1992-033 Medonte
\
"...
THE CORPORATION OF THE TOWNSHIP OF MElX>NTE
BY-lAW NUMBER 1992-33
BEIR; a By-law to adopt estimates for the year 1992 and provide for a levy to raise
the sums required to be raised by means of taxation.
~ the Municipal Act, R.S.O. 1980, C. 302, provides that the Council of every
Municipality shall in each year prepare and adopt estimates of all sums required
during the year including sums required by law to be provided for school and county
purposes;
~
AND ~ the Council has prepared such estimates;
AND ~ the Municipal Act also provides that the Council of every local
Municipality in each year shall levy on the whole of the assessment for real
property and business assessment accordingly to the last revised roll, a sum equal
to the total of the sums adopted;
AND ~ the said assessment is allocated for school support purposes as follows:
~ Industrial/
Residential/ Comnercial/
Farm Business Total
Public School Support 6,115,929 501,181 6,617,110
Separate School Support 573,772 16,948 590,720
6,689,701 518,129 7,207,830
AND ~the Ontario Unconditional Grants Act and the Education Act provide that
the rates to be levied in each year on residential and farm assessment shall be 85
per cent of the rates to be levied on canmercial assessment;
KM 'l'HERER)RE, the Council of the Corporation of the TONnship of Medonte enacts as
follows:
1. That Schedule "A" attached hereto and forming a part of this By-law be and is
hereby adopted as the estimates of all sums required during the year 1992 for
the purposes of the Corporation of the TONnShip of Medonte.
2. That the following estimates be and are hereby adopted as the sums required to
be raised by means of taxation during the year for the purpose of:
~
The Township of Medonte
863,330
The County of Simcoe
348,024
The Simcoe County Board of
Education - Elementary
1,381,217
- Secondary
1,063,448
~
The Simcoe County Roman
Catholic Separate School
Board - Elementary
118,635
- Secondary
97,459
Hillsda1e Police Village
- Special Area
7,167
TOTAL
3,879,280
Page two
,
THE CORPORATION OF THE TOWNSHIP OF ME!X)NTE
BY-LAW 1992-33
3. That the following rates of taxation be and are hereby levied on the whole of
the assessment for real property and business assessment in order to raise a sum
equal to the total of the sums mentioned in section 2.
~
- Secondary
Industrial/
Camnercial/ Residential/
Business Farm.
Mill Rate Mill Rate
139.149 118.277
56.093 47.679
242.331 205.981
186.579 158.592
~
The Township of Medonte
The County of Simcoe
The Simcoe County Board of
Education - Elementary
The Simcoe County Ranan Catholic
Separate School Board
-Elementary
- Secondary
235.082 199.820
193.120 164.152
624.152 530.529
623.444 529.928
CONSOLIDATED PUBLIC SCHOOL
CONSOLIDATED SEPARATE SCHOOL
SPECIAL AREA MIIL RATES
Hillsdale Police Village
- Special Area
17.536
14.906
4. That the taxes i.rrqx>sed pursuant to this By-law shall become due and payable in
two instalments on the 31st day of August, 1992 and 30th day of October, 1992.
5. That the taxes shall be paid into the office of the Treasurer.
~
6. That where the sum of taxes for which any person is chargeable is less than $10.
the sum of such taxes shall be deemed to be $1 O.
7. That the Treasurer and Collector of Taxes be and are hereby authorized to accept
part payment frcm time to time on account of any taxes due.
~
8. -Where a tenant of lands owned by the Crown or in which the Crown has an interest
is liable for payment of taxes thereon and such tenant has been employed by the
same employer for a period of not less than 30 days, such employer shall pay
over to the Treasurer or Collector of Taxes on demand out of the wages, salary
or other remuneration due to such employee the arrount payable for taxes under
this By-law and such payment shall relieve the employer for any liability to the
employee for the amount so paid.
9. This By-law shall come into force and take effect on the date of its final
passing.
READ a first and second time this e'tk. Day of June, 1992.
READ a third time and finally passed this
Day of June, 1992.
'lDWNSlIIP OF MELXJNTE FUNCTIONl\.L, IU..,VE:NUES
~..
