HomeMy Public PortalAbout04-12-2019 Agenda with back-uprn
0
N
T
9
w
w pq
O
O w H w
Ul $..�
0 rI 11 U 0 Z H
a 3
H a PQ HZ QUHw
•� rd
0 x H�° w W
03tn (t Pa ZP ,Aw
S O P 44 Ul fx 09 H U) U)
O O 4 UHQZOH
wUl
P1 H O H H z
W 4 H N o � � P O W U W W O
HH N N tD) �4 �4 HZ0H
WNL rn �rd rn� ° w WZHaw
Q� PQ rn � o x° o N U) 9 0 0 p u m H 9
W N ro
C7 a U N � FC FC O FC 9 F� 00 � a U U U H PS W
Z H 9rI x M FC M O o 41 U M �
Q v C) (Y) � (d 'ZiW P412400
FC
W P4 O Z °° FCrn o 00 M .. .. rd ,� (Y)Cr H WFC U P;
O rd Uco ao Q HZPa
0 0-)�
W iw7 H o 0 4-1 H rd -' 41 b-)� � 0 �N w
r� W x U) H 0 0
a) OawP� HO
Nh P: L7 �U) FC �0000-- rt� OH z�w �� 4-) -w P+o � rd N
r -I rt Z H N Pa � Z ,t3 rd rd N � O -ri Ul A FCU W U) H
b�i� rrz 3 H A �rnrn�rn rd 040 0 H �rnrn � . 44 U 4J � � N�Pa� .��
+�+� rdorn Pa �•� 3 0� i� �� o v N 4j
4-4
4-4 4-1 (d rd N H N H O o r N (d Pa • rl rl H Zi W
>1�3 x W OH ° r� ro �rnrnH .N �0 �41 > rn ,cq N O (d �J-)Uri n0U)Z
Fq 0 Pa U rd u1 rn H H o M �' H � Q) a) �n N V Q }4 0 b�� 0 4a rn W O H H rn 0
U Z P, 0 U 3 'i o o N 'i rd H W P� 41 O W N O
3 U� H 0 h W 0 ri rd B O N N r I � FC � i~ � (d N (� L� L(1 � A� C51 LI -4 •-I w U O ri H FC Ri
U] F[ a w rd �-I rl O '� N N til UUl 4-♦ M F 4 � - 0
J 1 (d (d W •1i a 1 ro J-.1 N �i r I H� � � (d Qr-j N � rrd 44 I N
N . Ol N rl a r4 Z) rd i D rl °� O 44 O 0 N W N
0 OD
0 r j (d Z Pq x - to N N N A S U W `+� N ( bi , H. U D H H O
O O rd P: Pa W U NoririJ-1 � N OU1 O N rl U ,�- 4a O O (�ZZQP�NUlN
U �' (d O U P4 0 �I r I rl U1 rl Ul N A � Z 11 ' Q �' }4 >
U?HPahQ QHxw � 3 � N �� OP4O o !~H U11� hhZ� rd �U r� °ri ¢,rl NC7O �w�+
Z U) P� FC rd 0 U -H (d -H O N U +� �l U U C7 U
FC • H -4 r -I U rd (d N U 4 4-) U) 4-3 N . U -H (� Q) U m H f� 44 z 7 O Zi
r1444 U) 0 44 ri ar rl�hF�FCU�O �R'+ rd D -HX R$A U� �4a P+w3 Ua � O G' >1m0UIHOPSO
G Q) ;:5 o W U >~ rd -r� O P4 >~ Ul 4 r (� H Pa H
Z w w0 ° (d m O U rn >1 H .H rn 3 U rl r -i 4a °. ri 0 -H � z a H H
H 0 FG Pl _0 N U rl S' N rd 9 ri --1 ° �4 . H • • ° �4 (d m ;J `o 3 H U W U
�i H H, D t5) 4.) 4-1 ;JP� H N M dt L(1 to , 3 � 'j H r -I N F(a' r -I F14 H N Pa H Pa ,� W O� 0 0 � W x W
w W r14 ri ro —4 O E o AUGHHPQMF'
P' Z w O a a) r� s~ r E a °
O 0 H rd H O rl `d O N +-) .
�H H z 3 la U N P4 Q FC FC FC W U Px 9 W U n H FC W U
Px H �3xa
H
H O W x Z W H H > H H H H
> U P; H H U) H H H H > > > >
Q
w
w
H
H
z
0
U
Q
z
w
R
00
°zz
x
O��xO
0
u 0 0 H
�EiFC
P�E-1H FZ4
O fxw
Aqq
U1 O H
U] U2 W H
C7 Ul W a
zHFC ug
UI WQ
0 Pa pi Q
HW Pa H
PQ H W W
uxC)0z
�Fcau>
EiP4 a
w G4HW
Q D 9 0
W WD a
O0�
w
cox zWP
r40
xH W
Ei oo H U U
a 0
m u U) x
0E�
N N Q Z rW
O G4 zz z
Zi H ,D
FW
cq>z14
H 3A0
Hp Hx
Z a'OHW
P4 Au
O a x Q
w Ei Ei FC FC
H Ei 0 W H
HQQP Pa
�a
x Ei
0
U9wWx
QwAwz
w�wv)oC7
r14UEx-iWP4
v�pi QEi0z
O n: Cf)
�H()4 Pao
Ox �aQ
zu0w
�aQ �w�
zpzP49
09F14U
HU�x
H wWW>
H H
aU�C7Hw
QU)P4P4Pa0
E�aaw�a
F:Czz U
z Wf�
D P+zrG4
W0HG4z
WOWzPaa
a�9W0
P4000W
Hrg0
04EiEi
a w A
Ei H P�
M r.G M z H
FG PS W Q H
F40Ei0 j
W Pa Hz
o
wua>
a Ei H F4 0
P4 A W
0 P 0 0 W
wwUixw4
�
aWZ
W H U
a ww
W P4 C
-�
x
w w FFCC
Pd PS
HQQH
fX
N Pi09Pa
5
r
W5ix
qq
�
U
F14 0
WFCQrn0Q
WcN1240
rnAQ
HG4 FC
L -d
:>+
Ei00PQx�
U�0p I NU
— aw Q
xEi Pi HO
EiHHcq
bi •DxI! HW
�4
4 QWEiH
H U1 d+
O 0 Ei IY4 Ei
O
Pa Ei Pi CO O
�i0
z FC OF<
u0 w
z Ei Q z Ei w
'd w 0 aA
�
A W U r� F-41-0
H'Z,w0H
rd rl0z0w
waw 00
W D H 4 0
N O H W
EiU1P4H WN
U) Ei H z
�4 -rI3 N z W >
>1
a4 -)U) W 9 x
W U) U pq H
+- H H x H
Q
P; W 1:4 FC x Ei
u 0H W w Q�
75 0 Pd PEi
N P4 H U)
H A U) H
U) H p0 P4 U
U)
E W x Q U)
z
>3 W>
� O x W x W
r=
Pa H E-A W W W U)
P4 3>0-H
UIWEiPPF14
N
�4 zHWP4A
WOW WP444
amxDzHw
u
Pi H3zQQGa
U)�
O Uia
�H0Fq
Q
w
H w
CHJl 3 O
Q H >-4 Pi 9
Ei O PQ
0 X w
� w°wza w
C)
o
a
rd >1(d
N
Wr.
3
U
O N
rn
�
v(d U b
A
9i
x
U 0
(d (1)m
z3 44 U X1 3
(d A-)
>r �
3
oa
a)
S i (1) rl 30
rd
rd
0 E W rd 0-14- A
O N U)
PQ rd
rn
O
�4 �-4
�-4 r, 44
W
� 0--1
0
rdrt
o
o
�
rl 0
9
0
0
0 0
rd 4-1 ,Si �4
0
+-) rd rd 0
U)
.E-1
� � U
box
Q1
-�
U)
U) U)
Uri
PQ
o
1
U) U
N U
Ul
G4
04
UU
-rA
-ri
4-1 U
r 4 •ri
Q
x
0
v
a)
S�
r.�-H
0
a
U
Qw
U
rd
0 0
0� 0
0
rn O
Q)
•,1
xU0��4
0
rt
x
}4
10 >UU
�
�4 41
044-)�4�N
44
E-+vOaH
U
rd
w
00 OU
C7
0
W
0
b�
� 0
0
FG
�
ri
«S � O �
-r-i co -r-i ao 3
Z7 '� b
f� O
bl
>r E uWl
rd
rd
UFC
•U r.G FC
rd
v
ft P4 HO HO
H�
0
rcS U
(d
a)
O O O 0
rd
U
H
p�N
rrA
X 0)
U
�4 N 3
`+
A .. O O O••
rn O .. .. rn
ri
r -I
0
b
FCA
G
rd
FC
a rn rn
rA
rd 0 sa
A N
0 3
w •H
rd ��1a1 (d
U
Q'
�oU (1) -r-) v N
•M0
0
��
•
rd
(d
�
N � rd � 0
0 �
0 � 0
0 �H
r -I
rd
W
m rn ri
>
0
+-
Ul �� E-rirdr-r
U 0z
(0 4-)
t1 >, U (d
U
ornHmori
N H O O N
H
0
U �i Ul rl
U 4 I N
3 rd
a U
�4
a
0
3 3
bi
��4
U
E O
O
.!�
44
J-1 N
3
(d rn
rd rd
N 0b'H
-
�
� (d
�H �1 rd
O�M�
a)
rr
O
U �
H U)
f.,
�4
W
F>i
rd
M
H
ri
F-: �4 -r :j
>1
v �-I
0 -W
A
m
U a' M
w
E P4 (d
3
A O
� 0
�H
(14
u
4-)-i
U
b�U U 0 0 o
•H
rd rHr
N
3
U
rl
�r 1 1 L" 4 I N
rd e-
- 1 U
a) � 0 N >i
a' U
O
a)
U . . .
Ri r -i N rn dr
•r),
0
�-I -1 �-I r -r
� rl •rr
(d H
U)
�rdrdH
3x
O
0 a
a)
41
N -0
w
rap
N
0
C14
h O
rrd
r.
rd
rd
0�4 �4
�1
z
a
a
H
rd
FC
H
H
H
m rd (d (d
r�
H
p
% W
rd
N
0
0
X 3 3 _1
0 rd
Ei0
U) ri
x
U
N rH
Ai
(d 0
N b rd •r(
U 0
w
4
U
�,
EiaQ
3 r,
EH
h
A r—{
H
4-1 0 U (d P4 N
(d r= �4
U) 11
x
0
x4
(1)
M Q)
H W (d
r%
>
ri
m U rd
rd rl
H
3
r4
. rd
N (d
..
Hj
OQ)
FA
C
H EQ
c7
w
ra
FC
b .1,
W
W
H a
�4 �4
�-1
-w
0 -W
x
a�D
O 0
44 0
H
(d (d
U) rd
Ei
a o
>,
0>,
r A
04
a
3
W
H
0 (d
(d
rd
_1 -H
t •H
��
U
a H
4-1
u
P
O
��
ani �
W FC
H U
b N
r-♦
U l-)
0 41
N• ri
r14
z
x 0
H U
N U
-1
(1) �4
U) �4
U 11
o
Jz
U>w>
aF-I
wa
Ca
CJ)
U)
z FC
W
U)
H W
Ei
H
U)
zo
H
H
O
O
H
H
X
U
rH
H
H
H
rd >1(d
N
Wr.
3
U
O N
v(d U b
A
9i
-H U (d
U 0
(d (1)m
z3 44 U X1 3
(d A-)
>r �
3
0 0
S i (1) rl 30
rd
rd
0 E W rd 0-14- A
O N U)
PQ rd
0
rdrt
0
x
�
44
+-) rd rd 0
3
0
� � U
box
Q1
-�
'o
04
UU
�'
(ld 3 rA
0 4-) 000 rd w
(d 4J
N 3 3
bi
U
a U
�,
A
rd
N
U N 0 -H •o 0
H
N
4-)
rn O
��H
U) 4.1 � v
xU0��4
`
}4
�
�4 41
044-)�4�N
44
0
0
rd
00 OU
x
0
44 ri G N rd �
� 0
� 0
0
FG
�
ri
«S � O �
-r-i co -r-i ao 3
Z7 '� b
f� O
bl
>r E uWl
rd
rd
UFC
•U r.G FC
rd
v
ft P4 HO HO
H�
rcS U
(d
a)
O O O 0
rd
U
H
CO N
rr rd -H N rr N q,i
rrA
X 0)
r�I fd
�
�4 N 3
`+
A .. O O O••
rn O .. .. rn
ri
r -I
0
b
3
G
rd
a rn rn
rA
rd 0 sa
A N
0 3
w •H
rd ��1a1 (d
U
Q'
�oU (1) -r-) v N
•M0
0
��
•
rd
(d
�
N � rd � 0
0 �
0 � 0
0 �H
r -I
rd
m rn ri
>
41
+-
Ul �� E-rirdr-r
U 0z
(0 4-)
t1 >, U (d
ornHmori
N H O O N
�r
0
U �i Ul rl
U 4 I N
3 rd
a U
�4
N N
•ri
3 3
-ri
C'4
.!�
44
J-1 N
3
(d rn
rd rd
N 0b'H
�
�
�Ho��
�H �1 rd
O�M�
O Fi O
rr
O
U �
H U)
O
�'
0 1� r I rd s"
FQ 11
rd
M
3
ri
F-: �4 -r :j
>1
-1
Q 4 rd
r0 3
A
m
U a' M
�
E P4 (d
rd�
�4 �4 H
pq EOi 01 � U
�H
U)
r�
N FC hhFC
U
b�U U 0 0 o
•H
M
N
3
U
rl
�r 1 1 L" 4 I N
rd e-
- 1 U
a) � 0 N >i
a' U
O
a)
U . . .
Ri r -i N rn dr
•r),
0
�-I -1 �-I r -r
� rl •rr
(d H
U)
r-)
O
(d Qr H 0 0
N -0
oo bi
rd
N
E
rd rd A 04 -H 44
1�. 4
r.
rd
4
0
04 U 0 11
0 r
�� 3
X Fr♦ >`r •ri
�4 1.1
FC
H
F:�
U
U) -r♦ N rd tJ
r I H Qa -H a)
N -H O
U rd
0
U) r -I
A a U m
U -H
U) ri
(d 0
4 0 0Q
44 0
rd
0
4
3 r,
EH
A r—{
H
4-1 0 U (d P4 N
(d r= �4
U) 11
H W (d
r%
>
r -i U) (d 11 (d A
m U rd
rd rl
vm>
4-I
J-1
O
m
v J 1
0 M�4
P4
v
ri
v v rd
b In
P;
m
>+
v
m
v
P; 0
�4
rd
(d
>
v rd
0
rd
a) U A
p
UO
>,
4) m
A
4-)-H 4-I
v
r� -H 4-)
m
- 1 m _0
3
rl
rd
rd
ri rd
(d
•,-I p
rd
E a)
m
0 m
v m
0 4-)
3
P; rd
b1 rd
m
-0
W P4
A4.)
