Transportation & Public Works Summary by Expenditure & Revenue Types 2008-2009 2009-2010 2009-2010 2010-2011 Change over Actual Budget Projections Budget Budget Var as % Expenditures Compensation & Benefits 76,802,961 80,020,500 80,775,595 84,485,512 4,465,012 5.6 Office 888,825 1,207,500 1,183,936 1,196,831 (10,669) (0.9) Professional Fees 19,473,144 20,425,000 21,173,739 456,587 (19,968,413) (97.8) Legal & Consulting Fees 108,173 175,100 193,500 153,212 (21,888) (12.5) External Services 31,283,478 27,649,600 31,023,109 50,993,193 23,343,593 84.4 Uniforms & Clothing 530,283 564,300 478,082 597,810 33,510 5.9 Salt 3,116,338 1,600,600 2,868,000 1,602,200 1,600 0.1 Supplies & Materials 3,204,367 2,873,800 3,009,484 2,757,857 (115,943) (4.0) Utilities 10,005,178 11,073,100 11,101,020 10,334,575 (738,525) (6.7) Building Costs 4,393,530 4,481,700 5,347,080 4,513,466 31,766 0.7 Equipment & Communications 8,041,709 4,016,700 6,141,464 4,030,119 13,419 0.3 Vehicle Expense 21,025,593 20,638,100 18,991,238 18,435,075 (2,203,025) (10.7) Travel 382,587 449,000 363,959 372,590 (76,410) (17.0) Training & Education 166,615 307,700 279,976 322,203 14,503 4.7 Facilities Rental 2,596,799 3,151,500 2,793,743 3,179,100 27,600 0.9 Advertising & Promotion 570,110 606,900 576,060 524,631 (82,269) (13.6) Other Goods & Services 1,637,548 2,002,170 1,886,710 2,121,563 119,393 6.0 Interdepartmental (8,454,652) (7,902,000) (8,041,208) (7,561,134) 340,866 (4.3) Debt-Interest 2,538,078 2,006,800 2,013,600 2,067,450 60,650 3.0 Debt Principal 9,019,065 6,688,900 6,688,900 7,751,700 1,062,800 15.9 Insurance Costs 36,807 20,300 20,300 20,300 0 - Transfer to/from Reserves 2,759,441 3,613,500 2,854,818 3,329,304 (284,196) (7.9) Other Fiscal (3,651,854) (972,600) (3,639,000) (1,121,300) (148,700) 15.3 Prior year Surplus/Deficit 1,309,477 322,449 322,449 (47,700) (370,149) (114.8) Expenditures 187,783,600 185,020,619 188,406,554 190,515,144 5,494,525 3.0 Total $187,783,600 $185,020,619 $188,406,554 $190,515,144 $5,494,525 3.0 Revenues Tax Revenues (226,400) (1,300) (1,300) (1,300) 0 - Area Rate Revenue (2,638,137) (30,666,649) (30,666,649) (36,779,713) (6,113,064) 19.9 Payments in Lieu of taxes 456 0 0 0 0 - Transfers from other Gov'ts (3,959,903) (3,479,300) (2,986,300) (3,019,636) 459,664 (13.2) Licenses & Permits (251,023) (249,000) (227,000) (369,000) (120,000) 48.2 Rental & Leasing (2,939,171) (3,181,300) (3,309,786) (3,578,300) (397,000) 12.5 Transit Revenue (28,244,890) (31,841,100) (30,025,700) (32,855,400) (1,014,300) 3.2 Recreational Revenue (3,726) 0 (1,814) 0 0 - Tipping Fees - Waste Resource (11,157,151) (11,301,500) (11,068,815) (11,823,815) (522,315) 4.6 Sales Revenue (2,606,454) (2,188,800) (2,399,152) (2,673,094) (484,294) 22.1 Environmental Protection Levi 0 0 (419) 0 0 - Other Revenue (3,314,508) (2,998,800) (3,672,443) (2,248,300) 750,500 (25.0) Interdepartmental Revenue 0 (84,100) (84,100) (84,100) 0 - Revenues (55,340,906) (85,991,849) (84,443,478) (93,432,658) (7,440,809) 8.7 Total (55,340,906) (85,991,849) (84,443,478) (93,432,658) (7,440,809) 8.7 Net Cost $132,442,694 $99,028,770 $103,963,076 $97,082,486 -$1,946,284 (2.0) O39
