2012 TOWNSHIP BUDGET

 

The 2012 Municipal Budget for the Township of Whitewater Region was passed by Council at their meeting on June 20th, 2012.  Total budgeted revenue for 2012 is $6,664,199 with $3,495,533 of this amount coming from property taxation, $1,096,600 from the Ontario Government through the Ontario Municipal Partnership Fund (OMPF) and the balance from reserves, Gas Tax money and miscellaneous revenues/fees. We will receive $203,405.92 in gas tax revenue this year. In the 2012 budget we have brought in a $61,851.09 surplus from 2011.

The 2012 total budgeted expenditures have increased $120,576 over the 2011 budgeted amount (excluding the surplus).  The Fire Department’s budgeted expenditures include the purchase of BA’s and bunker suits, various repairs to certain fire halls and putting $40,000 into reserves for a new fire truck.  The Administration Department’s budget includes the last payment of the unfinanced portion of the municipal office.  The Public Works Department’s budget includes a loader, pick-up broom for loader, sander, 30 ton float and funds towards a grader and excavator.  It also includes putting $65,000 into reserves and expenditures of over $554,000 for major road construction.  The Waste Management budget includes $172,000 for recycling pickup, $120,000 for garbage pickup and $30,000 for a new truck.  Over $46,000 in grants will be paid to the Recreation Associations and $46,440 will be paid to the Whitewater Region Public Library.

EXPENDITURES BY DEPARTMENT    
DEPARTMENT   AMOUNT
Council   $151,060
Administration   $928,987
Fire   $535,372
Building & Planning   $179,947
Transportation   $2,880,914
Policing   $632,306
Sewer   $271,130
Waste Management   $627,828
Parks, Rec. Culture   $211,503
Other   $307,003
SURPLUS FROM PREVIOUS YEAR   $61,851
Total Budget for Municipality   $6,664,199
     

TOTAL REVENUES    
TAXES LEVIED FOR MUNICIPAL PORTION   $3,495,533
SUPPLEMENTARIES   $52,000
SEWER CHARGES   $230,000
TILE DRAIN CHARGES   $143,003
STREET LIGHTING   $84,560
TRANSFERS FROM GOVERNMENT (PIL'S etc)   $126,680
GRANTS   $204,085
OMPF GRANT   $1,127,300
GAS TAX REVENUE FUND   $204,085
OMPF GRANTS   $126,680
ADMINISTRATION   $186,036
BUILDING, PROTECTION & PLANNING   $132,300
ROADS   $292,500
WASTE MANAGEMENT   $361,800
FIRE REVENUE   $73,042
PARKS   $2200
TRANSFER FROM RESERVES   $166,000
TOTAL MUNICIPALITY   $6,664,199

2012 WATER BUDGET

The 2012 Water Budget for the Township of Whitewater Region was passed by Council at their meeting on June 6th, 2012.  Total budgeted revenue for 2012 is $592,897 with $544,957 of this amount coming from user charges/billings, $39,990 from OSWAP funding and $4,000 being transferred in from reserves. In the 2012 budget we have brought in a surplus of $11,199 from 2011.

The 2012 total budgeted expenditures are based on the projected figures used as part of the Water Rate Study completed by Watson & Associates.  As part of the options presented in the Study, Council selected Option 2 that combined operating expenses for all three water systems but kept capital expenditures separate when calculating the new water rates.  The 2012 water budget reflects combined operating expenses while capital expenditures (debt financing and transfer to reserves) are separated by water system. 

EXPENDITURES    
COMBINED   AMOUNT
ADMINISTRATION   $80,191
TRANSMISSION   $276,748
DISTRIBUTION   $76,400
CAPITAL    
COBDEN WATER – DEBT CHARGES   $70,846
COBDEN WATER – TRANSFER TO RESERVES   $17,925
BEACHBURG WATER – DEBT CHARGES   $32,313
BEACHBURG WATER – TRANSFER TO RESERVES   $16,727
HALEY WATER – DEBT CHARGES   $24,846
HALEY WATER – TRANSFER TO RESERVES   $4,100
TRANSFER TO GENERAL FUND   $4,000
SURPLUS FROM 2011   $11,199
TRANSFER TO GENERAL FUND   $4,100
TOTAL EXPENDITURES   $592,897
REVENUES    
INTEREST ON BANK ACCOUNT   $200
OSWAP FUNDING   $39,990
COBDEN WATER – OTHER   $3,750
TOTAL WATER BILLINGS   $544,957
TRANSFER FROM RESERVES   $4,000
TOTAL REVENUES   592,897