2018
Operating Budget Details, User Fees and
Charges and Work Programs
(Budget Book 2 of 3)
November 2017
2018 Operating Budget
User Fees and Charges and Work Programs
Table of Contents
2018 Operating Budget Summary............................... 1 Library ................................................................. 91
Arenas ................................................................ 93
City Council ............................................................... 5
Social Assistance................................................ 96
Chief Administrative Office ...................................... 8 Childrens Services ............................................. 99
Fire Services....................................................... 12 Community Development Program &
Emergency and Risk Management .................... 15 Homemakers .................................................. 102
Corporate Services ................................................. 18
Planning and Development Services ................. 105
City Clerk ............................................................ 19
Planning and Geomatics/Mapping .................... 106
Financial Services .............................................. 22
Housing ............................................................ 109
Property Services ............................................... 25
Peterborough Airport ........................................ 112
Facilities and Planning Initiatives ....................... .28
Building Services Division ................................. 115
Human Resources .............................................. 31
Corporate Information Services .......................... 34 Financial Services - Other ................................... 118
Legal Services ......................................................... 37 Capital Financing Costs .................................... 119
Property Taxation Costs ................................... 121
Utility Services......................................................... 42
Other Expenditures ........................................... 123
Office of Utility Services Director ........................ 43
Engineering, Construction & Infrastructure ......... 46 Transfers to Organizations for
Public Works ...................................................... 49 Provision of Services ........................................... 125
Transportation .................................................... 63 -Police Services ..................................................... 126
Environmental Protection ................................... 68 -Peterborough County/City Paramedics ................. 128
Waste Management ........................................... 71 -Fairhaven .............................................................. 130
-Peterborough Public Health . 132
Community Services ............................................... 74
-Peterborough Economic Development .. .134
Administration ..................................................... 75 -Otonabee Region Conservation Authority ............ 136
Recreation Facilities and Programs .................... 79 -Peterborough Humane Society ............................. 138
Peterborough Sport & Wellness Centre ............. 82 -Peterborough Family Health Team ....................... 140
Arts, Culture & Heritage...................................... 84
Museum .............................................................. 87 User Fees and Charges ....................................... 142
Art Gallery........................................................... 89 Work Programs .................................................... 182
CITY OF PETERBOROUGH
2018 Operating Budget
Variances 2017 - 2018 Budget
2017 2018
Description 2017 Approved Over (Under)
Preliminary Over (Under)
Recommended
Actual 2017 Budget % 2017 Budget $
Tax Levy and Other Revenue 136,418,856 135,970,802 141,810,662 4.0% 5,391,806
Gross Expenditures
City Council 600,456 591,424 609,087 1.4% 8,631
Chief Administrative Officer 17,455,820 17,348,331 17,781,930 1.9% 326,110
Corporate Services 9,395,684 9,624,509 10,446,584 11.2% 1,050,900
Legal Services 1,966,242 1,965,891 2,070,865 5.3% 104,622
Utility Services 58,192,561 58,337,220 60,069,825 3.2% 1,877,264
Community Services 85,843,365 85,797,290 88,374,318 2.9% 2,530,953
Planning and Development Services 27,662,378 27,750,304 24,140,645 -12.7% -3,521,733
Financial Services - Other Financial 28,945,924 26,910,170 32,578,294 12.5% 3,632,370
Transfers to Organizations For Provision of Services 34,157,723 34,124,293 34,846,639 2.0% 688,916
-1-
CITY OF PETERBOROUGH
2018 Operating Budget
Variances 2017 - 2018 Budget
2017 2018
Description 2017 Approved Over (Under)
Preliminary Over (Under)
Recommended
Actual 2017 Budget % 2017 Budget $
Net Expenditures
City Council 600,456 591,424 609,087 1.4% 8,631
Chief Administrative Officer 16,738,512 16,632,023 17,042,474 1.8% 303,962
Corporate Services 7,431,735 7,587,015 7,904,278 6.4% 472,543
Legal Services 70,011 303,137 269,114 284.4% 199,102
Utility Services 24,590,053 25,775,014 25,079,998 2.0% 489,945
Community Services 16,581,675 16,619,756 16,214,277 -2.2% -367,398
Planning and Development Services 9,377,266 9,402,469 9,785,500 4.4% 408,234
Financial Services - Other Financial 26,871,424 24,835,670 30,059,294 11.9% 3,187,870
Transfers to Organizations For Provision of Services 34,157,723 34,124,293 34,846,639 2.0% 688,916
-2-
City of Peterborough
2018 Operating Budget
Variances 2017 - 2018
Tax Levy
Residential
Residential 84,344,985 84,344,985 87,494,237 3.7% 3,149,252
Multiresidential 13,029,642 13,029,642 13,582,579 4.2% 552,937
New Multi-residential 1,023,007 1,023,007 1,146,128 12.0% 123,121
Other
Pipeline 259,591 259,591 267,182 2.9% 7,591
Farm Property 20,451 20,451 23,295 13.9% 2,844
Farm Land Awaiting Development 0 0 0 0.0% 0
Managed Forest 447 447 454 1.6% 7
280,489 280,489 290,931 18.40% 10,442
Total Levied By Tax Rate 123,156,926 123,156,926 126,793,039 3.0% 3,636,113
-3-
CITY OF PETERBOROUGH
2018 Operating Budget
Variances 2017 - 2018 Budget
2017 2018
Description 2017 Approved Over (Under)
Preliminary Over (Under)
Recommended
Actual 2017 Budget % 2017 Budget $
Corporate Revenues Summary
Corporate Revenue
Local Improvements 13,300 13,300 13,300 0.0% 0
Municipal Supplementaries 900,000 900,000 1,100,000 22.2% 200,000
Penalities and int on taxes 850,000 700,000 700,000 -17.6% -150,000
Interest Earned 2,100,000 2,231,300 2,334,000 11.1% 234,000
Exempt Garbage Levy 141,500 141,500 141,500 0.0% 0
Mun Levy - Rail Right-of-Way 3,000 3,900 3,900 30.0% 900
-4-
13,261,930 12,813,876 15,017,623 13.2% 1,755,693
CITY OF PETERBOROUGH
2018 Operating Budget
Variances 2017 - 2018 Budget
2017 2018
Description 2017 Approved Over (Under)
Preliminary Over (Under)
Recommended
Actual 2017 Budget % 2017 Budget $
City Council
Expenditures
-5-
2018 Operating Budget Form 1
Statement of Purpose:
Highlights:
The 2018 City Council budget includes remuneration for the Mayor
and Members of Council and a staff position.
Ward 1 - Otonabee
Ward 2 - Monaghan
Ward 3 - Town
Ward 4 - Ashburnham
Ward 5 - Northcrest
-6-
CITY OF PETERBOROUGH
2018 Operating Budget
City Council
Expenditures
Personnel 486,650 477,618 498,787 2.5% 12,137
Contractual 47,940 47,940 47,940 0.0% 0
Materials, Supplies 22,910 22,910 13,810 -39.7% -9,100
New Equipment 4,080 4,080 4,080 0.0% 0
Travelling, Training 42,140 42,140 47,799 13.4% 5,659
Recoveries -3,264 -3,264 -3,329 2.0% -65
-7-
CITY OF PETERBOROUGH
2018 Operating Budget
Variances 2017 - 2018 Budget
2017 2018
Description 2017 Approved Over (Under)
Preliminary Over (Under)
Recommended
Actual 2017 Budget % 2017 Budget $
Net Requirements
Office of Chief Administrative Officer 479,010 479,080 484,583 1.2% 5,573
Fire Services 15,821,159 15,737,546 16,108,871 1.8% 287,711
Emergency Management 438,343 415,397 449,020 2.4% 10,677
-8-
CITY OF PETERBOROUGH
2018 Operating Budget
Variances 2017 - 2018 Budget
2017 2018
Description 2017 Approved Over (Under)
Preliminary Over (Under)
Recommended
Actual 2017 Budget % 2017 Budget $
-9-
2018 Operating Budget Form 1
Statement of Purpose:
Highlights:
The CAOs Office is also responsible for the direct oversight of Fire
Services, Emergency Management and the Citys corporate policy
coordination.
- 10 -
CITY OF PETERBOROUGH
2018 Operating Budget
Expenditures
Personnel 456,054 456,100 460,993 1.1% 4,939
Contractual 1,730 1,730 2,500 44.5% 770
Materials, Supplies 7,200 7,200 6,500 -9.7% -700
Travelling, Training 30,550 30,550 31,445 2.9% 895
Recoveries -16,524 -16,500 -16,855 2.0% -331
- 11 -
CITY OF PETERBOROUGH
2018 Operating Budget
Variances 2017 - 2018 Budget
2017 2018
Description 2017 Approved Over (Under)
Preliminary Over (Under)
Recommended
Actual 2017 Budget % 2017 Budget $
Fire Services
Expenditures
Fire Administration and Suppression 15,856,467 15,772,854 16,167,327 2.0% 310,859
Fire Hydrants 650,000 650,000 650,000 0.0% 0
Net Requirements
Fire Administration and Suppression 15,171,159 15,087,546 15,458,871 1.9% 287,711
Fire Hydrants 650,000 650,000 650,000 0.0% 0
- 12 -
2018 Operating Budget Form 1
Department: Chief Administrative Office Activity Name: Fire Services, Suppression, Inspection,
Hydrants
Division: Fire Services Budget Account #: 101-611, 613, 615
Statement of Purpose:
To provide fire protection services including suppression, public fire Performance Data/Work Program:
and life safety education, training, communications, fire prevention, Response Statistics 2015 2016 2017
Fire Code inspections and fire cause determination/investigations.
(Forecast)
Fire/Explosion 432 510 500
Highlights:
Rescue 69 57 60
The men and women of Peterborough Fire Services (PFS) provide
fire suppression and public fire and life safety services to the Motor Vehicle Collisions 416 490 510
residents of Peterborough utilizing the three lines of defense as
recognized by the Fire Protection and Prevention Act (FPPA). Fire False Alarms/Malicious 22 36 35
protection under these three lines of defense includes (i) Public
Education, (ii) Fire Safety Standards and Enforcement, and (iii) Alarm-No Fire 917 777 800
Fire and Emergency Response.
Public Hazard 44 173 150
Approximately 86% of the PFS Operating Budget is applied to
salaries and benefits. PFS staff includes a Fire Chief and Deputy Medical Call 2,665 2,697 2,700
Fire Chief, Manager of Staffing and Logistics, 1.6 Administrative
Assistant - (CUPE L126), and 95 in Suppression and Support Public Service 436 384 390
Services - (PPFFA L169).
Assist Other Agencies 222 167 170
In 2018, PFS will continue to focus on succession planning as
Miscellaneous 229 200 200
several senior officers are eligible or scheduled to retire.
Fire Services
Expenditures
Personnel 13,989,148 13,989,147 14,272,591 2.0% 283,443
Contractual 1,048,696 1,046,682 1,054,077 0.5% 5,381
Materials, Supplies 145,475 141,900 148,800 2.3% 3,325
Repairs, Maintenance 306,366 286,517 315,277 2.9% 8,911
Fees 91,065 91,065 92,885 2.0% 1,821
Inter-departmental Charges 173,868 173,868 177,546 2.1% 3,678
New Equipment 65,300 65,300 67,100 2.8% 1,800
Travelling, Training 73,750 15,575 75,850 2.8% 2,100
Contributions to Reserves 612,800 612,800 613,200 0.1% 400
Revenues
County and Other Municipal grants & fees 23,000 23,000 24,000 4.3% 1,000
Fees, Service Charges, Donations 662,308 662,308 684,456 3.3% 22,148
- 14 -
CITY OF PETERBOROUGH
2018 Operating Budget
Variances 2017 - 2018 Budget
2017 2018
Description 2017 Approved Over (Under)
Preliminary Over (Under)
Recommended
Actual 2017 Budget % 2017 Budget $
Net Requirements
Emergency & Risk Management 438,343 415,397 449,020 2.4% 10,677
- 15 -
2018 Operating Budget Form 1
Department: Chief Administrative Office Activity Name: Emergency and Risk Management
Statement of Purpose: pricing and appropriate coverage for all City operations and
assets. The Division oversees the Facility User Insurance Program.
The City of Peterborough Emergency and Risk Management Staff work with Legal Services, external legal counsel, and third
Division is committed to providing leadership and guidance, to party insurance adjusters to administer and resolve claims affecting
meet the challenges associated with managing natural and human every Department and to protect the financial well-being of the City.
caused emergencies, that can disrupt normal operations and
channels of communication, and may stretch available resources Performance Data/Work Program:
for response and recovery. This includes preparation and planning
to safeguard the health, safety, and welfare of citizens; the In 2017, the City achieved legislative compliance with the
protection of property and the environment; and the provision of Emergency Management and Civil Protection Act, having
effective and timely response and recovery operations, as much as exceeded the emergency planning, hazard identification and risk
reasonably possible. assessment, critical infrastructure identification, training, exercises,
public education, emergency information, and annual program
The Division oversees Corporate risk management services, review requirements.
insurance procurement, and claims handling. Staff provide advice
and guidance to all Departments regarding risk mitigation and In 2017, the City's Municipal General Liability and Public Officials'
insurance requirements for operating activities and capital projects. Errors and Omissions Liability premium rates increased 5% due to
the general market condition for municipalities, as a result of loss
Highlights: trends (claims trending upwards) and Joint and Several Liability.
The Division received 197 incidents reports between January 1 -
August 18, 2017, of which 58 resulted in claims against the City. By
The City of Peterborough Emergency Management Program is comparison, there were a total of 220 incident reports and 57
based on a comprehensive continuous improvement model, and claims during the same time frame in 2016. In total, there were 333
includes: Identification of key incident management roles, incidents and 91 claims in 2016. All claims are investigated for
responsibilities and facilities; Emergency Response Plan and gross negligence and legal liability, and are handled in accordance
support plans; emergency information; training and exercise with best practices and case law.
programs; public education; coordination with internal City
departments and external agencies; and business continuity.
Expenditures
Personnel 351,398 351,397 362,095 3.0% 10,697
Contractual 39,000 29,000 38,000 -2.6% -1,000
Materials, Supplies 49,500 44,000 49,500 0.0% 0
Repairs, Maintenance 5,925 3,000 5,925 0.0% 0
Travelling, Training 24,520 19,000 24,500 -0.1% -20
Revenues
County and Other Municipal grants & fees 31,000 31,000 31,000 0.0% 0
Fees, Service Charges, Donations 1,000 0 0 -100.0% -1,000
- 17 -
CITY OF PETERBOROUGH
2018 Operating Budget
Variances 2017 - 2018 Budget
2017 2018
Description 2017 Approved Over (Under)
Preliminary Over (Under)
Recommended
Actual 2017 Budget % 2017 Budget $
Corporate Services
Expenditures
City Clerk 1,226,135 1,229,854 1,617,642 31.9% 391,507
Net Requirements
City Clerk 709,130 700,904 749,247 5.7% 40,117
Financial Services 2,453,615 2,427,684 2,664,207 8.6% 210,592
Property Services 1,131,539 1,230,076 1,072,057 -5.3% -59,482
Human Resources 1,092,280 1,194,891 1,116,359 2.2% 24,079
Corporate Information Services 1,919,286 1,907,560 2,170,863 13.1% 251,577
Facilities and Planning Initiatives 125,885 125,900 131,545 4.5% 5,661
- 18 -
CITY OF PETERBOROUGH
2018 Operating Budget
Variances 2017 - 2018 Budget
2017 2018
Description 2017 Approved Over (Under)
Preliminary Over (Under)
Recommended
Actual 2017 Budget % 2017 Budget $
Net Requirements
City Clerk - Administration 709,130 700,904 749,246 5.7% 40,116
- 19 -
2018 Operating Budget Form 1
Municipal election expenses are funded from the Election Reserve. Deaths 1,125 1,125 1,200
There is a $180,000 contribution made to the Election Reserve
each budget year. With 2018 being an Election year, expenditures Insurance Claims (all types) 108 100 100
in the amount of $0.5 million have been included in the Operating
Budget offset by a draw from the Election Reserve. Preparations By-laws Processed 195 200 200
for the 2018 municipal election commenced mid-2017 with the
hiring of an Election Co-ordinator and Election Assistant. Through Commissioning Documents 650 650 700
Report CPCLK17-018 dated October 16, 2017, Election software
Road Closure Applications 30 30 30
has been purchased to tabulate the results and allow for internet
voting.
Freedom of Information Requests 104 100 120
Marriage Ceremonies 64 55 60
- 20 -
CITY OF PETERBOROUGH
2018 Operating Budget
Expenditures
Personnel 823,621 823,690 956,208 16.1% 132,587
Contractual 121,630 123,380 305,825 151.4% 184,195
Materials, Supplies 117,850 115,225 182,050 54.5% 64,200
Fees 1,375 6,500 6,500 372.7% 5,125
New Equipment 2,500 2,500 3,000 20.0% 500
Rentals 0 0 3,500 0.0% 3,500
Travelling, Training 10,575 9,975 12,500 18.2% 1,925
Contributions to Reserves 180,000 180,000 180,000 0.0% 0
Recoveries -31,416 -31,416 -31,941 1.7% -525
Revenues
Fees, Service Charges, Donations 39,225 39,225 42,550 8.5% 3,325
Licenses & Permits 287,365 299,240 299,240 4.1% 11,875
Contribution from Reserve 190,415 190,485 526,605 176.6% 336,190
- 21 -
CITY OF PETERBOROUGH
2018 Operating Budget
Variances 2017 - 2018 Budget
2017 2018
Description 2017 Approved Over (Under)
Preliminary Over (Under)
Recommended
Actual 2017 Budget % 2017 Budget $
Financial Services
Expenditures
Financial Services 2,944,598 2,951,012 3,153,255 7.1% 208,657
Net Requirements
Financial Services 2,453,615 2,427,684 2,664,207 8.6% 210,592
- 22 -
2018 Operating Budget Form 1
Included in the 2018 Draft Budget is a request to create a new Social Media / Twitter 6,900 7,600
Communications Division and 1.0 additional FTE for a Manager of
Communication Services. The landscape for municipal
communications has changed and the City is lagging behind other
municipalities and behind the community's expectations. More than
ever, the public today demands greater responsiveness,
accountability and transparency in government. As well,
stakeholders and residents are expressing a desire for convenient
information available when and where they want it. If the City is
expected to improve in these areas, more resources are needed.
