page proud history opening surplus/(deficit) ramara ... documents/corporate...
TRANSCRIPT
Opening Surplus/(Deficit)
Total Municipal Revenues
Total Municipal Expenditures
Total Net Transfers (To)/From Reserves
Net Difference
Current year Surplus/(Deficit)
Closing Surplus/(Deficit)
Adopted by Council - April 4, 2011
(30,701) 0 0 0 0 0
8,939,912 10,499,879 10,090,063 12,319,786 10,955,196 12,491,896
9,078,433 9,830,086 10,348,688 13,339,305 11,213,279 13,823,852
165,209 (671,801) 256,616 1,019,519 306,564 1,331,956
26,688 (2,008) (2,009) 0 48,481 0
(4,013) (2,008) (2,009) 0 48,481 0
P.O. Box 130, Brechin, Ontario LOK 1B0, (705) 484-5374 Toll Free 1-800-663-4054 (for 689 exchange only) Fax (705) 484-0441Email: [email protected] Web Site: www.ramara.ca
Proud Member ofLake Country
I
____
?-
THE CORPORATION OF THE
TOWNSHIP OF RAMARAProud History - Progressive Future
2011GENERAL EXPENDITURES
2007 2008 2009 2010 2010ACTUAL ACTUAL ACTUAL BUDGET ACTUAL@Dec3l @Dec3l @Dec3l @Dec3l
Page 1
2011BUDGET
GENERAL REVENUES
Taxation - Municipal Purposes- Supplementary Assessment
Grants-in-lieu - Municipal Purposes
Taxation - Penalty & Interest (Net)
Ontario Municipal Partnership FundFederal Gas Tax RevenuesFederal Grant - HRDC Summer PlacementFederal Grant - JEPPOntario Grants - Pay Equity
- Summer Students- Roads and Bridges- Investing In Ontario Act- Infrastructure Ontario- Rural Connections Broadband Program- Mm of Ag & Food - MDW
Infrastructure Stimulus Fund - Fire Hall #2Building Canada Fund - Conc B/Sideroad 15
- Airport Road
2007 2008 2009 2010 2010ACTUAL ACTUAL ACTUAL BUDGET ACTUAL@Dec3l @Dec3l @Dec3l @Dec3l
5,032,509 5,300,971 5,570354 5,716,717 5,716,718111,372 82,902 79,350 90,000 109,737
90,410 91,671 92,161 92,000 92,216 94,000
287,960 280,314 334,046 300,000 335,478 335,000
1,252,000 737,697 3,000,000
863,914 1,314,000 1,690,500 1618,600 1,618,800111,979 139,964 279,928 289,173 290,071
0 0 0 0 00 30,000 389 0 0
834 834 0 0 03,302 3,990 5,254 5,000 5,766
0 674,437 0 0 0698,465 0 0 0
495,000 600,000 0 0 0243,969 134,364 0
0 785,877 758,4958,441 642,009 456,686
454,795 36,000 22,278
Conservation Authority - Septic Reinspection Program Grant 18,000
Community Development Grant (Brechin Industrial Park)
Private Partner and In-Kind Contributions (Broadband Program)
GST/PST Returns - Prior Years
POA Revenue Share
Licences and Permits - OtherLand SaleLand RentInvestment IncomeDevelopment Charges - General
- Brechin/Lagoon City Water- Brechin/LagoQn City Sewer- Bayshore Water- Bayshore Sewer
Cash-in-lieu of ParklandFees and Service Charges
Fire - Miscellaneous- Donations- Sale of Surplus Equipment- Provincial Grant
Building - Permits- Septic Inspections
- Septic Compliance Letters- Other Fees- Additional Revenues
Property StandardsCanine LicencesCanine - Impound & Related FeesOntario Grants - Livestock LossesWeed & Long Grass ChargesBy-law EnforcementFence Viewing
5,000 5,000 0
488,671 267,996 0
18098 0 7,925
75,902 72,921 69,253 50,000 58,801 60,000
3,756 4,661 3,813 4,500 4,5360 12,000 0 0 11,601
8,692 5,025 5,790 5,500 4,816248,611 75,869 47,446 50,000 31,383146,776 108,554 101,463 126,000 107,111
8,802 0 5207 2,200 53222,692 0 29,054 58,500 14,623
4,053 4,152 999 6,600 5,49918,841 20,163 4,444 9,000 9,303
167,060 10,500 2,100 14,000 8,00021,128 15,517 15271 15,000 13,543
76,862 51,245 35,656 50,000 47,689 50000150 100 0 0 7,784 0
0 3,800 4,000 0 7,325 00 0 0 0 0 0
187,155 222,311 173,262 220,000 157,99931,090 28,772 21,975 25,000 27,2502,224 1,271 1,140 1,500 1,1771,800 735 725 1,000 750
0 0 0 0 02,717 147,122 4,291 1,000 6309,662 8,445 10,662 11,500 11,1604,806 3,579 4,650 7000 9,071
13,226 8,615 13,925 10,000 15,15215,735 11,745 7,020 10,000 8,640
355 6,765 2,880 1,000 4,8770 150 0 0 556
Page 2
2011BUDGET
5,964,04290,000
Debenture Proceeds - Municipal Office Construction Long term Loan
1,513,400289,173
000
5,0000000
5,00023,779
188,5520
00
0
0
4,5000
5,00040,000
143,0002,100
58,0006,6009,000
10,00015,000
175,00046,500
1,5001,000
01,000
12,00010,00013,00011,000
1,0000
GENERAL REVENUES
DonationsTrillium Foundation Grant
6,3200
History Retrieval Book Sales - Mara 660 661 570 500 566 500
Tile Drainage Inspection FeesIndustrial Park
8,939,912 10,499,879 10,090,063 12,319,786 10,955,196 12,491,896
2007ACTUAL@Dec3l
2008ACTUAL@Dec31
2009ACTUAL@Dec3l
2010 2010BUDGET ACTUAL
@Dec3l
38,184 2,211 2,179 2,500 4,61033,475 32,425 32,875 35,000 28,243
Miscellaneous Road ReceiptsDriveway Culvert InstallationOntario Grants - Drainage SuperintendentSale of Surplus EquipmentPits and Quarries - RevenueStreet Lighting ChargesDrainage Works - O’Connell/Murray/BalsamMcNabb Drain - Ontario Drainage Grants
- LandownersBlue Box Replacement
County Grants - Landfill Site Royalties
Cemetaries
Ramara Rails to Trails
00
110,82851,083
115,927452,126
842
1,426
032,414
157,9350000
901
010,070
154,1960000
637
Page 3
2011BUDGET
2,50030,000
20,000160,000
025,000
00
750
0
1,500
20,000160,000
095,000
00
750
0
11,499116,399
0000
662
0496 14
Planning ApplicationsOntario Grants - Source Water ProtectionLake Simcoe Protection PlanZoning ClearancesOther Planning Fees and Service Charges
0 0 0 260 00 0 0 0 0
48,0500
10,904229
4830
64,2850
3,794140
483162,569
55,519 60,0000 0
10,5002,803 3,000
218 500
0 00 0
61,32700
2,700385
01,870
65,00000
3,000500
0
TOTAL
GENERAL EXPENDITURES
Pest Control - Weeds & Long GrassFence ViewingBy-law Enforcement/Property Standards
13,000 11,367
16,278 37,038
8,667
50,460
12,000 7,918296
45,000 39,341
10,0000
45,000
Garbage CollectionDebris & LitterPrinting and Advertising (vouchers)
RecyclingBlue Boxes
17,364 12,428 27,244840 674 879
0 3,269
Planning and DevelopmentPlanning DepartmentIndustrial Park
303,616 69,31312,805 155,176
106,8790
142,000 66,8440 1,901
118,0000
9,078,433 9,830,086 10,348,688 13,339,305 11,213,279 13,823,852
Page 4
2007 2008 2009 2010 2010 2011ACTUAL ACTUAL ACTUAL BUDGET ACTUAL BUDGET@Dec3l @Dec3l @Dec3l @Dec3l
General GovernmentCouncil 169,102 183,791 187,801 248,500 244,376 194,700General Administration 1,313,269 1,459,367 1,516,035 3,057,500 2,417,484 4,637,000Rural Connections Broadband Program 732,640 402,360 0 0
Protection to Persons and PropertyFire Protection 1,228,988 1,266,305 1,293,731 2,326,042 2,186,244 1,958,445Policing 596,266 539,459 581,603 677,166 588,655 721,800Community Policing (OPP Office) 5,553 4,363 5,045 5,500 5,430 5,500Health and Safety 23,213 23,174 19,824 24,900 11,909 18,900
Protective Inspection and ControlBuilding and Structural Inspection 411,039 620,364 405,937 434,290 320,733 450,020Animal Control Canine Control 29,190 36,379 39,792 40,000 58,542 70,000
Livestock Losses 15,256 10,975 17,226 15,000 19,232 15,000Capital (Shelter) 92,395 5,694 8,386 4,000 0 33,000
Transportation ServicesRoadways 3,721,123 4,468,191 4,490,655 4,550,214Stock Usage (29,122) (24,995) 31,863 0Equipment and Housing (revenue) (263,026) (239,306) (315,311) (250,000)Capital 57,593 293,626 245,478 483,000Driveway Culvert Installation 48,008 38,969 34,046 45,000Gamebridge Developments - Subdivision Com 0 0 1,656 8,500Child Crossing Patrols 6,296 6,371 6,304 6,700Street Lights - Ontario Hydro 54,507 53,856 59,986 56,000
