2010 GENERAL REVENUE EXPENDITURES

NON TAX REVENUE: Cost in Cents $



Sale of Services (3.9) 117,665
Other Revenue (2.3) 71,748
Surplus, 2nd. Prev. Year (0.4) 13,278



TOTAL RECEIPTS (7.1) 202,691



EXPENDITURES

Legislative 3.2 99,943
General Government 18.7 575,259
Policing 20.6 636,583
Fire 17.0 524,007
Other Protective Services 1.0 29,449
Transportation 39.4 1,214,826
Environmental Development 6.7 206,595
Environmental Health 0.0 731
Economic Development 5.0 153,633
Recreation 13.5 415,700
Fiscal 31.0 956,426


0


0
TOTAL EXPENDITURES 156.1 4,813,152



NET EXPENDITURES 149.5 4,610,463



UNCONDITIONAL GRANT (12.5) 384,878



WARRANT (137.0) 4,225,585



MUNICIPAL TAX BASE ('00)
3,084,331



TAX RATE
1.3700



Town of Grand Bay-Westfield

2010 OPerating Budgets

HIGHLIGHTS


General Revenue Fund

  • The assessment base for the Municipality has increased from $284,208,775 to $308,433,129. The increase of $24,224,354 provided an additional $331,874 in revenue for the year 2010.

  • The Budget reflects maintaining the tax rate at $1.37.

  • Total expenditures have increased from $4,481,431 to $4,813,154, an increase of $331,723.

  • The Unconditional Grant provided to the Town by the Province has been remained the same for 2010 at $384,878.

  • The cost of Policing Services provided by the RCMP has increased from $607,200 to $627,000, an increase of $19,800.

  • The Town’s total long-term debt outstanding as at December 31, 2009 will be $670,000. Fiscal Services provide for a reduction in debt of $124,000. In addition, $63,000 has been allocated to implement the recommendations from the Town’s 2009 Energy Audit.

  • The Fiscal allocation includes $700,000 for Capital Expenditures from Operating for Capital Work.

  • The budget includes $2,000,000 in capital borrowing which is the Town’s share of costs for the development of Col. Nase Blvd.

  • The Budget reflects the Municipality’s financial commitments as a member of the Greater Saint John Region totaling $101,990 as well as a commitment to the River Valley Community Center (Arena) for $189,130.

  • General Government Services reflect a Cost of Assessment fee of $59,836 paid to the Province of New Brunswick, an increase of $2,994.


SEWERAGE Revenue Fund

  • The annual user fee has been maintained for 2010 at $270 per unit. This rate has remained constant since 2006.

  • Total expenditures for the Budget are $ 462,053.