HomeMy WebLinkAboutResolution 10275 - 2026/07/27ADOPTING A FIVE YEAR FINANCIAL PLAN
FOR 2027 thru 2031
On July 27, 2026, pursuant to the City Charter Chapter 7 subdivision 5, the Mounds View City
Council adopted a five year financial plan for the years 2027 thru 2031. This is a planning
document and does not bind this Council or future Councils to a specific course of action until
they take action on specific projects.
A copy of the detailed plan is on file and available for public viewing at the office of the City
Administrator. The plan is also posted in its entirety on the City's website, located at
www.moundsviewrnn.gov/finance.
-A/� 7, / -
Nyle mun ity Administrator
Y,"";. .. ; s=��... ..,,'.... �,
RESOLUTION NO. 10275
CITY OF MOUNDS VIEW
COUNTY OF RAMSEY
STATE OF MINNESOTA
ADOPTING A FIVE YEAR FINANCIAL PLAN
FOR 2027 THRU 2031
WHEREAS, the City Charter, Section 7.05 subdivision 1, calls for the City Council to
have prepared a five year financial plan commencing with the ensuing calendar year; and
WHEREAS, the City Council and staff have reviewed this document; and
WHEREAS, the City Council shall discuss and take public comment at a City Council
Meeting and adopt by motion or resolution the five year financial plan, with or without
amendment; and
WHEREAS, the City Council may subsequently amend the five year financial plan at
their discretion upon proper public notice; and
WHEREAS, the five year financial plan is a work -in -progress and a guide for the City
Council and staff to make and plan for longer range decisions but does not bind or obligate
future Councils.
NOW THEREFORE, BE IT RESOLVED that the Mounds View City Council does hereby
adopt the Five Year Financial Plan for the period 2027 thru 2031, as attached.
Adopted this 2711 day of July, 2026.
Z h Lindstrom, Mayor
ATTEST
Nyle ikmun yy dministrator
(SEF�L)
Adopted
2027-2031
Five Year
Financial Plan
MOUNDS IViEw
City of Mounds View
Minnesota
TABLE OF CONTENTS
Page
Introduction 1
Highlights 2
2027 Proposed Projects 3
Vehicle and Equipment Detail Listing 4
Project Detail Listing 5
Sources and Uses of Funds
Park Development Fund
8
Vehicle & Equipment Replacement Fund
9
Special Projects Fund
10
Street Improvements Fund
11
Water Utility Fund
12
Sewer Utility Fund
13
Surface Water Utility Fund
14
City of Mounds View
Capital Improvement Plan
2027-2031
The Capital Improvement Plan (CIP) is a schedule of proposed public projects and
purchases over a five-year period. Capital improvements are projects, which require
acquisition, construction, or replacement of various equipment or facilities, including
public buildings, infrastructure, utilities and parks.
The purpose of the CIP is to a) identify capital expenditures which are anticipated to be
requested over a five-year period; b) determine a source of funding for the requests; and
c) provide an opportunity for long term planning.
The plan is not intended to provide for precise budgeting. Capital costs are projected as
estimates. Upon each update of the plan, deletions, additions, delays, or other revisions
may occur, reflecting changing community needs. These changes allow for budget
refinements as a particular project nears actual construction.
The city has a finite amount of resources, so prioritizing and then being able to finance
projects is crucial for ensuring the city's long-term sustainability and being responsible
stewards of the city's investments.
Approval of the CIP by City Council does not authorize spending or initiation of a given
project. The CIP is a planning and financial tool which not only tells the viewer where
things are going but also facilitates negotiation and decision making.
