1986-011 Medonte
THE CORPORA nON OF THE TOWNSHIP OF MEDONTE
BY-LAW NUMBER 86-11
BEING a By-Law to adopt estimates for the year 1986 and provide for a levy to raise
the sums required to be raised by means of taxation.
WHEREAS 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 WHEREAS the Council has prepared such estimates;
~
AND WHEREAS 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 according to the last revised roll, a sum equal to the total
of the sums adopted;
AND WHEREAS the said assessment is allocated for school support purposes as follows:
-
Residential/
Farm
Industr ial/
Commerical/
Business
Total
Public School Support
4,252,036.
435,789.
4,687,825.
Separate School Support
257,135.
4,509,171
21,755.
457,544
278,890.
4,966,715
AND WHEREAS 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 commercial assessment;
NOW THEREFORE THE COUNCIL OF THE CORPORA nON OF THE TOWNSHIP 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 86 for the
purposes of the Corporation of the Township 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:
t
The Township of Medonte
$364,000.
$137,944.
The County of Simcoe
The Simcoe County Board of Education
-Elementary
- Secondary
$602,574.
$468,637.
t
The Simcoe County Roman Catholic
Separate School Board
$ 35,729.
$ 4,596.
$ 5,371.
$ 3,442.
$1,622,293.
Hillsdale Police Village Special Area
Hillsdale Garbage Special Area
Orr Lake Garbage Special Area
TOTAL
Page 2
THE CORPORA nON OF THE TOWNSHIP OF MEDONTE
BY-LAW NUMBER 86-11
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:
-
Industrial!
Commercial/
Business
Mill Rate
Residential!
Farm
Mill
Rate
The Township of Medonte
84.8
72.1
The County of Simcoe
32.1
27..3
-
The Simcoe County Board of Education
- Elementary School 148.8
126.5
- Secondary School
109.2
92.8
The Simcoe County Roman Catholic
Separate School Board
148.7
126.4
CONSOLIDA TED PUBLIC SCHOOL
374.9
318.7
CONSOLIDA TED SEP ARA TE SCHOOL
374.8
318.6
SPECIAL AREA MILL RATES:
Hillsdale Police Village Special Area
17.5 14.9
21.0 17.9
18.1 15.4
Hillsdale Garbage Special Area
Orr Lake Garbage Special Area
4. That the taxes imposed pursuant to this by-law shall become due and payable on the
29th day of August, 1986.
-
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 $10.
7. That the treasurer and collector of taxes be and are hereby authorized to accept
part payment from time to time on account of any taxes due.
t
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 amount 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 28th day of May, 1986.
Read a third time and finally passed this 28th day of May, 1986.
Reeve
TOWNSHIP OF MEDONTE FUNcnONAL REVENUES
LOCA,\L
AND OTHER USER CHARGES '1\ND FEJES
I
I
AND ENTERPRISES
VIllage
Forest
Other General Government
Fire
work
Waste Si te service charges
Service charges - protective
Planning service charges
Tile drainage
GOVERNMENT GRANTS
M. T.C. maintenance
Librar ies
Other
OTHER REVENUES
GOVERNMENT
Municipal Tax Assistance
Camp. Hillsdale
ENTERPRISES
Hydro
,
\
GOVERNMENT-
capita general
equalization
support
5,000.
,
11,000.
P~OOQ.
!
~,800.
500.
2,763.
.....
38
39
40
41
42
44
45
TOWNSHIP OF MEDONTE - OTHER REVENUES
1986
Estimates
AND PERMITS
DQg Licences
BuUding permits
Lottery licences
AND INTEREST
on current taxes
on tax arrears
3 ,600.
INCOME
Tax certificates
AQl11inistra,t:!()r1 F e~s:. Horseshoe
V 11 Res()rt~JWa,t~r\Vork~)
.............:J,.~y
Transfers from Park Fund
Sur pills
~
8=--..
~jjj;~'~"""'t<.. vn ifI,_r~
~~ ""'"
~""~""._ IT
TOWNSHIP OF MEDONTE - FUNCTIONAL EXPENDITURES
1986
Estimates
Salar ies and wages
travelling
conference traveHing
Other services and rents
EmD.lQyee' Benefits
Otllltles
Maintenance Materials. and
. Maintenance (outside staff)
Other services and rents
Landscaping
.
}O
Salaries and YJqges
J;;mj;!JQy'~~ .. .Q~n~fi t 5
MateriQl!igOd sypplies
5ervi~~s ~nd rents
}!
32
.
