/
     
Res. No. 219-06-12360RESOLUTION NO. 219 -06 -12360 A RESOLUTION OF THE MAYOR AND CITY COMMISSION OF THE CITY OF SOUTH MIAMI AUTHORIZING AN ADJUSTMENT TO THE FY 06/07 ADOPTED BUDGET TO INCLUDE $3,024,000 IN ADDITIONAL REVENUES FROM A PROPOSED LONG- TERM LOAN WITH REGIONS BANK IN THE AMOUNT OF $2,730,000 AND PROJECTED GRANT REVENUES FROM THE MIAMI -DADE COUNTY OFFICE OF COMMUNITY & ECONOMIC DEVELOPMENT (OCED) IN THE AMOUNT OF $294,000 AND AUTHORIZING THE AGENCY TO TRANSMIT THE ADJUSTED BUDGET TO MIAMI -DADE COUNTY FOR FINAL APPROVAL; AND PROVIDING AN EFFECTIVE DATE. WHEREAS, On October 17, 2006, the SMCRA Board and City Commission approved the FY 06/07 Budget; and, WHEREAS, The previously adopted budget included $400,000 budget line item in anticipation of future debt service requirements; and WHEREAS, based on the receipt of final loan terms from Regions Bank, staff has adjusted the FY 06/07 adopted budget to include proposed loan proceeds in the amount of $2,730,000; and WHEREAS, based on the receipt an annual debt service requirement from Regions Bank, the FY 06/07 Budget has been adjusted to include an annual debt service payment in the amount of $297,774; and WHEREAS, the SMCRA has also notified by the Miami -Dade County Office of Community & Economic Development (OCED) that grant funding in the amount of $294,000 is available to the SMCRA to purchase properties required to develop Madison Square; and WHEREAS, pending the receipt of grant funding from OCED, the FY 06/07 Budget has been adjusted to include additional projected grant revenues in the amount of $294,000; and WHEREAS, pending the receipt of funding from Regions Bank and the Miami -Dade County OCED, additional revenues in the amount of $2,024,000 have been included in the FY 06/07 Budget; and Page 1 of 3 Res. No. 219 -06 -12360 WHEREAS, pending the receipt of funding from Regions Bank and OCED, the additional revenues will be utilized to purchase properties required to develop the Madison Square Project; and WHEREAS, on November 13, 2006, the SMCRA Board authorized an adjustment to the FY 06107 SMCRA adopted Budget to include additional revenues in the amount of $3,024,000. NOW THEREFORE BE IT RESOLVED BY THE MAYOR A CITY COMMISSION OF THE CITY OF SOUTH MIAMI, FLORIDA THAT: Section 1. The South Miami Community Redevelopment Agency authorizes a budget adjustment to the FY 06107 Adopted Budget to include additional revenues from a long -term loan from Regions Bank in the amount of $2,730,000 and annual debt service line item in the amount of $297,774. Section 2. The South Miami Community Redevelopment Agency authorizes a budget adjustment to the FY 06/07 Adopted Budget to include additional revenues from OCED grant funding in the amount of $294,000. Section 3. Upon approval the adopted budget adjustments shall be transmitted to Miami -Dade County pursuant, City /County Interlocal Cooperation Agreement for the SMCRA Agency. Section 4. This resolution shall take effect immediately upon adoption. PASSED AND ADOPTED this c5,0 day of November, 2006. TEST:'f5 / ^/,11] APPROVED: L , CITY CLERK MAYOR HORAC 8 FELIU Page 2 of 3 Res. No. 219 -06 -12360 READ AND APPROVED AS TO FORM: �s igueredo, Nagin Gallop & Figueredo, P.A. Office of City Attorney Page 3 of 3 Commission Vote: 3 -1 Mayor Feliu: Yea. Vice Mayor Wiscombe: absent Commissioner Palmer: Yea Commissioner Birts: Yea Commissioner Beckman Nay South Miami All- AmerisaCitSr CITY OF SOUTH MIAMI 1 OFFICE OF THE CITY MANAGER a INTER - OFFICE MEMORANDUM 2001 To: The Honorable Mayor Feliu and Members of the City Commission Via: Yvonne S. McKinley, City Manager From: Stephen David, SMCRA Interim Director 13 Date: November 28, 2006 Subject. Budget Adjustment to the FY 06107 Adopted SMCRA Budget Request: A RESOLUTION OF THE MAYOR AND CITY COMMISSION OF THE CITY OF SOUTH MIAMI AUTHORIZING AN ADJUSTMENT TO THE FY 06/07 ADOPTED BUDGET TO INCLUDE $3,024,000 IN ADDITIONAL REVENUES FROM A PROPOSED LONG -TERM LOAN WITH REGIONS SANK IN THE AMOUNT OF 52,730,000 AND PROJECTED GRANT REVENUES FROM THE MIAMI -DADE COUNTY OFFICE OF COMMUNITY & ECONOMIC DEVELOPMENT IN THE AMOUNT OF $294,000 AND AUTHORIZING THE AGENCY TO TRANSMIT THE ADJUSTED BUDGET TO MIAMI -DADE COUNTY FOR FINAL APPROVAL; AND PROVIDING AN EFFECTIVE DATE. Reason /Need: On October 17, 2006, the SMCRA Board and City Commission approved the SMCRA FY 06107 Budget. On October 20, 2006, the adopted budget was transmitted to Miami -Dade County for approval. The adopted budget included a $400,000 budgeted line item in anticipation of proposed debt service requirements. On November 13, 2006, the SMCRA Board authorized the Executive Director to enter into a $2,730,000 loan agreement with Regions Bank. Pending the receipt of funding, the loan proceeds will be utilized to purchase properties required to develop Madison Square. As indicated in Exhibit 1, the amortization schedule for the proposed loan includes an annual debt service payment of $297,773.28. The FY 06107 Budget has now been adjusted to include additional loan revenues in the amount of $2,730,000 and an annual debt service line item in the amount of $297,774 (See Exhibit 2). In addition to loan proceeds from Regions Bank, the South Miami Community Action Agency of the Miami -Dade County Office of Community and Economic Development (OCED) has set aside grant funding for the SMCRA to purchase properties required to develop Madison Square. The total funding allocation is $294,000. In anticipation of the receipt of grant funding, additional revenues in the amount of $294,000 have also been included to the FY 06107 Budget. Pending the receipt of revenues from Regions Bank and OCED, additional revenues