- Maintenance 20,949 24,625 26,020 25,000- Capital Costs 1,350 0 0 0
Drainage Works 638,769 5,844 23,091 100,000
Environmental ServicesSeptic Reinspection Program 0 0 0 27,000Conservation Authority Membership 39,464 41,747 44,01 1 47,628Conservation Authority Membership - capital (a 18,498 0 0 0Source Water Protection 0 0 0 0Lake Simcoe Protection Plan 127,000
3,796,57089,558
(190,276)398,10942,362
2,7636,561
60,23515,218
036,167
047,628
01,017
10,436Sustainability
4,085,2750
(250,000)400,000
40,0000
6,80065,00025,000
2,00035,000
051,954
00
70,000230,000
20,0001,300
25,000 12,305900 1,247
Health ServicesCemetariesMedical Centre DonationPhysician Recruitment & Retention
Recreation & Cultural ServicesParks and Recreation
Culture and Recreation - BudgetMunicipal Facilities and Beach TestingLibrary Grant
0
6005,000
0
222,45720,059
267,734
0 1,077 1,000
60032,8402,500
368,26426,511
294,576
60015,0005,000
336,95121,161
316,759
60010,0005,000
287,20023,000
327,305
60010,0005,000
274,14922,146
327,305
7,60012,000
0
379,25024,000
340,308
TOTAL EXPENDITURES
GENERAL TRANSFERS
Sub-total - Transfers to Reserves and Reserve Funds
Transfers from ReserveslReserve FundsParkland Reserve FundCapital Expenditure Reserve - Bldg (Truck)
- Fire- Fire Services Grant- General- Infrastructure Initiative- Admin Building Expansion
Working Capital Reserve - General- Building Department- Insurance Contingency Fund- Election- 2006 Uncompleted Projects- 2007 Uncompleted Projects- 2008 Uncompleted Projects- 2009 Uncompleted Projects-2010 Uncompleted Projects
Tax Rate Stabalization ReserveDevelopment Charges Reserve FundEquipment and Housing Reserve FundRama Rails to TrailsLagoon City Condominium Reserve FundGamebridge Developments Subdivision AgreementFederal Gas Tax Funding Reserve Fund
Sub-total - Transfers from Reserves(Funds)
1,311,908 2,230,776 1,736,209 391,852 974,270 423,510
1,652 78,789 25,592 0 0 15,0000 0 0 0 0 0
106,468 102,973 116,660 0 0 376,0000 0 0 2,500 0 0
16,653 0 698,465 0 0 00 397,500 397,500 0
248,000 248,000 0316,403 265,066 0 0 0 0
0 0 0 0 0 00 4,053 0 0 0 00 0 0 45,000 45,000 0
714,580 0 0 0 0 0621,676 0 0 0 0
816,816 0 0 0344,000 344,000 0
463,00015,000 48,078 0 0 0 0
173,636 274,195 52,902 107,800 0 678,4660 21,906 0 213,000 196,334 130,000
19,792 1,569 0 0 0 093,000
0 0 1,656 53,571 50,000 0112,933 140,670 280,734 0 0 0
1,477,117 1,558,975 1,992,825 1,411,371 1,280,834 1,755,466
165,209 (671,801) 256,616 1,019,519 306,564 1,331,956
Page 5
2007 2008 2009 2010 2010 2011ACTUAL ACTUAL ACTUAL BUDGET ACTUAL BUDGET@Dec3l @Dec3l @Dec3l @Dec3l
Transfers to Reserves and Reserve FundsWorking Capital - General 0 0 0 0 0 0
- Building Department 0 0 0 0 0 0- Election 15,000 15,000 15,000 0 0 18,500- Legal Contingency Fund (CofA) 775 1,000 1,000 1,000 1,000 1,000-2007 Uncompleted Projects 621,676 0 0 0 0 0- 2008 Uncompleted Projects 816,816 0 0 0 0- 2009 Uncompleted Projects 344,000 0 0 0- 2010 Uncompleted Projects 463,000 0- Tax Rate Stability Fund 0 0 0 0 0 0-Accessibility 17,691 0 0 0
Capital Expenditures Reserve - Building and Planning 0 0 0 0 0 20,000-Fire 0 124,756 51,487 168,487 215,202 155,000-FederalGasTaxRevenues 112,933 0 0 0 0 0- General 15,000 698,465 0 0 0 0- Infrastructure Initiative 582,510 0 0 0-Admin Building Expansion 248,000 0 0 0 0
Tax Rate Stabalization Fund - Winter Control 211,838 0 150,000 0Equipment and Housing Reserve Fund 126,743 8,529 81,869 1,200 0 0Parkland Reserve Fund (5% + int) 168,510 16,563 3,063 14,750 8,000 10,000Lagoon City Condominium Reserve Fund 3,399 2,662 663 400 0 300Development Charges Reserve Fund 233,994 156,608 145,939 205,800 137,068 218,700Ramara Rails to Trails 11,852 121 20 15 0 10Federal Gas Tax Funding Reserve Fund 0 140,670 280,734 0 0 0Gamebridge Developments Subdivision Agreement 2,026 1,586 395 200 0 0
Total Net Transfers (To)IFrom Reserves(Funds)
Page 6
Salaries and Wages
Expense Allowances
Supplies & Services
Organization Review Study
Election
2007ACTUAL@Dec3l
149,982
16,744
2,376
0
0
Council
2008ACTUAL@Dec3l
158,119
22,483
3,189
0
0
2009 2010 2010 2011ACTUAL BUDGET ACTUAL BUDGET@Dec3l @Dec3l
166,353 166,000 162,392 170,500
18,907 20,000 12,072 20,000
2,541 2,500 3,592 3,000
0 0 0 0
0 60,000 66,320 1,200
169,102 183,791 187,801 248,500 244,376 194,700Total Expenditures
CORPORATE SERVICES/ADMINISTRATIONPage 7
AuditBank Service Charges and InterestTax Write-offsEngineeringLegal
Municipal Buildings Expense
Capital ExpendituresComputer Equipment and Software 8,232Customer Care SoftwareCouncil Chambers FurnitureMisc Office Furniture & Equipment 8,409
Office RenovationsMunicipal Building - Space Needs StudyMunicipal Building - Design/ConstructionSewage Connection and Installation (Admin and Buildin
Rooftop HVAC Unit (Keeprite Model)Property PurchaseLower RoofUpper Roof 30,963
Accessability 20,447
Photocopier 27,321
Generator 44,209
Sound System/Meeting Equipment 9,318
Built-in Humidifier/Dehumidifier SystemBuilding Demolition - 2299 Hwy 12 16,653
Total Capital Expenditures
976,953 1,143,595 1,185,000 1,132,400 1,242,000
0 0 0 0 0
22,368 20,053 19,983 23,000 17,528 25,000
10,563 16,756 12,500 6,76015,101
3,266 3,103 4,0009,105
37,334
0
16,295 9,643 28,00016,000
30,067
165,552 142,786 66,836 1,560,500 993,709 3,053,000
1,31 3,269 1,459,367 1,516,035 3,057,500 2,417,484 4,637,000
2008ACTUAL
@Dec3l
2007ACTUAL@Dec3l
874,0162,950
2009ACTUAL@Dec3l
2010 2010BUDGET ACTUAL
@Dec3l
2011BUDGET
Salaries, Wages and BenefitsPay Equity Maintenance
Purchase of Goods
Services and Rents:Subscriptions and MembershipsTravel/Meetings/CoursesService ContractsContracted ServicesPostage/Courier/FreightTelephonePrinting and AdvertisingInsuranceInsurance Claims
10,337 12,341 12,511 13,000 13,513 13,00018,963 29,969 20,268 20,000 18,923 20,00023,503 28,459 33,406 44,000 46,190 48,000
8,146 58,030 10,941 10,000 4,491 10,00018,820 17,382 18,972 20,000 20,467 22,00012,114 13,107 13,962 14,000 12,179 13,0004,121 6,586 6,132 5,000 5,388 6,000
29,986 29,112 30,060 31,000 31,015 32,0002,500 5,000 217 0 0 0
16,750 17000 18,750 18,000 19,614 23,00017,717 19,225 19,494 19,000 24,305 25,00023,551 26.781 36,522 25,000 23,751 25,000
0 0 0 0 0 020,081 6,451 7,450 15,000 16,186 15,000
41,794 50,132 56,936 55,000 37,825 65,000
6,500
58,3891,500,000 986,949 3,000,000
0 0
28,5000 18,000
Total General Government Expenditures
ccC)Cu
0
0(‘4
ILUCDD
0000CDU)
000U)
U)
0000r
000CDC”
Co
00U)
000C’)
0o00
0000
000
000
000
ococ
-C
’)
0000
00CDCD
00000)
00
00
00
00
jccc
‘-0-U
),-
00
00
0L
OC
)C
N-0
c’.JN
-c”J
—c’,1
01—
F-.
c’J
r-.C
’)•
CN
.CD-
0000
0000
oooq
0c’)’c
J-F
-.-‘-C
D
000U)
00
00
CL
C)
LO
U,-
‘-
000C”
000
000
ccc
C’)O
LC
),-
000U)
0..J
-0
CO-
0)
00
0N
-N
-J-
--
F-.CD
COCO
N-
N-
CN0
0)
N-
0N
-0
)N
-C
’)0
)0
)C
’)0)
r-.-
c)
CO-
00)
‘j-C’.J
0)
0)
N-
COcj-
-0
CDC
OO
)0
U)
U)-
U)-
C’)
C’
(‘4N
-0
(‘10
)C
OO
)0D0
N-
C—
crO
C’)C
DO
)O
)c’)
CON
-0)
c’4C)
00
U)
CDCN
CNCO
U)
C’JC
’)0
N-
—N
-C
’)U
)CN
CD0
)C’J
CDU
)-
s-
0)
—CC)
CO‘(,
L1
-C
’)F-.
