HomeMy WebLinkAbout1990-05-22 Council MinutesArr61nA rMIMPT1 YrCTTME MAV 99un loon
Approval of Agenda
Approval of Council Meeting minutes - May 8th 1990
Approval of Accounts presented for payment today
J C Jeffery report - May 8th 1990 to May 22nd, 1990
Executive Committee Report - Thursday, May 3rd, 1990
Bank Reconciliation Statement for the Month of April
ADDnTNTMCUTC
11 00 A M - Oris Rodger
4 00 P M - Dev Appeal Hearing - See Item No
DDTnnTTV TTCMC
Review recommendation from Budget Committee and set 1990 Mill
Rate
Review cost of asphalt for Horseshoe Canyon
Review road ban situation
Review Kilgour Road Report
TADI rn TTCYC cnnu DDC1 /TnIlC MCCTTIdr
Need for dust control on gravel haul road
Ian Anhorn Fence Problem
GENERAL ITEMS
13 R Angus Golf Day
14 Review Swalwell Lot Offer to Purchase
15 Review Tourism Action Plan
16. Report from Finlay Code - land buying agreement - Dunphy Road
17 Review Gravel Days
18 Review recommendation from Torchinsky re base course
specifications
19 Review Local Road Grid System
20 Review M D road approach policy
AG SERVICE BOARD
nil
PLANNING MATTERS
21 Letter from Philip Knievel re road widening taken on his
subdivision
22 Subdivisons
PUBLIC HEARINGS
nil
1
mar,
AGENDA COUNCIL MEETING MAY 22ND, 1990
DEVELOPMENT APPEAL BOARD HEARINGS
(MEMBERS OF D A B ONLY)
23 Dev Appeal Board Hearing - Chauvco Resources Ltd
Installation of Sour Gas Processing Facility
DEVELOPMENT APPEAL BOARD MEETING
MEMBERS OF D A B ONLY
nil
UTILITIES OFFICER ITEMS
n 1 1
TRANSPORTATION ITEMS
LATE ITEMS
DISCUSSION ITEMS
Committee Reports
ADJOURNMENT
Me/
COUNCIL MEETING MAY 22ND, 1990
A regular meeting of the Council of the M D of Kneehill No. 48
was held on Tuesday, May 22nd, 1990 commencing at 9 00 A M
The following were present for the meeting
Reeve Otto Hoff
Councillors
J Finlay Code
Robert E Boake
Richard A Marz
Harold Mueller
Richard M Vickery
Lawrence Hogg
John C Jeffery, Municipal Administrator
Division 2
Division 1
Division 3
Division 4
Division 5
Division 6
Division 7
Assistant Administrator Jean Wilkinson was present and recorded
the minutes for a portion of the meeting
Reeve Hoff called the meeting to order
PRESENT
Mr. Vickery moved approval of today's agenda APPROVAL
CARRIED AGENDA
There was discussion regarding the recent secondary road
construction seminar put on by Alberta Transportation, the M.D ROAD
secondary road priorities and how requests to the Province for SEMINAR
funding from the Provincial secondary road paving program should
be handled
There was also discussion regarding the SR 582 project and
whether the
M.D.
should request the Province to assist with
SR 582
engineering
costs
for the base course work
PROJECT
Mr Vickery
moved
the M D ask for provincial funding for the
engineering
costs
for the SR 582 12 mile base course project.
Sc n
CARRIED
Mr Marz moved approval of the May 8th council meeting minutes APPROVAL
CARRIED MINUTES
Mr. Vickery moved approval of the accounts submitted for payment
today subject to further review by the finance committee of Otto APPROVAL
Hoff, R A Marz, J Finlay Code and himself ACCOUNTS
CARRIED
Mr Jeffery's report was reviewed and several items were
discussed J C
JEFFERY
With regard to item number 2 it was agreed the M D should not REPORT
give the large culverts stored in the M D yard to the Trochu
Golf Club as these may be required for other bridge and /or M D CULVERT
culvert replacement projects
"ON �C1N
Mr Marz moved the Council approve in principle the request from T` }2'
the employees for permission to use the new M.D. logo on jackets
and caps, on condition Council has final approval of the style of
the jacket, and further moved the shop be authorized to M D
purchase a supply of decals with the new logo and same are to be JACKETS
used when new vehicles are purchased & CAPS
CARRIED
FA
COUNCIL MEETING MAY 22ND. 1990
It was agreed all crews are to be consulted with regard to the NEW �
new jacket style. M D
JACKETS
The request to change the July council meeting dates due to the
planned office move, cannot be approved due to conflict with the
A.S.B. tour
There was discussion about getting asphalt for the Horseshoe HORSESHOE
Canyon View Point Road Alberta Transportation has not yet CAYNON
confirmed the Province will provide the asphalt ROAD
Mr Marz moved the M D agree to accept responsibility for the
cost of the asphalt for this road if the Province does not agree
to provide it
CARRIED
Mr Code reviewed with Council the Kneehill Creek study PAWM will
undertake for the M D this summer CREEK
CREEK
Mr Boake moved approval of Mr. Jeffery's report STUDY
CARRIED APPROVAL
J C J
Mr Jeffery reviewed the bank reconciliation statement for the REPORT
month of April
BANK
Mr Mueller moved approval of the April bank reconciliation STATEMENT
statement
CARRIED
Mr Jeffery reviewed in detail the proposed 1990 mill rate by -law
and budget
BY -LAW
Mr Code moved first reading to by -law number 1197, this being a NO 1197
by -law to approve the proposed 1990 budget and set the 1990 mill
rates MILL RATE
CARRIED AND BUDGET
Mr. Hogg moved second reading to this by -law
CARRIED
Mr. Marz moved third reading be given to this by -law at this
time.
CARRIED UNANIMOUSLY
Mr Vickery moved third reading to this by -law
CARRIED
The 1990 road ban situation and the results of the Benkleman Beam
testing done by the Province on some M D secondary roads was
discussed
Mr Boake moved the M D road bans on secondary roads be changed
as per the recommendations from Alberta Transportation and
further moved the ban on the light coat surfaced roads
remain at 75%
CARRIED
ROAD
BANS
Crmu+n
4v iseA
'L cn1 e
1i
COUNCIL MEETING MAY 22ND 1990
The road committee of Harold Mueller, Oris Rodger and J C
Jeffery met with Torchinsky Consulting and representatives from KILGOUR
C N Rail and Transport Canada recently to discuss the Kilgour ROAD
Road Project and whether the angle of the road as it crosses PROJECT
the railway tracks could be changed Transport Canada advise
that if any change is made signal lights would be required and
would be very expensive particularly taking into consideration
the amount of traffic using the road
There was lengthy discussion about how the road could be improved
without changing the angle of the road as it crosses the tracks
There was also discussion about the amount of money being spent ENGINEER
for engineering costs by the M D and whether the expense is ING COSTS
reasonable and ,justifiable
Mr Vickery then reviewed the request from Shelly McArthur for
dust control on the road past her residence which is not far from DUST
the Arthurville stock pile site She asked that signs be put up CONTROL
to slow the trucks down if the M D will not put anything on the
road to control the dust
Mr. Hoff moved a letter be sent to Shelly McArthur explaining the
M D dust control policy and advising her Council had reviewed
the policy but it was not possible to make any changes.
CARRIED
Mr Marz discussed with council a concern which Ian Anhorn IAN ANHORN
has with the relocation of his fence removed during the Kientz FENCE
Bridge project. It appears the fence was replaced in its
original location which is about 3 feet inside his property line
However now Mr Anhorn wants the fence taken out and put back on
property line
Oris Rodger entered the meeting at this time - 11 00 A M
Mr Rodger noted the fence was replaced in the same location as
it was before it was removed and there was about 500 feet of
fence involved
There was discussion regarding the fence policy It was agreed V,oc- A
the Road committee should inspect the fence locations where there,C- -1 — 1k1
appears to be problems 1
Mr Vickery moved the road committee also reinspect SR 587 SR 587
because of complaints received that rock picking not done on this ROCK
project PROBLEM
CARRIED
Mr Jeffery noted R. Angus has invited 8 councillors and or staff GOLF
to a golf tournament in June TOURNAMENT
Mr Code discussed with council the need to purchase land from a
small acreage on the Dunphy Road The road encroaches on to
private property and the
M D needs
to purchase the land It is
PURCHASE
a very small amount of land
but the
landowners do not
wish to
LAND
sell it for the offered
price of $250
00 per acre, as
per
DUNPHY
existing M.D. policy, as
they just
paid over $3000 00
an acre for
ROAD
the land
POLICY
The existing land buying
policy was
then discussed in
detail
Mr. Marz
moved the M.D. land buying
policy (Number 13 -10
CHANGE
Paragraph
3) be amended to include
the following statement
POLICY
"if the M
D wish to purchase less
than one acre of land it is
13 -10
deemed to
be equivalent to one acre
and paid for accordingly"
LAND BUY
CARRIED
ING
POLICY
I�Gc�rIP +-v
chaY,Sr.
PC, Ikci
Lc , I<
COUNCIL MEETING MAY 22ND, 1990
There was discussion regarding the shortage of 3/4 inch gravel at
the pits and it appears it will not be possible to hold gravel
days this June.
Mr Hogg moved the M D advertise there will be no gravel days GRAVEL
held this June due to shortage of gravel, but if there is gravel DAYS
available later this year Council may hold gravel days in August. No -N,cc
CARRIED Sen} 't C.?
