ࡱ> vopqrstu g2ɀ\p John Doherty Ba=,[\]`aNOP1BU_^/-.0 ThisWorkbook=-%&F#8@"1Arial1Arial1Arial1Arial1Arial1 Arial MT1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1@Arial1Arial1Arial1Arial1hArial1 Arial1 Arial1$Arial1 Arial1QTahoma1QTahoma1Arial1Tahoma1Arial1Calibri1 Calibri1Calibri14Calibri1 Calibri1Calibri1Calibri1,8Calibri18Calibri18Calibri1>141<Calibri1?Calibri1h8Cambria1Calibri1 Calibri1Arial1Arial1Arial1Arial""#,##0;\-""#,##0""#,##0;[Red]\-""#,##0""#,##0.00;\-""#,##0.00#""#,##0.00;[Red]\-""#,##0.005*0_-""* #,##0_-;\-""* #,##0_-;_-""* "-"_-;_-@_-,)'_-* #,##0_-;\-* #,##0_-;_-* "-"_-;_-@_-=,8_-""* #,##0.00_-;\-""* #,##0.00_-;_-""* "-"??_-;_-@_-4+/_-* #,##0.00_-;\-* #,##0.00_-;_-* "-"??_-;_-@_-61_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)#,##0_);\(#,##0\);0_).)_-* #,##0_-;\-* #,##0_-;_-* "-"??_-;_-@_-#,##0;"("#,##0")";#,##0;@#,##0.000_);\(#,##0.000\)#,##0;\-#,##0;#,##0;@#,##0_);\(#,##0\);_)#,##0_);\(##,#0\)0_)#,##0_);_(#,##0\);0_);;&!#,##0.000_);\(#,##0.000\);0.000_)61_ * #,##0.00_ ;_ * \-#,##0.00_ ;_ * "-"??_ ;_ @_  #,##0.0_);\(#,##0.0\);0.0_)##,##0.00_);\(#,##0.00\);0.00_))$#,##0.0000_);\(#,##0.0000\);0.0000_)0.02-_-* #,##0.0_-;\-* #,##0.0_-;_-* "-"??_-;_-@_-"Yes";"Yes";"No""True";"True";"False""On";"On";"Off"],[$ -2]\ #,##0.00_);[Red]\([$ -2]\ #,##0.00\)#,##0_);[Red]\(#,##0\)""#,##0_);\(""#,##0\)!""#,##0_);[Red]\(""#,##0\)"""#,##0.00_);\(""#,##0.00\)'"""#,##0.00_);[Red]\(""#,##0.00\)72_(""* #,##0_);_(""* \(#,##0\);_(""* "-"_);_(@_).)_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)?:_(""* #,##0.00_);_(""* \(#,##0.00\);_(""* "-"??_);_(@_) #,##0.000"$"#,##0;"$"\-#,##0"$"#,##0;[Red]"$"\-#,##0"$"#,##0.00;"$"\-#,##0.00#"$"#,##0.00;[Red]"$"\-#,##0.0072_ "$"* #,##0_ ;_ "$"* \-#,##0_ ;_ "$"* "-"_ ;_ @_ .)_ * #,##0_ ;_ * \-#,##0_ ;_ * "-"_ ;_ @_ ?:_ "$"* #,##0.00_ ;_ "$"* \-#,##0.00_ ;_ "$"* "-"??_ ;_ @_ 0+_ * #,##0_ ;_ * \(#,##0\)_ ;_ * "-"_ ;_ @_ \ #,##0_);\(#,##0\);0_)0+_ * #,##0_ ;_ * \(#,##0\)\ ;_ * "-"_ ;_ @_ 0+_ * #,##0_ ;_ * \(#,##0\)_ ;_ * "0"_ ;_ @_ ""#,##0;\(""#,##0\) 0.000% #,##0.000_);\(#,##0.000\);0.00_)"#,##0.000_);\(#,##0.000\);0_)83_(* #,##0.000_);_(* \(#,##0.000\);_(* "-"??_);_(@_)#,##0_);\(#,##0.000\);0_)###,#00.000_);\(#,##0.000\);0_)#,##0.0;\-#,##0.0#,##0.000;\-#,##0.000\(#,##0_);_(#,##0\);0_)#,##0_);_(\(#,##0\);0_)#,##0;[Red]\(#,##0\)#,##0.0;\(#,##0.0\) #,##0.0#,##0.000_ ;\-#,##0.000\ #,##0;[Red]\(##,#00#,##0;[Red]\(##,#00\)#,##0_ ;\-#,##0\ #,##0;\(\-#,##0\)                +  +  +  +  +  +  +  +  +  +  +  +  ,  ,  ,  ,  ,  ,  ,  ,  ,  ,  ,  ,  -  .   / ff + ) , * 0 $ 1  2 P 3 P 4  4 " 5   6 ` 7  +     8   9 : a> ; %   % % % %#  % % ,  % ,  % l % D  % L %#\ % L  % \ %!\  %&\  % L  %&\ %!|"  %&| "  % l  %&|  %&|  %&| %& %& %  %   % l  % l %&| %&| %& %& %" %& %& %"| %&\ %"| %"\ %" %&  %&| %& %"| %  % l %" %"| %"| %" %  %  %"\ %!| %!\ %#| %#\ %#\ %#| % %  %# %# % L % l  %#  % L %&\ %"\  %&| %" %" %&| %& %&  %&| %" %&| %! %!\ %"\  % l %" %! %!\ % l %" % l %  %  % %  %#\ %# % l  %# % L % L % L %#\ % L % l@ @ % d@ %#|@  % l@ %#|@ % d@ @ % l@ @  %  %&  %&  %&  %& %& %& %& %"  %& %  %# %# %# % % % %  %! %& %  %   % %  % l" %"|" %"|" % l %#" %#\ %#|" % l %# %#| % \ %!|" %&| " % l %# %\ % % l % d %!\ %   %\ % l@ %"" %"" % %"  % %# !%  % %# % % %  %& %  % %! %  % %" % " % ,  % , % %# % %" %#  % %! %& % %  %&\ %&\ % L % %!|"%&| "%&\% L% % ,  %&| %&| %&|%&%&% % %  % l%&|% l"% %&|%%|%%%"%&%& %&%&%"|%&\%"|"%" % % %"%&  %&|%"%"|%  % , %" %"< %"< %" %  %&< %"<" %  %"< %& %"<" %! %! %#< %# %#< %# %#<" % , %!< % % , % , % ,  % % %#  %&\ %&  %&|%&| %&|% L%"\% , %!\%  %! % % , % ,  % l% , %  %! % $ % #|@ @ %# %"" %" % &|"  %!\  %#  % " %&| %&"  %# %# % &| %" %" %  %" %# %#" %"| % l  %#\ %#|  %#| %% L %!| % , % , % , %#< % ," % %& % %# %&%&| %&| %&< %"\%&\%&%"%&%"%&%" % &|%"%"|% , %"\%!%!\%" %"< %!%!\%"< %&< % L%#< % , % , % L% ," %"|" %"" % "" #% l %" % l % l # # %" %" %&" %"" %"" %" % &|" %"|" %"%"  #|@ @  #|@ @ # #" # #  #  #  # #"  # #  $@ @  d@ @  l@ @ #   d@ @        %& "  %  % ,    # # #t  d  $  ,  #|@ #|@ @ " " # " " & #  # # #" #" #"   , #< #<"  ,"  ,   ,   ,   ,"  "" % l@ @   #  % #  %# %& %" % , % #t %#    ,"@ #t  d    ,  $ %#|  d@ % d % |  l % L % # #|  $  ,  $ #|@ #t #|"@ #t,   , % ,    ,  , % , %! % , % ,  % L  H     % L # #      L  L   ,  ,  (  ( )   #!  %   #  %"  % l @ %  @ % l  1#   #|@ @ %  @ % l@ % ,@  l@ @  ,@ @ % \ %  %# # # % d  %  #|@ @ % l@ % " #" #" #" % @ @ % "  %"\  l@ @ % l" %"" #t  %     %! %  %      "  %   %"  %"    %""  % "   % "  #"   "  %   %      " %&"   %   %   %"  %""  % "    "  "   "   "     %       "  %" #" %" % d %"| %& % l%!< %#< % , % ,  l @  l@ @ %#  #| #  ,  ,  ,!  ,!  ,!   ," #<  # #x  > #x  =" ? H =    H =# ># > H #|a@ ) #| =#\ >#|a@  =#| #|@ ) >#|@ ) >#| >  #|a@ , >#\ #|@ ,  #\ #\ >#|@ , >#|a@ ) =#\ >#\ >#|@  >#|@  =  > l@  >  > |a@  +     ,` % # " #  #" #  #" # #" #  #!  #"   L  `  "" %" % &| %& %" % &| # %"" #   d %# %     % d@  d@     #"    "   " %#"  l @    "  #""  H #t %! #!" # #"  %#\  % #\ #| #|,  ,  l  l #<" #< #|" 1t %!| 1t %!| 1t %# %#"  ` *1| #x > #x %"|! #""@ @ ) %" %"< %"<  %"" %"<" %" %| 0 %"\ ||1}A} 0_)0\);_ef;_ @_ -}A} 0_)0\);_ef;_ @_ -}A} 0_)0\);_ef;_ @_ -}A} 0_)0\);_ef;_ @_ -}A} 0_)0\);_ef;_ @_ -}A} 0_)0\);_ef ;_ @_ -}A} 0_)0\);_L;_ @_ -}A} 0_)0\);_L;_ @_ -}A} 0_)0\);_L;_ @_ -}A} 0_)0\);_L;_ @_ -}A} 0_)0\);_L;_ @_ -}A} 0_)0\);_L ;_ @_ -}A} 0_)0\);_23;_ @_ -}A} 0_)0\);_23;_ @_ -}A} 0_)0\);_23;_ @_ -}A} 0_)0\);_23;_ @_ -}A}  0_)0\);_23;_ @_ -}A}! 0_)0\);_23 ;_ @_ -}A}" 0_)0\);_;_ @_ -}A}# 0_)0\);_;_ @_ -}A}$ 0_)0\);_;_ @_ -}A}% 0_)0\);_;_ @_ -}A}& 0_)0\);_;_ @_ -}A}' 0_)0\);_ ;_ @_ -}A}( 0_)0\);_;_ @_ -}}) }0_)0\);_;_ @_ -##0.  }}* 0_)0\);_;_ @_ -???##0.??? ??? ???}-}/ 0_)0\);_}A}1 a0_)0\);_;_ @_ -}A}2 0_)0\);_;_ @_ -}A}3 0_)0\);_?;_ @_ -}A}4 0_)0\);_23;_ @_ -}-}5 0_)0\);_}}7 ??v0_)0\);_̙;_ @_ -##0.  }A}8 }0_)0\);_;_ @_ -}A}9 e0_)0\);_;_ @_ -}-}: 0_)0\);_}x};0_)0\);_;_ ##  }}< ???0_)0\);_;_ ???## ???  ??? ???}-}> 0_)0\);_}U}? 0_)0\);_;_ ## }-}@ 0_)0\);_}(} 0_)0\);_}(} 0_)0\);_}<} 0_)0\);_ef;_ }<} 0_)0\);_ef;_ }(} 0_)0\);_}(} 0_)0\);_}(} 0_)0\);_}(} 0_)0\);_}(} 0_)0\);_}(} 0_)0\);_}(} 0_)0\);_}<} 0_)0\);_ef;_ }(} 0_)0\);_}(} 0_)0\);_}(} 0_)0\);_}(} 0_)0\);_}(}L0_)0\);_}(} 0_)0\);_}(}L0_)0\);_}<} 0_)0\);_L;_ }(} 0_)0\);_}(} 0_)0\);_}(} 0_)0\);_}<} 0_)0\);_ef;_ }<} 0_)0\);_ef;_ }(} 0_)0\);_}<} 0_)0\);_ef;_ }(} 0_)0\);_}<} 0_)0\);_ef;_ }-} 0_)0\);_}(} 0_)0\);_ 20% - Accent1M 20% - Accent1 ef % 20% - Accent2M" 20% - Accent2 ef % 20% - Accent3M& 20% - Accent3 ef % 20% - Accent4M* 20% - Accent4 ef % 20% - Accent5M. 20% - Accent5 ef % 20% - Accent6M2 20% - Accent6  ef % 40% - Accent1M 40% - Accent1 L % 40% - Accent2M# 40% - Accent2 L渷 % 40% - Accent3M' 40% - Accent3 L % 40% - Accent4M+ 40% - Accent4 L % 40% - Accent5M/ 40% - Accent5 L % 40% - Accent6M3 40% - Accent6  Lմ % 60% - Accent1M 60% - Accent1 23 % 60% - Accent2M$ 60% - Accent2 23ږ % 60% - Accent3M( 60% - Accent3 23כ % 60% - Accent4M, 60% - Accent4 23 % 60% - Accent5M0 60% - Accent5 23 %! 60% - Accent6M4 60% - Accent6  23 % "Accent1AAccent1 O % #Accent2A!Accent2 PM % $Accent3A%Accent3 Y % %Accent4A)Accent4 d % &Accent5A-Accent5 K % 'Accent6A1Accent6  F %(Bad9Bad  %) Calculation Calculation  }% * Check Cell Check Cell  %????????? ???+ Comma,( Comma [0]-&Currency.. Currency [0]/Explanatory TextG5Explanatory Text %0 : Followed Hyperlink 1Good;Good  a%2 Heading 1G Heading 1 I}%O3 Heading 2G Heading 2 I}%?4 Heading 3G Heading 3 I}%235 Heading 49 Heading 4 I}%6( Hyperlink 7InputuInput ̙ ??v% 8 Linked CellK Linked Cell }% 9NeutralANeutral  e%"Normal :Normal 27Normal 2 % ;Noteb Note   <OutputwOutput  ???%????????? ???=$Percent >Title1Title I}% ?TotalMTotal %OO@ Warning Text? Warning Text %XTableStyleMedium2PivotStyleLight16`q Inside Front t5 6 .M7 8-9 c10-12 13 14 15E8 16 ECON Obj W17-18 ECON Subj EXP19-20 ECON Subj Inco  21 PEOP Obj+ 22 PEOP ObjuL23-24 PEOP Subj EXP#25-26 PEOP Subj INC N 27 PLACE OBJm28-29 PLACE Subj 30 Districts31-32 Districts-33 Districts Services 6K34-35 Districts Services,|c@CENDMCLRFINSHARED$Financial PlanningBudget 2010Portfolio ReportsLicensingbudget detail.xlsSheet 1Sheet 2YY@CENDMCLRFINSHARED$Fin_PlanningFinancial PlanningBudget Book 1314Budget Book 13-14Appendix 5G-5H-5I Gross Budget 2 MFL Working Paper.xlsgross incomenetYZ Q+CZ KHZ V-R4@Z ʡ R@Z 9v?Z F2@Z ?Z ?YZ Z Z ˡE}/Z `"94Z$ffffff%Z C Z M6Y    " CENTERED; # CHECKCENTERED:l" CHECKENTRIES:e! CHOICERANGE:>! CHOOSESLIDE:^ CHOOSETEXT:=ENDAREA:;EXIT:T% ORIENTATION;   ;  ;5  ;  ;  ; 9  ;)  ;Z  ; [   ;G  ;5  ;S  ; -   ; C  ; E  ;-  ;PRINTALL:@PRINTONE:D! PRINTSLIDES:R PRINTSOME:H  PTABLE;8 SIZE;  STARTAREA::SUBPRINT:V" SWOPSTARTEND:MTHISAREA:< WHAT; 8fffP0@rj0E{@  $',*407>?  .   &  ( -$3  @@   ;Total EmployeesPremisesTrans-Supplies Third PartyTransfer PaymentsSupport CapitalGROSSLess:TOTALTeachersSubOtherport&PaymentsMajorServicesChargesEXPENRechar-AFTERandEmpsGrantsgeableRECH-PayExpensesto Vol ExpenARGESAwardsOrgs'000SalesFeesRentsRech-argesIN-incomeReim-withinCOMEfrombursemts& tootherContribsservicesHousing Revenue AccountMarketsPageRevenue ExpenditureSummary - Gross ExpenditureSummary - Gross IncomeSummary - Net Expenditure Council TaxEmployee NumbersBudget ContingenciesTotal Gross ExpenditureTotal Gross Income LecturersFull-Part-timeTotal Parks and Nature ConservationCapital ExpenditureGlossaryTotal Expenditure on ServicesService Strategy!Adults with a Physical DisabilityAdults with Mental Health NeedsOther Adult ServicesGovernment Grant IncomeWard Support OfficersCommunity DevelopmentNeighbourhood AdviceCommunity ArtsOlder People's ServicesAdults & Communities#Children, Young People and Families"Revenue Budget - Gross Expenditure Revenue Budget - Net Expenditure!Total Net Expenditure on Services Edgbaston Erdington Hall Green Hodge HillLadywood Northfield Perry Barr Selly OakSutton ColdfieldYardleyServiceEmployees - head countYour City Your BirminghamContents Music ServiceNETSPENDINGOFSERVICES$Capital accounting & financing costs Contribution to General BalancesHighways ExpenditureIncome&Summary by type of expenditure/income Core ICT TransportSummary - type of expenditureSummary - type of incomeNJCBirmingham Property Services NJC & Other"Employees - full time equivalents Emergency PlanningCustomer ServicesBirmingham AuditCorporate FinanceType ofBusiness Support Urban Designm.Repayment of borrowing from corporate reservesCorporate GrantsTotal Income from ServicesUse of Corporate Reserves!Borrowing from Corporate ReservesBudget and Council ObjectivesSupporting People2012/13AdjustedCity Council Budget000 Shelforce2013/14!Adults with Learning DisabilitiesBusiness TransformationPersons No Public Funds Public HealthRevenues & BenefitsCorporate Strategy NEC/ICC/NIARegulatory ServicesSport & EventsBereavement ServicesCommunity SafetyBuilding ConsultancyCulture & CommissionStrategic LeadershipCity Learning CentreParent Partnership DSD - Trading DSD - Other Early YearsStrategic ManagementAccess to EducationComplex Needs CareSocial Work TeamsPersons From Abroad Care LeaversEducation WelfareExternal Placements Residential FosteringAdoptionContact & Escort ConnexionsPerformance & InformationCorporate ProcurementCorporate Human ResourcesElections office Staff Seconded to Service B'hamTransformation ManagementLegal & Democratic ServicesCharities & Trusts - Support DistrictsFleet and Waste ManagementPerformance Management & ReviewStrategic Housing ServiceVoluntary Advice Agency0 Type of/ IncomeSchool Settings / ImprovementsEducation Health UnitEducation SkillsSchools Delegated BudgetDisabled Childrens ServiceBehaviour Support ServiceIntegrated Family SupportCommon Assessment FrameworkRights & ParticipationYouth Offending Service DirectoratesLess Recharges Gross-Rech DirectorateLocal Services Total Directorate ExpenditureEXC RECH INCOMETotal Directorate Income!Total Directorate Net Expenditure - Districts - Housing Revenue AccountDirectorate Budget Analysis:2014/152015/16'Districts budgets - type of expenditure"Districts budgets - type of incomeStreet Cleansing - SLAHighways - SLACommunity Chest+Child and Adolescent Mental Health Services Edgbaston Erdington Hall Green Hodge Hill Ladywood Northfield Perry Barr Selly Oak Sutton Coldfield Yardley Citywide Districts'Looked After Children Education ServiceYouth Inclusion Programmes&Integrated & Care Strategic LeadershipBudget 2013/142-3CitywideContribution to reservesCitywide DistrictsPublic Conveniences Youth ServiceEconomyPeoplePlaceShared Services CentreUnallocated Savings#Place Directorate - Net Expenditure EqualitiesCentral Support Costs!Use of / Contribution to Reserves%Economy Directorate - Net ExpenditureSpending 2014/15Income 2014/15#Place budgets - type of expenditurePlace budgets - type of income Engineers Car Parks LibrariesChildren's PlaySport & LeisureDistrict Support Services#Birmingham Adult Education ServicesPest Control - SLARefuse Collection - SLAParks & Allotments - SLADistrict Service Sub - totalTotal DistrictsSLA - Sub - totalDevelopment ManagementPlanning & Regeneration!Sustainable Transport PartnershipUse of Reserves & Balances!Development & Culture Sub - totalCorporate Resources Sub - total2Economy budgets - type of expenditure (continued) 'Economy budgets - type of expenditure TOTAL ECONOMY DIRECTORATE,Economy budgets - type of income (continued)!Economy budgets - type of income People - Net ExpenditureAdults & Communities Sub -total$People - Net Expenditure (continued)Troubled FamiliesCustomer InformationProfessional SupportSchools ManagementAdmissions & Placement School Funding Centre AllocationCommissioning & Brokerage Higher NeedsChild Projection ResourcesLearning & Development,Children, Young People & Families Sub -totalTotal People Directorate$People budgets - type of expenditure0People budgets - type of expenditure (continued)People budgets - type of income+People budgets - type of income (continued)TOTAL PEOPLE DIRECTORATETOTAL PLACE DIRECTORATETOTAL DISTRICTSPeople Place  - Other Place ServicesPlace - sub total.Repayment of borrowing from Corporate Reserves2016/17Budget 2014/15 - Other Place ServicesPlace People DirectorateEconomy DirectoratePlace Directorateto Reservesfrom AppropriationsCorporately Managed BudgetsTotal General Fund ExpenditureRevenue Budget - Gross IncomeTotal General Fund IncomeTotal General Fund Budget"Contribution to Corporate Reserves"Appropriation to / (from) ReservesOther Place ServicesTotal Place DirectorateOther Services)Promoting Alternative Thinking Strategies8PROPOSED CAPITAL EXPENDITURE PROGRAMME 2014/15 - 2016/17Onwards'000'sTeleHealthCare9Personalisation, Reform & Efficiency of Adult Social CareReplacement Vehicles'Learning Disability Homes & Day CentresOther Minor SchemesTotal Adults & Communities.Refurbishment of Children's Residential Estate!Schools Capital Maintenance Works'Additional Primary Places - Basic Needs"Universal Infant Free School Meals'Total Children, Young People & FamiliesLocal Services Non-HousingFleet & Waste ManagementSwimming Pool FacilitiesCommunity InitiativeDistrict ServicesSport & Physical ActivityBillesley Community Sports Hub"Local Schemes - Highways ProgrammeTotal Non-HousingLocal Services - HousingCouncil HousingHousing Improvements ProgrammeOther Essential Works RedevelopmentOther ProgrammesTotal Council HousingPrivate Sector HousingAffordable HousingIndependent LivingTotal Private Sector HousingCorporate Resources#Business Transformation - CorporateAccess To BuildingsNEC Capital Works Corporately Held - Property FundWindowsTotal Corporate Resources Local Centres#East Aston Regional Investment SiteERDF CorridorsEastside Joint Venture Equity FundBig City Plan Initiative (BCPI) ConservationMiscellaneous SchemesLongbridge RegenerationEnterprise Zone< Employment - Enterprise Zone Life SciencesBusiness InnovationDigital Districts#Green Bridge Supply Chain ProgrammeWomens Enterprise CentreTotal Planning & RegenerationTransportationSelly Oak New RoadHagley Road Bus ShowcaseNew Street Station (Gateway)Chester Road ImprovementsHagley Road Coventry Road A45Supporting Economic GrowthCarbon ReductionInfrastructure Monitoring Walking, Cycling & AccessililityEconomic Growth & CongestionTotal TransportationStrategic LibraryLibraries - StrategicTotal Strategic LibrariesTotal Economy DirectorateTotal Capital ProgrammeBNew Schemes/Funding added to the Programme since Quarter 2 2013/14People Directorate:Place Directorate:Cofton Nurseries Redevelopment,Handsworth Cemetery (Heritage Lottery Grant)#HRA - Housing Improvement Programme+Housing Private Sector - Affordable HousingEconomy Directorate:+Advanced Manufacturing Hub - East Aston RIS/Enterprise Zone - Paradise Circus RedevelopmentWholesale MarketTotal New Schemes / Resources Analysis of Prudential Borrowing(Major Self Financed Prudential BorrowingTeleHealth CareNIA RefurbishmentChildren's Residential EstateCreative IndustriesCofton Park Nursery!East Aston RIS Digital BirminghamWholesale MarketsWeekly CollectionTotal Self FinancedOMajor Prudential Borrowing Supported from Additional Revenue Budget AllocationsDual Use DepotsLife Science Acquisition0Borrowing to replace receipts used for Equal Pay+Total Funded from Additional Revenue BudgetTotal Prudential BorrowingTotal Government Supported%Total Capital Financed from Borrowing Grand Central Capital ResourcesDirectorate Wide RechargesGrand Central  - Districts total(B'ham City Laboratories & Facilities Mgt Safeguarding 8-910-1314-1516-2021-2627-2930-3536-37Outdoor Learning ServiceEconomy (including Benefits)People (including Schools)Place sub total (exc HRA)Catering & Building Cleaning'Districts - Net Expenditure by District+Districts - Net Expenditure by Service AreaSchool Crossing Patrols Rent Services"Place - (excluding Housing Revenue$ Account) hl26qu (,ǑX\ؒ^bjn IM _c >B EI TX/3 Y]imPTKO}quaeIM ׫J3ޯݲwߵcc:PK![Content_Types].xmlN0EH-J@%ǎǢ|ș$زULTB l,3;rØJB+$G]7O٭VRv`dDJ| W%9ߘo41a%$g9 7,k2=p9Ѭ3ІMM!}rBq>8>o?MI\]12ol 鎑)Rhs Wth8j  XjulABd7yFۥom ^ejc{m8w6ۃpס7D~w~m(,9ݠs%\G]w9 Pf1*bB14!'