2011 Draft Rate Supported Operating & Capital Budgets
|
|
- Bernice Lloyd
- 5 years ago
- Views:
Transcription
1 2011 Draft Rate Supported Operating & Capital Budgets Joint meeting of the Engineering & Public Works Committee (PW ) and Corporate & Emergency Service Committee (CES ) February 2, 2011
2 The 2011 Draft Rate Supported Operating & Capital Budgets were not prepared in a PSAB Compliant Format The following budgets have been prepared on a semi accrual basis consistent with previous years presentations.
3 PSAB revenues recognized when earned expenses charged when goods & services are utilized or consumed tangible capital assets are recorded d as capital assets of the municipality & charged as an expense over the expected useful life of the asset gain/loss on disposal of capital assets introduction of accumulated surplus Draft Budget Format revenues recognized when earned expenses charged when goods & services are utilized or consumed capital acquisitions & funding create expenditures & revenues in the current year & are shown separately from the current operations in a capital fund schedule addition to or deduction from reserves & reserve funds creates a revenue or expense in the operating or capital fund(s) & in the schedule of reserves & reserve funds 3
4 Perceived Benefits with PSAB Reporting Better idea of total net worth of a municipality - all assets accounted for, not just financial assets Clearer picture of how a municipality has used its financial resources Cost of acquiring capital assets directly tied to operations via amortization expense Encourage thinking of capital acquisitions as long-term investments t with a finite it life 4
5 Perceived Shortcomings of PSAB The financial statements do not consider: - future commitments (including cash requirements) - service requirements (current & future) - infrastructure age, obsolescence or condition - Performance 5
6 2011 Draft Water Operating Budget 2011 Budget As Presented PSAB Adjustments Add Non- Tangible Less Capital Reserve Projects Transfers 2011 PSAB Budget Less Principal Add Payments Amortization Operating Costs Personnel 1,832,000 1,832,000 Employee Related Expenses 64,645 64,645 Materials & Supplies 1,564,120 1,564,120 Purchased Services 732, ,015 Major Contracts 57,070 57,070 Transfer To Others - - Minor Capital 62,510 (62,510) - Fleet 218, ,910 Non-Tangible Capital Asset Projects 700, ,000 Interdepartmental Charges 961, ,140 Total Operating Costs 5,492, , ,129,900 Revenues Application Fees/Permits (20,000) (20,000) User Fees (7,708,043) (7,708,043) Local Improvement Charges (113,703) (113,703) Supplementary Taxes - - Sources of Financing - Capital - - Urban Service Area Levy (3,270,400) (3,270,400) Total Revenues (11,112,146) (11,112,146) Finance Charges / Reserves Debt Pi Principali 1,819, (1,819,823) 823) - Principal Internal - - Interest 1,454,913 (36,742) 1,418,171 Interest Internal - - Amortization 5,003,000 5,003,000 Investment/Borrowing 30,000 30,000 Tax Write-offs 9,000 9,000 A/R Write-offs 6,000 6,000 Transfers to Reserve Funds 2,300,000 (2,300,000) - Total Finance Charges / Reserves 5,619,736 (1,856,565) - (2,300,000) 5,003,000 6,466,171 (Surplus) Deficit - (1,856,565) 637,490 (2,300,000) 5,003,000 1,483,925 6
7 2011 Draft Wastewater Operating Budget 2011 Budget As Presented PSAB Adjustments 2011 PSAB Budget Add Non- Less Principal Tangible Capital Less Reserve Add Payments Projects Transfers Amortization Operating Costs Personnel 1,641,600 1,641,600 Employee Related Expenses 43,415 43,415 Materials & Supplies 2,097,700 2,097,700 Purchased Services 677, ,020 Major Contracts 502, ,810 Minor Capital - - Fleet 249, ,540 Non-Tangible Capital Asset Projects 845, ,000 Interdepartmental Charges 1,016,790 1,016,790 Total Operating Costs 6,228,875, - 845, ,073,875, Revenues Grants Federal & Provincial - - Application Fees/Permits (20,000) (20,000) User Fees (6,147,875) (6,147,875) Local Improvement Charges (490,643) (490,643) Supplementary Taxes - - Sources of Financing - Capital - - Urban Service Area Levy (6,731,625) (6,731,625) Total Revenues (13,390,143) (13,390,143) Finance Charges/Reserves Debt Principal 2,699, (2,699,227) 227) - Principal Internal - - Interest 2,603,041 (24,930) 2,578,111 Interest Internal - - Amortization 5,298,000 5,298,000 Investment/Borrowing 50,000 50,000 Tax Write-offs 3, ,000 A/R Write-offs 6,000 6,000 Transfers to Reserve Funds 1,800,000 (1,800,000) - Total Finance Charges/Reserves 7,161,268 (2,724,157) - (1,800,000) 5,298,000 7,935,111 (Surplus) Deficit - (2,724,157) 845,000 (1,800,000) 5,298,000 1,618,843 7
8 2011 Draft Solid Waste Operating Budget 2011 Budget As Presented PSAB Adjustments 2011 PSAB Budget Add Non- Tangible Less Less Principal Capital Reserve Add Payments Projects Transfers Amortization Operating Costs Personnel 1,034,100 1,034,100 Employee Related Expenses 18,450 18,450 Materials & Supplies 154, ,735 Purchased Services 720, ,655 Major Contracts 8,064,020 8,064,020 Transfer To Others 1,347,400 1,347,400 Minor Capital 37,600 (37,600) - Fleet 706, ,340 Non-Tangible Capital Asset Projects 1,150, ,150, Interdepartmental Charges 692, ,080 Total Operating Costs 12,775,380-1,112, ,887,780 Revenues Grants Federal & Provincial (1,211,869) (1,211,869) User Fees (3,425,415) (3,425,415) Supplementary Taxes (100,000) 000) (100,000) 000) Special Area Service Levy (9,751,446) (9,751,446) Total Revenues (14,488,730) (14,488,730) Finance Charges/Reserves Debt Principal - Principal Internal 103,350 (103,350) - Interest - Interest Internal 65,000 (65,000) - Amortization 2,100,000 2,100,000 Bank Fees 5,000 5,000 Tax Write-offs 40,000 40,000 A/R Write-offs - - Transfers to Reserve Funds 1,500,000 (1,500,000) - Total Finance Charges/Reserves 1,713,350 (1,668,350) - - 2,100,000 2,145,000 (Surplus) Deficit - (1,668,350) 1,112,400-2,100,000 1,544,050 8
9 2011 Draft Water & Wastewater Operating & Capital Budgets
10 Significant Budget Drivers Lower Consumption Levels Consumption is significantly lower than what was provided for in the budget Consumption per household will not return to historical levels Adjusting the forecasted revenue requirement based on this new reality has accounted for 2.6% (or 65%) of the recommended 2011 rate increase of 4.0% Cubic Metres 3,500,000 3,400,000 3,300,000 3,200,000 3,100,000 3,000,000 2,900,000 2,800,000 2,700,000 2,600,000 Water Billed Consumption by Year Reference: CES Water & Wastewater Treasurer s Report page 6 Year 10
11 Significant Budget Drivers cont d Increasing electrical costs due to the Provincial Benefit Program surcharge is a significant ifi tbudget tdi driver for both systems. Commissioning of the Bracebridge Lagoon Lane wastewater treatment plant in September 2011 will add $126,000 in operational costing in 2011 & an additional $180, in This is a significant budget driver on the wastewater monthly user fee in both 2011 & The Debt Reduction Initiatives are beginning to bear fruits in terms of moderating the debt servicing & reserve contributions as underlying causes in year over year rate increases. 11
12 Water: Year-over-Year Budget by Major Revenue Category Local Improvements Hydrant Rentals Other Miscellaneous Revenues User Fees Urban Service Area Levy 0 1,000,000 2,000,000 3,000,000 4,000,000 5,000,000 6,000,000 7,000,000 8,000,000 Urban Service Area Levy User Fees Other Miscellaneous Revenues Hydrant Rentals Local Improvements ,270,400 7,523,081 95, , , ,206,600 7,481, , , , ,191,100 7,445, , , ,408 Reference: CES Water & Wastewater Treasurer s Report, page 34 12
13 Wastewater: Year-over-Year Y Budget by Major Revenue Category Local Improvements Other Miscellaneous Revenues User Fees Urban Service Area Levy 0 1,000,000 2,000,000 3,000,000 4,000,000 5,000,000 6,000,000 7,000,000 Urban Service Area Levy User Fees Other Miscellaneous Revenues Local Improvements ,731,625 6,089,675 48, , ,597,463 5,765,947 43, , ,088,866 5,332,229 30, ,434 Reference: CES Water & Wastewater Treasurer s Report, page 35 13
14 Water: "Fixed Revenue" vs. "Variable Revenue" Reference: CES Water & Wastewater Treasurer s Report, page 5 Local Improvements 1% Fire Protection Charges 1% Urban Service Area 29% User Fee - Flat Rate Charges 25% Other 44% User Fee - Volumetric Charges 43% Other Revenues 1% Wastewater: "Fixed Revenue" vs. "Variable Revenue" Reference: CES Water & Wastewater Treasurer s Report, page 5 Local Improvements 4% Urban Service Area 51% User Fee - Flat Rate Charges 3% Other 42% User Fee - Volumetric Charges 42% Other Revenues 0%
