Loading...
02-1161, ��y�y`'(`(�eh�S Council File # �7. �t�" �.ry���.�„ � Qc.�.�� Green Sheet# 114024 RESOLUTION 300 �. ,j/ CITY OF SAINT PAUL, MINNESOTA 3� Presented By: (�/� /��/9'J�jJti/ Referred To: Committee: Date � WHEREAS, the Mayor has proposed budgets for the City of Saint Paul for the fiscal year beginning January 1. 2003, in accordance with z the City Charter and Chapter 56 of the Administrative Code; and a WHEREAS, the City Council, after publication of the notice in the newspaper on December 3, 2002, participated in a public hearing on s December 10, 2000, on the Mayor's Proposed 2003 budgets, as required by the City Charter and applicable state and Federal laws; and s � WHEREAS, the Council has revised the Mayors proposed budgets as herein set forth; now therefore be it s s RESOLVED, that in accordance with the procedures and requirements set forth in the City Charter and other laws applicable thereto, �o the Council of the City of Saint Paul does hereby adopt the 2003 budgets as proposed by the Mayor with such monetary changes, additions �� and deletions as are hereby adopted and which, along with total budgets, are set forth on the attachments to this resolution; and be it �z �s FURTHER RESOLVED, that the expenditures in dollars as may be made by the several o�ces, departments, bureaus, and agencies of �a city government during the fscal year 2003 shall be, and are hereby approved, and adoption of these budgets shall constitute �s appropriations of the money amounts as set at the department budget total in the General Fund budget, the project total in the Capital �s Improvements budget, and the fund budget total in all other cases. n �a FURTHER RESOLVED, that the estimated financing set forth in the 2003 adopted budgets is hereby approved; and be it �s 2o FURTHER RESOLVED, that the adoption of the 2003 budget for the Community Development Block Grant Fund (100) and Governmental z� Emptoyment and Training Program Fund (345) are multi-year budgets based on estimates for grants which have fscal periods which zz differ from the City's normal budget year (January 1 through December 31); the authority to implement these adopted multi-year budgets 2s commences only at the beginning of the grant period and shall extend beyond December 31, 2003, through the end of the grant period za and; during the year when each individual grant is accepted by the City Council, the budget will be amended to match the actual grant zs amount for the entire multi-year period; and be it 26 z� FURTHER RESOLVED, that the City Clerk is directed to publish the 2003 budget summary pursuant to Minnesota Statutes section za 471.6965 in the format prescribed by the Office of the State Auditor; and be it za ao FINALLY RESOLVED, that the Director of Financial Services be and is hereby authorized to prepare the final 2003 Budgets in accordance s� with the actions taken herein and to equalize, balance or set the final department revenue sources and department appropriations as ss necessary. Requested by Department of: Executive Administration By: Matt Smith Approval R om ded by Director of Financia ervices ���- ���� ' �! �—�. By: � Adoption Cert' d by Council Secretary: Form Approve by City BY� � � � _ 1�--� BY: � '7lif�/c.oei✓UG i6r �-� PreparetlbyfneSaint93ul 1121102) Adopted by Council: Date y..e� .�` a. „� e The office of Financial Services will supply the attachments to this resolution, according to Section 56.01 of the Administrative Code. The attachments cannot be prepared untii the City Councii finalizes a!I of their budget changes, expected to occur at the City Council budget meeting scheduled for Wednesday, december 11, 2002. 