PCX PP r
Mr Jeffery reviewed the letter form Torchinsky Consulting
regarding the cost to provide second grade stakes on base course COST
projects and their recommendations regarding standards for base FOR BASE
course projects COURSE
STAKES
Mr Vickery moved the recommendations from Torchinsky Consulting &
be the M D standard for base course projects STANDARDS
CARRIED
The meeting adjourned for dinner at this time - 11 45 A M
DINNER
The meeting reconvened at 1 00 P M
Frank Wesselling from Palliser Planning Commission entered the
meeting at this time
The offer received from Mr Bruce Wilson through Laurel
Agencies
OFFER
regarding Lot
2 in Block 10 Swalwell was reviewed.
RE
It was noted no
firm decision has been received from Mr
and Mrs.
SWALWELL
Tom Christie regarding
their offer to purchase the property,
but
LOT
in view of the
recent accident involving Mrs. Christie
the matter
should be left
for the time being
leI���
Mr. Hoff moved
this matter be tabled for a period of 3
months
SP^�
CARRIED
The M D proposed Tourism Action Plan was reviewed and discussed. TOURISM
Several corrections were made and it was noted the next step is ACTION
for Council to approve the plan in principle and the public PLAN
hearing process be undertaken
It was suggested the M D should, if and where possible
encourage proposed tourist attractions to locate where there are
good roads already in existance, rather than locating in an area
where road access is not good.
Mr Hogg moved the draft Tourism Action Plan be adopted in
principle and the necessary public hearing be held on Tuesday,
June 26th, 1990 at 3 00 P M
CARRIED
Mr Jeffery read a letter from Philip Knieval of Trochu He
feels because the M D made a policy and then changed it within
two weeks he should be compensated for road widening taken from
his quarter section as a condition of completing an isolation of
existing farmstead on his quarter section
Mr Hogg moved Mr Philip Knievel and Mrs Maxine Brown of Acme
and anyone else who may have been affected by this policy change
be paid for any road widening taken over and above road widening
adjacent to the proposed subdivision and compensation be
calculated in accordance with existing M.D. land buying policy.
CARRIED
M.,
�P
� C' i
ROAD
WIDENING
ON
SUB
DIVISIONS
COUNCIL MEETING MAY 22ND 1990
Mr Wesselling noted there were no subdivisions ready today
He left the meeting at this time
Time 1 45 P M
Mrs Wilkinson left the meeting at this time
There was lengthy discussion regarding the proposal to establish
a local road grid system It was suggested a grid system would LOCAL
provide future councils with some assistance and direction when ROAD
deciding on road construction projects The proposed grid system GRID
was reviewed in detail SYSTEM
Mr. Marz moved Council meeting do now adjourn in order to hold a
Development Appeal Board hearing scheduled for today at 4 00 P M D A B
CARRIED
TIME 4 00 P M
Mr. Marz moved Council meeting do now reconvene, the Development
Appeal Board hearing having been completed
CARRIED
Time 4 15 P.M.
Mr Marz moved Council
approve in principle
the local road grid
system, as outlined on
the map attached to
and forming part of
LOCAL ROAD
these minutes, and the
grid system serve as
a long term road
GRID
construction direction
for council subject
to the following
SYSTEM
conditions
POLICY
1) The proposed grid system will not take effect until the 1990-
1992 tentative road program already established by council has
been completed,
2) No additional projects may be added to this proposed 1990 -92
road program,
3) Any road which is part of the local road grid system is to be
considered as a Type 1 Road and when it is necessary to
reconstruct same it is to be built to Type 1 road standards,
4) Any road which is part of the local road grid system must be
re- constructed before base course is applied,
5) When base course is applied to any road which is part of the
local road grid system a minimum of 30 finished feet must be
provided for.
CARRIED r I
�r d
Mr. Code moved to table discussion about a proposed numbering NUMBER
system for the local road grid system until the next meeting of SYSTEM
council FOR
CARRIED LOCAL
ROAD
The Executive committee report was reviewed GRID
SYSTEM
EXEC
COMM
REPORT
Mr Hogg moved approval of the Executive Committee Report
CARRIED 11
Mr Marz moved to table Item No 20 (road approach policy) until TABLE
the next meeting of Council and this meeting do now adjourn TABLE
CARRIED ITEM
#20
TIME 4 45 P M
REEVE
MUNICI LMI TRATOR
& ADJOURN
0
Alberta
MUNICIPAL AFFAIRS
BUDGET ESTIMATES
For The Fiscal Year Ended December 31, 1990
MUNICIPALITY MU KRAI. 0I5TRJU .0F KNEEHI.LL .NO 48.
ADDRESS Box 400
Three Hills, Alberta
POSTAL CODE TOM 2A0
TELEPHONE (403) 443 -5541
Certified a True and Correct Copy of The Current Year's Estimates as Adopted
by the Council on 19
MAYORIREEVE:
NAME OTTO HOFF
SIGNATURE
of
MAFP 117 (89/10)
TREASURER:
NAME
SIGNATURE
JOI-N C,, JEFFERY
ALBERTA MUNICIPAL BUDGET ESTIMATE FORMS
TABLE OF CONTENTS
Page
COVER SHEET
TABLE OF CONTENTS II
STATEMENTS
1
TAX LEVY ESTIMATES — CURRENT YEAR
1
2
TAX LEVY ESTIMATES — PRECEDING YEAR
2
3
ESTIMATED GENERAL MUNICIPAL REVENUES
3
4
ESTIMATED OPERATING REVENUES
4
5
ESTIMATED OPERATING EXPENDITURES
5
6
ESTIMATED FUNDED CAPITAL ACQUIRED
6
7
ESTIMATED CAPITAL FUNDS APPLIED
7
8
SUMMARY OF ESTIMATED OPERATING REVENUES AND
EXPENDITURES
8
9
SUMMARY OF ESTIMATED CAPITAL FINANCES
ACQUIRED AND APPLIED
g
10
ESTIMATED ASSESSMENTS AND
VALUATIONS SUMMARY
10
COMMENTS.
The budget estimate forms have been prescribed for Alberta Municipalities to use in conjunction with
the annual tax levy and budget estimate by -law pursuant to Sections 92 through 102 of the
Municipal Taxation Act
tr f
M
MUNICIPAL DISTRICT OF KNEEHILL NO 48
MUNICIPALITY
TAX LEVY ESTIMATES — CURRENT YEAR
For The Year Ending December 31 1990
ESTIMATES AS REQUIRED BY SECTIONS 92 THROUGH 102 OF THE MUNICIPAL TAXATION ACT
DETAILS OF CONSOLIDATED TAX LEVY
:z
TOTAL S A
>..... l )
TAXES AND
GRAN
TS IN -LI
EU
8
010
24
0
»: » 8,010,227
227
(1) Detail breakdown of "Special Levies" should be provided. Write in the appropriate detail items in the blank lines.
(2) Total must agree with FS5 -2 -10.
11
LESS PLUS
EXCESS UNDER LEVY
4,908
7,241 -0-
7,241
MILL RATE
0 111
-0-
0 448
0 037
0 034
i
3 AVG
M
TAX LEVY
4,908
-0-
4,851
282
2 771
5,959
18,771
4 851
282
2,771
5,959
18,771
r'l
BASIC
PLUS
Drumheller #3
REQUISITION
ALLOWANCE
Drumheller #3
4,777
131
Innisfail #16
7 024
217
Olds #26
4,708
143
Elnora #44
276
6
Three Hills #45
2,691
80
Trochu #56
5 803
156
Total
25,279
733
P & P
31,301
56,580
LESS PLUS
EXCESS UNDER LEVY
4,908
7,241 -0-
7,241
MILL RATE
0 111
-0-
0 448
0 037
0 034
i
3 AVG
M
TAX LEVY
4,908
-0-
4,851
282
2 771
5,959
18,771
4 851
282
2,771
5,959
18,771
r'l
LEVY
ASSESSMENT
Drumheller #3
4,908
44 217,870
Innisfail #16
-0-
10,609,910*
Olds #26
4 851
10,828 930
Elnora #44
282
7 614,950
Three Hills #45
2,771
81,511,360
LESS PLUS
EXCESS UNDER LEVY
4,908
7,241 -0-
7,241
MILL RATE
0 111
-0-
0 448
0 037
0 034
i
3 AVG
M
TAX LEVY
4,908
-0-
4,851
282
2 771
5,959
18,771
4 851
282
2,771
5,959
18,771
r'l
MUNICIPAL DISTRICT OF KNEEHILL NO 48
MUNICIPALITY
TAX LEVY ESTIMATES — CURRENT YEAR
For The Year Ending December 31 1990
ESTIMATES AS REQUIRED BY SECTIONS 92 THROUGH 102 OF THE MUNICIPAL TAXATION ACT
DETAILS OF CONSOLIDATED TAX LEVY
01-1-11
1
TAX
LEVY
REQUIRED
ALLOWANCES ADDED
3 LESS
9 PLUS
3 TAX
TAX LEVIES REQUIRED
BASIC
2 FOR
FOR
EXCESS
PRIOR YEAR'S
LEVY
FOR REQUISITIONS
REQUISITION
NON -COLE.
DISCOUNTS
COLLECT
UNDER LEVY
REQUIRED
Non - Residential 4
OF TAXES
ALLOWED
IONS
5
742 PROVINCIAL PLANNING FUND REQ
22,668
595
23,263
1
TOTAL LEVIES FOR GENERAL MUNICIPAL OPERATIONS
To Agree With BF2.21
O
EDUCATION REQUISITIONS
;;:;
;..;::;:;.;.;:.:;• : :.:.:.::.:..:.:
:::.:::. ::..::::::::.::.::. >:.. >:.;:.::
�.;:.: :.:::..:.::.;;:.:.::.;:.::.;:::
;;:.::.;::.:;.:;.;::;.;;
743 School Foundation Program Req 2
WA*
20.941
15.470"..
