Loading...
HomeMy WebLinkAboutCS 22-07 REPORT TO EXECUTIVE COMMITTEE Report Number: CS 22-07 Date: June 11, 2007 ... From: Gillis A. Paterson Director, Corporate Services & Treasurer Subject: Development Charges Reserve Fund - Statement of the Treasurer for 2006 Recommendation: That Report CS 22-07 of the Director, Corporate Services & Treasurer respecting the Development Charges Reserve Fund be received and forwarded to Council for information. Executive Summary: Section 43 of the Development Charges Act, 1997 (Act) requires that the Treasurer furnish to Council a Statement in respect of each Reserve Fund (Le. for each Development Charge) established under Section 33 of the Act. Accordingly, the enclosed Attachments 1 to 6 details the activity in the Development Charges Reserve Fund for the year ended December 31, 2006 in the manner as prescribed by the Act. As required under Section 43(3) of the Act, the Treasurer will be forwarding a copy of this same Statement to the Minister of Municipal Affairs and Housing within 60 days upon furnishing the Statement to the Council. Financial Implications: There are no financial implications associated with this report. Sustainability Implications: with this report. There are no sustainability implications associated Background: Funds are not transferred out of the Development Charges Reserve Fund for projHcts until the funds are actually needed, as required under accounting rules, which ensures that the Reserve Fund continues to earn interest income on these unspent monies until such time that the actual expense is incurred. Attachment 1 presents the total Reserve Fund balance under "Fund Balance - Prior to Budget Commitments" of $22,736,472. Taking into account the "Budget Commitments" as at December 31" 2006 of $3,676,130 the "Fund Balance - After Budget Commitments" available for future expenditures is $19,060,342. Report CS 22-07 Date: June 11, 2007 Subject: Development Charges Reserve Fund-Statement of the Treasurer for 2006 Page 2 085 The development charges collected in 2006 were $1,782,148 an increase of 6.5% from amounts collected in 2005 ($1,672,209). Despite an economic condition of low interest rates and a booming building industry, the small increase in the amount collected does not keep pace with the growth in the building industry due in part to the limited land available for development in Pickering. Attachment 2 provides a chart showing the 10- year historical pattern of the development charges collected, notably the sharp decline starting from 2005 and continuing in 2006 compared to those collected in 2004 due to the point mentioned above. The cumulative total collected for this 10-year period was $26,037,940. The 2006 budgeted funding and revision due to OES 27-06 from this Reserve Fund was $1,093,550 as detailed on Attachment 3. The capital expenditures actually incurred in 2006 that were funded from this Reserve Fund amounted to $1,050,940 (see Attachment 4). These expenditures pertained to capital projects approved in 2000 to 2006. Attachment 4 provides a summary by projects of these capital expenditures funded by development charges and other sources as prescribed by 0. Reg. 82/98 Section 12(3). In 2006, the City undertook additional internal loans of $352,000 from this Reserve Fund. Attachment 5 provides detailed information on the 2006 internal borrowings and the