|
2010 Budget |
|
|
|
Revenue |
|
|
Taxation Levies |
109,308,547 |
|
Grants-in-lieu of Taxes |
1,209,007 |
|
Grant & Subsidy Revenues |
1,077,534 |
|
General Revenues (Investment
Income, Fines, Permits) |
20,882,355 |
|
User Fees & Service
Charges (User Fees, Rentals, Sales) |
17,540,717 |
|
Other Income / Recoveries |
3,789,367 |
|
Total Revenues |
153,807,527 |
|
|
|
|
|
|
REVENUES |
|
|
Approved 2009 Budget Revenues |
151,268,685 |
|
2010 Assessment Growth - Tax Revenue |
2,105,491 |
|
2010 Increase in Investment Income |
1,000,000 |
|
2010 Adjustments in Other Revenues |
(566,649)[1] |
|
Total 2010 Budget Revenues
(excluding prior year surplus/deficit) |
153,807,527 |
|
- |
|
|
|
|
EXPENDITURES |
|
|
Approved 2009 Budget
Expenditures |
151,268,685 |
|
2010 Increase in Expenditures |
4,276,977 |
|
2010 Additional Transfer to the Capital
Programs |
500,000 |
|
HST Provision for Operating and Capital
Budgets |
355,000 |
|
Reduction in Tax-Funded Capital |
(2,593,135)[2] |
|
Total 2010 Budget Expenditures
(excluding prior year surplus/deficit) |
153,807,527 |
|
|
|
|
|
|