HIGHLIGHTS OF THE CAPITAL IMPROVEMENT PLAN
The five-year total expenditures within the 2027-2031 CIP are $14,821,879. Changes by
fund over the last CIP are as follows:
Fund
Park Development
Changes 1 1 1
CIP
0
• 1 • 1
CIP
0
Difference
0
Difference
N/A
Vehicles and Equipment
2,743,400
1,997,160
(746,240)
-27.2%
Special Projects
2,501,200
1,988,700
(512,500)
-20.5%
Street Improvements
3,918,000
5,922,400
2,004,400
51.2%
Water Fund
300,000
395,000
95,000
31.7%
Sewer Fund
1,650,000
2,185,000
535,000
32.4%
Surface Water Fund
2,249,500
2,333,619
84,119
3.7%
Total
13,362,100
14,821,879
11459,779
10.9%
A summary of estimated costs for capital projects and equipment for the next five years
broken down by fund is as follows:
Fund
Vehicles and Equipment
2027
906,760
Expendituresby
20281
91,400
Year
228,800
1 1
158,800
2031
611,400
1,997,160
Special Projects
651,700
550,000
362,000
270,000
155,000
1,988,700
Street Improvements
1,553,000
462,000
1,692,000
618,000
1,597,400
5,922,400
Water Fund
70,000
70,000
95,000
80,000
80,000
395,000
Sewer Fund
535,000
535,000
535,000
290,000
290,000
2,185,000
Surface Water Fund
1 291,754
1 700,465
1 251,500
1 462,400
1 627,500
1 2,333,619
Total
4,008,214
2,408,865
3,164,300
1,879,200
3,362,300
14,821,879
2027 Proposed Projects
Vehicle and Equipment Replacement
Police vehicles
Park vehicles & equipment
Street vehicles & equipment
Watervehicles & equipment
Special Proiects
Wall management program
Roof management program
Community Center improvements
Finance software
Street Improvements
Annual fogging and striping
ADA sidewalk transitions
2027 street improvements
Federal Trans Dept SS4A grant
U/ntc r
Sewer
Gate valves
Well pump rehabilitation
Annual sewer lining
Annual manhole lining
Ciirfnrc \A/ntcr
Ardan Park pond dredging
Silver View Park pond dredging
Woodcrest Pond dredging
MPCA grant project
Red Oak basin outlet
MNDNR Re -Leaf grant project
134,200
87,000
400,560
285,000
54,000
62,700
285,000
250,000
25,000
75,000
1,395,000
58,000
20,000
50,000
500,000
35,000
4,850
22,240
53,400
121,452
15,000
74,812
4,008,214
3
0 0 0
0
0
C C
O
C
m
O
am n 0
N n
0
O
r
n
00
O
r
O O
r r r r Ztr r r
r
r r r
r r r
r
O
r a,
N
00
O O
O
m
O CDO
a r r r
O
C O
O
O r r
O
m n
ti V
w
N
O
O
00
r
r r V r r r r r r r
r
r r r
r
r
O
C3)
N
N
O O
O
O O
O O
r
O O
O N r r r r r r r
O
O
w O
v1 C
O O
O C
'
G
Lnn w
00
V In
00 .00
N
M
N
O
O
O O
O
O
O
ryry/1 ���/yy1
r r r r r r 00 tD r
8
r
C
N
O
lMD
n
Vl N
t6
I-
rn
N
M
N V (n
00
M
M
d
y
!8 OS
w
tD 1l n 00 Ol 01 O O M
lD t0 .-I m I� 01 Ol
l0 01 n
t0
'
w ti
M
01 0)
0) Y
O
N
O O O O O O O O O O O O O
N N N N N N N N N N N N N
O O O O O O O
N N N N N N N
O O O O
N N N N
O O O
N N NM
O O
N
K
n
O
M
m
u
LO
u
N
y p
�p
O
u
_n
O 0
w
C
N M
_
n
o E
L
L
v
u
m
(U-
'd 0
3
3
O
C
L
c>c
C
Y 0) N .-1 0) -O
m O r, a) O U
-
N U
Y C
L X
m m
t
d0
.p
C
E l0
]' C to
O
L L
O y U
>
H
O
O
L
ap+
O
3
Y d d Y
f0 01
O a0
y
S
y
N y Y y 0
w
C L
O
aj
N
'O
N u heW v Y O y
. N u 0)
m
aU>-` 3
E O�
-0`m
O O 0 0 O O O O D_ m
a aT+ y
4t
`
y O
u
L
00 ti
C U U U U U
u�
3 c
~ N
m H CL
n
v
n
u C
U U
O O E O
0) 01 0) 0) 01 01 0) 0) C
p 0_ G
O0 u1 = 0 0 0 .-i
r, `y
n
In u> E
m 0 0
lD
y
O
�n
O
O
rl j 3 O N
C C C C C C C C
O Ln N
N O V m 01 O
Vf
Ol -p
Vl O O
VI �n
d' l0 M
O
N
U
LL LL Ur
U V M LL N LL
Vl 00 K 0
Vl LL
LL
w
K
Y
m
Q
Z
w
Z
Q
~
m
'g
w
o 0 0 0 0 0 0 0 0 0 z
0 Q O
Q z o u o z
Q 0~
u(D
u o
o
d
z s w cc w m m w cc m 0 0 Q
O Z
u x of m m x 0
'^ 0
m Q w
O
H m
¢ 0
~
C
>
O O O O O O O O O O cc
LL LL LL LL LL LL LL LL LL LL 0 L O
0 0 0 0 w
m LL Y
a ac
m m V1 LL
0
U 00
Z O
0)
E
3 Y
L C
0)
Z
N .-i .ti N - N �--� - .-� - N
V1 I, b 0) O O ti M In w l0
In a) to r� .-� NC
O O a -I ' N N
Ol M In
m m V 7
M 00 0)
O CD
I, I,
l0 I,
M M
00
a0)
>
N .--I .--I .-i N N N N N N N
M M M m M m
I,
00
z
in c
-p d)
N
a o
E
n
U
y
:3 +- -0 -0 -a -p a 'o -0. v o
0.