....... ...
SUPPI ntary 0 of R i
e u sih n
75X S.D No. 3
Huxley Colon,
1,609,473
49,642
75X D No 4
10,000
309
10,309
75X S.D No. 5
75X S.D No s
75X S.D No r
75X S.D. No s
75X S.D No s
75X Electric Power and Pipe Line 10
786 978
-0-
786,978
OTHER REQUISITIONS
75X H.D No 11
75X Various. H D. No 12
25,279
733
7 241
18,771
75x (see att:40W.Ii. No
13
75X Electric Power and Pipe Line 48
31,301
-0-
31,301
75X Nursing Home 14
75X Auxilliary Hospital 15
75x Golden. Hild&iors Foundation 15
54, 100
1,623
55,723
75X Seniors Foundation 17
75X Seniors Foundation 19
TOTAL FOR REQUISITIONS
3,217,505
73,843
7 241
15,470
3,299,577
20
DETAILS OF LEVIES FOR
GENERAL MUNICIPAL OPERATIONS
TAX
LEVY
REQUIRED
3 TAX LEVY
REQUIRED
General Municipal Operations
Debenture and Long Term Debt Charges
General Recreation
Ad)ulance
Rural Fire Protection
1
2
3
4
5
a
9
10
4,430,805
Multi - Family Residential 2
TOTAL LEVIES FOR GENERAL MUNICIPAL OPERATIONS
To Agree With BF1 -21
21
4,651,484
4 5
ASSESSMENT MILL TAX
RATE LEVY
270,500,910 16.380 4.430.
17 195 4,651,263
B F M3
DETAILS OF SPLIT MILL RATES
FOR GENERAL MUNICIPAL OPERATIONS (IF APPLICABLE)
TAX
LEVY
REQUIRED
4
ASSESSMENT
5
MILL
RATE
fi
TAX
LEVY
Single Family Residential 1
Multi - Family Residential 2
Farmland 3
Non - Residential 4
5
6
TOTAL LEVIES FOR GENERAL MUNICIPAL OPERATIONS
To Agree With BF2.21
12
MNICIPAL DISTRICT OF KNEEHILL NO 48
MUNICIPALITY
TAX LEVY ESTIMATES — PRECEDING YEAR
For the Year Ending December 31 1989
ESTIMATES AS REQUIRED BY SECTIONS 92 THROUGH 102 OF THE MUNICIPAL TAXATION ACT
DETAILS OF CONSOLIDATED TAX LEVY lqF511
l
:> 2
T
O
T
>.... Al TAXES AND GRANT
S IN -
LIEU
7)349
3584 584
€<;«; 7,403,100
(1) Detail breakdown of "Special Levies" should be provided. Write in the appropriate detail items in the blank lines.
(2) Total must agree with FS5.2.10.
21
Z,. w
BASIC
PLUS LESS PLUS
MILL RATE
TAX LEVY
REQUISITION
ALLOWANCE EXCESS UNDER
LEVY
Drumheller # #3
12,800
481
13 281
Innisfail #16
10,000
376
10,376
Olds #26
6 560
247
6 807
Three Hills #45
28,080
1,056
29,136
Total
57,440
2,160
59 600
P & P
-0-
-0-
-0-
Z,. w
LEVY
ASSESSMENT
MILL RATE
TAX LEVY
Drumheller #3
13,281
42,883,210
0
310
13,294
Innisfail 1 #16
10,376
10,591,020
0
980
10,379
Olds #26
6,807
10 215 400
0
666
6,803
Three Hills #45
29,136
81,360,400
0
358
29,127
59,600
145,050,030
59 603
P & P
-0-
74 162 890
0
412
30,555
59,600
219,212,920
0
411 AVG
90,158
Z,. w
MUNICIPAL DISTRICT OF KNEEHILL.NQ, 48.
MUNICIPALITY
TAX LEVY ESTIMATES — PRECEDING YEAR
For The Year Ending December 31 1989
ESTIMATES AS REQUIRED BY SECTIONS 92 THROUGH 102 OF THE MUNICIPAL TAXATION ACT
DETAILS OF CONSOLIDATED TAX LEVY
mill
TAX LEVIES REQUIRED
3 TAX
LEVY
REQUIRED
BASIC
ALLOWANCES ADDED
e
LESS
EXCESS
a
TAX
z
262,743,480
FOR REQUISITIONS
4 064 469
REQUISITION
FOR
NON -LOLL.
FOR
DISCOUNTS
COLLECT
LEVY
REQUIRED
3
OFTAXES
ALLOWED
IONS
742 PROVINCIAL PLANNING FUND REQUISITION
20,500
77(1
21,270
743,480
0 092
23,970
104.217
262743 -4Rn
n Ann
EDUCATION REQUISITIONS
743 School Foundation Program Requisition(s) 2
599 300
22,534
621 834
Supplementary School Requisitions
75X Three Hllls
S .D No 6p 3
.....68
1 475 768
55,489
1 531 257
75X HuXley
S.D No 4
18,000
75X
S.D No 5
75X
S.D No 6
75X
S.D No
75X
S.D No. e
75X
S.D. No s
75X Electric Power and Pipe Line
10
,
70B4O32
OTHER REQUISITIONS
75X
H.D No 11
75X Various
H.D No 12
59,600
75X (see be1ow).
H.D No. 13
75X Electric Power and Pipe Line
48
75X Nursing Home
14
75X Auxilliary Hospital Tr ochu #56.
15
11,160
420
11,580
75X Golden. Hi.l.ls
Seniors Foundation 16
53,30000
53,500
75X
Seniors Foundation 17
75X
Seniors Foundation 18
TOTAL FOR REQUISITIONS
20
2,943,500
1 81,573
3,025,073
DETAILS OF LEVIES FOR
GENERAL MUNICIPAL OPERATIONS
3 TAX
LEVY
REQUIRED
4
ASSESSMENT
5 MILL
RATE
6 TAX
LEVY
General Municipal Operations 1
4 064 469
262,743,480
15 600
4 064 469
Debenture and Long -Term Debt Charges 2
3
General Recreation 4
Ambulance 5
Rural Fire Protection 6
4U8
,
743,480
0 092
23,970
104.217
262743 -4Rn
n Ann
1M 717
10
TOTAL LEVIES FOR GENERAL E ERA
L MUNICIPA
L OPERATIONS 4 2 83 064
16
39
4
283,064
9
To Agree ee Wi t h z
BF1-
21 1
EMME
DETAILS SPLIT MILL HATES
FOR GENERAL AL MUNICIPALOPERATIONS (IFAPPLICABLE)
3 TAX
LEVY
REQUIRED
4
ASSESSMENT
5
MILL
RATE
6
TAX
LEVY
Single Family Residential 1
Multi - Family Residential 2
Farmland 3
Non - Residential 4
5
. ... .. 6
TOTAL LEVIES FOR GENERAL MUNICIPAL OPERATIONS
To Agree With BF2 -21
M/
2.2
M
MUNICIPAL DISTRICT OF - KN��HjL, NO, 48
MUNICIPALITY
ESTIMATED GENERAL MUNICIPAL REVENUES
For The Year Ending December 31 1990 K S M5
740/750 Total Basic Requisitions (1) (BF1 -1 -20) 30
[726,079 43 500
2947 354
3,217,50 5
Revenues from Franchises & Concession Contracts 54
100/200 Special Municipal Levies (1) (BF1- 3.22,241040) 3.5
Returns on Investments — Interest /Dividends /etc 55
16,978
a34)0 _
730
TOTAL DEDUCTIONS AND LEVIES (1)
2 969,579
NET TAXES FOR GENERAL MUNICIPAL PURPOSES 36 II 4,433,521
)THER GENERAL MUNICIPAL REVENUES
510
Penalties and Costs on Taxes 53
540
Revenues from Franchises & Concession Contracts 54
550
Returns on Investments — Interest /Dividends /etc 55
590
Other Revenues from Own Sources 56
730
Federal Govt. & Agencies Unconditional Grants 57
740
Provincial Govt. & Agencies Unconditional Grants 58
750
Local Governments Unconditional Grants 59
990
Other (3) 60
TOTAL OTHER GENERAL MUNICIPAL REVENUES
47
2,964,332
4 453,302
45,517
205,147
35,987
712,978
570
1,000,199
• 1
� 11
111
1 111
M 11
111
••1 11
TOTAL NET GENERAL MUNICIPAL REVENUES (2)
(FS3 -1 -61 page 4) (FR19- 99 -99) 6, 5 401,004 5,453,501 5,73.9,122
(1) The amounts in this section are deducted in calculating "Total Net General Municipal Revenues The 'Total Requisitions" estimates are the
BASIC amounts on Pages 1 and 2 Column 1 Levies other than for General Municipal Operations are entered as parts of the "Estimated
Operating Revenues on Page 4 and /or parts of Estimated Capital Financing Acquired on Page 6 in Lines for the functions to which they apply
(2) Net amount of revenues for general municipal purposes to be entered on Pages 4 and 8 Estimated Operating Revenues
(3) To include any part of accumulated surplus to be used but not designated for a specific function
Specify amount of surplus being used $
1
L71
MUNICIPAL DISTRICT OF KNEEHILL NO. 48
MUNICIPALITY
ESTIMATED OPERATING REVENUES
For The Year Ending December 31 1990
(1) From Page 3 carry forward of Total Net General Municipal Revenues
FUNCTION DESCRIPTION
_
PRECEDING
ESTIMATE
PR EARING
ACTUAL
C YEARNT
ESTIMATE
11 Council and Other Legislative
12 General Administration and Other
i
z 163,2R5
— — -
3
4
21 Police Department and Services Used
23 Fire Fighting and Preventive Service
24 Disaster Service and Emergency Measures
25 Ambulance Services and First Aid
26 By -Laws Enforcement and Other
io
5
6 2-50
2-90
7
a
9 25,000
25 000
25 000
31 Common Services and /or Equipment Pool 1
32 Roads Streets, Walks, Lighting 13
14
33 Airport Services 15
34 Public Transit Systems 16
37 Storm Sewers & Drainage 17
1R
z
6 5,400
960,941
41 Water Supply and Distribution System 19
20
42 Sanitary Sewage Service and Treatment 21
22
43 Garbage Collection & Disposal 23
24
2.5
17,300
19,790
16 000
7,000
7,406
6,000
--
2,200
3,886
2 500
51 Family and Community Support Services 26
52 Day Care 27
53 Other Public Health 29
56 Cemeteries & Crematoriums 29
30
111,125
108 187
128,850
500
_ 525
500
61 Municipal Planning, Zoning & Development 31
62 Community and /or Agricultural Services 32
66 Subdivision Land and Developments 33
67 Public Housing Operations 34
69 Land /Housing /Building Rentals and Other 35
.36
37
13$
1 304
114
71 Recreation Board and Other Services 38
72 Recreation /Parks Facilities and Programs 39
74 Culture Community Hall Library Museum, etc. 40
75 Convention Centre 4i
42
43
32 081
23,300
5400
91 Gas Production and Distribution .44
92 Electrical Production and Distribution 45
93 Telephone System 46
47
.4a
.49
97 Operating Contingencies Reserve 6o
886 414
TOTAL FUNCTIONALIZED OPERATIONS 51
1 152 641
1,312,650
1,875,164
TOTAL GENERAL MUNICIPAL REVENUES (1) (FR19- 99 -99)
r,
5,401,004
5 453,501
5,739,122
TOTAL MUNICIPAL OPERATING FUNCTIONS (FR19- 99.18)
6 553 645
6,766,151
7 614,286
64
GRAND TOTAL OPERATING FUNCTIONS
6,553,645
6 766 151
7,614,286
(1) From Page 3 carry forward of Total Net General Municipal Revenues
III.