in the amount of $3,024,000 will be available for the 06/07 Fiscal Year. Approval of the attached resolution shall authorize a budget adjustment to the FY 06107 Budget to include $3,024,000 in additional revenues and an annual debt service line item in the amount of $297,774. Recommendation: Staff recommends approval of the attached resolution authorizing a budget adjustment to the FY 06107 Budget to include additional revenues in the amount of $3,024,000 in addition to allocating a specific annual debt service line item in the amount of $297,774 for debt service payment. The FY 06107 adjusted budget shall be transmitted to Miami -Dade County for final approval. . Backup Documentation: Draft Resolution Regions Bank Amortization Schedule FY 06107 Adjusted Budget FY 06107 Adjusted Budget (County Format) EXHIBIT 7 Quarterly Payment (P &p: Amortization Schedule Borrower: South Miami CRA Loan No.: TBD Payment Loan Amount: $2,730,000.00 Payment Interest Rate: 5.99% Ending Amortization Term: 54.00 quarterly payments Loan Term: 54.00 quarterly payments Accrual Begins: 11/15/06 1.00 Assumed Year for Calculating Per Diem:: 360.00 Days Days in Year for Calculating Payment: 365.00 Days Quarterly Payment (P &p: $74,443.32 Annual Sum of Payments: $297,773.28 Payment Payment Elapsed Beginning Payment Interest Principal Ending Number Due Date Days Balance Amount Accrued Due Balance 1.00 01- Feb -07 78.00 2,730,000.00 74,443.32 35,430.85 39,012.47 2,690,987.53 2.00 01- May -07 B900 2,690,987.53 74,443.32 39,84979 34,593.53 2,656,394.00 3.00 01- Aug -07 92.00 2,656,394.00 74,443.32 40,663.49 33,779.83 2,622,614.17 4.00 01- Nov -07 92.00 2,622,614.17 74,443.32 40,146.39 34,296.93 2,588,317,24 5.00 01- Feb-06 92.00 2,586,317.24 74,443.32 39,621.39 34,821.93 2,553,495.31 6.00 01- May -08 90.00 2,553,495.31 74,443.32 38,238.59 36,204.73 2,517,290.58 7.00 01- Aug -08 92.00 2,517,290.58 74,443.32 38,534.12 35,909.20 2,481,381.36 8.00 01- Nov -08 92.00 2,483,381.38 74,443,32 37,984.43 36,458.89 2,444,922.50 9.00 01- Feb-09 92.00 2,444,922.50 74,443.32 37426.33 37,016.99 2,407,905.51 10.00 01- May -09 89, DO 2,407,905.51 74,443.32 35,657.74 38,785.58 2,369,119.93 11.00 01- Aug -09 92.00 2,369,119.93 74,443.32 36,265.96 38,177.36 2,330,942.57 12.00 01- Nov -09 92.00 2,330,942.57 74,443.32 35,681.55 38,761.77 2,292,160.80 13.00 01- Feb -10 92.00 2,292,180.80 74,443.32 35,068 -19 39,355.13 2,252,825.67 14.00 01- May -10 89.00 2,252,825.67 74,443.32 33,361.22 41,082.10 2,211,743.57 15.00 01- Aug -10 92.00 2,211,743.57 74,443.32 33,856.88. 