Lathrop City Council
July 11, 2022

O N N - N O '
O
d
y C N d '= O
y ~
w0
u u ° c c m m ayi u c m
a .
m o : c c@ iu n
A y
d .
o m '' ` N m ' ` w Y v d a`i ' U' U ` udi Q
c m o c
N ` m o u c
m
10 >•
d " E E o ' o a` ' 9 E o
v
o m >, y m E E o ' o
V
u a a+
a J a
Q N N c E E Z c E Z y
J '
h c E E z m
m
a j
d @
a i /
0 v UU '° J
d
v U '° ' a
ai
10 w m v UU '° J o Y
E . a d o n - din Q a
H - w Q ' ai ° H - a Yn Q U
p
m _ ia p
t ,a ` a U , C v_ .
c m AV a
N fil 10 7 N H J 2 N
C 7 ! N, C
N 7
V
N p m 7 = N 7
w V
N
a
N u E E N o O- N p > p 2( A p ia Cr 2 V1 p
Q_ O- fA
p
Q:

F- LL U
a' Z F- Z H
F
d' Z
ON
O
a
y
w
aa
mn
m
a
NOM
y -
a
O O
N
O
O
O
ci
E
lC L =
ln c`°a
N
0 N'-
F 'O
y
EA EA
o C
C3O C
N
N
7 C. _ d
C
C x
c
C LLJ
d
N
O
Q
O. t/) rn
Y
N >'
t
o
o
U v
O io
o c
o
G1 r..

N
M O .-•
N
d
7 = '--' p >+
fl
V G1 V
N
7 0
C " 8 . p - (
n
c
R
d a vi
a
H C. N
y,„
W
N L
N
O
c
10 N
Cc
O
a
u
3 cu
0 0
o
X
0 o a
w
N p '
a
M
O
O
E
Q
N
a
31 O N
O
y
S
O O
d 69 Ef} O =
tC V!
N
C7
O tn
O
N
Q
y
p t c ,
N
cp
U
V
W
i V
o
C. O 7
Q' ( L6 (
V
V
r
Q
N
O EA uj
n
O
O p
U
V
7 N
N
N
O
O O •
d
U! C '--'
N 00
C
O
o
LL
C d} b9
a
Q
Q
O
X
mO
N,, n.

N
O
2 C y .

N
N
H
d
y
N w
c 7
O
O
O uj o
jR O O V O >, p u O O N
L
N r+ y
N
N
N
L p
O
m
n O 3 p7
w W L ' C Q @ N N .

O
Q J O N w ' a p
0 "
0 V
V N
O .
0 ct7 N N

N C E N O
LL .
m y - - p
V
y
y
0 O N N =
p
a. _
0 10
U
N Q
N
uU
p i
Na
m d
ai ` aXi
y
y
c
y
c c` ° o -
a
N
Q
m o o .

E a .
o0
L +
p
M
C C
O d
N
N o ( A ( O
N
c co a -
a a
n
o ca
o
v
N
Q a a
C ,
u
y
i
o
0 v 6 X M `
N
a v fn C p p
a
V
C
V
N
O
c
1 N
N
U N c "
a
p ,
d
7 . N N
p !
0 0
i
dj
N t
C1 f/
J 10 VJ G!
cn
W 3 -= V f6 C •- . Q V ( 6
V! v ,
G
C
p
f
m c6 =
O Q
m
O v_J
I- LL
W Q q "
N ch,
mQma
NOM0EkmUCO NhOONACO
M f f

M O ONOO
o
O
o
69 1n EA 00
W e- [F fAO
y
Vi Vi V3 fA b9 b9
C
y
p
Hgp
O 1A
m
R
Z
N
Q
Y
U
a
o
U
Y
c
a
o0 0 0 0 0 0 0
oao vi
a i >
a
u
OM
O O O 00(
OO
U pi

FN N NO
LL
@
C
c
ry
o
N
N
T
c
0— — W -
p
c
d O.

C O LL
V
c
0 M MN W MNV
N
N NN
F
C fA fA EA EA EA fA fA N
N
J
Y
y
N
a
o .
z
o
o
o
U
m
a
c tS
g
h
O Vl
E O ''
N
nN
LL T o 0 0 0 0 0 0 0 0
o
e
7 O_
N
y
U
N
Nh
N
N N
N
Oh e0 0o
C O]
m
j
N
y
N
d
N
n
y
Q,
oN CO In
C N
O
N
o N
C
N
y '
m
@
a
m
c
a
y
m o o m ro
o
v ro
o0
0 0 0
U
N
M b9 fA 69
NVN EA' V' Of .

D
7 O
C
Q
Q
d -
Q
M 69 b9 b9 E9
7 7 O —
y
W 10
O
O
p
d N l0
r+ fA
OZ
p
L
c
m
m
V
H v
W
O tC
o
N 10
N
O U N
d
N
m
p
o000 0 0 0 0
0 oeC y f/ i
u
OON N N a0
NV
O
C U1
N O_ m
Z
lnO fA n. >
Ly
O
o N ' o > y
H
p
N
OCN
N
NN
C1 c m
3 0- m
f/
7 c ui
m
LL
W
N
w
w
C
p
V 1 u
O)(O aO OD V (`7
N
o
V
o c
N
N
c
N
p m
y rcornnco
o nme» m - o 'm
a
a
o
Z
i+ f6
O
N tn M f0
7 V
N
N
ro
N
X
NS
Y
uO
c Fn a> F» ss et us E» F»
o m
m
N
NO
N
W

N I N T
L
C .

U y N
d
ON c0 ' OO
N O]
Q G1
L
a p (
p
NOm
N
0 N N I c0O
Z y tn m'

C N M M
MMVN
T U
N
N v
yYC
p jp
Z
A V3 EA EA 69 EA EA F- f0
N
O
N
d fn
N
U (
0 N N .

N
O
G
N
@
C
N
N N
U
N
UO
V g ( n
Um
O X
U
d
I '
y
p
C
w
p
o0
0 0 0 Y pp
n
C
C
LL
N I N C-^Q N
C N
I eM O
pOy OD
ua d
ni N fl
NO
16'
O
N N—
O
Q
a
j
N -
d
G 0/
C M p0 U
N
C fY.1 ( p( n yp ~ O ( J
W
N
d

N N N N
u
a a
E
m
C
O
NO M
G
y

N LL G N C
N j'
U f0
ji
N
nO v, m
LU
o c
o o
Q
c ° tl '
d ayi m.-
v
m
d mrnLL
c o aQ No co
7 N Ip N. Q'
N N
Q
C 07 (
n
Y
C
O@
LL
NOCO i U V7 O n W m c i a `m -° o N m i
y
n '
o N
Q fn
C
d
L Q
N u t0 ln O)
U O
m U
T (
O1N t`') U7 GJ
O J
y
d
CI 2 ( 0
N
C N
y
fn cO 3
m 1 M O (O
m L .
p
j7
N
OO
C
C
d
N C 1 N
@ jpN
C. f0
N
tn N

U I N N N N N
Uw
Q
r
m
m
L
yo
U
s
y
t
H
m a
m a °' i
QmNmO ry ' p N O U 7
V
N U' C m "' C U —
u
10 X
N l0
C
3 U
O'E
N
y 'p0m
H
m
H c .
o
m Z@ m tq c v a
m
mm Q
o
7 61
p
N
7 V"
f6
C C( . f0
C
d 01
0]
O
W
N (
O a0
N
NN
N
10 E
N
m d'
m
d
m
a U
m 00000cc a o .
m
y/J
U
N
N
O p"
O
O f0
N
O
L
O
O
K
N 1x0 O
N Oi ! 7 I N
NNNN
a' ' WCC
m
o
y
o
d o = mu_
C UC7u. OZ r a
F
o o
I- Lr IL !-
F
H Z ( n N "
NM
O N(Ou
NOOayWama
a`

THIS PAGE INTENTIONALLY LEFT BLANK
ATTACHMENT I:

San Joaquin County Fiscal Impact Analysis
List of Tables
Table 1 Summary of Annual Surplus/ Deficits.............................................................. I- 1 Table 2 Estimated Annual Revenues and Expenditures ................................................ I- 2 N
0 0
N
p
OOO
M
NO
Mf O O
j
00f O
O 00
N
cu
O c- tA e- eF ct
pN
Y N Ef}
N
N N N
a 69 6g 69 v(!
3 ff p' •
d
v
0 m N
O
O
7 N +- ,
m
O
C C.)
O
OO O O
O
O p
o
y
OOO Cp d'
p
Nm a0 M A M
a
O
N t0
NO
O 00 COr a0
O
i
O U '
C iA '•- 0 N
b9
E
R a " " O
f0
L C6
U
O
N
m
C CO "
o
O
OO O O
OO
i
i
O
OOO
O
O
O y N
O O
O
Mf
N ap L.

N y
a
Q
c- OO
D
r
O 1
M
l!') CO 01 r- 00 a0 N .
m
u
M a0 tF
M
O V QQ N N •-- O M h 01 U --
i
y M
N EA 6qr O -
N
W E!} EA EA
v
tf fH fm
7+
N C (
6 j
O
p
m
C
N
N
a
O O
O
OO
OO
Q
E
h
QO
O
O
O
O
OO p O
r+ O O O
M1
N OOw
o .
h
d
D N ' cF 00
A nj o • (/)
o
Q. LL
M
ln
O ll1
M t0 L .
0 O
j
a
O fi Y'1 1 00
N
N
v O
N
N oOO1 N t0
i O L
o
7 N e- E9
r EA
r a- tn
N n1Q LL1 Sf C d4 64! R v
N? EA
O M
UC
N
N C
c
li. N v
O ti
O O
OOO
OO
L-' -
Q
Q
O
OO
OO O O
p
o
f
OO
OM
1 t
D
a
O
O
O
O
OO
OO
3 U U!
p
M o0 9
O Lf>
M
N a "
y
W
N
O 1
N
NO ei
N
N b4
r Hg e- yg e- f6
EA EH fA V?
N O >+
C
O
cX ' 6

O O O O
OO
O
O
OO
m C '
6L
O O
OO
p O O
O
O Q
N O
cpX
NO
l CO tjy O =
M CO
O CO C> CO Q>
NN U ,
N
c- 01 t' tt p
O O
O O } tfl
NM
NM N
N
N ER u>
Q b9 V? Ev ER
N
O
LmO
V
OL
I Q
y N
p7
r"' !
R
N >+
NO
O
C
d L
LOU
0 N cY6 y ' O
N va O V N K N c V C y
H :+ ry ++
E N
O
C ?'' Cl V
V O •- U '
C ;
F
V!
d
7 d d 0f
p
f N .
d
jLL,
p
a> j 0 .Q li
p v "' i
i
y
k y • W ` - p ' U +
J
16 7
Q 7
7 Rf7
V V Q. C W Q'
Q
d C
C
L
7 D " 6
C 7
7 tn
N
C
C
y
O N
O
N

N N U E
L .

N
V C> ' a :«+ '
a j >, O Q.

N
N
a.

