- Description
-
2020 to 2024 Financial Plan
M 139/2020
~1&
CLERK
SCHEDULE A
CITY OF BURNABY
BylawNo. 14155
Page2
FIVE YEAR CONSOLIDATED FINANCIAL PLAN (2020-2024)
PROPOSED REVENUES, PROPOSED EXPENDITURES AND PROPOSED TRANSFERS:
fjmndal Plan BYiaw - 2020.1,g 2024
~AL~· 2020 202'1 2022 2023 2024
~ ~D AirlmaD ~I Jillnumal
PROPOSB> ReJEM&:
Taxation Rewnue (291,242,40()) 1 (305,72C>,600) (320,77 4,40Q} (336,426,900) (352,702,000)
Parcel Taxes . (18,805,70()) (19,193;200) (19,588,400) . (19,991,500) (20,402,700)
Sale of Goods and Services (122,667,500) (125;831,800) (129,059,600) (132,851,400) (137,469,100)
lnwstment Income (50,650,800) (50,782,300) (50,916,300) (51,053,000) (51,192,400)
Olher Rewnue (87,163,400) (52,812,100) (54,060,500) (54,257,700) (55,045,800)
Community Benefit Bonus (55,000,000) (105,000,000) (145,000,000) (65,000,000) (80,000,000)
Contributed Asset Rewnue (5,000,000) (5,000,000) (5,000,000) (5,000,000) (5,000,000)
Transfers from Olher Gowmments (24,621,700) (24,824,800) (25,170,400) (28,167,500) (25,342,700)
Transfers from Restricted Funds and Development Cost Charges (9,033,200) (3,000,000) (3,000,000) (3,000,000) (3,000,000)
TOTALPROPOSB> REVmUB (664,184,700) (692,184,800) (752,569,600) (695,748,000) (730,154,700)
PROPOSED EXP91DIITI.IRES:
Operating Expenditures 518,859,500 528,958,200 552,566,700 576,309,700 600,692,800
Capital Expenditures 253,533,500 288,004,300 329,357,900 308,412,800 318,533,700
TI'>TAL PROPOSED ECPaiDITURIBS 772,393,000 816,962,500 881,924,800 884,722,500 919,228,500
PROPOSED lRMSFBS:
Transfer to/(1i'om) Capital Works Financing Reserve Fund (58,391,500) (89,262,400) (65,581,600) (60,418,100) (59,435,200)
Transfer to/(from) Local hnprovament Reserve Fund 1,424,700 957;200 968,900 980,900 1,008,100
Transfer to/(from) Corporate & Tax Sale Reserve Fund 41,396,600 5,082,900 4,082,900 3,082,900 3,082,900
Transfer to/(from) Vehicle Replacement Reserve Fund (1,711,700) (6,061,100) (8,339,000) (1,603,000) (4,916,000)
Transfer to/(1i'om) Non-Statutory Reserves (90,926,400) (35,514,200) (60,486,400) (131,017,200) (128,811,800)
TOTAL PROPOSED lRMSFBS (108,208,300) (124,797,700) (129,355,000) (188,974,500) (189,071,800)
Total Proposed Expenditures And Transfers 664,184,700 692, 164,800 752,589,600 695,748,000 730,154,700
Ballanced Budget
1 Taxation revenue is contJrised of property taxes ($282.7M), grant in lieu of taxes ($6.1M), utDies taxes($3.2M) and local illJrovement frontage levies ($0.6M) and assessment
appeal$1.4M
SCHEDULED
CITY OF BURNABY
Bylaw No. 14155
Page 3
FIVE YEAR CONSOLIDATED FINANCIAL PLAN (2020 - 2024)
STATEMENT OF POLICIES AND OBJECTIVES:
In accordance with the Community Charter disclosure requirements, the City of Burnaby discloses
the following information