1993-018 Medonte
THE CORPORATION OF THE TOWNSHIP OF MEDONTE
By..LAW 1993- t
BEING a By-law to adopt estimates for the year 1993 and provide for a levy to raise the sums required
to be raised by means of taxation.
WHEREAS the Municipal Act, R.S.O. 1990, C. M. 45, 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;
e 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 accordingly
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:
e Commercial,
Residential, Industrial,
and Farm and Business Total
Public School Support 6,238,672 458,391 6,697,063
Separate School Support 593.982 16.690 610.672
6,832,654 475,081 7,307,735
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 Corporation 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 1993 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:
e
The Township of Medonte
677,068
The County of Simcoe - General
The County of Simcoe - Waste Management
357,388
292.945
650,333
The Simcoe County Board of
Education - Elementary
- Secondary
1,522,267
1.156.376
2,678,643
141,952
93.398
235,350
e
The Simcoe County Roman Catholic
Separate School Board - Elementary
- Secondary
Hillsdale Police Village - Special Area
7.252
TOTAL
4,248,646
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.
THE CORPORATION OF THE TOWNSHIP OF MEDONTE
BY-LAW 1993- l g
Commercial,
Industrial, Residential,
and Business and Farm
Mill Rate Mill Rate
The Township of Medonte 107.765 91.600
e The County of Simcoe - General 56.883 48.351
The County of Simcoe - Waste Management 46.626 39.632
The Simcoe County Board of
Education - Elementary 264.225 224.591
e - Secondary 200.716 170.609
CONSOLIDATED PUBLIC SUPPORT 676.215 574.783
The Simcoe County Roman Catholic
Separate School Board
- Elementary 272.160 231.336
- Secondary 179.069 152.209
CONSOLIDATED SEPARATE SUPPORT 662.503 563.128
SPECIAL AREA MILL RATES
Hillsdale Police Village
- Special Area 17.540 14.909
4.
5.
6.
e 7.
8.
e
That the taxes imposed pursuant to this By-law shall become due and payable in two
instalments on the 15th day of September, 1993 and 29th Day of October, 1993.
That the taxes shall be paid into the office of the Treasurer.
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.
That the Treasurer is hereby authorized to accept part payment from time to time on account
of any taxes due.
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 emplayed by the same em player for a
period of not less than 30 days, such em player shall pay over to the Treasurer or Collector of
Taxes on demand out of the wages, salary or other remuneration due to such emplayee the
amount payable for taxes under this By-law and such payment shall relieve the em player for
any liability to the emplayee 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 14th Day of June, 1993.
READ a third time and finally passed this 14th Day of June 1993.
~A~
REEVE .
/~~
lusr/wp/jeff/bdgt1293 May 31, 1993
The Corporation of the Township of Medonte
Budget (note i)
For the Period Ending: December 31, 1993
Budget 1993 Actual 1992 Budget 1992
Sources of Financing:
Taxation
e General $ 677,068 $ 3,872,121 $ 3,872,245
Supplementary 5,500 35,951 10,000
Telephone 16,130 92,530 92,530
Taxation from Other Governments 15,661 24,139 23,794
Deduct: Amounts Received or Receivable
for County and School Boards ( -) (3.390.016) (3.313.566)
Sub-Total 714.359 634.725 685.003
e User charges and levies (note iv)
Water Systems Billings
Water Systems Charges
Licences and Permits
Building Permits 30,000 33,074 30,000
Dog Licences 15,000 14,138 14,000
Other Licences and Permits 1,500 1,772 1,000
Service Charges and Fees 66.585 95.805 59.104
Sub-Total 113.085 144.789 104.104
Grants
Province of Ontario
Unconditional 155,250 174,747 174,748
Administration 19,045 17,238 16,900
Animal Control 3,500 4,796 2,000
Draillage 500 (777) 808
Roads 550,900 550,000 550,000
Garbage Collection and Disposal (note v)
Composters (1993 - Restructuring) 20,000 22,210
Parks and Recreation 3,688 3,668
Library 17,000 16,998 17,000
Other Municipalities
County Waste Management 5,000 3,462 3,774
e Township Community Centres
Sub-Total 771.195 792.362 768.898
Other
Investment Income 5,250 10,234 10,500
Penalties and Interest on Tax Arrears 82,000 91,018 70,000
Lot Levies and Subdivider Contributions (note viii)
Sale of Land and Equipment 29,351 1,500
e Sale of Composters 10.872
Sub-Total 116.601 113.624 80.500
Total Funds raised during the year 1.715.240 1.685.500 1.638.505
Resources available at the beginning of the year