.._ ~____.__..."__,_,_.____~_'n_
--'''. -- ,"- '-.._"
)l\lID AND OTHE:R USER CHARGES AND FEES
o tber General Government
Fire
Roadways - cust(jffi work
__ _~ _.______, __u. _._.._._....._,,,.____.__..__._ _._~--
Service charges - protective inspection
Planning service - charges
other - County Re Tippage
County Re Recycling
- Province Re Wolf Damage I
____~___~_QrJl!]1..~~BEV~~__~~~,_~__.___,__J_
IN LIEU OF TAXES J
1
I
T He drainage
-~_...- .,.-. .-..-'
Pl~ lNCl\L GOVERNMENl' GRANl'S O)NDI'l'IONAL
----
M.T.C. maintenance
Drainage
~~r.~(1.1-Aol}~LJQg1UtielL_~,~_~_
Libraries
Environment - waste
---- ..._--
PAYM' l'
Bell Canada
1 PROV NC AL CDVERNMENT
Municipal Tax Assistance
Can\I2.J!.iJls~le
3
B
9 PEOV NC AI, EN'l'ERPIUSES
o
Ontario II dro
11
12 OT1IE ~
NICIPALITIES AND EN'r~{PRISES
Coldwater Village
COWlty Forest
13
J4
15
--
36
-...-......--
I
I
I
,
......__.__~_.l_
I
I
I
I
\
I
._L
I
I
-.
38
Per Household General
37 PROV NC AL CDVERNMENT - UNCDNDITIONAL GRANI'S
9
o
Resource equalization .
I
G.E?ll~~a1. supI:X?r.t:_~~__~__~. ~,_~__~_._~.____._L-
-- "-,--- .-.--.
2
I ..~..._~.~_..'
1992
Estimates
_.~ i jl-~j' 'l ~
. 1 i
: : ooloc
, !jOOtOC
~~ ~.._.l..fog~?~
11110) t oc
, i ,~C 0) i oc
i1h104ioc
! fq104t oc
I '
~--,;Lr:\
1 \ I: .
I, \
!
I
I
! )~ QC 0), 00
1
i \c03.00
_ I ~66) 00
I I i do)~ 00
I I~L qo ) ~ 00
III ~7 ~ ~ 00
!' (1(3) '100
i I ~cob~ 00
hhIY'; !fIfI
ii ~tHO(
II ~iJ51 oc
I I I
-1! l' Q nf
I! t 93 OC
, II ! I I
Iii I I
1 III I
, i I 41 2) 100
I ' ; Ili
: ; : ,I ;
I I ~q9 ~ 00
; ~do 1 00
i ~d9Bl 00
i Iii II i
; I III i I
: I t~~7plOC
: i ~Q~8~t DC
~_-' bd9~~ OC
!1 P4l4H OC
I ii' I
Ii! I i
i ! Ii;
I 1 I
....~ ~"--B' --
tn~t~fl1s Date
Inlltales
P,epa,ed by .
P""pm~ par
--------_._._-
Approved by
^ pprouv~ par
,~
2=-=3
I. ..
... .--"_..,._~.__._.- .--
1 ,= I
I I I
I I - _. ---.
I , I
I
I I ,.- -.
I
! ! -~ ..~- '.
I i
I
I I "', ~.- --
I i
I
I I I
I
I I
I I _._- -.
I I - .-- ..-- ~,~
I
-_..._- ..-.,
J L
I 1--'
I
~
I I ..... --, ~-_.
I
I - n."_
I 1
'- --~.
-, .~._..
! . " .~ ~.- _.-
.... I" ~I-- --.
.' I~' -- -
.. - ._- -.-. -..-
l ~ -~..~ .--..
, .~ I- -..- -~
I
i
.. ,I ~ -_.~- -.--.
.~ ,.~ ---- ~-
~ ..- -~
I . ~~.'_. . .-
I I
I .. - '-. .-.- ._.0.
I .. .-.- ~ .., - .-.-. ----
r ..- .. 1-' q-
j I I
- , -_..,,- ,--.",
j i I \
I I '-- I J I
~.., \ ..- .._--
I !
I ..,.. -. ---....
I -I..,
, --
I I I
1 I
j 1 /..-.
. ! I _..~
I 1 I
I i
; I I I I I I I ! \..,
I I ,
,
I I i I "".
i 1 I , , I
1 I I
1 I I ! I ,
1 i i I I ...
I . , I !
I I ; I I I
I 1 ! I
I ! I
1 ! I !
-.~.._-_.- -.....--.-.. -.-...-. ..~. '-'~':-'~'. .._ ._.~ ~..._ ,0"
TOWNSHIP OF MEJ.X)NTE - RI:,'VENUES
. -~---- _...~ -,.
