HomeMy WebLinkAbout1984-05-08 Council MinutesCOURT OF REVISION MAY 8th, 1984
P 2
he presently has 7 sows, 25 weaners as well as shepp and goats and 3 cows
He noted he has no other job off the farm He requested the court to
consider him as a farmer and remove the assessment from his buildings
Mr Dunay noted the buildings are now assessed at $2440, that Mr Heysa
is working towards establishing a farm and has purchased an irrigation system
He recommended cancellation of the improvement assessment of $2440,
and no change in the land assessment
Mr Heysa left the hearing at this time
The Court noted the land is very poor, and after further discussion
Mr Code moved that the improvement assessment of $2440 be cancelled
CARRIED
9 50 A M - Mildenstei.n Farm & Ranch Ltd -- Pt SW & NW 31- 28 -23 -4 = ROLL # 510 01
It was noted Mr Mildenstein was not present for the hearing
Mr Dunay noted the mobile home had been removed from this land some time
ago and he recommended cancellation of the improvement assessment of
$890
Mr Maerz moved to cancel the improvement assessment of $890
CARRIED
7
10 00 A____ ovaZ _
_ MNAn_Alberta_Cor2ora __
tion__ Pt NW 34- 28 -23 -4 - ROLL # 522 01
- - - - - -- -------------- - - - - -
It was noted no one was present for the hearing
Mr Dunay noted the wrong depreciation had been used in this calculation
and recommended reduction of the improvement assessment from $1870
to $1820
Mr Code moved to reduce the improvement assessment from $1870 to $1820
CARRIED
N2va2_An_Alberta_Corp2rat12n__ Pt SW 10- 31 -24 -4 ROLL # 2884 01
------------- - - - - --
Mr Dunay noted wrong depreciation had been used and recommended reduction
of the improvement assessment from $2120 to $1880
Mr Maerz moved to reduce the improvement assessment from $2120 to $1880
CARRIED
_ _NovaZ_An_Alberta_Corporation__ Pt SW - 11- 33 -26 -4 ROLL # 4756 01
----------------- - - - - --
Mr Dunay noted the wrong conversion factor had been used and wrong
depreciation also on the machinery and equipment and improvements
He recommended reduction from 1900 to 1480 on the machinery and
equipment and a reduction from 1000 to 940 on the improvements
Mr Boake moved to accept the recommendation and reduce the
machinery and equipment assessment from 1900 to $1480 and the
improvement assessment from $1000 to $940.
CARRIED
N2v42_An Alberta - Corporation__ Pt NW 2-33-26-4 # 4720
------ - - - -- ----------- - - - - --
Mr Dunay noted Nova felt the wrong depreciation had been used on
improvements at this location but after review of the assessment
there were no errors
Mr Maerz moved that there be no change made in the assessment
CARRIED
10 15 A M - Canadian Western Natural Gas Ltd - Pt NE 36- 28 -23 -4 ROLL # 6138
Mr Dunay noted there is a meter station at this location and he
reviewed the section of the Municipal Taxation Act which states
equipment used for a distribution system for hamlet areas etc must
not be assessed. He noted that after checking the machinery and
equipment at this location is not assessed and recommended no change
Mr Mueller moved that there be no change made in the assessment
CARRIED
Lots 8& 9 Block 2 Plan Huxley 6680 A P
- Canadian Western Natural Gas Ltd - Pt NW 17- 34 -23 -4 --ROLL # 7121
----------------------------------------------------------
Mr Dunay recommended cancellation of the assessment on the machinery
and equipment of $370 and no change be made for the building assessment
Mr Boake moved to cancel the machinery and equipment assessment of $370
CARRIED
I
I
I
COURT OF REVISION MAY
- Canadian Western Natural Gas Ltd - Pt NW 9- 30 -24 -4 ROLL # 1971
------------------------------------------------- - - - - --
Mr Dunay noted this also is a meter station and recommends assessment
on machinery and equipment of $140 be cancelled
Mr Hastie moved that the assessment on machinery and equipment of $140
be cancelled.
CARRIED
Canadian Western Natural Gas Ltd - Pt NW 26- 33 -26 -4 - ROLL # 7736
— -------------------------------------------------------
Mr Dunay noted this is a meter station and recommends assessment on
machinery and equipment of $360 be cancelled
Mr. Maerz moved that the assessment on machinery and equipment of $360
be cancelled '.
CARRIED
9
10 20 A M - Albert Schneider - SW 3- 33 -26 -4 - ROLL 4723 02
-----------------------------------------------------
Mr Albert Schneider entered the hearing at this time
He asked the Court of Revision to cancel the assessment against
the residence on his land Pt SW 3- 33 -26 -4 He noted his son
lives in the residence on the land and is a welder He noted his son lives
there to keep the farm up as he is not able to live there anymore
Mr Dunay noted this is a rented residence and the assessment is
only against the residence - not other buildings He also noted the
renter has no income coming from the farm and his principal income is
from his welding occupation
Mr Schneider noted he had rented the land to his son in 1984
Mr Dunay noted the house is assessable unless the person living in
the residence is earning a livelihood from the farm
Mr Schneider was thanked for coming and he left the hearing
Hr Dunay noted he would review the situation this fall for the 1985
assessment and if the renter is actually farming the land then the
assessment could be removed for the 1985 taxation year
After discussion of this matter Mr Mueller moved that no change
be made in the assessment against the rental house
CARRIED
10
10 35 A M - Maurice Tourneur - Pt NE 1- 32 -23 -4 - 20 acres ROLL NO 3473
Mr Tourneur entered the hearing at this time He noted he paid
about $1820 taxes on his property which he felt was too high
Mr. Dunay noted Mr. Tourneur is not a farmer and his residence
is assessed The house was built in 1963 and is a large home.
Mr Dunay noted that there is other buildings assessed also on this ;
property - a quonset which also is quite large, and he could find
no error in the calculation of the assessment and recommended no change I
He noted further that the land is assessed as a non farm acreage
Mr Tourneur noted that other people are not paying as much taxes '
as he is and have more land Mr Tourneur was advised he could I
appeal the decision made here today to the Provincial Court of
Appeal if he still was not satisfied He was also advised the
assessment is high because the house is quite large
Mr Tourneur left the hearing at this time Mr Maerz moved that there
be no change made in the assessment on this property
CARRIED
11
10 50 A M - - - George_achele - Pt SW 11- 31 -22 -4 - 20 acres ROLL # 2579
----------- - - -- -K-e------------------------------- - - - - --
Mr Dunay read a letter from Mr Kaechele in which he advised he could
not be present today He advised the court by his letter that he had sold
all his land with the exception of 20 acres on which he lives He pointed
out that the quonset on his land is being used by the farmer who now rents
his 20 acres of land for farming purposes He believes he is being unfairly
taxed as his buildings are taxes and others who are not farming are not
paying taxes on their buildings Mr Dunay advised the Court he had
cancelled the assessment on the workshop as it was now being used by a D
COURT OF REVISION MAY 8th, 1984
P 4
but he could recommend no change in the assessment on the house
After discussion Mr Maerz moved that there be no change made in the
assessment on the house or land
CARRIED
12 ROLL NO 3120 01
11 05 A M - Norman Tainsh Pt NE 25- 31 -25 -4 - 2 10 acres
----------------------------------------------------- - - - - --
Mr Tainsh entered the hearing at this time and he advised the Court
he had attempted to compare the assessment on his old home to the
assessment on his new home by comparison of the appraisals done
for both parcels Mr Dunay adised Mr. Tainsh he could not compare
assessments in this manner Mr Tainsh then reviewed the costs
incurred in construction of his new residence and he stated he
felt the assessment on the new home was too high Mr Dunay advised
Mr Tainsh that the assessment on the house of $10,100 is because of the
size of the house - 2100 square feet, as well as the age of the house
Mr Dunay further noted there did not appear to be any error in the
calculations
Mr Tainsh was advised, in answer to a question, that trees and landscaping
did not enter into assessment calculations
He then left the hearing.