%ZtNd3Ɉ@)|CA1eyY YRX{o_}/߼ӛ>{򏖗3IՉ_g|?E=}V~?_ۗOk$Uɧ,1=ND یc\LیiD3D]z"ut:x>\ptDrX'Q B:Ut,e:C8-Sfu<$QdAN;H\:>a Gu/KYˇT8;Y9eR,wpJEx]辅}H1EUl.Qw}2}g_s(KE$ Ͻ_T=!paAxN{|r9/ꡘㄧVhQɖRyju7ƽ)oɔjABÒxR*@4bXq0؁l/>#pFmLok0e:a O2G*L]ì]%V=|1pW! 0`.Wlj9HV3rq44K`fzV mV ,Sw\j-bmX)C7-`8HL^xu*N/43 z6H;8Cdm2iVֵy뤽V,ַr/9[kvxm:;k;v%y117e,1{@`VAz,96ؘpRXwa nְ lIhTSepRf3EX &$"JPp!'!{EQX?ݭh>m9銲ԗ찭L<>JBs0\8z ibiORoB}($.(]dd7 Sheet1b(b(  ggDggh'h  g2ɀ Jz  dMbP?_*+%,&i4F?' BP(?(M&d2?)~?M\\SVWVPS005\EQUITRAC_WCS_Groun 4dXXA4 (210 x 297 mm)RICOH Aficio MP C3500 PCL 6LPT1:RADC@ Z d''''d 4 dDefault" `XX `? `?&`U} A} (A}  A}  A}  A} qA}  A} 8 A}  A} A} A} 8 A} AJ J@ Z@  ; ,@ ; ; @ ,@ @ ,@ ,@ ,@ ,@ ,@ ,@,@,@,@,@,@,@,@,@,@,@,@,@,@,@ ,@ ,@ WW  W W JJ      JJ    A~ Ab@     JJ > > > A A>  >  >    A     A      XU EV@ EV@D   \(~@  \(~@ V-! ~jt}@ D D   EV@ D ~ Y@   XV C@ C@ D   vΔ@ ʡEv5! x@  D D   C@ D  +Y@  X0 X   D  - NbX9I@ Cl@333333'@ -U! Zd;@  D D    D   X X XX +Y@  Zd;_@  XXT㥛 %@  y&1l%@  XX~ d@  o#@  XXPnC!@  = ףp @  XX(\0@ ~  "@  XXl#@  lq$@  XX~ ،@  ET!@  XX~j'@ ~  @  XXPn'@  L7A`&@  XX~ @  MbP'@  XXDl)7@  K7A 0@  ' XX#%Co`@ % # jtP^@ %   ' X1XClp@  q@  ' X"VMx@ DD " Rwy@ D D   ' X'  '  (x&@$DD D #Q@$ % #Sc{@$ % t_#Q0\$ % t_#㥛@$ % t_ # Q@$ %  t_( %b@$ D D D   D l.Fzz^ :.^^Z^Z^ZZ^Zbb0,U ,@! ,@" @# x@ $ ,@ % ,@& ,@' ,@( ,@) ,@ * ,@ + ,@, ,@- ,@ . ,@ / ,@0,@1,@2,@3@4,@5,@6,@7,@8,@9@ :@ ;@<,@=,@>,@?@ A? Am~ @I @I D  W KH A#~jXK7AJ@333333'@D'sh|??n@@Gz@ ! KH  D D   @ID  tP  !A? !A?~ !4@! R@! D!!~ !4@!!! R@! D!D!! !  R@ D!~ ! @! " # $J $J#$d;Oݧ@* %##$RӤ@* %#$#$Cl@* %##$Q0\* %##$lƣ@* %#w$ #$ RӤ@* %# #$ F2@* %# $ % &D&~ && & V-@&  'A3 'A'F2@'F2@' D'''F2@'!'F2@' D'D'' ' F2@!D'' jt@'  (n (n~ (?(?( D((~ (?(!(?( D(D(( ( ?'D(~ ( ?( ) *@ *@#*">@. %$)#*/@. %$)*#*|?5Ѥ@. %$)#*Q0\. %$)#*S㥛@  %$)* #* /@. %#) #* T㥛H@. %$) * +?? ,5,?,;Or@, , ?5^Iq@, -?? .X .@ .@".QG@ D*D,#./@ %(-.#.|?5Ԥ@ %(-#.Q0\  %(-#.S㥛@ %(-. #. +N%@. %'- ".  @( D* D, /XXX/ 0XXX1XXX2XXX3XXX4XXXX5XXXX6XXXX7XXXX8XXXX9XXXXX:XX;XXXX<XXXX=XXXX>XXXX?XXXXD4 l"K"ZK"^"I$@@ A@B,C,@D@ E@ F;G,H,I,@XXAXXXBXXXXCXXXDXXXXEXXFXXXGXXXHXXXIXXXXXH X.. I2. , 9. 339.  /. ?  (  ~  <WXPP?:B&]4@ u>|O@gʩ <Socalare: =-70759 from ECC Cap Acc total less adjustments from TH for general balances and use of reserves. Less corporate grants contained in total figure. <'& 8~~  <WXPP? 3]4@ m+rE \uL ?<@Birmingham City Council: 2m comm chest /jobs fund.11.6M EQ PAY<'&?~~  <WXPP?  &]4@ o楐Gz '<(Birmingham City Council: 11.6 equal pay<'&S' # Birmingham City Councila# Birmingham City Councila<BCCm><dmiji7b(b(22PggD g2ɀ H-;EG  dMbP?_*+%,&'~?(M&d2?)~?M\\SVWVPS005\EQUITRAC_WCS_Groun 4dXXA4 (210 x 297 mm)RICOH Aficio MP C3500 PCL 6LPT1:RADC@ Z d''''d 4 dDefault" ^XX `? `?&`U} A} (A} q A} q A} A} 8A} U A} U A} AH  J Z@ @ ; ,@ ,@ ,@ @ ,@ @ ,@ ,@ ,@ ,@ ,@ ,@ ,@ ,@ ,@ ,@ ,@ ,@ ,@ ,@ ,@ ,@ ,@ ,@ ,@ ,@ ,@ ,@W    A  J    J        J > > > > >                   E9/ Q D GzB@l?) A`6c K7b333333@  Q #D  ʡ   7A`D/ X9H D ʡEM@K7A3@ -o8  X9H D   E  X0 % %CZ@ D %CZ@) Hz (\Q?  %CZ@#D   X   D  ʡES9   D   X~ `P%`*B`"?V-H}  D;Onڿ  X+jt  Xlsh|?  XA`"ۿMbؿ  X~ kv/  X|?5^'1Z  X~ ^Fx  X+V-  Xx&1 K7A   XuV -  Xl*~ h  ' X#V-}? %7#|?5>> %7  ' X1SUa+'b  "Ee DD"$e DD    ' (;O #DD D # # % # % t_ (ʡE6~#DD D     Dj l (H^^T&&PPPLPLPPPP~P|* ,@! ,@" @# ,@$ @% ,@& ,@' ,@( ,@) ,@* ,@+ ,@, ,@- ,@. ,@/ ,@0 ,@1 @2 ,@3 ,@4 ,@5 ,@6 ,@7 @8 @9 @: J@; J@< ,= ;> ,? , A?~ s  sV-   !A!QK1!!Cl;;! " # #(#ʡO(DD D!##( % "##( % " ###( % "(#V-(DD D!# $ %A%"%"%D%~ % %%"D%%d;O0%  &A&M6&M6&D& &&M6%D&&~jt31& ' ( (B#(^I џ, %#'#(d;O'@ %#'#(ffffff%  %#' (#(d;O'@ %"'#(?5^}, %"'( )? *5*;Or**?5^Iq *  +X? , ,A",)& D(D*,",Hz. D(D* ,  -XXX- .XXXX /XXXX 0XXXX 1XXXX 2XXXXX 3XXXXX 4XXXXX 5XXXXX 6XXXXX 7XXXXX 8XXXX 9XXXX :XXXX ;XXXXX <XXXXX =XXXX >XXXXX ?XXXXX D lVP V"$@ ,A @B @C ,D ,E ,F ,G ,@XXXXX AXXXXX BXXXX CXXXXXXX DXXXXXX EXXXXXX FXXXXXXX GXXXXXXX x(  X X Q 9# u ( (  .( +, 4,  0 (  ~  <rXPP?# + M 3]4@ 5jLDGmЀJ;h ,<-Birmingham City Council: learning disability<'&],i~~  <rXPP? + Z 3]4@ ެЙN#?Dn-\ '<(Birmingham City Council: 4.550 RESERVES<'&\'~~  <(rXPP? Z3]4 @ }.N8zJ/ '<(Birmingham City Council: RESERVES 7.910<'&\'# Birmingham City Council # Birmingham City Council #  Birmingham City Council >@Kdmiji1117b(b(22PggD g2ɀ 0Vao|_7g  dMbP?_*+%,&M&d2?'M&d2?(M&d2?)\.?M\\SVWVPS005\EQUITRAC_WCS_Groun 4dXXA4 (210 x 297 mm)RICOH Aficio MP C3500 PCL 6LPT1:RADC@ Z d''''d 4 dDefault" \XX `? `?&`U} A} (A}  A}  A} UA} A}  A} q A} A} A} q A} A  J@ Z@ @ ; ,@ ,@ ,@ @ ,@ @ ,@ ,@ ,@ ,@ ,@ ,@ ,@ ,@ ,@ ,@ ,@ ,@ ,@ ,@ ,@ ,@ ,@ ,@ ,@ ,@ ,@ ,@   X   J     J        J > > > > >                    ~ tl@   D  PnSk@  / K@  D ~ @  X0  D   X   D   X|?5^@ D~ @   Xoʡ!@Qk"@   Xjt!@ "@   XDli @`"@   X~ Ж@ʡE6*@   X|?5^z!@fffff!@   X(\ @@   XX9ȶ!@L7A`"@   X/$ @ET @   X~jt!@~ $@   XMb#@ rh@   X#vX@ %7#/$V@ %L   X1~ ,@9va@   2"nTk@ DD#K7Am@ %   XA   (ʡEY@$D D D# % # % t_ #  % t_(A`E@$D D D    D l2Lbb^$0"ooSSoVVVRVVVVRVR"" ,@! ,@" h@# ,@$ w@% ,@& ,@' ,@( ,@) ,@* ,@+ ,@, ,@- ,@. ,@/ ,@0 ,@1 @2 ,@3 ,@4 ,@5 ,@6 ,@7 @8 @9 @: ,@; ,@< ,@= @> @? @  A?~ @I% Q+C ZZ% KH!Z Z  Q+C$D  /$Q  ! !A?~ !4@!V-R4@!Z'! R@"Z 9v? !!V-R4@ D!~ !@ !  " "A"QK1"ˡE}/"Z'"jt84'Z{Gzt? ""ˡE}/!D""Cl;; "  ## $ $Y#$FTk@+ %"#$R@+ %"#$K7A`@+ %" $#$R@+ %"#$Zd;׎@+ %" $  % & ' ''"'$'Z'ffffff%)Z ''$"D'~ 'r '  ( (A3(S%%(x&(ZZ%(S%(ZZ ((x&'D((/ݤ# (  ) )n~ )?)?)Z)?)Z ))?(D)~ )? )  ** + +C#+Dl{;@/ %$*#+MbxH %$*#+zG%$ %$* +#+MbxH %$*#+"~'@/ %$* +  ,? - -5~ --~ - -  .? /X /"/Dl{;@  D+D-/X"/"~'@$ D+D- /  0XXX 0  1XXX 1  2XXX 2  3XXXX 3  4XXXX 4  5XXXX 5  6XXXX 6  7XXX8XXX9XXXX:XXXX;XXXX<XXX=XXXX>XXX?XXXD l(""("X"*******@ ,A ,B @C @D @E ,@F ,G ,H ,I ,J ,K ,L ,M ,N ,O ,P ,Q ,R ,S ,T ,U ,V ,W ,X ,Y ,Z ,[ ,\ ,] ,^ ,_ ,@XXXXAXXXXBXXXXCXXXDXXXEXXXXXXFXXXXXXXXXGXXXXXXXXXHXXXXXXXXXIXXXXXXXXXJXXXXXXXXXKXXXXXXXXXLXXXXXXXXXMXXXXXXXXXNXXXXXXXXXOXXXXXXXXXPXXXXXXXXXQXXXXXXXXXRXXXXXXXXXSXXXXXXXXXTXXXXXXXXXUXXXXXXXXXVXXXXXXXXXWXXXXXXXXXXXXXXXXXXXYXXXXXXXXXZXXXXXXXXX[XXXXXXXXX\XXXXXXXXX]XXXXXXXXX^XXXXXXXXX_XXXXXXXXXDl` ,a ,b ,c ,d ,e ,f ,g ,h ,i ,j ,k ,l ,m ,n ,o ,p ,q ,r ,s ,t ,u ,v ,w ,x ,y ,z ,{ ,| ,} ,~ , ,`XXXXXXXXXaXXXXXXXXXbXXXXXXXXXcXXXXXXXXXdXXXXXXXXXeXXXXXXXXXfXXXXXXXXXgXXXXXXXXXhXXXXXXXXXiXXXXXXXXXjXXXXXXXXXkXXXXXXXXXlXXXXXXXXXmXXXXXXXXXnXXXXXXXXXoXXXXXXXXXpXXXXXXXXXqXXXXXXXXXrXXXXXXXXXsXXXXXXXXXtXXXXXXXXXuXXXXXXXXXvXXXXXXXXXwXXXXXXXXXxXXXXXXXXXyXXXXXXXXXzXXXXXXXXX{XXXXXXXXX|XXXXXXXXX}XXXXXXXXX~XXXXXXXXXXXXXXXXXXDl , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , ,XXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXDl , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , ,XXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXDl , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , ,XXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXDl , , , , , , , , , , , , , , , , , , , , , , , , , , , , , ,XXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXX@D`&  X  X - C u-+ /  :/ PH@0(  ><d0 00 7b(b(22PggD g2ɀ  ,:W`  dMbP?_*+%,E&'M&d2?()M\\SVWVPS005\EQUITRAC_WCS_Groun 4dXXA4 (210 x 297 mm)RICOH Aficio MP C3500 PCL 6LPT1:RADC@   d''''d 4 dDefault" BXX&U} #} q#} #}  #} #} #} U#} #} U#}  #} U #} #} #} #} #} q #} U#} #} q#} #} #} #} q#} #} #X!w!@@@@ @ @ ,@ @ ,@@@@@@,@,@,@@ @X@@ w@ @@@@@  u 4 .0          [nk                c>     o!""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""[  $w        %        c;    o!""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""[ p '          c<   o!""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""[& '   (((   )c   !o!""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""[ * +" , -" ---- .# /....t,01o!""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""[ 2 3$ 3$ 3$ 3$ 3$ 3$ 3$ 3$ 3$ 3$ 3$ 3$ 3$ f$ 3$ 4$ 5$ ol6"""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""" 7888888888888888;<om6"""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""" =::::8:>>>>>8::89<om6"""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""" @ sstsssssssssss89<om6"""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""" @vW@vj@"v@ DDHv@v@vt@v Av @vc@v̨Av8A Av@v@vL@0B/A% DA~ vPJ""+A DDom6"""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""" @vPAvA"v$A DDHv)@v@v@@vXAv@@vAvv@v @v@#@v0~:A% DA~ v"Q9A- DDom6"""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""" @om6"""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""" A@@" X@ DDHy@6@m@>@ܙ@@@@@0@% DA~ ʬ"@ DDom6"""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""" AH /@" /@ DDH@@@ @@XzA@ @0^A% DA~ w@"pxA DDom6"""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""" @v@*  LLv@*v0[@v@v#@v@v@ vҢ@ vpA  v v  v0@ v`@ v vAx~vAom6""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""@v|{om6"""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""" @5v@v"v@ DDHv@v@v@v@@vvT@vv@v@v0@v00cA% DAxDvOAom6"""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""" B l A "LLLLAZ7,A- @ A @@& #A @  4%A ̨A  A 'A AL@2KA% yĘ% HA% oCC"""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""D""""""""""""xU"""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""" vyyyyyzzzzzzzzzzzzzE""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""DDD44{"""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""" |  [i}}~G""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""" H   , % & ' (  g>        j}}}G""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""" I  0  )  c=  *  +    k}}}G""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""" Iq    -  c<  .  /    l}G""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""" J 3  1  h  (  ! }}FK""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""J 2  c  ) LK""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""D:=l:8J4v\,^VV @!@",@#@$,@%@&@'@(@)@*@+@,@-@ .@/,0,1,2,3,4,5@6,7,8,9,:,;,<,=,>,?, M..... .4 t..] NK"""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""" !O !3$ !3$ !3$ !3$ !3$ !3$ ! f$ ! 3$ ! $ ! $ ! b$!!NNK""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""" 888888888m<<QNNK""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""# 8888:8888<QNNK"""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""" $ $uuuuuuuuv}wUUUQKNK"""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""" % %u0%vD{!vvv`iv;vPJvX #% z )- %%% O~ % ~PJA"% v$- D% D% "%  A- DD% %UUQKNK"""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""" & &u0&v.vTvvYv#vv3 #& |1& %&& O~ & @"& O0* D& D& "& "A DD&  &DD&QQKNK"""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""" ' "'uvvvvvvvDD'QQKNK"""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""" (R(u0(ʬ #( , %(( O~ ( wʬ@"( ) D( D( "( z8@, DD(  (DD(QQKNK"""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""" )RH)0)P a-@ #)  ( %)) O~ ) u@@") ( D) D) ") z6A( DD)  )DD)QQKNK"""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""" * *v"*v D)D(*v * ***  LL*v***v -**v2***v~*** v*** v@* *"* ~@* D) D( "* k* D) D( "* @R A D) D(  *DD*QQKNK""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""$+ vvvvvvvvvDD+QQKNK"""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""" , 5,v0,vvv(vv vDv #, 0c %,, O~ , D@", O) D, D, ", ) DD,  ,DD,QQKNK"""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""" -S --28-"-- LLLL-@C------m- --\---Ę-- -- @C--- ĘA--  A& -- \/A - -DD-QQKTCC""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""".UUUUUUUUUUUDDUUQQKTCC"""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""/" """D"""""""""""""E""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""0U""""D"""""""""""""E"""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""1"""""D"""""""""""""E""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""2"""""D"""""""""""""E""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""3"""""D"""""""""""""E""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""4"""""D"""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""5"""""D"""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""6"""""D"""""""""""""EV"""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""7"""""D""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""8"""""D""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""9"""""D"""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""":"""""D"""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""";"""""D""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""<"""""D""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""="""""D"""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""">"""""D""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""?"""""D""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""DClfaQ@,A,B,C,D,E,F,G,H,I,J,K,L,M,N,O,P,Q,R,S,T,U,V,W,X,Y,Z,[,\,],^,_,@"""""D""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""ADDDDDD""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""B""D"""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""C""P"""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""D""P""D""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""E""4""D""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""F""4""D""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""G""4""D""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""H""4""D""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""I""4""D""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""J""D""D""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""K""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""L""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""""*M""""""""""""""""""*N""""""""""""""""""*O""""""""""""""""""*P""""""""""""""""""*Q""""""""""""""""""*R""""""""""""""""""*S""""""""""""""""""*T""""""""""""""""""*UC"""""""""""""""""*VC"""""""""""""""""*W""""""""""""""""""*X""""""""""""""""""*Y""""""""""""""""""*Z""""""""""""""""""*[""""""""""""""""""*\""""""""""""""""""*]""""""""""""""""""*^""""""""""""""""""*_""""""""""""""""""D`l..................`,a,b,c,d,e,f,g,h,i,j,k,l,m,n,o,p,q,r,s,t,u,v,w,x,y,z,{,|,},~,*`""""""""""""""""""*a""""""""""""""""""*b""""""""""""""""""*c""""""""""""""""""*d""""""""""""""""""*e""""""""""""""""""*f""""""""""""""""""*g""""""""""""""""""*h""""""""""""""""""*i""""""""""""""""""*j""""""""""""""""""*k""""""""""""""""""*l""""""""""""""""""*m""""""""""""""""""*n""""""""""""""""""*o""""""""""""""""""*p""""""""""""""""""*q""""""""""""""""""*r""""""""""""""""""*s""""""""""""""""""*t""""""""""""""""""*u""""""""""""""""""*v""""""""""""""""""*w""""""""""""""""""*x""""""""""""""""""*y""""""""""""""""""*z""""""""""""""""""*{""""""""""""""""""*|""""""""""""""""""*}""""""""""""""""""*~""""""""""""""""""BX..............................  "V " " " "V "9 " ". ". "T ". ". "W  ".  ".  "< " "  "/ "9&  "* "A* "A* "F* "{*  "), " - "8- "/- ":- "- "9- "2- "$-  "Q- "PHP0(  >dd7 Sheet6b(b(+++ggD g2ɀ 8;cwtQ)9 W  dMbP?_*+%,D~&'i4F?()M\\SVWVPS005\EQUITRAC_WCS_Groun 4dXXA4 (210 x 297 mm)RICOH Aficio MP C3500 PCL 6LPT1:RADC@ Z d''''d 4 dDefault" DXX&U} } 9} 8 }  } U } }  } } } U} } q} } } } q} } ;X@@FFFFFFF F F F F FFFF@ @hFhFhFhFhFhFhFwF wFwF wFhFhF HGGGG (             J&(   4  I  K I L L L LI(I 8&I( I U& I( I M @( @D D D  I N @( @ D D D  I O,@(,@ DDDI P~ 0@ (0@DDDI Q`k@(`k@DDDI R#@ % # % D# % D#@{ % DU           (U            VII Sħ@#ħ@ %I T9@#9@ %I U@ @@#0A %I V@#@ %I Q`m@#`m@ %I W#@a %s# @ %s#@ %s#pA %sII '"d@} DD" @ DD"@ DD"pA DDIIIIDG l.,8,dBd,8,8,xxxxx,"[[[[[ hF!hF"hF#hF$hF%hF&hF'hF(hF)hF*hF+hF,hF-hF.hF/hF0hF1hF2hF3hF4hF5hF6hF7hF8hF9hF:hF;hF<hF=hF>hF?hF I !:!I"I #X#I $Y$I %%`o@%`o@%%. -%I &Z&@@&`J@%%&I 'G'@'@{%'I ([(&@y@(@/%(I )Q)@)@(%)I *\*؁@*؁@)%*I +]+@e@+Ͱ@*%+I ,^,L@,L@+%,I -_~ -p@ --p@,%-I .`.@@.ݸ@-%.I /a#/@b@@ %%.#/7@@ %%.#/L@/ %%.#/Q@@ %%./I0I1I 2b2I 3c3I 4d4@D@ @#4@8 %44004I 5e5@@@@#5 @4 %55005I 6f6J@@@3@#6@5 %66006I 7g7@u@ѽ@#7@6 %77007I 8h#8pCA7 %4700#8+@8 %4700#8p@8 %4700#8A/ %47008I9I :i:I ;j;@@@@@@#;p@> %;;00;I <k<x@̭@­@#<@; %<<00<I =g=f@@g@g@#=x@< %==00=I >l#>@= %;=00#>@> %;=00#>@> %;=00#>@8 %;=00>I?ID l"""nSSSSSSSSS""[[[["[[[@wF AwFBhFChFDhFEhFFhFGhFHhFIhFJhFKhFLhFMhFNhFOwF PwFQhFRhFShFThFUhFVhFWhFXhFYhFZhF[hF\hF]hF^hF_hF @G(@0A&D/D8D>(@@.D/D8D>(@@/D/D8D>(@}AD/D8D>@IAI BBIC C C C4 C CI D DK DIE EL EL EL ELEI F9FIGI HmHI InI@I@>IIN -II JoJ@J@IIJI KpK@Υ@KS@JIKI LqL!@L!@KILI MrM`y@M`y@LIMI NQNó@0@N@OINI Os#On@M %IN#Of@O %IN#OO %IN#OU@ %INOIPI QQI RtR@Q@R@ORRb -RI SuS@Χ@SS;@cRSI TvT@T@SRTI UwU@U@TRUI VxV@0@V@URVI WyW|@W|@VRWI XzXq@Xq@WRXI Y{Y@`@Y@`@XRYI Z|Z@Z@YRZI [}[e@0@@@[ @ZR[I \~\ c@\ c@[R\I ]]@@]@\R]I ^^D@s@^4@]R^I __@_@^R_ID@ l"L,L""nSSSSS"nWSSSSSSSSSSS`hFahFbhFchFdhFehFfhFghFhhFihFjhFkhFlhFmhFnhFohFphFqhFrhFshFthFuhFvhFwhFxhFyhFzhF{wF |wF}wF ~wFhF ``@d@``D@_R`I a6a@@m@@a@cRaI b~ b`@ bb`@cRbI c#cK@' %Rb#c@R %Rb#c@` %Rb#c(D A{ %RbcIdI eeI ffr@fr@rffq -fI gg@g@ffgI hhq@@h@gfhI ii@ت@i|@hfiI jj@@j.@ifjI kk@k@jfkI ll@l@kflI mmh@mh@lfmI nn@}@n@}@mfnI oo@x@o@nfoI pp@@p@ofpI qq@#@q@pfqI r#r Aq %fq#rb@r %fq#rr %fq#r(-Ab %fqrIsItIuIvI wwI xx@#x@y %xxxI yy@xDxyyDxyyDxy@rDxyIzI {.{@3AcDyDrDcDO.{P @@DyDrDcDO.{@NDyDrDcDO.{+A{DyDrDcDO{I|I }(}tA}D{D@D(}A}D{D@D(}A}D{D@D(}.A D{D@D}I~I ID lWSS"nSSSSSSSSSSS"[hFhFhFhFhFhFhFhFhFhF;;;;;;;;;;;;;;;;;;;;J JI   4  I  K I L L L LII I U @@#@ %I V@#@ %I T@#@ %I '#2@ %# @ %#@ %#@(@ %IU U @@ -U l@l@U ^L@L@U _~@~@U Є@Є@U T@@V@U G#@ %# %#@ %#h@ %UU U @Χ@ @ -U @@U @@@@U D@s@4@U @d@D@U @@m@@@U `@`@U #@@ %#@@ %#@ %#j@ %UU (@h@DDD(n@DDD(PADDD(AyDDDUUD lL,L"[[["nSSSSS"nSSSSSS,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,UUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUD@l,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,UUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUD@l,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,UUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUD@l,,,,,,,,, , , , , ,,,,,,,,,,,,,,,,,,,UUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUU UUUUUU UUUUUU UUUUUU UUUUUU UUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUUDl ,!,",#,$,%,&,',(,),*,+,,,-,.,/,0,1,2,3,4,5,6,7,8,9,:, UUUU!UUUU"UUUU#UUUU$UUUU%UUUU&UUUU'UUUU(UUUU)UUUU*UUUU+UUUU,UUUU-UUUU.UUUU/UUUU0UUUU1UUUU2UUUU3UUUU4UUUU5UUUU6UUUU7UUUU8UUUU9UUUU:UUUU:T,  U U  ' u%} }  PH`0(  >FK  7b(b(+++ggD g2ɀ 5`  dMbP?_*+%,D&'p= ף?