40,586.44 2,971,157.13 16.00 01- Nov -10 92.00 2,171,157.13 74,443.32 33,235.59 41,207.73 2,129,949.40 17.00 01- Feb-11 92.00 2,129,949.40 74,443.32 32,604.79 41,838.53 2,068,110.87 18.00 01- May -11 89.00 2,088,110.87 74,443.32 30,922.02 43,521.30 2,044,589.57 19.00 01- Aug -11 92.00 2,044,589.57 74,443.32 31,298.12 43,145.20 2,001,444.38 20.00 01- Nov -11 92.00 2,001,444.38 74,443.32 30,637.67 43,605.65 1,957,638.72 21.00 01- Feb-12 92.00 1,957,638.72 74,443.32 29,967.10 44,476.22 1,913,162.50 22.00 01- May -12 90.00 1,913,162,50 74,443.32 28,649.61 45,793.71 1,867,368.79 23.00 01- Aug -12 92.00 1,667,368.79 74,443.32 28,585.27 45,858.05 1,821,510.74 24.00 01- Nov -12 92.00 1,821,510.74 74,443.32 27,883.28 46,560.04 1,774,950.70 25.00 01- Feb-13 92.00 1,774,950.70 74,443.32 27,170.55 47,272.77 1,727,577.93 26.00 01- May -13 89.00 1,727,677.93 74,443.32 25,584.51 48,858.81 1,678,819.12 27.00 01- Aug -13 92.00 1,678,819.12 74,443.32 25,698.99 48,744.33 1,630,074.79 28.00 01- Nov -13 92.00 1,630,074.79 74,443.32 24,952.82 49,490.50 1,580,584.29 29.00 01- Feb-14 92.00 1,580,564.29 74,443.32 24,195.23 50,248.09 1,530,336:21 30.00 01- May -14 89.00 1,530,336.21 74,44132 22,662.15 51,781.17 1,478,555,04 31.00 01-Aug -14 92.00 1,478,555.04 74,443.32 22,633.39 51,809.93 1,426,745.11 32.00 01- Nov -14 92.00 1,426,745.11 74,443.32 21,840.30 52,603.02 1,374,142.09 33.00 01- Feb-15 92.00 1,374,14109 74,443.32 21,035.06 53,4013.26 1,320,733.83 34.00 01- May -15 89.00 1,320,733.83 74,44132 19,558.23 54,885.09 1,265,848.74 35.00 01- Aug -15 92.00 1,265,848.74 74,443.32 19,377.33 55,065.99 1,210,782,76 36.00 01- Nov -15 92.00 1,210,782.76 74,443.32 18,534.39 55,908.93 1,154,873.83 37.00 01- Feb-16 92.00 1,154,673.83 74,443.32 17,678.55 56,764.77 1,096,109.06 38.00 01- May -16 90.00 1,098,109.06 74,443.32 16,444.18 57,999.14 1,040,109.92 39.00 01- Aug -16 92.00 1,040,109.92 74,443.32 15,921.77 58,521.55 981,586.38 40.00 01- Nov -16 92.00 981,588.36 74,443.32 15,025.94 59,417.38 922,170.99 41.00 01- Feb-17 92.00 922,170.99 74,443.32 34,116.39 60,326.93 861,844.06 42.00 01- May -17 89.00 861,844.06 74,443.32 12,762.71 61,660.61 800,153.45 43.00 01- Aug -17 92.00 800,163.45 74,443.32 12,248.72 62,194.60 737,968.86 44.00 01- Nov -17 92.00 737,968.86 74,443.32 11,296.66 63,146.66 674,822.20 45.00 01- Feb-18 92.00 674,822.20 74,443.32 10,330.03 64,113.29 610,708.91 46.00 01- May -18 89.00 610,708.91 74,443.32 9,043.75 65,399.57 545,30934 47.00 01- Aug -18 92.00 545,309.34 74,443.32 8,347.47 66,095.85 479,213.50 48.00 01- Nov -18 92.00 479,213.50 74,443.32 7,335.69 67,107.63 412,105.87 49.00 01- Feb -19 92.00 412,105.87 74,443.32 6,308.43 68,134.89 343,970.97 50.00 01- May -19 89.00 343,970.97 74,443.32 5,093.73 69,349.59 274,621.39 51.00 01- Aug -19 92.00 274,621.39 74,443.32 4,203.84 70,239.48 204,381.91 52.00 01- Nov -19 92.00 204,381.91 74,443.32 3,126,63 71,314.69 133,067.22 53.00 01- Feb-20 92.00 133,06712 74,443.32 2,036.96 72,406.36 60,660.87 54.00 01- May -20 90.00 60,660.87 61,569.26 908.40 60,660.87 0.00 Total Loan Payments: 4,007,065.22 Total Interest Paid: 1,277, 065.22 Total Principal Repaid: 2,730,00100 U W