20101003 budget+draft+2011

29
!"#$%#&#'()*+, ./00 !"#)123(# ! #$%&'()*+ ,-.- 45567896 :6;<9=>?8> @!<@=A48< <89<7<;89B7

description

Παρουσίαση Π/Υ 20111

Transcript of 20101003 budget+draft+2011

Page 1: 20101003 budget+draft+2011

!"#$%#&#'()*+,-./00--!"#)123(#-

!"#$%&'()*+",-.-"

45567896-:6;<9=>?8>-@!<@=A48<-<89<7<;89B7-

Page 2: 20101003 budget+draft+2011

!C"(C1+*CDE-

72#-3F*#)(#D#*(G+-%&EH)(#-

;C)#%"+IC)*#-%&EH)(#-

!#&(J(G2,-GE(-)J+1#(-

!"#)123(#-!"#$%#&#'()*#K-./00-

."

Page 3: 20101003 budget+draft+2011

72#-3F*#)(#D#*(G+-%&EH)(#-

,"

Page 4: 20101003 budget+draft+2011

72E-3C3#*2DE-)J#D-!"#$%#&#'()*+-#"/(*01*2*345678" %*+" ,-.." 9:" ;)<:4" *" 1(=%*8" 1*+" 9:" 5+<%:>9;)" $:4" 9:";$%;2;5%;)"6;"'?5@"%*"<A*"12:)54*"B@6*54*<*64$C8"B4:>;)(45@8"$:4";+9D<@8"1*+"1(*'2A1;4"6;%:ED"?22&<"64:"5;4(?"$:4<*%*6);8"71&8F-

•  >DE&LJ(GM-%C"('"ENM-GE(-GEJO"J()F-&#'E"(E)*PD-ACD(GM,-9LQ2"DF)F,-

•  RLD#&(GO-CJM)(E-EDPJEJE-+"(E-3E%EDPD"

•  :F*(#L"'HE-E%#IC*EJ(G#K-

• ;2'()J#-KS#,-3EDC()*#K-

•  @%#1"2T)F- '(E- )L*%&F"T*EJ(G+- %"#$%#&#'()*+- 5;" 1;()1%&5@"+1A(':5@8"B:1:<=<"1?<&":17"%*":1*9;6:%4$7"

•  :(E3(GE)HC,-C&2'1#L-EDO&FSF,-L%#1"CP)CTD-

•  @%#1"2T)F- '(E- JEGJ(G2,- U*FD(EHC,V- J"(*FD(EHC,V- CWE*FD(EHC,X- EDEN#"2,-GE(-3F*#)(#%#HF)F-)J#(1CHTD-;$%A2;5@8"%*+"/(*01*2*3456*D"%@8"G;<4$C8"H+'A(<@5@8" I"

Page 5: 20101003 budget+draft+2011

;C)#%"+IC)*#-%&EH)(#-

!"

Page 6: 20101003 budget+draft+2011

;C)#%"+IC)*#,-)J+1#,-C&&CH**EJ#,-JD6K&<:"6;"%*"/(73(:66:"#4$*<*64$C8"/*24%4$C8"*"6;5*1(79;56*8"B@6*54*<*64$78"5%7>*8";)<:4"F-*CHT)F-J#L-C&&CH**EJ#,-'CD(GM,-GLQ2"DF)F,-GOJT-E%+-J#-YZ-2T,-J#-./0[\-RJ+1#,-*E,-CHDE(-DE-%O*C-EG+*F-GE&KJC"E\\\-

L"

]0Y\^-

]0/\_-

]0[\.-]0_\^- ]0_\`- ]0_\^-

]a\0- ]b\^-]^\_-

][\`-

].\^-

]0a-

]0^-

]0[-

]0.-

]0/-

]a-

]^-

][-

].-

/-

.//`- ./0/- ./00- ./0.- ./0Y- ./0[-

4&&C(**E-1T"H,-J#-%"+'"E**E-]-QE)(G+-)CDO"(#- 4&&C(**E-%"#'"O**EJ#,-

Page 7: 20101003 budget+draft+2011

cE)(GO-*C'2IF-ACD(GM,-9LQ2"DF)F,-

M"

N*" /(73(:66:" #4$*<*64$C8" /*24%4$C8" %@8" O22?B:8" 5;" ;1)1;B*" G;<4$C8"H+'A(<@5@8"1(*'2A1;4"6;5*1(79;56:"PA&8"%*",-.IQF"•  ?FD-EKWF)F-JTD-C)+3TD-GEJO-%C"H%#L-^-%#)#)J(EHC,-*#DO3C,-R"=5%;"<:";145%(AS*+<"5;"A<:"B4:>(*<4$?"'4=546*";1)1;B*"•  ?F- )L'G"OJF)F- JF,- EKWF)F,- JTD- 3F*#)HTD- 3E%EDPD- R" 1*+" B4:>(*<4$?";14':(D<*<%:4":17"%@<":+%7<*6@":DE@5@"$?1*4&<"$:%@3*(4=<"71&8":+%A8"1*+"5+<BA*<%:4"6;"%*":5K:245%4$7"$:4"%@"6459*B*5):"

IMTU"

!-" IU" IVTL" IVT,"IUTM"

!,TM" !,TV" !IT-"

,-"

,L"

I-"

IL"

!-"

!L"

L-"

LL"

,--U" ,-.-" ,-.." ,-.," ,-.I"

O5*B:"PW"XO/Q">&()8"%*"/(73(:66:"Y"':54$7"5;<?(4*"O5*B:"PW"XO/Q"6;"%*"/(73(:66:"

L-T!" L-TL"LIT," L!T-" L!T."

