TOWN OF LUMSDENlumsden.ca/wp-content/uploads/lumsden/pdfs/fin/General_Operating... · General...
30
General Operating Budget And Supporting Schedules TOWN OF LUMSDEN FOR THE YEAR 2006
Transcript of TOWN OF LUMSDENlumsden.ca/wp-content/uploads/lumsden/pdfs/fin/General_Operating... · General...
General Operating Budget
And Supporting Schedules
TOWN OF LUMSDEN
FOR THE YEAR 2006
Sdl(:dule 10
SOhedulo 11
Sch<:<lule 1Schedule 2Schedule 3
Schedule 4
TOWN OF LUMSDEN
Table of Contents
Sch<:<lulc C4
Schedule JI\DMSchedule EM?
Gmup I -GGGroup 1 ·PSGroup 1 -RC
Gmup 2 ·1'SGroup 2 ·EHlPHWGroup 2 ·PDGroup 2 ·WSSohedule FNDG
C,pil,ll\,,,,,, Fin,n<in~PbnS Y= C,pil:ll Spend;og PI""New Dc;il G"" T"" lovc"tmenl PI,o (2006-2010)
.:mplo'"oo Sch«lnl«
Co;! Shan: for JOiOI Admini"lr:uion Employe<::"~oycc SoJory :mel Bendil COSI< • br Ch""
Il.p"..'m<o,,1 R,ckzround S.h«",I« /,t,',il,hk "po''" «q"o<tl
Dcl:liled dcp,runeoll'CVl:nue & oxpcnsc schedule"Dcl:liled dcp:1l'tmOnll'CVl:oue & e.pcn"e schedule<Dct,iled <lq=uncn' rovcnue & expeosc «:hedule<
Dcl:lilcd dq>:ll'lml:n'l'C'l:oue & e'pcn"e schedule<Dcl:liled dcp:>runeol revenue & oxJ'Ctl-'" SChedule,Dcl:liled <kparunent reVOnue & ""pen.", schodulesDcl:l;led d=rlmcnl reVOnue & ""pen.", «:hoduk,Fc<kr:lI New Deal Granll\lIocal;On.< (2OOS • 2010)
P'te 2S·26P,se 27-28
o,,'.,,~ 3 3I ...................
481.810105.625,402.7'91n •. 'o.
58.525'5.212,10.000•.=,
--
'.Z.SM,~u,=U ••S'13,~
35.080'150.71.285.621
1.1b~.""i
1-<6.30141....1ol12fl2.S5I'21.500
S.:J.o I:J.o.516
,
.75.630105.625,:192.398.52.03'
57,525'5,212,'0,000.=
18Z.729561.393
I.Uo•btl
'lI.MS",.ws311.815"I.US•.~~."
.70.0"106.1 :!5,3511......:180.'7556.52526.397,10.000•.=,
--
211."75353.956
\.~....~~a
'.'.()92Ilo.MIuun'01-.311.-32.575
43Z.616127.039
IZ.667322.448285.•7155,~
28,766M80
18,3036.3'6
2fl2.61'931'.27"
Uilo.•bd
1ol1.5781~.'7.
239.-&03".707,.=".m
425.61383.025,
32'.303362.637
56.3SO2$.9'0,=10,1)0013.'00
--
2.....030<02.182
blb.ald
lJG.!I8CI111.147=.~
75.1152.277
3'.800
~.nl
110.2302•.703
297.117222.070...~5\.562
=,4,833
'95.752·85.343
1.11..."~•
.35.977112.776:mZ.550115.268,.~
:19.244
1.404
333.'20131.16135.7',;6
2t2.073439.0(;
52.12$31.375
5.42058.060n.816
22'.9596'97.741
1.""~.l50
3.ln
TOWN OF LUMSOENMUNICIPAL 8UDGET
\01.8.623226.61358lI.7U
71.03.2,34.78.2
35'.•30113.011,2:19.17517'9.ltIl.~.881
20.265S.WO
".376Sll.261
'.'U./~I ... ~~.,,'" 1.114."0
'6Z.7U.1.210.1~
•. a:a~.~ ..1• •• •
• •• •• •• •• •• •
" ..-
--·173.191 "'33.91;4 "00.075
G5e 2.26-4 1.6<0 , ",657
71.195
, , ,c_ ...... A,..... ", )g.bS
Chont! .. .-.- to ... • ..... IE>_ OobIJLoiii"iiii"lloIlI_ 7511.847 Slll.129 200.000 21.471 27.937 119.000 1-<0.000 0~ r__ """'" 10 .....9< _19<.' ·1_ ·1~ ·153.711 ·'00.1"2 ·179.711 ·l!1ll.151
lbooofCapicalr...._I__......' .041e-aoT... _ ..,.._~_ 11 2O.ns 20.100 Jt.5OO :».100 31.200 0 •.500 0
"- ~...m 11 0 0 ·25.000 ·2".320 0 0 0___ 11 ....950 ·6.005 .1".'62 -20.982 ·20.962 -25.711 ·25.060 ·25.060
_ SwpU"- ICTf ........,...) L'_,',',.=""'_,',',.',',','_","'''",'__·,',',M,,,'"_",.,."D"-_.,~".D""_,.,~,.,=,,_,·,,,,.,_,,,
Uo.............~ .wWI$ lJrIIty_''"'' 'Iftfti'.,.,.ot;np"....,... '.038 0 0 0 0 0 0 0T,,,,,,,l""",,,.,,wla"""y_ WS 0 '5.000 U.2G6 '02.165 100.052 3<I.8l8 0 0r'_'....o ..,."'_. WS ·17,3~1 ·3.920 .l) ·3.720 0 0 ·l6,051 ·31,807T'o;;;';;;--'''''''_·iOOi'..... _ GG 2a.a~2 G4.21. 0 50.88' 52,s.c. 5~.725 24,025 J9,910r'_I~·•. IOCI>yhr_ PS.~( ·26.786 ·40.336 ·28.178 ·30.973 "'.662 ·27.000 .30,000 ·30.000r.-I r...... "'"""" GG 0 9.000 0 24.320 1.102 0 0 0rr ':r.:S: _~ GG 0 0 0 0 0 0 0 0
q ...-_ _ GG _...,"'"'......." .•, .••,"...._;0:,,'....,,"',,'....,,"'''''......,,,..'.......,''',,'....-,'''..',_ s.-. _leTF.· 1 ......_1 .,~.z.o, 3-<.04~ Jti.028 142.673 1'~.:,Q7 6/.~~3 ·n.026 ·22.n'-,- -2.1$7 • 1.31$
.... , ..20(IH__ ~''''
Town ollumtdtn(STII.lATES fOIl TKe YEAR 2005
Mill RATES AND ASSESSMENT ESTIMATES
PROPERTY CLASS
AEllem I A'HumentExem t ·Granlln Lieu AssessmentR. Inal Park Au.umenlTauble A....sm.ntTolal Taubl. Au,"menlMill Ral. Faclor s
TOlal Base/Minimum Tall (generated fOfeach ro II class
Mum-UnllR.sldrtntlal
SeasonalRe.ldenllal
Railway ROW& PI elln.. Total
10.529.630981,140
2008 School Tallos 5923,3012005 School TaxElS _--,$~9~09~,~46~0~
Dlff,r'nCE! $13,833
Total Munlclpal Tax Levy (include baseand/or minimum lax al'ld s iililevies)
MILL RATES:Avora a Munlcl ai'Avora a School'Potash Mill Rate
TOTAL MILL RATE
IUnlform Municipal Mill Rate
Mun!clpal MllI Rate ChangE!Mill Rate Increase for 2003Mm Role loclease lor 2004Mill Rate locrease for 2005Mill Rate loclease for 2006
$582 $416,486
MILLS "'"0.5772 8.977218.5000 18.5000
28.0772
9.57721
leVY Change0.' 520.268
0.38 51e,965
0 '"0.6
$30914
10.0019.10
" $29,822 $116 $411,980513.876
• Average l.tiI RalOs (multip!e lhe tolal tlllllevy 'or each llIlliog avlhorily by 1000 and divide by the lotal assessmenl for the laxing authority)
SCHEDULE OF PROJECTED MUNICIPAL EQUITY
""-'"1>.'".',.n" o:i,
,..."~.
o
1_.. ..-.......=.00 nc ...... =
<......1,...__
-----,-,••- - ,- - ",,, "'" "'" "'" ".. ,.., "'".-
'. '. -., -----.'.-""... ......oow.<OUm' CM_"_- ,...l
•--- ,. 0-- , , .,- '"
,
,. ,. --------.'.-
SCHEDULE OF LONG TERt.4 DE8T .,pRINCIPAL REPAYIolENTS
1.099-S;-2S",--s;-s-n1.0'J"t ~.~I ~.~1
Sc.......
