HomeMy WebLinkAboutFSD-001-25
Staff 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: January 13, 2025 Report Number: FSD-001-25
Authored By: Paul Davidson
Submitted By: Trevor Pinn, Deputy CAO/Treasurer, Finance and Technology
Reviewed By: Mary-Anne Dempster, CAO
By-law Number: Resolution Number:
File Number:
Report Subject: Reserve and Reserve Fund Reorganization
Recommendations:
1. That Report FSD-001-25, and any related delegations or communication items, be
received;
2. That staff be authorized to reallocate funds within the Municipality’s reserve funds, in
accordance with the proposed consolidations provided within Report FSD -001-25;
and
3. That all interested parties listed in Report FSD-001-25, and any delegations be
advised of Council’s decision.
Municipality of Clarington Page 2
Report FSD-001-25
Report Overview
As the Municipality shifts its capital budgeting approach to emphasize asset management, it
is recommended that the composition of the capital reserve funds be reorganized to reflect
this transition. In addition to the capital reserve funds, it is proposed that all the Municipality’s
reserve funds be categorized based on their intended use to provide greater clarity on
purpose. This exercise also reduces the number of reserve funds through consolidation and
by eliminating duplication.
1. Background
1.1 Reserve and reserve funds represent municipal funds that have been set aside for
future expenditures. In Clarington, reserves and reserve funds are used to both offset
the costs of unexpected events, and to provide financing for capital projects. In 2023,
the Municipality began funding the entire capital program out of capital reserve funds,
which are supported by annual operating budget contributi ons.
1.2 Clarington currently has 54 reserve funds and 17 reserves. Reserves are an allocation
of accumulated net revenue that does not require a segregation of money (i.e.: money
in reserve remains in the general fund). Reserve funds are established by Council or
through legislation and are required to be physically segregated (i.e.: reserve fund
money is held in a separate bank account).
1.3 Both reserves and reserve funds can be invested according to the Municipality’s
investment policy. Interest earned on reserve investments flow back into the operating
budget as investment income while interest earned on reserve fund investments goes
back into the reserve fund and forms part of the balance.
1.4 Reserve funds can be categorized as either obligatory or discretionary. Obligatory
reserve funds are established as either a requirement of legislation or a requirement of
an agreement, such as development charge reserve funds. Discretionary reserve funds
are established by Council at their own discretion, such as capital reserve funds.
2. Proposed Reserve Fund Reorganization
Proposed Reserve Fund Composition
2.1 The purpose of the proposed reserve fund reorganization is to align the capital reserve
funds with the Municipal Asset Management Plan and to reduce duplication by
consolidating certain funds. As the Municipality’s capital budget transitions toward a
greater focus on asset management, it is important that the transition is reflected in the
reserve fund composition.
Municipality of Clarington Page 3
Report FSD-001-25
2.2 The proposed reorganization includes establishing a separate capital reserve fund for
each of the asset categories included in the asset management plan. This will be done
largely through consolidation and renaming of existing reserve funds. As part of the
process, a limited number of consolidations and renaming’s are proposed to occur
outside the capital reserve funds.
2.3 The proposed reorganization also involves the categorization of reserve funds based on
their intended use. The purpose of the categorization is to group reserve funds
according to their intended use, which will provide Council with greater clarity on reserve
fund balances for specific purposes.
2.4 The proposed new composition categorizes the Municipality’s reserve funds into the
following four categories:
Capital Asset Rehabilitation and Replacement – reserve funds used for the
rehabilitation and replacement of capital infrastructure assets. Specific reserve
funds have been established for each asset category to easily track investments
in the different asset types. Reserve fund target balances have also been
established in accordance with best practices from the Government Finance
Officers Association (GFOA) of the United States and Canada.
Capital Asset Growth and Expansion – reserve funds established for the
purpose of financing growth-related capital infrastructure. This includes obligatory
development charge (DC) reserve funds, as well as a discretionary reserve fund
established to finance non-DC eligible growth-related projects.
Special Projects and Initiatives –reserve funds established to finance projects
with a specified purpose. This includes obligatory reserve funds with restricted
uses, such as Parkland Cash-in-Lieu and Canada Community Building Fund
Receipts, as well as discretionary reserve funds established for special purposes,
such as Continuous Improvement and Climate Action.
Stabilization and Contingency – reserve funds used to fund future obligations
and to mitigate the financial impacts of both expected and unforeseen events.
This includes the reserve funds established to hold certain types of revenues
used to offset operating costs.
2.5 The proposed new reserve fund composition is provided in Attachment #1 and includes
the estimated year-end balance for 2025, based on the 2025 draft budget update.
