1990-017 Medonte
THE CDRPORA'TION OF THE TOWNSHIP OF MEJX)NTE
BY ~LAW NUMBER 1 990-17
BEING a By-law to adopt estimates for the year 1990 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;
t
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 accordingJy 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:
Industrial/
Residential/ Corrmercial/
Farm Business Total
Public School Support 5,541,240 570,069 6,111 ,309
Separate School Support 468,938 11,964 480,902
6,010,178 582,033 6,592,211
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 canmercial
assessment;
NOW THEREFORE, THE CDUNCIL OF 'THE CDRPORA'TION OF 'THE TOWNSHIP OF MEDON'I'E
ENACTS AS F'OLIDWS:
~
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 1990 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:
The Township of Medonte
682,712
The County of Simcoe
256,077
-
The Simcoe County Board of
Education - Elementary
I, 158,164
- Secondary
915,672
The Simcoe CountyRanan
Catholic Separate School
Board - Elementary
86,927
- Secondary
74,379
Hillsdale Police Village
Special Area
6,770
TOTAL
3,180,701
.L. LA.':1'-' \....VV\...I
THE CDRPORATION OF 'rHE TOWNSHIP OF MEJX)NTE
BY-LAW 1990-1 7
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/
Corrmercial/
Business
Mill Rate
Residential/
Farm
Mill Rate
The Township of Medonte
119.97
101. 97
The County of Simcoe
45.00
38.25
~
The Simcoe County Board of
Education - Elementary
219.34
186.44
- Secondary
173.42
147.41
The Simcoe County Roman Catholic
Separate School Board
- Elementary
- Secondary
211. 73 179.97
181. 1 6 153.99
557.73 474.07
557.86 474. "18
CDNSOLIDATED PUBLIC SCHOOL
CDNSOLIDATED SEPARATE SCHOOL
SPECIAL AREA MILL RATES
Hillsdale Police Village
Special Area
17.53
14.90
4. That the taxes imposed pursuant to this By-law shall become due and payable in
two equal insta1ments on the 31st day of August, 1990 and 31st day of October,
1990.
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
$1 O. 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 from 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 amount
payable for taxes under this By-law and such payInent shall relieve the
employer for any liability to the employee for the amount so paid.
9. This By-law shall cane into force and take effect on the date of its final
passing.
READ a first and second time thist9lhday of June, 1990.
READ a third time and f inall y passed this!
day of June,
-,,,----------
Heeve
,,'..r J."
TOWNSHIP OF MEDONTE FUNCTIONAL REVENUES
1 i ':~~+~-:C', OARD AND OTHER USER CHARGES
.1 I
, ! Other General Government
s
Fire
.~... ...Roadways ::custol)) work
I
i
I,
I
I
.
Waste Si te service charges
Service charges - protective
Planning service charges
Tile drainage
1990
inspec,Jin ..
:;:~~t~-I!I=:~OVERNMENT GRANTS CONDIT! NAL
" 1
14 i M. T .C. Maintenance
15 I Drainage
.......... I. ... . I . Recreational Facillties
i! Libraries
II Environment - Waste
i Other
: II
I" ; I OTHER REVENUES
'i . I
/('II.PAY~ENrS IN LIEU OF TAXES
21 II I. II Bell Canada
I i I
I, PROYIN ~IAL GOVERNMENT
2..; I I Municipal Tax Assistance
1 !
21 i I Camp Hillsdale
..... _-1 .._.
i
I
16
Ii
II,
i
I
I
I
I
!
PRO~IN
i
I
i
I
)I) ...__.._L.__
27
28
29
I
THER
I
'" I
,
33
I
I
I
i
I
''''--'~~-'~-'T''--"' --",-
.3<1
35
)(, PROVIN
I
i
I
I
i
I
I
I
I
10.. __.J._..
I
I
I
I
i
I
IAL ENTERPRISES
Ontario Hydro
UNICIPALlTIES AND ENTERPRISES
Coldwater VIllage
County Forest
37
IAL GOVERNMENT - UNCONDITIONA
.