nJNICIPAI DISTRICT OF KNEEHILL NO 48
MUNICIPALITY
ESTIMATED OPERATING EXPENDITURES
For The Year Ending December 31 1990
FUNCTION DESCRIPTION
PRECEDING
ESTYEAR
IMATE
YEAR
P ACTUALG
CURRENT
YEAR
2 ESTIMATE
1 1 Council and Other Legislative
12 General Administration and Other
1 1
z 535-850
604,330
1,707,200
3
4
21 Police Department and Services Used
23 Fire Fighting and Preventive Service
24 Disaster Service and Emergency Measures
25 Ambulance Services and First Aid
26 By -Laws Enforcement and Other
10
11
5
6 59,870
61,081
60,545
7
8 2500
25 .2 35
9 99,300
107,661
133,500
31 Common Services and /or Equipment Pool 12
32 Roads Streets Walks Lighting, 13
14
33 Airport Services 15
34 Public Transit Systems 16
37 Storm Sewers & Drainage 17
18
1 67
41 Water Supply and Distribution System 19
20
42 Sanitary Sewage Service and Treatment 21
22
43 Garbage Collection & Disposal 23
24
25
85300
7 704
105000
5200
1,847
96,900
92,454
125,500
51 Family and Community Support Services 26
52 Day Care 27
53 Other Public Health 28
56 Cemeteries & Crematoriums 29
30
121,125
108,187
128,850
13,500
10,058
13 000
61 Municipal Planning Zoning & Development 31
62 Community and /or Agricultural Services 32
66 Subdivision Land and Developments 33
67 Public Housing Operations 34
69 Land /Housing /Building Rentals and Other 35
36
37
369,600
309 131
214.800
71 Recreation Board and Other Services 38
72 Recreation /Parks Facilities and Programs 39
74 Culture Community Hall Library Museum etc. 40
75 Convention Centre 41
42
43
157,600
— X30,695
- --
91 Gas Production and Distribution 44
92 Electrical Production and Distribution 45
93 Telephone System 46
47
46
49
97 Operating Contingencies Reserve so
140,379
TOTAL MUNICIPAL OPERATING FUNCTIONS tFR119- 99 -35f 62
65553,645
6 764,863
7,615,730
.. ............
GRAND TOTAL OPERATING FUNCTIONS I
s
6,553 645
I
6,764,863 1
7 615 730 _T
L
V
MUNICIPAL DISTRICT OF KNEEHILL NO.. 48
MUNICIPALITY
FCTIMATGn C:HK]nCn r- AOrrAI An ^1.nr.�
For The Year Ending December 31 1990 F S 4
=ESTIMATE G PRECEDING CURRENT 4 PRECEDING
FUNCTION DESCRIPTION ACTUAL jSTIMATE UNEXPENDED
11 Council and Other Legislative
12 General Administration and Other
,
z 66,000
75,693
1 157 000
3
4
21 Police Department and Services Used
23 Fire Fighting and Preventive Service
24 Disaster Service and Emergency Measures
25 Ambulance Services and First Aid
26 By-Laws Enforcement and Other
28.Bridge..Inspector 10
5
6
7
8
9 14 800
27,885
Q.QyQ�
20
31 Common Services and /or Equipment Pool 12
32 Roads Streets Walks Lighting, 13
14
33 Airport Services 15
34 Public Transit Systems 16
37 Storm Sewers & Drainage 17
16
1 358
841 900
1,007,721
41 Water Supply and Distribution System 19
20
42 Sanitary Sewage Service and Treatment 21
22
43 Garbage Collection & Disposal 23
24
25
108853-
10,000
30,000
9,250
51 Family and Community Support Services 26
52 Day Care 27
53 Other Public Health 26
56 Cemeteries & Crematoriums 29
30
61 Municipal Planning Zoning & Development 31
62 Community and /or Agricultural Services 32
66 Subdivision Land and Developments 33
67 Public Housing Operations 34
69 Land /Housing /Building Rentals and Other 35
36
37
_
_136-2-8-4
_128_,4_8_O__
28 480
15 000
71 Recreation Board and Other Services 38
72 Recreation /Parks Facilities and Programs 39
74 Culture Community Hall Library Museum etc. 40
75 Convention Centre 41
42
43
32,5010
2.93
91 Gas Production and Distribution 44
92 Electrical Production and Distribution 45
93 Telephone System 46
47
48
49
97 General Capital Reserve ao
130,000
TOTAL MUNICIPAL CAPITAL FUNCTIONS 1 ,083,680 1,500,733
52
GRAND TOTAL CAPITAL FUNCTIONS 1,083 680 1500,733
1,801,000
1,801,000
9 250
9,250
M
MUNICIPAL DISTRICT OF KNEEHILL NO 48
MUNICIPALITY
ESTIMATED CAPITAL FUNDS APPLIED
For The Year Ending December 31 1990
[TS M4
FUNCTION DESCRIPTION
PRECEDING
YEAR
ESTIMATE
PRECEDING
YEAR
ACTUAL
3 CURRENT
YEAR
ESTIMATE
2 PRECEDING
YEAR
OVEREXPENDITURFS
11 Council and Other Legislative 1
12 General Administration and Other 2
4
66,000
76,19-1
1,157,000
,
21 Police Department and Services Used s
23 Fire Fighting and Preventive Service 6
24 Disaster Service and Emergency Measures 7
25 Ambulance Services and First Aid a
26 By -Laws Enforcement and Other 9
10
14,800
2%,885
40,00
20,000
31 Common Services and /or Equipment Pool 12
32 Roads, Streets Walks, Lighting, 13
,4
33 Airport Services , 5
34 Public Transit Systems 16
37 Storm Sewers & Drainage 17
,a
1 ,35$
841,900
1,007,721
531,000
41 Water Supply and Distribution System 19
20
42 Sanitary Sewage Service and Treatment 21
22
43 Garbage Collection & Disposal 23
24
25
171,033
62,180
750
30,000
51 Family and Community Support Services 26
52 Day Care 27
53 Other Public Health 28
56 Cemeteries & Crematoriums 25)
30
61 Municipal Planning Zoning & Development 31
62 Community and /or Agricultural Services 32
66 Subdivision Land and Developments. 33
67 Public Housing Operations 34
69 Land /Housing /Building Rentals and Other 35
36
37
12B,480
136,284
15.0m
_
71 Recreation Board and Other Services 38
72 Recreation /Parks Facilities and Programs 39
74 Culture Community Hall Library Museum etc. 40
75 Convention Centre 41
42
43
107,917
$,000
104,978
91 Gas Production and Distribution 44
92 Electrical Production and Distribution 45
93 Telephone System. 46
47
48
49
97 General Capital Reserves. 50
130,000
TOTAL MUNICIPAL CAPITAL FUNCTIONS
G PITAL FUNCTIONS
1 ,O$3,680
1 659,141
r 1,801,000
167,65$
1,0$3 680 1,659,141
1801,000
167,6
I >
0,
k
MUNICIPAL DISTRICT OF KNEEHILL N0, 48
MUNICIPALITY
SUMMARY OF ESTIMATED OPERATING REVENUES AND EXPENDITURES
For The Year Ending December 31 1990 F R 1 9
PRECEDING PRECEDING 99 CURRENT
ITEM DESCRIPTION YEAR YEAR YEAR
ESTIMATE ACTUAL ESTIMATE
GENERAL MUNICIPAL REVENUES (1) (FS3 -1 -61)
5,401,004
5 453,501
5,739 122
REVENUES BY TYPE.