Reserves Purpose of Reserves Reserves are utilized to improve the process of visionary planning for HRM’s future needs. In general, Reserve Funds are intended to serve three purposes: 1 They allow for a smoothing of expenditures that might otherwise require an extreme single year outlay (i.e. equipment expenditures and snow-removal expenditures); 2 They allow for long term planning of major capital expenditures such as the opening and closing of land-fill cells, and the Harbour Solutions Project; and 3 They assist with cash flow management and can reduce the issuance of debt, acting as “savings” for future needs. Therefore, reserves are a means by which HRM can accumulate funds for an anticipated future requirement. This differs from the <strong>Operating</strong> Budget (General Fund) which, in accordance with the<strong>Halifax</strong> <strong>Regional</strong> <strong>Municipality</strong> Charter, must budget for a year-end net balance of zero. Strategies for Reserves The Reserves Policy approved by <strong>Regional</strong> Council on December 1, 1998 implemented the following strategies: < Reserve funding is incorporated into a financial plan as an integral part of the <strong>Operating</strong> and Capital Budgets. < Each reserve has its purpose clearly defined in a Business Case plan. The Business Case must also include the source and application of funds, the expected time line and any appropriate maximum amount, and projected annual contributions, withdrawals, and balances. < Reserves are centrally administered so as to ensure consideration for the whole organization. < Withdrawals from Reserves must be approved by <strong>Regional</strong> Council. Other aspects of the Policy include the payment of interest to the reserves, the segregating of each reserve in the accounting records, and ensuring that reserves will not be in a deficit position. P1
- Page 2 and 3:
Table of Contents Introduction . .
- Page 4 and 5:
Human Resources . . . . . . . . . .
- Page 6 and 7:
INTRODUCTION Halifax Regional Munic
- Page 8 and 9:
Strategy As part of Council=s finan
- Page 10 and 11:
HALIFAX REGIONAL MUNICIPALITY HRM C
- Page 12 and 13:
HRM 2010/2011 Proposed Budget Net O
- Page 14 and 15:
HRM 2010/2011 Proposed Budget $110
- Page 16 and 17:
HRM 2010/2011 Proposed Budget $ For
- Page 18 and 19:
HRM 2010/2011 Proposed Budget On th
- Page 20 and 21:
HRM 2010/2011 Proposed Budget The p
- Page 22 and 23:
HRM 2010/2011 Proposed Budget progr
- Page 24 and 25:
HRM 2010/2011 Proposed Budget HRM T
- Page 26 and 27:
HRM 2010/2011 Proposed Budget Asses
- Page 28 and 29:
HRM 2010/2011 Proposed Budget Based
- Page 30 and 31:
HRM 2010/2011 Proposed Budget FTE C
- Page 32 and 33:
HRM 2010/2011 Proposed Budget Halif
- Page 34 and 35:
HRM 2010/2011 Proposed Budget Halif
- Page 36 and 37:
Halifax Regional Municipality 2010/
- Page 38 and 39:
Halifax Regional Municipality 2010/
- Page 40 and 41:
Halifax Regional Municipality 2010/
- Page 42 and 43:
Halifax Regional Municipality 2010/
- Page 44 and 45:
Halifax Regional Municipality 2010/
- Page 46 and 47:
Halifax Regional Municipality 2010/
- Page 48 and 49:
Halifax Regional Municipality 2010/
- Page 50 and 51:
Office of the Chief Administrator S
- Page 52 and 53:
Office of the Chief Administrator S
- Page 54 and 55:
Halifax Regional Municipality 2010/
- Page 56 and 57:
Halifax Regional Municipality 2010/
- Page 58 and 59:
Halifax Regional Municipality 2010/
- Page 60 and 61:
Halifax Regional Municipality 2010/
- Page 62 and 63:
Halifax Regional Municipality 2010/
- Page 64 and 65:
Halifax Regional Municipality 2010/
- Page 66 and 67:
Halifax Regional Municipality 2010/
- Page 68 and 69:
Halifax Regional Municipality 2010/
- Page 70 and 71:
Halifax Regional Municipality 2010/
- Page 72 and 73:
Halifax Regional Municipality 2010/
- Page 74 and 75:
Business Planning & Information Man
- Page 76 and 77:
Business Planning & Information Man
- Page 78 and 79:
Business Planning & Information Man
- Page 80 and 81:
Halifax Regional Municipality 2010/
- Page 82 and 83:
Halifax Regional Municipality 2010/