-C
”)CD
0)
--
CDC
”)-
-CD
-—
U)
.Cz@
)U
)CD
0I—
00
00
00
00
00
000
00
00
00
00
00
0N
-F-.
0000
00
00
00
‘-
LIJ0
000
00
00
00
000
00
00
00
000
C’.J(‘-1
000
000
000
00
000
00
00
U)U
)C
O00
CD0
00
00
N-U
)C
’)O)
0000
00
000
C”1c’.j
F-.-
oc’i
c”c’
c”)0
CDU
)-
CD-
U)
c’.jN
-N
-0
U)
CDc’
F-.U
)U
)CO
U)
U)
crU
)-
t-
-U
)0
)0
)-
-C’.J
F—C
’)-
-CD
--
-U
)
mCD
0)J
-0
-C”J
C”)
U)
U)
0’)C
OO
)C”)
U)
U)
C”)C
’)CO
CJ-
C’1(0
0U
)C
OO
N-
CO0
CON
-CD
0U
)0
0)
C’J0
<C”)
C”)CO
CDU
)U
)CD
U)
U)
0C
OO
)C’4
N-
C’)C”)
CCO
-C’4
0C’J
0)
C”)
COCO
CDC
’)(0
C”)0D0
a”)a)
-C
”)
‘-U
)N
-N
-U
)0C
OC
Nt
C’4C
”)L
OC
O(O
LD
C’)O
o)c3
-r---
CDU
)‘-‘4
p...0)
U)
0CD
(0C
’)C’4
-0
CD0
0)
—0
CO—
N-
CC’.1
U)
00
F-.C
’)CO
N-
C’)
‘-I-
0‘-
‘.JF—
0)
--
C’.JCD
C’)-
-l)
<@
)U
)CD
CO
..J-
CDU
)0U
)C
DC
”)U
)U
)--U
)0
CDU
)U
)0
U)C
D0N
-O
)C
)r—
O)C
O0
CD
Ca)
CO
O)L
O0
C”)U
)CO
-C”)
0)
CDC
’)C
)U
)C
’)C
4(N
-C”)
CO
.U
)N
-0
(NN
-(N
CDC
)I—
(0a)
U)
C’)
°D
‘)
N-
crIO
LO
CO
U)I
C”)-O
)C
OC
(N
a)
0)U
)“t
C’)
COCO
C’)
(NU
)‘N
--
C’)
C’)
CDCD
CN-
C’)
C(N
CDC
)0
)N
-U
)C.)
‘-IC
’)U
)-
0-
(NCD
0)
-(N
CDC
’)—
-U
)U
)“J’
<@
)U
)CD
V.
C)
2:0)C/)0)
F-.00(“-1
U)
0)
.C(UC)I-
-JDIC.)
C”)C)C)
U)
0)
0)
N(NU)
CDC’)
0
0)
0)
C”
COC”)CD
C’)
CDCN
0)
CDCo
cc
C’)
N-
U)
0
N-
NCOC’)
0)
0CO
C’)
N-
U)
(N
0CDC
(N(N
CDC”)0
)CDCD
U)
COU
)COCO
0CDC
’)CU
)CO
-C
DL
DC
O(N
-CC
’)C’)
0
(NCOCO(N
CDI-.
Ncc0)
C’)
(N
N.4-CO
N(NCCDC”)
CDCO.4..4-NC
’)
CD
U)IL
ILUzLUU
)LUCDU
)LU-JU
)
U)IU
.LUzLUC/)u
JCDU
)LU-JU
)-J0I-
CO4-
CC)E4-
(00•
LU>‘
(U0
I—C)C)CU
bC)0C.)
U)
C)0.
0DU)CC)E0.
uJCuC.)
C)
C)C)U)
C)
C(UC)L.
LI
C)C.)
2:C)U
)-oCCuU
)
Cu0CC
)S0
.
uJ0CCuC)C.)
C)>
C)
C)
C(UCC)
4-
C(UC)C,
.CC)>
0.
0.
C-CCuC)ICOU
)2..
C)0)
Cu0ci,C
)CCuCC
)CCuCC)E0.
0LU
C’)E‘I
U)
00CDLI
0Ui
U)
C.)
D0.
CuC)
CuC)
CCCu
HI-.
C)-C4
-C)I.
LL
CCI—
U)
00CDU0LUC/)
IC.)
D0-JI0I-
U)
C)
U)C)
CciC)U
)
LI
U)
0C)CU)
ciC’)
D00U)
C)
CC)
C)C)>CuI-
H
U)
CCuC)
-O-J-CCCuC)C0(0Cu(3
COU)
ci)-OSC
)
-CCCuU)
C0C)Cl)-ODU
)
U)
C)Cl)
DCxuJC)
LL
U)
C)
0.
0.
U)ci,
C)
0
CC)Cl
>,
x0-DCCu1
U)IzLUU
)LUC.)
LUU)
SC)
U)
>,
U)0CuCu0I-
C0CuCC)CC)
S0.
CuJ
U)IzLUoôU
)LUC.)
LUU)
-JI0I-
C0(‘5U)
0.
SDCO0CCu
C’)
4-0>
-‘
CCu.-C
cT
LC
)—
0E
-U
).-E
2-
gLU
0—
—Cu
Cu
°E0(C
),
0C’)
I—-—
Cu
—:
u.O
Q
Cl)C)C)2:ci)
U)
-DC)
C)
CuC00
C)C)CCuCC)CCuU)
-oCD2(3oC)
CDCO
C)
CuC0C.)C)
C0(‘50.
Cl)
U
C)C0-C0.
C)C)H
Co
SCu
0C)C-,CCuD(I)C
U)
LUDIazLU0.
><UJ-JI0.
Ci
C)C.CC)
CuC)
CCoCuCuC)(3C
)CCO
C)
C)
CC)C)-J0Cu
C)C)
CCuDCoC
I-
Cuci,(3C
)CDCOCuC)(39C1I-
U)
CDzC
)—CC
u-J
00C’)’-.
CuQ
(3’-
C)00.CuC)
I-
C)C)
I-u
U)
CDza-JD
U)Cu0.
0.
C)
CCuci)
CO
CC)
S0.
CLUC0CuC)C
0CuC)
CC)
(3C).0Cu00
.
U)
0.
S0.C)
.0Cu00.
Co
a) CD 0 C,)
C’) m 3 CD
-t 0 I m >< -D m z -l C m Co
CD - 0 m (I) m C•) m
0 > -a -I > I m >< -U m z -I C m Co
-I 0 -1 > I m x -U m z -I C m Co
a) CD 1 a) Co a) D 0 C/)
V V CD Cl)
‘.1 m -U m m z -I 0 z Co m m z m >< -I -U > C) m
-4 i3 CD CD CD CD Co C-
)0 C -I Co CD Co
-I a) D Co 0 -., 0 3 C-)
0) V a) m >< V CD D 0 1 CD Co CD Co CD CD
m m C) m z C, -< > z > C) m m z -l
CO m m z m >( —I > C) m
Co > I > m 0 C) m Co
90 m z m ‘1 -I Co
-I-I CD -a CD CD D 0
C’)
V Co C-)
0 D 0) D 3 CD a) CD CD Co a) 0.
CD CD -I’
Co
0) -.‘ -D
w C z C) CO C.)
0) -
Cl) m C-) m CO 90 m z -I Co -4 0, -
C 0 > Cl) m 0 ‘1 C) 0 0 CO Co
01 CD C.)
0)
-1—
ICo
--1
--1
UO
3m
3jC
rO
(D
CD
]
mQ
CD
CD0
—C
DC
oCo
C)—
10
Cc
—I
-sC
o0
m CoC
o3
CO
3, I i’ a 0 CD 1 0) 3
Co > I > m Cl)
C) m Co 9° w m z m ‘1 -I CO
CO > I > m Co C) m CO 90 m z m ‘1 -I Co 01 C.)
0,
1%)
CD CD
-IG)
>u
-4co
-aco
C,,
cs-n
6O
CD
CD
CD
a)C
C-.
.Co
03
Q>
g2
00
—0
VaD
-‘
DD
—40
)ooc<
-3ct34
>-‘
3a)
—.