- 23 -
CITY OF PETERBOROUGH
2018 Operating Budget
Financial Services
Expenditures
Personnel 2,966,243 2,977,287 3,179,364 7.2% 213,121
Contractual 115,365 116,715 117,029 1.4% 1,664
Materials, Supplies 71,200 71,400 73,300 2.9% 2,100
Repairs, Maintenance 1,500 1,500 1,500 0.0% 0
Fees 12,000 5,500 5,500 -54.2% -6,500
New Equipment 3,500 4,000 4,000 14.3% 500
Travelling, Training 32,330 32,150 35,855 10.9% 3,525
Contributions to Reserves 25,000 25,000 25,000 0.0% 0
Recoveries -282,540 -282,540 -288,293 2.0% -5,753
Revenues
Fees, Service Charges, Donations 373,601 405,946 369,611 -1.1% -3,990
Contributions From Capital Fund 117,382 117,382 119,437 1.8% 2,055
- 24 -
CITY OF PETERBOROUGH
2018 Operating Budget
Variances 2017 - 2018 Budget
2017 2018
Description 2017 Approved Over (Under)
Preliminary Over (Under)
Recommended
Actual 2017 Budget % 2017 Budget $
Property Services
Expenditures
Millennium Park Boathouse 26,409 19,722 17,840 -32.4% -8,569
City, Police and Community Services Properties 1,195,043 1,254,978 1,232,702 3.2% 37,658
Rental Properties 680,545 771,012 695,144 2.1% 14,599
Queen Alex 102,348 86,426 90,465 -11.6% -11,883
Net Requirements
Millennium Park Boathouse 19,923 7,238 -100.0% -19,923
City, Police and Community Services Properties 1,167,693 1,215,478 1,166,702 -0.1% -992
Rental Properties -78,426 6,949 -95,831 22.2% -17,405
Queen Alex 22,348 411 1,186 -94.7% -21,162
- 25 -
2018 Operating Budget Form 1
To provide assistance with day-to-day maintenance and Properties Managed by Property Division:
preventative maintenance of all City facilities, and manage capital
renovation and rehabilitation projects. - Commercial Properties: 10 - Millennium Park Boathouse, City
Hall, 249 Simcoe Street, Police Station, Provincial Court House,
Highlights: 210 Wolfe Street - City Hall South, Market Hall, Queen Alexandra
Community Centre, Harveys, and 610 Parkhill Road West
In the last several years, the responsibilities of the Property Division
have grown. The Division has assumed: - Residential Houses Leased and managed: 20
- Project management of major facility capital renovations projects - Farm Land rented and managed: 5
for all City facilities;
- The role of property management for City facilities in terms of - Residential Houses vacant: 3 - must be secured, monitored and
maintaining the facility, day-to-day maintenance, preventative maintained.
maintenance, troubleshooting, coordinating small renovations and
repairs; - Starting in 2018 a New Property Maintenance Reserve will be
- Management of a large number of residential rental properties for created to transfer any year end balances from all Rental
short term and long term rentals; Properties, Millennium Park Boathouse, Market Hall and Queen
- Performing due diligence when any property is purchased that Alexandra Community Centre. This would allow for larger projects
includes a building; at these facilities to be funded from the Property Maintenance
- Energy management for the Corporation, reviewing, analyzing, Reserve eliminating the need for additional funding sources.
forecasting consumption for all utilities and forecasting future years'
costs;
- Managing the City's Asbestos Management Program for current
condition and all abatement requirements as needed.
The growth has provided support and cost savings to all City
departments. Property staff understand the technical aspects of the
buildings and can coordinate global Tenders for services such as
snow clearing, cleaning, and maintenance of common building
elements such as elevators and fire suppression equipment.
- 26 -
CITY OF PETERBOROUGH
2018 Operating Budget
Property Services
Expenditures
Personnel 339,679 339,659 351,154 3.4% 11,475
Contractual 805,177 816,134 815,337 1.3% 10,160
Materials, Supplies 16,650 11,675 11,700 -29.7% -4,950
Repairs, Maintenance 522,900 525,337 479,981 -8.2% -42,919
Fees 304,689 310,661 57,447 -81.1% -247,243
Inter-departmental Charges 35,923 34,028 34,687 -3.4% -1,235
New Equipment 3,000 6,000 5,000 66.7% 2,000
Rentals 12,000 8,461 8,885 -26.0% -3,115
Travelling, Training 9,000 9,000 9,000 0.0% 0
Contributions to Reserves 91,294 207,149 434,315 375.7% 343,021
Recoveries -135,966 -135,966 -171,355 26.0% -35,389
Revenues
Fees, Service Charges, Donations 845,457 902,062 964,094 14.0% 118,637
Contribution from Reserve 27,350 0 -100.0% -27,350
- 27 -
CITY OF PETERBOROUGH
2018 Operating Budget
Variances 2017 - 2018 Budget
2017 2018
Description 2017 Approved Over (Under)
Preliminary Over (Under)
Recommended
Actual 2017 Budget % 2017 Budget $
Net Requirements
Facilities & Planning Initiatives 125,885 125,900 131,545 4.5% 5,661
- 28 -
2018 Operating Budget Form 1
Highlights:
Expenditures
Personnel 124,085 124,100 129,595 4.4% 5,511
Contractual 400 400 400 0.0% 0
Materials, Supplies 100 100 100 0.0% 0
Travelling, Training 1,300 1,300 1,450 11.5% 150
- 30 -
CITY OF PETERBOROUGH
2018 Operating Budget
Variances 2017 - 2018 Budget
2017 2018
Description 2017 Approved Over (Under)
Preliminary Over (Under)
Recommended
Actual 2017 Budget % 2017 Budget $
Human Resources
Expenditures
Human Resources 1,092,280 1,194,891 1,116,359 2.2% 24,079
Net Requirements
Human Resources 1,092,280 1,194,891 1,116,359 2.2% 24,079
- 31 -
2018 Operating Budget Form 1
Statement of Purpose: employees reach the age of retirement. The high number of
temporary postings is a result of the nature of the municipal
The Human Resources (HR) Division provides various human workforce and seasonal positions. Such high activity requires a
resources programs and services to the Corporation. significant commitment of time and attention from the Human
Resources Division and hiring departments.
Highlights: Recruitment/Selection 2015 2016 2017
Activities (Forecast)
The 2018 requested level of funding maintains the 2017 level of Permanent Postings 70 77 75
service for corporate human resources expenses such as
employee testing/medicals, recognition programs, training, and Temporary Postings 82 69 75
health and safety programs.
Permanent Positions Filled 73 107 85
A portion of Human Resources expenses is charged out to other
departments whose operating costs can be partially recovered from Temporary Positions Filled 191 200 200
other funding sources such as Social Services subsidies and
Building Permit fees.
Human Resources
Expenditures
Personnel 1,089,314 1,101,913 1,112,640 2.1% 23,326
Contractual 64,600 62,800 52,900 -18.1% -11,700
Materials, Supplies 71,450 70,150 70,050 -2.0% -1,400
Fees 65,000 150,000 80,000 23.1% 15,000
New Equipment 4,000 4,000 4,000 0.0% 0
Travelling, Training 66,970 68,470 70,879 5.8% 3,909
Recoveries -269,054 -262,442 -274,110 1.9% -5,056
- 33 -
CITY OF PETERBOROUGH
2018 Operating Budget
Variances 2017 - 2018 Budget
2017 2018
Description 2017 Approved Over (Under)
Preliminary Over (Under)
Recommended
Actual 2017 Budget % 2017 Budget $
Net Requirements
Corporate Information Services 1,919,286 1,907,560 2,170,863 13.1% 251,577
- 34 -
2018 Operating Budget Form 1
Statement of Purpose: however, the current rate of growth cannot be sustained with current
resource levels.
To provide market competitive, technology based products and
services in a secure environment that contributes to improving In addition to the Capital investment to add new Corporate
services, and/or reducing costs, for the Corporation of the City of applications there is also an ongoing operating cost of
Peterborough. approximately 25% for annual maintenance and support.
Expenditures
Contractual 2,961,540 2,950,114 3,201,590 8.1% 240,050
Materials, Supplies 144,500 144,200 318,400 120.3% 173,900
Repairs, Maintenance 4,000 4,000 4,000 0.0% 0
New Equipment 6,000 6,000 6,000 0.0% 0
Contributions to Reserves 0 75,000 0.0% 75,000
Transfer to Capital Fund 58,268 58,268 58,268 0.0% 0
Recoveries -1,171,868 -1,171,868 -1,271,626 8.5% -99,758
Revenues
Fees, Service Charges, Donations 83,154 83,154 80,769 -2.9% -2,385
Transfers from Own funds 0 140,000 0.0% 140,000
- 36 -
CITY OF PETERBOROUGH
2018 Operating Budget
Variances 2017 - 2018 Budget
2017 2018
Description 2017 Approved Over (Under)
Preliminary Over (Under)
Recommended
Actual 2017 Budget % 2017 Budget $
Legal Services
Expenditures
Office of the Solicitor 709,029 723,819 792,009 11.7% 82,980
Provincial Offences Act Office 1,257,213 1,242,072 1,278,855 1.7% 21,642
Net Requirements
Office of the Solicitor 678,704 693,494 756,484 11.5% 77,780
Provincial Offences Act Office -608,693 -390,357 -487,371 19.9% 121,322
2018 - Note: The $1,766,226 Budgeted Revenues for POA is comprised of Gross Budgeted POA Revenues ($2,350,000) less the
County's share of POA Net Revenues ($583,774)
- 37 -
2018 Operating Budget Form 1
Statement of Purpose:
Performance Data/Work Program:
The Office of the City Solicitor (OCS) provides a range of legal Legal Services 2015 2016 2017
services to the Corporation, its boards and agencies, City Council, Statistics (Forecast)
the CAO and City staff. Legal advice is provided on issues related New Files Opened - Opinion 252 290 275
to planning and land development; real estate transactions; real /Document Review/Bylaws
property agreements; by-law drafting; labour and employment;
social services including housing; legislative interpretation and Land Registrations (includes tax 153 185 175
advocacy before administrative tribunals and the courts on arrears certificates)
municipal related matters. Also included in this activity is the
administration of the sale and purchase of municipal property and, Real Estate Closings 10 25 25
in conjunction with Planning and Development Services, the
management of the City's industrial parks.
Real Estate Files (Sales, 28 64 60
Purchases, Easements &
Highlights: Encumbrances)
Site Plans Prepared/Ongoing 143 94 100
The OCS manages a varied caseload, dealing with legal issues Review
pertaining to real estate, planning, housing, community services,
corporate services, utility services, airport contractual Subdivision/Developments 7 10 12
arrangements and corporate holdings. For 2018, staff will be Reviewed
involved with numerous land acquisitions relating to road widening
Rental Properties Administered 18 46 50
and other capital projects and will be involved with various housing
programs.
Litigation Files 29 9 15
Staff are part of the Risk Management Committee and work closely
with the Insurance and Risk Management Coordinator on claims
management involving litigation and insurance coverage for OMB 3 5 3
contractual and other risk management documents.
Specialized areas of law such as human relations, labour By-law Prosecution Files 7 8 8
negotiations, environmental issues, mergers and acquisitions and
complex planning/OMB/litigation matters are typically outsourced.
- 38 -
CITY OF PETERBOROUGH
2018 Operating Budget
Expenditures
Personnel 752,659 752,659 823,646 9.4% 70,987
Contractual 2,600 3,800 3,600 38.5% 1,000
Materials, Supplies 17,500 16,800 17,100 -2.3% -400
Fees 10,200 12,000 13,000 27.5% 2,800
New Equipment 3,500 8,000 2,500 -28.6% -1,000
Travelling, Training 21,510 29,500 33,080 53.8% 11,570
Recoveries -98,940 -98,940 -100,917 2.0% -1,977
Revenues
Fees, Service Charges, Donations 30,325 30,325 35,525 17.1% 5,200
- 39 -
2018 Operating Budget Form 1
Statement of Purpose: Once in default, the City will start collection activity that may include
Final Notices, orders to suspend driver's licenses and plate
The Provincial Offences Act (POA) Office is responsible for denials, addition of defaulted fines to tax rolls and legal
administration, courtroom support and municipal prosecution of the proceedings.
Provincial Offences Act (the Act) offences as well as municipal
bylaws within the City and County of Peterborough. The POA office Defaulted Fines 2015 2016 2017 Forecast
ensures compliance with the Act, the Memorandum of Collected $1,158,422 $1,158,058 $1,200,000
Understanding with the Ministry of the Attorney General and the -------------------------------------------------------------------------------------------
Inter-municipal Service Agreement. Charges Filed 2015 2016 2017
(Forecast)
Highlights: Federal Part 1 & Part 3 137 239 200
The number of charges issued is the primary driver of the POA Part 1 Tickets 19,112 18,360 18,400
Court system, however the Court has no influence on the number of
charges filed by enforcement agencies. The charges laid are Parking 6,524 6,662 6,600
based on the type of offences that occur and the enforcement
resources available to address those offences. The number of Part 3 Informations 1,363 1,522 1,400
charges fluctuate and the composition of the dollar value of the
Totals 27,136 26,673 26,600
charges impacts the revenue generated. POA revenues are
realized by the payment of fines and fine revenue for 2018 has
been adjusted as prior year's forecasts have not been met.
POA Office
Expenditures
Personnel 741,314 741,300 762,419 2.8% 21,105
Contractual 310,839 295,711 311,392 0.2% 553
Materials, Supplies 28,140 28,140 25,440 -9.6% -2,700
Repairs, Maintenance 500 500 500 0.0% 0
Fees 79,757 79,757 79,919 0.2% 162
Inter-departmental Charges 43,146 43,146 44,008 2.0% 862
New Equipment 1,000 1,000 2,000 100.0% 1,000
Rentals 33,500 33,500 34,260 2.3% 760
Travelling, Training 19,018 19,018 18,918 -0.5% -100
Revenues
- 41 -
CITY OF PETERBOROUGH
2018 Operating Budget
Variances 2017 - 2018 Budget
2017 2018
Description 2017 Approved Over (Under)
Preliminary Over (Under)
Recommended
Actual 2017 Budget % 2017 Budget $
Utility Services
Expenditures
Office of the Utilities Services Director 791,778 787,578 858,511 8.4% 66,733
Engineering, Construction and Infrastructure Planning 4,217,658 4,198,579 4,617,654 9.5% 399,996
Engineering, Construction and Infrastructure Planning 2,423,452 2,324,371 3,041,773 25.5% 618,322
Net Requirements
Office of the Utilities Services Director 406,026 401,826 290,416 -28.5% -115,610
Engineering, Construction and Infrastructure Planning 1,794,207 1,874,208 1,575,881 -12.2% -218,326
Public Works 8,487,884 8,425,763 9,044,914 6.6% 557,030
Transportation 8,678,908 9,484,069 9,317,346 7.4% 638,438
Environmental Protection 642,791 832,666 77,596 -87.9% -565,195
Waste Management 4,580,238 4,756,482 4,773,846 4.2% 193,608
Net Requirements
Office of the Utilities Services Director 406,026 401,826 290,416 -28.5% -115,610
- 43 -
2018 Operating Budget Form 1
Statement of Purpose:
Highlights:
Expenditures
Personnel 458,228 458,228 525,711 14.7% 67,483
Materials, Supplies 1,250 750 1,000 -20.0% -250
Travelling, Training 7,300 3,600 6,800 -6.8% -500
Contributions to Reserves 325,000 325,000 325,000 0.0% 0
Revenues
Contribution from Reserve 0 100,000 0.0% 100,000
Contributions From Capital Fund 385,752 385,752 468,095 21.3% 82,343
- 45 -
CITY OF PETERBOROUGH
2018 Operating Budget
Variances 2017 - 2018 Budget
2017 2018
Description 2017 Approved Over (Under)
Preliminary Over (Under)
Recommended
Actual 2017 Budget % 2017 Budget $
Net Requirements
Streetlight Maintenance 1,767,735 1,842,585 1,538,416 -13.0% -229,319
Infrastructure Planning 26,472 31,623 37,465 41.5% 10,993
- 46 -
2018 Operating Budget Form 1
Division: Engineering & Construction, Infrastructure Budget Account #: 101-351, 352, 353, 356
Planning
Statement of Purpose:
Continue delivering the City's road and related capital budget
To prioritize, co-ordinate and manage the maintenance, through in-house design and contract administration efforts as well
rehabilitation and development of the Citys road and related as the management of consulting engineers working at various
infrastructure, sidewalk, conveyance sewer system and stormwater stages of project planning and construction.
management facilities.
Performance Data/Work Program:
Establish and improve the Capital Asset Management Plan
(CAMP) to aid in the best management practices for the City's Successful completion of the various items listed in the Work
capital assets. Program.
Highlights:
In 2017, Council approved the retrofit of all of the City's Cobra Head
fixtures to LED. This will significantly reduce energy consumption
and maintenance costs. Phase 2 of this program will evaluate the
City's decorative fixtures to determine feasibility of retrofitting these
fixtures to LED.