C
O
V O
V p
u1 cn N Lo
c`
0 c6 LL O O LL
c0
7 c6 >
c
v
Q
a
c c To Q
a rn
E a .
c
p L
o Q •
o
na
Q ` a
Q
L
L
L N
L C
F G
C d
C C
LU 0
d
N W
d
W
U
a
i
W
U
ai
d c v
Q
a
r
jp LL . 7 v- rW c0 -
0 O
W
d y
0 CC C1 LL
y
O LL V ( 6 " ' C
u, c, LQQz , wz dwz L c°' a.
o nw
LL
d
c
a
z
z
o ,^
a u
N
a
Attachment I: San Joaquin County Fiscal Impact Analysis Table 2
Mossdale Tract Infrastructure Finance Plan San Joaquin
Fiscal Impact Analysis- San Joaquin County County
Estimated Annual Revenues and Expenditures( 2020$)
Estimated Annual Revenues/ Expenditures( Rounded)
Item 2025[ 1] 2030 2035 2040 2050 Buildout( 2060)
Annual General Fund Revenues( Prior to EIFD Contribution) Property Tax( without EIFD Contribution) $ 5, 213, 700 $ 10, 026, 300 $ 13, 591, 500 $ 15, 581, 500 $ 18, 298, 200 $ 20, 189, 600 Properry Tax in Lieu of VLF 3, 002, 700 $ 5, 774, 400 $ 7, 627, 600 $ 8, 973, 700 $ 10, 538, 300 $ 11, 627, 600 PropertyTransferTax 132, 200 $ 243, 400 $ 326, 000 $ 366, 800 $ 452, 500 $ 519, 900 Prop. 172 Public Safety Sales Tax 1, 704, 100 $ 4, 200. 700 $ 6, 111, 600 $ 7, 210, 000 $ 8, 362, 500 $ 8, 899, 800 Licenses, Permits, and Franchise 45, 300 $ 86, 900 $ 116, 200 $ 131, 800 $ 155, 700 $ 173, 700 Motor Vehicle License Fee 6, 000 $ 10, 500 $ 13, 600 $ 15, 100 $ 18, 500 $ 21, 600 Fines, Forfeitures and Penalties 26, 900 $ 51, 700 $ 69, 100 $ 78, 400 $ 92, 600 $ 103, 300 Total General Fund Revenue 510, 130, 900 $ 20, 393, 900 $ 28, 055, 600 $ 32, 359,300 $ 37,916,300 $ 41, 535, 500 Annual Generel Fund Expenditures
General Government
Legislative& Administrative 90, 000 $ 172, 700 $ 231, 000 $ 261, 900 $ 309, 400 $ 345, 200 Finance 589, 900 $ 1, 131, 500 $ 1, 513, 900 $ 1, 715, 900 $ 2, 027, 700 $ 2, 261, 900 County Counsel 5, 300 10, 200 $ 13, 600 $ 15, 500 $ 18, 300 $ 20, 400 Human Resources 31, 700 60, 700 $ 81, 200 $ 92, 100 $ 108, 800 $ 121, 400 Elections 65,500 $ 125, 600 $ 168, 000 $ 190, 400 $ 225, 000 $ 251, 000 Property Management 271, 300 $ 520, 400 $ 696, 300 $ 789, 200 $ 932,600 $ 1, 040, 300 Other General 77, 800 $ 149, 200 $ 199, 600 $ 226, 300 $ 267, 400 $ 298, 300 Total General Government 1, 131, 500 $ 2, 170, 300 52, 903, 600 53, 291, 300 $ 3, 889, 200 $ 4,338, 500 Public Protection
Judicial 887, 500 $ 1, 702, 300 $ 2, 277, 600 $ 2, 581, 500 $ 3, 050, 600 $ 3, 403, 000 Police Protection 418, 300 $ 802, 200 $ 1, 073, 400 $ 1, 216,600 $ 1, 437, 600 1, 603, 700 Detention and Corrections 960, 300 $ 1, 841, 900 $ 2,464, 500 $ 2, 793, 300 $ 3, 300, 900 $ 3, 662, 200 Protective Inspection 106, 100 $ 203,400 $ 272, 200 $ 308, 500 $ 364,600 $ 406, 700 Other Protection 4, 700 9, 000 $ 12, 000 $ 13, 600 $ 16, 100 $ 17, 900 Total Public Protection 2, 376, 900 $ 4, 558,800 $ 6, 099, 700 $ 6, 913, 500 $ 8, 169, 800 $ 9, 113, 500 Health and Sanitation
Health Services 316, 200 $ 553, 800 $ 717, 200 $ 792, 600 $ 974, 000 $ 1, 137, 300 Total Health and Sanitation 316,200 $ 553, 800 $ 717, 200 $ 792, 600 $ 974,000 $ 1, 137, 300 Public Assistance
Administration
Aid Programs 184, 600 $ 323, 300 $ 418,700 $ 462, 700 $ 566, 600 $ 663, 900 Generel Relief 11, 200 19, 700 $ 25, 500 $ 28, 100 $ 34, 600 $ 40, 400 OtherAssistance 74, 100 $ 129, 700 $ 168, 000 $ 185, 700 $ 228, 200 $ 266, 400 Veterans Services 3, 900 6, 800 8, 800 9, 700 11, 900 $ 13, 900 Total Public Assistance 273, 800 $ 479, 500 $ 627, 000 $ 686, 200 $ 843, 300 $ 984, 600 Education
Agriculture Education 10, 000 18, 000 $ 23, 000 $ 25, 000 $ 31, 000 36, 000 Total Education 10, 000 18, 000 $ 23, 000 25, 000 $ 31, 000 $ 36, 000 Recreation
Recreation Services 55, 000 96, 000 $ 124, 000 $ 137, 000 $ 168, 000 $ 196, 000 Culturel Services 6, 000 10, 000 $ 13, 000 15, 000
Total Recreation
18, 000 $ 21, 000
67, 000 $ 106, 000 $ 137, 000 $ 152, 000 $ 186,000 $ 277,000 Total General Fund Expenditures 4, 169, 400 $ 7, 886, 400 $ 10, 501, 500 $ 11, 860, 600 $ 14, 093, 300 $ 15, 826, 900 EIFD Contribution[ 2]
Maximum Tax Rate 2,466, 100) ($ 2, 005, 300) ($ 2, 718, 300) ($ 3, 116, 300) ($ 3, 659, 600) ($ 4, 037, 900) Variable Tax Rate 2, 466, 100) ($ 1, 303,400) ($ 1, 291, 200) ($ 1, 480, 200 gazs, aoo gsos, soo Net General Fund Surplus/( De£ cit)
Prior to EIFD Allocation 5,961, 500 $ 12, 507, 500 $ 17, 554, 100 $ 20, 498, 700 $ 23, 825, 000 $ 25, 708, 600 Net of EIFD Allocation- Maximum Tax $ 3, 495, 400 $ 10, 502, 200 $ 14, 835, 600 $ 17, 382, 400 $ 20, 165, 400 $ 27, 670, 700 Net of EIFD Allocation- Varlable Taz 3, 495, 400 $ 11, 204, 100 $ 16, 262, 900 $ 19, 018, 500 $ 23, 001, 600 $ 24, 800, 100 det sum
Source: EPS.
1] This analysis assumes the EIFD will be formed in FY 2022- 23( Base Year) with the frst year of revenue accruing to the district in FY 2023- 24.

Secured and unsecured tax rolls for a fiscal year are based on taxable assessed values with a lien date of the prior January 1. Thus, the initial phase of this analysis includes estimated development occurring in July- December 2022( 50% of development estimated in calendar year 2022) and development occurring in full calendar years for the remainder of the phase( 2023- 2025). Subsequent phases include 5-year development periods for development occurring from 2026 through 2040 and 10- year development periods from 2041 through 2060. 2] EIFD Contribution represents the portion of County property tax revenues diverted to the EIFD. Refer to Table B- 3 for details.

PI@P2 ed by EPS 1Y20/ 2021
Z'ISharmlRojecfslSAC1191000119I015 Moudak Treci FMancing PlanlModalslSan Joaquin1192015 San hapuin fixal m) 11. 19. 21 I- 2 APPENDICES:

Appendix A: General Assumptions
Appendix B: General Fund Revenue Analysis
i Appendix C: General Fund Expenditure Analysis
Appendix D: Supporting Tables for
Revenue and Expenditure Analysis
APPENDIX A: .

General Assumptions
Table A- 1 General Assumptions...................................................... I- 3 Table A- 2 Cumulative Land Use Projections...................................... I- 4 Table A- 3 Cumulative Occupied Dwelling Units and
Building Square Footage.................................................. I- 5 Table A- 4 Cumulative Estimated Population and Employees................ I- 6 Table A- 5 Land Use Assumptions .................................................... I- 7 E
c
c
h
h
cS
h
yQ
a
C
M
II M O M =
7P N N I N CO N P m C C
a
0 C
C. O N ' M N O a
N
V . U
O 7 N N
i
I N '
N N O@ 0- T N m
C U
Nn
O
C O . >, u
p T L N
O
j
N p- N O
n Q f6 a > O N d d
V7 O j,, U < p ' O d - p
N
V N ffl
tl N • 7 N w ' O ' L" L = O N £ m
I N
V7 .,`- fp o
p
w0 jl 6 "" vl C
N N
N O ( 0
OD N t6 v
C I tA +
L. p 0 O C
N @ - C 1 N
Q
I L
O = O
T a OO O N o U N
3 X F- N f0 C N

C N U N
U
a
C ^ Q. C N Q N

N ' O N O
V N o N
nl .

I N d d 117 i L ....
y
uj - o o> >' ° E o
N o rn o >, 3 c
p
a m oi c i ci - - o j o o m o 0 0 .

V
W -
o
t m a c a o r
o
o -
rn
fA p
n U
m
j " aQ d a i
lL I
J Q N p = m N
N T m
yI
a
N N . m
C " E t '" w L
N ' , n . 0
o a 3
3 N C N N .

L.. V
N d d ( 0 O N d t4 w
V

II N O U
@ o N d L a o
C o . f p • - a • m - o Q m m a ° Q ayi ` m o d a-- E
c '
0 } >, Ec a i m . E co m c
s
o °'
O m m o N E > a o U in m o °
ao I a N co\, Lo c > c ' N •`
y
ii } 3
m - o m c m o m c
N ,
u f/1
C ~ 3

C N ' O N
O O` 7 f6 N C ( 0 f0 V
yr
LL p
I' •
C7 C v- O@ U f0 N N N n C ' C 7 N 4
C
d N
W . V N p
C W '. > ( 6 N C/ J . U a" O N @ +' 7
d
7 c -° ° N m .

E ' ' E
N m `
6 L
a a
c t
a E
c N "' m u`, N , N ° n o a ' c '
v

3. Q o ! V
r o a`i v°i vi
a pw o ow o
N N N d t1 + C d C
0- E O
N p N
O O E
W m N -
p C@ w C N C C 3 N
O- " O M N . f0 Q ur ' d
o o - o ' a 0 m
0 N m moo mo ' c :; .'
n
Q c
Q • Q Q m ` a t V ` m ` o m ` v " c
o c
m +- > o r
I',
o c cn p
a o @
N . c
N o a m o
N y N
V
N N f0 7 p
N 6' : t .

L.. (
0 j-p
L C
V
F- 0
N N U C! a' l0 N C W y N O O ( 6 C O 7
N
N N
m Q Q ii O o U m c - o
a i '`
a m
a i °° g m o m
Q ° m A A - a
a
c
n m ° - V o E Y m
y = vi
I a w ti> j aXi ° IL- ° w a`i o o m a in m 3 a °' n
ip O N N C) L CO y fq
H LL C7 _ U C v N
NO
O
a
aw
ao
ma
m
d
i
I
f
I
M
n
a v n n o o m a ,
o
m i
n N m mn in moinn
C y
LL
N m a0 O i m r C o b IND i
S r N-( A
N N O O a0 OI y N O O O
C
RI n' 1 n V Y O t7 Oi M I
O
N N rM'! { h
O S
cU v m
c
n
v E
oo no 0
y
m_.'
N'_'
m
N N N q E 0 N N e- N l0 N
3 mti' E 2
O a'' m
d d li
M O O o O O th O
O
0 N O O N t0 N N N N N N T 6 V
y
9 LL
N m m O N N
N O m E Te 6 41
N
m
N
N N
N e- V Y m M Oi N
y N a
V U
w a o o E
ry U
Cvi rW r
i
n
ro . d N N
y
V N
N O 3 U
W m
a0
n O N
N D O 0' N V y
3 V Oi Oi xNa d vi y«
aN E >:
fq
a E
N W t t0 O
IIJ r[m0 f0 1 0 t^O N N
O I l0 M + f y U
N = U
r c m co
m ' v LL o M co m
r v vi o
M
n - °'
o = m a m m m m n r m -' rn m
LL O m ro N ro M t7 W N c0 Oi C `> O U
V N N N N a
o
QF
t d 6
i i i
q
N
01 m!
C
S y V
I` NO O ro m a0 t0 N O i , ' q
O' T N •- N
N 3
V h h N fV h f
n
U N ( p
m O
N O n C 1p
p
N
C t0 V O N
M

N O N N O
C
9 O
m` I
m O N N N E N '_
m o _ V V V N N O
m
Y V aH O
Q '-
IL O N o
1 N N N c0 O O IL ( n
U
R1 N
N
V N
r N O N N N a O D C
J N N 1 N YI O " O
LL N