>::;;;
100/200 Special Municipal Levies BFI- -
3 22 24.30
300 Sales to Other Governments
400 Sales of Goods and Services 3
520 Licenses and Permits (2) 4
530 Fines Issued (2) 5
550 Return on Investments held for Function (2) 6
560 Rental Revenues (2) 7
590 Other Revenues from Own Sources (2) 8
830 Federal Conditional Grants 9
840 Provincial Conditional Grants 10
850 Local Government Conditional Grants 11
910 Withdrawn from Function Operating Allowances 12
920 Withdrawn from Function Operating Reserves 13
930 Contributed from Operating Functions (FR19- 99 -24) 14
940 Contributed from Capital Sources (FR20- 99 -34). 15
960 Gross Recoveries from Operating Functions 16
990 Other (Specify Below) (5) (7) 1
1 6 079
1.6978.::
43��.
2 12,800
14,266
9,000
268 262
100,261
87,800_
1,700
2,125
1,700
14,000
15,264
9,500
300
6,797
3,500
829 500
1 130576
833,450
23 178
1 205
TOTAL ESTIMATED OPERATING REVENUES (3) (FS3.1 -62) 18
EXP ENDIT UR ES Y
B OBJECT
6 553,645
6,766 151
2360120
7,614,286
2506,950
100 I
Sa arses Wages and Benefits 19
200 Contracted and General Services 20
300 Purchases from Other Governments 21
500 Materials Goods Supplies and Utilities 22
7X0 Grants to Government 23
761 Contributed to other Operating Functions 24
762 Contributed to Capital Programs (FR20- 99 -15) 26
763 Added to Function Operating Allowances 26
764 Added to Function Operating Reserves 27
765 Contributed to Own Municipal Agencies 28
770 Grants to Individuals and Organizations. 29
810 Short -Term and Other Financial Charges 30
820 Long -Term Debt 31
830 Debenture Debt Charges 32
960 Gross Recoveries to Operating Functions (FR 19-99-16)33
990 Other Transactions Discounts Adjustments (6) 34
2, W5,9Q0
1,353 q4
4 OZ6
6��
_ 1 000
594
=000
1 702000 ___1
.5_9,178__
1 7201600
83,000
81,078
TOUR-
--
2,400 _
—
74 835
2 OW
1 ,
1TT5
,500
TOTAL ESTIMATED OPERATING EXPENDITURES ( 4)
(FS3 -2 -62) 35
6,553 , 645
6 764,863
7,615,730
NET ESTIMATED OPERATING DEFICIT
3f
–O–
–Q–
1,444
NET ESTIMATED OPERATING SURPLUS
(1) From Page 3 carry forward of 'Total Net General Municipal Revenues
(2) May group together and record as 590 Other Revenues From Own Sources
(3) To agree with total amounts shown for operating revenues on Page 4.
(4) To agree with the total amounts shown for operating expenditures on 1ae 5
(5) Accumulated Surplus to be used FR19 -99 -1 7 specify
(6) Accumulated Deficit to be recovered FR 19 -99 -34 specify _
(7) Detail of Other
f2
1�
8
48 WNICIDISTRICT PAL. D I OF KNJEEHILL N0, . m7M
..... .... . . I. ..... N
MUNICIPALITY
SUMMARY OF ESTIMATED CAPITAL FINANCES ACQUIRED AND FINANCES APPLIED
By Type And Object For The Year Ending December 31 1990
PRECEDING PRECEDING 99 CURRENT
ITEM DESCRIPTION YEAR YEAR YEAR
ESTIMATE CT ESTIMATE
A I I
CAPITAL FINANCES ACQUIRED
CAPITAL FINANCES APPLIED:
.................. .
.......................
...................
............... ..
. ..........
...........
.... ............... .
.................
.... .....
. . .......... ....
..........
. ............. .....
...........
....................
XXX Prior Year's Unexpended Fund Balance
1001200 Special Municipal Levies (BFI.3-31 to 40)
310 Debentures, Bonds and Mortgages Issued 3
322 Long Term Borrowings and New Capital Leases 4
550 Return on Investments held for Function 5
570 Insurance Proceeds 6
590 Other Revenues from Own Sources 7
6X0 Sale of Fixed Assets a
830 Federal Capital Grants 9
840 Provincial Capital Grants 10
850 Local Government Capital Grants 11
86X From Own Municipality Boards or Agencies 12
910 Withdrawn from Function Capital Allowances 13
920 Withdrawn from Function Capital Reserves 14
930 Contributed from Operating Functions (FR19-99-25) 15
940 Contributed from Other Capital Functions 16
970 Contributions from Developers 17
990 Other (Specify Below) (3) 18
20
193,980
.........
..............
48,150
. ...... .. ...
3XX Borrowing Approved but Not Received
21
10,0W
39,38-9--
-
17 40C
000
6�
915 Future Contributions from Operations
22
918 680
971,524
273,212
990 Other (Specify) Grants
45 Oa
low
4 085
202.78E
13
193,W
1,205
246,380
232,360
—27,-505—
AT YEAR END
J I
77,31-3
167, 16
12,244
1
l �659, 1�41
1,801,000
"IF,
277,660
1,668,391
837,300
1,137,362
1,773,495
10,953
—
29,296
TOTAL OF FUNDED CAPITAL AVAILABLE (1)
1,083 680 --F-1,500,733
OVEREXPENDITURES TO BE PROVIDED BY
CAPITAL FINANCES APPLIED:
.................. .
.......................
...................
............... ..
. ..........
...........
.... ............... .
.................
.... .....
. . .......... ....
..........
. ............. .....
...........
....................
1001200 Future Property Levies
20
193,980
.........
..............
48,150
.
3XX Borrowing Approved but Not Received
21
10,0W
39,38-9--
-
17 40C
000
6�
915 Future Contributions from Operations
22
918 680
971,524
273,212
990 Other (Specify) Grants
45 Oa
low
4 085
202.78E
13
193,W
TOTAL OVEREXPENDITURES
10,953
AT YEAR END
J I
193 980
167, 16
GRAND TOTAL CAPITAL FINANCES ACQUIRED
1
l �659, 1�41
1,801,000
"IF,
277,660
1,668,391
UNEXPENDED CAPITAL BALANCE AT YEAR END
421
GRAND �TOTAL TOTAL CAPITAL APPLIED - ----------- 1 277,660 1,668,391 1,801 000
(1) To agree with estimated funded capital acquired plus preceding year unexpended on Page 6
(2) To agree with estimated capital funds expended plus preceding year overexpenditures on Page 7
(3) Detail of Other
I
9
CAPITAL FINANCES APPLIED:
.........
..
.. ..
. . .......... ....
..........
. ............. .....
...........
....................
XXX Prior Year's Overexpenditures balance 26
490 Other Assets Acquired 27
610 Engineering Structures Additions 28
620 Buildings Fixed Assets Additions 29
630 Machines Equipment and Addition 30
640 Land Acquired for Government Uses 31
650 Vehicle Additions 32
7X0 Grants to Government 33
761 Contributed to Operating Functions 34
762 Contributed to Other Capital Functions (FR20-99-16) 35
763 Additions to Function Capital Allowances 36
764 Additions to Function Capital Reserves. 37
765 Contributed to Own Municipality Agencies 38
770 Grants to Individuals and Organizations 39
990 Other Transactions and Adjustments. ... 40
TOTAL CAPITAL FUNDS APPLIED (2)
193,980
193,980
.
10,0W
39,38-9--
-
17 40C
000
6�
-1 262
918 680
971,524
273,212
45 Oa
low
4 085
202.78E
10,953
311,917
1,277,660
77�
l �659, 1�41
1,801,000
UNEXPENDED CAPITAL BALANCE AT YEAR END
421
GRAND �TOTAL TOTAL CAPITAL APPLIED - ----------- 1 277,660 1,668,391 1,801 000
(1) To agree with estimated funded capital acquired plus preceding year unexpended on Page 6
(2) To agree with estimated capital funds expended plus preceding year overexpenditures on Page 7
(3) Detail of Other
I
9
0
N,
F2
C\i
M
(Y)
C)
(n
CD
I
01
CD
LO
m
cn
k-0
LO
wominFro
IS
0
I
I
I CD
A
Lc;
o (.0
,-:r
C\i
I
81 11 1 ICO
C\j
rn
LO
CD
r�
C\j
z
0 w
C\i
CD
,
0-9co
cr
5 W:D
0 w U) IL
W z (/) LL
)- 0 W U)
CE:
wwcr Z :30
:K 0 01-- 1-,-
0
a: Z Z)
<
rn
rn
U)
ui
z
LL =
z
4-5
0
E
o<
Cl)
r z
a)
Q
z
D
w 0
w
.7
) LL
CD ,
Z
W
>
0
o
Lu
0
Cc
0
0
aroi
(L
2
..... ......
.... .....
C
.2
Z
<
Z6
x
U)
z
0
Z
2 <
0
U)
U)
m Z,
LL].
