HomeMy WebLinkAboutVCH Proposed Budget FYE2013.PDFA
N)
D
N)
;l
A
=
ufi gd gF s 8s $ ux s s i E $u a $; EF HFs EI E t E H ooo"=5.d =!=dfl
Eq fil ia E* = E= ^'o E= N o ! o E'- r^ fr- fr Ee
a 3q E* l€ n i+ s E3 F # fi f ie q :r
=*
:E ss eft. frt ;g1 5fl F rd H g' d d 8d d i$ Ie" fiE
=ti' 6 -F fi=qg1 v' -= d*d€sE
'* e : i 5 fr 'g td
fra3 f s i6=o
_rr
on
5
E
BRgfi
oa)--
O-
o5'
o
-ll
o
oa
m
>.r1o<-{mCN{o
-Rl.r"ii?.o.,-o"d-.{sas'--xN$ s ;i EF r"$ $ FE "$t"*=
il888 8 :; EE gB d bB 88 B 8
NN o9tr6 A c4<'P 6 RaS3 E Hi=g8 B -rFN S
!)N TB'N 'Fr ..,.,!st crJ<"E i3 F=s #HsF E ;i#s 33E8 8 iq- ;HS(o-
N E q9
N tr>ar I"r s fi9tr 6
d 3 D;3bo i! SrN\(,N
-3":t sn g,r $ :- BgF F' EE FF FF E EE8 Et 88 EB EE 8 8B
"i.g-(oFF.o"So,EPa,-obi-:Ij'-ooF F EE FF Fs E Es8 8 8B 88 EE 8 8B
*"-_o-(r_N-oo8.'6:j;X9lgilq6"-_o)\"io F 6r i3 Fg sx i!8 8 88 8r Eg [! ;i
\!
.\(t
'b
\o
'-
* il fl 3. a ; i ; d d d ss p I Ei.s s $$ $s $$ FS 13 $ F EEs
H i -(o -d .$.: i.i i- .B.g o, H gE*E E sE !F FF n FF F q fit$8 I 8 B 8 B E E B I I 8 I _z
6o(to)(j
b, is
=A6A
o
'-
o;
r-o
(t
YO
vx;<
t7o!oamU
P f tX-B Ee E € Hg$I 8 8 8 B 'g-
F FH s $ erlo
ol-r
F!$-1S--
".o"06"odoo\lEE NH EEBE E8 gE
oo$aobb-XscPoooai(jo;ebse bR bs ;S
N)
x:<xx-y88
(,ooi-!x)<;\s
A
A
NJ(t
N
N)
p9(,A
i t gfis 3 FH g H g Es $ FE i4 Ei i .fl : 3 I smq d rin gm -u, *6 ee# [ 3 Ezfr d d *S E d "! e F d s o Eu, * A Es A t I q E 6 * d E gs q cD + v) g E ? ft F 69g'e= s tls& a FZF g n E * i d i, HgE $ E 'B 6 g8gI:=om{:: a u' 6JoSz
Tn
Toamn
!
