2014 Financial Plan Workshop - Pitt Meadows Council Oct 29.pdf

8/14/2019 2014 Financial Plan Workshop - Pitt Meadows Council Oct 29.pdf

http://slidepdf.com/reader/full/2014-financial-plan-workshop-pitt-meadows-council-oct-29pdf 1/36

!" # $

%&

• '

• &

• (& (

• ) *

• *

• *

• (&

• !& (&• +,

• ! - .. / " 0



'

• *1

– , (& 2"

– 0. .& &

"& 3 .& 2."

• + 4

&



& • 5 6 7 $

• (& & 2" 7 $

• (& 2 " 2. %& $

• 2. (& 8* $

• 9 . 8* :! $

• (& / " 0 ! # $

• ( / " 0 2 :; $

• (& 2" " / " 0 2 :< $

• / " 0 7

• ( 8& 7

• ( % "

+ 6 % * "

&

• 5

– , 1

• * *

• % = , * * .

– 0 >.

• & >. " * %&.

• + & >. " 3

– 8* 6, *:* – > & 1

• > * *" & .



& % ' & *

0 ." . . &

% * (

Strategic Plan

Business Plan

Financial Plan

&

* * (& 2*

• ? * 2& 2& 8

• * 8 9" ( ?. 9& %

)& & 5"& / 8& ?*.:"

&. ?. 2*.

• * .. ). 8 %.

9&* * 0. &



(& (

(& ( 5* " 9&

• @.. AB

* & &*. * * . .. " * " . *. 6"& ..

• @.. <;B

% ;6C @ " . . & B

• % , ( @.. #AB

, " " " ;

% * , & *

• " @.. <<B

? " * ..



(& ( !& * • !& 2 && , .

& • 9"

• :

• &

• D @ &B

• 0

• 0 , .

& @* & 2 B

, ".& . " &

, "&E• 2" *&

• & * @ ?,1 9 ?4.8. 8*B

(& ( 8*

• %. @?" " "B

. 1

• % .& * @ . .*B

• . 6. & & 4. @ !B

• : 2 6 @ " 6 .. FF:F#B

• ?,. 9 8* / ?4. 8. 8*

8* 6 @?" " "B

• ?,. 8* / & 8*



(& ( 8*

• ! ' . 8* .

%. & 0*. %

(& ( 6 8*

• ) "E – : .1

• . *& ,* .

• % " "&

• 0 & .

– 8:. "& • 4 &

• &

– & * 6. " .& , .

• .*

• %. %

•

• 9":.



(& ( 6 8* * (&• G*&H 8*

– , * .

– 8* .

– %* ,

• (& – , " . *

& " .

– * " & . "

– . I 0 . "

– ( " *.I 2" *" & *.

(& ( D * ,

• * ; *

• " J " ,

5"& 5 8&

. 2&

2& ,

• D * , @* *I " B

* @ :

*B & D?8 ??I

* * . " @ & *

& B , &I



) *

) * , 0 6 $

0.00

1.00

2.00

3.00

4.00

5.00

6.00

Vancouver CPI

Tax Increase



) * + *• %*& 2 1 KA:

• * * .*. * * E

8 / • ( ..

•%

•

•) "

•8" )

•%

•+ @9 B

• 6 &

• 4

•( % •8" "& + % / L 8

% / •9" • *J " %

?. 2*. • " ..

•66 * • 6. .."J %

• ; #= . A=

! •(

•)3

•0**

•?.&

• ) * 8.

• ) *

) * * M @$B

Gas & Electricity

Home Insurance

Home Security SystemTelephone & Internet

Cable TV (HD Basic)

Car Insurance

Total

Water Utility

Sewer Utility

Solild Waste

Drainage Utility

Transfer to Reserves

Police Services

General Government

Parks & Leisure Services

Development Services

Fire, Rescue & Emergency Services

Transportation & Public Works

Library

Debt Service

2,250850

350900

600

1,800

2,759419309

250

94

419

333

284

250

103

96

85

81

36



) * , .Municipality Taxes Utilities Total Charges

+ M* 2 $$ # $<;

+ . $ AF $F

$ #< $$#$

M* $; #<$ $$A

4. #F# A $#<

(" ;; #; $

+ M #F #A #

8. #FF # #

4. #F F<; F$

8& F# F< A<

<#A #F< <F$

9& < ; <A$

9& A# FFF ;#A F A; ;$

%*& #F ##; #AA

) * , .