2
LIC C ' AND PERMITS
Dog Licences
Building Permits
Lottery Licences
3
4
5
--~._-_._-~--_._'_.__._---_.__._-_..~---~--_..__.._--,---"-'--'-'--''''~--''
6
7 P
8
9
AND INTEREST
Penaltles on current taxes
Interest on tax arrears
~_~.;I:nt~r..~s,t_=Mis.g~.,.J:.<lt~~,J' <3.yrr1~!lts.._,_.
10
- --.- --.---
11
12
13
14
15
--~--- -~
16
17 S
18
19
20
21 OTH
22
23
24
25
26
27
28
29
30
1 INCDME
Current Account Interest
Sale of maps, plans and photocopies
Tax certificates
Gravel Revenue
Administration fees - Waterworks
- Horseshoe Valley
- Medonte Hills
- Warnunster
- Hillsdale
Supplementary taxes
Street lighting - Subdivisions
-~.__.-- ------- ------_._-_....,_.~--_.._----~
31
32 TRAN F FROM RES ERVE FUNDS :
33 Trans fer from Park Reserve Fund
Fund :
34 Trans fer from Road Reserve
35 Trans fer from Fire Reserve Fund
-----., .- _'.__,.__._~~'_r
36 Trans fer from Admin. Reserve Fund
37
38
39 SURF US
40
_._Surplus
~---"" -._.._,- -, ,- --,. '_.-,". _._...--,....._~---_.._._._-.
.__._.-, ,._~_.
41
42
lDTAL ESTIMATED OPERATING REVENUES i
43
--,
~ .
1992
Estimates
---..-.,
irJi!~lo
: j, P )(. pO
I 415P~(. 100
II : I I '
: II' '11
, I : : I i
i i. 3Iop~. .100
: i~ob~ .100
: IJ UJ.I
LL -500.100
! I~O~f( .100
r II . I I
! i I : I J :
I 11Iob~i.l.oO
I II J :
,..~j~L.l-:-L l-...
I 'I
Iii I !
i I ! III
, ' I , , I
- I ! i,l 'I
111 OO~.:OO
I j i i li :
I i i3P~G'100
I J 14P()~.100
! I ! 111 J
1 ! I ' 'A, 1
i 11i6P~~'100
I ! I I I i
I : : I I
! 11~P~'100
: 11,1 p~.!OO
'I' blsJ..Q.:oo
I I. Y, I
i '2iop@.;00
; 1 ! ' . I.
i ~ b; ! !
, 1110'0 0.:00
i Iii' ;
i I 50b~.[00
: ! 19'1 ~~.:OO
I I i j
) : j
.
:
) i j I !
,: i i I
i 250pO., 00
i 15000.;00
Iddo~~~oo
, I : ' .
i I I+.'
iJQOP~~OO
; i ~ : 1 !
I ; I I
I I I i
! i
,..__,_cJQJJ3Jl~. 00
i i
1
1171 o.6~" 00
..,
I
!
III
I I
I I
I
i
II
II
II
I!
I '
i !
! Ii
II !
II
ii
..
~
~-_._----,,--
Inilials Date
Initiales
Prepared by
Prepare par
Approved by
Approuve par
-----
2 3
,
, .....
~F I I
I
j
!,....- !,~.
!
... .,,~ ! .......
..
!....., ......
.! .. i...
I..
[.
1
".''',
II
,...
......
, .....
I
I i I I ....
I I !
II e '..
... <.... I I ,...,.- ......
I
1 j
I
. I
, III
j
I I
I I !
~ ,..., 1 ~.~
I ,.
I
! j
,
1 ! I
I i ... I
i I ,
,
, I 1 I
I [
I
I
,
,
i
i
~ ......
) J III... ....
, ,
1
, i
,
I I ..... .....
! ........
,
1 ! I
i
I I
... "~
.