- Page 84 and 85:
Halifax Regional Municipality 2010/
- Page 86 and 87:
Halifax Regional Municipality 2010/
- Page 88 and 89:
Halifax Regional Municipality 2010/
- Page 90 and 91:
Halifax Regional Municipality 2010/
- Page 92 and 93:
Halifax Regional Municipality 2010/
- Page 94 and 95:
Halifax Regional Municipality 2010/
- Page 96 and 97:
Halifax Regional Municipality 2010/
- Page 98 and 99:
Halifax Regional Municipality 2010/
- Page 100 and 101:
Halifax Regional Municipality 2010/
- Page 102 and 103:
Halifax Regional Municipality 2010/
- Page 104 and 105:
Halifax Regional Municipality 2010/
- Page 106 and 107:
Community Development Summary of Gr
- Page 108 and 109:
Community Development Summary of Gr
- Page 110 and 111:
Community Development Summary of Gr
- Page 112 and 113:
Community Development Summary of Ne
- Page 114 and 115:
Community Development Summary of Ne
- Page 116 and 117:
Halifax Regional Municipality 2010/
- Page 118 and 119:
Halifax Regional Municipality 2010/
- Page 120 and 121:
Halifax Regional Municipality 2010/
- Page 122 and 123:
Halifax Regional Municipality 2010/
- Page 124 and 125:
Halifax Regional Municipality 2010/
- Page 126 and 127:
Halifax Regional Municipality 2010/
- Page 128 and 129:
Finance Summary of Gross Revenue by
- Page 130 and 131:
Finance Summary by Expenditure & Re
- Page 132 and 133:
Halifax Regional Municipality 2010/
- Page 134 and 135:
Halifax Regional Municipality 2010/
- Page 136 and 137:
Halifax Regional Municipality 2010/
- Page 138 and 139:
Halifax Regional Municipality 2010/
- Page 140 and 141:
Halifax Regional Municipality 2010/
- Page 142 and 143:
Halifax Regional Municipality 2010/
- Page 144 and 145:
Halifax Regional Municipality 2010/
- Page 146 and 147:
Halifax Regional Municipality 2010/
- Page 148 and 149:
Halifax Regional Municipality 2010/
- Page 150 and 151:
Fire & Emergency Services Summary o
- Page 152 and 153:
Fire & Emergency Services Summary b
- Page 154 and 155:
Halifax Regional Municipality 2010/
- Page 156 and 157:
Halifax Regional Municipality 2010/
- Page 158 and 159:
Halifax Regional Municipality 2010/
- Page 160 and 161:
Halifax Regional Municipality 2010/
- Page 162 and 163:
Fiscal Services Summary of Gross Re
- Page 164 and 165:
Fiscal Services Summary by Expendit
- Page 166 and 167:
Halifax Regional Municipality Summa
- Page 168 and 169:
Halifax Regional Municipality 2010/
- Page 170 and 171:
Halifax Regional Municipality 2010/
- Page 172 and 173:
Halifax Regional Municipality 2010/
- Page 174 and 175:
Halifax Regional Municipality 2010/
- Page 176 and 177:
Halifax Regional Municipality 2010/
- Page 178 and 179:
Halifax Regional Municipality 2010/
- Page 180 and 181:
Halifax Regional Municipality 2010/
- Page 182 and 183:
Halifax Regional Municipality 2010/
- Page 184 and 185:
Halifax Regional Municipality 2010/
- Page 186 and 187:
Halifax Regional Library Summary of
- Page 188 and 189:
Halifax Regional Library Summary by
- Page 190 and 191:
Halifax Regional Municipality 2010/
- Page 192 and 193:
Halifax Regional Municipality 2010/
- Page 194 and 195:
Halifax Regional Municipality 2010/
- Page 196 and 197:
Halifax Regional Municipality 2010/
- Page 198 and 199:
Halifax Regional Municipality 2010/
- Page 200 and 201:
Halifax Regional Municipality 2010/
- Page 202 and 203:
Halifax Regional Municipality 2010/
- Page 204 and 205:
Halifax Regional Municipality 2010/
- Page 206 and 207:
Halifax Regional Municipality 2010/
- Page 208 and 209:
Halifax Regional Municipality 2010/
- Page 210 and 211:
Halifax Regional Municipality 2010/
- Page 212 and 213:
Halifax Regional Municipality 2010/
