Loading...
HomeMy WebLinkAboutFND-013-18Clarington Finance Department Report If this information is required in an alternate accessible format, please contact the Accessibility Coordinator at 905-623-3379 ext. 2131. Report To: General Government Committee Date of Meeting: September 4, 2018 Report Number: FND-013-18 Resolution: GG -401-18 File Number: By-law Number: Report Subject: Financial Update as at June 30, 2018 Recommendation: That Report FND-013-18 be received for information. Municipality of Clarington Reoort FND-013-18 Report Overview Page 2 The purpose of this report is to update Council on the overall budget variance as of June 30, 2018. Additional financial indicators are included in this report such as taxes receivable, debt, development charges collected and investments. 1. Background The financial update report has been designed to focus on overall budget variance. 2. Second Quarter of 2018 Results 2.1 Attachment 1, Summary of Operating Expenditures and Revenues, compares the Municipality's budget to actual posted transactions as of June 30, 2018. This statement reflects the Municipality's operating budget only and excludes the year to date financial activities of the library, museum, BIAS and consolidated hall boards. Year to date expenditures as of June 30, 2018 totalled $48,177,285 which represents 99.5% of the budget as of the end of the second quarter. Year to date revenues totalled $68,027,981 which represents 103.4% of the budget as of the end of the second quarter. 2.2 Attachment 1 is intended to provide an indication of the status of the Municipality's operating accounts compared to the approved budget as at June 30, 2018. Many departments are affected by high levels of activities during specific times of the year. For example, activities such as ice rentals and winter control have more seasonal trends whereas the timing of the Legal and Planning revenues fluctuate from year to year. To best capture the trends in activities, the budget is allocated monthly based on the prior year's actual monthly distribution. In cases where there is no prior history easily obtainable, the monthly allocation is divided equally over the twelve months. Due to the timing differences that occurred throughout the accounts, this statement cannot be used in isolation, nor can it be easily extrapolated to predict the whole year's activities. Monthly trial balances are sent to each department for regular review. Revenues and expenditures that have a variance either above or below budget that are noteworthy are discussed in this report. 2.3 Non -departmental accounts are at 101.6% of the second quarter 2018 budget. As noted in the first quarter report FND-010-18, contributions are over budget due to unbudgeted grants and donations including a Federal accessibility grant and the Toyota donation for the trail extension. Other revenues are higher than budgeted due to increased General Fund interest. The Bank of Canada rate increases combined with the transfer of funds to the One Fund HISA account have increased General Fund interest to 79.4% of the total 2018 budget. Municipality of Clarington Page 3 Report FND-013-18 2.4 Corporate Services net expenditures are at 92.9% as of June 30, 2018. This is due in large part to the WSIB 2417 refund received in May this year. The new payroll system is able to better calculate the WSIB monthly remittance to minimize overpayment. 2.5 The Clerk's Department net expenditures are at 91.4% at the end of the second quarter. The increased revenues are due to the cumulative effect of several sources. As of June 30, 2018 there have been higher than budget revenues in snow clearing fines, cemetery sales, parking revenues and fines, and animal licences. 2.6 Emergency Services net expenditures are at 97.5%. Emergency calls revenues from the Ministry of Transportation are unbudgeted and as of June 30 total $55,223. These revenues are transferred to the Fire Equipment Reserve Fund. As per the Memorandum of Understanding with Ontario Power Generation, the Municipality has received some additional revenues. 