)(,
..SaJaries;;!nd wages
. EmplQyee bene!its
.JQ.Dg..1erm.
37
39
40
41
42
4
44
45
~
TOWNSHIP OF MEDONTE - FUNCTIONAL EXPENDITURES
?
.~
4
25
26
27
GOVERNMENT ( cont.)
Office equipment minor
Publications
Other materials and supplies
Postage, courier etc.
Legal and auditing
Travelling.., conferences. etc. ..
Equipment maintenance
Insurance
..Advertising
Other services and rents
Financial expenses
I
C ION TO PERSONS AND PROPER TIES
Chief and Deputy-Chi@.f salari@.s and ages
Other salar ies and wages
Employee benefits
Utilities .
. Vehicle ..,~ maintenance parts
~~Equipment minor (Repairs .&
~~.~Qperating. supplies
.Qther~ materials. and supplies
!
Mainten !nce)
. Communications and. alarms
. Nondlwnedvehiclecharges
Vehicle...., maintenance (outside)
.~Ir.aining~.c~ts.
d eq~Jiprneot inslI[i'lnre
-Qperating~.rv.ices ......~..
.~Other..servicesaoo...rents
~~:tal~equipm.ent.purcha.se...a.nd inter st.
..~...Capi.tal~EquiplXlerlt .....Eunded...Reserves.~
!
CONS R IlON~~AUTHORITY
~Other transfers
,w~ _..'"____.
__.~,_.__"~,__'w.._.w~,
1986
Estimates
220.
"'I11III
r
25
26
27
28
TOWNSHIP QF MfDONTE FUNCTIONAL EXPENDITURES
1986
Estimates
INSPEcnON AND CONTROL
INSPECTOR
Salaries and wages
Materials an<f. supplies
InW~l1ing etc.
Sal<;iri~s and wages
Salaries and wages
Materials. .aod supplies
EvaluatQrs fees and ~Xpeoses
charg~s - dog
contrQlQfiicer
. .. .QIherservices and.rents
...Llvestock.ki11ed.by wolves.
W-Dlfbounty.
..EEN E.. lEWERS........
38
39Q
40
42
-0
44
.....Serv.ices.and .rents
. ..5alarlesand . wages
EmplQyee...Benefi:ts
2,
~
.~
.~.,." ' -,_~"_,.~-_,,_,,,--,,~-,,_""~~~-""- "'~-
TO W NSHIP 0 F~ l\I1J:PQC\1Ii::hEhtdC\1~ItQ!'J~~hE:2<eE:~QII!J~E:~~
"..._.__ " . _..,~.._"__,..mm'_'___ "'__' _.__ "._".,
Date
1 2
.... ~
L9&6... ............ h.~
[ I
1 ~RQ!. . I:) V !AYS .... .... .. ..~.
.....h ~ ( t. ( in
2 co .:_~ and .~...
-,ala' . ~
3 . J;mpl()y~~.....I?~D~Jit~ '5 ~ (If In t ...
.... I.....
4 Ma.teriaJs . and sllPplies 'r I,r II: ) ..~...
....
5 Machine Rentals External 7 ~rin ,
-
'. ! i i
'(' ( II in
6 Other services and rents !.~
. ....
7 I;qyipm~nta.f1CL la.nclpl,Jr<:ha.~~ ~ I If
..... ... ......
,_.w..,_
8 ~nn ....... ..... i."~
...... ..... ...~
'~'h
9 ....... I f ~ ~
....
.... I ... .... I i ~
0 STR FE LIGHTS
, i l , ! I..
11 ,.. .
........
12 .. ~~r~~!lighting - g~neral 'C t ...~.
.... .... ......
13 .........
I"~h ......... .... ,
14 J~~J {3)1 '::iE: DISPOSAL ..h
C" .... ...._m'..........,."....."......,.... ...... .. f' ...
15 , i i i
I , I
16 Salaries and wages 1 ~,VQq.
,. .... . .....
17 Employee benefits ~'f(}O.
18 Materials and supplies ~,~&q.
,
19 I
Services and rents 1200&.
.h .... '[ 't-: "
20 Waste Site machine i 1? Onn I
21 i l1.r\ snn
22
1-....
23 J}Q~ elI ~1.P i::B T CHARGES
I.h..
24
.... .
25 HOSDi tal debt charJ:!es 7~ 1
26 i l l ! j [
.~;.. ... .. !
~MJ;:J Qf', E:gE:~Bgt.I!QC\J .t..C\JP.....~QMMJ1NlIY c;gNIf~I; I~~I. ,r
......
28
! I.