) * 5 !

"

#"

$%

!

&'

;A# I#= A<$A $A

; ;F< FIA= FA A#F

< @B;<$ <I#= #; ;A#A

A << I$= $$$

F <<# <IA= A <F#

# <F# I= ##

A$# I<= F F

@BAA$< I$A= $# F<

F< $I;= <; ;A

$ @.BFA# IF= ;A 6<$

@.BF#F I= ;< #

) * 2"

0

100

200

300

400

500

600

700

800

900

1,000

( )

( )

(

)

( )

( )



) * 2" *& ; 6

! "#$

"#$ %

) * 8* (

*

+,

!

-- $; A#; A$ <A ./-.0/---

--1 F ;# A$ ; -/#-./---

--2 #FF F #F FA< #1/#2-/---

-#- #F F# A $< #3/3-2/---

-## #$F # <F F; # #3/#./---

-# #;F $$$# A ;F -/-14/---

/0--/--- ##/1#1/4-- 003/--- 0/.3#/--- #2/-4/4--

& % & KA



) * 8* ( A 6 $

15,000,000

17,000,000

19,000,000

21,000,000

23,000,000

Reserve Balance

Average Reserve Balance

) * .* ( , 8

-# 5 *6 7 8 9

-#. : 86 5 )

# I

9& @B I$

. 8 I;

0 %"" I;$

4 M* I<

3 8& IFA

9& @B I#<

1 I#F

2 $I

#- $I<

## 8) .;#1

# 2 $I

#. 4. $I;

#0 + M* @2B $I<

#4 8. $IAA#3 + . $IF

# + M* @B $IF

#1 M* I$;

#2 (" I;

- 4. I<<





* % & 5• ,. KA

K; : K :4. &

2 0;3 8

% . & & @** .B /4--/---

• % & 6 $ 5 $

D <

2 @.B ;

8 9* @.B $0/--/---

• % 0 & 5 @.B /1--/---

+ = & 9*

* && , ( @$B

! "

#

$

% &

'( )$*

"(

)$*

)+* "

&' ( ( (

) ( ( (

*" +',"! ( ( (

$ +',"! ( ( (

-, . /" ( ( (

& 0"1 ( ( (

" ( ( (

,-. +



* && , (

" /+

0 /+12 (3 /+

.45 (3 /+

6( 7 ,5

/+

"8%

#9 /+ : /+

*



* , 0.

• , @ 8 B

– ( 0 + 9&

*. .. , * " $

> ;2 ,

– ( 0 + 9&

*. .. , * " $ > #.;. ,

* , 0.

• , @ 8 B

(

(

(

2

(

(

(

(

(

(

8 "

8;" #3

"( " <5 <5( 99 ; %5

.(45

3, %"'114 ,$'

3 %"'11 4 ,$'



* &

• < =) " " &

• , > ? > $ % "& . & *

• @: < &/ : !/ :) ' . "

& * & @B

• +A * 0 & .& "& . ,*

• , + " , + . " "

"& ,

* &

• 96 2 . "& " "

". *

• &;; ,) *' ( .&

% .. & ;= , ,I KI$

+ * >

& " *



* &

• =,) +6 *) & " &. * 2*

@ / 9 8 9"B

9 &3 * *

CityDepartments

44%

ServiceDelivery

Partners 36%

CapitalReserves 20%

* !

• +A 6 ' " *"

2" " * *

&

• = !6 * ..

* .* " " . *

6*

• *!) *

?. *& * " * * *

• < ,, +, 8* , "



(&

(& 9 8*

-(

+" 5 6 78 9

,'$ :; 7 " < 9= " (>8

- , 78

- ;, 78

$1 0"* 3"? 6"' -,'$ @;A 78 2

$1 0"* 3"? 6"' 0#$ 78 2

$1 0"* 3"? 6"' ' 78 2

$1 0"* 0 5 A" ' &# 78 2

$1 0"* - A" ' &# 78 2

0,"A 5, 1,' 1" 1! "A" . "A(



(& 9 8* (

0' +" @ +"

, 9 &,' 4/---/---

) -#0 #4/--- -;#-"B - 5 C #.4/---

(& % 8*

-(

+" 5 6 78 9

,'$ :; 7 " < 9= " (>8

,'$ 5" /A"

,'$ :