Mr Boake moved that there be no change in the assessment on this property
CARRIED
13
11 15 A M - Brian Payne___Pt__NE 4- 30 -26 -4 - 20 acres
--------------- - - - - -- ---------------- - - - - --
ROLL # 2311 01
Mr Payne entered the hearing at this time Mr Dunay read a letter
received from Mr. Payne concerning the assessment on his buildings
and he outlined his objections He had applied for redesignation
of this quarter from agricultural conservation to agricultural as
he was planning on starting an intensive dairy operation on his 20 acres
Economics did not allow him to proceed at this time and he is presently
living away from the land, working in Brooks The 20 acre parcel is
up for sale and he feels having the buildings assessed would harm his
chances of selling same as an intensive parcel of land The assessment
on the improvements is $2720 and on the land $560
The house is presently rented out and Mr. Dunay noted as a rented house
he had no choice but to assess it
Mr Payne left the hearing at this time
Mr Boake moved that there be no change made in the assessment of the land
and buildings
CARRIED
14
11.30 A_M__Mrs E Neufeld -Pt NE 16- 31 -26 -4 - 11 14 acres
- - - - - -- --------------------------------------- - - - - --
ROLL # 3220 01
Mrs E Neufeld and Mr Derrick Page entered the hearing at this time
Mr Dunay read a letter received from Mr and Mrs Neufeld
Mrs Neufeld advised the Court that they made about $7500 00 gross from
their hog operation and her husband works away from the farm as a carpenter
She noted he also works for Mr Page during harvest and seeding time
They hope to work up a more intensive hog operation as time goes by,
Mr. Dunay noted the assessment on the house is $5610 and the land is assessed
at $330, and there are 11 14 acres in the parcel
Mr. Dunay read a seciton of the Municipal Taxation Act which relates to Mr
and Mrs Neufeld's situation As the principal source of income is not
from the farming operation, but from work away from the farm, he had to assess
the buildings, and he recommended no change in the assessment
After discussion of the situation with Mrs Neufeld and Mr Page about who
sets these regulations, and noting the house is new and about 1100 square
feet, and advising Mrs Neufeld they had the right to appeal the decision of
the Court of Revision to the Provincial Court of Appeal, Mr Page and Mrs
Neufeld left the hearing. After further discussion Mr Code moved that there
be no change made in the assessment on the land and buildings
CARRIED
15
11.40 A M Gulf Canada Resources LSD 5- 34- 30 -22 -4 ROLL # 6240
------------------------------------------------ - - - - --
It was noted no one from Gulf was present for the hearing
Mr Dunay noted that a tank had been removed from this site and recommended
reduction of the assessment on machinery and equipment from $2840 to $2700 /
COURT OF REVISION MAY 8th, 1984
P 5
Mr Maerz moved to reduce the machinery and equipment assessment from $2840
to $2700.00
- Gulf Canada Resources - LSD 11- 34- 30 -22 -4 ROLL #6239 -
-----------------------------------------------
Mr Dunay noted that a fisher control valve had been removed and the
assessment should be changed according Recommended a reduction of $60
from $1910 to $1850
Mr Maerz moved that the assessment on the machinery and equipment be
reduced from $1910 to $1850
CARRIED
__Gulf Canada Resources- LSD 9- 21- 29 -24 -4
------------------------------ - - - - --
Mr Dunay noted the dehydrator was
the other machinery and equipment
machinery and equipment assessment
Mr Meuller moved that the assessm
from $1540 to $1160
ROLL 46226
assessed separately and then assessed with
Recommended reduction of $380 on the
of $1540 to bring it to $1160
ant on the machinery and equipment be reduced
CARRIED
___Gulf Canada_ Resources - LSD 2- 2- 32 -22 -4
ROLL 6257
Mr Dunay noted the well is not in production and recommends
cancellation of the assessment of $2940
After discussion Mr Maerz moved approval for cancellation of the assessment of
$2940
CARRIED
16
11 45 A M -_ Marathon _Realty Various_ApPeals
--------- - - - - --
Mr Dunay advised the Court that Marathon Realty had withdrawn all their
appeals
17 11 50 - A G Flather Pt. SW 26- 29 -21 -4 - 4 72 acres ROLL No 728 53
Mr Dunay noted this land is in the area recently annexed from I D 7
and the size of the trailer is incorrect It was assessed as a 70 foot
trailer but that measurement includes the hitch
He recommends reduction of the improvement assessment from $3130 to
$2980 and no change in the land assessment
Mr Maerz moved that the improvement assessment be reduced from $3130
to $2980
CARRIED
Mr Mueller moved that the Court of Revision do now adjourn
CARRIED
--------------- - - --
Recording Secretary
,7 �7/
I
AGENDA COUNCIL MEETING MAY 8th, 1984
1 Approval of Minutes April 24th, 1984
2 Approval of A.S B Minutes - April 19th, 1984
3 Approval of Accounts to be paid today May 8th, 1984
4 Appointments
B Kathol - 2.30 P M
?Mickey Clark
5 Court of Revision - 9.15 A M
6 By -Law Number 1037 - 1984 Mill rates
7 Set Reserve Bids for Tax Sale Lands
8 Disposition of balance of M D History Books
9 Letter from P B I re. road closure
10 Review information regarding dog control by -law and cost for dog catcher
11 J. C Jeffery report - April 24th to May 8th, 1984
12 Review requisition from Drumheller Solid Waste Management Association
and 1984 budget figures
13 Review letter from Edward Dunay regarding assessment of machinery and equipment
14 Review request from Norman Tainsh re. Crossroads Association subdivision
15 Road Committee - April 30th, 1984
16 Review prices obtained from Esso and Gulf re gas - do you wish to tender
contract out
17 Review divisional boundary change request - Report from Finlay Code
18 Letter from Woods Gordon re productivity improvement audit
19 Cancel 1983 penalty - SE 24- 34 -22 -4
COUNCIL MEETING MAY 8th, 1984
A regular meeting of the Council of the Municipal District of Kneehill #48 was held
in the M D Office, Three Hills, on Tuesday, May 8th, 1984, commencing at 9.00 P M
Those present were•
J Finlay Code Division 1
Otto Hoff Division 2 (Reeve) PRESENT
Robert E. Boake Division 3
Richard A Maerz Division 4
Harold Mueller Division 5 ✓�
Bruce Hastie Division 6
Reginald G Campbell Division 7
Mrs Evelyn Mattson, Trustee for the Three Hills School Division was also
present
Mrs Susan Friesen representive from the Capital
Mr J C Jeffery, Municipal Administrator
Mrs Jean Wilkinson, Assistant Administrator was also present and recorded the
minutes
Mr Edward Dunay, Assessor for the M D was also present
TABLE
Mr Hastie moved that the minutes of the last meeting be reviewed later today APPROVAL
CARRIED MINUTES
The minutes of the Ag Service Board meeting of April 19th were briefly reviewed A S B
and some items discussed Mr Boake then moved approval of the minutes MINUTES
CARRIED
The council meeting then adjourned in order to hold Court of Revision which
HOLD
was scheduled for today commencing at 9 15 A M
CT OF
Mr Dunay left the meeting following completion of court of revision
REVISION
The meeting then adjourned for dinner between 12 00 Noon and 1 00 P M
DINNER
Mr Mueller moved approval of the accounts listed for payment today
'
ACCOUNTS
subject to further review by the finance committee of Otto Hoff, R A Maerz,
Finlay Code and Harold Mueller
CARRIED
Mr Jeffery gave each councillor a copy of the proposed 1984 mill rate by -law
1984 MILL
and the 1984 budget figures were reviewed and discussed in detail
RATES
It was noted the John Deere motor grader on the main crew is not working
well and alot of money has been spent on the machine It is possible this
grader should be traded off this year, but this has not been budgeted for
i
The possibility of leasing a Cat grader was also discussed It was agreed
the mill rate by -law would be reviewed again later today
I
Mr Jeffery noted Mr Hazelton Linden Contractors is back crushing chips now
ADVANCE
HE will have 5000 yards of chips done by the weekend He has requested the
RE
M D advance him $18,000 00 on account of the gravel crushing contract
GRAVEL
After discussion Mr Hastie moved that the M D advance Linden Contractors
CRUSHING
the sum of $18,000 00 towards his gravel crushing account
CARRIED
The disposal of the remainder of the M D history books was reviewed and HISTORY
after discussion and noting there are still 8 books remaining, Mr Campbell BOOKS
moved that the M D donate a copy of the book to each of the six local
town libraries - Three Hills, Trochu, Carbon, Acme, Linden and Torrington
if they are interested
CARRIED
Mr Maerz left the meeting for a few moments at this time
LETTER
Mr Jeffery read a letter received from P B I and the school advise they FROM
cannot afford to comply with the conditions imposed by the M.D for closure P BI
of 6th Avenue North through the school property RE 6th
Mr Campbell moved to accept and file the letter AVE
CARRIED
�
Mrs Wilkinson noted that a penalty of $9 27 had been added to the taxes CANCEL
LTY
PENALTY
levied on SE 24- 34 -22 -4 prior to a motion being made by council to cancel $9 A
the taxes levied on this land The land had been taken over by the government
for the Buffalo Jump Park and the taxes were cancelled, but the $9 27 �` ^^
penalty still remains charged to the land Mr Code moved that the $9 27
penalty be cancelled from Roll 5012 SE 24- 34 -22 -4
CARRIED
COUNCIL MEETING MAY 8th, 1984
P 2
Mr Jeffery read a letter from Woods, Gordon in which they advise they would
like to conduct a productivity audit of the M D of Kneehill They have been
hired by the Department of Municipal Affairs to conduct these audits
on different municipalities and the government will pay up to 50% of the
costs After discussion Mr Hastie moved that the company be advised the
M D is not interested in having this productivity audit conducted
CARRIED
Mr Jeffery reviewed the 1984 budget of the Drumheller Solid Waste Management
Association and noted that there is about a 6 36% increase over their 1983
budget The M D had indicated to the association they would not approve
a budget which exceeded 5% increase
Mr Maerz returned to the meeting at this time
PRODUCTIVITY
AUDIT
WOODS, GORDON
cae
Mr Jeffery noted that the requisition for the Drumheller Solid Waste Management
Association is made up as follows
3384 population - membership fee at 50� per person $1692 00
hauling at $8 28 per person $28019 52
Landfill costs at $5 14 $17393 76
Total $47105 28
Less paid on account of 1984 requisition $21990 00
Balance Owing $25115 28
After further discussion of this matter, Mr Campbell moved that the M D
accept the requisition of $47,105 28 for 1984
CARRIED
Mr Edward Dunay entered the meeting at this time and Mr Jeffery
read a letter from the Minister of Municipal Affairs regarding the possible
need to change the method of assessment of machinery and equipment used by
industry
Mr Dunay had prepared a letter regarding this proposed change and Mr Jeffery
read this letter to council Mr Dunay indicated if there was a change
made to the assessment method the M D would lose approximately 36 5% of its
total live assessment. This would mean an extremely heavy burden would have
to be put on to the farm land and hamlet properties After discussion of
this matter, Mr Maerz moved that a letter be sent to Mr Koziak outlining the
comments made by the M D assessor Mr Dunay
CARRIED
DRUM SOLID
WASTE
ASSOCIATION
BUDGET
& 1984
REQUISITION
�Lu 9 j
The meeting then reviewed the proposed 1984 mill rate by -law again and following
lengthy discussion Mr Campbell moved first reading to by -law 1037 to set the
1984 mill rates as follows.
Municipal Mill Rate 115 mills
Supplementary School 54 95 mills
Home for the Aged 1 93 mills
Ambulance 0 99 mills
Recreation 3 00 mills
Planning 0 65 mills
Business Tax Municipal Rate 40 mills, School Rate 40 mills - total 80 mills
CARRIED
Mr Boake moved second reading to this by -law CARRIED
Z�
PROPOSAL TO
CHANGE
ASSESSMENT
ON MACHINERY
& EQUIPMENT
1984 MILL
RATE BY -LAW
#1037
176
52
mills
School Foundation
45
43
mills
Uniform Mill Rate for Fire Protection
2
56
mills
Trochu Recreation
2
00
mills
Hospital Levy - Drumheller area
0
66
mills
Hospital Levy - Three Hills area
1
60
mills
Hospital Levy - Olds Area
2
55
mills
Hospital Levy - Trochu Area
5
16
mills
Power & Pipeline - Supplementary School
64
98
mills
Hospital
1
46
mills
Business Tax Municipal Rate 40 mills, School Rate 40 mills - total 80 mills
CARRIED
Mr Boake moved second reading to this by -law CARRIED
Z�
PROPOSAL TO
CHANGE
ASSESSMENT
ON MACHINERY
& EQUIPMENT
1984 MILL
RATE BY -LAW
#1037
n
Ll
COUNCIL MEETING
MAY 8th, 1984
P 3
Mr Code moved that third reading be given to this by -law at this time
CARRIED UNANIMOUSLY
Mr Maerz moved third reading to this by -law
CARRIED
0
There was discussion with Miss Mattson regarding the school budget and �Qr
the increased costs and it was suggested that the M D council should \e
review with the school division their budget proposals each year S �_
and Mr Hastie moved that the M D request the school division arrange '
meetingswith the M D council to review their budget proposals for each year
CARRIED
`` Mr Jeffery reviewed with council various parcels of land which will be
coming up for sale at the 1984 tax sale which is scheduled for May 22nd, 1984
Reserve bids must be set for each parcel of land Mr Dunay has prepared
appraisals of the properties and these were reviewed by council and
discussed, and the following motions made.