!ZTM"L-T," !UTI"

!ZTU"

,-"

,L"

I-"

IL"

!-"

!L"

L-"

LL"

,--U" ,-.-" ,-.." ,-.," ,-.I"

[:1?<;8"PW"XO/Q">&()8"%*"/(73(:66:"Y"':54$7"5;<?(4*"[:1?<;8"PW"XO/Q"6;"%*"/(73(:66:"

Page 8: 20101003 budget+draft+2011

!"TJ#'CD2,-E%#J2&C)*E-

Z"

\;"%@<";K:(6*3C"%*+"1(*3(?66:%*8";$%46?%:4"7%4F"•  N*"1(&%*3;<A8"A22;466:"9:"6;4&9;)":17"V]LW"%*",--U"5;"2437%;(*":17".W"%*",-..T""•  X17"%*",-.,"@"G;<4$C"H+'A(<@5@"9:"$:%:3(?K;4":+E:<76;<*"1(&%*3;<A8"12;7<:56:"

YVTL"

Y!TU"

YZTM" YVT-" YZTV"

Y,T!"

Y."

-TU"

IT,"

Y.-T-"

YVT-"

YMT-"

Y!T-"

Y,T-"

-T-"

,T-"

!T-"

,--U" ,-.-" ,-.." ,-.," ,-.I"

/(&%*3;<A8"45*^D34*"PW"XO/Q">&()8"%*"/(73(:66:"Y"':54$7"5;<?(4*"

/(&%*3;<A8"45*^D34*"PW"XO/Q"6;"%*"/(73(:66:"

Page 9: 20101003 budget+draft+2011

•  _" 6;)&5@" %*+" 1(&%*3;<*D8" ;22;)66:%*8" 9:" ;14%(AS;4" %@" 5+3$(?%@5@" %*+" (+96*D":DE@5@8"%*+"B@6*5)*+">(A*+8""

•  N*"1(&%*3;<A8"12;7<:56:":17"%*",-.,"*B@3;)"5%@"5%:B4:$C"6;)&5@"%*+"B@6*5)*+">(A*+8"&8"1*5*5%7"%*+"XO/":17"%*",-.I"

•  RJFD- EW(#&+'F)F- J#L->L'#K)J#L- #(- %"#Q&2SC(,- '(E- J#- 1"2#,- EDEICT"MIFGED- )C-*(E-%(#-CLD#dGM-%#"CHE-

V"

``-00_-

0Y/-0Y`- 0[[- 0[[- 0Y`- 0Y[-!!"

##$"

#%%"#&$" #&!" #&!" #&$" #%!"

/-

./-

[/-

^/-

a/-

0//-

0./-

0[/-

0^/-

.//a- .//`- ./0/- ./00- ./0.- ./0Y- ./0[- ./0_-

`(A*8"3;<4$C8"$+'A(<@5@8"&8"W"XO/" `(;78"3;<4$C8"$+'A(<@5@8"W"XO/"P1(73(:66:Q"

;C)#%"+IC)*F-%"+Q&CSF-'(E-JFD-%#"CHE-J#L-1"2#L,-'CD(GM,-GLQ2"DF)F,-T,-Z-J#L->4!-

:F*+)(#-1"2#,-

Page 10: 20101003 budget+draft+2011

R1+&(E-

•  N*" :1*%A2;56:" %*+" ,-.-" 9:" $:9*()5;4" %*" 6A3;9*8" %@8"1(*51?9;4:8"1*+"1(A1;4"<:"3)<;4"%*",-.."

•  O1412A*<]"@";1)%;+E@"%*+"B@6*54*<*64$*D"5%7>*+"9:";E:(%@9;)"$:4":17" %@<" 1*(;):" %&<" 6:$(**4$*<*64$=<" B;B*6A<&<" $+()&8" %*<"(+967":<?1%+E@8"$:4"%*"6A3;9*8"%*+"XO/"

•  N:"B;B*6A<:"34:"%*"XO/"'*@9*D<"<:"5>@6:%45%;)"64:"14*";+<*a$C"5+<*24$?";4$7<:"34:"%@<"1*(;):"%&<"B@6*54*<*64$=<"6;3;9=<"

•  N:" B@6*54*<*64$?" 5%*4>;):" %@8" 3;<4$C8" $+'A(<@5@8]" 34:"1:(;297<%:" $:4" %*" %(A>*<" A%*8]" 9:" ;1@(;:5%*D<" R" 71&8" A>;4":<:$*4<=5;4" @" bcdefghg" %*<" X1()24*" %*+" ,-.-" R" :17" %@<";<5&6?%&5@" 5%*+8" 2*3:(4:56*D8" 3;<4$C8" $+'A(<@5@8]"*(3:<456=<"$:4"+1*>(;=5;&<"%*+"B@6*5)*+"1*+"B;<";<%?55*<%:<"

U"