" 3..o.A 1.,,, 1.!lO90--"'.•20--.~U3-a:)38
11.'- 110'~ 1>.G-Il
•• •:-~:r~-:~:m~-~}~
3,'"<lCl '0,1::--' C4ll:l41 III ~1.'" .....22"
11.038 0·-04"--O;90~~3<1
1~.""" ~ .... q ~.U·IO '.341
77 _ 3.21'0o-----Oi2~
71 . 'llI3 '''.19~
10."50 11.563 13.11$01 IS.5O!:I
"I A~ I
...El,.~OO""'''''''__F<Wll w:.o>o • .,_. P~__FioMIi...-I'ubIlc "'"""" """ _
Po .. Sou.'..Fi\jllijl...-..... .-...-'--non ""'"......--_ ..
T_ ...~ESnOoIAlU FoIl THE Y(AlI 2006
e-...Co•• ,w,._
...Rocro.>llon :>M cunu,," S.l'Vk:<I•
...-w""" _ SowtIr UtIOIIyw.~W.- T""""""," _W.- T""""""," _.-......-:zW~, ..... _ .....~.......
=- mQ. 1 :lC7.911 1.36T.an 1.3S2.Slle l.lCO 147 1711358 ~
ExtC1m31 DobI (Long-Torm)._.
~ --~
,,-_.."..,_..
~
c____- -_.-- c___..
~.-- ._-- c_...._~__
• .._)"" ....------ :0<:c___- ._-
."..
SCHEDULE OF CAPITAL TRUST FUND ·ADVANCE REPAYMENTSTown of Lumsden£STIMAT£S FOR TH£ YEAR 2006 •>CAPITAL TRUST FUND REPAYMENTS
Go,,",:>! G.,.,.,mrnontqrr"",~~OCI!!'~ ,~ 2.450 2.450 2.450 2.450prIica SorvcI'!\.?P'.o~ 'M 1,680 1.680 1.680 1.680 l,6e<l 0OffiCO Co'!'pIIl<)l"~ =, on on 67~2 0SlfliCO Mcnidp.:II Sol\W:Y\l =, 2.855 2.855 2.855 2.855 2.855Otl"~ M...-oo"," SolIwaro ,~ 1.250
1.~~1.250 1.250
~~ ,. - ,~ = '00 0_0I!1<:o M;niCifXII5<lftw;Ye ,~ 1.400 1.200 1.200Otl"ICQ Eguipmonl (copi<>". ot9 ,~ '" '".fllI""" Co!Tp.!IoI"--'!e'J1'aclos =, ,~
Olf"" S<wYoI" IJpgr.)<!o '00' ,,~
0lTIc0 C<lr'nc>ulor Uf>9';>dos ,~
-orr"", CornpulOi" u;>9I":odos -Sub tot.:JI :>.450 2.450 4.130 7.6511 6.9511 1I.~57 8,300 7.930Pl'OlOl;\lllO Scrvicos
,~~
T,,,"sport.>tlon se",I""_~pIcw~t =, ,.= ,.= ,=~- =, 2.315 2.315 2.375 2.315 20.-375 01 Ton lNCk ,~ 10.000 10.000 10.000 0112TOI'I Tn:a ,~ 5~foo 5~600 ,.~
~~" 2.500 4,875 4.875 12,375 17.575 17,375 5.000Envi ......... nt:ll Ho~I\Il So.....""'.
R!!9E!!...Fori<l;n '00' 1.0Sll 1,050 1.049 0-~Gi~ ,~ '" 1.750
Sub tot.:JI 1.050 1.050 1.049 1,750 1.750Public H".,I\Il:>nd Wclb,c se.....co.
GIS Sol!w:ln:l '" 579 0,~~ "" 579
PI~nn'ng~nd OollOloprnont So",I"".
Sub tot:llRO<:I'O~t;on ~nd CullUn> SC....."".
,~-
W;>lO, """ Sowo, Utilityl.Ior1iwing Lap T"" ,~ 1.100 1.100 6
,~~ 1,100 1.100
RE"'AVMEh'T SCHEDULE TOTAL 2,450 ,,.,".~ 14,162 20.962 28,081 28,585 14.600
INTERt<Al. CTF AOVANCES OUTSTANDING 14,650 30.175 41.nO 64.108 32.630
""om" 00bI (Co"'''' TN" ".n.) .~--..--.._---"""""
$70.000
0_____
0_.....__
0".,....__
S6O.000 0--.."-_0 ______
S50.000
a__
o_,'~,_0"",-,,"-__
S4O.ooo____ ,"-'--0._-
S3O.0000=<>000__----S2O.ooo ------$10.000 ..........-o_e-_,-'0_
SO .,--'O!la 11m 1lm ,m 200Z 200< 2000 200\1~"
.,_..-.'1OKoo0>_..~.w_"--,.....---
P,:,go 5
TOWN Of lUMSOEH
To.... oll.uO'ns-.E$TIMATU FOR THE YEAR 2006
11.209 12.998 11.95'l 11.000_ 11.000 11.000~.1C12 2~.~ ".657 ----ll.-52S 32.025 32.0259.1$8 1.879 3.1"_ 3.300 3.300~+-;U""1
30.421 21.377 30.101 21:1.300 29.300 29.3002.350 5.990 ~.120 3.700 3.70C1 3.7008.2~2 2.099 Cl58 2.$00 2.500 2.500
36.S"--3ti.Tj4--28.333 -23:-800--23:-800 23.800I~J.lbl "o.ho I~I.OJ~ IQb.,h 10~.dhl lO~.d2'1
1 ~.002 USI II1 29.985 ~:oaS, --i:-935-- 1.935
1 IO.~2lII 13.9751 23.100 28.266
Put>bC: _II ..... Wo/l,...,
I'l""""'!l _ l;loYoI""""""ROCi."""" & &Iiii>i'(Ir................ c_...
FEU _ CHARCES:
e.-.. RO.....'''.',Pr~_""
Tt'""'~=-ce["""""""......-
MAIN'T[tlAr<C[ end DEVElOPMENT:
RO:><I "''''"t. n"d '.0''''''';0" ""'''''''''~olOD"'''''tMd ''''''elnQ ",,,.""'.. ""
UTIUTlES:w.,,,,,,,,,,s..- 2~.775 292.073 322.4~8 392.3911 402.79U
To'" SC;;;;.... 1 ~ JU.414~"".'"''
, 44.451 55.534-,..r.,,,~,,--,,",,.,",<,TI-,,,r.5~5
CAPITAL ASSET PROCEEOS o 8,S·OO 5.420 300 3.680 0 0 0
LANO SALES -GAIN 5.720 ~1.378 58.060 0 18,303 10,000 10.000 10.000
""""
"'"3.107
3.117
",,.-..- ""3.981
3.981
""~ """"
J"
"'" . _r~.....