y v v is n v
X
is v m n
m is a
n
'2
O m ns ns m O ro �a y
_ 3 y u m 3
C0 u
u=
u u O
u
y 3
y u
50 W
'O
0
U
w c 6 6 O 6 O' O' 6 6 6- cu
K _ V1 V1 V1 V1 N Vf V1 Vf 0C U'
A cOO
O ccO
F- G f m 6. G
O O O
m S 0
O O
m m
rl
4- C m
O
0 W N
O
?
0)
N rn rn H
T y
01
U U V U U
u u u u u u u u u u u u u
V U U
y y y y y
0) 0) 0) w
0) w 0J
0) 0)
N
O
C
_ _ _ _ _
i L
N
lU N
�
a
a a a a a
n
3 3 3
>
o° a° ap 0- m m o° o° a° LLp wp a°
n° n°
n n n
mWcu
m
v
0 00
o 00
�^
CI
Ln O O
N Ln In
N
o o0
O o O O
M
O
O Ln O O
N
W W l0 N Ln Ln
Mc
O O O O
O O 1 1 O
N
O
O
00 O N N
O O O O O
O O O O O
oo
O O O O 0
N
O o Ln Lfl O
N
Ln Ln N N O
N N
O O O O O O
O CD O O O O
n
i i i
i 0 0 0 O i C n
N
O
Ln Ln O Lf7 C' N
N r� W N Ln w
o 00 00 O O O
HO
O O
O c ' ' ' ' ' ' ' O O ' N n Ol
W LD
a a a a a a a a a a a a a a
Il. N Lo N N N
0 b N
a1 aJ aJ a1 aJ (1 a) (1 a) a) w aJ w a)
-oa-aavvvvaa
•--I .--I
o
m N
a aa-a
C C C C C C C C C C C C C C
m
U
w w0 w w u0 w w w w w w w
O O O O O O o O O O O O O O
Z Z Z Z Z Z Z Z Z Z Z Z Z Z
.y
O O O O O O O O O O O o O O
O O O O O O O O O O O O O O O O O O O
fn
O O O O O O O O O O O O O O
O O O O O O o O O O O O O O O O m N I,
O
C O C C C 0 C Ln o 0 0 Ln O O
c 0 C 0 C 0 0 C 0 0 0 0 C C o Ill N n Ol
N LLnn
0 0 Ln M I, n M [t n M O N O Lnm
m O Ln m O O m O O O Ln O Vl M N O. i m
N
O ei -4 -4 OO 00 l m m O O d'
i, N N ri m N N LO I, Ln Ln 00 0 LO 00 LO Ln �4 I, LO
N O
Ln e-I m al c-1 m 1� m n n O LO
O
l0 c-I r-1 Ln
m
aJ C
m aJ
m
v
aJ L
: a L ` V
o o a)
Q
o
F-
_m u
m y c" > a aJ
O Q
>
Lu
v v oo E v c 3 m— to
Z l7
n i
v
m t E 3° u a
O
Z O
m N m o H aJ
°�°
mw
O
U O `l C EL Y C m C C O
o m
a
>> m (u i v" v oT E
Ln aJ T Y T m T o >>
j
c E v al v� Y
y 7 E m L E � 3
y �-I
Ln 0 ), O v 0,>
W
`
a o N N C a c N d o
V a
° u °± o
°o u
w
Y v V o
m '� Y m
Q
¢ Y° _ v (u aoi ac o o. X do o c E
> m oo 4 U U U ai o m v v
W
F m Y m Y v Y m m
Z a a Y Y m a m O- O_ O_
o.