LL
LL D
LLL
CL LL
�- 0
Q- U-
_j
CF)
W
w 0
0
w0
D
U)
U)
co
z
2
U)
LLJ 0
X 0
2
z
0
N
..........
D
0Q
z
>
Z
z
0 :)
Z
W 0
LL
m
:i
2
U)
U)
_j
w.....
w
0
U) 0
U)
z
w
U)
U)
I
w
2
CO
w
W
w
U)
U)
U)
U)
W
U)
U)
w
w
CO
W
U)
<
z
Q)
(4f)
0
Z
0
—
N,
F2
C\i
M
(Y)
C)
(n
CD
I
01
CD
LO
m
cn
k-0
LO
wominFro
IS
0
I
I
I CD
A
Lc;
o (.0
,-:r
C\i
I
81 11 1 ICO
C\j
rn
LO
CD
r�
C\j
CD
I loll
ui
<
0 0
fr
C\i
CD
•
ui
z
LL =
U)
CD
I loll
ui
<
0 0
fr
C\i
CD
CD
ui
z
LL =
U)
...
Z
In
F-
0
..... ......
.... .....
.....
U)
U)
CL LL
CF)
W
U)
co
2
U)
LLJ 0
X 0
N
..........
-6
c
z
Z
U)
w
:i
2
U)
U)
w.....
w
M
-i
U)
U)
U)
I
w
.....
CO
w
U)
U)
U)
U)
w
w
Q)
z
Q)
z
w
w
U)
Z
U)
U)
z
w
0
<
U)
>
0
w
2
a)
;E
w
U)
CO
0
<
...
E
E
...... ...
U)
0
-c-
'D C-
�a �)
c
o
CO
U)
z
0-
U)
Ir
w
U)
U)
E
0
w
10
U)
Z
U)
U)
W
U)
co
2
U)
z
z
w
W
Fu)
-6
c
z
Z
U)
w
:i
2
U)
U)
M
-i
U)
U)
U)
I
w
CO
w
U)
U)
U)
U)
w
w
Q)
z
Q)
z
w
w
U)
Z
U)
U)
z
w
0
<
U)
>
0
w
2
a)
;E
w
U)
CO
0
<
0
w
E
E
(.)
a)
U)
0
-c-
'D C-
�a �)
c
o
CO
U)
z
0-
U)
Ir
w
U)
U)
E
0
w
a)
a) Cc
U)
w
cx
a)
i
w
<
LLJ
Ir
<
Lao)
a-
w
2
cxu
-j
m
cc
U)
U)
-aj
T
Z5 -0
CO
U)
z
(1)
Q
0
0�1
<
a-
E
a
U)
73 (D
OL a)
<
w
C/)
U)
W
Cc
WL
En
a)
(r
u)
�M-
E
0
mu
a)
t')
a)
c
0 '0
L c
10
w
(n
0
W
0
CL
W
w
9
76
CL
cr
C)
0
<
C)
<
z
(n
O
CX
U)
E
C) -i-u
oc
cr
w
H
Ir
0
-Fa
a-
2
<
<
cn
o
U) S
cr
w
z
C)
>
X
cc
>
w
w
0
ir
z
>
o
CT >
D
>
0
0
w
-i
<
'o
0
2
-Fu
-iB
a
-Fu
2
2
-To U)
0
E
T? f
-i
cr
_j
c
Z
fr
a
C).
a
<
X<
E
0
A
0 �b
<
w
IE
Cc CL
(D
<
w
E
E
'E
ccnI
<
a)
(D
cr
0
z
<
cr LL
0
cl: m
G-j
M a)
0 U)
0
>
0
D
D
2
:3
Z)
w
0
L-
0
12
0
<
< 0
< U(U)
0
w
ir
10
EXECUTIVE COMMITTEE MEETING MAY 18TH, 1990
A meeting of the Executive Committee of Otto Hoff, Richard M.
Vickery and J. Finlay Code was held on Friday, May 18th, 1990,
commencing at 1 30 P M
J C Jeffery and Jean Wilkinson were also present for the
meeting
The following items were reviewed
1 Alberta Provincial Planning Board will hold an appeal hearing
in connection with the conditions imposed in connection with the
A Schneider subdivision in SE 33- 33 -25 -4. Hearing will be held
on May 30th 1990 at 9 00 A M
d
Executive committee recommend to accept and file as information ca #i- en4,1L
and Mr Hoff attend the hearing if possible
2 Alberta Bridge Branch have written a rather lengthy letter
outlining their typical procedure concerning delivery of small
bridges and culverts They feel they must have survey and
gradeline information submitted to their office one year in
advance of the M.D. requiring culvert and or bridge replacements
Executive Committee recommend Bridge Branch be given a copy of IPA }P
the M.D. local and secndary three year road program and further
recommend that the 1991 road program be confirmed as originally
proposed
3 Alberta Environment have requested a letter from the M D
advising that all the garbage which was removed from the Old
Torrington landfill site on SE 126- 32 -26 -4 was taken to the
Drumheller Land Fill Site
If this letter is provided they will not required the M D to
enter into a restricted land use agreement on this old nuisance
ground site
Executive Committee recommend a letter be sent to Environment
indicating the garbage had been removed from the site and taken
to a land fill site
4 Alberta Transportation had forwarded information about the
Provincial Local Development Initiative Program which has been
designed to revitalize economic activity in small Alberta
communities They wished to know if the M.D. is interested in
the program. I
Executive Committee recommend to accept and file as information
5 AAMD & C have written to all municipalities outlining a
concern expressed by one AAMD & C member that there is a
potential monopoly situation in the Province because there is
only one company which will do line painting on roads The
Association has forwarded a questionnaire regarding this possible
situation and requested each municipality respond The Executive
Committee answered the questions which basically stated the M D
spent $20,000 00 on line painting in 1990, was not concerned
about the possible monopoly situation and that Transportation
should not offer this kind of service as there is very little
potential market now for private industry to do this work and the
high cost involved in providing this kind of equipment
Executive Committee recommend the questionnaire be sent to the
Association
6 A letter has been received from Janice Montgomery of Carbon
expressing her concerns about the road from Carbon to Nacmine 10e
Executive Committee recommend to accept and file as information
7 An accident occured on the main crew recently Buggy slid
off the road into a power pole - on the Nacmine Project - and
xv il
1
EXECUTIVE COMMITTEE MEETING MAY 18TH, 1990
broke the pole off No damage to the buggy - pole will have to
be re -set so there will be some cost to the M D.
Executive Committee recommend to accept the report as information
cy and the cost for replacement of the pole be accepted
8 An invitation has been received for someone to attend the
Premier's Prayer Breakfast in Edmonton on Thursday, May 31st,
1990 at 7 45 A M
Executive Committee recommend to accept and file as information
and no one attend
9 Letter has been received from the Three Hills Honour Band
requesting assistance to cover the costs of their tour to
Edmonton and Jasper in June
Executive Committee recommend the M D not contribute money
for this tour
The Swalwell Community Club are making an application to the
Province through the Community Facility Enhancement Program for
assistance to help pay for the cost of roof and wall repairs need
for their curling rink
They need a letter from the M D. indicating it is aware of the
application and the use of funds for this project would be
worthwhile k4
Executive Committee recommend an appropriate letter be provided
for the Association.
10 Alberta Transportation wish to know what council felt about
the recent seminar which was held to discuss how the Province
feel secondary roads should be improved and or constructed
Executive Committee recommend Transportation be advised the
seminar was very good and should be held once every 3 years
11 Mr Victor Weimer was in and discussed the letter the M D
sent him with regard to the need to remove the fence from the
M.D. road allowance, the problem with his neighbor and the need
for him to ensure cattle are confined on his land and off the
road allowance
v �-
Executive Committee recommend there be no change in the original
decision made and the fence (gate) must be removed from the M D.
road allowance
12 Kevin Price has filed an appeal in connection with refusal
of his subdivision application - SE 2- 32 -25 -4. Date for hearing
will be set later
Executive Committee recommend to accept and file as information.
13 Alberta Road Management has set its price for dust control
for 1990 as follows
L S 2000 supply and apply for M.D. 17
75 cents per liter
Spot Control for dust 70 cents per lineal
foot
Executive Committee recommend to accept
and file as information
and a copy of the letter be given to Mr
Rodgers.
a
N
Minister of Alberta Transportation
and Utilities has
forwarded a letter advising the Province
will provide the M.D.
with 800 tonnes of hot mix material for
patching secondary roads
Value of the hot mix is $20,000.
Executive Committee recommend to accept
and file as information
�PQnr
and a letter of thanks be sent to the Minister
and the local
M.L.A s
2
EXECUTIVE COMMITTEE MEETING MAY 18TH, 1990
15 Town of Three Hills plan to rezone a parcel of land
immediately adjacent to Highway 21 on the south side of SR 583
7 from Highway commercial to an Industrial District
Executive Committee recommend to accept and file as information
16 A request has been received from Glen Wagstaff for the M D
to replace his tool box It was damaged as a result of a grader
in the shop being moved and knocking his roll cabinet and tool
box over The tool box was sitting in
front of the grader and ��� j5�
the grader was moved by another mechanic
Executive Committee recommend the M D not replace the tool box
17. Czar Resources have requested permission to install a texas
gate on an M.D road allowance immediately north of
Highway 27 to provide access to a well site on 16- 5- 33 -26 -4 t�
Executive Committee recommend this be approved as long as the S�
company s to enter into the required agreement with the c?o� G
willing '
P by 1
M D.