To be used to offset taxation or user charges 21,947 70,136 70,137
Unexpended (Unfmanced) Capital (43,700)
Street Lighting 43 484
County and School Boards (46,398) 131
Reserves (note viii)
Reserve funds
Administration 24,500
Fire 10,350 38,290 20,000
Roads 5,488 15,000 15,000
Park 19.815 23.204 25.000
Sub-Total (7.955) 147.245 130.137
Total financing avaiJable during the year $ 1.707.285 $ 1.832.745 $ 1.768.642
e
e
e
e
The Corporation of the Township of Medonte
Budget (note i)
For the Period Ending: December 31, 1993
Applications of Financing:
Budget 1993
Operating
Council
Administration
Fire
Building Inspection
By-law Enforcement
Other Protective Services
Roads Maintenance (note ill)
Street Lighting
Water Supply and Distribution (note iv)
Garbage Collection and Disposal (note v)
Composters (1993 - Restructuring)
Health Care
Parks and Recreation (notes vi and vii)
Libraries
Planning and Development
Sub-Total
$ 46,415
278,096
162,881
42,704
42,884
48,404
988,000
10,103
20,000
2,703
21,405
20,000
35.835
1. 719.430
Capital (1993 - & Reserves)
Administration
Fire
By-law Enforcement
Roads Construction (note ill)
Roads Equipment
Water Systems Construction (note iv)
Garbage Collection and Disposal (note v)
Parks and Recreation (notes vi and vii)
Sub-Total
5,633
50,200
55.833
Total funds expended during the year
1. 775.263
Resources available at the end of the year
To be used to offset taxation or user charges
Unexpended (Unfmanced) Capital
Street Lighting
County and School Boards
Reserves (note viii)
Reserve funds
Sub-Total
(21,580)
(46,398)
(67.978)
Total application during the year
$ 1.707.285
Notes:
Actual 1992
$ 48,192
267,021
159,136
42,130
43,126
50,806
917,451
5,355
33,440
2,178
23,412
20,335
67.983
1.680.565
2,120
112,789
794
104,585
220.288
1.900.853
21,947
(43,700)
43
(46,398)
(68.108)
$ 1.832.745
May 31, 1993
Budget 1992
$ 45,700
289,718
156,218
46,500
41,000
48,974
876,400
5,250
2,178
25,000
20,000
70.704
1.627.642
2,000
73,700
109,000
184.700
1.812.342
(43,700)
(43.700)
$ 1.768.642
(i) This statement is for internal, discussion purposes only, and is subject to change.
(ii) Further information is available upon request. Inquires should be directed to the treasurer.
(ill) Roads for "Operating" includes all expenditures whether they are maintenance or construction.
(iv) Water System revenue and expenditures are not shown.
(v) "Garbage Collection and Disposal" has been included in "Deduct: Amounts Received or Receivable for
County and School Boards" as this is a County responsibility.
(vi) Parks and Recreation for "Operating" includes all transfers to community centres whether they are for
operations or capital.
(vii) Community Centre revenues and expenditures are not shown, as they do not directly affect the Township
mill rate.
(viii) Reserve and reserve fund revenues and balances are not shown, only transfers are shown.
(ix) Police Village of Hillsdale revenues and expenditures are not shown as they do not directly affect the
Township mill rate.
TOWNSHIP OF MEDONTE
PARKS AND RECREATION
1993 BUDGET
PRICES
TOWNSHIP ~ EADY HILLSDALE CORNERS ~ WARMINSTER TOTAL
REVENUES
Surplus, beginning of year $
Reserves, beginning of year - 4,134 4,065 2,968 426 2,945 1,510 16,048
Transfer Parkland Reserve Fund
Operating 8,515 - 600 2,000 875 2,000 2,200 16,190
Capital - - 2.500 -L.ill 3.625
- - - -
8,515 - 600 2,000 875 4,500 3,325 19,815
Other Township Revenues 1,590 - 500 2,090
Community Centre Revenues - 750 3,000 5,000 24 7,285 165 16,224
Total $10,105 4,884 7,665 9,968 1,325 15,230 5,000 54,177
EXPENDITURES
Recreation Advisory Board $ 1,450 1,450
Materials & Supplies 140 500 900 3,500 25 1,500 1,500 8,065
Community Centre Insurance 2,652 2,652
Services & Rents 453 4,384 6,765 6,468 1,300 1,000 2,000 22,370
Capital 12,730 1,500 14,230
Community Centres' Book 300 300
Transfer to Others
Flos/Medonte Park 1,715 1,715
Steel Memorial 175 175
Highway 12 Memorial 25 25
Jarratt Community Centre 500 500
Waverley Community Centre 500 500
Coldwater & District Arena 1,395 1,395
Flos/Elmvale Arena 800 800
Total $10,105 4,884 7,665 9,968 1,325 15,230 5,000 54,177
NET $ - - - - -
-- -- -- -- --
e
e
e
e
E3nOWHt't-JF
/99 3 IfuJlo;:,,~(/ !3uJJ-e1<;
/;I/o t.v- W;r'lh. <;!J 'S t~ m s
~~~- ~~~-~ .~.~_... .~~ ~....~.- . ..~.. '.. "'j'
:::;::;:;\~<; O,)lt'
_~f]'::~~~~ I.~--'- '~23'-_
Approved by
_~)~Hou...e rJ.Jf __ ____..
c-.-'..~ 1 --,-.------..... :2 -----.....-----..- 3 "---~-"---'''''..-..-......-~.1 ...---...--......_____.. 5 ___..