.cl
0 v P:
rd
4-4 O�
3
v 3
4J
v -H
v
v rd P4
4-) O
O m O
v
O v
-r1 -
b
U
v
r, rd
o
rd �4-)
.H 4 -H
4a U
1
4-) vP-
`d
v r- �
4
E v 0
0 04
rd
x
a) 4-) �4 m
0 rd
r�
;:$E
v
�o
-w rd O
U)
m 4-) 3
P:
rd U)
v
m m
v
-H P+
v .0
41
W �A -W
v
v rd
rd a) �$
-A Ici
0
�4
O
a) rd -W
0
�-1
m O
(d
�-i
rl�,
rd
m O
M -r-I 0
N U (d
E rd
. 0
� m
AI 4-)M 0
4-4 1)
0
4.)m
3� 0
m
v >,
v-
1 O r -i
>,
Aj rd
0
m rd
-r1
v- 1
rd 3
4a
rd
E P;
H O_
4 P. 4
3
m
m
41 m y
rd
U 41 m
E 41 r -I
0
ri
m
�4 4-)
a)
O
04
O rd
P4'
v
0 bi rd
N .ci
_0
0
v b) -r•r
3
U rl rd
E 0
rd
-14 O
0
O
a)
U
rd �0.
v •,I rd
rd
U
x
N
O -H 0 m
A W
v
-1
I
A a) U
�4 -H
m
rd rd 3
O
0 v 44
PQ
U
r -I
v -0
�4
rd Pi
P. -t-) 3
m
�4
m
v v
•r1
—1 Pr -,i
�j
4
X E
r
P.
U 34
Pi O
0
4j
P; �4
(d 0
W
4-3 O
O 4J
+-) �j v
E
m
rd O
0�4
m
3
m 4-I
�J
a) v v
4
H v
rd
N v
a
rd w
O
7s -w
P; 0
M m O4-)
r-(
v X 3
-H
m a) P♦
ri 4A
v
v m 44
m
Pr P., �4Pi
a) rd .�
P;
4-)3
P;
4-)p
m
>, 0 x
0 (d U
Pi
r -I
41
-r1 0 2:a r
0 -o�
a
r.
�
P3 rd ;:J
P:
0 a)
A
0-W
rd
3�
H
�44 0
rd
3
r♦ U
- rd
04 rd
04
E4 -j rd
0
O
rd
O
a)
m 3 m
v
E m'cl
4-) rl
a)
3 ij
4-)
1 O
rd m o
rd
�4 E rd
>, >
E •
O
E
3 Pi
-r-i
0 P;
-li
E
m P;
m
1)
O P:
P;
4-) -ri
•r-1
U U
P
�4 U
4-1 4J
I
v o r -I
4J
0 rd -
0 M - r-♦
v-1-)
m O
m
-H m- 1
0
v m
0 --1 O
-ri
-H >
-14
v
0
(d
v 0
b
v U a)
0 r�
U -H �4
O
U 0 a) ri
A>
U
-H
m
O
ri
0
A (d rd
M
-W �
3 4-4
(d
v
4 v J-)
r
Pl —4rcl
� r1
(d a)
-W
-r-i ri rd
0 a)
�
v -W
- r-1
Pa
rnCl bl
U
3 rl
.H
m m
tri
r�
E
v
4J
>, 4-)
4J rd r,
3
H W
O rd
m m A
v�4 A 3
•n
�4
P4 -H
E
rd
0 1-1 rl
b (d
m
m v Pl
P;
104 0
O
0
H
H rd
v
to •
U
-H
.x
,-c! 73 -H
41
4-J
r -r r -r
E
N
-r-r -H
rl
r -A m m
P: o
-ri
r -I C7
U
a)
t1 3
0 m 3
rd •
v 44
v
H rd m v
v (d
m
¢, 0
O
N
E rd v
rd
�$�
v
o r -I
E
v
o
m
0
.r -r v
v 0 �4
AZI rd
to .il
v
m ..il
.s; 10,
P:
E
U
rd
-H v A
P4
o v E
4
-,1 P:
0
.g�, E
H
4-)
r(
�4 J-) 44
1-)
�j U)
U a)
0 v
3
0 +-)
4-) A-)0
(d v
Z
� 4J
v
3 � rd
4-)4j
rl H
U
o
0
� -H
m
v rd
E .O, 4-1
rd
v 0
rd 44
-ri . ,:
04
U
Q
v
rd m
0
.0 4
U) r -I 04
>, }.4
a
m H
rd
v�
v b1 (d
,moi
4 �4 v
v 0
�1 m 4J
(d
>, O
0 E
0
4
>,
rn_0 >,
v
a0
O
v O O
4-1
(d 4-4
3 -
3
r�
T$
H .: -A 4-)
4-)
-W M X!
PQ O
M v
r -i m 4-)
v -ri
Pr
+-) rd
.0
v
P: m rd
bi
0 4-4 P3
4)
b1 04
v
E
P;
>
3
�4 4-) E v)
41
�4
-H m r -i
rd
41 >, rd
rsi
O
r 0
Pa
H rd
-r, •H Q
b1 --- �4
v
>,
0
04
4J
O O
O
rd
Pa v
E 04
rd Pi �i
0
U rd 4-)
rd
3
rd
4-4
-H rd
�4
a)
�4
O
rd O
�4 �4 o
v
4-)
U rd
rd
Pi >, -H
Pa
4--) rd
v
rd
4-)
.0 E 4-+ P♦
a)
-rt : -
H
O �j
(d
v >, X
rd
v
m v v
41
rd 3
v
P4
4
rd O 4-4 3
4)
-W (d
rd Pa
�4 4 ID4
4-4 ri v
rd H
4J 4J
Q4
4J
(d (d ri
H
v P4
P♦
>
m
4j
m y
P4 �4 rd o
rd
3 m
a v
0
m
v x P;
P: O
v
e P;
41
b') N
x
v
3 �4 4J
4-) v
-H
}� O
41 >
O 4a J) H
4-)
O 0 O
v
-n a) 0
a)
v U
(d 4-)
-'4
�4
a v
4-)
9
v N 4-4
�4 0
41 m N
m (d rd
rd
v �j
>,
0
rd
m
p J-)
>,
rd
E U)
rd
J-)
�
m
0 •r( P�
A
Cl)
rd 4 -W
E
m
�
P+ -W -ribl
G
v rd
O
E
v 0
rd
Xj
4P
(d
Z
44 m �4rd
O
0
a)
v :
4
.0
(d
0
3
v
R+
v>
rd
rd
rd 0 v P+
O
E
v m v
v
O
m rn H
>,.ri
04 P+
3
�-r 04.-)
v rd
4-4
rd
m v
� • 0
a)
4J
O ra m
U 0
M rd 44
,
4-) rd
P4
E
P4
-rt
¢, .Si rd
P�
rd
P4 -H >
44 >
� Q, v
.s;
v Pi
rd
°
N
r -i
rl �
A
�
3
° �
rd 3
M � rd H
a
3 (d
Q)
4 � �
�
P4 -0 b1
� 0
41
a) `;J
•H m
PrO,
" _0.1
v
rd
4
Cell
-,1
44 a°-1
rd
v � 0
o
rn rx
v
.� ,,
Pa o
4-) �4
rd U)
•
x
rci
ri
rd �4
m
4-)
U v
�4
O W
4
4-4 O ri
b1
4
4-) 41 rd
rl
cl
O M rd v
bi
Q
rd Ili
4-) m
rd O (Ii
4-)
Mrd a) r -i
rd
rd
N
rd
rd
rd E
3
rd
4a x
(d
0 E4-)
�$ v O
-,1
v m
-1 P; 4 P;
0
0 3 rd
04 v
0 O
P; 0 -r♦
O U
0�l
Pi
�-4 -ri
a)
EQ
0 rd m
m (d
0 O
-H 4-) O
-r-i
P4
rd v
a) 04
rd v
P).,
-r•i ."4 O -W
4-)
rd
-,1 0
m
rd
-u 0 -W
m
�4 0 �4
34
P, rd
3
v
0
m m
4-) a)
rd 4-) ri
rd
v
t:y) x
Q -r1
A
. P♦ b m
Pi m
3 O
0 O
m
m PQ v
v
0 v
v
v Pa
rd
m
0
v 4-1 v m
�
bl) R, P♦ m
04
rd >,
4-) o
-H I
-r-i
E
m
O -H v
4 �
o�
p.,
4-) m E
'ri
x -w
0 rd rd
4a 0
rd v m m
rd
•r -i (d
0
v N rd
-L4
>, 3 b1 v
Pr
A
v 4-1
rd
.0
U 41 Ici
v
m • rd
rd
(d
>
m
0
_ �
4-)
O >,
v b, r -i -H
�4 o
P;
E
O v
U X!r I
O
P♦ 0 �4
4J v
O
� U
�
U +1
E
�4 (d
�4 £
U
rd O v
a)
4-4
v
p v
.il
�-r
v a) E
v P4
(d
0 �4 a)
r( ,1l
rd -W Pi
O
v O -r-1 (d
71 W
n
-W 0
-
m
v � �
x
r -i
�,'
�,' A
b 1
� v
Pi J) E
bl
3 r r x
4-) .0
ri 0
Ic:
> ,) -W
04 0
�
bl rd P(
11
a x
rd
� �
rd
� 0
-W
4J
0
p >
(d bl) 0
�+
rd 4a
U
f4 r- 3
v 4-1 4-1
rd
m
a) �
Q
0
Pa +-r _
rd
�
0 o
P!
P7 rn CA
a
U
� v�
O
r -i v
P4 0 U
� v
rd
P;
� PI
rd
��
v
0
E v (d
v 0
Z
P4 m
rl
v m -rl
3
�
U
v m
rd
rd P:
O
rd
0 r-�
�4
v 4J -,H
3
O •
�4 (d
0 .! a)
4-)
44 a) W �
A
O
�J P:
•
4-)
P7 Pi
P�
to � �
--i
3 •,1 4a
bn bi P:
�
A
(d �
bi v
Pa
O
U 0
� �
v 3 E
ri � 4
P4
-ri
m O
r-)
�4
v
v 0
bi U H
�
E
0 U rd
-H 0 3
-r, Q
v r -i
bl P♦
rd
rd
P; rd J, .0.
D
H
0 m
m +-)
v H
4
4-) A
0
4J
2:
a)
a)
m A
ri
Pi -H
-+
m
w
0 v >, -o
a) m r�
0
A m 4J
v
m 0 m
4J X
(d
a)
E
O
rd
�
�
l P
rd
r
v
>, P♦
l
b rd i
O
rl Pma
vo `6 H
4-)
�4 v
rd
O rd
4-)
0 O
3
A 0
v rd 0
4-1 p
A
U v
v b
3
(d 0 P4
rd
a)
rd
0 0 m
O
o
4-
W
P4
r; 3
3
3 4
O --1 4j
Pr E-A r�
0 4J
0>�
v
rd 44 m -r-i
a) 0
R4
E CV
m
rd (d H
_0
Ord rd
q isN
4�
PQ O O
0
U
4J
Pi r I m
o
rd .� ri
4J -H
(d 4-4 4)
(d
-H 3
Co 0
0
(d
E rd
1
p
4-)
r'
U) 4)
(d
v 73 ri
Qa
rd 3 -ri
m rd
X44a)(d
O P�
O .0
>,
r -I
m Pi Pi
bi v O
N H
• -W m
v
H
Cl
m
v A r -i (d
v
(d ri
-i E
-
() O 1-) a)
04
v
r -I
a.-1 O 0
P;
rd o
>, Pa m 41
H
v N
0
rd rh
4J
P'+
04 -r-r
a
A
U P4 m -r-I
W
rt
04 (d
H
r-(
m
U -r-I - 1
-H
m w
o E u
4
� 0
�
�
ri 4J
Pa
v v U
� 4
E X
v rn 41
Pi
�4 m v 4J
�$ m
U
rd
41
v
P: •r.,
�4
ri
-ri v�
O
E
x •,�
r 1 m m
O v
-ri 0 m
-ri
v m 4-1
m0
rd
P:
A -)
4J -H �
A
v v
�-I
44 rd
m
bl a)
PQ
J-) a) 44
(d rd
U
r-1 -H a)
U
'rl � 4-)
P4
41
p
-H ri r -I
v 4) ,�
-A
p
.�
-1
E 0-w
CV
> v
H
rd U
rd
P4 bi
r i
41 E U�
N
U
m
E
4O O
m
3
G 71 ro
n +) v m
>,
�
0 o
m o
rd o P�
H
PI E 3
v m
04 W a)
rj
o� a) o
�r •
v
P♦
0
U E m>1
41 �4
cd
O� v
(d
0�4
>, o
Pi P; A v
►-i
0 0 v
0 0�$
-r-i AZ:
¢, P; a) X A
v �
04 v
�4
P4 v v
rd
v 0 44
E a x
E
P; H
3
m
4a a.)
m ro
2:(d
-r-I (d A
�
U U �
4) P4
m rd 4-)m
(d ¢, v (d
m
04
44
(d rd P4
b
A 4-4 -H
°rd
O N
U
i m
+�
O H �4
O U O Q
b
r�
\
U
��
v 0
m
W
3
r�i
0)E
rl
N
3
z 3 O •, O
O
00uiwP4z
a4-4
0
X: 4F
t -ri
�
o
�
O H
'�
N rl
O m
�-I
N
U
aJ
-r-I
-i
�, rd
�
En 0z D
Ul Q H rl
Ul W H Q •- H rd
,`�
0 rd N
ri
(d -11
Pi
3
W >1
H x Ei FC
04 0 O
Pr N
(Ti
3 d o H
0
FC x Ei U 0
3 m P b
O 4
G
m
O
e M
N
� auHH_.