\
.O
CT
Drt
"; "q s i a N gfi\ F B S i "E EH:{ X F d ff 3 148ts88 E8
"E I i 8i-s 'o "..; ;., 0 SH e E g \ =sg g g g 3 , fru
u*
T3fl ,Hn i E* lE3g e E g H =H SBqE 5 5 5 d si fipa-8"
*iq N s i* -E
P iloI 9 S { C FH. 8 . 8 & ' r-N
:':ogRIbs e $ $ a R F+Ob<>R-o
o
$ I i E*8 P R e qNF 3 3 8 =s8 g g B mo)
!no!o
@mo
"q _8 .i ,- HtE g g E 6sI g g B mq'
-ooiod 5 E { e [sF F F 3- S =s
Brg$
#3uo,
\
-(})
\
s
-\
N)
(t
;..r
\
N
s
N)
A
A
N(,
N)
N)
P(})A
T
a\
oamn
PH eg $q F is $; F F IE $ f;s Eq $ sE : :En$ Fsi sH :g 5 a =fi * s ;* = Efi : : E, 5 ufrrq E
; 59 65 H5 gf ; gi P P ; ; oH ; ; E E frf; ;!zBEz egcH zEl IF t'E;iiFn
= E
5 5 =s=
-$ ' i *i
6 $ 6 $ F F $ i # E fi* g S I i *s E tn{!'oEZ
o
D:to<-{mStsFiS$gEegE$gEEEegEi
9-r4<agzoPi 5d38A'-Fr -ni 9oni <6 o
=
ts is 8e
g N ;i:Yq*au
OO
>a! g9tr 6
FN;3l-N
R99@g H F 8FF FiB gH E38 8 8 BSE E5 8 BB 88
j-"38_!S.@S-d.NdNEF F F iFn Fi E EH BgI 8 I BB8 E8 8 88 88
BEn.S...r".-(oFo)Btr; € e;i $5 s e; egE s d BBE R8 I 88 BB
_-.l -CnHss883
.\ .(,Hss888
.-^S\Ngl8
9sC+>rt-
0m! -r't
7m{N
=3mo,z{
SNiEi,e,bs?(,qB U: E 8B P;;ssxsss
E P H E fiE FFF FE E BH E€I 8 B 8 E E Ee* EE I BB 8u
\*!dd;$$F $$$
!711g#
69mo)o
ilxZ+l>
T'voToamo
Ed
g*;
sHHii$EEEFEEEEHEs
PHBBaPHF $ F :i $ F FFil $$i FF FH
(,
o
5.
A
N)
N
N)
99(,A
n
C)T
amn
P
F e e ;e p es pr p p p E E E E3 $ E g $ F FF F
= =i : H$ 59 a s : H a r ;; a s 5 u ; ag E
i i e e 'f; g n : 3 3 3 3 3 H ns F f i F =
F i
q d h a i $ ! s s s r s s s ^E f i i F E gFgEs qg i iFgHrss $Fggd# fi€fi ig FE g $E F€s *A $*g!is +AF5 ! a € E q;= g Y d6ft*=
II
*|F"d"oo"iFess sF F EqFFF E sgEolt dilI I 8 8 8 8 E E I E E E 8 E E E E E E ES
_=.fl | .1 .d .?- .i "- .d "s N :, e A _+ E* ,$'iFggg gn F BqFHF H FgegEE *i $-Bg8 8 8 8 3 8 8 5 8 I b B 8 5 5 5 E 8 I rirs S,*F
NiiF_(,6(,FrS-r-."N(rsi6F.;aa ss I gfipgF I F$FsiH F:
Drt
.(o ri U -{ ifib N "R i .i EH!isig,o888888
d"I B"H "-r .@$s :eeEB 5N F e$FS$ S8888 BB E EBBSB I
p
E e E E F d s -. r I q H F F F $ i*F K s i S S $ s $ $ $ H F $ F 5 E+
0
m!Tr-a +f;F
=Hf m(,xz
EEEEEgEEggEEE8E
!nl-a g#F 8H, X m6t5o
3 ilse z+;< -i r-
sEEI3EESEEEEEHHEE
* FF :l$$FFFFF r FsF
!no!o6
mo
Hil
g'3
A
o
A
sN
N
il
99
A
Fg FE F F*r * >a >x * * P!!!ii sF i ig- * lF sE : s qiiHH g
"i -z o oF o og "E d E :;-[ Zl E- O=- r'r o i ;- n A f;# F+ >+ + S x x F: !d *fr .!# *I ds EE I B a n iln ln n a fr g+ GE qi ; u' q g AE !.; ." F a
=g' 'F
=d
q : = niE !a i d o" F'\fr ' Eg E[g4g
Bg e =" 'ssg ip==='d -z*9
*FFRFe-d-$$s$
-n -n 'n===#,4#I.'