2.7 Engineering Services net expenditures are at 76.6% of the second quarter budget. This is due to the exceptional building permit revenues. As of June 30 the building permit revenues are at 147.7% of the total 2018 budget. As well there has been contributions as per agreements relating to road projects. Overall revenues are at 160.2% as of June 30, 2018. 2.8 Operations net expenditures are at 103.5% of the budget as of June 30. Operating expenditures are higher than the second quarter budget due to winter control costs. This can be attributed to the extended winter season and the increase in sand and salt purchases in the first half of the year. As well, the brush and tree removal expenditures are higher than the second quarter budget. Note that fleet costs are not completed until yearend. 2.9 Community Services net expenditures are at 97.2% of the second quarter budget. Revenues are lower than budgeted which can be attributed in large part to the timing of the posting of program revenues through the ACTIVE system. As well there is the loss of the revenues due to the closing of the concessions in the second quarter of 2018 (see report CSD -003-18). Expenditures are below budget due to the timing of some of the wage accounts. As the year progresses the actual revenues and expenditures will be more in sync with the overall budget. 2.10 Planning net expenditures are at 90.2% of the second quarter. As noted earlier, the timing of Planning revenues do fluctuate year to year. Overall, revenues are at 65.3% of the total 2018 budget. Expenditures are slightly below budget mostly due to the timing staffing changes. 2.11 Attachment 2, Continuity of Taxes Receivable as of June 30, 2018 provides the status of the taxes billed and collected by the Municipality during the second quarter. A total of $41,852,699 in interim tax bills and $37,820,857 in final tax bills were issued to property owners during the second quarter. At the end of June 2018, a total of $12,266,054 remains unpaid compared to June 2017 taxes receivable of $11,377,026. The net Municipality of Clarington Page 4 Report FND-013-18 balance is $889,028 higher or 7.8% higher than the previous year at this time. Overall, the taxes receivable are consistent with previous years. Collections are a continuous process which manage the balance of the taxes outstanding. 2.12 Attachment 3, Debenture Repayment Schedule provides the status of the Municipality's long term debt obligations as of January 1, 2018. The 2018 debentures for the LED street light conversion and parking lots have not yet been issued by the Region therefore the associated payments are estimated. They are expected to be issued within the next month. Due to the timing there will be no payments due in 2018 on the new debentures. In 2018, the debt repayment obligations as per the current debt are $3,403,277. The annual principal and interest payments required to service these liabilities continue to be well within the annual debt repayment limits prescribed by the Ministry of Municipal Affairs and Housing. 2.13 Attachment 4, Municipal Development Charges as of June 30, 2018 provides the development charges collected separated into residential and non-residential. At the end of the second quarter, residential municipal development charges collected are $6,943,779. In the 2015 Development charges Background Study, it was forecasted that the Municipality would be collecting approximately 786 units in total for 2018. At the end of June 2418, there were 413 units. Compared to the same period the previous year there was a 42.3% increase in residential development charges collected and a 15.7% increase in the number of residential units. 