Mr Boake moved that the reserve bids for the Walter Schafer land be as follows*
1 S E 6- 32 -25 -4 - 157 82 acres $121,240 00
2 S W 6- 32 -25 -4 - 157 53 acres $113,052 00
3 SW 11- 32 -26 -4 - 159 00 acres $ 87,450.00
CARRIED
Mr Code moved that the reserve bids for the Grainger Lots be as follows
Lot 4 to 6 in Block 4 Plan 990 A 0 $500 00
Lots 39 and 40 in Block 4 Plan 990 A 0 $500 00
CARRIED
Mr Campbell moved that the reserve bids for the Swalwell Lots be as follows-
Lot 9 Block 2 Plan 5050 A K
Lot 10 Block 2 Plan 5050 A K
$500.00
$550 00
CARRIED
Mr Maerz moved that the reserve bid for the Wimborne Lot be as follows.
Lot 1, Block 2 Plan 7015 E F , Wimborne $850 00
CARRIED
RESERVE BIDS
FOR TAX SALE
LAND
The need to have a dog catcher in the M D was then reviewed in detail Tri Eagle DOG
Services from Airdrie have proposed a cost for this service and forwarded CATCHER
a copy of a by -law which would have to be passed. Tri Eagle would undertake the FOR M D
service for the M D and would spend two hours a week, but would wish to have ?
a contract for at least one year no i "'N
After discussion of this matter and noting it would cost about $2300.00 per year,
the matter was left for discussion later today
Mr B Kathol and Mr Monty McGregor, from Alberta Transportation entered the
meeting at this time and reviewed with council various items as follows
1 The possibility that the Minister of Transportation will make the regular
road grants from the province to municipalities conditional on the M D 's DISCUSS
using the funds to hire private contractors to do the necessary road work WITH
ALTA
This matter was discussed in detail with Mr Kathol and Mr McGregor and TRANSP
the various impacts it would have on the M D were outlined Mr Kathol RE.
was advised a letter had been sent by the M D to the Minister as well ROAD
It was noted that if gravel crushing is considered as part of the road grant GRANT
it would cover a portion of the M D road grant but not all It was noted if the ETC
Minister required that only one -half of the road grant to be used for hiring private
contractors including gravel crushing, this would not affect the M D too much
Mr Kathol noted the government will be paving SR 575 from the Hesketh corner to Kirkpatrick
and the road from Kirkpatrick to Drumheller may be looked at next year Highway
21 will be up- graded and paved in 1984 and the other roads suggested by the M D
O
COUNCIL MEETING MAY 8th, 1984
P 4
The other roads suggested by the M D for improvement will be reviewed by the
department at some later date
There was discussion concerning the Tolman River Hill road and the problems
being encountered by farmers moving large farm machinery over the bridge and
up the hills Turnouts suggested previously will not solve the problem and
Mr Kathol noted the government is not likely willing to spend money on the
road to install a passing lane The possibility of removing the inside guard
rail and levelling out the edges of the road and making some improvement to the
ditches was discussed as a possible solution
Mr McGregor noted there will be a passing climbing lane installed on the Morrin
River Hill when #27 is rebuilt.
There was discussion about SR 583 and when it might be re -paved as there are
several bad spots which should be repaired before the whole road deteriorates
Mr Code noted there is a one mile stretch of SR 575 dust before the Hesketh
corner which is very bad and likely should be resurfaced when the rest of the
road from Hesketh east is re- surfaced
Mr Kathol noted that his department is taking the position with some roads
that they should be left to totally deteriorate before being rebuilt in order
to get value from money already spent on the road
Mr Maerz asked about the possibility of improvement to the road from
the Dairy King north through P B I , and Mr Kathol agreed he would review
the suggestion again
Mr Kathol was asked to have a look at a stretch of road on SR 806 ;
just to the north of the Village of Linden as numerous accidents occur
at this location and he agreed he would do so on his way back to Airdrie
There was discussion about the use of pure salt as opposed to a mixture of sand I
and salt
I
Mr Kathol indicated the government will also be redoing about 4 kilometers of
road across the river on the Dinasour Trail
There was also discussion about the damge which would be caused to SR 837 if
the gravel for re- paving SR 575 is taken from the Garson Pit and it was noted
the SR 837 was dust re- surfaced last year It had been suggested by Mr Mueller !
to a representative from Alberta Transportation that the gravel might be taken
from the Lowen Estate gravel pit which would shorten the gravel haul and would
also preserve SR 837 Mr Kathol agreed this suggestion should be considered
if the gravel was of good enough quality
Mr Kathol and Mr McGregor were thanked for coming and they left the meeting
Mr Jeffery then reviewed his report covering the period April 24th to May 8th J C
1 Hamlet Street Assistance Program - Huxley still has about $1600 00 left in JEFFERY
its program but it was generally agreed the streets have not settled sufficiently REPORT
to re- surface them this year
ST ASSIST
2 Swalwell still have about $9000 00 left of its grant and it was agreed Mr Jeffery FROG.
should check and see if there is any information about whether light coat surfacing
will stay on after calcium chloride has been used on the streets and the
matter be discussed again at the next meeting The $9000 00 would cover about
2 /3rds of the costs of light coat surfacing for the hamlet
It was also noted Mr Rempel should be advised not to proceed with calcium chloride
for the Swalwell streets until the matter is reviewed again by council
WIMBORNE
The Wimborne Community Association are proceeding with purchase of the United Church PLAY
property in Wimborne and after discussion of this matter it was noted that the AREA
M D had agreed in December of 1983 that it would take title to the property
and hold it as a recreational area for the community
SALE GRAVEL
The Village of Torrington would like to purchase 2000 yards of crushed 3/4" gravel TO
from the M D and after discussion Mr Maerz moved that the M D agree to sell the TORRINGTON
Village of Torrington 2000 yards of gravel at a price of $3 50 per yard G
COUNCIL MEETING MAY 8th, 1984
P 5
with the gravel to come from the Schmautz Pit or the old Torrington Pit
if necessary
CARRIED
There was discussion about the M D buying unleaded gas for its trucks and
after discussion it was agreed this was not necessary
There was also discussion about whether the M D would hire gravel trucks to ? TO HIRE
haul the 11" crush gravel for the Three Hills East Road Project and it was GRAVEL
TRUCKS
noted there was no money set aside in the budget to hire additional trucks
this year, so generally agreed this could not be done However the budget
figures could be reviewed later this year
Mr Jeffery noted that stop work orders have been posted on the Meston STOP
property and Mr Welsh advised the M D not to sign the certification of WORK
legal access for Mr George Rock ORDERS
Mr Welsh also advised the M D that its policy concerning compulsory retirement MESTON
at age 65 is likely contrary to Human Rights Legislation and after discussion Mr RETIREMENT
Campbell moved that the policy concerning compulsory retirement at age 65 be POLICY
rescinded
CARRIED
Mr Jeffery
noted the employees have
requested clarification of the statement
CLARIFI-
"minor time
reporting to doctor may
show on an employee's time sheet"
CATION
in the M D
contract and after discussion
of same and the method in which
M D
Mr Jeffery
administers the policy,
it was agreed no clarification or change
WAGE
to the policy should be made at this
time
CONTRACT
Mr Maerz moved to accept the report given by Mr Jeffery
CARRIED
Mr Jeffery noted he had contacted Esso and Gulf Oil regarding gas prices GAS PRICE
and after review of the situation and quoted prices, Mr Maerz moved that QUOTES
the M D call for tenders for fuel for the six month period ending December
31st, 1984
CARRIED
Mr Jeffery read a letter received from Norman Tainsh, solicitor for L Moran
MORAN
regarding the Crossroads Community Hall proposed subdivision There is
& CROSS
a problem with completion of the subdivision as Mr Moran is now considering
ROADS
merely giving the hall a 99 year lease on the property, which would be the
HALL
same situation as the hall board was in previously with Mr John Moran
SUBDIVISION
The Hall Board still have not made a decision regarding whether a new hall
will be constructed making use of the Ag Society grants which are available
which is also complicating the situation It was noted that the M D had
signed a release of the previous 99 year lease in order to allow the
n
completion of the subdivision After discussion Mr Boake moved that the
Palliser Regional Planning Commission and Mr Tainsh's office be advised
the M D will not consent to completion of the subdivision until some
agreement is arrived at whereby the Hall Board will obtain title to the
land on which the hall now sits
CARRIED
The need for a dog catcher in the M D was again reviewed and discussed in DOG CATCHER
detail and Mr Maerz moved that the office draft a by -law for consideration FOR M D
at the next meeting
CARRIED
The minutes of the recent road tours held April 30th and May 4th were ROAD TOUR
briefly reviewed and Mr Hastie moved to table these until the next meeting MINUTES
CARRIED
Gb \c�
COUNCIL MEETING MAY 8th, 1984
P 6
Mr Code noted he had discussed the proposal for divisional boundary PROPOSED
changes with Mickey Clark and Mr Clark suggested the M D should DIV BOUNDARY
request Alberta Municipal Affairs to forget the original request CHANGES
for changes It appears some other population changes may occur
in the next while and any boundary adjustments now might well
be outdated again in a year or two c
Mr Code then moved that the M D write to the Minister of Municipal i
Affairs to forgetthe proposed boundary adjustments at this time
CARRIED
Mr Jeffery reported that Norman Tainsh, Solicitor, has served NOTICE TO
notice on Superior Disposal to terminate the contract for garbage TERMINATE I N
pickups and if no further complications arise a new contractor CONTRACT
WITH SUPERIOR
may be hired shortly
Mr Jeffery also noted the Health Unit has just completed an inspection
INSPECTION 14
of the proposed rubble pit at Torrington and will now discuss the RUBBLE PIT
matter with Dr O'Neil regarding the need for fencing etc
Mr Jeffery reported that Canadian Western Natural Gas forwarded by courier
today their letter regarding their suggestions for changes to the M D C W N G
road crossing agreement and after discussion of this matter and nothing CHANGES TO
no -one has had time to review the proposals, Mr Boake moved this matter ROAD CROSSING
be tabled until the next meeting of council
CARRIED AGREEMENT
There was discussion about the possibility of removing the road bans ROAD BANS
on the light coat surfacing and Mr Boake moved that the bans on the
light coat surfaced roads be set at 90%
MOTION DEFEATED
Mr maerz moved that this meeting do now adjourn ADJOURNMENT
CARRIED
TIME- 5.30 P.M.