i
=O^i,la=6o
I >!=H HS; R RI P FgS e- e-3 F d=T E A; o o>W o 6A FOY, U'2ZZmTT
t_ll(J ?? = ff ftft;=o++mg(ppddCna6 €*8;;<35OOA)2aa-iu
ii'q6. 1!'98'
o
Drro<{mCN-oF.$im$$$}t;gsf,H$$:(,
o) -o
\@
(, (t@{
9-r4<osES S
dtTHEr -€ Egs #H p
-:.,1 O N) O- (<ma o-co N ;i Yq*6--
'AToo
>'r-r I9tr 6
;3l-N
EE:]EE8EgggEEEEEg
EHE|HHHEsHgEgHEgg
*::e:tl*rF;gs€$E
@{(r{
o
--!o{
N)
\N)
o)6LnLro ())
9sc+>i-t-
0
!'r
trmJN
=3ITI (.,zI
*issss5$C$$$$$H$:' j\
ss
HHSEEHEgEgHg$EBx
oNO
ooONA ;.o(o
F ss$3 E'se!.J g lv g)d 883
oio+xoqssx;<s
"!N-(r-(])"ES"pFj--do,SEEEEE8EB E8 E3
HISdF:: 3 dP e.,FFFFFFF $ €F FS
o('
O: :.
@P+sF
!71rg#;smqt
rtsz+
-i r-
T'noToamo
q$
gd
o
A
AbC'
N)
N)
;l
A
4 & { Q E *: E } i i d a } { i A i i a a q E }; 3 q q s E E = s $ $. s= s= s $ - s : ; i : : s Sflff# Eg 8 s d : E s s e b 5 H $ ; 5 $ ; s 5 H s d : dF;s
=
o$
fi E H glq d ?32 z z z ? 17frfr ddddd E=E;
$ f f F r E
F
3 € i F ; f + g + f $ E # ; g E
a
3"isldg 35s'isI.nni+q'$e$ sa e 9ii"5s1rEgi. gBe€ sgg $g e
O=u<aszoPi 5
0)
=oBFr -ni qEri JE o
=B is8.em:r o-co N ;t:Yq*d_-
qo.
>ar t=
9; 6
-N;3l-N
9sc+
t-
E E 8 E E E ii E g g E g E E E 8
=
E g E
= s g
E E E E E g Ei g E g E E E E E E g E E E g E g
gF$'sEsf,F*$n**i$HistHs*
$$*FF$FiH3H$$$F$$$5$$$
>To<-{mCN{o
=AE;g=gH,'g$*i***EfriH*rfiF
o
-o rl
1S
=3mq)zJ
!tr1Io<!m
8Qm(.)o
rtsz+lr-
Tno1lo
U,mg
Erts
=3ii <.r
o,
o
E
'='==''===H'H==H=E''= *
EESEEEEEEEEEEEEHSEEEH
E
FFsFF F s s F F$F $ FFSF F F F S g
A
N)(t
N)
;..
A
l$ sif$ FH P Eg5g fr F$ g g $ 6 B Eg# s I3 s $ s s s s s s B s g g; s s s
=dA E E E
= I F i H + H H H H 8 8 R NA$ ##Jfi???P 2EEEE:ggi"E n H
$ sng'n +*ssFd# EF3F#g[ frA i tgdf i-€Es $sF*fr $;s ni 3;g =i gg ft5di: rs " iOca*=_.ttOH *Jl e' I =
Fu),-^9Ddix-o=
f
"dFds@$ a€qiSN.o*EHF*
H F F F E F F F F d F F E B B 8 E E
=q8 8 I 8 B 8 I E E e E E E E E E s E Fi
F
":'"X"i'"s-@.$ aHsin F F F E n F F F ;gF H F E s HE Sg dEgI 8 8 8 I 8 5 5 5 B 5 5 5 5 E 5 5 5 ss
=,trF"gFdo"Hq:E_{E-o
H F : $ t R ; e a t F $ B o d s a, F sr8 8 8 s B B d d I il 8 8 8 8 r ; g $ pJ
_l "F .p F -(o .- $ s s N r€ .." N, Bl
g a g ; ; H H d g E g H g E H g g 5 F$
gFF;esi;;;gf;$Fss$a!r
o
€ ggfl "gfi : q q.Q F$ rv os sF f*r F F F B $ F F E E S € E E E g F "F
3H8 8 8 8 B E 8 E E E E B E 8 E g g E E;
A i$ .E € g-: g .:.s.I .$": F N.o, r- s d C*F ii E E E F F e F E F p .- F B s e E s gU8 13 8 8 B 8 B E E E 8 g 8 E E B I I 8 u_
il H $ i F s s $ s $ F $ F F F F $ E ii
l,Fo!oam0
gs
gd
i
To
CNmn
A
A
N)(,
N)
N)
99(tA
>Tr.-., H IdH e F e Fi:.":lqN)s &83
_ s gl
-o) oH E I' e PgE 5 5 5 Pi spfl
g G- q;
-o, o_ g# jH;H E d E =E g[e5 5 E I si 39,5
Eds ; ifi F
fi d' \ t ;3(o L A )- l-N-{(.:66
i .'- rlgRSP
I A & g F+b<
;m(n !-I'
-(t -d R : b 1SF E I 8 is8 8 8 E l-i
!no!o
U,mo
o Xtt
-(, d c)<d EdE d$I I I 5 gu'
L NF P ; E ils9 X q o Z+R F s s =i
E#-I' NJOgd
*:
'e
*
=gf
s sgg r r#gg i sE $s s r *HF q35 HE d E
F F= i== =
',9 E!
