Report to Timmins City Council on tax ratios
description
Transcript of Report to Timmins City Council on tax ratios
-
ADMINISTRATIVE OM /eld.
REPORT
Finance Department
Public Document: X Yes No
SUBJECT:
Comparing alternative tax ratios for setting 2014 tax rates.
RECOMMENDATION:
That Council approve using the alternative tax ratios which minimize the tax shifts causedby market value reassessment to the residential class.
EXPLANATION:
Market value reassessments for the City of Timmins using the 2012 as a base year for theyears 2013 through 2016 resulted in a shift in taxation from the Commercial and IndustrialTax Classes to the Residential Tax Class using the starting ratios. Council approvedmoving to alternative ratios in 2013 which helped mitigate the tax shift to the residentialclass caused by reassessment.
If we utilize the same tax tools to move to alternative ratios in 2014 it will also reduce thetax shift to the Residential Class. The impact on the Residential Class in 2014 will see theincrease in municipal levy go from 4. 29% to 3. 55% when switching to the alternative ratios.Please refer to the highlighted column on the Tax Impact Summaries from OPTA producedusing the starting ratios and alternative ratios. The Commercial Occupied will go from anincrease of 1. 36% to 3. 35%. The Industrial Class was levy restricted so its decrease wentfrom - 0. 12% to - 0. 84%.
The attached spreadsheet shows the levy comparisons from 2012 through 2014 usingboth the starting ratios in 2014 and the alternative ratios. If one examines the last columnwhich shows the relative levy percentage by property class using the alternative ratios for2014, they will notice that percentages in 2014 are trending towards the 2012 percentagesin column three.
RELEVANT POLICY/ LEGISLATION / TIMMINS VISION 2020:
City Council and staff will maintain a prudent and accountable balance between theeconomic service needs of the Timmins community and the resources available to theCOT- HR- 035( F8)v02 Revised: March 2014
-
City. The balance will be based on forward looking financial plans which sustaininfrastructure and support the City' s role in the local economy, while adapting to trends inthe City' s assessment base and senior government funding.
CONSULTATION:
Not Applicable.
FINANCIAL AND/ OR HUMAN RESOURCE IMPLICATIONS:
Please checkmark box to the left if this report has been reviewed by the FinanceDivision and the funding source has been identified
Please indicate the funding allocation by account number: N/ A
ACCESSIBILITY IMPLICATIONS (AODA):
Not Applicable.
ROLL NUMBER AND/ OR REFERENCE NUMBER:
Not Applicable.
l`Date: April 14, 2014
Department Head NameDepartment Name
CAO RECOMMENDATION: XYes No
Comments:
COT- HR- 035( F8)v02 Revised: March 2014
-
Date: April 11, 2014
Joe TorloneChief Administrative Officer
COT- HR- 035( F8)v02 Revised: March 2014
-
TaxTools, 2014TaxImpactSummaryTimminsCity, 5627 StartingRatiosremovingLevyRestrictionApril10, 2014UsingOPTAcalculatedratesonApril10, 20149:17AM. AssessmentDataFilterOptionUsed: DecreaseLimit: 25% IncreaseLimit: 100%, IncludePILProperties, TaxRatiosUsed: 2014AlternativeTaxRatios
2013TotalYearEndTaxation2014EstimatedTotalTaxation ($)DifferenceBetween2013and2014TaxationCVAsUsedtodeterminemunicipalgenerallevyMunicipalEducationTotalChange