- , 78

- ;, 78

$1 0"* %" &A 78 2

$1 0"* + &,"1" &A 78 2

$1 0"* %A + &,"1" @" 78 2

0,"A : A"#' , 1,' 1" ' "A" 1 "

1!(



(& % 8* (

0' +" @ +"

) -#0 #-/--- -;-3"B - 5 C 2-/---

(& 2& 8*

-(

+" 5 78 9

,'$ :; 7 " < 9= " (>8

- , 78

- ;, 78

$1 0"*

0,"A : A"#' , 1,' 1" 1 '!?$ 1"",,"(



(& 2& 8* (

= =

=

=

=

=

=

0' +" @ +"

, 9 &,' 40/---/---

) -#0 #-/--- -;-3"B - 5 C 2-/---

(& ?4. 8. 8*

-(

+" 5 6 78 9

,'$ :; 7 " < 9= " (>8

- , 78 2

- ;, 78

$1 0"* " B, &, C 78 2

$1 0"* " B, ? @$ 78 2

$1 0"* %-5 @D,A &A( 78 2

$1 0"* 0," 0"2E' F"'" 78 2

$1 0"* :"" &A 78 2

0,"A : A"#' , 1,' 1" "A 1 "! D,A

' # ' 1 " ,1, 1(



(& ?4. 8. 8* (

=

=

=

0' +" @ +"

, 9 &,' #-/--/---

) -#0 4/--- -;#3"B - 5 C 4/---

(& 8*

-(

+" 5 6 78 9

,'$ :; 7 " < 9= " (> #!8

,'$ &' ) #!

,'$ :

- , 78

- ;, 78

$1 0"* &A#$ 7C", 2 8 2

$1 0"* &A#$ 7C", 2 8 2

$1 0"* =G ,$ -"'$ 78 2

0,"A : A"#' 1,'$ A""! "A# . " "' E"?(



(& 0I 8* (

0' +" @ +"

, 9 &,' #/--/---

) -#0 4-/--- -;."B - 5 C 04-/---

(& 8*

-(

+" 5 6 78 9

,'$ :; 7 " < 98

- , 78

- ;, 78

$1 0"* %" -, ! +A 78 2

$1 0"* %,! F"' @;A 78 2

$1 0"* %", 78 2

$1 0"* 0 %$ & 78 2

$1 0"* 5 0"? 0"?$ 78 2

0,"A : A"#' 1,' 1" "$! A ;A'," ' 1" "$

A *#(



(& 8* (

6" 0

(& & 8*

-(

+" 5 6 7 H 1,," !" $"E8 9

,'$ :; 7 " < 9= " (> #!8

- , 78

- ;, 78

$1 0"* B"" 0"? A" ' & 78 2

$1 0"* 5"A" 3! 0"? #A 78 2

$1 0"* &%0 %0/ @;A 78 2

0,"A : A"#' 1,'$ 1" E 1"",,"(



(& & 8* (

0' +" @ +"

) -#0 #43/--- #;-"B - 5 C #/0-0/---

(& & 8* (

0' +" , - 0"' > #!

• , #" 6 7) =? 6

• , *! 5 ) ) )) -#0



(& 6 ..• 5 ..1

– + % &. .. & *• D & * " "&

– % 8*• 8* " * .

• %& . "& .

– 2& 8*• %& . . .

– ?4. 8. 8*• & & F *

• . " & & * *

– 9 8* @, B

• . " " "& " *

• 2. * &

(& 6 ..

• 5 ..1 – 8*

• ( N' " & O @KAI .B

• )* & . *. & '&

– 8*• % , & @K;A;LB &

• .& / &

• 9 . * . & 8*

– & 8*• ' > N'

• & " &* 6& = * ,& *



(& L &

I 2 .* * = *

I 2 .& (

& 8*

$I 8& = * 9 8*

,& *

*

I (& * & & "

.&.

" *

!& (&



!& (& . * 9* 9 C+ , " ,,

•8* & 6FA 6I;< 566 ,

•5 6# 6I + , * . *. @.B

•+6. ;$ I#F $ ( %.

•8* & $$< ;; I< * " I

• $FF IF *& ,

•2" *& FF; I;A ( .. 6 .

•0 " (& 8 6$<F< 6I 0 > "&

*A 4--/1 .;#

(& 8 0*1

+ 8 : 0. 6A;$ 6I# . ..