I
TOWN OF LUMSOENTown 01 Lum"""ESTIMATES FOR TI1E YEAR 2006
RE\ltHUESTAXES:
Gon-a1 muo>od!!:!l WI IoYy GC
LESS: Ab 'OQ'u"", l41d~b'''''bGC
~ .............. ,..... ... GC
NiII~ """'" GC_ ...... ..-s GC
"'"""" ..-. GGT.__._ GC
_T."...,...-.., .. __ GGOtfwl_wr ...........1 GG
1o,"",I~
...... ,~, "" ~, ,- ~, ""
,,,, ,,,,.=- .- .- .=- .- ..... ...., ~~
359.13" 3U.030 3')0.8&8 "15.388 .... U;SO 477,980 "85,490 "'92,'801
"' 0 4' ·1.853 '" 0 0 01·12,89-0 ·13,OS9 ·1 ....435 ·11.137
·17 ""·17.500 ·18.500 -19.500
348.097 348.971 376.385 397.393 "23.981 460,450 466,990 ...13.... 50 I1.555 ".591 3.594 ".628 4.729 '.339 5.7SO 5.200
MOO 3.5~8 3.9-11 3.870 ,.'" ,.~ ,.~ ,.~
0 ,.,., 0 0 0 0 0 01$"".J.<>ll ,~".4..u .....s.,,"" ~."", 4,-1."'" 4/U,UI" 4/~.!"U """'.=
f£ES AND CHAlIGES
" 10.429 13,975 11,:!09 12.998 1',954 11,000 11.000 11.000~ 23,100 2a,2" 39,162 2.0.663 "a.157 32.525 32.025 32,025~ ....002 1.111 9.11:18 l.a79 3.171 ..,,, ,.'" ,.'"'" 29.985 39,085 30.... 21 ~L377 30.1"6 29,300 ~9.300 ".'"~ 2.935 '.935 2.350 5.980 4,120 ,.= 3.700 ,.=~ 0 3.71$ a.242 ~.099 '" '.0" ,.'" 2,500
23.147 24."25 36.594 36.234 28.333 ~3.800 23.800 ~3.800
"'.~"\I "J.VII 'J/.,,,I , 'U.-I-'" 14 I.UJ" HItI.I~~ lV~.b~~ IU~.,,~~
MAINTENANCE A,NO DEVEtOPMENT CHARGESRoad main•. ...., ''''Ofation oo;<""m",", 15 0 0 20.556 0 0 0 0 0
'$etvic:ir>n I.... & eash in """ F'll 0 0 15.200 N.700 12,687 0 0 0i010l 6<lv"l"om"", thor"., ,~,I~b ~".'OU '~,OOI
UTIUTIESW",.. ~ 195,360 H19.657 218.551 215.977 230.683 259.020 283.067 282.567
-SOw.. ~ 67, lOS 70.118 73.522 81.1"0 91, ?l5 99,428 109.331 120,224
i """ V""I>'" -Io~.~ob ~J".IIO ~"4.U/J -1,,'.11' J<4 .....\I J~\I.U\l .n.~"b 4<)<.1",
SCHEDUlE TOTA,L 712,414 112.223 848.915 837.938 894.772 934.592 973.953 990.295
",. ,
j ,~, '00' ~" - '00' ,~. ,~, ,~,, Ac'uol A.,u," ACt".1 Ac'"ol Ac'uol 8u~.o' 8u~0.' Ilu~••'
TOWN OF LUMSDEN
TO"'~ of Lum>donESTIMATES FOR THE YEAR 2006
GRANTS FROM OTHER GOVERNMENTS:UNCONOInONAL:Provl~~"
.E~(Flovct>Jo Sho<ingl GGComt!'o..o'lity Sh;Yo P'0ll'3m
96.716
96,716
107.~64
\O7.~~0
116.107
116,107
134,122
lH,IV
13~.122 166.154o 50.592
13~.12:1 216.7~~
166_1SO,'C6.\S~
166.1S:;ij,166, IS~
CONOInONAL:Fod.r~1
Con"ll~ Ooy ~ron' e, , m '" ." ." ~ ~ ~
CAPICon"ll. CoI.b'.'"" Sool< eo , 5.089 3.678 ,~ 31.620 , , ,YOU\ll~ (SludtlnlE~~l "
, , , , , , , ,YotM~(S_E~ eo , '00 , , , , , ,FOd-GMEF ~
, , , , 15.000 30.000 , •CSIP""RIF ~, 333.412 00.994 , , , , ,
SM.:l<v -f'etJ"1:35$ T", ", , , , 18.5'00 17.296 39.146 0'9';"137
Sub '0101 Fodorol 339,648 9~.122 6~0 65,770 47.ti9S 39,S06 49,,371
Provlncl:llCon'onni" F"';li,ioc G,on' eo 14.273 , , ,CSIP""RIF w, 16.930 333.472 90.993 , , 11.700 140.000 ,Post ConttoI pts (sElW.Quo:/> r.. _) ro '.= 1.900 ""., ,.= ,.= ,.= ,.= ,.=I'rov. SlJJ<lcrII EMp!oymM! (f;SEP) eo 1.339 ,= 3.910 , , , ,I'r(Mnc:i:II DisaslOr Assist:ro> (ESTP·911) ~
, 4,590 , , , , , •Sas.I< W::NJt eorpor;.tion ~ '", 6.410 , ." ~ ~ ~
Sub ,.t:lI Provi~ci" 23.09" HJ.D02 99.003 ~.910 1(;,771 1~, '00 102.400 2.~00,=,RM.oIlJ.msdonNo.l89~ ~ m , 3.828 4.181 3.251 9.610 9.516 9.555RM. 01L~ No. 189 ·W""ta Q!'?"I!S " 1.008 7.881 17,551 1•155 10.000 10.000 10.000 10.000RM. 01 LL.fm<IorI No. 189 'Roc)do!J'!"'b '"
, 4.345 4.344 4.344 0.344 4.344 4.344 4.344RM.oIL_No.I89.RIC~ eo 1.075 1.075 1.421 1.075 1.075 1.075 1.075 1.075RM. 01 LL.rnSClOn No. 189 ·Web :uto gr;n ro , , , , , , , ,Town 01 Rog;no llOOd'I ·Web $ito~ ro , ,
'", , , , ,
_~_!il>M~ DislrIc:l (Was' Nlio Vorus) '" 1.957 6.606 6.672 •.= '.= ~.OOOJ0II10r Municip.lIotios·~ 9"""'l> '"
, , , , , , , ,SUb lOI3I Local 2.79, 13,"01 29.443 17.341 2'.342 29.033 26.93, 29,094
T0I:ll CM<litiM:lI .,..,6\ 696.049 .23.968 2J.901 107,882 90.829 .10.881 81,021J
Othor Goyommenl Tronsf.tsS,P,C.~O " 35.591 39.249 40.279 40.847 42.687 43.000 44.000 45.0001
Sull tottJI Qtrlor Tr.mll)('$ 35.591 38.•~9 40.278 ~0.847 ~.,6~7 ~3,OOO 44.000 ~~,OOO IOU.or Gr~nl' \Org.onlultion.)
p""" (It>CI~ j)';;lI'll$ eo ,.= , , , , , , 'IS<lsk -"Is !lo:Yd eo " 16.200 35.000 23.200 , , , 0)Tr.m C.l<>:lCl:J Tr:>II9"r.I "'
, 3.200 , ,'"
, , ,.S~. RinI< -(:O(Jtr.Xlod <l:lII(S:llI!lM) eo , 17.004 22.1.3 , , 30_100 31.003 31.9331SPAA·~s<:J,y;y eo
SuD lOlOI Otrle< Gront. 4.000 36.40-> '7.1n n,<oo 785 30, '00 Jl.003 3'.933
Dono~on.
O.ora,;".lun'Isdon SporIS As...,. " , , , , , , ,
:1Roc: f"'?'l''''''''' (Ms.Ba'lJ'I;~) eo '" '" ~.58S 5.957 , , ,,
Sub totol Oon";o~. '" '" 4,588 S.9b7Ca.~'"
F~of~oquiprnon! "',
~ 2.861 10.526 .n .= , ,""'-" '"
, , , 1.908 , , , ,"""" ~ , , ,
'", , , ,
SOSl< 1''''''' ()f\(j Roc: (Comm 9Ja"lI) eo 13.910 13.910 14.944 15,272 15,272 17,397 15.272 15.2ffi=- """ 1000-Town-F'SA8-&J<IJ/OI.m
TOWN OF LUMSDEN
Town of Lum.don~STlMA,TES FOR THE YEAR 2(106
•! '00' '00' '00' ,~ ~, '00' '00' '00', Actual Ac'u.1 Ac'ual Actu.1 Ac'u.1 8<ldo.' 8Ydoo' BYdoo', 0 4.012 '00 0 0 0 0 0, 0 0 '" 0 0 0 0 0, 0 0 2.64B 1.977 0 0 0 0, 0 '" 5.772 15.812 '2,n3 0 0 0
13.910 19.78S 26.787 45.605 28.766 26,397 15.27:1 1,.<72
GRANTS FROM OTHER GOVERNMENTS:
KaII r<lIlO'V:lOOnS :It'ilI cgulpmOnl A5:lII progr;)n',t~ A
~ <>qui;>monl ':5'9':""'" R
Lbr"!}': ((lI'IOV3liclns prcjod RS,,","ng Arlln:I RC
Sub '0'" Don.tion,
10\.:>1 Grants .nd bOn.uons I Ib,41~ ~~~.".:I1 41(1.b'~ ~IJ,b~" .:114,'-'. 4V/,<)U 4b/.~1l) j~~.~bV
GRANTS IN UEU OF TAXESFodor3l,~, 00 ~-2-;-6-S4 4-:-51f9--5:Y"8--5~3io--n04 3,200--3.200--r2-ool
Sub ,ot" Fed"'a1 2,~b4 ".589 ,.11 a '.320 3,204 3,200 3.200 3.200 iP......inci.1
S.P.C. EIoclric:JI 00$:»1<, Enorgy Gas 00 36.181 40.928 42.521 41.503 46.489 41.500 48.500 49.500
''''''''' 00SPMC - r.l..nc;p:lI~O 00 1.319 1.495 2.025 2.125 1.776 1.775 1.775 1.J15-S"'~ Tol 00 I.~~ 00
Sub '0,01 PI'ovioe;oI 37500 42A23 4",,~2 49.b29 49,2ti5 49,275 50.275 5l.275 JL"",,1I0thc>r
Housing AulhOrity 00 4.297 2.869 3,058 3.145 4.065 4.050 4.050 4.0501
SUb tot.. L<>d 4.~~1 ~.bo'" J,V,b .:I.g~ 4.""~ •.V"" •.V'V .,V'v ITot:lI Gr..->t"' LIw 44.4';1 49.891 52.728 58.090 ,5.,3.. 56.525 57.52'; 58.';2,
Totol 1''''"'"'. Uou & T",••IMS 4".0<;1 • ~,~~1 '~.I~~ ~~.""4 ~~.~J4 'b.~~' ~I.~<. .b.~"~
SCHEOULE TOTAL 220.924 90<9.312 523,580 33'.T.!6 369,777 463,597 52J,S35 391.905
TOWN OF LUMSOEN
, ,, ,o.~
'- ,o 1.500, , ,,
I
,,,
,,,10.000
lU.OW I
,,. I
,,,,,,
, ,, ,, ,IO.ooo--fo:oooIU.OOU lIIUW I
-g'",o.~
'--11:303I ... .lll..