- 47 -
CITY OF PETERBOROUGH
2018 Operating Budget
Revenues
Sewer surcharge 395,021 395,021 901,410 128.2% 506,389
Fees, Service Charges, Donations 131,276 115,634 10,000 -92.4% -121,276
Licenses & Permits 3,300 6,900 3,624 9.8% 324
Contribution from Reserve 0 228,405 0.0% 228,405
Contributions From Capital Fund 1,893,854 1,806,816 1,898,334 0.2% 4,480
- 48 -
CITY OF PETERBOROUGH
2018 Operating Budget
Variances 2017 - 2018 Budget
2017 2018
Description 2017 Approved Over (Under)
Preliminary Over (Under)
Recommended
Actual 2017 Budget % 2017 Budget $
Public Works
Expenditures
Administration - Fleet Services 494,480 479,876 529,194 7.0% 34,713
Administration - Yard 626,861 626,865 849,723 35.6% 222,862
Winter Control - Roads 2,449,821 2,333,200 2,605,994 6.4% 156,172
Winter Control - Sidewalks 885,588 850,500 954,216 7.7% 68,628
Pavement 506,815 500,200 582,759 15.0% 75,944
Street cleaning 914,883 889,820 948,932 3.7% 34,049
Right of Way 355,502 354,800 363,003 2.1% 7,501
Surface Drainage 210,440 205,170 209,508 -0.4% -931
Storm Sewers 79,884 64,360 64,722 -19.0% -15,162
Sanitary Sewer 326,448 341,716 347,511 6.5% 21,063
Weed Control 167,392 165,560 174,250 4.1% 6,858
Larviciding & Monitoring 41,000 18,750 25,000 -39.0% -16,000
Recoverable Work 449,639 441,040 497,289 10.6% 47,651
Parks Maintenance 1,940,083 1,975,632 1,984,463 2.3% 44,380
Forestry 794,609 815,200 829,454 4.4% 34,845
Horticulture 426,157 427,500 438,686 2.9% 12,529
- 49 -
2,181,719 2,064,426 2,359,789 8.2% 178,069
CITY OF PETERBOROUGH
2018 Operating Budget
Variances 2017 - 2018 Budget
2017 2018
Description 2017 Approved Over (Under)
Preliminary Over (Under)
Recommended
Actual 2017 Budget % 2017 Budget $
Net Requirements
Winter Control - Roads 2,406,403 2,332,000 2,602,794 8.2% 196,390
Winter Control - Sidewalks 885,588 850,500 954,216 7.7% 68,628
Pavement 506,815 500,200 582,759 15.0% 75,944
Street cleaning 914,883 889,820 948,932 3.7% 34,049
Right of Way 312,083 311,381 363,003 16.3% 50,920
Surface Drainage 210,440 205,170 209,508 -0.4% -931
Weed Control 167,392 165,560 174,250 4.1% 6,858
Larviciding & Monitoring -29,370 0 6,250 -121.3% 35,620
Parks Maintenance 1,895,883 1,931,432 1,938,063 2.2% 42,180
Forestry 793,109 813,700 827,954 4.4% 34,845
Horticulture 424,657 426,000 437,186 3.0% 12,529
- 50 -
2018 Operating Budget Form 1
Statement of Purpose:
Performance Data/Work Program:
To provide repair and maintenance services seven days a week on Inventory of Equipment 2015 2016 2017
a 24-hour basis for all client groups. Emergency repairs are made for Client Groups (Forecast)
on demand to ensure the performance of fleet units for essential
services. Public Works 238 241 244
Sanitation 11 11 11
Highlights:
Environmental Protection 27 28 31
An overhead rate is charged on labour expended for the repair and
maintenance of vehicles and equipment for all client groups. This Arenas 14 14 17
rate is set to achieve the full recovery of Fleet Administration costs.
Fire 36 36 35
The procurement of all USD vehicles and/or equipment is Police 54 54 61
undertaken within this activity and assistance is provided to those
client groups requesting it. Parking 5 5 5
Transit 61 65 64
Wastewater Collection - - 11
Engineering 1 1 1
Waste Management 4 4 4
Wellness Centre 1 1 1
Fleming College 1 1 1
- 51 -
CITY OF PETERBOROUGH
2018 Operating Budget
PW Fleet
Expenditures
Personnel 1,928,520 1,887,727 2,079,893 7.8% 151,373
Contractual 315,973 335,616 344,616 9.1% 28,643
Materials, Supplies 895,605 952,500 935,500 4.5% 39,895
Repairs, Maintenance 1,029,918 1,047,488 1,054,508 2.4% 24,590
Fees 59,235 60,419 62,187 5.0% 2,952
New Equipment 800 0 0 -100.0% -800
Rentals 2,532 1,200 858 -66.1% -1,674
Travelling, Training 12,000 7,000 7,000 -41.7% -5,000
Contributions to Reserves 1,479,730 1,535,499 1,525,499 3.1% 45,769
Recoveries -5,229,833 -5,347,573 -5,480,867 4.8% -251,034
Revenues
Fees, Service Charges, Donations 200,572 185,969 207,454 3.4% 6,882
Transfers from Own funds 293,908 293,907 321,739 9.5% 27,832
- 52 -
2018 Operating Budget Form 1
- 53 -
CITY OF PETERBOROUGH
2018 Operating Budget
PW Yard
Expenditures
Personnel 3,236,483 3,229,630 3,416,268 5.6% 179,784
Contractual 357,771 347,004 372,959 4.2% 15,188
Materials, Supplies 394,500 387,500 387,500 -1.8% -7,000
Repairs, Maintenance 5,000 17,646 17,646 252.9% 12,646
Fees 32,548 32,550 78,727 141.9% 46,179
New Equipment 2,000 2,000 2,000 0.0% 0
Rentals 286,673 286,730 307,508 7.3% 20,835
Travelling, Training 51,980 46,980 49,180 -5.4% -2,800
Recoveries -3,290,456 -3,282,135 -3,284,775 -0.2% 5,681
Revenues
Sewer surcharge 70,515 70,515 70,515 0.0% 0
Fees, Service Charges, Donations 449,639 441,040 497,289 10.6% 47,651
Transfers from Own funds 556,346 556,350 779,208 40.1% 222,862
- 54 -
2018 Operating Budget Form 1
Statement of Purpose: trucks, two graders, nine sidewalk plows and several loaders may
be simultaneously deployed for this activity.
To provide efficient and effective winter control for roads and
sidewalks. In accordance with the amended Ontario Reg.239/02, Winter
Control activities also include funds for legislated winter road patrol
Highlights: to begin in October of each year and end in April of the following
year. Also, included are the costs for weather service provision and
support of GPS technology for our winter control units.
City Council, at its meeting of November 17, 2008, approved the
Winter Service Operations Policy and Winter Service Operations
Standards contained within Report USPW08-013.
2018 will see the fully annualized cost of two new FTEs for winter
activities.
The 2018 snow clearing level of service will be the same as the
2017 level of service for the Downtown and Village BIA areas.
Inclement weather creates the need for road and sidewalk plowing,
sanding and salting. Public Works provides service 24 hours per
day, 7 days per week. Depending upon storm conditions, 18 plow - 55 -
CITY OF PETERBOROUGH
2018 Operating Budget
PW Winter Control
Expenditures
Personnel 1,913,425 1,767,200 1,970,303 3.0% 56,878
Contractual 180,000 75,000 145,000 -19.4% -35,000
Materials, Supplies 410,000 506,500 506,500 23.5% 96,500
Rentals 831,985 835,000 938,406 12.8% 106,422
Revenues
Fees, Service Charges, Donations 0 1,200 1,200 0.0% 1,200
Contribution from Reserve 43,418 2,000 -95.4% -41,418
- 56 -
2018 Operating Budget Form 1
Statement of Purpose:
Much of the surface drainage work is done in response to
To provide effective repair and maintenance of road, right-of-way emergencies along with minor maintenance related to road side
and surface drainage facilities within the City of Peterborough. drainage swales and ditches.
Highlights: 2018 will see the full annualized cost of new FTEs approved by
Council during the 2017 Budget discussion.
Repairs to pavement surfaces are provided in accordance with
Ontario Regulation 239/02 (Minimum Maintenance Standards). Performance Data/Work Program:
Roadway shoulders are graded twice each year (spring/fall).
Shoulder washouts are repaired on an ongoing basis. To control This activity also includes the contract payments to the DBIA of
dust, calcium chloride is applied to select shoulders in early $96,400 per year. These funds provide for litter collection, general
summer. cleaning on a 24 hour a day, 7 day a week basis, and the watering
of hanging flower baskets, etc.
Street sweeping is undertaken on an ongoing basis to provide
cleanliness and remove dirt and debris from gutters affecting For 2018, the sidewalk washing schedule will remain the same as
drainage. This also maintains storm water quality by removing in previous years for the DBIA (on a weekly cycle) and street
debris prior to it entering the storm water or surface water systems. sweeping is typically done twice each week, on Thursday and
Sunday, from May to October.
Minimum maintenance standards for the Province regulate annual
inspection of sidewalks for compliance along with remedial actions
to respond to deficiencies. 2018 will see the full annualization of 0.5
FTE for mitigation of sidewalk deficiencies.
PW Surface Services
Expenditures
Personnel 1,161,866 1,159,170 1,240,699 6.8% 78,833
Contractual 221,000 206,400 231,000 4.5% 10,000
Materials, Supplies 130,000 130,000 140,000 7.7% 10,000
Rentals 474,774 454,420 492,503 3.7% 17,729
Revenues
Contribution from Reserve 43,419 43,419 0 -100.0% -43,419
- 58 -
2018 Operating Budget Form 1
Statement of Purpose:
Highlights:
- 59 -
CITY OF PETERBOROUGH
2018 Operating Budget
PW Underground Services
Expenditures
Personnel 258,030 252,860 255,871 -0.8% -2,158
Contractual 50,000 51,000 50,000 0.0% 0
Materials, Supplies 35,000 45,000 45,000 28.6% 10,000
Rentals 63,303 57,216 61,362 -3.1% -1,941
Revenues
Sewer surcharge 404,333 404,076 410,233 1.5% 5,901
Fees, Service Charges, Donations 2,000 2,000 2,000 0.0% 0
- 60 -
2018 Operating Budget Form 1
Division: Public Works Budget Account #: 101-315, 101-318, 101-713, 101-719, 101-723
Statement of Purpose:
Performance Data/Work Program:
To maintain and improve park facilities and urban forestry for year Parks and Forestry 2015 2016 2017
round outdoor recreation activities and to promote the social,
Statistics (Forecast)
economic and environmental benefits of the municipal park and Number of Flower Beds 60 60 64
urban forestry resources.
Number of Bulbs and Annuals 34,890 35,000 27,000
To preserve and reconstruct native habitat (including trees) on Planted
parkland, and other open space municipal lands, and to provide Hanging Floral Baskets and DBIA 110 110 125
guidance and encouragement to private landowners for the Planters
protection of these natural resources. To beautify the City with Softball/Baseball Diamonds 51 51 51
horticultural displays throughout municipal parklands and the
planting and care of flower and shrub beds at municipal facilities. Soccer Fields 31 31 31
To eliminate noxious weeds and reduce the adult mosquito Tennis/Basketball Courts 41 41 42
population.
Buildings 22 22 22
Highlights:
Wading Pools 5 5 5
The 2018 horticulture program is proposed to remain at the 2017
level of service. Playground Equipment Locations 56 56 57
Neighbourhood Rinks 18 18 17
2018 will see the continuation of the Emerald Ash Borer
management program.
Splash Pads 4 4 4
For the purposes of the 2018 Budget, Public Works will see an
Replacement Tree Planting 350 314 534
increase in turf grass maintained of approximately 13 hectares.
2018 will see the full annualization of 0.5 FTE to assist with
Subdivision Tree Planting 50 - -
additional turf grass maintenance.
2018 will see a new five year contract for the Goose Control
program for the shores of Little Lake and Del Crary Park.
- 61 -
CITY OF PETERBOROUGH
2018 Operating Budget
Expenditures
Personnel 2,149,668 2,184,660 2,210,765 2.8% 61,096
Contractual 402,332 379,982 355,359 -11.7% -46,973
Materials, Supplies 222,000 222,000 222,000 0.0% 0
Repairs, Maintenance 2,000 2,000 5,000 150.0% 3,000
Rentals 593,241 614,000 658,729 11.0% 65,488
Revenues
Ontario grants 70,370 18,750 18,750 -73.4% -51,620
County and Other Municipal grants & fees 2,200 2,200 2,200 0.0% 0
Fees, Service Charges, Donations 45,000 45,000 47,200 4.9% 2,200
- 62 -
CITY OF PETERBOROUGH
2018 Operating Budget
Variances 2017 - 2018 Budget
2017 2018
Description 2017 Approved Over (Under)
Preliminary Over (Under)
Recommended
Actual 2017 Budget % 2017 Budget $
Transportation
Expenditures
Parking 1,923,960 1,909,303 1,964,132 2.1% 40,172
Traffic 1,856,407 1,815,700 1,923,352 3.6% 66,945
Transportation Demand Management 240,335 238,850 250,676 4.3% 10,341
Transit 14,351,136 14,461,734 14,996,726 4.5% 645,590
Net Requirements
Parking -441,240 -267,795 -456,366 3.4% -15,126
Traffic 1,853,907 1,812,900 1,920,352 3.6% 66,445
Transportation Demand Management 240,335 238,850 250,676 4.3% 10,341
Transit 7,025,906 7,700,114 7,602,684 8.2% 576,778
- 63 -
2018 Operating Budget Form 1
Traffic - -
Parking revenue is expected to drop in 2018 due to the permanent
loss of revenue from the Louis Street Lot and Louis Street on street Signalized Intersections 126 129
parking (Urban Park) as well as the loss of half of the Brock Street
Pavement Markings (km) 295 325
lot (development). In future years, the loss of on street parking
spaces on Charlotte and Bethune Streets will adversely impact Railway Crossings 26 16
parking revenue.
Street Name, Caution & Regulatory Signs 15,650 15,800
The Traffic Operations Review project that will develop Adult School Crossing Guard Locations 36 38
recommendations for short term improvements to intersections,
signal timing, traffic operational policies, and system wide Transportation Demand - -
Management
optimization of traffic flows through enhancements to the City's Metres of New Sidewalk in Existing 1,780 1,350
computerized traffic signal system. Development
Total km of Cycling Lanes 30 34
The TDM programs have been growing, as infrastructure
Total km of Multi-Use Trails 28 29
improvements are made the demand for walking, cycling and transit
expands. The City will continue to partner with GreenUP to deliver Total km of Side Paths Along Roads 10 12
the Shifting Gears programs, Cycling Skills Training Courses and
Active and Safe Routes to School programs (including Car Free Trips made by Shifting Gears 26,275 36,600
Wednesdays) and some additional funding has been allocated to Number of Community-Based Programs 5 5
assist with the update of the Cycling Network and the Active
Transportation and Health Indicators report.
- 64 -
CITY OF PETERBOROUGH
2018 Operating Budget
Parking,Traffic, TDM
Expenditures
Personnel 1,156,628 1,156,684 1,238,749 7.1% 82,121
Contractual 1,840,679 1,787,188 1,862,207 1.2% 21,528
Materials, Supplies 169,850 166,500 169,400 -0.3% -450
Repairs, Maintenance 160,798 160,719 191,546 19.1% 30,748
Debt Charges 312,523 312,520 307,010 -1.8% -5,513
Fees 284,190 283,084 275,046 -3.2% -9,144
Inter-departmental Charges 20,583 20,583 21,019 2.1% 435
New Equipment 3,200 2,300 2,800 -12.5% -400
Rentals 36,673 40,655 34,283 -6.5% -2,391
Travelling, Training 35,577 33,620 36,100 1.5% 523
Revenues
Fees, Service Charges, Donations 2,367,700 2,179,898 2,423,498 2.4% 55,798
- 65 -
2018 Operating Budget Form 1
Statement of Purpose: 2017 is expected to further increase transit revenues and ridership
in the last quarter of 2017 and through 2018. The 2018 budget
To provide conventional public transit service to within 450m of includes $880,000 in revenue from Fleming Express Service and
90% of the residents of the City. additional costs of $770,000 to implement 10,250 additional hours
of service. Enhanced service for snow clearing at transit stops, as
To provide parallel public transit service for people with physical approved by Council as part of the Updated Winter Services
disabilities. Report (USPW15-012), will continue in 2018.
Highlights: The base budget includes additional revenue hours of service for a
continuation of the special New Year's Eve transit service and the
Statutory Holiday service that was introduced in 2016. The
Ridership levels in 2016 exceeded forecasts due to the success of
estimated net cost for these service enhancements is $142,000
Phase 1 of Fleming Service despite reduced ridership on regular
after fare revenue for Statutory Holiday service has been accounted
routes in fall and winter of 2016. Ridership is expected to increase
for. Sponsorship opportunities will continue to be explored to help
over 2016 levels due to introduction of Phase 2 of Fleming Service,
fund these service enhancements.
additional Handi-van capacity, and the new Community Bus route.
Initiation of the Passenger Information System in 2017 will continue Handi-Van 37,150 39,300 40,000
in 2018 allowing for real time information on bus schedules and
stop arrival times to be available over the web, smartphones, and at
the main terminal. In 2017, a transit stop/shelter upgrade program
improved the accessibility and passenger amenities at a number of
stops and new bus purchases have replaced all of our older high
floor buses so the fleet is now 100% accessible. Additional budget
to clean and maintain new shelters has been included in the 2018
operating budget.
Expenditures
Personnel 10,145,274 10,101,530 10,400,356 2.5% 255,081
Contractual 749,120 813,410 940,653 25.6% 191,533
Materials, Supplies 646,000 530,470 640,600 -0.8% -5,400
Repairs, Maintenance 1,942,780 1,640,200 1,986,510 2.3% 43,730
Debt Charges 0 127,600 0.0% 127,600
Fees 224,025 221,826 234,640 4.7% 10,615
Inter-departmental Charges 816 816 832 2.0% 16
New Equipment 2,000 2,300 2,500 25.0% 500
Rentals 4,148,998 4,217,800 4,230,934 2.0% 81,936
Travelling, Training 43,500 35,400 51,000 17.2% 7,500
Contributions to Reserves 602,500 602,500 602,500 0.0% 0
Recoveries -4,153,877 -3,704,518 -4,221,399 1.6% -67,521
Revenues
Fees, Service Charges, Donations 5,745,230 5,181,620 5,844,042 1.7% 98,812
Contribution from Reserve 1,580,000 1,580,000 1,550,000 -1.9% -30,000
- 67 -
CITY OF PETERBOROUGH
2018 Operating Budget
Variances 2017 - 2018 Budget
2017 2018
Description 2017 Approved Over (Under)
Preliminary Over (Under)
Recommended
Actual 2017 Budget % 2017 Budget $
Environmental Protection
Expenditures
Wastewater Treatment 11,214,105 11,539,179 11,263,942 0.4% 49,838
Storm Water Collection 539,689 516,962 538,007 -0.3% -1,682
Pumping Stations 196,145 176,785 186,000 -5.2% -10,145
Sanitary Sewer Waste Water Collection 1,382,439 1,383,838 1,415,938 2.4% 33,499
Environmental Monitoring Program 218,150 478,149 223,189 2.3% 5,040
Centennial Fountain 103,102 72,206 77,596 -24.7% -25,506
Cavan Monaghan Treatment Plant 182,200 165,699 212,287 16.5% 30,086
Net Requirements
Storm Water Collection 539,689 516,962 0 -100.0% -539,689
Environmental Monitoring Program 0 259,999 0 0.0% 0
Centennial Fountain 103,102 72,206 77,596 -24.7% -25,506
Cavan Monaghan Treatment Plant 0 -16,501 0 -100.0% 0
- 68 -
2018 Operating Budget Form 1
To operate and maintain a Class 4 wastewater treatment facility, 11 Continued enhancements and maintenance to the sanitary sewer
sewage pumping stations, Storm and Sanitary sewer collection system will help mitigate extraneous flows, reduce the overall
systems and an accredited laboratory in compliance with unwanted flows to the plant, and delay future costly expansions. A
Environmental Approval Compliance requirements. The Division comprehensive preventative maintenance program on the sanitary
also operates and maintains the Centennial Fountain in Little Lake. sewer trunk mains will continue to provide safe and reliable
conveyance of wastewater to the Plant for treatment. Regular storm
Highlights: sewer and catch basin cleaning will improve surface water
drainage to reduce flooding on city streets.