ClassMunicipalEducationTotal2013MunicipalEducationTotal2014$%$%$% CVATaxRatioEdu. TaxRateTaxableResidential39,217,2544,628,05943,845,31440,901,2764,697,51245,598,7891,684,0224.29% 69,4531.50%1,753,4754.00% 2,314,028,6071.000000000.00203000NewMulti-residential44,4345,24449,67745,8145,26251,0751,3803.11% 180.34% 1,3982.81% 2,591,9511.000000000.00203000Multi-residential1,843,059124,0581,967,1171,882,393123,3112,005,70439,3342.13%- 747-0.60% 38,5871.96% 60,744,1201.753226000.00203000Com. Occupied13,463,5785,235,08818,698,66613,646,6175,221,84518,868,462183,0401.36%- 13,243-0.25% 169,7960.91% 428,020,0831.803818000.01220000Com. Exc. Land123,69948,098171,797134,51251,471185,98310,8138.74% 3,3737.01% 14,1868.26% 6,027,0131.262672600.00854000Com. Vac. Land327,942127,515455,457334,175127,871462,0466,2331.90% 3560.28% 6,5891.45% 14,973,2261.262672600.00854000Ind. Occupied1,293,737399,4521,693,1901,292,158392,7601,684,918- 1,580-0.12%- 6,692-1.68%- 8,272-0.49% 32,193,4542.270805000.01220000Ind. Exc. Land29,5289,11738,64631,8519,68141,5332,3237.87% 5646.19% 2,8877.47% 1,220,8591.476023250.00793000Ind. Vac. Land82,34125,424107,76588,52926,909115,4386,1887.51% 1,4855.84% 7,6737.12% 3,393,3141.476023250.00793000LargeInd. Occ. 3,571,902886,0174,457,9193,544,448865,5354,409,983- 27,453-0.77%- 20,483-2.31%- 47,936-1.08% 70,945,4602.826545000.01220000LargeInd. Exc. 13,3103,30216,61213,3033,24816,551- 8-0.06%- 53-1.61%- 61-0.37% 409,6391.837254250.00793000Pipelines514,851176,381691,232515,377173,752689,1295260.10%- 2,629-1.49%- 2,103-0.30% 14,242,0002.047320000.01220000Farm24,8752,93527,81026,1683,00529,1731,2935.20% 702.38% 1,3634.90% 5,921,9080.250000000.00050750ManagedForests2,9543493,3033,5604093,96960520.49% 6017.26% 66620.15% 805,5860.250000000.00050750ComTotalTaxable13,915,2195,410,70219,325,92014,115,3045,401,18719,516,491200,0861.44%- 9,514-0.18% 190,5710.99% 449,020,322IndTotalTaxable4,990,8191,323,3126,314,1314,970,2891,298,1346,268,423- 20,530-0.41%- 25,178-1.90%- 45,709-0.72% 108,162,726TotalTaxable60,553,46511,671,04072,224,50462,460,18111,702,57274,162,7531,906,7163.15% 31,5330.27%1,938,2492.68% 2,955,517,220
PaymentinLieuResidential101,1609,100110,259121,02610,509131,53619,86719.64% 1,41015.49% 21,27619.30% 6,847,2001.000000000.00203000NewMulti-residential00000000.00% 00.00% 00.00% 01.000000000.00203000Multi-residential00000000.00% 00.00% 00.00% 01.753226000.00203000Com. Occupied709,834112,717822,551734,307113,146847,45324,4733.45% 4290.38% 24,9023.03% 23,031,2261.803818000.01220000Com. Exc. Land15,38897316,36115,19196116,152- 197-1.28%- 12-1.20%- 209-1.28% 680,6401.262672600.00854000Com. Vac. Land27,3304,05731,38727,3893,99231,381590.22%- 66-1.62%- 7-0.02% 1,227,2001.262672600.00854000Ind. Occupied141,15043,581184,732140,59742,735183,332- 554-0.39%- 846-1.94%- 1,400-0.76% 3,502,8972.270805000.01220000Ind. Exc. Land7,0022,1629,1638,2312,50210,7331,23017.57% 34015.74% 1,57017.13% 315,5111.476023250.00793000Ind. Vac. Land2,4504532,9032,6154803,0951656.74% 276.03% 1926.63% 100,2501.476023250.00793000LargeInd. Occ. 00000000.00% 00.00% 00.00% 02.826545000.01220000LargeInd. Exc. 00000000.00% 00.00% 00.00% 01.837254250.00793000Pipelines00000000.00% 00.00% 00.00% 02.047320000.01220000Farm00000000.00% 00.00% 00.00% 00.250000000.00050750ManagedForests00000000.00% 00.00% 00.00% 00.250000000.00050750ComTotalPIL752,552117,747870,299776,887118,099894,98624,3353.23% 3520.30% 24,6872.84% 