ififr if; f;6tf; f;gisd*;'f;rH*FssFE=Fdfr'eBsff'E*i! = =rfrA:*eF ed"giUE IinFgg '6EfrF3# H
fig g #$" dd € d I d i 4il E EK +E - q m iii:piiz g 8g
!
-ll
6mn
(tO
N)A
x<=qa,irfN
99!Airl oo
-dNqolNSRN
NNNN
-(J1N(,G_(Jl-88083RAoo'.r;P F ts8 FF 5EPebb=xieoooSSgg
"IN-cn6,',gB",9e-o'saXYF F 5F Fg gE8 8 BB 8E EE
lyN.N)"t5,-(n.-ERAPA-@"co--XiHRqotlin:i'Y:!3S3oa6BBEN\gg
ilroi+@i$bPUPi99o o '{ :. } 9! o o;€;€36N)qoo-;<;q;S;<bSa{
al:-?.\srBBcdRP'9-o".";iF FF EEXPOOua6d88
NN)ON
x::x=-y6ts
A,:-9)'-<l38(,RRb-o"o'.FF F8 E5BB 88 8E
Etgpoob,EppggRsFF;ss
NNoN)
x)<x=:yx=
996ts;S :S
@
A
'sN
N)
N)
9P
A
=
f $ € i ;: r Fg I I I $ I I H FF F
E # -'' B' sff s efi s 5 s s B s s sfi g
F il E E E *fi t E H H H H H H H H i5 FF3 i; En EEvEdE#g; + HE a; trs.$Ff 3€dq ;g z$$ $fl a;sFdtP H ar Fg$d Bi Eg e :F E6 t * = E z
r-#iin3
T
!
amn
B1-.t m\ : i Ju sXS E s j N d H S F:B8B8B8EE
N"d xao;^(rox
9o90688 83
O-
gEgsgEEE F= sd
s-E
-- o)
n H F p H H e E gg $gg8 I 8 I I 8 E E uN ;HB
tr.p.