29 '-"~h~~...:5..a.!a.IJ~~....a.Il<i.....W a.g~~.
.... .._ ~_.._..m.,....~"_"_.__"_._,.,,~""_..~,,_ .. il'
30 EmDlovee benefits
, i i i .
31 ...~,~...._.Ma.t~rJa.~J~a.Il<i h .~YPP.U~L..__.__.._... I
'm.'>,......"._ "r .... ...i' ,. ...
32 --~._-_..~~[Y!<:~La.DclJent.$_ .... >l
'__'m~___..,"_ ..~-"._,,-~,....,-_.. t- ....... ...... ,...,..
33 Ira.n~f~r~.!()<lWn... fl,Jncl~....... I I j(
~"~~""--" *N~_,,,,,...,._,, .... '. f
34 ID!~rfYn<:ti()n91 tr9D$f~r~ I
_"''''~'~'__'___''''N i ,
35 , H ~jd
i
36 i : l : i
,.........
37 .~J~J bE [ES
,... .., .,
38 ~~rvic:~s .a.nc:ir~ms /. hnn
.- I
39
... I... ..... . , I
40 IPLA INN NG AND ZONING i
41 J
Ma terials and supplies 500. Ii
42 Serv ices and 6,000. I
rents
43 O.H.R.P. Administrac~ion 1 ,000.
.'.
..... 7,500. : ...
1liliiii
TOWNSHIP OF MEDONTE FUNCTIONAL EXPENDITURES
j
i
1986
J:;
f"A' ADJUSTMENT !
I I f,:.t OF
~
Salaries and wages 1 ,5 O.
". .
4 MgteriaJ and Sl.lpp1i~s 4 o.
. ..
') C' ::. and rents 5 O.
)~I VH, ,
2.4 ~g. ! i.
, ..- '-. .- I
_ ........
i..... -.. .... .. ......j
.... ". ....
10 !
... .' '-~'--'
TILE nD l\ TI\.I 1\ rr::: !
. 'II 1""''''''. ....- .. . ...
. ..
..... ....... LQng .t~rm d~bt <::harg~s 15,8 51.
..... ..' ..'
15 .,J..8,?t."n q~-
.... ..
.. J QtgJ.~stimated 9P~raJing exp~lJseS ,184,0 93.
",",,,.",,
20 T Q.lc:tL~ st i mat ec!....Qp_e rat (I}g revenues 820.0 93.
~-
."
Amount to be levied 364,0 bOo
n
24
25
-.
26
'"
27
...... I..... .. ............ ....
....
i.........
........
.31
...
32
33
.- ....
H
........... ......
:I !
, i
,'" ,
:
'37 ! i
..- ...... -j
38
.... .
:)9 -
... '. ...
40
41 ,
42
...... ...
43
44
.... ..
45
!
.====:: . i
r"
,
---
SCHEDULE "A" TO BY-LAW NUMBER 86-11
COMMUNITY CENTRES BUDGET 1986
REVENUES
, Transfer from Reserves 2,893.
Current year's revenue 14,000.
16,893.
. EXPENDITURES
Operating costs 14,000.
Deficit beginning of year 2,893.
. 16,893.
.
~..
.
POLICE VILLAGE OF HILLSDALE
REVENUE
BUDGET 1986
.
l'
Deficit frorn prior years
(8,518.)
607.
Transfer from Reserves
Taxa tion
9,982.
1,000.
Grant - Township of Medonte
.
User Charges
18,000.
Services Charges
6,000.
Sale of Land
8,000.
35,071.
EXPENDITURES
General Government - salaries
1,050.
Other
250.
Street Lighting
4,000.
Garbage Collection
5,371.
Water System
9,500.
Sidewalk Construction
14,900.
.
35,071.
.
,~
\~
,
"
..
~ arro\nster 18
t-J\edoflte BU\S
Rt \ffJ~\Jt ( S207 )
.' fear ( dehdt ) S \ ,600. S \ 'b,000.
surplUS at beglflfllflg 0 Y S3,700.
\ 9'b6 BUhflgs S \ ,500.
-----
connection tees and service Charges S 7,'b70.
1raflsfer froro Reserves S27,\63.
1011\l.. \ S5,300.
tXPtND11\JRtS
S\9,\63.
S5,300. S 'b,000.
operat\ng Costs
cap\ta\ t){pend\tUres
S27 , \ 63.
S5,300.
's
scrle D UL 1'. "f'. '\ 0 1I'i -LJ\ 'II S6- \\
'II J\ 11'.R S'iS11'.MS IIUDG1'.1 \ 9S6
~