TOWNSIIIP OF MEDONTE - FUNCTIONAL EXPENDITURES
i lil
I
I
I GENE. RAi
, II
I : i
MEMBE,p
I
I
,
GOVERNMENT
OF COUNCIL
Salar ies and wages
Employee benefi ts
Conference travelling
Non conference travelling
Other services and rents
I BUILDIN' S
II
I Ii
I \ III
' :1
I
I
, I Other services and rents
, Ij
CONSTRGCTION - MUNICIPAL BUILDING
NEW'MJ ICIPAL BUILDING
MUNICIPAL
Errm1qyee' [)enefits
UtilitIes
(,
Maintenance Materials and supplies
Other materials and supplies
Maintenance ( outside staff)
1\
')
II)
21
}I
lJ
Buildings
Landscaping
Office furniture & equipment
} I
/;
J.h
17
211
29 RESTRUCIURING
HI Salaries and wage,s
II Employee benefits
IJ. Materials and supplies
11 Services and rents
q
1; OTHER
..~. ".''''.-''''--j ~. .~~
1(,
~tJ.r:gbL S;9YERN.Ml:.tJT.._..._~.
Salaries and wages
Employee benefits
Net long term debt charges
Office supplies
17
\1\ '
\'~
JI)
II
12
1\
..-.._~ ...-.--.-......
"""-.....--..-. .-..-...---.
,
I'
Ii
"
\i
III
Estimates
J;
Ii
"
I;
I,
II
II
!'
II
Ii
I
II
II
Ii
,
I
I
"
q. ';'t
.~,--~.~ 8 :....
1992
I.. , '
"-----.-----.-
, I
!
3 000.00
600.00
2100.00
3000.00
3000.00
5700.00
--< ..._-...~-_....-
j
l-I-\
: I I
+-_..~j .
i \ I
i' '
! j,
I i
I ! I
1_..1 i
! : \
! 11
i ! j
, : I
! :
I !'-j.'""'-'
1 ! :
,.I
I j
.1/
I
20.00
4000.00
10q.00
_~~Q~9_0
1000.0
250Q.0
810~.0
j I
__,_.,_.._____ ._......._...__J-.
. .. -_.~-_._.
--~...._--+_.
I
I I
i I
; !
2000.0
- - ............- .~._-
200p.0
i
-~tr:~-~
_1t_
I ; I
i I I
II '\ t'I__'
!7~()0. 0 ! I Ii, "I !L:: -
obt!\d.oo I I ; I : I f
; Y I.. r I t ['r1 -I-~ ..---, -
I I I.. I 1 " ,
~~b :~ -rr_..,LT+-- --: --\--' I
, (j). " I ,I I .1._1____..
: b 0 ii, 1'1
40: t. 'I I,. I .l(+__,
it 1.1
sopb. 0 ! I i
~-~_.-
! i i
, I
!
I
'1
!
, I
TOWNSHIP OF i'v\EDONTE .. FUNCTIONAL EXPENDITURES
'I
i
I
I
I
I
OTHER ~ENERAL GOVERNMENT ( con t.)
l. I Office
I equiprnent mJnor
I Publications
I
.1 I Other materials and supplies
I
.....~.. I Telephone
(, Postage, courier etc.
I Memberships
Insurance
I
i
!
I
i
I
i
I
PROTEC~ION TO PERSONS AND PROPER TIES
II
II
Ii
II
I
:\
"
10
"
17
1 ;
II
"
1(,
Ii'
1"
"
I')
.m
FIRE,
I'
,
11
? )
11
71
z;
?(,
n
zn
20)
'0
,
--I ~
\I
\2
JJ
H
35
J6
17
H\
J9
-10
-_. - -_._--._._.~_..+-
41 CONSER
12
1\
H
\'i
Legal and audi ting
Travelling .. conferences
Equipment maintenance
etc.
Advertising
Other services and rents
Financial expenses
Tax Write-:QUs_ ~
Transfers to reserv e funds
Chief and Deputy-Chief salar ies and
Other salaries and wages
ages
Employee benefits
Utilities
Vehicle .. fuel
Vehicle maintenance parts J
Equipment minor (Repairs & Mainten nce)
Opera ting supplies
Other mater ials and supplies
Telephone
Communications and alarms
Non-owned vehicle charges
Vehicle .. maintenance ( outside)
Training costs
..~Buildingand equiprnenLlnsurance__~
Operating services
Other services and rents
.....- ---.....-.--....---..,. -...-
Sub Total
Capi tal equipment purchase
TION AUTHORITY
Other transfers
. ____._._..u.__
_.__, _ ..,,__.... h
'"
...~ .,~,-'-:'-' 3 :--:::..
;:
'I
II
r
,I
I'
II
'I
Ii
Ii
II
I
I
I
Ii
II
II
I
I
I
I
199~ I
EstJ.mates I
------- ....---.----------.