purpose for which it was borrowed as prescribed by a.Reg. 82/98 Section 12(2)3. Interest and principal repayments on 2006 internal loans will commence in 2007. As of December 31,2006, the total outstanding internal loans undertaken from 2001 to 2006 are $4,426,566 (see Attachment 6). Please note that the principal and interest of $1,194,382 paid in 2006 and as indicated in Attachment 6 are related to 2001 to 2005 internal loans. This amount was funded from the general tax levy. This Attachment also provides a summary of amount and source of any money used by the municipality to repay money borrowed from the fund and interest on such money as required by o.Reg. 82/98 Section 12(2)4,5. Caution has to be used when budgeting for draws for capital projects due to the limited availability of land in Pickering and the uncertainty of economic times ahead of us. Attachments: 1 . 2006 Annual Statement of Development Charges Reserve Fund 2. Development Charges Collected 1996 -2006 3. Projects Approved in 2006 Capital Budget to be Funded from Development Charges Reserve Fund 4. 2006 Actual Capital Expenditures Summarized by Projects 5. 2006 Internal Loans from Development Charges Reserve Fund - New Loans Undertaken During the Year Report CS 22-07 Date: June 11,2007 Subject: Development Charges Reserve Fund-Statement ." 0 8 & of the Treasurer for 2006 Page 3 6. Development Charges Reserve Fund Internal Loans - Annual Repayment for the Year Ended December 31,2006 Prepared By: Approved I Endorsed By: .~ -~~' Gillis A. Paterson Director, Corporate Services & Treasurer x~ Caryn Kong Senior Financial Analyst GP:ck Attachments Copy: Chief Administrative Officer Recommended for the consideration of Pickering City.. . Q"I . \ ~-;;:/./ ,/ ,~.......~ .." iii - o I- ell III ~:Ciii ca .- "i: "~f3.)(h .c =(J 1;j ::i1U::e u.. S III ,_ Gl - ,- m:!:: ~=ij (J IU &!u.. c -g E ,- 1Ua.e! ~Ol-Eo') lU~elI D.. Gl C _ III 'w Gl C:g f!.s::. I-~ ...- Gl C - Gl ~ ~ E ~ .s :a cn::e elI'C III Gl -g~ ~&! a. 'S C' elIw III ell e ~ :c U:::i3Eo') ~:2 u..~ - C E'C:C a. Gl .- .2~-gEo') GlGl- ~o:::cn C Eo') Eo') Eo') Eo') Eo') co o M ..0 M ...... N LO 00 Ol c5 (0 M ...... 00 as r-- LO c.ri -.t ...... M ..0 CO ~ 1Ll LO oi r-- M co N CO c5 -.t -.t LO r-- "!. ...... Ol ...... oi M CO N ..0 M ~ 00 CO -.t M M -.t cg o o N ~ c: III .., - IU III IU Gl (J C IU iii ID c: Gl C. o f/) W ::J Z W > w 0:: 00...... LON CO V'r""'T""'C"") 0 T""VNMT"" NN"':ON- 00 Olr--LO r--_ ...... (0 ~ ......0 CO -.t N LO coo r-- 00 -i CO LO ..........I/).,-ro CO......OCOM "C""""VV~..... c5N"':oioi CO ......LOM ...... N OONOOO -.tMOO LOOLO MN..o ...... ...... MO M 00 ,..: M 010 00 ...... oi 00 r-- 00 0 o -.t c5 -.t ...... 010 N ,..: M "0 Q) > '~ Q) Q) e 0:: 5 en en ~.9 10"0 .c Q) () E ~~ 00:: .......:00 R~Uli ll"ioi"': .....r-- r--LOOO 00 LO ...... MID Ol "':a5-i COOM NOO NLOO ...... r-- N ......0l0l -iMll"i ......LO -.tMCO CO ...... CO r-- 10 -.t gc;~ N...... O-.tN CO CO M NOOLO u1 ~ ......- ...... LO 0 N LOCON g ~ C; -iM..o ......LO <Il 'E Q) E en'iii c:: Q) C1l > S.E CO -ro E E 2 Q) C::X w .0':' Q) Q) > > '~ '~ Q) Q) 0::0:: 'iii en Q) Q) Ci> Q; EE f/) w 0:: ::J .- C z W D.. >< W ATTACHMENT#-L TO REPORT#D :)~~(j7 00 -.t Ol c5 LO q ...... ~ 000 000 000 000 NON o 0 LO LO -i -i CO CO ~ ~ :;to~ o 0 r-- r-- M M CO CO ~ @, ~o:;;;:- M M r-- r-- N N N N :s. ...... 000 en e? .a '5 c:: Q) a. x W ]j '0. 