. 8 : 0. 6A<< 6I<# . . ..

. 8 : 0. 6#;F<< 6I; . . ..*A 7004/.4 7;14

6 +, *A7 44/44 -;.3 ( *" ...

= , 0 P K;< 8. 9 C 2. "& " K;

!& (& . * 9* 9 C

+ , " ,,

*D57= @* B 44/44 -;.3 ( *" ...

D*" ...1

•9" F I# M 8& 9" & %&.

• / 9 * A I; 8& : 7 * %&.

• 6 8 $ I 8 : 8& )& / %&.

*A 041/1-- ;20

*$+ E F$*$ 4#0/.4 .;.-

43;#- 9$$ *F=$ <8= G8$ #" #

= , 0 P K;<



!& (& . * 9* 9 C

+ , "

F : , +H

•0 * *. 6;F 6I$A

•8 ! . .& 6;; 6I

•8 &. 6; 6I$

•8 %2% & 6; 6I$

•0 * 6#F 6I<

•8 6$$ 6I

•8 0 " 6 6I<

•?. ?2 & 6<;$ 6I

•8 " * 6 6I$

•! @M. .&. & &&

. B

6F; 6I$

F : , , 7 7#0#/4. 7-;2#

= , 0 P K;<

!& (& . * 9* 9 C

+ , "

8, : , +H

• . & 6$;$ 6I$

•?. .&. 6$ 6I

•8 .." 9& * 6 6I

•8 " 6#; 6I;

•8 " * 6; 6I

•8 . * 6$ 6I

•8 . .& & 6F 6I

•8&66 * 6 6I

•8 .. : " * & / 4 6F 6I;

•8 & * & / 6F< 6I

•8 . 4 6 6I$

•?. 2*. / *& 6 6I$

8, : , , 7 7#-/3#3 7-;32= , 0 P K;<



!& (& . * 9* 9 C

+ , "

8), : , +H

•8 $ . 6 .* 6F 6I;

•8 . .4 6 6IA

•! * 4 6F 6I

•?. 6#F 6I<

•?. . & 6; 6I$

•8 6.& *. 6A 6I;

•8 & * 6 6I<

•(& 6AA$F 6I;

•6 . * ( %. 6. & 6; 6I$

8), : , , 7 7#24/133 7#;4

= , 0 P K;<

!& (& = , 0

-( $ +

> 4#0/.4 .;.- 0"#, '

=H * = ) F $88$F+$+

•8* & 6. & 6; 6I$ % * & 2 , *

•8 .." & 6< 6I %* * .." >" &

•?. * 6# 6I 2 C / 7 %& %

•?. " & 6< 6IA % .. " &

• . 6AA F 6I; .& 4

•?. * 6 6IA !* * "

•?. = * I 6;<<; 6I & &* & .

•?. * ? 6A 6I; D" .. $ .." 8 &. 8&

*A 74#4/04 7.;.#

E F$*$ 7#/-. 7-;-# F $88$F+$+

= , 0 P K;<



!& (& . &E

Arena 6%

Contracts & Fees10%Library 4%

Parks & Leisure10%

Police 22%

Capital Reserves20% Salaries & Wages

22%

Supplies &Equipment 1%

Training &Development 1%

Utilities 1%

Vehicles 2%

!& (& . . .E

Fees & Charges18%

Grants 2%

Reserve Transfers3%

Taxation 77%



* + * ?* . * 4 , *

* . " "& I

Operational

Costs

Capital

InfrastructureCosts

Labour /Contractual

Costs

!& (& L &

I 2 .. = ,

I , *" . . &

$I . "&' "& 43 " ... * * @8 9" / / 9B

I . * , .6 "& "& * .&* *

;I % $I$= , . * * 4 K;<I *&

<I M . " < . .



$ A

+,

" IA IA -, 0 0"

" I IA -, 0 0"

" IA IA )! 0

" IA IA -,'$ "

" IA IA -,'$ "

J,"! IA 7%,8 -,'$ 0" 0, +A,

J,"! IA 7%,8 0 -!E :"

&'$

","! IA 7%,8 0 -!E 5'A

5A" IA 7%,8 :; & -!E :" &'$

@"! ! IA 7%,8 :; & -!E 5'A

Questions, Comments, Suggestions ???

Documents

2014 Financial Plan Workshop - Pitt Meadows Council Oct 29.pdf