N N N N
y 9
d
y 3 6
N =
y `
m
m
o , o o o o n , m E a O y, a
N O M m a 0 O O m
N N _
V
3 7
V lV 10 10 tn N M 1 W N -
Ol N
O
a N
U i
U N y j=` t" Z'
LL h fh t0 h N N N N n th n ! N
T
tV O
R
N
O
M r r i " v v o E y o
O M N N tr0 b b N O M N
N N
O E d O O m O N V fV y N N ti N LL
O
fl ot=a w Q n m aW m
a d m
n m m
o m
n n T
C 3 n a v M.= N N ui r
y ' A or
1C W c n 3 ° a 3
n
m
A'- ' ` w c
1 '
mMNv i n
v"i in vi maN n 3 = c m
y • 2 ` y °
ii
rn m m m n n ._ 3t - o U n
C m M N ° m Nz 9 , d o
d mN mmmm ei ma oi o ' o % o °-
E
N N N~ TL p
N I m
H
i r
i n t0 1
i ' Q] 2, Q ' i0 a N N C N
O i O N N N N
O> U N L L d
Y
N N M tif ._ " _ C O D t0
a
Q o o Ea
o
a Q oz
o
m
y o c ; c c E iU E ' E._ ro y
a
U
a a o D Q
o -
a
u c
U o
y
c a - y « av d E c m m m Q d
K a 3 m E
o - € o
u.' o 3
0- _
c y >? d y
m cTi
V a
U
W v. ' v" v - '-° a o
Tiin o
c
m m
m
1°
N A
m am m -
c ---' c
m c n ' a n
w° o m c= m 9 n M
a i m u C N q j :=
j m o W m
3' j u 9' n
y
u m tO N m m m` 0
a U a._ c m m
y r c o
m E N E m
C C
O C
2 a. S
J
N d C N O C N
J `
y N C K J N N m
y
N N G O a Q
q
a` D N
m 10 E E o a`
N
d A E ` c ' v m . w E E m ` m o ^' w.-
m
n c E E Z v K
c E o v m y v, C c E E o v
o - v d m -- m m
ai E omo vcici` A `
c m zc -° m ` vd:? vciti" Z A m" ,-;`" a " " ma
av E'° o y 3 o, a m m u' y
J n y a ` m" p
J m ° y °'":° J in '` a 10a ° v o. v o m m
y ? v ar m= v1 o KO m m d m. in c
ca
G
v! ' u o
a' m', E aa Q ` '_'
o J
v o ` o o m a c > o m 2v1 o a0- m H ... N- LL z ( 7 O N p-' Z f'f It U J O F O
y
F H
C 2 N
H fq . O N
N
W
a
E
m
p
7 O M ' 7 f7 m 00 aO t0 (') Ln OO N O h N V N y
p
N h N V f e! O O M f M a0 t N N
ln f0 ( O h 1A a0 CO 00 N O M d V O i0
t N 01 o f N oD V c+7 a0 N O c7 O N N ci
O f O OD ln V O O ( lf 00
j
a0 m N Of a0 1 f0 D 07 O) N
C
O D N c0 N
N oi N O' M
y
m
O 7
V O m( O d' 00 a0 ln ln O N O N V c0 V' f
C U O tq ( p r p O O e0 O N 1 c0 N t0 a
O .-- N M I f Of a0 a0 N M m O V I O N
p
O N a0 V ( O f 00 7 OD O N Of aD ( D N I
n O O N a0 N aD ln N w
O W N t f N O O O1 LL
d
N c0 N cO N N - m N Oi
d N N
LL
7p 1f7 O LLY tn a0 M 00 00 O N M O M ln a0 ( O 00
C O Ln 117 M A I 10 O O W C' f O N Of
n Ln / D M 7 f N c+D OD ( O N 01 M eF O ' cY O s}
Oi p V N e0 t0 f O a0 d N' ln N P
y
ln 1 t a
y
C
p
y'-
O I N Of
N- LL N 00 f m N
N
m N `' J m •- M j I N cD 1
N j
N N
U
m C C G
N
3 3 3
Q
C N c+O O O ' V f1 07 a0 a0 l! 7 I N O o0 oO c0 V N 2
00 ( O 1f! M O a0 e- O O ( O a
m ( p In m O M M
C> c n
rnrno+ orna eoeo .- n 1rrnn noin
M Ef> m 07 V O' f a f ( O M V ! O m ( D V h 00 1°
c O aO O a0 V P7 y
p p o M a N O p o N O M p c 0 V M M p
3 N
O
N
N O
N
O c0 N V N
d
N m M N c` V! O m Qi I ' h a0 M O m V M
V
c0 N cD cND N c 0 1 0
N N N d V N ( D M
LL V
V cD CO N O c0 O) tD
N r st a0 N O i0 M c- 4) a0 a0 00
y
O
p W W V N t0 f0 V e0 V o0
C N c` 7 O f0 O i0r
0 N
U
C rnrnoo ro nr v rnm rornr- rn nr a a
N m N I M Q' 117 N ( 1 O O o0 m aD I M V f0 W
3 W W r
O O) N N N N f 1 O m Of I m N Of
N tn rn V f1 N N N O rn O Oi
N c0 c0 M h V c0 M et j
O
p N t M f0 r M 00
N O a0
J
lfJ
Q
N d
LL VF
u^ o 0 o a o 0 0 0 0 0 0 0 o c ° oo nu n o n n oo n
co co r r cD r co co n r
m U
m
t c a Q
t1 p
n m °
r
a
w E a10i o E
Q t6 =
m L
C
p
J
Q a
O
fn N
c°1i c
N
V a=i a
K
E m `
a
LL 3 C
d
V a ai u
7 — L N C y y C j
7 N
3 y ( a. w N m VJ ?? Iq O
L
N p d N = N O d = R = • N 7 Gl C N y p

N ' O C
A ' y/ d V - p O C L
p p '
O '
V • C C p '
O O = C C
o.

C 10
a
O J
V d ' O N' O J
U d C ' O N N ; O J
U U ` p t6
c o c
N ` m o c c
Q ci a` . d '-° E E o a J a i ' 9 E o Q J y
a i
10 E E o a
O y
N c E E Z
y c E Z m
y
y c E E z
o N
F- IE 0i C
C CI O O G f0 C N O l0 C

C W O O
Q
v ' a '° v U U : 9
v '
a
10 a U :° ' a
0 v
U U @ m m
M
0 N y a
O
W N U
N
O
G. d
O y - j O C
d Q O y _ y U
N
av _
3 o ° 3 rn m 3 0 ° 3 ° in ' 0 3 ma
a "
a -
o
GI Yl N
p N J = N O
2' O C( n d
7 C
N y J 2 W p 2 O C N
ti
N i? E LL C
d Qf J VI O — V)
C
0 y
7 N N Z d R Z
F Z
F f/ J . LL U J O p
o
a
aw
a
m
n
m
a
a
N
O i c0 N
v
n
o v_r ao ao v_rn j N N M M N , Ml!
F I k
O
C
a
fa6
C II m m
O7p CO
OO
N CO 01 I tn
CV 1 1 Y'! ln N I 00 00 .
o
f0 I M 1 N 01 01 10 p N ln 00 00 N f 00 00 00 h
c
NNNNMM st
Q
ON
oc I na
M OOC7
0 0NN
I'
I
M Qf 01 I a0 CO
M
Q
p
t1')
NNO 00 O
NNM M
W
N
i
C
m
O I Y I y 3
O
0 ONNNCO .
oD O hh l O <O t0 tn
C
a

OO CO (
O f O> tC!
Q
p
M
NN
NNM
a.
d.
o
V 10
N
cv
10 Q.
w
U
yW i
10 i 0 N O O O N ( O N '. 5 p
t
O t0 e- ' t0
M
e- rN N . N
Q ti
N
N ni
fl
O
H
U
a
f 00 00 N O ! h .

N
i
3 MM lI') N '. t0
a
00N a- c- M ' a0
C t Cfl N Qf V
M 01 01 '
M
O
N vi N O
Cp
aE
ai
W
a
t
u a
o0o I o
N
a ('
7 N
d' V
N Q.

Q
Q
N
dO
o'
C
C p, a
N 3
w
OW
d
v
a I m ce co
a
N
li O
C
C N
@
L
C
O
y i V fA p N . N O I a
c ° I a ° n'
N '
G
N N , fC
p
C1
6 7
7 c0 (0
Q
O
u7
N
G1 10 • N N
o

C C N ,
O CI
J
L L `
L
r
C1 a % G=i J ,
d
a y
O d , '
c a
i
V
W
C
C C
d Q.
d
O
O
Z
p I N
O V)
d c, >
d
a'i = a o :° :° vUU •`-L° ;
9 a li d
a
r
N d
r
d
w y - a n , I aU
a
Q i+ 3 r ` .. i
L
C7 U! fC
r
V
y
0 m V -
p
7 W
V
V
p
a
o
y =
n
o
Z
O tA
o
i. c
a a. E°- , a` in
a
i
N
C
N
y
d a
E
o C.
d
c n o00 _
N
C N ''
M N
O
p
O
c
O Ul LL
N
N
U
L '
Q
N aa
41 V
N
N C ( p
C

0. = LLl j N
m
0 y
7 i i0 C
C
C N >
0 O ul
p
U
a
E a u,
cC) uc > a
c o
Ip f6 0
o
m U QN
3 u
o000
o
m
o c , m
E o °
y
oo in o
o a >.
o
coco r m
o m mU
j o
o
U
o
a
w,
a.

S ` c .-.
aa
m
o
m o Qp
V y .= LL
N
N O '
c0
N p). j N >
o
V y
fn >
C
y
C
N_, Ch t
OOO
N N , n -
Q
Q
O c0 L • vNi O
O s..

H 6 '
C
N
N
Q. a ~' a °- f6
o
m
o
t
L '
O
N ep
N «-
d
U
O
O U
h
N
N c6
C
f0
e
Y
v '
v r,
N o , o c c >,
ai
N :.., o »
m o o .
z
t9
o o •
q cn u) m •
O N ?
j O W C C
j
N -^'.
y
y
Rf EA 69
a
U f9 m.

C
W Q
N
7 i
C
O f0 tA
O
N
a Q - o — V c •-
3 o
c
L
ma
m ao o . a ma
E
U a
U
o .` - o o
m o >,
m
m U ° .
c
C d .

Q mO
a
iuQai
r >,
N
m o o N 3 n c Q M n a
a
c
U o ° ` n °' N "
a
Q L , 7 C
U
U N (
6 dj
O
C m
J f/I
V 7
O
C
U/
L
N >
t
f6
L Q v/
N r ,, ' fl'
Q
C N
O j
V
O U . fl
C n." D O
7 N L, O
d N ' 6 Ul V a a .
7pN N CN f6 •CU a M c m - a
U
c a -
a
a i >
H o.

Q L , p
C
p
O Ul - O Lf
LL
O
@ f6 C (
6 cn E ' O Q, N
U
N :
d '
d (4
t
p t/
I
j
N U
N
C in
U
j tp , fl- O
C
V U f0 @ j > C p O (
0 fn RS
i
N
C
y
O -
p

O ( ' D
p 4?
p L c0
N
y
p d - p ' O = C7
vi Z N U ` N
a@
a
N
i >+::

N V '
O N
O ul C >' y oN
Q
N C@ f4
N
N
w 7 (
6 C
7 U ( 0
Q C
J
N (
9 N -.
j
N
U f6 O '
0 c
IQ
J
c
E
E d
o a
@ N: >,
a
p.
d
o o
t a -
p
L a c -
m
a
U
c
w
Q
E vi w = ;
g
U U • f- ' in N
7 m
3 w - a
n
o
o
c n •- z
o
a o °' m a a
0 3
o a ,
N
y V J = C '
ONO Z . a.

O
W J i
1— lL
J J Z
O
C (
n M,
APPENDIX B:

General Fund Revenue Analysis
Table B- 1 Revenue- Estimating Procedures Based on
City of Lathrop FY 2020- 21 Budget ................................... I- 8 Table B- 2 Estimated Annual General Fund Revenues ......................... I- 9 Table B- 3 Estimated Annual Property Tax Revenues ( 2 pages) .......... I- 10 Table B- 4 Real Property Transfer Tax ............................................ I- 12 Table B- 5 Estimated Annual Taxable Sales and Use Tax Revenue ...... I- 13 Table B- 5A Estimated Annual Taxable Sales from Proposed Development, Market Support Method............................. I- 14 Table B- 5B Estimated Annual Taxable Sales from
Onsite Nonresidential.................................................... I- 15 n
Q
N f0m
C
d
dM
O
fiJ V3 ER
E
C p,
c
C
Cf3
C.` aO c3
h
C

VQQ Q QQQNQNQN
QQQQQ
M M M fA
d Z Z Z Z
ZZ f Z (
O
Z f Z Z
ZZZ
N
N
V
O
V
M
V
N
@ I
m
C
NN
a
N
ao
y ln 00 I
O
V
m I (

D O O ONMOM
d
f a0
N ER 1 M (
OOO O } a0 fA aD 41
a
N i
O f0 M -- 00 a0 I
OO a0 InO
O
d
C u) t f0 ( O c- i Iq
NO o0
MM
j
p
d t I 00 O I
N ffl (ONN
U
a
N G7 >
O 1 O O (
O f tI'7 fA
V
P
P
0i
C
d
oD ln ln
N t N lfl t
fU
N = O 64 N (
O HJ(O b4 ER Ol
W
y
b4 d) d) b4 N N
LL
m
Z
C b9 fA v)
x
LL7
y
N
y
7 N
CV
O f0 ' f N ' 00
V N'FW

O N ' V (
O
V M (
OO o0 M
C
1 I O O) a0 (DO
VV e0 a0 1n
N
C
N
O
Om 1n Ln CD (
O CD f O V
mO
y .

M ln ( O O '
F f I C jf C 117 ( D M M ln M f0 !
T
Q
N
j
D
V M N o0NV f
yj
Q
d
V3 V fR(
O a0 d9 00
C
n
lfl fR t0 `-' f0
ON
Q fR
A
C tn
L-'
S
C
O
G
n
h e0 I O
ON t
NV O O o0N o0
7 N
N
y
y
y
t0 -- Ln c0NoONM oD
MO t0 ( O DMO
C O < (O lnMO f a-- .- (
O
V
OO
N ODP oD {O
O , L.., j
N
I N
3 N 1 (O cD d' O c+D O [
7 V
N O 00
Ma o0
N
vi
Q' LL
y
O h
M O) No
V
t EA I
Nh Of
jyN
LI. N
d
j
o0 I O LC7 Cl M
Oc7
V M .-
N m N >
0 A 00 [
7N
N I 00 Ln LL ln (D
N i O' 1(I N
N
y y O ER
N f0 EA
7 tA tR EA o0 69 c0
O
w
m C fA ff7 H3 V b4 64 T
C
y
N
Q
0 LL T O
U
N
v
o o
C n1.