10 () o -.t Ol c5 LO q :s. en Q) .a '5 c:: Q) c. x w ro o I- N r-- -.t c.ri M r-- N N LO N LO as 00 CO ...... M r-- M ~ ,..: N LO -.t -i o ...... N N -.t ...... ll"i Ol M -.t -.t o N M N r-- M o -i Ol CO oi (0 o c5 N I'-:. o 00 -.t as 00 -.t ::J ~ J!l C Gl ~ E E o o 10 Cl 'C :J ID o - ... o ';:: D.. . "iii ID 'C c:: :J u.. o M T"" c.ri r-- CO e N -.t M c5 CO o oi T"" 087 o LO N LO as 00 CO c;;- CO 00_ T"" o ~ 00 CO 00_ T"" T"" M ,..: o N LO -.t -i o T"" N o N -.t ..... ..0 Ol M o o r-- N Ol ~ $ LO CO c5 CO ~ o M -.t ..0 N r-- ~ r-- o CO as CO (J) c.ri $ to N -i (J) ~ LO Ol r-- ..0 N -.t_ ~ ..... r-- ~ ?e- (J) o CO c.ri N -.t CO o ..... .., " Gl C ..... M o Q) o E <( c Q) a. en c:: :::> rJi C Q) .s "E E o () a> 01 "0 ::l III J!l C Gl E - 'E E o () - OJ Cl 'C :J ID ~ . "iii ID "0 C :J u.. 088 "'0 Q.) ~ u Q.) ~ ~ o U 00\0 Q.)o bI)o ~N ~I U\O ~O\ ~O\ Q.) ,..~ S ~ o ~ Q.) ;> Q.) Q ATTACHMENT #2- TO REPORT # (5 ,~:-) -0] aJ ~ = ,.d rJJ. r:J':J. ... ....... elll"l U . \0 Q\ Q\ ~ C C C C 0 C C C C C C C C <= C C C C C C C = C C C 11'\ 11'\ 11'\ 11'\ 11'\ 11'\ 11'\ 11'\ C C C C 0 C C C C C C C <= C C C C l/') C l/') = l/') = 1.1) 11'\ 11'\ 11'\ 11'\ 11'\ 11'\ 11'\ ~ ~ ~ ('l M ~ ~ -EI7 \0 C C ('l ~ C C ('l ('l C C ('l c c c ('l 00 Q\ Q\ ~ ~ ~ ~ ~ !-f ,..J- TO REPOR.T #: 'j.~,J. , 07 089 ',. Source of Funding GL Dev. Charge D.C-City's Fed. Debt Total Account Reserve Fund Share Reserve Gas Tax Projects: Fire Division (Due to OES 27-06) Addition & Renovations-Station 5 5340.0607 $417,000 $ $ 930,000 $ 1,347,000 $417,000 $ $ 930,000 $ 1,347,000 External Subdivision ( Roads) Woodview & Finch to Hydro Corril 5321.0601 $ 60,000 $ 60,000 $ 120,000 $ 60,000 $ 60,000 $ 60,000 $ 60,000 $ 120,000 External Subdivision ( Sidewalks & Streetlights) Kingston Rd west limit to Rosebar 5321.0602 $ 55,550 $ 55,550 $ 111 ,1 00 Kingston Rd-South side Windowp 5321.0603 25,000 25,000 50,000 Bayly S1. - Brock Rd. to Alliance F 5321.0604 45,000 45,000 90,000 Bayly St.- Alliance Rd. to GO Stn 5321.0605 40,000 40,000 80,000 401 Pedestrian Bridge 5321.0606 270,000 1,053,000 1,810,000 3,133,000 External Subdivision (Traffic Signals) ) Squires Beach Rd at Clements R( 5323.0607 45,000 15,000 60,000 $ 480,550 $ 180,550 $ 3,524,100 External Subdivision ( Storm Water Management) Storm Water Mgmt Works 5321.0608 $136,000 $ 24,000 $ 160,000 $136,000 $ 24,000 $ 160,000 Total $1,093,550 $264,550 $1,865,000 $5,151,100 :TACHMENT.~ CS ..J.) -0 7 .. 090 GL Dev. Charges D.C-City's Fed. Gas Easement Debt/Loan Account Reserve Fund Share Res Tax RF Reserve Total Fire Addition & Renovations to Station 5 5340.0607.1 $ 122,734 $ 286,379 $ 409,113 Total -Fire $ 122,734 $ $286.379 $ 409,113 External Subdivision Road Construction: ValleyFarm/Esplanade/Kingston 5321.0203 $ 64,285 $ $ 64,285 Sheppard Ave to Whites 5321.0303 2,530 8,470 11,000 Liverpool/Wharf Street 5321.0319 4,164 14,156 18,320 Valley Farml Pickering Parkway 5321.0320 19,525 20,475 40,000 Rosebank Rdl Finch Ave. 5321.0322 217,600 261 ,120 478,720 Clements Rd east limit Church St 5321.0422 7,250 7,250 14,500 Church St/Bayly to Clements 5321.0423 124,194 124,193 248,387 Finch Ave. to Brock 450m east 5321.0501 51,397 154,194 205,591 Sideline 4 adj. 18T-88059 5321.0503 5,824 17,471 23,295 Kingston Rd west to Rosebank 5321.0602 52,558 52,558 105,116 549,327 659,887 1,209,214 Traffic Sianal: Squires Beach Rd at Clements Rd 5321.0607 2,063 688 