GRAND BAY-WESTFIELD
2003 GENERAL OPERATING BUDGET
.

NON TAX REVENUE:
 $
.  .
Sale of Services
 72,622
Other Revenue
33,361
Surplus, 2nd. Prev. Year
447
. .
TOTAL RECEIPTS
106,430
. .
EXPENDITURES  .
. .
Legislative
48,391
General Government
406,146
Policing
480,685
Fire
337,388
Other Protective Services
 22,996
Transportation
791,256
Environmental Development
113,168
Environmental Health
 1,226
Recreation
263,950
Fiscal
435,753
Buildings
0
Defecit, 2nd. Prev. Year
0
. .
TOTAL EXPENDITURES
2,900,960
. .
NET EXPENDITURES
 2,794,531
. .
UNCONDITIONAL GRANT
364,092
. .
WARRANT
 2,430,439
MUNICIPAL TAX BASE ('00)
 1,841,295
TAX RATE
 1.3200 

 

TOWN OF GRAND BAY-WESTFIELD
2003 OPERATING BUDGETS
HIGHLIGHTS

GENERAL REVENUE FUND

  • The assessment base for the Municipality has increased from $177,179,906 to $184,129,469.  The increase of $6,949,563 provided an additional $91,734 in revenue for the year 2003.
  • The Budget reflects a tax rate increase of 2 cents which would make the tax rate for 2003 $1.32, which represents a $20.00 annual increase for a resident owning a $100,000 home.
  • Total expenditures have increased from $2,783,696 to $2,900,960, an increase of $117,264.
  • The Unconditional Grant provided to the Town by the Province remains unchanged at $364,092.
  • The Transportation allocation includes an increase of $32,064 for new winter maintenance responsibilities for Nerepis Road.
  • The Fire Department allocation includes the hiring of two full-time employees effective February 1, 2003.
  • Insurance premiums for the Town increased by 25%, an increase of $15,370 in the General Revenue Fund.
  • Fiscal Services reflect a reduction in debt of $330,000.  The Town’s total debt outstanding as at December 31, 2002 will be reduced from $789,000 to $459,000.  In addition, $50,000 has been allocated to the General Capital Reserve Fund for future capital purchases and construction projects.
  • The Transportation allocation includes $72,000 for Capital Expenditures from Operating for Street Improvements.
  • The Budget reflects the Municipality’s financial commitments as a member of the Greater Saint John Region totaling $79,518 as well as a commitment to the River Valley Community Center (Arena) for $120,789.
  • General Government Services reflect a Cost of Assessment fee of $36,826 paid to the Province of New Brunswick, an increase of $1,390.
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 $374,375; this includes a transfer to the Sewerage Capital Reserve Fund of $25,000.
pie chart 2003

 

BACK to Grand Bay-Westfield Main Menu