HomeMy WebLinkAboutAFC 2022-06-13 Agenda.pdfCity of Maple Ridge
Audit & Finance Committee
AGENDA – REGULAR MEETING
Monday, June 13, 2022 at 1:00 pm
Held via Zoom Teleconference
Meeting Access Information
Due to the COVID-19 pandemic we will be holding the Audit & Finance Committee (AFC) meeting via
Zoom teleconference. Members of the AFC and the public are asked to join the meeting using the
following access information:
Join the meeting from your computer, tablet or smartphone
https://mapleridge-ca.zoom.us/j/85339663203?pwd=WllwaWxGMGZKWDRLaW5pWW4yWWJnZz09
Or join the meeting using your phone
Dial: 1-778-907-2071 Meeting ID: 853 3966 3203 Passcode: 706421
1.CALL TO ORDER
2.APPROVAL OF THE AGENDA
3.ADOPTION OF MINUTES – April 25, 2022
4.DELEGATIONS – NIL
5.NEW AND UNFINISHED BUSINESS
5.1 Overview of Financial Policies
5.2 Overview of Financial Reserves
6.QUESTION PERIOD FOR THE PUBLIC
7.NOTICE OF CLOSED MEETING – NIL
8.ADJOURNMENT
Next Meeting: July 27, 2022
Agenda Submission Deadline: June 13, 2022
QUESTION PERIOD
Question Period provides the public with the opportunity to ask questions or make comments on
subjects that are of concern to them. Each person will be given 2 minutes to speak.
Up to ten minutes in total is allotted for Question Period.
City of Maple Ridge
Audit & Finance Committee
MEETING MINUTES
April 25, 2022 Regular Meeting
The Minutes of the Regular Meeting of the Audit & Finance Committee
held virtually and in the Blaney Room, City Hall on April 25, 2022 at 1:00 p.m.
COMMITTEE MEMBERS PRESENT
Mayor Mike Morden, Chair
Councillor Judy Dueck
Councillor Gordie Robson
ABSENT
STAFF MEMBERS PRESENT
Scott Hartman Chief Administrative Officer
Christina Crabtree General Manager, Corporate Services
Stephane Labonne General Manager, Parks, Recreation & Culture
Catherine Nolan Deputy Director of Finance
Trevor Thompson Director of Finance
Anja Nurvo Deputy Corporate Officer
1.CALL TO ORDER – 1:05 p.m.
2.APPROVAL OF THE AGENDA
R/2022-AFC-001
It was moved and seconded
That the agenda for the April 25, 2022 Audit & Finance Committee Meeting be approved as
circulated.
CARRIED UNANIMOUSLY
3.ADOPTION OF MINUTES
R/2022-AFC-002
It was moved and seconded
That the minutes of the February 28, 2022 Audit & Finance Committee Meeting be adopted as
circulated.
CARRIED UNANIMOUSLY
4.DELEGATIONS – NIL
5.NEW AND UNFINISHED BUSINESS
5.1. Fee for Service Policy Framework and Review
The Deputy Director of Finance reviewed the proposed draft policy updates, including the
Financial Support Process, Community Grants, and Fee for Service Agreements, requested
3.0
mapleridge.ca
Audit & Finance Committee Meeting Minutes
April 25, 2022 Regular Meeting
Page 2 of 2
feedback and answered questions from Committee members. The Committee reviewed and
discussed the draft policies. Staff will review the termination clauses of draft policy further, as
well as the requirement to regularly offer the provision of services to others to ensure fairness
and transparency. Members agreed that the draft policy should be forwarded to the Committee
of the Whole for further discussion and review.
5.2. 2021 Consolidated Financial Statements Review
The Deputy Director of Finance provided an overview of the audit process and reviewed the draft
2021 Consolidated Financial Statements Staff answered questions from Committee members.
Staff advised that the Financial Statements will be presented at the May 3rd Committee of the
Whole meeting and forwarded to the May 10th Council meeting for approval.
5.3. Audit Findings Report Review
Brian Szabo and Andrew Davies from BDO, the City’s Auditors, joined the meeting remotely, and
provided a summary of the Report. They noted that the current ERP system is at the end of its
useful life and they continue to recommend the City consider reducing its reliance on paper-
based processes and storage in future system implementations.
Note: G. Robson left the meeting at 2:29 p.m. and retuned at 2:31 p.m.
Note: B. Szabo and A. Davies left the meeting at 2:40 p.m.
6. QUESTION PERIOD
There were no comments from members of the public.
7. NOTICE OF CLOSED MEETING – NIL
8. ADJOURNMENT – 2:44 p.m.
Mayor Mike Morden, Chair
/mm
5.1
TO:
FROM:
City of Maple Ridge
mapleridge.ca
His Worship Mayor Michael Morden
and Members of Council
Chief Administrative Officer
MEETING DATE: 13-June-2O22
FILE NO:
MEETING: Audit & Finance
SUBJECT: Overview of Financial Policies
EXECUTIVE SUMMARY:
At the April 26 Council meeting the following resolution was passed:
That staff be directed to review the structure of the City's financial policies, Bylaws
and levies and provide any recommendations back to Council for Consideration as
necessary to meet the City's anticipated future needs.
The focus of this report is on the policies the City has in place that guide the financial planning process
or the allocation of funds. A complete listing of policies that guide financial processes is attached as
Appendix "A" to this report. Charges, such as Development Costs Charges, are set out in bylaws.
Development Cost Charges are currently under review and will be brought to the committee for
discussion at the June 27 Audit & Finance Committee meeting. Financial models to support the
implementation of Master Plans will be discussed at the July 4 Audit & Finance Committee meeting.
RECOMMENDATION:
For information only
DISCUSSION:
a) Background Context:
Financial processes in the City of Maple Ridge are guided by policies intended to support
fiscally prudent practices within the City. In some instances, long standing practices augment
this policy framework. This report is intended to provide an overview of those policies and
practices that guide the financial planning process or the allocation of funds as follows:
• Policy 5.52 -Financial Sustainability Plan
• Policy 5 .55 -Gaming Revenue
• Policy 5.11 -City Lands Disposition of Proceeds
The Community Amenity Policy is also a key policy from a financial planning perspective and
as it is currently being reviewed by Council, it has been excluded from this report to avoid
duplication of effort.