O0�maw �44
N a
Mrd 4-)
m�
�
-�
rd
�
0
3 0
U 0 �i
JJ 7v
a
rn a
U z 0 H H O
(d •- H
N(
�4
>i
Ici
04 -H
Owl
(1)
N O rd
Q) 0 N
�-i
U
U
N
(�P4 041 E
�
OAS 0
.IQ,
A
4-1
¢,
z H U 04'r1
O W C7 H W O
44 N rd
A rd
E m
O td
N
�-I
N
-0
4-4 44
rI N b
N
E -4z >P4rd
rd ��
o
m�
�1
O �
0
�
N
A
U
U
H -W O rdE
W q H U) rT4 9
N +� (d
a-.1 (d m
4-I
�i
�+-H
0
rd b
3r{-1
4-I �I JI
N m -
N
P+�
E H
P4
rd
x �a b r=:
41 tl-H
111,
�U
P4
U)
M � rd �
4
M
�
Ei FC H X
� + � � �
� rd
(d
m
• �
� 1J
s'
H N
O�4
�
O
m
0 Z (d
q � N O z fd X
�
rd
14
0
E
3a)
4--I
0
dll�
N
N
--1
F 4 H PQ d' L*a H (d
q W E
�4 .C'i N
N N JJ ro
PQ
rd
1J
L,'
`(d G', N
O H �
O
N
�.A
O P4
N S
0
1J JJ
-rA
m 0 m m
m H rd
� rd
44 N m
FC
aJ
>1 A1,
O
¢,
0 Q z 0 H
W q O z> N
04 O
(d ?, �
¢+ r -i
0
U
N
U
00 fd
I 41
N
U G4 F4 H H O x:
1-j 11 }-1 v
m rd
O
m 3 v JJ
O JJ N-
O O Q
Co O
11
m
-'�
Ei q R$ (d l�
(� m N I
a
H
>,
ri)0(d
0u4i>1
0Au
(n M
o(nri
(dN
�v„
�+�v
o
z��w>a�>i�O�O(d�
oA
rd
�0��
00 00 M ..
rn rl
rd 0
h O
N
,�
H E-A z co O � .�
q H P4 E-A rd 3
� m rd
r, rd -ri
3 0
�
(n
N
N�
Fl ?+-r-( N (d
�� m U
rd U) ..1~ rd
�w�1 Na,
00 00
�-0w
tnH U
��
�
P4 g3aU Pi
rd
rd N 1,,0
N
3
rd
rd
V) -m
(d rd aJ J.-1
>~ O
0 E�
�" O O �l W H 0
U H z, U N
N 11 A..)s=
N rd
0
N
G
0
(d (d
N N rd
a .1 (d rd
m 0') rd
ri N
JJ
L" rd A
(d
N
�
p �l
-H z J U) [Lj N .�
z M v
H
rd
U
� m
O O i «S rd
,� p 3
HrI rnrn
N ��
t.o ri
ro >,
Pim
rd
i
,JF�xPQ9Em iz m
U U O (d
v>1 -r♦ -H
rd v
(d
N
m
ul 0
m-li
0 o (3)H H
N N H O O
N
N �-+
�j
(d .`�
U
U
-H rl
m m o `�
JJ (d N -�
O N N
m - N
rd
41 � -0
0 g rd
04 N
h m
(d
N
'd
N W N h
� PQ a+ FC O z W -0
0 � (d N
�
rd
rd rd
E 3 m r.14 Ni
N m -F U)� v
a
N ao ,n
m N M
� N�
0
�
Pi
p rn P4 H Ei -ri
H o t7) �
P4 -W
3
0 aJ
E U rd '�
N
� � X A li
N N , r U)
�
Q�
� N
0 �
`�
}4
-rl ri � P4 O a aC A
� N O
r1 rd
�
rn
rd Ul
O v N 3 Pa
E
rd rd 0 E 1 N ,H
Q (n N N
0)
� N 0
U H � N
�
o
>,
m a w Ei U1 A z
• FC H z W
m u �( E
ri FC
o s
rd 3
��
0 r�
E
rd
U n (d
A A
-H
+�
rd rO � to
rl N
U -,i N>1
FC �
,�
� rd 'Z: 4j 404
(d
m
ri O a a O U W �
A m
0
ri r1
rn
U
z
r(-4 H 9
v rl
0 U
a x
m� U m U)
(d�-H 'd (d
4-4
0
q rd (d
- f� (d
hhzw
O N
Q �
O U
,`r"(
N
E x rC Ei 9 H F-:
O N Uf�'UZEi O
-0
U (d O (d
f� rd
O
E
0 0
U o
p
�y' JJ N �i
to I N U
JJ
N
(d G 4-4
v
rl N
U
U U W '� H U rl
N 4J rd JJ
rl
m- 1
H
U (T)
�1
r 1 3 rd
!�
W S I g H H
N
U
,-i
3
U -H 0 x
�'
U�
ri
r. W H Zi P4 q W m
�4 (d P4 FC W H 04 G4 m
n U) �'
O (d aJ
� rl
x N
m m
m
N r-4
A 0
U(d
N
0 O A
�
G4
N ri
( A U rd N
(d
4-4M >
G4 H �
FCU
p Pa Ei 0 U) O W -r-1
� P4
3
-r�
aJ �
o a
> �(
rci
+�
O
P+
rd H
E
v
w H U1 U) z W E
rd W z O fsa
Q4
m >,
m
m E
r i
rd 4-)a
U x
o
rd
4 -)IJ ?� 3
(d Pa N O
E
rd
N rd N
U U A FC
-11 . p
G4 a
H
m� W U H U O O
P; 0 v rd
0 rd
4. 0
0 rd
q ty, N
JZI aJ N ri 4
rn
N ri
E o a FC U
0 0 Pa ,�
0
0. 1
rd
� Pi E 0
m
�4 � 0
(d
v � z -0 a
r � r 1��
.
H e w
r♦ N N rd 0
�4-W
3
b
aJ C7 FC H z FC U
4-) 4J O
E
U
U
b 1
rd ?a
NFC
vN
aJ E I 0
0
N W
U L+-1 q
N
HFC Zi H W z
U U 4-)
'� '�
P♦
4-4 O E U
o G'
(d v -r•I Cl)
rd
A x U)
rl
(d
JJ
aJ
CTa H W H a H
O q �l W w q
11 -rl
��
N
�
r I
rJ
0N tPo
�+
a roE
3 O
E
�4
ir
P
rd ri
-H
�
4-) �
�
i
N
U ��
°
E
A
O H a 0
R E�XP4o
m m rd
r, � 3r+
m N
P! am
(d
Q) 0
NaJ
G rn
?'
v
d
m v (d ;J
�
0 ¢,N
�
°d°OOU°°
oaw
�
a°�
E a x
aJ 04 -ri �i (d X q
aJ
3�j 9
x
E-1
W
IZr
rl
°M�4
a)
°Q)
�4
r0
v
(d
�
rd
w
v
0
a)
ri 4-1
r-i
a) 4-)
�s
0
�l 4-)
.4) v
-ri -ri
rd
rd
a)
O
41
>
0
Q)
Q rd
�4
(d
> 1~
a) 0
4-3
41 (d
rd rQ
a) >
(1)
Ili
O P4
Q)
Ei U)
m
�4
4-)
S4 m
(d
U
(1)
•ri
0 rd
r11 r-1
r0
(1) rd
(1) (d
�4
4-)
Z Ei O
?1 U
-ri
4-1
0
(1)
a) (d rd
-w
rd
4
U
3 J-)
+-) U
Q)
4-4 a) 4-)
rd
�4 4
v
m
p fZ4
0
Z
0
E
m
rd, 3 3
Q)
�-i
4-3
0
4-) m
m
0 �i1
1~
1~0
rd
H W
td (d
J 1
0
(d
>r
r i
11 41
,Q •�
4J
a)
rd
�4 m Q)
m a
0 )
�
Y`
(d
rd
1.1
(d
-ri
U) Q)
UI x W
E
b
-1
�j
1~
Fq
H
-ri
4-4 4J
4-)
0
Q) 1~ A
• 1 �-1 �4
()
-W U 4J
rd F-I 0
•,i 0 3 •r1
v
rd
Ul H W U)
ri
(1)
4-1
m
0
rd
(d
r, 0 (d
0 -rl
3
-,i
> 0
0 rd
U)
1~ bl rd 0
0 0 0
3 0
ri
E
rd
H W H
4-1 rd
>
U
�4
�4
U
4-1
-ri m r.,
4-1 3
Q)
4-4
>~ > �
rd ),
�
Pi �j 4-4 1~
rd -ri
U 4J �j
U
W
rd rd
c� U
0 �j
0
;
a)
0
()
4-)
rci
(1)
O a 4-1
a) -ri >,
m
0 •r1
4-1 (d
rd rl 0
4-)
a)
� Z w Z W
1~ O
E Q
�i
a
0
a
rd
>, ri
a)
4-)
rd
v
U -ri
�i rd Q)
v
O
E ri () 0
�-4 rd 4-)
(1) 0 (1) �4
m
m
4-) v
p H O o h
(1)
4-)�l
0
ri rd E
rd E
rJ
4
�4 3
a ) Pi 4
9
Ol
rd riQ
•rd
a) 0 (d
0 4-1> �-4
rd
>,
(d 4
U U) H O
Q) r4
�4-
m
rd
0
ri
E
(1)
4-1 -H (d
(1) 0
m
U
4-1
�4 (1)
3 (d 4-)
rd
(d
-ri .0
>i �4 rd
�4 (1) Q)
3
�-4 m
H 3 U) P i
�4 W
O
0
Q)
m
m
0
l
P; U �4
Q) U
Q)
Q)0
0 0
m
E
rd
m rQ >1
(d Q)
Q) 4-1
b)
W Z a
v -A
m O
0
-1
Q)
m
�-i
.0
Q) r4 rn
0
U
rd
0 3
m
�-1
�$ -r-1 rd aJ
r( -LJ m
U �4 U 0 4--)
v
(1)
W H W
3 m
(d Ln
U
U
fx
H
f4
�4 rd 0
0
-ri
U
•ri 0
rd (d
4-)
0
0r, Q) 11
r
1~ rd •ri (d
-ri
G4-)
O P� > H Z
3
(d
E
4J
�4 O�4
() 4-)
0
0
rl
}, m EA
rl rci
m
-r1
rd ;J x _0
>1 -H 1~
0 E Ici E
0
0 (d
H w >C O
a) a)
N
v
0
(1)
E
a)
F-:
7$ -r-1 P4
�-i
>
4-)
X:
4-) m
3 3 4-1
�$
U
F.' X -r-+
4-) 3
U m Q., 0
-W
ri
W H
�4
4-1 V)-
a)
>
0
�4
(1)
U 4-+
rd m
0
3
•r•i -r•1 (1)
Q) 0
-r-,
(1) H t-)
-ri 0 0
0 4
(d
W rG H
N .0
•ri
4--10
U
rd
m
N
31-1
•,.i
m
U E 4
i H
Erd
-
E rd rd
�4 s~ H
>, 4) �4
4
0
N 0
U
4
E
rd
�4
3
a)
m M U
4-) -A
rd
(d E 4-)
()
4-1
rl
Q) 1~ Q) 4
;j
�4 A -1 0
4-)
A 4--1
H H D
.0 4.-)
0 0
to
0
04
>i
4-)
�-4
(d 0 P!
L+-4 0
Q)
Q)
�4
14 0
• Q) �4
•�
-ri
�4 rd '0 41
v Ici (1)
(1) m 4.1
rd
k
P4 P4
rd
m �4
0
(d
a
�Q
44
a
3 -r-1 rd
0 bi
4-)
(L)
(1)
rd U v
u) 4 (1)
_0 m
(1) 4-) �
�> rd rd
rd
4-)
-W a)
W O U H
J 1 s~
4-4
•rl
rd
0
1.1 -r-i
U)
rd
rl
>
U rd
r4 4-1 3
a)
r--I
(1) U)
U) -H 11
ri 1-1 0
Q)
rd
0
o Q U Z co
rd -W
4J
�4
3
rd
u)
0
0 m r-♦
m
Q)
�4
• ri
X m
N
(d
rd •O 4-1 E
3
m ;j (d a)
rd
rd
1~ �4
44 Z H Z
4
rd o
�$
N
0
(1)
4-1
3 -ri 04
H -r-1
�4
a)
�4 4-) ;�
4-)
U
U rd �4
rd ri
(d 0 U ¢i
rd
0. 0
Z H x O
4-) rd
rci O
rd
Pi
t)
rd
0 X E
rd
U
0
m
N 0 W4
rd (d
m
N -ri 4 rd
�-4 rd H
3 3 0
rd
¢,
rd
p U) U] U
(1)
41 0
r.
rd
3
H (1) 0
-ri 4-1
-11
�> •ri
U >~
4-1
> 44 4-1 44
4J Q) (d
rd
(1)
U r-i
H 'Ji U) H
rd 4J
-
Q)
a)
0
0
•ri
Q)
U
U (d
0
m
r-i
�4 �-i rd
-A 3 3
�4
rd
0 �4
X U)
Q) 4.1 U)
Q)
a)
(d
H Ei W Q U
Q) rd
�4 rn
r.
�4
0
v
U
H
Q) a)
Q 4
1,
m
(d
Q) 04 ri
N
J
4
E a) b rd
(1) ;J 4a
x• ri w M4
0
D BU pq Z
r44-)
0V)-
0
rd
rd
• H
N
>~
cl 01 3(d
41
• r1
U
U) -LJ ;J
0
3 3 Ei
0
0
4J
Ul Q) 41
0 rd 4-) rd
0 ri
0
0 G
4-1 H
U)
0
Q) �44
(1)
OFC H
-ri U)
44
4.1
0
(n
rd
0
O
G4
41 4-1 0
H
$71
•ri Q)
a)
E
E
0
0
Q) 0 3
0 !~ •
44
>,
a rd rd
'SZ:
(d 3
rd N 4
4J
Ei 4-)
O O P4 H H
u1 U P4 U) W
rd
ri Q)
0
Q) 4-1
m
m
Q)
E
U)
H
U
J-14-4
44 ri
r--1
Q
0
r-1
4 4-4
4-1 x U)
0
rd
-W
�4
>, 0
rd r(l m J--)
�
W W F Q
04 x
Q)
rl
Q)
rd
w
rd rd
•Q
(d
U
�4
4J m
�-1
U)
(1) (1)
U) r—I 1~
�$ 1.1 (d
m
3
ri
a
X
4-4 rd
44
•
(d
3
b
ro, Pi U
() (d
;J
N4.)
0
>1
3 4--) ri
rd-1 S4
0 U 4J
m
a)
0
U x x
d)
(3)
(1)
rd
4-1
Q)
41 (d rd
4 >
Q)
N
0
44 Q) 1~
rd .4J
4-)0
0 rd -ri Q4
rd rd
ri ri 4a
U
-r1
3 0
FC FC H CO O
(d m
bi
.0
Q)
Q)
�4
Q A
4J -r-i
Q
X!0
> m
4-)s~
-H
a-)
H Pi (1) -ri
(d U 0
U Q) r4 N
(d
>
1j)
W H U
0 Q)
rd
(d
-r-i
m
rd
0 ri
Q) bl
m
rd -4
Q)
E4
1~
�4 4J
rd rd U
4J
0 �4 -W
-ri >jj
N -ri r-1
rA
PQ Pd H
�4 H
�4 Q)
E
E
m
(d
-r1 ri
rJ 0
rd
Q) U a)
- U
0
0
0\0 a) r-I
rd (1) -H
rr
0
N r-♦ r-i
'Ci 1.I
Q) 44
P4
4-4
F-: 0
ri O P4
(d ;J
Q) i4
(d
�A
(d
E
4J rd
s~ -r-I
4-) (d 4
m N
4-1
00 m �J
41 4
Q)
0
i U 3 0
U m rd
41>1 0
0
a) 4J
O r4 O
N rd
bl U
rd
Q)
a
0 U
0 4J
E
rd —i 4J
bl r4
bl
N m�
41~ 3
3r=
41 Q)
-H a
-) Q)
Y` 4•-1 ri m
•1i
a)
Fa W W •
N (1)
1~ rl
P4
Q)
E
U U)
rd
-W PQ
0
rd
m
1~
v 0
0 rd
Ei
� E 1
0 r-i ri
4-)
4
3 �4rn
FC W a w
(d �
0 -r1
0
41
r-i
0
rci
m i~r
-ri m
Q)
Q)
-r1
?, r� 0
3 0
(d
i~
bl r., >~
3 00
Q Q rd (d
0
rl
� Q)
H P4 W H
Z U
H
>~
>~
m
-ri
N ri
0 x
0
IZI -H
4-J 1.1
4-)r-i
1.1 U
>~ 4-)a)
0 41 ri
rd (d
-ri 1~
A
-ri
D 0 Z FC
m
m
0
:J
4
0
1-1
�j
3 4-)
Q) rl
m
Q)
0 0
•c
3
•ri U)
4a 3
rd }-1 4J
0
A �
rn
, Q Z H Q
>1
0 d
44
-r1
-n
3
4.1 �4
rd
Q
Q) -ri (1)
Q) ;j
(1)
0
1-1 Q) H
-ri m
4-1
4 0 �4 ?r
0 (1)
U) •rl Q) - ri
1~
P4
Q)
O W H H
Q) Q)
s~ 3
ri
>~ Q)
H 3 Q
E 0
r-i
�>
rc:
rd U H
-W r 1 rd
-ri
Q)
m - U
�4 s~
(d rd 4J
-ri
�4
Z x Q W
t~ O
rd
U
m
�4
b 4J
0 m
�4
rd
U
r-(
(1)
E
rd
rd (d
3
CO
0 0 0
-r1 (d
0 �
3 �,
m
(d
>
x
rr WN U Fa %
Q W U) H H
�4 44
0
U)
(d 0
()
ri
�J
l4
(d
3
Q)
Q
1~ rd
(d
-ri rd
11 rQ
Q) • 0
bl m 0 J-1
m U
0 (d
•r1
3
r4
>,
(d
-ri m
X Q) -
0
i
S4 m rrC$
.