, ,, ,, ,
,,,,~
,,BOO
, ,, ,, ,_ .. OIl _ ,• ....- I'll --S:-11/O
to... UtI<l s;;;;z;;;:; ~.hi)
LAHD SAW -e>AlNf'Ioollt '!" ""'" 01 T'fl>__ ~ ,s.r.0I __'-.~_~ T'S 0~"'_'-.__ g _It Ell 0
To..no' ........_ESTIMATES ~0Il TME YEAR 2006
RETURNS OH CAPITAL INVESlllDfT--~on:; ,~"g"",,, CiG~6olO 5••72_ ..~ ...IJI"'" GG 1.376 5"1998 "-!UP_ TS ~.1S8-----:-2 .•372002 ,,-,UP"":" TS 0-S3.~2.
18.111
H',,3.4$1 3.732 5.000 •.0001 '.~1
109 130 600 6001 .....JJo 0 0 0 0'--;-;-118-2.000--'."--'."
GST Inl...., GGHousintlAul!lCrily.umus 1'0 --'-.Oi3
tolill Rotums on inWlSnnen, 10.~~1'.109
O~.10 I
l,27611,~10
11 0 0 01,273--019-(000 1.0001 1.0&.01~.d.... ..... 10 ~.OW ~,0lIU I ~."oo I
OTJoiER REVENUEIn"",~neo P,_ds
1r-"",,:lt>Oll tI.:Om ."OCOOdS (e:lPit:>llO$S)Totol ~,""Co p'ocood.
'--3--:101J.l07
,
"''''~.860
J.9111
, ,,
,I,
,.• I,
To"" 0iiiCt k......- ... IUI 1."""SCHEDULE TOTAl.. 22.627 111.2S2 ".15llO 19.15llO
b Db'd'E10F2006 B d" got . unCI1OliO poratlllg xpen Itures V Joclw~, ......,. <;0..." AIoA"'" TOlal._. - .."...- Co<oo",,," "'-"...... ~ - '-' ." ,,, .......... Budge, Budg., A~l ...al
Expenditures - .....". -, .._.. "'..., ............ -, ~.. "'ponM' ...,..." ..,.... O~, 2006 2005 2004
0.".... <1...,,,,-, Son.....Cou""il ramIJ"",aHon 24.700 24.700 25.000 28.760Gen",al AdminilttOlion 46.293 8.300 20.300 5913 9.400 20.375 "0 30.600 3,704 0 0 147.285 116.579 108.220...0'«11.... S",I<•• 0 0Co... ""il remu ....,.'ion '-= '.= ,.= noPolice 0 45.578 0 0 0 0 45.516 80,433 53.602Firo prOl.c'ion 18.378 1.850 5. ISO "" 7,850 1,100 19.025 4.350 0 0 58.603 40.270 57.104
EMO ,.. 5.050 '-= 6.364 5.650 3.532
Bylaw o"foroam.", U42 •.= \,500 0 8.042 3.521 4,638T,_,"""s._.. 0 0Councilflmu,,",.1ion ,.= 1,000 ,.= '"Common equipmonl pool 81 337 0 ,"" 11,057 2.775 36.087 59.nO 11,887 217,773 161,825 130.290Ro""., .U...., wolh, lightin 40039 0 ,.= 23,000 0 3G,4oo 0 3,008 ... 98,042 76,578 101,786
............".,,'01 H..I'" s.nb. 0 0Council ..'mune,o'ion '00 '00 '00 '00Wos,o coll<>ellon 14,168 '00 4,175 0 0 0 19,063 11,663 20,829Was,o dispoul 4.949 '" ",0 '00 23,510 12,0001 0 0 41.459 23,761 18,473
Ilocvcllng op!talion m .00 2,225 ." 43,1100 01 0 0 48,052 49,598 31,498
P""I. ao<l Weo<l. 2,126 "" 4,100 0 6,651 4,987 4,125
Public "'.Ill> ..... w.u.,. S'"""o 0 0Cem"wio. 0 2,638 0 ..0 0 0 0 0 '.000 4,688 7,300 2,277- ..-.ll>o<oIopnMn' 0 0Council remune,o,lon 0 0 ,.= 0La"" US" pllonin 19,040 000 2,500 0 22,140 21.5\5 25,106Economic/communi\ <lovelo men' 0 " 0 0 16,600 '00 0 0 16,825 18,321 6,695Subdivision tm;!.0<1 <lovelo ment 0 0 0 0 0 0 2,500 0Pubti. hausi op,,,o'ions 0 0 0 0 0Ro<,""'" ond Nt",. 0 0Council remune,allon '00 '00 '00 '00Palk. ao<llloc,nlion 87,015 3,330 8,585 2,975 36,150 3,4001 14,200 1,300 134,955 117,180 151.959Cultur. liblli.., muSeum', h.lls '" 14,550 lO,550 3,61lO 24,200 ,.= 28,100 0 60,820 126,170 43,593Utilitie. 0 0Council remune,otion ,.= '.= 4,000 3,650Wat., u'ili'y 76.007 •.= 3550 19.500 5,186 46,750 5,500 50300 ... 0 213,979 235,093 441,691Sew., utility 32,892 .00 ,.= 9,520 '00 92,215 0 0 0 0 137.977 183.089 39,802
To1O' 30.100 409,735 60,536 64,530 94,050 26,538 355,735 41,987 177,975 73,229 '"' 3,495 1.338,594 1.316.410 1.276,853
P~l1
TOWN OF LUMSDEN
50"""",,, 4
~Z,3J4 n,Z51 25,645 28.760 Z7,5~9 24,700 26,45OJ 25:-Zool83.774 94,623 88,~6 87.561 88.863 1~1,660 95.169 92,361~,874 ~.788 ,
'" 2,787 , , ,9.042 10.651 11,053 10,713 11.701 14.000 14,000 14,000,.. 1,426 '" '" 1,609 1,500 1.500 '''''4,905 5.0·;] 6,431 5,778 6.848 ..= "'''' 7,3~
'", 1,406 '"
, " 125 " ",,6T~ 1,631>--i.143 lf~s 1.72~2":"foO--2.200--2":"200
125.606 148.623 1:)5,'77 '36,930 141.0n 171.935 145,34-1 I '42.5e<; )
, , '00 270 '.3~ ,= ,= ,=96,327 66.769 57,592 53.602 49.60S 4$,576 82,923 1l2,923
9.708 131,747 46.912 57.104 49.785 58,603 48.256 48,3$41.600 2.674 2.152 3.532 4,548 6,364 6.373 6,3833-:-748 3,424 mo 4":"e-3"8 S:5'"69 8,042 7~58-6! 7,636
111.J.ll3 226.613 112.776 119.147 110,961 119.~5 146.141 I '41;.2% I
, , = '" '''' ,= '.= ,=51.469 374,773 152.153 130,294 154.70S 217,773 145.3141 _1"6.34~
145.179 213,959 109.497 101.786 107.421 98.042 116.342 114.658I I
1%,&411 :;<I3.1:lJ 252.550 232.430 262.879 316,815 2G2.5SST ~2.1X121
GENERAL. GOVERNMENT SERVICES
-""""GMc<:lI __~-A$~:»:3licn
"'"-,,-.-~ '" M....,PiiI ....SOC.