Attachment #2 includes the list of proposed consolidations and Attachment #3 includes
the list of proposed reserve funds to be renamed.
2.6 The proposed reorganization reduces the number of reserve funds from 54 to 41 .
Municipality of Clarington Page 4
Report FSD-001-25
Reserve Fund Target Balances
2.7 As part of the reorganization exercise, target balances have been established for the
majority of the Capital Asset Rehabilitation and Replacement reserve funds. There has
not been a target balance established for the Library and Museum Capital reserve fund
as the planned expenditures out of this fund have been approved through report FSD -
020-23. This report provides a plan to fully expend the reserve fund by the end of 2027.
2.8 Target balances for the capital reserve funds have been set according to GFOA best
practice, which suggests that asset management reserve funds should have ending
balances equal to a dollar amount or a percentage of the five -year average of the
annual capital budget. The Municipality has set a preliminary ending balance target of
30 per cent of the five-year average capital budget for each reserve fund. This
percentage will be evaluated annually to determine its effectiveness.
2.9 Target balances have also been established for the Miscellaneous Capital and Rate
Stabilization reserve funds. The target balance for Miscellaneous Capital has been set
at $1.5 million to ensure a reasonable balance for unexpected expenses throughout the
year. The target for Rate Stabilization is to maintain a balance between 5 -10 per cent of
the annual levy. This target is in line with industry best practice.
2.10 Attachment #4 provides the progress towards achieving these targets, based on the
2025 projected year end balances. Any funds that are significantly above target will be
brought down over time through reduced annual contributions.
3. Financial Considerations
3.1 There are no financial implications associated with the proposed reserve fund
reorganization. The reorganization includes only the reallocation of existing funds and
does not include any request for additional funding. Any additional funding requirements
will be requested through the annual budget process.
4. Strategic Plan
This report supports the following expected result from the strategic plan:
L.2: Finances and operations are efficiently and responsibly mana ged.
5. Climate Change
Not Applicable.
Municipality of Clarington Page 5
Report FSD-001-25
6. Concurrence
Not Applicable.
7. Conclusion
It is respectfully recommended that the proposed reserve fund reorganization be
approved to align the municipality’s capital reserve funds with the asset management
plan and to reduce duplication. The proposed categorization will also provide Council
with a clearer indication of each fund’s objective. The proposed reorganization does not
require any additional funding as the exercise involves only the reallocation of existing
funds.
Staff Contact: Paul Davidson, Manager of Financial Planning /Deputy Treasurer, 905-623-
3379 x2607 or pdavidson@clarington.net.
Attachments:
Attachment 1 – Estimated Reserve Fund Balances
Attachment 2 – Proposed Reserve Fund Consolidations
Attachment 3 – Proposed Reserve Fund Name Changes
Attachment 4 – Reserve Fund Target Balances
Interested Parties:
There are no interested parties to be notified of Council's decision.
Attachment 1 to Report FSD-001-25– Estimated Reserve Fund Balances
Capital Asset Rehabilitation and Replacement
2024 Projected
Ending Balance
2025 Ending
Balance
(Estimated)
Facilities Capital $941,700 $1,070,440
Corporate Fleet Capital $331,099 $1,992,062
Emergency Services Capital $625,911 $325,411
Information Technology Capital $376,056 $280,061
Parking Infrastructure Capital $837,774 $714,649
Parks and Cemeteries Capital $938,879 $1,082,888
Transportation Infrastructure Capital $552,490 $306,996
Library and Museum Capital 1,480,927 $528,927
Roads Capital $1,497,954 $2,274,954
Bridges and Culvert Capital $1,104,980 $633,980
Stormwater Capital $310,489 $251,489
Total $8,998,259 $9,461,857
Capital Asset Growth and Expansion
2024 Projected
Ending Balance
2025 Ending
Balance (Estimated)
DC Growth Studies $69,999 $228,983
DC Library Services $1,806,899 $1,772,728
DC Fire Protection Services $4,927,434 $4,630,859
DC Park & Rec Services $2,032,641 $891,578