Page 11: 20101003 budget+draft+2011

;EG"##(G#D#*(G+-)CDO"(#-\;"'?5@"%:";14$:4(*1*4@6A<:"5%*4>;):"%*+"/(*3(?66:%*8"34:"%*",-.."1(*'2A1;%:4F"• \;)&5@"%*+"1(:36:%4$*D"$:4"%*+"*<*6:5%4$*D"XO/"5;"5+<A>;4:"%@8"DK;5@8"%*+",-.-"• \4$(7%;(*8"12@9&(45678"5;"5>A5@"6;"%*",-.-"

.-"

.\/Z-

].\/Z-

][\/Z-

].\^Z-

0\0Z-.\0Z-

LTMW"

Y-TZW" Y-TMW"Y.TIW"

.TLW"

,TVW"

!T,W"

.TIW"

!TMW"

,T,W"

-TLW"-TZW"

YZT-W"

YLT-W"

YIT-W"

Y.T-W"

.T-W"

IT-W"

LT-W"

YMT-W"

Y!T-W"

Y,T-W"

-T-W"

,T-W"

!T-W"

MT-W"

VT-W"

.-T-W"

,--V" ,--U" ,-.-" ,-.." ,-.," ,-.I"

Z-%"E'*EJ(G+->4!-

Z-#D#*E)J(G+->4!-

4D:?9-

.Y`-

.Yb-.Y^-

.Y.-

.Y^-

.[Y-

,,V"

,I-"

,I,"

,I!"

,IM"

,IV"

,!-"

,!,"

,!!"

,--V" ,--U" ,-.-" ,-.." ,-.," ,-.I"

>4!-)C-J"21#L)C,-J(*2,-U3(,-4L"PX-

Page 12: 20101003 budget+draft+2011

!#&(J(G2,-GE(-)J+1#(-

.."

Page 13: 20101003 budget+draft+2011

RJ+1#(-!"#'"O**EJ#,-

N*" /(73(:66:" #4$*<*64$C8" /*24%4$C8" 9A%;4" %(;48" $;<%(4$*D8"5%7>*+8F"

• c(P)(*F-3F*#)(#D#*(GM-%"#)E"*#'M-• 4DH)1L)F- JF,- EDJE'TD()J(G+JFJE,- GE(- JF,- EDO%JLWF,]" 6;";145%(*KC" 5;" 9;%4$*D8" (+96*D8" :<?1%+E@8" :17" %*" ,-.,]"6;)&5@" %*+" ;E&%;(4$*D" ;22;)66:%*8" $:4" >(A*+8]" :DE@5@" %@8"1:(:3&3C8"$:4"%&<";E:3&3=<"

• RJEIC"+JFJE- J#L- 1"F*EJ#%()JTJ(G#K- )L)JM*EJ#,]" =5%;" <:"B4:5K:2)^;%:4"@":1(75$*1%@">(@6:%*B7%@5@"%@8"*4$*<*6):8]"%&<";14>;4(C5;&<"$:4"%&<"<*4$*$+(4=<"

.,"

Page 14: 20101003 budget+draft+2011

!"+#3#,-*21"(-)M*C"E-;2)E- )C- C&O1()J#L,- *MDC,- 21#LD- C%(JCL1ICH- *C'O&C,- *CJE""LI*H)C(,- GE(-)F*EDJ(G2,-3(E"I"TJ(G2,-E&&O'C,e-•  X<;E?(%@%@"J%:%45%4$C"X(>C"•  iA*"K*(*2*34$7"5D5%@6:"•  iA*"B@6*54*<*64$7"12:)54*"•  H:224$(?%@8"•  X1*K?5;48"5%*"B4:B)$%+*"•  X5K:245%4$C"6;%:((D9645@"•  O(3:54:$A8"5>A5;48"•  J%:9;(7%@%:"$:4";1*1%;):">(@6:%*145%&%4$*D"%*6A:"•  X1;2;+9A(&5@"+1@(;54=<"•  /(*5%:5):"+1;(>(;&6A<&<";14>;4(C5;&<"$:4"<*4$*$+(4=<"•  X12*1*)@5@"B4:B4$:54=<")B(+5@8";14>;4(C5;&<"•  X1;2;+9A(&5@"*B4$=<"6;%:K*(=<"?#- ./00- EDE*2DCJE(- DE- CHDE(- *HE- 1"#D(O- CGGHDF)F,- JF,- )JE3(EGM,V- )JEIC"M,- GE(-Q(P)(*F,-EDOGE*SF,-JF,-4&&FD(GM,-<(G#D#*HE,\-

.I"

Page 15: 20101003 budget+draft+2011

!"#)123(#-!"#$%#&#'()*#K-./00-

.!"

Page 16: 20101003 budget+draft+2011

RJ+1#,-C&&CH**EJ#,-./0/-GE(-./00-

.L"

A(E- %"PJF- N#"O- #- 3F*#)(#D#*(G+,- )J+1#,- CGN"OfCJE(- GE(- )C- E%+&LJ#-*2'CI#,-g-$:%?"bjkUL"g-0a\_/a-CG\-CL"P-'(E-J#-./0/-GE(-0b\/^_-CG\-CL"P-'(E-J#-./00\-?#-!"#)123(#-J#L-!"#$%#&#'()*#K-%"#Q&2%C(e-•  4%HJCLWF- J#L- )J+1#L- J#L- ./0/- *C- *CHT)F- J#L- C&&CH**EJ#,- ACD(GM,-9LQ2"DF)F,-GEJO-[YV_Z-•  9E&KJC"F- CW2&(WF- T,- %"#,- J#- )J+1#- J#L- ./00- g- >&()8" &5%75*" <:"2:6'?<*<%:4":$76@"+17S@";146A(*+8"$)<B+<*4T"

VT."ZTM"b\a-

b\/-

-T-"

,T-"

!T-"

MT-"

VT-"

.-T-"

,-.-" ,-.."