15 Rate & Property Tax Impact Water Services Monthly Impact on Typical Residential Household (23 cubic metres per month & house assessed at $200,000 ) Current 2011 vs vs vs 2012 $ $ % $ % $ % User Fee % % % Urban Service Area Charge % % % Year-over-Year Total % % % Accumulated Impact over 2010 Rate % % % Sewer Services Current 2011 vs vs vs 2012 $ $ % $ % $ % User Fee % % % Ub Urban Service Area Charge % 0.0% % 3.1% % 1.6% Year-over-Year Total % % % Accumulated Impact over 2010 Rate % % % Combined Water & Sewer Services Current 2011 vs vs vs 2012 $ $ % $ % $ % User Fee % % % Urban Service Area Charge % % % Year-over-Year Total % % % Accumulated Impact over 2010 Rate % % % Reference: CES Water & Wastewater Treasurer s Report, page 36 15
16 2011 Draft Water Operating Budget 16
17 % Share of 2011 Water Budget by Functional Area Reference: CES Water & Wastewater Treasurer s Report, page 7 Corporate Expenses 4% Finance Charges / Reserve Transfers 51% Other 45% Administration 11% Distribution ib ti 12% Treatment 22% New Services 0% Water: "Fixed Revenue" vs. "Variable Revenue" Reference: CES Water & Wastewater Treasurer s Report, page 5 Local Improvements 1% Fire Protection Charges 1% Urban Service Area 29% User Fee - Flat Rate Charges 25% Other 44% User Fee - Volumetric Charges 43% Other Revenues 1%
18 Water: Year-over-Year Budget By Functional Area Finance Charges/Reserve Transfers Non Operating Expenses New Services Distribution Treatment Administration 0 1,000,000 2,000,000 3,000,000 4,000,000 5,000,000 6,000,000 Administration Treatment Distribution New Services Non Operating Expenses Finance Charges/Reserve Transfers ,249,025 2,423,070 1,352,115 19, ,600 5,619, ,197,850 2,427,441 1,047,430 30, ,300 5,850, ,132,257 2,529,929 1,055,268 38, ,400 5,832,540 Reference: CES Water & Wastewater Treasurer s Report, page 8 18
19 Water: Year-over-Year Budget Increases (Decreases) by Major Expense Category 150, ,000 50,000 0 (50,000) (100,000) (150,000) (200,000) (250,000) (300,000) (350,000) Personnel Em ploye e Re late d Expe ns e s Materials & Supplies Purchased Services Major Contracts Transfer to Others Base Budget Adjustments 112,800 5, ,533 40,191 10,870 0 (2,490) (3,510) 49,780 (330,995) 100,000 Minor Capital Fleet Interdepart Charges Debt Repay Transfer to Re s erve Funds Reference: CES Water & Wastewater Treasurer s Report, page 9 19
20 Budget Drivers within the Base Budget Adjustments Water Expense Category Personnel Item $ Increase (Decrease) Total $ Increase (Decrease) Annualized wages and benefits are based on projected costs and 2011 planned work schedules, with a shift in allocation between water and wastewater based on an average of the previous three years actual hours worked. Note: the total staff complement has not changed from the approved ,800 levels and the existing contract with the outside union expires December 31, Employee Related Expenses Membership fees increase due to drinking water quality management standard, MOE implementation requirement by September ,495 Material & Supplies Inflationary increase in Chemical Supplies. 39,980 Utility inflationary increases and projected base budget adjustments based on 2011 service levels including Provincial Benefit surcharge on electricity. 83,159 Reduction in Operating Supplies as a result of the near completion of the water meter exchange program. (33,256) Equipment Repair Parts increase mainly due to a shift in Huntsville from the Subcontractor line. 11,300 HST impact. 9, ,533 Purchased Services New Connection budget has been moved to this category. 20,000 Increase in Insurance premiums. 19, Reduction in SCADA (Supervisory Control and Data Acquisition) budget based on 2010 actual expenditures. (40,000) The increase in Subcontractor costs is mainly for repairs and maintenance to the Bala water plant. 49,390 Reduction in Communications budget for telephone, cell phone and alarm services. (20,414) Other miscellaneous adjustments. 4,280 HST impact. 7,035 40,191 Reference: CES Water & Wastewater Treasurer s Report, pages
21 Budget Drivers within the Base Budget Adjustments Water (cont d) Expense Category Major Contracts Item Total $ $ Increase Increase (Decrease) (Decrease) Increase is mainly for meter reading, infrared, HVAC and flow meter calibration contracts. 9,800 HST impact. 1,070 10,870 Minor Capital Items Reduction in meter replacements based on HST impact. (2,490) Fleet Reduction based on 2010 actual expenditures. (3,510) Interdepartmental Charges Finance and Accounting services annual increase. 11,800 Engineering and Drafting services. The increase is mainly due to the allocation of District provided professional services which increases the Public Works Administration i ti budget and in turn the interdepartmental t t 28,130 allocation to the Water Operating budget. Computer Services annual increase. 7,800 Other miscellaneous services. 2,050 49,780 Increase due to Non-Financing Costs 323,669 Debt Repayments Transfer to Reserve Funds Scheduled annual debt payments on existing debt and proposed new debt on open projects. (330,995) 100,000 Decrease due to Capital Financing Requirements (230,995) Subtotal 92,674 Offset Revenue Increases (28,874) Total Net Levy Increase 63,800 Reference: CES Water & Wastewater Treasurer s Report, pages
22 Water: Year-over-Year Budget by Major Expenditure Category Transfer to Reserve Funds Debt Repay Interdepart Charges Fleet Minor Capital Transfer to Others Major Contracts Purchased Services Materials & Supplies Employee Related Expenses Personnel 0 500,000 1,000,000 1,500,000 2,000,000 2,500,000 3,000,000 3,500,000 4,000,000 Personnel Employee Related Expenses Materials & Purchased Major Transfer to Interdepart Transfer to Minor Capital Fleet Debt Repay Supplies Services Contracts Others Charges Reserve Funds ,832,000 64,645 1,564, ,015 57, , , ,140 3,319,736 2,300, ,719,200 59,150 1,253, ,724 46,200 30,000 65, , ,360 3,650,731 2,200, ,809,900 59,168 1,272, ,571 35,000 30,000 79, , ,650 3,832,540 2,000,000 Reference: CES Water & Wastewater Treasurer s Report, page 12 22
23 2011 Draft Wastewater ater Operating Budget 23
24 % Share of 2011 Wastewater Budget by Functional Area Reference: CES Water & Wastewater Treasurer s Report, page 13 Corporate Expenses Finance Charges / Reserve Transfers 55% Other 42% 3% Administration 9% Collection 5% Treatment 28% New Services 0% Wastewater: "Fixed Revenue" vs. "Variable Revenue" Local Improvements 4% Urban Service Area 51% User Fee - Flat Rate Charges 3% Other 42% User Fee - Volumetric Charges 42% Other Revenues 0% Reference: CES Water & Wastewater Treasurer s Report, page 5
25 Wastewater: Year-over-Year Budget by Functional Area Finance Charges/Reserve Transfers Non Operating Expenses New Services Collection Treatment Administration i ti 0 1,000,000 2,000,000 3,000,000 4,000,000 5,000,000 6,000,000 7,000,000 8,000,000 Administration Treatment Collection New Services Non Operating Expenses Finance Charges/Reserve Transfers ,262,290, 3,924,125, 576,660 19, ,200 7,161,268, ,174,140 3,548, ,860 14, ,900 7,149, ,036,564 3,304, ,877 14, ,000 6,846,300 Reference: CES Water & Wastewater Treasurer s Report, page 14 25
26 Wastewater: Year-over-Year Budget Increases (Decreases) by Major Expenditure Categories 350, , , , , ,000 50,000 0 (50,000) Personnel Employee Related Expenses Materials & Supplies Purchased Services Major Contracts Minor Capital Fleet Interdepart Charges Debt Repay Transfer to Reserve Funds Base Budget Adjustments t 20, (160) 316,588 3,015 54, ,910 69,390 11,652 0 Reference: CES Water & Wastewater Treasurer s Report, page 15 26
27 Budget Drivers within the Base Budget Adjustments Wastewater Expense Category Item $ Increase (Decrease) Total $ Increase (Decrease) Personnel Employee Related Expenses Annualized wages and benefits are based on projected costs and 2011 planned work schedules, with a shift in allocation between water and wastewater based on the previous three years actual hours worked. Note: the total staff complement has not changed from the approved 2010 levels and the existing contract with the outside union expires December 31, ,200 Mileage, Memberships and Protective Clothing adjustment based on 2010 forecast usage. Material & Supplies Inflationary increase in Chemical supplies. 29,410 Utility inflationary increases and projected base budget adjustments based on 2011 service levels including the Provincial Benefit surcharge on 178,438 electricity. Operating Supplies have increased mainly due to a planned overhaul of the Dill Street pumps. 32,820 Equipment Repair Parts have decreased due to cyclical maintenance requirements. (48,880) Additional costs for the new Bracebridge Treatment Plant beginning in September Electricity costs (including Provincial Benefit), supplies and chemicals. 126,000 Other miscellaneous adjustments. (9,970) (160) HST impact. 8, ,588 Reference: CES Water & Wastewater Treasurer s Report, page 16 27