2003 Budget Process IZ/11/02 3:30 PM Desaiption Affirmative Action Merge Aifirmative Action and Labor Relahons iMO Hurren Resources Ci[vAHomev Atld funain9 for criminal attomey stafing Citizen Servlces Adjusc 2003 Marketing & Promotions budget by placing half of the new $150,000 markeGng funding into Council contingency CiN Coancil No Change to Mayots Proposed Budget O�ce ofFlnancial Services No changes to Mayots Propo5e0 eutlget Fire and Safefv Services Shift funds from Exempt Property butlget for Ramsey Co. vraste mana9emerk service fee Human Resources Remove funding irom Mayofs Conhngency sfatus ana restore to Human Resources bud9et Mer9e Affi�ma6ve Action antl Labor Relahons into Human Resoumzs Human Riqhts SMRLS' Human Rights Contract Labor Re/afions Merge Affirmative Action and Labor Relations into Human Resources Libreries Replace Friends' CorRribution Por Matenals Shift funds from Exempt Property budget for Ramsey Co. waste management service fee License. /nsnedion and Environmental Protection Funding for GIS developmerrt Mavor's Office Reduce Mayofs Offce appropriahons Parks and Recreation Aquahc SWdy for Swimming Pools Funding to keep 6 hockey rinks open Waste Mgmt Fee charge on garbage biil Waste Mgmt Fee charge on garbage bill ShiR tree trimming program to new spl fund Shift tree tnmming progrem to new spi fi1n0 Shift tree tnmming program to new spl fund Accoufrt for uwriry separate hom safety pro9. AccouM for safety separate from security prog. Release slum➢ removal progrmn from 0548 Place stump funtls into service line dem 02t9 Move P&R Prog Supvr from 03108 Move P&R Prog Supvt to 03700 Reduce 0.5 fle Sec Officer to atld bike coordinator pasRion Add 0.7 fte SafetyBike Coordinator CoMribution for Bike Coordinator from PED CoMribution for Bike Coortlinator from PWks Plannino & Economic Development Cut General Fund's Contribution To PED for SPARLS Police Denartment Reduction in PHA's ACOP financing Reorganization to imlate the Communiry and Volunteer Services budget separately Shift funds irom E�empt Property budget for Ramsey County waste management service fee FZNAL Source of Recommendat�on CiryCOUnai. 17Q]/02. Tech Change Ciry Counal, t2/4/02, Tetli Change Qty Councii, 12/04/@ Qty Council, 1?l04/02 cny co���. �zroaoz Qly Council, 11@]/02, Tech Change Qty CounGl, 112]/02, Tech Ghange Qty Counal, � i/27l02, Tech Change Qty CouncA, 12171/02 Qty Council, 1127/02, Tech Change CityCOUncil, 12/11/02 Qty Council, t i27/02, Tech Change Qty Caunctl, 12/4/02, Tech Change City Council, 17J4/02, Tech Change QtyCouncil, 12/11/02 City Caunnl, 12/11/02 QryCOUncil. 12/4/02, Tech G�ange Qty Council, 12/4/02, Tech Change Qry Counal, 12/4/02, Tech Change QtyCouncil, 1214/02, Tech Change Qty Council, 12/4/02, Tech Change Qty Counpl, 7Z4/02, Tech Change C�ty Councvl, �?J4/02, Tech Change City Counn1,12�4102, Tech Change Cfty Counnl, 1?l4/02, 7ech Change Gry Gouncil, 1v4/02, Tech Change Cfty Council, 12/4/02, Tech Change Ciry Councii, 1?14/02, Tech Change Qiy CouncA, 12/4/02, Tech Change CftyCouncii, 12/4/02, 7ech Change Ciry Counnl, 1?l4/02, Tech Change Council's Fiscal Changes General Fund and Debt Funds Chan e fi'om Ma or's - Ado ted b Council Line Item Spending Financing 00200 28.230 00200 8,670 00252 (75,000) 05050 2,064 (59,834) 59.834 00152 (8.750) 03401 100,000 03404 5,187 (50,319) 75,545 25226 (102,320) 03100 03171 03t32 03771 03796 03197 03195 03137 03130 03195 03795 03108 03100 03730 03730 03700 03700 io,o0o 18,855 27.777 21,777 (100,000) (7,689,766) (30,834) (133,431) 133,431 (25.000) 25,000 (97.t23) 97,723 (14,552) 44.932 15,190 15,790 (20,000) (284.207) (50,845) (48.500) 50,845 48.500 1,975 CityCounpl,l2/11/02 Ofi000 Cdy Council. 1127/02, Tech Change QtyGOUncil, 112]/02, Tech Change 04000 04309 Qty Council, 112]/02, Tech Change 2003 Budget Process SZ/11/02 3:30 PM DesCription Public Works Eliminate transfer from GF (assessmerrts) Eliminate transferto SF (assessmerrts) Shift furitls hDm Exempt PropeM1y for RamseY Courrty vras[e mana9emer�t service fee. Transferfrom GF to Recyding Funtl 232 Technolow 8 Manauement Services No Change to Mayors Proposed eudget General Govemment Accounts Shffi funds forthe Ramsey CouMy v2ste mana9emeM service Teeto tlepartment budgets Add funding for specfic crouncil selectetl progrdms to COPP ShiR funding for SMRLS and SPARL to COPP Specified ConBngency CSO Marketin9 - Place half of $150 000 into contingency Parks & Rec-TUnding tora Recreafion Center Director All General Fund Denartment Budaets City Council change to retluce Retiree Insurence Pronertv Tar Lew Flnancino No Change to Mayors Proposetl Butlget Other Financino Increase in reve�ue reAated to patking fine increase Trensferfrom Parkin9 and Transit Fund Increase in reve�we related to revised esUmate