93-18
COUNTY OF ELGIN
By-Law No. 93-18
"BEING A BY-LAW TO PROVIDE FOR THE ADOPTION OF THE 1993 BUDGET OF
THE CORPORATION OF THE COUNTY OF ELGIN AND TO APPORTION THE COUNTY
LEVY FOR THE YEAR 1993 AMONGST THE COUNTY CONSTITUENT
MUNICIPALITIES"
WHEREAS the Council of the County of Elgin has reviewed
the estimates for the year 1993; and
WHEREAS section 162 of the Municipal Act, R.S.O. 1990,
Chapter M. 45, as amended, provides that the Council of every
municipality shall in each year prepare and adopt estimates of all
sums required during the year for the purposes of the municipality;
and
WHEREAS sections 371 and 374 of the Municipal Act, R.S.O. ,
1990, Chapter M.45, as amended, provide for the establishment of
the rate to be levied in each year; and
WHEREAS it is necessary to apportion the levy required
for County purposes amongst the County constituent municipalities.
NOW THEREFORE the Municipal Council of the Corporation of
the County of Elgin enacts as follows:
1. That the 1993 budget of the County of Elgin set out on
Schedule "A" attached hereto and forming part of this by-law which
incorporates estimates for revenue and for expenditures be approved
and adopted by Council.
2. That the required levy for County purposes be raised
in each local municipality in accordance with the details set out
on Schedule liB" attached hereto and forming part of this by-law.
READ a first time this 23rd day of March, 1993.
READ a second time this 23rd day of March, 1993.
READ a third time and finally passed this 23rd day of March, 1993.
/ /
!:{~~d;~/
Vandierendonck,
Warden.
BUDGET
1993
BY-LAW NO. 93-18
SCHEDULE "A"
COUNTY OF ELGIN
1993
TAX
LEVY
1993
ESTIMATED
RECEIPTS
1993
ESTIMATED
EXPENDITURE
)
)
)
(246,635
(466,728
(156.000
175
000
000
000
283
726
725
602
903
849
296
000
997
741
947
629
835
050
000
000
000
884
000
000
(35.779
,
,
,
,
,
,
,
,
,
,
,
,
,
,
,
,
,
,
,
,
,
,
,
(19
(25
35
55
226
437
212
206
146
264
125
130
424
353
70
606
313
15
20
30
2
40
50
2
1
1,
246,635
466,728
156.000
175
000
o
o
o
o
o
o
o
927
544
000
552
386
o
300
675
850
o
000
o
o
o
o
35.779
,
,
,
,
,
19
25
32
116
895
385
649
180
37
815
55
5
4
2
4
o
o
000
000
283
726
725
602
903
776
840
000
549
127
947
929
510
900
000
000
000
884
000
000
o
,
,
,
,
,
,
,
,
,
,
,
,
,
,
,
,
,
,
,
,
,
,
35
55
226
437
212
206
146
297
241
025
810
003
70
786
38
128
15
75
30
2
40
50
,
,
,
8
4
3
1
6
SURPLUS FROM PRIOR YEAR
ONTARIO UNCONDITIONAL GRANTS
RENTALS
TOWNSHIP OF YARMOUTH
BOUNDARY ADJUSTMENT
SUPPLEMENTARY TAXES
TAXES WRITTEN OFF
PIONEER MUSEUM
FAMILY & CHILDREN'S SERVICES
HEALTH UNIT
COUNCIL MEMBERS & LOCAL BOARDS
CLERK'S OFFICE
TREASURY DEPARTMENT
PERSONNEL
ADMINISTRATION BUILDING
ROAD DEPARTMENT
ELGIN MANOR
TERRACE LODGE
AGRICULTURE
COUNTY LIBRARY
LAND DIVISION
SOCIAL SERVICES
GRANTS
BANK INTEREST CHARGES AND INCOME
RESERVE FOR WASTE MANAGEMENT
RESERVE FOR INSURANCE DEDUCTIBLES
RESERVE FOR PHASE-IN ASSISTANCE
RESERVE FOR PAY EQUITY ADUSTMENTS
TRANSFER FROM
LIBRARY CAPITAL RESERVE
6.819.150
(6,819,150
-----------
117.551
6,819,150
-----------
19
25.936.701
TOTAL
1993 REQUISITION
ON MUNICIPALITIES
o
25.936.701
701
,
25.936
BUDGET TOTALS
1993
BY-LAW 93-18
SCHEDULE B
1993 LEVY CALCULATION
COUNTY OF ELGIN
**************************************
MUNICIPALITY
RESIDENTIAL COMMERCIAL
TOTAL
GENERAL LEVY
RESIDENTIAL COMMERCIAL
40.756715 47.949076
ROAD LEVY
RESIDENTIAL COMMERCIAL
19.16768 22.550212
TOTAL
LEVY
ROAD REBATE