DC/
)u
’O
D.•Q
om
CD
mzj:cg
>=
CDr-
CoC
DC
a)D
DZ
,
m-
0
m z CCo
a) a;a
a.
m3
CO
0 C)
0)
C)
- F.)
F.)
0,
CD Co
Co
0
Co
01 C.)
C.)
F.)
0 -4 C,)
0)
CD 0 CII
Co
0 0
w C C) m -I Co
CO CII
C.)
C.)
()1
(0 CD
m 3 CD 1 CD CD C)
C)1
N)
-.1
N)
-.1 C), 0)
- F.)
0)
0)
C.)
0 (71
N)
0)
C)
0
0
CII
(71
C.)
0) - -4 F’)
C.)
CD - Co
0)
CD 0 (11
cz >- 0
)
0)
CII
0)
C.)
-4 Co
0)
0 - C,’
C.)
Co
0)
C,)
C.)
Co
C)’
C)’
N)
0N
)C
.)
0) a) CD CD 3 CDC.
)0 F.
)
‘.1 -I CD CD ‘-I.
0
--
1’)
C.)
-C
o-
CD-
-4C
11C
o-.1
00)
0)C
7I-4
...0
CIl
C)
4F
.)0
1C
De-.0
.DC
.)C
)C
.)O
.0.C
oC
DF
.)01
0-O
.C)1C
.)C
IlC
oC
.)C
.)
F.)
--
C.)
C.)
-C
o-
F.)
-C
I1C
I1.I
CD
-.I
0)C
DC
O.4
F.)
40
C1
,-4
000010C
o0
CD
Co
00
.00O
-0F
.3O
O0
F.)00001
0-4
00
F.)
--
-F’
)-
Cli
C)
Co
-C
oC
)1C
11
Co
-4C.
)0)0).0
)4C
DC
$lO
Co
F.)
OC
DC
D-C
.)C
J1
--
-0
0I%
)F
’)C
oW
01..C
I1401C
.)C
DC
D-4
CD
Co01
CC
.)C
)e-
co
CDC
)..-.
.J-
-.-
.i-
-C
o4.
ON
)O
N)
.k-
1%)
-
(31—
I-
C)
..(0
00
CC
),
--
Co-a
--
NN
010
olD
00
00
00
00
00
00
00
h-
i CD
C)
COC
.)F
.)C
)C
.)C
.)4
-0
C)
F.)
-
C.)
N)
0(0
(0
0001—
J0
C)
CD
-N
)N 0
00
00
00
00
00
Co--
O-C
)N
)C
o—
i--.
)C.
)(310(0
C)
—
—-f
l1 CD
.-
-(>
F’)
C.)
4C.
)C
)C-
)a.
00
0).)
PC
DF
.).
01F’
)C
)C
.)C
)o
-10
)0
C)
C.rl
0C
.)>
oCD
C.)
N)
0C
)—
J-
-C
) C
C.)
)>
U)
0)0
31
--
N)
-C
)CD
9)
.-N
9’
CD
FS
)—
10
N)
-C
)F’
)-t
.C
)C
0—
.F’
)—
N)
—4
C.)
C)
C.)
>0
C)
C.)
F’)
-4C
)N
)-
i-i
09)
5-’
NN
0C
)CD
0C
).
N)
C)
C0
.DC
)CD
..-
-C
.)C
.)>
0C
.)01(1
1C
)0
C),
--
1CD
- .)-
Cl.
-.1
!‘)
-S”9
)‘N
9’
0,
00
C)
000
G)
o-
Co
-coo
m-
Cli
00
(),
000
-l0
--
.3-
(S
i>C
o-.
—...
‘0
4 --
Mcli0C0
0C
)-.)
C.)
>-
C.)
—I
O1C
)-I0
C)
C.)
0 0 0
h
CD 011%
)C
oC
O)
.D.0
0.e0
(1
10
0
CD Co
F—,
0)
Co
Co
-4 0 0 0
Co
-4 0 0 0
- Cli -4 —4
0)
Co
F.)
0)C
31
(.3
000
olo
F.)?9)
000
000
000
N)
0 0 0
0 0 C 0
--
00
0b
00
00
00
00
00
CDC
)C
oN
)C
IIC
.)C
F’)
N0
0,
-C)
Cb
C)0)
00
0)
0m
Co
00
C)
0
F’)
0 -
-a 0) CD CD CD
Page 10
HEALTH & SAFETY
2007 2008 2009 2010 2010 2011ACTUAL ACTUAL ACTUAL BUDGET ACTUAL BUDGET
@Dec3l @Dec3l @Dec3l @Dec3l
EXPENDITURES
Wages& Benefits 15555 16,595 16,146 16,000 6,219 12,000
Travel/Meetings/Courses 4,190 5,894 2,282 5,000 3,840 4,000
Personal Protective Supplies 2,518 0 146 500 810 500
Updated Materials 255 0 500 276 500
Hearing Testing 695 685 800 900 764 900
Policy Manual & Consulting Services 0 0 450 2,000 1,000
TOTAL EXPENDITURES 23,213 23,174 19,824 24,900 11,909 18,900
“-.1
-‘-U
i0C
’4D
aaaU)
IS—
aa
ao
,
CD
,-‘-
C0aU)
CD
Ca
aa
CU
)C
,)
00U)
Cl
a)Cl
0000C.)
Ca
-i4DIC)
4
C.)
C.,C
)
t)
CC
Co
aa
qoq
U)
C’1
C)
0)
C)
U)
000)
ar-a
rU
)r-L
o(N
CNI.—,
(NCD
U)
CDC
,)
aa1-.(N
ca
aa
a.a
aa
C:(Q
U)
-ej
CDCDU)
U)
C.,’
o:ao
aa
aa
coca
ta
CL
DC
)tf
)‘-0U
,(N
(N
C
00(“l
00C.,’
0)
00C.,’
CD00C.,’
a‘a
aI
aa
aic)
oar
‘-:.L
(t’.
CD
CD
C”)
CD
0CD0C,’
C)
(C
Cl)LUC.)>LUCl)0zzz
--0z0z-JDca
I0D<C
d)
C.)
<C
.)
co
Ca
ace
o‘a’a
aa
ao
0e
oo
io
aaaU
)0
CN
(NCD
(NC
.)
c’JU
)0
U)
Q)C
,)CD
C’,’C
Dr’-c
tc’I
,-C
’.-
C”C
)’-C
-U
)CD
CN
CD(,)--
U)C
NU
)N
-C’
U)
U)
,-
C,’
U)
C,)
C.
C—(N
aC
.CD
CD(N
CDC’)
U)a
@4-
CO
’--
aa
aCD
-U
)C
’)C’,’
C’)CD
IDr-
Co
aC
’)CD
CDU
)CD
C’)U
)C’,’
CDC’)
C.)
U)
C,’
0‘
I’-0
C0
I’.CD
C’)CD
CN—
CC’)
C.-(N
r-
C’)
CN0)
CL)CD
‘U
)C’,’
C,’
(NCD
C.,’
ààoaooà,ffoaa
oa
aa’a
ea
ao
oa
aa
c,’a
c’.ia
ar-.
r0,
C’)
aU
)a
CDC
)‘
00
U),
U)a
c0
C’)
01’-.
-
CC
’)C”)
CDU
):(N
‘(N
vC
)C
’)C
’)C
OC
’)0
C,’
—-
(N(N
CDC’,’
C.)
0a
(Nr-
C’)
C’,’-
aC
oa
a-
)CO
CDa
aC
)0
CDC
)—
U)
IL)C
.)C
-C
’)C
)0
CDC.-
U)—
0’-
0)
“C
’)U
)C
)(N
CD‘-
‘-
‘-
CO0
C’)‘-
0C
.(N
U)
C’)
(NC
’)—
‘CD
C’)C’)
CDC
’)—
C’)
U)
(N—
C)
(NC
N0)
‘CD
U)
I’-C.)
0CN
—C
DC,)
‘-
(N,-
C..
C’)
N@
4CD
(N(N
LL
)’cI-a
CD
C)
C’J-
—
CD
CD0C,)
C’,’C
.)
I00C,’
CDa)U)
C.)
C.)
(0LUDI
C’)
C.)
‘a-
0)
(Na
(NC
’)
aaCD
‘-
C’)
C’)
0)
C’)
N-
CD0)
‘-
C)C
DC
D,-
C’)
—
IL)CDCDI—
C,)
(NC..-U
)
(SI
U)
CDC.,’
0
‘-
C’)
Qa
N-(D
U)
(N-
(‘4@
4
zLU0Lii
CDN-
CD
C)
CD
0CDU)
I’.CS’
jU
)
LU
Co
>‘-
Ui
C)
N-
aC,)
NcJ!
0)
CD(N
(NCD
(N0)
C.)
I...C
.)
CD(N
(NC
C’)
N-
O@
4“-
—C
D(N
‘-
C”)O
)I.