The plant has maintained its ability to accommodate existing
The majority of the existing pumping stations have been upgraded
demand and provides a final effluent of exceptionally high quality.
to meet current environmental standards.
All pumping stations, sanitary sewer collection systems and Waste
Average Daily Flows 2016 2017 2018
Water Treatment Plant (WWTP) expenditures are funded from the
(Estimated) (Forecast)
sewer surcharge. Revenue from extra strength surcharge
agreements, and hauled sewage from surrounding counties, will Cubic Metres/Day 37,930 44,000 49,000
continue to offset Environmental Monitoring Program and plant
operating costs. The laboratory services internal departmental Million Gallons/Day 8.80 9.68 10.78
needs (e.g. City/County Landfill) to complement its activities. In
2017, the laboratory successfully retained the MOE drinking water
license and CALA accreditation.
Since January 1, 2017, the City has been operating the Millbrook
WWTP and undertaken certain activities related to the Township
sanitary collection system all under contract to the Peterborough
Utilities Commission.
Environmental Protection
Expenditures
Personnel 3,600,816 3,618,551 3,695,009 2.6% 94,193
Contractual 2,289,335 2,498,077 2,577,207 12.6% 287,873
Materials, Supplies 1,073,800 1,124,800 1,145,791 6.7% 71,991
Repairs, Maintenance 215,560 236,000 274,027 27.1% 58,467
Fees 516,611 516,911 616,309 19.3% 99,698
Inter-departmental Charges 56,848 59,748 60,951 7.2% 4,103
New Equipment 190,000 190,000 202,000 6.3% 12,000
Rentals 625,581 567,053 532,547 -14.9% -93,034
Travelling, Training 96,700 91,100 115,500 19.4% 18,800
Contributions to Reserves 5,730,578 5,730,578 5,257,617 -8.3% -472,961
Recoveries -560,000 -300,000 -560,000 0.0% 0
Revenues
Sewer surcharge 12,252,338 12,559,452 12,778,276 4.3% 525,938
Fees, Service Charges, Donations 940,700 940,700 1,061,087 12.8% 120,387
- 70 -
CITY OF PETERBOROUGH
2018 Operating Budget
Variances 2017 - 2018 Budget
2017 2018
Description 2017 Approved Over (Under)
Preliminary Over (Under)
Recommended
Actual 2017 Budget % 2017 Budget $
Waste Management
Expenditures
Waste Disposal and Reduction - Administration 1,090,652 1,089,152 1,108,552 1.6% 17,900
Landfill Operation 3,728,937 3,420,636 3,333,583 -10.6% -395,354
Solid Waste Collection 1,597,596 1,595,094 1,610,421 0.8% 12,825
Compost Site Operation 306,560 485,818 423,308 38.1% 116,749
Electronics Recycling 87,932 89,211 90,997 3.5% 3,065
Hazardous Waste Collection 295,399 285,189 293,657 -0.6% -1,742
Large Article Pick-up 19,165 20,015 21,484 12.1% 2,320
Green Waste Collection 519,961 526,300 577,023 11.0% 57,062
Recycling Services 2,659,655 2,591,054 2,678,088 0.7% 18,433
Net Requirements
Waste Disposal and Reduction - Administration 1,090,652 1,089,152 1,108,552 1.6% 17,900
Landfill Operation 31,738 290,636 207,765 554.6% 176,027
Solid Waste Collection 1,597,596 1,595,094 1,610,421 0.8% 12,825
Compost Site Operation 161,560 393,318 324,808 101.0% 163,249
Electronics Recycling 29,232 31,211 35,247 20.6% 6,015
Hazardous Waste Collection 129,399 143,689 150,157 16.0% 20,758
Large Article Pick-up 8,765 9,815 8,284 -5.5% -480
Green Waste Collection 519,961 526,300 577,023 11.0% 57,062
Recycling Services 1,011,337 677,267 751,588 -25.7% -259,749
- 71 -
2018 Operating Budget Form 1
Division: Waste Management Budget Account #: 101-305, 401, 403, 405, 407, 409, 411, 413,
416, 417, 418
Waste Management includes the collection, processing and The Citys waste collection and diversion programs are quite
disposal programs/services for garbage, recyclables, green waste, mature resulting in excellent participation and diversion. All
large articles, hazardous waste and electronic waste. The Division diversion programs resulted in a residential diversion rate of 56%
manages the Peterborough County/City Waste Management in 2016. New, more challenging diversion opportunities continue to
Facility the Material Recycling Facility, the Household Hazardous be investigated, including organics, reuse, bulky plastics, and
Waste Depot and the Harper Road Composting Facility. textiles. Proposed regulations at the provincial level are creating
challenges as collection and processing contracts expire in
Capital development is funded by contributing to the Waste December 2019 amidst much uncertainty as to the ownership and
Management Reserve Fund. responsibility for blue box recycling within the next 3-5 years.
Waste Management
Expenditures
Personnel 1,641,611 1,646,904 1,757,996 7.1% 116,385
Contractual 5,249,947 5,397,990 5,411,556 3.1% 161,609
Materials, Supplies 50,400 51,788 65,350 29.7% 14,950
Repairs, Maintenance 1,200 5,799 10,643 786.9% 9,443
Fees 556,193 424,818 458,511 -17.6% -97,682
Other Transfers 181,165 182,234 185,875 2.6% 4,710
Inter-departmental Charges 628,811 418,811 435,197 -30.8% -193,614
New Equipment 2,500 2,750 2,500 0.0% 0
Rentals 1,404,566 1,386,413 1,374,750 -2.1% -29,815
Travelling, Training 9,700 5,200 8,500 -12.4% -1,200
Contributions to Reserves 887,000 887,000 887,000 0.0% 0
County Share -307,237 -307,237 -460,765 50.0% -153,528
Revenues
Sewer surcharge 280,000 175,000 182,500 -34.8% -97,500
Ontario grants 848,468 788,287 825,500 -2.7% -22,968
County and Other Municipal grants & fees 134,300 118,000 123,250 -8.2% -11,050
Fees, Service Charges, Donations 4,425,349 4,239,700 4,232,018 -4.4% -193,331
Contribution from Reserve 37,500 25,000 0 -100.0% -37,500
- 73 -
CITY OF PETERBOROUGH
2018 Operating Budget
Variances 2017 - 2018 Budget
2017 2018
Description 2017 Approved Over (Under)
Preliminary Over (Under)
Recommended
Actual 2017 Budget % 2017 Budget $
Community Services
Expenditures
Community Service Administration 1,863,738 1,861,538 1,871,956 0.4% 8,218
Net Requirements
Community Service Administration 1,767,398 1,765,198 1,774,829 0.4% 7,431
Recreation 984,547 903,497 998,031 1.4% 13,483
Arts, Culture and Heritage 4,597,016 4,624,412 4,710,775 2.5% 113,759
Arenas 2,063,857 2,198,074 2,079,407 0.8% 15,550
Social Services 6,851,635 6,811,354 6,321,027 -7.7% -530,608
- 74 -
CITY OF PETERBOROUGH
2018 Operating Budget
Variances 2017 - 2018 Budget
2017 2018
Description 2017 Approved Over (Under)
Preliminary Over (Under)
Recommended
Actual 2017 Budget % 2017 Budget $
- 75 -
CITY OF PETERBOROUGH
2018 Operating Budget
Variances 2017 - 2018 Budget
2017 2018
Description 2017 Approved Over (Under)
Preliminary Over (Under)
Recommended
Actual 2017 Budget % 2017 Budget $
Net Requirements
Office of Community Services Director 373,153 376,452 379,414 1.7% 6,261
Sustainability 187,233 181,733 190,961 2.0% 3,728
Artspace 35,000 35,000 35,595 1.7% 595
Community Project Grants 21,000 21,000 21,000 0.0% 0
Community Investment Grants 230,000 230,000 230,000 0.0% 0
Peterborough Aides Resource Network 7,070 7,070 7,190 1.7% 120
Community Care Peterborough 26,795 26,795 27,250 1.7% 455
Little Lake Musicfest 115,382 115,382 117,344 1.7% 1,962
Native Learning Program 3,030 3,030 3,081 1.7% 51
Community Race Relations Committee 26,690 26,690 27,144 1.7% 454
Peterborough Architectural Conservation Advisory Committee 16,000 16,000 16,272 1.7% 272
Showplace 107,181 107,181 137,181 28.0% 30,000
Canadian Canoe Museum 106,551 106,551 108,362 1.7% 1,811
Peterborough Lions Club 26,795 26,795 27,250 1.7% 455
Peterborough Green Up 147,455 147,455 149,962 1.7% 2,507
Agricultural Society 75,000 75,000 80,000 6.7% 5,000
Community Service Grant to Hutchison House 27,871 27,871 28,344 1.7% 473
Community Service Grant to Kawartha Food Share 32,154 32,154 32,701 1.7% 547
New Canadian Centre 96,436 96,436 47,364 -50.9% -49,072
Market Hall 75,027 75,027 76,303 1.7% 1,276
Drug Strategy 31,576 31,576 32,113 1.7% 537
- 76 -
2018 Operating Budget Form 1
Statement of Purpose: annually. Adoption of the Climate Change Action Plan now focuses
on programs and services to reduce greenhouse gas emissions to
Community Services coordinates 16 facilities and numerous meet our 30% reduction targets.
programs through five divisions; administers Community Grants;
and coordinates Special Events and Projects. The Sustainability The Kinsmen rooftop solar has been generating energy since
Office is a corporate and community resource for sustainable August 2016. The City's share is 8% of the gross revenue. From
practices and projects; positioning the City as a champion in August 1, 2016 to September 30, 2017, it has generated 642,533
environmental, economic, and socio-cultural sustainability. kW of energy and $16,912 for the City, slightly more than the
estimated annual amount of $12,000.
Highlights:
CSD - Grants 2015 2016 2017
The 2018 budget reflects a $25,000 increase to the Agricultural (Forecast)
Societys Service Grant as a result of Report CSD17-011; and a Project $21,000 $19,000 $21,000
2% inflationary increase to Service Grant recipients. Anticipated $210,000 $212,000 $222,000
Investment
corporate sponsorship opportunities include: Petes Program
Service $913,924 $922,012 $927,353
($1,000), Spark ($5,000), Purple Onion/ Dandelion Day Festivals
($500), St. Patricks Day parade ($1,000), Nogojiwanong Capital $150,000 $125,000 $150,000
Indigenous Solidarity Day ($500), Peterborough Liftlock Atom Special One Time $15,000 $30,000 $-
Hockey Tournament 60th Anniversary Committee ($5,000), and Total $1,309,924 $1,308,012 $1,320,353
other emergent requests. Number of Organizations 90 89 90
Expenditures
Personnel 454,485 445,485 455,025 0.1% 539
Contractual 68,676 71,426 69,013 0.5% 337
Materials, Supplies 105,900 109,750 115,550 9.1% 9,650
Other Transfers 1,221,777 1,221,777 1,219,469 -0.2% -2,308
Travelling, Training 12,900 13,100 12,900 0.0% 0
Revenues
Sewer surcharge 96,340 96,340 97,127 0.8% 787
- 78 -
CITY OF PETERBOROUGH
2018 Operating Budget
Variances 2017 - 2018 Budget
2017 2018
Description 2017 Approved Over (Under)
Preliminary Over (Under)
Recommended
Actual 2017 Budget % 2017 Budget $
Net Requirements
Marina -10,311 -12,811 0 -100.0% 10,310
Recreation Facilities and Program Delivery 994,858 916,308 998,030 0.3% 3,173
- 79 -
2018 Operating Budget Form 1
Department: Community Services Activity Name: Recreation Facilities and Program Delivery
Division: Recreation Budget Account #: 101- 681, 683, 684, 685, 686, 687, 689, 690,
691, 692, 695, 671, & 673
The following are key factors affecting the 2018 budget: Marina Transient 542 631 700
- 80 -
CITY OF PETERBOROUGH
2018 Operating Budget
Expenditures
Personnel 823,726 753,101 812,543 -1.4% -11,183
Contractual 459,222 450,822 419,351 -8.7% -39,871
Materials, Supplies 198,670 197,400 205,000 3.2% 6,330
Repairs, Maintenance 137,100 136,900 148,573 8.4% 11,473
Fees 23,874 26,174 27,456 15.0% 3,582
Other Transfers 112,000 112,000 114,343 2.1% 2,343
Rentals 53,089 10,300 71,025 33.8% 17,936
Travelling, Training 12,700 9,950 12,700 0.0% 0
Contributions to Reserves 75,000 75,000 88,314 17.8% 13,314
Recoveries -4,930 0 -4,930 0.0% 0
Revenues
Ontario grants 13,200 13,200 13,200 0.0% 0
Fees, Service Charges, Donations 892,704 854,950 883,145 -1.1% -9,559
- 81 -
2018 Operating Budget Form 1
Department: Community Services Activity Name: Peterborough Sport and Wellness Centre
Statement of Purpose: Increase revenue from Fleming College share attributed to utilities
expense increase from 2017 actual.
The Peterborough Sport and Wellness Centre (PSWC) is a leisure
recreational complex that offers community recreational programs Performance Data/Work Program:
and services. The PSWC includes features such as; leisure and
therapy pools, exercise studio, fitness centre, three gymnasiums, New Initiatives 2018
multi-purpose meeting rooms, and a youth room. In addition to - Implementation of new rate structure, as related to new software
serving the City of Peterborough and surrounding communities, the - Introduction of new member communication collateral, related to
PSWC serves the full time student population at Fleming College - aquatic operations
Sutherland Campus and the Seneca College - Aviation Campus, - Creation of Youth Guide, highlighting youth recreational programs
and is home to the Fleming College Varsity teams, The Fleming - Continued collaboration with Fleming College by streamlining front
Knights. These student groups are serviced in partnership between line services
the City of Peterborough, Fleming College and the Fleming College
Student Administrative Council.
Peterborough Sport & 2015 2016 2017
Wellness Centre Statistics (Forecast)
Highlights:
Membership Sales $1,175,000 $1,250,000 $1,200,000
Day Passes $29,500 $32,000 $30,000
The 2018 Peterborough Sport and Wellness Centre will be
introducing the new recreation software, PerfectMind. This program Public Swims $124,000 $129,500 $130,000
will enable users to have online access to our programs, scheduling Child and Youth $183,200 $177,250 $180,000
tools, and detailed program outlines. This will provide an enhanced Member Scans 220,000 178,750 172,000
experience to clients. Swim Lessons $229,500 $229,500 $235,000
Expenditures
Personnel 1,766,820 1,743,000 1,855,193 5.0% 88,373
Contractual 416,003 422,750 408,438 -1.8% -7,565
Materials, Supplies 89,750 86,750 82,000 -8.6% -7,750
Repairs, Maintenance 187,750 188,250 189,924 1.2% 2,174
Fees 21,715 21,715 23,299 7.3% 1,583
Other Transfers 35,000 35,000 35,000 0.0% 0
Inter-departmental Charges 18,713 6,215 6,238 -66.7% -12,474
New Equipment 2,750 1,250 2,000 -27.3% -750
Travelling, Training 5,750 3,000 3,834 -33.3% -1,916
Contributions to Reserves 90,000 90,187 90,000 0.0% 0
Revenues
Fees, Service Charges, Donations 2,634,250 2,598,117 2,695,925 2.3% 61,675
- 83 -
CITY OF PETERBOROUGH
2018 Operating Budget
Variances 2017 - 2018 Budget
2017 2018
Description 2017 Approved Over (Under)
Preliminary Over (Under)
Recommended
Actual 2017 Budget % 2017 Budget $
Net Requirements
Arts, Culture and Heritage Administration 218,798 120,849 223,184 2.0% 4,385
Heritage Preservation Office 450,788 450,992 492,475 9.2% 41,687
Museum 652,754 653,685 657,208 0.7% 4,454
Art Gallery 544,868 534,699 545,261 0.1% 393
Library 2,729,807 2,864,186 2,792,646 2.3% 62,839
- 84 -
2018 Operating Budget Form 1
Department: Community Services Activity Name: ACH Administration and Heritage Preservation
Office
Division: Arts, Culture And Heritage Budget Account #: 606, 607, 676
ACH Administration
Expenditures
Personnel 310,772 210,772 348,134 12.0% 37,362
Contractual 101,575 118,884 107,780 6.1% 6,205
Materials, Supplies 52,780 50,430 52,800 0.0% 20
Fees 2,040 2,040 2,080 2.0% 40
Tax Write-offs 210,000 210,654 220,000 4.8% 10,000
New Equipment 1,800 1,800 1,800 0.0% 0
Travelling, Training 9,070 9,175 9,315 2.7% 245
Revenues
Fees, Service Charges, Donations 2,450 5,232 7,450 204.1% 5,000
Transfers from Own funds 16,000 26,681 16,300 1.9% 300
Contribution from Reserve 0 0 2,500 0.0% 2,500
- 86 -
2018 Operating Budget Form 1
Division: Arts, Culture and Heritage Budget Account #: 101-621, 623, 624, 625, 626, 627
Statement of Purpose:
3. Access to Collections:
As an integral part of the collective memory of the community, the - 600 external researchers received one-on-one assistance and
Peterborough Museum & Archives shall preserve, present and were provided with digital scans of archival documents
promote the heritage and culture of Peterborough and area, and - 500 artifacts were interpreted through 55 long-term display cases,
also provide other significant heritage programs for the education 10 temporary gallery exhibitions and 2 displays
and enjoyment of both visitors and residents.