24,939,066IndTotalPIL150,60246,196196,798151,44445,717197,1618410.56%- 479-1.04% 3630.18% 3,918,658TotalPIL1,004,314173,0421,177,3561,049,357174,3251,223,68245,0434.48% 1,2830.74% 46,3263.93% 35,704,924ComGrandTotal14,667,7715,528,44920,196,21914,892,1915,519,28620,411,477224,4211.53%- 9,163-0.17% 215,2581.07% 473,959,388IndGrandTotal5,141,4211,369,5086,510,9295,121,7331,343,8516,465,583- 19,689-0.38%- 25,657-1.87%- 45,346-0.70% 112,081,384GrandTotal61,557,77911,844,08273,401,86063,509,53811,876,89775,386,4351,951,7593.17% 32,8160.28%1,984,5752.70% 2,991,222,144
-
TaxTools, 2014TaxImpactSummaryTimminsCity, 5627 NotionalRatiosremovingIndustrialLevyRestrictionUsingOPTAcalculatedratesonApril10, 20149:50AM. AssessmentDataFilterOptionUsed: DecreaseLimit: 25% IncreaseLimit: 100%, IncludePILProperties, TaxRatiosUsed: 2014AlternativeTaxRatios
2013TotalYearEndTaxation2014EstimatedTotalTaxation ($)DifferenceBetween2013and2014TaxationCVAsUsedtodeterminemunicipalgenerallevyMunicipalEducationTotalChange
ClassMunicipalEducationTotal2013MunicipalEducationTotal2014$%$%$% CVATaxRatioEdu. TaxRateTaxableResidential39,217,2544,628,05943,845,31440,608,3154,697,51245,305,8271,391,0613.55% 69,4531.50%1,460,5133.33% 2,314,028,6071.000000000.00203000NewMulti-residential44,4345,24449,67745,4865,26250,7471,0522.37% 180.34% 1,0702.15% 2,591,9511.000000000.00203000Multi-residential1,843,059124,0581,967,1171,904,442123,3112,027,75361,3833.33%- 747-0.60% 60,6373.08% 60,744,1201.786558990.00203000Com. Occupied13,463,5785,235,08818,698,66613,914,5765,221,84519,136,422450,9993.35%- 13,243-0.25% 437,7562.34% 428,020,0831.852505840.01220000Com. Exc. Land123,69948,098171,797137,15351,471188,62413,45510.88% 3,3737.01% 16,8279.79% 6,027,0131.296754090.00854000Com. Vac. Land327,942127,515455,457340,737127,871468,60812,7953.90% 3560.28% 13,1512.89% 14,973,2261.296754090.00854000Ind. Occupied1,293,737399,4521,693,1901,282,903392,7601,675,663- 10,835-0.84%- 6,692-1.68%- 17,527-1.04% 32,193,4542.270805000.01220000Ind. Exc. Land29,5289,11738,64631,6239,68141,3052,0957.09% 5646.19% 2,6596.88% 1,220,8591.476023250.00793000Ind. Vac. Land82,34125,424107,76587,89526,909114,8045,5546.74% 1,4855.84% 7,0396.53% 3,393,3141.476023250.00793000LargeInd. Occ. 3,571,902886,0174,457,9193,519,061865,5354,384,595- 52,841-1.48%- 20,483-2.31%- 73,324-1.64% 70,945,4602.826545000.01220000LargeInd. Exc. 13,3103,30216,61213,2073,24816,456- 103-0.77%- 53-1.61%- 156-0.94% 409,6391.837254250.00793000Pipelines514,851176,381691,232531,965173,752705,71717,1143.32%- 2,629-1.49% 14,4852.10% 14,242,0002.128460820.01220000Farm24,8752,93527,81025,9813,00528,9861,1064.45% 702.38% 1,1764.23% 5,921,9080.250000000.00050750ManagedForests2,9543493,3033,5344093,94358019.63% 6017.26% 64019.38% 805,5860.250000000.00050750ComTotalTaxable13,915,2195,410,70219,325,92014,392,4675,401,18719,793,654477,2483.43%- 9,514-0.18% 467,7342.42% 449,020,322IndTotalTaxable4,990,8191,323,3126,314,1314,934,6891,298,1346,232,822- 56,130-1.12%- 25,178-1.90%- 81,309-1.29% 108,162,726TotalTaxable60,553,46511,671,04072,224,50462,446,87711,702,57274,149,4501,893,4133.13% 31,5330.27%1,924,9452.67% 2,955,517,220
