Finance - Budgets - Budget Report FY16/17 - 08/16/20173
7
X
to
eta
n c�
= %< Q.
04<
/ V cr
0 C
o
CD
N
C
-t
�D
ZOw*--ITLV
H
v�
m0
1-n
MM
m>
O r -
Mm
-A
1
r
n�
a
m
CoCo
m
m
�
�
0
n
4
N
o
Q)
�
o
C)•
-
*-1
..00
v�
m0
1-n
MM
m>
O r -
Mm
-A
c
CD
c
3
--1CJ1
D
5-1
�
GO
0 N
O
C7
N
Q
°
w
CD m r
On
CD
CD
c
O
acm�
CD
,� w
O
C7
a
0
a
C
cn 7
n
c
>
C 1 1
c
s :3 y
c
-1 0
O
m o.
m0
cn
�c
=r
-i
��
oho
c
W
0
�3�'
3
O
ocn
�
(n
-p (D fn
(D C) C
cn
F. cn
4 cn
O_
O
7
cn
o CD
m c
C3
Cn
w 0
m
O_
TI
��
E
r►
CD
x Q 0
CD W m
0n
U)
0
cn W
w�
'
CD
CD =r
Q v,
M.
Ch
CD
(D a-
3
o �
CD
3
3
a w
o c
m
m M a
yc
� -
a
o�
c
Q
°'j�
iCL
CDm
O
Cn
n
z
CL
CD
Z3=..
cn ¢�
C O
O
w
C
v O
r.
y c O
O
CD
m m
°
Q
m
0(D W
Op
m
CD cl
p�j (o
s
g SD
3
o ci o
0o
0
m0cn
N
-« (D
s
(D <
0
O: �. (D
c
J
N Q
7 Al
(D
G
n
(D (D
c
a -^
n
7
(O SD
O co
0"
s
(n s
,(D
gy
c
m
o�m
r« o
G) o
�'
n V
m s
�_
o y
O
0
a
rn
7
oco
'0
'O
Al N
..
Cc CD
O w
(D
=r
TI ::rG
(D
3 -i
(D n
O
Q
-'
TI S (n
c
CD
!n (D
CD
7
C CDCD
:3W
CL
CD
m
ao
�O
W
cn
n
��
O
CL
p
N
(a
O
O Q1
`2
(D
a
(D
O_ ..
(D S
a CD
`R
C (D
w
o °-
1
CD
((D
N v
m0co
c
CD
�m
(D
w
n
o
=r o.
n
c
2
(D
r x
w
CD '�
m
a�
CD
CL
w
c
a
CD
3
=r.
CD
«
(D
CL (D
C
CD
v
3
(D
G
N
(D
7
0
G)
D
5-1
c --I
--I—
'
`G m
n S
(D ::r=
CD
CD
acm�
N
O
3O
0
2:
'-4
O
(oo
cn o
c a<
c
W
C
ocn
CD
cc
m
Q -C_
0
4 cn
ca
-o
7
m c
C3
co
o
0
C
w�
��
�
C
a
U)
0
CL -«
CD
o �
CD
o
Cr m
O n
a w
�
m
O
� -
o-
cQ
0 in CD
CDm
O
LD
SD
O
ti
O
w
w
0
°
a
Op
O
p�j (o
s
O
cc
CD
CL
(D <
c
K
W
J
3
CD
=r
CD
Q
c
cc
(n s
.+
n
CD
n V
Oco
oco
(D
c
Cc CD
0
c
3 -i
o
0
c
CD
!n (D
7
.C+
C DD
W
.
(�
CL
c
(D
O
-'
Q
cc
c
1
((D
n
N
In
—
O
Cr
CD
v
Q.
CD
3
w
CD
co
C
CD
v
CL
N
0
o v
CD CD
x (CD
CD CD
o_ c
C CCD
.< c
-n :3
c Q-
Q
0
(D
SD
W Q'^.
