2010
TOWNSHIP BUDGET |
The 2010 Municipal Budget for the Township of Whitewater Region was passed by Council at their meeting on June 16th, 2010. Total budgeted revenue for 2010 is $6,372,319 with $2,796,647 of this amount coming from property taxation and $1,189,000 from the Ontario Government through the Ontario Municipal Partnership Fund (OMPF). Deferred revenue totaling $240,121 has been transferred into this year’s budget for road purposes. This represents money that was received in 2008 through grant programs but was not used for road projects. A total of $415,261 from our 2009 and 2010 gas tax revenue will be transferred into this year’s budget for road purposes. A total of $73,000 will be withdrawn from reserves for road/paving purposes and $2,336 will be withdrawn from reserves for sewer purposes. Over $13,000 will be withdrawn from the OPGC reserve for a contribution to the Beachburg Agricultural Society plus money for the Beachburg and Haley water systems
The 2010 total budgeted expenditures have decreased $745,009 over the 2009 budgeted amount. Policing costs have increased to $617,737. The Fire Department’s budgeted expenditures include $22,500 for building maintenance (heating, garage doors, oil tank) and $83,730 in capital items. The Administration Department’s major budgeted expenditure is for the final work on the municipal office. The Public Works Department’s budget includes a tandem truck, multi-purpose loader and over $873,264 for major road construction. The Waste Management Department’s budget includes $10,000 for development at the landfill site and $15,000 transferred into reserves. A total of $10,000 has been budgeted for a new dock in Lapasse. Over $41,000 in grants will be paid to the Recreation Associations and $33,000 will be paid to the Whitewater Region Public Library. In the 2010 budget we carried over a surplus from 2009 in the amount of $14,596.
| EXPENDITURES
BY DEPARTMENT |
|
|
|
DEPARTMENT |
|
AMOUNT |
|
Council |
|
$151,350 |
|
Administration |
|
$852,220 |
|
Fire |
|
$448,495 |
|
Building & Planning |
|
$154,996 |
|
Transportation |
|
$2,959,208 |
|
Policing |
|
$617,837 |
|
Sewer |
|
$185,790 |
|
Waste
Management |
|
$538,406 |
|
Parks,
Rec. Culture |
|
$187,906 |
|
Other |
|
$290,707 |
|
| SURPLUS FROM
PREVIOUS YEAR |
|
$14,596 |
|
Total
Budget for Municipality |
|
$6,372,319 |
|
| |
|
|
|
TOTAL
REVENUES |
|
|
|
TAXES
LEVIED FOR MUNICIPAL
PORTION |
|
|
$2,796,6473 |
SUPPLEMENTARIES |
|
|
$40,000 |
SEWER
CHARGES |
|
|
$186,336 |
TILE
DRAIN CHARGES |
|
|
$110 ,497 |
STREET
LIGHTING |
|
|
$77,120 |
TRANSFERS
FROM GOVERNMENT (PIL'S
etc) |
|
|
$121,950 |
OMPF
GRANT |
|
|
$1,189,000 |
| DEFERRED REVENUE –
ROADS |
|
|
$240,121 |
| GRANTS |
|
|
$3,870 |
ADMINISTRATION |
|
|
$190,872 |
BUILDING,
PROTECTION & PLANNING |
|
|
$133,800 |
| ROADS |
|
|
$333,000 |
WASTE
MANAGEMENT |
|
|
$384,500 |
FIRE
REVENUE |
|
|
$59,500 |
| PARKS |
|
|
$3,600 |
| TRANSFER FROM RESERVES |
|
|
$501,536 |
TOTAL
MUNICIPALITY |
|
|
$6,372,319 |
|
2010 WATER BUDGET
On June 16th, 2010, Council approved the budget for the three water systems operated by the Township. Most of the revenue in each water system is generated from user charges based on water rates approved by Council. A total of 407 households and businesses are billed in the Cobden water system, 382 households and businesses are billed in the Beachburg water system and 38 households are billed in the Haley water system. Expenditures are broken down into administration, transmission, distribution, and transfers to reserves. Transmission expenditures are costs incurred to operate the water treatment plant while distribution expenditures are costs associated with the water lines. Revenues and expenditures are recorded separately for each system.
Beginning in 2009, the Township will receive $39,990 each year for a total of four years under the Ontario Small Waterworks Assistance Program. This year’s entitlement will be used for operating costs.
| COBDEN WATER SYSTEM |
|
REVENUE |
|
USER CHARGES |
$205,000 |
OTHER INCOME |
3,750 |
OSWAP FUNDING |
26,660 |
TRANSFER FROM RESERVES |
86,934 |
TOTAL REVENUE |
$322,344 |
EXPENDITURES |
|
ADMINISTRATION |
63,351 |
TRANSMISSION |
156,870 |
DISTRIBUTION |
71,200 |
TRANSFERS TO RESERVES |
0 |
DEFICIT (FROM PREVIOUS YEAR) |
30,923 |
TOTAL EXPENDITURES |
$322,344 |
| BEACHBURG WATER |
|
REVENUE |
|
USER CHARGES |
$168,000 |
CONTRIBUTION FROM TWSP (OPGC) |
5,227 |
TRANSFER FROM RESERVES |
10,492 |
TOTAL REVENUE |
$183,719 |
EXPENDITURES |
|
ADMINISTRATION |
40,267 |
TRANSMISSION |
129,600 |
DISTRIBUTION |
8,950 |
SURPLUS (FROM PREVIOUS YEAR) |
-5,098 |
TOTAL EXPENDITURES |
$183,719 |
| HALEY WATER |
|
REVENUE |
|
USER CHARGES |
$16,320 |
OSWAP FUNDING |
13,330 |
CONTRIBUTIONS FROM TWSP |
18,803 |
TOTAL REVENUE |
$48,453 |
EXPENDITURES |
|
ADMINISTRATION |
10,491 |
TRANSMISSION |
33,480 |
DISTRIBUTION |
7,860 |
SURPLUS (FROM PREVIOUS YEAR) |
-3,378 |
TOTAL EXPENDITURES |
$48,453 |
|