,., .. H'~_"
1000.00
500.00
3000.0
5000.0
0000.0
2000.0
450Q.0
l.f)Q~ .Q_
5768.0
2000.0
8000.0
5000.0
25DQ....Q_
.....-.--.---
I I
i 1
I I
I': I.
, ,
, .I,!...
I I I
I I
:' i i-
I
I
I
, I
. I
!
i
,
'f
!
i
1
,
i I
i
j
4 250:.00
I
OOOi 00
1 OOOO[ 00
5Z..lQ100 ____.
I
4000j. 00
! I
9000!. 00 I,
2500!. 00
!
5500..00
I i
....' 3200:.00
I
1 35001. 00
!
4oqol. 00 '
7~oOI. 00 i I
4p~oi. 00: j-'
bLoo i I!
:~ol. 00 I i
4b~d. 00 :
6~ . 00 :
'I oba. 00 I I I
I I
I : ' I I I
. ..d. 6tll\:-0_Q . I
i ' !
, I
, I
, : I
;1 $d. 00
- ,1
! ! I
I I
i
I
I
~ ~-,..~-- ~.._..~-j
i i i I.. .~j~ =~.
I' t.. ! I .... --
I' , l I
Ii: I Lu' - -~. -,-
r~ -+\'-- -I : i I
! ! I I 'T "'-'
!I Ii II --~
IL~II~+
1,/
i
I
I
1.
I
I
,
TOWNSHIP OF MELDNl'E FUNCTIONAL EXPENDI'TURES
.
-_._~._-...._---_.._._"-- --..---."..
.--... _._- ---..-,.-..--.
1 PRaJ Ex:::' I:VE INSPEX..::TION AND CONrROL
2
3 Bun Dn:; INSPEC'lDR
4
Salaries and wages
~f;>10:L~~~ be~15:::.~~!::?~ ~~,_~_~~_ ~._~._,__..~
Materials and supplies
Travelling etc. and Msriberships
5
.---
6
7
8
9
10
.-------.-- -.*
- .-- ---
11 BY -I AW 'NFORCEMENT
12
Salaries and wages
~nployee benefits
Services and rents
13
14
15
-- ---.-- -- --,---,,~----~-~-'--"-'---'---'---'---"--'-'~-'--'._---'...
16 ANllil\L DNI'H.0L
17
18 Materials and suppli es
19 Evaluators fees and expenses
20 Animal Control
21 Pound charges - othe r animals
22 Other services and r ents
23 Livestock killed by dogs
24 Livestock killed by wolves
2!L
26
27
28 FENC ~ V EWERS
29
30
Ma tET ials-EI1_cL.9.llpplies
Services and rents
31
32
33
34 SCHCJL ROSSING GUARDS
35
- -'-- ._--_.._-----,--~.
36 Salaries and wages
37 ~nployee benefits
38
39 MUNI ::;IP u., DRAINS
40
--~
41
Salaries and wages
~nployee benefits
42
43
.~
------+---.-.
_==-_--=.--==---:::---====-== 2
1992
Estimates
.~
..
!
I
I
!
! I
: ~OO)iOO
i 600J100
.~111~oPl'OC
! 6COO OC
1 ~1~00 OC ..
~~.II: I
! ~91DDl DC
, I ~qcO~OC \
16dcoloc
~_jJ.j11100~ oc
! 11111
i II ~ ~C 0 01
i II i ~C O. Ot
.-1,1 h~5 [)()(
i i 11160 OC I
: II idOJIOC ..
I. ~OJj DC .....
! ':QOO~OC
,
I I ,5.: ~1O OC
! 111
! II!
, : III
! i 110bl 00
! I i. 25P~ OC II
! ....j.!
I l i5b~ oc .....1
: ' ; \
i i
! " f
: : I I i
i I r ~qOOt! oc
\ I ~ doG OC
~ 1doo~ oc
: '.: I' :
I 'I ;
i. . i
\1 $doj. oc
i I 111s[. oc
11. $115:. OC ,
I 'I '. !
! i I
, : j
.~~.__._~---
Initials Date
Inltiales
Prepared by
Prepare par
Approved by
ApprolJve par
--..
'~T. I
I I
I I
I I
I !
I
fl
I
.
.,
~
. ..
.~.
...
1
I
I
I ,
...
i I
:
.....
.....
.........
-
I
....'
\ ....