of Hotel Motel Tazesta $2.8 million Reduction in Gene21 Funtl IMerest Eamings Fund Balance Adjustment needed to balance techmcal changes Adjustment needetl to balance Ciry Council changes ToWI, Gouncil's Change5 Mayor'S Proposed General Fund Budget Council's Pmliminary Generol Fund Budget Balance intlicator Cur/ent Status: FINAL Source of Recommendation Ciry Counal, 194/02, Tech Change Ciry Countii, 12/4Po2. Tetli Change Qry Counal, 12/d/02, Tech Change Council's Fiscal Changes Genera/ Fund and Debt Funds Line Item Financing 02271 (s,o0R00o) 02277 (4,029.502) 7.t91 CiryCOUnuI, 1v'Ii/02 Qty Coundl, 112]/02, Tech ( Qty CouncA, t2/4/02 Ciry Counni, 1v'I'I/o2 Ciry Councii. 12/� vo2 Qry Council, 12/11/02 Qty Counnl, 12/4/02 09052 (60,000) 96,750 above 09061 75,000 09061 61,655 all activdies (22,000) Qty Council, 9/i i/02 CM1y Caunc4 12/A/02 Gty Counc+l, 11f4l02 City Counp7,1127102, Tech Change 00000 ��000 00000 767,314 132,450 (400009) Gity Counal, 1t2L02, Tech Cnange CiryGaunctl. 1211 Vo2 Balanced 6udoM (5,605,155) 181,a25,044 175.419.889 789,136 (65,454) (5,605,155) 18t,o25,044 775.4}9.889 0 GeneralDebf Deweaseestimated2003bontltateto4% QtyCounpll2/4TechChange 89986-06t3 (95,000) (tlecreases interest expenses on spending) 89986-0623 65,000 89903-0673 (95,000) ReduceiMeresteamingsonfinancingantl QtyCouncili2/4TechChange 89955-6602 (140,000) oflsetwithuseoffundbalance . 89907-9830 75,000 TofBl, COUncil`s Changes (125,000) (125,000) Mayor'sProposedDebtBudget 56,044,975 56,044,975 Council'SPre/iminaryDebtButlget 55,979,975 55,919,975 Ba/ancelndicator CurrentStatus: BalancedBudoet o 2003 Budget Process IZ/11/OZ 3:30 VM CitvAttomev No changes to MayoYS Proposed eutl9et Cifizen Services No changes to Mayofs Proposed eutl9et CiN Council No changes to Mayots Proposed Budget Financial Services HoteVMotel Related Changes- Revenue Reserve HoteVMotel Relatetl Changes- ConveMion & Vsitors Bureau Fi�e and Safetv Services No changes W Mayofs Proposed Budget Human Riohts SMRLS' Human Rights Cont2ct Libreries Reflects incmase in matenals butlget (spending) Reflects increase in matenals butlget (financin9 from GF Tansfer) License. Insnection and Environmental Protection Web developmeM - shiR dollars to appropriate �pentldure cotle Funding forGlS Developmerk Parks and Recreation Revise accountin9 Tor iree irinnning program. Shift spentling from GF to new SF. Move dome oDs from Sparts Dame funtl ShiR dome ops irRO Muni Athletics fund Plannina & Economic DeveloumenE Reduce cosks antl revenues for staff transfeRetl (rom RiverPrint {PED) to Design Group SMRLS' PED Cont2ct SPARLS' PED Contract Police Denartment increase revenue firom pariting fines and add funding for parkin9 enforcement officers G2nts Received in 2002 and Carzied Over Into 2003 Value Base Imhative G2nt COPS Technolo9y 2002 Grant Capacity for Community Responsiveness COPS More 2002 NIBRS Project Mobile Crisis Team YONh AChiever5 Program Local Law Entorcemem Btock Grant (adjust pmjected levei to g2nt amount received) Unused GrantS Funds From 2002 Carried Over into 2003 COPS More 7996 COPS More 1998 Siate IncenGVe Grant Auto Theft G2nts Match for GreRs (SpecAal lnvesti9ations PcfivRy) Enhanced 977 Fee Impound Lot (increase in anticipated operahons due to additional space capacity acquiretl in 2002) Public Health No changes to Mayofs Proposed Butlget FZNAL Source of Recommentlation CiryCOUnaI 1v41o2 c�rycou�ai ivaioz Cfry Counnl t2/4lo2 GiryCOUna112nV02 C�ry Couna112/1 V02 Qty Council iv11/o2 CiryCOUncil, 1vi1/o2 Qry Counal 12/11/02 CityCowcil 17J11/02 CityCOUnnI, �2l4/02, Tech Change City Counal, �2/4/02, Tech Change Cily Council, �Z4/02, Tech Change Qty Council, �2/4/02, Tech Chanqe Q5y Counc�1,1214102, Tech Change City Counctl, 12/C/02, Tech Change CM1yCounal, 17J4/02, Tech Change City Councii, 1?l4/02, Tech Change City Cauncil, 1?J'17/02 Qry Cauncil,'IZtt/02 Qry Council, �v4/o2 City Counnl, 1127/02, Tech Change Qly Council, t 12�/02, Tech Ghange Qty Councii, 112I/02, Tech Change Qty Council, 1 �27/02, Tech Change Qry Cowcil, 1127/02, Tech Change Qry Council, 1127/02, Tech Change Ciry Councl, 1127/02, Tech Change Ciry Counnl, �t27102, Tech Change Qiy Counal, 1 t/27/02, Tech Change Qry Council, 1'IYZ7/02, Tech Change