3075333 Page 1 of 3
Policy 5.52, the Financial Sustainability Plan was adopted by Council in October of 2004 and
is comprised of a series of policy statements. Its stated purpose is to provide a proactive
strategy for the continued provision of high-quality services, position the City to meet its
financial obligations and to take advantage of opportunities that may arise. The plan is
attached as Appendix B to the report, and covers the following areas:
1. Growth in the tax base
2. Service demands created by a growing community
3. Tax increase
4. New services and major enhancements to existing services
5. Efficiencies, demand management and service level reduction
6. Alternative revenues and external funding
7. Infrastructure maintenance and replacement
8. Debt management
9. Fees and charges
10. Accumulated surplus
11. Reserve funds and reserve accounts
12. Capital projects
13. Carry forward projects
This policy framework has been in place for 18 years and was adopted when the community's
population was approximately 70,000. Now, we are closing in on a population of 100,000 and
the challenges the community is facing have changed. A review of the framework and the
underlying philosophy is appropriate given these factors.
Policy 5.55, Gaming Revenue was adopted by Council in 2011 following the City entering into
a Host Financial Assistance Agreement with the Province. Under this agreement the City
receives 10% of the net proceeds from the local Chances facility. The policy is attached as
Appendix C to this report and the following summarizes the content:
1. There are no guarantees as to the amount the City can expect to receive under this
agreement, therefore any monies received should be used to fund non-recurring items.
2. The base level of funding expected was set at $500,000 when the policy was adopted
and this level of funding was allocated to the following areas:
a. Minor capital improvements in the town centre 20%
b. Minor capital improvements throughout the City 20%
c. Capital improvement fund 15%
d. Downtown security presence 10%
e. Neighbourhood initiatives/social capital 15%
f. Increased maintenance and upkeep in the town centre 10%
g. Memorial Peace Park events 2%
h. Emerging priorities 8%
3. Any monies received in excess of the base level of funding is transferred to the Capital
Improvement Fund.
The policy is augmented by a practice, started in 2015, that directs $550,000 of annual
gaming revenues to the City's infrastructure sustainability program. This practice was
endorsed by the Council of the day as a way to mitigate the impact of a decision to reduce the
annual tax increase dedicated to infrastructure sustainability.
Policy 5.11, Municipal Lands -Disposition of Proceeds Upon Sale was adopted in 1993 and
stipulates that proceeds from the sale of land will be directed to the Capital Works Reserve
3075333 Page 2 of 3
(75%) and the Land Reserve (25%). From time-to-time, Council has, by resolution, stepped
outside this policy framework and stipulated that the proceeds from the sale of certain lands
be directed differently. Most recently, the proceeds from the sale of town centre lands were
credited to the Capital Works Reserve to fund the development of artificial turf fields.
Policy 5.11 was adopted prior to the introduction of the Community Charter and still references
the Municipal Act. While the policy refers to legislation that is no longer in effect the policy
statement itself continues to comply with current legislation. Section 188(2)(e) of the
Community Charter specifies that money received from the sale of land and improvements
must be placed to the credit of a reserve fund for the purposes of paying any debt in relation
to the property and of acquiring land, improvements and other assets of a capital nature.
b) Desired Outcome:
To seek input from the Committee regarding the existing policy framework that guides the
financial planning process and the allocation of funds.
c) Business Plan/Financial Implications
The policy framework under discussion today is used as a guide to developing departmental
business plans. Changes to the framework would flow through to the business planning
process as well.
CONCLUSION:
This report has focused on the policies that guide the financial planning process and the allocation of
funds in the City. The next Audit & Finance Committee on June 27 will focus on the DCC Bylaw and
the rate amendments that are currently under development. The meeting scheduled for July 4 will
present options for funding models that could be used to support the implementation of the various
master plans currently under development.
Prepared by: Catherine Nolan, CPA, CGA
::gnce
Reviewed by: Tfev Thompson,BBA, CPA, CGA
~~ of Finance
Approved by: Christina Crabtree
Genera;)'/:• Corporate Services ~t::s
Concurrence: Scott Hartman
Chief Administrative Officer
Attachments:
(A) Appendix A: Policies with financial implications
(B) Appendix B: Policy 5.52 Financial Sustainability Plan
(C) Appendix C: Policy 5.55 Gaming Revenue
-
(D) Appendix D: Policy 5.11 Municipal Lands -Disposition of Proceeds upon Sale
3075333 Page 3 of 3
Appendix A
Policies with Financial Implications
Policy No. Policy Title Adopted
3.07 Council Training, Conferences and Association Building 2014
5.01 Local Area Service 2009
5.02 Local Improvements to serve vacant residentially zoned land
5.05 Credit 1993
5.06 Municipal Service Charges Adjustments of prior years charges 1993
5.07 Security Deposits 1993
5.14 Development Cost Charges -Installment Payment Due Dates 1993
5.15 Development Cost Charges -Installment Payment Security 1993
5.16 Tax Exemption Homes for the Care of Children and the Relief of 2001
the Aged, the Poor the Disabled and the Infirm Reviewed 2019
5.17 Tax Exemption -Private Hospitals and Daycares 2001
Reviewed 2019
5.18 Tax Exemption -Community Halls 2001
Reviewed 2019
5.19 Tax Exemption -Municipal Recreational Services 2001
Reviewed 2019
5.20 Tax Exemption Churches 2001
Reviewed 2019
5.21 Tax Exemption -Private Schools 2016
Reviewed 2019
5.22 Tax Exemption Youth Recreation Groups 2001
Reviewed 2019
5.23 Tax Exemption -Heritage Sites 2001
Reviewed 2019
5.24 Roads -Cost Recovery on Disposition of Surplus Portion 1994
5.25 Parkland -Acquisition through CDMR 1994
5.27 Municipal Taxes Refund of Excess Municipal Taxes Paid in Prior 1994
Years due to an Assessment Error
5.35 Expense policy for Council, Employees and Other Authorized 2002
Persons
5.38 Utility Charges for Secondary Suites 1997
5.44 Investment of Municipal Funds 2011
5.45 Procurement 2021
5.49 Financial Support Process 2003
Under review
5.50 Public Private Partnerships 2003
5.56 Community Grants 2014
Under review
9.13 Corporate Asset Management 2017
ea ~
MAPLE RIDGE
POLICY STATEMENT
District of Maple Ridge
Title: Financial Sustainability Plan
Authority: Council
Approval: October 26, 2004
Policy Statement:
Policy No : 5.52
Supersedes: NEW
Effective Date:
October 27, 2004
The District's financial planning will be guided by the attached Financial Sustainability
Plan policy guidelines.