DT =o s F o * "E E :g 6
8 I I 8 8 E ; g Pi
"8F ER9:.FEoE88 83
NaN
xliFFoB88 88
999088 83
F F F F F $ $ F H F $ fi ir
H"d N { EiF F F E u u B H E 3gI I 8 8 8 8 E E E q-
.It
Fo.It
oamo
(r i.E F i F H H X N fisF F s R s F p R
=+
Hfi
d3
-N -{ 711
n I F I U F F F H$88888d8tso
=-('
,P
P9olaE Sil;<;xsK
(o
o
A
A
N)(,
N)o
N)
99
A
fl sfi s sH sF sg ss $F sxfr p
E* dr tr ,"3 6, f= iaEi As g : Fg Ea ta ie E- F'im5g FFs3 !sEdc:6 I 4 ', p" Ei *; m
E$ fr i3n5
3o.16g2
CN
o*
q N Bi_a 3 H -im, L "o -i FHS E u F Fi8888
o?.t ;^ :.6XKN:NE8 3
."" -- .a .$ H !*Fr F s E B E g$8 8 I 8 8 8 E Fs
#39.e d i .$ "H E* l€:F R F g g B g =€ sre8 8 8 I 8 E E si :Eg
go..-{ 3 H 6* F
S r P "E $ $ q i$q g g g i g g FN
g
mg N gj8 h 'E "E
_T$F F 3 I +-8 8 I E E*I
o) N X-t'- "N g#I R H "P 6ryF F r 8 d3I 8 8 8 g-
F: p s g N aN tr E p e, ; i !s$ s F S S $ $ F+
T'no!oamg
?9PgBN)6€ e E 5 E E E E'fa< b< s F F K s
=+
qi
ES
g';
t
T
CN
m
o
A
s
N)(,
N)
N
P(,A
g g $ $ gF=gE $.ggF f $f; $E $ sgf i iE$ s FgFf s
E I q q I gi i: E e=z F fit 3t F s's H fau tr Hfr= i
iii;i-=F; rffg'-fi FF 'fi5F-g5 f1figg$*s E
? g f s c flg #E gd E !(^?o9-{05 $ -.'] z
^)oToamn
Ere$zoFs 5
A'
=oBE# ie 3! ts Ri 8egi 3pE*ap
OO
>'t! E9; 6
FN
' 9l-N
odNo'--FF F E$ Ue ss88 8 88 EE EB
(rdN(tBE H"H"; N "$S?F F FS Se BE88 I 88 EE EB
J$NBa ?' ;^tH F PE He ooi5EE63ggg
"8N,o$&EEEEE E F.g88888 8 EE
"5fi(r38ESEEE E Eg88888 B EE
.(,
...1 NtrHES\ \iSsA'( g gE
> .rlo<-{mCN*o^l;t*X rs "' ---, \ Ha6ii3iHtrp:'aa"*-+dUEfiS F es I_.o H Hp. Hp oEo.{oi5^jggNdgtiSdggg
9sc+>i-q
o
mr, 'n
IM{N
=3mq,2{
Ei-,'=B*ee6+,b$afiE fi eE Sfl E Ei a eeFssss $ Fx p$ F s$ $R FF
5
O6A
A
-6N-c"6Si_--g-o)-<,NNBsssEs F FE FF F Hg u8888s 8 EE 88 8 EB B
A.dislid$jij--.'-o)--NNg.,EEsEs j: EE FF F gB u Eg8B8BB i; EE 8E E EB 8 88
EEE$u:l :ts Es E Ed ?eFFF5$:a FF FS F F3 FF $F
!n1o<
TS63ms,o
.tsZ+lr-
!noToamU
gs
E.-
o
5
A
N)(,
N)
N)
99
A
$ d q E E EH E EE R P a o o! i c H i :: n s"= F F 5 H g I g gF
Eg f, : s : 3E H sfi s g s s s s B sf; g
q il H H P H 8; r m
d fr $;33^tr F F + H H + H s s E BF *:,i= ild =EEiEudu#gq" + E + E- b; $ # # F s = = d
='r qhsu qq +++tss ie* ile s $ a $ E fr $ =
- €=E q ; EI agflgs' tr$ as e
;€;i=riTF'
?.8 {F
=TcX0'=-E
o
I
I
| - ! Bll+ 6 N a ,q n Ju -@ (r -'irriF F $ s F F d N q 6 H u e t FHls8E8 EB 88888888
I
l-: -d ! "E \r b p ! 8rls F 8 u H F H B I I d d I Erili 5 5 5 8 = E b 8 8 8 8 E ES sl0)39
lS E $ p e F F E I I i d E Hg dc€l= 8 8 8 8 8 E 8 8 B E E E ss Sg.FI Ed
1.. F "o, 3 >l '=llFi\ : F$qB:RFg 5$ 6
l=8s8 8 8BE88E\t
ls B s n E S 3 F F $ r $ i*lsR$N F $$FFs $d Ei
I
lo
l":il"q :- ry AlI F F E H F F s N d s E b
=Hl= 8 E 8 E 8 8 E B E E E E .E-*
X-tI*eHg p FTEF.H=F dgl: 8 E 8 8 8 B E E E E B s Ua
lsg35 d sFFFefiHn nsI s x $ F F F F F $ $ si =il;I p* !r 3i! 8I B-= g
@AIo{
i.|
lt\tl
il,ll \r
Ir
F;
IFlol{
Il-l5
3
!o
or{
ii
;e
o-u
a
m
N)
o
A
s
N)(,
N)
N
99
5
+xrrl
$$g5$ggFFFgsg$5s-dHq
E E E E E mFg= E * I ; r t m.,
fl fl # 4 4 3[8; H g
F 2 E E fi fl fr Ei + = = E *:E Z Z fr i il q F F ;$FBan'g FE dg HFqgg* fiF3gfl$ E g;r;3qd'qft'e -{ q-i2 g*;;v A fr i* =l x e e
f,f, E
(o N)NO
-o -o;<xx=
-yx=
(o N)NO_o -ox=xx-yx::
(o N)NO
-o ,ox=x:<Y:J88
>To<-{mCN-o
!oN"d_3s3R9'@-oFFSNeI 8 BE I
9tr4,<
aRlzoPi 5q,
3HA--El -rE 9.