O
V
M M ' 7
CN
07 0]
mm
O
t ..L
Q
N
NN
i N i
i i i i i i i
N '
O
y
d
C
7 N
d N (
0 NN
d N
00 V
HH HH
n "
N
a
N
cE
C
o
W °
coi °'0
m `
m . n >
mm m - -'
o
T
a vo
a Z
Z m 3 -o
d w w
a n °' c
a E
maiai "--'
a iv vUv vvvv
v
U
on
w a` ci `c° c c ao ,.,
n
v
a a
E a a
m
a
a o >.

Q
v
o
a
o
a
d a
Q
c
N d
y
c a d
c
o a
m
a
o
0 0 ma
U '
0 N
fn
V
C
y
0 C
C "O
C ' f0
N 47
a
m
x
C
N
N
ly
1°O
y
N
0 fA
a
L
t
N
N
7 pX
7UC O
O
y `
N f0 , G7 7 N
p
N
V
LL
C
N
y
N N (
A
d
d
C
y
O
yN
Y F ' O >
LL
Nd O, N > > -
a X
C N " O O '
O Gl
0 7 U7
T
3 F
x
m
m d
y c
U a °
i
c
d H n'= °
U
m
a LL
c
C
7 y
a
N io c : m m v >, d
C
Q
E y
N
a r , tn
i LL LL : O
y
m a Z y o F
n,
w
F- F- a „ s toxa d ..
y
a
m £ u. - C- C m o > LL F rn in a v,
d
00 '
o
c o.
a a a
c
c °'
o m ` `
m
ci d c
ci y ! `
a y d
o 0 0
o m Q? o
c v'i '
n L « o a =
F
a
ii a` a` a` <naF S c i O oin Uf°- ° n %,°?
v
cma
N
hOO I OO O
M r
d
N
DO O
O O O t0 1n
MM
lf'! CO f f t0 M ln LC) Ql
v
h M
M In f
n o0 <
O
E
O L{
C D EA tMf1 O
f0
C
O
V 64 M
a
t7
EA b4 tA `-'
W tA
Qy
m
O
O lI)
OOhOOO e- O
N
o
c
V o000000 .- vn
o
N
NM ln lC') f lIy CO
M CO lD
V 00
00 c0N N c0
N a0 a0
M tt
O M CO e- tnN N
ln
N ln
VM EA H3 (
DN 00
O
N 00O aO f M
P
c
V) ER fR fR
a
da

V O O OOO M
NMO
d

O O O COO
O
O t O f
V
M
i
Ln f 00 00
V
NM Q1NO
c
O
M 00 lf) 00 Q1 (
D
N
O Ql
O 00
h CO
O M 1n
t 00 I i2
ln
m
MN b4(!} M
N
V a0
N
64 M
N ERM
C b9 fA `-' V? `-' b9
m
d
o
Nl
MOO
O O O
O
V 6 ln
NN
O
O

O O O O O
C
7 CO O (O
N CO t0
N M ef
I CO e- CO M
N c0
f ef
Q N N c-- (
ON M t0
y
a
M l! 00 M EA b9
O
hM
N f
N
M 1 CO a0
N
N t0
EF? ffl
N EA
N EA
N
y
Q
p EA fR GI} Eq
C
a
NW
m
cO O O O O
N 01 O
V
O
O I O OO 00 ( p
N tp v=i
N
M V 'V ( O ln f 00
N t0 V
N
j CD
V

M O (DO
M In 00
MO
O
N f
V
O 00 ln 01
O 00
O Of
M
O I N
N Efl EA b4
MO
MMO
N
O t '
VO

N OD QI
EA EA

N EA EA
O
E!? U! 69 IJ9
Uc
OOhOOO O1 CO M (
OM
O
O
O M O 00
Oh
On
M
NN
V t!7(

D CO O (
O tf Cp
tn
OM O y' ER
N M ( O O ( p !
p
d
N
NO f fR ER O l0
W
C
N M
O
N t
N h •'
Efl EA d3 tq tg
7 1
m
G1
d
p
V
MMV tn
C
V m m m m
Q
C
NNNd
N
wa
fq
df0 N N N
O U
F I-- F- FaQ
N
Q
Ov
N
C
y
O
7 d
N
a ° G7
O
V
N
d
o
C '
y
7 x
N
C Q
XX
LL p C ~ tn tn ~
H
U
c LL U aNi
ai ii
L
j
c/ LL
a
i aGi >
c d '
c
d
c
w +
c
d
W
o
x
a i a
ai > '
a
i
o
U'
o
y Ft°- m `° m
c a c
V
N
C t0
L ;
J
V
w
U tn
7O
c
C
O
C C '
7 N
Q rn 3• ' . n
J
LL
ULL 3 °
i co
N
n
a
v
ca
co
x x
o
a m ' a a d C u C a
Fa
HH F- N .. 0
C G y LL
d
C
N ° £
d
d
LL > LL ry ow
c ow c
w
m 0 —
m a a a
V ' ° V ' °
f
d
yV
E GI
d
O
O
OO
V
O C +
Ii„ J J
U
U
F- {
LW
a- aa` a` J LLIW
Z
W
Z
p
ma
N
f Oh
N Nh Or
r
p
O sT
Nm
O O tD
o
MaN
e M I a f0 N N 1 m Of N V O 1A 10 O
E
4 O N f0
O 1
N
7 h
M Of I W i
m0O r
p
M I 00 00
N
M
O 00
u
F O I
O
N
7 In 10
mM
M N
O1 10 O1
C
D
0 1
MM ffl f9 fA 6r9 f9
N dI d!
p
N i i
m
F
C
y
O 7O f
O I f
N
ND Ih
N
N
o
a
o
i0
C C 7O V OI tn Ol tL1
mO
10 h
N
NNM
m N N f0 N vr
y
vv
m
m oov m rn oo m oi ao
a
riv II N M W O] tO f O f p) N
lnM
N I '
ON t1h aD l0 I
O ln
M
N O{O 00
V

OW O) EO
O
N
M N
NO e0

M V I ''
N
I a0 1D a0 OI
O FR
8 O
N
M 69 b9
W
p y)
p
y
OD OI3
GA fA IH
M
u
oN
I O
rf lnN
O 00 t
V
o
M
oM
v
OV m i
f

NNO O O D
c I 1n N ' Q 1 N O V M N C7 N N N
II
LL
N Oi
t a{ Oi N vi
0 m
6f
V I N NV 1
N O
00 @ CO N f0 O
rn nin norvm .-
w in
v
v '
y
o
c
ivr oo.= oi vi cv ei ri
i
N
T 69 fA 19 fA Vf
y
59w
ti
x
FA49W
8 a0O
O
0rn
N
V
NO
W a N
N
m
M
II y M h O ( O 01 1O
b
a
tn0fD
nO
aD
O
O o0
N a0 M O .
y
M f 00{ O (
DmN
W n N
I CrG
NM
N
G
N rD
O
i N (
O
1 0 FR
M
6Nq
N I y O W OI E9 M fA fA f9 fR f9 I
f0
O f0
@
E
Q u, W I o i. in o o m co .- o N o0
QlO OI OD 1n
V
00 0 ', IA M O N QI
O in ln
hM
O tn
NN t7
N O
7 OD '
m Oi 00 ( O(
O
M 1fl ln (
O
N
ln
M t`7N
C.

N f{`
7 a0 i") N(
O O
N
O N
O lV
C
M
D(OM
M
O
O
OO
O
Mf
O o0V M (O ln h
O
N CO a0 I N O tn HM b M fR f9 f9 EA 1A I C V N V
LL o0
O aom M
VV I c0 e(O Vf

O IA I M
o co N '
N
NO 1 (
OV O O
i
DMO f0
M
O fD li h M 01 Ih M 00 N .- P') n (O h ^( D f I
i (D
f
M Oi lt7 a0 ( O
O R '
R f .

M P7
N
WO c0
m P7'
VN
tP
O

OM OI V
O
7 O) N
U
N
f 0
d
9 fR
fA fn
M
N9
b9 M .

N
N i o e o I o o a C 01 Y p
CEm a
o o c
N '
F E
L
N 1 OI
Y
Y
Q 11 tp d
II 1C II
k
n
LL
nu
m ' '
E
c E .
am
uu i
rn t -
Cd
p
N
o
0o
ee
C
O 00 N (
DV
G
a U a0
Nf
S 7
O tM
7 cN] cr0
O
N
W
Nn
M
Q
Q
N
x
yF I J Q J T x x
A Gj.
o
V
a
F
o
p
C
X Q1
C
C
7 a
d
li C C A .. y. R N O O
O
U Q . E
j
Q
a
v '
v
c LL
a a`
a/
V
C G1
J
Q
CO
p p '
t7C C
d
NN N ..`.

C C ' O F ' O ad+
7 7 .

C
Q
E
N
U C
7d
7 C
10 LL „ d, IL . i
ii
Ao
x
o
0o
Q
y
x °
c16i " c
u" (
x „
m ia
c ' o c o d ' ' ' ''
c
r`ii o00 va ; Q
a a m ~ m '
y
y
O d
7 GI j 2' 1x0
s
O .
q
U
E
NC l0
N
C A a Z z z c lL { 0 C
IL C K ` • `
o
0 0> m > >
F- ° Tn oTWn c
a C1 >
a
U I o
d > >
ai
a i
a
o
Um
a
U a
o
c
c c
c c '
a
C
N
N y ''
X fC
G
C
C I(
C
C
7 Cp
O O'
OO7
u m »
y
x mm "
a ' '° '
c mma ° mma
F
m
Q
v v
m
H Fo
d
v
m
rn Fm
w p m
o
A io o '
MN
a
d
ONN H ~
O ad.. O
Q
p
Q (
n
tf O O
O C1
OO
O I a0 A E y vi viQ . a
a; A y m
o QQ
a Qa ,
W
d
m
m °' E
r
d =°
c
w
o
y ao.
m
m am a0
o Q
O
m
o
uyi c10i
E
a
i
y rn
w
o ao
o
a
E NcnO ocn0 ° pu. tn pLL
y
ii
w Q ¢¢
a
a a
W
w
a LL w w
d
a
WW
mo
rn
w
zwz
a`
NO
K
N
Nf OI
o
p.

O
n b N
4 m
O
V Ip f
Q
E
an0 f( G { NO ¢
O
M a0
R
C
O M<
W
T
0 w
c
N
C
m
fA EA
H
n
Oc
U7O
N v °
m
U 10 N fD 0 N
i
y
o
r°iM M oo " e0 V M N
O
0MO
Y
n
d
U
p
N
N
MNM a`
vimv
ooc, sm
a o -
o
o c T
a
0 N o
U O N
VN'' N{O
M
f0
N^ 41
N
RV e0 P'f CpO
G7 I
N Of frO
fUi1N
7 a0
NM Of
aO
C
O7 I N a0
O C
j
NV
f
M
0 O
O
N
n
fM
L cV
NO
I( fA
WJ
Q t0
Fa: 0 0
0 g
T
N
O
N
o N
C
N a0O
Z
VO
N
n
10 O
C
i
a
n(O M
N
U
O E {
p
Q
N
M a0(
O 1A f0
N 1
y
m
vN va0i ern 4Q qe' m 5
O
0 N(N N(
O
U
N E'
L.

E
N f9 Of
d V' OH
Q
fA
W
lC
M
N
Er
j/J
pO
W
N N
o
E
V
V
n
O
M
M
O('
mr J t
NX
G. ra0i`
r m m .

C
00 MN f
O O
O
G
O
V M[
ON C O
C ._.

N
N V
N
M
C t0'"
0 Q
A 1f]O
3 c`] lC vl N '
O
a0 EA OI M '
A
w
O
n Ol
NVO
O
LL
N o0
O
e
a0 f0 pj^
C N
N N a0
O
r OJ O -
CO
7 O' ct t0
N
O
U
C
y
C n
C
N
M
o t0
M Oj O.

