TOWN OF COBOURG 2018 CURRENT OPERATING BUDGET SUMMARY 2018 2018 2019 2020 2017 DEPT % FINAL % FORECAST FORECAST BUDGET REQUEST APPROVED DIRECT CONTROL NET EXPENDITURES 16,805,446 17,390,066 3.5 17,428,143 3.7 20,846,997 20,465,782 DIRECT CONTROL REVENUE -253,000 -375,100 48.3 -375,100 48.3 -534,300 -520,600 DIRECT NET COST 16,552,446 17,014,966 2.8 17,053,043 3.0 20,312,697 19,945,182 POLICE - NET - OPERATING 6,032,105 6,048,405 0.3 6,032,105 0.0 6,341,754 6,610,833 - CAPITAL 50,000 75,000 50.0 75,000 50.0 00 ` POLICE NET COST 6,082,105 6,123,405 0.7 6,107,105 0.4 6,341,754 6,610,833 TOTAL FOR MUNICIPAL LEVY 22,634,551 23,138,371 2.2 23,160,148 2.3 26,654,451 26,556,015 Note 1 Note 1 IMPACT OF NEW ASSESSMENT GROWTH 158,500 0.7 158,500 0.7 IMPACT ON PRIOR EXISTING ASSESSMENT 22,979,871 1.5 23,001,648 1.6 Note 1: Readers are cautioned that the 2019 and 2020 columns and forecast only and have not been approved by Council at this time. The forecast numbers do not take into account various forms of capital financing such as the use of reserves, grants and long-term debt, all of which reduce the Municipal Tax Levy. TOWN OF COBOURG 2018 BUDGET PAGE #1 TOWN OF COBOURG 2018 CURRENT OPERATING BUDGET SUMMARY 2018 2018 2019 2020 FUNCTION 2017 DEPT % FINAL % FORECAST FORECAST BUDGET REQUEST APPROVED NET EXPENDITURES GENERAL GOVERNMENT 2,504,848 2,868,370 14.5 2,868,370 14.5 3,393,945 3,404,504 PROTECTION - OTHER 3,457,769 3,481,705 0.7 3,481,705 0.7 3,620,339 3,754,117 PUBLIC WORKS 4,139,038 4,238,295 2.4 4,245,688 2.6 4,367,176 4,457,645 ENVIRONMENTAL 37,725 37,825 0.3 37,825 0.3 38,425 39,025 SOCIAL & FAMILY 43,000 21,500 (50.0) 21,500 (50.0) 21,500 0 PARKS & RECREATION 3,322,763 3,480,076 4.7 3,505,076 5.5 3,699,436 3,817,164 CULTURE & COMMUNITY 1,392,846 1,486,296 6.7 1,479,480 6.2 1,455,147 1,494,885 PLANNING & RESIDENTIAL 427,138 423,229 (0.9) 423,229 (0.9) 468,409 481,146 COMMERCIAL & ECO. DEV. 574,674 613,467 6.8 613,467 6.8 707,067 764,196 TOTAL OPERATING 15,899,801 16,650,763 4.7 16,676,340 4.9 17,771,444 18,212,682 CAPITAL LEVY 282,245 253,703 (10.1) 266,203 (5.7) 2,589,953 1,767,500 LONG TERM DEBT CHARGES 623,400 485,600 (22.1) 485,600 (22.1) 485,600 485,600 TOTAL CAPITAL FORMATION 905,645 739,303 (18.4) 751,803 (17.0) 3,075,553 2,253,100 TOTAL DIRECT CONTROL 16,805,446 17,390,066 3.5 17,428,143 3.7 20,846,997 20,465,782 TOWN OF COBOURG 2018 BUDGET PAGE #2 TOWN OF COBOURG 2018 CURRENT OPERATING BUDGET SUMMARY 2018 2018 2019 2020 FUNCTION 2017 DEPT % FINAL % FORECAST FORECAST BUDGET REQUEST