4. Fleming College Partnership:
Highlights: - 85 heritage professionals-in-training were mentored while working
with 235 artifacts
The staffing budget reflects the conclusion of a nine year job share,
5. Community Relations:
which translates to an increase in the full time staffing costs and
- 225 patrons enjoyed 4 theatre performances
associated benefits.
- 6,400 patrons viewed 30 international film screenings
- 130 volunteers gave 3,800 hours of unpaid service
Performance Data/Work Program:
1. Visitor Experience:
- 1,000 children enriched their education through 60
curriculum-linked programs; 800 children were subsidized
- 14,000 patrons engaged in 280 events; 30 events were free,
family drop-ins
- 13,000 visitors experienced the exhibition galleries during 2,560
open hours
- 3,400 patrons chose the Museum facilities for 100 gatherings
2. Preservation of Collections:
- 16,300 collection database records were created, updated or
enriched
- 400 artifacts cleaned and housed for storage - 87 -
CITY OF PETERBOROUGH
2018 Operating Budget
Museum
Expenditures
Personnel 558,758 559,008 583,189 4.4% 24,431
Contractual 115,700 114,883 110,955 -4.1% -4,745
Materials, Supplies 109,050 118,050 113,100 3.7% 4,050
Repairs, Maintenance 54,000 54,896 41,933 -22.3% -12,067
Fees 6,969 8,369 9,137 31.1% 2,168
Travelling, Training 7,460 7,460 7,479 0.2% 19
Contributions to Reserves 12,000 12,000 12,000 0.0% 0
Recoveries -5,000 -5,000 0 -100.0% 5,000
Revenues
Ontario grants 45,433 45,433 45,433 0.0% 0
Canada grants 20,850 20,850 20,150 -3.4% -700
Fees, Service Charges, Donations 139,900 149,698 155,000 10.8% 15,100
- 88 -
2018 Operating Budget Form 1
Division: Arts, Culture and Heritage Budget Account #: 401-810, 820, 830
Art Gallery
Expenditures
Personnel 501,398 497,356 517,110 3.1% 15,712
Contractual 184,691 176,099 169,809 -8.1% -14,882
Materials, Supplies 65,450 64,100 64,500 -1.5% -950
Repairs, Maintenance 25,000 20,421 28,613 14.5% 3,613
Fees 77,186 78,686 78,050 1.1% 864
Rentals 16,250 16,250 16,250 0.0% 0
Travelling, Training 13,000 13,500 14,900 14.6% 1,900
Revenues
Ontario grants 59,100 59,600 60,100 1.7% 1,000
Canada grants 90,007 88,113 90,621 0.7% 614
County and Other Municipal grants & fees 3,000 3,000 3,000 0.0% 0
Fees, Service Charges, Donations 185,500 180,500 189,500 2.2% 4,000
Investment Income 500 500 750 50.0% 250
- 90 -
2018 Operating Budget Form 1
The Librarys 2018 budget reflects some internal rationalization to Collection 180,000 200,000
adjust revenues and expenditures based on 2016 year end and
2017 actuals. It also supports the Form 13 "Below the Line" service Collection Value $2,500,000 $2,500,000
enhancements endorsed by the Library Board pending confirmation
of funding including: a pilot project to introduce a security service Members 20,000 22,000
solution and an increase to the overall hours of operation as a result
of the newly renovated facility. Reference Inquiries 18,000 20,000
The Library moved back to the Aylmer Street location in the last Program Attendance 6,000 5,000
quarter of 2017 after the renovations on the facility were completed.
This move should result in increased revenues from room rentals as Electronic Subscriptions 23 23
there are two additional rooms available for rent. Thanks to the
renovation, there should be less facility maintenance required at the Electronic Subscriptions 8,742 8,750
Main branch but, due to the age of the building, repairs and Sessions/Login
E Subscriptions 135,329 150,000
maintenance have increased at the DelaFosse branch.
Views/Downloads/Streaming
Web Site Usage Individual 265,686 270,000
Sessions
Public Internet Individual Sessions 28,038 30,000
- 91 -
CITY OF PETERBOROUGH
2018 Operating Budget
Library
Expenditures
Personnel 2,269,290 2,228,661 2,327,651 2.6% 58,360
Contractual 144,107 143,501 139,324 -3.3% -4,783
Materials, Supplies 41,800 41,565 48,600 16.3% 6,800
Repairs, Maintenance 30,750 33,776 45,314 47.4% 14,564
Fees 18,056 18,056 18,632 3.2% 576
New Equipment 2,000 2,000 3,000 50.0% 1,000
Travelling, Training 18,000 18,700 20,000 11.1% 2,000
Contributions to Reserves 475,003 534,465 475,003 0.0% 0
Transfer to Capital Fund 0 86,000 0 0.0% 0
Revenues
Ontario grants 132,806 132,806 132,806 0.0% 0
Fees, Service Charges, Donations 84,000 82,050 112,100 33.5% 28,100
Investment Income 0 710 0 0.0% 0
Transfers from Own funds 25,422 0 13,000 -48.9% -12,422
Contributions from FRMP Capital levy Reserve 26,972 26,972 26,972 0.0% 0
- 92 -
CITY OF PETERBOROUGH
2018 Operating Budget
Variances 2017 - 2018 Budget
2017 2018
Description 2017 Approved Over (Under)
Preliminary Over (Under)
Recommended
Actual 2017 Budget % 2017 Budget $
Arenas
Expenditures
Northcrest Arena 440,586 459,586 434,662 -1.3% -5,924
Kinsmen Arena 995,521 1,031,083 1,002,185 0.7% 6,663
Evinrude Centre 1,511,162 1,521,002 1,481,219 -2.0% -29,943
Memorial Centre 2,532,963 2,597,138 2,580,456 1.9% 47,493
Revenues
Northcrest Arena 274,900 275,500 275,500 0.2% 600
Kinsmen Arena 819,250 819,250 826,250 0.9% 7,000
Evinrude Centre 1,334,444 1,336,244 1,357,883 1.8% 23,439
Memorial Centre 1,934,924 1,926,884 1,906,624 -1.5% -28,300
- 93 -
2018 Operating Budget Form 1
2018 Projections
- 94 -
CITY OF PETERBOROUGH
2018 Operating Budget
Arenas
Expenditures
Personnel 3,119,608 3,126,231 3,182,592 2.0% 62,984
Contractual 1,486,780 1,659,537 1,491,694 0.3% 4,914
Materials, Supplies 183,240 179,815 179,815 -1.9% -3,425
Repairs, Maintenance 571,501 522,619 517,424 -9.5% -54,077
Debt Charges 947,142 951,687 947,142 0.0% 0
Fees 65,150 67,150 67,150 3.1% 2,000
Inter-departmental Charges 23,809 19,118 24,313 2.1% 504
Travelling, Training 30,145 29,795 35,535 17.9% 5,390
Revenues
Fees, Service Charges, Donations 4,363,518 4,357,878 4,366,257 0.1% 2,739
- 95 -
CITY OF PETERBOROUGH
2018 Operating Budget
Variances 2017 - 2018 Budget
2017 2018
Description 2017 Approved Over (Under)
Preliminary Over (Under)
Recommended
Actual 2017 Budget % 2017 Budget $
Social Assistance
Expenditures
Ontario Works Administration and Employment Services 11,447,794 11,448,260 12,001,944 4.8% 554,150
Ontario Works Mandatory Benefits 33,082,000 33,082,000 32,736,608 -1.0% -345,392
Discretionary Benefits 1,848,000 1,819,720 1,919,114 3.8% 71,114
Housing and Homelessness 4,097,972 4,097,972 4,258,750 3.9% 160,778
Addiction Services 585,966 570,065 547,856 -6.5% -38,110
- 96 -
2018 Operating Budget Form 1
Division: Social Service Budget Account #: 521, 525, 532, 539, 546, 555, 563, 564, 577
Statement of Purpose:
The homelessness budget includes an increase to the warming
To provide for personnel and other client program costs to deliver room budget to allow for outreach staffing during months the
Financial Assistance, Employment Services, and Homelessness program is not in operation. The current contracts for operation of
Intervention. Eligible residents receive help with costs of food, the Emergency Shelters ends March 31, 2018. The number of
shelter, clothing and health related items, as well as job search and individuals and families staying at the shelter has been increasing
skills training. and, as a result, increases to staffing levels may be necessary as
part of future years' contracts. Currently, the projected increase to
Highlights: City requirements to meet service requirements for Homelessness
is 11.2%.
The Provincial upload of social assistance benefit costs is
The overall budget change from 2017 to 2018 for City net
complete in 2018 and benefits are covered 100% by the Province.
requirements in these program areas is -9.1%.
Caseloads are slowly decreasing and the 2018 budget estimate is
a 1% decline from the 2017 budget. The gross cost per case for
2018 is $704.33, no change from 2017. There is an increase from Performance Data/Work Program:
2017 in employment programming costs included in the
administration line of approximately $140,000 in part due to under * This chart includes City and County figures.
spending in 2017 as certain programs ceased operations. As the Social Assistance 2016 2017 2018
economy is improving, and more jobs are available, Ontario Works Statistics (Forecast)
Clients need training and support to allow them access to these OW Caseload 3,962 3,888 3,850
opportunities.
Gross OW Monthly Cost per Case $697.49 $704.33 $704.33
In 2012, the Province introduced a new funding model for
discretionary benefits capping the provincial contribution of their # of Issuances of HSF for OW & 3,217 3,200 3,200
share to a maximum $10 per case per month. At that time, Council ODSP Clients
approved a revised level of benefits with the balance of costs to be Shelter Days of Care Provided 23,807 24,600 25,300
covered by the municipal budget through a combination of reserve
and incremental additions to the base of $80,000 per year. This is
the final year of addition to the budget. The policy remains the same
as last year with the exception of some increases in the value
covered for eye glasses going from $250 to $350 per pair, an
additional $100 each on upper and lower dentures, and an
increase in the dental fee schedule guide.
- 97 -
CITY OF PETERBOROUGH
2018 Operating Budget
Social Assistance
Expenditures
Personnel 8,100,311 8,100,309 8,310,674 2.6% 210,363
Contractual 40,747,512 40,859,263 40,945,215 0.5% 197,703
Materials, Supplies 126,000 126,000 125,540 -0.4% -460
Repairs, Maintenance 20,000 20,000 20,000 0.0% 0
Fees 9,892 9,692 9,911 0.2% 19
Inter-departmental Charges 1,008,471 1,008,471 1,014,875 0.6% 6,404
New Equipment 34,000 34,500 35,000 2.9% 1,000
Rentals 898,095 743,231 866,462 -3.5% -31,633
Travelling, Training 175,740 174,840 177,670 1.1% 1,930
Recoveries -58,289 -58,289 -41,075 -29.5% 17,214
Revenues
Ontario grants 44,011,113 43,776,861 45,032,921 2.3% 1,021,808
County and Other Municipal grants & fees 1,172,373 1,160,602 1,035,666 -11.7% -136,707
Fees, Service Charges, Donations 235,000 468,000 210,000 -10.6% -25,000
Contribution from Reserve 75,513 75,513 126,715 67.8% 51,202
- 98 -
CITY OF PETERBOROUGH
2018 Operating Budget
Variances 2017 - 2018 Budget
2017 2018
Description 2017 Approved Over (Under)
Preliminary Over (Under)
Recommended
Actual 2017 Budget % 2017 Budget $
Children's Services
Expenditures
Children's Services Administration 663,422 659,972 694,955 4.8% 31,533
Directly Operated Child Care 1,978,947 1,990,997 2,063,402 4.3% 84,455
Expansion Funding 951,828 951,828 1,586,376 66.7% 634,548
CS - Core Funding 11,254,490 11,254,490 11,153,513 -0.9% -100,977
Ontario Early Years Child and Family Centres 159,090 159,091 1,236,657 677.3% 1,077,566
Early Learning Child Care 594,722 594,722 792,960 33.3% 198,238
- 99 -
2018 Operating Budget Form 1
Division: Social Services Budget Account #: 101-501, 503, 505, 508, 509, 511
Statement of Purpose: Data Analysis Coordinator position, along with the provincial
funding for the position, moving to the City. Approximately
To provide for personnel and other support costs to deliver $1,237,000 of operational funding for the local OEYCFC service
Childrens Services. Fee subsidy to eligible families, operating system has been allocated to the City for 2018.
grants to licensed child care providers and Special Needs
resources results in quality care for children and allows families to The Municipal Child Care program has partially offset rising costs
attend to their employment and training needs. by budgeting an average 2.1% increase in parent fees. Costs have
increased for the Municipal Child Care program primarily due to the
Highlights: implementation of the new Child Care and Early Years Act
(CCEYA). In August 2015, the Day Nurseries Act was replaced with
the CCEYA. Changes have been phased in over a two year period.
In 2018, there continues to be an increase in licensed child care
The third and final phase of the changes was implemented in
spaces in the City and the County, primarily due to expansion of
September 2017. At this time all licensed child care programs are
spaces for children 0-4 years in Millbrook and Lakefield. This
required to implement a new staff:child ratio requirement for the first
growth will shift the cost share to 69% City, 31% County in 2018
90 minutes and the last 60 minutes of each day. For the Municipal
from 72% City, 28% County in 2017.
Child Care centres, this new regulation required the addition of one
0.5 FTE at both Pearson and Peterborough Daycare beginning
In 2017, the Ministry of Education announced two new funding
September 2017.
allocations for child care. The first was a five year expansion plan to
create access to licensed child care for 100,000 more children
ages 0-4. For 2017, the municipality received $951,826 in
expansion funding to support the first year of system growth and Performance Data/Work Program:
estimating approximately $1.5 million in 2018. The second funding Children's Services 2016 2017 2018
allocation is the Canada-Ontario Early Learning and Child Care (Forecast)
(ELCC) Agreement to support children aged 0-12 through Children Served 1,689 1,779 1,829
additional fee subsidies, increased access and increasing
affordability to child care. For 2017, the City has received $594,720 Licensed Child Care Spaces 3,016 3,282 3,379
and is expecting approximately $790,000 in 2018. $200,000 of the
unconditional grant has been budgeted for continued Early
Learning transition, leaving $140,029 of this grant for future years.
Children's Services
Expenditures
Personnel 2,478,294 2,478,295 2,744,220 10.7% 265,926
Contractual 12,915,605 12,927,519 14,568,596 12.8% 1,652,991
Materials, Supplies 89,489 88,247 89,303 -0.2% -186
Repairs, Maintenance 19,853 22,728 15,154 -23.7% -4,699
Fees 28,993 25,295 26,406 -8.9% -2,587
Inter-departmental Charges 91,596 91,596 93,428 2.0% 1,832
New Equipment 12,922 10,672 8,690 -32.8% -4,232
Rentals 97,298 97,298 134,623 38.4% 37,325
Travelling, Training 28,450 29,450 27,444 -3.5% -1,006
Recoveries -160,000 -160,000 -180,000 12.5% -20,000
Revenues
Ontario grants 11,776,344 11,801,044 13,560,021 15.1% 1,783,677
Canada grants 108,000 108,000 105,000 -2.8% -3,000
County and Other Municipal grants & fees 502,076 495,566 568,667 13.3% 66,591
Fees, Service Charges, Donations 1,732,177 1,732,177 1,832,118 5.8% 99,941
Contribution from Reserve 200,000 200,000 200,000 0.0% 0
- 101 -
CITY OF PETERBOROUGH
2018 Operating Budget
Variances 2017 - 2018 Budget
2017 2018
Description 2017 Approved Over (Under)
Preliminary Over (Under)
Recommended
Actual 2017 Budget % 2017 Budget $
- 102 -
2018 Operating Budget Form 1
Statement of Purpose:
The following draws on the CDP reserve are planned: $5,000 for
The Community Development Program (CDP) will continue to the Access to Recreation Project, $18,750 for this years
improve the well-being of residents in the City and County through contribution to the Healthy Kids Community Challenge to
the delivery of projects, information, referrals, and support to September 30, 2018 and $25,000 for the Community Wellbeing
enhance social development and fill service gaps. The Plan.
Homemakers program assists low-income seniors and others with
housekeeping services to allow them to remain in their homes as As part of the Seniors Portfolio, there is a newly formed Age
long as possible. Friendly Peterborough Advisory Committee to support
implementation of the Age Friendly Peterborough Community
Highlights: Action Plan. The Committee and related Working Groups are
working to deliver on actions and strategies to make the community
more age-friendly. Staff and administrative support to the
The CDP continues to implement a community well-being process
committee will be provided through the existing Seniors Budget of
that started in 2017. This process will result in Council setting
$22,000 in the Community Development Program.
priorities related to the municipal role to improve the well-being of
individuals and the community. The Canadian Index of Well Being is
There is a below the line request for consideration of ongoing
a framework that will allow for the measurement of outcomes.
funding of The Age-friendly Coordinator. The total cost of this
$25,000 to fund community engagement, digital approaches and
position will be a maximum of $84,543 with the City and County
technology, data gathering and additional staff time for the
each contributing $42,271.50. This position will work to implement
development of the framework is funded through a draw on the
the Age-friendly Peterborough Community Action Plan and provide
existing CDP reserve.
corporate and community support on aging matters.
Funding support is being provided to the Peterborough Social
The Homemakers Program budget is being increased by $50,000
Planning Council, United Way, Ontario 211 and food security
with $40,000 being paid by the Ministry of Health and Long-term
programs on a 50/50, City/County cost share for a total of
Care. The remaining $10,000 will be an approximate 80/20 cost
$120,166. Funding to Community Care Peterborough ($20,808) is
share between the City and County.
paid 100% by the City. This funding is reviewed on an annual basis.