L v v O E
�
U aJ 00 ,C 3 O +' U o. O. aJ 0a 00
H
Ll. a- m Y m
a
J
H Q U C E C al C C N U > C_ C
Z 0
F
b
a_J ft O' C o `1 o m �J aJ C
D-
F
> m Y aJ o C > > al E E a s
2 U U' W LL E
a
W
6> L� m 3 of o U a m U> m
O C
O
W V7 LL W W C
2 j 000 ?� 0 3 2 m� O N>
m
O u u u u u u u u u u u U U- m W
p
oOC
j v = o m o ' E o > o
�
a > > > > > > > > > > > > > m m °o °o
LL N
a
W vl l7 U 2 2 O O U Q J Vl l7
J 3 z o_ a
Q N
Z
oC
U
W
Q
U N
LLL
a
vl
m
N
O
N
'i
M
N 1~/f
N U
O
N
G
0
C C C v
v
Co0
' '
ON
Ln
N
N Ln n M
V
(n
LR
LDD
c-I
ri
O
O
O
O O O O O
O
O
O
n
Ln fn Lf) Ln O O
N O r LD Ln O
oo
,-f
O O
N w
N
N r-1 a -I
lD
O O O
O
0 0 0 O O
O
O O O
O O O
O
O O O O O
O
O O O
O C ' O ' ' ' ' ' ' ' ' ' ' '
O
C C C ' ' C ' ' O
O
C ' O O
Ln n O
N
Ln m Ln to M
N
O O Ln
V M N
M
N CT n V
M
N Ln N
d0'
-I
ei
O
O O O O O O O
O
O O
O
O O O 0 0 O O
O O O ' C O ' O ' C
O
O
O O
O O '
O'
Lr) N Ln -tr O O to
N
O O
Ln
Ln
N N N to N O Ln
r rl
LD
v
N Ln
O
O
O O CD O
O
O O O
O O C i i O
O
O ' O C
O
14
Ln Ln Ln oo
M
O O w
Ln
N
Ln
LD
N n m Ln
M
LA
Lfl
N Ln
rl
N
O O O O
O
O O O O O O O
O
O O O
ei
O O O c-L O N O
M
O N O
oo Lf, oo O
m
Ln M Ln O, O -4 on
ei
O -4 O
fP, -4 M N -O -o -O "O -O -O m 'O 'O 'o
m
N rl m o Ln Ln
a
N N o
a aJ W a1 Q1 (U aJ N v QJ N W
LD
"c
C C C C C C C C C c C
LL LL aF � LL LL LL LL LL LL LL
O O O O O O O O O O O
Z Z Z Z Z Z Z Z Z Z Z
I
I
I
I
O O o O O O o O O o
o o o o O O O O O o
O O O O
M O O o o o o o o 0
Ln o o Ln O O o c c o
o o o e-L o o o O N o
c 0 0 c c lz O M c
O Il o o
O D, O o
w Lm Ln W N O oo O O 0 0 0 0 M 0 0 0 0
O O O M Oi .--i oo CD-4 Ln
CDli O .--I
M .-4 d' M M Ln Ln N o Ln m m m m m m m m m
L.f, n Ln oo Ln m oo O Ln ri
N •-, R M
H N M M I— H H H ♦— N F F- H
ci d• V Ln Ln Ln N O N
fn
rl r1 '-1 r-I
C
c
o rn
C
c
m
m
3
v z
E u
`o
E
t
U f1
b0
L3 N
U
C CO
10
O
O
m
•N
c N
M
u
c {
O
O C
O
X
-0 a1
aJ 'O 2
M v
u t
{
c c ob
w
a a O
oa
v N s
v al o
d
m=
T
m I
M N
k, - v
>
'^ V, i
- oa r
C
Y
N p 3
h
C t;
E E a
o a a
m i
a (U n
O'd 0
c
c a a F
n T (a
Ln
(a (a U
u
O
.� C Z
{o
E
Y 'O u{
v
Li a lJ
E
U U iL
U
a Q L;
C
1 �
E
E �
I > O Y
(U J
i U O d
< c i > n ¢ v o 0
m
0 3 0 o o> o 0
m v di
—u
= to 3
ry
u tw
v, c v a c t 4 Z
fa Y O K w � 0a a' W
'= G 2i Q U U a0 0 >
1 fa W = + .0 CL N o
E c o v v aJ aj
o a a 3 aEJ aEi aEJ a`J o
1 Q O C 1 ` O O J C Y H
�Lu
° LU
w W\ o, o E E E j (A
z >° v o v v v
amain nV, > a o
1 m 0 CC
v 1 C U a ry N N M ',� E 'O
c aJ
u Q z a o 0 0 o F z Li
F-
LU
W
fr
aj
d
v
> N
a E
lD (U
so
u 3
u
o E
LU
[2 W
=to
o Q
> v n 3
CL
> o6 E E H
> ^ n E 0
aV+ N —
z
W
H
a
3
(D
00
0
0 0
0
0
.ti
o C
o
to o
C
to
0
m
M
O O
C
1l 0
0
P.