TOI..l
Tow ... 01 Lum.do...ESTIMATES FOR THE YEAR 2006
ENVIRONMENTAL HEALnI SERVICES
l""""li'I'!~~~~-:'~::::::::::::'"W""lOooIIocIion EHW""to <lis.pos.aI Silo EHRoo::ycII"ll EHPOOl :>1d wood con\fCI EH
To'"
, , '''' ,'" m '''' '''' ''''20.10-< 19.226 26.753 20.829 21.584 19.063 19,347 19.63620.611 22,322 49,6S5 18,413 28,767 41,459 29.513 29.67423.we 25,296 33.915 31.499 54.245 4S,052 67,597 67,597\9.59<l 1,189 4.815 4,1:/5 3.225 6,851 4,293 6.93633.47' 71.682 115.268 75,1<5 108,3\1 116.125 12UOO I 124,~,43 )
Counc;jl """""""000n WSj,<IrI<l "'"~~POEwo.."iC:A<yiQ.i!ur<l~ PO~ 1.YIa:nj ao.clop<'''~ POPvbIiC~~..... POlM<l,~ 3r"fliiilidong ......w:lI!I PO
Tot"
,14,1617.711,,
2'.872
,26.149
7,374l,259,
34.782
,.=31.Z73
5.971,,
,:/5.106
6.695,,31.600
''''20.52211,953,,n.S75
,22.14016.925,,33.9G5
,22.69111.825,,34.516]
,23.25911,825,,35.084 I
UTILITIES ~~~~~~i~~~~!~!!~~!!~~~!~~!~~~!~l;;-'!-'~'!'i~~~~~"~~~~~~~:~m ' ',.','.',"'" 3,650 ' ... 50 2.000 2,000..~ 142.9<8 1.159.029 ~ 441.891 248.237 2'3.979 491.909
19,'82 51.596 45.420 38.80:/ 119,587 137.977 66.964<»oor W1~o<lS WS
T01..1 161.510 1.210.625 997.741 465,343 369.274 353,956 566.l!'.I3 I 265,621 ITOTAL EXPENorrURES 657.937 2.445,937 1.IleS.25J 1.276,853 1,:I'.l6.2GO 1.333.584 1.446.1<0 1.162.301
'"P"lIo 12
I
"1°'''':0>'"'~ i:;"~i~::: ""',N
o:o:N,"'I'"~I~·:~'
Tn°
'0olsl~iOI~t~••
:0IgIOn!15
OI~'~I~
"
'OI~·~I§·,
V··· ','1"1' I" I' 'e e;l:!
"ll,"!lliILllIII Ill!. ;I·'l.!Ill lll!~ 'ili!ll,!
~~~, i~~~:1 !~JII~~,~J
•
II
!••
I~
'I"~I;'~ 0~1~ [, '"81'11'1'I§iOI'lilllll~i"i'i'j'"I-I···.· ; l" ., "; , ....•
'i~i~I"m,. n O,~, Oll,!o ~~, • ,I,i~i" 1N _1"'1 I... _M,N ,~ 1- " "I .ri ~ :II IM,a.,,,,
""I'I"'IOI'i''O'N N a.i" •'~I ~ .,; t
10Isl§lilgiol~IO
:°1",g",
.11•
.,',"1.1...:
••
,'~
O'"iO'.•;
,I 10iTII n' ""'. '."' •. 0, ,',.. " '8'.'° .. , , ''0'.'' 'i0> N ... ""0>' OJ _ '" .. 0 "<D' " . '" 1..1...•• 0>. '1' ..'.. " -,_ ..., .,. - D~ •••••.. ~ "'_ .. ,,_"'.. ~ "'-~ _ .. _ ~4 - ~ .. 0'.,
00 ",- .. :! - 'll
'1Ioi"ollol" """·"1'" 0.. ",' ••.•0.. " '"1"1·" f~ ~I I ~ ;I~I:I I~ :1-1· I ; I"i~i~: ~I+I ~ i ~ ~ -i-I"I"
,I 10iOioil n' "l!i~i.'!I§"11 r' ,§.. , .',18°, "11'II'ioi·'·'1 ~. ,~I ~ ~";";I I";I.:I~I'; ~ .,;1..::;; .:'''' p' ~ ~ .: ~I '.1::':'"
II Ii~i"li l°ll 'I' '1' O['j* rl'II'I!'!1 " T' ,11~II!iOi!I"I~." ';1'~_ .... oo, ;1- 'I" 0> "'1- ., "'I n ~ :i: .. I"".,.. -
"•
'0
•
°
:01"•".'I •
[:fl'•.. ~. ' . I I ., .. g:
!
"1""'1'1"8181"'1°I' '80 18Ill'j'01'1'N _ "' .. N NI"'I" .0 lS "I" - ,""-: "1"'1"; ~I !ii,"; ~:!t -I"'r 4~
" .•.0.0°1'····1 -"1.'1°'1°°1"1''1~li~i~I~I" -.I~p ~ ~:: ~ ~ 1 ~ ~~ N"'1"'1;;; "'iN";;;:: '" - - ~ :;
": '".I"Y'" «>.1 "!I·[" '":, .... '" ": '" '! "-01' .,0,0," ,; 0'" - ,., ~... N ,,_ _~
"':'I'I"j'I"iOI" "'i' '1"IOI'f.. _, ...... a. _ "'''., . .,.,,~
~Iril~~~ ~ ~=I~ N_ ~4
"""°"1""1
01'1'1'" "'I,o'io I'~'"I" "ISi< 1'1......-. ... ""1 • "';."! ".:li ';I~I~"; .,; "IN :::: ~I"' -1-1 '.! '1
~i~lai~i~'~ ~i~lo ~ ~:~ ~i~I~I'ol~~''1'1"'· 0 .. '"'"'101 "'- "'-I ":!.
, I , ,".'! 0l!. l 8,0 ! !H.·'lol'll:1"'1";,"; ~I ...j..! ~ i( ·+..·1 !; :~~~~·I~<til""," ,;-, "
,.,1'1'0',"','" ~.- 0;
°1""'1"... ",", .,... N~"b
!~I"-I" o~
~r~·o., ;!IN,i::;:~,~ ~:-,I12~ "~i"', :'~I'~'IOI"I'"'h '1 "!I .,,,,-1".1"'. _"',"'. ;\ 0:•. '" "!.. ~ ~
Y , 'iTI"i" "IT'T"I ' j,. " ..;; "~ ~ -
!'~'!" li!l!~il .. ll' li lIII "ll'l l~l III ~ ~lil Jl,ljll J~! ljj I,. ,. 'J I·, I I "Ii·, I h.''" !. .~ ~. .Ii l' '" .~1l'§ '8& ~
8i~"! hi diLlj j . 11 ';hil!!Jli !lJ,dl:"jIi]!)!] l~j~H.l;!H h~iH ~UiHH!I! ;~hHJ.~HII
.'o!
§J
.'o!
-,"0<
g~0<.,~~
0",~w<
"'".. <I ••,oA 0........,. U
"
i
~
~,I"•••I ," ." <·,i ,·"• w
i••,••
TOWN Of lUMSD£N
B._o
,.~
--'""00•.=, '~."=C""'-""~
2. '66
'",=--
co.•~__ .,.65~
, .=".sag.~
'""00~......,..
2.283 2.\2120 IlS,~--- •.100--
2',106 '-,.". 20.007 ~.C01'.5Ool 1.7SO!==i,.7SO 1.7SO2..063 2.775 ~.17_5 ~.ns~__ISO_ _850 150
50."7 71,585 ",'25 9'.125o 0 0 0
~7.6!l0 12.000 0 0317 --
2'.Wl
o
Z,O,!-51.189."
17.6291••'~2.S9O
'"".G'Go
l.9Z1I.S79
o
36.~ 17~ 17.~ ,,,.~
3.03$ 5.3:" "-O~ 3.001III 0 0 5'S
7.7'&---'3.~7 '''.lOS 8.'00~.n7 0 "-6!13 ".000,UTili ,~'2'S wu
'<n."~' 'u'.''''' 'U'.~~' ~~ ~L~~.~"" ~'>'<'4"'" ....~ ...,," J,~ ,~
792 3\1fi9
396 2.771
'S.lse1.3"1
2.~
:e.on,.~
2.2.5'00
,".~ 87-,7i~
o '.5923.800S 2,64.
36.5'5,.o
,..11 .....~ ",....... I~••~~ ,Ull.", , "b. ,.~ ..,.""" '•.."'"