VI
Q c
cn v
c O
cr 9
0
CD
n �
F
53 c
o r
CL
c Z
m
m
x
CD
n
c
N
CD
c
u3i
Z
1
a O
O
O 1
O
Z
O 3 cD
C 00
� V
-
1
O
(o �
c
w
n•
O
O(D
0 CD
CD
0 0
m
�CD
no
��
o
0)(D
o -,
-0
CD
°'°
C
�¢'
�o
.Z0
m
n
�N
ron
T
�
1
O
3 O
x
Cl)o
0 0
a
��0
x
- - o-
acr
-
rn
-o n
0
w (p
— co
—
�
O'
0
c
-• —I
CD
w
(SD rp'
(p'
(Da;
CL
<
Al
w
CL
cn
w
00
0co "
0=
N
�M0o
_�
v a
:3
�o
r:3
,
`�
a
TI
w
y
3
(D�.
CL
c� o
<•�
o. o
Co o
C
v..
a s
w
�' m a
0
0 0
co y
W
w
CD :E
w
w a
0 a
.. m
of �
..
CD
�n
��
rtw
o �,
OO
cn°
- m
o�
3m
s�
sc
m Q
a
�
CD
w�
D-
m0
-�
CL
(D
CD
o?
n
CD
0
w
0.
-
m a
(D CD
0
d
0
p
m
w
� CD
a0
m
m
v =
w
0.Z
0
o
m=.
cw
`<o
x�
�a
:3
(7
(D
. C
CL 0
(D :
(D S
cn
w
ID
0
� a
C
w o
:3 ?
co y
CD
CD
ID
O a
a w
(D O
O N
O �'
- c
w"
3
(D
c.
O� n
(D
S O Q
a
`�
j C1
N
w
0
y
x *.
CD
w
N
o a
7
(D
0 Q
=
(D �
Co
CD
(D
=
r. 0
E
0
w
0
O
a,
(D CD-
0 CD
3 o
�
O
O
_
0 0
c �
Q O M
'0 cD
o
vi O
CD
?
w 0
-0 0
m w
Oma
�'K
o a
n
O
R
r.: c
SD
0 0
- 0
C7 _0
= =. 5
0 0'
o' w
w
n
SD
0 CD
0
CD
0
w
Cl) o
CD N
5-0 ' 0
w 0
m
m
Cl)
Cy)
� SD o
:3co
u,
w
m o
oW ? w
��
3 m
(D
0
'a-0
7 a O
a�(D
(D (OD
w (O
o
CD
pi
0 o
m<
�.mg
(o :E`�
0.:
m
w
C7
SD
N
3 N
j
� (D S
0 3
c
(D
0
O
c
0
(D -
-a O 0
5 a
0
(D o
0
0
-
..
=r
w0_a
age
09'
O�
o_CL
m
aD
0 CD w
N
::r-►
(DCL
S-
C G) 0
(D
(OD (D
c<D V
1
>-
(D
n
>-
(D O
0 (D
7
:WO
W
c N
n
w
n
CD VO
O p
..
O
Iz
0
J
c
.
70
n
0Ow
toa
¢''
0 <
(D
(D
7
6 a
-0
3 a
CL
a
Oco
o "
- (D
CD
m
CD
0 °
n -
SD
cn
5
CD
(D
a
�' CID
0 CD
n
m
o
w
a
o
- 0 c
O w
CD
0P-°
..
CDc
0
c
o
a
m
m w
0
0
m0
C-
CD
c
O
:3
CL
ID
co
CD
W
O
1
W
m
m
n
m
m
O
Z
m
.i
m co
A
C OAf
rn ao
COff I A
Of I O
j
O
O
P.
W N
s r
IM
m
W
a
a -4
m
0
A
m
m
<C
mm
m�
Z
D 'n
z m
cX
m
c
m z
m
W
< C/)z
IV
O
m
O
c
m
r -a
M O
a
m r
m
mmN i
A N i
m
oo �
.. w O w
a
a
r
M
m
O
C-
m
1
U)
is
m
<�
Ma
zr
C:
mm
O
L
m
4
m
C
z
v
a -4
m
O
A
-+
CO)
n a
O
V
A
W
O
IV
O
N
O
O
W
W
O
O
a
a
r
M
m
O
C-
m
1
U)
is
m
<�
Ma
zr
C:
mm
O
L
m
4
m
C
z
v
-
a -4
m
O
v
IL
n a
O
d!
