HomeMy WebLinkAboutFY 2017 Housing AgencyC O UNTY OF KAUA'I
HOUSING AGENCY
2017 Budget Presentation
Kan a ni Fu
Hou s in g Director
---------
Halo Halo zozo
Growing Kaua'l responsibly.
E OUAL HO U S IN G
OP POR T U N I TY
HOUSI NG AGENCY
I. M i ss ion
To provide greater opportunities for safe , decent and quality housing and to promote and
sustain commmlity development for the people ofKaua 'i.
II . Goals
The Housing Agency's primary goals are to:
• Preserve tenant based rent subsidies under the Section 8 Housing Choice Voucher
Program;
• Maint ain and expand affo r dable hou sing inventory to meet the needs of Kaua 'i's
population;
• Increase financial capacity to suppo1t the goals and objectives of the Housing
Agency;
• Provide effic i ent, consistent, and quality delivery of services; and
• Promote and susta in community development activities.
ill. FY 16 Successes and Achievements
R enta l Ho u s in g Divi s ion
• The Section 8 Housing Choice Voucher Program (HCV) s erved 600 families and
administered $6 million in housing vouchers ;
• HCV received no findings on the Single Audit for the fourth consecutive year;
• H CV issued vouche rs to 40 new participants to replace part icipants who went off the
program;
• Processed over 300 HCV waitlist applications with approximately 260 HCV waitlist
app li cations remaining;
• HCV continues to work closely with V ASH Coordinators in ensuring V ASH
Veterans are maintaining their housing assistance by complying with program
requirements; and
• During the 2015 program year , the Family Self-Sufficiency Program served 89
households comprising of 289 unduplicated individuals ranging from newborns to
kupuna. Of the 89 households served , 47 families increased their incomes by an
average of $8 ,727. Fourteen families exited the program in 2015 of which si,-x:
transitioned into non-subsidized housing and eight graduated from the program. In
2016 , the program is currently serving 75 households and receives an operating
$1 33,000 grant from the US Department of Housing & Urban Development (HUD).
2017 Budget Presentation Page 1
H ou s in g and C ommuni ty D ev elopmen t Di v i s ion
• Assisted Kaua'i Habitat for Humanity with expedited permitting of building permits
for construction of 12 homes in 'Ele'ele 'Iluna Pha se II , Increment 'A ', which are all
cwTently under roof and slated for completion by the end of April 2016. In addition ,
another 10 homes have received building permit s, and 8 more building permits are
being processed.
• Awarded Vitus Development , LLC $500,000 in HOME Investment Partnership
Program (HOME) funds to finance Kaniko'o Phase 2 which broke ground in March
2016 . Ph ase 2 will add 30 new senior rental units to complete project build out.
• Kolopua , which consists of 44 new m ul tifamily renta l units, was dedicated in A u gust
2015. All units were leased within 30 days of opening . Kolopua Partners LLC
received FY 2013 HOME funds .
• Disbursed HOME and Community Dev elopment Block Grant (CDBG) funds to
Mutual Housing Association of Hawai 'i to carry out exterior renovations for 12
residential buildings containing 99 affordable rental unit s at Lihu 'e Court
Townhomes . The project helps preserve Kaua 'i 's stock of affordable rental housing.
All r e hab work under this funding is complete as of January 2016.
• Awarded de vel opment rights to Mark D eve lopm en t , Inc. to develop 136 units of
affo rdable rental housing on 11.2 acres of land in Po 'ipu, previously dedicated by
A&B Prope11ies. Mark De velopment, Inc. plans to construct 1, 2, and 3-bedroom
units for households below 80% of Kaua 'i median incom e . Construction is expected
to start in spring 201 7.
• The Housing Agency continues to work closely with our
en g ineering consu l tant to finalize Lima Ola infrastructure design.
In FY 2 01 6 , we will initiate the County's formal 201H
application to entitle the Lima Ola for the pwpose of building
new affordable housing units. Construction of Phase I i s
scheduled to commence in 2017 and will provide up to 150 new
multifamily and single family housing units for our residents.
------I l l
Halo Halo zozo
GIOU!tlg Kala '/~
• The Housing Agency held Affordable Hou s ing Task Force meetings to expedite
affordable housing development by offering de ve loper s a clearinghouse discussion of
proj ect i ss ues , better communication , and faster problem so lving with County
p e rmitting agencies.