Purpose:
A proactive strategy is required that will lay the groundwork for the continuance of high quality
services and provide a legacy for future generations. It will position the Municipality to meet
financial obligations and take advantage of opportunities that arise; it will also mean that
residents can look forward to equitable and affordable taxation.
The policies should be designed and structured to develop principles that guide, support and
respect the direction of the community.
Definitions:
Appendix B
Purpose:
FINANCIAL SUSTAINABILITY PLAN
Policy Guidelines
A proactive strategy is required that will lay the groundwork for the continuance of high quality
services and provide a legacy for future generations. It will position the Municipality to meet
financial obligations and take advantage of oppm1unities that arise; it will also mean that
residents can look forward to equitable and affordable taxation.
The policies should be designed and structured to develop principles that guide, support and
respect the direction of the community.
Policy Guidelines:
1. Growth in Tax Base:
Discussion: Maple Ridge is a growing community and all indications are that this will
continue. Growth brings in new tax revenue which must be estimated using the best available
data.
Policy 1.0
Real growth will be set based on the experience of the previous planning period and the
projections for the ensuing period, using information provided by the BC Assessment
Authority, the Planning Department and the Finance Department.
2. Service demands created by a growing community:
Discussion: Growth creates demands for service. Often, the additional tax revenue is not
sufficient to pay for the costs of providing the services necessary to keep with established
standards. It is important that the demands created by growth be recognized and efforts be
made to maintain existing standards.
Policy 2.0
Business Plans should provide details of the demands for service created by growth and
should include options as to how the demands can be met and existing standards
maintained.
3. Tax Increase:
Discussion: Rising costs of existing services must be recognized and we must resist the
temptation to reduce non-renewable reserves to fimd operating expenses.
Policy 3.0
Each Spring, Municipal Council will consider the tax increase required for the ensuing
planning period by first covering the projected cost increase for existing services and then
considering other enhancements (Please also see Policy 4.)
2
FINANCIAL SUSTAINABILITY PLAN
4. New Services and Major Enhancements to Existing Services:
Discussion: The tax increase established in Policy 3 essentially allows us to provide the
same level of service to the existing tax base. It is not designed to provide for new services
or major enhancements to existing services.
Policy 4.0
New Services or Enhancements to Existing Services will be funded by a combination of:
1. Reduction in the cost of existing services. This may include a reallocation of resources
from one area to another.
2. Increase in other revenues.
3. A further increase in taxes.
5. Efficiencies, Demand Management & Service Level Reductions:
Discussion: The continuous search for efficiencies is a sound business practice that we have
embedded in the way we do business. Also, we do not have the resources to meet all of the
demands that are made of us. Demand must be managed to make sure that expectations
reflect our fiscal realities and the need to contain expenditures. Areas where service level
reductions may be possible must be identified and brought forward for Council's
consideration.
Policy 5.0
Business Plans will identify demand management strategies aml will include options for
Service Level reductions.
6. Alternative Revenues & External Funding:
Discussion: The District should strive to produce non-traditional revenues and diversify its
tax base.
Policy 6.0
All departments will make every effort to access external funding opportunities from other
levels of government & the private sector. All departments will endeavor to develop
partnerships, strategic alliances and co-shared project funding to assist in the reduction of
expenditures to the District. An expansion of the tax base, beyond existing ratios, can be
used to reduce the general tax rate, increase service levels and/or provide new services.
3
FINANCIAL SUSTAINABILITY PLAN
7. Infrastructure Maintenance & Replacement:
Discussion: The District has in excess of $1 billion invested in its infrastructure. This
includes our direct investments and investments made by the development community that are
turned over to the municipality to operate and maintain. As our community grows, this
investment increases. We need to develop a plan to keep the infrastructure in a proper state
of repair to avoid costly failures.
Policy 7.0
The District will establish an inventory of its infrastructure and will keep it up to date. A
maintenance/replacement program will be established using best practices. By 2015, this
program must be fully funded and the current 5 year financial plan should start to address
this on a phased basis. The required tax increase will be beyond that set out in Policy 3.
Policy7.1
Annual Operating & Maintenance budgets will be adjusted to accommodate growth.
8. Debt Management:
Discussion: The maxim.um amount that the District can borrow from external sources is set
by the Community Charter. Every effort should be made to keep debt levels at a minimum
however there may be instances where borrowing money is appropriate i.e. financing major
infrastructure projects. Borrowing in such instances allows the costs of the project to be
spread out over the useful life of the asset. This results in the costs being paid by future
beneficiaries and not just by current taxpayers.
Policy 8.0
Projects that are to be funded by external debt should be submitted to Council with a
business case, including recommendations on how the debt will be serviced.
9. Fees and Charges:
Discussion: Fees & Charges are a significant portion of our revenues. They will be
reviewed on a regular basis to avoid major changes and to provide the public with adequate
notice of those changes. The review will include an analysis of our costs as well as what is
charged by other municipalities.
Policy 9.0
Fees & Charges will be reviewed and adjusted annually. The public will be provided no
less than 3 months notice of those changes.
4
FINANCIAL SUSTAINABILITY PLAN
10. Accumulated Surplus:
Discussion: Accumulated Surplus represents non-renewable accumulated savings and
should not be used for operating purposes or for normal capital purposes.
Policy 10.0
Accumulated surplus will be considered as a funding source for extraordinary one-time
expenditures.
11. Reserve Funds and Reserve Accounts:
Discussion: The District has a series of reserve funds and reserve accounts that are
established for various piaposes. They can help us deal with unexpected variations fi·om
normal operations, which could include natural, environmental or econ01nic events. As well,
they can assist in fimding opportunities that arise.
Policy 11.0
Each Reserve Account and Reserve Fund will be governed by policy that outlines its
purpose, the types of expenditures permitted and the desired level of the reserve. Strategies
for achieving tlte desired level of the reserve will be includetl in tlte Business Plans.
12. Capital Projects:
Discussion: Many capital projects have funding sources other than General Revenue. For
instance, a substantial amount of infrastructure is funded by Development Cost Charges.
Once the project is completed, its operating costs, and replacement are usually provided for
by General Revenue. These ongoing costs must be clearly understood, before a capital
project is approved.
Policy 12.0
Each Capital Project submitted for consideration must clearly spell out the full initial cost
as well as future costs, including operating & life cycle cost, and demonstrate the source of
sustainable funding for such costs.
5
FINANCIAL SUSTAINABILITY PLAN
13. Carry forward Projects:
Discussion: From time to time, fimding is allocated for a project (capital or operating) but
the project is not completed in the year that it was budgeted for. An example of a capital
project of this nature is the land required to complete Firefighters Park. An example of an
operating project would be the work to be done on the Official Community Plan. Many
times, the reason for the delay is due to factors beyond the control of the municipality. For
instance, some projects are delayed while we try to ·secure funding fiwn other partners.