()M\\SVWVPS005\EQUITRAC_WCS_Secon 4dXXA4 (210 x 297 mm)RICOH Aficio MP C3500 PCL 6LPT1:RADC@ Z d''''d 4 dDefault" AXX&U} } 0} } 8 } U } }  } } } U} } q} } } } q} } 5X@@FFFFFFF F F F F F@@hFhFhFhFhFhFhFhFhFhFhFhFhFhFhFhF GGGG (FFFF             &(   4   K     ( &(   @ ?  @   -w   @@u@  fffffQ@    ~ @p@  @    ~ @  333333!@    p1@~ @4@               ~ @ @              x~ @j@@333333@  }@ P@5@9[@  ?@@  ??  $@@@  !@8@ffffff @YD@  ^ ~ 6@6@  @H@6@  #fffffvb@' % w#ffffff]@' % w#J@' % w#s@' % w  [~ Ё@ #@$ %w ~ v@ # @ %wD l.,8,XNd,8,okkykWIMMMUIM Q hF!hF"hF#hF$hF%hF&hF'hF(hF);*;+J ,J-,.,/,0,1;2;3,4@  @@? # "@ % w !!g@D@!#!ffffff@  %!!w "~ "ڱ@"0@~ "n@#",P@! %""w# $#$33333SP@" %"w#$2@$ %"w#$333333@$ %"w#$lU@ %"w%& '('j@+DD$D%('33333`@+DD$D%('LK@+DD$D%('333333y@+DD$D%( ))#)$ %))* +"+j@ D'D)"+33333`@ D'D)"+LK@ D'D)"+333333y@ D'D),-./01234.(UUcQ$) *+ PHp0(  >7K 444 447b(b(+++ggD g2ɀ g  dMbP?_*+%,&'(M&d2?)M\\SVWVPS005\EQUITRAC_WCS_Groun 4dXXA4 (210 x 297 mm)RICOH Aficio MP C3500 PCL 6LPT1:RADC@   d''''d 4 dDefault" iXX&U} }  } U'}  } }  }   @ , ;  J  ; J  ,@ J@ J@  J@  J@  J@  J@  ; ;  J ,X@, , z > D 5 B y M VB K  II J"NNRBEBOOS~ @ @#@ %~ +@ @e@V@  - C W GPPT~ C@ C G`@PPg@ T@ ~ C@ C G8@PP T8@  ~ Ct@ W6 G@PP T@  # >@  % e 2# @  % B#  % B# g@ % B @  CFGQQT (H@ DDD   'U@ DDD 'Ue@ DDD 'Ug@DDD 'U@@ DDD   ,#|$<Z.i|,aaa H        u1 PH0(  ><d 7 Sheet7b(b(555ggD g2ɀ ,d6  dMbP?_*+%,&i4F?'M&d2?()M\\SVWVPS005\EQUITRAC_WCS_Groun 4dXXA4 (210 x 297 mm)RICOH Aficio MP C3500 PCL 6LPT1:RADC@   d''''d 4 dDefault" dXX&U} } }  }  } 8 } } } }   @  , ;  J  ; J  ,@ J@  J@  J@  J@  J@  J@ ; ;  J  , , , e  D   5 E MC VD M eC VD K  I [E [E\ ZE [E b EOOOOS E@@"@  DD6@(@#@ %B  E @@" @@ D D  @@# @u@ % B  F7 ]]]LQT B ]}@^@" ]X@  D D  Ly@Q@# T6@ % B  B ]@] c@" ] @ D D  L(@QR@# T@ % B  F6 ]H@]j@" ]@  D D  Lh@Q\@# T0@  % B  E2##@ %  #@ %  "@ DD#4@  % B#z@ % B#׷@  %B  X___adc Y `V@ LLL`@` @ `@`P@`%@        ,| &Jl\(T   )  2  C u   PH0(  ><Z 7 Sheet8b(b(555ggDggh'h g2ɀ 3ULmSUV  dMbP?_*+%,&'()M\\SVWVPS005\EQUITRAC_WCS_Groun 4dXXA4 (210 x 297 mm)RICOH Aficio MP C3500 PCL 6LPT1:RADC@ Z d''''d 4 dDefault" dXX `? `?&`U} #A}  A} q A} 8A} A3@@@,@,@,@,@h@ C@ 8 ! ] ,]R8C8R,R,,,,,;,, J d Y Y* > >+ $ $ #~,@-*@ $ ,@-h@ $ ,,@-@ $} ,@-@ Q $ ,@-Z@ $ ,@-2@ $x,U@-7@ $,@-@ $,3@-@ $,j@-H@ $,H@-@ $,E@-@ $,- )s,$@- ),@-@@ ),I@-I@ ),  )H,@@ ), )|,@@ ؎} ;#p]@' %1#p@' % ,@@ ,@u@BX  *&&$$$.$$$$$$$$$$$$$$$$$\$ ,!,",#,$,%,&,';(;),2;  ,`@q@ !!,@7@ "","@Y@ ##,XX $$,x %%, T &&,C* '#'p`@ %&:#'pH@( %&: ("(8 A DD'"( A( DD')J2$$$$$$$\Z <4 )%' -' '{( C:( uPH0(  ><d%%%7b(b(+++ggD g2ɀ  hk1;/  dMbP?_*+%,D&'()M\\SVWVPS005\EQUITRAC_WCS_Groun 4dXXA4 (210 x 297 mm)RICOH Aficio MP C3500 PCL 6LPT1:RADC@   d''''d 4 dDefault" FXX&U} 8J} J} J} J} 8J} J}  J}  J} J} 8J} J} J} 8J} J}  J} J} J} J}  Jh@X@@ w @@@@@ @ @ ,@ @ @@@@@@@@@@@@@@@@ @X@@ 4KKKKKKKKKKKKKKKKKKKKMMMN ........ QQQ.QRPPPPPQQQQQQQQQQQQQQ *PPPPQQQQQQQQQQQQQ.UVWXYZZ[[\[\[[[[]X^Q _ ` `ab c c c  d e  a b  c c c> f g  hQ _p jw f c cc c c  a k  c  c  c c c; f g h Ql jf c c cc c  c  c cccc c<f g h Ql jf c c nnn  c occcccf g !h Qp q" r s" ssss t# utttttr`h Q f$ f$ f$ f$ f$ f$ f$ f$ f$ f$ f$ f$ f$ f$ f$ g$ $ x Q d* fffffffffffffffgx Q 7ZCorporate Finance 3@# 3@  % H @j3@H@D@h@?C@0 @ %  D A~ ( @.  LLA  ~  Z Performance & Information d@ d@    -H &@"@.@p@@? \@  $ - LA~  h@  ~ Z Corporate Procurementn@n@ HR@2@r@z@ ~ >@. ~Z Birmingham Auditn@n@ H3@?D@h@@ ~ ;ʨ@. ~Z Corporate Human Resources@j@@ Hr@e@Q@$@<@:@[@ ~ @1 ~Z Elections office @@ H@O@K@@@@ ~ @ ~ZBirmingham Property Services۷@۷@ H`@@R@f@@@n@ ~ rJ@ ~ZLegal & Democratic Services}@}@ HS@N@W@@6@[@ @ ~ s1@. LLA~ZRevenues & Benefits@@ HT@A@@Y@̨A; Aܟ@.@!A ~ o!A~ZCorporate Strategy@@ H@U@@Q@J@«@y@@&@@ ~  @~ZShared Services Centre@@ H.@ c@[@N@Y@>@ ~ e@~Z NEC/ICC/NIA H4@@@ @x@0@ ~ 0@QZ"Staff Seconded to Service B'hamf@f@ H4@p@ ~ p@~Z Core ICT H@@b@@ ~ 'n~ZTransformation Managementp@p@ H1@@?(@? @ ~ {@@QZCharities & Trusts - Support HI@I@ ~ I@.Q}.QQ~~~~~~~~~~~~~~~~~Q .*......QQQQQQQQQQQQ.Q~~~~~~~~~~~~~D,l8@2F2rFXf#&E )#&22F w@ !@"@#@$@%@&@'@(,@)@*@+@,@-@ .@ /@0@1@2@3@4@5@6@7@ 8@ 9@ :@;,<,=,>,?, Q * .!QYZZ[[\[\[[h[`"Q " " "ab "c "c "c " d" e " a" b " c " "c> "g " " "\#Q #p #jw #j #c #c#c #c #c # a# k # c # f # c # #c; #g # ##\ $Q $j$j $c $c $cc $c $ c $ c$ cc $c<$g $ $$\ %Q %j%j %c %c %ccc % c% occcg % %!%\ &Q &q"&q &s"&tttt & t#& uttti\ 'Qv 'j$ 'j$ 'j$ 'j$ 'j$ 'j$ 'j$ ' j$ ' j$ ' j$ ' g$ ' j$ 'g$ 'f$ 'g$ '$ '$'(Q (d*()Q)8 ZDirectorate Wide Recharges)#)) %))H).@0).@)%)) D)A~ )3() D)D)A)*Q*)ZOther Services*#** %**H*@0*@*%** D*A~ *(*@)D*D*A*+Q+*ZUnallocated Savings+#++ %++H+~0++%++ D+A~ +(+*D+D+A+,Q,+ZCustomer Services,@#,@, %,,H,@@@H@0,@,%,, D,A~ ,L(,@+D,D,A,-Q-8ZUse of Reserves & Balances-#- %--H-0--%-- D-A~ -(-2D-D-A-.Q.<,Z"Corporate Resources Sub - total.9p1@... -.9j@..9@9..9@@9..9g@9..9@. ..9MA9.. 9{@9 .. 9 @9 .. 9̨A. .. 98A A9 .. 9@9 ..9@9..9x@9..9+A9../..'A9../Q/.ZBuilding Consultancy/////7 -H/@/@//$/7 - LA~ //@8//7 LLA/0Q0/ZCulture & Commission0@0@0/H0 n@@]@@=@8@@0@0/~ 0R0@,/01~10Z Development Management1@1@0/H1@ @B@\@:@j@"@1@1/~ 11h@-/12~21Z!Planning & Regeneration2G@2G@1/H2z@S@@W@2@@V@"@`@2@2/~ 2X2@@8/23~32Z"$!Sustainable Transport Partnership3@3@3/H3W@@R@@@8@@V@Z@3 N@3/~ 3>3t@2/34~43Z# Urban Design444/H444/~ 443/45~54Z$Catering & Building Cleaning5@5@5/H5=@@g@@X@ @N@5@5/~ 55$@4/56~65Z%+(B'ham City Laboratories & Facilities Mgt6 @6 @6/H65@W@ c@H@`h@6@6/~ 6605/67~76Z& Shelforce7`@7`@6/H78@c@@S@3@78@7/~ 778@8/78~8<7Z'$!Development & Culture Sub - total89@L@9888 -#88 %/7g89@L@.889@88898@ 889@88890(@888 9@888 9@888 888 8 88 9f@8 889@8 889Z@7808fhA9%88 D8A#848 %/7#8jA9 %/789~ 99W@.999 LL9j@899@899@. 99@. 99t@-99 A.99  @. 99 c@.99 ̨A.99 8A A.99 @.99@.99L@9 99B/A 99PJ999"+A 99.:~/0111111212203344Q*;QQQQQQQQQQQQQQQ;Q.<QQQQQQQQQQQQQQQQQQQ.=QQQQQQQQQQQQQQQQQQQ.>QQQQQQQQQQQQQQQQQQQQ.?QQQQQQQQQQQQQQQQQQQQD!lF2rFNBGEN !+&2K28222@,A,B,C,D,E,F,G,H,I,J,K,L,M,N,O,P,Q,R,S,T,U,V,W,X,Y,Z,[,\,],^,_,.@QQQQQQQQQQQQQQQQQQQQ.AQQQQQQQQQQQQQQQQQQQQ.BQQQQQQQQQQQQQQQQQQQQ.CQQQQQQQQQQQQQQQQQQQQ.DQQQQQQQQQQQQQQQQQQQQ.EQQQQQQQQQQQQQQQQQQQQ.FQQQQQQQQQQQQQQQQQQQQ.GQQQQQQQQQQQQQQQQQQQQ.HQQQQQQQQQQQQQQQQQQQQ.IQQQQQQQQQQQQQQQQQQQQ.JQQQQQQQQQQQQQQQQQQQQ.KQQQQQQQQQQQQQQQQQQQQ.LQQQQQQQQQQQQQQQQQQQQ.MQQQQQQQQQQQQQQQQQQQQ.NQQQQQQQQQQQQQQQQQQQQ.OQQQQQQQQQQQQQQQQQQQQ.PQQQQQQQQQQQQQQQQQQQQ.QQQQQQQQQQQQQQQQQQQQQ.RQQQQQQQQQQQQQQQQQQQQ.SQQQQQQQQQQQQQQQQQQQQ.TQQQQQQQQQQQQQQQQQQQQ.UQQQQQQQQQQQQQQQQQQQQ.VQQQQQQQQQQQQQQQQQQQQ.WQQQQQQQQQQQQQQQQQQQQ.XQQQQQQQQQQQQQQQQQQQQ.YQQQQQQQQQQQQQQQQQQQQ$ZQQQQQQQQQQQQQQQ$[QQQQQQQQQQQQQQQ$\QQQQQQQQQQQQQQQ$]QQQQQQQQQQQQQQQ$^QQQQQQQQQQQQQQQ$_QQQQQQQQQQQQQQQDl22222222222222222222222222(((((`,a,b,c,d,e,f,g,$`QQQQQQQQQQQQQQQ$aQQQQQQQQQQQQQQQ$bQQQQQQQQQQQQQQQ$cQQQQQQQQQQQQQQQ$dQQQQQQQQQQQQQQQ$eQQQQQQQQQQQQQQQ$fQQQQQQQQQQQQQQQ$gQQQQQQQQQQQQQQQ(((((((\  Q QA) Q.- Q.- . 0.  32 I8 4?8  98  8  18 8 98 /9 29 9 9 R9 A9  9 59 L9 9 :9 9 9 /9 PH-0(  >&<Pd888 7b(b(+++ggDggh?h......88 g2ɀ =SM   dMbP?_*+%,D&'\.?()M\\SVWVPS005\EQUITRAC_WCS_Secon 4dXXA4 (210 x 297 mm)RICOH Aficio MP C3500 PCL 6LPT1:RADC@   d''''d 4 dDefault" CXX&U} J} J} J} J} qJ} J} J} J} J} J} q J} qJ} J} J} q J} J} UJ} J} UJ} J} 8J} J} J}  J=@X@@ @ ]@]@]@]@]@ ]@ @ ,@ ,@ ,@,@,@,@,@@@@@@@@@@@@ @@X@:MMMMMMM .*.......~~~~~~~~~~~~~ ST  [iWWQQ~ Z  , % & ' (  g>       jWQQ~   c0c cm c)  c=  c*  +    kWQQ~ q  cc cm c-  c<  c.  /    lWQQ~c c3 ccc c1  hc  (  ! ~ccccc c2  cc  ) \w ttttt t4 tt]\w^   j$ j$ j$ j$ j$ j$ f$ j$ \$ b$ $ Q  d*    9ZCorporate Finance 0 =0u(      -aA~ (@( w/ D D A$ *@/ Z D      Z Performance & Information 0   ,  ~ @     LLA$ h@ Z D    Z Corporate Procurement0  H  ~  @   $ @:Z D Z Birmingham Audit0@R0;  ]  ~  ;@ @V  $ @ Z D Z Corporate Human Resources0ެ    ~  @ ެ  $ Z@ Z D Z Elections office 0{*  {9 ~   {  $ 2@1 Z D ~ZBirmingham Property Services0]r * A % aA~  r@   $ 7@ Z D  ~~~ZLegal & Democratic Services0P*Hs     -aA~  s@   $ @ Z D  ~~~ZRevenues & Benefits00(!  {!/ ~  @ O!  $ @+ Z D  ~~~ZCorporate Strategy00n:Q    ~  @ ʢ  $ H@:Z D  ~~~ZShared Services Centre0  ,  ~  @   $ @ Z D  ~~~Z NEC/ICC/NIA0Yln  @  ~   @  $ @ Z D  ~~~Z"Staff Seconded to Service B'ham0p  p  ~   p  $  Z D  ~~Z Core ICT0'  9 ~  '@   $ 1 Z D  ~~~ZTransformation Management0{  {  ~  {@   $ @@ Z D  ~~~ZCharities & Trusts - Support0    ~     $ I@3 Z D  ~~~$~~~_{ ~~~_{2~~~_{ .*......DlHF2fhRPE>4F("%>D6 ; !w ";#;$;%;&;',(,),*,+,,,-,.; /; 0,1,2,3,4,5,6,7,8; 9; :; ;,<,. ~~~~~~~~~~~! !S!T ! [i!WWQQ!~ "Z " ", "% "& "' "( " g> " "  "  " j"\WQQ"~# # # #c0#c #c#m #c) # c= # c* # + #  # k#\WQQ#~$ $q $ $c$c $c$m $c- $ c< $ c. $ / $  $ l$\WQQ$~%c %c3 %ccc %c1 % hc % ( % !% \%~&ccccc &c2 & cc & )& \w&'ttttt 't4' tt]\w^' ( (j$ (j$ (j$ (j$ (j$ (j$ ( f$ ( j$ ( \$ ( b$ ( $(Q() )d*))**9 ZDirectorate Wide Recharges*0*3 ** 3 %** aA~ * 3@(*  D* D* A+*  . Z )D* A**+~+*ZOther Services+0+ *+  %++ aA~ + (+ + D+ D+ A++ @3 Z *D+ A+ +~~+,~,+ZUnallocated Savings,0,O@ *, O@* %,, aA~ , (, O@* D, D, A+, * Z +D, A, ,~~,-~-,ZCustomer Services-0-bL *- r- %-- aA~ - L@(- `b+ D- D- A+- @, Z ,D- A- -~~-.~.8Z -Use of Reserves & Balances.0.