• Agency s taff processed three homebuyer l oans for first-time homebuy e rs through the
County 's Home Buyer Loan Program and acquired two properties for l easehold sale.
• Agency staff sustained programs through CDBG and Neighborhood Stabilization
Program (NSP) activities that revolve funds through purchase and re -sale of
affordable homes and financing l ow-interest mortgage loans.
20 1 7 Budget Presentat i on Page 2
• 10 organizations and programs were served by the CDBG Program. Over 243
individuals , adult and youth received direct services from CDBG sub recipients.
During FY 2016, CDBG has accomplished the following:
• Disbursed $89,000 in CDBG funds to provide essential services to support the
homeless population to include case management , substance abuse classes ,
transportation and employment readiness, training and job placement.
• Di sbursed over $410,000 in CDBG funds for new or expanded social service
programs, public facility improvements and to remove arch itectural ·baniers from
parks and r ecreational facilities. For public service projects, every $1.00 of
CDBG funds awarded leveraged $3.00 of non-CDBG funding .
• Disbursed over $786,000 in CD BG funds and progran1 income to increase
homeownership opportunities for first-time, low-income homebuyers and the
supp l y of rental housing for low-income households. Twenty households
completed homeownership education and are now on the County's Affordable
H ousing Waitlist; one transitional home was rehabilitated; one lo w-interest
mortgage loan was issued to a first-time homebuyer family; and one eligible
fam il y purchased their first home via the County's leasehold purchase program.
IV . FY 16 Cha ll e n ges
Fede r al budget cuts to HUD has decreased funding for housing programs while collective
bargaining has increased overall administrative costs. These cost increases have been
covered by the Housing & Community Development Revolving Fund (HCDRF) which
was establ ished from disaster recovery funds as a result of H mricane Iniki.
Unfo rtunately , the H CDRF is near depletion and can no longer cover such costs for
F i scal Year20 1 7.
Under its strategic plan, the Housing Agency has carried out various initiatives to address
this issue while increasing productivity. Housing has eliminated a vehicle, held off on
hiring of three of the four positions vacated by retiring employees, cut other
administrative costs, and basically done more with less. Unfortunately, the cost increases
and L ack of HCDRF has left the H ousing Agency reliant on General Funds to maintain
the staff and capacity to administer HUD programs, continue to develop and preserve
affordable housing stock for our residents , and provide quality service to the citizens.
2017 Budget P r esentation Page 3
V. Budget Overview
Fund: Genera l Fund
FY2 016 FY2017 $+I -% +/-
Salary and Wages 629,872 651,833 21,961 3.5%
Benefits 333,520 367,619 34,099 10.2%
Utilities 0 0 0 0.0%
Vehicle /Equip, Lease 0 0 0 0.0%
Opera tions 77,465 220,515 143 ,05 0 184.7%
1,040,857 1,239,9~7 199,110 19.1%
FY 2016 Operating Budget FY 2017 Operating Budget
•Sala r y and Wa ge s
•Benefits
•Uti li ties
•Vehicle/E quip,
Lease
• Ope r at i ons
•Sa la ry and Wage s
•Benefits
•Uti liti es
•vehic l e/Equ i p,
Le ase
• Op erations
FY 2016 and FY 2017 Comparison
600,000
500,000
400,000
300,000
200,000
1 00,000
0
Salary and
Wa ges
2017 Budget Presentat i on
Benefits Utilities Vehicle/Equip , Operations
Lease
•FY 2016
•F Y2017
Page 4
VI. Budget Information Requested
1. A list of all new position or changes to any existing positions , indicating contractual ,
civil service , ex~mpt, or appointed and the respective salary.
The Housing Agency has no new position(s ) or changes to any existing positions
proposed for FY 2017.
2. A list of contrachtal position funded by State or Federal grants , and the contract
period.
The contract period for funded grant positfons run from July 1 , 2016 to June 30 , 2017.
Of the H ousing Agency's 29 positions , 18 are funded by grants and other sources . Of
these 18 positions, 2 are being dollar funded for F Y 2017.
