HomeMy WebLinkAboutAdopted Budget for the FYE Beginning June 1, 2011.PDFO a F oa€ g e= E!d E q qii g g *€wa'o-d-slH o. 16'l=
BP uP ITrz mn EH fg iP iP gE qq s0 Eg wE si Ei dH e(og
vra=A tr ofi9n
l= F ii' €9'tH; i g.grx
=
q H€\ ql (ctTL E gE:
o='((:A=546.6
,E
c-
oj
tv3
g8s.s
gggs
at it 6- 6-qqg,q
,3tr#t ii qE a I.iEEr
-{ 0,6'P 3mr fiE
{o6o=
;
CNc
5
3!)q
o
no
o5
oo
!)f
CL
mxtto
=CL
oo
sf; Fg
t' f'f g
c==-1'ladaSo-
no
-(l) g
@(,rA c\N)AO) O
-(t _! -{ _\,1OOO(JI8888
mx!ow-
-rS3S E
_(Jr -\|:l -\.|ooo('loooooooo
6g@@
EE
o-!a
0)+oo.eEte-o-o=tOrOttooFoo6
EFrt
6 q;
dgil+g
0)do
gg@6
@@69
It
t0)-lo
IE
{ o) f; r..,(o oo
AJJAIJ(f,)N)AA OO
o
(na
o- o_oo
g@
AJ{/'o)r (,lqQ iboc c xs33 F=
NOOOO()ob-+'oo(oooi'bi(r)o.fo--:o@NO(Oor.-N-trlcDg
(r)
6o)ro
=co co.O Eq FgEggHEgEggEg H HHSEE [i H-E sEg Rl'3=:"';;;;;;; -q >oE <dBg- s-EF;;a= .i :gsSg s b
u E!r: N (o I $-t io ;.i ..
ggEEgHEgEgggE
gtgS- 3.83o'o'P
c.i
BggggHEgggHE-8 '! qn:IR R Xd6dd= g.oBEl--g -PR:3 i3 H
-(oc!
(o
sSEERHESEESHE e BsHE-E q q
H6dg S'ER*SR $ RNPs $ F
l@
ssssFHEsE_ssF"=E p.,,SiiRq $ 35uFd s'gR*sn $ RNPB $ 5
c.tni
gSsIKEAggEREE EB:Ngg$3R I I€ry o5_ F-_ o- @ r o'_ *1 co_ -. .\ Y- :r. a :" : t' : = ,ug+gA So'SS"'6$ "g A$eaN Iu b-' .i
..i.')
J
FoF
EsEgEsgEsgsEssEgsgsEEEgEE; ; H H E E d - * : - 6 d e'.i d d o ci - - d oj - o.j
99::sNNKNRRRRRRRRNRRFHHF€iieraHtaaaaaaae??????????
*.9t-tsUl>s!trcS.oo
H g$
o
Ftgtd
E:
ER<.-
[?
-oo-E EDaE=*gd
na3*34*3g3333ss38R33833F g
i-8.' dt-F= F*c\-
co
U**** $RPSEHfi$REgBH=HPfi E Hfr;fr$* Hi;;Rl;;rrrs+-'ssSN E ErSi
e.i
c\
=P-!!(,-,! ED> ctt !t"58
E
o
o
lt
aaq)o
e
o-
q)
o)!
d)
(5
C
o
.9')q)
-L
(5
o)
oo
o
q)
o)
_(s
g .. E o E! e cr E ." ,FF t5 i g F -& p =dh =g fioH ;_ u Eurb FHt Fr yFe S: E :gpA 'ef7=*E bEE: a<5 F gti+e ;EE*Fb f;E gE*r$n$'58*"r"$fi,flE eiF€'o v
-E E €**-t,i; hjo EEc*bb E tsEE &Eios
H ;: $!r * E* E B F "EEE{ ;e*C -H? s*+*
S e S E = o ro F d i,- - i I ii E E E o 5 F F I 5 66'E
I
fo oooN
oON
Lo-
gB BB BB B B i i q { B B B { i i B B B q { i { B B E B B B B E S
ssgS$s$$55$H$gg$gs$$5$$5$5Ff5i;gsq
855f; qqgqEqFf f f =eddE s s
iddessess d:FFFF;aa:FF;FldgF;i::fi fl
r sgid $ qg'|' P= ss s ;55r il a : g{ sH g $#q$f id iigil'ild= f 6$'$- sFgg3u *
f,sssss$fFe5$ F6e.'C d i,=f E 'tg"s I' o.frrr
iE6-
5d(oo
o
o
0,
(o
o)-r
o6'
a
fc
0)
IF
o-(oo
!