4&&C(**E-ACD(GM,-9LQ2"DF)F,-T,-Z->4!-

/(7'2;S@"/(*3(?66:%*8" /(7'2;S@"/(*5>;B)*+"/(*01*2*3456*D"

.VZ,,".Z-ML"

.VL-V"

.M,VL"

-"

L---"

.----"

.L---"

,----"

,-.-" ,-.."

4&&C(**E-ACD(GM,-9LQ2"DF)F,-CG\-CL"P-

/(7'2;S@"/(*3(?66:%*8" /(7'2;S@"/(*5>;B)*+"/(*01*2*3456*D"

Page 17: 20101003 budget+draft+2011

9"EJ(G+,-!"#$%#&#'()*+,-./00-

.M"

9"EJ(G+,-%"#$%#&#'()*+,--U)C-CGEJ\-4L"PX--

.//`- ./0/- ./00- ;CJEQ#&M-Z-!"E'*h)C(,- !<!- 4GJ(*M)C(,- !"#Q&2SC(,- 0/h/`- 00h0/-

UEX- UQX- U'X- U3X- UQXhUEX- U'XhUEX- U3XhU'X--?EGJ(G+,-!"#$%#&#'()*+,-U?!X-

0\ -9EIE"O-2)#3E-?!-UEiQi']3X- [a\[`0- __\0.[- _.\b//- _^\Y[/- 0YVb- aVb- ^V`-":T"N:$%4$?"A5*B:" L,TI-V" LVTZ!!" LMT.!!" LUTI.I" .,]I" Z]I" L]M""'T"O5*B:"$:%:(3@9A<%&<";4B4$=<"2*3l

56=<".T-VV" .T,--" .T.Z." .T.LZ" .-]I" Z]M" Y.],"

"3T"O5*B:"1(*3(?66:%*8":<%46;%=145@8"%@8">(@6:%*145%&%4$C8"$()5@8"

!Z" ,V-" !VL" MZ-" !UL]Z" UI.]U" IV]."

"BT"O145%(*KA8"K7(&<"" !TUL," LT.--" LT.--" !TV--" I]-" I]-" YL]U".\ -:E%ODC,-?!-UEiQi'X- b0\a0/- ^b\abY- ^^\0aa- ^b\^_0- ]_V_- ]bVa- .V.-

":T"N7$*4" .,TI,L" .IT-.Z" .IT,-U" .LTV--" L]M" Z]," .U]M""'T"/(&%*3;<;)8"B:1?<;8" LZTUVZ" L!TM.." L,TMII" L.TVL-" YL]V" YU]," Y.]L""3T"O14>l5@"<*5@2;+%4$=<"4B(+6?%&<"34:"

;E7K2@5@"6A(*+8"1:2:4=<"*K;42=<"%*+8"

.T!UV" ,!L" I!L" YVI]M" YZM]U"

Y\ -4&&C(**E-?!-U0].X- ].Y\Y0`- ]0.\b[`- ]0Y\[aa- ]00\Y00- ][_VY- ][.V.- ]0^V0--!"+'"E**E-:F*+)(TD-4%CD3K)CTD-U!:4X-

[\ -4)#3E-UEiQX- .\/[0- Y\._a- Y\/0_- Y\`..- _`V^- [bVb- Y/V0-":T"O45(*A8"OO" .TVLV" IT.-U" ,TVL!" ITZ,," MZ]I" LI]M" I-]!""'T"mB4:"A5*B:" .VI" .!U" .M." ,--" Y.V]-" Y.,]-" ,!],"

_\ -:E%ODC,-- `\_aa- `\.//- `\///- a\b//- ][V/- ]^V0- ]YVY-^\ -4&&C(**E--!:4-U[]_X- ]b\_[b- ]_\`[.- ]_\`a_- ][\bba- ].0VY- ]./Vb- ]./V.-b\ -4&&C(**E-G"EJ(G#K-%"#$%#&#'()*#K-UYi^X-

]Y/\a^^- ]0a\^`0- ]0`\[bY- ]0^\/a`- ]Y`V[- ]Y^V`- ]0bV[-

"'(")*+",-./" 0#%12(" 031#(" 0314(" 051!("bE\-!"TJ#'CD2,-E%#J2&C)*E-Ub].EX- ]0a\_[0- ]_\^b[- ]^\.^[- ].aa- ]^`V[- ]^^V.- ]`_V[-

"'(")*+",-./" 0613(" 041$(" 0416(" 021#("XO/" ,IZT!U!" ,I.T---" ,IMT.--" ,I,T.--" Y,]Z" Y-]M" Y.]Z"

Page 18: 20101003 budget+draft+2011

;C'2IF-ACD(GM,-9LQ2"DF)F,-./00-

.Z"

8)#fK'(#-'CD(GM,-GLQ2"DF)F,-)K*NTDE-*C-JF-*CI#3#&#'HE-jklmnopq-rstuov-wxxmkqut-Ujrw-0``_X-