Percentage ofFundiruz. Source(%)
Position Title Gene r al Grant Other
9532 Pub Hsg & Dev Prog Spec IV 55 5 40
9539 Housing Assistance Specialist ill 100
9541 Senior Clerk (v acant) 100
9544 Housing Assistance Specialist III 100
9545 Housing Assistance Clerk III 100
9547 Accountant IV 75 25
9548 P ub Hsg & Dev Prog Spec III 100
9552 Pub Hsg & Dev Prog Spec III 100
9553 HQS Inspector II 10 0
9562 Housing Services Worker 1 100
9563 Pub Hsg & Dev Pr og Spec I 100
9565 Senior Clerk 100
9654 Pub Hsg & Dev Prog Spec II 100
9656 Hsg Self -Sufficiency Specialist II 100
9657 Hsg Self-Sufficiency Specialist I 100
9660 Housing Assistance Specialist ill 100
9661 Housing Assistance Specialist I (vacant) 100
9662 Pub H sg & Dev Prog Spec I 100
3 . Tables of Or ganization by divis i on for current and proposed fiscal years .
T he Housing Agency is organized with tbree divisions , Administrative Support
Section, H ousing and Community Development Division , Section 8 Rental
Assistance D ivision. See Attachment A , Organization Chart.
4 . Fiscal Year 2015-2016 Goals and Objectives.
See Attachment B , Kaua'i County Housing Agency Strategic Plan 2012-2017.
2017 Budget Presentation . Page 5
5. Fiscal Year 2016-2017 Goals and Objectives.
See Attachment B , Kaua'i County Housing Agency Strategic Plan 2012-2017.
6 . Succession Planning: List critical positions within your Department with impending
retirements or departures (within 2-3 years) and describe the educational/training plan
for these positions(s).
Position Title Succession Plan
9532 Pub Hsg & 9532 Pub Hsg & Dev Prog Spec I V continues to work with
Dev Prog Spec IV 9552 Pub Hsg & Dev Prog Spec II and 9662 Pub Hsg & Dev
Prog Spec I to cross train. We would prefer to hire and
replace from within our Housing Agencv.
9547 Accountant Due to job requirements, we currently have no one within our
IV Agency who would qualify for this position. Hiring would
need to occur.
7 . See Attachment C, Housing Agency Operating Budget Summary.
2017 Budget Presentation Page 6
Attachment A
r ··--·--··-t----···-·········-·-······----···--·--,
i Ac~ntant rv Admlr.ls ~el t.e l ! 9547 . SR-24 Support S«.:ion i
; ..! : ,
i I i ! 4
i
I
i
I
I
' I
!
~
-
Ac:count..nt I
06S5 ,SA-18
Dopl1
AccouniToch
!l!i50 , SR-15-
j
~
l ~
Sr Accounr Ct~ i
i 9SG7 ,SR-13 J
t ' t • . ' c..,, ••• ,.,,,.,,,,.,,.,.,,_HfOOe0!01UtOtt000f .. O<•O o00 1 "'•1>H oOOO O OOO -O u -oo ..__,,_._J
V..ari:h 22, 2016
Hnos\o.3.1 cl
COUN ·TY OF KAUAI
KAUAI COUNTY HOUSING AGENCY
ORGANIZATION CHART
Spec . AniStant
MAYOR OF
KAUAI
ro ff5'J.. Dlf&C.lQf 1-----~-----t
9530
~KAUAI COUNTY
HOUSLNG AGENCY
Htius l ng Ohc<.or
E-04
Admlnlstr atl ve
SP«llJISUI
E-<>7 . SFMS
r-·····-···-·····················-···---~-·---.. ····"t .. ··-··-·············-.............. --···--·············-1
I Housloil & Co~~lt)! Put> H$i & Ow Agoncy Ad min i
I Oe~ Otv 1~ Pr1>0 Spec IV -Su p Assim.n1 !
9532 . SR-l6 9535 . SR-16 i
I I I i
I ! Pub Hag & Dev Pub K$9 4 Dov ~
frog Spec II Prog Spec: Ill ! I 9542 . SR -22 9552, SA -24 i
I I I
I P\lb Hsg I. Dov 'I
Proo Spec 1 I 9562 , SR-2-0 !
I I
! PIA> Hag & Dev Pub H59 & 0qy i : Prog Stlec I :
[ ProSI Spec Ill ~ SR-20 '! i 9538 . SR-24 ' ,
i i ~ i
I Ho\usin9 Plannor V 1 T ~di n ~c ian 9537, SR-24 l
9S;l .4, S R-1S (V I I I
, "1"r.11n ll ac;1r :
l ! ~••o•••••••••• ... -. ......-....... ..,. .... ,.,. .. __ ,,,._,..._ ..• -••. 1 w1._.u••••• ... ·••·-.. •·•··•-•••·-.. •••••·"'''~ ......... u-..0-••• .... ••H•••j
1 ······~~~~~~~~=·-··········-~~~:~~··················--······-··-·····-···-·····-·--·············1
i 9S.C8 SR-24 i .