�
O
O
m
co
A
4m0
O
0
W
•+
0
°
r
co
O
i
O
O
D
S
m °f w
w
F:
N
40
O
rn -4iwwaCC
O
Cp OD
V
9)
p
A
W
N
:-Lo
M
w
C
z
CD
D
O
M
M
3 m m
0 z
z
-4
mz
m
IP?
z
N
mN
-am
r
m
A
O
n
--
:r)c
w m
0
NC
<
n
m�
Nm
D
z
m
z •<
O
m
c
(A
m z
z
z
10 —C
:1)0
m
m
z
�
r-
�
-�. m Z
° a v
m
� m
��;
a
O
m
m
3 m
m
0
cn
o
,a
zz
�v
c
�, o0
w W
�`m
— 0
-
a -4
m
O
IL
n a
O
d!
�
O
O
V
V
A
co
A
4m0
O
0
W
•+
0
°
r
co
O
i
O
O
.i
S
m °f w
w
r
N
40
O
rn -4iwwaCC
o
_
y
Zi O
N
A
V
A
0
w
V
CD
o
co
M N
-4
-4
V
OD W
N
cn
i
O
A
�p
91)
cc
0
4
0
1
GD
O
IL
4A
O
d!
�
O
O
V
V
A
co
A
4m0
O
0
W
•+
O
co
OA
co
O
i
N
O
.i
rF
O
91)
cc
0
4
0
1
GD
s> 1= -� E W N N 1 c N 1
m cn a
c
mU) m0 m Cl) Oi m m m m Oi U)
< 0 < < c m cn cn m I
z� z0 22 z m : D rn M >
m� rh m0 m m � m m m m m
O N z 0 0 D M z D
z m z m m m
z m m -t
O c O
z <
a
=
m
U)
CO)
�
0
0
0
0
z
v
m
m
m
<
d,
<
<
m
oh
m
z
m
�
zo
c�
Zm
m
ma
mUl
O
OIO
m
m
<
m
z
c
m
m
m
m
c
z
v
m
<
V
m
z
w
4
c�
m
I%
4ft
CO)4A
V
N
V
ch
N
�
O
In
cn
O
N
�
N
W
V
m
m
c
z
v
< ch
z
c a
m o
0
0
c
z
m
z
z
0
m
3
m
z
1
m
m
m
z
m
ffl
j
v
m
a
O
In
m
m
z
C
m
In
c
z
v
000
C-
m
a
z
v
N
c
00
O
00
C-
m
q
0
O
z
N
cc
(D
CA
O
1
W
n
O
C
Z_
Om
m m m D Z Z o m m
yy mvn�o-<�
n m
r- r- �nmDpram
m m m 0 z m m d m m z
rryR m>-zizmom
-jDi>Ov�i ��-°mmnn
m z z N z c m C- 7wC 7mC Cl)
In m m -n CO) m m m
cccNcmaHmmacr
vvvzacamoovov
EA 49 -(A 4 j
EA b! N .0 f,A � i N
L N bl EA X71 w -+ -+ ai O C1
40 O W 0 49 V 0 N O1 M <O W X71
OD W -+ O t0 V W V O C11 V N A
W Cil O O V O Al 0 M A" 0 O
m O O O O A 0 (C Co3
0 001 W 0 A
m
m
m
'11
C
Im
j
m
mm
cn m
�m
c
�z
MP
0
0
D
m
O
m
�o
1
O
m
z
m
D
r
m
c
z
D
z
CD
m
0
x
O
w
O
Z
a
x
C i
m 0
c cn
m O
EA 140
J j
00
PP
in in
N W
00
CO)
O
m
x
m
m
z
c
m
r
m
a
x
L7
O
w
O
Z
a
x
'< N
m
Z v yi
C
0 Ul
N al
m
x
O
m
m
x
D
x
m
1
m
U)
m
0
D
O
m
W
cQ
(D
O