28 Budget Drivers within the Base Budget Adjustments Wastewater (cont d) Expense Category Item Total $ $ Increase Increase (Decrease) (Decrease) Purchased Services New Connection budget has been moved to this category. 20,000 Reduction in SCADA (Supervisory Control and Data Acquisition) budget based on 2010 actual expenditures. (35,000) Increase in Insurance premiums. 42,500 Subcontractor costs have decreased due to a budget adjustment for the Port Severn service lock capital project. (23,955) Reduction in Communications budget mainly due to decreased 2010 actual expenditures for Huntsville. (13,520) Other miscellaneous adjustments. t 6,770 HST impact. 6,220 3,015 Increases include planned annual maintenance contracts for 2011 including Major Contracts meter reading, HVAC and diesel maintenance, flow meter calibrations, and fire alarm and hoist inspections. 45,200 HST impact. 9,710 54,910 Fleet Increase based on 2010 actual expenditures. 14,910 Interdepartmental Charges Finance and Accounting services annual increase. 11,800 Engineering and Drafting services increase based on an average of the previous three years charges. 47,500 Computer Services annual increase. 7,800 Other miscellaneous adjustments. 2,290 69,390 Increase due to Non-Financial Costs 478,853 Debt Repayments Scheduled annual debt payments on existing debt and on proposed new debt to finance open projects. 11,652 Increase due to Capital 11,652 Subtotal 490,505 Offset Revenue Increases (356,343) Total Net Levy Increase 134,162 Reference: CES Water & Wastewater Treasurer s Report, page 16 28
29 Wastewater: Year-over-Year Budget by Major Expenditure Category Transfer to Reserve Funds Debt Repay Interdepart Charges Fleet Minor Capital Major Contracts Purchased Services Materials & Supplies Employee Related Expenses Personnel 0 1,000,000 2,000,000 3,000,000 4,000,000 5,000,000 6,000,000 Personnel Em ploye e Related Expenses Materials & Supplies Purchased Services Major Contracts Minor Capital Fleet Interdepart Charges Debt Repay Transfer to Reserve Funds ,641,600 43,415 2,097, , , ,540 1,016,790 5,361,268 1,800, ,621,400 43,575 1,613, , , , ,400 5,349,616 1,800, ,513,500 42,600 1,485,540 1,047, ,950 65, , ,800 5,046,300 1,800,000 Reference: CES Water & Wastewater Treasurer s Report, page 17 29
30 2011 Draft Capital Budgets & Forecast 30
31 2011 Draft Capital Budget & Forecast Water Total 10 year Draft Capital Budget & Forecast is projecting $36 million in gross expenditures (2010Forecast $36.5 million). No provision ii for the issuance of long term dbt debt on the assumption of no shortfall in development charges revenue (2010 $1.8 million of the $36.5 million in forecasted expenditures was to be funded from long term debt). The largest source of funding continues to be from the internal reserve funds at $22 million. 31
32 2011 Water Capital Expenditures by Category Inspections 4% Reservoirs 2% Studies 2% Plants 46% Repairs and Maintenance 8% Local Improvements 0% Reference: CES Water & Wastewater Treasurer s Report, page 19 Pumping Stations 0% Replacement - Upgrades 34% Rehabilitation - Mains 4% Water Capital Budget & Forecast Sources of Financing Debenture 0% Development Charges 29% Grants 0% Area Roads 10% Water Capital 49% District Roads 1% Sustainable Infrastructure 11% Reference: CES Water & Wastewater Treasurer s Report, page 18 Project Program Budget Huntsville HV Kinton Ave WM Loop Replacement/Upgrade 500, HV WTP HVAC System & Misc. Rehab Plant 1,500,000 Subtotal Expenditures $2,000,000 Remaining Expenditures 3,015,000 Total Capital Project Expenditures $5,015,000 Reference: CES Water & Wastewater Treasurer s Report, page 19 32
33 Water Capital Expenditures by Category Studies 2% Inspections 4% Reservoirs 5% Repairs and Maintenance 2% Local Improvements 0% Pumping Stations 0% Replacement - Upgrades 45% Plants 40% Rehabilitation -Mains Project 2% Program Budget The District Municipality of Muskoka DMM MOE Water System Inspections Future Inspections 800,000 Gravenhurst GH Musquash Rd "B" (Hydrant #250) to MR 169 Replacement/Upgrade 500,000 Huntsville HV Hidden Valley Area WM Replacement Replacement/Upgrade 1,420, HV Earl's Road Connect to Hanes Reservoir Replacement/Upgrade 1,000, HV North End Servicing Replacement/Upgrade 1,500, HV WTP HVAC System & Misc. Rehab Plant 1,500,000 Port Carling PC Repair/Paint Tower Reservoir 500,000 Port Severn PS WTP Upgrade Plant 4,000,000 MacTier MT WTP Modifications Plant 1,500,000 Subtotal Expenditures $12,720,000 Remaining Expenditures 6,140,000 Total Capital Project Expenditures $18,860,000 Reference: CES Water & Wastewater Treasurer s Report, page 20 33
34 Water Capital Expenditures by Category Replacement - Upgrades 25% Local Improvements 0% Rehabilitation -Mains 11% Plants 25% Repairs and Maintenance 0% Pumping Stations 0% Studies 4% Inspections 8% Reservoirs 27% Project Program Budget The District Municipality of Muskoka DMM Water Quality Regulations Future Inspections 500, DMM MOE Water System Inspections Future Inspections 1,000,000 Bracebridge BB Taylor Road Watermain (Toronto to Pine) Replacement/Upgrade 500, BB Spencer from Andrea to Santa's Village Rd Replacement/Upgrade 650,000 Gravenhurst GH Repair/Paint Fairview Tower Reservoir 500, GH Repair/Paint Beach Road Tower Reservoir 500,000 Huntsville HV WTP Phase II Plant 3,000, HV Highland Dr Booster/Reservoir Reservoir 2,000,000 Subtotal Expenditures $8,650,000 Remaining Expenditures 3,430,000 Total Capital Project Expenditures $12,080,000 Reference: CES Water & Wastewater Treasurer s Report, page 21 34
35 2011 Draft Capital Budget & Forecast Wastewater Total 10 year Draft Capital Budget & Forecast is projecting $90.5 million in gross expenditures ($112 million in 2010). Of the $90.5 million budgeted, $35.2 million is forecasted to be financed from development charges ($39 million in 2010). No debt financing, however, shortfalls in development charges revenue can be expected. This shortfall will have to be financed from the issuance of long term debt. The user fee projections contained further within this report assumes $23.1 million in debt will be issued. The largest source of funding for the capital program at $45.6 million is financing i from internal resources. 35
36 Repairs & Maintenance 6% Inspections 0% Plants 64% 2011 Wastewater Capital Expenditures by Category Local Improvements 0% System Expansion 0% Reference: CES Water & Wastewater Treasurer s Report, page 23 Pumping Stations 25% Replacement - Upgrades 0% Rehabilitation 5% Wastewater Capital Budget & Forecast Sources of Financing Grants 5% Debenture 0% Development Charges 39% Local Improvements 2% Area Roads 4% District Roads 2% Wastewater Capital 17% Sustainable Infrastructure t 13% Environmental 18% Reference: CES Water & Wastewater Treasurer s s Report, page 22 Project Program Budget Bracebridge BB River St SPS Expansion Pumping Station 600, BB Lagoon Lane STP Plant 2,950,000 Huntsville HV Church St PS Upgrade Pumping Station 600, HV Coveside Dr PS Upgrade Pumping Station 1,400, HV GP STP Alkalinity, Screen and Gas System Plant 700,000 Bala BALA STP Upgrade Plant 1,000,000 Port Carling PC STP Expansion Plant 4,000,000 Subtotal Expenditures $11,250,000 Remaining Expenditures 2,585,000 Total Capital Project Expenditures $13,835,000 Reference: CES Water & Wastewater Treasurer s Report, page 23 36
37 Plants 24% Wastewater Capital Expenditures by Category Repairs & Inspections Maintenance 0% 4% Local Improvements 15% Rehabilitation 6% System Expansion 14% Replacement - Upgrades 3% Project Program Budget The District Municipality of Muskoka DMM Provision i for Expansion Local Improvement 1,000,000 Bracebridge BB Trunk Main from Inveraray Crt to MR 118 System Expansion 1,300, BB Trunk Main Sellens N System Expansion 1,500, BB Trunk Main MR4 from Meadow to Sellens System Expansion 800, BB River St SPS Expansion Pumping Station 2,500, BB New/Upgraded Forcemain for Robert Dollar Dr SPS Pumping Station 500,000 Huntsville HV Hidden Valley Local Improvement 4,475, HV North End Servicing System Expansion 1,500, HV Reline Twin Hodges PS Forcemain Pumping Station 2,500, HV Church St PS Upgrade Pumping Station 2,100, HV Hodges Lane SPS Expansion & Forcemain Pumping Station 3,000, HV Mountview STP UV Disinfection Plant 1,000, HV Mountview STP Expansion & Upgrade Plant 500,000 Port Severn PS STP Upgrade Plant 4,000,000 Port Carling PC STP Expansion Plant 3,000,000 Subtotal Expenditures $29,675,000 Remaining Expenditures 6,845,000 Total Capital Project Expenditures $36,520,000 Reference: CES Water & Wastewater Treasurer s Report, page 24 Pumping Stations 34% 37