Oi
N
N
N
.m-i V
m
W
n
' N
O
O
0 0
O
0
0
O
0 0
o
a o
O
o
v
v
M
O
�
o
N
V'
N
01
N
m o
V
m
w
Cf
N
A
rl'
O o
O
O
O
O
O
O
O O
O
C
�
L'
N
O
Om
14
Ln
N
O men
Ln
ul
N
N
Ln
N
M
al
N
O O
O
O O o ul o O
N
u1
00
0 0
o 0
O
0
to O O -1 O O
o o tD o
w
a
tO
v
N
c
o tri
vi
M N tn1 .--4 00 O
G
h
N
o m
Lf)
en
Ln
r, ti m to
N m
o
1l
14
M
N
0 0
O
O O O O O O O N O
M o o Ol
�T
-T
0 0
O
Ln V O O o-zt Ol N O
N n O
ul
u1
n
o O
O
' o0 N Ln O V to 00 ' C
' ' N LD tf1 V
P
It
N
O
O ul
In
V N m N 00 V1 �t N
n ZT N
14
h
N
O m
Vl
M
In
N Ln I- N ri 1- 4
lD
01
N
O
rl
M
In O
u1
O O O O O O O O N
m 0 0 m
R
Of
N
n O
o0 O
h
01
O
m o .--i In O O V Ol N
VO
m m 01 ' ' In V W o0 ' ' ' '
N I, o c-i
' ' N l to d'
V1
Wf
in
01
y
m O
M
H Ol m tD N 00 Ln V
n d' N
P
N
' tO
rn m
W
to -4 tD N Il N -4
w
O N
M
N
3 Nco
M
m
lJ
�..�
Ln O
O O O O O to 0 0 0 0 V' O O O O
O O O w O O m
M
I, o
m 0 H m 0-4 O O w w V O O o 0
0 0 0 V CT O to
O
00 O
to m C It v .-+ O O m m tO It D1 C C
C C 0 a m o W
N Ir/1
Q
M Ln
m H
c-i M 1-1 li W 11 tri W O ei M O M 0 tri
tD H n w N H In In N w to tD 1,
O O O G M tri
m m m m
N V
LD N
m m H N H 00
r4
O
N
N
m
n_
ti
yN
7
W
06
r1
0_
O
C C a Y
Y
Ln
00
u
00 U O t0
O
tp Y
N
cc7 N cn
N 3
CI' W
V O h
O
Vf N N tf1 vF U
ct 3 �
a
3: C N {/} C
y m N
w
m C OV t/T o0 _
T
N
oN
N 00 O y
a m m v ^� 3
C th
Y O
m
E Y Cl
a o L
Z, >
0b
'Q~ tn ti C7 C O 0000 t T V vi
.�
OJ en ct w
u
7
o
Q� N M o O L N O
m a
O N j tt7 N
N
�i c wn io a v
E o o• � o
w
o
a o_ �j 06 m c� u v E u c
-0 E! c
¢
N a� Cl) v' nm m o
ar nc
E°
E v '�
3
Ln
N
'
E U c V�' 'O
'a ;L
w
C m C w O %
y f6 u
W
ON
N Q w e4 � OJ C C oou N
v C°� = N
.� m M �
C
° '+
CJ
¢
co co
W
3
- N, m m
3- m CO m
�° C C Q n
C Ol
.O N m t/} .'
0 Q
LL
d:
•C •C
ooN�v cc O
D_ o_ CSC C 025 O O. -O
o0ova a
00 -� E
O
in
- W 7
o 0C v .a ++
w
¢
a 0 v v v E on m_ m v u
3 a ¢ ce v p
¢
¢
o� y
r
u, 3> a z o> o= a Y
> 0 o
ar a s,
r
r
w
o
O
r > Y a, .o c .. c m
E u m o < to w v 3 y O
y z o 'a
> j a p Zn w¢
O
r
O
r
v m
a`r
3 0 v> o Q a c a a(
c o E z
Cc
O.
in
U in Jo Q in U `m 2 ¢ z
Jo l7
z
¢
Q
z
WLL
3
e
p
W
D
LL
tn
LA
r
M
O
N
C1
N
a
N
df
N
N
N
t+f
N
O
N
O
N
O
N
O
N
N
O
N
En
mO
O Z
N
c LL
C LL
0
�w
7
N Q
a Z
0 Q
O (n
w
o �
« D
U N
a
N
N
ID
H
a
N
N
10
H
a
N
N
w
N
V
N
w
w
N
N
10
h
C4
N
N
N
N
N
h
a
N
N
v
N
H
N
w
N
10
H
O O O O O O O o O O O O O O O
0 0 0 0 0 0 0 g O O O h O O
O O h a n� M V n M O N O'n
b N
d
u
3
YI O
a f0
O 3
Ul LL � y a
W L D N �, m c0 tV i. �. i+ N O E N, N -m
a y s N ._. y a O v y y C u
m c Q y y x v c
m c m a `m s m a m Y `�' y
m y cf0i i c 3 -ao a �" m a .. a s ,� a 3 a a m c y
•c � m K ii > ,°i� m 3 a o u o m a L j m W Of c
rn 3 2 m o
N Gdl m 1° O O X> N T O N O W �• -p p> O O t C
m w a (D H H w cn (7 U== O O U¢ 1 �i in C7 t- U w
co
0 0
o
v
o 0
0 o
v
a p p
N i Q i i i i
. i i .