2,750 2,063 688 2,750 Sidewalk & Streetliaht Bayly St S55/99& 12196 5321.0020 7,135 7,135 14,270 Brock/Bayly Rd to 401 5321.0308 25,203 2,500 27,703 Bayly St to Church St to West 5321.0318 12,172 12,173 24,345 Bayly-Brock to Alliance Rd 5321.0604 30,846 30,846 61,692 Bayly-Alliance Rd to GO Station 5321.0605 27,808 27,808 55,616 103,164 73,328 7,135 183,627 Storm Water Rosebank Rd-North of Finch 5321.0300 133,000 51,000 184,000 Finch East of Park Cres. 5321.0400 131,502 23,206 154,708 264,502 74,.206 338,708 Total Ext. Subdivision Works $ 919,056 $ 808,109 $ 7,135 $ 1,734,299 Sidewalks 401 Pedestrian Bridge-GO Station 5~~23.0501 $ 9,150 $ $ 56,308 $ 26,050 91 ,508 Total-Sidewalk $ 9,150 $ $ 56,308 $ 26,050 91,508 Total Spent $ 1,050,940 $ 808,109 $ 56,308 $ 26,050 $293,514 $ 2,234,920 ACHMENT #..5:....ro KEPORT #D"::,d,J - i>} 091 Budget Amount Year Proiect Number Terms Description of loan Bv-law 2006 5220.0601.6157 4-yr Replacement Vehicles $ 80,000 06-2220-001-01 4.25% for Bylaw staff Fire 2006 5340.0602.6157 4-yr First Response Vehicle 46,000 06-2240-001-03 4.25% Platoon Chief Parks 2006 5780.0601.6157 4-yr One-Ton Dump 46,000 06-2718-002-01 4.25% Truck wlPower tail gate 5780.0607.6178 4-yr 1 Trackless Plow. 77 ,000 06-2718-004-03 4.25% Replaced by 2 Four-wheel Drive Utility Tractors OES 37-06 Roads 2006 5320.0601.6157 4-yr Chev. 4 x4 wi 30,000 06-2320-001-02 4.25% Snow Plow Community Centre 2006 5719.0605.6181 5-yr Replacement of 73,000 06-2719-005-02 4.50% Parking Lot- Petticoat Creek Comm Ctr $ 352,000 Internal loans to be funded by Development Charges Reserve Fund, repayment commencing in 2007 ATi &, '''0 REPORT #(::;'.;4.2-0.7 092. Outstanding Principal Outstanding Principal Repayment Principal Interest (Jan 1) 2006 2006 2006 Loans Jan.1, 2006 Dec. 31,2006 $ $ $ $ Booked in 2001 Rosebank Road 508,131 (94,436) 413,695 (18,648) Eastshore Community Ctr 440,945 (81,949) 358,996 (16,183) Fire Tanker 89,770 (16,684) 73,086 (3,295) 1999 Roads Projects 527,894 (98,108) 429,786 (19,374) 1999 Streetlights 309,009 (194,256) 114,753 (11,831) 2000 Roads Projects 470,303 (87,406) 382,897 (17,260) Aerial Truck 225,837 (41,971) 183,866 (8,288) Library-Western Brandl 798,331 (148,369) 649,962 (29,299) 3,370,220 (763,179) 2,607,041 (124,178) Booked in 2002 Fire Hall & Communication 18,402 (9,035) 9,367 (675) Parks 116,573 (14,594) 101,979 (5,094) Sidewalks 58,662 (7,344) 51,318 (2,564) Storm Water Management 97,748 (15,067) 82,681 (5,259) Streetlight 30,084 (3,766) 26,318 (1,315) Arena & Recreation 41 ,365 (5,179) 36,186 (1,808) Roads 521,192 (65,251) 455,941 (22,775) 884,026 (120,236) 763,790 (39,490) Booked in 2003 Roads 83,938 (8,990) 74,948 (3,668) Library 201,390 (21,570) 179,820 (8,801 ) Rec.Complex-Core 6,285 (673) 5,612 (275) 291,613 (31,233) 260,380 (12,744) Booked in 2004 Parks 160,654 (14,952) 145,702 (7,020) Roads 48,844 (11,559) 37,285 (1,793) Streetlights 29,377 (2,734) 26,643 (1,284) 238,875 (29,245) 209,630 (10,097) Booked in 2005 Roads 50,000 (9,281 ) 40,719 (1,865) Library 172,000 (31,928) 140,072 (6,415) Parks 65,000 (12,066) 52,934 (2,425) 287,000 (53,275) 233,725 (10,705) Booked in 2006 By-Law 80,000 Fire 46,000 Parks 123,000 Roads 30,000 Community Centre 73,000 352,000 Total 5,071,734 (997,168) 4,426,566 (197,214) t .. Source of Funding Gen. Tax Levy Gen. Tax Levy Annual Charges (Principal & Intere!;t) (1,194,382)