18 County of Lacombe has forwarded information about what
other areas are paying for recreation facilities in urban
centers
Bighorn with andlset
Paintearth p up a
$30,000 capital fund
Wheatland paid out $75,726 00 for operational costs and set up a
capital fund of $60,000.
Red Deer paid out $35,459 00 for operational costs and paid out
for special capital projects on a request basis - cost range
between $50,000 and $100,000.
Lacombe - share half of operational costs for 4 arenas and one
pool - paid out $84,000, for operational costs and $13,400 00 for
library funding. Total of $97,400.
Kneehill paid out $88,600 in operational costs
Executive Committee recommend to accept and file as information.
19 AAMD & C has forwarded a summary and analaysis of the
Government of Canada Discussion Paper - A Framework for
Discussion on the Environment - The Green Plan.
Executive Committee recommend to accept and file as information
20. AAMD & C has forwarded information about the proposed rate
increase which TransAlta Utilities has implemented because the
province and the Federal Government has eliminated some ofesheir
rebates. The association is looking
Executive committee recommend to accept and file as information
The Executive Committee then adjourned.
Mrs �JeanWilkinson, Assistant Administrator
3
JOHN C. JEFFERY REPORT COVERING PERIOD MAY 8TH TO MAY 22ND, 1990
BALANCE Forward
$410 80
1 Completed closure of forced road in 32- 27 -20 -4
Ralph Lowen did not purchase the acres in his quarter
2 If John O'Brien approves can we give their culvert which is No
stored in our yard to Trochu Golf Course These culverts O��S
were scheduled to be used to replace the bridge north of Gc�vsec�
Vickerys if Bridge Branch agreed and to fix the Roy Enzie,n. w\\� vet,
washout.►c Te�Z
3 Crew would like to purchase jackets with our new logo
4 Planning office move for July 4 5 & 6 (Wed, Thurs Fri)
and would request council to consider changing council
meetings from July 10 to July 17th and July 31st
5 Crew has improved the road by the Horseshoe Canyon view
point and as far as we know now will be getting asphalt
from the Province on Tuesday, May 22nd, 1990
CORRESPONDENCE
1. Bridge Branch will be working on Dafoe Bridge File 6588
SSW 27- 30 -26 -4
2 Bridge Branch will be working on culvert - File 1952 - SNE 12
29 -24 -4
3 Bridge Branch will be working on culvert - File 71740 - SSW
6- 30 -23 -4
4 Letter from Canadian Postmasters re closing rural
post offices
5 Letter of thanks from Carbon Senior Girls Basketball Team
6. Requisition from Golden Hills Lodge $54,067 50
7 Letter and information from Alberta Culture re
rehabilitation of Designated Historic Resources
8 Swalwell Community Association 1989 financial statement
9. Alberta Public Safety Services Annual Report
10. Labour Force Statistics - April, 1990
11 News Highlights - AAMD & C
12 Carbon & District Recreation Minutes - April 9th, 1990
13 Letter from National Citzens Coalition
14 Three Hills Recreation Board Minutes - May 7th, 1990
15. Wimborne Community Center Financial Statement 1989
16 W C.B. Compensation for Ken Thompson $997 06
17 April Fines $260 00
18 Marigold Library bulletin
19. Received compensation for Jim McMurtry $630.28
20. Received Kneehill Creek Water Storage Grant $5478.78 - for
dugout at Schmautz Pit
21 News Highlights AAMD & C
22 University of Alberta holding another session in its
series - Municipal Government - The Art of the Possible
Seminar will cover the Changing Role and Environment
of Elected Officials - at Red Deer June 20th, 1990
9 00 A M to 12 00 Noon
23 Letter from J G Munro of Acme regarding condition of SR 806
between Acme and Beiseker
24 Notice received that a trucker was apprehended in the M D.
for violation of M D road bans
25 Information from the Province about Senior Citizens Week
• 26 Received compensation for James McMurtry $630.28
27. Received accounts for engineering services Kilgour Project
$2680 00 and for Gorr Road $2835 00
28 Letter from Mrs. Osterman enclosing
1990 Sport and Recreation Resource Guide and Alberta
Performing Artists Information Booklet
29 Letter from Marigold Library System
1
JOHN C JEFFERY REPORT COVERING PERIOD MAY 8TH TO MAY 22ND, 1990
BUILDING PERMITS
1
Richard W Faulter
-
Addition to Residence Pt
NE 13- 29 -21 -4
$30,000.00
2
Marie Dehey -
Lot
18 in Block 2
Huxley -
Garage $3,000
3
Karen Michelson -
Pt.
NE 24- 28 -24 -4
- Mobile
Home $25,000
4.
Raymond Berreth -
NW
20- 29 -26 -4
- 2nd residence
$50,000
5
Lorne Whyte -
Pt
SW 4- 34 -22 -4
- Shop
$20,000
0
m
o
a
Oh
�O
q�
Q
QL
�o
z
Q
O
o
o
o
0
O
0
J
O
O
c
CD
O
Y
Z
Q
m
V
0
0
0
0
0
0
c
CD
0
0
0
Q
a
w
0
o
O
0
0
O
0
0
O
c
C
CD
0
0
0
O
0
o
0
00
0
o
00
c
c
oc
CD
00
0
rrn
r�
W
f-
~
o
m
r'
N
co
cc
00
00
J
Q
N
N
N
N
z
D
O
p
O
M
O
M
O
O
p
O
Cl
(D
O0
U
M
Q1
M
Q l
0
a
O
O
Q
O
n.
V)
7
O
O
n
O
L(1
M
N
O
O
m
\.D
�
N
Lr
�
N
u%
O
U
Q
O
M
N
co
O
O
0
M
r-
o
N
O
u\
M
.D
O
N
61
Op
�D
m
V
ol
O
N
_..I
Q
00
1.f1
(D
M
O
O
00
N
M
N
I1\
0o
N
00
N
N
-T
Co
N
m
-:I-
w
Z
w
C7
Y)
U)
U)
(1)
0
z
O
O
m
O
O
O
O
O
N
O1
z
O
M
Lll
N
00
.-
p
O
p
co
Q
_
U)
�D
CO
ul
O
Q
U
�
cn
cn
cn
<n
2
F—
z O
co
r-
O
un
p
Oo
a�
ro
:
F—
W
~
Z
m
Ool
WO
d
o
N
C)
O0
-
yk
O0
Fes-
z
m
O
Q
z
FD
d
D
O
O
LL
Z
W
W
m
CC
Fw-
(n
W
z
CC
<
o
Cn
F=
�
>
\
9
¢
�
z
O
ti
O
W
U
O
0
z
O
M
Z
cc
>
2
Q
>
m
Cn
n-
O
Cr-
F—
1
M
CL
0-
C
O
C)
W
Z
z
W
(D
m
Z
M
CL
W
Q
w
W
O
M
o
-
Z
w
W
c�
O
L]
w
LLj
U
z
Fa-
w
z
wp
F-
OJ
Z
O
O
F-
OJ
Z
w
g
FU-
D
<
Q
W
V
Z
Q
-
oo
�_
)
U
Q
Q
w
ai
z
Q
m
z
0
o
0
0)
m
o
Q
C13
%Q
F
Q
r
J
a
Q
C
W
m
Q
J
m
'It s
OUTSTANDING
I AYROLL CHEQUES
CHEQUES ASAr APRIL 30 _11)_94
GENERAL CHEQUES
GENERAL CHE.QUI:S
CH #
AMOUNT
CK #
AMOUNT
CK #
AMOUNT
#3999
$ 1,760 09
#10915
$ 110 00
#11207
$ 337 92
4001
12,822 96
11040
110 00
11211
535 00
$14 583 05
11053
7 00
11218
230 00
11066
1,053 6o
$ 642,166 15
11074
14 00
11081
333 75
11092
333 75
11114
190 00
11119
900.00
11125
1,500 00
11137
4o.i6
11143
4 50
11145
145 00
11150
116 30
11152
8 13
11153
135-00
11161
43,317.29
11162
22
64
55.00
11166
11170
341.90
11175
170-00
11179
40.00
11182
45.o0
11183
7o4 20
m87
45-00
11191
45.00
11199
550,450 31
11200
40,778 50
11203
11 53
TOTAL OUTSTANDING PAYROLL CHEQUES $ 14,583
TOTAL OUTSTANDING GENERAL CHEQUES $ 642,166 15
TOTAL $ 656,749 20
OUTSTANDING LOANS $ N I L
CASH ON HAND DEPOSITED $ 711 05
SUBMITTED TO COUNCIL THIS 22 DAY OF MAY 19 90
REEVE MUN ADMIN
ACCOUNTS PAYABLE
Dated MAY 18, 1990 to be approved MAY 22, 1990
HANDWRITTEN
11324 Garrett Motors Ltd
11325 Town of Three Hills
11326 Wildeman, Lori
11327 University of Alberta
FCSS
11328 *A.G.T - FCSS
11329 *Harris, Marilyn
11330 *Sauer, Ruth
17,505 00 CASCI vehicle
300 00 Permits -Welch Shop
372.50 Reimburse JCJ Expenses
435 00 Registration- Symposium
29.73 Accounts
347 23 Seminar & Expenses
88 50 Conference Expenses
REGULAR
11331
Academy Electric Service
479.00
Torrington Gravel Pit
11332
Accurate Auto Body
165
00
Machine Repair
11333
A G T
777
38
Accounts
11334
Alberta One Call Location
9
00
Notifications
11335
Alberta Parliamentary Digest
93
00
Subscription
11336
Alberta Power Ltd
565
28
Accounts
11337
Border Paving
1,272
43
Cold Mix
11338
Brosseau, Laurie
12
00
Mileage
11339
Calgary Lock & Safe Ltd
900.00
Safe for Weich Shop
11340
Canada Post Corporation
2,000
00
Postage
11341
Canadian Forestry Equipment
216
00
Tools
11342
C.W N G
102.95
Accounts
11343
Capital Printers
7
00
Advertising- A1ta.Ag
11344
Carbon Valley Motors
583
97
Carbon R F P
11345
D Butters Holdings
49
65
Tools
11346
Danco Equipment Ltd
431.57
Inventory
11347
OC Stewart Architect Ltd
10,039
90
Office Renovations
11348
Dixies Trophies
13
20
Engraving
11349
Drum & District Solid Waste
27,614.00
Balance 1990 Requis
11350
Esau Auto Service
90
75
Linden Fire Dept.