0 0 00 0 • 0_ 0-2.2.05 3.3:uJ ,~ 2....7 ,.~ 2.191 2.n5
., B' " •.= .",-- '--;-050 -';-050
m
MSn_.....t__ ...~22'Copi!.o! ...~,_ '30~_ --~3""~
~, ,46Q
'1.23& ".017~.. 0 117,5W_ --ro.cY--- .....oa- h 'r! -- --0 ~
~ '.)94 "2.'OJ_ 2.OJ' ~.';H;
~_-\i ---:r.» :l;4O'"J
-SUtl....-of '~'."" ~' ..."',,1_ ,""'...... _.1....~...lHE.ALTH~eo-d__ 0 0
w........ _II_W..,. __ ia. 11.121Cao'b""'" _ ".,~ 2.'!IoI_onaI 17..
...."...~__ ....~.35'C;,_.__1oN 0
-CopI!oI ••P-"!'..... -- 0
'0'_' '.5G~
"MIow1lnCO IOf """""""_0,,,,,, I._1M
P." W0e4 ConttolW"'Z" _II.. \8.357
_C<>nI,O<! _
Ma.,,_.....,............... 1.233
-~~,-0-,_,,,,,fOUl G",,,"",,,,",, IINiil'O a.... "
o
" "~"
~
11.600_....Jl~,~ .-
n.b9'
..- ,...'.- ~.~,
0 --'11.000 It.591- -,= ~.500
m ~,--
'.507
3.)53
.......~ <..211
,- 0,.- ,.-•. '07 •.-'0!!.21 ~,
T. ,sa3' U3 , ....Oti
• "'0
'" .,.'00 ~
5.734 5.1l'
o
,~-
1.259
a ••,
~u. '4J
,"-..,--_.=, ..e-.. ••,s._ '~.'"f ... JcICoo ,_oIty Do " ,._
W t1.. '.'39co;"........ _ ~
......... 213- --~.........=.___ 2.5G9_Gf...... ....., ......_1oN =.C!l!!!!'~_ 3.3020..... '._1..1-- $WI"''' -'.11'
S_v1.lon l"I'>CI Do.ok>pmon'W"9!" ...... _II"-",~,.._--
.... _.....'--f_ ciftliI{;;y ~.""".......-....uoo ""YU.O!'UU<T~e..-lI __•. , 0
"* 14
'10 .
i
i•
~
J•
h, f I I I ,I., ,Ill ~ I I , ~ZIt I Z I. I
~ ~ 'II •• '" .!~,~ ·!·I p " .LI.I,!.I, .!~I·!'I..I-I~' 'I• ,,~ .. "'..... • ...... 0 ... _ ~~ • ,.....• 01 ... "';,,"''''_ ....
~~_ ...... I~"'''~ ~ • 'w'W"'I"'" ..• :' •.. "'.§'" ~ .•• :.,,.,1 ° -- .. !II., 'T•.•.T° ""11"0"
~J III LI : ~ ...~SI@lg5~1~~: ~; ~'~I&'WI~I,.;-,~I ~1'c:;)~I,:,~E 'tl;'_" ... ·'·0· II; '1-" ','1-'" ".,' ° ,<. -,"I'i"j', ,", "·'"'-'·i·I·,' 0, 'j"ll' "1°"a ~ ¥ .-:<!" ;t ~ ~~I~I ..Ij::I."I",!~.. ~ ~ 1i"!,~I;::'t-I,.!j.i1 I ~ :"!:<!!"i~'o~!"!,,,'13' I I~- .. ... ... '" 'I': 1:: ...1...... 0 '"" ... ",,, !I' "'", ,"" ........ ,_1· ... "'.. ..~ ~ ,., ::.8~~'... ~ ::: L,":::;.:,;;,;;: !l l!i:: . .. h;;;hlll :::8.t'§~~I~J~I'~1 8 ~'I"'I 1-:0'.
-~~J~ II" , - -.. .. ~ - -co ".. _ _ " ... .. ,".:t ,l' "'!":" '" ~ .~ ~,~ f; .. !" '" p!" ... ~!- ._!",..!"''' t :",,,, .... ,'" ;;1!"lIJo'!'" -II. ~. - - 'I: ~ -8-1Il" ... 1..... '" '" !3 - ....... "'01-"'0" '''' >" II ,~.... -. 8,.1, ••,1 ;,',' , "" §,III .ii,. ,""111;1,'[',, ft II,.,.,. II' '0"
~ ~.i ~I'II.I"'"", '.'.1"1.1","1), _ 1i '~ ',').1,1.\ i ).IJ~U..,~ I. I~·.. • .iw ... "".,§.. " 0'••' •.•. 0,' .,0 ... 0" .. ~ .....;.. - ! -. §'., 0'" W,! .' ",•
,0, .. ,,_, • • ... .._ ~ .. ~ " _ ,"00 _........ "'.. ........ '.'."" .. -...... 1° "" .•. • "I' -"'1',' • "- ~~ ... "'- .. " -'It ~:- ~ !'OI'" I:: j:: ~ :",;; .. jD!-' f" _~ .. ~ ~ !II ~ j:: '" 1>;: r. .~;: ... 1il f""'~ I ~VI l<~ ...... '" 'I '" "'I:.. ..; l!:'." I", .. ~.. ..~ t..I"'o I If, - .. II ",.,§I,. ,. "In, ,is§. I§ ". 81'~ft.". >1ft'""':"" 8 ",.,.,., "0"
- I ' I II~ I ~
. - -.. .. .. ~ ~,... ,,~ ~ ~~ - ... I ' ,~ . J ~ !'II'" J:l... l",i,!" .. '" '"' "','" .. !'.~ :" "',,.. ~, I!" .- !>',!-'!" .. !",!" ~~" ......., r H,:., ," ,0' ... , - ~ ",,,, ..'''W''• , . .1. . "I'·U'. ~.Uh.§S§" § " .. n.d,. "~b8"".
'-~II I IN .. ~ _ I., " .. tl.. _... " w ww _ _
it !' ~ 1;: t=!!" c!' e~ l"i:;:'''i~ !" ~::: M;'" "'IP !" N i:;.-!" ~I: ~ 1'.: 1:: P- '" II • "i,':U,; !."§.• 1,1" I" § " .. M. §I" d is:8" ,'••
TOWN OF LUMSDEN
lun•..,,
2.125,'''''••••,..
•o 24.797o
,..,.""
...,15,272"
"2.125
2006 PARKS AND RECREATION PROGRAMS
4001 2,126
..,
Sub To,ol~l(P£NDlTUIlES, Woges & C""lroc'cd Mo'erlal. to a"",I. To Copllol Control
Bono/". M. s....."". Utili,ie. I".uran"" Supplies Orll""l,ol""s Pu,cha>o.!'.rk••,,<1 Roc...I"'" P'OlIIlm
Millin ReliclenceSaloI~ 0Plo!p""~W .. 0T__W 1:1 ... ,.,S'IoIm~~""" "'., ,...T_Dn!p-II>-~ '." ,..Ptcgl___ Ilalf ·W "'.. ,.,.,Alt._crab , .. ....."""'" ~
,., ,.,FWlln"'S-~ ... ,.,.......- ~
, ,., ,.,S..... 1 olP o.w In '" ,.. , ''''"".... j-
, .. ..Bill Program +--" - -"" ...BIII~ , ... ,.,SV>lm PtOg:rlm ,
I '" '" '"~lJ'Wn<l Safe!)' ... ...Drop:ln.P,ogrBm " '" ,'" ,'"-Spocl,l Evonl. '"
,,., no,CommunlUes In b!oom '" '00Toufl.fm Booth ." ... ,,, ,., ... 1,935
Sub 10'01 7,200 ." 6501 '" 1,0501 5.8501 3.400 ," 19,605
R...._ OWOII U......,§f , 6.1921.lnslelllrom"'''' V.... Suo
SURPlUS IIOHICrl) 5.192
,""...,""'.-
•
••••••..
••••..••••..
-
"....'... IN'tt<Oo"'.u......."o.o. "'. 'POw w .. .. " I .. " .. .. " " " " " •• ...- ... • -. - ........ - - 0- ",. ....... -.- - '- '" "- :::::~
.... _. "- - o~ -- .. .. -.. -- -,.. • • ••• • • ,.~ ,- '- ......~-. • , , ... - 0__• .., • '0'.....~ •- , •~
.~ @ "", ...~
.~ .~ • ..... 0 .- • .- .~ ......~ -= - '.-
~.•••
~ ~ ~ ~•_. • .~ .~ ... '- - .- - .= '- .~ ... ... HJ."