2.14 As of June 30, 2018 there has been $262,701 non-residential charges collected. Note that non-residential charges are based on the area in square metres rather than per building unit cost. The timing and amount of non-residential development charges varies quarter to quarter and year to year. 2.15 There are a number of incentives in the 2015 Development Charges By-law 2015-35 to stimulate development in Clarington. During the second quarter, an incentive for $38,980 for a new industrial development at 685 Lake Road, Bowmanville was given. This brings total development charge incentives to $941,434 with 39.3% given to residential incentives and 60.7% given to non-residential incentives. 2.16 The Municipality's Investment Policy was approved on July 3, 2018 as presented in report FND-011-18. The Deputy Treasurer will provide an in-depth annual investment report in 2019. The quarterly financial update provides some of the highlights of investments as of June 30. During the second quarter, General Fund investments increased when $10,004,400 was transferred from the operating account to the One Fund HISA to capture a higher interest rate while maintaining liquidity. As well maturing Reserve Fund investments along with some bond interest payments were re -invested into GICs. It is intended that the upcoming debenture from the Region will be internally financed by the Municipality. The debenture will be reported on the long term debt obligations and will also be listed as a Municipal debt investment. The Municipality will pay the associated administrative costs as is the case with all Region debentures. Municipality of Clarington Page 5 Report FND-013-18 However, the cost of borrowing will be offset by the investment interest earned in the reserve fund. 2.17 As per the policy, the terms or length of investment have been set to ensure liquidity and to minimize interest rate risk. Table 1 shows the term of the investments as of June 30, 2018 Table 1 — Term of Investment as of June 30, 2018 Total Funds % of Total Minimum Range Maximum Range 90 Days $ 47,639,268 45.9% 20% 100% 90 Days to 1 Year 5,807,127 51.5% 30% 100% 1 to 5 Years 47,125,956 45.4% 0% 85% 5 to 10 Years 3,163,928 3% 0% 50% 10 to 20 Years - 0% 0% 30% $ 103,736,279 100% Municipality of Clarington Page 6 Report FND-013-18 2.18 The policy also sets out the types of investments to create diversified portfolio. Table 2 shows the breakdown on the types of investments as of June 30, 2018 Table 2 - Type of Investment as of June 30, 2018 3. Concurrence Not Applicable 4. Conclusion It is respectfully recommended that the second quarter of 2018 financial update report be received for information. 5. Strategic Plan Application The recommendations contained in this report conform to the Strategic Plan. Total Funds % of Total Minimum Maximum Range Range HISA $ 40,073,732 38.6% 0% 100% Federal Debt - 0% 0% 100% Provincial Debt 3,393,683 3.3% 0% 80% Municipal Debt - 0% 0% 35% Financial Institutions 55,716,974 53.7% 0% 60% Corporate Debt _ 0% 0% 10% non-financial ONE Investment 4,551,891 4.4% /o 0% 25% Pools $ 103,736,279 100% 3. Concurrence Not Applicable 4. Conclusion It is respectfully recommended that the second quarter of 2018 financial update report be received for information. 5. Strategic Plan Application The recommendations contained in this report conform to the Strategic Plan. Municipality of Clarington Resort FND-013-18 Submitted b Trevor Pinn, B.Comm, CPA, CA, Deputy Treasurer Page 7 Reviewed by: Andrew C. Allison, B. Comm, LLB CAO Staff Contact: Catherine Carr, Manager of Internal Audit, 905-623-3379 ext 2606 or ccarr@clarington.net There are no interested parties to be notified of Council's decision. Attachment 1 — Summary of Operating Revenues and Expenses Attachment 2 — Continuity of Taxes Receivable Attachment 3 — Debenture Repayment Schedule Attachment 4 — Municipal Development Charges The Municipality of Clarington Attachment 1 Summary of Operating Expenditures and Revenues for the Six Months Ending June 30, 2018 to Report