04
0
0 >r 4-)
ri ri
ri Q) rd
(d
• r1
0 Q)
rl
0
O p DX H
41 Q)
30
Q
4J
0
W
d
rd
�-1 -H
0
rd
4-1
0 �4 1~
d) 0 U
0
m a) rd 0
-ri a)
N H rd
3
U
rd
o
-ri W W PQ H U
4J .C:
PQ
rd
m
4-1
-ri
rd >+
N rd
0
X �4 (1)
-r1 Q)
0
m
�4 3
m 0
rd
•
-ri U) Q) ::I
4-1 •i� m
3 41 4J
0
m -ri
N ;
W W
FC 4)
v
rd
0
rd
m
Q) FC
-ri ;:5
rd
U a..1
> �
3
rd
04 rd 0
a) >, (1)
rd
rd m b
rd 4-1 0
rd m
rd
rd
m U
-H
44 F14 w.
�1a)�0rOm�
�0
a(da)4J0
ba1~Ei�Fg4U)0
-�rd()v
0mmrd04J00a)
�
a O r4
4-4 0
Q) bl ;J
U
41
-ri
0 W
0 —1
rd
�4
Ei
m
r�
(d rd
¢, 4J
Q)
0
H 0 rQ �4
0 4-1 >,
(d �i ri
(d
-ri
�4 rd
p CL
0 D fes, W
4-4 4-)
IZI (d
4-4
E
0 rl
U
i~
Q r I rl
P4 (1)
(1)
(d
Q)
>r-i
Ur (1
ri rd F-q
x ri
rd
4-
U
m
u 118
U) O w
rd
4J E
v
a)
a)
E
m• ri
4.1
3
0 (d (d
1.-)
(1)
—1 1
m Q)
rd �4 4-1
ri
U
U m b m
s~
(1) rd (1)
0
N W U) x 7-)
+-1 ()
rd
�4
4
U
0
Q) 4-)
0
0
-ri 3 E
0 rd
4
4J
(1)
(1) m 4J
(d
(1) 4-)
m U Q
Q)
(d
0 �
D4 Pd Z H FG
U) rd
rd Q
E-4
0
U
�4 0
FC 4-1
E-'
m Q)
ri rd
E-4
• ri
r-i
m rd
rd 0
m
(1)
rd 0
•0.
;j
0 H
O H O
rd
1~
>i
rd
>
m 1~ Q)
0
ri
Q 4-1
Q
E
.0r
m J-) ri
�1 m�
0 ?r 4J >~
�
E
m
EH a., 00
U1 H U
E
(d (d
ri
1~
rl Q) •i;
rd
1
rd
•r.{
m (d
(1)
4-)
Q) rd U rd
Q)
4 U -ri Q)
m
0
bl rd
44 0H
Z Z
Q)
ri
m ri
U
E 4-)a)
E
rQ
0
a) rd
Q) N
+-1 rd
a)
�4.�
�4>~
Q)
0 E uF24
FC H H
m
rd r 4
4-1
.4.1
rd
rd H
m 0
E
(d
E
�-I Pi 3
U ,7 4-)
4J
0
(d >, (d
m -A
{~ (d U 4-)
Q)
44
• ri Q)
O Fa U Q Q
Q)
Q) 0
Q)
U
}4
(d
O ri 0
m U
rd
-r-i
rd rd 0 0
-ri
.4.1
-ri m rd rQ
0 H 1.1
ri
-rd
�4
>1 >~
M �4H
m
DH WH
W W44
—1
Q)
O
H
U (d J-)
Pi U
�4
r-1
(d
3 r i �'
4J 4-) W rd
U rd ,,4
r4
i �U
�' Q) rd
rd
�4
�4
(d
41�£
0 a W>
r,
1~
a
-r,
o 4
�
U
W
4-)U x
U -ri �
()
Q)
0 r4 v
v 0 0
4m H
E
a)
4-)
w P4 U p
rd
rd a)
E
0
v
1 1-)
v a)
m
0
Q)
>r
44
(d m o
m>
m 3 �4 rd
m m a a rd �$ Pi
44
x N Pi X P4
Q)
0
�4
m -ri
S~
-ri 0
�4
•c;
�J
0 0 0
�4 0 rcl
rd
0
m 0 ri ri
-Hr-i X
Q) a) 0 0
0
(d
4-4 0
Q) x H
OFC W a
U
U 4a
U
R4
4-)ri
3
4J (d Q
rd 4J
R, 4-)A
m�-0
¢, 04 4--)
A
5
FC H rd M
rd rd Q)
-L4 �i r
m
0 Ei
IZr
Ln
a)
4-4
a)
O
O tr -W r -i
(A , x
A
rd a)
0
H f-: r -i
4J
rd �4 0 1"' a)
O
� �
4 0 n
rtS
U b
rd 41 0 x
00
N U)
�-4 N (n 0\0 H
a)
-r1 0 r1 >1
a) U) M
rd
a)
'Ci Ul
�j � H 3 A
rd
3 rd vi- O
rd + ri
0 rd rd 0
(1) 41 Ici 3
�4
a) (1)
4 b U H
N
?, �i 4-4 rd 4J
ti1
0)
Ul q
4-) 0 A
+i N a)
'11
0 U 0 4J
0
rd
�$ U) 0 >~
A >~ rd rd U
rd
N
- • ri
x
tr 41
rd (d t~ 3 rd rl
-LJ
H -r-1 N a) Wrd rd
rd
m
q to w
A 0 0
rd
U 04 rd �4 ri
�
3
a) m
�
-ri a)
0) �4 H -W U
A
o\° -H a rd -t- A
0
• ri
, 0. rd 0 ¢, a)
4J
• U) �i rd rd r
a)
rd
rn
I, 0
4-) U N U)
U) N ¢, U 0 0
0
3
ri
>, 0 rd
0 �4 4 -Y,
(a
A rd U 1-)
�4
4-)
0
�4 5
a) r-1 (1) 4-) cn
Ul
41 rd b 0
rd
a) U •
0
Q) (1)
> U 1 (1) rd
a)
1-'-, Q) q rd U) J 1
N
-r,
A H
r -I
y 44 �i
0 _0 41 A 3 H
U
0 m
¢,
4j - r -i
(1) 0 rd
�i 0 a) 0 r 1
0
r rd rd G 0
(d
Q)
0\0 rd
4-)
¢, 4J >~ 0 rd
�j
3 41 0 H
2
U
0 U
rd
LI -4 -LJ >i
a 3 4-) 0 U
0 a
a) m ri 0
U
41
0 �4 0)
rd ,\4 �4 r1
ri
a) rr, 0 ;J 4-) to
•
rd
� ri
t71
0
(1) 0 0 N .0 r -i
J--) �,'
�4 U W • n rd
�4
•9l
Ul ¢i -W
0 ,5 > O H
rd O
C, •H (1) rd •r -I U) 0
0
U 0
ri
-ri a
J-) �4 �4 -ri E 0
�l -r-i
-0 rd -W
1-I
a) rd �4
J-)
U) �j m
a) Ul a) �A �4
r1 a-)
3 0
b
-n a)
a)
04 rn rd
>~ U2 N S1 rd v
rd
a) ri to ri
F -I
rl
104 -W
(1)
0
0 (1) 41 w
-ri
U) - rd (1) rd rd
rd
0
R+ rd
• r1 r -i 3 a) rd H rd
4) -W
rd 0 4j � r~ r I
r1
U) rd U)
A-) rd U)
41 0
r -i 0 r 04
U W �4
a)
In to
O U s! 3 rd W
a) M
• 0 rl r-1 r
rd
0
a) a)
U) 0
r= O rd
(1)
(1) 00 -w d ;j 0
r=
E 4-> FC F.'
4a rd
r --i
F -I
4 ri 44 U 0
>~
0 G' 0
v 3 >1
rd rd rd 0
ij urH m H
rd
1 a) tr -ri
b
ri r1
r 0 0 4-) CF)U
a)
to a U) r-
q
r= >~ w
a)
0 -r-1 rd 0 -r-1 r,
rd �
�4 E I~ U 0) rd a)
0)
I -0 -r-1 U)
s~
A A
b�A U) A-0 rd -r1
�4 -0
0 0 -r1 U r
b
m co r..1 -ri
Q)
rd 4-1 N -'4 :J 41
4-1
44 �A ?, rd U -ri -W
rd
0 0
rd u �4
E -ri U rd rd 0
r, rd
44 rd �$ r.
e
n >
0
rd �i
• (1) 1 rd >
0 N
rl a Ul -ri -W
0 rd 0
n
Q) ;J
rd (L) \-r r-1 rd a)
L.) I~
• ri 1~ 41 F= 1�
b
U)
0 rd r-1 U
rd
•O
> 41 U
�-I 41 rd O pq rd •cl r1
-ri
3 >1 •ri rd -ri
a)
1~
• r-1
rd
rd
0 -,1 3 U 4J r -i
1.) rd
r, 0 r -i 3 4 0
rd
0
M H rd k-6
w rd 0)
U _0 5 a) rd
rl
0) rd -0 U) AJ 04
1~
?+ M rd a)
,y
ul
a) 3
rO
a) 3 4-4 a) 0 A 4-4
a) s~ , rd r+
a)
a
V)- ;J � �4 >~
a)
�4-)
�4 0 0, �4 4-) 0 A
E X
A M
0 0
r-1
.
�4 E
a) rd
m 4-) 4-4 -)
(1) q)
s~ �-4
(0rd
Aj
t~ (1) rd tr ri
tr
a) a) I rd rn a) ri
0
a)
rd rd 3 rd
rd
1-1 U) s::a)
1~i ri w rd rd 0 3
rd r
� � � a) ri U Q
U
S �
� a)
4J
o
�>
0 rd 0 a) 0 -ri
r, rd
rd 0) U �4 3
0 0
1~ �4N
o
>i d
0 -ri -ri -r-1 .v H U) m
rt X!
il t3) U 4J
U)
rd -r i
U rd 0 )
>, a
u ••
a) >~ (1)
}-IM U - rd rd >~ M s~
2
rd V) >~ �4 4
Ul
rd ri Q 3
>~ �i
a 61
r1 rd �4
M •ri �4 ) 0
P4 a
;JP4
0� rd ri 4J a) rd
0
E m
�4 A 4J
N O
E �5 @J
(d
ri rd t n 0 r-1
�-I rd 3 (d U)
>,
(1) • ri
1.1 4J 0 U) O)
r= >,
E a
rd d 3
rd s~ O ri rd A a
rd 0\0 'CiU)
a
ri I
rd
U C H
4J (1) 4-)
r r+ �4 5
In
N � 4J rd �4
41 F-
0 3 a) a)
�4 X
O
U) U) 44
0 44 04 �, O) �4
rd �
N a) 3 0 rd
�4
0
U a) 4 •�
�
a �' N
� 0
,�
U N r1 0)
3
rd 4J 0 rd +� 0 a)
a)
tr U
X H H
0 0)
0m
�i ;� U)
-ri 4-)0 A li 4J �
Z U) H r-1 t7) ?+ I~
r,-,
�1 a) J-)
n U
O U
3 �4 4 rd 0
•
rd m (1)
0
-ri
fi rd
rd ri
v
m a)
a) t~ U � r1
q
�, 3 v rd 4-4 ?, a)
• ri
4J
a) s~ b Q
w
o 2 U
rd -ri
4-) d -ri .r, U)
N rci 3 �-4 >
m
rd
E -ri (1)
�4
rd _0
U U rd -ri
1~ 4-) 4-) r= a) -ri
U)
-ri
0) rd
rd 0 a) 0
151 rt �> 4H
-ri
4J
til ti~
0 W� U 0.
O
rd Ul O
rnb
U N J I
A J �4 rd
lj rd •r1 r' in �-1
F�
t71
>i (d U
H N -r•I
0 0 �j rd a) 0
1) 04 j�. �j rd 0
0
a)
rd �4 (1)
H
x C4 x
A 3
U J-) U) rd Q, rd U
FC 4J 3 3 Q 44
U
>~
4-) U)
>C
Ln
CA
as
3 y
C4-4 0
b a�
[� U C� Q¢+ � O v v' rn C)
o b
Q c
CIS cd
cd m -'
V -4C4-4 rA o'er
p O C
U U
0 cd Cd
cd CC
¢, bA
Cd Q 7s U
3 V Cd E O O •-
b cd
O 0 ;:I M cd
N 4-+
CC
� O
��-d °°� ago °•� �U w3 0.x-0
(4-4 N
0U
�
w cd O
xo x'°C)It
xo xo AR.
a
W
r-
0
TOWN OF GULF STREAM
BALANCE SHEET &
CASH & BUDGET REPORT
Unaudited
As of March 31, 2019
TABLE OF CONTENTS
SECTION
Last Fiscal Period Summary and Highlights...........................................................................
CashBalance Sheet.....................................................................................................................
BudgetReport, General Fund.............................................................................................................
BudgetReport, Water Fund................................................................................................
Budget Report, Undergrounding Fund....................................................................................
Budget Report, Penny Sales Tax Fund..................................................................................
PAGE(S)
1
2-3
4-9
10-11
12-13
14
March 2019 Summary and Highlights
At the end of March 2019, 50% of Fiscal Year 2019 has elapsed
a Ad Valorem distributions totaled $4,255,317.51 this fiscal year through March
0 Total interest earned on General Fund investments totaled $30,579.56 at the end of March 2019
fflThe Water Savings Account had a balance of $2,145,717.20 and has earned $9,915.48 in interest this fiscal year
A Budget Revision for $310.00 in the Admin & General Budget was necessary due to an increase in property insurance
premiums after FMIT conducted an asset survey audit. The $310.00 was reallocated from the Admin & General Contingency
Miscellaneous budget line item.