PaymentinLieuResidential101,1609,100110,259120,16010,509130,66919,00018.78% 1,41015.49% 20,41018.51% 6,847,2001.000000000.00203000NewMulti-residential00000000.00% 00.00% 00.00% 01.000000000.00203000Multi-residential00000000.00% 00.00% 00.00% 01.786558990.00203000Com. Occupied709,834112,717822,551748,726113,146861,87238,8925.48% 4290.38% 39,3214.78% 23,031,2261.852505840.01220000Com. Exc. Land15,38897316,36115,48996116,4501010.66%- 12-1.20% 890.55% 680,6401.296754090.00854000Com. Vac. Land27,3304,05731,38727,9273,99231,9185972.18%- 66-1.62% 5311.69% 1,227,2001.296754090.00854000Ind. Occupied141,15043,581184,732139,59042,735182,325- 1,561-1.11%- 846-1.94%- 2,407-1.30% 3,502,8972.270805000.01220000Ind. Exc. Land7,0022,1629,1638,1722,50210,6741,17116.72% 34015.74% 1,51116.49% 315,5111.476023250.00793000Ind. Vac. Land2,4504532,9032,5974803,0761465.98% 276.03% 1745.98% 100,2501.476023250.00793000LargeInd. Occ. 00000000.00% 00.00% 00.00% 02.826545000.01220000LargeInd. Exc. 00000000.00% 00.00% 00.00% 01.837254250.00793000Pipelines00000000.00% 00.00% 00.00% 02.128460820.01220000Farm00000000.00% 00.00% 00.00% 00.250000000.00050750ManagedForests00000000.00% 00.00% 00.00% 00.250000000.00050750ComTotalPIL752,552117,747870,299792,142118,099910,24039,5905.26% 3520.30% 39,9414.59% 24,939,066IndTotalPIL150,60246,196196,798150,35945,717196,076- 243-0.16%- 479-1.04%- 722-0.37% 3,918,658TotalPIL1,004,314173,0421,177,3561,062,660174,3251,236,98658,3465.81% 1,2830.74% 59,6295.06% 35,704,924ComGrandTotal14,667,7715,528,44920,196,21915,184,6085,519,28620,703,894516,8383.52%- 9,163-0.17% 507,6752.51% 473,959,388IndGrandTotal5,141,4211,369,5086,510,9295,085,0481,343,8516,428,898- 56,374-1.10%- 25,657-1.87%- 82,031-1.26% 112,081,384GrandTotal61,557,77911,844,08273,401,86063,509,53811,876,89775,386,4351,951,7593.17% 32,8160.28%1,984,5752.70% 2,991,222,144
-
MW
0
0
O
O
0
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
OOOO
O
W
W
I-
N
I-
M (
O
00
M
00
O
O
O
O
M
O
0
00
M
In
toOV
V
N
N
00
W
N
N
M
MI-,
O
r
N
O
M
V
In
to
N
to
O
V
E
U
m
N
N
N
Z
o
NQ
W
N
0
v
I-
w
O
O
MI-
0
0
0
0
m
o
rn
w
0
0
0
o
M
V
0
F (
O
00
O
O
N
In
M
O
M
M
O
M
W
00
O
00
O
I
O
W
D
N (
O
O
W
In
O
N
O
N
V
V
In
V
O
V
O
N
U'
O
00I- (
0
N
O
O
r
N
to
to
V
O
pm
m
I-
M
O
O
X)
V)
00
c
0
0
M
0o
0
0
0
0
O
O
O
O
m
O
n
O
D
O
O
N
0
L
to
N
O
M
M
N
to
1- -
N
O
co
OI-
V
O
O
N
O
n
pMj
O
O
v
In
O
O
O
N
M
O
ON
I-
O
O
O
O
M
O
O
O
O
O
O
O
In
Q
I-
O
r
O
r-
U
F
OI
O
O
00
V
In
N
O
O
O
O
V
p
V
O
V
O (
O
x
W
O
W
NI
W
WI
VI
O
V (
O
V
O
V
O
N
N
U'
CO
CO
N
V
0
O
O
N
CO
V
V
N (
0
O
0
N
co
O
U
Q
O
00
V
O
O
V
V
In
r
00
00
00
OI-
CO
m
N
O
to
O
D
NI
M
to
V
V (
O
W
In
N
N
O
M
m(y
0
O
O
N
M
O
O (
0
V
O
0 -
I-
N
0
U)
o
0
O
O
O
O
O
M
ON
C':
C':
C
C
In
Q
MI-
W::)
W
O
N
r-
r-
O
r
r-
Or-
O
r-
0
l!
M (
O
M
M
O (
D
to
r
O
M
M
O
M
O
V
O
V
O (
O
N
M (
O
V
O
V -
N
N
N
00
O
V
O
V
O
N
O
Q
OM
QFU
N
00
W (
O
0
0OO
N
m
CO
N
0
U)
O
N
CO)
V
O
O
O
0
0 (
0
to
OON
M-
06
U)
O
r
I-
to
to
O
p
O
O
cN
U)
c
c
U)
O
O
O
M
M
w /^
ER
ER
ER
ER
ER
m
V
N
O
r
O
r
Y
O
0
In
In
O
In
0D
O
0D
O
M
Q
VZ
J (
0
I
CO
O
In
M
W
00
V
to
V
V
O
V
p0
CO
O
CO
O
V
0 _
Q
M (
O
In
W
W _
N
I-
r
00
to
N
O
N
O
7
00
00
O
O
001-
W
110
O
0
N
O
V
N ((
00
O
O
z
UONM (
MO (`')
co (
00
c
00
NO
ON
OM
w
M
N
00
00
00
V
00
O (
00
ll
ll
l
O
O
O
CO)
M
N
Z
QW
M
In
r
m
C'
4
Q
V
In
In
N
r
0D
0D
O
0D
O
O
Zg
Q
V
to
to
V
V
O
O
N
N
O
00
N
O
O
O
O
00
O
r-
V
M
O
O
I-
00
00
V
N
M
O
O
CO)
7
InI-
V
N
O
I
In
In
In
O
N
M
In
O
W
F (
O
M
V
M (
O
I
O
O
O (
D
In
LO
O
O
N (
O _
In
0
N
O
C4
V
V (
O
V
M
O
ON
M
W
Q
0o
ao
r
ao
Ir' (
M
M
VI-
1-
0
0
o
JCO)
D
In
In
In
0
0
0
WQ
N
M
O
M
R (
R (
R (
R (
R (
R
N_
L.