APPROVED REVENUE SUMMARY REVENUE SUPPLEMENTARY TAXES 375,000 375,000 0.0 375,000 0.0 350,000 350,000 PENALTY & INTEREST 465,000 400,000 (14.0) 400,000 (14.0) 400,000 400,000 TAX CANCELLATIONS -800,000 -600,000 (25.0) -600,000 (25.0) -400,000 -400,000 TOTAL 40,000 175,000 337.5 175,000 337.5 350,000 350,000 PROVINCIAL GRANTS UNCONDITIONAL - TOWN 37,500 37,600 0.3 37,600 0.3 37,800 38,100 UNCONDITIONAL - OMPF 93,500 79,500 (15.0) 79,500 (15.0) 67,500 57,500 TOTAL 131,000 117,100 (10.6) 117,100 (10.6) 105,300 95,600 OTHER GRANTS OTHER GRANTS IN LIEU 22,000 23,000 4.5 23,000 4.5 24,000 25,000 TOTAL 22,000 23,000 4.5 23,000 4.5 24,000 25,000 OTHER OTHER REVENUE 60,000 60,000 0.0 60,000 0.0 55,000 50,000 TOTAL 60,000 60,000 0.0 60,000 0.0 55,000 50,000 TOTAL REVENUE 253,000 375,100 48.3 375,100 48.3 534,300 520,600 TOWN OF COBOURG 2018 BUDGET PAGE #3 TOWN OF COBOURG 2018 OPERATING BUDGET ESTIMATES REVENUE SUMMARY 2018 2018 2019 2020 FUNCTION 2017 2017 DEPT % FINAL % BUDGET YTD REQUEST APPROVED FORECAST FORECAST TAXATION MILL RATE 22,634,551 22,611,697 23,138,371 2.2 23,160,148 2.3 26,654,451 26,556,015 OTHER 840,000 634,606 775,000 (7.7) 775,000 (7.7) 750,000 750,000 TAX CANCELLATIONS -800,000 -1,050,000 -600,000 (25.0) -600,000 (25.0) -400,000 -400,000 TOTAL 22,674,551 22,196,303 23,313,371 2.8 23,335,148 2.9 27,004,451 26,906,015 PROVINCIAL GRANTS UNCONDITIONAL - TOWN 37,500 35,220 37,600 0.3 37,600 0.3 37,800 38,100 UNCONDITIONAL - OMPF 93,500 93,500 79,500 (15.0) 79,500 (15.0) 67,500 57,500 TOTAL 131,000 128,720 117,100 (10.6) 117,100 (10.6) 105,300 95,600 OTHER GRANTS OTHER GRANTS IN LIEU 22,000 12,160 23,000 4.5 23,000 4.5 24,000 25,000 TOTAL 22,000 12,160 23,000 4.5 23,000 4.5 24,000 25,000 OTHER OTHER REVENUE 60,000 40,148 60,000 0.0 60,000 0.0 55,000 50,000 TOTAL 60,000 40,148 60,000 0.0 60,000 0.0 55,000 50,000 TOTAL REVENUE 22,887,551 22,377,331 23,513,471 2.7 23,535,248 2.8 27,188,751 27,076,615 TOWN OF COBOURG 2018 Page # 4 TOWN OF COBOURG 2018 OPERATING BUDGET ESTIMATES COMMITTEE: REVENUES FUNCTION/ACTIVITY: TAXATION ACCOUNT #: 860 2017 2017 2018 2018 2019 2020 BUDGET YTD CODE OBJECT DEPT * FINAL * FORECAST FORECAST REQUEST APPROVED 22,634,551 22,611,697 8601 Taxation - Municipal 23,138,371 * 23,160,148 * 26,654,451 26,556,015 375,000 303,108 8604 Supplementary 375,000 375,000 350,000 350,000 465,000 331,498 8606 Penalty and Interest on Taxes 400,000 400,000 400,000 400,000 -800,000 -1,050,000 8609 Tax Cancellations -600,000 * -600,000 * -400,000 -400,000 22,674,551 22,196,303 TOTAL TAXATION 