THE CORPORATION OF THE
TOWN OF MARKHAM |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
Statement of Financial Activities |
|
|
Year ended December 31, 2008 |
|
|
(All dollar amounts are in
$000) |
|
|
|
|
|
|
|
|
|
|
|
|
|
2008 |
|
2007 |
|
|
Proposed Changes |
|
Comments |
|
|
Budget |
Actual |
|
Budget |
|
Actual |
|
Actual |
|
|
2006 |
2005 |
|
|
|
Sch 1 |
Sch 2 |
Sch 3 |
Total |
Sch 1 |
Sch 2 |
Sch 3 |
Total |
|
|
|
|
|
|
Revenues |
|
|
|
Taxation |
$106,686 |
|
$106,856 |
|
$100,552 |
|
|
|
####### |
|
####### |
####### |
|
####### |
User charges (Note 11) |
56,712 |
|
48,855 |
|
53,134 |
|
|
|
50,561 |
|
50,561 |
48,720 |
|
48,720 |
Grants |
2,246 |
|
21,216 |
|
3,565 |
|
|
|
849 |
|
849 |
1,200 |
|
1,200 |
Contributions from developers |
73,549 |
|
30,966 |
|
47,512 |
|
|
|
- |
|
-
|
- |
|
-
|
Investment income |
11,635 |
|
16,175 |
|
15,556 |
|
|
|
11,672 |
|
11,672 |
13,518 |
|
4,362 |
17,880 |
Tax penalties |
3,375 |
|
4,005 |
|
3,375 |
|
|
|
3,375 |
|
3,375 |
3,436 |
|
3,436 |
Other |
5,589 |
|
6,234 |
|
9,078 |
|
|
|
5,483 |
|
|
5,483 |
5,231 |
|
|
5,231 |
|
|
|
|
|
|
|
|
|
|
TOTAL REVENUES |
259,793 |
|
234,307 |
|
232,772 |
|
|
####### |
####### |
|
|
|
####### |
-
|
-
|
####### |
####### |
-
|
4,362 |
####### |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenditures |
|
|
|
|
|
|
Operating |
|
|
|
General government |
31,107 |
|
30,364 |
|
29,682 |
|
|
|
29,725 |
|
29,725 |
27,290 |
|
27,290 |
Protection to persons and
property |
32,216 |
|
32,594 |
|
30,879 |
|
|
|
29,270 |
|
29,270 |
29,229 |
|
29,229 |
Transportation services |
20,294 |
|
24,054 |
|
19,963 |
|
|
|
17,297 |
|
17,297 |
16,413 |
|
16,413 |
Environmental services |
23,994 |
|
18,744 |
|
17,261 |
|
|
|
16,185 |
|
16,185 |
16,278 |
|
16,278 |
Recreation and cultural
services |
37,158 |
|
38,178 |
|
36,004 |
|
|
|
34,748 |
|
34,748 |
34,864 |
|
34,864 |
Planning and development |
7,066 |
|
6,721 |
|
6,143 |
|
|
|
6,015 |
|
6,015 |
5,878 |
|
5,878 |
Other |
32 |
|
577 |
|
499 |
|
|
|
27 |
|
|
27 |
25 |
|
597 |
622 |
Subtotal |
151,869 |
|
151,232 |
|
140,431 |
|
|
####### |
####### |
|
|
|
####### |
-
|
-
|
####### |
####### |
-
|
597 |
####### |
|
|
|
|
Capital |
|
|
|
General government |
15,412 |
|
7,952 |
|
5,330 |
|
|
|
Protection to persons and
property |
575 |
|
1,022 |
|
1,425 |
|
|
|
Transportation services |
40,956 |
|
27,889 |
|
39,790 |
|
|
|
Environmental services |
8,528 |
|
9,128 |
|
8,976 |
|
|
|
Recreation and cultural
services |
58,718 |
|
10,024 |
|
12,978 |
|
|
|
Planning and development |
6,862 |
|
6,207 |
|
7,773 |
|
|
|
|
|
|
|
|
|
|
|
Subtotal |
131,050 |
|
62,222 |
|
76,272 |
|
|
62,222 |
76,272 |
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
TOTAL EXPENDITURES |
282,920 |
|
213,454 |
|
216,703 |
|
|
####### |
####### |
|
|
|
|
|
|
|
|
|
|
|
|
|
(23,128) |
|
20,853 |
|
16,069 |
|
|
6,851 |
16,069 |
|
|
|
Dividend from Markham
Enterprises Corporation |
|
1,780 |
|
- |
|
|
|
Equity pick up in Markham
Enterprises Corporation (Note 18) |
|
|
- |
|
11,833 |
|
|
8,060 |
11,833 |
|
|
|
INCREASE IN
NET FINANCIAL ASSETS |
(23,128) |
|
22,633 |
|
27,902 |
|
|
14,911 |
27,902 |
|
|
|
INCREASE IN AMOUNTS TO BE
RECOVERED |
- |
|
546 |
|
469 |
|
|
597 |
1,482 |
Year 2005 - $497+$985 |
|
|
|
|
|
|
|
|
|
|
|
CHANGE IN FUND BALANCE |
$ (23,128) |
|
$
23,179 |
|
$
28,371 |
|
|
####### |
####### |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The
accompanying notes are an integral part of these consolidated financial
statements. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|