www.scrd.ca www.scrd.ca
Sunshine Coast Regional District 2019-2023 Financial Plan Overview
2019 Budget Summary
Sunshine Coast Regional District 2019-2023 Financial Plan Overview - - PowerPoint PPT Presentation
Sunshine Coast Regional District 2019-2023 Financial Plan Overview 2019 Budget Summary www.scrd.ca www.scrd.ca Overview- What to Expect Introduction Financial Planning Process Key Items Impacting 2019 2019 Budget Figures
www.scrd.ca www.scrd.ca
2019 Budget Summary
www.scrd.ca
www.scrd.ca
Within the traditional territories of the shíshálh and skwxwú7mesh first nations
www.scrd.ca
www.scrd.ca
www.scrd.ca www.scrd.ca
for the service
areas &/or member municipalities
parties
Services
services you receive. In a municipality, the tax rate (mill rate) is the same for everyone.
Tax Rates
assessments, land & improvements or just improvements depending on the service.
Tax Basis
www.scrd.ca
www.scrd.ca www.scrd.ca
Q4 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Round 1 & 2
Variance Reporting & Work Plan Updates Strategic Planning Round 1&2
Work Plan Development
Strategic Plan Development Variance/ Updates Pre-Budget Planning
Budget Adoption March 28th Pre-Budget 2020
Public Presentations
Public Presentations
Pre-Budget 2019
www.scrd.ca
– Review project carry-forwards & proposed initiatives – Receive information from Community Partners and Stakeholders
– Provide the Board with additional information in support of Round 1 Budget Proposals:
www.scrd.ca
Mandatory
Maintain core operations/ business continuity Identified in Strategic Plan Identified in Integrated Five-Year Plan Low cost/High value Other
www.scrd.ca
– Changes in assessments – Collective agreement and exempt salaries and benefits – New Employer Health Tax – Increase in landfill post-closure liability funding – Operational contract increases – Increase for BC Transit Annual Operating Agreement
– Included in 2019 budget with no financial impact
www.scrd.ca
compared to the 2018 assessment roll.
forest property classes all increased more than the overall average. Definition: Converted Value of land and improvements- The net taxable value of land and improvements multiplied by the percentage prescribed by regulation for this
www.scrd.ca
Overall Change in Assessed Values
Assessed Value % Change 2018 (Cycle 13) 12,089,725,589 Increase due to NMC* 179,797,523 1.49% Increase due to Market 1,294,890,112 10.71% 2018 Total 13,564,413,224 12.20% *Non-market Change
market shifts
www.scrd.ca
Overall Change in Tax Apportionment Due to Assessments
Area
2018 2019 $Change %Change
Area A
2,278,123 2,204,948 ($73,175) (-3.21%)
Area B
3,165,387 3,227,941 $62,554 1.98%
Area D
2,404,904 2,444,013 $39,109 1.63%
Area E
1,899,006 1,922,110 $23,104 1.22%
Area F
3,029,290 2,948,043 ($81,247) (-2.68%)
DoS
3,606,416 3,635,433 $29,017 0.80%
ToG
2,296,098 2,308,910 $12,812 0.56%
SIGD
311,521 299,347 ($12,173) (-3.91%)
www.scrd.ca
Area A 14.02% Area B 13.52% Area D 9.77% Area E 7.52% Area F 12.69% TOG 12.66% DOS 27.78% SIGD 2.03%
2019
Area A 14.84% Area B 13.28% Area D 9.46% Area E 7.36% Area F 13.19% TOG 12.31% DOS 27.43% SIGD 2.13%