N N
N
O O
O
. O
M N
V
aND
�N--
N N
N
O O
pp
O O O
n
�y O O
p
^
M
O
P O N N
O O
N O
O O
O Uf
a
a-
N
M C c
� 0 0
O h
�. �.
�O N
N
r
V
M
O
maD
N
<
aD
N
n
O O
00
O O O O O
A O O
p
^
O P O O O
O O
tU
A
Cli
bLO
O
N
O O
0 0 0
ti
p
ti
O
O
O O
O O
A
On
M
v
m
r� oo
a
o
N
N
v o 0
o
a
o 0
0
o C
0
v . .. . . .
. o
v v
d d
�o.
N
N
N'
a O o
o
v
o
0 o
a
o
o
o
o o
OD N
oOi
O
^
O
M01
<f
10
N
N
N
O
p
O O
O N
01
C O O
C
-
� N W`
'
�
N
N
a O o
o
a
o 0
0 o
a
Y! N
O) m
M
at
�
N
O O O
p
O
N O N O O
r
q R
w
O1 N
V
V
p ` p
�- N.
t0 O
m V
N
h
env
�
N
O O
O b
O
y�j
p
y�j
t`O1 P
N N
tom'!
OI
N N +n
N r' R
N
�. O ` `
M
Suo1�llW
iT N
m
w
N
N
u61
G
W O
u N
a
� c
O 3
fn LL y
C N C N U U
LL L N C D_ m N O a u
0 y m C C
E .a Q `m ? o m A
N
!0 n y 0 a d N R
a � -p a V] y M N 7 a N
O y ! W U 9 0 U U 0 1>0 3 c 0 O N C U
M C C N W m d d m VR li > 0 N d M S a = C
c LL
.� > pc� J .d10.' « d nd y dCLLd CLLd CLLd CLLm LLmC CLLmD; D3 CE CE ax
C LL C j tm
LIIW
>
LnM M�Lin
U w
rn
p M
N p p 0 n 0 0 0 p o O n
N h ^ O N V) O O O N U) O
N c
N' N
N 0 0 O N 0 0 0 O O N
N N
0 0 0 N 0 0 0 O O N
N OO MO N , 0 0 0 , , , , , , O M N
h h 0 0 O O N
OI N O
O 0 „ . . . , i , i . . O M N O O N 0 0 0 O O O N
yj yj Yl Is
Oil N Ct _
e- N
O O 0 0 0 0 O O
O O U) U) O
IQ
N
O O
O h n O O N. � N t0'`f N LL] N
INO � N aN0 Ul A b
MO . i i , . . . . , . 0 0 0 0 0 . . , . . i . „ O A
p m
C ] U U) o O^ O h U] O O O OI O
ci
b N m N 10
N O O p N O O O O O O O O O N
i,,
w A M N ` O ` O V n' N O m
D w
A N O `-- M 10
� N
GMO . . , . . . , i , , , O m O
h h O O h h 0 O m N
U) T
N OI u7 i+] A
N N
N O N 00 o O O O O O
AO O MO � , i , , , , , i 0 , ,
ri h � o `^ r` <o 0
N
N N N
N h O N N O O O O O M N q O O O N
M A O O O O O N ^ 1 h 0 O O UJ A
rj h h O h' IslD h m O m V o w tlf
> > > > > > > > > > > > > a a m
aaa"a"a��QcSaz
a rn
u -
E V -
a o u
u - _ o
V) w m c— u @ T@ N c u N N
9 `m m y 5 u .mom N
C = a Eoo y
IL 0 d d U H .� u42
d d v a 7 m E c my Q v n E m o g a a o o f0 a m
t m E _ d `w a -ua .F n m
m O x A> w u o c 'c rn m m o m m y o. .�. c u
u E -nN,mN,my EE 9 V )` , axDn=2m❑or=D yE dcc
w
o o U U U U o❑ U o U EOEc U>UU U E
> >>o >co
m tw>
K 2> Z. 3 U U U coa LLL5td, mcAo
I
w
®
Q
I
NSUOi��lw w M
� N
N
of Q
m M
c LL
C U.