38 Wastewater Capital Expenditures by Category Repairs & Maintenance 3% Inspections 0% Local Improvements System Pumping 3% Expansion Stations 0% 4% Replacement - Upgrades 1% Rehabilitation 8% Plants 81% Project Program Budget The District Municipality of Muskoka DMM Provision for Expansion Local Improvement $1,250,000 Bracebridge BB Various Sewer Rehabilitation Future Rehabilitation 810, BB Lagoon Lane STP Headworks Plant 7,000,000 Huntsville HV Ferguson Road SPS Expansion & Forcemain Pumping Station 500, HV Various Sewer Rehabilitation Future Rehabilitation 1,000, HV Mountview STP Expansion & Upgrade Plant 18,500, HV GP Process Upgrades Plant 7,000, HV MH Repairs Future Repairs & Maintenance 500,000 Subtotal Expenditures $36,560,000 Remaining Expenditures 3,615,000 Total Capital Project Expenditures $40,175,000 Reference: CES Water & Wastewater Treasurer s Report, page 25 38
39 Capital Financing Water Capital Sources of Financing % Share 100% 90% 80% 70% 60% 50% 40% 30% 20% 10% 0% Development Charges Reserve Funds Debentures External Sources Wastewater Capital Sources of Financing Reference: CES Water & Wastewater Treasurer s Report, page 26 % Share 100% 90% 80% 70% 60% 50% 40% 30% 20% 10% 0% Development Charges Reserve Funds Debentures Grants External Sources 39
40 Water Capital Budget & Forecast Sources of Financing Debenture 0% Development Charges 29% Grants 0% Area Roads 10% Water Capital 50% District i t Roads 0% Sustainable Infrastructure 11% Wastewater Capital Budget & Forecast Sources of Financing Grants 5% Debenture 0% Local Improvements 2% Area Roads 4% Wastewater Capital 17% Sustainable Infrastructure 13% Reference: CES Water & Wastewater Treasurer s Report, page 27 Development Charges 39% District Roads 2% Environmental 18% 40
41 Reserves & Reserve Funds Budgeted Contribution 2011 Draft 2010 Budget Fund Budget Water Operations Water Capital 2,200,000 2,300,000 Wastewater Operations Wastewater Capital 1,800,000 1,800,000 Total 4,000,000 4,100, Opening Balance (over-committed) 2011 Transfers in (excluding interest earned) Closing Fund Commitments Balance Water Capital $717,764 $3,092,000 $2,300,000 $(74,236) Wastewater Capital 498,448 1,875,000 1,800, ,448 Environment General 1,494,125 4,360,815 2,471,290 (395,400) Sustainable Infrastructure 1,917,417 1,806,000 1,764,243 1,875,657 Total $4,627, $11,133, $8,335, $1,829,469 Reference: CES Water & Wastewater Treasurer s Report, page 29 41
42
43 43
44 $12,000,000 ProjectedReserve FundBalances $10,000,000 $8,000,000 $6,000,000 $4,000,000 $2,000,000 $ $2,000,000 Sustainable Infrastructure Commitments Sustainable Infrastructure Reserve Fund Balance Environmental Reserve Commitments Environmental Reserve Fund 44
45 Water Forecasted Debt Payments 4,000,000 3,500,000 3,000,000 2,500,000 2,000,000 1,500,000 1,000,000 Forecasted Debt Internal Debt Obligations Forecasted Debt External Planned Debt Internal Existing Debt Internal Forecasted Debt External Planned Debt External Existing Debt External 500, Reference: CES Water & Wastewater Treasurer s Report, page 32 Reference: CES Water & Wastewater Treasurer s Report, page 31
46 12,000,000 Total Corporate Forecasted Payments Corporate Debt Obligation 10,000,000 8,000,000 Forecasted Debt Internal Planned Debt Internal 6,000,000 Existing Debt Internal Forecasted Debt External 4,000,000 Planned Debt External Existing Debt External 2,000, % 90% 80% 70% 60% 50% 40% 30% 20% 10% 0% Forecasted Available Credit Limit Available Limit Total Debt Payments Reference: CES Water & Wastewater Treasurer s Report, page 33 Reference: CES Water & Wastewater Treasurer s Report, page 32 46
47 RECOMMENDATION THAT the 2011 Draft atwater and Wastewater ate Operating Budget and 2011 Draft Capital Budget and Forecast as presented in Report No. CES be approved; AND THAT the 2011 rate structure for water and wastewater services and miscellaneous charges as outlined in Appendix D of Report No. CES be approved and become effective for all billings issued on or after March 1,
48 2011 Draft Solid Waste Management Operating & Capital Budgets
49 2011 Draft Solid Waste Management Operating Budget The 2011 Draft Operating Budget, attached as Appendix A, shows a net levy increase of 3% or $259,768. After an assessment growth of between 1.5% to 2.0%, the net impact on the property tax bill will be 1.5% or less. The primary causes for the increase can be categorized as follows: Budgeted Item Increase (Decrease) Contractual price adjustments built into primary contracts (under Major Contracts) $200,713 Increased provincial i funding on MHSW Program ($69,808) Reduced provincial funding in other Diversion Programs $90,487 Reduced tipping fees $301,809 Increased fees from Diversion Programs ($219,711) Harmonized Sales Taxes (cost net of rebate) $145, Other-Reduced Operating Costs (see details under Major Budget Drivers) ($189,155) Total $259,768 Reference: CES Solid Waste Management Treasurer s Report, page 3 A recommended d tipping i fee rate increase of $3 or 2.5% 5%t to $121 per tonne from the current $118 per tonne, effective April 1,
50 360,000 Solid Waste Management Budget-to-Budget Expenditure Increases 310, , , , ,000 60,000 10,000 (40,000) (90,000) (140,000) 000) Personnel Employee Related Materials & Supplies Purchased Services Major Contracts Transfer to Others Minor Capital Base Budget Adjustments 20,100 2,450 (84,015) (35,715) 341,141 (700) 7,600 (115,180) 36,810 (15,500) Fleet Interdept Charges Finance Charges/ Reserves Reference: CES Solid Waste Management Treasurer s Report, page 4 50
51 Budget Drivers within the Base Budget Adjustments Solid Waste Management Expense Category Item $I Increase (Decrease) Total $ Increase (Decrease) Personnel Annualized wages & benefits and assignment of labour based on 2011 work plans. 20,100 Employee Related Travel and Protective Clothing 2,900 Expenses HST effect on Employee Related Expenses. (450) ,450 Materials & Supplies reduced to reflect projections for 2011 based on current 2010 actual. (80,400) HST effect on Materials & Supplies. (3,615) (84,015) Purchased Services Major Contracts Internal insurance premium deduction in recognition of lower claims experience and lower deductible expenditures. (29,400) Consultant Fees for updates to the Certificate of Approval for Electronic -Waste (E- Waste) sites at Baxter, Eveleigh and Franklin, and the Beiers Road compost facility. 26, Building Maintenance will not occur in 2011 at Landfill Sites or Transfer Stations. (34,400) HST effect on Purchased Services. 11,470 Other minor adjustments. 9,985 (35,715) Curbside Pickup - Waste, Recycling, Kitchen Organics, Large Items, Leaf and Yard Waste base adjustment. 70,787 Removal of the 2010 Service Level Change for Green Bin educational plan. (59,310) HST effect on Major Contracts. 140,428 Removal of 2010 G8 Service Level Change. (33,440) Savings as a result of the Solar Powered Compactors at the Eveleigh, Franklin and McLean Transfer Stations. ti (40,607) Contract costs to include Household Hazardous Waste (HHW) collection/disposal site available year-round in Bracebridge. 29,020 Addition of Eveleigh Transfer Station 10-yard Green Bin. 8,000 Remote Bins and Front End Lift (FEL) Pickup: base adjustment. 36,626 Baxter operational changes resulting in a net savings due to switching 6-yard FEL s to40- yard Roll-off bins (20,865) Rosewarne landfill operational changes causing increased haulage costs. 54,050 Reference: CES Solid Waste Management Treasurer s Report, pages
