General Government
2025 General Government Budget Summary
Description | Amount |
Total General Government Revenue |
($2,889,715) |
Total Council Expenses |
$208,417 |
Total Administration Expenses |
$1,530,278 |
General Government Total Expenses |
$1,738,695 |
General Government Net Taxation Requirement |
($1,151,020) |
Fire Department
2025 Fire Department Budget Summary
Description | Amount |
Total Fire Department Revenue |
($606,004) |
Total Fire Department Expenses |
$1,514,746 |
Net Fire Department Taxation Requirement |
$908,742 |
Policing
2025 Policing Budget Summary
Description | Amount |
Total Policing Revenue |
($5,000) |
Total Policing Expenses |
$1,198,387 |
Net Policing Taxation Requirement |
$1,193,387 |
Conservation
2025 Conservation Authority Budget Summary
Description | Amount |
Net Conservation Authority Taxation Requirement |
$80,137 |
Protective Inspection & Control
2025 Protective Inspection & Control Budget Summary
Description | Amount |
Total Protective Inspection & Control Revenue |
($256,500) |
Total Protective Inspection & Control Expenses |
$596,493 |
Net Protective Inspection & Control Taxation Requirement |
$339,993 |
By-law Enforcement
2025 By-law Enforcement Budget Summary
Description | Amount |
Total By-law Enforcement Revenue |
($118,750) |
Total By-law Enforcement Expenses |
$362,964 |
Net By-law Enforcement Taxation Requirement |
$244,214 |
Emergency Measures
2025 Emergency Measures Budget Summary
Description | Amount |
Net Emergency Measures Taxation Requirement |
$40,067 |
Roads
2025 Roads Budget Summary
Description | Amount |
Total Roads Revenue |
($1,066,009) |
Total Roads Expenses |
$4,546,691 |
Net Roads Taxation Requirement |
$3,480,682 |
Wastewater
2025 Wastewater Budget Summary
Description | Amount |
Total Wastewater Revenue |
($205,662) |
Total Septage Expenses |
$168,371 |
Total Sewer Lagoon Expenses |
$205,662 |
Total Wastewater Expenses |
$374,033 |
Net Wastewater Taxation Requirement |
$168,371 |
Water
2025 Water Budget Summary
Description | Amount |
Total Water Revenue |
($242,061) |
Total Water Expenses |
$785,612 |
Net Water Taxation Requirement |
$543,551 |
Waste
2025 Waste Budget Summary
Description | Amount |
Total Waste Revenue |
($337,883) |
Total Waste Expenses |
$1,041,945 |
Net Waste Taxation Requirement |
$704,062 |
Environment & Green Energy
2025 Environment & Green Energy Budget Summary
Description | Amount |
Total Environment & Green Energy Revenue |
($0) |
Total Environment & Green Energy Expenses |
$0 |
Net Environment & Green Energy Taxation Requirement |
$0 |
Public Health Services
2025 Public Health Services Budget Summary
Description | Amount |
Total Public Health Services Revenue |
($0) |
Total Public Health Services Expenses |
$14,000 |
Net Public Health Services Taxation Requirement |
$14,000 |
Cemeteries
2025 Cemeteries Budget Summary
Description | Amount |
Total Cemeteries Revenue |
($7,500) |
Total Cemeteries Expenses |
$83,910 |
Net Cemeteries Taxation Requirement |
$76,410 |
Parks, Recreation Programs & Facilities
2025 Parks, Recreation Programs & Facilities Budget Summary
Description | Amount |
Total Parks, Recreation Programs & Facilities Revenue |
($368,381) |
Total Parks, Recreation Programs & Facilities Expenses |
$1,369,258 |
Net Parks, Recreation Programs & Facilities Taxation Requirement |
$1,000,877 |
Libraries & Cultural Services
2025 Libraries & Cultural Services Budget Summary
Description | Amount |
Total Libraries & Cultural Services Revenue |
($0) |
Total Libraries & Cultural Services Expenses |
$39,255 |
Net Libraries & Cultural Services Taxation Requirement |
$39,255 |
Other Housing
2025 Other Housing Budget Summary
Description | Amount |
Total Other Housing Revenue |
($0) |
Total Other Housing Expenses |
$7,750 |
Net Other Housing Taxation Requirement |
$7,750 |
Planning & Zoning
2025 Planning & Zoning Budget Summary
Description | Amount |
Total Planning & Zoning Revenue |
($85,000) |
Total Planning & Zoning Expenses |
$330,380 |
Net Planning & Zoning Taxation Requirement |
$245,380 |
Commercial & Industrial
2025 Commercial & Industrial Budget Summary
Description | Amount |
Total Commercial & Industrial Revenue |
($12,500) |
Total Commercial & Industrial Expenses |
$98,051 |
Net Commercial & Industrial Taxation Requirement |
$85,551 |
Overall Budget Totals
2025 Overall Budget Totals Summary
Description | Amount |
Total Revenues |
($6,200,965) |
Total Expenses |
$14,222,374 |
Net Taxation Requirement |
$8,021,409 |
|