2
I
4 it
.I
2_1
()
(/
10
II
12
\,
1-1
I)
16
17
IIJ
I')
20
21
L2
23
24
D
21\
2')
n
\-\
\5
HJ
.,7
HI
I')
-II)
41
-12
-~ ~
1 '
>,"t
I'
Wf>>.._t\, ;'~St~
, ,
a'(/t\.t "\\N~, ,.
II 84-5 CfS
-. -.---.-
---- 6 ..
7
1--\; 11'S(~()1(~
_._- ----.--.- _._-
~\O~. Tot oJ.
~-- -, -
&9 88lf9t.p
-.-._- --- ----~
Co.
I'TI(>I I
80,OC)
0 - 10'2 Ceo -
~() _:9:2 . --..-----.- .-----.--.+.-
(j - 41'10 -
2$00 -
--.-.-.-.-.- -~-_._----~
'1-'1--1'2.. -
---,.,.-..----
(i '?.40 .
,
-------+- ---
2.\ 000 -
30 --ISO -
---- --.
<6 boo -
0.<)0
.
0 - ~) 570 -
_.~-_.
n so .t.fo pYf. S()
""1 . -...
:f&__
'2 ()'o 56 80 ~ '1./
, ,) '/1
I Ii( S$a - I
I
i
, I I
I
.---.-----------
------
Rob,,,, Crec;t ~-1€Jmk ~<:1\'S<!.'_
... =--==--=---== =!,\ ~\s--=--= ==..-VQ."\\9
~~d)\oJ
S 7 '!-87.....85
5 S' (I:> IIp
o
o
Ie,
---" ---'--
t\
2.~O .q'i...I'2. 2'_10
'2. I (000 -
'-'-- ----..-...----
----.-- .._-,---- --.--
fEW
t 331'3()ld
\ 0 x 12 RO ~ 15)1 12
I'f'foo -
.111 C 100)( I
11100 -
Q
1(0
J~(rj..~.! ~--_ _.._Y?( :_I~~.~~?-.. __ Q _._
I ?.G' 4~ - r ~'+r)G -
tl t H', 1\0pJ\.}.J::>_?', l"" J. (JI
,4 L~ I 2. -
,
\A (,Q.J \M'1Q.!;,
rQ') o.~ii.
P<1f-
, '>I- C' l'
..{ \7....::1.. 1 (~ '..r- II.
I OC)!-
" COo.-
-....--.._-.-.-.
..L. C ~t'-'~
3,$ )( QI. )l 59
3 40,-
_.--..
000. -
1
I
'zx;z 0 12.5.0
~ ~t t ~t.u~. .e..e. s.
.. 2.1.t>50 -
, t-- __'d'" ._~---~
.l~
: I
I
i I
~f:v
&
- ------.-- _._-_._...,--~_."-_.._.
.- - ~.---
....
.-,-
I---------f--------- ----
____...._____.__ __._u, .____
3'00 -
II..l) -
100 -
-~.. .~.--.._~.
.. '-~'" --'- --~-f___--..--..~~.. ..~-....
~ CX.)() -
200(") '.
3000 -
Z30
L.. 3~O" -
/750 -
0.0 -
~._-_._._.~_.*-- ~----._-----...- -...- .-.--.-.
2. aGO -
~... .... '--'--------.
:.oon -
80 (~\~.60 II I (9 IC).OO
'J~90 =_ _____ ~OQ.._=._ ._______! ! __L~L_=.
n I '-01 \
~-
_..___._~ 11
,--.....-
,-..........
-~ ()t\-O -
3040 .-
..----......-. ~-. -.. ,.~.. ...
3 ~ 4 0 - I--~{f 1?'~
tJ-' ,~
~q6)35
~-.:.:T--
'---_._~ ~~.<?.~-
----....".--.---.--
---.-..........-.-.-..-..-.
ll\ QJ II
._--....-~ - .~._-
_ iDll-51 (lS
-'lJl..L~.2._.___.._ ...~__~_....
4,3501185
3000(/ -
- 1'5
......-.- '''--
5 (0 tlJ>
? 9'''''
0 IJf S 50 - 0 I 0
II I II
I
eJ at ~.," u', H): ~ I~ :1 I 11
(, I (I) .' I~'/
" 9) ,/)
I ,'K.
k!
I {II