2018
www.scrd.ca
www.scrd.ca
2015 2016 2017 2018 2019 $34.13 $35.35 $36.20 $37.83 $40.18 $8.16 $15.16 $17.25 $17.52 $16.23 Operating Capital
$42.29 Million $50.51 Million
$53.45 Million
$55.35 Million $56.41 Million
www.scrd.ca
General Government 7% Protective Services 8% Transportation Services 16% Environmental Service 14% Water & Waste Water 19% Health Services 0.9% Planning & Development Services 5.9% Recreation & Cultural Services 30.3%
$40.18 million
www.scrd.ca
3% 5% 4% 0% 71% 17%
General Government Protective Services Transportation Services Environmental Service Water & Waste Water Recreation & Cultural Services
$16.23 million
www.scrd.ca
Area 2018 Taxation 2019 Taxation Overall Change in Dollars Overall % Increase/ (Decrease) A
2,278,123 2,362,822 84,699 3.72%
B
3,165,387 3,455,594 290,207 9.17%
D
2,404,904 2,608,611 203,707 8.47%
E
1,899,006 2,034,318 135,312 7.13%
F
3,029,290 3,210,938 181,648 6.00%
Dos
3,606,416 3,829,352 222,935 6.18%
ToG
2,296,098 2,296,098 108,298 4.72%
SIGD
311,521 312,567 1,047 0.34%
Total
18,990,745 20,218,598 1,227,853 6.47%
www.scrd.ca
P/T= Parcel Tax; U/F- User Fee *Community Recreation Parcel Tax charged on improvements only Type Actual % Increase 2018 Rate 2019 Proposed Rate Overall Difference Regional Water 2.0% P/T 5.0% U/R $257.84 P/T $273.63 U/R $263.00P/T $287.31 U/R $18.84 North Pender 2.0% P/T 8.5% U/R $320.23 P/T $255.98 U/R $326.63 P/T $277.74 U/R $28.16 South Pender 2.0% P/T 5.5% U/R $324.38 P/T $393.37 U/R $330.87 P/T $415.01 U/R $28.13 Community Recreation (-1.68%) $114.60 P/T $112.67 P/T (-$1.93) PH Recreation 2.16% $24.96 P/T $25.50 P/T $0.54 Refuse Collection (Single Family Dwelling) 5.0% $146.90 $154.25 $7.35 Waste Water Rates Various Various 25%
www.scrd.ca
www.scrd.ca
General Government General Government Administration 8.51 $ Grant in Aid - Area A 1.64 $ Grant in Aid - Community Schools 0.07 $ UBCM/Elections 1.00 $ Regional Sustainability 0.09 $ Feasibilty- Area A
Protective Services Bylaw Enforcement 2.24 $ Egmont & District Fire Protection D 58.92 $ 911 Emergency Telephone 2.65 $ SCEP 1.35 $ Transportation Services Regional Street Lighting 0.42 $ Environmental Services Solid Waste 13.38 $ Health Services Cemetery 0.72 $ Pender Harbour Health Clinic 6.86 $ Planning & Development Services Regional Planning 0.87 $ Rural Planning 11.17 $ Heritiage Conservation 0.01 $ Building Inspection 2.09 $ Economic Development - Area A 3.05 $ Hillside 0.18 $ Recreation & Cultural Services Pender Harbour Pool D I 70.83 $ Joint Use - School Facilities 0.07 $ Egmont/Pender Harbour Library Service 2.10 $ Museum Service 0.90 $ Community Parks 19.94 $ Area A Bike & Walking Paths I 1.52 $ Recreation Programs 1.05 $ Dakota Ridge 1.42 $
D Only defined portion of area participates I Rate is applicable on assessed improvements only(per $100,000 in Assessed Value)
2019 Ad Valorem Tax Rates
General Government 10.22% Protective Services 10.29% Transportation Services 0.38% Environmental Services 12.08% Health Services 6.85% Planning & Development Services 15.68% Recreation & Cultural Services 44.50%
Where Do Your Tax Dollars Go?