Qry Coundl, 1127/02, Tech Change GiryCOUnuI, 1127/02, Tech Change City Counctl.1127l02, Tech Chaoge Ciry Councl, 1127/02, Tech Change CiryCouncl, 11@�/02, Tech Change City Council, 72/t 7/02 Council's Fiscal Changes Special Funds Chan efinmMa ors-Ado tedb Council Line Ilem Spending Financing 05030108 3,750 050-30108 156,225 050-30750 (26,250) 350333422 100,000 %0�33422 32033351 59,000 320-33357 (59,000) 32033357 (50,379) 32033351 50,3t9 375-23t20 t,800,000 t,800,000 326-23133 (70,695) (70,695) 394-33149 70,695 70,695 16002 (29,245) (29.245) 12636075 (30,000) (30,000) 12636075 (20,000) (20.000) 3,750 156,225 (26,250) 700,000 34013 82,686 82.686 34057 200,000 200.000 34060 210,000 270,000 34061 32,000 32,000 34063 169,100 769,100 34062 250,000 250,000 34303 50,000 50,000 34306 50,000 50.000 sa�ss ��oa.as7� ��oa.as7� 34153 34108 34068 34160 34�20 34917 24050 101,115 211.770 80,863 47,795 175,15fi is,soo 608,196 101,115 211.770 80,863 47,795 17$,� 56 16,500 408,196 2003 Sudget Process 12/11/OZ 3:30 PM Poblic Works Elirtti�ate tra�sfflr re: assessm¢�rts EstaWish transfer for sidewal ks Establish assess. Finandng - other fhan Winter Reduce use o( FB Correction to finanpng of Lqbbyis[ Estabi'ush assessmerit fina�ing - Wmter Eliminz[e4ansFer from 6F Raduce use of FB Correct expentlilure cotle for tree trimming trsfr Conect expenditure code fortree trimming trsG Recogn¢e atltlitionai MSA revern�e Retluce spendi�g for alley repairs Retluce spendmg Por res(dential street 2pa�r Reduce spending forarterial s[reet repair Reduce spending Por unimproved sVeet repart Retluce spendmg for street repair admmisVation Recluce speMing for summer fieltl operations Reduce spendin9 for weetl control Reduce bridge mainienance revenues Delinquincy assessments Fund ealance Assessmentretluction Shiftluntls from Encmpt Property bud9et for Ramsey County waste management service fee Parking and Trensit transfer to Palice Pafki� Enforcemeat transfer to the general fund Shift hom Mayofs Contingency to Council Contingency Shift from Mayofs Contingency to Council Co�ngency Shift from Mayors Conlingency to CounGl Corrtingency Shift from Mayots Conhn9ency to Council Contingency ShiR from Mayofs Contingency to Council Contin9ency ShiR from Mayor's Contingency to Councii CorMingency Technoloav& Manaoemenf Services I�rease costs and revenues FOr staff transfetted hom RiveRrint (PED) to Design Group Fumishing for James Gnffin HeatlquaM1ers Al/ Suetial Fund Denaitment Budnets City CouricA change to retluce Retiree fnsurance Tota/, Counci%s Changes Mayor's Proposed Specia! FundS $pdget Council's Pfeliminary Specia/ Funds Budget Ba/ancelndiwtor CmentSWtus: fZNAL Source of Recommendation Ciry Counal.l2l4l�2. TecN Gu�e Ciry Coundl, t2/4/02, Tetl� Change Gry Counql, 12/4/02, Tecl+ Change Ciry Counql, 12/4/02, TecF Change C�tyCounql, �1J4/02, Terb Change Crty Counal, �?14N2. Sech Chenge City CquncA,l2ll V02 CiLy CounCil, 1Y'11/02 CM1y counul, tvi t/o2 City Counal, t2/1t/02 City Council,1211 V02 City CAUncil, 72/4/02 Ciry Council, 7v4/02 City council, t2/4Po2 Cily GounCl, 17JA1�2 City Couricd,1214f02 City Council, 12/4/02 Ciry CoUnCA, 1114/02 CAy Council, 1?J11/02 City CounCil, 12Jtt/02 City Cou�il. t2lttl02 City Council, 12/11/02 Gity Council, 12/4/02, Tech Change City Coundl, 72/4102 CM1y CourtCA, 12/4(02 City Counal, 72/4/02 City CounCil, 72/4/02 City Cauncil, 12/4102 Crty Counctl, tv4lo2 City Council,12/4(02 City CounCil, 1Z4/02 C'rty Council, 12/4/02 Ciry Counal. 12(4l�2. Tech Cnange CityCOUncil, t2/it/02 CityCounpi,'11J4IO2 Council's Fiscal Changes Speciai Funds Chan e from Ma ors - Ado ted b Council Line Item Spending Financing 4231UU557 42310-0567 423t01i007 42370-983D a2310-9925 42330{00� 4233Q-7299 42330-9830 42370-0557 42310-0558 423103403 42314 42313 42372 423t5 42310 42318 42321 42340 (4,200,U00) 200,000 ��,aoo,000> 1.800,000 (892,500) (150,000) �ioo,000� (65,000) (5�,OW) (70,000) (32,500) 42322 7,191 42330£001 82,686 767,314 Vanous (2,839.000) Various 2839,000 t21t5 (285,000) 12115 285,000 12790 (G5,796) 72190 65,796 1104� 58,490 7653116� 7,000,000 all activit�es noted (53,125) 248,956,621 248,903,496 2,000.000 (5,827.981) (t0.00D) 4,000,000 (4,008,a86) ('153,533) 400,000 (9q0oo) 250,000 