N 1.]
N
a0MN
O
a O C
G FQ o oi v ci v 4 0 i V N
ao pvo °
a
ric i
c
c
o
oa E
ro f» eo
F»
w o Q Xy
T
o
o Q
a'
o eo
n LL
oda
C
N
o
N
W -
3 '
o
7 n
o L,a ,',
m
7 y
C
0 0
C
E o? o n o ¢
Q
p
II 1`
W
L
O O
O fNpLC
Q
N
N
C
LL
u
y o j
dQ
N
QO
f
GNN
N O
CO
d Cp fp
O
p w
N
a
U
p
p
M fn N '
O 1-
r
p
NUN LL
O
f
p
O
N j >.
r (
n
C OD 1 C (
wVl
JC
y
Of
a
lL
O O > K A
Q
a W N - ' w
LLj
NO O l0
C
O
CN
h 1 +
j
CQt0 C O O N
N
O
CU
C
N
j p U
d
o
o
o
co aU
mw
y
Uv `
o a"i
m
Wd
O
O
C
U ._-.
om
a
a
Q
LL
O
O
N O
O
d
7 C
O
C
O
a N w
OM 1
1 d
J
U
O
O O "
U N >
c
i0
V
a o'
d
j nj
C
NN
C
C U '
Q
N IO
O
p
yj f0
C
7Q2'
d
YO t LL
7 A m co
o
aao0
m
y m ` 4 N
m
E
7 C ~
U J C
t 1a o
ommom
a yoy > o aoo
y
m
y
y
o
o
v a ¢ ° °'
o o° ` °>
o
a
d ` a10
c
y
U
NM yt- o
m D> m Q o 7 d y
oo ai r N
o
V
a
C G1 N 1(
p N'
O O
p
N
X FV
F- mQ awi
U
A
c « oF JQ
m
l
F- o
M C7
Q'
O
N
y
N .` (
n
U
C_
N
O
@
U
y
R
m
a
E UQa
L
d
a N
p a a
W
N Cj C f LL. rr
0 N C1
W
a
OO
O
a
j
KFO R' WU 2'd
A
ON
y
H I- Id
1-- LL
W
d
nma
N
O
N
r
oND
o
0 NOf
c I N
lO O ( fl
r 1p CO t Of
E

N I M EA N
vn ui co EA EA fR
0 N u"l u' M
O Lf')
MM
6q
p
10 L I m
Wv0i
O I c U i o o
v N rn
n
O f NO a0 Ln
OO 00 Ql M(
ONN m'
NO
N 69 el' c
o
o
n n
n ao
c f»v
y
N
N
O
M
a
Ef3M EYT V!
dl
a
Cc
II O
N
N
o0
O0
O
N N N L°
M f N
N ER
M
F" iO a0 t f EA EA
M
N M 00r
Ul I
00 CO 01
H
h
1 o
a F.,
o I O O O O N M ( O O
Q
O
OW 00
OM COO
lnO lnO O
t LnO
V C., l!
7 O 11Y tn
O
v
i
C
O
a
0 N
f0

N ER M I N
t
Vm
O
f
Ef3 Ef3 tR
3 G. N M
N
aa,
C1 C' Ef3 ( f3 69
m
fq
Q ii O
yN
O O O1 F 00
R
OO 119 N (
OVM
7 OM 00
NN aOM
O V!
n
N
c
7M fA
N0
C
W II o rS cn v' ri N M ' t M
p
M 00
N
Q K3 fR tA o I N o o ao 0o u co ao Q o o cMoo ° r-° N o° y I N orn N e0
fM ERoo
ER
rriMeW
o
r+
I! O V'
M O1

N CD CG
M 7
N
i
i
w U
v
m
Q *
Q
o
c
t
o00
0 0
v
o
00 p
p_ c
o
p
v co ci
C y 1—
E_A7
a
N
av
ai
3 c
a
N
LL pN
u
vNi
O
7 v
N c0 f0N N (
0 7
Q
7 x
C
C
C
C Ol
C C
Q I I
d - O ;
O d ' O 'D 0 '
p
U
V C
y
i
lC
N N
N
N
NN H ~
a 9 a' Ra'
C U
w '
c
o v o - a .
p -
o
v H - o - p c a
IO
p GI
N
N
d
N
NL 47 N '
p
N
O
y
n. 0- c0 U! ' a'
a c6
w
d O_ c0
N
V Q ~
p
y
7 7 '
W r+ 7 '
y 7 • l6 ( C
d
U
U
C y (
p
U
U
C
C
U
U C O
a
N
y
U
U
NUU
1- v+ + 00 y OO : o OO -
o
c C
v
v
m °-
a
a u,
Q
m
v, 1-'
w
Q co
a
a m > a`
a
v
c
m
c c a
E
W.
d y
a
3 aio
p
c
3 ai o = 3
ui
o p °'
o
a
y c O ZH O Z O z LL c H a+ y a F- Q
0 F- LL Q'
a
rn
N
r
y
o
mo
m rn
rn
r
N
o
n
m
m
r
v
O
NO
N
y
3 C
yl a
m
N
C
y
O C1 C O VIt0
O
W f1
1 NN
Cl(O
O
N
o
nom O ( V h a0 N 01 t0 N 1A
iam wN
m rnn o
nmm
N C 01
d
ONN O!
N N
N
p
mO f
m
d N °
c°'n R
Fy
m
u iM in o m
og
vim
jN
V
OmO
Q
N
R
N
y
@
y
fA
W
U
p
L
OJMMn
O
N
Q
V
O IA 10 VI
aD NO
O
W+
Mt0 OMf
N
C
VO rn V{
7 O
N
o I ao
q
a
Q ff)
N
C
NOd
C O irD
U I( O t" 1 O C
y V(
O
M
O
J
LL N
nr 1
y
O 01
m OI
y
N M
O
f9W
TO
O
v
V
m
voo
C
O`
vi o v°ii,
a rn
d
a
E
d m
mm
a
f/I
N t0 IO
V
0 Q ~~
yNO
O
N
a
Uo
E m .oma m .
o
m
C a`i d
LL
nrnc
0V
n
y'.
c
Q
ON
T
W
On
o
o
w
a
o a`
o
w
N
C
V
C
N
O
y
NEa
y
w
a
cN
C
o
d o
d
a i v v°'i a +
td m > m o
m0
ai y
m
7 y
r
N y
H q
a
N
d
E
Z
A
V
F
U
U
Ea
d
a F- N
t1 G
O
y ,`_,'
0i fb
c •
U
Z
y
c $
C
S
N
y
1 M { 0 >
p f7 Q >`
N
A
m m•
N o
n
d U, c v
u, o
d
m
m
c
F
m >-
o u '
m
5 y y E '
U
VE x `° y . a i
ya o o.. NH
an
c
u
o
i.

H
Hm
m
y
d
c
N
d
c e
cm
C
@
C
7 7 d N 0 Q
OV
Lf
a
C G 21
N
u
cc m m
x a°° a °
n
v
d aa
v F- H ° dai acia m -
o aNi
w E ;; m a E w n
m
1q i0
EE
cc c j > > 7 V
a
N
U w, E •-

CC C O O'
p O >
d
l0
O
Ny
N
N
Q
QQ
p U UQU

F- IL W
W
U ln ,
N
m
a`
E
I N O< eD O a0 e0 ( h M O O O O O a0 M M
I M 1n 00 ln O N OO st tt O O O N a0 00 ( O N n
O M a ( O I C O ! 7 fl I O tD M N 10 c0 00 d
a0 ( V O ( O t0' N N N I O N 1 c0 N aD M y
ln t O ID 00 W '. 1 M f7 a0 O M ( O
y
C O
01 N N P o0 a0 I t0 01 N CO 1 lf)
07 N N N N N a0 a0 f r a O V
7 M M a0 m m M N N O
IE C I m H3
V3 H3 b4 M V b4 fH
bN9 EA EH
0 N O N o0 O a0 00 m m ''.. O) O O a0 N aD I B
C C O tf1 N m O Of P M M '. 00 O V O c'7 f
f0 07 O o0 I 1( 1 O O O
i 07 a0 ( O a0 N CD a0 y
i O D N Oi l27 f0 N a f f j a0 e0 Oi O oD M r
V V Of M 00 N O N 00 a
IO D N a0 M I 1 N N P M M
N
N h c0 t0 f t0 YY O
q
r W b4 a
N H9 Y! / A A H4
N M O M a0 O CO 00 m O O O O O OO 6
y, ID m O O1 u'! f I N O O V c0 ( f C) i
G/
il M .- sf
y <
l f e- 0i V ' 00 O N O < ln ( O
10 O N f ( O 1D N ( D tD V 7 P 00 O < h F
A i tt C
7 t0 O O ' I
M 00 N N ' cf O M m
O N t a0 O O h V M O N M m
d N c I N Of h CO M I M M O f M
M N cD t0 M N a0 I
X u W vf u) R
tf7 Hl
I
tA tH EA tA EA tA f
m 3 I
O o0 a0 a0 O 00 N O O O O O N
a ( N f O n 00 O) m ' m O O a0 N 00
N a' f O] h V Ol tc) N tD O V CO f N N c'7
fA C t D' ' M a0 M m 00 N O N M N
C M m N h c0 m m N N O [ 7 C1 a0 t <F
Q, O p
k m N f 1 eD m O f M Q
f IN F V 07 N f f M OD' O) N 1 c0
C y
a .- w` fl a
Q io. en vs w ei qe
V 00 M o0 O 00 ' sT I f .., M O O c0 t t M p @
O Vl', N O O O '. D O OD M t1' Of lC) U
10 Q W j
O ( O N 7 ( O O O O O ' i 10 ` tT f7 07 ' R m
C
h
O M N N 10 N CO c0 ', N' t0 V a0 f O
IM t0 O) t0 O O ', N O7 N N N O Q
p O N O N
i
eq M N O M f CO
N I V 01 V ' N O V c0 01 W O O
N c0 N a0 V ' 7 '.. N N EA O u
EA EA r 1A EA EA
I
W W 64 b4 EA C
N I
LL eornr m000 o u n o ovcfl o rn
c
00 m OD M O M 01 m m t O N a0 M I M
N O a0 Of .- c0 h 1f1 N N , V a e- M i P ( D O
u7
tD N N GO O 1O t0 00 a0 m l0 Q1 c0 O N CO O7 V N
I' N I O/ r M M M l0 V N eF o0 @
i O V N 00 ' d' ' Y M O M i 07 f 2 y
U
N
O C M O u) if7 e- 01 ( O N Of N
N t0 Y) N N 1A fR EA 1n c' 7 N M . Y
EA b4 A M EA EA fR fR EA d4 f,0 O
d
O Np Uj +.
3 a m t
W
IC o. o c
a oo e o o I o v ' o 0 0 o v3i
J
y
a=i N 0 0 N ',
N
01 O O
j N f/1
C 7
j
H3 EA O N O
Y 1 H f y O_
N
p Q a'
7 C +.

N
Q
O '_
y.+ i
O
p a c
C c
i
E
N d
c °' c°
N ° °
Q
y
c0 — V
V O
y V l0
O O
i+ d t N N
a C 7 I N A O O y o
a c a— u
T
p
x ' c
a o- ' o axi E n
c a
3 Q y
n Q tn
a m - o
10 0 o G> a W Q i i n ' o a
a °
a ai
Z . . . W
ri o ; i ' Y d
m c
c°i c E
a
E .
a o
il ° m y
a m ? ° m` °' Q @ a ' o
o
y u d
o a °- °' Z
a E Z a ¢ m - o o "
c m y Y'
R w
L
a
W o a
o ; o m : o t o
u. o a 3 v a
I 3 a
nd ; : ow
o .
o
m
a`i
7 01 C fq G7 N
Z y = VL'- d fn
f0 O. C N I
Z C Ul d N
d . 0
o d
d a_ O Z
W O p
T
u c
m E E c m a m .
x V m ayi E
W
3 0 m ai A o a
i ,
o o w - : c - c
W d m m
o d a w m m m rn v, C E
Vl N xa H a d
p
c m • : a ( N
w Z - Z a U c ( 7 m O m.° d
m + d m o : 4 c. a :° m m
ai E x at0i E ° d a m . n y N o o E F
R m d
y
a'i;° x n m . o a p
m } o ° m a a o . a o
m m m m F .- 01 x m m m m
a 7 tA > c
W
m x x t w
n d x x
1°
c c r °7 `
a c O . wv A F F ' I
d
aNi • m
nm, a
F- F ~ « w n aNi
A
c y •- +' - v,
R U a N n A t m
F- m Q K X ° c aNi c o I X y ai m A a m
U U
y m ai ' cv
d F F a i io E E F' a 0 m E E a m m U
v '
0/ N ! 0 E 3 7 W O
K
O O tn fn
7 x >
N O in Vl A N N V p N
N v C C
NJSF- J2F y
W W
c
W Q F- F- jq W W OFF LLd' IF- LL W Q Q
F W
Q
F- W Fp u N M a
W
aa
mcm a
E
3q
3 1 1 C) c0 O aD '. tn V a0 [") Ol N N I Of I( N O O tp t+ 1 f tp N tG N'- V O y
O ' V I f OD aD aD O f 00 a0 h
m
O M{ h p! OD O N f ' O N N O O O O W
t0 10 N N CJ O! N t0 II 1 ln N ln t0 1
O 10 N N O 01 Of aD 1 t0 t0 . 1
i O
m Of Of N N th Ir0 I
N f
N W O O ' f
C i'
D M M N OI fA 69 O c
Q+ II m