Funding to Ontario 211 started in July 2017 and was reallocated
from the United Way funding after Fourinfo.com services were
discontinued and transitioned to Ontario 211. Ontario 211 is Performance Data/Work Program: 2016 2017 2018
Community Development Program
providing phone and online information and referral services and
Individuals Assisted at County Drop-Ins 591 550 575
access to community service data for the City and County of
Senior Events Participants 1,442 1,550 1,365
Peterborough. Homemaker Clients 70 75 105
- 103 -
CITY OF PETERBOROUGH
2018 Operating Budget
Expenditures
Personnel 111,844 111,843 116,808 4.4% 4,964
Contractual 692,837 692,837 661,409 -4.5% -31,428
Materials, Supplies 1,000 1,000 1,220 22.0% 220
Other Transfers 76,686 76,686 76,686 0.0% 0
Inter-departmental Charges 65,088 65,088 47,875 -26.4% -17,213
Rentals 8,377 8,377 8,377 0.0% 0
Travelling, Training 6,600 6,600 4,632 -29.8% -1,968
Recoveries -28,069 -28,069 -29,202 4.0% -1,133
Revenues
Ontario grants 355,000 355,000 326,250 -8.1% -28,750
County and Other Municipal grants & fees 192,141 192,141 198,697 3.4% 6,556
Contribution from Reserve 70,000 70,000 32,650 -53.4% -37,350
- 104 -
CITY OF PETERBOROUGH
2018 Operating Budget
Variances 2017 - 2018 Budget
2017 2018
Description 2017 Approved Over (Under)
Preliminary Over (Under)
Recommended
Actual 2017 Budget % 2017 Budget $
Building Inspection and Protective Services 2,054,759 2,163,031 2,157,000 5.0% 102,241
Building Inspection and Protective Services 1,608,727 1,705,000 1,698,776 5.6% 90,049
Net Requirements
Planning, Geomatics / Mapping Administration 2,015,270 2,027,085 2,097,039 4.1% 81,769
Housing 4,627,277 4,619,109 4,798,804 3.7% 171,527
Peterborough Airport 2,288,687 2,298,244 2,431,433 6.2% 142,746
Building Inspection and Protective Services 446,032 458,031 458,224 2.7% 12,192
- 105 -
CITY OF PETERBOROUGH
2018 Operating Budget
Variances 2017 - 2018 Budget
2017 2018
Description 2017 Approved Over (Under)
Preliminary Over (Under)
Recommended
Actual 2017 Budget % 2017 Budget $
Net Requirements
Planning Administration 1,329,943 1,342,442 1,402,095 5.4% 72,152
Geomatics / Mapping 685,327 684,643 694,944 1.4% 9,617
- 106 -
2018 Operating Budget Form 1
Department: Planning and Development Services Activity Name: Administration, Geomatics/Mapping, Property
Administration
Division: Planning and Geomatics/Mapping Budget Account #: 101-751, 753
Expenditures
Personnel 1,666,658 1,537,235 1,775,850 6.6% 109,192
Contractual 227,000 210,700 234,188 3.2% 7,188
Materials, Supplies 33,250 30,750 38,250 15.0% 5,000
Travelling, Training 28,695 28,700 35,970 25.4% 7,275
Contributions to Reserves 370,000 370,000 370,000 0.0% 0
Revenues
Fees, Service Charges, Donations 178,600 150,100 178,600 0.0% 0
Sale of publications, equip 2,000 200 200 -90.0% -1,800
Transfers from Own funds 129,733 77,297 -40.4% -52,436
Contributions From Capital Fund 0 0 101,121 0.0% 101,121
- 108 -
CITY OF PETERBOROUGH
2018 Operating Budget
Variances 2017 - 2018 Budget
2017 2018
Description 2017 Approved Over (Under)
Preliminary Over (Under)
Recommended
Actual 2017 Budget % 2017 Budget $
Housing
Expenditures
Housing Administration 926,144 999,459 968,965 4.6% 42,821
Peterborough Housing Corporation 3,627,000 3,557,000 3,717,800 2.5% 90,800
Rent Supplement Programs 1,758,250 1,758,250 2,021,170 15.0% 262,920
Non Profit and Native Housing Providers 6,979,320 6,979,320 7,093,500 1.6% 114,180
Housing Resource Centre 296,400 296,400 302,300 2.0% 5,900
Housing Access Peterborough 139,900 139,900 142,700 2.0% 2,800
Special Program Funding - DOOR 125,000 125,000 125,000 0.0% 0
Special Program Funding - IAH 6,489,215 6,604,215 2,041,260 -68.5% -4,447,955
Net Requirements
Housing Administration 374,726 453,776 433,144 15.6% 58,418
Peterborough Housing Corporation 1,345,988 1,267,630 1,333,969 -0.9% -12,019
Rent Supplement Programs 570,820 577,850 673,364 18.0% 102,544
Non Profit and Native Housing Providers 2,135,323 2,121,336 2,155,853 1.0% 20,530
Housing Resource Centre 136,346 134,862 137,546 0.9% 1,200
Housing Access Peterborough 64,074 63,655 64,928 1.3% 854
- 109 -
2018 Operating Budget Form 1
Division: Housing Budget Account #: 791, 792, 793, 794, 795, 796, 797, 798, 799,
800, 801, 802, 803, 804, 805, 806, 807
Housing
Expenditures
Personnel 697,609 697,609 701,461 0.6% 3,852
Contractual 19,989,110 20,029,185 16,061,752 -19.6% -3,927,358
Materials, Supplies 3,000 2,750 2,750 -8.3% -250
Fees 0 3,000 3,000 0.0% 3,000
Inter-departmental Charges 31,110 31,100 31,732 2.0% 622
Travelling, Training 20,400 20,900 22,000 7.8% 1,600
Contributions to Reserves 310,000 385,000 300,000 -3.2% -10,000
Recoveries -710,000 -710,000 -710,000 0.0% 0
Revenues
Ontario grants 10,030,467 10,030,967 5,533,611 -44.8% -4,496,856
County and Other Municipal grants & fees 5,506,445 5,517,428 5,748,020 4.4% 241,575
Fees, Service Charges, Donations 52,040 67,040 54,260 4.3% 2,220
Contribution from Reserve 125,000 225,000 278,000 122.4% 153,000
- 111 -
CITY OF PETERBOROUGH
2018 Operating Budget
Variances 2017 - 2018 Budget
2017 2018
Description 2017 Approved Over (Under)
Preliminary Over (Under)
Recommended
Actual 2017 Budget % 2017 Budget $
Peterborough Airport
Expenditures
- 112 -
2018 Operating Budget Form 1
Statement of Purpose:
LPS Consulting completed a Business Plan and a draft Master
To operate and develop the Peterborough Airport as an aviation Plan in 2009. MMM Group has completed the Strategic
industrial park, a service to area businesses, a community gateway Development Plan in 2017, building on the previous plans including
for the public, tourism, business and general aviation. new business opportunities and land use planning. These
documents will be used as tools in the development and marketing
Highlights: of the Airport.
Peterborough Airport
Expenditures
Personnel 144,289 144,289 193,467 34.1% 49,179
Contractual 1,023,330 1,023,330 1,128,890 10.3% 105,560
Materials, Supplies 8,800 8,800 8,800 0.0% 0
Repairs, Maintenance 154,000 163,557 172,305 11.9% 18,305
Fees 364,248 364,248 367,111 0.8% 2,863
Inter-departmental Charges 6,000 6,000 6,000 0.0% 0
Travelling, Training 3,120 3,120 3,120 0.0% 0
Contributions to Reserves 1,237,000 1,237,000 1,237,000 0.0% 0
Revenues
Fees, Service Charges, Donations 624,100 624,100 653,760 4.8% 29,660
Other Capital Purposes 28,000 28,000 31,500 12.5% 3,500
- 114 -
CITY OF PETERBOROUGH
2018 Operating Budget
Variances 2017 - 2018 Budget
2017 2018
Description 2017 Approved Over (Under)
Preliminary Over (Under)
Recommended
Actual 2017 Budget % 2017 Budget $
Net Requirements
By-law Enforcement 446,032 458,031 458,224 2.7% 12,192
- 115 -
2018 Operating Budget Form 1
Department: Planning and Development Services Activity Name: Building Services Division
Division: Building Services Division Budget Account #: 101- 431 and 101-433
Expenditures
Personnel 1,707,329 1,547,162 1,740,551 1.9% 33,222
Contractual 75,022 75,022 122,815 63.7% 47,793
Materials, Supplies 10,450 10,450 12,400 18.7% 1,950
Fees 2,696 2,696 2,806 4.1% 110
Inter-departmental Charges 157,692 157,692 160,845 2.0% 3,153
New Equipment 3,250 6,250 10,300 216.9% 7,050
Travelling, Training 77,460 77,460 86,440 11.6% 8,980
Contributions to Reserves 0 265,439 0 0.0% 0
Transfer to Capital Fund 23,860 23,860 23,860 0.0% 0
Recoveries -3,000 -3,000 -3,016 0.5% -16
Revenues
Fees, Service Charges, Donations 79,000 67,000 67,000 -15.2% -12,000
Licenses & Permits 1,473,000 1,638,000 1,608,000 9.2% 135,000
Contribution from Reserve 56,727 0 23,776 -58.1% -32,951
- 117 -
CITY OF PETERBOROUGH
2018 Operating Budget
Variances 2017 - 2018 Budget
2017 2018
Description 2017 Approved Over (Under)
Preliminary Over (Under)
Recommended
Actual 2017 Budget % 2017 Budget $
- 118 -
2018 Operating Budget Form 1
Statement of Purpose: Companies is used to bolster the annual capital levy provisions in
accordance with a policy adopted by Council on March 27, 2000,
To raise funds in the Operating Budget and transfer to the capital based on Report FAFS00-005, however for 2018 it has been
fund to help pay for the current years capital works program. To assumed that with the sale of Peterborough Distribution Inc. (PDI),
provide for principal and interest payments on tax-supported debt the annual amount for 2018 will be reduced to $4,691,000.
that has been issued as of the beginning of the year plus an amount
estimated to be issued during 2018. Transfer to the Flood Reduction Master Plan (FRMP) Reserve from
Capital Levy
To transfer funds to various reserves which in turn will be used to
fund specific operating and capital expenditures. $2.5 million of capital levy has been transferred to the Capital Levy
FRMP reserve to fund specific Flood Reduction Master Plan capital
Highlights: projects requested in the 2018 Budget.
Transfer to FRMP Reserve from Sewer Surcharge Revenue 2,074,500 2,074,500 2,500,000 20.5% 425,500
Transfer to FRMP Reserve from Capital Levy 1,612,500 1,612,500 1,800,000 11.6% 187,500
Transfer to Casino Gaming Reserve 0 0 1,500,000 0.0% 1,500,000
Revenue
Total Gross Capital Financing Costs 23,811,967 22,038,374 26,955,191 13.2% 3,143,224
Total Net Capital Financing Costs 21,737,467 19,963,874 24,455,191 12.5% 2,717,724
- 120 -
2018 Operating Budget Form 1
Statement of Purpose: cancellations that may occur under various sections of the
Municipal Act. During 2018, it is expected that several large
To provide funding for various Property Tax Credits and Rebates, outstanding multi-year province wide appeals could be resolved.
and Tax remission expenditures related to Annexation and the Any surplus or deficit budget at the end of the year is netted to a
Municipal Property Assessment Corporation. reserve for tax write-offs that has an unallocated balance of
$150,000 as of December 31, 2016.
Highlights:
Rebates to Registered Charities
City By-law 98-122 established a tax rebate for registered charities
Community Improvement Plans
program that was mandatory under the provisions of the Municipal
The City has in place various incentive programs as they relate to
Act as part of the assessment/tax reforms implemented in 1998. To
property tax assistance including Central Area Revitalization Grant
qualify for mandatory relief, the charity must be a registered charity
of $113,000, Brownfields Tax Assistance - $285,000, and
as defined in Subsection 248 (1) of the Income Tax Act (Canada)
Brownfields Rehabilitation Grant Program.
and have a registration number issued by the Canada Customs
and Revenue Agency. Although the legislation establishes a
Municipal Property Assessment Corporation
minimum 40% rebate requirement, at its meeting held November
The $949,300 provision for the Municipal Property Assessment
14, 2005, Council resolved that the tax rebate to registered
Corporation (MPAC) reflects an anticipated 1.0% from 2017
charities be increased from 40% to the lesser of 100% of taxes
actuals. MPAC is responsible for assessing all property in Ontario
payable by the charities or $50,000 effective for the 2006 taxation
and operates under the authority of the Municipal Property
years and after (FAFS05-040). The 2018 budget for this rebate is
Assessment Corporation Act.
$350,000.
Tax Credit Programs for Low Income Seniors and People with
Otonabee/Smith Annexation Development Charge Payment
Disabilities
The $150,000 Otonabee/Smith Annexation Development Charge
The amount of credit under the program for low income seniors, or
Payment stems from a two phase Boundary Adjustment Agreement
the program for low income people with disabilities, is based on a
signed in 1997 whereby the City agreed to make an annual
flat rate of $400. Those receiving an amount greater than $400
payment to the townships for a twenty-year period equal to the
based on the previous program in place, are grandfathered at the
greater of $300 per residential unit or 10% of the Citys prevailing
higher amount. Eligible property owners can only receive one of the
City Residential development charge.
credit programs.
- 122 -
2018 Operating Budget Form 1
Statement of Purpose:
200 Jameson Drive Lease Agreement - The City signed a 25-year
To provide for various corporate and financial commitments and lease, starting January 1, 2001, to lease an 85,000 square foot
provide a contingency for one time or unknown expenditures. building at 200 Jameson Drive. The City, in turn, sub-leased the
building to AmeriCredit at the current base rate of $10.54 per
Highlights: square foot (psf) until July 31, 2019. As the annual payment to the
owner of 200 Jameson Drive is $13.47 psf, the City is responsible
for the difference, which equates to an annual payment of
Contribution to Sick Leave/Unallocated Benefit Cost - The $40,000
$261,956.
contribution to the Sick Leave reserve will increase the reserve
balance to approximately $2.2 million. The Peterborough
Contribution to Doctors Recruitment Incentive Reserve Fund - The
Professional Fire Fighters Association may vest a portion of their
reserve had a balance of $26,500 at December 31, 2016. It is
unused sick leave and earn entitlement to a cash payment when
expected that the 2018 contribution of $100,000 will fulfill future
they leave the City's employment. As of the end of 2016, the total
expected commitments.
liability under the sick leave plan is estimated to be $2.5 million. It is
recommended that any surplus budget of unallocated benefit costs
Contingency - The contingency provision is available for
at the end of the year be transferred to an Employee Benefits
unexpected expenditures that may occur during the year or for
Reserve to provide for any other unfunded Post-Employment
items that fall under Section 239 (2) of the Municipal Act 2001,
benefits.
which may be discussed in a Closed Budget Committee session
during the reviews. It is recommended that at the end of each year,
Police Noise Control - The $25,000 noise control provision is a
if there is an unused portion of the contingency budget, subject to
transfer to Police Services to pay for noise-by-law enforcement.
overall year end position, the surplus budget be transferred to the
Capital Levy Reserve to be used to help fund the capital works
Auditing Fees - The Audit Fees provision of $84,500 is for the
program in the following year.
estimated expense to undertake the Citys 2017 audit which will be
completed in 2018. The current audit services agreement with
Collins Barrow Kawarthas expires in 2019 with an additional two
year extension based on certain criteria.
Other Expenditures
Expenditures
Contribution to Sick Leave Reserve 40,000 40,000 40,000 0.0% 0
DBIA in Kind Service 27,500 27,500 27,500 0.0% 0
Police - Noise Control 25,000 25,000 25,000 0.0% 0
Auditing Fees 82,500 82,500 84,500 2.4% 2,000
Credit Rating and Debenture Expenses 30,000 30,000 30,000 0.0% 0
Insurance and Risk Management 633,950 633,950 643,349 1.5% 9,399
200 Jameson Drive Lease Agreement 261,956 261,956 261,956 0.0% 0
Postage 45,000 45,000 35,000 -22.2% -10,000
Bank Service Charges 1,000 1,000 1,000 0.0% 0
Policing Costs for Little Lake Music Fest 16,000 16,000 16,000 0.0% 0
Contribution to (from) Doctors Recruitment Incentive Reserve Fund 80,000 80,000 100,000 25.0% 20,000
- 124 -
CITY OF PETERBOROUGH
2018 Operating Budget
Variances 2017 - 2018 Budget
2017 2018
Description 2017 Approved Over (Under)
Preliminary Over (Under)
Recommended
Actual 2017 Budget % 2017 Budget $
- 125 -
2018 Operating Budget Form 1
Division: Police Services (Including Police Board) Budget Account #: 101-201 to 101-299
Statement of Purpose:
The budget also includes $1,212,628 for contracted services to the
To provide a full range of police services, as required by the Police Township of Cavan Monaghan.
Services Act, including the Police Services Board.
The Police Services Act legislates that there shall be a Police Performance Data/Work Program:
Services Board for every municipality that maintains a police force.
The budget includes additional revenue of $891,115 as a result of
Highlights: the Court Security Prisoner Transportation (CSPT) Program from
the Ministry of Community Safety and Correctional Services Grant.
In accordance with the Police Services Act, the Peterborough
Police Service has a separate budget process, which includes This budget addresses the requirement to adequately resource
submission to, and approval by, the Police Services Board. In core policing and administrative functions, as required under the
accordance with Section 39 (1) of the Police Services Act: Police Services Act. It is a maintenance budget with no new
39. (1) The board shall submit operating and capital estimates to programs and the requirement of four new civilian positions to
the municipal council that will show, separately, the amounts that will maintain the investments made to date. One of the four new civilian
be required, positions replaces a uniform position.
a) to maintain the police force and provide it with equipment and
facilities; and Reserve planning continues with annual contributions of $25,000 to
b) to pay the expenses of the boards operation other than the the Business Plan Reserve. These funds will be utilized for the
remuneration of board members. consultation, preparation and printing of the next plan for
2017-2019.