Projects can also be delayed if we are not able to negotiate what we believe to be a fair price.
In such instances, fimding is "carried fonvard" in recognition of the fact that project is still
required and we want to be in a position to complete the transaction, once other approvals
are obtained. Nonetheless, there is a need to review carry fonvard projects, in light of other
priorities that might have emerged.
Policy 13.0
Corporate Management will complete a detailed review of Carry forward Projects, in light
of other priorities that might have emerged.
6
MAPLE RIDGE
Dr 1l 'l-'1 Cul11 n b•~
Dc-~,i R~~b
0..-i,a J!:'r H~igh~~
Title: Gaming Revenue
Authority: 1:8] Legislative
Approval: 1:8] Council
Policy Statement:
D Operational
□ CMT
D General Manager
Appendix C
POLICY MANUAL
Policy No : 5.55
Supersedes: NEW
Effective Date: June 15, 2011
Review Date: 2012
Gaming Revenue should be used to fund non-recurring items, and in particular, capital
improvements that cannot be funded through development charges. These revenues should not
be used for funding the District's ongoing operating expenses.
Purpose:
The Host Financial Assistance Agreement between the District of Maple Ridge and the Province of
British Columbia requires the municipality to use funds received under the agreement for public
benefit. The allocation of funds should be in alignment with Council's Vision for the community.
These funds should not be viewed as a long term source of revenue to support ongoing programs.
Rather, and respecting the nature of the revenue stream, it should be used to fund non -recurring
items, particular those of a capital nature.
There may be instances where certain programs are more directly related to the revenue stream
(ex security). Consideration can be given to funding these items from the Gaming Revenue stream,
as long as it is understood that reductions in the revenue stream will require an offsetting
reduction in the program.
Definitions:
Base: The base amount for the purposes of this policy is assumed to be $500,000. Gaming
revenue is variable in nature; the actual amount received in any given year could be either higher
or lower than $500,000. The base will be reviewed annually based on actual experience and
projections, and may be amended during the Business Planning deliberations.
Capital Improvement: Improvements to, or acquisition of major and minor capital assets
Council's Vision: (Vision 2025, last amended 2007) The District of Maple Ridge is among the most
sustainable communities in the world. As a community committed to working toward achieving
carbon neutrality, residents experience the value of a strong and vibrant l'?cal economy and the
benefits of an ongoing commitment to environmental stewardship and creation of stable and
special neighborhoods. Maple Ridge is a world leading example of thoughtful development and a
socially cohesive community, especially as it relates to the use of leading edge "environmental
technologies," social networks and economic development. Other municipalities consistently
reference the District of Maple Ridge for its innovative approaches to dealing with seemingly
intractable challenges.
Page 1 of 2 Policy 5.55
Minor Capital Improvements: Improvements to existing capital assets, or acquisition of minor
assets such as street furniture.
Gaming Revenue: The funding received from the Provincial of B.C. under the Host Financial
Assistance Agreement
Key Areas of Responsibility
Responsibility
Action to Take
Annually and as part of the Business/Financial Planning Process,
projections will be done on the Gaming Revenue expected for the Finance Department
ensuing planning period
Gaming Revenue up to $500,000 (the Base amount) will be Staff
allocated as follows:
a) Minor Capital Improvements in the Town Centre
Area 2 20%
b) Minor Capital Improvements, District-wide 2 20%
c) Capital Improvement Fund 1 15%
d) Downtown Security Presence 2 10%
e) Neighbourhood Initiatives/Social Capital 2 15%
f) Increased maintenance and upkeep in Town
Centre Area 2 10%
g) Memorial Peace Park Events 2 2%
h) Emerging Priorities 2 8%
Notes:
1 Revenue exceeding the base will flow to Capital
Improvement Fund, a General Revenue reserve account
to be used for Capital Improvements at Council's
discretion.
2 Any annual funds remaining at year-end will be
transferred to the Capital Improvement Fund.
Develop recommended list of projects to which the gaming
revenues can be allocated, in alignment with Council's Vision and
Financial Sustainability Policies
Review, amend and approve detailed allocation of gaming
revenue as part of Business/Financial Plan
Page 2 of 2
Staff
Council
Policy 5.55
Appendix D
MAPLE RIDGE CORPORATION OF THE DISTRICT OF MAPLE RIDGE
Incorporated 12 September1 1874
TITLE: MUNICIPAL LANDS -DISPOSITION OF PROCEEDS UPON
SALE
POLICY NO. 5.11
APPROVAL DATE: June 7, 1993
POLICY STATEMENT:
Upon the permanent disposition of municipal lands, the proceeds may be placed to the credit of a special
fund under Part 7 of the Municipal Act as follows:
a) seventy-five (75) percent of the proceeds may be paid into Maple Ridge Capital Works Reserve
Fund to be used for the purposes of expenditure in respect of capital projects and anyJand,
machinery or equipment necessary therefore, including the extension or renewal of existing capital
works; and
b) the remaining twenty-five (25) percent of the proceeds may be paid into Maple Ridge Land
Reserve Fund to be used for the purposes of land acquisition.
PURPOSE:
To set a policy to direct that twenty-five percent of the proceeds from the sale of Municipal lands may be
credited to a Land Reserve Fund, to ensure that the Municipality has the resources in the future to acquire
additional lands.
DEFINITIONS:
Permanent disposition may include the long term leasing and exchange of Municipal lands. Money
received from the proceeds of tax sale properties shall be expended in accordance with Section 3 80 of the
Municipal Act.
Date Printed: 2009-06-26 Page 1 of 1 Policy 5.11
5.2
TO:
i • • I
: I I•
mapleridge.ca
His Worship Mayor Mike Morden
and Members of Council
MEETING DATE:
FILE NO:
June 13, 2022
05-1880-20
FROM: Chief Administrative Officer MEETING: Audit & Finance
SUBJECT: Overview of Financial Reserves
EXECUTIVE SUMMARY:
This report provides an overview of the City's financial resources, grouped into the following categories:
1. Accumulated surplus in the Revenue Funds
2. Reserve Funds
3. Reserve Accounts
4. Restricted Revenues
Throughout the report, details are provided to explain what each of these categories are and how they
are used to support the organization. The varying degrees of flexibility each category offers are
described as is the rationale for the establishment, funding and use of funds for the various accounts
within each category.