E$. s[8mf o-coN dHB
go.
>'r t=
9f; 6
-N)t3l-N
_.1
(J|b
9o88
\.\(t
9o88
(o (,
N(jNNO
in;-:di6ts
9sc+>t
tr
om! a'l
trm{N
=3mo)z{
OO'.^YY
bONo(nA:
:Px=;<s
(oNNP
RPx=YPxx
!711o<x$63mG)o
T'7o!o(t,
m0
rtsZ+li
Ervs
d;
^oN)
'gsn
SNOOFFx=
irxN5
;<bsF
99
=)<FX
xo
^AmeJz
P;HIo
vDom
-{
rO'i
;D
i=
:>ia()
D!t
:E
)>r-
N
9l$90sEBb
9ooo8883
N)
-o
99008883
ju -(Jr O)
FFoBR888
l-a:jo6Yfs;-()aivdbFSsS
(o
o
b
(;)s
mz-l
o
.cio.PJ-EI!EoQm/zi6
-.17
t-
o
v
om
n
T
amn
(,
A
A
N)(,
N)
N)
9P
A
#9; rrP:nE if;F flsfr 3 F I3:d R a z-an u t {
z1 'nJ> TI{-{ u {P6 F;> _h 8x w> c! a-'1 zm aO {
6 tt=, Hm Q=:: aJ".@ oPiE NrFl IfltxOmlE z
=.F
€'
0)
FE *Fd fr s t dH d dHE HiF H J i ia i ili:Q H 3 H : E dE 5 s_-tOo; g
==d
e ; P r ! Eg e gfr
==B = z H H r ;il il il;, =ii* 4 1 ! ! Y ET 3 g
6 iilE i F = = = ao c> oqs dqE$ dr I I I 3i ! !PH E#;; E€- X X X ii E EEe E6s"c g$ s s s I I IAi **64 4s s * t s H H*g=- ;t =s I F J B q qg# 9g E = i; i E a e-!' g; e 3 r R o6 SSx -r
I
I
"rl:
g or:Y8 glgggg EEE
I
3lotrE gIEgEE EgEt-
I
"31E EIgSEE EgE
I(g(o INN sl N-sr -(J' Fl N -- -l _q -o)FF il=EsF iisgtB hls d i E I E E
I*IEFFF ggBg RIRFFF FFF
I
.o(o INN IJ,|.CN Ioo Ioo I99 |qt o 'l'oo
I
Iss I
-or -(r Ioo Ioo IP9 |€ro '1,oo
Iss Iob IRR
I
I
I
I
I
I
mlxoRS)r-tt EiOr+mdi<oo=
=ocoo
d
-rr
;
o
3-t
,D[-
T
t-\
oam
A
A
5
39
-:Z^-1't x :i,<; oInO o)N) O_<o-cr !!(o(,)! oJ
qq.
(o5
@
>.|1o<JM
*cBF=
EraszoFi
3-o<om!ts
UN
Ni-im
-NE3l-N
9sC+>tt-
o
mI' 'TI
nmiN
=3mo)z-{
!nio<IS63mo)o
ilsz+
-{ i-
E-rY<vs{o
S--
N
No:
oo
oo
T7oTo
U'mo