1.530.598 (3,390,598) 7.191 250,000 58,490 1,000,000 (53,725) 248,956,621 248,903,496 2003 Budget ProCess Council's Fiscal Changes IZ/11/02 3.30PM FINAL Capita/lmprovementBudget Clian efromMa ots-Ado tetlb CounGl Finandng Description Source of Recommendation Log No. Spentling Finanan9 Source Fnancial Services Revisetl sales tax re�enue estimates M 13,700,000 Neighborhootl: Revenues GryCqunpl,l2/4/02 CF-6600839 975,125 Neaghborhootl: InterestEamings Cfi/COUnal.t&4/02 CF-6600839 (t15,625) Neighborhopd: Loan Repaymen4 GryCOUnuI, 12/a/02 CF-6600839 0 Neighborhood: Non-HOUSinglnftiatives GryCOUncL �vao2 GP-6600839 859,500 CulWrel Revenues GryCOUnu1.1214/02 CF-6600839 195.025 CWlurdl: Inte�estE2mfngs GryCAUnp1,1214/02 CF-6600639 (10,000) CWW21: LoanRepaymenLS CiryCOUnpl.lva/o2 CF-6600839 0 Cu1Wa1: NomHOUS��glnNafrves G1yCOUna1.12t4f02 CF-6600839 t85,025 RveiCentre: Revenues GryCOUnpl.12/6/02 CF6600839 240,000 RiverCentre: InlerestEamings GyCOUnai.12/4/02 CF-6600839 (10,000) RiverCen4e: OebtService GryCOUnc4lva/o2 CF-6600839 (580,t50) RiveiCentre: Repay Neighborhootl Acmunl Gry CounpL 12/6/02 CF-6600639 6]5,125 RiveiCentre: RepayCu1tu21ACwunt GryCOUnul.lva/o2 CF-6600839 t35,025 Correcl omission ro reflecl interest eamings in the CIB bu0gel lo be transfeiretl to Debt Service Funtl 960 as plletl for in the 2003 Mayors proposetl butlget Oul years amount lo $�50,000 Ciry Counc�l,12/6/02, Tech. CM1ange CF-6600839 1.000,000 t,000,000 Plannino 8 Ecorwmic Develooment ChangeFd149's2003amounttoS1,500,000 QryCOUnGl,1&4/02,TecRChange RE-5500838 (1,3]6,000) (1,3]6,000) Out y29rs to $2 2 million. Public Works ShifttheWinihroppro�ectto2003hom2004 QtyCOUncn.i2/4/02,TecnCnange SUA�00910 1,028,000 1,028,000 Total, Countil'S Ch2nges 1,926,525 1,926,525 Mayor's PwpOSed C�B 77,942,000 77,942,000 Council'SP2/iminaryClB 79,8G8,525 7s,e6a,5z5 Balancelndicafor Current5fatus: BalancedBudoet 0 DEPARTMENT/OFFICFiCO[JNCQ. DAiEIMT1ATID ' � I��L.l� ofs�ofF�aoiatser�i�es 11/27/02 GREEN SHEET No. 1 4024 ,. CANCACLPFRSONPc1'AONE � � �. � .� _ . � • � DEPARTMENfD➢tEClOB ' ' � 1'CODNCII, ' . _ • . . .. Matt Satitlt � Qz crrrarrox�r�n /d�3�iia. Qs ca�ra..mic� MUSTHEONCOUNCIl.AGE[mABY(DA'ffi) " Ot DDLFINANQN.SERVICFS O ` I?✓II�UZ �3 MAYOR(ORASIISSANI) O TOTAL # OF SIGNATURE PAGES (CLIP ALL LOCATIONS FOR SIGNATURE) cnoxx�utsiFn Approval of Council Resolution adopting the 2003 annual budgets. � RECOMMETIDATfONS:App�pvc(A)�Rqc[(Aj PERSONALSERVICECONI'RAG7SMUSTANSWERTflEFOLLOWINGQUESTiONS: rIANNINGCOMhnSSION _clw, SmvtCECOhmusslo 1. FIu this pe[soNSim ever worked under a wn4act For Uvs departrnent? Cm co�sm�r�E YFS NO � srat'F _ 2. Haz dus persoN£um ever been a c�ty employee? � ncs�crcouar YES NO S[Irroxrs wtnc[3 CoUrrc¢ OB�CrNe� 3. Does this persoNficm possws a s1�11 not nolmalty possessed by any cmrent city employee? YES NO (Explaiu alt yes answers on separate sheet and attach to green sheet) WtTTA'CING PROBLEM, ISSUE, OPPORTUNiTY (VJho, VJhm. Whae. WAY} . The City Charter requires that an annual balanced budget be adopted. Timelines aze set by State Statute and Ciry Ordinance. The City Council has completed its review of the budgets, and has made known its recommended changes for adoption. Legally, the resolution adopring the 2002 Ciry Budget should be considered after the resolution adopting the 2002 payable 2003 tax levy. ADVANiAGES & APPROVED . , The City will be in compliance with City Charter and State law. C DISADVAMAGES&ApPROVED. . N/A DISADVANLAGESOFNO'IAPPROVED. The City will be without an adopted budget for 2003. An accordance with the Ctiy Charter, the serSice priorities, fmancing estima4es, and spending appropriations for 2002 would be carried forth into 2003 and become the 2003 budget. TOTALAMOUNTOFiRANSACTION $ COSTrttEVEN[IEBUDGETED(CIRCLEONE) VES NO FUNDINGSWRCE ACTIVI'fYNUhBER FINANCfAI.INFORMAT[ON' (F33LAA') - - Preparetl by ihe SaiM Paul Otfice of Financial Sernces G'\Shared�BUtlgeH2O03�COUnci�Leoy Resolutions tY21N2 �"i� ' � � H Z W � F N � � � a . _ � J U Z _ O U � O � N O T r � N T V � V/ J . • � � N N � C6 a N �- Z W � F- � � Q � ' W R V 0 � m M O N v/ � U � � V � � O r T � N � Ua f/� J � _ '"� J Q � w z w t7 � J a O '� y a �w fl � F- ow � w� o m = J ma z ¢ti o LL � W � F O 4 � � a w u . O �''¢' U y Y �j Q� Z� �m J Q W � � a.. �:. tli d � . �. r T V d � � � i LL N ++ C � � �+ N � 4 � .