Schedule "A" details the balances in each category of financial resource (as listed above). At the end
of 2021 the balance of accumulated surplus in the Revenue Funds, Reserve Funds and Reserve
Accounts totaled $168 million with a further $38 million in Restricted Revenues.
Schedule 11 B" projects the balances by category of financial resource to the end of 2022, based on the
approved work in the recently adopted Financial Plan. Should all the activities in the plan be
completed, the accumulated surplus and reserve balances will be drawn down to approximately $86
million and the Restricted Revenues to $13.7 million.
RECOMMENDATION:
This report is for information only.
DISCUSSION:
The City of Maple Ridge has financial resources that have been summarized into four broad categories
on the attached Schedule "A". Some of these resources are subject to legislation in the Community
Charter while others are not. The following provides detailed information on each category of resource.
1. Accumulated surplus in the revenue funds
The City's business is comprised of three primary cost centres: General Revenue, the Sewer Utility
and the Water Utility. At the end of each year, any excess of revenues over expenses and net
transfers to reserves for each cost centre flows to the respective accumulated surplus balance. It
is important to keep in mind that the balances shown for each cost centre are cumulative, not the
result of one year of operations. The combined accumulated surplus balance in the revenue funds
at the end of 2021 is $28.2 million, a decrease of $1.4 million from 2020. The General Revenue
portion of this balance is $8.56 million and, in line with Council's Financial Sustainability Plan, this
amount is available to fund extraordinary one-time items. The current Financial Plan contemplates
drawing the General Revenue Accumulated Surplus amount down by $1.4 million in 2022.
3061003 1 of9
The Sewer and Water Utilities are self-funded business units that manage the collection and
distribution of water and liquid waste as well as the related infrastructure. A large portion of the
costs in the utilities are driven by the Regional District and in order to manage variations in the
costs passed on to the City, Council has used a rate stabilization policy for a number of years.
Under this policy, accumulated surplus amounts are deliberately built over a period of time in order
to provide for variations in both our annual infrastructure investment and our commitment towards
larger regional projects. This practice allows Council to smooth the impact of variations in annual
spending levels on our rate payers.
At the end of 2021, the Sewer Utility had an accumulated surplus balance of $5.96 million. This
reduction of approximately $300,000 from the balance at the end of 2020 was expected and we
expect a further reduction of $1.7 million through 2022 and subsequent increases through the
balance of the current financial planning timeframe.
The Water Utility ended 2021 with an accumulated surplus balance of $13.7 million, a decrease
of $2.9 million over 2020. This decrease was anticipated, with a further decrease of $2.2 million
anticipated in 2022 before the balance is expected to stabilize.
2. Reserve Funds
Reserve funds are established by bylaw and hold financial resources for specific purposes, typically
for capital investment. Once a reserve fund has been established, the funds in it can only be used
for the purposes noted in the establishing bylaw and any use of the funds must be authorized in
the Financial Plan Bylaw. As part of our long-term financial planning strategy it is not unusual to
build the balance in a reserve over time in order to provide for larger planned expenditures in the
future. This practice allows us to smooth the impact of planned variations in annual spending.
The following provides a brief summary of the City's reserve funds:
i). Local Improvement
The balance in this fund is comprised mainly of monies returned to us by the Municipal
Finance Authority (MFA) when debt was retired for which sinking fund monies had been held.
These funds are intended to be used for local capital improvement projects where a
community benefit is realized and a municipal contribution is needed.
ii). Equipment Replacement
This reserve provides for the replacement of our municipal fleet and fire department
vehicles, as well as our computing infrastructure and multifunction devices. Each year, we
transfer monies to this reserve in recognition of the fact that the equipment in use today will
need to be replaced in the future. The useful life of equipment and fleet vehicles the City
uses in its day-to-day business ranges from three years for some of our technology
equipment and up to 25 years for some of our fire protection vehicles. In order to provide for
the replacement of this wide variety of equipment it is not unusual for the balance in this
reserve to build for a period of time as we accumulate the monies we will need to expend
when we replace some of our more expensive equipment. In 2021, this reserve was used to
fund approximately $2.4 million to replace City fleet vehicles, fire vehicles and information
technology equipment. Over the next five years the reserve will provide approximately $19.6
million in funding to replace fleet, fire vehicles, and technology assets as they reach the end
of their useful life.
iii). Capital Works
3061003
The Capital Works Reserve provides funding for future capital investment. Each year, 1% of
general taxation is transferred to the reserve along with fixed transfer amounts of
approximately $200,000. Additionally, 75% of the proceeds from any land sales are
transferred to this reserve unless Council directs otherwise.
2 of 9
An example of this can be seen in the agreement Council entered into in 2015 for the phased
sale of the town centre lands from 2017 to 2020. The full proceeds from that sale were
transferred to this reserve to be invested in community assets. We have used this reserve to
advance projects that are expected to generate cost savings, such as the installation of solar
panels on the Leisure Centre, and then repaid the reserve with the resulting savings.
At the present time there is $1.3 million held in this reserve for the provision of parking which
relates to a conditional sale of land. Should the purchaser not meet the conditions set out
in the sale agreement the City has the right to repurchase the lands for the $1.3 million
received. Our practice is to retain a minimum balance of 10% of the prior year's taxation in
order to have some funds available in the event of an unforeseen and uninsurable event.
iv). Fire Department Capital
Each year a portion of general taxation is transferred to the reserve to build the financial
resources needed to address the growing community's fire protection capacity. This reserve
provided some of the funding required for the recently completed Fire Hall No. 4 and will
provide the funding for the related borrowing.
v). Sanitary Sewer
This fund resulted from surpluses on sanitary sewer projects in previous years and is
available for use on current and future sanitary sewer projects.
vi). Land
This reserve receives 25% of the proceeds from land sales, unless Council directs otherwise,
and is used for land acquisitions. In 2009, the fund received an infusion of $1.5 million as
part of the year-end process to provide funding for land acquisitions of importance to Council
where there was no other identifiable source of funding. In 2010, Council was able to use
this reserve to assist with the purchase of strategic lands in the town centre. Per Council
direction, the proceeds from the sale of those town centre properties were directed to the
Capital Works Reserve as a funding source for community assets.
3. Reserve Accounts
Reserve accounts are appropriations of surplus established to meet business needs. They can be
established or dissolved as Council directs to ensure that identified business needs are met and
risks are managed appropriately. At the end of 2021, there was a total of $95.2 million in the City's
reserve accounts, an increase of $3 million over 2020. Key items driving this change are increases
for committed projects in the utilities and a reduction in the Police Services Reserve related to
RCMP retroactive wage increases. The adopted Financial Plan will see the balances in the reserve
accounts drawn down to $28.5 million by the end of 2022 if all activities are completed as
planned.