I
I Housing Self·Sul'f . j
Spcic.11
0056 ,S R-2 2
I Housing ~-Suff .
j . Spec .I
l 9657 .SR-~O
l
l
I
I
i
!
I
PubHsg&O&v
ProgSpac II
9654 ,SR-22
Ho1all'llg · Ass l•t. tfOU$1ng Assist. Spocl~l st U1 Spo.t*aliU Ill
9 544 . SR-20 9539, S R-20
Hou alng Au l1 t.
Spocbl1st I
9$6 1.~R-16
(V;:ic11 11 l )
HoCAl!ng Assist
1----t..--..J SptM;U.lia t I l l
!JGGO, SR-20
I Housir19A .. i1t m Hou 1i n 9Q&Ality
I Cterll 111 StllndaAl1 lnsp. 11
9545 , S R-14 9553 , SR-H
I
! Hou1 lng Servleoa I Senior C lesk SoniorClcrk Worker 1
i 9:>41. SR -10 9565 . SR-10 0552, SR ·13 l (Vacant)
·-····---·-······----·.,·--····--···---···-·····--·------···-···--... -------·-··---···----·._.-.... -
2017 Bud g et Presenta tio n Page 7
Attachment B
./ = complete
I<aua'i County Housing Agency Strategic Plan 2012-2017
MISSION: Provide greater opportunities for safe, decent, and quality housing and to promote
and sustain community development for the people of Kaua 'i.
Preserve tenant based rent Maintain and expand affordable Increase financial capacity to r·-ProVide --e fficien -t ,~ons i s -t en t:an7d f: Pro m o t e a n d s u sta in ~0 ~1~111unit y
subsidies under the Section 8 housing inventory to meet the support the goals and objectives 1 • quality delivery of services -· d eve l o pm e n t act i v iti es
I . . -. •
Housing Choice Voucher Program needs of Kaua'i's population [_~·-· __ _:_~ ____ __:._:_'-_··~~·--~
Objective 1 -Maintain lease up
percentages at or above 98% of HAP
budget to maintain budget levels.
• FY 2016, 98.6% lease up obtained./
• FY 2017, obtain above 98%
Objective 2 -Increase access to rental
housing opportunities for low income
residents to increase voucher
utilization rates.
• FY2017
o Issue Project Base Vouchers at
Pa 'an au Village 1
o Issue Project Base Vouchers Koa'e
Objective 3 -Reduce the dependency
oflow income families on Section 8.
• FY 2016 (Calendar year)
o FSS Graduated 8 participants
o 89 households containing 285
individuals participated in FSS
o 47 households increased earned
income by an average of $8757
per household
• F Y2017
o FSS will 1) graduate at least 6
participating households with
escrow balances, 2) provide
financial education counseling
and services to at least 105
participants, and 3) Assist 12
participants in securing
employment
Objective 1 -Establish a 5 year
affordable housing development plan
• FY 2017: Complete an island wide
study to determine
affordable/workforce housing
demands by planning area
Objective 2 -Encourage, support and
initiate development of 400
affordable housing units
• FY2016
o Kaniko'o Phase 1, 60 units
o Kolopua, 44 units
o 'Ele'ele 'lluna (Habitat) Phase 2,
Increment, 45 lots. Complete
construction and occupancy of 10
homes./
• FY2017
o Kaniko'o Phase 2, 30 units.
o Koa'e, 136 units . Start construction
in 2017.
o Kohea Loa-Ho'olauna, 32
affordable units, 119 market units.
o Lima Ola Phase I, 180 units. Start
off-site improvements in 2017
o State Scattered Lots, 14 units.
Complete due diligence by end of
2016.
o 'Ele'ele 'lluna Phase A-45 units.
Construction and occupancy of an
additional 12 homes.
o 'Ele'ele 'lluna Phase B, 59 units.
Start of/site infrastructure summer
2016
2017 Budget Presentation
Objective 1 -Increase Development
funding that will create 250 new
Affordable Housing units
• FY2016
o Partner with a developer on 2
projects ideal for LIHTC award . ./
• FY2017
o Partner with a developer on 2
projects ideal for LI HTC award
o Partner with State or obtain
funding for 1 affordable housing
project on Kaua'i.
o Explore establishing a County
Fund for Affordable Housing and
Community development
Objective 2 -Maintain Administrative
and operational budget over the next
5 years.