� C � v H � � J � � � �"" � a � N � cn N N O O N N � r � m m n � a Y � �� ,., o � r � a � Z � � � ` � Z � a /� � � V/ LL li � �\ 1 � � a �, m � C � U �6 „ W d T Q fA y T L i:;*t:2::,�ci � � r o = � �' � � � � J LL � � � � 0 M c L W Z = (L M W O cS m t' O ��°-,. .. � N � _ � ¢ � � (/y a � ++ �J � 'i � � J U a = � = U y � Q .. �, � U ''"' o =' O � wr � O �o Q � � W � O ❑ (7 • O W � _ T � m � � � Q o N mz U T � IL � O o ,� W> U Q � a f� � a �: � M W � J id. � y Q � � U � � � �w � � Z� � W � m _ � y � 1� a � 1� N U .� ln � N 0 o ` 0 � d m a � , n:!:. ° - i � w a� � � � c .� a� � 0 . t- . _ �;� N N U � � � W O O • L R C �m�;oa° M N N _ �� W m N N N � a o in W m i r+ N O O� O �U� d ° ° o / o R�� N n o W N y � O ~ � � C C N O O C °£ °7^ � ° 0 ° 0 C � _ O O � j 07 � N� O u�i h � W r � W (O > ¢c ' m �� d n o 0 0 L i�C � c�7 m o 0 � � � W •� @ m o v � m m N N � � m m � N N N � � � � � � � o 0 0 0 U� N N N N N � r ` :. U � N � m U � m 0 N � a � � � R � N r 0 z O Z � li U .� � � � ❑ N N C d � F" N � � � Z W � F 7 0 Q r W � �^ � W M O O N N J U Z � � U � . N � T� r � N T � ■ � � C O Y V Q � � J � a Q U O J N F � W � y F o w c7 W � Q m � J ma z � LL O W LL Q �� ll.� � Q � � a y O W LL LL �F U y } W � � a Z �2 m J O W y � ` a • It� r T � Aa W � � Q L �.{. � � � � � � � � Q � .� .� U U � � a J � � � s � � r r r � � N N N N � a v a a � d d d a a c a 0 0 0 0 a a aa 1 � n � N � � � T 10 O N N n N �� I� fq N T .._n.��r:.,..r., ,. .�..,� �FH: ..,.,-.:.,,�� u . : �..,�-� `, _.a,t�...m..3' -r�:.a =.:.: 0 a N M � -ti:�::,, ,�. . m r ��_.r�.,_.,� ,-_-_ . �:-���,�e . _�:m.w�!s�����e �r e �v,�:�;__:_�» .-. N . � R x .. y C O Q �=:�m m � . � : _ - - �� 3 c o 0 0 0 o N o � ° v d i a g o° o° ° °° N-�`?rnu?� o �• n o 0 0�o aa���M �ro��o�N�° � � N � N a c � � d o 0 0 o iO o � R N t`�J � N � o N� � O 0 O � N W O �' �� 0 �� f0 p M N p (•j N tn � «j c0 O O (Q ;�.... tV � �� �(O N W � N.- (7 l0 � a c�i H r .. � C Q N � � N W � N c�0 � n R O �� 0. � A'S O � d 7 � ��� a O_ m � V � � � v '- � V (n -Q d � Q tn V I� W N y � N � N L � N N N N W N N Q t6 � C i CJ ` � N� F' N N N � O G1 C7 0. � � W "C � � � � oorno 0 0 0 - da ��,� X °� v ° o ° o ° o ° o ° o ° o � � � � �n y � � o � �n F m ° o ° o �°n rw � ° m �o i U�� m � c a��i N N � W � N N N N N N N ��� Q � Q N N> T � _ > C � a o > C7(7¢=UUU�U � a�i a` a` a�i ¢ a O�C o o v v m m m m m = }}}} N N O M O O O O O ��� O O O O O O c�0 O O O O O +�+ rn m o 0 0 0 0 0 o N N OJ O') P') o'J o7 � N N N N N = O O�� O O O O O � r N f7 R �- r N L•� � Y —� C O C. (V R R W{6 9 V V c 0 :: t� a F- Z �- � ° 1-- � N LL � Q � U Q W Q. N � �1 � Q N � V _ U � • � � f� T � � V � J a � � � �"' Z :j o = W O � W 0 � � m ❑ J � Q m Z � LL O W LL � W � r a 4 � � a W O LL � � F U � } W Q � Z � G m � O W � � v a �� T T V� W � � L � � � � � � � .� � v U � � � O � W � � ., , ai a 3 . .; m . . ... . c..� �M.-3.k:A,. �...�k`ti...4-.r S ...fF:. .::?.:.� t '-� � O O y N D � v d O. C Pn O W � � U � Q rn Q � o � � rn t J � c U M 3 �\ m m p p m � ': .-"' �-, ' . : ;&r" "�,�_.:'� :`,. m V � N M �.'� y° , s9 C O � rn J = � .� � O�. z:.o- � .0 1 � O 0 Q tn <t o u� a u� c c+ � y N rn i. 7 V� c� w m M i�c �" ° o Y d� 'y"d U I� N O t0 1� m N N�6 Q, •-- N 4} N t0 1p' p � Q N� O O O c0 N t7 N N C y 'O N W , LL C O a m � LL p 3 LL N �� C c! o 0 o Q� o o = LL O y 7 0 � rn � r� in m a y y c> � O in � c� N c� CV � tV M ��,��`. W � N C) LL m �� v m d C�� c m LL a � a � R �' [O N W� V' R « 7 V 3� t[] � R O� W O� � � aD m IL C LL � � m pp x co rn m m � rn � m c v� ri t� °' m"� o n" ' `o m`o °�ci � ^ � a r^io � wm T � oNi w � m C= � 'a o M' CO �b � � � H F� C 7 ir t V �- 3 0 \ V � � � �� OI 6 W W � N LL � j o 0 0 0 0 0 �¢�� d o 0 m[0 � 7 N O) 1� c9 N � W 07 R LL7 sT � OI t m } M N N N N N O r� r� N � ^ N N V A LL Z w f7 IL Z IL W w - i' � �� ��r' m � � w � a m�� v oi w�'� � a � u�i u � } �rnc =o�� v � ° m ° m ic a rn ei n� �ti �n a ai z��nmcon ���a n v n T N Q a d y N ' � � �u�ino��N �n � �on a�co c' no = W MN Om oco`avo�o �� �>, �nov� � m O N W N� O� a O � �j O> � d N p N LL y C t7 N�n h � M 0 V�n � � v�;Y t0 � � T LL'�'V � d�' V C('�7 � 6 v M � �� P C V � � 0] [D fll ['D 7 m L O fl. tC t0 > L 'o a'o 'o O� � N E C] fO � m �/� LL LL IL LL V N N N(j l LL d LL ' y O��J � O O Q�, N'V N N t7 2 N /1\ Q� C� O O Yl i / W� ' c7 M c] c7 � � 3 > > H V � � � � N N O C Gl N d C LL � LL U ii R tt � 7 o mn c+v m.. rnt•- ��c— � c o aa� � � � � � a � a n N 00 M CV T O O � ; N N m a N a N Z � ' H ^ V+ � � 0 Q � �{ � � � N J Z � U � s N O � T � N � � H N J : • � W � o � � � *+ a f �y t � o � z = a � LL LL � J � a °' m _ _ Q, Q r fn t� T ;�s.