52 Budget Drivers within the Base Budget Adjustments Solid Waste Management (cont d) Expense Category Item $ Increase (Decrease) Total $ Increase (Decrease) Haulage base budget adjustment. 6,772 Prime Contractor costs at Rosewarne and Beiers Road landfill sites have increased to include a BFI Canada Inc. employee with a loader for the full year at Rosewarne 26,966 and the summer months at Beiers Road. Roll-off lift and dump waste and recycle base budget adjustment. 8,758 HHW disposal costs have increased with corresponding increases in HHW tonnages. 98,170 Security Contract: base adjustment. 8,965 Other adjustments. 6, ,141 Transfer to Others Bear-proof container rebates and Backyard Composter rebates: reduce program by amount expected to be spent in (700) Minor Capital Items Refer to Minor Capital Detail Report in Appendix A pages 12 and 24 for details. 10, HST effect on Minor Capital. (2,400) 7,600 Fleet Disposition of two old loaders for one new unit. I (100,300) Miscellaneous decreases (14,880) (115,180) Interdepartmental Charges Financing / Reserves Costs and time devoted to the Solid Waste Management Finance & Engineering functions. 36,810 Annual contribution to the Solid Waste Capital Reserve (15,500) Subtotal 156,991 Reference: CES Solid Waste Management Treasurer s Report, pages
53 Budget Drivers within the Base Budget Adjustments Solid Waste Management (cont d) Expense Category Operating Revenues Grants Federal & Provincial User Fees Item $ Increase (Decrease) Waste Diversion Ontario (WDO). (58,887) Total $ Increase (Decrease) Increase for Municipal Hazardous and Special Waste (MSHW) due to an increase in Household Hazardous Waste materials and new available funding for 69,808 administration costs. Decrease in E-Waste funding based on current year activity. (24,000) Decrease in Ontario Tire Stewardship (OTS) funding based on 2010 projected actual. (7,600) (20,679) Tipping Fee: $3/tonne increase in tipping fee rate as of April 1, 2011 and an adjustment of revenue based on trends in the amount of waste disposed at sites. 100,000 Tipping Fee: Increase due to the discontinuation of the Clean Shingles program; reinstate tipping fee at the full rate effective April 1, ,800 Tipping Fee: Base budget decrease resulting from a decrease in general waste tonnage. (450,300) Tipping Fee: Wood Chipping base budget adjustment to reflect current year decrease in actual revenue. (104,979) Tipping Fee: Scrap Metal base budget adjustment to reflect current year decrease in actual revenue. (8,903) Tipping i Fee: Base budget adjustment t to remove the G8 Service Level Change from (8,300) Blue Box materials rebate from BFI Canada Inc. is expected to increase based on current market prices. 125,000 Scrap Metal revenue is projected to increase for 2011 based on current market prices. 93,711 Miscellaneous other revenue. 3,873 (82,098) Subtotal (102,777) Total Base Budget Adjustments 259,768 Reference: CES Solid Waste Management Treasurer s Report, pages
54 2011 Draft Solid Waste Management Capital Budget & Forecast The 2011 Capital Budget totals $2,030, in expenditures. - Major projects contained in the 2011 Capital Budget include compliance & final cover at: the Rosewarne landfill site ($500,000), the Beiers Road landfill site ($300,000), and the Stisted landfill site ($250,000) The Capital Forecast totals $13,140, in expenditures. - Major expenditures in this period include: site expansions, site closures & study costs, and $5,250, over the 10-year forecast period to development a new disposal facility commencing in 2016 All of the projects contained within the 2011 Draft Capital Budget & Forecast are financed by the Solid Waste Capital Reserve fund. 54
55
56 RECOMMENDATIONS THAT the 2011 Draft Solid Waste Management Operating Budget and 2011 Draft Capital Budget and Forecast as presented in Report No. CES be approved; AND THAT the 2011 user fees as outlined in Appendix C of Report No. CES be approved and become effective on April 1,
2019 Draft Rate Supported Operating Budget and 2019 Draft Capital Budget and Forecast
2019 Draft Rate Supported Operating Budget and 2019 Draft Capital Budget and Forecast Joint meeting of the Engineering and Public Works Committee (PW-3-2019) and Finance and Corporate Services Committee
More information2009 Draft Solid Waste Management Operating Budget and 2009 Draft Capital Budget and Forecast
Treasurer s Report TO: Chair and Members Corporate and Emergency Services Committee Engineering and Public Works Committee FROM: Stephen Cairns, Commissioner of Finance and Corporate Services A.J. White,
More informationTHAT Report No. CES , Status of Reserves and Reserve Funds March 2015, BE RECEIVED.
TO: FROM: Chair and Members Corporate and Emergency Services Committee Sharon Donald Director of Budgets and Financial Planning DATE: July 23, 2015 SUBJECT: Status of Reserves and Reserve Funds March 2015
More information70 PINE STREET, BRACEBRIDGE, ONTARIO P1L 1N3 Telephone (705) / Fax (705) / (705 area code)
70 PINE STREET, BRACEBRIDGE, ONTARIO P1L 1N3 Telephone (705) 645-2231 / Fax (705) 645-5319 / 1-800-461-4210 (705 area code) www.muskoka.on.ca To: From: Chair and Members Corporate and Emergency Services
More informationTHE DISTRICT OF MUSKOKA ASSET MANAGEMENT PLAN FOR ROADS, BRIDGES, WATER AND WASTEWATER ASSETS
THE DISTRICT OF MUSKOKA ASSET MANAGEMENT PLAN FOR ROADS, BRIDGES, WATER AND WASTEWATER ASSETS MAY 29, 2014 EXECUTIVE SUMMARY CONTENTS Page (i) 1. INTRODUCTION 1.1 Overview 1-1 1.2 Plan Development 1-1
More informationSolid Waste Management Services
OPERATING PROGRAM SUMMARY Contents I: Overview 1 II: Council Approved Budget 4 III: 2014 Service Overview and Plan 6 IV: 2014 Operating Budget 18 V: Issues for Discussion 29 Appendices: Solid Waste Management
More information2014 Development Charges Reserve Fund Statutory Annual Report. THAT the 2014 Development Charges Reserve Fund Statutory Annual Report BE RECEIVED.
TO: FROM: Chair and Members Corporate and Emergency Services Committee Laurie Bissonette Director of Finance DATE: August 27, 2015 SUBJECT: Development Charges Reserve Fund Statutory Annual Report REPORT
More informationSolid Waste Management Services
OPERATING PROGRAM SUMMARY Contents Overview I: 2015 2017 Service Overview and Plan 6 II: 2015 Budget by Service 21 III: Issues for Discussion 39 Solid Waste Management Services 2015 OPERATING BUDGET OVERVIEW
More informationDRAFT MULTI-YEAR Water and Wastewater & Treatment Budget December 17, ANNUAL UPDATE INVESTING IN OUR FUTURE. london.
6 MULTI-YEAR BUDGET FOR THE 2019 ANNUAL UPDATE INVESTING IN OUR FUTURE london.ca/budget DRAFT 2019 Water and Wastewater & Treatment Budget December 17, 2018 Table of Contents Recommendations... 1 WATER
More informationProvince of Nova Scotia Service Nova Scotia and Municipal Relations
v214-215.1.1 Province of Nova Scotia Service Nova Scotia and Municipal Relations FINANCIAL INFORMATION RETURN ( as prescribed by the Minister of Service Nova Scotia and Municipal Relations) FOR Municipality
More informationSolid Waste Management Services
Contents OPERATING BUDGET NOTES Overview & Recommendations I: 2016 2018 Service Overview and Plan 6 II: 2016 Recommended Budget by Service 13 III: Issues for Discussion 29 Solid Waste Management Services
More informationSolid Waste Management Services
OPERATING BUDGET NOTES CONTENTS Overview 1. 2018-2020 Service Overview and 5 2. 2018 Recommended Operating by Service 13 3. Issues for Discussion 29 Appendices 1. 2017 Service Performance 33 Solid Waste
More informationOrder No. 49/18 THE CITY OF THOMPSON WATER AND WASTEWATER UTILITY WATER AND WASTEWATER RATES. April 12, 2018
THE CITY OF THOMPSON WATER AND WASTEWATER UTILITY WATER AND WASTEWATER RATES BEFORE: Irene A. Hamilton, Panel Chair Michael Watson, Member Room 400 330 Portage Avenue Winnipeg, MB R3C 0C4 www.pubmanitoba.ca
More informationProvince of Nova Scotia Service Nova Scotia and Municipal Relations
v2015-2016.01.01 Province of Nova Scotia Service Nova Scotia and Municipal Relations STATEMENT OF ESTIMATES ( as prescribed by the Minister of Service Nova Scotia and Municipal Relations) FOR Municipality
More informationM A N I T O B A ) Order No. 93/09 ) THE PUBLIC UTILITIES BOARD ACT ) June 9, 2009
M A N I T O B A ) ) THE PUBLIC UTILITIES BOARD ACT ) June 9, 2009 BEFORE: Graham Lane, CA, Chairman Susan Proven, P.H.Ec., Member Monica Girouard, C.G.A., Member REGULATORY REQUIREMENTS - RATE SETTING,
More informationAdditional City of Toronto Act Reporting Requirements as a Result of Recording of Tangible Capital Assets
BU41.2 REPORT FOR ACTION Additional City of Toronto Act Reporting Requirements as a Result of Recording of Tangible Capital Assets Date: January 8, 2018 To: Budget Committee From: Acting Chief Financial
More informationThe Municipality of North Perth Consolidated Financial Statements For the year ended December 31, 2016
Consolidated Financial Statements For the year ended Consolidated Financial Statements For the year ended Contents Independent Auditors' Report 1 Consolidated Financial Statements Consolidated Statement
More informationRATE STUDY. Town of Midland. HEMSON C o n s u l t i n g L t d.