• " • .. .., I
~. =-- • •.~ - .~ n_ •- •'- ..~ =1= -"'" •, •••• •• • •- .~ •• • .- •
r~•• -= •.~ -"" .., .. •• . •
~':~£• .~ • ':L~•• .=-'- .. • , •••••• ••" • • .~ • "... .. .~ ~ ... "."" ~ om .~, HJ,,,
-----_....
,.."............ f1>'. Yea, C.pil.1 PI.n ~...,.•• ,.... 11
",,•,,..
,,,,
•
....•••..•
-
c....... uno;OO,..........." ••.", ......... ..,.,~ ~ .. .. " ., ., .,- - ---- - '" - -~.. _•.
~• .. • .- .- '" .0....
==1= ••m ,~ • ! ...", .~ ~ ~~ ~~
•.............. •• •_. •-- i" I3If$••• ~ .~
, ,---' • , , ,
~ ~~ .~, ..,
", ,
~ ~••• • ,, -- - . - =~ ~ ~~ ,~ --""• , ,, •- - ,
iii, ,, •- - -- • •••• •...
.. . . •_..$ •- . ,~- ~ ~
~••I •, •- I ••• I
.~ ::iJli: ilJL :::Ii& !!!!: •_.~ • , • , • • -~ • ~ ...
---_.,•..••--
Fiv. YNt C_pltli PI.n ,<1....."" 'e'" " "_,,
....»
..•o
»....
..
..............
-
c ...., ... Ul'1~m""lI ......,".0.0. ,~....... ;'ON
~ .. ..-- ...~-
.. _.'0''''
$,
I!
i0
I0
Om':~·w .-
~-0, j 0, , 00-- om 0 om 0 0 0 0 0 0 ffi:"" 0 0 0 nm
o. 0
~ • 0
- • 0
•, • ,- •- •• •- , •0 •.... , --~• 0
0 ..- w ::;.,:,;p- ,,- 0- '-- 0
i~~
00 0
00
- 00,.,... om m 0 • 0 • 0 0 m 0 • • "'"
---"---"'.""
..............
""""•.."""....'w
..
_.
c...' .............,""............o......... 1'Ult ""'"~ .. ..-- '" -
~• ".., '0'...
••• • .. ~
•~-
••- •.~ .. n_• • • • ,----; •:::Jill'_. • • !---J,
• -,
==l= •~ - ~ IO~I,
•
~••_. -11•
~.- -11- ."''''',
.-'"'•• =1 ......:1,-
• .~j.m , ~, •.. •-'- ====E•, •, •- •• ::L •_. .- m .- • • • • • • • • .~
---_ ..-
,.......,.....- "we y...., C~plr~1 PI.n
c ....' A\- l:oI't>oOl.UltU euoG...g ".~.n... "'''- .. ••-- ... '-••• • • '- 'O'A\-
~••.- -- --•
~- •0:::;If
_. .- • • • • • 0 0 • _0•, ,
ffI_.
0 ..-- .- -..- 0 "- ••• ..... ..•• ... •
~0 •0 "0 "• ..
• --"" ..0 ..- ..-- '" - ~
0~
-'" - 0 .... ---"" ..• ..
• • ..• • ..
• ..• ..0
•• =-t 0 ..'or.... • .... • • • • 0 , • ",.,
..Io ••~
c..." ... un><o""""• ..-'lfD'""'H.,,
~,C.p11.! PI."
"" ... "'''
- - "
~..- '-"
• r~·:'
-~.
-
. ~."n
:=.
• ::=J-- • ~
~~.-- ••~~l:::::j
. "
..•• - • 'ItJ'"
,
'0''''
,",
,~
,,
,,
•
_. •
•
-• •
'.....
- $===t=
•
--
-
•
.-,
••
••, , •
_.
,...
-.
-
•
,
•, -~
• "
_.
• "
-
• ,
'.~
• "• •
_. •••
~
• ,
.
•
•
-- ""
•
.. .
• ",.. "
'0''"
' "
bE!:
. • ...•
,.. , ~
• "~ "
,
• "
, ,
• "• "
•
• ",
• "•, • "1",0
------
.n .....__' ....."" __W" ••................, '......................
." - ......-.., -'''---'.. """" ..._.."""._....
to, " _..-...... , ...........to> .>w>o. ..-... , _"-,.....m" _ .........
--..,-.......,--_...........'..,..-
..,,-...... .....,....... .....~,....,,'-~,-.... ,,_..w,..--....""._lUI W...~'TMc....._.OOIW".. __
1(1' w """',,,..-,OOIW ...".~.........
"" -"'-'"-,,",-,... -..;,-"'......... -,. ..,.,.....,......,.....-...._"".................."'-,. ........-
...- _-.-...-......_ .--..
£o<\W.4"' _
....._--
...- ......__.
..,-~-~"" ""0..Oil< _ ...--...-~
'" -...--"""'---
." l'O'>"I
..... _----~-"'.W _......_-..,----." ...................._--
10< .....~~-.~.~._~.:.~:":':.:';.:..f<O "'-"""_._ ., ••~M_
~ "..... , ..~~,.,--"..~_""'b _"..~-- ....,,_...., M""'_ W'"'--"'-_.. ..,~ ..J1 ........~....
'" .WU1lO1\I'<V"fO ... 1 •••
'" ~-""''"''''-'" ~-""'.-'" 001"",-'_JI> Cof""'__'
_ G' ••
'" """""'.,. """"_.,o> ........~...-r,'''~_'''b''''-_'00 Ccud---..00' __"' .",-..........""--~-~:no """'... _
"" """ """'"'" '-•• """"""""I'm .-......""__",.-.._-"..-.. ....,.,.,...,. ,,"-_.,'. ~"''''''''''''''''''ct}<.""_",, '0JlIIOO""«~ ...........",....
"" ..-""""',_ "'" c.n...."''''''''"':u.z M......,...,~ '"~ ......22J ........." ...,................... .', _"' ...."'....-._ ~-_... ."~:1:]'0...._' _ to, _ ..............
'>2~."'*",••-_ ,...61' 0<"0< *"'.••__
-
""'--~-_er b-'-~-~--." .........'".,,_·w, •...'_.. ,.....".---"'---'--'''-." -~, _~;.~~..,._ ........""---",--... -,,....__........... ...,...~-.,,-.........-~m.-_ ... I.'>0, -..-.>0' O"-."'..I_"....,.~_.." ""'."_u<".,,...._"'._
-- .
Town oIlum::don
HEW DEAl GAS TAX INFRASTRVCTlJR£ INVESTJrIENTP/.AN.:>Yu,
Pro;octtbmo "" "",..,
"" "" ,~.
:<t;""~I"" P~
"'""""'" ,.,.. 1'.3aoI'-'- ".", 30.320
'-'- ...= :>9.000l.ondtll: kn:ing »= 12.000Stroot P;o.OO"'.~ 10.000 10.000 ".= ".=-....." ,.... ,.= 12.500WolI/l$ ,...= 200.000L.:tooon tono."tion: 69.142 69.142
TO~I Costs 48.704 71.000 217.S00 15,000 99.142 451.348G"~ T.•• Fund'''9
WTP loncing 18.296 18.29'6logoon St..cly 11.000 17.296 28.296l.onclf;1 foncing 12.000 12.000_.- 10.000 10.000 ".= ".=-....." ,.... ,.= ,,-'"w~" 21.&;6 30'.137 7.140 62.929
'-'- 69.142 69.142Tou'~13". ~.". ~". 39.1<16 .9.137 ,...,.. 253.163
loIunicl ,,-"'" """'" .. ..'-'- ..", 11.70< 11.02•.........~ 0SC'oot P;o '0"...~ 0-....." 0W_" ,.'" ·30'.137 .7.1<16 37.071logoon '-""lIOn:: 0
Tout .. ""ici",,1 Funding '.~ 11.7004 78.35oC _3<1.137 _7.1<16 53.18301""', Futldlng (Sp<>ci!yl
FCM-G~EF 15.000 15.000FCM-GMEF ".= 30.000MRIF 100.000 100.000
0Tot~1 Olt"" Funding 15.000 30.000 100.000 0 0 145.000
To~1 Func'-n!! 48.71).f 71.000 217.500 15.000 99.1.2 451.346C....t'Ol ~"''''''' " " " " " "
Fu"";ng Av:>i"'blo ...". ....". $39.1<16 $01;9.137 $99.142 $246.017
JOlNr ADMIN/SrRAHON SALARY BENEFlrs Group I: Sc~"'u~ ",", f'1~' 25
•
JOlin ADM H. SALARY, , , ,"'CTUAI. ACIUAL "'CTUAI. -, ~~, ..~ ""u\&l A'Ula'
._,A,utol
._, ., ,~.
l~rtA","OIU '"' .m .m
:::~m,
~~. ~m. m. - .- -- - ~ ~.., - ~.., --"_........ lUll " ""' ",. I "". ..... fl.090 U,IU )tA" "--- k'" " '" ,,- Il.091 211 ».601 25."$ .~ "- :lO.$n 14AW] ,.02,
~-~ .", 11.11 • n ..~ '!i • .1 n.-~ .- ,- - "... ".