User Fee Parcel Tax
Pender Harbour Pool Debt
25.50 $ North PH Water Service 277.74 $ 326.63 $ South PH Water Service 415.01 $ 330.87 $ Regional Water Service 287.31 $ 263.00 $ Greaves Road Waste Water 255.00 $ 102.00 $ Canoe Road Waste Water 218.75 $ 153.00 $ Lee Bay Waste Water 412.50 $ 102.00 $ Merrill Crescent Waste Water 681.25 $ 265.20 $ Lily Lake Village Waste Water 562.50 $ 204.00 $ Painted Boat Waste Water 537.50 $
Sakinaw Ridge Waste Water 718.75 $ 418.20 $
2019 User Fee and Parcel Tax Rates
www.scrd.ca
General Government General Government Administration 8.51 $ Grant in Aid - Area B 0.91 $ Grant in Aid - Community Schools 0.07 $ UBCM/Elections 1.00 $ Regional Sustainability 0.09 $ Protective Services Bylaw Enforcement 2.24 $ Halfmoon Bay Smoke Control 0.01 $ Halfmoon Bay Fire Protection D 28.69 $ 911 Emergency Telephone 2.65 $ SCEP 1.35 $ Animal Control 0.59 $ Transportation Services Transit 20.80 $ Regional Street Lighting 0.42 $ Hydaway Street Lighting D 1.07 $ Ports 5.77 $ Environmental Services Solid Waste 13.38 $ Health Services Cemetery 0.72 $ Planning & Development Services Regional Planning 0.87 $ Rural Planning D 11.17 $ Heritiage Conservation 0.01 $ Building Inspection 2.09 $ Economic Development - Area B 2.02 $ Hillside 0.18 $ Recreation & Cultural Services Community Recreation Facilities D I 95.21 $ Joint Use - School Facilities 0.07 $ Halfmoon Bay Library Service D 8.99 $ Museum Service 0.90 $ Community Parks 19.94 $ Bicycle & Walking Paths I 1.77 $ Recreation Programs 1.05 $ Dakota Ridge 1.42 $
D Only defined portion of area participates I Rate is applicable on assessed improvements only2019 Ad Valorem Tax Rates
(per $100,000 in Assessed Value)
User Fee Parcel Tax
Recreation Facilities Debt
112.67 $ Regional Water Service 287.31 $ 263.00 $ Curran Road Waste Water 475.00 $ 153.00 $ Jolly Roger Waste Water 412.50 $ 20.40 $ Secret Cove Waste Water 412.50 $ 102.00 $ Square Bay Waste Water 412.50 $ 102.00 $ Refuse Collection 154.25 $
2019 User Fee and Parcel Tax Rates
www.scrd.ca
General Government General Government Administration 8.51 $ Grant in Aid - Area D 2.35 $ Grant in Aid - Community Schools 0.07 $ UBCM/Elections 1.00 $ Regional Sustainability 0.09 $ Protective Services Bylaw Enforcement 2.24 $ Roberts Creek Smoke Control 0.01 $ Roberts Creek Fire Protection D 31.95 $ 911 Emergency Telephone 2.65 $ SCEP 1.35 $ Animal Control 0.59 $ Transportation Services Transit 20.80 $ Regional Street Lighting 0.42 $ Spruce Street Lighting D 5.51 $ Ports 6.46 $ Environmental Services Solid Waste 13.38 $ Health Services Cemetery 0.72 $ Planning & Development Services Regional Planning 0.87 $ Rural Planning 11.17 $ Heritiage Conservation 0.01 $ Building Inspection 2.09 $ Economic Development - Area D 2.49 $ Hillside 0.18 $ Recreation & Cultural Services Community Recreation Facilities I 95.21 $ Joint Use - School Facilities 0.07 $ Roberts Creek Library Service 10.83 $ Museum Service 0.90 $ Community Parks 19.94 $ Bicycle & Walking Paths I 1.77 $ Recreation Programs 1.05 $ Dakota Ridge 1.42 $
D Only defined portion of area participates I Rate is applicable on assessed improvements only2019 Ad Valorem Tax Rates
(per $100,000 in Assessed Value)
User Fee Parcel Tax
Recreation Facilities Debt
112.67 $ Regional Water Service 287.31 $ 263.00 $ RC Cohousing Waste Water 562.50 $ 204.00 $ Refuse Collection 154.25 $
2019 User Fee and Parcel Tax Rates
www.scrd.ca