F— z W O J W W LLJ ry Z D O U Q F- rOrn VJ W LU ❑ O CL CL Q ti 0 0 N {9 N LL vJ LU Z) Z LLI W F- U w O LL' CL EXHIBIT 2 M LO 00 0 0Mr-(O t�F toMa3O c+)n000 H- }0�rLO wd_(O � J O t cn lz F- ) 0 Lo Lf) O 0 CC) N LO 1` 64 co N 00 f�E��N Cf3 lL Q 6q Vj� 64E (0 1-- � � r 1n to Co 00 mt ,6:DNr crco 64 (D 000o C) 0 (p Lo r r MLf) 6-3, LL Lo F. O (OD cc if) 0 V- (D co 1- r O N N 4 D .qr T CC3 6{i T CO 4'- ui O 0 d' C'7 1~ S4 1~ N } m V> 69-44 LL Q N T" Cr F- (0 T N T co N 64 E9 00 N CC] 00 M D ti N 0 O O ��O } � 64 611- r LL Q MZ°° ° °° o cm O (A C- O 66 r N 0 66, r �l >- LL Q X69-64 ��>�10% to U o ° co U) J m C UU�mLL a C O a U) tt1 U m � o M > 0 O2U> � m U m a) L C� !3 LL Fad (1) Q (v a) 7 t4 (a Z U� 0 7 �. a� c �. � qb .0 w02 CI O s � un7UH EXHIBIT 2 LLI m W a. O w rl- O i O N V _a F- O U) LL `O F- U a p m O M O O O 0 G _ C¢ N 0 N to O O p N M M a7 m LL LL to LL o O O 4 O D 1� �A O O N d O N ° N ¢ N N. p s+ N N a] O C C } 7 LL m LL m LL m O D CO C> o r m -a o r LO a O L °' ai ti m° O1 yam LL yam X67 0 0 CD o O ° N o C) a CD ° CD 0 O 0 Cl p 9 La[7 O K? O O � M LO 0 cl i v � o, � r 0 O a U') o LL a °o o° o °o co 0 °o_ 0o r 0 0 � a ° y o 0 0 ° o o° a C 70 a LM N N O co ti co Of N as � r LO V) LL v 0 U 7 C C � o � m co cQ m m �._ o_ 0 c a 0 Q Fn 'c o U^ a) y m N v� m to ^ C "- f!J N •.�, Q C f9 y CD m d m O w Li) 0 ' - al � 0 CL COL 3 U) U • U U \ r3l C6 zm LU i� 02 a o a v� d v a� n m O o m ro U � (C C6 d 7 G zn w U G m y m y U a5 a Z C .c CL HE G L CL CO a Z O G O L .G X '` CO) c- O LLi c0.O2C) i -mU Uw LL LL N �C? M IT I? O ['7 N Lo Cn C) mI? Ct vrn C7 co o LO v (O vrn � rcnvrn V C) C] C'i c+1 M P i C7 co ap OD CO v a v Y v LLLL ail u2 �n �n u7 L? Lo it) U-) L? u) 9 u i a o o a o o Q o 0 0 0 0 0 0 0 Q o r r r r .- n' 0 o0 0 o C o 0 0 00 0000 d co m n Zo cn co co cD co co to cn cn a 7 Lti'1 'W'^ v+ 0 EL 0 w 0. 0 1 0 O N Q t� 5_a G F- 0 0 U) U- 0 r WA T Q} �J a 0 C) O O O O O O p LL7 - LC) CO C aO LO O y N N U7 h p �-+ C] V LC) LO c a o 3 } 3 LL m k M CD h h G O O O a O h h p M C O Li) p Lo LO a! to yr O L() N c0 (4 C) m Lr) r N O o a O o 'a r L ao 0 CD °0 0 p Lj) p o W Q p d M N LO Cl) LX) N to 0) It a o a a) 0 a m LL a m U. m m °_ 0 0 o +' C° o o L o I Cl G 'a m Lh m M N rq N Oh LO � m C } 2 m N m La h �..., ham... 0 a 0 CD o Uni a O O p a � G m o N M La W O a t0 O T7 N [p N p p CL r. O m } Q m U. Q u a 0 0 L N C � C C � 60 T = O EU o c - O ~ CD. (7 F' A R W d U = O o m LL 0 Ch a'S w a) -e 7 U o U a} Q o co v N = L} Lu° Q m� C [— ca D U N d a) o a U C m C c6 CD o LU CL E aa) m O U3 O O. U C � Q rn Q CL a7 C Q d 3 C < Q cr d m -� U o m p LlJ U C G C 3 _ = co Q C ca D p tT y '� a N U N m O cn V 67 Q 7 C O N Lb C C N O .0 — .G p C L_ O O 7 O C C C U y -p .0 dQ CO.) LuCL I I II. [%' m W G 0 r[ 0 1 o d0 a N o LD a r o 4 C'7 P7 N C? co M o M r V L9 d LL7 Ln UL) LC) r U1 r Ua I? L? LL') Lt) LL') r to Ui Q O O 4 O O O r O G O O a _ 0 0 0 0 0 0 0 0 0 r 0 0 0 cn co co Lfl t4 m cD cp � cn io LD T Q} �J a fW V D W 0 CL 0 w CL O O O N 1i U CQ G r 0 U) LL 0 r Al ,y, 0 a a o o 0 L c° o_ V� 4 m to Cry Qf � r G 7 p m LL. LL. m o a oo °o °o 0 c N L� p y O M LO O t`+ C m a '6 �° �` o r o Ls CL3 LL O 0 p O 0 O O a .,y a .