~ ~ ~ .~ '~
N i0.
T ~ ~ ^
O
~ (~ ~ ~ O
p O ^' cd y
U 4. ~ a
'~ ~ ~~
ro
w o y a~ ~
o ' ~ ~ a
., a „
~ ~ !w ~
~ y V ~ ti
..Y .Y OU v
o >,Q N m
.a U O ~
~ 'b 4
y ,~ 'O
y N p ~^ c~0
~ >U a'~
'„ ° ~ ~ ~
z .:~ ~ :~ 3
~ ~ ~ 3 O
s. ~.
O N 3 ,O Y
~Y~=~a
o •~v~.~
U ~ ~ p a~i
yp cd ~ O U
~~ o -o ~
N
~ cd ~ O a~i
° ~ °~U E
f-~ ~ U « Q.
~-
W
O
Q U
a~
O ~""
~ .o
Z
O O
U ~
~^ GJ
U
Q O
U_ °' ~
.a
J °
a ~~
N
a~~
. ~
a~~
(~ ~ a
~" U
O 40.E q
U °'
a ~~
~ .~
~ o •-
Z ^
U ~
U
Q U
rn
0
O
N
^m
T' Q
J
,." •5 ~
.'" ~ td,D
I
,~ .~ Fes- C~C
cd
COO C
~ ti
__
U
. ~
,o -~
0
U
4l
o
^N y
C ~ U~ '
~ ~ .
~~~
~ ~ Ci
'+-~ ~ 0.,
O 4, ~ O
~ ~ ay U
Y 'O O T
~~z~'
0
~ U
~ ~ ~
Q
~ y ~ ~
o o U
ro ' S
,D '
~ ctl C
~y O ti vi
~ ~ ~ ~OO++
Nom,. ~ G-r
y ~ GL O
3 `~ Q
.y O ~
'~ U
O 6) ~'
o ~ o ~
ag~Q
~ w ~
~'_?-,.mow
~ w ~ H
" .n 3 v
y ~ U '~-+
~ C ~ C
Q ~ .~ ~ Q
N ~ U
~ ~ ~ ~
O y
0 0 ~ 'y
aUi ~ ai ~ O
~~~~~~
c. ~
.~ ~ 30 y 0.
'~ o
~~~ °
•o .S ~.1~''v
O ~ ~ cv Y
C
~ E ~ ~
~ O ~ ~ N
U ~
~.
Q
W
U
-.
'~
~~
o ~
cyi
~ ~
~ ~
O
ti
~ ~
~~
o
~ O
O '~
Q ~
m ~
U C
fi
~~
y ~~
~ ,r V
`- _N
'~ ~s
~ ~ V
o¢
~ ~
~ Qm
U S
~ .fi ~~
Qm
~ U (~
`ti °' \\\
r
o g
o ~ F+y
~ ~ H
Q
U
~~
1•+ 0
o ~
''~3
O ~
.-N. cd
T y +,:
U
II, ~., Y
~+ O
Q oU
W y
w ~ Y
~ n. ~
U ~ ~
U O
~ V
~ O
m ~
a~i o
~ CL O
H ~ ~
~ ~
ti O
.o ~+~
.S ~o
Lam.
1: S,' bD
~y ~~:
U ~ ~
o
o ~
N U
U ;°, 'v
.~'. C ' ~.
H U a
0 0 0 0
0 0 0 0
~ 0 0 o p'o
0 0 0 0;0
o-:~
--
O cV ~
~ m ~
7 m
~O ~O -~ 7 V ~O ~: l~
O --~ v1
~ ~ ~ ~ ~ ~ ~
N ~n ~n N' M
O 0 0 O O
69 69 69 6A N 6A FA 64 69
v
o
N
~ ~i
~
~o w o ~ z
~-• F" ~ c7 w ,~
Cacn
~ ~ ~
~
.v
~ y W 0 ~
~ ~ + ~U ~
~
~ W
~ `'
~ a`"i `" ~ ~ a>
~ m ~ ,~ ^
c
~ W m U • ~ W U
~Q ~ o~ ~ ~HH ~Q
m~ W~ o 0 0~ V o a
o W x
F"
~~W ~
U W ~~ ~
c U
~
'
~O
. on q.
