HomeMy WebLinkAboutFIN 07-19�
Subject:
�:�:�� ��
Stan Karwowski
Director, Finance & Treasurer
Report to
Executive Committee
Report Number: FIN 07-19
Date: May 6, 2019
Development Charges Reserve Fund — Statement of the Treasurer for the
Year Ended December 31, 2018
Recommendation:
That Report FIN 07-19 of the Director, Finance & Treasurer respecting the Development
Charges Reserve Fund be received for information.
Executive Summary: Section 43 of the Development Charges Act, 1997 (the "Act")
requires that the Treasurer provides Council with a financial statement relating to the
development charges by-law and reserve fund established for each service as
established under Section 33 of the Act.
On December 3, 2015, the Province passed Bill 73 which amended the Act to add
additional reporting requirements. The Treasurer's Statement (Statement) attached to
this report has been expanded to comply with the new reporting requirements.
Attachment 1 provides details of the activity of the Development Charges Reserve Fund
for the year ended December 31, 2018 in the manner prescribed by section 43(2)(a) of
the Act. Attachment 2 provides details on information related to assets funded by the
development charges by-law as stipulated by section 43(2) (b) of the amended Act.
The amended Act introduced a new section: 43(2.1), which now requires Council to
ensure that the Statement is made available to the public. The Statement will be posted
on the City's website to facilitate compliance with the amendment.
Financial Implications: In 2018, a number of inedium density multiple residential
developments in the urban area of Pickering, and the non-residential development
related to Durham Live have resulted to a large increase in development charges
collections. The ongoing development in the Duffin Heights neighbourhood, and the
new development in the Seaton lands have also contributed to the increase in
development charges collected in 2018. The total 2018 development charges collected
was $13 million; an increase of 145 per cent compared to the 2017 collections of $5.3
million.
FIN 07-19
May 6, 2019
Subject: Development Charges Reserve Fund — Statement of the Page 2
Treasurer for the Year Ended December 31, 2018
The reserve fund remains at a healthy balance of approximately $58.7 million pending
future use of funds for qualified projects. The funds are well managed with investment
returns consistently exceeding market indicators. Investment income is added to the
balance of each fund as such income is earned.
Attachment 1 provides a breakdown of the various DC funding components. Two of the
components are in a negative position due to planned budget activity: DC funding for a
new operations centre and a new financial system. Negative balances will be
addressed through DC fees collected from current growth related activity and through
the next DC Study. For the next DC study, credit balances are treated as a cost that will
be recovered through higher DC rates.
Discussion: Funds are not transferred out of the Development Charges Reserve
Fund for projects until the funds are actually needed, as required by applicable
accounting rules. This ensures that the reserve fund continues to earn interest income
on the unspent monies until such time as actual expenses are incurred.
The total reserve fund balance of $58.7 million represented in Attachment 1 represents
the unspent monies as at December 31, 2018. Please note that there are
approximately $25.7 million of committed capital projects and financial obligation that
have been approved in prior years, but have not proceeded or are still ongoing as at
December 31, 2018. Taking into account these commitments, the net fund balance
available for future expenditures is approximately $33 million.
The financial obligation refers the development charges debenture financing undertaken
for the construction of the new Operations Centre, at $12.8 million, which includes both
the principal and interest payments. This amount represents approximately 49 per cent
of the commitments of $25.7 million.
In order to meet the new requirement under section 43(2.1) of the amended Act, it is
recommended that the Statement be placed on the City's website upon approval by
Council.
Attachments:
1. 2018 Statement of the Treasurer — Development Charges Reserve Fund
2. Amount Transferred to Assets — Capital & Current Funds Transactions
FIN 07-19
May 6, 2019
Subject: Development Charges Reserve Fund — Statement of the
Treasurer for the Year Ended December 31, 2018
Prepared By:
%��'"Y✓'' �
Caryn Kong, CPA, CGA
Senior Financial Analyst — Capital &
Debt Management
Approved/Endorsed By:
s I ' �
.'' �,� -i' �
. �
Stan Karwowski, CPA, CMA, MBA
Director, Finance & Treasurer
Recommended for the consideration
of Pickering City Council
�, 2�1�
Tony Prevedel, P.Eng.