(N,U
)C
’)
CDaC—
aC
DC.)
a)CDCD
CS’
0)
C-
l)CU
)CO
C)
C,)-
C’)
0)
U)
C,)
CD
(NC
’)C
)C
)N
OC
’)CD
(DC
)
C’)
aC
)U)
C’—C
oO
Cv-C
)(N
U)
(N
0aIC
DCDCD
CD
COF—C)
CCDCDCD
aC
)a
c—jaC
)C’4
CDC
)-‘-
(0a)ECC.C
‘ID
:a)?a)
Ci)
0C
Cl)C
Cl)O
Cl)
..
a)a)
(CoW
C)
c
‘.O(C
CU
)<
a)C
CC5
.ED
C.)C
C‘--
Q..N
:O:U
N-
U)IN
-CL)
‘
C’)C
’J-(N
0U
)C’4
CD
CN
CDU
)cD
C
C’)
a)a)-Ja)0CCC0
.
000
•a.
a)C
l)
(0C00a)0(0C00a)C
l)
(0a)a)U
-a)
C
Cl)IU
-LUzLUz4Cl)Lii0I
(0Ea)C’
-oD
U)
LUDzLU>LU-J4I0I-
C’,U
I
0.0.D2C’,
LLI-.
Cl)
(CCEci)U
)ci)0Cci)
C00CC)ED4Ita.
C’)LU-J00DU
)
z4U)
J4LUI4-J
0I-
,0‘a-a)
Cl)
CC
U)g
cno
o•.E
Dcii
(CC
CU
)‘>
D)C
3)
•cT
,’0
(Da)
CCC
<-C
’)(
•.D-0
‘a.C
..
.5(
a)
Q)
a)5.E
o.
CIC
I-
CIW
CC
ci)(1)
(0I—
Q0
WU
IC
l).E
U)
0a)C(Ca)0U)
U)
I.zLUz4Cl)LUC
)LUU)
ci)C.)CCCCci,CCCci)
(0a)aaCl)a)CCU
)
U)
a)aaU)a)C)
0
:U
)Iz
;LU
U)
C•0
Cl)CC
ed
)(C
OD
4C
C)
U)
(0(C
a)
LU-.
2•p
C_C
Q)
>0
•Q
C)
-oG
Ja)C
LU0
C:C
DC
U)
C)
a):2
a).:
CC
°.E
I(!)Q
U)O
‘:C
ti
.i’:
Da)C
:’
I.IO
ID
IO
[0I-
a)C0U)
CC(9
ECC0C0ICa)ECl)D-o0a)a)EEL0
0
IzLUICl)
U-
‘0LULUII0C
)-J4I0I-
OO
(i)C
i)
-4O
O>
Qm
>>
0 Im
-l
;m
iø
r”
mm
z?m
>
m
-I-a
m;a
z(I
)cn m
corn
zz
-im ‘1 -I C,
)
-4-4
--I-
-I-I
Qr\3
1JQ
—4
<C
DD
D.
E0
CD>
0333
0C
0<
3D-
—ID
DD
—1
>Ci
)CO
CO>
CD-f
lCD
-
‘r
-4
_C
)r
>rn
<x
CD
5CD
a---
rw
wrC
)m
zi‘:
H.
a)C
om
CDCj
)C
DX
CDD
OD
CD
ØC
DD
m3
C,)
? G)O
JC
DC
DC
D,c
n
CD
0 m -1 Cl)
1.3
1.3
A0)
.L-
0)0)401
h.4
0.4
(.3
0)
01.C
3IM
...(D
01.
.)
0)
1.3
C.)
C.)
1.)
)--.
1.3
?co
—4C
.)-
C.)
.1C
.3(D
0)C
JI
C.)
0)
0)C
YIC
.30)W
00
o)cD
o,C
yIco
O
.(.
31.
30
--0)-0
(31
.)).3
C)’
W0
1.)C
.)k
00)
(.3
00)
0)
(.3
0(.
3.4
01.
3(3
10)
1.3
01.
3
.C
.)(.
3C
.)1.3
0)-1..
)-
4r
-
1.3
00
-(.
50)
00
CD00.4
1..)
00
00
000000
0
(.5
1.3
1.)
1.3
-0)
1.3
(31
31
CD
O)O
-
40
-.%
10
l.3
CJI
(31
C.)
0(3
1C
.)1.
3.4.
00C
.)0
01
1.3
0)0
).
0)
ta)>
--
C)
CD9’
.4-.
J1.
3(5
10)
-44
.C
))01
C.)
>0
(310
01
01.
.)0
)0)
-r
C,)
.4a)
CD0
)1.
)0)
(.5
>0
00
00
0)
01-
-0)
(s)>
-C
)-
o—
.rs
00
1%)
0)
C..)
OO
0CD
0)
CD0
)C
.)>
00
000
1.3
01-
rCD
w C-
C)
c’.)
00
0o
aG
)0
00
00
0rn
-a.
000
00
0-40
la)>
‘C
)-
-
0-
c)C
00
CDC)
’01
00
00
010
(71
-1
0
(.3
1.3
.41.5
1.1
.50)
.C
D--00)C
D0
1.3
0000)-1.)0
C)’
1.3
00
.1
01
00
00000000
0
ED1.
31.
)-
-C
000
0CD
CD0
CD0
00
00
0m
-0
00
00
0-I
C,,
CD m C,
CD en
0 0 z
en I- CD CD
0)0 CD.
CD
W3
0U
)0
CDC
DD
Dc
—a.
enC
l)
a.E.
o CDC
Oz CD a.
C) CD
.g’
.CD
0CD
-.
30
=CD
0)CD
D -a. CD
CD0 -o
C,
DCD
CDen
az a. CD 1 Q
. en
m 3U
)CD
D)
DD
-a.
a.oJ
D CD
CD
QC
)U
)
CD
CD a.
.g
CO
W
6•
1)C
3I
U)
CD0)
-a.
Ja.
0 U)
D CD a.
0)
.C
Q)U
)0
) Da.
Cn
Cl)
C) ii CD CD F;. CD
m a C 3 CD CD D 0) 0 D CD a.
‘1 CD
CD.
CDE
U)
CDnj
CD
D a.
-,CD
OC
DD
a,
m C V 3 CD D CD 0) 0 CD a.
Cl)
0 a. CD CD CD C,
2’
CD
)CD
CDC
3C
nCD
CD
za.
0°
D CD a.
CD CD CD Cl)
CD a. CD CD U)
0) CD CD Co CD D a. C’,
CD C) CD CO
m C V 3 CD CD D CD
Cl)
CD CD CD ‘1 Co CD 0 CD CD CD
CD CD CD U)
CD a. CD CD 0,
0 CD F;. w CD en CD z F;. CD C,
CD
w en 03 a. -I CD CD en
aCD
CDC
CD
C.5
13
.5g
.3C
DU
)CD
3C
DCD
CD
.CD
;5.C
D DD
a..
a.C
I)
-,
5!.
CO
D CDCD
a.a.
..—
—‘
Co CD CD
CC
DC
D
3C
DC
°CD
CD
DD
-
a.
0 U)
D CD a.
m.
C
3C
DC
OCD
CD
DD
Da.w
D 0 CO
D CD a.
CD CD CD CO CD a. CD D CD U)
CD CD CD U)
CD D a. C,)
CD :2 C) CD C’,
m .0 C V 3 CD D CD CD 0 D CD a.
CD CD CD U)
CD a. CD CD Cl)
CD CD CD Cl)
CD D a. C,)
CD :2 0 CD U)
z -I m z z C) m
m a C 3 CD D ;zi
CD CD 0 D CD a.
-4 C C.)
CD 0 (xl
C.)
N 0)
01 0)
C C,)
C) en en 0 CD CD a. CD CD a. Co V CD
CD (xi
01
N
C.)
N)
-4 CD a,
N)
CD 0 CD
CD (-3
“3 0)
01 CD CD 0)
-I a.
CD CD en 0 CD CD a. Cj 0 3 en
C,)
N)
CD CD C,)
N)
-4 -.1
Oi
0)
0)
-I
N)
0) C,)
0 C,)
C,)
—1
01 N)
N)
C.)
(31
Co
01 a Co a
01 0 0)
C.)
-4
CD N)
CD C,)
-4
N (-3
C’)
N -4
-N N
N)
CDCD
C,)
C,)
0)
-4 0 C,)
-4
N)
C.)
-4 C.)
0
C,)
(31
C’)
0)
0
CDCD
0CD
N)
CD-J
CD.
‘.3 N
-.
Co
0 a
N)
0 -4 01
C.) —I
C,)
CD (xi
‘.3 a CD
0)N
)CD
CoD
:..
oN
)N
)-.
C.)
CDN
)CD
0)
C,)
CO-
ID.
CJl
0
-4 N)
-4
C,)
0)
0 CD 01 C.)
CD “I
0)
DI
C.)
CD -.1
-.3
N)
0 N)
N)
CD
-.3
CD CD 0
N)
0 0 CD
-a -4 N 0)
Cl’
CD -‘I
0
‘.3
CD N CD
C,)
CD CD CD
0 C,)
-.3
CD N)
CD —3
CD
-a C.)
-1 “3
-a Co
N 0)
0)
CD
0)
1’)
0’
0)
C,)
(.11
N)
CD
N)
(71
CD 01 01
N)
--3
N)
0)
—I
—I
N)
0
C.)
N CD -a
0 01 N)
0)
N)
C,)
01C.