GRAN S
,8
:I')
41
42
.\)
.f(
Per HQusehQld'Geheral
Resource equalization
General support
I
,I
I
1 000.100
1 000.:00
I
000.,00.1
16 484..00 I
500,,00
10 00000011
18 542.00
I
734 000.,00
3 716.100
...{t ~~:~88t
l4 655 .;ocr I
35 000.:00
10 250.100
805 700.'00
!
128.:00
,
4 336'100
i
2,663.100
i
999--io.o.
I
i
I
I
!
"5
""."._."-",,..,,
-.
TOWNSHIP QF MEDONTE - REVENUES
.IC~ NC S AND PERMITS
2
3
I
4
I
5
---
Dog Licen<:es
Building permits
Lottery LIcences
. .'
'I~~~~II"
tPEN L" ES AND INTEREST
8
9
10
11
12
Penalties on current taxes
Interest on tax arrears
.
- Misc, T ::ItF> ~
13 INVE STr ENT INCOME
Current Account Interest
14
15
-~" -'--
16
17 SALE S
18
19
20
~--_.
21 OTH R
22
25
26
27
28
30
31
32
33
34
35
36
37 SURPI US
.
38
39
40
.-.---
41
42
43
I
Sale of maps, plans and photocopies
Tax Certificates
Lot Levies and Subdivider's Fees
Administration Fees - Waterworks
- Horseshoe Valley
- Medonte Hills
- W LI:: :
- HWsdale
Supplementary Taxes
Streetlighting - Subdivisions
Transfer frQJ:n Park Reserve. Fund
~
~
Flmn
Transfer fran Waste
Transfer from Admin. Reserve
Surplus
I
..'
1 '.'' ..___ ._
i
1990
Estimates
- -!--TI~rT'-
I j I : II
1.....Jtt~#~
IIII *~ol'O!
J1UJ~
i e:.I') )/In nl
11, In nl
~
~11 ,ID( ,01, 01
) fin (),
14 ~e!Ot.o
"-1J Dejo,. Q(
-
,t,( O(
4 ,e I( 0 oe
I I') l ~rio 0(
I I' i I
I 3 ~ ~qo~ oe
I ; I I
I
I
I r
j " i ;
i a1JO~ Q(
I I I
I $2JQ Qe
I dfof~:
i.?~lddl,~t' oe ,.. .,.
I B4!4 OC .
i29 d214~0(
I I I I i
Ii I I i II
I :20 ~ 3~7~ O( ,.,...
: I I i I I
iI14,rQoq.o
Ii! I I ! i
:1JoQ} 'un O(
I I ! ' ii'
11.' [3.. 6.1... ~. 6,',51,..6l. 0 (
).J9!8~ 0010 ~ oc
.. -._.~ _,,~o..-~__
2 69f,~i$ID...OC
Flunc
I
,
,
I I
)IID d7'6~O(
1,;604 2 , OC
Ii!
!
I
I
2
t
Plepaled by
PI epare par
Approved by
Approuve par
-
i
Inillals
Inillales
Dale
--
. - 3
I.
, '
,
.
.
.
I
I
!
,
,.. I ,.
,...
.... '..
t ,m
, I i
I ,
I
!
,-.
-
\
: .
,', .
TOWNSHIP OF MEDONTE - FUNCTIONAL EXPENDITURES
=C;C;:C;CCC. ==;.CC:C.=.C;==:C::;-
I
I GENERA,
i I
EMkERb
I I
!
GOVERNMENT
/
,
OF COUNCIL
:1
5 I
.-1
6 I
I
Salar ies and wages
.Employee_benefits...
Conference travelling
Non conference travelling
Other services and rents
i
.....L..
~m__ '~m" m _<<,_'.
........ .
~","-~._'-
"'m. .'__
B !
!
q ,
10
......-.. --..-.--......... t ...-..
11 :
14
!
BUILbIN .IS MUNICIPAL
! II Enw.lQyee - Benefits
: I U tIll tIes
I
Maintenance Materials and supplies
Other materials and supplies ..... ......
Maintenance ( outside staff)
I II
I
I
. ._..-.' _. mm ....",'_,.._
Other serVIces and rents
18
I')
20 (T I\J
.....