O
1
ca
W N s
z m
z 70 0
> Z
0 Z
90
Z
00
9)
p
c
W
N
s
C)'
7 m -
v
z
v
v
D
m
m
L7
M
7o
m
Q m m
X
Z�
Cl)
Z
cn
m
n
z
C. v m
m
cn
y
z
cn
70
I
r
a
a '4 Z
c
m
c
x
z
m
M
m
m
z
r
oC
v
z
Z
rt cn C
VEA
A
N
,9
z
..OND
CAO
p
N
z
(n O
Of
10
O
O
O
-+
0
c
v_
z
v
v
m
M
m
m
z
W,
0
r
m
m
A
v
m
T
m
E
z
I
m
x
m
z
v AEA A
m i i
N
N OND A
OD O OD
m
x
m
0
c
m
v
m
M
a
m
m
z
I
m
x
M
m
z
v_
-I EA EA EA
m A O A
mjo i
:n N O N
�4
9)
p
:
W
N
s
C)'
7 m -
D
0
m
L7
70
7o
m
Q m m
X
Z�
Cl)
Z
cn
m
n
z
C. v m
cn
y
z
cn
70
7o
r
a
a '4 Z
c
c
n
—i
z
m
n
m
m
C. v
o m =�
cn
r
oC
T
z
Z
rt cn C
90
,9
z
S
Z
z
I
:r m
m
cn
�
°
K
° , o
Z
m -n
i
m
Z
CDEL
v
m 3 O
S �p
_k
o m
m
..m n
a
C)
o
moZ
n
Asa
v
0
r O
z
0 Q; W
crm
m
z 40
4A
!c
491
N
i
m
A
O
EA
k
O ,*
Os
Ppo
PS
Nom
Os
0
w
.* rt
cl p
t0
N
N
O
N
OI �
xc
�DzA
w
`°
OOD
O
.i
W
v
j
Ul
0
17
0 d'
OOA
O
A
O
C
V
OOf
co
O
O
W
G3
i
t0
O
co
A
N cn
O 7
-4 a
. m
n
n
C.
m
w
cQ
CD
V
O
1
W
4�6 w
A
Z
Z_
Z
O
0
m
D
m
z
O
C-
0
G)
Z >
m
D M
r
0 O
< 2
CO)
0 m
O a
m z
0 v
i
0
_0
m
m
0
M
M O
O
0
m �
�
z
M c
m
Z
Z
m
Cr
(A
I
0N
N
D
Z
C- o
0
M
mi
0-4
1
0)
m
<
z
CO)
240
--IZ
N
Dc
C
r
Z
O
z
D
m p
-i
v
z
m
z
0
x
A
Colo
M
0
G)
m
m
z d,
m
m
3
m
A
m N
N
P
Off
N O
O
O
O
N
v
0
D
m
0
M
0
z
m
Z
Z
M
Cr
(A
I
0O
U)
D
Z
x
M
M
D
m
<
z
240
--IZ
N
Dc
z
r
Z
O
-C.
D
m p
-i
C-
m
z
z
0
cn
A
Colo
m
0
G)
m
m
m
3
m
z
v
0
D
m
0
M
m
z
m
Z
z
Cr
(A
I
U)
m
x
M
m
<
z
240
N
.0
z
-C.
m p
p
-A
V
cn
cn
A
Colo
m
0
U7 A W N s
0
0
D
T
0
z
Z
Cr
(A
U)
Z
Z
O
<
D
r�
D
z
-C.
M v
z O
z `m
C) �
O �?
z
Z
v
m
M
m
z
I
m
x
m
z
1 0)
J
V -40 O
d!
cn
A
V
V
V
N
P,
z
v
CD
C
w
W
C-
m
n
1
O
z
W
(D
OD
O
j
a)
1-4
N
-
m
v
a
m
-�
D
0
n
D
z
M
c
z
p
z
O
m
N
m
n
a
O
z
m
N
C
r
1-4
N
-
m
v
a
m
Nom+
r
0
CO)
pp
a
�_
z
m
N
C
r
--jz
m
n
z
z
v
U)
X
v
M
m
m
o
m
z
x
K
v40_
U
r
m
D
-DI
D
O
cn
M.P
O
N
O)
j
z
..