} *. }. %.. aA. (. }.D. D. A+. }:Z -D. A. .~~./~/7Z ."Corporate Resources Sub - total/:/9,! /// - /98 //9V///9 1://9@ //9:// 9X/// 94': // A/// F#: // @: // /~~/0~0-ZBuilding Consultancy000 0 90 08 -aA~ 0 0 0 0 08 LLA+0 @/ Z /D0 A0 0~~01~10ZCulture & Commission101&hBR 1 d- 0 ~ 1 R@1 ԣ 0 +1 u@4 Z 0D1 A1 1~~12~21Z Development Management202p 2 L, 0 ~ 2 @2 p9 0 +2 q@8 Z 1D2 A2 2~~2332Z!Planning & Regeneration303G@ZqX 3 k5 0 ~ 3 X@3 %8 0 +3 7@9 Z 2D3 A3 3~~~3443Z"$!Sustainable Transport Partnership404̐> 4  2 0 ~ 4 >@4 6 0 +4 Y@5 Z 3D4 A4 4~~~4554Z# Urban Design505X 5 X7 0 ~ 5 5 X7 0 +5 X6 Z 4D5 A5 5~~~5665Z$Catering & Building Cleaning606\Um 6 -4 0 ~ 6 @6 83 0 +6 7 Z 5D6 A6 6~~~6776Z%+(B'ham City Laboratories & Facilities Mgt707x 7 ݷ0 0 ~ 7 @7 x 0 +7 T9 Z 6D7 A7 7~~~7887Z& Shelforce808Lȇ 8 6 0 ~ 8 8 4 0 +8 *1 Z 7D8 A8 8~~~8997/Z 8$!Development & Culture Sub - total9:99 999 -8899^ 999/999999999994 9#9 / %08 9 9`45 99 4@0 99 4- 99 H@/ 999~~~_{::9Z 9TOTAL ECONOMY DIRECTORATE::D{!:::: LL::::/::`i: ::;: ::PJ :: X2 :: z )9 :: PJA2 :: v$ ::  A :::~~~_{$;;~~~_{2<~~~_{>02fhRPB:?=Bf$&'1,8>(    8 -  _  M8* ..  .. -.  4A. O/  -/ -/ -/ W0  90  83  26  97 R87  A 9  9 5%9 L9  99  :-: -: -: %: 9:  .:  }:  PH0(  >&1<<< "##$$7b(b(+++ggDggh/h// //  g2ɀ 0 '*  dMbP?_*+%,&'()M\\SVWVPS005\EQUITRAC_WCS_Groun 4dXXA4 (210 x 297 mm)RICOH Aficio MP C3500 PCL 6LPT1:RADC@ Z d''''d 4 dDefault" dXX `? `?&`U} (J}  J} q J} 8J} J0@@@,@,@,@,@@ !@ !@ !@ ,@ C@,@R@!@8@@@@!@8@C@]@!@R@8@]@h@8@C@  d Y Y > > $ $ M@y@ T @PR@  b@@e@   L @@@ K r@@ @ @ O N|@@ @@ \@ EƱ #>:A %i#>|tA %i r@q n@ 9@q5 @qГ@  q@ `s@q@p@ E@q ho@q  b@qs@ Hq d@q 4@q@BX *&&$$$$$$$$$$$$\$$$$$$$$$$ ,@!!@"C@#!@$@%R@&R@']@(C@)@*@+@,@-@.@/@   @q @ !!4&AqI"A "!"Б'ql$ #"#G@q@ $$@q֡@ %t%@q.@ &&q 'I'q @ ((,@ ) * + , - . /$,$$$$$$$$$G &  PHp0(  p>@dd7b(b(+++ggD g2ɀ )?#HAK  dMbP?_*+%,&'()M&d2?M\\SVWVPS005\EQUITRAC_WCS_Secon 4dXXA4 (210 x 297 mm)RICOH Aficio MP C3500 PCL 6LPT1:RADC@ Z d''''d 4 dDefault" VXX `? `?&`U} J} .J}  J} U J} J} J);h@,,@,@,@,@@ @ @ @ @ @@@@@@@@@@@@@@@@@@@%   d Y Y > > $ $ i@  A@R@   ĥ@@  # @@   Y@   ڿ@@  `r@o@ |@4@ 2@$@ 7@  @@ @@ R@:@ @ @ x@@z@ @@ `&@`[@ O@c@ @@ @@ 6@@ 8@@  $8@8@  v@@u@ Dl  400.....................22 @!@"@#@$@%@&'(;  P@`@ ! !!@,@!" "%"@@" ##@@# $$a@$ %&4%fA&;(T%$B4%A&;(X%$%& &'$&P"A%ZD%$&"A ZD% &'(.88..v0% % JY& D%(& PHh0(  h>@dd&&&7b(b(+++ggD g2ɀ  z`Y  dMbP?_*+%,D.&'()M\\SVWVPS005\EQUITRAC_WCS_Groun 4dXXA4 (210 x 297 mm)RICOH Aficio MP C3500 PCL 6LPT1:RADC@   d''''d 4 dDefault" AXX&U} J} -J}  J} J} J} J} 8J}  J} J} 8J}  J} 8J}  Jz@X@@ w@ @,,@@ @ C@ ,@ ,@ ,@,@,@,@,@,@,@,@,@,@ C@ @,@@@8@!@@@4KIKKKKKKKKKKKKKKKKKLMMMN O(*PWPPPQQQQQQQQQQQQQ.QRPPPPPQQQQQQQQQQQQQQ *TPPPPQQQQQQQQQQQQQ.UVWXYZZ[[\[\[[[[]XQQ _ ` `ab c c c  d e  a b  c c c> f g  iQ _p jw f c cc c c  a k  c  c  c c c; f g i Ql jf c c cc c  c  c cccc c<f g i Ql jf c c nnn  c occcccf g !i Qp q" r s" ssss t# utttttr`i Q f$ f$ f$ f$ f$ f$ f$ f$ f$ f$ f$ f$ f$ f$ f$ g$ $ y Q d*  Q WZ"Adults with Mental Health Needs k@" k@ D D H T@<@b@J@@@T@0 @ %  D A~ ( @D D A  Q  Z Older People's Services `@ `@    LLH L@p@Ђ@@@p@@@ A  $  - LA~  A   +LLA Q Z Persons No Public Funds H8@@Y@E@@e@ ~ @e@  QZ Business Transformation H@@ ~  QZ $!Adults with a Physical Disabilityh@h@ H[@Pq@L@@@N@@@ ~ @@ QZ Service Strategy@@ H@ @ b@ @x@_@D@@@@@ ~ R@ QZ$!Adults with Learning Disabilities@@ H @}@@v@(@`e@1@p~@@ ~ gК@ QZGovernment Grant Income H ~  QZOther Adult Services@@ H@Q@C@Ȓ@@ϱ@@?7@@ ~ P|@ QZSupporting People@@ H(@H@U@$@@x@ @@@ ~ 8@ QZ Public Health@@ HK@=@|@@@@@@ ~ @@ Q?Z"Adults & Communities Sub -total#90@W % # % N90@W -90@9@9Ԥ@9@ 9@ 9TA #  %  N 9ē@  9@ 9@ # % N9AYeAYQZOutdoor Learning Servicep@D@@+ LLH2@t@X@@d@@$+- LA~ \l@ QZCity Learning Centrek@U@r@H@Z@ @``@X@~ `ju@ QZ!School Settings / Improvements@@@HL@@@V@Г@~ Г@W QZSchools Management}@5@@@H@0@@X@[@І@~ ЄP@ QZParent Partnershipn@n@H2@@@p@~ p@ QZEducation Health UnitH~  QZ Music ServiceH~  QZAdmissions & Placement<@E@@H@@0@$@F@`n@C@~ D@ D!l8F2F2rFR!!++!d( @!@"@#!@$@%@&@'@(@)@*@+@,@ -,@.@/X@0@ 1w@ 2@3@4@5@6@7@8@9,@:C@;!@<C@=@>@?!@ Q Z DSD - Trading @ @ H [@t@q@@X@ @@ ~   @@  !~! Z DSD - Other!!!H!!!~ !!  !"Q"!ZEducation Skills"\@"\@"H"*@h@B@`d@c@"@"~ "y"k@! "#Q#"Z  Early Years#Q@@#ǿ@#H#`m@@@Y@H@V@@@ @#}@#~ #k#`p@" #$Q$#Z!Schools Delegated Budget$@hA$A$H$a@@ؐ@أA}@$$A$~ $$$A# $%Q%$Z"# School Funding Centre Allocation%%%H%@'@@Ĕ@`@%@@%~ %%@@$ %&Q&%Z#Commissioning & Brokerage&ȕ@&ȕ@&H&@@@}@ҭ@@4@@&@&~ &&߳@% &'Q'&Z$Strategic Management'@'@'H'?@P@'@'~ ''@& '(Q('Z% Transport(9@(9@(H(5@b@:@Q@(\@(~ ((\@' ()Q)(Z&Troubled Families)))H)T@)T@)~ ))T@( )*Q*)Z',)Promoting Alternative Thinking Strategies*g@W@*q@*H**q@*~ *`q* @) *+Q+*Z(Customer Information+@+@+H+6@+@+~ +c+@* +.,Q.-Q~~~~~~~~~~~~~~~~..QQ~~~~~~~~~~~~~~~~~/Q /)*/PQQQQQQQQQQQQ~.0QRPPPPPQQQQQQQQQQQQ~1Q 1*1TPPPPQQQQQQQQQQQQ.2QVWXYZZ[[\[\[[[[]X3Q 3_ 3` 3`ab 3c 3c 3c 3 d3 e 3 a3 b 3 c 3c 3c> 3f 3g 3 34Q 4_p 4jw 4f 4c 4c4c 4c 4c 4 a4 k 4 c 4 c 4 c 4c 4c; 4f 4g 44 5Ql 5j5f 5c 5c 5cc 5c 5 c 5 c5 cccc 5c<5f 5g 55 6Ql 6j6f 6c 6c 6nnn 6 c6 occcccf 6g 6!6 7Qp 7q"7r 7s"7ssss 7 t#7 utttttr` 8Q 8f$ 8f$ 8f$ 8f$ 8f$ 8f$ 8f$ 8 f$ 8 f$ 8 f$ 8 f$ 8 f$ 8f$ 8f$ 8f$ 8g$ 8$89Q 9d*9:Q:+ZProfessional Support:@:@:::V LLH::@::$:V- LA~ ::i@+::VLLA:;Q;:Z Disabled Childrens Service;b@;b@;:H;>@U@ b@^@y@3@;@;:~ ;;@::;<Q<;Z *'Looked After Children Education Service<@J@<@<:H< @4@2@B@U@<:@<:~ <<:@;:<=Q=<Z  Higher Needs=̖@=̖@=:H=@H@`@=0U@=:~ ==P @<:=>Q>=Z Behaviour Support Service>>>:H>>>:~ >>=:>?Q?>Z Access to Education?v@@?o@?:H?J@g@[@@8@v@?@?:~ ??@>:?Dl"*#3222F2F2rF$1#@8@AC@B@C@D@E,@F@G@H@I@J@K!@L@M@N@OC@P@Q@R@S@T@U@V@ Wh@ X@Y@ Z@[,\,],^,_,@Q@?ZComplex Needs Care@@[@@@[@@:H@@?`a@@o@@:~ @@o@?:@AQA@ZStrategic LeadershipA}@A}@A:HApq@?r@@A4@A:~ AA4@@:ABQBAZ)&Integrated & Care Strategic LeadershipBԜ@BԜ@B:HBW@pt@@@]@B$@B:~ BB$@A:BCQCBZYouth Inclusion ProgrammesCCC:HCCC:~ CCB:CDQDCZSocial Work TeamsD@D@D:HD @x@@t@D@D:~ DD@C:DEQEDZIntegrated Family SupportE,@E,@E:HE@@K@@Z@@U@0@EQ@E:~ E`E@D:EFQFEZPersons From AbroadF@F@F:HF@`@N@FP@F:~ FFP@E:FGQGFZ Care LeaversG@G@G:HG@@Q@D@@`s@@G @G:~ GG @F:GHQHGZEducation WelfareH@m@H@m@H:HH@3@&@g@H|@H:~ H;Hz@G:HIQIHZ Safeguarding Iȥ@Iȥ@I:HI=@@@`@@`o@I֬@I:~ II֬@H:IJQJIZExternal PlacementsJJJ:HJ@@J@@J:~ JJ@@I:JKQKJZ ResidentialKX@KX@K:HK@h@T@}@@Kc@K:~ KKc@J:KLQLKZ FosteringL^@L^@L:HLB@>@@S@@2@L@L:~ LL@K:LMQMLZ AdoptionM@M@M:HM0@L@C@Ȝ@?@d@M@M:~ MM@L:MNQNMZ.+Child and Adolescent Mental Health ServicesN@N@N:HNF@L@px@i@NT@N:~ NNT@M:NOQONZContact & EscortO\@O\@O:HOZ@X@@O@O:~ OO@W:OPQPOZChild Projection ResourcesP~@P~@P:HP?5@@4@,@P8@P:~ PP8@N:PQ~QPZCommon Assessment FrameworkQu@Qu@Q:HQ @@@@@U@Q{@Q:~ QKQpx@P:QRQRQZ Rights & ParticipationRw@Rw@R:HR9@,@:@`@R@R:~ R6R`@Q:RSQSRZ!Youth Offending ServiceS`@S`@S:HS@ l@f@@Y@P@@d@J@S@S:~ SLS$@V:STQTSZ"Learning & DevelopmentTp@Tp@T:HTw@T@T:~ TT@R:TUQUTZ#Business SupportU@U@S:HU@YN@@@@U@4@U:~ UU$@T:UVQVUZ$Business TransformationVT@VT@V:~ VV<V@W@Vf@V:~ VAVa@U:VWQW<VZ%/,Children, Young People & Families Sub -totalW9HAYWWW -99W9AYWW9!A WW9@YWW9@@W WW9w@YWW9AYWW 9@Y WW 9U AY W#W U %V eW 9@W WW 9c@Y WW9@YW#WW %VeW9A2AYWW`YWW\2AYWW.XQZZZZZZZZZZZZZZZYQ Y,YPAW YYY LLYAY YY$AYY)@WYY@OYY@@WYYXAWYY @@WYY AY YY W YY @YYY  @WYY@#@WYYYY~:AWYYWYYQ9A YYZQ Z~~.[QQQQQQQQQQQQQQQQQQQQ.\QQQQQQQQQQQQQQQL.]QQQQQQQQQQQQQQQQQQQQ.^QQQQQQQQQQQQQQQQQQQQ._QQQQQQQQQQQQQQQQQQQQD"l0$#5$% ! -2K42222`,a,b,c,d,e,f,g,h,i,j,k,l,m,n,o,p,q,r,s,t,u,v,w,x,y,.`QQQQQQQQQQQQQQQQQQQQ.aQQQQQQQQQQQQQQQQQQQQ.bQQQQQQQQQQQQQQQQQQQQ.cQQQQQQQQQQQQQQQQQQQQ.dQQQQQQQQQQQQQQQQQQQQ.eQQQQQQQQQQQQQQQQQQQQ.fQQQQQQQQQQQQQQQQQQQQ.gQQQQQQQQQQQQQQQQQQQQ.hQQQQQQQQQQQQQQQQQQQQ.iQQQQQQQQQQQQQQQQQQQQ.jQQQQQQQQQQQQQQQQQQQQ.kQQQQQQQQQQQQQQQQQQQQ.lQQQQQQQQQQQQQQQQQQQQ.mQQQQQQQQQQQQQQQQQQQQ.nQQQQQQQQQQQQQQQQQQQQ.oQQQQQQQQQQQQQQQQQQQQ.pQQQQQQQQQQQQQQQQQQQQ.qQQQQQQQQQQQQQQQQQQQQ.rQQQQQQQQQQQQQQQQQQQQ.sQQQQQQQQQQQQQQQQQQQQ.tQQQQQQQQQQQQQQQQQQQQ.uQQQQQQQQQQQQQQQQQQQQ.vQQQQQQQQQQQQQQQQQQQQ.wQQQQQQQQQQQQQQQQQQQQ.xQQQQQQQQQQQQQQQQQQQQ.yQQQQQQQQQQQQQQQQQQQQ82222222222222222222222222(  Q  Q Q Q      4     I   & G   R A   5 L  :        !! "" ## $$ %% && '' (( )) ** ++ 9: 9: :; :; ;< C@;< <=  <= => => >? ?@ ?@ @A @A AB AB ''BC BC CD CD DE DE EF EF FG FG GH HI HI IJ IJ JK JK KL KL LM LM MN MN NO NO OP OP PQ PQ QR QR RS 9S ST ST TU UV UV VW W W  'W Y Y  Y Y  VY  Y VY VY Y PH?0(  >BKd  //7 Sheet26b(b(+++ggDggh7h g2ɀ \C (pG  dMbP?_*+%,D. &'\.?()M\\SVWVPS005\EQUITRAC_WCS_Groun 4dXXA4 (210 x 297 mm)RICOH Aficio MP C3500 PCL 6LPT1:RADC@   d''''d 4 dDefault" 7XX&U} J} #J} J} J} 8 J} J} 8J} J} J}  J} q J}  J} 8 J} U J} J} J} U J} J}  J}  J} 8J} UJ}  J}  J\ ; w ;;;;; , , , , ,,,,,,,,,; ; ,,,,,,,, , O**.~~~~~~~~~~~~~ ST  [iWWQQ~ Z  , % & ' (  g>       jWQQ~  m c0c cm c)  =  c*  +    kWQQ~ q m cc cm c-  <  c.  /    leWQQ~~ Jc c3 ccc c1  hc  (  ! j~ccccc c2  c  ) \\w ttttt t4 t]\\w^   j$ j$ j$ j$ j$ j$ i$ j$ \$ b$ b$ Q  d* d  ~ Z "Adults with Mental Health Needs 0 X *  U %  A~ (  V D D A+ y@X Z D A  ~~    Z Older People's Services 0 z h`K      -A~      LLA+ PR@ Z D A  ~~~  ZPersons No Public Funds0    ~     + @e@ ZD A~~~ZBusiness Transformation0    ~  @   +  ZD A~~~Z$!Adults with a Physical Disability0G9.    ~     + @@ ZD A~~~ZService Strategy0@Lv>    ~  @ @  + @ ZD A~~~Z$!Adults with Learning Disabilities0w`eصg    ~  g@   +  @ ZD A~~~ZGovernment Grant Income0    ~     +  ZD A~~~ZOther Adult Services0@QP|    ~  P|@   + @ ZD A~~~ZSupporting People0py8    ~  8@   + @ ZD A~~~Z Public Health0`@  `9  ~   `9  + \@ ZD A~~~7Z"Adults & Communities Sub -total@9X -e9@ 9Px9@9(9e 9U  9T  e@V B  |tAX ~~~ZOutdoor Learning Service00@t\  U  + -A~  \@ PG  + LLA+  n@ ZD A~~~ZCity Learning Centre0Gs`j    ~  `j@ v  + 5T ZD A~~~Z!School Settings / Improvements0    ~     + Г@' ZD A~~~ZSchools Management0@XЄ  ؇  ~  Є@ @X  + @ ZD A~~~ZParent Partnership0$  $  ~   $  + @p@XZD A~~~ZEducation Health Unit0    ~     +  ZD A~~~Z Music Service0    ~     +  ZD A~~~ZAdmissions & Placement0eD  j  ~  D@ e  + s@V ZD A~~~  Z  DSD - Trading 0 @      ~  @    +  Z D A  ~~~ D!lF2fhRPMk))3"3)&#l&0$$'(!,",#,$,%,&,',(,),*,+,,; -,. /; 0w 1;2;3;4;5;6,7,8,9,:,;,<,=,>,?,@,!! Z! DSD - Other!0!@ ! !  ~ ! @! @  +! " Z!D! A!!~~~!""!Z"Education Skills"0"y " "  ~ " y@" !  +" @# Z"D" A""~~~"##"Z# Early Years#0#Hk # "  ~ # k@# H  +#  @$ Z#D# A##~~~#$$#Z$Schools Delegated Budget$0$@ $ @#  ~ $ $ @#  +$ I"A% Z$D$ A$$~~~$%%$Z%# School Funding Centre Allocation%0%6#l % 4p'$  ~ % % 4p'$  +% l$& Z%D% A%%~~~%&&%Z&Commissioning & Brokerage&0&7 & P%  ~ & @& %  +& @+ Z&D& A&&~~~&''&Z'Strategic Management'0'< ' <&  ~ ' ' <&  +' ֡@( Z'D' A''~~~'(('Z( Transport(0(d"& ( g'  ~ ( ( g'  +( .@) Z(D( A((~~~())(Z)Troubled Families)0)T ) T(  ~ ) ) T(  +) * Z)D) A))~~~)**)Z*,)Promoting Alternative Thinking Strategies*0*`q * `q)  ~ * `q@* )  +*  @! Z*D* A**~~~*++*Z+Customer Information+0+c + c*  ~ + c@+ *  ++ @ Z+D+ A++~~~+$, "!!!!!!!!,~~~,.--. .O+*../~~~~~~~~~~~~~0 0S0T 0 [i0WWQQ0~ 1Z 1 1, 1% 1& 1' 1( 1 g> 1 1  1  1 j1WQQ1~2 2 2m 2c02c 2c2m 2c) 2 c= 2 c* 2 + 2  2 k2WQQ2~3 3x 3m 3c3c 3c3m 3c- 3 c< 3 c. 3 / 3  3 l3eWQQ3~4c 4c3 4ccc 4c1 4 hc 4 ( 4 !4 j4~5ccccc 5c2 5 cc 5 )5 \\w56ttttt 6t46 tt]\\w^6 7 7j$ 7j$ 7j$ 7j$ 7j$ 7j$ 7 f$ 7 j$ 7 \$ 7 b$ 7 b$7Q78 8d*8d899+Z:Professional Support909 9  9 9U -A~ 9 @9 + 9 9U LLA+9 i@ Z:D9 A99~~~::9Z;Disabled Childrens Service:0:@aW :  m9 9 ~ : :  m9 9 +: R@9 Z;D: A::~~~;;:Z<*'Looked After Children Education Service;0;C ; B: 9 ~ ; ; B: 9 +; @: Z<D; A;;~~~<<;Z= Higher Needs<0< < ; 9 ~ < @< ; 9 +< @; Z=D< A<<~~~==<Z>Behaviour Support Service=0= = < 9 ~ = = < 9 += < Z>D= A==~~~>>=Z?Access to Education>0>0 > > 9 ~ > @> 0= 9 +> @R Z?D> A>>~~~??>Z@Complex Needs Care?0? ? > 9 ~ ? ? = 9 +? o@= Z@D? A??~~~@@?ZAStrategic Leadership@0@ @ ? 9 ~ @ @ ? 9 +@ 4@? ZAD@ A@@~~~Dl"*2+&#;&D<F2fhRPb&3%A,B,C,D,E,F,G,H,I,J,K,L,M,N,O,P,Q,R,S,T,U; V; W,X; Y,Z,[,AA@ZB)&Integrated & Care Strategic LeadershipA0A A @ 9 ~ A A @ 9 +A $@@ ZBDA AAA~~~BBAZCYouth Inclusion ProgrammesB0B B A 9 ~ B B A 9 +B A ZCDB ABB~~~CCBZDSocial Work TeamsC0C C B 9 ~ C C B 9 +C @B ZDDC ACC~~~DDCZEIntegrated Family SupportD0D` D `C 9 ~ D `@D C 9 +D @C ZEDD ADD~~~EEDZFPersons From AbroadE0Ep E pD 9 ~ E E pD 9 +E :@D ZFDE AEE~~~FFEZG Care LeaversF0F F E 9 ~ F F E 9 +F  @E ZGDF AFF~~~GGFZHEducation WelfareG0G"; G BG 9 ~ G ;@G "F 9 +G @z@X ZHDG AGG~~~HHGZI Safeguarding H0HЃ H ЃG 9 ~ H H ЃF 9 +H @F ZIDH AHH~~~IIHZJExternal PlacementsI0Ip} I p}H 9 ~ I I p}H 9 +I `[@H ZJDI AII~~~JJIZK ResidentialJ0J J I 9 ~ J J I 9 +J c@I ZKDJ AJJ~~~KKJZL FosteringK0K K J 9 ~ K K J 9 +K @J ZLDK AKK~~~LLKZM AdoptionL0L L K 9 ~ L L K 9 +L @K ZMDL ALL~~~MMLZN.+Child and Adolescent Mental Health ServicesM0M7 M 7L 9 ~ M M 7L 9 +M @L ZNDM AMM~~~NNMZOContact & EscortN0N N M 9 ~ N N M 9 +N @V ZODN ANN~~~OONZPChild Projection ResourcesO0O O N 9 ~ O O N 9 +O 8@M ZPDO AOO~~~PPOZQCommon Assessment FrameworkP0PIK P @ZO 9 ~ P K@P IO 9 +P @u@O ZQDP APP~~~QQPZRRights & ParticipationQ0Q6 Q 6P 9 ~ Q 6@Q P 9 +Q `@P ZRDQ AQQ~~~RRQZSYouth Offending ServiceR0R^k@`L R R 9 ~ R L@R Q 9 +R ,@ ZSDR ARR~~~SSRZTLearning & DevelopmentS0S S R 9 ~ S S Q 9 +S @Q ZTDS ASS~~~TTSZUBusiness SupportT0T T S 9 ~ T @T /N 9 +T @ ZUDT ATT~~~UUTZVBusiness TransformationU0UA U AT 9 ~ U A@U S 9 +U a@S ZVDU AUU~~~VV7UZW/,Children, Young People & Families Sub -totalV@#V9*V %UV9XVVV -V9XVV9XVV9XVV9`XVV 9 VV 9-X VV `@X VV k, VV A VVV~~~$WtW~~~XXVZYTOTAL PEOPLE DIRECTORATEX"Xh- DDVXTVXXX LLXVXXYVXX#VXXV XX 3XX |1> XX @ XX O0V XX "A XXX~~~_{$YY~~~_{2Z~~~_{0[Q~~L~:2&%7&'"#"#>>6: U   O   L  u     4         8    W  .  R AW    5 L W  :                ! !" "# #$ $% %& &' '( () )* *+ *+ C@Y+  9  +9  :: ::  ;; ;;  << <<  == ==  >> ''?? ??  @@ @@  AA AA  BB BB  CC CC  DD DD  EE EE  FF FF  GG HH HH  II II  JJ JJ  KK KK  LL LL  MM MM  NN OO NO  PP PP  QQ QQ  RR SS RS  TT YT YT  UU UU  VV WV  WX WX .X YX  PH0(  >AKPZ ZZ  7b(b(+++ggDggh/h   g2ɀ *bjKl  dMbP?_*+%,&ffffff?'ffffff?(?)?M\\SVWVPS005\EQUITRAC_WCS_Groun 4dXXA4 (210 x 297 mm)RICOH Aficio MP C3500 PCL 6LPT1:RADC@ Z d''''d 4 dDefault" dXX333333?333333?&<3U} +}  }  *;h,,;;;, , , , , ,,,,,,,,,,,,,;,,;,,JJJJJJ  JJJJJJJJJJJ d Y YJ > >J $ $J o p@@J  @@ J Q $3 J  @`@ J G P@@ J  P J 6J @`@J $@@J {x@@J <@@J Ԡ@x@J @0@J H@H@J p@ @J W@J Q@@J 6J6ZAOther Place Services#>@ %#>6A %J  i@8@J 5J G( ADDD(@R A DDDJJJJJJJJJD;l400....................p ;!,",#,$,%,&,',(,), JJJ!JJJJ"JJJJ#JJJJ$JJJJ%XJJJ&XJJJ'X(X)Xd 0F )    PH0(  > @7b(b( ggD g2ɀ Q}  dMbP?_*+%,$&jZ?'jZ?(~?)~?M\\SVWVPS005\EQUITRAC_WCS_Groun 4dXXA4 (210 x 297 mm)RICOH Aficio MP C3500 PCL 6LPT1:RADC@   d''''d 4 dDefault" <XX BP(? BP(?&\(U} } } 8} } q} } q} 8} q} } q} 8 } } q} } qQh J w ;,,;; , , , , ,,,,,,,,,,,,,,,,; ; ,.KKKKKKKKKKKKKKKKKKKKN .*...=PQQQQQQQQQQQQQ.QRPPPPPQQQQQQQQQQQQQQ *TPPPPQQQQQQQQQQQQQ,UVWXYZZ[[\[\[[[[]XQ _ ` `ab c c c  d e  a b  c c c> f g  Q _p jw f c cc c c  a k  c  c  c c c; f g  Ql jf c c cc c  c  c cccc c<f g  Ql jf c c nnn  c occcccf g ! Qp q" r s" ssss t# utttttr` Q f$ f$ f$ f$ f$ f$ f$ f$ f$ f$ f$ f$ f$ f$ f$ g$ $ Q d( zzzzzzzzzzzzzzz|, Qvzzzzzzzzzzzzzzz| Q 2Z Highways @ @   -H 0s@y@V@@@@`@ A  $ -LA~ @( A2 D D A Q Z Sport & Events@@ HY@@@`@¥@@l@\@׾@ ~ XA@F LLAQZ Community DevelopmentM@M@ H?,@@O@u@Y@V@3 ~ 30 Q3Z Fleet and Waste Management@@ H|@@@@ N@@{@@ ~ @h}@Q4Z  Parks and Nature Conservationl@l@ H\@@@@e@0@@T@@ ~ @Q5Z Bereavement ServicesR@R@ HV@L@r@P@f@8@,@ ~ ,@Q6Z Markets|@|@ HG@©@E@q@m@@@ ~ @Q7Z"Performance Management & Review @ @ Hؒ@H@8@@E@@D@ ~ ,`@QZ Equalities@@ HN@,@,@g@`q@p@t@ ~ d@QZEmergency Planningr@r@ H,@.@ @@i@G@@@ ~ @~:ZRegulatory ServicesU@#U@ % Hj@0@`@e@@D@k@<@ ~ @0 ~;ZCommunity SafetyȈ@Ȉ@ H2@(@(@@"@G@@ ~ @~<ZVoluntary Advice Agency@a@@a@ H@@0@ ~ 0@< ~=Z ConnexionsД@Д@ H&@V@4@ j@c@p@ ~ p@ ~>ZStrategic Housing Service@@@@ H=@F@4@@@@ ~ (@~?ZCentral Support Costs H@@7@W@ ~ W@~A Z$!Use of / Contribution to Reserves# %H@0@%DA~ (@A DDA~ <F#9 /@" % l#F % 9 /@" -l9@"9@"9@"9 @" 9@"  9XzA"  "    9@" 9 @"#" % 9^A"@"pxA"~BZ Districts@@ X@ Hy@6@m@>@ܙ@@@@@@ ~ ʬ@Dl2F2F0pD0b8$')%!#Ud ,!,"; #,$ %; &w ';(;);*;+;,,-,.,/,0,1,2,3,4,5,6,7,8,9,:,;,<,=,>,?, ~ CZHousing Revenue Account @ @ H @@@@@T@@@0@ 0cA  ~ D OA8  .!Q"Q "-("p@DDD "@"""LLL"P4A"""@""*@""^@""Ё@"" Ң@"" A "" "" @ "" P@" ""p2A "" ""'A: ""9 ""%A ".#QQ~~~~~~~~~~~~~~~~~$Q $O*$PPPPPQQQQQQQQQQQQQ.%Q~~~~~~~~~~~~~&Q &S&T & [i&WWQQ 'QZ ' ', '% '& '' '( ' g> ' '  '  ' j'WQQ(Q ( (m (c0(c (c(m (c) ( = ( c* ( + (  ( k(WQQ)Q )q )m )c)c )c)m )c- ) < ) c. ) / )  ) l)eeWQQ*Qc *c3 *ccc *c1 * hc * ( * !* jj+Qccccc +c2 + c + )+ \\\w,Qttttt ,t4, t]\\\w -Q -j$ -j$ -j$ -j$ -j$ -j$ - i$ - j$ - \$ - b$ - b$-.Q .d*.zzzzzzzzzdkkddc_./Qzzzzzzzzzdkkddc_0Q0 00?L Highways00G@ 0 p&90 0C -A~ 0 @@(0 C D0 D0 A0 @3 0 0? LLA0J__1Q18 0Sport & Events01@nB*PbX 1 r5 0 ~ 1 X@1 4 1 1C LLA1 @5 0 1J__2Q200Community Development02 2 3 0 ~ 2 2 > 1 2 31 0 2J__3Q30Fleet and Waste Management03(@@h 3 ~4 0 ~ 3 @h@3 J? 1 3 `@7 0 3J__4Q40 Parks and Nature Conservation04Y(y  4 80 ~ 4 @4 3 1 4 @8 0 4J__5Q50Bereavement Services05Rg 5 5 0 ~ 5 5 6 1 5 9 0 5J__6Q60 Markets06w4 6 6 0 ~ 6 6 7 1 6 4 0 6J__7Q70"Performance Management & Review07, 7 ,7 0 ~ 7 ,@7 ; 1 7 `@6 0 7J__8Q8= 0 Equalities08`s 8 s9 0 ~ 8 @8 `s1 1 8 @2 0 8J__9Q9C 0Emergency Planning09 9 ? 0 ~ 9 9 < 1 9 @0 9J__:Q:0Regulatory Services0:Q : : 0 ~ : @: 1 1 : @A 0 :J__;Q;0Community Safety0;8u ; r; 0 ~ ; ; r2 1 ; x@> 0 ;J__<Q<0Voluntary Advice Agency0< < 0 ~ < < 1 < 0@0 <J__=Q=0 Connexions0=R = R= 0 ~ = = R> 1 = H@@ 0 =J__>Q>0Strategic Housing Service0>@Ђ( > 10 ~ > (@> B 1 >  @? 0 >J__?Q?0Central Support Costs0? ? B 0 ~ ? ?  1 ? W@0 0 ?J__Dl!2T2F2\^HF2P@; A; B,C,D,E,F; G,H,I,J,K,L,M,N,O,P,@Q @0@ *@ @ %@@A~ @ (@ D@ D@ A)@ @C DD@ A@J__AQ A7F#A:@ %0@l#A9P F %0@D A9aFAAA -D A9-FAA9AAA9FAA9@AA#A  %0@ A 9 FAA @@F AA F AA 6AF A#AtA %0@l#AtA %0@l#AtA %0@l#AtA %0@l#AtA %0@lABQBD Districts0Bʬ B < 0 ~ B ʬ@B 1 (B 8@; DDB ABJ__CQCD Housing Revenue Account0C( D C 0c: 0 ~ C D@C OA 1 (C B D DC ACJ__ D~(DZJ__ EQ(EZJ__FQF D"TOTAL PLACE DIRECTORATEFr(FADADBDCF AFFF LLLF'AFF F FFAFFA FF AFF h FFF @FF = FF @R AFFJ__.GQ~~.HQQQQQQQQQQQQQQQQQQQQ.IQQQQQQQQQQQUQQQQQQQQ.JQQQQQQQQQQQQQQQQQQQQ.KQQQQQQQQQQQQQQQQQQQQ.LQQQQQQQQQQQQQQQQQQQQ.MQQQQQQQQQQQQQQQQQQQQ.NQQQQQQQQQQQQQQQQQQQQ.OQQQQQQQQQQQQQQQQQQQQ.PQQQQQQQQQQQQQQQQQQQQ&/ @ ::222222222 Q7 Q Q' Q  +"  X" 0 4 0  0  8  #9 79  :  ;  ;< *A *A R8B  AXF  *F 5F LPH 0(  >4<dI II 7b(b( ggDgghGhAA AA h/h0@ BC  g2ɀ   dMbP?