As of March 31, 2019 Delray Beach Inspection Fees totaled $260,070.65, which is 69.66% of the total fiscal year budget for
Inspection Fees.
Garbage collection fees were increased to $33.00 per month, $66.00 per billing period due to the new Waste Management
contract.
Ow At the end of March 2019, the Town has spent $11,325.20 in water line repairs.
-I-
Assets
Cash - Oper Account
Cash - P/R Account
Cash - Operating MMA
Cash - Flagler Bank CD
Legacy Bank CD
Florida Community Bank CD
BankUnited CD
Cash - Petty Cash
Accounts Receivable - Garbage
inventories
Prepaid Other
Penny Sales Tax MMA
Underground Proj Pymt Fund - Checking
Cash - Suntrust MMA
Assessment Receivable
Delinq. Assessment Recievable
Miscellaneous Receivable
Cash-Flagler Bank Water Utility Savings
Accounts Receivable - Water
Accounts Receivable - Reserves
Less: Allowance - Water
Due From General Fund
Prepaid Water Meters
Inventory
hnprovements Other Than Bldg.
Accum. Deprec.-Imp Other T Bid
Equipment and Furniture
Accumulated Depr - Equip/ Fum
Total Assets
General Fund 001
Town of Gulf Stream
Balance Sheet
March 2019
Water Fund 401
Underground Fund 155 Penny Sales Tax Fund 101
$104,706.30
$0.00
$0.00
$0.00
$8,120.35
$0.00
$0.00
$0.00
$6,549,117.31
$0.00
$0.00
$0.00
$266,623.93
$0.00
$0.00
$0.00
$273,953.86
$0.00
$0.00
$0.00
$244,923.66
$0.00
$0.00
$0.00
$250,000.00
$0.00
$0.00
$0.00
$200.00
$0.00
$0.00
$0.00
$41,880.68
$0.00
$0.00
$0.00
$6,519.13
$0.00
$0.00
$0.00
$2,010.28
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$142,507.32
$0.00
$0.00
$476,210.24
$0.00
$0.00
$0.00
$617,470.46
$0.00
$0.00
$0.00
$774,393.71
$0.00
$0.00
$0.00
$0.04
$0.00
$0.00
$0.00
$1,626.00
$0.00
$0.00
$2,145,717.20
$0.00
$0.00
$0.00
$220,683.67
$0.00
$0.00
$0.00
$30,851.28
$0.00
$0.00
$0.00
$25,000.00
$0.00
$0.00
$0.00
($73,160.36)
$0.00
$0.00
$0.00
$3,372.66
$0.00
$0.00
$0.00
$3,095.68
$0.00
$0.00
$0.00
$2,658,921.72
$0.00
$0.00
$0.00
($993,234.36)
$0.00
$0.00
$0.00
$71,378.00
$0.00
$0.00
$0.00
($67,894.00)
$0.00
$0.00
$7,748,055.50
$3,974,731.49
$1,869,700.45
$142,507.32
-2-
-3-
General Fund 001
Water Fund 401
Underground Fund 155
Penny Sales Tax Fund 101
Liabilities and Fund Balance
Liabilities
Accounts Payable
$61,690.75
$0.00
$0.00
$0.00
Due to Water Fund
($73,160.36)
$0.00
$0.00
$0.00
Accrued Compensated Absences
$0.48
$0.00
$0.00
$0.00
FICA Taxes Payable
($22,517.94)
$0.00
$0.00
$0.00
Other Insurance Deductions
$40.01
$0.00
$0.00
$0.00
Deposit:Damage Bond/Plans
$42,500.00
$0.00
$0.00
$0.00
Less: Retainage Payable
$0.00
$0.00
($185,376.00)
$0.00
$0.00
$0.00
$774,393.19
$0.00
Deferred Revenue
Accounts Payable
$0.00
($1,124.14)
$0.00
$0.00
Water Accrued Wages Payable
$0.00
$0.13
$0.00
$0.00
Accrued Compensated Absences
$0.00
$2,301.91
$0.00
$0.00
Deferred Revenue
$0.00
$5,771.00
$0.00
$0.00
Total Liabilities
$8,552.94
$6,948.90
$959,769.19
$0.00
Fund Balance
Reserve for Dredging
$17,820.00
$0.00
$0.00
$0.00
Fund Balance
$7,721,682.56
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$142,507.32
Fund Balance
$0.00
$0.00
$909,931.26
$0.00
Fund Balance
Retained Earnings - Unreserved
$0.00
$3,554,149.45
$0.00
$0.00
Retained Famings - Reserved
$0.00
($124,282.84)
$0.00
$0.00
WE Reserved For D/S and R & R
$0.00
$537,915.98
$0.00
$0.00
Total Fund Balance
$7,739,502.56
$3,967,782.59
$909,931.26
$142,507.32
Total Liabilities and Fund Balance
$7,748,055.50
$3,974,731.49
$1,869,700.45
$142,507.32
-3-
Town of Gulf Stream
Income Statement
General Fund as of March 31, 2019
-4-
Current Month
YTD
Actual
Budget
Variance
Actual
Budget
Variance
2019 Budget
Revenues
Property Taxes
Ad Valorem Taxes - Current
$64,446.92
$384,843.00
($320,396.08)
$4,255,317.51
$4,618,123.00
($362,805.49)
$4,618,123.00
Ad Valorem Taxes - Delinquent
$0.00
$0.00
$0.00
$3.03
$0.00
$3.03
$0.00
Early Payment Discount -Ad Valo
($801.43)
($13,750.00)
$12,948.57
($163,204.61)
($165,000.00)
$1,795.39
($165,000.00)
Interest on Tax Collection
$0.00
$208.00
($208.00)
$0.00
$2,500.00
($2,500.00)
$2,500.00
Total Property Taxes
$63,645.49
$371,301.00
($307,655.51)
$4,092,115.93
$4,455,623.00
($363,507.07)
$4,455,623.00
Fines
Judgements and Fines
$66.17
$100.00
($33.83)
$263.95
$1,200.00
($936.05)
$1,200.00
Violations ofLocal Ordinances
$50.00
$33.00
$17.00
$605.00
$400.00
$205.00
$400.00
$116.17
$133.00
($16.83)
$868.95
$1,600.00
($731.05)
$1,600.00
Permits
Zoning/Code Review Fees
$535.00
$5,833.00
($5,298.00)
$51,085.00
$70,000.00
($18,915.00)
$70,000.00
Inspection Fee
$103,345.00
$25,000.00
$78,345.00
$208,985.65
$300,000.00
($91,014.35)
$300,000.00
$103,880.00
$30,833.00
$73,047.00
$260,070.65
$370,000.00
($109,929.35)
$370,000.00
Registrations
Local Business Tax - Registrations
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
County Business Tax
$159.92
$0.00
$159.92
$2,488.14
$0.00
$2,488.14
$0.00
$159.92
$0.00
$159.92
$2,488.14
$0.00
$2,488.14
$0.00
State & County
Local Option Fuel Tax R&S
$3,127.37
$2,833.00
$294.37
$15,238.66
$34,000.00
($18,761.34)
$34,000.00
Local Alternate Fuel Decal Tax
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Disc. Infrastructure Tax
$0.00
$0.00
$0.00
$1,772.68
$0.00
$1,772.68
$0.00
Professional/ Occupational Lic
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Cigarette Tax
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
FL Revenue Sharing
$1,966.59
$1,833.00
$133.59
$9,832.93
$22,000.00
($12,167.07)
$22,000.00
FL Rev Sharing -Alcoholic Bev
$0.00
$50.00
($50.00)
$0.00
$600.00
($600.00)
$600.00
Local Government 1/2c Sales Tx
$6,910.93
$5,916.00
$994.93
$34,644.04
$71,000.00
($36,355.96)
$71,000.00
Other General Government
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Fuel Tax Refund
$0.00
$108.00
($108.00)
$939.02
$1,300.00
($360.98)
$1,300.00
Recycle Revenue Sharing
$0.00
$41.00
($41.00)
$149.09
$500.00
($350.91)
$500.00
-4-
Interest
Interest On Investment
Franchises
Franchise Fees - FPL
Franchise Fees - Southern Bell
Franchise Fees - Gas
Franchise Fees - Cable
Local Communication Svc Tax
Communications Services Tax
Garbage Collection Fees
Garbage Collection Fee
Utility Service Tax
Utility Service Tax - Electric
Utility Service Tax - Telecomm
Utility Service Tax - Gas
Utility Service Tax - Propane
Contributions and Donations
Contributions -Civic Assoc.
Contributions - Community
Federal Grants
Federal Grants - Other
Other
Payment in Lieu of Taxes -Water
Sales of Maps and Publications
Certification, Copies, Misc Ot
Miscellaneous Services
Clerk's Charges & Fees
Public Safety - Other Chrg/Fce
$26,268.00
Current Month
$14,518.00
$75,849.32
$141,000.00
YTD
$141,000.00
$0.00
($337.41)
Actual
Budget
Variance
$85,091.26
Actual
Budget
Variance
$0.00
2019 Budget
$12,004.89
$10,781.00
$1,223.89
$0.00
$62,576.42
$129,400.00
($66,823.58)
($1,400.00)
$129,400.00
$7,505.91
$3,000.00
$4,505.91
$1,701.37
$30,579.56
$36,000.00
($5,420.44)
$15,000.00
$36,000.00
$7,505.91
$3,000.00
$4,505.91
($874.30)
$30,579.56
$36,000.00
($5,420.44)
$198,800.00
$36,000.00
$9,600.11
$9,583.00
$17.11
$0.00
$43,399.99
$115,000.00
($71,600.01)
$0.00
$115,000.00
$0.00
$0.00
$0.00
$227.17
$0.00
$0.00
$0.00
($1,000.00)
$0.00
$0.00
$1,041.00
($1,041.00)
$2,927.28
$12,500.00
($9,572.72)
$0.00
$12,500.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$9,600.11
$10,624.00
($1,023.89)
$46,327.27
$127,500.00
($81,172.73)
$127,500.00
$26,268.00
$11,750.00
$14,518.00
$75,849.32
$141,000.00
($65,150.68)
$141,000.00
$0.00
($337.41)
$13,990.33
$13,916.00
$74.33
$85,091.26
$167,000.00
($81,908.74)
$167,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,400.00
($1,400.00)
$6,079.82
$16,800.00
($10,720.18)
$16,800.00
$1,701.37
$1,250.00
$451.37
$7,601.89
$15,000.00
($7,398.11)
$15,000.00
$15,691.70
$16,566.00
($874.30)
$98,772.97
$198,800.00
($100,027.03)
$198,800.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,000.00
($1,000.00)
$12,227.17
$12,000.00
$227.17
$12,000.00
$0.00
$1,000.00
($1,000.00)
$12,227.17
$12,000.00
$227.17
$12,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$9,925.00
$2,475.00
$0.00
$0.00
$300.00
$58.00
$0.00
$0.00
($337.41)
$8.00
$0.00
$0.00
$7,450.00
$29,775.00
$0.00
$29,700.00
$971.90
$0.00
$0.00
$0.00
$0.00
$100.00
$242.00
$1,671.90
$700.00
$0.00
$0.00
$0.00
($345.41)
$193.32
$100.00
$0.00
$0.00
$0.00
$75.00
$29,700.00
$0.00
$0.00
$971.90
$700.00
$0.00
$0.00
$93.32
$100.00
$0.00
$0.00
-5-
Total Revenues
Expenditures
Admin & General
Executive Salaries
Regular Salaries - Admin
Other Salaries - Part Time
Contingency - Miscellaneous
Overtime- Admin
FICA Taxes
Retirement Contributions
Life and Health Insurance
Workers' Compensation
Unemployment Compensation
Legal Services - Admin
Legal Services -Planning Board
Engineering Fees
Misc. Prof Svcs.- Building Inspections
Misc Prof Svcs - TH
Accounting and Auditing Fees
Property Trash Removal/ Mowing
Travel and Per Diem - TH
Communication - TH
Postage
Electric - TH
Water
Rental and Lease Expense
Insurance - Liab/Prop/WC
%253.720.39 $464,594.00
YTD
Actual Budget Variance
$0.00
$0.00
$0.00
$0.00
$2,202.25
$0.00
$0.00
$0.00
a�.aaa.a4 .DJJ,otL.'r i
($210.873.61) $4,740,524.29
2019 Budget
$0.00
$0.00
Current Month
$0.00
$0.00
Actual
Budget
Variance
Lot Mowing and Clearing
$0.00
$0.00
$0.00
Sale of Fixed Assets
$0.00
$0.00
$0.00
Management Fees
$0.00
$0.00
$0.00
Other Contractual Agreements
$0.00
$1,316.00
($1,316.00)
Other Miscellaneous Revenue
$24.25
$166.00
($141.75)
Operating Transfer
$0.00
$0.00
$0.00
Operating Trans - Water Fund
$0.00
$0.00
$0.00
Debt Proceeds
$0.00
$0.00
$0.00
Total Revenues
Expenditures
Admin & General
Executive Salaries
Regular Salaries - Admin
Other Salaries - Part Time
Contingency - Miscellaneous
Overtime- Admin
FICA Taxes
Retirement Contributions
Life and Health Insurance
Workers' Compensation
Unemployment Compensation
Legal Services - Admin
Legal Services -Planning Board
Engineering Fees
Misc. Prof Svcs.- Building Inspections
Misc Prof Svcs - TH
Accounting and Auditing Fees
Property Trash Removal/ Mowing
Travel and Per Diem - TH
Communication - TH
Postage
Electric - TH
Water
Rental and Lease Expense
Insurance - Liab/Prop/WC
%253.720.39 $464,594.00
YTD
Actual Budget Variance
$0.00
$0.00
$0.00
$0.00
$2,202.25
$0.00
$0.00
$0.00
a�.aaa.a4 .DJJ,otL.'r i
($210.873.61) $4,740,524.29
2019 Budget
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$15,800.00
($15,800.00)
$15,800.00
$2,000.00
$202.25