- - - -� - -- ------ - - - - -- - -- KAd -- --- - - - - --
Reeve Mun ip n t rator
J C JEFFERY REPORT COVERING PERIOD APRIL 24th to
MAY 8th, 1984
1 Hamlet Street Assistance Grant - Amounts remaining $1600 00 forHuxley
so should use calcium chloride this year9
Other hamlets with grant monies remaining are
Swalwell $9120 88
This is the last year of the current program - Articles of agreements must
be sent in soon if you wish to claim balance of funds available
2 Wimborne Community Association - Would like us to take title to property
if church will donate the land - and designate it as a play park
Charlie Whatley stated church is willing to donate the land as community
association is providing them with an organ in the community center so they
may hold services in the community center If land is in M D name
the M D would be responsible for frontage tax levied on property.
Let Bill Staton , Secretary, Box 627 Wimborne , know if council is willing
to take title
3 Had four councillors agree to pay step studen $5.50 per hour as he is 24
years old and has two years computer experience Hired
4 Village of Torrington would like 2000 yards of crushed 3/4" gravel from
Schmautz Pit for paving streets ??
5 Paid Three Hills School STudents $75 00 for 5 players (Senior High)
representing our area in Provincial Badminton finals this weekend
6 Doug Hazelton in - has been broken down since April 20th will be back at it May
7th or 8th
7 Alex has completed work in the Torrington East Cemetery - plots staked out
and is preparing a new survey plan - Cost $1400 00
8 Mr Rempel suggests M D should buy only unleaded fuel for all trucks -
it is about 1� per liter more but all vehicles get better gas mileage and would
not have to spend approximately $200 00 per vehicle to change exhaust systems, etc
9 How many trucks can we hire regarding Three Hills East project - hauling 11"
crush99
10 Meston Property - Shut down project - with Mike Welsh - May 3rd, 1984
11 Mr Welsh advised M D should not sign the Rock access agreement
12 Employees request clarification of "minor time reporting to doctor" in contract
o�'
CORRESPONDENCE
1 The Alberta Gazette - Alberta Regulations 1984 Cumulative Index
2 Alberta Hansard - Wednesday April 18 1984, Tuesday, April 17, 1984,
Monday, April 16, 1984, Friday, April 13, 1984; Thursday, April 12, 1984
3 Faculty of Extension - course announcement sheet - January -April
4 U of A Extension Course Offerings
5 Three Hills School Division No 60 - Minutes of the regular meeting
held 11 April 1984
6 Merlin Transport Ltd - prices for road oiling & dust control
7 Alberta Environment - 1983 -84 Operators' training program - Alix Cunningham
8 Drumheller Regional Health Complex - develop new facilities
9 Municipal Financing Corporation - Interest rates effective 1- May -84
10 Executive Summary - Locational Decision - Making By Industrial Firms
A Survey Report On The Prairie Provinces - Research Report #84 - 02
11 Order form - Locational Decision - Making By Industrial Firms- A Survey
Report on the Prairie Provinces, and Locational Decisions and Microelectronic
Technology
12 The University of Calgary - Locational Decision - Making by Industrial
Firms
13 Rocky View Municipal District Newspaper
14 Requisition form for Counties, School Divisions and Districts - M D of
Kneehill
15 Alberta Municipal Affairs, Municipal Services Branch - Ministerial Order
#330/84 annexing lands to the M D of Kneehill #48
C
BUILDING
PERMITS
1 Ray Vanover -
NE 2- 35 -24 -W4 - single
family residence
$50,000
00
2 Bruce Baerg -
SE 31- 30 -25 -W4 - single
family residence
$20,000
00
3 Grant & Ethel
Dafoe - SW 27- 30 -26 -W4 -
residence with
garage $50,000 00
4 Gus Honecker -
Lot 1 Block 2 Plan 7810405
Ruarkville
$100
00
5 Frank & Ken Loewen - SW 21- 29 -21 -W4 -
Mobile Home
$40,000
00
C
ACCOUNTS PAYABLE FOR MAY
cheques dated May 4, 1
Handwritten cheques(April)
52004 Traders Furniture Centre Ltd 4 000
52005 M D of KNeehill - Payroll 33,397
52006 Postmaster General 700
8 1984
984
00 10 Office Chairs
23 Office Payroll
00 Postage for meter
Handwritten cheques(May)
52007 Fire Chief D Gustavon 140 00 Reg Fees for Fire Chiefs Con
52008 Three Hills School SAA 75 00 Prov Finals- Badminton
52009 M D of Kneehill - Payroll 56,443 26 P W Payroll
52010
Dick Bruntjen
44
80
Mileage
52011
Allan Becker
16
00
Mileage
52012
A A M D &C
2 052
00
1984 -85 Membership Fees
52013
A G T
336
15
P W Phone & Linden phone
52014
Action Automotive Ltd
276
15
Inventory & Machine Repair
52015
Air -Vac Brake Equipment Ltd
61
91
Inventory
52016
Alberta Power
946
86
Monthly account
52017
Acklands
791
75
Inventory, Tools Shop & Machine Rep
52018
Courtney Berg Industries Ltd
15
00
Machine Repair
52019
Brenda Auto Supply Ltd
586
56
Inventory, Machine Rep , Shop Supplies
52020
Burroughs
3,654
00
Inservice, Capital Machinery
52021
Accurate Auto Body Ltd
61
00
Machine Repair
52022
C W N G
104
87
Monthly Account(shop- Acme)
52023
Crown Mart
266
32
Shop Supplies, Repairs Signs & other
52024
Chevron Asphalt Ltd
6,974
10
Road Surface Material
52025
Cranston Construction
2 404
47
Fuel & Equipment rental
52026
Canadian National Railways
352
17
Equipment Rental
52027
Canadian Pacific
942
97
Eugipment Rental
52028
Dominion Life
5,087
54
Employee Benefits
52029
Downey Supplies Ltd
32
54
Inventory
52030
Fort Garry Industries Ltd
3,300
66
Inventory & Machine Repair
52031
Gibbs Ford Mercury
1,375
19
Inventory
52032
Guard's Implements LTd
312
31
Tools, Supplies, Inventory, Repairs
52033
H T & Howe & Son Farm Equipment
331
71
Inventory, Repairs
52034
Hutton's Limited
75
34
Inventory
52035
Vern Haskell
2l
00
Meals
52036
Albert Kimmel
17
60
Mileage
52037
Ki.rk's Sheet Metal Products
82
50
Supplies
52038
Doug Knapp
64
00
Machine Repair
52039
Ken Adams Petroleum Services Ltd
280
95
Machine Repair, Equipment Rental
52040
Local Authorities Pension
8,227
08
Montly Reminttance
52041
Prairie Book Room
17
99
Supplies
52042
Page Farm Fuels Ltd
52
90
Machine Repair
52043
Peacock Inc
1,161
30
Machine Repair
52044
Petwa Canada Ltd
83
83
Huxley Water
52045
Rollie's Motor Products
272
82
Inventory, Supplies, Repair
52046
Russelsteel
178
00
Machine Repair
52047
Alison Reid
544
50
Mileage
52048
Select Printing Ltd
260
72
Stationery
52049
Keith Smith
7
00
Meal
52050
Norm Soder
37
20
Meals, Mileage i
52051
Snap -On Tools of Canada Ltd
193
90
Tools
52052
Dorman Tainsh Professional Corp
127
46
Legal Fees
52053
Three Hills Foodarama
4
74
t
Bleach- well at Tolman
52054
Three Hills Tire Ltd
79
33
REpairs
52055
Trentham Transport
173
94
Freight
52056
Trans Canada Glass Ltd
76
90
Inventory
52057
Arthur Thomas
7
00
Meal '
52058
Three Hills Collision & £ Paint
380
00
Repairs
52059 Traders Furniture Centre Ltd
52060 Triple -D Windows Ltd
52061 Truckline Parts
52062 United Auto Electric
52063 Universal Mercury Lincoln
102 00
80 00
392 14
132 72
10,728 72
Supplies
Repair, Office Bldg
Inventory
Inventory
Inventory
�`
Maintenance
- Accounts Payable for May 8, 1984 Con't
cheques are dated May 4, 1984
52064 United Farmers of Alberta
52065 Allied Tools Limited
52066 Asbestonos Corporation Ltd
52067 Provincial Treasurer
52068 Alberta Planning Fund
52069 Big C Service Ltd
52070 Canrep Inc
52071 Festival Ford Ltd
52072 Lyle Gelinas
52073 Haul -All Equipment Systems
52074 Kosman Pump Service Ltd
52075 Master Woodcraft (1977) Ltd