@ 25% OF
ROAD LEVY
----------------------------------------------------------------------------------------------------------------------------------
AYLMER T 9,090,960 4,126,238 13,217,198 370,518 197,849 174,253 93,048 835,668 66,825
BELMONT V 2,402,140 342,931 2,745,071 97,903 16,443 46,043 7,733 168,122 13,444
DUTTON V 1,484,353 553,975 2,038,328 60,497 26,563 28,452 12,492 128,004 10,236
PORT BURWELL V 1,045,263 140,242 1,185,505 42,601 6,724 20,035 3,162 72,522 5,799
PORT STANLEY V 4,916,784 1,062,929 5,979,713 200,392 50,966 94,243 23,969 369,570 29,553
RODNEY V 1,217,746 745,907 1,963,653 49,631 35,766 23,341 16,820 125,558 10,040
SPRINGFIELD V 757,030 130,225 887,255 30,854 6,244 14,511 2,937 54,546 4,362
VIENNA V 465,997 53,347 519,344 18,993 2,558 8,932 1,203 31,686 2,534
WEST LORNE V 1,861,108 665,540 2,526,648 75,853 31,912 35,673 15,008 158,446 12,670
ALDBOROUGH TP 6,048,650 955,626 7,004,276 246,523 45,821 115,939 21,550 429,833
BAYHAM TP 6,490,093 868,936 7,359,029 264,515 41,665 124,400 19,595 450,175
SOUTH DORCHESTER TP 3,865,276 197,512 4,062,788 157,536 9,471 74,088 4,454 245,549
DUNWICH TP 5,168,899 441,158 5,610,057 210,667 21,153 99,076 9,948 340,844
MALAHIDE TP 9,003,812 2,036,548 11,040,360 366,966 97,651 172,582 45,925 683,124
SOUTHWOLD TP 9,016,035 13,378,847 22,394,882 367,464 641,503 172,816 301,696 1,483,479
YARMOUTH TP 16,055,176 1,699,992 17,755,168 654,356 81,513 307,740 38,335 1,081,944
----------------------------------------------------------------------------------------------------------------------------------
78,889,322 27,399,953 106,289,275 3,215,269 1,313,802 1,512,124 617,875 6,659,070 155,463
TOTAL PAYMENTS IN LIEU 160,078
------------
6,819,148
MUNICIPALITY
1993 NET
BUDGET LEVY
50% +/-
COLUMN 2
LESS
MARCH 31
PAYMENT
DUE
JUNE 30
COLUMN 3-4
DUE
SEPT 30
25% COL 2
DUE
DEC 15
BALANCE
--------------------------------------------------------------------------------------------------------------
1
2
3
4
5
6
7
--------------------------------------------------------------------------------------------------------------
AYLMER T 835,668 417,834 221,700 196,134 208,917 208,917
BELMONT V 168,122 84,061 38,793 45,268 42,031 42,030
DUTTON V 128,004 64,002 31,224 32,778 32,001 32,001
PORT BURWELL V 72,522 36,261 17,092 19,169 18,131 18,130
PORT STANLEY V 369,570 184,785 91,874 92,911 92,393 92,392
RODNEY V 125,558 62,779 30,505 32,274 31,390 31,389
SPRINGFIELD V 54,546 27,273 12,420 14,853 13,637 13,636
VIENNA V 31,686 15,843 6,963 8,880 7,922 7,921
WEST LORNE V 158,446 79,223 39,902 39,321 39,612 39,611
ALDBOROUGH TP 429,833 214,917 87,034 127,883 107,458 107,458
BAYHAM TP 450,175 225,088 89,528 135,560 112,544 112,543
SOUTH DORCHESTER TP 245,549 122,775 56,768 66,007 61,387 61,387
DUNWICH TP 340,844 170,422 76,325 94,097 85,211 85,211
MALAHIDE TP 683,124 341,562 221,628 119,934 170,781 170,781
SOUTHWOLD TP 1,483,479 741,740 357,082 384,658 370,870 370,869
YARMOUTH TP 1,081,944 540,972 269,254 271,718 270,486 270,486
--------------------------------------------------------------------------------------------------------------
6,659,070
3,329,537
1,648,092
1,681,445
1,664,771
1,664,762
--------------------------------------------------------------------------------------------------------------
--------------------------------------------------------------------------------------------------------------