I-< CTION..",...MUNICIPALBUILDING...__.__.
I
ML ~ICIP AL BUILDING
Buildings windows
Land purchases
Landscaping
..Office..furniture...&.equipm ent-----. .----.--.-
21
2Z
NEW
23
24
') c
L.)
2()
27
28
29 ,\.. IIC '\IS
JO
Salarl~~ an_cL.~..,!g~~_._.__.___~._.
Employee benefits
Materials and supplies
Services and rents
._._----
31
32
B
34
... ..
35
OTHI~R ( Et':J~.8Ab__~QVEBNMJ;J::~L.._._...
~,_.,".-__._.,___,_,.'"'__~m__
36
Salaries and wages
Employee benefits
Net long term debt charges
Office supplies
37
38
39
40
41
42
43
:H
45
.
1990
j
I 37 k'lIlIlIII
11::.1111 :1111
..... . ...
:6:00
2 1000.;00
2 000.,00
600.100
._..~....-.-.,;-_L"_""m
i
I
I
i
3 008:.88
100~00
.f 5.Q.~ QQ .
1 OOO~OO
2 500~OO
I
6 860~00
i
"""~'_""':'_m m,"'~.._'';'.m'-t-__''_m".
:2 OOO~ 00
90 OOO~OO
ir - i
t ! '4~ QOO~ 00
! Q5,6100
134 056 00
: '
.
;
I
1)( , DI)( .00
). 11, ('\11
,
I
I
I
I
10,'000.
i i i i i
i i i I
I
. i
i
: .
......
:
i
2"-"
;3
i .
i i I i I
.
: i
i
.
.L .
.
!
,
i ,
.
.
:
:.; ..
i i
:
,.. .... ......... ......
+
L ,
,
.... .. ..... ......1..
..
........
....... ....... :...
... .....
.. .... .... ...........
... .....
:.. .... ......
~.
I
.
I
TOWNSHIP OF MEDONTE - FUNCTIONAL EXPENDITURES
I ~.~..~ ~~~~~.~ II .~c". ...cc 1
c~ccl~~;J~= ;;~~::~~;~c~~~~c~c:~:~~~c==~lc=~~;1r
;tl ::~::a~:~~:::n:n~j~:~PJies II 1 ~~I::~~
Postage, courier etc. 4 000.00
Legal and auditing 000.;00
TraveUing - conferences etc. 4 000.;00
Equipment maintenance 4 000,,00
I
~~_.~ ~~ Memberships45D.~O_O._
I
I Insurance 3 654~OO
Advertising 250.! 00
I
Other services and rents 2 500.00 I
Financial expenses 7 000.; 00
I
Tax Write-:Qffs_ _ _ _OOD..+OO_
Transfers to reserv e funds
:3
Chief and Deputy-Chief salaries and
Other salaries and wages
ages
,1.
9"
10
1 !
12
u
I
:I[
! I
:: PRoYci'ON
20 !
21 I~EIREt-_-
, I
22 I .
231
14
15
16
17
TO PERSONS AND PROPER TIES
24
Employee benefits
Utilities
25
27
Vehicle - maintenance parts
Equipment minor (Repairs & Mainten nce)
Operating supplies
Other materials and supplies
213
29
30
31
Communications and alarms
Non-owned vehicle charges
Vehicle - maintenance (outside)
Training costs
Building_and_equipment..Jnsu[ance...-...._____~___~
Operating services
Other services and rents
BUB'lDl'AL
Iransfer toJ;Reserve .,t'.uns/;;r. ~ n'st
Capital equipment purchase
33
34
35
36
37
38
39
40
41
TION AUTHORITY
B
Other transfers
4"
'I'
~" " ~. .
~"9
~"""'._.._-"-.....'
-----,--,~,-,,-~-
Prepared by
Prepare par
Approved by
Approuve par
-----------
Initials
Initiales
'IDWNSHIP OF MEJX)NTE FUNCTIONAL EXPENDITURES
2
3
c.cc,.c 1
I.
..
1990
Estimates
. " "ITTl111 ...
I! I i
I i 'I ..
~, '!40~ 100
I $ ,'0JQ.fL{.00
I t. ,Ispp j 00
H ,io\op 100
..