,~
E Q lv~
~~~~" o Qa ~ ~°da°
~~
~
W QU
O
, ~
E ~
' ,
'~
F"E-~W
~ ~v
a
Q
a H~ w
o o Y
I r~
j
m
~
~ a c a w w z c
~7 °zH~H ~
~H HHv~~aaV
Q ~ w~
oz°p
~ .~ o
~~
E- .-a w U W
N cr1 7 v1 ~O l~ m ~
~
O
f-~
Q
w
Q o°
o
69
O O ~
°
0 o s
s
Q
~i
'
~
~
~ ~
~ x ~
W
Q °' ~
> ~ O
~ U
O ~ y
~ [ ~
~ ~
W
~
z ~~
~ ~ ~
m
o ~ ~
U v '~ ~ ~ U
~"
H.~ Y
H H
° E-+
z
N
N
0
°o
U ~
O ~
N
O V
z J
2 ~
3
3 ~
z
a }'
U
~ +..
o ~
w
Z ~
in Q
n N
~ ~
U ~
w ~
F ~
= U
<o
LL ~
O O
W
~ c
~ O
z _m
a •"=
U ~
~ N
w U
g
Q
w ~
F O
C
d
7
v
0
_Q
Q
r
rn ~
a
® E
® U
a~
z ~,
O =
~,
~ ~
w y
N
rn ~
rn i
H
W ~
~ ~
a C
N
O ~
0 0
~~
U Ul
LL
~ b+
U O
o C
a O
z ~
o ~
~ ,
U ;
C
A
~a
~ o
z ~'
L f6
f
~~
~ N
r ~
,- ~~._~
w
Q
a
0
w
z
O
w
Q
a
n
W
~""
W
a
0
Q
W
Q
O
Q
V
J
a
a
Q
O
F F.,
U ¢U
o ~ U ZO
~ O ~ U
Q ~~~~~
O~
O
O
N
M
O
F~
a
d
U a~i
'~-~ '~"
L
7 Q
a 3
w as
H ~:
W
F
a
Q
Q
01
.-i
O
V] A
°z ~
U
~ U
O
O
b
7t
~ N
y O
i ^~
~ ~
~z
~~
Qr
~ ~
~ ~
a
M C/1
O
w
U
i
q
b
O
U
u
~ o O
L L ~ V ~
H
~ Z ~
,~ o~z y
v. ~ ~ O V
~~a
~o~o~
U ~ W w ~4
Lyr
v
~ ~
~ ~ ~
~,z°
C° ~ F
3 4~
~ ~ ~i
sz
~ ~ O
b ~
a '° ~o
c~~3
~ ~ ~ C
`~ >.~.:
.~ cC C
N y O N
~ c 3,~
o
a.~~~
o° ~ ~ y
a
o ~ c
'~ w
.~~? ~
per, a[i v
Q ~ ~+ a0i
~ U
~ °U
p A 7
O
~[~~"
O
~ U .C a`"i
N
Y i3 ,C
°~ 30
~ w L
U Y
y O O
b3w
c ~ v
~ w ..
C O U
•~~~~
~ °• t~ 6
O
T
.a U ~ Q
Z
W
~~
a U
a~
~ 3
o
U
O ~ 'Lb
Q •O
V ~ y
J 3._
M
a po
a N~
Q ~ ~
,.r
~ ~
~. U
o
a. A
0 C Q
w Q
/ 1 .Q a+
V ~y y
~ s
~~
C
r .~ '~
O"c
V dU
O
0
N
O
N
::
A
A
Iii
'> , ;~
_ ,_ ,
~-
~ t~
~. ~-, u:
~.~ ~ ~ K
,~ ~ ~ ~
c
tt ~~^, E
a
i~
`-~?
a ~:
~,..
~~
p
yW
.~ w
U
o ~°
3
0
U
x
O
ti
O
~ ~~\
.00 .-r
O ti
ate.. k
•0 0
'~ y
~~~~
W A L 1.
O v O
a,' m ~U
A
~ ~ Z
O O O O
0 0 0 0
o ~
N N O
~D ~D O
~ ~
~
0 00
~~~~ o
ow
69 irq
N
~ O
r~A7, _ o
~ Ky M ~ vl
~ ~H~~ 3M
~~Qv~ C ~o ~ ~
Q o ~ ~ ~,
r' e~~W ~ UWv~ ^ epo
Z-C~ W o w+~.. O ed
O Tv~ Uw~LI °,w•~
~N ~
.a „UO
~ ~ ¢ H ~ U ~ H
oz~oQ~~v~
~--~ N M ~' Vl
w
0
~ U
cd
b~~K
0
~ o v U
b v
~ G ~
p '
a~
O ~ .b
.; O y vi
4 m
a~~ ~
y
0
O N 0. U
•y ~~c°a
o~x ~
C +~.' O C
03~~
~ ~ ~ ~
'~.~Y~
y~~,3w
~ ~ U
~ ~ ~ pH
v '~ C cy
Q in •O
Q i0 U ~'
Y ~ ~ Q
C. 4~ . ~ N
O ~' .C. .N. '.~7
U,o ~..
ar7 .V ^O O C
~aa:3~
'3 ~ c ~ S.