~-~ • • • • • 11'- ".121 ,-~
»... ~ ....~-- " • "m
~II 1'.30' 11155 ..- ,,:;,ul .... .~i ..
""M ,'..... ", $l~r " IIJ$,.1M $1$'_1 1111,"$ "ll,IU '''',llI ",'- ~- -~ - - -~
_•. _. _. _. _•. _. _.~- .-.... ._....... .., ..... .- '.... J,Jn, u" .... '.\00 '.'55 u. .... u"
.....".....- -~{:"•.m uu 4,,)1
~.". ••• '.- t.IU .- . ,~16O ,ro
~-~ llU ..~ '.- " ..... ..... '.SlG ...". 4,1~ '."1 '.- U601
,.~
~-~, 'M , • 1,l1l J••n IA" 2,'" 1,100 'm' 1.100 - 1,102
~-~, , •» 2 III 1_ 211 "" ••• $,'~ ." •.- I."JI 2.041
"'.'SI ,,5,4.1 "',SIi "1,21' "~,Oll $I21U $1',111 $lUll 121,SOD $1$,104 $26,0&0 SIl,3a. $1J,6"
$nun S11~ 111$,'13 $131 ", $'U,Nl ~1 $111,$1$ ,,,," $111,141 '''',116 '"1,101 UI,II. 19<1.231.. .. 51,'" .. .. .. .. .. .. .. .., '" .~ n,.. .".. .~ .., ... ,..... I
I' ' ... ...~"~ WU"1 I .... " I'~~~ ----!!.!.... I12'1'" If ,"<OS "" I" "" "". i ,,~ I"'",
JOINT ADMINISTRATION SALARY BENEFITS G,""p f: Sohtd~l. "I"· P.... 26
'='1
aJ.''''"'<>l..'"sa"l'fllA.aUIIMIiI8
"Ill,aOO
~:~H...et
1.2JJ.,
-~"'.»..~
"....:;.~~
113,61)
I
II;:: II
-~...IU50
"~......s~:
SlUSS j
11lI.I..
"n •.,..
J.''''_...~So'al'fPU"",$IJ,3OJ
"IIl,It5",JII
'"'$IUn
~.
".JUIM,J
"»,'"..,,m
$1l.1Il$
$9l.1N
•
$U.u'
"
1I0H1g01 AQII.oI- _.n ....~_.'">QOO -"-"_.- -Sa~ &I'MIu,,m Ilr,m$It,1OJ l.a,1OJ$'1..Ot!t 112,l1.IU21 ".~-U.QO ,g,oM
II1I,Jolt $lUll
.J.'"M'
·'Of"''''"",
I3l,1&1$lJ.JOJ
"SIO.!»'11l.175..$1l.TtJ
-~U.J2J
."""l2.2~
U.2Usun,,-
lllAU
::" ~.,,"~ ........SI".,. SlioryUlo Ito;) 1---!}l..LO'L115611_ "2310_° 1_0_11O-,-~2 lO./J'III". 14,.W6/,.) "'1iI8
i/2,OH 1Ofe.61
-~S:LOJ&141'
", ,n U.J"_''..!:!2 L IlJ'UI' SOO·- ".",a
III II "UOS
...--~~'"11!c~',ll'!.!
"It,H"IHU.15t,1;lt
-~IJ62J.."1'''1&
.~'", '"O.02a
~...---";i"..~
SO:~~111 r41SID 13
"IHOI",5.2a/...~
'lIO.aM
-~I 419,-W
I'.'"'''aI' OM.U.
...---SlIoI)'116~71!'
",110u,•••"aI"
1~1011
-~l1..n a.1.10"
'"Il.Slt
"m"
.n_'~-'UMI
~~~
~.
'2!..eII,'" ,!.!..,.'HllG
"!til
.~-
~ru~.-r,;,..--'\'M-~.
Ul,wa$\200r,r 1)
n,rolwm_,,-
'UIlO..-R;!.
sMiif
r ,''' IIIU19
" a341U" I,
Il3ma
,nu.,
Ill•. " '.AlIW"'. ALAIIY,
---..........._".n""~-~-~--
~~
llU'~OYU '"'
~...I~",
ul"'QYl2 Ao\IUI~...,..i'url
JOIN' ADIo1IH. SAlAAY.
",...,"ft."......--....._---1~""'Qot!l1""""'---
~lW"'OYU
I~".,......1""" "6'""ft..."..CIott; I"'" _ ...n
~-cu._ .... CIott;
~--
•
•o•
,....
••'......,"
••,
••
..
....., 0
"" .. "",.. ....'~~
o..........
" ...........
, o••~''''''~.... ,,,.....~ ....
"""'" ,"'"~ ...,......... ,"'"
, ~,"'"~ .W-".".•
•
,...
..00
.,•
•
•
"-
•."
•
• J:e1:: .....
..
•
•....
•
..-~O.
• • • • •.-:~..-.. , .-.1
•
•· " . .· ..,,- ."" -.-oo
,....'
• •
"-
o
'OO."......,m0."......,...
,m,,~
"'•o
""
•
•
,
".•
...
..
•
. .., ",,,,,
"
•
••
•
•
..
o
•
•
"•
'"•
'.".~-
••••
•.u,
>C"._.•
· . ~_.
:-:: ...:~ f~.::
•
•
•••'OO
."."..~•
•
•
0-
••
•
•
"
•
, .
•
•,.,,.
.._.
~. "", ...".. ,.-
•.., --!!!
. ~.-= ._~• uN ",.""" .........-. .-. ."...... .." '"=.."""" ......... .........~
,. '... . '..,• •
• ••
·m~:~
•
o
.oo
,.."
.._.
•_.,.o.
•
••
'O.,.
..
••:;;;j: .0
,~". ..~"•
• •
..~.. to- ~- -•
-
~• "NI_"'·"L...!~-""
, ,... ~";';"o:W<. '- ' .
..,.
•
...'........
..~
••
.""..oo,
•
••
..'
.."..,
••.o
•• ••••
.~:~~:=.~
•
••
•
•
,....•.'.--
::E:!3t .. ,
" -"
,...... ,...-
•_.-
,........,, ..-. ..,
~I~~ '-~'-""" ..•
--_._-----
,.- .. ,...-. ...... ' ..._.-",". """,:;,;;: .m , ..."',.",,"''''-
$i ;!'" • " • .. .. .. .. •• •~
" .. • , " " " " " , "- - •• ~ - .~ .- - •• ._. - - ~ .. ~......, ..- .- •• •• -- , - •_. _. _. .- " - ... •
_.'0'".. ,....."""..-......
I' .,., • ....
... ,M-.. .' • , '
............C_ .. • ••• • ,.' , ...~ , , " .'• _.
..:j:,- • • • • • • • • • • • • " • .. • • • • • • • • .~ ...
_.~ • ...~"' "_. • •
0 ,- • • • • • • • • • • • • • • • • • • • • • " • .-I~
=j :=-- ",
II,. •
:~• .. .. .. • .. ... ..
~I.~ . • " .. .. .. • R • !=="=• • • := , ••...an' . , .. '- " .... - .. , , • • • • .. • • •• .,~li-
.. ," • ,. , f----. " • • = • .. :- • .. ,.. .. .""' , ·to " .. 0 - .. .. f--;l.~ • = .. • .." ".,,'w • • ,," .. • , • .. .. ,,,-, W_",,",_ - .... , ... ', • .' •- • .. ... • • '. ..,., .., •• .. ••• ... .. • ... •• • • • '. •• • - '. •• .'. "... '--............ • • .. .. .. , • • • •• • • • • .., • • • •• • .. , • • • .. 'w , • • .. 'w • , • • .. • --.., :::;; •• .- • • oW • .. , " • .. , , ... .. • ". • .~ • • .. ." • 'm • • '. ". .." ••
'O~ 0 0 0 0 0 , 0,. 0 0 0 0
--_ •.---.-