�,;��«; V � � � 2 Q � c � � � J LL a � � L W D � Z G W d � � (� �I.d d� � > rn Qf � � � � a � ++ � LL � J F = � �Q a „ U y � a J O y � � �o Q u�i r N o w - F o �V w � _ C7 m � m a O z () � w � Wo U �� � a F N o tA w� � a, a � U y � � W � Z � Q � m J 0 � � N � {� �. v 1� ," p" T r r!� p" T r r r r T T T r r T f^ r r T`I"' Y T r T P" � N N N N N N N N N N N N N N O � r r �+- r � r r+- r r r�- r w , va � ¢ ++ ::::::°:«:°:::::°:°:«?mm°-' � a a a c a a a a c. a a a a n 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Z � vva�aaava�av-aaa � aaaaaaaaaaaaaa 2 �`� �$ N LL LL � � m ,°oe a a' m o00 00 7 V 5 0 0 0 o p o 0 0 0 0 0 0 0 0 Q "6 n y� 'O O O (Sf O O O O O O O O � W � � O!!f 1� O O O � ¢ �N r °-; � v" r'-r • � E F :r . �: � r. � +.,�+= n r::.:.5�, w : �. „� :..,, a � .. _, _.:T ,. _r.. _� �, W Z � � � ¢ � � � � � ` = C � w 0 J 'tL � � m C.7 a � �z m w � y � �� z c V" '� m p o O � y � G 7 LL W .� Q "��.m;' � �� t'_ :�m'..:::..:r`::.:� ...�....._:.f9� ' N O � � �2Q� m ot � � �s m (n a � ++ � c � w W � LL � y.. �oZ 7 � � O � o Q Z U 4 C !� 1 p O � Z 11 � Z a c Q= F � z 2 = U v � ��C°� U 0 . . .•, ,� � > z w;.. � � . .: �� ...¢ o U 5�k��+_h�..t. »F+���,At.i. ..a�.`v:.ti�' O J �' L> � CC r rn rn c� rn cn -- rn w rn.- rn W C O LL Z F r P� N oJ N W r M C] t`7 � M F. Q O W f/I O O O O O O O O O O O O? � � N�j � LL' N�¢<<lvvcic���nooiooa � Q 7 p Q o-W W c�cneic�c�c�i+>c�cnmr�iM� m (� U� N N N N N N N N N N N N Q u' fAF � �o p W �� Q 7 � o= O F � •� ' � z� 'w c.) m � o W� �� F Y d.. N y C m� � � m � = U Z � C � N 'i � � � O J r 0� O ��¢ lL c G 41 2 10 C� C W J A I ` = Q , + � N � p � {p ' � Vl lL � {L Q � \V � Z y � C W � L � � � ' � ~ � r OC u. ��� a�i O�C =>'ia ia � c ¢ Q � � W ir � F y�j d fn � Cf Q� C�i d� O d d� i y� U���Z m�tLpC'�c¢� � y R e�w F 1- � �� U1li O� N N C i'�C� V11iZ 0 Q � � �!-� � � • i�y�a� � ' H O � � a �.N V V i i � i N �.� . •W d O O U a �l t= O� Vl >, tn •w '�a 'm 'w w; d m a'u. c c v� u�F- � G�mu�oaaaa:=y>>d.00y � o z m d d m c_ o o¢ m p¢ � W a — y Iw � ca� £aazui � ~� Y' � � C�1 G�1 d CT1 G 'C C C L E N � W �n a � ��---- � d d�� �� �( a ��ooaaaa�a»y�33o° 0 � � � � � � � � � i � �) U W .. «. .. .. ,. .. .. ... U N } W � •� a W�� 3 7 7 7 7 7 7 3 3 7 3 W d O �¢ U U U U U U U U U U U U� N 0 Q o v� Q Z � O �����������������������w �� /� � W } C C L C=� C L= C C= W V W � m ii m Q 7 3 7 7 7 7 7 7 7 3 7 7 J � _� Ai (l��m�UUUUUUUUCic _ � tp � �,-awa�nmream°rr��, � �"' C� F" vma7t6t6co�omt6m�„�m,�,� d .� d a � T P N � m N r C � N N Q � C O .� O U ��o C N 0 z a 5 c Q � o 0 U O C � � O N � � O .� � y N d � L V �n 5 H � � �V 3 � LL W � y O y li H C Q N V � , � a d �- x v o T N � � Z w � � � � 0 Q �� � F � � J U Z _ O U L� • N O � �- T i N T V � N ...1 ■ . • � I� � +r a� a� � .. T T � � � � L � � � � � N � o O �� � �o Q � w � o � — � ❑ �C� � m = � m Q O z (,) O Q � Wo v �� � a � � o tA W LL � fA Q ri U y � � w J z ° 0 �L m J O (� � � � a � 1— O d m � U � � c� � � � � � � `o LL N � a i � U � � N � � . � 4 � � � _ � F- � ` a � LL LL � � a c m Q W � � Q vi y r' . � — ^ t=.�m u W 'o z � a� � � � � Q J LL � m w c O Z ° c �' O t5 N �i�+ � N �o .= G? � Cl � � a ,�, *� J � 'i � J V a � � z a 'a Q c � v d U ""' oJ O �y�� O�oQ �� � o w = 0 � � O W � _ r � m � r � Q � N 0° z U r ¢ a � O Q � W> U 0 � � tD � a � .s y o tn � w� � y Q � � U � S Q � W _I � Z� � W �m _ �� � 1-- a � 1- � s � n v 0 m r a � � N 0 m v N c G � � � N V � N � N T � � n r � � 0 O N N N � � a � a Y � � . t/� = .� � � � y � � m �. � a � Z � � ° ` � N ' _ � = J LL � � a c m Q W � � Q !n (� T F �: :�: V W Z ` � �' � W � � J LL � m Z a 1L O C7 w r'' � > e, �rn G! N p � � ¢ � (� a � +� J � 'i � U a = � Z a � Q O , N � v �' O Z _� � � N H � O �p Q �� � 0 W � N o •V O � m � � N m Z O T O LL > (t� LL 0 � v W � � ~ a� tA � a H _j N O V? w J LL � N Q � J V � Q � � � � � � Z � Q W � m J Q Q� _ � y � F- a � i— y � � � � � � � �/� � ■= �I L � I r y A , I W ■� � 0 � /� V ■�` / � � � ■� � � ■� � T T T Y r' T r T r T T T r r N N N N N N N N �r rr rr �r dd d� �� md aa uc. aa c'" a o 0 0 0 0 0 0 a a a a a a a a �� � 0 0 0 0 0 ° o 0 ° o_ m.