L
V.
r
V
N
m
V
O
M
M
In
O
In
In
N (
D
O (
D
O
W
0
J
N
O
M
M
00
O
a) (
ND (
D
r
N
N
to
r
O
r
O
In
V
Q -
t
I
W
W
O
O
N
N
V
M
O
M
O
7
I-
OI-
I-
00
O
Cl)
W
In
0
In
v
00
O
O0
U
M (
MO
IN
O
Vi
W
000
O
O
W
O
N
M
N
Q
W
V
O
O
V
V
O
O
O
O
Z
O
r
to
to
CN
O
O
O
Z
NN
J
ER
ER
ER
ER
ER
ER
V
00
In
O
O
Q
In
W
O (
D
ID
O
O
D
In
O
In
O
Z
J (
O
V
N
00
M
N
N
O
r
O
r
O
O
Q
O
N
O
O
to
N
r
to
to
O
N
O
N
O
O
7
In
V
V (
O
In
N_
W (,)
O
V
O
O
00
M
IN
W
O
00
F
In
N
N
M
r
O
O
O
O
O
N
LO
N
U
O
O
O
V
M (
O
M
N
O
N
N04
04
00
0
0
OG
p
N
C
ON
LL
a,
y
O
V
MI-
N
M
O
O
O
O
r
O
r
O
In
W
J
M
N
O
r (
3
N
O
N
W
00
V
O
O
O
O
00
U
Q (
D
O
N
O
In (
N)
N
i
O
O
O
0
r
m
O
00
0
N
to
to
W -
O
N
O
M
M
M
O
N
N
M
U
N
O
In
N
O
W
W
M
O
N
M
r-
O
W
V
C
O (
M
o
0
N
O
O
O
O
m
Q
M
O
O
O
O
N
N
n (
n (
n (
n (
n (
n
wJ
k
Q
pI
N
M
V
In (
D
I\
00
W
p
M
4
J
0of
a
w
w
w
w
w
7
U
O
IL
U
a
z
J
6
of
Z
w
7 (
7
0
IL
a
W
z
z
w
NLLI
F-
Z > (
wj
U
Q
w
a
F-
w
H
w
H
X
W
W
0
w
of
D
d
w
W
0
z
0
LZL.I
H
W
H
2 (
2
J
Z
zdz
uwi (
uwi -
j
0 <
Q
Q
L
L
W
L
L
M
w
a'
O_
J
w
U >
Z
a'
W
X
W
M
W
X
a'
WOH
H
U
J
w
w
a
J
J
J (
n
Q
z
U
Q
U
H
7
Z
O
z
W
Q
z -
a
Q
Q
Q
Q
Q
Z (
A
Q
Q
W (
7
O
J ~
O
Z
W
0 ~
z
a
z
O
z
O
W
w
z
w
z
aLLI
a'
a'
w (
n
O =
J
w
w
Z
w ~ (
7
w (
7
w
X
Q
w ~
Z
w
J
Q
w
Z
Q
M
7
U
Q
W
IL
z
O >
U
U
u5 >
w
co
w
co
F-
w
w
a
z
w
O
w
g
w
w
wa
O
Q
wa >
wa
z
0 (
9
a
w
x (
n
a
a
Z
J
m
-
JJ
Qu
a
Z
W
o
W
LU
Ou
z
O
zOQW
1O
ac
lip
mJVOHQCC
o
Q
o
zHQ
o
r-ION
0mN
-
MW
W
O
0
0
0
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
N
Q (
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
W
D
O
O
O
O
N
C
IN-
I-
M (
0
00
M
00
0
M
00
M
N
N
W
M
Ln
M
O
V
V
0
M
N
Ln
W
N
N
N
M
MI-
O
r-
N
O
M
V
Ln
In
N
In
r-
N
V
N
N
E
Z
D
N
N
N
o
Q
W
N
F (D
QI-
OD
O
O
M
r
O
W
O
W
W
O
W
N
In
O
In
O
O
0
0
00
O
O
NI-
V
In
M
O
M
M
O
M
r
O
r
O
W
W
W
D
N (
C
d)
W
Ln
O
N (
C
N
V
V
Ln
00
O
00
O
N
0 =
0
00
r
W
N
O
OI-