I II
I I
I I
I \
I
I
I
I
!
l
,
I
i I ! I
I
I
i
..
.~.
....
I
~-I
... ~,...
.. ,~
I
....... I.
i
I I
I~ .. j
I
I
I I
I I I
3
._.._.~~_...-.
.,.. .....
-. -,
...
., ~_. .-
. ~ .- -~
_i,_ ~~..
I... ,~.,.~I~._. I.~.
... n.... ,._ ~.~
.- ~~,-
..,....
~. .
~_. ..
,
_..~ .-
_.. ...n
~. -~ ~.._-
I.....
1
\
-- --..-
I.I-'~ 1.-
...- ~-
_ ...u___ _.~~
,-,1-
I,~ .._.~-
-- -".-
- _. n""__ ___
~.
I .L_ ----
I
I
I ~~ .-
I ..
I
I
'J ' ) t
-
-. --..,-..... - -.
I ROAI WA' ~
2
3
4
5
--, '--'--~
6
7
8
9
10 S
'-
11
12
13
14
15 ~I1G! I
16
17
18
19
20
21
'LDWNSHIP OF MEDJNTE FUNCl'lONl\L EXPENDI'1UHES
-~""'_._--_.-
1I111iols Date
Iniliales
Prepared by
Prepare por
--~---._.-
Approved by
Approuve par
--
.
1 ...~... ~_.~~ .... _ 2
1992
EstimateE
___.__.__..__m.__.______~_..
------- ~".._..__.~-~.,,-_.. --...--- "."
, ".~crlr:
.1~S5t1~ OC
.m._._J~~~lJ~~
i HB;4)1 .iOO !
J 690)1 .100
. ttlioo
.._.~ ~.. _..~~._~~.~ __~...J-LJ i
i I I : II t
i ~p~.loo
I I I
, 50)( .100
i i Sf" _100
___;",L"_I
I i 11PPJ;I:00
II rP( . 00
:::~::: ::: ::::: = ~:::i~:s . j~:~t:l~~
------,--.-_._,____~______~__i~8~b$.IOQ
I ! I i I I
I; Ii!
i I I i
: I I 'I i
i II ; III
" I' .
i 112:1 rt.100
i II : I ! I
:111 1'1
, Iii !
'I 1
I I ! : ! ...
: 1112:0P~iOO ...
I I Plob .100
: II I I ...--
! ~ 10)1 100
I j
i I i I
. , . I
~~()h~ i ()()
I I
J II
.1 i I
Materials ru1d supplies i I ~Op?~OO
Services and rents I I ~Ob9': 00
O.H.R.P. Administration ' I '20bbJ 00
...-.--..... .,--- ~-..-,.-.~--,~-~~... .....-...-.~,_..~--~-.--....---__ ~_ ._ _...L...
! :wo:Ob~ 00
I . II .
! ! I
I i I' '
I , I
\ J i
.--. ._. -,
Salaries and wages
Employee benefits
Materials and supplies
Machine Rentals .. External
.- -..--------...-- "-'''-''-- ---_._--_.--_..__...~----_.._-- --~.
Other services and rents
Equipment illld land purchase
GH'l'S
~_._----_._--_.
-------~~-_..._.-.._.._.- ---.
Streetlighting - general
Streetlighting - su1::x1ivisions
.r
Employee Benefits
Materials and supplies
22 HOS] 1'1'1 j DEBT CHARGES
23
24
Hospital debt charges
25
---...
26 MEIX NT lZEX::RF1\'TION AND mMMUNITY CENrHE BOAHD
27
28
29
30
31
32
33
34 LIBI[/\K '~'-i
35
36
I
1
!
Materials and supplies
Services and rents
Trill1sfers to own funds
Interfunctional transfers
S~e.ryices__an<Lr.eI1ts
37 PLA!~Il:; AND ZONING
38
39
40
-."_'. .._____._ n~__
41
42
.1:\
,. .,
i
~j~ J_ _p_
I
I
f
I
I
I I I
i i
! I
III
! II 1
'I! ~
! . II I
! I
II !
Iii
i ; !
! --.- i
I !
I I
[ I
1
I
!
I
I
!
,
!
i
I
~._..._-.~--
~ ~.
3
... ~,
-. I
I . .... ,,~
I
. ; ,., 1--
~
-- ..
..~ .
,~.. ~.
..
~,
..
,~ ..
,
--- ...~
._,~. ~....,
-~~. ~'..