Chief Administrative Officer
Page 3
`
`
v
�
¢
U
0
'a
c
�
L3-
�
N
�
�
�
N
�
(�
i
U
�
C
N
�
� a
O
�
N
0
N
�
N
t6
L
F-
N
�
�
� O
C �
�L �
.4G �
V �0. ,+,�
O �
� �
U c��t
�t�°TP,�HNiE��' # l"� R��C��i # ' !�'�'I �
� O (O Cfl N N N � r- N � I� CO
� tn N CO CO V' <O M O M r N DO
ti� . c0 f7 M V' N �t O V' tY N t-
� ('7 � 1� � M CV M O M � d' �
� Mo oJ aO � � � N � N ti I� �� O
O � � � �`"� v M � v M
�
r
C
�
O � � � (h (p I� N O � O N N O
fp � lp M � N N N � � � 0�0 � �
� � � d L � O � V M � v (O O 00 T
C t0 �— y t» � O d' tn
O h�•V � N � . eF M
'� J��
�
�
d �
� � OtS � N ' � CO M O M ' M N � r
� � �- O r � �t � N N � V �
O � ti
�,� N 'O �R{ �q � � � N � N O O 0�0 a�0 O�i
y,� I� C� � � �} tn v r N 00
N t
t � Y
R% o �
Uo ca
r, a
C M M � , ' � M N 6) � r- � N
� � oO OO M O � N CO r-
Q' � � � M M V � N 0�0 CO �
� � 'a vi M M M ('� � N �F
� h y-�+ `� . N N
d �
�
d
.0 y � M � � N N M N ' N N N O
t� a-� � M O 1� � O � � � f� 00
3 � � E � a t° �� rn c�vo m �`r r°'i
tA M M r tv <O
„O ti E� N M N
V% �,�j
N �
v
.� O �
�'O � � V O 1� OO O d' 'V' 00 � h
'4' d � � � O � � � M � N r � N
C v i,�,, r;
_ �'p � M M � C�7 � I� N W. O N
c°� � d d 3 �n �n co ao cfl �n
y l0 f/i �'' ,= tH `� ('7 M
� n ,. `—° v �-
G � � S
0 0
Z
C � � cp rn t!7 � t� ' t� d' I� h
p N
j ++ � N N M a�O 6� N N tD � C
� o � o
� (�O � M N O ti � � W 0�0
N �' O t» �
� ^ G N �. v �j N � N
o c`a
o �,
� r N � r � W r ' r � � N
� y � I� M <- M N N .- � t0 V �
d � CO � N � N I� t� N I� 00
N v,� ta ~ p � N � � N O r
� d �
n �� � � N v �
a`�
d
� � � � �
N � -o -o o �
ap � N C N c � N o
O p � � V- LL' M tV
N - � "
� � � <
Qj � C Q � � y N V U V)
c �, o c � '
m �_
a � N t° � V U � E E a�i �-°'o
0 0 �
.� -��, �o' a�`� � a� a� � o ,� °�' � �
d 4I � � C Li'� � N N
U '� � N N N v,F,, O N� C
� N � � E E LL G C �C p� U C E L
N � � � V G t` N 10 'O N � E v
,� Q 0 C C � � F- 1- <p � m 'O [a V „�.,6
C O L � tp Q � C � � C df m C y Q
� '� � N N I� y � � I-� •y t- N
N � N
� a � a�i a� °� � �'� ayi E E� ° d a`�i °� cn
¢ O n. � � S� � c� J Q Q tq U� � U m
C
N
�
.�
�
U
a`
�
W
O
N
r
m
N
�
O
N
� O
� c
c �
•3 E
o �
m '�
a
h�- �
N
N y
C �
� L
U `o
N C
C C
O �
tt4 �
� a.
Q a
O �
3 �
N 'L7
G C
� o
Y �
N
� O
� Q .
� � U
'V •T Q
c _
�° � .�c
c
4= � o
� :o c
� � �
� � O
� T U
� U Q
N � N
m �o �
� � �
� U
U �
C N �
� �
� �
o- o' o
o � �
> c�i �
a� �
-o T O
�
� � t
>, � >,
0 3 �
c� v a
� Q �
y �
o � �
� `m �
� U �
� c Q
� � �
U
� Q �
T� �
� > N
fl- � O
� Q
� � �
� � �
� o �
� ^�
� � �
Q �; �
'v �n E
c y n
0
Q N �
p) .0 >
c •3 �
a
� c �
�6 m
N 'o
'Q a�
o E �
C V i�
� N U
W � 'Z
N '@ �
� Q N
� ,V m
� C U
�7 � �
U � N
c � a
�.i I- U
N
O
�
�
�
�
U
e
U
�
� N
� � tl
� t �
� 0 �
1
I �1
! Gl N
t � d
� O �
� a` i-
� N
�
N
� LL � y
1 o N �
. O. � � C
' �" � � �1.