doo
U'U'
"3-d-*-d - ." s j:-:.*3g.$-d -A--{-u, - - 3-d-o,g d d d,..i..a .d€'sEHssssssussB ssE gs$.E"dgEEEEHE3 Eas
-3 'd -- F -- a I i: -- 3 g-d-; i-:-." -,- -8 -8 -* -R -- -d -6n, d * s .H$+sssssssssHsEs sgs HBBssgsBEE"EEs E;*'
* "i * -i -- -Q I i: -:,"i -r .d $ -r --.1 -",,- . -8 -F -- .F -r -d -d, -* : $,FgxS gEgEgggggggHggg ggg HggggHsEEHes: sB
Fo-(og
g;$H;eE$HsHa$
gE5gBE€gggHBD
E u 5 * u * € u u H 8 H $ ;EI
s F $ ; E g ; e u E ; $ s $i
$B c"$H n6F$ssEr$
+ eceeesesAgcE€ EH$
eBEsesceAtc€c ssE
fsss$s$us$sgF E$a
.rl
c,
Do
g
troc =,'rocr <Gt ='joXr
d=
F r -l F : -'- 6 l: -- .$ -s -d -d . -. -f -- - ,. -8 C " "q -d -d -. p -d -g -i o $g *gEgEggEgEHggggg"H g ggsEEggsgcsess qg-
o''f e:E gEE fi gEgE g gg g gpHER.g g gB-g-EEEF.q-36 I S I trl$g x I fr *f H F H 6 g - si e u $."'" g 3 b'3 5 - N R'R R e 3 N e
i6
oE** E E E E E E s s E E" q n:, F, F" R R F S g E 3 F" F, g g B B B B R g
FE€- gESBRS.og'iAgU$'-pgb-3E'Nn- .RorNxr
-86 - q'J
E a " o3.E E s.s fi g.sEE A-gA=g AAqAqF-^8,RRRP1gF,q*EE I 8-3-fttEi * HfEgSg.'8"'iRBs$."-933'3E'NR'RRgPNgi'XE i:Vi-'6uo
Ec P .iFaBBSRaaaB*sSa*3t$3aa8f,$8ea3-E.E 3 , , R_\
FEB N E h.o ^ - rit 8'F r q' e (\ \'/ r N
tdH; p H x ts ; F $ b s $ B H p I H g s s E" E R H d. $ F fl,q f. E q3S il$FNF;;; ;uag '''gN €g'$S*RHsRRF
-e ]i .''soip
_Eu H R € F,8 s s s E E g. e g E -E q
=E a q i. q & R F- q s H s s e -g E q
;Eg :i '' H i s a R s o s'F d d g."- P d g r I R."3 g'n R E E 3 3*€6 - ro
-EE H R e R I E E g g E E g g g E F -E E g g H E F E E g E g g E" E E g +
F:E,S ;i " g H s a R s o s * F d d f b 6 S g d -' 3 E ' 3 R - n g 3 3 3 3'*56 - ro
E fr NsssEsDuflEfiHgSHSFHRH€$R$t;HgHEE 3'' 3$$fr3;83;;$N:i+#Hff:Hilssss8"Fffe
: $ tf) (r) C{ (r) r (') Y \ (\ r
o.o)E
m
Eo
o-oE
oU'ooo
(L
oo)o5m
6
c.
a
,9q)T
(U
o)
oO
o
oo)
_o
f qE ==? I .6 r,fiE ?Ep6;6 E R tr:E Bn? b q;
!