• FY2017
o Establish an annual rental
increase assessment procedure
for County owned projects.
o Implement Rental increase
procedure and raise rents at
County owned projects if
warranted.
Objective 1 -Increase operational
efficiency in order to maintain the
same operational budget for the next
five years.
• FY2016
o Re-assign staff roles &job
descriptions so that work loads are
more evenly balanced and tasks
more effectively completed . ./
o Update Office Management
Strategic plan and set goals for
FY2017 (ongoing)
Objective 2 -Establish assessment and
evaluation procedures that measure
progress as it relates to the goals &
objectives.
• FY 2016
o Administer annual evaluation &
goal setting for all staff. ./
o Implement a service evaluation for
each division of Housing Agency . ./
• FY2017
o Administer annual evaluation &
goal setting for all staff
o Implement a service evaluation for
each division of Housing Agency.
Page 8
Objective 1 -Increase funding
• FY2016
o 10 organization and programs
providing direct services to 243
individuals were served by CDBG.
o For public service projects, every
$1.00 of CDBG funds awarded
leveraged $3.00 of non-CD BG
funding. ·
• FY2017
o 1) Leverage CDBGfunds to
complete one County public
facility project, 2) assist 3 private
organizations in providing
services for substance abuse,
mental health, employment
training, and childcare.
Objective 2 -Increase awareness
• FY2016
o Create 5 community projects
through collaboration with Kaua'i
Community Health Improvement
Initiative.
• FY2017
o Progress ongoing into FY 2017.
Housing continues to participate
with KCH/l. A sustainable home-
retrofitting program is targeted
to be in place by FY 2019.
Attachment C
KAUAI COUNTY HOUSING AGENCY Much 11. 2016 HOUSING AGENCY OPERATING BUDGET SUMMARY Much 11, 201C
BUDGET SUMMARY \KCHA 16-17 \KCHABudnt Rei.-llion le
BUDGET -F~c .il Yur 20 1 6-20 1 7 AdmiDi~tratiM H~ & Commwiity Development D h-uion Rent.al A:;~'i. Di v.
TOTAL GENERAL KAI.EPA 1 & HOUSING SECfiONS
SAl.AltY All FUND HCDRF KALEPA4 PAANAU HOME CDBG DEV .FUND NSP VOUCHER
RANGE No . POSinON FtJNnS llftMWmt % Anv.nnt % Amount % Amount % Amaant % Ammmt % Amomit ., ,. Amamu %
E-64 lJUKIOr 103 ,041 103 ,U41 -0 0 0 0 0 0 0
SR.-18 E-67 Ad.mim.-tn~-. Speciali:.t ll 63,STI 63 ,8n ICAl< 0 0 0 0 0 0 0
SR -24 9538 Pub fug &: Dev Prog Si-m 51,599 Sl,599 .-... , 0 0 0 0 0 0 0
SR -16 9S3S Agoncy Adm Sqp ~ 50,679 50 ,679 >«>• 0 0 0 0 0 0 0
9536 Special A~~t to H$g Di.rtctor S6 ,4SS 86,488 '"' 0 ' 0 0 0 0 0 ( 0
SR -24 9547 Acc .ounbnt IV 83,1 84 62 ,388 '" 0 0 0 0 0 0 20 ,796 " SR-18 9655 AccoWIW>t I 46,140 46 ,140 "°' 0 l 0 ( 0 0 0 0 ' 0
SR -13 9561 Sr Account CWk 39 ,486 39 ,486 "° 0 I 0 ( 0 0 0 0 0
SR-26 9532 Pub &c & D ev Pro; Spec IV 86,SOS 47,579 .. , 0 17,302 >< 17,302 " 4 ,325 0 0 0
SR.-24 9537 Pbnne-V l l .... , 0 0 0 0 0 0 0
SR-20 9563 Pub Hsir &: Dw Proz Spec I 46,140 0 ., 0 l 23 ,070 x 23 ,070 >I 0 0 0 0
SR-24 9552 Pub&; &. D15 · Pro; Spec m 62,208 0 0 0 0 0 62,208 '"' 0 0
SR -15 9534 Hou..'inc: Technician l l '°"' 0 0 0 0 0 0 ' 0
0 0 0 ( 0 0 0 0 0 ' 0 ,.
