1

2012 FINANCIAL PLAN

PUBLIC HEARING

March 5, 2012

Dean Hammond, Treasurer & GM of

Corporate Services

2

AGENDA

2012 Operating Revenues / Expenditures

2012 Capital Expenditures

Debt Position & Debt Ratios

Residential Tax Impact

Utilities / Utilities Capital Expenditures

Next Steps

Expense Management

3

PROPOSED OPERATING /

UTILITIES BUDGETS

General Revenues / Expenditures $73.1m

Utilities Revenues / Expenditures $17.7m

Total Budget $90.8m

4.44% Mill Rate Decrease From 2011

4

REVENUES - $73.1m

$36.9 , 50%

$20.2 , 28%

$11.7 , 16%

$3.2 , 4% $1.1 , 2%

Property Taxes

Government Transfers

User Fees and Sales ofGoods

Permits, Licenses, andFees

Other Income

5

EXPENSES - $73.1m

$41.5 , 57%

$7.5 , 10%

$7.4 , 10%

$5.5 , 7%

$4.1 , 6%

$2.9 , 4%

$2.6 , 4% $1.6 , 2%Salaries, Wages, &Benefits

Reserve Appropriations

Contract Services

Grants and Contributions

Materials, Supplies, &Equipment Purchases

Debt Servicing Costs

Utilities

Capital Contributions

6

EXPENSES - $73.1m

Protective Services Salaries, $0.26

Operations Salaries, $0.17

Reserve Appropriations,

$0.10

Contracted Services, $0.10

Development Services Salaries,

$0.08

Grants and Contributions,

$0.07

Administrative Salaries, $0.06

Materials, Supplies, & Equipment

Purchases, $0.06

Debt Servicing Costs, $0.04

Utilities, $0.04 Capital Contributions,

$0.02

Where Every Dollar of Tax Goes...

7

2012 CAPITAL EXPENDITURE

HIGHLIGHTS (Reserve Funded)

2012 Total Capital Upgrades $9.4m

8TH Street Bridge Analysis $300k

Centennial Auditorium Door Replacements $80k

Landfill Excavation & Liner $275k

Vehicle Replacements

- Four Loaders $1.0m

- Airport Fire Truck $650k

- Five Dump Trucks $735k

- Other Vehicles (24) $1.65m

8

2012 CAPITAL EXPENDITURE

HIGHLIGHTS (Reserve Funded)

Fire Equipment $336k

Fire Pumper Truck / Ladder Refurbish $550k

Sidewalks / Turn Signals / Kirkaldy Dr.

Upgrades

$435k

Parks Upgrades $115k

Police Equipment $491k

Police Vehicles (7 Replacements) $342k

Rec Centre Upgrades $225k

Sportsplex Upgrades $117k

9

2012 CAPITAL EXPENDITURE

HIGHLIGHTS (Reserve Funded)

Transit Auto-Fare System $500k

Handi-Transit Bus Replacements (Four) $565k

Drainage Projects $475k

10

2012 CAPITAL EXPENDITURE

HIGHLIGHTS (General Fund)

2012 Total Capital Upgrades $589k

Expand Community Alerting System $42k

Walkways / Trails Expansions $100k

Black Property Land Use Study $150k

Drainage Project – 34th Street $167k

11

DEBT

2012 Debt Position Decreased Slightly.

* Including Police Station

2012 General (Tax Supported) Debt* $30.8m

2012 Utility Rate Supported Debt $4.7m

2012 Total Debt $35.5m

12

DEBT

7.0%

20.0%

1.8%

5.4%

0%1%2%3%4%5%6%7%8%9%

10%11%12%13%14%15%16%17%18%19%20%21%22%

Debt / Assessment Debt Service Costs / City Revenues

%

2012 Debt Position

Actual City Debt Ratio

Maximum Allowable Debt Ratio

13

RESIDENTIAL TAX IMPACT

Municipal Tax Payer Impacts 2011

Budget

2012

Budget

Assessed Value* $ 200,000 $ 219,600

Portioning @ 45% $ 90,000 $ 98,820

Municipal Mill Rate 19.969 19.082

Municipal Tax Due $ 1,797 $ 1,886

Change due to Assessment* $ 176.13

Change due to Mill Rate $ (87.62)

Total Change from 2011 $ 88.51

Percentage Increase 4.9%

14

RESIDENTIAL TAX IMPACT

School Division Tax Payer Impacts 2011

Budget

2012

Budget

Assessed Value* $ 200,000 $ 219,600

Portioning @ 45% $ 90,000 $ 98,820

Municipal Mill Rate 16.270 15.375

Municipal Tax Due $ 1,464 $ 1,519

Change due to Assessment* $ 143.50

Change due to Mill Rate $ (88.43)

Total Change from 2011 $ 55.07

Percentage Increase 3.8%

15

RESIDENTIAL TAX IMPACT

Combined Municipal & School

Division

2011

Budget

2012

Budget

Change

Municipal Tax Due $ 1,797 $ 1,886 $ 88.51

School Division Tax Due $ 1,464 $ 1,519 $ 55.07

less: Homeowner Rebate $ (700) $ (700) $ -

Total Taxes Due $ 2,562 $ 2,705 $ 143.58

16

2012 UTILITIES

Utilities Budget decreased $400k to $17.7m

Treasury & Engineering Currently Undertaking

Rate Structure Analysis

Anticipating PUB Proposal For Q3 which will

be incorporated in 2013

New Rates Will Incorporate Phase III of

Combined Wastewater Treatment Facility

17

2012 CAPITAL EXPENDITURE

HIGHLIGHTS (UTILITY RESERVE)

2012 Total Utility Reserve Capital Upgrades $8.6m

WTF Emergency Water Supply $1.5m

3rd Street Dam Replacement $1.0m

WTF Upgrades $250k

Construction Contribution for IWWTF $5.7m

Large Sewer Camera $100k

18

2012 CAPITAL EXPENDITURE

HIGHLIGHTS (UTILITY FUNDED)

2012 Total Utility Funded Capital Upgrades $800k

Watermain Replacements $300k

Water Treatment Facility Master Plan Study $100k

Water Treatment Facility Intake Structure $250k

19

NEXT STEPS

Adoption of Financial Plan and 1st

Reading of Tax Levy By-law March 5th

2nd & 3rd Readings of Tax Levy By-law

March 19th

20

2012 / 2013 EXPENSE

MANAGEMENT 3% Goal

Lean Projects

Opportunities List (28)

New / Expanded Revenues

Sustainable Cost Reduction Measures

Budget Buddies

Vacancy Management / Succession Planning /

Long-Term Labour Strategies

Performance Management

Budgeting Process

Separate Capital, Fleet, & Operating Budgets

Budget Reviews / Budget Buddies

21

Questions?