N N N I
y ,
I
a
fA W W N
N C
O
d' 1n N f a0 f` V ( D V 01 aD 1 1
I 4
c U n r c e' f } ro oD o
I
O N oo N.- a Y1
N
V V a0 a0 fD M a0 I O f 00 Of ' 1 F
aD a0 M M h f0 C] N t0 N aD ch O M P') t0
OD a0 f") P') ln f N N
I
tn t0 a0( O '. O1 a'
O O N N C') a0 1 m a0 lfi I t' f M O
O O1 01 1n tn ao h , N I O 7` Q a N
N a0 O I Vi ', N aD O O f0
O N a0 ' i 69 ty pl
N N N , I fR W W q p
0 R

OII I I
N
S
N i
ln 1f1 N m t' f
I
eD t0 M a0 a0 f 1 01 l0 u
O. N N m Of 1 h tn f a0 I tD tD i P' 1
N O O 01 Of in tT tn a0 V O V N O M I t") I N vi
ll" lf/ ln ln O' O OI ' i 1 ln N I ln N N N
o 0 0 o ao M m
I - r m m n o n o
0 '
d'. o 1 ao eo co m n ri n
01 n rn m n m v_ v
N o
p'
V/ IN a'
r n
w W a 0 an0 O ' 4`+
N
0 1 T '.. O f @ y.
i. j
m a0 OD fR 1 10 m fA fR M W i 10 n w
N I y m fA W M M y
I
y
L, C . 0
N
1 0
i
I c
U N
a N
x , , E m mrn vv r n rn , m ocnM ti c v r . n o m
o
y+ II
ln 1A O1 O1 N t0 N th
il , o
O ln N O t0 l0 t0 O
U C
j
m ( D t0 ` N N th 01 c0 w V f O O I i f` . Oi O 6
C
i
O O - a0 a0 M Ln W . - O N pl 1 N C) N N th
f0 t0 ln N I 00 N f f; O< O iD IG OI
Q J O l0 10 t0 f0 ln 1A f 1 a0 OI N V' 10 N C M N Q N
N O
I f1 N N . O eb9 W Vi ii
N
O
l0C
E in`w in w ' a 4
t.1 W I
I m
y
O O ln VE C) N c 7
I
O) t") fD e0 V D
ti
p
a 1 1 V ' f ln 1 N f0 Ol f0 t0 ' M
v
C
LL i, O O tn N ln O O fp W N OD W OI O
a0 m m 01 f N N Oi i a0 O a0 V N N N
N
01 Of N N N O Ln 1 f IA tn Y1 N O x
M V t fl N f OD m 00 ... CO V t' 1 M M f; t: IO t0 UI
O V Oi N O f N O N' m N sT O1
N

O O IR O
O
OI eM OI f
C N UI
UfR
U N
IR f9 N N I
i H
C m rn co o rn n m o ', n r a r v ' o
1 E
r n r rn o m i
co v ao < n o
nn oo o c r o , rnN < owm rn o a
o
o o ri: < o o ao oi ai oi m vi vi n E 0 0
vv o m m o n N nr o vme
uqi .. °
o m
r r o r w r.- m co n r c w N
Q o I r m V m ri rS vi vi ' oi
N n o m
c•-` s w am` n
vv w
n
w I o m m E
i, I. E £
o
A
E mx
o
y m c
N
y.-. N > C
O
N. W
j V' m O m N C
j
y! L N
E O 6 9 d
i 0
c c d
Q a ',,, d m c ..
m c a i o
W rn N
L
y
a l
k W ',' N Q"' O
N
V d
F O.

W
d . UC d y
C O N O— N
W
C W f0 N
N ' ll
Q
Z
7 N m y X
y:: c a m y . o " ' ;"
A E m
l; E ', o 0
o
c
a
d
E
a
a 0 o m c E m o
i m a ;
u c E
a ' a
ii E
E y
t 3 y y ° o u'
c• o d o ' C o . o 0
10 c. p n
1 U . 10
w a@i . 0 m a
ii o u m
u E y. a M' - !
I
m ' m o o m
m O vi o 0 v m m d
o o ,, rn
a o o
Ci N E c o m o
w k
o K
E
z z '
o x rn°
c
N O ' L a Np X E_ U o o 3` Qr' cd 2` U o
m m•' e Q o '^ I - m m N a i m w ~ a. F c m $ c
E
w . n
m`
y " °' '
A .

N .` A o o a n
c
10 d a a
m
J ip° i , d tA ui d t '., c v
a
i a c a i
E A
E
c o n ° i
m . o
C
E d E m , 9 O N d o w
01 0 ¢ a io ° a . Z o- m 10 0- A H 0
F` m Q t a n m v c o
II m ` m m w 00 a
m U f- C7 a n = K i v U. x U k N N
v,, m
E
rn m d -
A :: - o c m
I
d N- `° d _ " U F m°'
10 pp m
A
m . n E m o m a I- v E a o
F- E F- o nE m
a a m E m E
F- c c H y `
m C N E
A
I o m E ' o m Z a i Q x in aai d
E x ° m m o o . u O_ a o O_ F p n ° w u
a w
F- c QO Q U f- O c F A m d m I F- LL W Fi H ( n . .

ON
O
a
w
a
N
n
@
a
APPENDIX C:

General Fund Expenditure Analysis
Table C- 1 Expenditure- Estimating Procedures Based on
City of Lathrop FY 2020- 21 Budget ................................. I- 16 Table C- 2 Estimated Annual General Fund Expenditures................... I- 17 E
k
Sq
if
N G
o'" m om oN Q M ' Qm o Q o o noc n p Q
p I( f M N I N f0 O N ( D M 1p N N V O OI l0
N U l0 N O N V O
Z
i( l O O
Z
Ol f O
Z
V O.- a O O
Z
lA Q f9 f9( A- tA 10 t7 tO f9 f9 t' J N f9 fA t9 lA W fA S M f9 fA f9 f9 f9 fA Y
S' m
a
3 j
Z
E
C UO a`
A
C y
R
y
m'--' e'e°e o o 0 0 o e' o e e e o 0 0 0' e e E
o0 0 0 0 0 000 o O o 0 0 00 0
0 0 o O o 0 0 0 0 0 o N m o 0 0 0 0 0 0 0 0 0 0 0 0 0 o a o 0 0 0 0 0 0 a E E
aLL U
rvu m omaoNNQ o
rQm v Q o c oN m n o Q m
p p O N[ h N f Z( D
Z
N c0 f l l0 N N V O m t0 p C
N V N O( V R T N V O O ! o
Z
O c0 O O
Z
g
N Ol
f9 V( A f9 fA
tA y M NN f9
M f9 e9 f9 M f9 vi m
Q
T
N
N
C
y N N N N N N Q N N N Q N N N N Q N N N N N N N N N U Q F 1 t 1 th fh th l+] M t7 l"! M CJ C' 1 CJ M M m th t' 1 th M th th c n r I r n n Z n h r 2 n r h!: Z to IO< o to Ip p tp Ip Z 6 O
O
V< O O V' ct V V V V V' V V c' l Cl M M[ 7 C' J M t7 T
m rr n^ r ^ n
Z
m m m rn rn m m rn rn m rn` m a r r n n r n n o
Q
m d
a a y
a° `o
V
d
Q. o c mN u rno v r o c o e oc c m n r v a
N N IO< O f7.- a0 N h y O N I 1 N O M fG N
N
i!a0
c N` O O[ O aD N N N N O V< O O O> W O t0 N O N t0 O O O h I Y1 C$ T 00 O V 00 00 c C' 1 a W ID O O I V t0 fO aG M OI W y
V N Y' 1 W N O 1 f0 O 1 I O N O fp N N I m' a V O N V p. p m m n o c rn r» n i[ l t0 W th 1 r ID Ol N e0 00 t0' R - O C Q N U C aC N V!
v
N V o t"! _ O N( G Ml V V N
d
y f9 M f9( A ( A
p A fA t9 f9
N N
fA
t0 a0
fA
N
N
N
f9
f9
N
N f9 M N
M C
y O
N
LL Z
W
n
E pJ. r
N O N N O N N ! ! N C' 1 O V O [ O f0 [ ny
C O 1 l0 a0- a0 O CO'- N O N n
7 N O I O N O O y 9 O h I O N O N fA O'-! eA N I h M O N Of t7 W O W N V oJ O O O 1 O Cl O t] O N V W a0 Ifl N _ w a j
m 6niu> c i nmoeui c+ o o maoa o om n oi o r r rn N mnao< v w
om n.- mm n inMonr n a f» N mo rnmv in t
N N W N t0 N A O M N m m( O ID T!` v
N N f0 O O O V LL N 10 O O > uj W
N
fA( A
YI O O
v
O O th tA N N V l N vi S
lO
U
a
f9 f9 N V t9 th t0 f9 fO t0
v
m O M N N N 00 A y' T Y f9 N tA N
fA`-' e- f9 N t9 O fO
N N N
C
E
J E o
w
N r O! N 00 t^O r O O V O O O O O f p O' C r O 1
M
O N H t l ^ C H . ` O c0 Y'> N I R N th lh! O N O N O O O O t0 O N OD OD OI N j
N r { y p U
N u N
th
m
M M a0 t" i N N O I O oG I W
Oa t() m O T N O N V e- ( O 10 CO( 1 t7 ' V J
O N m N C K y
N N m t0 N' ct I G W a0 N t0 O N V H N N O i o 0 Q i O I N m aD ( r0 O O N O ' O
C fO O N aD! OI oJ N( O GO 10 10 O i[ l OD ( p r
M
p
U
d C
Y tA N f9 fA f9 O O N N Vi C O T fh V t9 N

C U O N
m > m a en f» w en « a w i» n„ en w i»w ` w in t0
y
ry
i
W
o ' a>
n
T
H tn E c m
dd mdd d d m amdm o v U c
o
3 c
Z Z Z Z 2 2 2 2 Z 2 Z Z 2 o
A
m a m
A a o
m m m m m m w w d m d ar m
a A a m v v m rn fn u v1 ` n n v cn v m m
a'
m m m m m
m
E 16 0
v E U
o
N '? UU UUUUc U UU j d O
n ° w ° r°n v i ° n ° w ° ° m u°i ° w
m ` m m ` m ` m d v ` m d ` v c
3 a
V w a
v
a a a a a a a a a a
P S a
m aaaaaa a a a aaaa
Q
o ' '
v
N p, ,._ U
Q y y O
ry " Z N
R m p
V
m U m N d rn o m
u
u o o c
m Q` d
IL O V O ti 0 V m a
a p
m m
u vi a` E o >, c m v . • a aZi c
E
M yC C d O j U O V
q O
A
y k 0 = d
T
m
E Cl pEj"
O
G
LL

N N W U
d
m E Q d E— o o a m U w
o a` c m c
y
o Z v o c - ° d
a
w i° b
c ' o m a` `v m y m a `o m. d= m N Z e E d ' SN d u w
u
v Z
a.