23,313,371 23,335,148 27,004,451 26,906,015 9/10/18 TOWN OF COBOURG 2018 Page # 5 TOWN OF COBOURG 2018 OPERATING BUDGET ESTIMATES COMMITTEE: REVENUES FUNCTION/ACTIVITY: OTHER GRANTS IN LIEU ACCOUNT #: 862 2017 2017 2018 2018 2019 2020 BUDGET YTD CODE OBJECT DEPT * FINAL * FORECAST FORECAST REQUEST APPROVED 22,000 12,160 8621 Canada 23,000 * 23,000 24,000 25,000 22,000 12,160 TOTAL OTHER GRANTS IN LIEU 23,000 23,000 24,000 25,000 9/10/18 *Indicates increase over previous year TOWN OF COBOURG 2018 Page # 6 TOWN OF COBOURG 2018 OPERATING BUDGET ESTIMATES BUDGET JUSTIFICATION COMMITTEE: REVENUES FUNCTION/ACTIVITY: OTHER GRANTS IN LIEU ACCOUNT#: 862 STATEMENT OF PURPOSE: HIGHLIGHTS/EXPLANATIONS: Payments of grants in lieu by federal & municipal CODE OBJECT DETAILS governments. 8621 Canada Canada Post Building - Town allocation of payment in lieu of taxes. PERFORMANCE DATA: TOWN OF COBOURG 2018 Page # 7 TOWN OF COBOURG 2018 OPERATING BUDGET ESTIMATES COMMITTEE: REVENUES FUNCTION/ACTIVITY: PROVINCIAL GRANTS IN LIEU ACCOUNT #: 863 2017 2017 2018 2018 2019 2020 BUDGET YTD CODE OBJECT DEPT * FINAL * FORECAST FORECAST REQUEST APPROVED 4,500 4,641 8631 LCBO 4,600 * 4,600 4,600 4,700 200 279 8638 MTO 200 200 200 200 4,600 4,600 8634 Ontario Correctional - Brookside 4,600 4,600 4,600 4,600 8,200 8,200 8636 General Hospital 8,200 8,200 8,200 8,200 20,000 17,500 8637 O.P.P. 20,000 20,000 20,200 20,400 37,500 35,220 TOTAL PROVINCIAL GRANTS IN LIEU 37,600 37,600 37,800 38,100 9/10/18 *Indicates increase over previous year TOWN OF COBOURG 2018 Page # 8 TOWN OF COBOURG 2018 OPERATING BUDGET ESTIMATES COMMITTEE: REVENUES FUNCTION/ACTIVITY: PROVINCIAL GRANTS - OMPF ACCOUNT #: 864 2017 2017 2018 2018 2019 2020 BUDGET YTD CODE OBJECT DEPT * FINAL * FORECAST FORECAST REQUEST APPROVED 93,500 93,500 8641 OMPF- Direct 79,500 79,500 67,500 57,500 93,500 93,500 TOTAL PROV GRANTS UNCONDITIONAL 79,500 79,500 67,500 57,500 9/10/18 *Indicates increase over previous year TOWN OF COBOURG 2018 Page # 9 TOWN OF COBOURG 2018 OPERATING BUDGET ESTIMATES BUDGET JUSTIFICATION COMMITTEE: REVENUES FUNCTION/ACTIVITY: PROVINCIAL GRANTS - CRF / OMPF ACCOUNT#: 864 STATEMENT OF PURPOSE: HIGHLIGHTS/EXPLANATIONS: Grants from the Province to offset downloading CODE OBJECT DETAILS including a grant which formerly came to Municipality and now goes directly to the County. 8641 OMPF The 2018 OMPF allocation has been announced by Province of Ontario as $79,500 (2017 - 93,500). This grant is being reduced by 15% per year by the Province of Ontario.