E 6 E r i33Es.EE ^ + H sr Bi stI:=$$ =EgEEtt *E
I*: ' [ u I' [f, Nfi* :fi * fl fi gEEfi fr I I fr ug$** g:
H F H 3 S A d
=
d U u U U U U E U U U-??Y.EE r r r rr22226 6 6 d d o o- rr o- rr u- rI tL tr tr u lr l.r- tr Z Z'@ q a A O A a a A @ A a
- o o I e R 3I e I I e I P 3 g 3I3 E I I I I3 E e E 83I3 EeE S9oFrsNsssrN$ssssssr\t.:-i'drsAisi+o'l$
= !? Nu)o)c{NNc\c!c\--rrrrrF==Nqti-''Fis--:t$$SR € eSeHHHSEESS$S33SS$S38q666666E6666li i i e e e e ? e ? ? e e ? i i e a e e ? ? ? ? ? ? ? ? ? ? ??? ?
Eo-
E.1
N
_@
N)o
? o O'e 5 ? ?_ ? o O'e Oe e p e e e d 3 B E 3 B B B a
ii1FFFFFEFFEgegdAosdAssss$s F!o999o99AAa9oobob. +:a 5..s. ir: --.5 a.g a aa Ed o- 8I d I8 8I I s g B gB g g; B I E: E E E BE i
E E
=
H H H H H H H H H g g g fl fl fl fl fi q 3 E il rt33;. X H H'@ @ @'- 1= = = b b b b b b 22i N =
€* =: I z.22222222 m m m m m ni rl rr q'
= z q R g m
flfl t s q q il f i il 5 4 iifrs g i g fl fl f; fra
" t c_xil=.=F=gq'qqg=;<6.o'gg lES ?E BioqrE *93 #99'rgd5 iios'4 ;l gB; *q= ru "*;5i)E g 3iu 5 5'n =e =I 9E fl g i A'ai Id ai i o #3t,odiq,ao'o9=*a
F -€YF'o-
nt^i-- Nr jg"-d":!FF"-*6^n"iss.Fa r.,-d_E.." r._d-- -d "ss ;Q A 9 Q c @ or --l "s. o \ \ -co a -co xr \ ?n ?o --E;85*sIESIddF;$HlHqd'HR$sE fF F
-c.)N o' r u, I r r Nr Nr Nr N! r - P9t"Q":S -8 jl -E s""^ - 6S -8 S - p-", S 3 N \. S., H d ! -u .*€.<
E g H E H g E g g E g g g E g g g H g g g E g E g E H E g EA=
-(tN Ql c^: .:: oF
i":"1_q;-r"q"e"i ._":"q"e.H _s.- ry"? s"q N i _.' g _., g.d 5..., ,5ijg g H g H E E g g g g B g g g g E H g E g g g t g g H g E Ed=
N o-
a (o N r 3i"i$"EF -gg$ -s$F"3-_, r.-"'Ss_d _8..sr,, y +=
rv q, to -o -.r \ sq +. s -o -<o -o -o c,r r A N (, ! "; "n $ASEsE ridX€HH\5AH ;stY;d3$HqF-,\r =r-c' rP(! { a.A r (, -i: :ii
"N-d"lF jX-8--S -."-S S I I - x, o, S E I \ - S - H d \ -.., E5iN N t! o (f o o o { o obo-66-o-ob-o -(Jnb-o -o-o b -o-o -o r.: b-o d'AfsdB813 8B BB BB d S g gEE 8E g E E E S E EH r " =5
-C,) I5 @ cd + r r 49"g-8"dBdS-.""8 "--b R B i - r., o, S U ts 8." K., G' \ -.., €ii
d $ g g !i d E E H g E $ d g g g g g g g g g g E g ' H g E aqo
so, ! + (, j i r odF"qi"fl jl F_r"E ": "8 _B"B"i Sp -..S -s "8"ts --.8.- -d p S "*,Fijo o @ or () r o 9 Q9 e o -- -- -o a -a b cn b -o -o -o b -o -o -o r.: cEEs 8 ii s 5 5H 55E EHEE EH 5E E E HE EE HH g s;*
-(/)9d a + (4 - - - - r (D N' Nr ^ Pi'-8 -\ d I d S -- -H _ r "Q F "B E S p -. _S "S "ts N -- _R -- _d' p 3 r., .oi 5g g E g it d E g s E E d B s s g g g g s g s s s c g g E s Es-
5
0)(oo
o
c)
A'
(o
o)-o(E'
@
f
0)
@co-(oo
!