$2,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$48,300.00
($14,457.53)
$48,300.00
$5,575,223.00
($834,698.71)
$5,575,223.00
$8,569.60
$9,282.00
$712.40
$55,702.40
$111,395.00
$55,692.60
$111,395.00
$22,376.10
$28,536.00
$6,159.90
$145,117.13
$342,431.00
$197,313.87
$342,431.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$42,238.00
$42,238.00
$0.00
$508,192.00
$508,192.00
$508,192.00
$319.06
$416.00
$96.94
$1,480.51
$5,000.00
$3,519.49
$5,000.00
$0.00
$3,096.00
$3,096.00
$7,788.57
$37,152.00
$29,363.43
$37,152.00
$6,473.86
$7,013.00
$539.14
$41,943.06
$84,159.00
$42,215.94
$84,159.00
$10,123.04
$8,138.00
($1,985.04)
$43,254.78
$97,666.00
$54,411.22
$97,666.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$416.00
$416.00
$0.00
$5,000.00
$5,000.00
$5,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$103,345.00
$25,000.00
($78,345.00)
$208,985.65
$300,000.00
$91,014.35
$300,000.00
$2,440.00
$2,750.00
$310.00
$12,356.52
$33,000.00
$20,643.48
$33,000.00
$0.00
$1,291.00
$1,291.00
$1,371.27
$15,500.00
$14,128.73
$15,500.00
$0.00
$250.00
$250.00
$1,895.84
$3,000.00
$1,104.16
$3,000.00
$0.00
$458.00
$458.00
$0.00
$5,500.00
$5,500.00
$5,500.00
$1,161.63
$958.00
($203.63)
$4,091.64
$11,500.00
$7,408.36
$11,500.00
$0.00
$291.00
$291.00
$470.49
$3,500.00
$3,029.51
$3,500.00
$794.14
$666.00
($128.14)
$3,558.43
$8,000.00
$4,441.57
$8,000.00
$3,548.96
$1,458.00
($2,090.96)
$9,938.35
$17,500.00
$7,561.65
$17,500.00
$386.87
$416.00
$29.13
$1,875.00
$5,000.00
$3,125.00
$5,000.00
$27,856.50
$11,083.00
($16,773.50)
$84,978.00
$133,000.00
$48,022.00
$133,000.00
-6-
-7-
Current Month
YTD
Actual
Budget
Variance
Actual
Budget
Variance
2019 Budget
hisurance - Property
$0.00
$810.00
$810.00
$6,310.00
$6,310.00
$0.00
$6,310.00
Insurance - Errors & Omission
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Building Maintenance -TH
$157.12
$1,166.00
$1,008.88
$9,707.41
$14,000.00
$4,292.59
$14,000.00
Lawn Maintenance
$524.46
$1,250.00
$725.54
$10,544.27
$15,000.00
$4,455.73
$15,000.00
Bird Sanctuary Maintenance
$0.00
$166.00
$166.00
$0.00
$2,000.00
$2,000.00
$2,000.00
Office Eq/Supp/Computer - TH
$2,657.89
$4,166.00
$1,508.11
$22,757.38
$50,000.00
$27,242.62
$50,000.00
Printing and Binding - TH
$623.82
$583.00
($40.82)
$2,723.47
$7,000.00
$4,276.53
$7,000.00
Legal Advertisement & Other
$0.00
$333.00
$333.00
$38.20
$4,000.00
$3,961.80
$4,000.00
Uniform Cleaning
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Contra for W/F Mgmt Fees
($22,500.00)
($7,500.00)
$15,000.00
($67,500.00)
($90,000.00)
($22,500.00)
($90,000.00)
Misc. Other - TH
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Office Supplies
$35.49
$208.00
$172.51
$1,497.90
$2,500.00
$1,002.10
$2,500.00
Books, Membership, Training - TH
$520.89
$958.00
$437.11
$5,253.77
$11,500.00
$6,246.23
$11,500.00
Contributions & Special Events
$0.00
$125.00
$125.00
$0.00
$1,500.00
$1,500.00
$1,500.00
Capital Outlay - TH
$8,987.23
$11,041.00
$2,053.77
$8,987.23
$132,500.00
$123,512.77
$132,500.00
$178,401.66
$157,062.00
($21,339.66)
$625,127.27
$1,882,805.00
$1,257,677.73
$1,882,805.00
Fire
Fire Control Contract Services
$41,429.84
$41,500.00
$70.16
$209,122.05
$498,000.00
$288,877.95
$498,000.00
Misc. Repair and Maintenance
$0.00
$83.00
$83.00
$0.00
$1,000.00
$1,000.00
$1,000.00
$41,429.84
$41,583.00
$153.16
$209,122.05
$499,000.00
$289,877.95
$499,000.00
Police
Executive Salaries
$9,284.80
$11,323.42
$2,038.62
$60,351.37
$135,881.00
$75,529.63
$135,881.00
Regular Salaries - Police Offi
$59,638.13
$71,594.33
$11,956.20
$394,945.47
$859,132.00
$464,186.53
$859,132.00
Overtime - Police
$593.05
$1,250.00
$656.95
$6,205.84
$15,000.00
$8,794.16
$15,000.00
Incentive Pay
$959.98
$990.00
$30.02
$5,492.17
$11,880.00
$6,387.83
$11,880.00
FICA Taxes
$0.00
$6,385.00
$6,385.00
$19,862.78
$76,620.00
$56,757.22
$76,620.00
Retirement Contributions
$13,635.18
$15,734.00
$2,098.82
$93,562.51
$188,818.00
$95,255.49
$188,818.00
Life and Health Insurance
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Life and Health Insurance
$25,384.81
$19,533.00
($5,851.81)
$117,751.39
$235,658.00
$117,906.61
$235,658.00
Workers' Compensation
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Unemployment Compensation
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Legal Services - PD
$0.00
$41.00
$41.00
$0.00
$500.00
$500.00
$500.00
Misc Prof Svcs - PD
$100.00
$83.00
($17.00)
$1,155.00
$1,000.00
($155.00)
$1,000.00
Dispatch Service Contract
$0.00
$4,750.00
$4,750.00
$55,961.00
$57,000.00
$1,039.00
$57,000.00
Travel and Per Diem - PD
$0.00
$166.00
$166.00
$0.00
$2,000.00
$2,000.00
$2,000.00
Communication - PD
$229.13
$250.00
$20.87
$1,134.82
$3,000.00
$1,865.18
$3,000.00
Electric - PD
$214.28
$208.00
($6.28)
$1,152.62
$2,500.00
$1,347.38
$2,500.00
-7-
-a-
Current Month
YTD
Actual
Budget
Variance
Actual
Budget
Variance
2019 Budget
Water -PD
$8.97
$83.00
$74.03
$48.82
$1,000.00
$951.18
$1,000.00
Rental and Lease Expense -PD
$132.61
$208.00
$75.39
$663.05
$2,500.00
$1,836.95
$2,500.00
Building Maintenance - PD
$485.11
$333.00
($152.11)
$3,333.53
$4,000.00
$666.47
$4,000.00
Vehicle Maintenance
$680.77
$1,027.00
$346.23
$3,138.44
$12,325.00
$9,186.56
$12,325.00
Office Eq/Supp/Computer - PD
$498.43
$666.00
$167.57
$5,928.01
$8,000.00
$2,071.99
$8,000.00
Printing and Binding - PD
$34.96
$66.00
$31.04
$287.05
$800.00
$512.95
$800.00
Legal Advertisement & Other
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Uniform Cleaning
$163.00
$166.00
$3.00
$806.00
$2,000.00
$1,194.00
$2,000.00
Office Supplies
$110.97
$208.00
$97.03
$300.07
$2,500.00
$2,199.93
$2,500.00
Fuel
$2,729.13
$3,750.00
$1,020.87
$16,354.08
$45,000.00
$28,645.92
$45,000.00
Uniforms & Equipment
$767.28
$333.00
($434.28)
$2,769.54
$4,000.00
$1,230.46
$4,000.00
Books, Memberships, Training - PD
$0.00
$583.00
$583.00
$599.00
$7,000.00
$6,401.00
$7,000.00
Continued Education - CPE
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Capital Outlay - PD
$0.00
$7,166.00
$7,166.00
($18,586.33)
$86,000.00
$104,586.33
$86,000.00
$115,650.59
$146,896.75
$31,246.16
$773,216.23
$1,764,114.00
$990,897.77
$1,764,114.00
Streets
Regular Salaries - Streets
$5,236.92
$6,006.00
$769.08
$34,039.98
$72,073.00
$38,033.02
$72,073.00
Overtime - Streets
$564.54
$166.00
($398.54)
$564.54
$2,000.00
$1,435.46
$2,000.00
FICA Taxes
$0.00
$472.00
$472.00
$1,402.17
$5,667.00
$4,264.83
$5,667.00
Retirement Contributions
$1,095.56
$1,186.00
$90.44
$7,121.14
$14,241.00
$7,119.86
$14,241.00
Life and Health Insurance
$2,536.71
$1,627.00
($909.71)
$11,727.43
$19,533.00
$7,805.57
$19,533.00
Misc Prof Svcs - Streets
$250.00
$3,000.00
$2,750.00
$10,564.64
$36,000.00
$25,435.36
$36,000.00
Communication - Streets
$18.69
$41.00
$22.31
$111.77
$500.00
$388.23
$500.00
Electric - Streets
$1,498.46
$1,333.00
($165.46)
$8,035.43
$16,000.00
$7,964.57
$16,000.00
Rental and Lease Expense
$0.00
$33.00
$33.00
$0.00
$400.00
$400.00
$400.00
Vehicle Maintenance- Streets
$0.00
$250.00
$250.00
$47.61
$3,000.00
$2,952.39
$3,000.00
Misc. Repair and Maintenance
$0.00
$1,666.00
$1,666.00
$8,552.54
$20,000.00
$11,447.46
$20,000.00
Misc.Other -NPDES
$0.00
$750.00
$750.00
$7,810.00
$9,000.00
$1,190.00
$9,000.00
Water Fund Labor Fees
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Operating Supplies
$76.20
$133.00
$56.80
$1,013.64
$1,600.00
$586.36
$1,600.00
Uniforms & Equipment
$0.00
$54.00
$54.00
$177.92
$650.00
$472.08
$650.00
Road Materials and Supplies
$0.00
$100.00
$100.00
$0.00
$1,200.00
$1,200.00
$1,200.00
Capital Outlay - Streets
$0.00
$27,931.00
$27,931.00
$67,313.88
$335,179.00
$267,865.12
$335,179.00
Construction in Progress
$0.00
$0.00
$0.00
($29,562.08)
$0.00
$29,562.08
$0.00
$11,277.08
$44,748.00
$33,470.92
$128,920.61
$537,043.00
$408,122.39
$537,043.00
Legal
Regular Salaries - Legal
$8,048.60
$8,886.00
$837.40
$52,315.90
$106,632.00
$54,316.10
$106,632.00
-a-
FICA Taxes - Legal
Retirement Contributions - Legal
Life and Health Insurance - Legal
Workers' Compensation- Legal
Unemployment Compensation - Legal
Contracted Legal Services
Travel and Per Diem -Legal
Communication - Legal
Postage- Legal
Printing and Binding - Legal
Office Supplies - Legal
Books, Membership, Training - Legal
Total
Sanitation
Garbage Contract Services
Misc. Trash Disposal
Total Sanitation
Total Expenditures
Net Revenue (Deficit)
NET SURPLUS/(DEFICIT)
-9-
Current Month
YTD
Actual
Budget
Variance
Actual
Budget
Variance
2019 Budget
$0.00
$679.00
$679.00
$2,155.02
$8,157.00
$6,001.98
$8,157.00
$1,683.76
$1,824.00
$140.24
$10,944.44
$21,889.00
$10,944.56
$21,889.00
$2,536.71
$1,627.00
($909.71)
$11,775.50
$19,533.00
$7,757.50
$19,533.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$22,992.95
$45,837.00
$22,844.05
$150,028.76
$550,000.00
$399,971.24
$550,000.00
$0.00
$83.00
$83.00
$84.39
$1,000.00
$915.61
$1,000.00
$104.76
$54.00
($50.76)
$314.13
$650.00
$335.87
$650.00
$0.00
$41.00
$41.00
$0.00
$500.00
$500.00
$500.00
$0.00
$41.00
$41.00
$0.00
$500.00
$500.00
$500.00
$0.00
$41.00
$41.00
$34.95
$500.00
$465.05
$500.00
$200.00
$625.00
$425.00
$1,684.59
$7,500.00
$5,815.41
$7,500.00
$35,566.78
$59,738.00
$24,171.22
$229,337.68
$716,861.00
$487,523.32
$716,861.00
$24,260.68
$13,966.00
($10,294.68)
$73,453.38
$167,600.00
$94,146.62
$167,600.00
$0.00
$650.00
$650.00
$0.00
$7,800.00
$7,800.00
$7,800.00
$24,260.68
$14,616.00
($9,644.68)
$73,453.38
$175,400.00
$101,946.62
$175,400.00
$406,586.63
$464,643.75
$58,057.12
$2,039,177.22
$5,575,223.00
$3,536,045.78
$5,575,223.00
($152,866.24)
($49.75)
($152,816.49)
$2,701,347.07
$0.00
$2,701,347.07
$0.00
($152,866.24)
($49.75)
($152,816.49)
$2,701,347.07
$0.00
$2,701,347.07
$0.00
-9-
Revenues
Water Sales
Water Sales
Total Water Sales
Reserve Fees
Reserves Fees
Total Reserve Fees
Interest
Interest On Investment
Other
Late Fees
Total Revenues
Expenditures
Water Purchased
Water Purchased - Commodity
Water - Capacity
Water Purchased -Meter Charge
Total Water Purchased
Other Expenses
Regular Salaries - Water
Overtime - Water
FICA Taxes
Retirement Contributions
Life and Health Insurance
GIS/Mapping
Water Sampling & Testing
Repair Services
General Management Fees
Town of Gulf Stream
Income Statement
Water Fund as of March 31, 2019
Current Month
Actual Budget Variance
YTD
Actual Budget Variance 2019 Budget
$145,219.70
$87,500.00
$57,719.70
$538,350.08
$1,050,000.00
($511,649.92)
$1,050,000.00