R! '1'1 IVE INSPECTION AND CDNTROL
2
BUItDI G INSPEC'IDR
Salaries and wages
~, benefits
Materials and supplies
Travelling etc. and Memberships
3
4
""
5
I---
"
7
I I
8
.... .... ...
, .
~'.'"r'T+"""'-.
181,1910b100 ..
LLL~JJJ
1 i'l I 1
· IS; ,IO~OJ 00
. u II
i ! 2K!5jiOO~OO
I ! i i I
!IJ'i~lo~i 00
2QK5X)P,00
I !
~~~__ I j
i 1 j i h!
II 'iOrp~OO
I Iii I I
!.1113PP'iOO
II t'I:H~~
II j L~bjoo
i j ! 15ptioo
II i ! ~~'IOO
i ?Q'iOP9'!00
11115pb~00
! I i,iol 00
j
9
;
10 BY . ,D.W
11
12
13
14
I
Salaries and wages
Employee Benefits
Services and. rents
. .
.
I
I.
15 ANI w.. CDNTROL
-,~_. ... ..
16 Salaries and wages
. 17 Employee benefits
18 Materials and supplies
19 Evaluators fees and expenses
20 Pound ~, doq
-
,.
.
I ..... ...
..
I
Mileage - animal control officer
Pound charges - other animals
Other services and rents
Livestock killed by dogs
Livestock killed by wolves
Wolf Bounty
Fox Bmmty
21
,
I
22
.
25
l-
.... ..... I
00
..
h: nl ('In
I
I ! ...........
I 1 nl ('1('1
........ .....
,,,,
1,< nn
26
27
.........
28
~PI
30
I
:
SPECTOR
- i r'OC: "",",,'1
31 FENCE IEWERS
32
33
Material and supplies
Services and rents
. .
34
35 SCH X>L k'(
~--_.
36
( III k'( 1\";
,(I,!500.00
Ihh,h .00
',,:100,00
Salaries and wages
Employee benefits
37
38
39
40
41
42
43
!
MUN CI AL DRAINS
c::~l~r;pc: ~nil
Employee benefits
Materials and supplies
Services and rents
i i
I i
i
r:nh nn
5 '00
!
I
,1[3bJ 00
I I
.00
. .
4
. .
.". .,
!.
,..,
._ c' .. .
TOWNSHIP OF MEDONTE FUNCTIONAL EXPENDITURES
1 2 3
.. ..... ....
1990
.~f Estimates
D\1 AYS " i ~ 1 ; . -
:2b~ \ ~+ DC
... ..
2 Salar ies and wages
. .... ........
3 ~mployee Benefits ~~,. 0 ioe
... .. .........
4 Materials and supplies : '226 . lit DC
.... j ! I 'I! I .... .... .....
5 ....._._.....__M~C!.~bln~__R elJ.!.9.J.s..:_J::_xte r:D_C!1____-L_ _.~_~.JgQ.J. oe I
I q I I i
Other serVlCes and rents .2~~r, OPt OC
I
Equipment and land purchase 3~t,job+oc I
i I I I I ..
8 1,0~~ ,~OOt oc
~4,dobl oc ... ...
9 Unsubsidizable Bridge Expense
10 STR r::,E' JGHTS .1fffJ:lOPt OC
i II I i II I
11 \ !! ! j
I .,1 i ;. .
12 Streetlighting general I I I I !
- i 11JlO~~OC
... ...... ..... .... .....
13 1 I I!! j
Streetlighting - Subdiv is ions II l d4f4~ OC
.. ......
14 GAr BA JE DISPOSAL I I 5, ~4~tOC
.. .... ; 1 II ....
15 I I I-
16 Salar ies and wages i qojOt 00
. . ....
17 Employee benefits ~dQo!o~ oe
3; dolo 1 oc ....
18 Materials and supplies
. I I J ... ...... ..
19 1 i I j
Services and rents lil~~qoIOt OC
...
20 Waste Site m?rhinp I I I IC
10igOjQ- 0 , . .