+ m `n o `n ar Lri � n LL Q Q L� E.L m'c 0 o 0 0 0 0 0 0 o o a a p y ay c a o a Lrn Ln as O 0 o O o La r- LD r- M a r Q m LL a CD o a a r~ a o Cl 0 0 0 0 0 0 0 0 0 0 0 o 0 p o m N 0- Cy 0 N y o ca C 0 0 0 0 C tD O p O O M O M O G p i <3 M c� N N N M N CL i- o. M CL >- L]. LQ La LL a N N C N tm O R Cl o 0 ° Q y a) a U :1 c c o o E ` iu 3 d N O ami 9 N R C c N d G N N y C O cn G C m r N co E C. p , G }y O N o U p �p ? aa` 3 00 nF7 Cl O c Vi y E 9D `° U, cio 0 m.0 m & R� d E a a) Of r r- —yam R[Y N� em LL E p U w = E Ci r 7 O O Q1 R d O O @ N C LQ N fD ca C C CD G D O N E N" y .�R• Q Q C Q1 O fl- Ld C Co M N CO F6 co r R r- (Lj rn 7+ N O 3 L N v t 61 U > U) +�-. U N �_ co 'G �' ?_ C ?_ O E N C 3 p to a LY R t° E n U [Ci m LG E 0 E LO N m LL E O d � L C51 = .�+ CD LX7 q5i rn y R +.+ O D 7 N Lo '6 05 C6 Lc y0 fA p 01 N to E E U N U o sa N CD U E t S L G U 2 _r 6 C1J 2 o E y o 00)0 O �a N O M N L7 O N M [+s CC 9" M M C) (T vq LCY O O O O in O O O O 9 O O O L9 Lf) O U? O O Q O L3 C? O O O d 0 O O O O O O CD f9 _O O LD (fl , Ilot I I CO rcD Q> ,y, 0 a W J ❑ W 0 CL /0 �i 0 to C) 0 i•r V Q V) EL 0 V 0 o 0 O 0 o 0 0 0 0 0 0 0 0 o 0 a O a a o o 0 0 0 0 N O N LO LO a N LO CD 0 0 LLB p h W O O CD N (V Lo d m p � 7 LL m u� r� o a c�0maa t�oh 0 w 0 o 0 0 0 a 0 0 0 o 0 c7 a o o a) am O ao Ln v_ Ln Ln o N Ln a A a) 3� LO h N r h CD N m r m LL L M Ci oho' LOri LO a to co LA a A LO h N r LO (O N N O b 8I h N r G O 3 LL Q to CA O CD (D N h C`') co [O sn Q) CO (D h m a O s O O o O O to Cl) O o O O O C) h N to d' p S N N CO N 00 0 l0 e- CD LCS s- CL V h O [O O r- N 0 N d' r CCT W c- N Ltj LC1 CO V r N CD CN fq '8 CO r V N N N m r LLG Q r LA o N h N co N 0 r L() Lj) LO LC) m 0 h h M C a 0 a O O O O O a 0 0 0 0 O N O 0 iC) 0 p Q) ;O C Q) O N CR N CO a O r LO r CD O L(7 O_ L[7 L)'1 a© r N r (D p -'4- U-) CC) (D CD L O r N CO O N N N C') h r r ch p CL N Q LL Q 0 IL7 N a G U O U N >, < o 7r N N ¢ N N � CO c L4 y G Er; 0 h O U d U G E w N Q U Q m L O O O e 4g C N rC Q E N O �"' D 7 ."G. O V N N N U C17 d U ` r0 `"' m o L y ie G (D N a) o co o a LL F 4? N ..; d '6 G 3 CD O Q LO r N N LG a) cm etS U -O C (A O O o O o O w N f6 J CL O O N U S S c O C U U L rn m N (D fCL v o _ C O UJ U H N ze a O C O D) Oi U1 C (fi co C C) C CU ca O W c LOG N C O D O 2 C u1 G j C j (0 . U VOl C U O. C U U N d fl- l/U1 V C L U O U� U � .O U � � �� U) {6 � J � O D_ O O Cc w N ` N I- 0 O U C) Lu - N OI CO CA L S CD) in C LD d U C Ll3 C O C p- ¢ U 't3 G m 7 C •.