v
D
Of
O
Ul
i
OIO
� W
N
-
v
m
Nom+
D
0
pp
O
�_
z
7�
N
C
r
--jz
i
D
z
z
v
U)
v
m
0
o
m
x
K
z
U
r
m
D
-DI
D
O
cn
y
z
m
z
v
z
v
v
D
z
m
m
CO)
0
D
p m 70
m
z O m
cn i
z
F m
0 0
z m
c
z
0
Cl)
m
m
z
v j -PA
caw 0
cn 00) A N
.. co O
W IEA
to in
;OIO
v
Nom+
m
pp
p
i
J
r
i
O
�
1
OOf
V
p m 70
m
z O m
cn i
z
F m
0 0
z m
c
z
0
Cl)
m
m
z
v j -PA
caw 0
cn 00) A N
.. co O
W IEA
to in
;OIO
v
m
D
r
W
N
1
0
m
0
o
m
x
K
z
m
cn
y
z
CO)
z
n
z
v
v
D
m
m
m
—1
D
a
C
z
o C
N
m
m
n
K
C
m
z
z
v
m
u'
O
n
03
m
n
C
Z
m
v
m
Cl)
m
0)
1
W
m
m
n
-1
z
40v
C w
m
i
w
z
�
O
N
N
cn
i W
cn
V
W
0
OD
O
r
W
N
Nrr
1
D
0
Q
D
n
m
z
z
cn
m
z
Z
m
I
r
C
x
c
x
m
_
>
D
O
z
D
Z
m
n
U
-i
i
-0
v
z
W
U) F
Z
CO
D
N OAI
M
M
A
.. 0)
D
M
ma
mO
U
0
m
z
x
c
z -i
U
v cn
0
0
m
a
F
0
C-
m
4
N
m
x
m
v N
Wil
C N A
V rL
O
V
�O
M
W W
O
O
Ci
Cfl i
O
O
A
fA EA
N N
V V
m OI
W N
0
�
W
N
1
m
0
m
n
m
x
0
m
Z
m
I
m
x
T
m
U)
D
Z
C7
v 40
n
z
-i
i
v
z
W
U) F
1
N OAI
V
�N71
A
.. 0)
D
O
ma
0
0
z
x
U
0
m
x
m
0
m
m
0
z
m
x
T
m
z
v 40
i
C
A
W
N OAI
V
�N71
A
.. 0)
Cil
O
D
o m
� x
z O
Fn Z
Z
> r
I
0 Z
C
z
m
z
x
z
0
m
m
z
M
m
0
m
x
"v
m
z
v
moP N
NN O C11
OIO
u
z
v
c
O
w
C-
m
0
1
O
'0
co
(D
1
0
0
1
W
W
N
i
N
1
r
F
C
�a
W
m
c
D
N
�
m
c
z
m
m
�
v
O
n
m
m
70
Z
Q
v
x
z
U)
z
m
M
r
m
V rOND
M
10
W
D
z
0.0
N t0
w
40
c
V
V
M
V
V
m
,*4,14
O
U)
a
A
Ut
j
0
N
1
r
F
O
�a
W
m
c
D
N
�
m
c
z
m
m
x
v
Io
n
m
m
70
z
Q
v
x
U)
z
m
M
V
V rOND
M
10
W
O
O N
0.0
N t0
w
40
y
V
V
V
V
,*4,14
O
c
a
A
V
A
A
mOI
Ut
j
W
N
1
r
m
O
�a
W
m
0
D
"0
�
�
v
z
m
M
v
o
n
n
m
70
m
Q
--Im
x
U)
z
m
M
r,
0<
o
m--iZ
z 4„
-{
m
M
M
y
my
-X0
�
w
c
a
A
V
pip
mOI
p
z
N
A
V
0
cn
O
O
N M
c
0
z
cn
Z
COLI
cn
c
m
z
ccn
m
cn
r
j
�O
OD
V
A
m
O
�a
W
W
m
C
v
z
m
M
v
m
x
m
M
z
4
m
z 4„
x
M
m
z
N
w
"'I
.0
A
V
pip
mOI
p
M
A
N
A
V
W
cn
O
w
A
j
�O
OD
V
A
N
O
W
W
w
W
4a J
W O
N O
O O
ff
r
of
A U1 W
m z m
DO
>Z
z m r-
m
m
In
C
z
v
m
x
M
m
z 4„
o
N
w
w
mOI
p
p
10
r
N M
O
cn
COLI
cn
cn O
CA Cn
W 0
cc cn
0 cn
N 1
I"
T
1
A
O
Cn
m
m
m
i
m
m
m
rn
m
m
c
z
P
X0
Z
N
C
w
O
w
C—
m
n
1
O
m
m
M
m
-o
D
0
m
K
m
z
m
m
m
m
c
z
v
m
x
V
m
z
v
c A
m
M
V
N
d!