General Government General Government Administration 8.51 $ Grant in Aid - Area E 1.07 $ Grant in Aid - Areas E & F 0.15 $ Grant in Aid - Community Schools 0.07 $ Grant in Aid - Greater Gibsons 0.29 $ UBCM/Elections 1.00 $ Regional Sustainability 0.09 $ Protective Services Bylaw Enforcement 2.24 $ Gibsons & District Fire Protection D 25.96 $ 911 Emergency Telephone 2.65 $ SCEP 1.35 $ Animal Control 0.59 $ Transportation Services Transit 20.80 $ Regional Street Lighting 0.42 $ Veterans Street Lighting D 0.54 $ Woodcreek Street Lighting D 4.19 $ Fircrest Street Lighting D 2.49 $ Sunnyside Street Lighting D 5.49 $ Ports 5.93 $ Environmental Services Solid Waste 13.38 $ Health Services Cemetery 0.72 $ Planning & Development Services Regional Planning 0.87 $ Rural Planning 11.17 $ Heritiage Conservation 0.01 $ Building Inspection 2.09 $ Economic Development - Area E 2.43 $ Hillside 0.18 $ Recreation & Cultural Services Community Recreation Facilities I 95.21 $ Joint Use - School Facilities 0.07 $ Gibsons Library 14.01 $ Museum Service 0.90 $ Community Parks 19.94 $ Bicycle & Walking Paths I 1.77 $ Recreation Programs 1.05 $ Dakota Ridge 1.42 $
D Only defined portion of area participates I Rate is applicable on assessed improvements only2019 Ad Valorem Tax Rates
(per $100,000 in Assessed Value)
User Fee Parcel Tax
Recreation Facilities Debt
112.67 $ Regional Water Service 287.31 $ 263.00 $ Sunnyside Waste Water 125.00 $ 51.00 $ Woodcreek Waste Water 500.00 $ 102.00 $ Refuse Collection 154.25 $
2019 User Fee and Parcel Tax Rates
www.scrd.ca
General Government General Government Administration 8.51 $ Grant in Aid - Area F 1.30 $ Grant in Aid - Areas E & F 0.15 $ Grant in Aid - Community Schools 0.07 $ Grant in Aid - Greater Gibsons 0.29 $ UBCM/Elections 1.00 $ Regional Sustainability 0.09 $ Protective Services Bylaw Enforcement 2.24 $ Gibsons & District Fire Protection D 25.96 $ 911 Emergency Telephone 2.65 $ SCEP 1.35 $ Animal Control D 0.59 $ Keats Island Dog Control D 0.16 $ Transportation Services Transit 20.80 $ Regional Street Lighting 0.42 $ Langdale Street Lighting D 2.77 $ Granthams Street Lighting D 1.88 $ Burns Road Street Lighting D 2.88 $ Stewart Road Street Lighting D 33.79 $ Ports 14.63 $ Langdale Dock D 6.02 $ Environmental Services Solid Waste 13.38 $ Health Services Cemetery 0.72 $ Planning & Development Services Regional Planning 0.87 $ Rural Planning D 11.17 $ Heritiage Conservation 0.01 $ Building Inspection 2.09 $ Economic Development - Area F 2.40 $ Hillside 0.18 $ Recreation & Cultural Services Community Recreation Facilities D I 95.21 $ Joint Use - School Facilities 0.07 $ Gibsons Library 14.01 $ Museum Service 0.90 $ Community Parks 19.94 $ Bicycle & Walking Paths D I 1.77 $ Recreation Programs D 1.05 $ Dakota Ridge 1.42 $
D Only defined portion of area participates I Rate is applicable on assessed improvements only2019 Ad Valorem Tax Rates
(per $100,000 in Assessed Value)
User Fee Parcel Tax
Recreation Facilities Debt
112.67 $ Regional Water Service 287.31 $ 263.00 $ Langdale Waste Water 562.50 $ 102.00 $ Refuse Collection 154.25 $
2019 User Fee and Parcel Tax Rates
www.scrd.ca
General Government General Government Administration 8.51 $ Grant in Aid - Community Schools 0.07 $ Regional Sustainability 0.09 $ Protective Services 911 Emergency Telephone 2.65 $ SCEP 1.35 $ Transportation Services Transit 20.80 $ Environmental Services Solid Waste 13.38 $ Health Services Cemetery 0.72 $ Planning & Development Services Regional Planning 0.87 $ Hillside 0.18 $ Recreation & Cultural Services Community Recreation Facilities I 95.21 $ Joint Use - School Facilities 0.07 $ Museum Service 0.90 $ Recreation Programs 1.05 $ Dakota Ridge 1.42 $
I Rate is applicable on assessed improvements only