- C O N y N p 3 'CS N N O O AS' 43 C Co A •rn C G a N O N N ii (4 N O U U' C¢ N N 7 •C l9 L ` 2 C N O -� 7 -D t W G O O C U O is L O Q cn�Um¢aU Li[C¢O CL U- w�ci� ¢OOm w w 0 o00CDM o0 00o a000 0 0 LO r r N i r t0 Iti !b r r [°J LO r r r hf i"] r r CV M N� V O O 4 Lo CO w O) N r 4 V 6) N N N CD M M i V IT IT ? V d' Lf) LL7 CD CD CA V V�I�r'r le IY V I;r R V V V�r It It I � X17 LC) L() in LD LO Lt) Lr) LO m LO to LO U) LO L(7 LO IL') to Ln LO Ln LO I? L{) T L() LC) Ln Ln I? LO 117 L1-) LD Li) Ln LL7 0 0 0 0 �r- r r r� r r RN-11. 0 ,p, 6 r6 6 0 0 Q 0 0 0 CO CD O co (D CD CD O LD CD cD CD (fl W M� W W 0 a. ^0 0- I%- 0 N Q LL' V Q F- D 0 V. 0 A-Al M lli a °° CD°° O ° a o o 0 0 0 0 0 ° o a o O c o a o ° o C N C m Q1 N N G N Cto L� COD LO Lo O M 0 LL LO LL G3 LL m 0 0 0 O O L11 L'7 O LD O O O O O V LC1 ° O O O O O a+ O N n ct i�D N M a a! --t C7 ci O O ly O M LL m LL CO LL r E 8 O v C O O LOD C v N - Lr o ID R O CAD LOOS C°D N~ 9 'R6 N a� M C07 9 a �' C N G O° ° N N E m m LL m N LPL. LL Q Q LO IlO O O co O � - O C3 O Co O O O O p ; y m CD O CO u) d Ln 0 0 0 0 U5 O '� N zn r-- tD N O V O R � M O LO � r LLd Q 'Q LOO LOCI 4 O N CD O N n 'C n a O co OO 0 O CD m CD p Gf CT m h O f C r G y 6f O; O o O O Lf] M C. Ln O 0 a O .Q N N r CL } Q� LL >- Qm LL Q } LL Q Q 0 .y 6 V Q C R w L ID V N c O O Q y Q O a � C CU n [7 2 O F v c c .a a LL o c 3 3 O LL N Z d _= - c rn v m o c — _ 3 L }- a E G C N •0 R N 0 c L 's V 1.- 0 W ° 43 o N° G U R O w O N o U) C to a w R c `�' - v o E¢ m m e E' �, 1 C7 0 a q Of U o E = mo o = N E w LL iL CU U Q7 C [n .•,•, C d Cl) c E ?y a co N O G N i y N N R C cr p tM F- �"' d w w w O lU Q N m 'Ca N G R LL N N G N C N C N c L CU Q G N uj 41 N G C a N D LL CL H c� t- t6 F ` F- r d •G O �' U }-•• W CL R J N R' to CL Ic R Lo N O M Lo C? N M O LC) O 0 0 LO M O LO N O Ln r I? to in LO eh LO to c1' LLB LCD LO Ln LO Ln LO U') C1 LO O ifl O !l1 Li] Lo to Ln L? 9 1C1 Ln L? LL) I? LC) in O In 6 6 Y 6 Y 0 0 _ 0 0 4 C7 O O 0 0 0 0 0 o C> o 0 0 0 0 _ 0 I 1 0 0 0 0 Cp co Lo m f I Ln co co co co M lli a m W 0) 0 0 CL D tfJ O O N Q U Q 2 V♦o�/� / LL 0 L) z. ar ca O p O O O L7 to oa o o rnrn o o ao •+ N a O O y to to CD Cl) 0 N N 0 a N O •� O a LL LO LL m LL [ LL m CO M O 0 0 O K1 O co O O h O C O O C/ C O C d N d N N G d O N 0�7 0 0 d V O�� LL m LL m LL m LL C3 LO Ln a Lo a 00 �' Yy q .. u� O c CO ti ., o m � C ti MO L� W p d m C m � ED 4f3 o h a m f}1 r CO o O p° O d Gf 8I m ZA rn d� N N Co G O E 7 f1L CO 'd' tD d' E m N tD } E m N N} E N r LL a LL Q LL a Q w p O O O O O O O O N p d Qy O O Ct O 0 CD co >- CL Ca N LL a N C) p o o O p O n rn N v h� o o° 0 r tD p y O o aa7 p to tD D LO uaL W m O N rn N r tet CL m } Q m } b. M C''S N It O LL Q LL a m v Ln n CL E Y } m rL N O O 4 > r r 7@ C O 7 p C ca co v :+ LO U) Q N w al fi7 O f6 CA N a N o a! a U ¢ w w CL w w o a o c�i c cLiU) UZ.� E is N a N y� m U) m CO U a c a) ° US U) U UJ Rm d -� Q _� O O p 0 C O C1 -G @ [j W En o o s L �c o o c ayi Q; mod. I I 2, 0- -j C9 z. ar ca