94-10
COUNTY OF ELGIN
By-Law No. 94-10
BEING A BY-LAW TO PROVIDE FOR THE ADOPTION OF THE 1994 BUDGET OF
THE CORPORATION OF THE COUNTY OF ELGIN AND TO APPORTION THE COUNTY
LEVY FOR THE YEAR 1994 AMONGST THE COUNTY CONSTITUENT
MUNICIPALITIES"
WHEREAS the Council of the County of Elgin has reviewed
the estimates for the year 1994; 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 1994 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 "B" attached hereto and forming part of this by-law.
READ a first and second time this 25th day of March, 1994.
READ a third time and finally passed this 25th day of March, 1994
~ " v::- ¡
~ {; ~
'" ~
- - -
~ C- D Vane Chute, /
~
Coun Warden.
COUNTY OF ELGIN
BUDGET
1994
BY-LAW NO. 94-10
SCHEDULE "A"
1993
TAX
LEVY
1994
ESTIMATED
RECEIPTS
1994
ESTIMATED
EXPENDITURE
(105,055)
(306.000)
175
000
000
000
757
726
071
945
673
914
690
000
470
510
646
425
950
000
000
000
000
000
000
884
000
800
000
000
000
000
,
,
,
,
,
,
,
,
,
,
,
,
,
,
,
,
,
,
,
,
,
,
,
,
,
,
,
,
,
,
(19
(25
35
55
206
437
176
195
189
295
(36
130
202
42
555
(4
170
11
20
125
10
15
75
2
50
4
5
25
450
6
,
2
1
1
1
105,055
306.000
175
000
o
o
o
o
o
o
o
o
000
800
282
o
300
050
550
o
000
000
o
o
o
o
o
o
o
o
000
o
,
,
,
,
,
,
,
,
19
25
250
155
917
180
52
429
55
125
900
5
7
4
o
o
o
o
000
000
757
726
071
945
673
914
310
800
752
510
946
625
500
000
000
000
000
000
000
884
000
800
000
000
000
000
,
,
,
,
,
,
,
,
,
,
,
,
,
,
,
,
,
,
,
,
,
,
,
,
,
,
,
,
35
55
206
437
176
195
189
295
213
285
119
42
735
47
600
11
75
250
10
15
75
2
50
4
5
25
350
6
7
9
1
5
1
SURPLUS FROM PRIOR YEAR
ONTARIO UNCONDITIONAL GRANTS
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
HOMES FOR SENIOR CITIZENS
AGRICULTURE
COUNTY LIBRARY
LAND DIVISION
SOCIAL SERVICES
GRANTS
BANK INTEREST CHARGES AND INCOME
ARCHITECT FEES
ELGIN TOURIST ASSOCIATION
RESERVE FOR COMPUTER EQUIPMENT
RESERVE FOR WASTE MANAGEMENT
RESERVE FOR INSURANCE DEDUCTIBLES
RESERVE FOR PAY EQUITY ADUSTMENTS
RESERVE FOR STRATEGIC PLANNING
RESERVE FOR HEALTH & SAFETY
RESERVE FOR W.C.B. REPAYMENT
INFRASTRUCTURE
CIVIC ADDRESSING
7.997.001
(7,997,001
------------
19,520,212
7,997,001
-----------
213
517
27
TOTAL
1994 REQUISITION
ON MUNICIPALITIES
o
517.213
,
27
517,213
27
BUDGET TOTALS
1994
BY-LAW 94-10
SCHEDULE B
1994 LEVY CALCULATION
MUNICIPALITY
COUNTY OF ELGIN
**************************************
RESIDENTIAL COMMERCIAL
TOTAL
GENERAL LEVY
RESIDENTIAL COMMERCIAL
50.689965 59.635253
ROAD LEVY
RESIDENTIAL COMMERCIAL
18.961054 22.307122
TOTAL
LEVY
ROAD REBATE
@ 25% OF
ROAD LEVY
----------------------------------------------------------------------------------------------------------------------------------
AYLMER T 9,446,552 4,069,130 13,515,682 478,845 242,664 179,117 90,771 991,397 67,472
BELMONT V 2,535,216 351,808 2,887,024 128,510 20,980 48,070 7,848 205,408 13,980
DUTTON V 1,598,785 561,354 2,160,139 81,042 33,476 30,315 12,522 157,355 10,709
.PORT BURWELL V 1,058,016 132,372 1,190,388 53,631 7,894 20,061 2,953 84,539 5,754
PORT STANLEY V 4,969,821 1,065,680 6,035,501 251,920 63,552 94,233 23,772 433,477 29,501
RODNEY V 0 0 0 0 0 0 0 0 0
SPRINGFIELD V 795,591 112,822 908,413 40,328 6,728 15,085 2,517 64,658 4,401
VIENNA V 475,208 47,474 522,682 24,088 2,831 9,010 1,059 36,988 2,517
WEST LORNE V 1,783,235 808,474 2,591,709 90,392 48,214 33,812 18,035 190,453 12,962
ALDBOROUGH TP 7,349,732 1,583,827 8,933,559 372,558 94,452 139,359 35,331 641,700
BAYHAM TP 6,659,364 800,495 7,459,859 337,563 47,738 126,269 17,857 529,427
SOUTH DORCHESTER TP 3,891,762 203,631 4,095,393 197,273 12,144 73,792 4,542 287,751
DUNWICH TP 5,202,116 452,404 5,654,520 263,695 26,979 98,638 10,092 399,404
MALAHIDE TP 9,144,184 2,032,256 11,176,440 463,518 121,194 173,383 45,334 803,429
SOUTHWOLD TP 9,037,698 13,479,746 22,517,444 458,121 803,868 171,364 300,694 1,734,047
YARMOUTH TP 16,194,082 1,663,569 17,857,651 820,877 99,207 307,057 37,109 1,264,250
----------------------------------------------------------------------------------------------------------------------------------
80,141,362 27,365,042 107,506,404 4,062,361 1,631,921 1,519,565 610,436 7,824,283 147,296
TOTAL PAYMENTS IN LIEU 172,717 ESTIMATED
-----------
7,997,000