N �
C
O m
tn °' v�i � c
C r'C-+ N �
L O � N LL
h'
�
G
�
�
�
L L
� tC
U s
� w
y
"� U
�. y
fC �
U �
� �
� �
� O
N �
N �
a U
O p
�
L
� �
C N
�L =
Y �
V �
n. ..�
� �
O �
Y �
U Q
a
c
� � =a
U > >
� LL LL
.�
'O
� =OO
T
0 LL N
C �
LL d A
� C O
U � •L
o u. a
Y
� tC O
C7UU
C7
d �
a` U
O) � V' O� tn W rh 00 � O
(� � OO O� 00 O tn ln O
M CO O O N I� � I� ei' O
N M� O m M�- � O 'cY
tn � t0
O
c
W
G
i�
�
0 0
O O
O O
M M
� �
a0 N 00 M CO 6� O h
M W O ��h M� d�'�
O V' � M M N�- t�
(O M M i� 00 N CO,�
0
.�
.� �
�
N
m
�
�
� �
Ch M
� n
� �
�
O O
N N
N N
� M
�
�
� a
� �
N C �
�` m �
V a �
U � a
� M C
� � U
r O h
O O O
i- tn !D
����������� �� ��������',� �7y1�`
tt) O O O O N� O O CO
N O O O O O V' � O O N
t(� OO O CO �(O �� O tn N
CO (O N� O tn 1� ��� r-
� M � � O N���� V�'
N CO O 0� !t CO O
O M V V N M O
� O) � (O r- N O
N ('7 (D rt' tn tn 1�
f0 C7 O) O M � N
1� �- N
C�. �
m
� � �
}` } �" °i U
�' o o � W Q
m t� �
a .� _ > � >
� � � o 0 0
0 0 � a >-a
0 0 0 o r
O O O O QO
O O O � �
CO I� (`� .- �
O �
�- d'
�
N N
f6 N
N �
N F N
>.(7 �
U � t�
� � �
ti �
� �
M M
N N N N N N N N N N
L L L.G t .0 L S� L
[� (� (� N t� !� (� N l� (�
N U) N N N N N U) N N
�• w w �. �. a T �. >. >. >.
U U U U() Q C� U U U C�
� K � � R�' 2�' � � � � �
0 0 0 0�n o 0 o eo o rr cfl ao v o0
O CO tn O CO O t,n O 00 N O O M
O tI� 'ct 'ct � � 1� M M 00 O I� tn
<- N O � CO 1� 'd' tn N I� N N N
r. r- o r v c� �n .- c� o rn.-
� ('7 •- i� N � ('7 �
� �
0
M O('7 �� O O(O � t� tD 0� O O N CO O V' V' O O� h 00 N M M O O
�� t� tn M r- CO N O1 M o0 N 6� N �� 6) � O� O O) N N O
�(O ti� •- tf') !D � O et O) � � CO 'V_ M� CO M� tn M M O 1� O
'V'
CO O V' � N V h N � h CO tf� M cM e0 tf) N N N V' l0 �('7 O rY O
t� r v� � ec �r rr oo � o eo o�n t� co �t o rn m �n r �
�- O) N M t� O N M �-- r- M N M N 00 00 V �tf N
.- N � N e1'
CO f7 � I� N O O� O <t' 'd' '�t M O O 1� O�� M O O 1� � O O tn O O
c0 O N I� f� � 6� �- I� h V M O � tf� M CO r- CO CO N 00
I� ln M M CO O � tt� rY c- � CO tt� O O M tn (p (O CO N 6) 6� O> C7
a0 t0 tC) I� I� d' 00 tf) � I� h I� Ch CO 1� O 6� O V � 'V' �- t0 N
CO O � M M V' M d' � �('7 I� 6)- m� OO h GO t0 tn
O CO O O O O h O r- O O O O N I� f� N O 1� O Ln CO O OO l0 O O
O tn tn 00 00 (O V' N��� CO CO 00 CO 00
!� OO tn I� 1� rF I� rh M 6� CO O o0 h N � r
I� N O CO tD � O OO O 6) ('7 N� M tt7 'cY O
