Professional Documents
Culture Documents
2012 Preliminary Budget Worksheet
2012 Preliminary Budget Worksheet
[
r
,
<,
I I
!
"
_j
'-O~I
M: ~.
M;
l
I I
o.
Q)
......
OJ
o,
(I)
~I
i
o» oo~! 00
a-.
.i..
I
o
~
lil
Q)
§ :5 .~ ~
_3m
VJ
I:
It
It
IE
0'000
QJ U e
O'
Q) 0)
n,
'"
Ri
I:C
11:1
QJ
,t:' ~
~QJ QJI:T
SJ!I
\01
ql
!
e:::l
~J
.... 1
~J
! i I
,I
~~
~,
Ll)i
~: !
I~
1"<;1"
,.--r
lOl N: Ni
0 0'>
~I
0;;1"
I I
0
0'>
.--r
O~
I~
10 '0'>
M
Ell
I'\0 I'-
co co
CO
\0
CO
.....
"<;I" N 0;;1"
N N \0 lO lO "<;I" N
.--r
rt CO
.....
QJ
-:::I
.Be oQJ
I-~
0'>
~] ~J
\0;
Lrii
\.O!
N! .--r!
..... "<;I"
\0 N N M
1;1
co
\0
co
\01
0~1
~
QJ :::1 QJe .cQJ .... > OQJ
...
M Lfl~1
0 Lfll
..0-
I'I'I'-
g, .... o~,
..... :
, ! I
.--r N lO
I I
I.....
0'> 0'> 0'>
I .....
lO 0;;1"'
ql .....
0
vu
N
co co co
\0 I'-
N N \0 lO lO "<;I" N
I'.--r
.....
I
0 0 0
N
~
Lfl N N
~
0 0 0
M~ M Lfl N \0
M M \0
M lO'
\O~IO~ ~
..... ,"<;1"1
~co
I,
~I
'!
.-I
0::
01 0'
-11:1
~i-i
:ex
~I-
O! Oi coJ
-I~
0'.
0 0 0 10 '0
~n
I,
I
1-:::1
I1:IQJ
t~
a.
...
Kt 00::
i -'
.... 1
I~
rt 0'>
N' 0;;1" Lfl N I'N
.-I
co
.....
_i
!
!
II)
... QJ
~
II)
Q
QJ.
QJ
III'
e!
J!I
o~
e QJ
W
5:
Q)
o i
.!!l
... E
e QJ
~a.
.fQ
~IU
e QJ
x,
~I
III ID
~ 0
I--
..<:
~,ttll&
~I~I ~
• "0
'"
"0
ui
~:~I
.!!!
....
cI:I
... IE 21 [ ... , 0
111(,)
I
'
lei
'; i
~ ~
e
11.,
:::I
I(9 Cl
if)
Z ::J 0::
::I
::J Z
LL
'"
III
Q)
....
I
:;:;
QJ
CI
III (9
w
I_J ...J
< II.
0
..J
l:
O/j
q;
if)
cil
III l
I~,~l 10
s:
i=
a.
0
...J
r2
~
0
LL
I-
0
...J
!.c
0
I--
0
I--
Z
I!)
t:ll
t"
w
OJ OJ
'" '"
"';6
- ..
_1:
0""
8.& 1;;'"
l
1
N
a ..
I-o
~! '
~.
05
..
;;:;
II
t--.~
- .,. r- N-
_:oi Nr'"l-
or-
:2~
r-",
loCi",..,
:J:.)!;
"'''
,
'"
! '" d
00
-J- J'I
i I
--t- --I()O;:L
'Or
I
o.r\ ~ 1
-_
...
0.
" "
o
~ "E
~~ i
...
I I
-" ~ ~~ ~~ ~ t:'" 'ill ~
0
-e
81
:3:1
<>
0
o_
-0( _ <>
N;;;W
0 0
o_
s~
."
r.
<Q
! i
0
I
.... -r
00
~ ~
-"
Q
" «
t;
8_
.... 00
..,~
!
10 IJ~ _ I
~I "'_
i'"
I
I
~ ~ ~
<> <>
:3:
r-, N
s
....