ai
V
cn
m
m
m
m
c
z
v
N -+
> M
z 0
� n
D D
0 O C
m z
< � --i
m
r m m
r cn
m 0°
z 0
m z
m v
r
O
v m
r
0
z
v
O
z
v
m
c
z
v
m
x
M
m
z
°
c O O
m W fA W
M cn ph
r
N O O cn O
z
0
D
C
rz
W m
MM
ym
M Cf)
co
00
M
zv
M D
r�
Om
w
r ..i
v
0
z
w
O
z
v
m
c
z
v
JA 144
V V
cn N
00
�I
v
m
a
O
w
N
1
n
mn
m
m
�
m
D
n
c
o
m
0
m
z
0
m
c
--A
v_
>
>
N
C
z
m
z
N
cnO
mn
c
Z
v
�
0
o
C_
r m
0
fJ
m
m
cn
q
Cl)
CA
=
n
z
0
z
v
�
N
c
C
c
O
z
o`o
m
m
10
n
m
-�
z
v
n
0
z
O
N
VOID
mom
o
N
00
O
O
10
40
M
C>
O
O
00
j
J
00
Ull
z 70
g rn
c z
CA U)
r r
In In
vv
co fn
N N
O O
Ul Ul
O O
tO (O
A A
O O
M
m
z =
v_
c m
= r
M c
C z
v
4A
N
O
N
O OD
cO W
A V
O W
L N 40 EA A N 0 0 W" O N 0 V A bl O
W i e�0 O V V W V cW7f O O OOD 00 Co) N OOD CWf OND i A CO
X71 O V O O " N Of A OD CD W O OD Of N i Of O i OI
N O N i W V OD CO 01 W V W OA Of X71 V 0K) W V
O O O O A W CO X71 0 cn OA O O i (a 40 N O OD N -+
Al
co
CD
1
w
O
J
W
r
00
a
n
m
z
rn
25
V
F-
a
=
v�
r
a
r
m
r
a
m
z�m
0
0
a
A
rn
n
O
mrn0
z
z
nm
nya
-<
c
c
����
�
r-jra
Op0M
a
m
n
a
z_
�arD
�r�r
OFE00L7
zvr,Cm
oo�r
��
n
_
m
Na
aEvovvvvva
CO)
zz=carr
0xm=
>wmo
cn�
�
��rm=
>Mz
a
vzmC-rnmmmmr,
MMMMMMMO
O
O
maw
z
rn=
n
M
-I
m
-i m
m
m
m
z
-<zNc
�=0mmm-1OD-qw-
-1-4-4-
cccNm
ccaz�mcmr�nmmmc
zzzOczz-ozrIvOzzzzzzzz
v
v
v
z
�v
CO)
z-1
CO) cnz-1v-1—q-1-1-1v
L N 40 EA A N 0 0 W" O N 0 V A bl O
W i e�0 O V V W V cW7f O O OOD 00 Co) N OOD CWf OND i A CO
X71 O V O O " N Of A OD CD W O OD Of N i Of O i OI
N O N i W V OD CO 01 W V W OA Of X71 V 0K) W V
O O O O A W CO X71 0 cn OA O O i (a 40 N O OD N -+
Al
co
CD
1
w
O
J
W