_*+%,&'()M\\SVWVPS005\EQUITRAC_WCS_Groun 4dXXA4 (210 x 297 mm)RICOH Aficio MP C3500 PCL 6LPT1:RADC@ Z d''''d 4 dDefault" dXX `? `?&`U} !J}  J} q J} 8 J} J@@h@,@,@,@,@ @ @ @ @ @@@@@@@@  Y Y > > $ $ Z  Edgbaston @@  Z Erdington (8@@ 8 Z Hall Green @@  Z Hodge Hill @:@ Z Ladywood @@Z Northfield@{@ Z Perry Barr^@@^Z Selly OakL@5@LZSutton Coldfield\@@\ Z Yardley @@ ZCitywide Districts@@ F# i@ % #8@ % ,| &&&GGHHFHHGNEP$0    * PH00(  >@dd7ggD g2ɀ Ho)+  dMbP?_*+%,D&\.?'(x f g  Q _p jw f c cc c c  a k  c  c  c c c; f g  Ql jf c c cc c  c  c cccc c<f g  Ql jf c c nnn  c occcccf g ! Qp q" r s" ssss t# utttttr` Qv f$ f$ f$ f$ f$ f$ f$ f$ f$ f$ f$ f$ f$ f$ f$ g$ $, Qvzzzzzzzzzzzzzzz|, Qvzzzzzzzzzzzzzzz| ~ Z @4@ @   -H .@@ @\Y@@b@ @  $  -LA~ t( @D D A~ [̣@pv@@ H:@@8@@i@@F@@@  ~ w@ LLA~ \Ĝ@؎@@ H@@h@*@@Y@L@|@0r@@ ~ qj@~ ]$@(@T@ H5@@ @Q@i@²@r@@ ~  pY@~ ^@U@^@ HF@@A@@s@@@H@@ ~ P@~ _@2@(@ H1@t@*@@z@`i@@t@@ ~ u@4~ `@?@ H1@@&@q@@e@@~@z@ ~ q@~ a@`i@B@ H4@@"@@8@@@@ ~ 8@~ b@@ H,@$@,@{@Y@C@\@@ ~ `s\@~ cܦ@ܦ@ H8@@.@h@i@X@x@@ ~ ``@~ X@@+@ Hf@ m@@V@@G@@H@Pp@@ ~ J@,QQ .@ -@  X@y@ 6@m@>@1 # ܙ@ %   @    -      @@(  @  4 @0  #ʬ4 % V@2  .Q.QN .*...==QQQQQQQQQQQQQ.QQQ TPPPPQQQQQQ  [iWWQQ QZ  , % & ' (  g>      jWQQDl:F2F0p0050m22F2\ @!@"@#@$@%@&,@'@(?@)?@*?@+?@,?@-?@.?@/?@0?@1?@2?@3@4,@ 5@6,7,8,9,:,;,<,=,>,?, Q  m c0 c c m c) = c* +  k WQQ!Q !q !m !c!c !c!m !c- ! < ! c. ! / !  ! l!eeWQQ"Qc "c3 "ccc "c1 " hc " ( " !" UUQ#Qccccc #c2 # c # )# lllUQw$Qttttt $t4$ t]lllUQw %Q %j$ %f$ %f$ %f$ %f$ %f$ % i$ % f$ % $ % l$ % b$%UUaUQ.&QzzzjzzzzzoomUQ.'QzzzjzzzzoomUQ(~ (Z(0(3tOt #( ( %((~ ( t@!( y D( D( !( @ D D( (pn)~ )[)0)R@`ܓ<w ) p) ) )2 -~ ) w@) t4) )2 LL) @4 ) )2 LL)nn*~ *\*0*R@PЀmq * * ) ~ * q@* ) ) * @/ ) *nn+~ +]+0+E`s3 p + Ѓ+ ) ~ +  p@+ w* ) + :@, ) +nn,~ ,^,0,*4pqP , , ) ~ , P@, + ) , @. ) ,nn-~ -_-0-7K`2u - @- ) ~ - u@- , ) - {@* ) -nn.~ .`.0.D[4>q . p/ ) ~ . q@. 2 ) . @) .nn/~ /a/0/ew&>8 / / ) ~ / 8@/ 0 ) / 5@) ) /nn0~ 0b000GxP@w`s 0 0 ) ~ 0 `s@0 - ) 0 @1 ) 0nn1~ 1c101JuI`` 1 >1 ) ~ 1 ``@1 84) 1 @( ) 1nn2~ 2202?~J 2 2 ) ~ 2 J@2 4 ) 2 @- ) 2nn&3~Z 3nn4Q4DTOTAL DISTRICTS444 444  -444444. 4444ʬ44#4 . %&3 4 4 44 ʬ@4#4 + %(3 $#4 8@ %(2 4nn.5Q.6QQQQQQQQQQQQQQQQQQQQ.7QQQQQQQQQQQQQQQQQQQQ.8QQQQQQQQQQQQQQQQQQQQ.9QQQQQQQQQQQQQQQQQQQQ.:QQQQQQQQQQQQQQQQQQQQ.;QQQQQQQQQQQQQQQQQQQQ.<QQQQQQQQQQQQQQQQQQQQ.=QQQQQQQQQQQQQQQQQQQQ.>QQQQQQQQQQQQQQQQQQQQ.?QQQQQQQQQQQQQQQQQQQQD0l^H22$:2222222222@,A,B,C,D,E,F,G,.@QQQQQQQQQQQQQQQQQQQQ.AQQQQQQQQQQQQQQQQQQQQ.BQQQQQQQQQQQQQQQQQQQQ.CQQQQQQQQQQQQQQQQQQQQ.DQQQQQQQQQQQQQQQQQQQQ.EQQQQQQQQQQQQQQQQQQQQ.FQQQQQQQQQQQQQQQQQQQQ.GQQQQQQQQQQQQQQQQQQQQ02222222  Q  Q  Q QV H(  A) .  A/ 4F4  4  &4 A4 I4 X4 PH@,0(  > Kd7 77  7ggDggh'h(2 h/h44 44  g2ɀ ! BI>J  dMbP?_*+%,&'()M\\SVWVPS005\EQUITRAC_WCS_Groun 4dXXA4 (210 x 297 mm)RICOH Aficio MP C3500 PCL 6LPT1:RADC@ Z d''''d 4 dDefault" dXX `? `?&`U} !J}  J} q J} 8 J} J!@h@,@,@,@,@,@,@ @ @ @ @ @@@@@@@@@@@@@@@@@@@q  d Y Y > > $ $ @5@ @@X@  x@q@  @P@  Њ  @r@ P }@r@ Q @@ @f@ J@&@ R@@ SF@@ fx@7@ ~@@  f@@ "@"@ 5f`m@ @@ 6 # @ %u#T@  %u  @ @ @@ ]@]@  @@  @@ 6 # #@ %#@  %Dl *&&$$$$$$$$$$$$$$$$$$\$$$$$ @ "  i@ DD" 8@ DDn0    4  CPHP0(  >@dd"""7ggD g2ɀ  eZ_ǝf  dMbP?_*+%,D*&x f g  Q _p jw f c cc c c  a k  c  c  c c c; f g  Ql jf c c cc c  c  c cccc c<f g  Ql jf c c nnn  c occcccf g ! Qp q" r s" ssss t# utttttr` Qv f$ f$ f$ f$ f$ f$ f$ f$ f$ f$ f$ f$ f$ f$ f$ g$ $ Q vd( zzzzzzzzzzzzzzz|, Qvzzzzzzzzzzzzzzz| ~ 7Z Citywide @ @  $ -H >@T@F@x@@ 5@  $ -LA~ ( 5@I D D A~8ZCommunity Chest HX@X@ ~ X@LLA~9Z  EngineersІ@І@ H@&@$@@ ~ ~q@ ~:Z School Crossing Patrols$@$@ H@?@&@A@@ ~ jP@: ~;Z  Car Parks H`o@.@R@@u@ ~ @u@~<Z  Libraries@@ H@.@@`f@Đ@@ ~ 0@< ~=Z Ward Support Officerss@s@ H?s@ ~ s@~>ZCommunity Development@@ H? @>@@[@L@z@@ ~ F@~?ZChildren's Play`@?`@ HE@"@9@H@p@ ~ p@~@ZSport & Leisure%@P@F@ H @C@ƪ@@Z@"@@¬@@ ~ Ў@~AZNeighbourhood Advicev@v@Q  H`@@v@7@a@@S@W@n@ ~ ^@~BZCommunity Arts H&@&@ ~ &@B ~CZYour City Your Birmingham$@$@ H&@@<@ ~ <@C ~DZBusiness Supportؔ@ؔ@ HV@@ @P@8@Ш@ ~ @~EZDistrict Support Services H@@ ~ @E ~FZPublic Conveniences H"@"@ ~ "@F ~GZ&#Birmingham Adult Education Services|@ZO@F@ Hd@x@C@t@@ps@ m@@ ~ @R@~HZ Youth ServiceĠ@Ġ@Q H@L@pp@Ђ@|@0b@%DA~ b@Q ~7IZDistrict Service Sub - total8@' -s8@'8 X@'8y@'8@'8m@'8>@' 8ܙ@'  8@' # f% %  # f %   8@' 8@'#f % 8r@'ʬ'`@I D"lJH4H0pD0X/   #" ?@!?@"?@#?@$?@ %?@ &?@',@ (,@),@*@+X@,@ -w .@/@0@1@2@3@4@5,@6@7?@8?@9?@:?@;?@<?@=?@>?@??@ ~ JZHighways - SLA  % H  @0  @ % D A~ (  @J D D A!~!KZPest Control - SLA!!! H!@0!@!%!!D!A~ !(!@> D!D!A"~"LZStreet Cleansing - SLA""" H"]@0"]@ %""D"A~ "("]@L D"D"A#~#MZRefuse Collection - SLA### H#@0#@#%##D#A~ #(#@ID#D#A$~$NZParks & Allotments - SLA$$$ H$ѿ@@0$@$%$$D$A~ $($@#D$D$A%~%7OZSLA - Sub - total#%f% % $#%f% % $#%fD % $#%f% % $#%8ѿ@% % $%f%%%%  -%f%%% f%%% f% %% fG %% f% %% 8"@I% %%  -%f% % %f%% %8@"% %% % %@% ,&~Z'Q '.'@''' LL'@'' X@O ''y@''6@''m@''>@' '' ܙ@ '' @'' ''' '' @@''@ ''''@''ʬ ''@ '0(Qq0)Qq0*Qq+N +O,+PPPPPQQQQQQQQQQQQQQ0,QQ-Q --TPPPPQQQQQQ - [i-WWUUP .QZ . . .% .& .' .( . g> . .  . . j.WUUP/Q / /m /c/c /c/m /c) / = / c* / + /  / k/WUUP0Q 0q 0m 0c,0c 0c0m 0c- 0 < 0 c. 0 / 0  0 l0eeWUUP1Qc 1c0 1ccc 1c1 1 hc 1 ( 1 !1 UUUP2Qc 2c 2ccc 2c2 2 c 2 )2 lllUUl3Qt 3t3 3ttt 3t4 3 t]lllUUl 4Q 4j$ 4f$ 4f$ 4f$ 4f$ 4f$ 4 i$ 4 f$ 4 l$ 4 $ 4 $4UUaUUr5Q 5d.5zzzjzzzzzoomUUr26QzzzjzzzzzoomUUr7~7; 77EL Citywide707 #7 7 %77 ~ 7 #7  %77 !7 5@ D D7 7pp{8~8 7Community Chest808 #8 8 %88 ~ 8 #8 7 %88 8 X@H 8 8H  LL8pp{9~97 Engineers909~ 9 ~9 9 9H  -~ 9 ~@#9  %99 9 q@> 8 9pp{:~:7School Crossing Patrols:0:j : j: 9 ~ : j@#: ! %:: : P@8 :pp{;~;7 Car Parks;0;M̑ ; ; 9 ~ ; ; C ; ;H LL; ЊQ 8 ;np{<~<7 Libraries<0<8dU0 < @r< 9 ~ < 0@< @q: ; < r@8 <np{=~=7Ward Support Officers=0=$. = 9= 9 ~ = = 9; = r@8 8 =np{>~>7Community Development>0>H*qF > ؍> 9 ~ > F@> x%; > @= 8 >np{?~?7Children's Play?0?B@ ? R? 9 ~ ? ? RI; ? f@; 8 ?np{Dl0489:0A444H4`xbJ6%+@?@A?@B?@C?@D?@E?@F?@G?@H?@ I?@ J?@K?@L?@M?@N?@ O?@ P@Q,@ R@S,T,U,V,W,X,Y,Z,[,\,],^,_,@~@7Sport & Leisure@0@x$p|Ў @ @ 9 ~ @ Ў@@ ? ; @ &@? 8 @np{A~A7Neighbourhood AdviceA0AA8 A A 9 ~ A @A MB ; A @ 8 Anp{B~B7Community ArtsB0B B B 9 ~ B B 9 ; B @ 8 Bnp{C~C7Your City Your BirminghamC0C C C 9 ~ C C A ; C 7@' 8 Cnp{D~D7Business SupportD0D2 D (D 9 ~ D @D 5I; D @9 8 Dnp{E~E7District Support ServicesE0E #E F %EE ~ E #E 8 %EE E @8 Enp{F~FFFO LPublic ConveniencesF0F #F E %FF ~ F #F E %FF F "@= 8 Fnp{G~GF&#Birmingham Adult Education ServicesG0G@R G qG 9 ~ G @R@G M; G `m@%8 Gnp{H~HF Youth ServiceH0HIu H xH 9 ~ H H x< ; H @G 8 Hnp{I~I7FDistrict Service Sub - totalI9%III -sI8$II8@ II8"II8QII8III8ʬQI#I fO %7H I 8A II ʬ@QII Q II T@Q IInp{J~JFHighways - SLAJ0J #J O %JJ ~ J #J O %JJ !J  @@ D DJ Jnp{K~K FPest Control - SLAK0K #K K %KK ~ K #K J %KK !K @J D!DK Knp{L~L!FStreet Cleansing - SLAL0L #L L %LL ~ L #L K %LL !L ]@7 D"DL Lnp{M~M"FRefuse Collection - SLAM0M #M M %MM ~ M #M L %MM !M @K D#DM Mnp{N~N#FParks & Allotments - SLAN0N #N N %NN ~ N #N M %NN !N @I D$DN Nnp{O~O7$FSLA - Sub - total#O:I %JNOfO OOO -OfOOOfOOOfOOOfOOOfOOO fN OO fF OO OOO N O#O @% %JN #OtO %JNOt#OtO %JN#OtO %JN#OtO %JN#OtO %JN O{ P~0P P np{QQQOD'TOTAL DISTRICTSQ"QQ DIDOQQQQQ LLQQQIQQQQQʬI QQ H QQ M QQ ʬ@QQ D QQ 8@'QQnp~0RQ~0SQQQQQQQQQQQQQQQQQQUUQ0TQQQQQQQQQQQQQQQQQQUUQ0UQQQQQQQQQQQQQQQQQQQQQ0VQQQQQQQQQQQQQQQQQQQQQ0WQQQQQQQQQQQQQQQQQQQQQ0XQQQQQQQQQQQQQQQQQQQQQ0YQQQQQQQQQQQQQQQQQQQQQ0ZQQQQQQQQQQQQQQQQQQQQQ0[QQQQQQQQQQQQQQQQQQQQQ0\QQQQQQQQQQQQQQQQQQQQQ0]QQQQQQQQQQQQQQQQQQQQQ0^QQQQQQQQQQQQQQQQQQQQQ0_QQQQQQQQQQQQQQQQQQQQQDWl * !f4444444444444`,a,b,c,d,0`QQQQQQQQQQQQQQQQQQQQQ0aQQQQQQQQQQQQQQQQQQQQQ0bQQQQQQQQQQQQQQQQQQQQQ0cQQQQQQQQQQQQQQQQQQQQQ0dQQQQQQQQQQQQQQQQQQQQQhP4444(  Q8 Q/# Q%  Q ' 4' 7  .9  OI 4CI )I 4Q PH`0(  >? ddU UU  7ggDggh?hII h/h9D GH  Oh+'0HPp Birmingham City CouncilJohn DohertyMicrosoft Excel@U<82@]@?՜.+,0 PXx  Birmingham City Council & Inside Front5678-910-12131415 16 ECON Obj 17-18 ECON Subj EXP19-20 ECON Subj Inc 21 PEOP Obj 22 PEOP Obj23-24 PEOP Subj EXP25-26 PEOP Subj INC 27 PLACE OBJ28-29 PLACE Subj 30 Districts31-32 Districts33 Districts Services34-35 Districts Services'10-12'!Print_Area'13'!Print_Area'14'!Print_Area'15'!Print_Area!'17-18 ECON Subj EXP'!Print_Area'22 PEOP Obj'!Print_Area!'23-24 PEOP Subj EXP'!Print_Area!'25-26 PEOP Subj INC'!Print_Area'28-29 PLACE Subj'!Print_Area'31-32 Districts'!Print_Area&'34-35 Districts Services'!Print_Area'5'!Print_Area'6'!Print_Area'7'!Print_Area'8-9'!Print_Area'Inside Front'!Print_Area  Worksheets Named Ranges  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{|}~      !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{|}~      !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{|}~      !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^`abcdefhijklmnRoot Entry FWorkbook SummaryInformation(_DocumentSummaryInformation8g