WATER AND WASTEWATER RATE STUDY Town of Midland C o n s u l t i n g L t d. December 2010 TABLE OF CONTENTS EXECUTIVE SUMMARY.........1 I BACKGROUND AND STUDY OBJECTIVES.........9 ll ASSOCIATED LEGISLATION.........13
More informationBU25.1. Solid Waste Management Services Recommended Operating Budget and Capital Budget and Plan 2017 Recommended Solid Waste Rates
Solid Waste Management Services 2017 Recommended Operating Budget and 2017 2026 Capital Budget and Plan 2017 Recommended Solid Waste Rates BU25.1 2017 Rate-Supported Budget Launch November 4, 2016 Agenda
More informationFinancial Statements. Island Waste Management Corporation. March 31, 2010
Financial Statements Contents Page Auditors report 1 Statements of operations and changes in net assets 2 Statement of financial position 3 Statement of cash flows 4 Notes to the financial statements 5-13
More informationWATER and WASTEWATER & TREATMENT DRAFT October 30, 2017
WATER and WASTEWATER & TREATMENT DRAFT October 30, 2017 TABLE OF CONTENTS Recommendations... 1 WATER 2018-2019 Multi-Year Summary - Water... 5 2016-2019 Water Operating Overview... 6 2016-2019 Water Staffing
More informationOverview. Highland Creek Wastewater Treatment Plant. R.C. Harris Water Treatment Plant
Presentation to Budget Committee October 19, 2009 2010 Operating Budget 2010-20192019 Capital Budget 1 Overview Serves 3.1 million residents and businesses in Toronto, and portions of York and Peel Over
More informationInfrastructure Services. Infrastructure Services
Infrastructure Services Infrastructure Services Infrastructure Services Summary Part Time Hours Overtime Hours Crew Hours Revenues Options 353 346 (2.0) 0 346 (2.0) 56,413 54,972 (2.6) 1,371 56,343 (0.1)
More information5 SOLID WASTE MANAGEMENT RESERVE FUND
5 SOLID WASTE MANAGEMENT RESERVE FUND The Solid Waste Management Committee recommends the adoption of the recommendations contained in the following report, August 31, 2004, from the Commissioner of Transportation
More informationConsolidated Financial Statements. Island Waste Management Corporation. March 31, 2017
Consolidated Financial Statements Island Waste Management Corporation Contents Page Management s responsibility for financial reporting 1 Independent auditor s report 2-3 Consolidated statement of operations
More informationProposed 2015 Budget. Board Budget Workshop October 16, 2014
Proposed 2015 Budget Board Budget Workshop October 16, 2014 10320532 Introduction 2015 Budget Process Budget process initiated in 2013 with further enhancements for developing 2015 Budget Development of
More informationConsolidated financial statements. Municipality of the County of Colchester. March 31, 2012
Consolidated financial statements Municipality of the County of Colchester March 31, 2012 Municipality of the County of Colchester Contents Page Independent auditors report 1 Consolidated statement of
More informationMUNICIPALITY OF ARRAN-ELDERSLIE TARA DRINKING WATER SYSTEM FINANCIAL PLAN
MUNICIPALITY OF ARRAN-ELDERSLIE TARA DRINKING WATER SYSTEM FINANCIAL PLAN 15-013 GSS Engineering Consultants Ltd. Unit 104D 1010 9 th Avenue West Owen Sound ON N4K 5R7 519.372.4828 TABLE OF CONTENTS EXECUTIVE
More informationMUNICIPALITY OF ARRAN-ELDERSLIE CHESLEY DRINKING WATER SYSTEM FINANCIAL PLAN
MUNICIPALITY OF ARRAN-ELDERSLIE CHESLEY DRINKING WATER SYSTEM FINANCIAL PLAN 15-013 GSS Engineering Consultants Ltd. Unit 104D 1010 9 th Avenue West Owen Sound ON N4K 5R7 519.372.4828 TABLE OF CONTENTS
More informationTHE CORPORATION OF THE TOWN OF SPANISH
THE CORPORATION OF THE TOWN CONSOLIDATED FINANCIAL STATEMENTS FOR THE YEAR ENDED INDEPENDENT AUDITORS' REPORT To the Members of Council, Inhabitants and Ratepayers of the Corporation of the Town of Spanish
More informationFinancial Statements Island Waste Management Corporation March 31, 2009
Financial Statements March 31, 2009 Contents Page Auditors report 1 Statements of operations and changes in net assets 2 Statement of financial position 3 Statement of cash flows 4 Notes to the financial
More informationMD OF GREENVIEW NO. 16
FINANCIAL STATEMENTS FOR THE YEAR ENDED DECEMBER 31, 2015 INDEPENDENT AUDITORS' REPORT To the Reeve and Council of MD of Greenview No. 16 We have audited the accompanying financial statements of MD of
More informationTHE CORPORATION OF THE COUNTY OF BRANT CONSOLIDATED FINANCIAL STATEMENTS
CONSOLIDATED FINANCIAL STATEMENTS Millards Chartered Professional Accountants INDEX Page Management Report INDEPENDENT AUDITORS' REPORT 1 2 FINANCIAL STATEMENTS Consolidated Statement of Financial Position
More informationmetrovancouver METRO VANCOUVER FINANCIAL INFORMATION ACT FILING STATEMENT OF FINANCIAL INFORMATION FOR THE YEAR ENDED DECEMBER 31, 2016
metrovancouver METRO VANCOUVER FINANCIAL INFORMATION ACT FILING STATEMENT OF FINANCIAL INFORMATION FOR THE YEAR ENDED DECEMBER 31, 2016 THIS STATEMENT OF FINANCIAL INFORMATON INCLUDES THE ACCOUNTS OF:
More informationFINAL 2018 RATE SUPPORTED OPERATING BUDGET TABLE OF CONTENTS
FINAL RATE SUPPORTED OPERATING BUDGET TABLE OF CONTENTS Section 1 Final Rate Supported Operating Budget Water & Wastewater Summary PSAB Format...1 Water & Wastewater Summary...2 Water & Wastewater Administration...3
More informationM A N I T O B A ) Order No. 100/10 ) THE PUBLIC UTILITIES BOARD ACT ) October 6, 2010 MUNICIPALITY OF KILLARNEY TURTLE MOUNTAIN WATER AND SEWER RATES
M A N I T O B A ) ) THE PUBLIC UTILITIES BOARD ACT ) October 6, 2010 BEFORE: Graham Lane, CA, Chairman Susan Proven, P.H.Ec., Member MUNICIPALITY OF KILLARNEY TURTLE MOUNTAIN WATER AND SEWER RATES Page
More informationTOWN OF ATIKOKAN WATER & WASTEWATER FINANCIAL PLAN. May 30, Atikokan Public Works Water & Wastewater Services
TOWN OF ATIKOKAN WATER & WASTEWATER FINANCIAL PLAN May 30, 2016 Atikokan Public Works Water & Wastewater Services WATER & WASTEWATER FINANCIAL PLAN TOWN OF ATIKOKAN Table of Contents 1.0 Introduction ----------------------------------------------------------
More informationEnvironment and Climate Protection Committee. Tax Supported Programs
Environment and Climate Protection Committee Tax Supported Programs Tabled November 8, 2017 Table of Contents Environment and Climate Protection Committe - Tax Supported Briefing Notes... 1 Infrastructure
More informationFTE 1 Table Year (proposed) # Budgeted FTE s
P1 ENVIRONMENTAL SERVICES DEPARTMENT PROPOSED SERVICE PLAN 2019-2022 1. Mandate: Environmental Services (ENVS) provides leadership in environmental protection and sustainable service for the citizens of
More informationConsolidated Financial Statements. Island Waste Management Corporation. March 31, 2016
Consolidated Financial Statements Island Waste Management Corporation Contents Page Independent auditor s report 1-2 Consolidated statements of operations and changes in net assets 3 Consolidated statement
More informationREGIONAL DISTRICT OF CENTRAL OKANAGAN 2017 BUDGET AND FINANCIAL PLAN
2017 BUDGET AND FINANCIAL PLAN 2017-2021 TABLE OF CONTENTS BUDGET SUMMARY. 1 General Revenue Fund Budget Summary 2 General Capital Fund Budget Summary 4 Water Revenue Fund Budget Summary 5 Water Capital
More informationCORPORATION OF THE TOWN OF WASAGA BEACH
CORPORATION OF THE TOWN OF WASAGA BEACH COUNTY OF SIMCOE CONSOLIDATED FINANCIAL REPORT DECEMBER 31, 2016 DECEMBER 31, 2016 CONTENTS Management's Responsibility for the Consolidated Financial Report 1 Independent
More informationThe District Municipality of Muskoka 2018 Tax Supported Operating & Capital Budget Index
The District Municipality of Muskoka Tax Supported Operating & Capital Index Section Pages Treasurer's Report Treasurer's Report 1-45 Net Levy Summary 47-50 Tax Supported Summary 51-52 Corporate & Emergency
More informationCITY OF WATERLOO Water & Sanitary Sewer Rate Design Study Final Report & Financial Plan No
CITY OF WATERLOO Water & Sanitary Sewer Rate Design Study Final Report & Financial Plan No. 112301 April 1st 2016 DFA Infrastructure International Inc. dfa DFA Infrastructure International Inc. 33 Raymond
More informationCITY OF KAMLOOPS. Financial Statements for the Year-Ended 2013 December 31. Page 1 of 66
CITY OF KAMLOOPS Financial Statements for the Year-Ended 2013 December 31 Page 1 of 66 CONSOLIDATED FINANCIAL STATEMENTS TABLE OF CONTENTS 2 Independent Auditor's Report 3-4 Management's Responsibility
More informationThe District Municipality of Muskoka 2018 Tax Supported Operating & Capital Budget Public Works Administration
The District Municipality of Muskoka Tax Supported Operating & Capital Budget Page No. Net Levy Summary 1 Summary 2-5 Service Level Change 6-7 Draft Tax Supported Net Levy Summary Run Date: 13/12/17 1:47
More informationCORPORATION OF THE TOWN OF ST. MARYS CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2011
CORPORATION OF THE TOWN OF ST. MARYS CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2011 INDEPENDENT AUDITORS' REPORT To the Members of Council, Inhabitants and Ratepayers of the Corporation of the Town
More informationCORPORATION OF THE TOWNSHIP OF ADELAIDE METCALFE. Financial Statements. December 31, 2016
CORPORATION OF THE TOWNSHIP OF ADELAIDE METCALFE Financial Statements December 31, 2016 Financial Statements Table of Contents PAGE Independent Auditors' Report 1 Statement of Financial Position 2 Statement
More informationThe District Municipality of Muskoka. Corporate and Emergency Services Committee. Meeting CES Minutes
The District Municipality of Muskoka Corporate and Emergency Services Committee Meeting CES-8-2018 Minutes Place: Time: Council Chamber, District Administration Building 4:00 p.m. Date: September 17, 2018
More informationChair and Members Engineering and Public Works Committee. Sharon Donald Director of Budgets and Financial Planning. DATE: June 18, 2014
TO: FROM: Chair and Members Engineering and Public Works Committee Sharon Donald Director of s and Financial Planning DATE: June 18, SUBJECT: of Tax Supported Capital March 31, REPORT NO: PW-7--1 RECOMMENDATION
More informationTown of New Sampleford. Financial Statement Presentation for December 31, Introduction and Sample
Financial Statement Presentation for December 31, Introduction and Sample Applicable Accounting Standards The Municipal Government Act requires a municipality to prepare annual audited financial statements
More informationCommittee of the Whole Agenda
1 Committee of the Whole Agenda The agenda for the Freestanding Committee of the Whole (Corporate Administration & Finance Committee - Budget) meeting to be held in the Council Chambers of the Municipal
More informationPROPOSED 2019 RATE SUPPORTED OPERATING BUDGET TABLE OF CONTENTS
PROPOSED 2019 RATE SUPPORTED OPERATING BUDGET TABLE OF CONTENTS Section 1 Financial Services Report Financial Services Report...1 Section 2 General Information Norfolk County Council & Senior Staff...