52076 Jim MhMurtry
52077 Murray's Tools Inc
52078 Parrish & Heimbecker Ltd
52079 Ron's Excavating & Trucking Ltd
52080 Sailer, John R
52081 Three Hills Community Memorial Centre
52082 Triband Ltd
52083 Twin Tractor Ltd
52084 Western Tractor
TOTAL
137 45 Machine Repair, Supplies
152 30 Tools
84 50 Machine Repair
7 50 Boilers & Pressure Vessels - annual fees
19,901 11 1984 Municipal Requisition
20 00 Machine Repair ,
135 50 Inventory
134 50 Repair
12 00 Meals, Fuel
1,545 00 Replace garbage dump lids
796 00 Repairs
90 00 Repairs
91 20 Mileage
210 00 Supplies
4 70 Gopher Poison
225 00
130 00
75 00
60 00
75 46
336 84
173,170 16
Supplies
Mileage
Employee Day
Radio Supplies
Inventory
Inventory
Ell'
ACCOUNTS PAYABLE FOR MAY 8, 1984
52085 Hoff, Otto
52086 Boake, R E
52087 Maerz, Richard
52088 Hastie, Bruce
52089 Campbell, Reg
52090 A A M D & C
52091 I C G Utilities
52092 Imperial Oil
52093 Jeffery, J C
52094 Jeffery, J C Petty Cash
52095 Linden Contractors
52096 Mueller, Harold W
52097 Ray's Home Hardware Co
52098 Soder, Norman
52099 Welsh, Michael C
52100 Code, J F
52101 Ferguson Supply Ltd
i
e
r
579
81
Councillor
958
65
Councillor
595
82
Councillor
1,034
60
Councillor I
698
68
Councillor
34 921
61
Monthly statement
823
77
Monthly account
27,035
69
Montly Account
310
75
Expenses
50
30
Monthly petty cash i
18,000
00
Advance for gravel crushing
496
52
Councillor
112
83
Supplies, Machine, Shop Supplies
I
82
00
Expenses for trip to get the trees
344
29
Legal Fees
802 53 Councillor
134 507 00 Grader P -6 I
221,354 85
G�
q
PAYROLL FOR THE MONTH OF APRIL 1984
7669
Alex Cunningham
$2,605
84
$1,910
20
7670
Cancelled
7671
Edward Dunay
3,230
72
2 181
33
7672
Lori Gales
1,141
67
890
41
7673
John Jeffery
4,208
11
2,701
92
7674
Herman Martens
3 795
71
2,656
79
7675
Kathryn McCaffrey
1,041
67
829
80
7676
Alison Reid
1,510
33
1,134
47
7677
John Sailer
1,646
67
1,217
95
7678
Jean Wilkinson
2 833
33
1,918
25
7679
Norman Soder
2,707
40
1,752
87
7680
Arthur Thomas
1,666
67
1,230
79
7681
Karl Gundlach
2,360
17
1,713
66
7682
Alan Hazel
2 372
06
1,646
32
7683
Harvey Jesske
2,607
61
1 790
87
7684
Albert Kimmel
2,360
17
1,736
51
7685
George Rempel
2,742
93
1,847
83
7686
Oris Rodger
2,561
00
1,755
05
7687
Keith Smith
2 479
17
1,712
01
7688
Henry Wiens
2,351
40
1,637
85
7689
Walter Corry
441
18
426
09
7690
Anthony Greke
486
78
469
82
7691
Maurice Tourneur
486
78
469
82
7692
Leon Walesky
525
21
506
68
7693
Dale Albrecht
345
95
334
76
7694
Brain Bauman
2,403
51
1,684
96
7695
Gary Berquist
2 156
52
1,538
86
7696
Dennis Bramley
581
85
559
04
7697
David Burden
1,116
28
937
41
7698
Faith Christon
883
75
782
32
7699
Gary Ensminger
2,090
34
1,481
76
7700
David Lee Flanagan
2 152
70
1,410
17
7701
Joe Friederich
2,475
06
1,730
56
7702
Lyle Gelinas
2,377
28
1,668
56
7703
Robert Gundlach
2,066
50
1,495
81
7704
Vernon Haskell
2 466
03
1,791
09
M.
7705
Jennifer Head
603
84
576
75
7706
Arthur Hunter
842
35
810
82
7707
Robert Kennedy
2 294
33
1,748
17
7708
Douglas Knapp
2,498
76
1,850
56
7709
Dennis Kober
2,117
99
1,526
67
7710
Larry Luoma
946
88
824
77
7711
Ruth Ann Luoma
773
67
707
58
7712
Miles Maerz
2,175
44
1,651
08
7713
Gary Mammel
345
95
334
76
7714
Alan Meding
2,098
84
1,490
87
7715
Brain Meding
2,192
92
1,554
81
7716
Leonard J McCook
2 114
85
1,499
26
7717
James McMurtry
2,552
34
1,784
72
7718
Scott McPherson
415
14
401
12
7719
Earl McRae
2,688
06
1,852
05
7720
Brain Plant
2,445
24
1,713
22
7721
Wallace Rasmussen
2,259
60
1,591
03
a
7722
Allen Siemens
654
16
616
86
_
7723
Frederik Slootweg
415
14
401
12
7724
Brain Sowerby
2,278
61
1,606
91
7725
David Taylor
1 509
23
1,206
28
7726
David Tetz
2,645
46
1,833
95
7727
John Tetz
1,143
42
955
23
7728
Robbin Thiessen
525
68
507
13
`
7729
Danny Thomas
1,847
93
1,347
51
7730
Ken Thompson
2 139
77
1,617
06
7731
John Tupper
1,199
87
1,082
54
7732
R Michael Vickery
2,537
65
1,762
14
7733
Brain Vasseur
81
84
81
84
7734
Robert Voros
1 281
50
1,048
_17
7735
Glen Wagstaff
2,450
37
1,704
59
7736
Sandy Weir
2,023
81
1,465
99
L%
MUNICIPAL DISTRICT OF KNEEHILL #48
BY -LAW NUMBER 1037
THIS BEING A BY—LAW TO ESTABLISH THE 1984 MILL RATES
----------------------------------------------------------- - - - - --
Under the provisions of the Municipal Taxation Act, Section 93 of the
Alberta Statutes, 1980 and amendments thereto, the Council of the
M D of Kneehi.11 #48 hereby adopts the 1984 Final estimates of revenue
and expenditures as per copy filed with this by -law and authorizes
the Municipal Administrator to levy the following stated mill
rates for taxation purposes in 1984
Municipal 115 mills
Supplementary School 54.95 mills
Home for the Aged 1 93 mills
Ambulance 0 99 mills
Recreation 3 00 mills
Planning 0.65 mills
BASIC TOTAL
SCHOOL FOUNDATION
45.43
mills
UNIFORM
MILL
RATE FOR FIRE PROTECTION
2
56
mills
TROCHU RECREATION
2
00
mills
Hospital
Levy
- Drumheller Area
0.66
mills
Hospital
Levy
- Three Hills Area
1
60
mills
Hospital
Levy
- Olds Area
2
55
mills
Hospital
Levy
- Trochu Area
5
16
mills
POWER & PIPELINE
Supplementary School 64.98 mills
Hospital 1 46 mills
Business Tax
Municipal Rate 40 00 mills
School Rate 40 00 mills
176 52 mills
Councillor moved first reading to this by -law
CARRIED
Councillor o�lce moved second reading to this by -law
CARRIED
Councillor
�-,� � moved that third reading be given to this
by -law at this time
CARRIED UNANIMOUSLY
Councillor M c�P r 2. moved third reading to this by -law
CARRIED cy
DONE AND PASSED IN REGULAR MEETING OF COUNCIL THIS day of May,
A D 1984.
//A Mun ci al Reeve d ini.strator
P 1
V. Y'
MUNICIPAL
SCHOOL SUPPLEMENTAL
HOME FOR THE..AGED
AMBULANCE
RECREATION
PLANNING
BASIC TOTAL
SCHOOL FOUNDATION
RURAL FIRE PROTECTION
DRUMHELLER
"'HREE HILLS
LINDEN -ACME
TROCHU
CARBON
TORRINGTON-
WIMBORNE
TROCHU REC (extra)
HOSPITAL
DRUMHELLER
THREE HILLS
ELNORA
OLDS
INNISFAIL
TROCHU
HIGHEST POSSIBLE
TOTAL
BUSINESS TAX
POWER 6 PIPELINE
SPECIAL RATES
SCHOOL SUPP
HOSPITAL
It
1976 1977 1978 1979 1980 1981 1982 1983 V
59
1
61
1
61 1
67
2
77
2
90
0
115
0 115
00
115
00
20
8
24
8
25 6
30
3
35
1
38
6
47
5 50
70
54
95
2
2
2
3
1 5
2
0
2
1
2
3
2
0 1
91
1
93
1
0
2
0
1 0
1
0
1
0
1
2
0
8 0
61
0
99
3
0
3
0
3.0
3
0
3
0
3
0
;3
0 3
00
3
00
NIL
NIL
NIL
NIL
NIL
NIL
NIL
0
64
0
65
86
1
93
2
92 2
103
5
118
4
135
1
168
3 171
86
176
52
27 7
27 0
25.5
25 2
37 4
38 4
39 5
42
160
45
43
NIL
1 0
1.5
1 0
NIL
NIL
1 0
1
00
2
56
7
1 0
1 5
3.0
3 0
3 0
3 0
3
00
2
56
1 5
1 0
1 5
3 0
3 0
3 0
3 0
3
00
2
56
7
1.0
1 0
3 0
3 0
3 0
3 0
3
00
2
56
NIL
NIL
NIL
3 0
3 0
3 0
3 0
3
00
2
56
NIL
NIL
NIL
3 0
3 0
3 0
3 0
3
00
2
56
2 0
2 0
2 0
2 0
2 0
2
00
2
00
NIL
NIL
NIL
NIL
NIL
NIL
NIL
32
0
66
NIL
NIL
NIL
NIL
NIL
NIL
1 4
1
35
1
60
NIL
NIL
NIL
NIL
NIL
NIL
4 1
NIL
NIL
NIL
NIL
NIL
NIL
NIL
2 3
2
87
2
55
NIL
NIL
NIL
NIL
NIL
NIL
NIL
6
00
NIL
NIL
NIL
NIL
NIL
NIL
NIL
1
76
5
16
115 3
121 2
120 7
133 7
160 8
178 5
216 9
225
02
231
67
(70 0)
(80 0)
(80
0)
(80
0)
NIL
NIL
NIL
NIL
NIL
47 5
50 1
57
30
64
98
NIL
NIL
NIL
NIL
NIT
1 3
1 0
3
14
1
46
05
MUNICIPAL DISTRICT OF KNEEHILL NO 48
DECEMBER 31st, 1983 FINANCIAL STATEMENT AND 1984 BUDGET FIGURES
REVENUE
Taxes
Real Property
Frontage
Mobile Home Lec. Levy
Business Tax
Power & Pipeline
Grant in Lieu of Taxes
Federal C B C
Provincial A G T
Penalties Costs Int &
Drilling Fees
Penalties on taxes
Costs
Interest Earned
Drillling Fees
Grants
Mun Asses Grant
Fines & Costs