LL o °' o
r m °' cf> U K a i m o °, o > ° m ° o m S N
a '
c o ni u E
u
a
r u ` m y A
o o
U' U p m y ° c a a
Ti m t Q`-' ° a m a W m m K m m "
o c o
V E' o m " m E u a m m u o"- m o s
n u _. u' a d d
y '
oi
m m y m c
d
E o o d o $ t '—
y o
U 7 v o 0
o y d m o a v a v t
u o
a D Q F in a' U 1- o m Q Q IL- y
a E d iiU2 W awOF d LLa OF- m
2 1F- QQU' O> f
Fp LL W m j
U' 4 4 2 d W 2' U O O e"- N C r v ._
0 S
wha
a
a
i
a
m M a0 ! t0 07 f0 ' Q O V' m 00 ( O{ D ' a0 M M f V
4 p m aD a0 ( O 1 f Of o0 ln aD ' V 1 I f m ( O N h oD 00 O t0 10 m I p
aD M M O N N M m h .-- ( O aN N a0( h c 7 61 V7 O Of N O N Of O O o eD OD N ch N( O I M f h fM o f0 c") a !) N c0 P 10 I a CO N N LL] V M O O D O ch M O V ( O a0 M M O] N N
M N EA N O N M < t ( D( D V EA c0 69 N VJ O) 69 W E9 N a0 fH NfA fA fA
M M
Efl ' ' EA 69 f9 fA f9
O b9 b9 t9 b9 fA fR IA fA IA
C
Vi
gg
QaT. m tly
a 7 C k
o cooNov ncnr v n nrnori rn ' rnnvMM cDro m v r E
C U V f f O N a0 tf7 O V ( O c0 P N N m CO 1n N a d' M P 00 3 N cY tD N C+D O ln (' 7 tD ( D a0 O t O o N N m N a0 00 O O O O 1 aO c0 lfi N h 01 O I o V ( D Of ` ct ' f oD V a0 .- M O O oD c0 10 M o N O N c7 c0 0o u' 1 c7 o c0 t0 f 1 c0 c7 N aT c' 7 P' f t0 a0 Of M O EA N O) N a0 O' 7 c 7 7 E» rn O EA N EA o0 EA H b9 0 EA y" fA EA EA f9 M M M
EA fA 1R EA fA IR EA ! q , a
N Efl e/! tA EA EA Vl
N
II
O N N m N m N I D c0 N I f ' i O 00 N I aD a0 t 'st O1 I D t0 tD t0 N ( O O m I I O h V a 7 ( O O I P ln I N M eD a0 V O a N e- ln N if1 cD V ( O ID t r- co 1 N o o I co< f Of ln N O 6i c0 c0 M N M M N N N O m O I7 CO' V 01
f0 O] a0 N Of a0 O 01 tD N D fA OD N N M i!7 1n
y
C'
i N f EA E9 ! N N ln N h M fA f P V fA 10 EA W tfl a0
C EA fA Efl EA M N N
Efl Efl IN EA 69 M ffl W
I N fA W EA fA fA Y!
W II A
Q
i
C i
O N c0 a0 V N O a0 N c 7 EO M N O1 N O O -- 1 OD C,, M a0 V M O N M Of N ( O t0 6] h o0 a0 CO O] 1 a0 6] M f O a i O c0 ( O N O N c0 tD t0 M V O t0 CO V O] h a0 c0 10 1 N O Q O, 7 M 00 t0 m P') 1 M V N N Of 1 P a0 N f a0 O N N M M I Q w' i M a0 tD O m O 1 f CD I W N D EH N N N N M O
M
N N fA Efl CO 01 N O V N EA O r n V' EA O fA W EA N
EA ffl H9 EA j N Nflf Ei9 W EA Efl W fff W p
N fH V! V3 E+9 V3 tA
y
C W'
V
N
I. I. f f CO N f M f Of N N c`') ( D W N V V ' ' V V O) ( 7 M N N l0 f f m CD oJ O Q1 M 7 M I a0 m 07 oD I M N N V N Of
CO V h M N N N N O] V O a0 1 1 N f0 h I } N N N h 10
N O O ln O W O N N M CO 00 M M h m m ( D Of I h N O ( 1 N 1 P7 ( O N N V h O O V O E9 N l( 1 tn N N fH P m .- O 00 3 EA EA U7 h o0 00 N N N N M EA aT E9 M EA fA r- a0
O
H3 EA Efl E73 NEA ffl , N 1R Vf Vi W Vi r
I
U
N f9 6A fA fA fA M
c
I
rnc covcovnl n or oco r ' ao mo l vv om n
I N N t0 O1 M t0 V ( O o0 00 a0 a0 f N c0 f M O O [ 7 N O O I, O W M c0 V M I a N M O c0 t0 N O o0 f O O o] af I d
7 O m I I a0 O c0 V f0 CO iD V c- M M O O V u O a0 W
N
O c0 ffl M ( O I f M a0 ( O O EA 1 00 h EA I ln fA t0 10 '' L' N
EA 1n EA fA N 69 a0 V' .-- M M M fA EA N EA M EA Vi d
H3 EA ^ fA fA EA EA NEA 19 fA W p
N
N 9 W IA
m
yr
a7C
c
A o
N d
O d
y a N
Q
Q
T N
N
C C o
R N
0 N O
y
V C L
N
Ct C
d N
Q
c • W C }
LL O p, U C C
C LL W lL
7 V Vl N L p
C V
C O
C
C
C
Cl tq C U C - p C
y
m Z` y . S N E p
4 d t
N
H d U
C
V
U OI U m
L
O U N C ..

R.
y C U U U 1/ 1 V
O W
G
C C 10 CI Q N 7 f0 a C N ! 0 C
C
C ' Q - p U C
d
C p
l` `
C
fn U V @ U
y
l0
p
Ul N « 0
t7 a C
N. Z y
V
7 N N 01 d f0 C , 7 N Z Iq E N N
V W
f.1 C O
H 1 0 a U R . N y O C
j

O ' O N
d
N
N (
y N
C O ( n
V
j7
7 U) C d . N m_ 7 C ' O 01 C
N C/ G' 6 7 LL lfl U T C
O ' C d ( p ° '
a a Ip L
2 Q ' C
O (` Q d O W f0 ! 0 C ( 0
E y
a

A N C C
l0'_ d
U
N C
07 N 10 N n
V a E o a
r }a o o d o w m u ' a d ` m
ra, m m d y m
m m d d
c a o d ° o a o m ° w u R
m p - a a d o ai o d o
a
c°'i
y
y a
y LLUxwaoF- - a aOF- dxH ¢ ¢ C70 > H p ¢ t- m Uf- « ' C LLw" w c
a x a w
F a
aw
ama
a
4 APPENDIX D:

Supporting Tables for
Revenue and Expenditure Analysis
Table D- 1 Preliminary Property Tax Allocations for
Annexation Area ( 2 pages) ............................................ I- 18 Table D- 2 Cumulative Assessed Valuation ...................................... I- 20 Table D- 3 Estimated Average Annual Household Income .................. I- 21 Table D- 4 Total and Taxable Retail Sales per Square Feet................. I- 22 N
F
a"
3 B
o 0 0 0 o e e e e e e e e e o 0 0 0 o e e
I'

N O O O O O O O O O O O O O O O O O O O O O
O O O h O iD f0 f7 M m V O O O O O( O 7 O m
O I O 7 O M M N O) O O O O O I 10 O
N CO O fp O f1 O O O N N h OD O O O O O W O
t O 7 O N O V O CO( O O M- h O O O O O O OD O
Q
N O V O Oi O t0 01 V O O O O O O O f0 M O
N l' 1 N N O O
O
0 0 0 0 o e e e e e e o o e o e o 0 o e e N
p O O O O O O O O O O O O O O O O O O O O O Q
O O( O T O O In ( O I V O CO t0 O O O V' N O
O O 1 O O OI t ' N m O O O O] N N O O d
IN O O t N O O Of 1n N O O O I V N O O
i0 W O aD( O O O N ln N N N( D O O O N N t' I I O l0 V
iiQ oiorioiooe i ri 00000vi r o y M N N O O
C
i y@6 C
a e e o o e e o 0 0 o e o e o o e o e o e
Q r,o
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 o
a
y.

D O 7 O O N f OJ m m( O O O O O 1 Of O
Q
oaoi000m m co rnnc00000co o a
H C'' N m O 1 st O O M M V In O O O O V aD O
O N O m O] O O e- ( O( p M 1 V O O O O O CD O
y+ O O M W O O 1` 7 ( O C7- O O 1n O O O O I t0 O
J
j N M N N O O
Q d C
N y' F
pl o
LL!
o 0 0 0 0 o e o 0 0 0 o a o 0 o a o o e e fn
w', y

O O O O O O O O O O O O O O O O O O O O O
S O O N O O V t'7 ln fp O O( O O O O O N Of O O f0 O f0 O O N m N 1 01 O OD O O O O m Ir O y
W' N N O h M O O M V V N ID O O O O V N O
d
N
G , O M O CO O O [ O m( O N'- h C O O O O O o0 O
N O' i N

O M N O O
M N
th O O N O O O O

N I D O U
W a,
w
C
N
o a o a o a e a e e e o o e o 0 0 0 o e e
M
o 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 W
U
o
c 0000v co rnr 00000co o o
N
fp O O O M O Of O t+l In 00 tn O O O O O CO O O
N O( O O O O O f0 O CO O N I CO O O O O O V M O O
O t" 1 N O O fD O 00 O V 1 O O O O O O CO O
N
V O O Ol O N
y.- O O O O O O O
N OO C
a
o
I 00000eo 0000000a00000 o
M
O O O O O O O O O O O O O O O O O O O O O n
L' r. ln V O O O O Of 0 Ln f0 V O O O O O( D OC
p
f0 O O O M O Of O M ln W N 00 O O O O O OJ O O
y
y N m( D O O O O f7 O W O M 1 N O O O O O a e O
y
A O N N O O f0 O GD Ln O V' 1 O O O O O O 00 O
2 Q N a O O m O fD m V O O O O O O O( D M O N
C
N M N N t0 0
0 O
C w
C> axi W U °'
L' L p N
S
C
Q d
N
p O1
V
a p
LL
U , Q
Q o a
o o U ` m
S._ LL
T
m N. .,- ip N ip p O
ii o m d m c a o' rn U H
U C
t= 4f C X V
c Y U W_ C LL c a Q '
y
x m LL O° Q p @ r c o U
C o. . 0 Z` w
c
N T E N ' C C ( 0 E l l0 `
C U
U
U' lU O'
J
U f0 w
A
t6 y . C C' 7 N
T Y t m y
U c
a 9 O Q m c o 0
o, A >. O o a L
d m G >,` m,°
o o a
E Z o Q E m
V Q O y
C' o v C
O +„ C C LL r m L LL p m N a W 0 '
o 0 0 d
w o m a o 0 o m d o' ta/7 a a m
F 0

2. U K K U
N
aiU v) Ut( UI Q' U W
fn c co a
t0 E C
d y O N N O O O O O O O O O O O O o d d
O O ln ln m V
y
fp( O O N O fp O( O M N O C
01 y tp , E K
9 O O O V V O N M M tp N V tn-- .

A.. ` C
N (] 10 7 O - N N N N N V O
d m
p
o m F 1 fq 2 I- o
F ILLa N_,
NO
O
y
W
aD
n
G`
NN
eooeee
e
e
oa
e o o
aae
oeo
7 OO
O O(O
O cD(
pa
N
N
1hV 1fJO O
rn LL p (
OOoO o(
O t0
V oD
n
Mo eo eoo
rr
o
a
y •
NOOOOO M ln
O VI

NN OD O (
O t0
O
E p N O O O O M Iq V f0 V( D V O f V O p W M O O O O c0 ( O GO f M h O f O a0 O 3 r0000 v .- ri ooc+ioo covi
o
CO
M
N t+!
N
N i0
O
3 g
c,
o
s'
mc
o
V) ' ' ' f
OM1 cD cO
MM 1
O 10
N
G
U
W f0
V
ON
N Q1 M(O
V
Om Of
O
10 C
h
Wh V' O O a0 ll]
m aD
N tnm
V
N
y
d
f
O
7 f0 oi ao c+i vi
Nm t0
v
Q N OD
aM
MNN fA M ( D
y
q
0C1 fA
N
69 EA E9 69 E9 fA
N a}
m
01 K
W
a
83i
x
rn
c
a e e
eo
0 d
W
NO
o
a
asd
O y rn
a`
Q
om con m
oMr
morm rn r
v co rnm
w
m
r
n
rrcho
evvco o n
nNrnr> nco vorrornin io
U
y vooaov rnmc nmmrnm u

N V V (
O Oi O] c'N
V
N t`
7 01O 1l>
J I fC
NM 1n a0
M c' 01N
N EA(
D ER E9 f0 N
g
y
V EA f9 fA fH EA 69 fA fA f
O
y
W W
@
N
II Q m '
N t0
O
O O]mC O 1 '
f I 1 7l
O '
N
N 1f1
VMO W
VO
N
D
1 y.+ N (
O
N
o
mo th
N c0
1 N tn
N
m of
N
V
N V ?
O OfN V tn c0 1f) tT
C i N EA M M C ER fA fA N CO ' f0 I
b9 tfl f9 ER EA EA/
A
w
OO
iF
dA
Q
p
d' ' CO
O N
N a0O 1 ' ' V(
OOh
W
tn
ha
N f fOO V' '
1 aDN iD
p
O
V
N ID
Of
N OD chm
V
V
N Of
N N
NO tO N
M1M t")
C
IQ f,
A 69 N„ fA fA H3 t0
fA W W
I
O N ^
7 ' N M ' ' O (
O O V
U
C
y
O
O O t0 Ln[ p(
pN
N
M QIN
L
doo
m rn .- cocorn nrn
r
rn
C
a
N
N
V N(O
V 6iN cM Oi a0
N
J
E9 fA b9 EA 69
b9kA rM
CO
IO O `
V
U
j
LLFO a v ' ao o rn n m m o
C
p
j
01 ' ln OD
N
MONOf tD
O OfN
y
u11 th fr '
7 O O I!]fO OD
N 00 tD
y
OD
V O]
NW o]
I i NN
ERVfAmMn
O
V fA(O
ON
N
U VJ M EA fA tfl M 1
b9 f9 fA fA 1A ' N
H
w
H
N
r.
i i
iN t0 N '
M 7(
O M (
D aD
O O1O
ll] V ' Of t0 tn' ct ll')
N t") I 1
L
p
N 0 6_9
NN
p
p .'".