DC Services Related to Highways $34,756,977 $31,777,652
Miscellaneous Capital $3,591,184 $2,034,567
Total $47,185,134 $41,336,367
Attachment 1 to Report FSD-001-25– Estimated Reserve Fund Balances
Special Projects and Initiatives
2024 Projected
Ending Balance
2025 Ending
Balance
(Estimated)
Climate Action $176,875 $351,875
Economic Development $325,226 $375,226
Strategic Capital $4,436,078 $4,561,078
Canada Community-Building Fund Receipts $1,244,524 $377,125
Provincial Infrastructure $5,566,862 $1,004,906
Port Granby LLRW Agreement $321,150 $321,150
Community Improvement Plans $194,269 $194,269
Continuous Improvement $312,066 $363,566
Beautification / Tree Planting $68,910 $68,910
Parkland Cash In Lieu $8,367,189 $8,367,189
General Municipal $2,757,485 $712,373
Newcastle BIA $85,276 $85,276
Bowmanville BIA $15,813 $15,813
Orono BIA $33,419 $33,419
Total $23,905,142 $16,832,175
Attachment 1 to Report FSD-001-25– Estimated Reserve Fund Balances
Stabilization and Contingency
2024 Projected
Ending Balance
2025 Ending
Balance
(Estimated)
Rate Stabilization $13,224,939 $8,338,926
Debenture Retirement $497,395 $497,395
Municipal Government Enterprise $27,900,036 $27,900,036
Mun Gov't Ent. - Other $954,874 $984,874
Building Division ($521,230) $0
Parking Enforcement $817,160 $536,305
Community Emergency Management $851,194 $701,194
Future Staffing $1,023,889 $994,932
Benefits Stabilization $1,005,635 $504,079
Engineering Review and Inspection $2,585,332 $1,999,832
Total $48,339,224 $42,457,573
Attachment #2 to Report FSD-001-25 – Reserve Fund Consolidations
New Reserve Fund
2024 Estimated
Ending Balance Old Reserve Fund
2024 Estimated
Ending Balance
Facilities Capital $941,700 Communities Services Capital $901,976
Older Adults Programming $39,724
Animal Services Capital* $266,674 1
Parks and Cemeteries Capital $938,879 Facilities / Parks Maintenance $764,234
Cemeteries Capital $51,120
Newcastle Waterfront $5,759
Cemetery - Hampton Union, Orono $117,766
Library and Museum Capital $1,480,927 Library Capital $1,168,286
Library Computer Equipment $275,808
Museum Capital Bowmanville $18,416
Museum Capital Clarke $18,417
Roads Capital $1,497,954 Roads Capital $1,212,229
Roads Contribution $285,725
Stormwater Capital $310,489 Stormwater Management Pond
Maintenance
$34,244
New (5% Municipal Capital
Works)
$276,245
Transportation Infrastructure
Capital
$552,490 New (10% Municipal Capital
Works)
$552,490
Bridges and Culvert Capital $1,104,980 New (20% Municipal Capital
Works)
$1,104,980
Miscellaneous Capital $3,591,184 Municipal Capital Works $3,591,184
Engineering Review and
Inspection
$2,585,332 Engineering Review $1,298,604
Engineering Inspection $1,286,728
Total $13,003,935 $13,003,935
1 Animal Services capital is being earmarked for a new Animal Services facility and does not count toward
the unallocated balance in the Facilities Capital reserve fund.
Attachment 3 to Report FSD-001-25– Proposed Reserve Fund Name Changes
New Reserve Fund Old Reserve Fund
Corporate Fleet Capital Operations Equipment
Information Technology Capital Computer Equipment
Emergency Services Capital Fire Equipment
Parking Infrastructure Capital Parking Lot Rehabilitation
Miscellaneous Capital Municipal Capital Works
Benefits Stabilization ASO Benefits
Parking Enforcement Parking Lot
Attachment 4 to Report FSD-001-25 – Reserve Fund Target balances
Five-Year
Average Capital
Budget
Target
Balance (30%
of 5-year
average)
2025 Ending
Balance
(Estimated)
Actual
Percentage
of Five-
Year
Average On Target
Facilities Capital $2,732,289 $819,687 $1,070,440 39% Yes
Corporate Fleet Capital $2,789,095 $836,729 $1,992,062 71% Yes
Emergency Services Capital $237,385 $71,216 $325,411 137% Yes
Information Technology
Capital $603,096 $180,929 $280,061 46% Yes
Parking Infrastructure Capital $425,820 $127,746 $714,649 168% Yes
Parks and Cemeteries Capital $1,654,489 $496,347 $1,082,888 65% Yes
Transportation Infrastructure
Capital $946,946 $284,084 $306,996 32% Yes
Roads Capital $7,551,508 $2,265,452 $2,274,954 30% Yes
Bridges and Culvert Capital $1,893,520 $568,056 $633,980 33% Yes
Stormwater Capital $478,679 $143,604 $251,489 53% Yes
Total $19,312,827 $5,793,850 $8,932,930 46%
2025 Ending
Balance
(Estimated)
Target Balance On Target
Miscellaneous Capital $2,034,567 $1,500,000 Yes
Rate Stabilization $8,338,926 $4,107,100 - $8,214,200 Yes