N
to
to
V
O
M
ll,
O
to
O
M
r
m
00
V
W
V
In
M
00
to
W
W
O
O
O
O
OI)
N
O
to
W
O
O
N (
0
Ln
In
N
O
M
M
N
M
0 _
N
O
m
00
O
r
V
O
0
N
O
7
0000
tom
O
O
O
O
v
O
O
O
O
N
M
O
ON
I-
O
O
O
O
M
W
O
W
O
W
O
W
LO
Q
I-
O
r
O
r
U
F
OI
O
O
00
V
In
N (
0
O (
0
0
V
p
V
O
V
O (
0
x
W
O
W
NI
W
WI
VI (
C
V (
0
V
O
V
O
N
N
CO
CO
N
V
0
O
O
N
CO
V
V
N
W
O
N
N
co
O
U_
m
00
V
O
O
V
V
In
r
00
00
00
OI-
CO
m
N
O
to
O
NI
M
to
V
V (
0
W
Ln
N
N
O
M
O
N
M
m
O
0)
W
V
M (
0
1-
N
0
U)
to
0
W
O
O
O
y
M
O
O
O
M
ON
C':
C':
C
C
CO)
M
Q
MI-
0
co
W
V
r-
r-
O
r
r-
Or-
O
r-
U)
O
W
M
W
M
M
O (
0
to
r
O
M
M
O
M (
0
V
O
V
O (
0
N
M (
0
V
O
V
N
N
N
W
O
V
O
V
O
N
J
d) (
0
00
O
M
M (
0
W
W
00
N
0 (
0
N
00
Q
O
O
OD
N (
0
In
N
V
V (
0
O
O
0
O
Q
V
O
V
O
O
d)
00
0) co
W
W (
p
WI
N
O
M
F
In (
0
V
W
to
r ;
to
to
V
O (
00
O
O
O
M
U
U)
c
c
U)
W
O
O
o
N
M
Q
M
J
H
J
ER
ER
ER
ER
ER
m
v
LL
Q
M (
MO
LQ
W
W
W
W
N
M
r
r
000 '
IT
W
CO
O
CO
O
0)
Z
LLI
7
CO
CO
O
O
CO
W (
0 (
0
W
N
0)
V
N (
MO
0
D)
Z
M
U
c'
0)
M
N (`')
co (
0
W
N
00
NO
ON -
w
W
N
00
00
00
V
00 (
0
N
U)U
U) (
0
O
O
O
Qw
M
d
Qy
M
Ln
r
w
N
r
Q
W
M
M
N
r
W
W
O
OD
O
O
J
VI-
to
to
V
V
pI-
N
N
W
00
N
d)
O
d)
O
W
Z
Q
O
V
M
0
d)
00
00
V
N
M
O
O
Z
7
In
V
N
O
M
M
M
O
N
M
In
O
W
MO
N ((
M
0
N
O
C4
V
V (
MO '
W
NO
ON
J
Q
W
W
r
W
to (
0
M
M
VI-
r
O
O
W
M
M
M
O
O
O
O
Wyy
N
M
0
W
ER
ER
ER
ER
ER
ER
N0
CO)
r
W
N
OD
V
O
M
M
M
O
In
M
N
W
O
W
O
W
J
N (
0
M
M
W
O
r0j (
N0 - `
N
N
to
r
O
r
O
to
Ict
Q
V
I
W
W
d)
d)
N
N
V
M
O
M
O
7
I-
m
r-
r-
00
m
0
W
M
0
M
M
0
M
MN "
W
O
O
O
O
I
O
O
d)
N
O
D
00
04N
O
r
0
I :
V
I
0
O
ON
M
to
to
m
O
O
O
O
V//J
p
N
ZUI
N
Q
00
Ln
d)
d)
Q
Ln
W
O
W
N
O
O
w
In
O
M
O
J (
0
V
N
00I-
M
N
N
O
r
O
r
O
W
Q
O
N
O (
0
Ln
N
r
to
to
O
N
O
N
O
ci
J
7
M
V
V (
0
In
N_
000 (`')
O (
0
W
00
M
IN
W
O
00
F
In
N
N
M (
0
d)
O
O
0
m
N
Lr)
N
V
U
O
d)
d)
V
M (
0
to
N (
0
N
N
7
I
r
C
d)
N
N
N
O
O
O
M
LL
CA
0
M
M
i!