More informationFinancial Report. Corporation of the City of Thorold
Financial Report Corporation of the City of Thorold 2015 Contents Page Corporation of the City of Thorold Independent Auditor s Report 1-2 Consolidated Statement of Financial Position 3 Consolidated Statement
More informationCORPORATION OF THE TOWN OF SOUTH BRUCE PENINSULA CONSOLIDATED FINANCIAL REPORT DECEMBER 31, 2011
CONSOLIDATED FINANCIAL REPORT DECEMBER 31, 2011 DECEMBER 31, 2011 CONTENTS Independent Auditors' Report 1 Consolidated Statement of Financial Position 2 Consolidated Statement of Operations 3 Consolidated
More informationNOTE 1: SIGNIFICANT ACCOUNTING POLICIES These financial statements of Rocky View County (the County ) are the representations of management prepared in accordance with generally accepted accounting principles
More information2017 Budget In Brief June 2017
2017 Budget In Brief June 2017 TABLE OF CONTENTS INTRODUCTION 201 7 BUDGET General Overview... 2-3 Financial Overview... 4-7 SUPPLEMENTARY INFORMATION Where the Money Comes From... 8 Where We Spend the
More informationMUNICIPALITY OF MISSISSIPPI MILLS. plan. December, 2016
MUNICIPALITY OF MISSISSIPPI MILLS plan December, 2016 PREFACE This Asset Management Plan is intended to describe the infrastructure owned, operated and maintained by the Municipality of Mississippi Mills
More informationConsolidated financial statements. Municipality of the County of Colchester. March 31, 2017
Consolidated financial statements Municipality of the County of Colchester March 31, 2017 Municipality of the County of Colchester Contents Management s responsibility for financial reporting 1 Independent
More informationCORPORATION OF THE TOWNSHIP OF ADELAIDE METCALFE. Financial Statements. December 31, 2015
CORPORATION OF THE TOWNSHIP OF ADELAIDE METCALFE Financial Statements December 31, 2015 Financial Statements Table of Contents PAGE Independent Auditors' Report 1 Statement of Financial Position 2 Statement
More informationCorporation of the Municipality of Red Lake Consolidated Financial Statements For the year ended December 31, 2017
Corporation of the Municipality of Red Lake Consolidated Financial Statements For the year ended December 31, 2017 Contents Management's Responsibility for the Financial Statements 2 Independent Auditor's
More informationCORPORATION OF THE CITY OF CORNWALL CONSOLIDATED FINANCIAL STATEMENTS
CONSOLIDATED FINANCIAL STATEMENTS December 31, 2014 December 31, 2014 CONTENTS Page INDEPENDENT AUDITORS' REPORT 1 FINANCIAL STATEMENTS Consolidated Statement of Financial Position 2 Consolidated Statement
More informationTHE REGIONAL MUNICIPALITY OF NIAGARA CONSOLIDATED STATEMENT OF FINANCIAL POSITION
CONSOLIDATED STATEMENT OF FINANCIAL POSITION As at December 31, 2017 (In thousands of dollars) 2017 2016 FINANCIAL ASSETS Cash $ 143,765 $ 102,524 Investments (note 2) $ 480,130 $ 438,585 Accounts receivable
More informationM A N I T O B A ) Order No. 83/12 ) THE PUBLIC UTILITIES BOARD ACT ) July 9, 2012
M A N I T O B A ) ) THE PUBLIC UTILITIES BOARD ACT ) July 9, 2012 BEFORE: Susan Proven, P.H.Ec, Acting Chair Monica Girouard, CGA, Member Raymond Lafond, CA, Member RURAL MUNICIPALITY OF DE SALABERRY ST.
More information2017 NIAGARA REGION ANNUAL FINANCIAL REPORT STATISTICAL
2017 NIAGARA REGION ANNUAL FINANCIAL REPORT For the year ended December 31, 2017 The Regional Municipality of Niagara Ontario, Canada niagararegion.ca Prepared by Enterprise Resource Management Services
More informationThe Municipality of Callander. Callander Drinking Water System. Financial Plan #
The Municipality of Callander Callander Drinking Water System #187-301 January 4, 2012 Municipality of Callander Callander Drinking Water System Page i Table of Contents 1. INTRODUCTION... 1 1.1 LEGISLATIVE
More informationNAME OF MUNICIPALITY. Consolidated Financial Statements For the Year Ended December 31, 2012
NAME OF MUNICIPALITY Consolidated Financial Statements For the Year Ended December 31, 2012 STATEMENT OF RESPONSIBILITY The accompanying Consolidated Financial Statements are the responsibility of the
More informationIndependent Auditors Report
Independent Auditors Report To the Reeve and Members of Council of Rocky View County: We have audited the accompanying financial statements of Rocky View County, which comprise the statement of financial
More informationFINAL 2017 RATE SUPPORTED BUDGET TABLE OF CONTENTS
FINAL RATE SUPPORTED BUDGET TABLE OF CONTENTS Final Operating Budget WATER & WASTEWATER SUMMARY PSAB Format... 1 WATER & WASTEWATER SUMMARY... 2 Water & Wastewater Administration Summary... 3 Water Operations
More informationCORPORATION OF THE TOWN OF SOUTH BRUCE PENINSULA CONSOLIDATED FINANCIAL REPORT DECEMBER 31, 2016
CONSOLIDATED FINANCIAL REPORT DECEMBER 31, 2016 DECEMBER 31, 2016 CONTENTS Management's Responsibility for the Consolidated Financial Report 1 Independent Auditor's Report 2 Consolidated Statement of Financial
More information2017 Rate Supported Budgets - Solid Waste Management Services and Recommended 2017 Waste Rates
EX20.23 REPORT FOR ACTION 2017 Rate Supported Budgets - Solid Waste Management Services and Recommended 2017 Waste Rates Date: November 15, 2016 To: Budget Committee, Executive Committee From: General
More informationM A N I T O B A ) Order No. 171/07 ) THE PUBLIC UTILITIES BOARD ACT ) December 31, 2007
www.pub.gov.mb.ca M A N I T O B A ) ) THE PUBLIC UTILITIES BOARD ACT ) December 31, 2007 BEFORE: Graham Lane, CA, Chairman Monica Girouard, CGA, Member Susan Proven, P.H.Ec., Member THE RURAL MUNICIPALITY
More information2016 APPROVED BUDGET
18/02/ 15:17 January 1, DETERMINATION OF ANNUAL TAX RATE Page 1. All Wards Ward 1 Ward 2 Wards 3 & 4 Wards 2,3 & 4 Total Weighted Assessment 517,837,946 149,557,086 132,175,831 236,105,029 368,280,860
More informationM A N I T O B A ) Order No. 43/02 ) THE PUBLIC UTILITIES BOARD ACT ) March 13, 2002
M A N I T O B A ) Order No. 43/02 ) THE PUBLIC UTILITIES BOARD ACT ) March 13, 2002 BEFORE: S. Proven, Acting Chair M. Girouard, Member THE RURAL MUNICIPALITY OF DE SALABERRY LOCAL IMPROVEMENT DISTRICT
More informationVillage of New Minas
New Minas, Nova Scotia Financial Statements Contents Section Consolidated Financial Statements Non-Consolidated Financial Statements Water Commission A B C New Minas, Nova Scotia Consolidated Financial
More informationSolid Waste Management Services What We Do
Solid Waste Management Services What We Do BUDGET NOTES Solid Waste Management Services (SWMS) is responsible for collecting, transporting, processing, composting and disposal of municipal and some private
More informationATLANTIC COUNTY UTILITIES AUTHORITY CITY OF ATLANTIC, NEW JERSEY WASTEWATER DIVISION COMPARATIVE BALANCE SHEET. December 31, 1999 and 1998
WASTEWATER DIVISION COMPARATIVE BALANCE SHEET December 31, 1999 and 1998 Assets 1999 1998 Liabilities, Reserves and Fund Equity 1999 1998 Unrestricted Assets: Current Liabilities Payable From Cash $ 2,357,026
More informationThe Regional Municipality of York. Reserve and Reserve Fund Policy
Status: Final Approved By: Council The Regional Municipality of York Reserve and Reserve Fund Policy Policy No.: 7041135 Original Approval Date: October 19, 2006 Policy Last Updated: Policy Statement:
More informationThe Corporation of the Municipality of Strathroy-Caradoc Consolidated Financial Statements For the year ended December 31, 2017
The Corporation of the Municipality of Strathroy-Caradoc Consolidated Financial Statements For the year ended The Corporation of the Municipality of Strathroy-Caradoc Consolidated Financial Statements
More informationDevelopment Charges Reserve Fund Statutory Annual Report. THAT the report on the status of the 2011 Development Charges Reserve Fund be received.