U)C-CGEJ\-CL"PX-.//`- ./0/- ./00-

!"E'*h)C(,0- !<!y- 4GJ(*M)C(,- !"#Q&2SC(,-E\-4&&C(**E-G"EJ(G#K-%"#$%#&#'()*#K- ]Y/\a^^- ]0a\^`0- ]0`\[bY- ]0^\/a`-Q\-4ID(G#&#'()J(G2,-%"#)E"*#'2,- ..^- __/- ].ab- ]0\Y`^-[4:K*(?"%7$&<"12@(&%A&<YB;B*+2;+6A<&<"" YM,I" YU,M" LL-"[4:K*(?":1:4%C5;&<Y;451(?E;&<":17"K*(*2*34$?"A5*B:"

ZVZ" .Z-" !L"

[4:K*(?":1:4%C5;&<Y;451(?E;&<":17"%@<"OO" YI.I" U--" .L-"/(*$:%:'*2A8":17"%@<"OO" U.." .--" L-"X<:2CS;48">(A*+8"P$:%:1%=5;48";33+C5;&<Q"" YLLI" Y.T!M," Y,T.M."""""""$T21T"1(*5:(6*3A8"\;%:'*2A8"5%*+8"2*3l56*D8"9@5:+(*K+2:$)*+" ,UI" !--" .,-"jnhof" !--"p*3:(4:5678":1*$(:%4$*1*4C5;&<" Y,L-" Y,!-" Y.L-"`(A@"<*5*$*6;)&<"1;(47B*+",--LY,--M""""" I!L"/(*5:(6*3C"1(*$:%:'*2=<"$21T"""""" Y!,M" !,M"

'\-4W#%&()J(GO-%"#'"O**EJE-U%E"E&EQ2,X- ].\`0`! ].\b//! ]0\0//! ]0\[//!3\-z"F*EJ#3+JF)F-N#"2TD-JF,-GLQ2"DF)F,-*C-C(3(GO-#*+&#'E-

]_Y0- ]__/!

C\-8)#fK'(#-<?>V-<9>-GE(-&#(%PD-D%33yy-- 0\YYa- .\^^`- .\Y_0- .\^//-X1*%;2A56:%:"#NX" .--" L--"X1*%;2A56:%:"#HX" ,T,L." ,T.--")J\-8)#fK'(#-'CD(GM,-GLQ2"DF)F,-UEiQi'i3iCX- ]Y.\b_.- ]0a\b..- ]0a\_/a- ]0^\.a_-Z-J#L->4!- ]0YVa/Z- ]aV0/Z- ]bVa/Z- ]bV//Z-f\-4GJ(*P*CD#-%"TJ#'CD2,-E%#J2&C)*E-'CD(GM,-GLQ2"DF)F,-U)J].E-J#L-%HDEGE-[\0X-

]./\[.b- ]_\b/_- ]_\.``- ][a[-

Z-J#L->4!- ]aV^Z- ].V_Z- ].V.Z- ]/V.Z-XO/"P:<:9;&(@6A<*Q- ,IZT!U!- ,I.T---- ,IMT.--- ,I,T.---

Page 19: 20101003 budget+draft+2011

!"#$%#&#'()*+,-./0/-

.V"

?#-2&&C(**E-J#L-9"EJ(G#K-!"#$%#&#'()*#K-CGJ(*OJE(-+J(-IE-*C(TICH-GEJO-%C"())+JC"#-E%+-00-3()\-CL"P-M-GEJO-YbZ\-?#-%"TJ#'CD2,-2&&C(**E-CGJ(*OJE(-+J(-IE-*C(TICH-GEJO-^^Z\-?#-E%#J2&C)*E-#NCH&CJE(-J+)#-)C-EKWF)F-JTD-C)+3TD-g-JEGJ(G#K-GE(-!:4-g-+)#-GE(-)C-*CHT)F-JTD-3E%EDPD\-

!V]!U."

Z.]V.-"

YZ]L!Z"

Y.V]L!."

YI-]VMM"

L,]Z--"

MM].VV"

YL]UVL" YM],M!"

Y.U]!ZI"

Y!-]---"

Y,-]---"

-"

,-]---"

!-]---"

M-]---"

V-]---"

OJ#[X"NT/T" [X/XiOJ""NT/T" OppOm\\X"/[O" /qrN#GOiOJ"OppOm\\X"HT/T"

Jsi#pmH#"OppOm\\X"HT/T"

,--U" ,-.-"

]./VbZ-]bVaZ-aVbZ- ]^^V.Z- ]Y^V`Z-

Page 20: 20101003 budget+draft+2011

{4)#3E-./0/-

.U"

?E- 2)#3E- J#L- 9"EJ(G#K- !"#$%#&#'()*#K- CGJ(*OJE(- +J(- IE- ELWFI#KD-)LD#&(GO-GEJO-0/Z"Y"%:$%4$78"V]ZW"$:4"/[O"!Z]ZWT"J%@<" :DE@5@" %&<" ;57B&<" %*+" N:$%4$*D" /(*01*2*3456*D" 5+<%;2*D<" @":DE@5@"%&<";57B&<":17"A66;5*+8"K7(*+8"$:%?"..]VW]"%&<"2*41=<";57B&<"$:%?",V]!W"$:4"%*+"/[OT"

,.]!I,"

,V]!,!"

I]LVZ",]-!."