- Page 214 and 215:
Halifax Regional Municipality 2010/
- Page 216 and 217:
Halifax Regional Municipality 2010/
- Page 218 and 219:
Halifax Regional Municipality 2010/
- Page 220 and 221:
Halifax Regional Municipality Polic
- Page 222 and 223:
Halifax Regional Municipality Polic
- Page 224 and 225:
Halifax Regional Municipality Polic
- Page 226 and 227:
Halifax Regional Municipality Polic
- Page 228 and 229:
RCMP Summary of Gross Expenditures
- Page 230 and 231:
Halifax Regional Municipality 2010/
- Page 232 and 233:
Halifax Regional Municipality 2010/
- Page 234 and 235:
Halifax Regional Municipality 2010/
- Page 236 and 237:
Halifax Regional Municipality 2010/
- Page 238 and 239:
Halifax Regional Municipality 2010/
- Page 240 and 241:
Halifax Regional Municipality 2010/
- Page 242 and 243:
Halifax Regional Municipality 2010/
- Page 244 and 245:
Infrastructure & Asset Management S
- Page 246 and 247: Infrastructure & Asset Management S
- Page 248 and 249: Halifax Regional Municipality 2010/
- Page 250 and 251: Halifax Regional Municipality 2010/
- Page 252 and 253: Halifax Regional Municipality 2010/
- Page 254 and 255: Halifax Regional Municipality 2010/
- Page 256 and 257: Halifax Regional Municipality 2010/
- Page 258 and 259: Halifax Regional Municipality 2010/
- Page 260 and 261: Halifax Regional Municipality 2010/
- Page 262 and 263: Halifax Regional Municipality 2010/
- Page 264 and 265: Halifax Regional Municipality 2010/
- Page 266 and 267: Halifax Regional Municipality 2010/
- Page 268 and 269: Halifax Regional Municipality 2010/
- Page 270 and 271: Halifax Regional Municipality 2010/
- Page 272 and 273: Halifax Regional Municipality 2010/
- Page 274 and 275: Halifax Regional Municipality 2010/
- Page 276 and 277: Halifax Regional Municipality 2010/
- Page 278 and 279: Halifax Regional Municipality 2010/
- Page 280 and 281: Halifax Regional Municipality 2010/
- Page 282 and 283: Halifax Regional Municipality 2010/
- Page 284 and 285: Transportation & Public Works Summa
- Page 286 and 287: Transportation & Public Works Summa
- Page 288 and 289: Transportation & Public Works Summa
- Page 290 and 291: Transportation & Public Works Summa
- Page 292 and 293: Transportation & Public Works Summa
- Page 294 and 295: Transportation & Public Works Summa
- Page 298 and 299: Equipment and Operating Reserves Th
- Page 300 and 301: Q314 Emergency Measures Organizatio
- Page 302 and 303: Capital Reserves The Halifax Region
- Page 304 and 305: Priority will be given to projects
- Page 306 and 307: HALIFAX REGIONAL MUNICIPALITY PROPO
- Page 308 and 309: HALIFAX REGIONAL MUNICIPALITY PROPO
- Page 310 and 311: Halifax Regional Municipality Asset
- Page 312 and 313: Halifax Regional Municipality Asset
- Page 314 and 315: Halifax Regional Muncipality Propos
- Page 316 and 317: Halifax Regional Muncipality Propos
- Page 318 and 319: Halifax Regional Muncipality Propos
- Page 320 and 321: Halifax Regional Muncipality Propos
- Page 322 and 323: Halifax Regional Muncipality Propos
- Page 324 and 325: Halifax Regional Muncipality Propos
- Page 326 and 327: Buildings Halifax Regional Municipa
- Page 328 and 329: Halifax Regional Municipality APPEN
- Page 330 and 331: Halifax Regional Municipality APPEN
- Page 332 and 333: Halifax Regional Municipality APPEN
- Page 334 and 335: Halifax Regional Municipality APPEN
- Page 336 and 337: Business Occupancy Closings Busines
- Page 338 and 339: commodities purchased by consumers.
- Page 340 and 341: Grants in Lieu Gross Expenditures G
- Page 342 and 343: owing. Projections Property Taxes P
- Page 344: property taxes). Temporary Debt TPW