Subsections 3 and 4 of Section 39 stipulate that:
39. (3) Upon reviewing the estimates, the council shall establish an
overall budget for the board for the purposes described in clauses
(1) (a) and (b) and, in doing so, the council is not bound to adopt the
estimates submitted by the board.
(4) In establishing an overall budget for the board, the council does
not have the authority to approve or disapprove specific items in the
estimates.
For 2017, the net Police Services budget includes $560,034 from
Selwyn Township for police services on a contract basis to the
Lakefield Ward within the Township of Selwyn.
- 126 -
CITY OF PETERBOROUGH
2018 Operating Budget
Variances 2017 - 2018 Budget
2017 2018
Description 2017 Approved Over (Under)
Preliminary Over (Under)
Recommended
Actual 2017 Budget % 2017 Budget $
Police Services
Expenditures
Police Board
Net Cost Police Services Submitted 24,432,932 24,432,917 24,977,779 2.2% 544,847
- 127 -
2018 Operating Budget Form 1
Statement of Purpose:
Highlights:
The County of Peterborough is the delivery agent for both the City
and the County. The Citys portion of PCCP expenses for 2018 has
been budgeted at $4,757,687 or a 1.2% increase over the 2017
budget. The cost share between the City and the County is based
on population. The City share for 2018 is 58.62% (2017 - 58.32%).
- 128 -
CITY OF PETERBOROUGH
2018 Operating Budget
Expenditures
Other Transfers 4,700,258 4,666,843 4,757,687 1.2% 57,429
- 129 -
2018 Operating Budget Form 1
Statement of Purpose:
The Citys commitment expires in 2021. The actual annual amount
To provide funds for the Citys share of debt principle and interest of this obligation is $679,074.
payments related to the rebuild of Fairhaven which took place in
2003 as well as a provision for the Citys share of Fairhaven's In addition, a provision for Fairhaven's Operating Budget in the
Operating Budget. amount of $1,116,667 (2017 - $1,066,720), has been included in
2018 Operating contribution. The total obligation to Fairhaven from
Highlights: Operating is $1,795,741.
Under the terms of the Ministry of Healths funding formula for such
Category D rebuild projects, the provincial contribution of 50% of
the cost of the facility will be paid over 20 years as a $10.35 per
bed, per day subsidy. This provincial subsidy would amount to
$956,000 annually and would be allocated toward the debt
repayment, and the balance of the debt repayment was to be paid
for through operating revenues, operating surpluses (reserve
transition fund), and the City/County financing commitment.
- 130 -
CITY OF PETERBOROUGH
2018 Operating Budget
Fairhaven
Expenditures
Other Transfers 1,745,794 1,745,794 1,795,741 2.9% 49,947
- 131 -
2018 Operating Budget Form 1
Statement of Purpose:
Highlights:
The Ministry of Health (MOH) funds 75% of the budget. The local
share, after deducting the 75% MOH contribution, is allocated to the
City, County, Curve Lake First Nation and Hiawatha First Nation
based on population. The Citys 2018 budgeted contribution is
$1,226,456 which is a 1.7% increase over 2017.
The budget is an estimate only, as the PPH board has not yet
approved a 2018 budget. Once the final 2018 budget is known, it is
recommended that any adjustments to the Citys portion of the PPH
budget be netted against the 2018 general contingency provision.
- 132 -
CITY OF PETERBOROUGH
2018 Operating Budget
Expenditures
Other Transfers 1,205,956 1,205,956 1,205,956 0.0% 0
- 133 -
2018 Operating Budget Form 1
Statement of Purpose:
Highlights:
- 134 -
CITY OF PETERBOROUGH
2018 Operating Budget
Expenditures
Inter-departmental Charges 949,364 949,364 970,470 2.2% 21,106
- 135 -
2018 Operating Budget Form 1
Statement of Purpose:
Highlights:
- 136 -
CITY OF PETERBOROUGH
2018 Operating Budget
Expenditures
Other Transfers 737,813 737,813 752,946 2.1% 15,133
- 137 -
2018 Operating Budget Form 1
Statement of Purpose:
Highlights:
The City pays an all inclusive price for the services and PHS retains
Pound fees; destruction and disposal fees; license fees and 50% of
fine revenue collected.
The PHS provides the City with monthly reports detailing numbers
of impounded animals; strays received; number and type of by-law
complaints; number of warnings issued; charges laid; and number
of tags issued.
- 138 -
CITY OF PETERBOROUGH
2018 Operating Budget
Humane Society
Expenditures
Other Transfers 365,194 365,194 365,194 0.0% 0
- 139 -
2018 Operating Budget Form 1
Statement of Purpose:
Highlights:
Annual net costs are allocated to the City and County in proportion
to their permanent population, as established by official census
statistics. The Citys share is 58.62% (2017 - 58.32%) of the
Doctor Recruitment Program, or $20,866.
- 140 -
CITY OF PETERBOROUGH
2018 Operating Budget
Expenditures
Other Transfers 20,412 20,412 20,866 2.2% 454
- 141 -
2018 Budget
User Fees and Charges
- 142 -
2018 User Fees and Charges
Table of Contents
101-611-5381 SCBA Services/Respiratory Protection Cost recovery for Services each $8 Y $7,400 01-Jan-18 $9 $8,325
$7,400 $8,325
101-611-5383 Response/Standby/Training/Investigation/Demolition Cost recovery for Services various Y $1,000 01-Jan-18 $485 $1,455
$1,000 $1,455
101-611-5380 Fire File Search Cost recovery for Services each $40 Y $360 01-Jan-18 $41 $360
101-611-5380 General Inspections & 9.8 OFC/Training Cost recovery for Services each $96 Y $3,840 01-Jan-18 $98 $4,704
101-611-5380 9.5 OFC Inspections/Vulnerable Occupancy Large Cost recovery for Services each $192 Y $1,920 01-Jan-18 $196 $1,920
101-611-5380 9.6 OFC Inspections Cost recovery for Services each $282 Y $1,128 01-Jan-18 $287 $1,148
101-611-5380 Day Care, Foster Parent & Group Home, VO Small Cost recovery for Services each $96 Y $2,880 01-Jan-18 $98 $2,940
101-611-5380 LLBO Licenses Inspections Cost recovery for Services each $130 Y $3,510 01-Jan-18 $132 $3,564
101-611-5380 Follow-up Inspection Cost recovery for Services each Y 01-Jan-18 $250 $250
101-611-5380 Follow-up Inspection Small Lodging House Cost recovery for Services each Y 01-Jan-18 $250 $250
101-611-5380 Follow-up Inspection Large Lodging House Cost recovery for Services each Y 01-Jan-18 $400 $400
$13,638 $15,536
- 143 -
Form 6
User Fees and Charges - 2018
Department Corporate Services
Division Financial Services
Activity Property Taxes and Other
Rationale for Fee (ie. Government Unit Current 2017 Total Date of Rate Proposed 2018Total
mandated, recover all or part of cost to Basis Rate Budgeted Change for Rate as Budgeted
G/L Account deliver service, recovery of admin (Time/ Presently HST Rev from 2018 per 2018 Rev from
Number User Fee Name and Description charges, etc.) particpant etc.) In Effect Y or N fee applicable Budget fee
C1 C2 C3 C4 C5 C6 C7 C8 C9 C10
1011315348 Tax certificate To recover cost of producing certificate per certificate $60.00 N $80,000.00 $60.00 $90,000.00
1011315356 Apportionment Fee To partially recover staff time per roll $50.00 N $12,000.00 $50.00 $10,000.00
1011315355 Ownership Change Fee To partially recover staff time per roll/change event $25.00 N $45,000.00 $25.00 $45,000.00
1011315352 Admin Fee - add O/S Charges to Taxes To partially recover staff preparation time per roll $25.00 N $3,000.00 $25.00 $3,000.00
1011315354 Revenue Canada Letters To partially recover staff preparation time per letter $20.00 N $800.00 $20.00 $800.00
1011315354 Mortgage Company Inquiries To partially recover staff preparation time per roll $10.00 N $800.00 $10.00 $800.00
1011315354 Mortgage Listing Fee To partially recover staff preparation time per roll $5.00 n $60,000.00 $5.00 $60,000.00
1011315354 Tax receipts/Statement of Account To partially recover staff preparation time per receipt/ statement $20.00 N $5,200.00 $20.00 $5,200.00
1011315354 Collection Admin Fee To recover staff preparation time per event $25.00 N $25.00 $11,200.00
1011315354 Local Imp. Buyout Letters To partially recover staff preparation time per letter $25.00 N $100.00 $25.00 $100.00
1011315354 Photocopies To recover cost per photocopy $0.50 N $50.00 $0.50 $50.00
1011315354 Faxing Tax Receipt/Statement of Account to To recover cost per fax $1.00 N $50.00 $1.00 $50.00
Local Phone Number
1011315354 Faxing Tax Receipt/Statement of Account to To recover cost per fax $5.00 N $800.00 $5.00 $100.00
Long Distance Phone Number
1011315354 Tax Bill Reprints To partially recover staff preparation time per roll $20.00 N $1,200.00 $20.00 $1,200.00
1011315354 $69,000.00 $79,500.00
1011415020 Waste Management fee On Properties To partially recover cost of waste CVA x Waste 2017 Waste N $125,000.00 01-Jan-18 2018 Waste $141,500.00
Exempt from regular taxation management Management Rates for Management Management
current year rates rates
Various Returned Payments Charges To recover administration costs Per NSF cheque $35.00 N $35.00
Various Interest on Overdue Accounts To recover lost interest revenue Per Month Overdue 1.25% N 1.25%
1011315352 Admin Fee on Civil Enforcement of Orders To partially recover staff preparation time per order $25.00 N $150.00 $25.00 $3,000.00
or Judgements
Fees for Tax Sale
1011315350 Farm Debt Letter & Bankruptcy Act Notice To partially recover staff preparation time per letter $35.00 N $700.00 $35.00 $1,575.00
1011315350 Registration Preparation To partially recover staff preparation time per roll $125.00 N $2,500.00 $125.00 $3,000.00
1011315350 Cancellation Price Calculation To partially recover staff preparation time per roll $175.00 N $2,800.00 $175.00 $4,200.00
1011315350 Cancellation Certificate Preparation To partially recover staff preparation time per roll $100.00 N $2,000.00 $100.00 $2,400.00
1011315350 Extension Agreement To partially recover staff preparation time per roll $250.00 N $250.00 $250.00
1011315350 Default of Extension Agreement To partially recover staff preparation time per roll $50.00 N $50.00 $50.00 $50.00
1011315350 Sale Administration Cost - Public Tender To partially recover staff preparation time per roll $600.00 N $600.00
1011315350 Sale Administration Cost - Public Auction To partially recover staff preparation time per roll $700.00 N $700.00
1011315350 Advertising: Drafting Ads To recover all of the cost per ad $250.00 N $1,000.00 $250.00 $500.00
1011315350 Advertising: 4 weeks in local paper To recover all of the cost per ad actual cost N actual cost
1011315350 Advertising: 1 time in Ontario Gazette To recover all of the cost per ad actual cost N actual cost
1011315350 Auctioneer's Fee To recover all of the cost per fee actual cost N actual cost
1011315350 Property Appraisal To recover all of the cost per appraisal actual cost N actual cost
1011315350 Treasurer's Statement To partially recover staff preparation time per roll $275.00 N $825.00 $275.00 $275.00
1011315350 $9,875.00 $12,250.00
Total $344,025.00 $384,250.00
- 144 -
Form 6
User Fees and Charges - 2018
Department Corporate Servcie
Division Clerks
Activity Administration
1011615468 MFIPPA - Freedom of Information To partially recover administration costs - per request $5.00 N $600.00 $5.00 $600.00
legislated
1011615477 Road Closure Application Fee Staff time can be significant to process per request $150.00 N $4,500.00 $150.00 $4,950.00
requests, the increase is to partialy
recover increasing administration costs.
1011615610 Vital Statistics, Death Registrations Increase recommended to better reflect per registration $25.00 N $28,125.00 $25.00 $30,000.00
staff time involved and to partially recover
administration costs
1011615614 Group Home Registrations To partially recover administration costs per registration $40.00 N $1,240.00 $40.00 $1,240.00
1011615461 Marriage Ceremonies To partially recover administration costs, per ceremony $325.00 N $17,875.00 $325.00 $19,500.00
services fees and room rental costs.
- 145 -
Form 6
User Fees and Charges - 2018
Department Corporate Servcie
Division Clerks
Activity Administration
- 146 -
Form 6
User Fees and Charges - 2018
Department Legal and Real Estate Services
Division Office of the City Solicitor
Activity
Real Estate
1011815344 Property based agreements To recover associated costs per document $200 + Disbur N $3,000.00 $200 + Disbur $3,000.00
1011815344 Releases, discharges, postponements, etc. To recover associated costs per document $150 + Disbur N $1,000.00 01-Jan-18 $200 +Disbur $1,400.00
1011815344 Encroachment Agreements To recover associated costs per document $300.+ Disbur N $600.00 01-Jan-18 $300 Processing +$150 Search fees $900.00
- 147 -
Form 6
User Fees and Charges - 2018
Department Legal Services
Division Provincial Offences Office
Activity Provincial Offences Office
101-183-5625 Conviction fee at trial sentenced in absentia Government Legislated fee per ticket 10.00 N 10.00
101-183-5625 NSF charges Government Legislated fee per NSF cheque 35.00 N 35.00
101-183-5625 Photocopy fees Government Legislated fee per page 1.00 N 1.00
101-183-5625 Certified copies Government Legislated fee per page 3.50 N 3.50
101-183-5625 Administration default fee non-payment Government Legislated fee per ticket 40.00 N 40.00
101-183-5625 Conviction fee for Parking Government Legislated fee per ticket 16.00 N 16.00
101-183-5625 Non-appearance for trial held exparte Government Legislated fee per ticket 30.00 N 30.00
101-183-56253 Transcription fees Government Legislated fee per page 4.30 N 4.30
101-183-56254 Transcription fees - Expedited Government Legislated fee per page 6.00 N 6.00
101-183-56255 Transcription fees - 24 hr delivery Government Legislated fee per page 8.00 N 8.00
101-183-56256 Digital Transcription fees Government Legislated fee per transcript 20.00 N 20.00
101-183-56257
- 148 -
Form 6
User Fees and Charges - 2018
Department Utility Services
Division Engineering and Construction
Activity Engineering
$3,322.00 $3,624.00
- 149 -
Form 6
User Fees and Charges - 2018
Department Utility Services
Division Public Works
Activity Various
* Labour plus overhead at 59% ( labour varies) plus equipment hourly cost ( equipment used varies)
** Labour plus overhead at 59% ( labour varies) plus equipment hourly cost ( equipment varies) plus materials at cost).
*** Labour plus overhead at 58% ( labour varies) plus materials at cost.
- 150 -
Form 6
User Fees and Charges - 2018
Department Utility Services
Division Transportation
Activity Parking
- 151 -
Form 6
User Fees and Charges - 2018
Department Utility Services
Division Transportation
Activity Public Transit
101-387-5595 ATM Royalty and GO Sales Recovery Revenue share ATM usage, GO pass sales per unit N $23,230.00 $24,300.00
101-384-5286 Bus Shelter Advertising Recovery of revenue shelter advertising per unit Y $10,000.00 $10,000.00
101-387-5286 Sponsorship Advertising Recovery of revenue from sponsorships per unit Y $15,000.00 $15,000.00
101-383-5286 On-Bus transit Advertising Recovery of revenue from on-bus advertising per unit Y $65,000.00 $65,000.00
$5,745,230.00 $5,809,042.00
- 152 -
Form 6
User Fees and Charges - 2018
Department Utility Services
Division Environmental Protection
Activity WWTP
Unit 2017 Proposed 2018
Basis Current Total Date of Rate Rate Total
Rationale for Fee (ie. Government mandated, (Time/ Rate Budgeted Change for as per Budgeted
G/L Account recover all or part of cost to deliver service, participant Presently HST Rev from 2018 - if 2018 Rev from
Number User Fee Name and Description recovery of admin charges, etc) etc) In Effect Y or N fee applicable Budget fee
C1 C2 C3 C4 C5 C6 C7 C8 C9 C10
1014215340 Disposal fees at WWTP To partially recover operating costs of WWTP per m3 $22.00 N $50,000.00 $22.00 $50,000.00
1014255340 Extra strength surcharge agreement To partially recover operating costs of EMP, Enviro. Lab. per kg of excess $0.80 $410,500.00 $0.80 $477,000.00
WWTP load N
1014255340 PUSI water mains cleaning To partially recover operating costs of EMP, Enviro. Lab. yearly fee $3,000.00 $3,000.00 $3,000.00 $3,000.00
WWTP N
1014255340 Other revenues (comp.programs,permits,courses) To partially recover operating costs of EMP, Enviro. Lab. fees as required $5,000.00 $5,000.00 $5,000.00
WWTP N
1014255340 Landfill sampling/monitoring/analysis To partially recover operating costs of EMP, Enviro. Lab. yearly fee $175,000.00 $175,000.00 $175,000.00 $200,000.00
WWTP **
1014255340 Snow Dump Sampling/Analysis To partially recover operating costs of EMP, Enviro. Lab. yearly fee $10,000.00 $10,000.00 $10,000.00 $10,000.00
WWTP **
$603,500.00 $690,000.00
1014255350 Drinking Water Analysis Service To fully recover operating costs of EMP, Enviro Lab, WWTP per sample $72,000.00 $65,000.00
1014255360 General Laboratory services To partially recover operating cost of Enviro. Lab fees as required Y $40,000.00 $30,000.00
1014255682 Bensfort Road landfill leachate treatment** To partially recover operating costs of EMP, Enviro. Lab. per m3 $3.00 $560,000.00 $3.00 $560,000.00
WWTP N
1014295340 Disposal Fee for Millbrook Hauled Waste To partially recover operating costs of WWTP per m3 $ 1.5276 N 01-Jan-18 $1.6531 $33,000.00
$1,325,500.00 $1,428,000.00
- 153 -
City of Peterborough
Environmental Protection Laboratories
1014035310 Landfill Tipping Fee -Garbage includes shingles, To partially recover operating costs of landfill site for garbage per tonne $95/tonne N $1,155,000 $95/tonne $1,155,000
construction & demolition material, contaminated soil loads 101 kg or more.