!]UL,"

,.]!-V"

I.]ZVZ"

!]M-M"I]-.L"

L].--"

-"

L]---"

.-]---"

.L]---"

,-]---"

,L]---"

I-]---"

IL]---"

X\OJ#m"t#q#m" O\\OJ#m"t#q#m" p#m/X"\_"t#q#p#GmHX"OJ#[X"

OJ#[X"/[O" O/mJNq#tOJ"OJ#[ri"

,--U" ,-.-"

.aV[Z-00VaZ-]-/V0Z- [bVbZ- YV/Z-

Page 21: 20101003 budget+draft+2011

:E%ODC,-./0/-

,-"

<(-3E%ODC,-J#L,-9"EJ(G#K-!"#$%#&#'()*#K-EDE*2DCJE(-DE-*C(TI#KD-GEJO-bV^Z-]-JEGJ(G+,-bVaZ-GE(-!:4-^V0Z\-J%@" 6;)&5@" %&<" B:1:<=<" 5+<%;2*D<" $+()&8" *4" B:1?<;8" 6459*B*5):8]" *4";E*4$*<*6C5;48"$:4"6@"+1;('?5;48"B:1:<=<"5%*+8"K*(;)8"$*4<&<4$C8":5K?245@8"$:4"5%48"2;4%*+(34$A8"B:1?<;8T"J@6;4=<;%:4"7%4"5%*+8"5%7>*+8"$:4"5%48"+1*>(;=5;48"%*+"/(*3(?66:%*8"CHDE(-DE-*FD-L%O"1#LD-&FW(%"+IC)*C,-#NC(&2,-J#L-3F*#)H#L-)J#-J2&#,-J#L-2J#L,\-

.Z]UVU"

M]!VZ"

.M]VZL"

U]!,L"

.,]I,L"

U]LVV"

.L]ZU-"

M],I-"

.L]-VU"

V]Z-,"

.I],-U"

U]---"

-",]---"!]---"M]---"V]---".-]---".,]---".!]---".M]---".V]---",-]---"

\mJu#m" JsiNXvOmJ" XJtXpmJ_]"/OqmuXpw_]"H#miT"

/q#JNXJmX"

pOmN#sqGmHOJ]"O/m`#q_G_JOmJ]"HXNXiXprNmHOJ"

N#H#m" /[O"

,--U" ,-.-"

]0/V^Z-][V/Z-]-0.V.Z- ]bVbZ- bV.Z- ]^V0Z-

Page 22: 20101003 budget+draft+2011

8)#fK'(#-ACD(GM,-9LQ2"DF)F,-./0/-

,."

?#-2&&C(**E-ACD(GM,-9LQ2"DF)F,-CGJ(*OJE(-0aV_-3()\-CL"P-M-bVaZ-J#L->4!-A<:<%4" I,]U" B45T" ;+(="C" .I]VW" %*+"XO/" %*" ,--U" Y" $2;)<*<%:8")C- GE&KJC"#-C%H%C3#-E%+-J#-)J+1#-aV0Z-J#L->4!\--?#- 2&&C(**E- ACD(GM,- 9LQ2"DF)F,- CGJ(*OJE(- +J(- IE- *C(TICH- J#- ./0/-%C"())+JC"#-E%+-0[-3()\-CL"P-M-GEJO-[YV_Z-)C-)12)F-*C-J#-.//`\"

Y.U]!ZI"

Y,VZ"Y.].--"

,]IL."

]0aV_/a-

Y,L]---"

Y,-]---"

Y.L]---"

Y.-]---"

YL]---"

-"

L]---"

./0/-

OppOm\\X"HqXNmH#s"/q#x/#p#GmJ\#s"

OuimH#p#GmJNmHOJ"/q#JXq\#GOJ"

Ov#/pmJNmHX"

mJ#ysGm#"#NX]"#HX]"i/[["

mJ#ysGm#"GOimH_J"HszOqi_J_J"

Page 23: 20101003 budget+draft+2011

!"#$%#&#'()*+,-./00-

,,"

RJ+1#,-'(E- J#-./00-CHDE(-F-*CHT)F- J#L-C&&CH**EJ#,-GEJO-YVY-3()\- CL"P-M-0bV[Z- GE(- )1C3+D- #- *F3CD()*+,- J#L- %"TJ#'CD#K,- C&&CH**EJ#,- g- *CHT)F-GEJO-`_V[Z\-#4"B:1?<;8"%*+"%:$%4$*D"1(*01*2*3456*D"%*",-..":<:6A<;%:4"<:":+E@9*D<"$:%?",],W"$+()&8"273&"%&<"1*2D"S@2=<"B:1:<=<"%7$&<T"G4:"%:"A5*B:"1(*'2A1;%:4":DE@5@"$:%?"M]UWT"

L,]Z--"

MM].VV"

YL]UVL" YM],M!"

Y.U]!ZI"

LM]I!-"

MZ]ML."

Y!]ZZV"Y,VV"

Y.M]-VU"YI-]---"Y,-]---"Y.-]---"

-".-]---",-]---"I-]---"!-]---"L-]---"M-]---"Z-]---"V-]---"

OJ#[X"NT/T" [X/XiOJ""NT/T" OppOm\\X"/[O" /qrN#GOiOJ"OppOm\\X"HT/T"

Jsi#pmH#"OppOm\\X"HT/T"

,-.-" ,-.."