gO
3 W
ai
N Q
O Z
O Q
2 rn
w
`o
U O
o
o
o
U)
p P p
o O
A V N oN'I
M
�`
�"
N
O
O Q O
O
O
O
O
o
w
O
VV
M
v
Lo
(D
mm
V u0]
M
Q
O
O
h
e�
N
ry
O P' O
O1
O O O
0 0
O
v
OI
0 0 voi
v
N e y
a-' ^ Ili ci
ui
of
aOi
M P nI
O O P O
V
V
o 0 0
O
' O '
O
O
O7
U)
•f
O Q O
UI O) Uj
Uj
V h M
CI
w
N. �' C
N
M
O
M
t
0
0
In a
v
o
0 0 0
o o
o
v
o
d v d
h v h
o 0
R h M
M
N
�N...� C
C`
OOi
co
I
ry
M
}
M
O R O
O
O O O
N
N
O
o
' P
O
�
100
M
O1
�
N O b N
�
10
h 01 h
r
N
a1
o o o o
Op Op
O
V
U
lc�O Q O
h 1`] h 0
N
ci
N
N
1+!
t+!
O N P O0 0
O
O O O
O
O
O
O
h
o P o o
o 0 0
p
o
c
a
ci
16
U) P M
Ol P
M
N
... •�... `
P
`
fM0
M
tOD
N
V
N'
N O O O O O
o
N
O O O O
0 0
O
O
O
N
O P O O
U7
O O O O
0 0
O
O
UJ
Irk
O N C 'j O
Uj N h O
V' O
10
Q N P
O
m
�
H
N
M
N
N P P M
CO'1
w
zt
m
W
p
N
M
N
O b 0 0 0
O O O O
O O O '
P O
1N') O
t`
1 j
M
O N 4'1 1") ci
h !i to
Of O
Op
SUOIIIIW
N
N
)
N
Y Y Y
3 3 3
m m m
a p a
f
IT
� 5 o �°
�- A �- �= (q M y y ti) 80
C
1n
a
Q
Y (n
�
J
u
m Q
O
L 'T, > U
N
o c
O
7
a
Vl
LL
C "O >
m
N U p O U a1
C
LL
O a
wmm
E 3 E N Q
Ica
Ica
d L
Ha
c m
m -
=
v>
a'°'' wmam y u)„
�
>g vu)
:
A
m
A
w Q
h j
N
E c c U tr is c a«
'O d
m e
a
m�
m Y m x U x a D Q
v
c
�°
d N
m y
a '-� m
d
LL m
c
y Q@
w 7
p d m n N N N w m N U F
M
d m
C a)
Ol
U U N C J
A
d
y U) ti O M N N N
Q_
al
C C_
` N¢ ai %
C U N N N M M
A
LL m
W
Q Q 1- N N N N N N lL
!-
U W
N
M
N
MI
N
cn
mO
O Z
N 7
C LL
C LL
0
Ti W
d
v 0
Z
� Q
O
W
O �
7
U O
1� O
O M
O O
O� nj
Cp CO
N
N
�
N COO
n
eo
w
O N
O CV n
ONO N
N
`
cq
N N
.._
N
M
O ^
O O
O N
(O
R
w
O CD
(] CN
CN4
h h ?
OI oo
N
Of u)
to CO
N N
N
M
M^
O O
O N O
N u
N N
N
tll
� N
O CT .-
� N
N N
N
m
m
ci of
of of
lO N
CO'1
m
vO
N
W
N m
CD
a b�
N L�
O') N
't
Vim'
N
N
O O
O
m P
P u1
o M
M
W
O u)
O O h
OMI CV
N CND
...
a O
p Cp
O O
O W N
O
l`1
A Q
a
O O
'
OQ
10+I a�0
EAD
CO
O � CV
N
N
CC
`
�P--
N M
QI
N
N
O O
O
Orp
O
'7 N
O
O O
f�
O g n
n
r M
n
N
N
M
O O
N—V
O a q
h
U)
10 N
COO
OI
.^-
a00 tm0
M
N
N
.-.
N cl
cl N
O
1�
Ili
O
N N
'o
....
N
�
.N...