doo
U'
U'
o-oE
oo-
qt
o-(oo
o-o)E
=coooooooH *86 SPBR*8{: +xtrr Atr. >BE : @ F€ *iE b ."
oooooo*,$r I R I R * IFEg P d fllEl n lf).ooF
ts-oooooo*gH 8p8RFpSF5 o to F-
'i-ea, r* ii.g ro lr)OEo
E--ooooo-PE 338_R 3_[E$ b @
$td
E= ro o ro @ o @Eii b-'3_:'R.qN
ir E b
rLR
ooooooEs o @ o o N o
-OOtO(oOl-rO-iFED .:*Eg b @ - E*gE $ $
c)oooooo@ooNotO_@o^F-aO_
F-(oF(C)@o)vv
ooooo
(L
oo,ro:tm
(EfCC
o
E.9oT
Gc',5
oO
o
or')g
-E6- .= Et>.DEE'E 5oE
IU
(,
c,
l!
FoNcv)@F-(o@or(f)c{o,\tt-N{l*@c.i 'rt d 'rtrr(f)s$
J
FoF
sF
Eqro=Eb
u, 'r.q qE9 bf; (')
=ctg.: dP-o;6 EtLv.o(r+-:i:4O$:HEf;$aB3o-===
oooooooooooooooci.trd-citifS$Of'-r-F$f.-qc!qc\c\oooooLL lL lL LL LL
E
5EN
@N
Eo
.(t--
N
_@
8Co-:s$gg$5g$ggggggsg$g$$
OO-n'Ttmmmq q
= ==
! E H + + H H q E r f i i ff ff *{
d + il i E E frfrEEEEnEEnnnE i I
g$gf*=ggg#d$iEEEFFFsF B;*:*$g -Es gsEddryry$Fd g
3q Hp 9E +E."stqq< - f-,"=* e m qE+R .-'- s 6 q=$E o-
s
0)(o.too-LPc>;+ o,c<A)-(o
A)
@O Itr=.1r (DEE.5 .g9.6- )
U'
m3
=58= o)
o-3i j u,sg- e(ao!r-21 !e- 6$a fi
-=E @
rP
E.t -'H+=ad -
;d*''E+5U:N
:ID o.c 5 'r'l
.oS-<s F''
'Tl
o
3
o
a56
tr>
@-
A(Jr@
J$ -Ooo)o
@o)
FNN_6 -s -- (, - i _- N -N _,s -_ p _g' ' trEtrd$_sgdH"d*ilH\i g
"n g "l _\ _- -(o -- !, (,, -E _g -.'' _a a B u .,. gEg gggHSdHbgEEEggBBB
-@ j.,(, (, _N -B _- -S a B X -HHsgHggEgEEEEgE
JNJ
-o-Nj^_<ll-i5qHSHF$
-o) -.-_N-B_',b.n8 (,dEuHdSgEggggg g
\
-(j)(Jl
o
N
-Ao
o
"E "5 "E, ggg
-O)o)
o
a"Qs"c sg]Hg H
AN)N) cn
(o N)(oa{, c,)
-o) j-oN_HN-._ErHB-dHeHHgEEgEgEgEg
. "3 .. -i -u, rt, _E .N -. F q U S -BHsHHgsgggbgggE
-o, j--(r\)_EN--h-BB-dHsHHgEgEE"EEgEg
bo
@
N)(tl-o,
(tlo
N
-O)
A
N
_o)
A
"a"E"tsF{(too8a88
(Jl
-tN@\oo;- -^ -^xx:<,555
(JlJN6-{ _o -o,ggg
oP R
."Eg j €oariN oo-
TD-o-(oq
oooooQO6c{oooroQ6d-6_lory o-o-d@so€f'.66rCl|N() @
.o:o)
E
d]E sEgo- > iiE€ ''ifr
o 8R8qR Egi5g Has-P BR
lEg gg?3E B*tFg R3 r u
o
-EE $8ggE. RH[Eoe RHo-3 'S
tdEr uxxOH RE3S $$3-3 l;H
;E No o)
-Et F$EEg EEiEg BB"r.' .rR
"gE N .o o'
o*OO(OOOP$B8S'88<"r<ric.iJ slrlooNN(oo)
(oooo@oQsBPE8583E@oc, {rt.JsaNdrq,N(60,
o
U'ooI(L
o(')E
=d]
(U5
e,C
o
-c:9oI
oo)
=
(5()
Fooo)g
-E6-.! ED>El,"5d
G
(,
o
lt
J
F>o
;F-o
9a-sR€9i:troxO:fL/Efi 5eU uri aQF *iE -?. e,4 P -PEEe E g'55-00 _oEgEtLEt-oLLLur;O<<oct(l)(l)gd-g-gtilb*o<o<uEEEEE=66
sEggggg
*$RfiNHH
EEEEEEE
#c3or(J|oo6l
coN
o.