)0
10
C,)
CD 01 N)
C,)
CD 0
a 1.3
CD 0 CD 0
Co
CD
0CD
0)
.0.
C.)
-JCD
-I(.
3CD
N).
Q0
)-’
CD —3
N)
C z C) -o > I 0 C,, >
N) C,)
CD N)
C C,)
0)
01
N)
C 0 01 0
Co
‘.3
-4 1.)
Co
C,)
CD 0
.0.
C,)
0 C)1
-a
01 -4 0)
01 0
CD CD N)
01
CD.0
.O.
0101
0—
.3
(31
0)
(51
-a C.)
-a N N
a CD -4 CD CD 0)
N)
C.)
N)
-‘
CDCD
.-4C
31-
N)
CN
)CD
-0
Co
Co
‘.3
01 0
CD C,
“3
0
N)
CD 01 CD
> 0 -l C I-
CD -.3
C
a-‘N
-‘C
DC
,)0
01pp)
(,3
CO
00
00
00
00
00
00
00
00
000
00
C
01 CD N) C,)
0)
-4 0
0)
C’)
C 0)
N 0 0 -4
01 N)
01
0)
0 CD CD
N)
CD C 0 0 0
NJ
01 01 C,)
(C
N) p 0 0 0
N)
N)
01-
--
NN
)C
.)-
a-
-k.
N)
—40
CDN
)1.
)-.
-4
C,)
—.3
0.
N)
(71
C,)
0)
-N
)-
C.)
.-
4(3
1CD
CDCD
-0)
C,)
--
-N
)0)
C,)
Nri
0(,
)—‘.
0.
)C
D.01C
DX
.C
DC
DC
,)
NC
DQ
QC
DC
D-’(D
ON
)Q
)Q
CD
OC
Da
)C
,)C
o0
)N
JO
)C
JI
CD
1.3
01-
0)
-.
0—
3.
.)C
,).
01C
.).
(71.
C,)
CDCO
-1N
)N
)CD
CD-.
CDC
,)(7
1-1
CD0.
.0.
CDN
)CD
(31
CD01
-01
NJ
N)
010
C,)
CDCD
-.
N)
-CD
00
0C
C,)
C.)
CDC
.)CD
01C
o-4
N)
01C7
1.
00
CII
CD0
).0
.CD
CDCD
C,)
C,)
N).
CDD
ICD
(71-
010
CDC
,)0
1.)
NCD
CD(7
1-1
N)
C,)
—3
C.)
CD01
-N
N)
-4-
0C
.)>
00
0)
Co
-..
-4CD
4.
(11
0)
-4(I1
-.3N
).0
.0
10.
CDC
)N
)CD
CD0
01
N)-
Co00
C.)
C.)
CD-4
C,)
CD0
C,)
C)
C.)-
-JO
Co
0-
CDC
.)0
CD(7
1C
.)CD
-.
—‘
Co
ar
CD
Co
0)
“3 C,)
C,)
0 C C C 0
-1 0 0 0 0 0
CD.
(.3C
,)-’
CD.0
.N
)CD
CD-4
.C
CDC.
)
C,)
0 0 0 0
01 C 0 0
N)
01 0 0 0
1.)
0 0 C 0 0
N)
CDC
,)p
5.)
31
N)
--3
N)
01N
)0)
00
)0
)
.0.
0 0 0 C
-.3
01 0 0 C
( CD C) C,) a
1.3 a.
N)
CI00
00
0000
000
> C) -I C I-
0
N)
(SI
01 0 0 0
1.)
0 0 Co
C,)
-C
,)D
I-
-‘
N)
-‘
.0.-
CDN
)N
0100101010100
N)
N(3
10
1-’.0
.b
00
00000000000
00000000000000
00000000000000
z -I m z z nl z C) 0 z Cl,
-I C C)
-I
-a..
01C
.)-‘-
CC
N)
N(3
1(3
10
00
0000000
000000
00
551
C 0 0
CD 01 0 0 0
0)
C C C
-a a 0)
0 0 0
-‘
aN
)C
71
C.)
0-‘0010)
N)
0(.
301
00000000
00000000
00000000
-—
--0z
-‘
-‘
C.)
-‘
N-‘
NN
)C
.)-
N-
-()
-‘
N.
C,)
Co.
-J01
-4C
,)01
C,)-
.0.
CDN
.0.
.0.
C,)
C,)
0)
-‘
NN
)C
.)-‘
CDN
)(,
)01
CD0
10
N)
.0.
CDC
.)N
)1%
)C
,)01
C,)
N)
CD
-3.0
.JC
CJ1
MC
D—
3C
DQ
.0.0
CI1
N)
000Q
SIO
CD
01C
D.0.N
)01-.
IC)1
CD
Co
CD
N)
CD
N)k
CD
4’.D
O)O
CD
C7IN
)C
DC
,)1.3
CD
CD
CD
-.3
-J0.0
.-JC
,)N
)C
.)-’0C
D0N
)010C
oC)C0
N)
0C
,)01
CDCD
0.0
.-‘
C,)
CD-‘-.3
0)
.0.
C,)
4-
N)
CDCD
CDCI
IC
,)-‘
CD
C.)
010-’
CD001(L
)C
o01
CD.0
.N
)-3(31010)0-’
Co
0)
C,)
-‘
(.3
C,)
CDC
,)C
JlC
.)>
-.0
.CD
C.)
0-‘00)
4.0
.010)
CI
.0.0
C,)
—1-30
CD0
)-’
0CD
0CD
.0.
CDN
).0
.C
,)0
(31
Co
0)
-‘0
10
1-30
N)
CD-‘
-30
1C
,).0
.CD
.0.
0)0
1N
)CD
Co
CD-‘
(3101
-r
0
aN
)-‘
N)
0)
-‘
1.)
-‘
NC
,)-‘
--
-.
-C
—‘1
.3aN
)C
,-’-’-C
,)-’N
)-a..0.0N
)C
,)
.0.C
DC
D0
1-.C
DN
-‘
a.0.01C
,)
CD011.30
0C
,)C
,3
00
00
00
10
01
00
10
10
0l000000N
)N
C)100C
31
-‘a0000C
31C
3IO
O-’O
010)0000
‘‘N
CD
00
00
CC
C)
0C
)010
00
00
00
00
00
.0.0
.0.
00
00
00
00
00
00
—‘
(71
C0)
00
00
00
00
0C
C)
00
o0
0I.
CDm
a000000000
9j9
00
00
000
00
00
00
00
00
00
00
00
00
00
00
00000000000000000
-Ia
C.)
C C) m -I
N 0 a 0
ooi
mz
—
x-l
rnz
Om
z
- oW
-4D
.CD
>0.U
),-
CD C
DZ
o CC
D
-I 0 z
.C
)__;ti
03
D)
.o.<
,.<
CD
33 CD
CD-
;:ia
u’<
c<
-a)
0)
a)C
a:)
DCD
Cl)
a-
oo
;-;i
oo
00)
00)
Q_
Q_
0)0)
-I 0 I m x ni z -I C rn cn C.)
-1 1.3
1.)
‘-.3
o1o_jo
0t3
O-O
Q.<
0’<
O.<
CDC
DC
DU)
U)CD
CDU)
CDcn
CD
o.
o-
0a-
a-
o<o
0.—
Ia--
H0
3-
—J;
C.)
-,I’
JD
CDCD
Cl)
SQ.
-oo
oa
CD.
;i-
C)
0U
)a)
o0)
D.
D0 o_
ci
0)0)
•CD 0 CD
> D ci
CD U) 0 > CD D C CD
D1 a).
<1
,1ø
CD0.
CD
CDa
00 0 D
IW
II
I
O;C
)Q
rco
C)
0G
)!r-
0®
O0)
CD
0-d
00
)0
0O
CU
)D
-‘.,
W CDciog)
-1
’-
-—
1g
<%
R’U
)C
o®
‘:o
CD
:‘ 0) 3
00
)
0)0
CD
Cl)
0CD <
CD-S
0
C) 0 z 0 -4 C C) -4 0 z
>ic
,,
0—
i 0
WO
lC
C)
CD0 -‘C
,0.
CD
Q0 D
C) L
_.0
1
CD CD CD
CD
5_- -.‘
CD
3 -Il
Cl) z 0) CD
-Il
0 0 0.
CD CD -,
-a I-)
-a -4 -a -4
1.)
-a a’
C.)
CD I.3
CD
-‘I
Io
rn CD
z;u
-.4CD
m z0)
z C) rnCD 0.
= CD -V a) (0
.C
U)
CD
®
flU
)CD Cl
)
C.)
a)
0 0 1)
0
-a -a —I
-a -4
ID
IL CD
3o0
CD&
0—
ci
.
CD
U)
CD 0
C.)
CD 0)
C)G
)G
):C
/0
ED
DD
Co
-C
DC
D—
.0
0,,
I0a-
0)a
0)
01
-a)
F’.)
iO a. CD
U)
a-
a-
CD
®a_
ci
-CD
--
CD
®C
D —I
—1
r ?C
)a)
0)
Ui
1a)
a)
0-
0)
--
-4
.0)
-.D
.C
.)(3
1r-41
.3
_1
F’)
-
‘.3
0 a)
-a -a —1
0 0)
0)
-4
‘.3
0 -a a)
-a -a -4
C) r 0
-k 0)
C.)