FND-013-18 2018 Qtr 2 Budget YTD 2018 Qtr 2 Actual YTD 2018 Qtr 2 Unexpended ($) 2018 Qtr 2 % Expended 2017 Qtr 2 Budgeted YTD 2017 Qtr 2 Actual YTD 2017 Qtr 2 Unexpendend ($) 2018 Total Budget 2018 % of budget spent 05 Non -departmental Accounts (52,776,136) (1,042,530) (4,326,565) (52,812,529) (1,109,097) (4,497,651) 36,393 66,567 171,086 (62,634,835) (1,851,538) (5)762,273) 89.4% 78.0% 56.7% Municipal Taxation (55,749,025) (55,999,029) 250,004 100.4% Other Revenue (1,190,066) (1,443,435) 253,369 121.3% Contributions Revenue/Taxation/Contributions (2,816,271) (3,264,605) 448,334 115.9% (59,755,362) (60,707,069) 951,707 101.6% (58,145,231) (58,419,277) 274,046 (70,248,646) 86.4% 0 211,820 0 211,820 0 0 100.0% 0 203,300 0 203,300 0 0 (211,820) 211,820 0.0% 100.0% 59 BIA Taxation BIA Taxes BIA Payments Net Expenditures 211,820 211,820 0 100.0% 203,300 203,300 0 0 10 Mayor and Council Net Expenditures 489,568 493,426 (3,858) 100.8% 442,153 447,109 (4,956) 920,932 53.6% (92,540) 1,186,815 (170,876) 1,156,515 78,336 30,300 (165,500) 2,100,193 57.3% 56.6% 13 Administrator's Office Revenues/Recoveries (119,197) (94,865) (24,332) 79.6% Expenditures 1,193,161 1,189,603 3,558 99.7% Net Expenditures 1,073,964 1,094,738 (20,774)1 101.9% 1,094,275 985,639 108,636 1,934,693 56.6% (25,576) 209,263 (72,874) 219,437 47,298 (10,174) (170,000) 546,792 22.7% 48.7% 14 Legal Administration Revenues/Recoveries (44,468) (38,620) (5,848) 86.8% Expenditures 265,773 266,214 (441) 100.2% Net Expenditures 221,305 227,594 (6,289) 102.8% 183,687 146,563 37,124 376,792 60.4% (19) 2,638,402 (8) 2,556,134 (11) 82,268 (8,000) 4,720,273 1,795.1% 58.9% 16 Corporate Services Revenues/Recoveries (8,000) (143,611) 135,611 1,795.1% Expenditures 2,845,795 2,780,491 65,304 97.7% Net Expenditures 2,837,795 2,636,880 200,915 92.9% 2,638,383 2,556,126 82,257 4,712,273 56.0% (282,336) 1,621,963 (399,144) 1,638,045 116,808 (16,082) (684,900) 3,740,364 62.2% 46.0% 19 Clerk's Revenues/Recoveries (334,460) (426,134) 91,674 L 127.4% 1,752,510 1,721,615 30,895 98.2% Expenditures Net Expenditures 1,418,050 1,295,481 122,569 91.4% 1,339,627 1,238,901 100,726 3,055,464 42.4% (685,490) 1,293,895 2,083,693 (758,967) 1,221,108 2,041,864 73,477 72,787 41,829 (1,502,000) 2,616,900 2,858,637 51.0% 47.3% 63.5% 21 Finance & Unclassified Administration Revenues/Recoveries (739,372) (766,019) 26,647 103.6% Operating Expenditures 1,344,283 1,236,862 1 107,421 92.0% Unclassified Admintration 1,784,597 1,815,345 (30,748) 101.7% Expenditures 3,128,880 1 3,052,207 76,673 97.5° 3,377,588 3,262,972 114,616 5,475,537 55.7% Net Expenditures 2,389,508 2,286,188 103,320 95.70-;o+-2,692,098 2,504,005 188,093 3,973,537 57.5% The Municipality of Clarington Attachment 1 Summary of Operating Expenditures and Revenues for the Six Months Ending June 30, 2018 to Report FND-013-18 2018 Qtr 2 Budget YTD 2018 Qtr 2 Actual YTD 2018 Qtr 2 I Unexpended ($) 2018 Qtr 2 % Expended 2017 Qtr 2 Budgeted YTD 2017 Qtr 2 Actual YTD 2017 Qtr 2 Unexpendend ($) 2018 Total Budget 2018 % of budget spent (30,443) 6,385,306 (195,748) 6,396,235 165,305 (10,929) (110,000) 12,362,786 178.2% 52.2% 28 Emergency Services - Fire Revenues/Recoveries (95,932) (196,014) 100,082 204.3% Expenditures Net Expenditures 6,506,226 6,447,744 58,482 99.1% 6,410,294 6,251,730 158,564 97.5% 6,354,863 6,200,487 154,376 12,252,786 51.0% (745,859) 4501792 4,818,020 (1,348,909) 451,137 5,037,492 603,050 (345) (219,472) (1,605,532) 538,773 7,448,843 158.8% 85.2% 71.2% 32 Engineering Services Revenues/Recoveries (1,591,621) (2,549,542) 957,921 160.2% Debenture Payment Operating Expenditures Expenditures Net Expenditures 458,726 5,323,293 459,110 5,301,741 (384) 21,552 100.1% 99.6% 5,782,019 5,760,851 21,168 99.6% 5,268,812 5,488,629 (219,817) 7,987,616 72.1% 4,190,398 3,211,309 979,089 76.6% 4,522,953 4,139,720 383,233 6,382,084 50.3% (296,847) 8,733,921 845,015 (311,432) 9,366,830 489,736 14,585 (632,909) 355,279 (672,423) 18,116,278 1,667,046 40.0% 58.4% 52.9% 36 Operations Revenues/Recoveries (254,608) (268,723) 14,115 105.5% Operating Expenditures 9,787,431 10,585,810 1 (798,379) 108.2% Fleet & Debenture Payments Expenditures 1,287,265 882,087 405,178 68.5% 11,074,696 11,467,897 (393,201) 103.6% 9,578,936 9,856,566 (277,630) 19,783,324 58.0% Net Expenditures 10,820,088 11,199,174 379,086 103.5% 9,282,089 9,545,134 263,045 19,110,901 58.6% (2,651,605) 5,890,377 3,030,595 95,000 (2,835,360) 5,754,265 2,966,414 92,750 183,755 136,112 64,181 2,250 (5,104,866) 12,556,918 2,115,485 95,000 46.6% 48.9% 94.8% 98.7% 42 Community Services Revenues/Recoveries (2,521,527) (2,378,727) (142,800) 94.3% Operating Expenditures 6,464,851 6,140,517 1 324,334 95.0% Debenture Payments 1,991,493 2,004560 (13,067) 100.7% Annual Grants & Sponsorships 95,000 93,750 1,250 98.7% Expenditures 8,551,344 8,238,827 312,517 96.3% 9,015,972 8,813,429 202,543 14,767,403 55.8% Net Expenditures 6,029,817 5,860,100 169,717 97.2% 6,364,367 5,978,069 386,298 9,662,537 60.6% (244,509) 2,523,600 (581,936) 2,330,923 337,427 192,677 (702,300) 4,378,036 65.3% 56.6% 50 Planning Services Revenues/Recoveries (303,721) (458,657) 154,936 151.0% Expenditures Net Expenditures Boards & Agencies Total Operating: 2,541,620 2,478,225 63,395 97.5% 2,237,899 2,019,568 218,331 90.2% 2,279,091 1,748,987 530,104 3,675,736 54.9% 4,069,276 4,068,365 911 100.0% 4,054,832 4,062,452 (7,620) 4,190,911 97.1% (63,200,455) 46,506,942 (65,094,531) 46,431,746 1,894,076 75,196 (81,185,987) 81,185,987 83.8% 59.3% Revenue/Recoveries (65,768,268) (68,027,981) 2,259,713 103.4% Expenditures 48,412,688 48,177,285 235,403 99.5% Net Difference (17,355,580) (19,850,696) 2,495,116 114.4% 16,693,513 18,662,785 1,969,272 0 CORPORATION OF THE MUNICIPALITY OF CLARINGTON Attachment 2 to Continuity of Taxes Receivable Report FND-013-18 for the Second Quarter of the Year 2018 Beginning Balance Interest Taxes Billed Balance Payments & June 2018 June 2017 Receivable Added Adjustments ** March 31, 2017 Current Year Taxes (9,123,223) 79,673,556 70,550,332 (62,418,798) 8,131,534 7,571,960 Penalty and Interest 20,962 148,584 169,546 (85,166) 84,380 74,293 First Prior Year Taxes 3,730,506 - 3,730,506 (1,043,746) 2,686,760 2,493,600 Penalty and Interest 197,958 117,179 315,137 (117,253) 197,884 163,494 Second Prior Year Taxes 1,094,427 - 1,094,427 (283,878) 810,549 824,814 Penalty and Interest 106,465 32,063 138,528 (48,402) 90,126 83,000 Third and Prior Years Taxes 286,301 - 286,301 (61,133) 225,168 132,574 Penalty and Interest 45,098 7,009 52,107 (12,455) 39,652 33,291 Total (3,641,505) 304,834 79,673,556 76,336,885 (64,070,831) 12,266,054 11,377,026 ** These figures include refunds, write-off, 357's etc. 2018 Interim Instalment months: February and April. 2018 Final Instalment months (for non -capped classes): June and September 2018 Final Instalment months (for capped classes): August and September Muncipality of Clarington Attachment 3 of Report FND-013-18 NOTE: 2018 Newcastle Library has a balloon payment of $452,000 to be financed from Library Development Charge Reserve Fund, Library Capital RF and tax levy. Debenture Repayment Schedule As of January 1, 2018 Parking Lot LED Street Green Road Rehabilitation Parking Lot Light Indoor Soccer RRC CCD RRC MAC Grade Fire Station #1 Rehabilation Conversion Newcastle Newcastle Year Lacrosse space Improvements Improvements Separation Estimated RRC Estimated Estimated Library Courtice Library Aquatic Total 2018 164,093.85 104,942.45 86,760.21 111,327.96 538,772.66 - - - 558,787.14 78,904.97 1,759,687.50 3,403,276.74 2019 165,174.58 104,831.80 84,141.23 107,967.35 541,802.38 30,005.67 139,995.00 248,850.00 - 78,146.32 1,757,651.34 3,258,565.67 2020 164,755.07 104,715.46 84,010.16 107,799.19 544,416.38 30,005.67 139,995.00 248,825.00 - 78,341.53 1,604,355.98 3,107,219.44 2021 163,863.49 104,593.15 83,946.43 107,717.40 546,559.49 30,005.67 