�i:v�; . . �..:,.,--_,. � , , �*;:i:� �s�: _ � ..... _ _ � Iiv�t�m;::'sem=�.:- . !p�=.,. 9i:'E 3u�� O S S � n ° o o �'? s 0 o $ o � 0 0 � � - - °:��� � " _ � c � � LL � m � � — � � �> Q o � � m �tr m � � U � � U N � W � o 0 � � � o � a�i m � ° o / � y � � i o U� ii o W V 'O O m �y � LL7 a� m .pr a ��i E w� ~ o 0 � � �' � E :? rn�� A , w6 U LL (6 fq W'p_ N i N ��C r O p � U> i!i lQ � a y E� � co co «� �a � o a -o d al �� �ao �ita 3��m � U o � � Q ° a � m u" �� � ��� �� �� � �� � � e a� � a� a U� a� � N o� o � m m(7 ��O °_ c °' i F � a � a� �� m o a i o �n y :° ' a . m �- c� � a - o �� �a c c N C� �(n C C U� U� �' (Q � 3 O r o � o ti iL cn ±+ , LL� c Q U ('S d c 3 c c Q � O in � � ai � a °�� � ` r�n � - � � °' o ' 3 m a�i V ��� �,�� �mm o �� � � � w� � m a � R a � m� 0 � � a � Z � � � � ` � t � = a � vl LL LL � ",' J � -�acm p w � � Q N y T F a=`:r:�Fi � W ° s � � j U C LL � � � a � O tn w ` f ' z � � C7 � N a , N , O �- � N �> � G� � U � (� a � +� J � '� � � J U a = '�. Z a � Q Q U y � U '"' oJ O � N � 'Lf � � p � N � V/ 0 � � W � •� r (ry m � r � Q 0 N m Z �„� r o[ LL � O Q � W> U 0 F- ►- � tn � a F: J y o tA W � LL � u ¢ �C J � u�, R J O o '� � —! � Z� � W � °° � _ �y � F� a v F � � � �� N � � C > � � � LL �a i � � C7 r N � � � r � � ;. LL a v � CN � � / � y � a W V � L U c� � N LL Q V/ LL � !1 Z a � � LL v J � � o W � � Z � W /R � �/ U. � m s '� �o O� � � �� � �_ � � w:. � a � � � ` � Z � a , N LL LL � = J � � a c m Q �o . w � � Q u1 rn r � O� � V � a � � J LL � � � � O m Z��j O cS m * O IS..� LX: i� �y Q rn � � � ¢ � (A a R �++ J � LL � � J U a = � Z n � Q c O U y � v �' a J O � N� � O � o <t � � � N o w = � �-- o �C� � c m' _ � '; � a O N 00 z U T � tL U W -> C) ~ ~ � N �a ~ J �a � � W LL � /� !/) Q i.i. 'J U !� a � � �� � � z� � W �m � _ ¢y z F- a � !— V � 0 N r N � r (/� U � � V � s� � � y o � ll � m � _ � �� � � 0 �� _ � � � � U > V a � a. � � � � O � � � W Z � W Q � � C Z � a , 'A W V+ LL LL � = a c m � � W y r Q y tA T � �k'':a.:�.3a� V W �...c � �' � � 0 �� � J LL � m W � � z � LL M � N � 0 �� � � N > rn 8� tJ� � ° � J � LL � U a = � = U N � U '''. o� O � N � '� O �p Q � y W N 0 � O W � •� T � m � N m Z � T � LL v � O o ,? W> U O � F- (� � a F J yo N M W LL ,� 7i � 4 L4 J v � J O � � -� � Z � Q W � °p _ � y � F- a � 1° r T N N 0 ° o O a O Q � ¢ o �� � L LL (� F ` o' � � � � a� m o � U > ll � Q Y � � U � Q � n. � C (� o � U � � a� O � � � � 3 � O j U � o C LL Q _ > � o °� E f° � �U ;, W r r T T r T T r T T r f� T T T r T T r T T T T N N N N N N N N N N N N N N r T T T T T T r T T T r T T � � ° �^a� O Qf O � T T t0 N O O O O I� N f� � N N tp v � N ED Q r o°o r � o° r o o° a r n� � r O N� O � p � r r Q^ 1D N f+J � N 10 b v � N OD � r I� O c] N O] (O (D " M o] m O O � LO CO CO (O CO O O W tn O(O (O N N� V�� 7 7 7 7 O V�� 7� 7 c0 c7 c7 c7 c7 c"7 o'J M c0 M M M M � O ? � � U W W Q � � � � Z W w Z U O r � � a � a � O I-- z c7 c a c N W Q W o o z Q � m � LL Q N N � W � r W z> Q� Z ¢ �- — I- N� �� U 7 ¢� c � 0 ¢�� Q ln � �' (7 Z F- W W Z O O o ~> Z 2 rn rn�¢ � Iwi U � Z � N w� W W Q Z�� o� x�nv}QO'¢v3 �QQUwo !n m W f- �� U Q J O�� Z= u' U � W r c ���- J w ��W�s z � a ¢ m ~ r �¢OQO°��00 ZOOHSaZ U' � U U U Z� Y J 7 U U lA Q� W N� a N� n�� o o O O o O �������� _ r N T m m T N x N C d � J O J O 2 � O a � � C vi 0 � � � a � � � ` � 1— � = a' � � tn `i ` � LL � 7 a � m c Q W � � Q tA u�i r � ��������� � �' � � � LL � � J LL � Q � C '1' m Z c ('�' � � N � � Q ' � CV 0 c � a' V � � n- � � � � LL � � J U a = 'a = U y � U m *.' o =' O � y� � O�o4 �� � o W - o � o 'v � W= � r c� m � '; � Q O N 0° z U f� 2 LL C��o�= W> U t-- � ° t� � a �: _( � o tA W J � �� �n a � � �� Q � ��W� � Z � Q W �m z �° s i-- a '�-. i— r N r � � v W o?S � U c� � a� �" N r � V .� N R c ca � c ev o� 00 �U s� �� � U � 0 � � � � � v 0 � � � � v 0 O � m T I N ' � � Q � V C v H Q � 0 0 s � 0 0 � � 0 N a N .�� � � 0 v N N � � N � N rn � Q F— � _ m H V Q � 0 0 � � T � � � a � d n N � � N � O 0 N N T N � � � a � � Y � � w � m