WN
UC
QK
FO
N ' t
O
N
O f0
h N ' ' ' ' ' tn pf
Nm N V (
pmMO
N t") r
C
N
N
N
a
69 N 64N M N
r
i» en v3 E»
ww
O
oaN
A
pC
w
W U
y
C
C
N N
N
a
p
a
jy
o
jO
U
p Q °
w
A
c
U
C
N C `
C O >'
c
c
o
o' o
U c'
C LL >. N
C
N
1 t0
OL
N
7 C
L
p
J E j
X
c —
o
c
y
U
W
d c' u.
c
n Q
u tA
K ro u
a i
v
E
p
o
a Q
mQ
t f0
d
2 nLL
t
rw o „
a
o
o o ;,
in ,
E
a i y
U U
m o-'
Um
T L ( f/
1N
U
C
d J w Q'( 0( 0
O
p
C 10 61
y
0 d
L
N R
U N
N
d fn
0 10
J
dE
V
Q
O
y C'
O
L C O „ G'
C lL ' C . L-.

Z
LL
O
f0 "
N
N
A
a j
o 0 0
d
a
a m- o o
a
i
o tai
a
a
f.
a
r
r
U
2 J LLU
y
y
U
N U( n!n(n J(
n
U W C
Q
y
N
C
V
fh N.-
O n ' O '
O
W 0 0 y O N N O O O O O O O O O O O O O 7) O E a O 1n ln Ol y ( O t0 O N O m t0 O( O M d VI 10 , X 0 a O O O V V O N M fh( p N V lfl r U O a ul lf
W 7 -- c- O -
N N N
NN
V
O
dm
o n FU fn
2 F
F- IL
d
u
u
aa
E
Y
8 R
0 00 0o ro m r r o 0 0 0 0 ' i oo ro m r r
o
c
m^ a a o00 o 0 0 . o o
n N
v
e s
p H O N M 1 N O O N N
I
tA O N l l h c
0 O O O ! N N N N O 01
I
O N Oi f0
N O 1 ( O O N N a m m

N O N O V O
N' P IG O 1 O t0 lD In N O V n O^ O I N O1 u
J y h e- m N N N W Oi ^[ O I, y h N O N M D O N 1 M Oi y N N '. N O p @ C
b3 K f9( A M '.

N A t0 W t+!
c' m w tn i»w w w w w » eaw p
y a
wo c m m
mor r o0 000 o
il or r d c Q c U o 0 0
0o v c o
oa o N
o N o o v a
N
O N W t+1 N A O O N N ,
I
O V O M h N W
N N h
m
01 af N h OI N
O O O H m L`
o o n mutOim m o mU a O C Y O oJ a0 m oD
I
O M M 1: Y Y
G
N T YI p
m N
N e- m
Oi 01 N
0 tG mO N N N'
O oN N eD N tnh O aG fm0
N 1 t i h N r N Oy N N
I
I V! Of _ Hl
n w vi n w w w , w w w w 10 G U
4' fq c o o @
n
o
00 ococo, r ry o 0 0 00 o m or r
o o
N N V O WN A O N O N YI N( 1 Oi O a0 A N
O I N O N t V Oi N N I OI aI O O O m N f0 M V C 9 j
O V V O a 0 O V N O O i cn0 N 1 0 frf II M< A O r N
C
C
N
1 N fD oN Oi t0 W O
o
N V 1 N C Q 0
O mN V
m
N N c0 M O l r
a
t9 aWN f9H
N O N t0 Of a t1' j
R N f9 N w w
I'
fA N M N q O > A
N 1!
O
N
Q
N O N fl O O O O O O O O O O
y O O M aC O O O O O O I A N O O O t7 ap
y O YI ro e- W O O N N 1 A . i(O N Cl aC M N o N O O th N 10 1 i! l N N N 1 Oe ( O O fV O N V N O I oJ^ N ID I m
aG' N
Q W N t0 1 a0 O O N V ! m N 1 0 N r N N O 1 W ln Ih 1 Oi N M O ' V1 vJ Y N Oi a0 W. N N a th V th N N N V m N N m
N
q
W O y '
N
V
N
M Mw WwN N
N I N i( l m O' y O N
y
w `» F» F» w w w w in w w w o ' mw
N o
o m
o
o, r
o0 0 0 0 0 0 0 o m r m n _ o o n n n . n o n inc o n t a o oo ' ' oa6 m vi ' v v ' . o - -'-
t^l N rfl M W O W
th rr'! M M IAO ',. n N Oai O W Cml
J O
O
O O t] ( O
O t+ l a 0 e f0
Oi d , N th a0 N O M O y j
U
N
O i b C'l M
M N M w
N m O O
w F» w w in in w w i
o
v_
o 00 n o 0
0o u i v i ; n . o
a o
NNnN
m _
inon mM m o N N n . noin i m o
y y
n mrnMo n nm .
00 M ' vi ' ' oci
O N th N N 01 O V T oJ V Y '.. N N O O M W lal N O O fC 1 N 00 h O cMp
h
y
h N V N O W N th
7 N O b N O c0
O fA N M N( O M O N
nw wwww w
w w
N
F» w a y - d a
V/
u
O O
0o N N 0o
I
u

O O O O O N
m d IL O N« l O
9 dN u
p , lii o
LL
w
o t a
H y jl
o m
N j
a
o_
t
i=
V F E
01 N -
o a
f6 m ` d
a_ °
c I
a
a
y t
Q
m
U w
V o e
u e Q y m
c i E U'
y .
m
Q d m g r L °,
LLoo 5 @ z"
d. U Q a a > N -
n
o i
N
w
j
y
N N N_ N ' N N - . A U v+`-
N] O
in"
c.
q
c
O N u
J C j
n._.
q
U N
N m ]
9 9
m
C q N m ] U 0
q
9 N U 7' O. C ip N m
W N ]
A

L N N J
U U
N . L
y
J ` d C
V N N y J
U V ` d R Q' . O
C N
O C K
N _ N N
C
O Gq 2 C C C K — W d N
m
1] C N
a` y,« m
1°
E E o a` y.
3 '° E o . ' Q y,
m ' 0 E E o "' a >
a
c w c o oZ
c c - v c
o
Z ' -
y K c E E 2 v o 0 o m
m a
c
m ; o U U« r' ` '° ; o U
t0. m. `° w
v U c« " Q ;
E' a O 0 o
m. d n° _ a m o o x= o J ' c p 0 o N= y
o _ U E C o : 9
0 ora -' o Q o : 9 3a aa Q ' y , e
o
a v' Q ti
m > >
pu ? E j m J S f/ 1 O d' — N q y J N o K 5 N m . N m J 2 N o K O tll N K U m N U N m K Z O K Z
O . O ' Z O F- iLL U O F O F- , F- f A " 1
wha
a
@
a
N
Mn
fA
O O
C1
O
OO
ci
w
p " L ' lnc
c
H 'a
y
C
N
3 0 G1 f6
m
O
7 Q =
C
N
C W a
D '
p
C
m
a
N
O
3oo
L
O
0 MO
c
UNd
N a
d " o
a
i i
7 C '
C
V
E
U E N
7 c
p
d
L
O
O L -
a
N t V1 a C 1
W Q
m
y
N
c
O LL
C
C
q
N
U
y
C tn
Q
00 3 f0
X
m
f
O
O
d
w
a
a
oo
y
Q a o
E
Q a
o
s
y
o o
E
N
E
o
c
N o cNa
j
s
W 2
o
N
C
O (
Q.'
G
U C1 C Q Q
tl!
6 N vi LI) L
r.`+
0 O C .,
U—
O
7 r;,
M Vj :

U
Q
rn
c c X ° zr.,
a
o
o n .
o
N,
w ' n. ui
O
N
ci °
J--
V
U
D C
C
O I O N o j
fn
V

O N , Q
N
N G1
u
OO i (0 +
L-'
p
0 R
E 07 O
Q
O
p
m
N S)
N L
O U
G1
N
3m
n , °' .-
a
7 V
W
ca N
O
Q7
N O
ra''.+
a C f6 > > td -
c
fp
Q
U o
o
C
m N
m
t
N
6 C1 p_
E N j
N
lL O
p n -p
V ' V
d _ L X (` 6 (
n@ N
O 1--
v fn
C
C
C
N a.
7 d C1 6 ( 6
LC c9 -
a . T- '
Op
R
N
Q d
M f0' ia .

OO
C ! C
8 y
N o
N U 69
C !
C C
o X •-'
Q
J
d d Q ` .«.. 6 ,
n '
o
N
M
L
o
F- fC
a
r.. t cQ V O O
M d
d
y
U
N
N U "
a C " a "
a
Q
m u
m
3 d a°
i c'o ' N
m
NlV
rt, G
C
Q
n
m
N
2 O Q
m
W
O vJJ
H ' u.

WO in
u
N u
a
ro4
roa
Ni nEmc9Q0mcmh0NC
H ln
r
ODWV fA o
N
V
fA WY Vi EA EA EA '
V 7
N
Z
d, w
a
Y
c p_ m .
o
o
N
U
d
d
dN a o 0 0 0 0 0 0 0 0 0 0
16 0<
T
N O M
O

OO OD(DO
U LL
C
5 F N N N
O
C
c
o
N
m
N
d
N
T
a
C f0
C
a
d
d
C O
p
V
V
o c .

D O
M
O ln fD
O
O
o
N
N 47
c
C
fA V( D MN 00 fAH 0
N
C EA fA fA fA fiY fiY Vi N„ N J Y y y `
l
a . o c
Z
c oC
g s
v
y
m
E
o
d " m
N
y
a' ,
E
o00 0 00000 o e
3n
1 i
V
Nf
N
N ln
N
O
f a0 OO
C CO O
y0
fA ._.

Q
N
C
y y ' I V
J
@
o
a
t. d .

C1
y
r00000naoov0000
0 0 0
o
a N b9 64 EA fA
N V' N EA Of . D
C
N
a
N -
M fA d9 UY V!
y.

JO
C
N 10
O
O
p
d N l0
N
V
y
oZn
o W
m
v
m
v¢i
o
O v a;
p d m
mo
p
o00 0 0 0 0 0 0 o
e
C u1N
w
d
u
M O O I! N LL 00
NV
O
3 C
N d
y
no
o
a
a in
r u
y
o
Z
o
co - o
y
m
d
y
E
a
N
n
N viN
W
w
p
Y
N
N
O
u
O N -
N
U
O (O aD o0 V'MNO7O
p 1 OO I (
OO lnM 69 N
N
Q
U
p p Fy
@ c0
O
N
N M cD VNN l0 -
X
O tn
UO
N
69 69 69 V3 b4 b4 b9 EA p ' 16
N
N
y
N
3 w
v
En
d m N
@ l0
h p`
T
pL
C
E
d
U
O N
O
d
ON
O ln fD O O
N O]
Q
d
L
d O (
6 N
m ln
N u N t c0 O
Z
O.

N
y O .- N.

C
Z

NMM M M
V
N J. N N .

C
C
o
m v> v> vi F» e» F» v>
F m d ; -
om
Ip
w
m i»
o t
u
m
d
d o_
N
O "
d
N
y
C
W
y <
pV
O
d N
N
O
l0
N N
pU
V
a iq U ai T x
N
U
C
y
o oo o @
N LL 41
r+
u
E O (
0 N f
MO
N
N N
y OD
R
7 ` NN
O
N O N f!
N O '
O
N NO
p,
O ry
y
T -'
O N '
N''(/
j '
o p d
N
d
U
7 N '
C m in
a
y
C
OU
m ..-
N. .
0 N c ui
o tn °
o o U>°' W °'
d axi ai a
A
7 M(- o tn o K > a3> iri
p
m >; U
Q
C
Q
d
O
C
h
N lL
C c0
N
7 fX
LL
O
fl' @
m
i U
m
N
o_ N'
O
y "
CO
d
C
d d p'
a
V
y
N
a
j
I LL
C O '
O
Q IOr LL p
0C
17 N
N
d
aU
m
N
N rn Q'_
d
O p.
1 c
p
p
NpGp
U fq f/
I7
0 O_
W N
O
Y
fA
Q A
J
c '
N
O. p p p
h
10 Vl r' O Q
C
Ci
L O' f0 = N (
D 1 NM ll7
N
V O
N
U
y .
y
0 C' O 01 N N Vl (
D j `
p 1
C1 O( D
J
O.- y (
0 '-' L' O"
O y `
p

U C V (
O
1 f ]
N d =
d
C
C
d
tlJ
C Q1
N
C Q p p, f6
N
m N UI N N N
N N
O 7 (0CUW
Q
a
m m=- a
o
U
L
N
N N a
d a ° o cf6i
mO
A
16 y :c m
u
a
x
y c N
NN
N '
oom F= iq m m v a`> a; v o y
a~
a d my m "-' c -
y
o
com rn
N
uu N. '°
v
Q E d > in
U y
a
o
0 0 0
m o ?
y
C
A p ' O ' L" d 1C
N f6
d N N N N N
NN f0 - in (
6 s N
Am
o oo
o
m
o
ai a
o
o
k
a ui
m oi n} cn W
m
o
w
o
d o = mLLC UC7u. OZ
H
A
a io o' no
F ILH FF Z ! n N .... N_,M V'
N c0 lu
NOO
haw
aamna