O
O
O
O
O
N
N
IrT
0
V
MI-
N
In
O
N
O
O
WI
OI
O
In
V (
0
V
In
N
00
p)
0
r
N
V (
0
O (
0
O
I-
U
M
N
O
0
N
O
W
W
V
O
O
QFU
d)
o
O
N(0
NN
O
m
O
O
O
00
0N
dn
No
W -
N
M(
q
N
r
MMOM
N
d)
to
00
W
M
r
W _
V
O
V
O
O
N
M
0
LLI
0
0
0
0
V
0
N
N
m
n (
n (
n (
n (
n
wJ
k
Q
p
N
M
V
LO
0I\
OD
0)
p
M
a
J
o
a
w
w
w
w
w
7
U
O
IL
U
z
J
of
z
w
7 (
0
IL
o
w
z
z
w
N
H
z
U
U
Q
w
a
F-
w
H
w
H
X
W
LLI
w
w
of
z
a
w
w
O
z
0
ZLLJw
p
2
2
J
z
zdz
uwi
M
uwi -
j
0 <
Q
Q
L
L
W
L
L
M
w
d'
O_
J
w
U
Z
d'
W
X
W
M
W
X
d'
WOH
H
U
J
NS
w
w
d
J
J
J
M
Q
Z
Z
O
Z
w
Z -
a
Q
Q
Q
Z
O (
A
Q
D
W
C7
O
J
O
Z
u
u ~
Z
a
z
O
z
O
W
w
z
w
z
aLLI
O =
J
w
w
Z
w ~ (
7
w (
7
w
X
Q
w
F-
Z
J
Q
Z
fA
U
Q
g
9
w
IL
z
O >
U
U
u> >
w
co
w
co
F-
w
w
Z
w
O
w
g
w
w
ww
O
Q
ww >
ww
z
0
a
F-
w
M
w
W
a
Z
J
m
-
JJ
Qu
a
Z
W
o
W
LU
Ou
z
O
zOYQ
r'
W
V
mQJVOQCCW
oo'o
Q
z0oW
00
JQr-I0N
0moqmN
-
00
00000
0
0
0
0
0
00000
0
0
0
0
o
Oo
0000
o
O
0
Z
O
O
O
On
00
In
O
N
00
O
00
00
NU)
04
11
11
MLOn
OLOOOr-
O
0
F
0
0
0
0
0
0f
O1"
Of
O
OH
OUn
O
OR
O
O
OOOM1'
0
0
0 -
O
U
I
O
M
OOOOOO
N
O
OOOOOLO0
0
0
0
000
0
0
0
0
0 -
O
co
0')
O
Q
F
a
JQ
0
0
UM
O
O
N
U)
Md) (
O
O
d)
V
LO
V (O (
11
Od)
r (O
ODN
OD (O
V (O (
O
O
O
V
00
ON
V
O
W
w
O0 (O
M
LO
M
LO
LOV
W1-
OLOO0 (O
Lo
r
N -
M
r
LON
LOO0
O
LO
r
O (O1-
M
F-
O)
00
N
to
00
00 (O
V1-
Md) (`')
1-
d)
d)
O
ODO1-
V
OV
O
1-
r
OM (0
00
Q
W
F
W (O
V
W (O1-
r
Md)
M
r
W
00 (O
M
N
V (O
O (O
00
M
Ln
d)
N
N
r
N
d'
V
Q
d)
V
V
O
M13
13 -
r
13
M
N
OONO)
O)
Ln
00
M
00
N
N
O (O
X
Z
W
V
LO
Ln
r
N
N
M (O
W
Lnd)
M
Vd)
M
Ln
M
Vd) (
OI
O
V
f6
p
O
O
V
d)
r (
O
W
LOO
00
M
N (
O
N0')
V (0)
V
O
N (
O
d)
V
1,
O
N
U)
Ln
r
N
V
r
O
Q
O
CO1
In
OM
N
M
O
M
00
00
N
LO
n
N
MU)
n
OU)
OO (O
O
m
Z
In
O
OOn
O1
O1
O1
O
O
OIn
O
00
O
O
00OM (O
0
0
0
O
F
CO
O
N
O00
OOOO
N
O
0
0
0
0
0
In
0
0
0
0
QCO
0')
0')
OH
tooN
Z
O
W
LO
VI-
N (O (
O
OLONd)
d)
M
r
O0V (O
00 (O (
O
00Lo
Md)
W
OLo
O
00
N (O
N (O
LO
M
N (
O (
O
d)
N
LO (O
O0
N
V
N (O (
O
d)
r
ON
Od)
O0
OON
00
V
Ln
N
M
O
Md)
r
M
0
0
0
O
N
8
W1--
r
N (p
r
m
0)
N
m
V
0
Or
m
a0
W
M
r
M (
O
O
N
V
V
M
0
0
0 (OI
V
O
J
QI-,
d)
M
CoI
Lnd)
Wd)
r
d)
N
M
M
W
W
OV
M (may
1L
MLN
M (O (
MO
O
Q
X
F
N
Ln
Ln
N
M
N
N (
O (
O
d)
Ln
V
V
M ((j (
O
M
d)
N
Wd)
f0
inO)
00
V
Wd) (
O (')
d)
LOO
00
V
N
00N
M
M
N (`')
O
F
d)
W
00
V
I
O -
N
Ln
r-
N
V
1-
O
CO
O
M
LO
CO
wo
v
N
M
D
U
N
O
O
COw
w
0
00000
0
0
0
0
0
00000
0
0
0
0
0
0
00000
00
0
W
J
In
O
n
n (O (
O
OM
N
Of (
O
00
N
OON
N
In
O
00
O101
O
00
O
J
LO
O
OOM
O1n
Of
O
O
O
OM
OOO
00
O
O
ONOO
Cl)
f
OOO -
O
o
4
O
N
0
0
0
OOO
O -
0
0
0
0
0
1n
O
O
O
O
w
OOOOOO -
0
n (/)
Q
M
O
Z
0
w
N
ZW
W
V
ON
V
O (O
In
In
In
N
N
V
00
N
V
Or
00 (O (
y
I,
NI,
Ind)
O0
Od)
O0
M
O
LL
d)
V
O0
V
LO
LO (O
N
M
O0
N
O0
VI
Nd) (`?
