GRAND BAY-WESTFIELD
2004 GENERAL OPERATING BUDGET
.
NON TAX REVENUE:
 $
.  .
Sale of Services
 86,615
Other Revenue
55,671
Surplus, 2nd. Prev. Year
5.320
. .
TOTAL RECEIPTS
147,606
. .
EXPENDITURES  .
. .
Legislative
57,808
General Government
430,319
Policing
513,855
Fire
363,749
Other Protective Services
 25,300
Transportation
834,335
Environmental Development
126,574
Environmental Health
 162
Recreation
286,361
Fiscal
447,344
. .
TOTAL EXPENDITURES
3,085,087
. .
NET EXPENDITURES
 2,937,481
. .
UNCONDITIONAL GRANT
327,683
. .
WARRANT
 2,609,799
MUNICIPAL TAX BASE ('00)
 1,962,244
TAX RATE
 1.3300 



2004 OPERATING BUDGETS
HIGHLIGHTS

GENERAL REVENUE FUND

  • The assessment base for the Municipality has increased from $184,129,469 to $196,224,442.  The increase of $12,094,973 provided an additional $160,862 in revenue for the year 2004.
  • The Budget reflects a tax rate increase of .01 cents to $1.33, which represents a $10.00 annual increase for a resident owning a $100,000 home.
  • Total expenditures have increased from $2,900,960 to $3,085,093, an increase of $184,133.
  • The Unconditional Grant provided to the Town by the Province has been decreased by $36,409 resulting in a grant of $327,683 for 2004.
  • The cost of Policing Services provided by the RCMP has increased from $480,000 to $510,000 an increase of $30,000.
  • The Town’s total debt outstanding as at December 31, 2003 will be $709,000.  Fiscal Services provides for a reduction in debt of $351,085.  In addition, $50,000 has been allocated to the 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 $82,777 as well as a commitment to the River Valley Community Center (Arena) for $128,723.
  • General Government Services reflect a Cost of Assessment fee of $39,245 paid to the Province of New Brunswick, an increase of $2,419.
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 $384,493, which includes a transfer to the Capital Reserve Fund of $25,000.
.
BACK to Grand Bay-Westfield Main Menu