~ y ~ w, o.
U O O
~ N
b .C v ~, .b
O • N +O' ~
~E~`r~
~ U ¢ ate.. ..N.
A
rk'.
W
U
O
0 0 0 "' `• o
0 0 0 0
o ~ ~'' ~
O ~ ~' ~
b ~ ~ ~'nN
lol o~~~~~~ I
~~ ~~
H
w o
C7 ww
~ ~ ...
E.. U A
C7 c~ aq~
o W v'R: oHvxi`o
c W y~ C~ W..a
v~apd~QO~
~~W ~,Z~U aMi
H¢:~~~~¢
E-~"v~i~-'~ W v
o w¢~¢
H -7 a U CO
~ ~ ~ ~
~\
.ti c~
•_+
O i
U
cyi
i r
~~
~ ~
a
'~ F
Q v
r o
E ~
eo
Q
-,~ s
U
$ i
o ti
~C
V
o~ .r
~ ~.a
~ r:
y .~ (J
La
U ~ Q
~ •~
QU
~ o
~~
~ r
0 a
~ U
~•°H
~ ~
tl 'Q
~¢'
o O
T
~eC\ p ~
\_ ~ y '
ni ri E ~
`° o. ~
A [Q,, O U
I~r ~ +L.+
W aai ~
U ~ o
F., `° a
o "~
~ O
L
a°
E• ~y+
U s
,~ C~.
~ ~O
O i= ~
~ .~ o
J~-i N
~.
C ~ SOD
.~ ~'V
w ~ o
O y
N U ,~
U ~
C •~
~ H U a
C/1
O
F
A
w
Q O
`~'
°
° 0
°
o o •
so9 cos ~
0
A
~.
d
O
~ N
~
~ O
~
U
~
O ~ y p
~ ~ ~ " W
c7 ~, ~ ~ c7
~°
U ~.> ~ a U
~y v
4 ~ F, F..
H .[ H ° z
~N7
O N
Z C
o m
~ v
? J
w
3 =
z ~
. ,,,,,
> ~
a
o "
} c
m
z ~
;a
y
ai
W
~ V
O
o ~
W o
~ O
~~~
z m
2 V
a ~-
U
~ ~
Q V
W r
I=- ~
~+
C
d
3
v
O
_Q
Q
r
°-'
®~
0
v
Q N
o~
o
w ~
Q
Z
W ~
Q ~
d
O ~
O p
H ~
U y
LL
~ .,
v O
~ C
O
o
U
a
2 C
o~
~ O
~- T
Z ~p
~d
y
Q ~
Q
U
}
40 M ~ CO M O C
~ N ~
r ' 00 N ~ ~ n N ~ CO t0 C
U ~ O O ~ V' ~ v a O O C
C M M M~ N 00
C
N
.` (
`
(9
~ O M ~ ~ 00 (D ~
In O M 0p c0 ~ ~ ~
M O Op ~ ~ O O M
- U O O CO f~ ~ ~ CO O
N N X 0 0 ~ 00 ~ M ~
00 O N O ~ O M O
~ d N
.-- M
~ O
~
O M ~ In 00 ~ N °_~ Cfl
~ V O ~~~
M O 00 O M
ri ui
U O O Cfl f~ ~ ~ ~~ '~ CO O
°O
N~ O O CO ~ M ~
00 O N O t.() O M 00
d Q N
r M
r O
r
07 0 0 d7 ~ ~ ~- o o I~ O C
o
I~ O O ~ O ~ o (p O C
c+~ ~ a
t7 O O ~ N CO ~p ~ aj CO O C
O f~ O O I~ CO ~ N M rn ll') O C
°p
N lf) 0 0 ~ N CO Cfl O C
• ~
7 •-- O N M O O M W n
~ ~ N M O
d m ~- ~ ~--
N
N
N
O
U
U
_
U
O C
~ ~
U
~ ~
~
~ C
N C ,
~ .O
y ~w
j
~ o
:_. -p •c o
N vaU c
7 O N E ~ ~ N C Y ~. ~ C
N Q m~
U N fn = W 'C
0 U ~
~p~ ~
~ o x o > _
WQO
N~ c
i
a
~~ W ~ F- W UO .
~IiCi