NN
LO
N
LO
OOr
M
O >
Or
LO
Md)
r
LOM1-
d)
N (O
0
O
M
V
NLO
Od)
M
Or
LO
Ln
O
O
W
N
OLO
M (O
O0
M
00
N
ONd)
M
r
r
OO ^
V
O
M
O
Vd)
OW
Q
J
Cl) -
V1-
V
r
NO)
0
0
W
N
W
V
d)
M
1D (O
W
0
NO)
O)
M
Ln
X
MO) (
O
V
Ln
Lo
N
O
N
W1-
d)
O
Ln
N
M
cljN
N
V
d)
d)
Vd)
H
Z
w
t6
p (O
d)
V
00d)
N
M
00
M
O
0')
I
N
N
M
N
O (
O
W
F
N (3
r (
O
M
O
N
Ln
D
N
V
r
M
wwQ
w (
M')
M
J
U
LO
0000M
000000000000000000000
In
Cl
COf-
O
Cl0
Cl0
Cl
In
M (O
N
N
OOIn
In
COOOIn
OO (O
O
Z
f
O
OO1n
OU)
O
n
O
O 't
ON
O
00
O
O
00OM (O
0
0
0
O
0
M
O
N
OOOOOO
O
N
O0
0
0
0 (O
0
0
0
0
0
0
0
0
0
0
0
co
O
N
N
CO
N
ZO
M
N
O0 (O
M
O (
O (
O (
O
M
O
V1 (
O
V1
OM
V
r
0
00
N
00
O0
00
LO
CF) d)
O
V
O0
M
Ln (O
N (O
N
N
M
O1-
OM
LOLO (O
O
OCl)
O -
Cl)
00 -
N
W
Ln (O1'
N
N
m (O
M
1'
r
00
N
Ln
V
OON
N (O (
r)
d)
Ln
W
OW
M
C9
Q
W
M
LO
0')
N
OO
M (O
O0
M
r (
O
Md)
O
N
N
O
O
r
M
Wc
J
N
V
W
V
M
O (O
W
Ln (O
OVd)
r
r
M
OO) 1-
r
W
W
N (O (
O (
O
d)
G
X
d)
d)
M
Lo
N
N
M
Wd)
N
W (O
V
O
V
N
Lo
00I
r
r
LO
Nd)
N
r
O
F
N
Ln (')
V
V (O
d)
d)
Ln
r
d)
V
1-
Nd)
N
Ln
N
O
N
1-
M
N
1l
V
N
O)
N
N (
O
V
I-
N
V
O
LO
LOLO
LO
W
0
r
r
r
r
J
X
a
a
a
a
a
a
06
3
3
3
3
3
3
n
N
U)
U)
U)
U)
O
O
O
O
O
06
X
Z
Z
Z
Z
Z
H0
j
06
U
C
6
C
C
06
C
m
0)
U
N
U
06
X6
cu
cu (
Oilm
a)
00m0m
io
H
d
6
NF--
U
Cu -
0
N
N
E
0) '0
O
F--
N
N0.j _
o
O
n
E
O-
O-
C
O
X
O
U
U
U
6
x
E
E -
m
m
0)
0)
O
O
W
6 (
6
0)
6 '
N
wg
0)
i
i
0
0U
NC
NC
N
E
E
WiLNdOL
E
U
U
U
E
E
E
E
E
E
O
o
o
N
o -
o
m
N
N
0)
0)
0)
0)
0)
O
O .
O
N (
6
N
C
C
C (
6
co
N
N "
E
E
E
E
E
3
3
3
3
O)
O)
N
E
C
0)
0)
3
0)
O
O
O
O
O
0)
0)
0)
0)
O-
N
lww
21zloloUU
UZ
Z
Z
lzPJd
LL
lwx
-
OHa
O
z
aJ
V)
a0
LA
r
O
O
O
O
O
N
N
N
N
QW
LU
H
LU
Qz
O
WJQ
a
W
V)Dinz
OQV'
a
z
W
P:
2
Q
OU
LALAJ
a
V
zLU
m
V)LU
oQHN
0
0
0
0
0
0
0
0
0
O
O
O
O
O
O
O
O
O
00
I,
l0
U')
R*
M
N
r-I