c- (O 00 I� h N M�� � CO r- O t17 'V' O
�
rn c� rn o o eo 0 0 00 o r- �n o 0 0 o c� rn o o co rn r> r o o n. o 0
��'d' O I� � 00 V' 00 O O O N O O O O O �F � O O N O IA (fl O OO 'd' 00 O
M CO OO O� 00 O tn Ef) O N N �� O(O �(O �� O tn N� O M V' V' N Ch O
M CO O O N i� U) t� rf O N N f0 CO N� O tn t� 6j t[j W � �F r' �� CO c� N O
N I� � O M c+� (+� CO N C'� V' t� I� t� rl' N O c0 aO O I� t� (O O N M CO �� tn h
N M O c- � O �i' � M � M <- r- O N� d' CO �'d' GO f0 M O') O M t- N
tn f0 e- c- .- •- N t� �- N
N N N � N N N N O I�
rn rn rn o rn rn rn rn m o
M M M 00 M C'1 (`] M �
N N N N N N N o
�- O � M �(O �- � 'V' O
m o N 'd' ' (� V'
cD N I� N(O (O 1� N c7
N N N �n N N N N N
o p_ —
� � � a` E �'
. �
(6 � N m U �
y � W � LL
>
N d � o�E � c c
"o c m � . Q o � o 0
N �� d � Q � a ��
'O rn �o ,�, � c W � tn (n
y C. C O O O w y V �
ia E = m �
@ Y� _..�. V E t0 V Z U
� V fl. � . j� � t1 � u- � � N �
C � � � � � Q � � � N o �
d �� T V f6 C W �+-' (6 Q
� � � a � � m fn � _ �
p N�� C� n��� v� a Q
d N m LL �- ����°,a; �- ' g
� a� 3— � E .n o 3 3�'
d.c rn a> 4= m o.fl � a. a� a� @
� d C Q Z C � U_l !n �. Z Z(n
. �
O O
N N
M M
LL"'
w
Y p�
U C
� �N
m �
�o >
o �
� U
U O C
• 'y U
N �
� G V a
L y � C
ii � � �
O �
y � ~ r
�
c
m
'Nh m m
M � M I� 00 � M M O N N
O O O O O O O O O O O O O
N N M V' (O (O (O (O I� O N CO �
O O
N N N N N N N N N N N N
M M M('') t7 c`') M M M M th o') V'
� N N N ��� N N ln N N N
a� `p V �'� ? m in �� p m �
� U O C N y N.0 Q � 'ul U
N � N C N LA W � N �
� p
oo � a� o c
� o � � � � '� � T � � � �
v� U o.� � LL1 � a � G�� �
;oz Na�� � o E N� c
(n � O� Q' O� C� i+ N o� �
fn � � ��-Y p U� p� li1 � U
W p� ti5 C (E (6 U � C� Q� Y�G �
N� C m�� m X V N� �� �
� C N i-� N� mT "O N.O � y O � O
c
o � a��i > o� � m c �°� R 3 0° �
m� U Q� M� p=� Y
� �� y � p y� Y o U
� Y U �� N �(6 >` '� 0� ry C
c ' � �*+�
m0ot°.iim�mY�i�cntnm m a
O O
W W
� �
(�{ M M
3 � �'
.. t z z
C � � �
d =
C O
d � � a
c"''' °� o
� d 3 N
� fp O ,�
d a •3
� � Y
E�' 3 `Y'
d ��.
O v � f"'
u� Z �n �-
�p � N �
w N � �
y :,., c
0
� w � �
Vi � Q d'
N
O
N
s
N
M
V
�
U
Q
U
Q
O O�� O O tf') O O O O O M � � �
O O� h O O O O(O O O O O n CO l0
O O M h O O CO O I� O O O O 00 e' � 0i
� O O N �!' O O CO O ^ O O tn O .- ln e' �
V t(� M r1' (O �� O O) tn OO � � N � e-
C M e- tp el' N�- N CO O N N N� 0� O (O t0
� '0 M d� �I� N M
t+ C �- T !'