Q
~ ~ -e
'" :<:
Q
:ii
~~
...:~
== ~:
::
....
" ~ '" ~ -e
<>
IN <> .", 0 I !
!O\
Co
!..,f 00
~
I
-:-t
i i
"-' ul
'a .~
Q
.2
~ _I
;:;:1 ~J
~i
Ii
·~i " ~
..,
S ~
I-
~ ,.:
I"M
....
0-
;:}
-e
t:
;:}
.,
N
"'N
..
N
-r-
....
-c
'" $1
,~
0
0 0
..,
o;
'"
'I~
~
'I
<=0
-.;
-~f.;;t--
~I~ --
,i
-:~l~-lr~~~: ,
oj
-'I
---1-----,--·,
I
I
!
,
.;:
I~:~!
~:
,...,
! I
-p- -I
,I
..~--~·~;~·---ti ~:
':E:
I I
iii
I I I
o~ MO <>_ N
0
"'' '
,
I /
"'2'
-I ,
I!
I' I'
[i
I,
I
"''''
'"
i
~ u
8
:!
..
~·~I-R~ ~~ "'J,
'" <>
N~ 0,,"
8g
o_
fi
'" ~
ft
-r.
"
.....
I
~ :R
0
~;
~~
5~
'" :_:
1--
..;
t--
It-;_
"':"':1
N
'"
~~l r -
-I
~~ ""';N
.... .. ~ '"'~
..
iO#ilJ=:
i
I !
~_ I I_Vl~
N-
"¢
i -H--l--+--+-H
,!~~
...... r-. N'N
M ......
~I
I .:
I
Iii
t--it--:CIM
-Uf-+- ++-+=1-+-1__
I I
II
N....
. '10\:0\
~!RJ~I~ 0''''
~'n'o\ N
'--''--'1
I'" ""~i
Q\
~o:R
~ ~
..
-- i~ ~ gll~1~
00";
II
:i!
I
!
!
I ...... 51
~
I
I
~'!t~'
:;),'1J
I I
ii
~ ~ ..,
.; ~
I
I
.. ~
-<
0
~:::"j
~~~
I'
+=~i
:£CN
~ '" ~
1::
0(
~ ...
n
--I-I
___ 1
'"~r ~~I
i
~I
i -- - -_
-t--t-t-t-t--t-t----i
f--
°a
-6
I_~ I-~
r:
u
__s ~I~
.g~ ~!!
~;:
co
o rn n.
"
l
,I
-j
q,
~
.. -+-
~~ ~
",=
~ 00
:":!
d e-.
....
'"
'"
0
- =.. ... ~
"'
...
"
i'
........
0>
0"'''' 8~&~
...... I.t\~
,8, 888
~0;''1.
~l!! ~~ ........
~j~
00 <'),
'"
'"
;!.~
:;~~I -~8~
I I !
..
,_ II'"
N
M,o ·3 elg
v}
N
I,
!
I
t·""~ ~
~~II' EE
,!
:B
u~
"" 1
8g
I····
gg
N
'" " ~
--
1;}2
vnca
'0 N
..
~ ,.;
_
I ~~
~?II'II ~
.. ~ I~ ",-
I' ~!~gi
r-:I I
I
1 _.1
~I~r ":;;1 Nt ,
I
I
"J, on
::i ::l
gl ~
I
0 ..
MN
BE
n
~~
00" ce ..01....·&
:<:
o.i
:;: !
:<:(~ I
~i I
I1
,
I
~J
"
.... i
on
1,I,
I
~ ~
-M ~::1 ",-
I"'
I
I
..
'" '" 00
~Ie~ sl~,il ~I ~
N
iI
~8o-,
~I f-l-,I
I I
f
31~1
1
I'> I'>
'"
r---
" If
.5
8g
0
--
]s f~~ e
.. ,,'5
N
_",M"
t
N
C
N
__J
I
r
, . -..1.--
gg~
Nr.:~
...
Q N
_I
I I ,
on
"',,'5
-~ - ..
Q'"
j~
~
10_
'" 0: ~~
ut'S'lf'
"~
~;g
~ ~ '" E ~ Z
dl
e-
<I!