F-.) 9) CD 0
C.)
F’.)
—1
C.)
1-.)
CD CD C.)
---------------
1%)
--
0?
P9)
CD
1.)
CDC
)a)
oe
1.3
CX)
a)
CD0
-C
-0
00
0-
I4
-----------------
a-1%
)-4
‘-
.3m
CD(3
1-
--
1-.)
IP
i9)
?--°
CD
I1.3
DI’
.)(3
1-‘
-.
C.)
a)
F’.)
CD--
J0)
00
CDCD
.(7
1—
J.
4C
.)-
-a)
C.)
0Z
1%)
(.3
•—J
CDCD
-CD
(11.
..Ar
CD 0 0)
0I
01 Ui
C,’ 0 P.3
-a C.)
-4 CD a)
Ui
—I
0 0 Co
a)
1.)
-1 01
0 -4 -4 CD a)
C.)
0 0 C.)
CD -a a)
CD -a -a ci
CD 0 0
-1.
)CD
-a)
a)
4j0)
.Icji
aIe H
CD CD D 0 0 a.
C,
F’.)
—I
(.3
CD
—I
C31
CD F’)
CC)
0)
0)
0)
CD
1’)
C 0)
0)
—I
01 F’.)
-a ci
01 C.)
0
F’)
F—)
-a 0 C.)
—1
ci
P.)
I.)
a)
Cli
0 0 0
F’)
CD0
C)
CD
CD-
CDC
010
CD C.)
-a
C) -I C I-
C C.)
-4 Cli
-—
--
1-.)
--
-C
.)C
.)0
1(3
1F’
)F—
)-
F’)
CDCD
0—
‘-
Cii
0-
F’.)-
-C
.)-
(YI
0-
0)
0)
0)
(ii
C2
D9)5i)
0)
P)0
-P
3)1
Ck
•C
00
F’)
CDCD
0(7
10
00
00
00
00
000
H-
C)F’
)0
0001
J000
00
00
0C
00
00
.0
CC
m-a
01
00
0O
00
1C
O0
01
00
00
0000
00
00
C0
0C
oo
oeo
oo
e0
:1%
)(3
)0
--
F-.)
F’)
01-
C.)
CDCD
F’)
CDCD
0)
0)
0F’
)1.
3-a
CD-
F’)
—101
—4
Qk
--
-C
D0
)C
.)F—
)CD
(DO
)F’
)CD
-C
.)-J
F’)
F’)
01
—3
--‘C
CD-3
C.)
CDCD
-C)
00
0)
0)
--
-JC
.)01
4.
CD-
—4
F’)
CD01
F’)
-1CD
-0
-h
(3
>..L
.40
).
-C
.)-
CD-
C.)
0-
F’)
00)
CD0)
C.).
I’)
CDF’
)0)
4e
-r
01.3 e 0 CD
C.)
C 0 0
CS’
0 0 0
0 (31
0 0 0
F’.)
0 0 0 0
C.)
F..)
CD F’.)
Cii
C.) —1
01 0 0 0
m z C) 0 z 0 -I C C)
-I
F-.)
F-.)
CD 0 0 0
-4 C.)
(‘I
0 0
C.)
01 0 0 0
CD C 0 0 0
C.)
CD 0 0 0
(71
CD-
00
1000
000
000
CD 0 0 C C
0 0 0 0
0 z
C.)
C C 0 C
C.)
C C 0 0
C.)
CD C 0 0 C
C—)
33 D D D
1-.)
1%)
a)
Cli
0 0 C
F’)
0 C C
C.)
0 C
“3 C,’
0 0 C
—4
0 C
w C C 0 m -I
1.)
0 -a -a
U)a)(0
0
F0Cl
IIii0
000NN
000CDCDF
000(N(N
000a0
000
0C
)0000
00
C)
(NCD
00U)
000
00
00
00
00)N
000CD(N
000(N
00000
000U)
000(N
0000)
0C00(.4
F
000(N
000C.,’
0J-
0F
0)
N-
0)
N-
0CD
IC)00)
0CX)
0N
-CD
CDC”)
U)-0)
‘0
00
F<
C”)F
CDCD
C”)CD
U)
0a)
C’)
C”)a)
C”)(.4
FC
)CO
0C”)
0)
CD‘3’
DC”)
(N0
N-
C’)
N-
C”)N
-N
-N
-—
0C”)
N-
C”)C
OO
(“100
c’
C)o
00
CD‘cj-
0)
-U
)‘-
(N(‘4
CDC”)
CNC
D0)
CDC.4
cr5c6’
0)
0)
(C”)
N-C
D(‘4
CD
0)
—-
C’)ID
<)
0)
F
0I-
00
00000000000000
00
00
00
00
0F
UI
00
0000000
00
000
00
00
00
00
00
C)
00
QIC
)O
C’)U
)U
)00
0U
)C”)
00
00
00
00
0U
)U
)0
0(.4
CD-
CC)N
-N
-C”)
000
IC)
(N(N
0)
(‘4U
)N
C’)
N-
CDx-
-C’.)
CD0
FF
CD
mF
FF
F
Ui
C00CDCD0)
00CDF0000CDFFCD0)
C’,’IDF
C00)
CDNCDC”,C
.)CDCD00C
.)0CDNCDCDCDCD
000C.’.)NFCDC’,’CDIC
)F0000
)CDF0
)FCD0)
F
C00C’.)
000)
000NNC.)
FCDF
000)
IC)
FF0)
CDF0)
C.)
00C’)CDF0
)NN0
0)
1F
‘C
’)‘
C’)CD
IC)
U)
0(0
0)000)
(‘1C”)
N0
C”)0
IC)CD
0)
0)
C’)U
)IC
)N
-C”)
U)
IC)IC)
CD0
00
)0
)0
)C”)
0C”.)
-0
)C”)
(‘40)
C”)0)
N-
CDI...
C”.)0
)C.’.)
0C”)
)—
0)
F(‘—
C”)0)
CDCD
C”)CD
()-
U)
It)—
C’)
CD
<@
)(N
0
zci
Ui
>0a,
C’)
0CDIC)
N00)
N-
C’)
If)
0)
C’)
CDN(N
0)
FCD0)
F
0C’.)0C”)
N-N
‘-
C’)
F
FF
0-J0C)zD
ra
oo
oC
.4
0<
C’)
CDO
CD
CN
0U
)OIO
O)C
’)CD
N-C
”IO
)CD
C’I
C”)C
”)O
)N-C
’)CD
U)It)
<C
DC
’.)CD
ID0
0D0-
(“)o
(DO
0)N
-’--C
’)”t0
0)0
U)U
)r-
(NC
’,’C”)
N-
0CD
COC”)
—N
-CD
(NU
)C
’)(N
0)-
--
0It)
C’)
C”)CD
CDC”)
0()
N-
NF
(NF
0)
0)
U)
ND
N0)
NIC
)
<(a
)C”)
FF
FF
I-
---
NI
--
00)
C”)CX)
a)
0)
CD
00
0CO
CC)0)
U)
ct
CD
0(N
NF
—C’,’
(‘40)
NC”)
00<
C”)
U)
C’)F
0)U
)U
)c’JC
DcO
C’)C
NN
-C
DU
)0IC
)0)
Q’c
t”’
0D0CD
CO
CD
N-F
C’)C
D,-
U)0
)’ct—
N-
CD
-0)
0)C
”)F
11
C”)N
-CO
CDN
-(N
0)—
CO0)
U)
(NN
N-
a)
N-
(NN
-C”)
0)
0D
CDN
C”)0
0C.)
0)
U)
C”)
(NCD
N-
C’)
C”)
FC
”)CD
C”)
FIt)
<()
-o-
FF
FC”)
U]
>C
C’)I-
0)
0ui
EU
Z2
UI
UI
C)
zt5
0Q
Za)
iZ
UI
0‘
ZIIJZ
Z°S
.
W0
W<
C’
10
-
m<
ow
Q.
0)
0
oö
;;w
00
)cfD
oD
U)
0—
U)
‘h’)o
.
>-w
I-<
I-I-0
3o
50O
ZtC
fl@
05i5
i5c
0)<
0U
JD
>0)
000..c
IZ
CC
)O
I-0
)I-<
O..jW
0U
II
C.)Cl)
0z
o_<
C’)
Li.