21 Capital Equipment Purchases l2~J1i1Ioioc [ i I I
Transfer to Twp. Admin. Reserve ; .' i
22 .100,7417.0C
Fund and Refund to 'i 11~rr,a of
*0' PIT l\L DEBT CHARGES 280 $517 ~ OC
! : r ...
j i J ;
Hospital debt charges - '" ~ 41i8~OC
......
25 . ~ I I 'd I IC
.t' 2tQ ,0.0
~' ~ 181 O(
26 I ~L
I J I
27 ME[ 01' ~E RECREA nON AND COMMUNITY CENTRE .i.
I ~~( p 1 ...
28 ,
. I I
Salar ies and wages i
I ! .... .......
!
30 Emnlovee benefits I
31 Mater ials and.. supplies .... .....
... ..... I. ... ........ ...
32 Services and rents j, ~..J3 OC ... ..
.
33 Transfers to own funds 2) I ( '''h ()(
... ..
34 Interfunctional transfers I i
..
35 ') :} i ;(1 ql. ()(
i
36
..
37 UBI AF ES
.......
38 Services and rents 17 r (\(
! ... ...
39
,10 .P 1,-1\ ti~ \JG AND '7 I I\. If I\.rr i i ,
.......... i !
41 Ma ter ials and supplies B ,C ,C!O O(
42 Services and 58, {iO .oc
rents
43 O.H.R.P. Administra_~ion 1, OOi. OC ,
,000. OC I
I..... .........
., , \ .,.
TOWNSHIP OF MEDONTE FUNCTIONAL EXPENDITURES
_._~"~~...,~--"._" --"-
~'''",.....,-,. "'"'''-'''-'-~'1-'''''''''''-''''
COMMIT EE OF ADJUSTMENT
2
:~
11-
(, I
g I
I
I
I
.... j--~.
I
Salaries and wages
JAnployee beneflts
Matenal and Supplies
Services rents
.-_.-...........
10
....,
TILE! Dlf'\INAGE
; I
~ I Long term debt charges
II I .
Total estimated operatlng expense
I .
I 5 ... ...__~.._.. TotaLestirnatedQpe:r::atjJ19.r:~YE?nl!E?
I Amount to be levied
I
-I
i
II
12
IJ
14
16
17
18
19
zo
;
--,,_._._,,_..~--~-j..-~,,_..
I
;
21
22
23
24 I
I
25 I
-j
I
i
I
I
28 I
I
29 I
I
30 i
.---.-------{---..
I
I
i
J
I
I
H ,
,
I
H I
35 ----L
36
37
38
39
'10
-.-----.-<-----
,
41
42
,I)
I 44
.\1
1990
Estimates
WATER SYSTEMS BUDGET 1990
Horseshoe Medonte
Valley Hills Warminster
RE.VENJE
Surplus at beginning of year ( deficit) (5,556) ( 396)
e 1990 Billings 25,353 7,488 27,500
Connection Fees and Service Charges 4,830
Transfer from Reserves 568 2,066
'JUrAL 25,353 2,500 34,000
e EXPEND~
Operating Costs 23,328 2,500 30,000
Capital Costs 4,000
Transfer to Reserves 2,025
'JUrAL 25,353 2,500 34,000
e
e
e
e
e
e
COMMUNITY CEl'IT'RES BUDGET 1 990
REVENUES
Surplus beginning of year
Current year's revenue
Transfer from Park Fund Reserves re Capital Costs
$ 3,801
20,000
20,347
$44,148
EXPENDITURES
Operating costs
Capital costs
Transfer to Reserves
$20,000
20,347
3,801
$44,148
-
e
e
e
, .
POLICE VILlAGE OF HILLSDALE
BUDGET 1990
REVENUE
Surplus (prior years) $52,076.00
Taxation $ 6,770.00
Grant - Township of Medonte (re sidewalk const.) $ 1,000.00
User Charges $24,800.00
Service Charges $12,000.00
$96,646.00
EXPENDITURES
General Government - Salaries
Other
Street Lighting
Water System
Sidewalk construction
Transfer to Water Reserve
$ 1,500.00
$ 2,000.00
$ 4,500.00
$25,000.00
$20,000.00
$43,646.00
$96,646.00