~ ...
oci
0
s: ...
..
..
a:
ll")
0'0.
0'0
t()
i-
i
!
~t-I
I
;;;
<:>
<:>
~
:::I
'"
t: -e
.Q
::;
E
:::I
;;
:::I
-e
:::
'I;il~'~i
r>
V) '" 0 V) <"\
II
"~ ~ o
Co
.. .. "" :::to
o
.:.
.. DO
.....
r-:.~~
I
I
0<1)'0 N N
~ ...
.!!l
'"
o o
N
t" : ..:
..
..!l
" t: ..:
<Xl
"
.....
... ~
Z
o
-"""
:::
..:
~"'"!~
g'g g
lfl'-.,o:O
..,f;.,....: . .....::
....
0
- ,."
III
:5':~ 81 , 01 ~.....;
00
1
.....: ~
1
1
00'" 00 .. 'OM
";!"""i
~ ....
:!:
8:c!:5':888...... ~ "<1".r--.r-.o
N -
I
ON '" r-. v""
;;;
a :;:
0"":
,,
"''''''''
r-ooo MO
0""':- ...;
00
;;
..
~
t: "
:1
..
-e'" 0 e-u-e-
J-
_1....."'M
0-_ ._ :N
«
0
0
'" ....
~
«
00
0
" a u
r-.
v),....;
tr...,...r1I.OO'I
r-.
!
I
~1~1~
0 N
~
t: "
e-.
0 0
..
i
'
«
N
!
1
II
I
~!~I
0\ I""'-
-1M
I
...... O'o\l-tN N __ 00
\D ~
:; ~ ~ -
;;
,,!'D
~ &:: g; ~
Q, -
;'!!
i
N'
I
I
MI -I
gg..;...or<'"l~";
N
Q.
~1r::1~ -ur-
C!
('!"")
c: ~ s
\0 ~
.......
.J
I
I
I
I
I
I
.o, .
c p
.2-
i
«
..
0:
- ~.. ..."" ..
e 'fi ,C! ... «
.=
.. .. " ..
Ol
o
..
«
o
" tl
o
'0
.....
1" ~I;
co
o oro
aMI
"''''
: ,
i
i i
,
I
!
i
.c
z "
;;
00--1"100 -NM'=")I"')-v-
"
o
V"iV"illivikl'iu-i
~C'!~~~~
(--lNNNI"'IC"'l
IF'!lf1~~~~
"" M
('f"'j t"'j
r"'I....."
88888g
I
I , I
.... .
c o 'C
C
II
!
i
,
'I'
"
~ ,S ~ ~~~
,t
=:l
I
I
I ~
-:--I~.--L-l
1;;;-:
•
I I;;~
I
I
,rl ,-,
!
i
I ' : •
~~~g
-
S~N"':~~Ni
I I !
§1~:~l~i~Tii~lli~r
I
I ,
iM".n;
,r;f!
1-,
-! -
Ii
00
'" :5.
0000000010
V"it-O\t---¢
"=t:_
Ni
O\q"'),
~T""';;
,
"l
<t ee o
'" U
o
N
] ~~
Q':-g
",1:1:1
'" '"
'" .~
i I
~I
i
~l "'I
~i
.!l
«
GO
t:
..
"
--f-.[ I
NO
~ I
!!;:! !
~
I'
1 1
.... '"
&ll~! '
1
I
i~ i
;
I
-i_j-
I I
12 0 0 - - N ~-:~~~~~o::t:--:t:~~
lI'I
\Q-
r-loo '"
00000000.000
::c ~
-
_=
v-: ~ ~
"1
or:
00 l:
. ,8 § . § ~N ci
"':!
:::!
,_.
---j--t-t-t--t----t
I
8~ ~"'vS
L--t-+-+-It-++-t-t
<:>"C
...
c:Q
"
+-+-+-+-+-H--+-++-+--+-+-+-+-f--f-+t---,
~5
""
g
~
r--
;;;
:::I
"1-
--t--r-
..:
<:> <:>
N
1:
, ..- - -\-+--I,....+-+·-f
~
.=
II
, '--
,.,_ ..
~
:5
N
,C!
0>
0>
g :q ~
......