$145,219.70
$87,500.00
$57,719.70
$538,350.08
$1,050,000.00
($511,649.92)
$1,050,000.00
$19,140.85
$22,620.00
$11,250.00
$11,370.00
$68,004.00
$135,000.00
($66,996.00)
$135,000.00
$22,620.00
$11,250.00
$11,370.00
$68,004.00
$135,000.00
($66,996.00)
$135,000.00
$670,110.00
$1,592.42
$666.00
$926.42
$9,915.48
$8,000.00
$1,915.48
$8,000.00
$1,592.42
$666.00
$926.42
$9,915.48
$8,000.00
$1,915.48
$8,000.00
$302.66
$0.00
$0.00
$0.00
$30.00
$0.00
$30.00
$0.00
$0.00
$0.00
$0.00
$30.00
$0.00
$30.00
$0.00
$169,432.12
$99,416.00
$70,016.12
$616,299.56
$1,193,000.00
($576,700.44)
$1,193,000.00
$39,334.41
$53,333.00
$13,998.59
$252,991.54
$640,000.00
$387,008.46
$640,000.00
$2,022.05
$2,500.00
$477.95
$10,859.15
$30,000.00
$19,140.85
$30,000.00
$7.36
$10.00
$2.64
$39.52
$110.00
$70.48
$110.00
$41,363.82
$55,843.00
$14,479.18
$263,890.21
$670,110.00
$406,219.79
$670,110.00
$3,798.60
$4,282.00
$483.40
$24,690.90
$51,386.00
$26,695.10
$51,386.00
$302.66
$416.00
$113.34
$302.66
$5,000.00
$4,697.34
$5,000.00
$0.00
$359.00
$359.00
$1,017.10
$4,313.00
$3,295.90
$4,313.00
$794.66
$860.00
$65.34
$5,165.30
$10,331.00
$5,165.70
$10,331.00
$2,444.25
$1,627.00
($817.25)
$10,346.83
$19,533.00
$9,186.17
$19,533.00
$0.00
$541.00
$541.00
$0.00
$6,500.00
$6,500.00
$6,500.00
$0.00
$333.00
$333.00
$525.00
$4,000.00
$3,475.00
$4,000.00
$3,175.20
$1,827.00
($1,348.20)
$11,325.20
$21,924.00
$10,598.80
$21,924.00
$22,500.00
$7,500.00
($15,000.00)
$67,500.00
$90,000.00
$22,500.00
$90,000.00
-10-
Software Maintenance Contract
Communication
Postage
Electric - Chlorinator
Insurance - General Liability
Vehicle Maintenance- Water
Printing and Binding
Provision for Bad Debt
Payment In Lieu of Taxes
Misc. Operating Supplies
General Office Supplies
Uniforms & Equipment
Books, Membership, Training -Water
Depreciation Expense
Renewal & Replacement Expense
Capital Outlay- Water
Total Other Expenses
Total Expenditures
Net Revenue (Deficit)
NET SURPLUS/(DEFICIT)
Town of Gulf Stream
Income Statement
Water Fund as of March 31, 2019
Current Month
Actual
Budget
$666.85
$708.00
$37.27
$40.00
$105.00
$80.00
$21.75
$50.00
$14,900.00
$1,250.00
$0.00
$166.00
$171.60
$11.00
$0.00
$166.00
$9,925.00
$2,475.00
$3,541.35
$500.00
$0.00
$40.00
$0.00
$25.00
$0.00
$122.00
$3,000.00
$1,000.00
$0.00
$1,250.00
$0.00
$19,258.00
Variance
YTD
Actual Budget Variance 2019 Budget
$4115
$7,685.17
$8,500.00
$814.83
$8,30U.00
$2.73
$261.64
$500.00
$238.36
$500.00
($25.00)
$315.00
$1,000.00
$685.00
$1,000.00
$28.25
$137.19
$550.00
$412.81
$550.00
($13,650.00)
$45,657.50
$15,000.00
($30,657.50)
$15,000.00
$166.00
$0.00
$2,000.00
$2,000.00
$2,000.00
($160.60)
$171.60
$150.00
($21.60)
$150.00
$166.00
$0.00
$2,000.00
$2,000.00
$2,000.00
($7,450.00)
$29,775.00
$29,700.00
($75.00)
$29,700.00
($3,041.35)
$7,113.78
$6,000.00
($1,113.78)
$6,000.00
$40.00
$0.00
$500.00
$500.00
$500.00
$25.00
$177.91
$300.00
$122.09
$300.00
$122.00
$0.00
$1,471.00
$1,471.00
$1,471.00
($2,000.00)
$9,000.00
$12,000.00
$3,000.00
$12,000.00
$1,250.00
$3,630.86
$15,000.00
$11,369.14
$15,000.00
$ 19 258.00
$0.00
$231,104.00
$231,104.00
$231,104.00
-
$313 963 36
$538 762 00
$65,384.19 $44,886.00 tat�,wya.iy� atcw,i7o.v�
$106,748.01 $100,729.00 ($6,019.01) $488,688.85
$538,762.00
..1.208.872.00 $720.183.15
$62,684.11 ($1,313.00) $63,997.11 $127,610.71 ($15,872.00) $143,482.71
S1.208.872M
($15.872.00)
$62,684.11 ($1,313.00) $63,997.11 $127,610.71 ($15,872.00) $143,482.71 ($15,872.00)
Town of Gulf Stream
Income Statement
Undergrounding Fund as of March 31, 2019
-12-
Current Month
YTD
Actual
Actual
Revenues
Non -Ad Velorem Taxes
Ad Valorem Taxes - Current
$0.00
$0.00
Early Payment Discount -Ad Valo
$0.00
$0.00
NAV Taxes - Fees
$0.00
$0.00
Total Non- Ad Velorem Taxes
$0.00
$0.00
Interest
Interest On Investment
$29.04
$194.85
$29.04
$194.85
Other
Assessment Revenues
$3,593.06
$247,814.81
Interest On Investment
$29.04
$194.85
Interest Revenue on Assessment
$0.00
$0.00
Admin Fee Revenue
$0.00
$0.00
Refund Prior Yr Expenditure
$0.00
$0.00
Miscellaneous Revenue
$0.00
$0.00
$3,622.10
$248,009.66
Total Revenues
$3,651.14
$248,204.51
Expenditures
All Expenses
GIS/Mapping
$0.00
$0.00
Engineering Fees
$0.00
$0.00
Prof Svcs - Design Survey Work
$0.00
$0.00
Prof Svcs - Project Management
$0.00
$1,350.08
Prof Svcs - Const Survey Work
$0.00
$1,605.00
Prof Svcs - Project Admin
$0.00
$1,800.00
Prof Svcs - Assessment Consult
$0.00
$0.00
Accounting and Auditing Fees- UG
$0.00
$0.00
Cont Svcs - FPL Fees
$0.00
$0.00
Cont Svcs - Street Light Syste
$0.00
$0.00
Cont Svcs - UG Construction
$0.00
$361,298.99
-12-
Town of Gulf Stream
Income Statement
Undergrounding Fund as of March 31, 2019
-13-
Current Month
YTD
Actual
Actual
Cont Svcs - Pre Const Landscap
$0.00
$0.00
Cont Svcs - Post Const Landsca
$0.00
$0.00
Cont Svcs - AT&T Fees
$0.00
$0.00
Cont Svcs - Comcast Fees
$0.00
$0.00
Legal Advertisement & Other
$0.00
$0.00
$43.51
$9,341.65
Discount
County Admin Fee
$35.49
$2,384.73
Misc. Expenses
$0.00
$0.00
Debt Service - Principal
$0.00
$247.782.79
Debt Service - Interest
$0.00
$21,374.14
Total Other Expenses
$79.00
$646,937.38
Total Expenditures
$79.00
$646,937.38
Net Revenue (Deficit)
$3,572.14
($398,732.87)
NET SURPLUS/(DEFICIT)
$3,572.14
($398,732.87)
-13-
-14-
Town of Gulf Stream
4M
Income Statement
Penny Sales Tax Fund as of March
31, 2019
Current Month
YTD
Actual
Budget Variance
Actual
Budget
FY 2019 Budget
Variance
Revenues
$29,979.90
$30,000.00 ($20.10)
$29,979.90
$60,000.00
$60,000.00
($30,020.10)
Desc. Infrastructure Tax
$461.50
$198.00 $263.50
$461.50
$400.00
$400.00
$61.50
Interest On Investment
$112,065.92
$0.00 $112,065.92
$112,065.92
$0.00
$0.00
$112,065.92
PST Balance Transfer In
$142,507.32
$30,198.00 $112,309.32
$142,507.32
$60,400.00
$60,400.00
$82,107.32
Total Revenues
Expenses
$0.00
$30,198.00 $30,198.00
$0.00
$60,400.00
$60,400.00
$60,400.00
Infrastructure Capital Outlay
$0.00
$30,198.00 $30,198.00
$0.00
$60,400.00
$60,400.00
$60,400.00
Total Expenses
BEGINNING FUND BALANCE
$0.00
$0.00 $0.00
$0.00
$0.00
$0.00
$0.00
NET SURPLUS/(DEFICIT)
$142,507.32
$0.00 $142,507.32
$142,507.32
$0.00
$0.00
$142,507.32
ENDING FUND BALANCE
$142,507.32
$0.00 $142,507.32
$142,507.32
$0.00
$0.00
$142,507.32
-14-
w
O
U)
a
LL.
wCD�-
N
N
M
--
c
LL
N
O
w
a
Q
z
3:0
U)
Z
`W
1
Z
O
U
LL
O
W
J
m
Q
W
Q
a
Tl -
L
cu
M�
W
L
C�
C
U)
c
O
U
a0
a�
cn
L
cu
a�
cu
c6
CQ
C
O
U
N co
c
Q
L
cu
U
W
0)
ca
L
co
0 0 0 0 0 •``e• o' o• a o• o a' o a o o
O O O O O O'O O'O.O'O.O. O O O
C
o o e• o a' o a o 0 0
O'O O'O 11'O.00.Q O.0: .q.O.Q.
a' o a o o- o o e o 0 o e a. o
O.O.O.Q. O. Q. O.q .O .O .O NO O.O 'O.O
. o' a o' o o• o• o o• o f.: o• o•
.0'0.0'0 '.t: 29 O'O'O'O'O'T'O ItC
o•
O
W
UW
P•O . . .Q. .0
M M h M �t'c n'to Oi'V.N LA .(o fl- Cl) r.M.LO Co..00
(OcmtS)O):Cp;(o tO:M O);er.0�'V tGOOD. 00 .�.M.�.
CD <D'1q tt'M.N.'h.CLI .�. c.0.h.N.0.0.
O)n:00M:r t1f:N•C7 LO•a6 LO.0)fO.M.N.p).
: .ol a0.l� Ln. M. 00 .O. CO.V.tO .O.r J�.W N.(O'LO. 00
G�1:r.[p M.P7. p.O.N A�rJ�•h C0V1�V:67N
.CA'V•.r'Q W'Of V'LO' M'W'p'p'LO It Cl)
N:mV:CY O;O'V;t7): N;C ); LO ;h:LCY P: CR
CO:'
CV;
Z(n
NaDNN a'a•tnNMTNt-: O:tD. r:OA:h;K:W.Eii.
N<E!(O W. h'r �: :r:C:: c:O:N;�:tO :.:-;
•T: V':M O:h: i17 ;p: Cl:.:": V':M.Ln :fid`: N'�AO
:MM0:.0 �i. M:N V'm-04 S-W)Or
T'
.
U) i!]•f0 1A•r •.. N.N'c.c. �-.''. r:T-
N '. rte' .�. M.CW.
r.
N.c. .• ?
2 m
Q
U g W
o r
O
D
U_
W
e:
o 0 0 o O O O a- o o o - O p o p �. \p�. o O
co cD M CA Cb. O .t4: (0 h CO 0p d M V h rt' N M'
tt
:v e q q e. D.
0 0 0 0 0 0 0- p O o O
O
M O tQ : N Cif r M' O M LO In O 4
.e e o o O O q' O' o q' o 4. G
o O p e O o p` o g O O. O O o
d' Lh r P:S aD �' r 'OO' LA CO D) M'td 00 co h: h
'tD '6) LA td
e
o Q o p:� 1p O - o
CO r: L(7 r ti'i: a0 LO W M. m d: co O O
M 00 6) LA � 'It M. h �. r O. 0
:CJ.
LO.
(� O
0 M (DLO m :R N .(D. O Cp.00 CQ 00 V V W Co. CO 'LO
V' A- N .M.IA R 0 V' N M r 'N M 'LA-
LO O)'r.' 00 M M � st h O N M N. M
r -(O. .N.
-4>: �eF
Z
N LOO h O .Ny) "t 7-;M CO O N r M `7 O' .4�i r N.
N
r �1 O F�1.r 'CG r - O:N h (0 c0 N (0M1F4"
`�
N C4 CO N O '�7 {i7-(A G.7 V c0: N
N r
tV O CV O a•: V' r r .- CA iA O
N :N r
:V
= W
r LO M. . N M. OD r N .; T'
i i.
w
Ua
}
Do
Of
LL
CD Q) O (0 O h M G]' h r (D O: N:CS'i: V :N. (� :N+. o :d
O O N h CA h t� N rD (A It M . LQ- V . r M - O (0 -
N C'- ... LA Q: N h M .O: O V .eD: M .fS):
O 'N I O O O m LA to r . N. CO O� LA .cO. M r..
� M:O: 00 .m. O) M 00 d, r tb to :c0.0 :�'} tb CSS In
� 00 . N O) LA. L0 0 r 01. E O O 1�. ('0 CII 61 LCS f�
00 fif M -CO LO M. r:00 O dM: h iD Lr) O",t
. (n .r. M M M (A V C'7 V O h 'C� O Cl)' O
M' O M
di'
N
00
Q �
N O V N LO 'N, t- 10, O O' m W M Lf} M U). O !af M [A-
C LO M V eO. V W: N r O W LO N'in'a '. r '
LA - 1� I� O O _r r Lt) C'7 ..' C0 O) [A
O tc�� M .O (V CO h 'f`" O p LO O df'
t+- CD O? f� yA CA to LO dS7 [�p7 CO LA .-• q
O V W' CO o m •Q v it Cp CCS' aD LIY' M h:
"� 'th L1 h LIi tl`)' V h- m ice.
. (A 1� O .�' c0 N; LD (C0fl CV: CO
M #: CO cp M .c)'. _M .CY h 00 �'. a0 CV
M M] N O" a0 b. I� c0. O N.
c�
:O
N r 'r
M N N CSI . N N N N r r M LCS- N 'r N
CD I� O O' h CO Q'
r'.r. N r r r'r r r"r r r r � r.
'N N N.C�i r N N.M r t-. N tq N .N.N
.r.
Q
r
;.
..
O LA O 0) t� CO In CO V` h Of N Kf (D C') M'CO: O_ .•.•: h {47- V C?- cD L�'T V' pp 0 OO:N: 00 CO 0) Q f' N f- LA O .N: N LO (A L<7' LA 7 CO ' ' O;
O r N N O CO. 01 M O (D CO. 0) .L{) a0 C7 COO)ao c0
d W • ' t4 • M 4' O V.' r :0) a LO t Lc):-:
00 O-LA [V V m tD 00 00 :fes 00 M Q).O
: M CD: O W V' {70 R SCS. CDM CO r.: N
W
N O NLA O I= M C- LAT a C\( LO .�f I.-An: Ln .
0 Lf) O) N (n a0•h t�'h LS)'CO.M aO.al. t0.c. r.a: a :•:•.
r.•.'.
.
O) t'9 O td'M. to'O. LM M R O.p.O a0
Cl) Cl)�!'CV'M-,vf a cv N ttl tO .M. M.M.M.'
.O.
00. r M. �.0. h:04: 20 :04: W 1l.M .M. O) 0.0) OD
K .OD 00 CA. M.CO.(D.N. LO.CO.M N•N M.N N
.N h. h'N 04et' r "h 'h' O O'r in. co
a (M""M'ar 0'N' 0) 00 'Co'O'M'O CO'00
'.
•.
(n
r N r IV r.'r r.'N.CV-r.r. c.N•N.r.
CVM:N Vl.;J: CII N.M. N N' N N. N 4M. M:(R
. M q+. M: C.Y. M: m M;C!); N: CV: MV.) 20, :O'M
:•:•:
Q
_ .'O'o'M 'M wOM)- L .0. CD :'. LO
LO 00 O td O 'CA, 0C}
a 00 M a N. M �O h h-r- O) h "lam N ::"
(9 A:0" :M tT:N-C+>h.M...a-f7A (O :ice: 00.-.-.
LO c 2 C" h:2 tO iU:'00 N �.".�
at.0).CpM:G7. V.er CO.C'Q. N rn• LO C9:h Ap. CN
'CO: V �}}��} CO �..� CO "Z'�S' O "( :� � Cf" tfi d co s-"OD.Cn.
c'. lr:'CA:ar O:M: ao:M;tA:cp (p'h
LO.N h.�. O.N. aO .O.M
. .M',�(}
LO co M h h :Lb. co A`i. 00 co.'4D (0-0 M h'CO. LO ....