Misc Admin Grants
Administrative
Printing & Stationery
M D Pins etc_
Cert & Search Fees
Misc Admin
Bldg Permits
Health Unit Rent
Prov Tax Rebate
Dividends
Admin Fee RRAP
Prior Yrs Reserve
Admin Rev other fun
Protective Services
OVER
(UNDER)
(6,549 81)
(2,450 99)
6,680.33
(950 72)
(7 15)
(3,278 34)
1,330 80
45,781 99
47,112 79
(3,741 97)
92 82
48,201 95
(3,010.19)
41,542 61
(910 00)
22 00
(PAR nn)
836 58
4 00
254 00
2,000 00
759.00
2,415 40
(778 00)
1,273 42
(18,920 00)
(73,235 00)
(1,200.00)
(86,590.60)
Fire Call Rev 907 60
Alta Disaster Sery 8 00
Utility Officer Grant -
915 60
Transportation Services
Gravel Sales
(4,470.93)
Culvert Sales
1,722
29
Public Work-Misc. Sales 2,888
04
Equip Rental
(9,171.86)
Land Rental
(84
00)
Insurance Refund
19,708
57
Misc Prov Grants
1,641
60
Road Grant
112,800
00
Reserves
(89,483
00)
35,550 71
BUDGET
31/12/83
4,105,722 00
15,300 00
17,000.00
5,900 00
1,542,000 00
5,685,922 00
45,000 00
500 00
75,000 00
20,000 00
140,500 00
457,621.00
5,000 00
11,500 00
474,121 00
1,500 00
.01 e0,
1,500 00
12,000 00
1,800 00
12,000 00
30,000 00
73,235 00
3.200 00
136,035 00
1,00000
15,000 00
16,000 00
25,000 00
1,000 00
16,000 00
6,500 00
528,175 00
89,483 00
666,158 00
ACTUAL
31/12/83
4,099,172 19
12,849 01
23,680 33
4,949 28
1,541,992 85
5,682,643 66
1,330 80
45,781 99
47,112 79
41,258 03
592 82
123,201.95
16,989 81
182,042 61
457,621 00
4,090 00
11,522 00
473,233 00
2,336 58
4 00
1,054 00
2,000 00
2,259 00
14,415 40
1,022 00
13,273 42
11,080 00
2.000 00
49,444 40
907 60
1,008 00
15,000 00
16,915 60
20,529 07
1,722 29
3,8.88 04
6,828 14
6,416 00
19,708 57
1,641 60
640,975 00
701,708.71
0
BUDGET
1984
4,278,883 00
13,000 00
32,000 00
5,000 00
1,668,808 00
5,997,691 00
1,400 00
48,600 00
50,000 00
41,000 00
650 00
100,000 00
17,000 00
158,650 00
477,875 00
4,000 00
11,500 00
493,375 00
2,000 00
1,000 00
2,000 00
2,000 00
14,000 00
1,000 00
13,000 00
10,000 00
2,000 00
47,000 00
1,000 00
15,000 00
16,000 00
20,000 00
1,000 00
2,000 00
7,000 00
6,500 00
442,691 00
48,740 00
527,931 00
OVER
(UNDER)
REVENUE
Utilities
Misc Water Rev
4,573
90
Grantville Rev. Sales
(3,073.86)
Wi.mborne Rev Sales
61
59
Ruarkville Rev Sales
5,371
83
Huxley Rev Sales
1,974
03
Grantville Penalty
21.86
Wimborne Penalty
158
10
Ruarkville Penalty
189
38
Huxley Penalty
56
80
Interest Stab. Grants
45
39
Grantville Sewer
(1,914
00)
Ruarkville Sewer_
479
00
Interest Stab Sewer
780
95
8,724
97
Cemeteries
Plot Sales 105 00
105 00
>1 ASB
Herbicide Sales 2,630 75
Insecticide Sales 796 42
Grass Seed (27 50)
Course Registrations (1,128 08)
Custom Work Cemeteries (3,059 78)
Custom Work Parks (4,932 98)
Equip Rentals (1,165 00)
Surface Reclaim Grant (2 10)
Grants 6,149 19
Parks
Park Receipts 96 00
Park Grants -
96 00
GRAND TOTAL 42,551 66
4
BUDGET
31/12/83
6,000 00
4,000 00
9,500 00
800 00
400 00
3,300 00
4,400 00
800 00
29,200 00
1,500 00
300 00
2,000 00
12,000 00
18,000 00
2,000 00
800 00
60,000 00
96,600 00
10,000 00
10,000.00
ACTUAL
31/12/83
4,573 90
2,926 14
4,061.59
14,871 83
2,774 03
21 86
158 10
189 38
56 80
445 39
1,386 00
4,879 00
1,580 95
37,924 97
105 00
105 00
2,630 75
2,296 42
272 50
871 92
8,940 22
13,067 02
835 00
797 90
66,149 19
95,860 92
10,096 00
Page 2
BUDGET
1984
4,000 00
15,000 00
2,700 00
100 00
100 00
400 00
4,800 00
1,500 00
28,600 00
2,000 00
2,000 00
300 00
800 00
9,000 00
13,000 00
800 00
800 00
60,000 00
88,700 00
10,000 00
10,096 00 10,000 00
7,254,536 00 7,297,087 66
7,417,947 00
MUNICIPAL DISTRICT OF KNEEHILL NO 48
FINANCIAL STATEMENT
DECEMBER 31, 1983
EXPENDITURES
Council
C P P
Workers Comp Board
Meetings
Supervision
Other
Mileage - Meetings
Other Mileage
Reimburst Expense
Convention
Office
Salaries
Janitor
Local Autho Pension
Canada Pension Plan
Unemployment Insurance
Medical
Workers Comp Board
Group Insurance
In Service Training
Staff Mileage
Subsistance
Convention Expenses
Freight
Postage
Phone
Advertising
Newspaper
Membership fees
Accounting & Auditing
Legal fees
Insurance
Bldg Maint
Equipment Maint
Elections
RRAP
Land Titles Office
Maps & History Books
Printing & Stationery
Misc Flowers & Gifts
Janitor Supplies
Utility Water
Utility Heat
Utility Power
Office Capital
Requisitions
Planning Commission
Supplementary School
Uncond Transfers
School Foundation
Home for Aged
Hospitals
ACTUAL
nPr. 31783
482 93
905 09
19,305 00
605 00
24,640 00
2,941 30
5,236 35
46 60
19,804 52
73,966.79
221,261 46
5,885 00
9,476 50
2,342.33
4,355 76
780 25
3,684 19
3,958 60
4,822 45
6,599 30
677 50
2,335 11
266 05
4,275 71
5,75445
1,017.25
7,146 30
3,992 00
8,215 00
1,191 58
8,408.05
2,455 89
16,239 97
3,101 00
596 80
50 21
10,142 37
2,974 65
1,177 56
587 05
1,562 62
4,417 45
349,750 41
198 65
1 qR F,5
18,376
1,435,120
215
517,411
55,072
54,141
2,080,337
BUDGET
1983
800 00
1,200 00
21,000 00
1,500 00
28,000 00
3,500 00
6,000 00
500 00
17,500 00
80,000 00
206,000 00
6,500 00
8,000 00
2,500 00
3,000 00
700 00
2,800 00
4,000 00
5,000 00
7,000 00
600 00
1,500 00
300 00
4,500 00
5,500 00
1,000 00
8,800 00
4,000 00
10,000 00
5,000 00
6,000 00
10,000 00
14,000 00
5,000 00
16,000 00
500 00
500 00
11,000 00
4,000 00
300 00
1,000 00
2,000 00
3,000 00
360,000 00
33,890 00
33,890 00
22 18,483 00
00 1,446,606 00
63 60,167 00
00 518,878 00
50 55,515.00
70 54,435 00
05 2,154,084 00
OVER
(UNDER)
(317 q7)
(294 91)
(1,695 00)
(895 00)
(3,360 00)
(558 70)
(763 65)
(453 40)
2,304 52
(6,033 21)
15,261 46
(615 00)
1,476 50
(157 67)
1,355 76
80 25
884 19
(41 40)
(177 55)
(400 70)
77 50
835 11
(33 95)
(224 29)
254 45
17 25
(1,653 70)
(8 00)
(1,785 00)
(3,808.42)
2,408 05
(7,544 11)
2,239 97
(5,000.00)
(12,899 00)
96 80
(449 79)
(857 63)
(1,025 35)
877.56
(412 95)
(437 38)
1,417 45
(10,249 59)
(33,691 35)
(33,691 35)
(106 78)
(11,486 00)
(59,951 37)
(1,467.00)
(442 50)
(293 30)
(73,746.95)
BUDGET
1984
500 00
1,000 00
20,000 00
600 00
25,000 00
3,000 00
5,500 00
100 00
20,000 00
75,700.00
250,000 00
6,300 00
10,000 00
2,500 00
4,500 00
800 00
3,700 00
4,200 00
5,000 00
6,700 00
700 00
2,400 00
300 00
4,500 00
6,000.00
1,000 00
7,200 00
4,000 00
10,000 00
5,000 00
8,500 00
10,000 00
16,000 00
5,000 00
600 00
11,000 00
4,000 00
1,000 00
700 00
1,800 00
4,600 00
.4qR nno nn
28,317 00
28,317 00
19,000 00
1,639,914 00
11,522 00
578,918 00
56,062 00
50,308 00
2,355,724 00
Page 2
ACTUAL BUDGET OVER BUDGET
Dec 31/83 1983 (UNDER) 1984
EXPENDITURES
Misc
Donations 12,556.37 16,000 00 (3,443 63) 13,000 00
Interest 14,105 89 50,000 00 (35,894 11) 20,000 00
Bad Debts - - - -
Tax Cancellations 10,188 97 7,700 00 2,488 97 10,000 00
Debt Charges 57 - 57 -
36,851 80 73,700 00 (36,848 20) 43,000 00
Protective Services
Fire Prot Three Hills 19,237 49 17,111 00 2,126 49 18,332 00
Fire Prot. Trochu 153 55 5,825 00 (5,671 45) 12,000 00
Fire Prot Linden 7,319 54 5,915 00 1,404 54 19,285 00
Fire Prot Drum - 1,000 00 (1,000 00) 2,000 00
Fire Prot Carbon 9,579 67 8,554 00 1,025 67 13,100 00
Fire Prot Wim & Torr 3,665.43 5,350 00 (1,684 57) 10,200 00
Alta. Disaster Serv.. 1,008 00 1,000 00 8 00 1,000 00
Ambulance Requisition 17,698 54 17,841 00 (142 46) 28,800 00
Ambulance Subsidy - - - -
Utili. Officer--,.Salary 29,259 51 32,300 00 (3,040 49) 32,000 00
Util- Offxcer_L A Pen 1,424 95 1,500 00 (75 05) 1,500.00
Util Officer Canada Pen 300 60 300.00 60 300 00
Util Officer Unemp. Ins 575 52 400 00 175 52 600 00
Utility Officer Med 141 00 150 00 (9 00) 150 00