SR-20 9662 Pub ff,;&. D ev Proc: Spec I 54,030 0 0 0 0 5 ,403 " 48,627 .. 0 0
SR -15 9550 Acco~ Te cbnicUn 39,614 39 ,614 '"" 0 ' 0 ' 0 0 0 0 0
SR-24 9548 Pub fuc: & Drv Proc: Spec m 65 ,736
,
0 0 0 0 0 0 0 65 ,736 ,.,
SR-22 9654 Pub fug &. Dev Pro; Spec Il 63 ,198 0 0 I 0 0 0 0 0 63 ,198 tO
SR.-22 9656 H:;g Self-Sufticiency Speci;W;t Il 55 ,757 0 0 0 0 0 0 0 55 ,757 IQ
SR-20 9544 Holcing A:;~tmce Spec~ m 51,930 0 0 ' 0 0 0 0 0 51,930 ••
SR-20 9539 Hou.izlc: As~ Spec~m 63 ,198 0 "' 0 0 0 0 0 0 63 ,198 ...
SR-13 9562 Hoic:io.; Suviceo Woiku l 51,570 0 0 0 0 0 0 0 51,570 ••
SR-22 9542 Pub &g & Dev Prog Spec Il 58,440 58 ,439 "'u 0 ' 0 0 0 0 l ' 0
SR-17 9553 HQS ~pector ll 55,644 0 0 ( 0 0 0 0 0 55,644 ...
SR -14 9545 HolciDg k2:tmce Clark m 44 ,091 0 0 0 0 0 0 0 44 ,091 ••
SR-10 9541 Senior Clerk l 0 ., 0 0 0 0 0 0 ( l ••
SR.-10 9565 s.moz Clerk 36 ,594 0 0 0 0 0 0 0 36,594 IO
SR.-20 9660 Holcing~S~t m 54 ,030 0 0 ( 0 0 0 0 0 54 ,030 ••
SR-16 966 1 Ho~A:;~~ Sp~1 I l 0 0 0 0 0 0 0 ( 1 "' SR-20 9657 H:;g Stlt-Sufticiency Speciali.-t I 47,848 0 0 0 0 0 0 0 47 ,848 ••
Tobi PU$om:iel-Sahri~ : 1 ,461,034 649 ,332 0 40,372 40,372 9,728 110,835 l 610,394
Two I?\ D-~ F ur lou•h • Month 1l 0 0 0 0 0 0 0 0
Su'b-Tobl Per.o omiel S:ib:W 1.461,034 649,332 0 40.372 40372 9,728 110 835 l 610.3 94
Ol:utime: 14 ,110 1,500 0 ( 624 624 500 • 4,757 ' l l 6,104 I
Vacation P;iy/Collect . BU'(. 5 ,003 l ., 0 ( 1 ( 1 I 0 t 0 ( 0 ( 5 ,000 ...
Temporuy A ·di;nmeot 1 ,000 1 ,000
F~e Benefit:; : 493,241 22 5 ,27 9 .. , D ,.,, 13,343 .... 13 ,343 1'.t 3 ,2 7 4 ... 36,970 ,.., 5 '"" 201 ,027 .. ,
Eznp . BmMih I P<Y.;t E'.Dlployman1 309,675 142 ,34-0 uo: 0 ...... S,322 'U OC S ,3 22 '"' 2 ,Cf16 .... 23 ,465 '"'" l u .o: 125 ,149 .,,
TOTAL PERS O NNEL: 2 ,284,063 1 ,019 ,452 0 62 ,662 62 ,662 15 ,57 8 176,027 s 947,674
TOTAL OTI!ER. EXPENSES : 536.Sll 198.090 203.757 0 0 4 .918 76 820 l 52925
TOTAL ADA~IR..\TIO N: 2,82 0 574 1.217 542 203 757 62.6 6 2 62 662 20.496 252.847 0 9 l 000 599
T OT .U PROCR .u. r ~ · 16.235.186 22.425 200.00 0 l.132,SOO fi48 300 4 804 .328 2.77'.!.333 575.000 200.000 S.SS0.000
CV .l N n TOT:\L : 19 055.760 l ?tO 967 403 7~7 1195 462 710962 4 824 !174 . '\ 025180 ~7~ noo II 200 .009 "!UI0.599 -
H
2017 Budget Presentation Page 9