139,995.00 248,825.00 - 78,465.50 1,054,141.30 2,558,112.43 2022 163,542.75 83,964.94 107,741.15 546,559.49 30,005.67 139,995.00 248,825.00 - 78,488.31 1,006,711.96 2,405,834.27 2023 162,800.11 83,859.28 107,605.57 546,276.36 30,005.67 139,995.00 248,825.00 - 78,425.64 1,397,792.63 2024 160,675.42 83,823.08 107,559.13 553,240.30 30,004.67 139,995.00 248,825.00 78,249.84 1,402,372.44 2025+ 668,981.96 858,416.52 2,693,604.53 270,041.98 1,259,955.00 2,239,425.00 546,030.80 8,536,455.79 1,144,905.27 419,082.86 1,259,487.29 1,616,134.27 6,511,231.59 450,075.00 2,099,925.00 3,732,400.00 558,787.14 1,095,052.91 7,182,548.08 26,069,629.41 Principal at 11033,000.00 339,154.57 1,010,000.00 1,296,000.00 5,332,600.00 - - - 529,000.00 931,000.00 6,595,000.00 17,065,754.57 JanuarV 1 2018 Principal at 896,000.00 248,296.31 950,705.28 1,219,914.89 4,958,600.00 353,000.00 1,647,000.00 3,010,000.00 - 871,000.00 5,083,000.00 19,237,516.48 Wanuary 1 2019 Interest Rates 1.35% to 3.35% 5.12% 1.7% to 3.45% 1.7% to 3.45% 1.35% to 3.8% Estimated Estimated Estimated 4.9% to 5.2% 1.15% to 2.8% 4.5% to 4.75% NOTE: 2018 Newcastle Library has a balloon payment of $452,000 to be financed from Library Development Charge Reserve Fund, Library Capital RF and tax levy. Municipality of Clarington RESIDENTIAL Single/Semi- Detached -New construction -Additions Townhouse Apartment TOTAL: Attachment 4 to Report FND-013-18 MUNICIPAL DEVELOPMENT CHARGES January to June YTD Change in DC paid from prior year: Change in DC units from prior year: NON-RESIDENTIAL Commercial -New construction -Additions Industrial -New construction -Additions Agricultural Government Institutional TOTAL: 42.3% 15.7% 2018 2017 2017 Municipal Development Charges Municipal Development Number of Municipal Development Number of Charges Paid Units $ Charges Paid Units $ 6,943,779.00 413 $ 3,849,546.00 235 $ 20,744.28 $ $ - - $ 63,765.00 7 $ - - $ 965,912.00 115 $ 6,943,779.00 413 $ 4,879,223.00 357 $ 262,701.34 $ 591,496.59 Change in DC paid from prior year: Change in DC units from prior year: NON-RESIDENTIAL Commercial -New construction -Additions Industrial -New construction -Additions Agricultural Government Institutional TOTAL: 42.3% 15.7% Change in DC paid from prior year: -55.6% 2018 2017 Municipal Development Charges Municipal Development Charges Paid Paid $ 324,574.84 $ 94,083.10 $ 20,744.28 $ 87,040.63 $ 81,577.61 $ - $ 246,177.47 $ 262,701.34 $ 591,496.59 Change in DC paid from prior year: -55.6% Municipality of Clarington Attachment 4 to Report FND-013-18 Municipal Development Charges Incentives As of June 30, 2018 Under By-law 2015-035 Date Property Value Incentive Residential Jan -16 105 Queen Street, Bowmanville 413,822.26 Mid -Rise Residential Dec -17 109 King Avenue East, Newcastle 157,840.00 Revitalization Mixed Used Residential Incentives to Date $ 571,662.26 Non -Residential Jul -15 222 King Street East, Bowmanville 110,671.30 Medical Exemption Oct -15 21 King Avenue East, Newcastle 3,636.08 Revitalization Small Business Feb -16 222 Baseline Road East, Bowmanville 13,279.78 Existing Industrial Development Feb -16 28 King Avenue East, Newcastle 937.96 Revitalization Small Business Apr -16 70 Mearns Court, Bowmanville 1,470.67 Existing Industrial Development Oct -16 2323 Highway 2, Bowmanville 15,985.00 Conversion Residential to Commercial Oct -16 70 Mearns Court, Bowmanville 8,232.17 Existing Industrial Development Feb -17 48 Britton Court, Bowmanville 24,676.61 New Industrial Development May -17 5314 Main Street, Orono 974.18 Revitalization Small Business Jun -17 1726 Baseline Road, Courtice 10,190.86 New Industrial Development Oct -17 220 Lake Road, Bowmanville 67,850.25 New Industrial Development Dec -17 109 King Avenue East, Newcastle 72,886.25 Revitalization Mixed Use Apr -18 685 Lake Road, Bowmanville 38,980.87 New Industrial Development Non -Residential Incentives to Date $ 369,771.98 Total Value of Incentives to Date $ 941,434.24