!.-*po
c)-o-o-:
88e888sP9g ggesPggg g8888888888
i;HHFe FgsFF;FFFFF$ fiE****ss=* s;3 H H s-1 e s s s s s 55555H B ;b s H d d s 5 B B
= =
fr F F F ! ! I I E
=
E
=
E E
= =
HS*H|UE ff tr gi
s fr g ii g E q'F $ d===?=iiitr s fl f T s I q a *asF:'=Fer"qggrFgcna€isflflF66HH
s$ri 9s 3f;3 it f995 i:'Q'E iE: gi e + =o-
E
oC]mm@(DJJ
5_V(u-
ai o'(/l!TO)ATa(n
=.oo=.
tD-otD'n:toa aaJv,aI
9-tE9c>or
G-r(,o
Ju --.1 -6 -o(Jlrr-oo-.rdj(.)-o
Fi3cHr$=\e:ac;a$fi; Hsi$q$s,,i f $
0,'E'- I i g fi ; H "H H g - j' -o'! -", -d I B -t ", * .i .*,Fgli .$gggEEEdgHgEEEEEEBEEgE5UEEE *E-
9
m3
=
E-. i N_a-a-BN.,$Q*i_o,-?F-B.r-F -._g-d _H+=i *gggEsedEHgEEEEEgEiEEgE5ucg.$ ss-
*,
"A .ilg..o.5 N o\-N 3i dH spgix qt;assu $F n
-F -: . -l r. i -: -9 N -. E -E " -- -9 -? -d -B -- -& -. -E -d 3*]g;g g g 3 s e d g H g g E E E E s s E E s E $: E s s 9iI
\ ,. ,1 . :': s , o
-3 lY .@ N *"QN"*.$$i.:-.-._dN...-8. -+.-s- $ElgHHESEB, gggEEEEE-dE.dgCAU. Eg [g^,
-I I . E N -a -f 8 -N -- .$ E "l i -e .? -., g -. _.8 .. -Q S .H$igHHsSSddgEgEEgEE"dE"dCCSU EB EF.
--$"H"9+ BHdg
---$-us
EHdg
G <,ttN)AAA
-\ jr -o -o5$a'g
8*.ojr -cD -@ -oFBdg
(c)
$"8"N"EggSN
'd"$s"aEgSE
"d"*sa d- y, N_aa_HN:.dEo.-.p_?.dN_._s, -*S FFS $ggEH gHHEssddEEgEgEggEE"ej Cggu sE HB-
,-
E.(o
(D
o- |
ro
F-
sPg5b6|rroloF-(or
oo.l
to
o
o
to
F-(oo
s
ro roo, o)@_ @-o, o)sss rit
ooo-
lr)
f--
o- ct)!