,
o ('j 1.0 ...... "'tJ" ...... M ('111 ...... re-O~-:r.t'l-:r~O.1.t) M 0..0 r-~--:,ro:.~
C"") \,('l.
-I'"
I
'v -.: .;
N :::
":.r-:; ~
'C-~
:=: ~ -- tJl
, .'
-:
~,~~'
'1~II~Ht·1 ,.
I
I.
i
1
-L1
I~~
~~:
I'
..... '"
......
--1-+-+-+-++--'---+-+--+--+-1-1-, -~-+-~++s:+~-+:£-~-~- .
+-:
'" '"
v)
oo~~~
S:lco
I
("-.l
II!!~ ~ I~
IJ'f
-1_
-t--t-+~i
N
'-1~
N
rCI'I
0';'
1-t-tH--t
-l
i
, ,,
,
+ti
I
1
'
"" 'E"
" :l ~
<:>
:;;
"l
'"
rII>
.c
" e
:::I
....
..: "
" .. " 3
1j
10.
.. .. :€
~
i
!
I , . 8 8 81:;::i
.c
::l
i ~~~I'~888?8g.? I
:1 ~
;:::o~~_,"11
~ ..... r> t"'00 OQ ""
NNNC"lNNN
d o!o.;,
00
'
000 000
~~o)O-;~~O-;
~I
~i
!
-j
;; i!
~
u
«
ee o
....
o
.c
:;
E
:I
o o 00 o
r-:
00
'" oi
L _J°
Ii
-f-
8 ..,.
-f--
I~
o " ....
·c
10
...
..
... __ ._j
I I
·r~-~---
:: ~ 0'" ~
N "
" '" o
o
N
..
,,
i
c o c. ·C
.1'
i .!
I
l
..
]i
I
-----~
I
.51 :; .~ e I~
I .... I
I ~
il
I.
I
... _c_
~ ~ ~ -r"'!
Q..
c. :S!oj 2~
4~~!
____;__L_
.. g 8 0.,.,
r> .,.,
";"'1
I
.i i
c-I-l--+--t--+-+-e-t-I
I
I
8~
0
!
.!l
~ti
VI
'"
>1;. ee
.... ...
" '"
<
o o
" "
gll~
0<1)
I
I
-I-+-+-+-+-+--l-I-t-~
or:
I
"" ""
I§ ~
1 f- -I-
_cl_
~ e::
MO
... ..,.
N N
I
I
&J ~
'"
.... "
.!l
<
00
t: "
loa..
1- -1-1--+--+--+-1
i! ~
~
~
I ;;:d~
I
,
~!:}
S! =1
r-'
<> ....
0,1"')
c.ll-t-t-Ht-+-t--+-t-1-1t"lo
I
~r:1
8l~
ft
IJ~oo-~
__ I 1
'i
I
I
~ ~~~il~ ~
r:l:;r
r....
;c~~i~ s
....
~"
....
c_I-++-cl--ll
1
I:
~lg ~ ~ ~ g~ ~ i
~
II'
00 0
I,()
I,f)
0'1
~n
~~
\()iN
...... OO-~
g :t ~~
Nt"l.~
--'-+-+-+-Ie-Ic---ij
'
--
.Q
" z
o
-.".
!::
:: e
-e
,.. ,..
.....
0"",
.. ..
~
,~
8 ..,
I
"
o:l
-- -- --1-1- --_1_1-1~~
f'1
I
N_
~~
'I
I
o
:i
, I[§
l~l ~
. I
!~I !"'I'
~I
i---j~1 '
~
I
I
I
i
I
I
!
~ I
00 0,,",
'"
~~
.!:l
...:
o
o
N
tl
.. ..
I
i
i
GO
It:
o rr-:<"-i"
"
'"
S
:!
- - !:,~__
IL_ 1-:i-l--+---+---+iC-o+o-t--
i
~
i~q~.
rr--f"ti
i
r '
~ ...
!I
.u
t
1-
~iTl i
I
I
rui : _I_~_t-L! ~
;QlO
:~I~ ~
',
iOI,'" : l
'O~r--.
r-:~ r<"I
;
-'-+-~-