2019 Ad Valorem Tax Rates
(per $100,000 in Assessed Value)
User Fee Parcel Tax
Recreation Facilities Debt
112.67 $ Regional Water Service 287.31 $ 263.00 $
2019 User Fee and Parcel Tax Rates
www.scrd.ca
General Government General Government Administration 8.51 $ Regional Sustainability 0.09 $ Protective Services Bylaw Enforcement 2.24 $ 911 Emergency Telephone 2.65 $ SCEP 1.35 $ Animal Control 0.59 $ Transportation Services Transit 20.80 $ Environmental Services Solid Waste 13.38 $ Health Services Cemetery 0.72 $ Planning & Development Services Regional Planning 0.87 $ Building Inspection 2.09 $ Hillside 0.18 $ Recreation & Cultural Services Community Recreation Facilities I 95.21 $ Museum Service 0.90 $ Recreation Programs 1.05 $ Dakota Ridge 1.42 $
I Rate is applicable on assessed improvements only
2019 Ad Valorem Tax Rates
(per $100,000 in Assessed Value)
User Fee Parcel Tax
Recreation Facilities Debt
112.67 $
2019 User Fee and Parcel Tax Rates
www.scrd.ca
General Government General Government Administration 8.51 $ Grant in Aid - Community Schools 0.07 $ Regional Sustainability 0.09 $ Protective Services Gibsons & District Fire Protection 25.96 $ 911 Emergency Telephone 2.65 $ SCEP 1.35 $ Transportation Services Transit 20.80 $ Environmental Services Solid Waste 13.38 $ Health Services Cemetery 0.72 $ Planning & Development Services Regional Planning 0.87 $ Hillside 0.18 $ Recreation & Cultural Services Community Recreation Facilities I 95.21 $ Joint Use - School Facilities 0.07 $ Gibsons Library 14.01 $ Museum Service 0.90 $ Recreation Programs 1.05 $ Dakota Ridge 1.42 $
I Rate is applicable on assessed improvements only
2019 Ad Valorem Tax Rates
(per $100,000 in Assessed Value)
User Fee Parcel Tax
Recreation Facilities Debt
112.67 $
2019 User Fee and Parcel Tax Rates
www.scrd.ca
For SCRD
Community Partners & Stakeholders
$56,000 for the Sechelt Library
TOTALS: 488,009.00 $ 1
1-Taxation
192,836.00 $ 2
2-User Fees
108,000.00 $ 3
3-Support Services
1,302,700.00 $ 4
4-Reserves
675,000.00 $ 5
5-Other (Debt, Grant, Fees, etc.)
2,766,545.00 $ TOTAL OF ALL PROJECTS
www.scrd.ca
Administrative & Legislative Services
Corporate Services
Human Resources
www.scrd.ca
for Sunshine Coast Emergency Planning
Support
Bylaw Review
Bylaws & Regulations
www.scrd.ca
Gibsons & Area Volunteer Fire Dept.
replacement
equipment
material response equipment
Roberts Creek Volunteer Fire Dept.
Replacement
replacement Halfmoon Bay Volunteer Fire Dept.
replacement Egmont Volunteer Fire Dept.
replacement
www.scrd.ca
Ports
funding
www.scrd.ca
Community Recreation Facilities
regulatory
Parks
Replacements
Pender Harbour Pool
Maintenance
www.scrd.ca
Investigation - Phase 3
Treatment Plant Water Quality Monitoring System Upgrades
Maintenance
Sourcing Policy
Water Utility Services
Replacements
www.scrd.ca
North Pender Harbour Water Service
Purchase
Quality Monitoring Improvement
Report
South Pender Harbour Water Service
replacements
building maintenance
improvements
www.scrd.ca
Gibsons & District Public Library
Museums
funding increase
Community Schools & Youth Programs
programs through Community Schools and Youth Centers in Gibsons & Sechelt
www.scrd.ca
Budget approved March 28, 2019
minor capital equipment and over $690K carry-
system ($458,276 expended in 2018)
reduction of $7,684 from 2018
www.scrd.ca
Budget documents: http://www.scrd.ca/Budget Provide budget feedback: http://www.scrd.ca/budgetfeedback You may contact our office: by Phone: 604-885-6800 website: www.scrd.ca by mail: Sunshine Coast Regional District 1975 Field Road Sechelt, B.C., V0N 3A1