coE sE*s3 i e-'Ea io<r-
o
o^
ro
oo
rrt
o
ort
ooo
Lo
ooo
to
c)
o
tr)
*.9t
-EUt>ilEt!tr=
.0, o
SEgcF86to
E Eg E B ggEp 3g e 3 $33
Ec0ro
Itioi E.std
O@I'tro t_ (Oof.-o
--:<rlrrrOr(r)s
EEi*
Fft
o8,t-t-s
o3,
t-
f.-s
oooa9a-Er H B 3" 8-38Ftg N ? \ Ebg*:6
o P 3 888-E6 , ,I E- H" 5"b"-6-;.38 S o F- o r'' oa8; '.'- g \ -.9
ooooI(L
q)
o):o
=d]
(6
=C,c,
ac
.9)o-oo)
=oO
o
oo)
_g
E E&s $8e P,,H$$$h.S
E '6-0-@- lt--o-@- I
3 0'o:
i -l i-1 o,= jf,:-.gP P5fiz-?., E- €F Eq EE E FE E [$ 8 LE e R_ E€ sE: E o E - *EE -8,6 g {?,r';g e be€HEE *fr,"*5e,qE
E ?.i",x"AA E8;Eie9a
= dfiFryy =;t*3il6FEnfiXXXEE ;+E P,bti\FEfriiie'B s;ErE=gE
RRRRFRH
EESgggH???????
gggEEgg
REHHH;B???????
#
o(,ooN
ooN
Lo
g # F F F F f F # F Fi= F F F
r: E E E E E E E E E E E fi F<g
fr ildggiggdFi6 6 d-,*i i - i i i = \ \ \ ++= 5
9,
!o
)>
:J
!:
o
co
f,
f,
a-
lq c
=di:Y cna
:(Drr.- o-;(u.+(J
,OJ(nco)gq
oq)
a9.oOq
/D .'+ii(,
6-
J 9? o o o o o .) o no< < o > lr 6 q 6 ?
fi q- F ++ # * H g e- il-e
=
g I F E
= =
F F i E R=' F F H { ieH Q s oi 4 e { 3.1ooq [ -5Eii56ouo oS3 : qtF.-
9;r oqi F FP - SxiY++=oo o h'; -. _.'B^98:I r eE'q T T --
F ts p .. drts@-ts-a m-o - 6FFFF!F$HFHFFFFFFFFH$-rBEEshEsBsFsusHHtsrsBdUESHSSSSNB$bRRRRbs
Ntsts d-o;-i *-\ ]. 6FeFSFFFpNBFFFNFFTSFuBssEsBsESSBss$S[sts85E=
63
NFts Tr ts i8q)E F ts@!FFFSEFguutsNNNFFuoHHus*BEESEEEbTEFSFEshSHbU #
; i q g c i i gs i c A a A i A A
Jf 5=;:*
o iir- x**
=:": -L ^'
{::,YF;;; s:+Yff"a*a6.'di o 6E
6ooF g*;
€ E E Y d +6EqEH P; d3t!t!<Y==
tEg* 8gF
-dx\6Foo'.{ aiiFiSs
=F=q-E EE s q:-iE fr e
e q * 5:x
:'r&6u^'O
o Yiq
6 A=.
hf=.-6 6d
: d€
=E o
3
a
90
o
NIqo
NI
ts
].
q|aNOO@UNH
5@tsA5^EShaBisssBshs
F
TINESHHUE83H$SSSEH
t=F $ g 3 i
Es; q 5 E
Ifi i6 t @@b
N
I
ooroo016'
.:.F(v)OFXo_$_s-q)-
eR Eh
PJ'1-Or
e.@q@F
I
I
I
dlie gP-
o{ooo5@c)
o
c)oc(s
o
crl
ro
e
Lrso
o
fEo-coa
o
.E
.9,
-c
(s
oozooaf! a
LLOAEZ
E.
o
_95!o-co
U)
igeiE$e$H$fiF
mxo
315*of{
Eo
ao
=o
CL+Eo.o
i-Nr ^'i -h
=moxoo63 Er+o5o
5fcqt
mxo
3:o
do
(^) l\, 3_-l Spsor N 9:- - (4 ^ ('t lu crl -o lv -<rr -S <p i.n 59q O>l+o:aNo@66(o<6i *Ir ('roooor(o(r)ooo6oi6
b +b-ot-o-o-@-o\-o o +. o <rrq E'oeoo(Jroo66oooo ooooooooo666o
S AAsHd-x,$ru-q)