N N M C-4 N. N'N r'N N'N' N r'r'.'.'
.IO. .(D
.O CV.O'OD. V•'r' V -LO h'N' W .- 00 '.'.'
Ld f'� a N.M N.Ld'M; r-(h' (O.0. N't N'r.'
'O Go'. CM'LA' M :N' CO "CO'r r.• 'M CO LO'O.c.
CO ID:h M'V.CO
"M 0):w 'LO' h�LO' V A:
M L]'M.p r.tD. O.m. a . .O .M. r .0000.00::":
'h toCo o M N.N. a.0) (O .O.O.O. N
.'.'.
Z'
r .r..r
C.4
:NN;O!'): M;C7: r;N;NY");N:N.N ;N:N MCV
:'V'kYl.�tCV MN7CCiNC�iM "tl'M m M::
N
M (D a O p :d:0 .�:0 :�:h'M N•IA r-- -;4. c •C6' CA ':'}
6) a p Oo td. h V w N:'t" O'Q CO'N' M'0)' M'.'.:
� ?�: LO :d•:O CS:(o'M' O)'di 0):N' h'r' p ':':'
O O.O GO.00 et C4 or LO:aO' M1O'h' 00 P11 (D '.'.'
"�A -v LO •ih' co -id- CD'N- h M• 0) lb: 0 h.�:
'h' 00'Q M' : r'r. M CT' et'r' V N'r N:CD.a.'
' h 64 cp vt. CO:h: LO :M: 0:0: N :LA: LO ,d): 0)
'O) rn 'T N. -CO. co LO Co..
.'.'.
O Q
tT .V.
h a O m a 40. co {O..M 4p: CO ..'T; O;Q): r:M; O;Q).0:::::
NNNa N..' NN'N.M"M.T. N.N. N.r'.r..•.
00 1�. 1d C�"OO 00! M,( ) O,CY M:Co; N:.^: CO:...
V4Vf�Y"M C9. M.(C.77•. M.M. V.CA. M lb. M.i:
0p M:.'+: h;h, h'O; O:OD:O ;M; O) `Q'CD LA"O;G?
Q. C) cn :C)X;;::NV:r. .(. to CSLV.. ))
-.a, 0.�.
:M�LV r.p N.'Q. COCp .f•:. M:l: O).M.00 QI. V'
00 8j:0
D)Qj.V LOh OIA NC} Ni7S LO 050)•:.
.�.�.
...
uiW.
A M.M. M.M. M.N. M.N. M. N. N.N. N N. 0)
.M ro."t M M�[+S� CN M.v). M.M' M C1. M
O
J Q
S y
H �
Z ca
pLOa000 :V :M fit: . N: h'dy OY O'd). LO fh' I -i-;.
O 00 M 0) 04 U) m M V l- a .r. r:h' 0):O: O ..'+: r r'
N :Ob: td N: t IR':O'v- co-o' a't'r LO* 00 '�'
W N 0) l,. r C O "p (A:h: Cl) :h' N (O: p :M:
(D QI.�W ('L7�N.(!��N:I�: (A-N, a.N: h: w
't0.00'Ci a (a CO r h'et'a i:'O t't'O OM (A:M.'LO
:r; N :a' O O) a :ao: (O :N: LO :(D: LA CV: p V): N (O p
r,N h O C14 A) (O N. N Lf) "Cy an
'O tO: M:d: 0). Co. c:l�: a:0A: 00 :Ci1: 0):d: h
' CO ice; N to M -o (O (O h .O. a CD. r 40 CD
:V 'tO. CD �LO W�i^� M li : M:[O LO O)-O i��I�
o.
11
0Y3�
N
LO O O CS) LO qC1 OO 0! : �CJ �O,c, M.pp N.QL, M N, r A:
N Cl) N N N •.'.' r (Y'M.C:�. M.Cd N.c. M.CV.N �.
.(O.
td 4 a'#• M. Sf.' a.C°I. M.Cil LO .1P.N.M.M.N.
.(i9" .(p.N ,00.0 4:
.t0. a.0. N N �.r.M. OA.PI- (0 .N �.o"r' M
.00 ti.r- (O•p' 0 Cd. �.0..a t0�h
40.'
.N N.M. M Cl) Cl).N.M.N. N.N.N fV.N N.M.C.
.M M.M�M N'M' M'M' M'CM'M'M'M t'M'M
N'
- L m
m
W
C LL
ZQ
r hM LV.LO'In O'L'?M•(V' 00' 60' to-fd-
N � M M h -COMV: eh m.N 1L0"h.h' CO:kcr:0p; 0'O):h r;
0):Ob:0kb: h- f4: M• R' LO' Ld' a-N' C') :Co. 0) N-
CO .r..r N-Co l.; a;v M:N LO :li�Ll�Y 0) CO: :t+:
'CDO)'Iff00'00' M'CT r-- -+--- 00 W. N if1' M 0Q 00: W: c)
47 OO:e- O:0 ): M:NpC;O:M:LA :h t�t��:O K:LO 00 M
r.CIL.O: LA: M:& 0):0: r:�:(O:Ih: O):�:V
OO ttopo h.Llf r.Ch»� �.IOlC(D'}}. r.CNtpp. Lf) .�rtdpp.h AM. C4)
��C'7' 121' 09"
th
CA
Cr) YI 00pr
NNMNN :h �;N NN:(`(N:M N:N. N: :N
�':�a:C�O+fIM'd':' a:c�a: cN'):N: rtOi :OD: N:Ce): CC".
:�.�:I�``.M.N3.0M7:CD:6Mf:CM+.I:p:eM+.):N :Q):tO iO:OhD .a�`O
:tOd'GO:O" 2 NCD WiO: LMO
.NN.N M.M. M.N.N.N. N.M. M. N. N N. N CVM
.M a'.aM M'M'MMN'M•M "M'M C1'M
C7'
U
W
"M aN'a:(A: O):eD:
LA o h M a n: 00 in r p (D. O.
LO V 00 0A LO r.. (D 1 h' D) M. (O C. 0 0.0. Q: fO .O. M .M.
rQO hCE1 Lr) h:G: Ln:M: tO:CO: CD :M:a:M;
r �S' LO h' Co . N' h .O O .a. 0) (D. 0 .0). h .r.
:CYr:00:M:0b: p:ly.(0:a:r :0):a :�: CO N N:0 U)
.01- h .00. c .LA. (A . V. M .tn. h .0). 0) lo. 0o 1v.00'.r �
p r M:Wl 00:t-- N.I . O "01-N 4N
: Ln 00 �:a' O �N M .r.' (O 'N' LO "p' CM 'O)' M
' 'W' 'O' 'O)" "O)'
GZ'
C]'
'00:
O
.
O Cl) LO a LA '�' h YT' O) p' h . CO LO.0C1 00 � K. N .r.. N .(A.
^ N N 04 e- . i�. 04 N. N .it
CD' CO xz Cl)l) . r. h .a}. O .N. o .(O. Cl) .u7.
LO :�; Cl) L[1: M bL>. V .,I. 04.N . V . W. 0 -M M .S't7.
. LA o . r. V . r. (o -N I- .0). LO .V . 0) in C) Ol 0 00
.10T Ln . r. N . . p .�v7. M .((��. M {{yy • a (� . M CO" Cl) LO
. M p'. LO
L, h' 0A' LO' h V M N
:00 .1�;' e- :+C: (A :4i: (A : G: h :pp��� N :e+; r .0Q)� M
;'+
Z
N N N N N : , :
'CM.C) Cl) Cl) C*4 Cl) CV•N N N N'M:N Cl)
,M.M'M.V. N.N. M.V. N.N: Cl) fo.a ,00:M
F
U
O
O
(D .
Q
(D
>
O
_
y
[L
�l
C �•
p
W V
N td' CO 1`' ao 00)' O 'r` N -M a � (O .n. m .p.
E X000 O:'o:' .O r.rr.j-r.:r.r i "Eoo0o0c
o'rS
- a in: m t>`' ao to O r. N .C? a �• t0 .�. a0 O)
•. ".
o'd o'ci o e5 0'0 o tom'
E CV M . tli .tp. h .Op. O) .p. r cy: M .�. to ¢f h .Oa p
OOt�p.. p.oC.c.O.T.r.:..r
o.O- O'O o'o o 'O'0. o
aid! iD' 1�' aD "CY O .�. N 'M' a :M: p 1`: OD
0 0: o:c o:S:
�:
y
Z C
rn o 0 0 O.S.O. .0 r�: o d o'd O'o' o t�
OrNNN N"Me.N.N.NN.N:N1N:CYN'N'N:N.N:N:LLNNNLII.N
> 00 O) O Cl)q. LA . : ri : to V r 44 C;:4: In W 04i
.Oo
trs 0. .o o: o c�
N N:N�1 N'N NN: N N N'N:
:r t7 . : LA : fes o�tp 0) 6 r 44 M 4: Ln OG r L
LL
F4
OC�t N'N C : :N: N N: N:N: N CV: N C14 C-4 C-4
8 N ' $? � (O t�� 00 .0- d) N C"LS V 'this (0 �; 00
0 O'O' O O• r r. r r. T'c.
04C-4 CN-CIL N"N. N.N. N-04l N.N
M tt') . ti . O) .O' '' :lll: C;,:, v: to :c9:1�
.�•O Za 0.: 0 0 0
N•
:CV .
O O
O) (A 0 CD 0 .O . .O .O' 'r. r r r r.'
O D
N O) pS o o o o a. p o. o d.o o' o'o' o o o 'o'
� O . .O .O O'T r. r.
O .O O
a .O o a.0 O O'O O'd 0'O' O rO' O O'
CCS 0.0
0 0'Q O O' 0 0:0 Q' O 'O' O 10 ) Cl 0 0
O O 0' O O 0 -o o .o. 0 .O. O o. o :O• o
a.
UZDrrNN
.o.
NN NNNNN:N N'N N:N: N:CV;N:N;
NNNN'N,N'N:NN;NN:N:NN:N:CV:CnNN:NN;CN:N:N:NN:N:N:N;N:NyV:NCV.NF-;N
¢V:N.NN N•N•�1•N•N NN NN(`1N
a
FG
V
O
O
N
O
O
N
O
O
N
O O O O
O O O O
� N a00 Q
O
O O
N N
r �
LL
N
CD
CD
Q
■ a: � -
N
LLL
Z
N N
Z
Q
w
LLI
Lf
uA
w
N
w
a
Q
NN
U
LL
N
N
IvL
LU
� O
Q
LLI
LL
O
LL
N N
Q
La
�-
Q'
LU
z
NN
a
LL
o
N N
J
J
m
N O
N N
� O
O
p
N
LLIJ
Z
<
N
<
Z
:D
CL Z CL
m
U
LU
Q
Q
y
�
O
a
O
Town of Gulf Stream
Water System Loss Report
Master Meters:
9/30/2018 11/30/2018 1/31/2019 3/31/2019
Delray 8" Meter
Starting Reading
418564
441358
461710
477640
Ending Reading
418947
442044
461969
477937
Average Reading
418755.5
441701
461839.5
477788.5
Total 2 Months
20693
22945.5
20138.5
15949
Delray 6" Meter
Grand Total 2 Mth
Starting Reading
29332
50354
69829
86111
Ending Reading
29690
51064
70062
86425
Average Reading
29511
50709
69945.5
86268
Total 2 Months
19643.5
21198
19236.5
16322.5
Boynton Connection
BB to GS Reading
1959.4
1959.4
1959.4
1959.4
Ending Reading
1959.4
1959.4
1959.4
1959.4
Average Reading
1959.4
1959.4
1959.4
1959.4
Total 2 Months
0
0
0
0
GS to BB Reading
8
8
Ending Reading
8
8
Average Reading
8
8
0
0
Total 2 Months
0
0
-8
0
Grand Total 2 Mth
40336.5
44143.5
39367
32271.5
G. Steam Billing
38620
41800
36459
28570
Gain(Loss) -1716.5 -2343.5 -2908 -3701.5
%Gain(Loss) -4.26% -5.31% -7.39% -11.47%
j
INTER -OFFICE MEMORANDUM
TOWN OF GULF STREAM, FLORIDA
OFFICE OF THE TOWN MANAGER
GREGORY L. DUNHAM
DATE: 04/05/2019
TO: Mayor Morgan and Town Commissioners
RE: Agenda Item # IX. A. — Proposal for Engineering Services for State Road A 1 A
Water Main Improvements
Mathews Engineering will be presenting their proposal for engineering services to plan, design,
permit and bid Gulf Stream's water main improvements on A I A, North County Road and Little
Club Road. This work will prepare the town for the construction project identified by the Town
Commission to be accomplished in fiscal year 2019-2020 of the town's 10 -year Capital
Improvement Plan.
The proposed planning, design, permitting and bidding was identified as capital improvement
work to be accomplished in the town's current fiscal year 2018-2019. The proposed cost from
Mathews for this work is $177, 976. The town has $231,104 budgeted for the work.
RECOMMENDATION:
Motion to approve the proposal from Mathews Consulting for engineering services
in the amount of $185,000 for AIA water main improvements.
TOWN OF GULF STREAM
Engineering Services for
State Road AIA Water Main Improvements — Phase 2
DATE: February 21, 2019
BACKGROUND
The Town of Gulf Stream desires to replace the existing 6 -inch water main, north of Golfview
Drive, along State Road AIA, then west on Sea Road, then north on County Road and then west
to the end of Little Club Road. As part of previous improvements (Phase 1) the Town replaced
the existing 8 -inch force main along State Road (S.R) AIA, south of Golfview Drive with a new
12 -inch water main. The Town has requested that Baxter & Woodman (Consultant) provide data
collection preliminary design, detailed design, permitting and bidding services in the execution of
this project.
DESCRIPTION OF WORK
The limits of the water main replacement are presented on Exhibit 1. The replacement water
main along S.R. AIA will be minimum 10 -inch diameter. The replacement water main along all
other roadways will be 8 -inch diameter. All water main piping will be installed using either the
open cut trench method or horizontal directional drilling method (HDD). Water main installation
using the HDD method will be considered at locations where water service connections are not
required.
The water main improvements are as follows:
• Design a 10 -inch water main (approx. 3,200 -ft.) on S.R. AIA, north of Golfview Drive
• Design a 8 -inch water main (approx. 300 -ft.) on Sea Road
• Design a 8 -inch water main (approx. 1,300 -ft) on County Road
• Design a 8 -inch water main (approx.. 1,000 -ft) on Little Club Road
• Connect to all side roads along pipeline route
• Directional drill or alter alignment in areas of Australian Pines, where feasible
• Fire Hydrants (500 ft. residential and 1,000 ft. non-residential)
• Valves (8 -inch and smaller shall be gate valves; 12 -inch valves shall be butterfly type)
• Water Services (2 -inch meters and services)
• Driveway Restoration
• Pavement trench repair when crossing roads
• Abandonment of existing 6 -inch water mains
02/21/19 1
�� j �� _ [ f . . . ��- . "