]./V.Z-.V.Z-^V`Z- ]`_V[Z- ]0bV[Z-

Page 24: 20101003 budget+draft+2011

:F*#)(#D#*(GO-*2J"E-./00-

,I"

{J%:"6A%(:"%*+",-.-"6;":17B*5@"5%*",-.."1;(42:6'?<*<%:4F":DE@5@"t/X"P.---";$TQ]":+EC5;48"OtH"PM--";$TQ]"1;(4$*1A8".I"$:4".!"6459=<"$:4"5+<%?E;&<"PU--";$TQ]"1;(:)&5@"PY.--";$TQ]"6;)&5@"5+<%;2;5%C":B4:<A6@%&<"$;(B=<":17",!W"5;",-W"PY,--";$TQ"

:F*#)(#D#*(GO-*2J"E-./00-U)C-CGEJ\-CL"PX-

!#)+- Z-J#L->4!-

:E%ODC,- 0\[//- /V^-\;)&5@"%@8";<B4?6;5@8"$:%:<?2&5@8"%@8"3;<4$C8"$+'A(<@5@8"" !--" -],"OE*4$*<76@5@":17"%*<"H:224$(?%@" L--" -],"OE*4$*<76@5@":17"%@<"O<4:):"X(>C"/2@(&6C8" .--" -]-"\;)&5@"%&<";1;<BD5;&<"1*+">(@6:%*B*%*D<%:4":17";3>=(4*+8"17(*+8"" I--" -]."X<:5%*2C">*(C3@5@8":+EC5;&<"5;"5+<%?E;48" .--" -]-"4)#3E- _\Y0/- .VY-X17B*5@":17"%@<";K:(6*3C"%&<"%;$6@()&<"K*(*273@5@8"P<T"IV!,l,-.-Q" Z--" -]I"/(*5&(4<A8"|;45K*(A8"$()5@8|"5;"$;(B*K7(;8";14>;4(C5;48"PA>;4"9;5145%;)"<T"IV!Ll,-.-Q" .T---" -]!"XDE@5@"%@8"K*(*273@5@8":6*4'=<"5;";)B*8]"5+61;(42:6':<*6A<@8"%@8"K*(*273@5@8":+%*$4<C%&<"6;">(*<*6)59&5@"PA>;4"9;5145%;)"<T"IV!,l,-.-Q"

.L-" -]."

X17B*5@"%*+"6A%(*+"34:"%*<"2*345%4$7"1(*5B4*(4567";45*B@6?%&<"PA>;4"9;5145%;)"<T"IV!,l,-.-Q"

L-" -]-"

t7(*4"1*2+%;2;):8"PA>;4"9;5145%;)Q" !-" -]-"O)51(:E@"1(*5%)6&<":+9:4(A%&<" L--" -],"O5*B:":17"%@<"1*24%4$C"34:"%48"+1;('?5;48"B76@5@8"P@64+1:)9(4*4Q"PA>;4"9;5145%;)Q" M--" -]I"X<:1(*5:(6*3C":<%4$;46;<4$=<":E4=<" ,Z-" -]."/(?54<:"%A2@"P34:"'4*6@>:<4$*D8"(D1*+8Q" I--" -]."XB;4;8"%+>;(=<"1:4><4B4=<" L--" -],"[4$:4=6:%:"%+>;(=<"1:4><4B4=<" ,--" -]."[4;D(+<5@"%@8"K*(*2*34$C8"'?5@8"%*+"t/X"$:4":<:$:%?%:E@"1(*a7<%&<"6;%:ED"%&<"5+<%;2;5%=<"

.T---" -]!"

>%#3+)C(,-*2J"TD-./0/-Uxplls-m|olXy- .\[[/- 0V0-RKD#&#- `\0_/- YV`-

Page 25: 20101003 budget+draft+2011

R1+&(E-•  N:" 6A%(:" 1*+" 1(*'2A1*<%:4" 5%*" /(73(:66:" #4$*<*64$C8"

/*24%4$C8" ;)<:4" :+%?" 5%:" *1*):" 5%@()^;%:4" %*" 1(73(:66:"B@6*54*<*64$C8"1(*5:(6*3C8"R";4B4$?"%:"1(=%:"A%@"

•  N:"6A%(:"%*+",-.."B;<";)<:4"1(759;%:"*D%;"<A:"R"34:"$?1*4:"9:" +1?(E*+<" B4*(9&%4$A8" ;<:22:$%4$A8" 2D5;48"5+<;$%46=<%:8"%*"*4$*<*64$7"$:4"$*4<&<4$7"$75%*8"6;"6A%(:"4571*5@8":17B*5@8"

•  N:" 6A%(:" 34:" %@<" 1;()*B*" ,-.-Y,-.I" A>*+<" :1*%+1&9;)"5>;B7<" 5%*" 5D<*27" %*+8" 5%*" /(73(:66:" #4$*<*64$C8"/*24%4$C8"P\?4*8",-.-Q"

•  #(456A<:"6A%(:"9:"*(45%4$*1*4@9*D<"5%*"%;24$7"5>AB4*"%*+"/(*01*2*3456*D"

,!"