The following provides a brief summary of the City's reserve accounts:
i). Committed Projects (capital and operating)
These represent items approved by Council in prior years that were not completed at the end
of our fiscal year, and are ongoing work items. Many of the studies and projects in the
financial plan take more than one year to complete, or may be deferred as immediate
priorities shift.
3061003
Past examples include implementation of the commercial and industrial study and various
studies in the Albion area. In some instances, the timing of expenditures is uncertain, such
as those related to Council's incentive programs. In that example expenditures are
dependent on development activity in the community. A number of the capital projects that
will receive funding from this reserve are reliant on third party funding and/or awaiting the
outcome of property acquisition negotiations.
3 of9
ii). Self-Insurance
In order to control insurance premium costs, we have relatively high deductibles and have
chosen to self-insure many events. This reserve provides funding for insurance deductibles
and self-insured claims.
iii). Police Services
This reserve was established to fund one-time Police Services initiatives. As per Council
practice, a portion of any savings from the RCMP contract are transferred into this reserve
each year. The reserve is used as a funding source for RCMP related projects and allows us
to smooth the impact of any retroactive contract issues and capital improvements at the
detachment. In 2021, the reserve was drawn down by approximately $3.1 million to address
the estimated costs of retroactive contract settlements.
iv). Fire Services Reserve
The Fire Services Reserve was established in 2021, and similarly to the Police Services
Reserve, there are no planned transfers to provide funding, rather departmental savings are
transferred to the reserve at the end of each year. It will provide the financial capacity to
respond to fluctuations in operational demands, such as changes in the volume of calls or
ensuring staffing levels can meet operational requirements in the event of unplanned
staffing absences.
v). Core Reserve
This reserve was established at the outset of the project that saw the construction of our
downtown facilities. It provided a mechanism to build our capacity to finance the project over
time while smoothing the impact to taxpayers. Today, it assists in managing the cash flows
related to the commercial component of the project and is also available to assist with capital
improvements and lifecycle costs for the downtown facilities.
vi). Recycling Reserve
The Recycling Reserve retains the balance of recycling levies and Multi-Material BC (MMBC)
revenues in excess of contract costs as well as the City's share of the Recycling Society's
profits. The reserve is used to provide funding for recycling related projects, such as
equipment purchases.
vii). Community Social Safety Initiatives
During Council's strategic planning session, a community safety plan was identified as a high
priority item. $1.6 million was set aside in 2018 to support this initiative and is now being
drawn down as the Community Social Safely Initiative is implemented.
viii). Building Inspections
This reserve is designed to allow us to deal with the impact of an unexpected reduction in
-building permit revenues. The amount of revenue realized from building permits varies from
year to year in relation to development activity. The balance in the reserve represents just
over one year of budgeted income from building permits and in the past five years actual
revenues have consistently exceeded financial plan targets by a small margin. Should the
reserve balance fall below one year of budgeted revenues, a portion of favourable variances
in subsequent years can be transferred to the reserve to maintain this provision to buffer
against an economic shock. In addition, the reserve can be used to smooth the financial plan
impacts of providing additional resources.
ix). Gravel
3061003
Soil removal fees are credited to this account each year. It is intended to assist with minor
infrastructure repair that may be required as a result of soil removal activities. In 2011, this
reserve provided the funding needed to resurface a portion of Dewdney Trunk Road that
sees a lot of traffic from gravel trucks.
4 of9
x). Community Works (gas tax)
In 2014, Council entered into an agreement with the Union of BC Municipalities to receive a
share of federal gas tax monies under the Community Works Fund. Monies received under
this agreement are transferred to the reserve and will be used to fund projects in accordance
with a list of eligible project and expenditure categories set out in the agreement. The monies
received to date have been used to fund works along 128 Avenue, on 232 Street and the
Albion Community Centre.
xi). Facility Maintenance
Not all facility maintenance is required on an annual basis and this reserve was established
to smooth the impact of annual fluctuations in required maintenance costs.
xii). Snow Removal
This reserve is intended to ensure the City has the financial capacity to respond to higher
than normal costs for snow and ice control without the need to curtail other services. It was
established in 1999 with an initial balance of $200,000 with the balance increased over
time in recognition of both inflationary pressures and the increased costs associated with
changing weather patterns. In 2016, costs exceeded budgeted general revenue amounts by
$213,000 and this amount was transferred from the reserve to offset the impact to the
bottom line. In 2017 the reserve balance was increased by $377,000 to provide additional
capacity. Since that time the City has been able to manage snow removal costs within the
budget envelope and has not needed to draw the reserve down.
The General Revenue funded budget for this activity in 2021 was $328,450, with actual
costs at $250,000. An additional $265,000 in snow removal costs were incurred and funded
by monies the City receives form Translink for the maintenances of certain city roads.
xiii). Parks & Recreation Improvements
Monies generated from the Parks & Recreation Master Plan levy are transferred to this
reserve to be used as a funding source for infrastructure improvements and operating costs
for parks and recreation. The levy was paused in 2022, and will return in 2023. A process is
currently underway to develop a new Master Plan and updates to the required levy will be
considered once the financial implications of the new Master Plan are known.
xiv). Cemetery Maintenance
When revenues are greater than expenses in the cemetery cost centre the excess is
transferred to this reserve at year-end. The account is used as a funding source to maintain
the cemetery function, both the facility and related technology and is intended to provide the
funding for the debt entered into for cemetery expansion. Our experience over the past
number of years is suggesting that we will need to look to general revenue to assist with debt
servicing costs as revenue projections are not being realized. The perpetual care fund is a
separate entity and is managed as a trust.
xv). Infrastructure Sustainability
3061003
In 2007, the first infrastructure sustainability account was established in recognition of the
need to build the City's capacity to maintain our growing infrastructure. The estimated
replacement cost of which exceeds $2 billion. The level of annual maintenance and
rehabilitation spending required to maintain our infrastructure to appropriate standards is
estimated at approximately $30 million. Currently, our annual expenditures are significantly
less than this.
Beginning in 2008, we dedicated a 1% tax increase to address the gap between required
and actual spending. Over time this rate has fluctuated, being reduced to 0.5% in 2013
through 2016, and then increasing to 0. 7% in 2017 through 2021. Increases to the levy
were paused in 2022, returning at a rate of 0.9% annually starting in 2023.