Util Off W C B 495 78 400 00 95.78 500 00
Util Off Group Ins 643 70 700 00 (56 30) 700 00
Util Off Meals 162 00 100 00 62 00 150 00
Courses & Conv 1,394 00 400 00 994 00 1,400 00
Util Off Materials 242 64 - 242 64 200 00
Radio Repairs 2,894 00 5,000 00 (2,106 00) 5,000 00
Protective Capital _145,500 00 145,500 00 - 43,900 00
241,695_9_2 249,346 00 (7,650 08) 13;000:00'
204i.1"17 00
Public Works Employers
Salaries 289,526 46 340,000 00 (50,473 54) 307,000 00
Wages 873,126 63 830,000.00 43,126 63 910,000 00
Lo Aut Pension 38,111 65 45,000 00 (6,888 35) 40,000 00
Canada Pen Plan 13,860 10 15,000 00 (1,139 90) 15,000 00
Unemp Ins 24,536 89 20,000 00 4,536 89 25 000 00
Medical 4,598 80 4,000 00 598.80 4,700 00
Workers Com Board 16,734 97 18,000 00 (1,265 03) 18,000 00
Group Ins 20,833 62 22,000 00 (1,166 38) 22,000 00
Employee Meetings - 2,000 00 (2,000 00) 1,000 00
In Service Training - 500 00 (500.00) 500 00
j) Public _Works Em 1 ( cont )
P/W Mileage 1,670 62 2,200 00 (529 38) __2,000 00
P/W Meals 282 00 500 00 (218 00,) 500 00
P/W Lodging - 200 00 (200 00) 200 00
1,283,281 74 1,299,400 00 (16,118 26) 1,345,900 00
Public--Works Other
Freight 5,898 12 7,000 00 (1,101 88) 6,000 00
Phone 4,404 43 5,000 00 (595.57) 5,000 00
Advertising 116 49 500 00 (383 51) 1,000 00
Eng & Survey 1,417 50 10,000 00 (8,582 50) 5,000 00
Bldg Ins 5,202.00 5,000 00 202 00 5,500 00
Truck & Equip Ins 24,503 50 25,000 00 (496 50) 27,000 00
Bldg Repairs 614 59 3,000 00 (2,385 41) 3,000 00
Equip Rentals 201,083 06 175,000 00 26,083 06 75,000 00
Gravel Crushing 312,551 73 350,000 00 (37,448 27) 350,000 00
Lic & Permits 1,377 60 400 00 977.60 1,500 00
Damage Claims 111 51 1,000.00 (888 49) 500 00
Taxes 500 52 500 00 52 500 00
l�
Page 2
ACTUAL BUDGET OVER BUDGET
Dec 31/83 1983 (UNDER) 1984
EXPENDITURES
Misc
Donations 12,556.37 16,000 00 (3,443 63) 13,000 00
Interest 14,105 89 50,000 00 (35,894 11) 20,000 00
Bad Debts - - - -
Tax Cancellations 10,188 97 7,700 00 2,488 97 10,000 00
Debt Charges 57 - 57 -
36,851 80 73,700 00 (36,848 20) 43,000 00
Protective Services
Fire Prot Three Hills 19,237 49 17,111 00 2,126 49 18,332 00
Fire Prot. Trochu 153 55 5,825 00 (5,671 45) 12,000 00
Fire Prot Linden 7,319 54 5,915 00 1,404 54 19,285 00
Fire Prot Drum - 1,000 00 (1,000 00) 2,000 00
Fire Prot Carbon 9,579 67 8,554 00 1,025 67 13,100 00
Fire Prot Wim & Torr 3,665.43 5,350 00 (1,684 57) 10,200 00
Alta. Disaster Serv.. 1,008 00 1,000 00 8 00 1,000 00
Ambulance Requisition 17,698 54 17,841 00 (142 46) 28,800 00
Ambulance Subsidy - - - -
Utili. Officer--,.Salary 29,259 51 32,300 00 (3,040 49) 32,000 00
Util- Offxcer_L A Pen 1,424 95 1,500 00 (75 05) 1,500.00
Util Officer Canada Pen 300 60 300.00 60 300 00
Util Officer Unemp. Ins 575 52 400 00 175 52 600 00
Utility Officer Med 141 00 150 00 (9 00) 150 00
Util Off W C B 495 78 400 00 95.78 500 00
Util Off Group Ins 643 70 700 00 (56 30) 700 00
Util Off Meals 162 00 100 00 62 00 150 00
Courses & Conv 1,394 00 400 00 994 00 1,400 00
Util Off Materials 242 64 - 242 64 200 00
Radio Repairs 2,894 00 5,000 00 (2,106 00) 5,000 00
Protective Capital _145,500 00 145,500 00 - 43,900 00
241,695_9_2 249,346 00 (7,650 08) 13;000:00'
204i.1"17 00
Public Works Employers
Salaries 289,526 46 340,000 00 (50,473 54) 307,000 00
Wages 873,126 63 830,000.00 43,126 63 910,000 00
Lo Aut Pension 38,111 65 45,000 00 (6,888 35) 40,000 00
Canada Pen Plan 13,860 10 15,000 00 (1,139 90) 15,000 00
Unemp Ins 24,536 89 20,000 00 4,536 89 25 000 00
Medical 4,598 80 4,000 00 598.80 4,700 00
Workers Com Board 16,734 97 18,000 00 (1,265 03) 18,000 00
Group Ins 20,833 62 22,000 00 (1,166 38) 22,000 00
Employee Meetings - 2,000 00 (2,000 00) 1,000 00
In Service Training - 500 00 (500.00) 500 00
j) Public _Works Em 1 ( cont )
P/W Mileage 1,670 62 2,200 00 (529 38) __2,000 00
P/W Meals 282 00 500 00 (218 00,) 500 00
P/W Lodging - 200 00 (200 00) 200 00
1,283,281 74 1,299,400 00 (16,118 26) 1,345,900 00
Public--Works Other
Freight 5,898 12 7,000 00 (1,101 88) 6,000 00
Phone 4,404 43 5,000 00 (595.57) 5,000 00
Advertising 116 49 500 00 (383 51) 1,000 00
Eng & Survey 1,417 50 10,000 00 (8,582 50) 5,000 00
Bldg Ins 5,202.00 5,000 00 202 00 5,500 00
Truck & Equip Ins 24,503 50 25,000 00 (496 50) 27,000 00
Bldg Repairs 614 59 3,000 00 (2,385 41) 3,000 00
Equip Rentals 201,083 06 175,000 00 26,083 06 75,000 00
Gravel Crushing 312,551 73 350,000 00 (37,448 27) 350,000 00
Lic & Permits 1,377 60 400 00 977.60 1,500 00
Damage Claims 111 51 1,000.00 (888 49) 500 00
Taxes 500 52 500 00 52 500 00
ACTUAL BUDGET OVER
Dec 31/83 1983 (UNDER)
EXPENDITURES
Public Works Other
Power lines Moves
16,981
92
Phone & Pipeline Moves
6,794
05
Fence Moves
1,200
00
Borrow Pits
88,915
27
Driver Lic Med. Etc.
845
80
Shop Supplies
10,050
07
Tools
7,273
61
Hamlet Well & Lgt Re
525
00
Machine Repairs
319,216.76
Fuel
381,003
37
Blades
18,575
86
Road Surface Mater.
304,025
34
Culverts
102,031.06
800
Signs & Posts
22,142
76
Fence Posts & Rep
1,341
16
Gravel Royalties
44,224
95
Shop Water
1,134
35
Shop Heat
17,971
84
Shop Power
7,040
75
Street Lights
4,888
02
Capital Equip.
777,933
00
Grants (PBI)
15,800.00
06
Airports
5,250
00
2,712,945 99
Utilities
Grantville Water
1,442.66
Power & Pump Wimb
797
42
Water Purc Ruarkville
11,697
79
Power & Pump Huxley
980
51
Power & Pump Swalwell
148
59
Grantville Rep & Maint.1,441.65
Wimb Repair & Maint
4,847
22
Ruark Rep & Maint
-
Huxley Rep & Maint
7,189
53
Swalw Rep. & Maint.
-
Water Admin Chg
1,600
00
Water Capital
19,481
61
Water Int Debentures
Water Prin Debent
2,481
409
48
82
Grantville Sewer
800
00
Ruark Sewer
2,260
63
Misc Rep. & Maint.
237.29
Grant Rep & Maint
i Wimb Rep & Maint
1,848
138
90
85
* Ruark Rep & Maint
Huxley Rep & Maint
262
92
Swal Rep & Maint
-
Sewer Admin Chg
400
00
Int Sewer Debenture
7,299
15
f Principal Sewer Deben
753
06
66,519
08
Waste Manaeement
Kneehill Landfill 23,340.74
Drum DSWM 44,287.50
Transfer Site Maint 410 65
68,038.89
^emeteries
Customer Work 8,940.22
Cem General Supply 234.64
9,174 86
15,000 00
20,000 00
5,000 00
90,000 00
1,200 00
12,000 00
8,000 00
1,000 00
300,000 00
400,000 00
25,000 00
350,000 00
65,000 00
7,000.00
15,000 00
45,000 00
1,200 00
25,000 00
10,000 00
9,000 00
518,416 00
5,250.00
2,510,466 00
3,200 00
1,500.00
7,600 00
2,300 00
1,000 00
1,200 00
48,645 00
3,300 00
1,500 00
2,000 00
3,800 00
550.00
1,000 00
100 00
50 00
2,000 00
8,100 00
1,700 00
89,545 00
20,000.00
45,100.00
65,100.00
12,000 00
100.00
12,100 00
1,981 92
(13,205 95)
(3,800 00)
(1,084.73)
(354 20)
(1,949 93)
(726 39)
(475 00)
19,216 76
(18,996 63)
(6,424 14)
(45,974 66)
37,031 06
15,142 76
(13,658 84)
(775 05)
(65 65)
(7,028 16)
(2,959.25)
(4,111 98)
259,517 00
15,800 00
202,479.99
(1,757 34)
(702 58)
4,097.79
980 51
148 59
1,441 65
2,547.22
(1,000 00)
7,189 53
400 00
(29,163.39)
(818 52)
(1,090 18)
(1,200 00)
(1,539 37)
237 29
1,298 90
(861.15)
162 92
(50 00)
(1,600 00)
(800 85)
(946 94)
'(23,025 92)
3,340 74
(812 50)
410 65
(3,059 78)
134.64
(2,925 14)
Page
17
:i 0
3
90
1
11
8
320
390
20
300
75
10
2
45
1
20,___ __
8,000 00
5,000 00
675,339 00
15,000 00
3,500 00
2,510,639 00
1,000 00
14,000 00
500.00
100 00
2,500 00
500 00
1,000 00
1,600 00
2,500.00
500 00
2,500 00
500 00
500 00
200 00
400 00
7,300 00
800 00
36,400 00
25,000 00
45,000 00
500...00
70,500 00
9,000 00
250.00
9,250 00
Page 4
2;
jr.