Page 26: 20101003 budget+draft+2011

4)#3E-./00-

,L"

?E- 2)#3E- J#L- 9"EJ(G#K- !"#$%#&#'()*#K- %"#Q&2%CJE(- DE- ELWFI#KD-)LD#&(GO-GEJO-aV.Z-J#L->4!e-^V`Z-JEGJ(G+,-GE(-Y/Z-!:4\-J%:" A5*B:" %*+" %:$%4$*D" 1(*01*2*3456*D" 5+<;45KA(*+<" 1;(4557%;(*" *4";451(?E;48":17"A66;5*+8"K7(*+8" PU]!WQ]" ;<="*4"?6;5*4"K7(*4":<:6A<;%:4"<:";1@(;:5%*D<":(<@%4$?"$+()&8"273&"%@8"DK;5@8"%*+",-.-T"

,.]!-V"

I.]ZVZ"

!]M-M"I]-.L"

L].--"

,.]-UV"

I!]ZM!"

L],ZU"I]U,," !]V--"

-"

L]---"

.-]---"

.L]---"

,-]---"

,L]---"

I-]---"

IL]---"

!-]---"

>;4R<8-}<=<8- 4;;4R<8-}<=<8- 5<8!>-;6-}<=<5<A89>-4R<:>-

4R<:>-!:4- 4!8R?=<}4R-4R<:B7-

,-.-" ,-.."

0[V^Z-`V[Z-]0V[Z- Y/V0Z- ]_V`Z-

Page 27: 20101003 budget+draft+2011

:E%ODC,-./00-

,M"

<(- 3E%ODC,- J#L- 9"EJ(G#K- !"#$%#&#'()*#K- J#- ./00- %"#Q&2%CJE(- +J(- IE-ELWFI#KD-GEJO-0V_Z-GL"HT,-&+'T-JF,-*C'O&F,-EKWF)F,-JTD-3E%EDPD-'(E-J+G#L,-GEJO-0`V^Z\"

.L]ZU-"

M],I-"

.L]-VU"

V]Z-,"

.I],-U"

U]---"

.L]!M."

M],LV"

.!]VI!"

V],,Z"

.L]V--"

V]Z--"

-"

,]---"

!]---"

M]---"

V]---"

.-]---"

.,]---"

.!]---"

.M]---"

.V]---"

\mJu#m" JsiNXvOmJ" XJtXpmJ_]"/OqmuXpw_]"H#miT"

/q#JNXJmX"

pOmN#sqGmHOJ]"O/m`#q_G_JOmJ]"HXNXiXprNmHOJ"

N#H#m" /[O"

,-.-" ,-.."

]0VbZ-/V[Z-].V0Z- ]_V_Z- 0`V^Z- ]YVYZ-

Page 28: 20101003 budget+draft+2011

8)#fK'(#-ACD(GM,-9LQ2"DF)F,-./00-

,Z"

?#- 2&&C(**E- ACD(GM,- 9LQ2"DF)F,- J#- ./00- %"#Q&2%CJE(- DE- CHDE(- 0^VY- 3()\-CL"P-2DEDJ(-)J+1#L-0b-3()\-CL"P-)J#-!"+'"E**E-<(G#D#*(GM,-!#&(J(GM,-M-bZ-J#L->4!-2DEDJ(-)J+1#L-bV^Z\-RC-)12)F-*C-J#-.//`-%"#Q&2%CJE(-*CHT)F-GEJO-.V.-3()\-CL"P-U0.ZX\-

Y.M]-VU"

Y.]IUM" Y.]!--"

,]M--"

]0^V.a_-

Y,-]---"

Y.L]---"

Y.-]---"

YL]---"

-"

L]---"

,-.."

OppOm\\X"HqXNmH#s"/q#x/#p#GmJ\#s"

OuimH#p#GmJNmHOJ"/q#JXq\#GOJ"

Ov#/pmJNmHX"

mJ#ysGm#"#NX]"#HX]"i/[["

mJ#ysGm#"GOimH_J"HszOqi_J_J"

Page 29: 20101003 budget+draft+2011

<-!"#$%#&#'()*+,-J#L-./00e-•  X$*2*+9;)"6):":17"%48"14*"$()546;8">(*<4A8"34:"%@<"*4$*<*6):"6:8"

•  O>;4"&8":K;%@():"%@"6;3?2@"B@6*54*<*64$C"1(*51?9;4:"%*+",-.-""

•  z:5)^;%:4" 5%@<" ;K:(6*3C" $:4" 5%:" :1*%;2A56:%:" 6;3?2&<"6;%:((+96)5;&<"%*+",-.-"PK*(*2*34$7]":5K:245%4$7]"H:224$(?%@8Q"

•  O)<:4" %*" B;D%;(*"5@6:<%4$7"'C6:"1*+"5+612@(=<;4" %*" ;61(*59*':(A8"1(73(:66:"B@6*54*<*64$C8"1(*5:(6*3C8"1*+";K:(67^*+6;"

•  uA%;4"K427B*E*+8"5%7>*+8"

•  J%*>;D;4"<:":1*%;2A5;4"%*"B4:':%C(4*"34:"%@<"12C(@":1*$:%?5%:5@"%@8":E4*145%):8" %@8" >=(:8]" %@<" ;145%(*KC" %*+" O22@<4$*D" B@6*5)*+" 5%48":3*(A8"$:4" %@<";1?<*B*"%@8"*4$*<*6):8"6:8"5;"64:"<A:"'4=546@"1*(;):":<?1%+E@8"$:4"$*4<&<4$C8"B4$:4*5D<@8"

,V"