P
N
o o
O O M
p
O aC
O> mt
O O
O C� CO
M
Y CO
O
N
a00 COD
N �
� V �
GOO
N
N
O
n
O N
N
V
N
A
O M
M a
V M
O
A
�-
N
m P
N
O O^i O
O a'o m
^
ONE
C]
V n
N
CpC1 aN0
t`
O O
�. �- O
�-
O CO Oi
C^j o�j b
U) N
O M
CA
N
d
a
7
O
m
i
L
Vl
7
C
N
LL
r
—
3
m
C
m
7
u N
N
A
d L
u
C m
m
a
m
L
m
C
m a
d
]
C N
d
m O OC
LL L
d
d
C
LL m
(1
U
C
i G
Cp li
lL
�i
E
SF
W
0 c
E
fn is °-'
d d
2
O O
X
m d d m
m m
0
f
w
o 3 3
0 o
u w
N
N
W �
O Z
N
c LL
C LL
O
W
N
a O
� Q
O m
W
o U
T x
U N
W O
W O
O cp
O W
O
O
"•
O
r
N
W
OAD
W
P
IWO q
00f 1^O
^ `
GD
W
O
p
O
W M
W
W
W
ui a,
m o
`.
.-
If)m
cn
m
A
N
OI O
O OI
O
� b
m O
O CWI
O
b
W
W
W
In
O
r
uJ
CD
N
N
N
OOi N
`
N C.
N
ao O
O N
O
c7
r
O
Ncn
w
OI
N
N
N
O
O O
N b
UJ
N N
N O
0 0
P
W
If]
c)
c7
a
N
^o
r
�
m
of
ei
NGOD
A
N
N �-
N
N
N �2
M c
0 0
O
N N
N
O
00
O O
Q N
wcli
pOj
N
{O'1
W
V
C
p
r
N
cp
cND
N
N
Z
N O
O N
O O
O cD
c0
c0
W
cN'!
cND Off
' 0 0
N O
N
2
b
T
c0 V
C] h
ai GD
N
c0
N
M h
N
u1 W`
N O
N
W
O O
p o
0 0
o m
O
N V
V"j
CD
1n
10
O O
N b
O
b
aW'l QQi
OQI t'Oi
N
M M
M W
c N
N N
N
O
W nbj
O cV
DJ V
M
h`
O
N
t0
N
1n h
N O
P Q O
b
g
O
N
M
Yl N
N GoD -
�
uN
G
N
O
U
N
7
O
C
7
W
G
w
LL
y
C
m
LL
N
[L
Gf
cl
LL
0 0 W
0
c
C
C
0
=
G)
N
w L
u
cD
N
Gl
m C
C N
m m
C
LL
y�j
c
2�'
W •O
c
w
._ _ C E
W O
N
am
C N
C C
c
a. LL
C
xl otf m
c w
W
Oi
C d
W
G) G! L
•`
A
C C
W W
C
n
N cY
O O
y m
o.
O
C
m m
0 C7
H F
X
W
to to
O r
!-
t
U W
O
O
A
� N
N
00
V7
Ifl N
rn
U]
a0i b
A
00
M
w
h
E� n
� p
FZ'
f•1
A
O
A Obi
Ql
ti
cn
N
�o
O
O
w
O
O^
W N
O
J
of
W of
O
w
O
_
r
N
A
ro
O
M
O
O
O
O N
N
a0
N
O
V)
f0
N
m
ry
N
O
N
CD
vO
N
N
O
O
W
V p O
M
Q] V
O
R
tp
N
O
VM'
h . pp . . . .
^
C)
_
N tV
vi
q
c
apo
O
CO
01
W
O
®
A
tl�O^
O
'`
mllCD
w
p N
N
O
O O O N O eN�-
h
h V
M p
00 b
a0
O
OD
^
N
w
t0
' N V V p W
��... ry`
•-.
�--
^ V
tOt�� �D
VI
M
cg
OJ
00
m
a0
t`9
D
01
A
ro
O
O
Ot R
a
h i01 �'1 a
M V
suolllW
4
m
O
V
A
a0
O
O�
N
O
a1
C G
O
U)
N
�
c7
N
C �
l0 .-
OI Y
3
U0
0-
a E 3
cn
ti
y a N > E N
a
a
UW V N E O p
W
O
u
w —
c
d t
Mr-
0
N
N N Q lL a 0 U N
G1
p
N C
C
N
N
Q
N
> U N> 3 m❑ V Fa
0 C G U W N d l0 U) 0I
N V
C
7
C1
C
A
N
d
C
O R IL o K O N
W Wcn
N
N
>
C
w
.d. d s 3 .- .0 W Q U J .0 > a. s
m x
w n
C
m
w
Li
3 3 as > u o �" d= r a
E w
p�
rn
01 >
m 10
'°
O
w
E E c D c 3 m O '> w� Z c
o o v> o a c a d o Z 2
m A
n p
c
r
c
c
m ai
m mo
n
O CD
O
F-
x
W
c5 A ¢ in U d: =� .� 0 ra Q
0 1-
C)
W