2005 Operating Budgets
HIGHLIGHTS

. .
.
NON TAX REVENUE:
Cost in
$.... 
.
Cents.
.
Sale of Services (4.4). 92,844
Other Revenue (2.7). 57,121
Surplus, 2nd. Prev. Year (0.6). 12,842
TOTAL RECEIPTS (7.8). 162,807
. . .
EXPENDITURES . .
. . .
Legislative (2.9). 59,962
General Government (22.0). 462,205
Policing (25.1). 526,613
Fire (18.7). 393,272
Other Protective Services (1.2). 25,118
Transportation (36.1). 757,615
Environmental Development (7.2). 152,106
Environmental Health (0.0). 180
Recreation (14.9). 312,731
Fiscal (30.2). 633,235
TOTAL EXPENDITURES . 3,323,037
. . .
NET EXPENDITURES . 3,160,230
. . .
UNCONDITIONAL GRANT . 348,808
.. . .
WARRANT . 2,811,423
. . .
MUNICIPAL TAX BASE ('00) . 2,098,063
. . .
TAX RATE . 1.3400 

 
General Revenue Fund
     
  • The assessment base for the Municipality has increased from $196,224,442 to $209,806,301. The increase of $13,581,859 provided an additional $181,997 in revenue for the year 2005.
  • The Budget reflects a tax rate increase of one cent to $1.34, which represents a $10.00 annual increase for a resident owning a home assessed at $100,000
  • Total expenditures have increased from $3,085,038 to $3,323,039, an increase of $238,001.
  • The Unconditional Grant provided to the Town by the Province has been increased by $21,125 resulting in a grant of $348,808 for 2005.
  • The cost of Policing Services provided by the RCMP has increased from $510,000 to $521,400 an increase of $11,400.
  • The Town’s total long-term debt outstanding as at December 31, 2004 will be $609,000. Fiscal Services provides for a reduction in debt of   $143,000. In addition, $50,000 has been allocated to the Capital Reserve Fund for future capital purchases and construction projects.
  • The Fiscal allocation includes $365,000 for Capital Expenditures from Operating for Capital Work.
  • The Budget reflects the Municipality’s financial commitments as a member of the Greater Saint John Region totaling $96,097 as well as a commitment to the River Valley Community Center (Arena) for $137,090.
  • General Government Services reflect a Cost of Assessment fee of $41,961 paid to the Province of New Brunswick, an increase of $2,716.
SEWERAGE Revenue Fund
  • The annual user fee has been maintained at $245 per unit. This rate has been held constant since incorporation on January 1, 1998.
  • Total expenditures for the Budget are $414,629, which includes a transfer to the Capital Reserve Fund of $25,000.
Back to Main Menu