TO: FROM: Chair and Members Corporate and Emergency Services Committee Julie Stevens Director of Finance DATE: September 14, 2012 SUBJECT: Development Charges Reserve Fund Statutory Annual Report REPORT
More informationFinancial Statements December 31, April 25, 2016
Financial Statements December 31, 2015 April 25, 2016 Operating & Water Works & Waste Water Contributions to/(from) Reserves Summary General Surplus (Working Reserve $41,342) $ 666,342 (Winter Control
More informationM A N I T O B A ) Order No. 42/11 ) THE PUBLIC UTILITIES BOARD ACT ) March 30, 2011 RURAL MUNICIPALITY OF GIMLI WATER AND SEWER RATES
M A N I T O B A ) ) THE PUBLIC UTILITIES BOARD ACT ) BEFORE: Graham Lane, CA, Chairman Monica Girouard, CGA Member Susan Proven, P.H.Ec., Member RURAL MUNICIPALITY OF GIMLI WATER AND SEWER RATES Page 2
More informationThe Corporation of Haldimand County. Consolidated Financial Statements
Consolidated Financial Statements December 31, 2016 Index to Consolidated Financial Statements December 31, 2016 Page INDEPENDENT AUDITORS' REPORT 2 CONSOLIDATED FINANCIAL STATEMENTS Management's Responsibility
More informationFull Cost Accounting and Solid Waste Rate Structuring
September 28, 2016 8:30 AM New Mexico Solid Waste & Recycling Conference Full Cost Accounting and Solid Waste Rate Structuring Presenter: Mr. David S. Yanke Workshop Agenda A. Background B. Full Cost Accounting
More informationCity of Kamloops Consolidated Financial Statements For the year ended December 31, 2016
Consolidated Financial Statements For the year ended Tel: 250 372 9505 Fax: 250 374 6323 www.bdo.ca BDO Canada LLP 300 275 Lansdowne Street Kamloops BC V2C 6J3 Independent Auditor's Report To the Members
More informationBUDGET MESSAGE. Budget Summary
Budget Summary The City of Yellowknife is budgeting revenues of $67,678,000 in 2016. This represents total revenues from all funds and sources, as identified below and in Figure 1: 2016 Budget Total Revenue,
More informationMD OF GREENVIEW NO. 16
FINANCIAL STATEMENTS FOR THE YEAR ENDED DECEMBER 31, 2013 INDEPENDENT AUDITORS' REPORT To the Reeve and Council of MD of Greenview No. 16 We have audited the accompanying financial statements of MD of
More informationWATER, WASTEWATER, STORMWATER, AND MUNICIPAL SOLID WASTE COST OF SERVICE AND RATE DESIGN STUDY
REPORT January 2017 WATER, WASTEWATER, STORMWATER, AND MUNICIPAL SOLID WASTE COST OF SERVICE AND RATE DESIGN STUDY PREPARED BY: ECONOMICS STRATEGY STAKEHOLDERS SUSTAINABILITY www.newgenstrategies.net 3420
More informationTHE CORPORATION OF THE VILLAGE OF LUMBY
THE CORPORATION OF THE VILLAGE OF LUMBY CONSOLIDATED FINANCIAL STATEMENTS December 31, 2016 December 31, 2016 CONTENTS Page INDEPENDENT AUDITORS' REPORT 3 FINANCIAL STATEMENTS Consolidated Statement of
More informationCorporation of the Municipality of Red Lake Consolidated Financial Statements For the year ended December 31, 2017
Corporation of the Municipality of Red Lake Consolidated Financial Statements For the year ended December 31, 2017 Contents Management's Responsibility for the Financial Statements 2 Independent Auditor's
More informationSTATEMENT OF FINANCIAL INFORMATION
STATEMENT OF FINANCIAL INFORMATION FOR THE YEAR ENDED DECEMBER 31, 2016 (In compliance with the Financial Information Act of British Columbia, Chapter 140) poi REGIONAL glib DISTRICT 1 OF NANAIMO The information
More informationCITY OF VAUGHAN EXTRACT FROM COUNCIL MEETING MINUTES OF MARCH 19, SOLID WASTE MANAGEMENT OPERATIONAL REVIEW STATUS UPDATE
Item 11, Report No. 9, of the Committee of the Whole, which was adopted without amendment by the Council of the City of Vaughan on March 19, 2013. 11 SOLID WASTE MANAGEMENT OPERATIONAL REVIEW STATUS UPDATE
More informationM A N I T O B A ) Order No. 36/10 ) THE PUBLIC UTILITIES BOARD ACT ) April 12, 2010 TOWN OF MINNEDOSA INTERIM WATER AND SEWER RATES
M A N I T O B A ) ) THE PUBLIC UTILITIES BOARD ACT ) BEFORE: Graham Lane, CA, Chairman Monica Girouard, CGA, Member TOWN OF MINNEDOSA INTERIM WATER AND SEWER RATES Page 2 of 11 Executive Summary By this
More informationThe following is a list of the City s Funds other than General Fund:
City of San Mateo The following is a list of the City s Funds other than General Fund: Fund # Fund Name 20 Grants Fund (Police)* 21 Solid Waste Fund 22 H.O.M.E. Fund 23 Community Development Block Grant
More informationM A N I T O B A ) Order No. 136/11 ) THE PUBLIC UTILITIES BOARD ACT ) October 6, 2011
M A N I T O B A ) ) THE PUBLIC UTILITIES BOARD ACT ) BEFORE: Graham Lane, CA, Chairman Monica Girouard, CGA, Member Susan Proven, P.H.Ec., Member THE TOWN OF GILBERT PLAINS WATER AND SEWER RATES FINAL
More information5.0 FINANCIAL ANALYSIS
5.0 FINANCIAL ANALYSIS 5.1 LANDFILL FINANCIAL ASSURANCE REVIEW 5.1.1 Overview The objective of this task is to review the City financial assurance calculation and determine the adequacy of the annual payments
More informationTOWNSHIP OF WEST LINCOLN
TOWNSHIP OF WEST LINCOLN April 18, 2016 dfa DFA Infrastructure International Inc. dfa DFA Infrastructure International Inc. 664-B Vine Street St. Catharines Ontario Canada L2M 7L8 Telephone: (905) 938-0965
More informationOperating Variance Report for the Year Ended December 31, Deputy City Manager & Chief Financial Officer
BU8.3 STAFF REPORT ACTION REQUIRED Operating Variance Report for the Year Ended December 31, 2014 Date: April 23, 2015 To: From: Wards: Reference Number: Budget Committee Executive Committee Deputy City
More informationFUNDY REGION SOLID WASTE COMMISSION
FINANCIAL STATEMENTS DECEMBER 31, 2009 DECEMBER 31, 2009 CONTENTS Page AUDITORS REPORT 1 CAPITAL FUND Balance Sheet Statement of Investment in Capital Assets Statement of Source and Application of Capital
More informationREQUEST FOR QUOTATION AND STATEMENT OF QUALIFICATIONS RFQ NO C
REQUEST FOR QUOTATION AND STATEMENT OF QUALIFICATIONS RFQ NO.10-419-024-2C RFQ FOR: DIESEL ENGINE / GENERATOR INSPECTIONS RFQ S CLOSE: 12:00 NOON, FRIDAY, JULY 9th, 2010 A.J. WHITE COMMISSIONER OF ENGINEERING
More information