5 of 9
xvi). Drainage Improvements
This reserve was established in 2013 concurrently with Council's drainage levy. Monies
generated from the levy are transferred to this reserve and will be used as a funding source
for improvements to the City's drainage system. In 2021, the capital plan anticipated
investments in excess of $5 million from this source, and much of this work will advance
starting in 2022. Increases to the levy were paused in 2022. A process is currently underway
to determine the extent of drainage works required in the City and a funding strategy will be
developed once the financial implications are known.
xvii). Critical Building Infrastructure
This reserve was established in 2006 in recognition of the need to provide for emergency or
irregular items associated with facility maintenance. Facilities, such as the RCMP building,
City Hall and the Leisure Centre were constructed at approximately the same time;
consequently, it is likely that some of the building infrastructure will need to be replaced at
similar times. Such infrastructure is costly to replace and our existing lifecycle budget does
not have the capacity to provide the necessary funding.
This reserve was intended to provide that capacity without having to defer other planned
facility infrastructure maintenance. The reserve was depleted in 2019 with future funding
needs for this type of infrastructure provided for from either the Reserve for Facility
Maintenance or Infrastructure Sustainability.
xviii). Gaming Revenues
In 2010, Council entered into an agreement with the Province that resulted in the City
receiving a portion of the net revenues from gaming at the Maple Ridge Community Gaming
Centre. Monies received under this agreement are to be used to benefit the community.,
Council adopted a policy framework to guide the use of gaming monies in the community
(Policy 5.55). Under this policy, gaming revenues will be targeted to fund non-recurring items,
in particular, capital improvements that cannot be funded through development charges.
4. Restricted Revenues
Restricted Revenues are monies collected from others for which we are obligated to provide
specific works. Due to the restrictions on their use, these monies are reported as a liability until
the specific works are undertaken.
The following provides an overview of the City's restricted revenues:
i). Development Cost Charges
These funds are collected from the development community and are used to assist in funding
specific infrastructure requirements resulting from development. DCC's are the largest source
of funding for the City's capital program with planned new investment in infrastructure
exceeding $85.0 million over the next five years. Actual construction schedules are dependent
on development.
ii). Parkland Acquisition (ESA)
This reserve consists of monies paid by the development community in lieu of providing
parkland that are subsequently used to acquire environmentally sensitive areas, such as land
required for watercourse protection. Funding from this reserve assists with ongoing greenbelt
acquisitions.
iii). Albion Amenities
This reserve was established in 2013 for monies collected from developments in the Albion
Area where an amenity contribution was required. Any monies collected will be credited to this
reserve and will help to fund future amenities in the Albion Area. As at the end of 2021 the
balance has been reduced to $0 with the funds used to support the construction of the Albion
Community Centre.
3061003 6 of 9
iv). Community Amenities
This reserve was established in 2016 for contributions from qualifying development in the
community and in 2019 this was expanded to include a provision for affordable housing.
Monies collected will contribute to eligible amenities, or affordable housing as identified by
Council policy. At the end of 2021, the balance in this fund was $7 million with an approximate
$12 million in potential collections related to ongoing development projects. The timing and
certainty of any collections are tied to the rezoning process and as such involves a level of
volatility.
v). Downtown Parking Facilities
Funds credited to this account are collected from developers in lieu of providing parking
spaces and are to be used for the provision of parking in the downtown area. At the end of
2021 we had just under $1 million available in this fund. An additional $1.3 million related to
a conditional sale of land is held in the Capital Works Reserve.
vi). Developer Specified Projects
Charges collected from the development community to assist with the provision of certain
infrastructure works.
CONCLUSIONS:
The above information and attached schedule are intended to provide an overview of the City's
financial resources. At the end of 2021 our accumulated surplus in the revenue funds, reserve funds
and accounts total $168 million and we have a further $38 million in restricted revenues. Much of this
amount is held for capital investment in the community. Not included in these amounts are non-
financial resources, such as our land holdings in Silver Valley. Schedule "B" to the report project that
the balances in accumulated surplus accounts and the reserves will be drawn down to $85.9 million
in 2022 and the restricted revenues to $13.7 million should all activities in the Financial Plan be
completed.
The City has a sound business planning framework which includes a series of financial sustainability
policies. The resources outlined in this report were established over many years and assist Council in
managing the City's finances.
Prepared by: Catherine Nolan, CPA, CGA
Deputy Director of Finance
Reviewe 1 b~: Trevor Thompson, BBA, CPA, CGA
{tJ'( Director of Finance
Oct?
Approved by: Christina Crabtree
General Manager of Corporate Services
Concurrence:' Scott Hartman
Chief Administrative Officer
Attachments: Schedule "A" Historical Reserve Balances
Schedule "B" 2022 Forecast Reserve Balances
3061003 7 of9
Schedule A
2021 2020 2019 2018 2017
ACCUMULATED SURPLUS (REVENUE FUNDS)