.,- ._-
I
_..
f+-' --~
~_. 1 ~
I
I
.~ -- I-~
.~-- I.~ ~
"
. .... ..'~
_...-.--- --
I.
._--- ~
---.. I'.
-" -
I -~--
....-1--
..- -
..I
I I ....,- ~ .-
I i
\ :
j I-"~ ~
~. ...,-
...~
.,
1- .,.
i I
I I-
i III
j /. i
! : I!
.,-__~.~.I ,
. ..
. ._.-----_....~ _.~..
-
w ......
TUWNSHIP OF MELXJNTE FUNCnONl\L EXPENDI'IUHF--S
........
~ ~~~ ..= ~...~ ... ~~~..'
---~.__._~-----"-_._-----'_._---~-'-_.
..0.'....-". _"..,._
."C' n'
1 CCM~IT EE OF ADJUSTMENT
2
3
4
5
- -.--- ._-
6
7
8
9
Salaries and wages
Employee benefits
J19.t.~J..9-J~.<:tnCl_S.Uppli~lL~..~~.... '
Services and rents
"- ..-..- --_._--,'~..
PIAl.jNI G ADVISORY COfY1MITl'EE
10 Salaries and Wages
-- --~~...,..-., ,...... ~-_......,~.... ....,..........,........~.~........~..~..~. ~',.
11 Employee Benefits
12 Materials and Supplies
13 Services and Rents
14
15 Dt.VJ 'I (
-..
16
17
18
19
CHARGES
Materials and Supplies
Services and Rents
21
20 'I'lL ~ D AlNAGE
Long Term Debt Charges
22
23
24 'lDT Iili STIMATED OPERATING EXPENSES
25
- ~--..- .-. ~--~..__._-~_..~..__.._.~_.._.._._.._-_..__..._,--~._--
26 'lDT.L STIMATED OPERATING REVENUES I
27
29
28 AMO iJNT TO BE LEVIED
30
._--~
31
32
33
34
35
36
37
38
39
40
~~ '--' ----
41
42
,13
~_. ------~------~
-~--.
---------'.._--- --,-----~-" .__._._-_._-----~_..-
. _ __, __._ ____.~___n__~
1992
Estimates
.
I
: I ~(O)~ OC
1 I
.~ I 5){OC
· \' ~ 0 ~ 0
...~.~~ ~-_... ~.- ~
I SCOD~OC
I 1 ~ 50 t OC
i I: I
, 'I I
:UI '
~._~ +~ opt OC
II i \SPt O(
I 1C Or ~ oc
5( OP~ OC
i I r 9( Sp OC
, I,
1-1-J. !
: II i qop OC
II !, ~I;' n(
i HqO) t OC
, I \ I I
I I : ~
I ! I I
I I : i I i
; H 194 ~ oc
: :! III
i ! i : III
'~O~H~2r O(
I I ; II i
~ 111 r~ q~2~ OC
: ! i i :
: ! I ! II :
, 18~$f~OI.OC
: Ii: I' I i
, I ! III!
: I: I i
! I i
I
;
:
I
I
,
I
!
!
i
i
I
, I
i
: j
,
i I
;
:
:
: i
i
,
i
......
1/);1;<11$ Dale
Iniliales
ared by
)are par
roved by
'Olive par
-.._~-
Prep
P,er
API'
ApI'
2 ~~"
3
.~
.-.------- -'-
,~ Tl I I i
I I .~'.- ~...
I ..... ,.-
I
1
I 1.,-
I !
I
i I
i I r I I
I I
I \ . ,,.,, ..
I
I
\ I,m I
I ..... ."
I I
I I I.
I I ~~_..
\
I I .., I,.
I
\ , I.~.. I .....
I
I
I
, ~.. ,
j
II I I.'
I "
I
I I
'I I
, Im~ -~.
I, , ".
I I ~.
1 I I I
I
I I : I ~ ----. ..~
I I I
i I I i
1
I I
I I I
I I t
I I .~.' ,.."
I I i .m
I
I , I
, I .m
1 I
I .. ~'.- .......
1
~..,,~..
.../. .~~. -~
I
I j I ! I f I
I ! I _do ._,.._
I I !~ -- -.--- "m
I, I .-..
r , L..,
I , I
i I ,
I , , I
I I I..
, I I
t ,
I I i
i I ,
I
I I i i
I , i
1
I I , ,
u. .. ...