O 7
� LL
N
I ` v
I � �
+� O
� O N
�
i �
I G> N
I Q. N
� � fC
� a E--
� N
; a
c ci �
�
i LL Z �
� Q N y
d � � 'a
i T � V- �
h �� LL
C �
O N
d
� y df � 'D
C a'C+ d d C
L OQ_ aNiti
N
'C
C
7
�
i
L
L {�„
7 �
U�y N
W Y
N
:*�' U
a. y
� �
U �
� �
,tN-+ �
� O
N v
N �
a U
� 0
�
L
� �
C N
�L �
Y �
V �
d �
�
� O
w �
U Q
N j,
U
} C
N
� a
� �
� L
� �
O O
O O
c'�� V'
� �
M
0
O O
O
O
O
!t
T
N
�
U
� � � � o
N � � s � f6
� � � !� N
� � � N •
� � N N N :p
L L C r+ �' w r�`+ .��..
tA t4 0 <� C.> <� U �
.Z` .Z` cn Cj U(� U u � u m
<U <J � p � O � ti ii ti � �
� K � �' � K � � � � �
O O O O � �� O c- � tn M tfl O 00
O O ��('7 �� CO t� � M O 00
� � ��� n��M N M� � ti
t1) N r �- (p 00
M N �
N
O O t!') tq , O> tn ('7 O O� tf) I� � N e-
O O� 0i I� N �i' tn (p I� h- �0 N � a-
O O'�fi et � I� �<- ('7 M N O CO tt7 et
� O� O�!Y N CO � aO N O> V' O M CO tt
C rY �� (O O Ln CO � O� 00 tn M I� YY
��:a M 00 l0 � tn M N N eO 00
� N M N
V � � � �
� 61. l7.
C � O 0�0 N � � � � � � � �M11
�- rn w eo m ao w
V' d t� N r � M N �
U = 00 CO 00 �- CO O
�
� LL N
O O O O O � O O O O O �
� �
'C f6 � O>
LL N �+ M M
� C O M M
U � •�
0 LL Q
O O� T O O tC) O O O O O M O>
O O� h O O O O CO O O O O h
O O M h O O(fl O I� O O O O CO c�
O O N� O O CO O O O� O �C)
'd' � ('7 �1' (O � � O � tn 00 � � N
N y� t�/ C7 tn et N� N CO O N N N� 00 O
M 'd' n N M
� � p � � �
C9 U U
� M O M N �- CO N O (O I� O� (D
`�'� o O N O O O N O
<.i W o� co � r v' W m oo w w m W
d d r
'O ai o 0 0 0 oi o 0 0 0 0 0 oi
� p eo c�l m co co m ao co m m
m � rn r r � � n � n � � �
a U u� �n � �n �n �n �n �n �n u� �n �n �n
G N � N U� o ��.. ��.. `�..
� u� a� 3
c �� ��� � in in m C� _
O = � G Z � � a N p � d� C
O � "O O
c° U _�^ c � U U a'c n
� — '� � o a�'i � j c c o��
� ,� � W � � � � � � � � V
fl. � `� Y m o�� C9 C7 � o�
c d r� m� rn� rn otS ?
— o) � N N •
p) � t� �� N Ll Z � f�0 �� Z m�
� �
� � o o2S c C7 � N �> c+> �i- o�� E
� f6 m > N°� U o� � a� ��`- _�
a
m a` ia N m o•� �.o n. n. a m C�
C � Q�. � � — � LL `� C
� N O r Y �� S R� C C C•- 6
:,_, s o c Z` .Y o 0 0�.
a m a3i �� m=-�a � o� ami a`°i a`�i � a�'i
Q c� z�n a> o= o� m v� cn cna�
� M
M N
�1'
iy" c
� rn �
� � :
d' �
�
n �
M
t!) '�
w �
O 0
�
M M :
O
d N
N p�
�
V% o �
� �
U o
N � �
o � .
� o '
d' '�' d' �° .
O
� � � ~
O O (O �
CO tD � �
t0 U
0
M �m
d '
� � N o'
CO 00 N �
�
� � � c
�
� � .
N
� o
�
O O N 3 m �
� � � () �U I
c �
(�9 � � � c
N 1II d
M N 3
N C
C �
O tn �a .�
U
� T
.� 'c
C �
fV �
� U
N�
� m
.v •�
N=
� LL �
� � �
�
�
� � �
N J 0.
O
s
3
�
O
�
'O
C
�
C9
� N M