DZ
o)5
WO
(1)U
IU
I(D
.,.Z
UI
ciW
IQ
ZZ
ZE
<<
Q)
-CO
0)
U>
0
a)<
C0
<<
(o
sJ;’°
•0
UI
fO
I55Q
<C
O-
>
DI
<.J
!zcL
><
LUo
I-
0Q
D(0
(0(0
0<
0>
0.9
i—i-
>-
>-C
.O>
-I--C
iOD
I-
0C
1)O
i-
0)0C(00C
Page 16
MUNICIPAL WORKS - EQUIPMENT AND HOUSING
2007ACTUAL(ãDec31
2008ACTUALcDec31
2009ACTUAL@Dec3l
2010BUDGET
2010ACTUAL@Dec3l
2011BUDGET
Z*:..:-
Expenditures
Grader 237,831
Tandem Truck 215,093 215,000 19849
Crew Cab Truck to replace 3/4 Tonne Truck (parks) 26,727 25,785 40,000 38,844
1/2 Ton 25,000
Small Rubber Tire Excavator (to replace backhoe) 200,000
Tractor 45,000
Reversible Plow 15,000
Roller (used) 98,000 81,378
Works Yard 1 - Old Shop - New Windows 7,970
Yard3Lean-to 8,210 18,162
Misc Equipment and Tools** 1486 2,268 4,600 25,000 40,783 25,000
Remove and Replace Fuel Tanks - Yard I 35,365k
Water Tanks { 40,000J 41,847
Coverall Building { çpj 1,408 45,000
Salt Dome pad 4 25,000
Insulating & Heating Cold Storage 20,000 20,000
Total Expenditures 57,593 293,626 245,478 483,000 398,109 400,000
Net (Expense) Revenue 205433(21,906) 79,903 (213,000) (196,334) (130,000)
Equipment and Housing_Surplus/(Deficit) 286,301 264,395’ 352,827 139,827 158,459 28,459
Revenues
Gross Vehicle RevenueVehicle/Equipment Maintenance CostsEguipment Operation Net RevenueSale of Surplus EguipmentTransfer from Devebpment Charges Reserve I und
Total Revenue
732836469,810263,026
00
263,026
781,016541,710239,306
32,4140
271,720
783,383 800,000468,072 550,000
250,00010,070 20,000
325,38T 270,000
638,659448,383190,276
11,499
201,775
800,000550,000250,000
20,000
270,000
** 2010 Equipment and Tools includes vehicle testing eqpmen grader/roller, multi drag, poll saw and chainsaw, phis annual tools
CULTURE & RECREATIONPage 17
EXPENDITURES
ADMINISTRATIONSalaries, Wages & Benefits
Pay Equity AdjustmentsVolunteer NightRamara Centre 10 year Anniversary celebrationInsuranceOffice supplies & equipmentService ContractTravel/Meetings/CoursesRecreation and Leisure CommitteeTOTAL - ADMINISTRATIONPROGRAMSSwim Program
2007 2008 2009 2010 2010 2011ACTUAL ACTUAL ACTUAL BUDGET ACTUAL BUDGET@Dec3l @Dec31 tDec31 @Dec3l
46,454 56,628 58,167 59,000 56,705 82,000o o0 1,353 1,871 0 0 2,500
2,600850 2,067 2,200
1,500 1,341 1,5002,250 1,694 1,7002,000 2,143 2,100
__________________________
0 600 065,600 64,550 94,600
- Program Costs 18,688 19,785 18,812 20,500 19,512 20,500- Registration Fees -6,445 -7,964 -7,898 -8,500 -7,710 -8,000
Day Camps - Program Costs 21,338 25,524 25,922 27,000 31,372 32,000-Grants -8,517 -9,825 -8,560 -9,000 -9,457 -9,000- Registration Fees -15,972 -19,248 -17,100 -18,000 -21,048 -22,000
- Program Costs 3,863 1,332 0 5,000 2,149 5,000- Entry Fees -2,363 0 -7,000 -3,572 -7,000
Seasonal Programs - Program Costs 9,238 13,080 10,607 13,000 13,120 14,000-Grants 0 0 0 0 0 0- Registration Fees -17,049 -17,172 -15,080 -17,000 -18,557 -18,000
0 6230 -1,111
6,000 5,321
00
7,500
CAPITAL EXPENDITURESHall and Program Online rental software
Building Repairs
Relocation of Water Treatment System
Accessibility Projects
Generator - Ramara Centre
Trophy Case/Coat Rack (CW.154.08)
Lawn Tractor
14,385
8,766
7,800 0
89,763
393 25,000 22,228
2,450
15,336 15,000
0 0 43,603
787 84 861,049 1,028 895
0 2,2452,458 2,211 1,477
0 0 050,748 61,304 64,741
Youth Dances
Catering Services - Catering Supplies 6,274 2,054 0- Revenues -8,062 -3,409 -1,734
993 4,157 4,969TOTAL - PROGRAMS
MAINTENANCEParks & Playgrounds Maintenance 59,138 68,612 66,715 70,000 78,291 80,000
Capital 11,353 0 10,256 0 0 0Brechin Park Bldg 4,053 0 0 0 0Brechin Trail 10,000Boat ramps (Suntrac) 5,000Atherley Narrows Bridge (Design) 17,000Dock - Fern Resort Road 0 0 0 0 25,000
Ramara Centre Facility 91,833 96,086 120,214 125,000 105,981 120,000
Less: Library Rent -30,347 -31,611 -30,347 -42,000 -42,000 -45,000
Facility Rental -16,133 -9,965 -8,666 -14,000 -4,974 -7,500
Free Rentals 2,000
TOTAL - MAINTENANCE 115,844 127,175 158,172 139,000 137,298 206,500
Information Signage
TOTAL CAPITAL EXPENDITURES 7,800 112,914 61,782 25,000 22,228 15,000
CULTURE & RECREATIONPage 18
EXPENDITURES
GRANTS TO COMMUNITY CENTRESBrechin Community Centre Board of ManagementAnnual GrantAnnual Grant - Heat/Hydro/InsuranceCapital Contributions CommittedCapital Contributions to be consideredLongford Community Centre Board of ManagementAnnual GrantAnnual Grant - Heat/Hydro/InsuranceCapital Contributions CommittedCapital Contributions to be consideredUdney Community Centre Board of ManagementAnnual GrantAnnual Grant - Heat/Hydro/InsuranceAnnual Grant - addition for 2005Capital Contributions CommittedCapital Contributions to be considered
TOTAL TO COMMUNITY CENTRES
TOTAL GRANTS TO ORGANIZATIONS
TOTAL BUDGET
2007 2008 2009 2010 2010 2011ACTUAL ACTUAL ACTUAL BUDGET ACTUAL BUDGET
@Dec3l @Dec3l @Dec3l @Dec3l
5,500 5,500 5,500 5,500 5,500 5,5000 3,400 4,448 5,250
17,4391,021
6,700 6,700 6,700 6,700 6,700 6,70011,000 11,000 10,923 11,000 7,399 11,000
0631
5,500 5,500 5,500 5,500 5,500 5,50010,800 10,800 12,764 13,000 9,455 13,000
00
41,152 56,939 41,387 45,100 39,002 46,950
5,920 5,775 5,900 6,500 5,750 8,700
222,457 368,264 336,951 287,200 274,149 379,250
Transfer to/(from) Parkland Reserve Fund -1,652 -17,439 25,592 0 0 15,000
Pagel9
PLANNING AND DEVELOPMENT
2007 2008 2009 2010 2010 2011ACTUAL ACTUAL ACTUAL BUDGET ACTUAL BUDGET@Dec3l @Dec3l @Dec3l @Dec3l
SERVICES AND RENTS
PLANNING CONSULTANT- GENERAL 0 0 25,706 15,000 23,547 20,000
0MB HEARINGS - PLANNING, ENGINEERING AND LEGAL 0 0 15,000 15,000
SPECIAL PROJECTS
DEVELOPMENTCHARGESSTUDY 11,404 0 26,56& 10,000 5,391 0NEWOFFICIALPLAN/PLANREVIEW 0 0 0 25,000 15,000SIMCOE COUNTY OP - AGGREGATE MAPPING
ATHERLEY/UPTERGROVE SECONDARY PLAN 19,052 4,256 (3,432) 0 8,000ATHERLEY - MASTER SERVICING PLAN
RAMA ROAD-SECONDARY PLAN 8,380 1,809BRECHIN SEWERS 38,290 0DRAINAGE STUDIES 2,665 16,913 26,835 20,000 2,077 15,000RAMA ROAD RELOCATION 124,036 703GORING CROSSING 44,655 23,476 6,784 0COMMUNITY IMPROVEMENT - BRECHIN SIDEWALKS 0 2,000 15,000COMMUNITY IMPROVEMENT - ENTRANCE SIGNAGE (ATHERLEY) 15,000FEASIBILITY STUDY - PEDESTRIAN/SNOWMOBILE BRIDGE - ATHERLEY 1,200 0ECONOMIC DEVELOPMENT TASK FORCE
ECONOMIC DEVELOPMENT - Lake Country 15,000 0 15,000 15,000 15,000 15,000ECONOMIC DEVELOPMENT - Chamber of Commerce 0 0ECONOMIC DEVELOPMENT - Our Ramara (Funfest) 5,000 5,000 5,000 0ECONOMIC DEVELOPMENT - RED Study 0LAKE COUCHICHING STUDY (SEVERN SOUND) 0 12,000RECREATIONMASTERPLAN 6,991 0 765 5,000 0IGAP / COUNTY GROWTH PLAN 2,489 0MCNEIL STREET CLOSING 0ACTIVE TRANSPORTATION PLAN 20,000 12,265
INDUSTRIAL PARK/ADVERTISING 10,000 5,000RAILSTOTF?AILS 20,654 5,156 2,453 5,000 3,564RAILS TO TRAILS TOWNSHIP DONATION 5,000 0
TOTAL EXPENDITURES 303,616 69,313 106,879 142,000 66,844 118,000