4 r
f
ACTUAL
BUDGET
OVER
BUDGET
Dec 31/83
1983
(UNDER)
1984
PENDITURES
A S B
Salaries
46,715
25
47,000
00
(284 75)
52,600
00
Wages
40,209
25
40,000
00
209 25
42,000
00
Local Auth. Pension
2,260.50
2,500.00
(239.50)
2,300
00
Canada Pens Plan
1,365
33
1,500
00
(134.67)
1,500
00
Unemp Ins
2,366
82
1,800
00
566 82
2,500
00
Medical
211
50
200
00
11 50
200
00
Workers Comp Board
1,289
76
1,200
00
89 76
1,300
00
Group Ins.
1,023
52
1,000
00
23 52
1,100
00
Medical & Other
-
100
00
(100 00)
-
Mileage
104
70
200
00
(95 30)
100
00
Meals
105
00
200
00
(95 00)
100
00
Conferences
3,191
20
3,000
00
191.20
3,200
00
Phone
1,131
03
1,200
00
(68 97)
1,200
00
Surface Reclam
311
00
800
00
(489 00)
400
00
Meetings Members
550
00
1,200
00
(650.00)
700
00
Mileage Members
256.70
400
00
(143 30)
300
00
Shop supplies
647
40
1,500
00
(852 60)
1,000
00
Tools
295
73
400
00
(104 27)
400
00
Machine Repairs
3,564
57
5,000
00
(1,435 43)
4,000
00
Fuel
9.25
-
9.25
-
Special Projects
859
53
3,000
00
(2,140 47)
1,000
00
Farm Devel & Advisory
238
20
400
00
(161 80)
300
00
Extension Home Ec & 4H
4,057
40
4,500
00
(442.60)
4,100
00
Other Material
395.05
500.00
(104 95)
400
00
Grass Seed
6,277
60
8,000
00
(1,722 40)
6,500
00
Herbicide
30,184
95
25,000
00
5,184 95
45,000
00
Insecticide
2,285
08
1,500
00
785 08
2,300
00
Shop Heat
582
22
1,000
00
(417 78)
700
00
Capital
12,660
98
13,500
00
(839 02)
22,900
00
Grants Non -Govt
51,770
67
37,771
00
13,999 67
22,000
00
214,920.19
204,371
00
10,549 19
220,100
00
Parks
Park Attendent
8,161
92
10,000
00
(1,838.08)
8,200
00
Park Rep & Maint
16,634.90
18,000
00
(1,365 10)
17,000
00
Towns 6 Villages
70,433
89
70,434
00
( 11)
70,500
00
Capital
-
-
-
-
Trochu Rec
7,911
19
7,500
00
411.19
8,000
00
Community Organ.
16,600.00
16,600
00
-
16,600
00
119,741
90
122,534
00
(2,792 10)
120,300
00
TOTAL
7,257,423
27
7,254,536
00
2,887 27
7,417,947
00
2;
jr.
4 r
f
CU
o
W
L
F
W
l(DD
C
3
C
cD D)
O
o -P
(A
(D
tzj
H
O
n
H
U)
(D
C
''S
(D
H
O)
Cn
()
Cn
O
M
Ma
d
t"
Fl
y
H
(D
O
N
H
O
9
G
U
v
I • J
H
h'
r
(n
(o
(n
(n
0) .F
C)
O
M
O
N
o
n)
•3
>
N
ro
z
x
>
N
z
(D
F '
r
►
o
(D
Cn
O
v,
w
N
U)
(n F
(D
O
(o
N
O
(n
O
N tD
C
(D
(D
Co
O
D)
O
CP W
Ln
c
O
N
H
O
O
r
+
W
O
O
H
to
1q
t�
z
u
v
V
V
N
O �lu
rt
,Q
rt
W
N
t"i
rn cam+
(n
N
n
O
t
'S
�
(n
c)
-F'
F-'
n
N
�v
H
G
a
N
Cn
+ H
Cl)
N
O
(n
(D
b
cn
1✓
El
� M
cn
Ln r
H
a
H
b
H
� z
N
w M
O
a
N
N
W
z
-]
+
w
J
J
CP
co
n
tD
-CZ
(D
v
tD
O
N
(7)
N
(D
N
O
CC)
(n
�]
tD
n
co
�
n
+
(D
C
Cn
c
rt
0
O
0
O
LO
z
•v
W
H
�C
!il�k+FeM�� O
<
- o
M
�h
N
a
Ln
Cr
rt
x
N
F
-)
1
I
Cr)
(n
O
tz)
W
O
v
O
u
N
--3
W
a
n
Cn
0
0
H
r (D
N
co
F-
J
3
co
v
v
N
O
C
rt
F-'
(D
tD
D)
F-
-.3
CP
00 CC)
Ut
(n
O
co
(n
00
-P
CU
o
W
L
N (n
W
00 Cn
C
�)
C
cD D)
O
o -P
tD
W (D
X
O
9
H
I-i
O
r
d
H
O)
Cn
()
Cn
N O
M
F-�
x
a
(/)
O
H
(n O
O
N
H
O
9
G
U
v
I • J
H
h'
r
(n
(o
(n
(n
0) .F
G
O
N
O
N
N
N
O N
N
ro
x
>
N
z
(D
F '
r
►
o
(D
Cn
O
v,
w
N
U)
(n F
(D
O
M
N
O
(n
O
N tD
C
N
(D
Co
O
D)
O
CP W
Ln
CC)
�
N
H
O
O
N
N
W
O
O
H
to
1q
z
u
v
V
V
I
W
V
U)
(It F (n
W �7 Cn
(n rn O
tD LD Q)
O O N
(n N
I O O
O N
W
o
W
L
N (n
W
00 Cn
�)
(D
cD D)
O
o -P
C
N
N
N
N
N
�)
tD
W
tD
tD
tD
W (D
O
Cam')
►%.
70
v
Cn
co
Cn
()
Cn
N O
M
F-�
N
Cl)
(/)
O
H
(n O
�i
N
CT)
(O
a,
O
C7)
v
I • J
H
N
U)
(n
(o
(n
(n
0) .F
G
O
N
O
N
N
N
O N
N
N
W
F '
I+
(D
Cn
O
N
w
N
U)
(n F
(D
O
tD
O
O
(n
O
N tD
(n
O
(D
Co
O
D)
O
CP W
Ln
CC)
�
N
0
O
O
N
C
P
m
O
Cam')
►%.
70
x
O
H
t�
t/)
CJ)
Cn
M
x
'V
V"
(/)
O
H
]'
�i
'r1
G
G
O
O
I
H
(n
a
Fj
(✓
H
10
10
G
O
a
�.
F '
(D
(D
r
'O
(D
a
N
G-)
(n
N
N
N
Ln
CC)
�
N
0
O
O
N
N
W
E
O
H
to
1q
V
u
v
V
V
I
rt
,Q
rt
W
N
t"i
(D
(n
N
n
O
t
'S
�
(n
c)
-F'
F-'
n
N
(n
H
G
a
N
Cn
o
Cl)
N
O
(n
(D
cn
1✓
El
H
cn
H
a
b
H
"i
N
O
a
N
z
b
to
10
n
(D
N
x
(D
I '
O
n
P
m
(D
rt
F '
(D
a.
(n
N
N
Ln
CC)
�
N
a
O
W
(n
W
(D
O
co
to
V
u
v
V
V
I
v
,Q
rt
W
N
-]
N
(n
cD
O
C
'S
N
(n
tD
-F'
F-'
O
N
O
H
G
Cn
N
Cn
N
Cl)
N
O
(n
(D
H
H
a
H
"i
O
a
z
n
x
o
O
n
�
n
(D
C
c
rt
O
O
z
•v
H
�C
<
O
M
�h
a
rt
x
tz)
M n
--3
a
n
H
r (D
CA)
F-
3
(n �l
Cl)
O
C
rt
:<
O
1
00
Cn
N
Cn
tD
9
(D
N
W
tD
W
O
tD
Cn
r
> a
v
..
r
3 rj
O
F" > _
E
w r Cl)
z
� a CL
C)
:r (D
M
a rt
M N
Ln
N
(n
d F
(Jl
F-A
lD
o
w
Cn
w
tD
co
(n
m
y
y
V
V
V
V
V
V
O
9 O
W
W
N
W
-P
00
N
tD
yA
X r-h
N
W
(P
N
W
O
h-A
Ln
Lri
Ln
cn
r
r a
M
a
F-
00
a
F3
y
a
O
rt
F-'
N
3
(D
-)
N
O
U)
--)
N
W
tD
9
p,
rI
r
o
w
o
0
rt
�)
O
O
N
-7
(D
O
(7)
y
w
1-'
00
(n
N
Cn
N
to
N
N
N
Cl)
(n
(n
O
O
N
O
O
N
O
M
�<
t7
H
((D
C)
(n
r
(D
F-'
N
F-
O
(n
O
r
<
(D
U)
Cn
0)
(D
tD
rz
C))
�y
Cn
U)
O
CD
m
to
W
to
9
H
M
Cn
3
G
Cn
D
rt