11351
Esso Petroleum
1,706
32
Oil Purchases
11352
Federated Cooperatives
7,564
65
April Statement
11353
Fruefauf Canada
34
90
Inventory
11354
Garrett Motors
9.76
April Statement
11355
Hannas Seeds Ltd
2,952
00
Grass Seed
11356
Heavey Metal Auto Wreckers
20
00
Machine Repairs
11357
Hi -Way 9 Express
337
41
Freight
11358
J C Jeffery -PETTY CASH
55
85
Freight, Supplies
11359
J E Frere & Sons
20
00
Inventory
11360
Jeffery, John
346
02
Expenses
11361
Kirk's Sheet Metal Products
207
85
April Statement
11362
Koch Fuel Products
7.75
Inventory
11363
Lammle Electric
193
85
Torrington Gravel Pit
11364
Land Titles Office
270
70
Service Requests
11365
Loomis Courier
17
11
Courier Service
11366
MacDougall, Doug
1,400
00
Weich Shop work
11367
Martens Herman
31
00
Expenses
11368
Midland Vegetation Control
17,452
26
Tordon
11369
North West Motors LTd
498.25
Inventory, Repairs
11370
Pacific Diesel Brake Co
278.58
Inventory
11371
Page Farm Fuels
206
40
Propane Bottles
11372
Provincial Treasurer
75
00
Registrations
11373
Radio Com Products
42
00
Linden Fire Dept
11374
Rainbow
Courier
11375
Red Line
Truck & Trailer
11376
Regehr,
Lyle
11377
Roszel
Mfg. & Dist Ltd
11378
S C A
Waste
11379
Safety
Supply Canada
133
00
Freight
315
23
Work Order
73
99
Lights For Fire Truck
276
00
Machine Repairs
860.00
Garbage pickup - April
66
17
Shop Supplies
11380
11381
11382
11383
11384
11285
11386
11387
11388
11389
11390
11391
11392
11393
ACCOUNTS PAYABLE
Dated MAY 18, 1990 to be approved MAY 22, 1990
Select Printing
Tainsh, Norman
Three Hills Glass
Torchinsky Engineering
Town of Three Hills
TransAlta Utilities
Trochu Bumper to Bumper
Turbo Resources
Twin Tractor
Village of Carbon
Voytechek John & Linda
Wesclean Equipment & Cleaning
White Hawk Enterprises
Wholesale Fire & Rescue
TOTAL
1,045
30
Letterhead
129
17
Legal Fees
232
60
Repairs
5,515
00
Engineering
232
61
Water Bills
123
71
Accounts
87
27
Supplies, Inventory
230
00
Grease
523.47
Inventory
29
00
Water Bill
535 00 Janitor Service -May
39.04 Supplies
380 00 Linden Fire Dept.
1,188 00 Linden Fire Dept.
110,242 26
M D OF KNEEHILL #48
SCHEDULE OF SALARY AND WAGES
FOR THE MONTH OF MAY 1990
$ 70,288 00 $ 46,808 51
Cheque# 4078
Bauman, Brian
GROSS
NET
$ 2,352
Cheque# 4054
Jeffery, John C $
5,963.88
$ 3,499
13
4055
Wilkinson, M Jean
3,802
50
2,325.56
4056
Martens, Herman P
3,532
32
2,250
52
4057
Wildeman, Lori Dawn
2,000
00
1,386
04
4058
Dunay Edward M.
3,751
26
2,363
62
4059
Deak, Jennifer
2,500
00
1,707.36
4060
Brosseau, Laurie
1,625
00
1,144
35
4061
Stenekes, Violet Marie
1,340
66
1,055
25
4062
Morton Melinda
1,137
50
947
63
4063
Cunningham, Alex R
3 083
33
2,122
26
4064
Ehmann, Paul James
2,329
95
1,723
79
4065
Rempel, George
3,562
57
2,274
58
4066
Rodger, 0 r i s
4 440.04
2,729.07
4067
Smith, Keith J
3,327
16
2,136
53
4068
Wiens, Henry M
2,860
61
1,891
19
4069
Hazel, Alan W
2,845
49
1 981.87
4070
Friedrich, Joseph
2,871
77
1,892
33
4071
Rasmussen, Wallace F R
2,814
71
1,867
70
4072
Thompson, Kenneth E
3,093
00
2,126
05
4073
McCook Lonnie
3,120
40
2,053
42
4074*
Munro, Jeanne G
2,362
50
1,725
27
4075*
Sauer, Ruth V
2,625
00
1,901
77
4076*
Harris, Marilyn G
2,333
33
1,716
02
4077
Thomas, Arthur G.E.
2,965
02
1,987
20
$ 70,288 00 $ 46,808 51
Cheque# 4078
Bauman, Brian
$ 3,647
98
$ 2,352
79
4079
Bergquist, Gary B
2,609
12
1,761
50
4080
Ensminger, Gary B
3,399
48
2,217
46
4081
Gundlach, Robert K.
4,749.49
3,015.65
4082
Haskell Vernon M
3 737
97
2 536
32
4083
Kennedy, Robert D
3,670
00
2,480
49
4084
Knapp, W Douglas
3,331
46
2,162
14
4085
Kober, S L Dennis
3,579
07
2,343
26
4086
Maerz, Miles P
3,371
29
2,216
05
4087
McMurtry, James R
2,609.12
1,752.07
4088
McRae, Earl T
3,411
16
2,202
47
4089
Meding Alan G
3,310
56
2,169
88
4090
Meding, Brian E
3,229
60
2,120
74
4091
Plant, Brian
3,810
32
2,443
87
4092
Sowerby, W Brian
4,475
54
2,824
91
4093
Tetz, David B.
3,557
85
2,348
65
4094
Thomas Danny J.S.
2,538
22
1,782
34
4095
Wagstaff, M Glen
3,300
04
2,193
68
4096
Weir, Sandra E
3,221
64
2,156
64
Cheque# 4097
4098
4099
4100
4101
4102
4103
4104
4105
4106
4107
4108
4109
4110
4111
4112
4113
4114
4115
4116
4117
4118
4119
4120
4121
M.D. OF KNEEHILL #48
SCHEDULE OF SALARY AND WAGES
FOR THE MONTH OF MAY 1990
Burden David A. $
Enzie, Glen
Bramley, Dennis
Mammel, Garry
Durance, Joel N.
Slootweg, Frederik (Jr )
Fullerton, Laurie
Tupper, John
Penner Jason
Colyn, Daniel R
Bi net , Douglas S
Philips Steve
Ross, Lawrie J
Larson, Leonard
Friesen, Trevis
Evans, Richard Terry
Faulkner, Dwight
Mackay, Gerald
Zlot, Tracey L.
Platt, Daniel L H
Layden, Kent
Bauer, Devin
De Beaudrap, Kathleen
Raisbeck, Randy
Boles, Stanley R
4122
Mudry, Douglas
4123
Weigum, Bruce A
4124
Jewell, William A
4125
Ward, Marla Jean
4126
Krusky Jason M.
4127
Silberstein, David A
4128
Kennedy, Randy W
4129
Siemens, N Allen
4130
Anhorn, Alwin R
4131
Corry Walter N.
4132
Walesky Leon
4133
Sommerville, Bruce R
TOTAL M D SALARIES AND
WAGES FOR THE MONTH
* TOTAL F.C.S.S.
SALARIES FOR THE MONTH
TOTAL SALARIES AND
WAGES FOR THE MONTH
�Gw
GROSS
3,379 20 $
2,719 70
3 158.82
2,013 15
1,770 00
1,617 00
1,623 75
2,868 58
2,180 00
1 440 .00
1,770 00
154 00
2,984 54
2,013 15
3,092 25
3,007 62
2,067 87
2,366 00
2,022 02
2. 483 45
2,040 00
1,638 00
1,635 00
2,609 36
1,850 00
1 , 850 00
2,528 64
2,035 00
1,480 50
1,617 00
2,168 06
1,665 00
1 092.00
1 ,081 60
2,101 74
2,060 02
2 622 00
NET
2,331 61
1,862 93
2,121 45
1 534.55
1,399 25
1,291 47
1 280.01
2,173 60
1,671 83
1,139 56
1,383 02
143 03
2,113 69
1,514 80
2,176 06
2 240 .61
1,573 10
1,762 06
1,521 04
1,858 07
1,553 47
1,270 29
1,287.93
1,918 91
1,513 43
1,416.10
1 873.52
1,643 75
1,179 10
1,275 25
1,663 42
1,285 79
827 40
910 50
1,682 33
1 , 587 32
1 922.49
$ 142,364.93 $ 100,983 65
$ 205,332 10 $ 142,449 10
7,320 83 5,343 06
$ 212,652 93 $ 147,792 16