General Revenue $ 8,563,194 $ 6,662,021 $ 8,398,038 $ 11,111,456 $ 10,011,883
Sewer Revenue 5,966,930 6,270,330 7,216,552 8,512,633 8,935,863
Water Revenue 13,707,170 16,656,631 15,518,140 13,799,283 12,840,035
28,237,294 29,588,982 31,132,730 33,423,372 31,787,781
RESERVE FUNDS
Local Improvement 2,669,747 2,661,126 2,634,001 2,609,053 2,583,882
Equipment Replacement 19,583,271 18,496,667 17,947,672 15,943,167 15,955,119
Capital Works 16,176,221 10,565,706 7,825,553 8,793,102 11,286,555
Fire Department Capital Acquisition 4,094,702 3,546,671 2,902,739 10,385,423 9,848,750
Sanitary Sewer 1,227,204 1,198,573 1,314,082 1,526,779 1,657,981
Land 773,127 768,920 751,860 312,626 307,113
44,524,272 37,237,663 33,375,907 39,570,150 41,639,400
RESERVE ACCOUNTS
Specific projects-general revenue 23,646,645 27,227,971 20,497,650 17,714,655 18,897,844
Self insurance 653,809 734,261 797,435 883,464 876,550
Police services 9,746,964 12,830,122 10,118,279 9,544,606 7,514,809
Fire services 485,230
Core development 1,724,172 2,812,203 2,284,873 2,007,045 1,983,902
Recycling 4,106,894 3,926,764 3,505,911 2,961,575 2,570,239
Community Safety Initiatives 772,746 906,857 1,457,181 1,600,000
Building inspections 3,569,030 3,549,607 3,470,853 3,393,078 3,333,243
Gravel extraction 912,857 891,383 839,625 810,026 797,586
Community Works (Gas Tax) 966,576 717,813 918,291 401,522 257,440
Facility maintenance 448,144 120,587 960,805 1,841,927 2,883,354
Snow removal 850,061 850,061 850,061 850,061 850,061
Park & Recreation improvements 5,310,021 4,738,602 158,904 1,943,482
Cemetery maintenance 256,840 164,517 118,658 211,890 243,487
Infrastructure Sustainability (town centre bldgs) 6,280 493,820 475,738
Infrastructure Sustainability (road network) 5,415,418 5,433,724 4,216,204 2,961,695 2,570,379
Infrastructure Sustainability (drainage) 3,341,593 2,721,578 2,281,112 1,644,023 1,491,014
Drainage Improvements 5,797,872 4,214,589 2,759,211 1,663,015 1,135,222
Critical infrastructure reserve 131,071 195,928
Infrastructure grants contribution 3,557
Gaming revenues 2,253,496 2,030,682 2,733,709 2,135,048 2,042,881
70,258,368 73,877,601 57,968,762 53,192,003 48,123,234
WATER AND SEWER RESERVE ACCOUNTS
Self Insurance -Sewer 171,940 165,436 160,889 154,385 147,881
Specific projects -Sewer 11,762,103 10,116,388 7,405,603 5,187,320 3,079,750
Self Insurance -Water 152,252 145,748 139,244 132,740 126,236
Specific projects -water 12,868,337 7,863,344 6,826,279 5,997,452 4,539,091
24,954,632 18,290,916 14,532,015 11,471,897 7,892,958
TOTAL RESERVES $ 139,737,272 $ 129,406,180 $ 105,876,684 $ 104,234,050 $ 97,655,592
TOTAL RESERVES AND REVENUE ACCUMULATED SURPLUS $ 167,974,566 $ 158,995,162 $ 137,009,414 $ 137,657,422 $ 129,443,373
RESTRICTED REVENUES
Development cost charges $ 21,077,096 $ 15,030,852 $ 25,663,429 $ 23,825,079 $ 29,546,673
Parkland acquisition 2,195,991 2,071,973 1,742,236 1,519,696 1,163,953
Albion Amenities 314,972 460,193 430,498
Community Amenities 7,003,779 4,944,391 913,695 3,011,964 1,158,156
Downtown parking facilities 999,812 792,271 765,055 730,205 700,656
Developer specified projects 6,806,435 7,584,405 7,497,259 6,449,021 6,633,718
$ 38,083,113 $ 30,738,864 $ 36,581,674 $ 35,996,158 $ 39,633,654
3061003 8 of 9
Schedule B
Transfers to Planned Uses of Projected Ending
Opening Balances Reserves Reserves Adjustments Balances
ACCUMULATED SURPLUS (REVENUE FUNDS)
General Revenue $ 8,563,194 $ $ (1,438,754) $ 7,124,440
Sewer Revenue 5,966,930 (1,765,453) 4,201,477
Water Revenue 13,707,170 (2,196,782) 11,510,388
28,237,294 (5,400,989) 22,836,305
RESERVE FUNDS
Local Improvement 2,669,747 8,600 2,678,347
Equipment Replacement 19,583,271 3,195,172 (9,174,402) 13,604,041
Capital Works 16,176,221 1,105,461 (2,511,787) (1,300,000) 13,469,895
Fire Department Capital Acquisition 4,094,702 1,039,887 (244,967) 4,889,622
Sanitary Sewer 1,227,204 7,000 (1,121,658) 112,546
Land 773,127 4,200 777,327
44,524,272 5,360,320 (13,052,814) (1,300,000) 35,531,778
RESERVE ACCOUNTS
Specific projects -general revenue 23,646,645 102,000 (21,966,856) 1,781,789
Self insurance 653,809 49,000 702,809
Police services 9,746,964 80,000 (984,100) 8,842,864
Fire services 485,230 485,230
Core development 1,724,172 5,964,566 (6,729,465) 959,273
Recycling 4,106,894 137,537 (2,082,687) 2,161,744
Community Safety Initiatives 772,746 (275,428) 497,318
Building inspections 3,569,030 19,400 (42,000) 3,546,430
Gravel extraction 912,857 4,900 (12,000) 905,757
Community Works (Gas Tax) 966,576 294,300 (780,000) 480,876
Facility maintenance 448,144 1,323,200 (1,767,391) 3,953
Snow removal 850,061 850,061
Park & Recreation improvements 5,310,021 2,029,997 (3,419,320) 3,920,698
Cemetery maintenance 256,840 (150,168) 106,672
Infrastructure Sustainability (town centre bldgs) 350,000 350,000
Infrastructure Sustainability (road network) 5,415,418 4,304,770 (9,688,688) 31,500
Infrastructure Sustainability (drainage) 3,341,593 1,067,784 (4,392,477) 16,900
Drainage Improvements 5,797,872 2,027,739 (7,763,289) 62,322
Gaming revenues 2,253,496 750,004 (1,566,733) 1,436,767
70,258,368 18,505,197 (61,620,602) 27,142,963
WATER AND SEWER RESERVE ACCOUNTS
Self Insurance -Sewer 171,940 6,504 178,444
Specific projects -Sewer 11,762,103 ( 11,762,103)
Self Insurance -Water 152,252 6,504 158,756
Specific projects -water 12,868,337 (12,819,753) 48,584
24,954,632 13,008 (24,581,856) 385,784
TOTAL RESERVES $ 139,737,272 $ 23,878,525 $ (99,255,272) (1,300,000) $ 63,060,525
TOTAL RESERVES AND REVENUE ACCUMULATED SURPLUS $ 167,974,566 $ 23,878,525 $ (104,656,261) (1,300,000) $ 85,896,830
RESTRICTED REVENUES
Development cost charges $ 21,077,096 $ 7,581,000 $ (32,051,484) $ (3,393,388)
Parkland acquisition 2,195,991 206,500 (2,195,991) 206,500
Albion Amenities 76,000 (12,570) 63,430
Community Amenities 7,003,779 2,028,000 (1,470,970) 7,560,809
Downtown parking facilities 999,812 4,600 1,300,000 2,304,412
Developer specified projects 6,806,435 250,000 (111,314) 6,945,121
$ 38,083,113 $ 10,146,100 $ (35,842,329) $ 1,300,000 $ 13,686,884
3061003 9 of 9