1014035310 Landfill Tipping Fee - Recyclables include green To partially recover operating costs of landfill site for mixed per tonne free N $0 free $0
waste, scrap metal, and blue box materials recyclable loads of 100 kg or less.
1014035310 Landfill Tipping Fee - Recyclables include green Mixed reyclable loads of 101 kg or more. per tonne $45/tonne N $40,000 $45/tonne $40,000
waste, scrap metal, and blue box materials
1014035310 Drywall Tipping Fee To partially recover costs to ship and recycle offsite, 101 kg per tonne $95/tonne N $45,000 $95/tonne $45,000
or more.
1014035310 Mattress and Boxspring Recycling Fee - <10 units To partially recover cost of Mattress and Boxspring recycling per unit $11.00 N $126,500 $11.00 $110,000
program initiated by Council in 2014
1014035310 Commercial Mattresses and Boxsprings - over 10 To recover the cost of 10+ mattresses and boxsprings per unit $11.00 N 01-Mar-18 $11 per for 1-10 units; $40,000
units brought to the landfill by commercial sources. $20 each for >10 units
1014035310 Landfill Tipping Fee - Cover Materials To partially recover operating costs of landfill site, and bring per tonne $40/tonne N $480,000 $40/tonne $400,000
charges in line with other similar materials
1014035310 Landfill Tipping Fee - Contaminated Soils Approved To partially recover operating costs of landfill site per tonne $40.00/tonne N $40.00/tonne
for Fill
1014035310 Landfill Tipping Fee - Asbestos To partially recover operating costs of landfill site per tonne $200/tonne N $50,000 $200/tonne $50,000
1014035310 Landfill Tipping Fee - Freon-based appliances To partially recover operating costs of landfill site per unit $15/unit N $13,500 01-Jan-18 Increase to $20. $17,600
Current contract ends
Dec 31, 2017, new rate
unknown but likely to
increase.
1014055340 Compost and Wood Chips sold back to community To partially recover operating costs of green waste per cubic Trucked rates to Y $40,000 Trucked rates to
processing. Delivered rates haven't increased for a number yard (picked $150.00, $200.00 $150.00, $200.00 and
of years, despite steadily increasing trucking costs. up) or flat and $275.00 for $275.00 for compost;
fee compost; $110, $110, $125, and $145
(delivery) $125, and $145 for for woodchip loads.
woodchip loads.
1014115340 Large Article Collection To partially recover operating costs of large article collection per unit $15 for 1st item; $5 N $7,000 01-Jan-18 $20 for 1st item, $5
each additional item each add'l item
$9,500
1014115340 Large Article Collection - Mattresses/Box Springs To cover the cost to collect and pay $11 each to the landfill per unit $15 per unit N $20 per unit
account for recycling costs
1014165337 Blue boxes sold back to community To reduce the administrative burden of trying to keep track of per unit $2.65 Y $6,500 $2.65
different prices for different scenarios, and to increase
revenues, all blue boxes will now be one price, $3.00. No
free blue boxes.
1014165337 270 L Caddies sold back to the community To recover the cost of recycling caddies supplied to per unit $66.37 Y $7,000 01-Jan-18 $75.22 plus HST $12,500 + HST
apartments and businesses. All new caddies supplied will be
charged $75.00, all replacements for residential clients would
be at no charge. This better encourages recycling, and
drastically reduces administrative work.
1014055322 Backyard composters sold back to community To partially recover the cost of backyard composters per unit $30.00 Y $30.00
1014095340 Commercial Fluorescent tubes To recover the cost of commercially-generated fluorescent per unit $1 per tube over N $500 $1 per tube over and
tubes at the HHW Depot, which are not covered by provincial and above 12 per above 12 per visit.
funders visit.
- 155 - $2,170,000 $2,152,100
Form 6
User Fees and Charges - 2018
Department Community Services
Division Recreation
Activity Instructional Sports
- 156 -
Form 6
User Fees and Charges - 2018
Department Community Services
Division Recreation Division
Activity Peterborough Sport & Wellness Centre
Rationale for Fee Unit Current 2017 Proposed 2018 Total
recover all/partial cost Basis Rate Total Date of Rate Rate as Budgeted
G/L Account recovery of admin (Time / presently HST Budgeted Change for per 2018 Rev from
Number User Fee Name and Description charges participant) in affect Y or N Rev from Fee 2018 Budget Fee
C1 C2 C3 C4 C9 C6 C7 C8 C9 C10
101-696-5277 Young Adult (18-24) - Year 12 Month Term Yes 01-Jan-18 $420.00 $7,500.00
101-696-5277 Young Adult (18-24) - PAP Monthly Monthly PAP Yes 01-Jan-18 $35.00 $12,500.00
101-696-5277 Adult (18-54) - Year 12 Month Term $550.00 Yes $56,325.00 01-Jan-18 $540.00 $60,000.00
101-696-5277 Adult (18-54) - PAP Monthly Monthly PAP $45.83 Yes $181,325.00 01-Jan-18 $45.00 $175,000.00
101-696-5277 Adult - Silver (55-74) - Year 12 Month Term Yes 01-Jan-18 $510.00 $225,000.00
101-696-5277 Adult - Silver (55-74) - PAP Monthly Monthly PAP Yes 01-Jan-18 $42.50 $145,000.00
101-696-5277 Adult - Gold (75-84) - Year 12 Month Term Yes 01-Jan-18 $420.00 $135,000.00
101-696-5277 Adult - Gold (75-84) - PAP Monthly Monthly PAP Yes 01-Jan-18 $35.00 $50,000.00
101-696-5277 Adult - Platinum (85+) 12 Month Term Yes 01-Jan-18 $0.00 $0.00
101-696-5277 One Adult Family - Year 12 Month Term $900.00 Yes $12,000.00 01-Jan-18 $900.00 $15,000.00
101-696-5277 One Adult Family - PAP Monthly Monthly PAP $75.00 Yes $33,250.00 01-Jan-18 $75.00 $50,000.00
101-696-5277 Family - Year 12 Month Term $999.00 Yes $41,000.00 01-Jan-18 $1,020.00 $75,000.00
101-696-5277 Family - PAP Monthly Monthly PAP $83.25 Yes $218,750.00 01-Jan-18 $85.00 $225,000.00
101-696 Program Withdrawal Fee - Adult Recover Admin Costs Session 10% (min $5) Yes $0.00 N/A 10% (min $5) $0.00
101-696 Program Withdrawal Fee - Child Recover Admin Costs Session 10% (min $5) No $0.00 N/A 10% (min $5) $0.00
101-696-5277 Membership Card Replacement Fee Recover Admin Costs Card $8.85 Yes $0.00 N/A $8.85 $0.00
101-696-5277 Key Tag Replacement Fee Recover Admin Costs Tag $1.77 Yes $0.00 N/A $1.77 $0.00
101-696-5277 Membership Amendment Fee (membership changes) Recover Admin Costs Per Change $8.85 Yes $0.00 N/A $8.85 $0.00
101-696-5277 Child (0-2) 12 Month Term No 01-Jan-18 $0.00 $0.00
101-696-5277 Youth (3-14) - Year 12 Month Term No 01-Jan-18 $300.00 $15,000.00
101-696-5277 Youth (3-14) - Monthly PAP Monthly PAP No 01-Jan-18 $25.00 $5,000.00
101-696-5277 Student (15-24) - Year 12 Month Term Yes $0.00 01-Jan-18 $300.00 $35,000.00
101-696-5277 Student (15-24) - PAP Monthly Monthly PAP Yes $0.00 01-Jan-18 $25.00 $5,000.00
101-696-5277 1 Month Membership (30 Consecutive Days) 1 Month $70.00 Yes $1,500.00 01-Jan-18 $75.00 $15,000.00
- 157 -
Form 6
User Fees and Charges - 2018
Department Community Services
Division Recreation Division
Activity Peterborough Sport & Wellness Centre
Rationale for Fee Unit Current 2017 Proposed 2018 Total
recover all/partial cost Basis Rate Total Date of Rate Rate as Budgeted
G/L Account recovery of admin (Time / presently HST Budgeted Change for per 2018 Rev from
Number User Fee Name and Description charges participant) in affect Y or N Rev from Fee 2018 Budget Fee
C1 C2 C3 C4 C9 C6 C7 C8 C9 C10
Discount/Group Rates Discount per Member
Membership Discount (On Above Rates) 01-Jan-18 50%
- 158 -
Form 6
User Fees and Charges - 2018
Department Community Services
Division Recreation Division
Activity Peterborough Sport & Wellness Centre
Rationale for Fee Unit Current 2017 Proposed 2018 Total
recover all/partial cost Basis Rate Total Date of Rate Rate as Budgeted
G/L Account recovery of admin (Time / presently HST Budgeted Change for per 2018 Rev from
Number User Fee Name and Description charges participant) in affect Y or N Rev from Fee 2018 Budget Fee
C1 C2 C3 C4 C9 C6 C7 C8 C9 C10
101-696-5458 Wellness Centre Daily Drop in Day Pass Day Pass $10.00 Yes $32,500.00 01-Jan-18 $15.00 $35,000.00
101-696-5458 Wellness Centre Drop in Revenue Recovery $32,500.00 $35,000.00
101-696-5455 Youth Recreation Program - 30 Min Session Per Class $0.00 No $0.00 01-Jan-18 $5.50 $10,000.00
101-696-5455 Youth Recreation Program - 45 Min Session Per Class $0.00 No $0.00 01-Jan-18 $6.00 $3,500.00
101-696-5455 Youth Recreation Program - 60 Min Session Per Class $0.00 No $0.00 01-Jan-18 $6.50 $2,500.00
101-696-5455 Youth Birthday Package - Preschool Adventure 2 Hour Event $0.00 Yes $0.00 01-Jan-18 $61.00 $1,500.00
101-696-5455 Youth Birthday Package - Choose your adventrure 2 Hour Event $0.00 Yes $0.00 01-Jan-18 $150.00 $4,500.00
101-696-5455 Youth Birthday Package - Gym & Swim Adventure 3 Hour Event $0.00 Yes $0.00 01-Jan-18 $160.00 $2,500.00
101-696-5455 Youth Birthday Package - Extra Child Fee Per Event $0.00 Yes $0.00 01-Jan-18 $15.00 $500.00
101-696-5455 Youth Workshop - Red Cross Babysitter Course Per Class $0.00 No $0.00 01-Jan-18 $60.00 $1,500.00
101-696-5455 Youth Workshop - Red Cross Stay Safe Course Per Class $0.00 No $0.00 01-Jan-18 $50.00 $1,500.00
101-696-5455 Youth Workshop - Red Cross New Parent Course Per Class $0.00 Yes $0.00 01-Jan-18 $30.00 $750.00
101-696-5455 Youth Workshop - Red Cross Standard First Aid Course Per Class $0.00 Yes $0.00 01-Jan-18 $120.00 $5,000.00
101-696-5455 PAYG Drop In Play Group Per Class $0.00 No $0.00 01-Jan-18 $6.00 $500.00
101-696-5455 Youth Workshop - General Per Class $0.00 No $0.00 01-Jan-18 $10.00 $750.00
101-696-5455 Youth Workshop - High Five PHCD Per Class $0.00 Yes $0.00 01-Jan-18 $95.00 $1,425.00
101 696 5454 Total Day Camp Revenue Recovery $0.00 $165,000.00
101-696-5378 Non Member (2 Hour Max) 2 hours $7.00 No $250.00 $7.00 $500.00
101-696-5378 Adult Member (2 Hour Max) 2 hours $5.00 No $1,500.00 $5.00 $750.00
101-696-5378 1 Month Pass 1 Month $0.00 No $0.00 01-Jan-18 $25.00 $1,000.00
101 696 5378 Child Minding Revenue Recovery $1,750.00 $2,250.00
101-696-5456 Workshop 1 Event $10.00 Yes $0.00 $0.00
101-696-5456 Special Interest Courses 1 Event $19.95 Yes $0.00 $0.00
101-696-5456 Adult/Senior Program Revenue Recovery $0.00 $0.00
101-696-5328 Multi-Purpose Room (1 Room) Hourly $30.00 Yes $900.00 $30.00 $900.00
101-696-5328 Multi-Purpose Room (2 Rooms) Hourly $50.00 Yes $700.00 $50.00 $700.00
101-696-5328 Multi-Purpose Room (3 Rooms) Hourly $70.00 Yes $1,750.00 $70.00 $1,750.00
101-696-5328 Multi-Purpose Room Full Day (1 Room) Full Day $200.00 Yes $1,200.00 $200.00 $1,200.00
101-696-5328 Multi-Purpose Room Full Day (2 Rooms) Full Day $325.00 Yes $700.00 $325.00 $650.00
101-696-5328 Multi-Purpose Room Full Day (3 Rooms) Full Day $400.00 Yes $4,000.00 $400.00 $4,000.00
101-696-5328 Youth Room Hourly $30.00 Yes $9,000.00 $30.00 $9,000.00
101-696-5328 Aerobics' Studio Hourly $30.00 Yes $0.00 $30.00 $1,800.00
101-696-5328 Room Rental Revenue Recovery $18,250.00 $20,000.00
- 159 -
Form 6
User Fees and Charges - 2018
Department Community Services
Division Recreation Division
Activity Peterborough Sport & Wellness Centre
Rationale for Fee Unit Current 2017 Proposed 2018 Total
recover all/partial cost Basis Rate Total Date of Rate Rate as Budgeted
G/L Account recovery of admin (Time / presently HST Budgeted Change for per 2018 Rev from
Number User Fee Name and Description charges participant) in affect Y or N Rev from Fee 2018 Budget Fee
C1 C2 C3 C4 C9 C6 C7 C8 C9 C10
101-696-5329 Single Gym Hourly $50.00 Yes $300.00 $50.00 $300.00
101-696-5329 Double Gym Hourly $75.00 Yes $225.00 $75.00 $225.00
101-696-5329 Triple Gym Hourly $100.00 Yes $1,000.00 $100.00 $1,000.00
101-696-5329 Single Gym (Half Day) - Up to 6 hours 1/2 day $250.00 Yes $1,000.00 $250.00 $1,000.00
101-696-5329 Double Gym - (Half Day) - Up to 6 hours 1/2 day $350.00 Yes $5,250.00 $350.00 $5,250.00
101-696-5329 Triple Gym - (Half Day) - Up to 6 hours 1/2 day $450.00 Yes $6,750.00 $450.00 $6,750.00
101-696-5329 Single Gym (Full Day) - More than 6 hrs, Less than 12 hrs Daily $450.00 Yes $6,750.00 $450.00 $6,750.00
101-696-5329 Double Gym (Full Day) - More than 6 hrs, Less than 12 hrs Daily $650.00 Yes $13,000.00 $650.00 $13,000.00
101-696-5329 Triple Gym (Full Day) - More than 6 hrs, Less than 12 hrs Daily $850.00 Yes $10,200.00 $850.00 $10,200.00
101-696-5329 Gym Floor Covering Charge Install/Removal $200.00 Yes $200.00 $200.00 $200.00
101-696-5329 Special Event Security Hourly $25.00 Yes $125.00 $25.00 $125.00
101-696-5329 Lift Rental Daily $200.00 Yes $200.00 $200.00 $200.00
101-696-5329 Gym Rental Revenue Recovery $45,000.00 $45,000.00
101-696-5286 Full Page Glossy (Outside Back, 4 colour) Full Page $1,000.00 Yes $2,000.00 $2,000.00 $4,000.00
101-696-5286 Full Page Glossy (Inside Front or Back, 4 colour) Full Page $750.00 Yes $1,500.00 $1,500.00 $1,500.00
101-696-5286 1/2 Page 1/2 Page $500.00 Yes $2,000.00 $2,000.00 $1,525.00
101-696-5286 1/4 Page 1/4 page $295.00 Yes $1,475.00 $1,475.00 $1,475.00
101-696-5286 Spring & Fall Showcase Booth Rental 1 Booth $100.00 Yes $525.00 $525.00 $0.00
101-696-5286 Advertising Revenue Recovery $7,500.00 $8,500.00
- 160 -
Form 6
User Fees and Charges - 2018
Department Community Services
Division Recreation
Activity Outdoor Sport Field Permitting
Unit 2017 Proposed 2018
Basis Current Total Date of Rate Rate Total
Rationale for Fee (ie. Government mandated, (Time/ Rate Budgeted Change for as per Budgeted
G/L Account recover all or part of cost to deliver service, particpant Presently HST Rev from 2018 2018 Rev from
Number User Fee Name and Description recovery of admin charges, etc) etc) in Effect Y or N Fee (if applicable) Budget Fee
C1 C2 C3 C4 C5 C6 C7 C8 C9 C10
101-690-5401 Adult Premiere Sport Fields Recover cost to deliver service per hour $33.20 Y 01-Jan-18 $33.85
101-690-5401 Youth Premiere Sport Fields Recover cost to deliver service per hour $8.45 N 01-Jan-18 $8.60
101-690-5401 A Level Adult Sport Fields Recover cost to deliver service per hour $27.00 Y 01-Jan-18 $27.55
101-690-5401 A Level Youth Sport Fields Recover cost to deliver service per hour $7.40 N 01-Jan-18 $7.55
101-690-5401 Artificial Sport Fields (1-9 Bookings) Recover cost to deliver service per hour $85.20 Y 01-Jan-18 $86.90
101-690-5401 Artificial Sport Fields (10+ bookings) Recover cost to deliver service per hour $63.50 Y 01-Jan-18 $64.77
101-690-5401 B Level Adult Sport Fields Recover cost to deliver service per hour $22.95 Y 01-Jan-18 $23.40
101-690-5401 B Level Youth Sport Fields Recover cost to deliver service per hour $6.25 N 01-Jan-18 $6.40
101-690-5401 C Level Adult Sport Fields Recover cost to deliver service per hour $10.45 Y 01-Jan-18 $10.65
101-690-5401 A Level Adult Beach Volleyball Courts Recover cost to deliver service per hour $16.80 Y 01-Jan-18 $17.14
101-690-5401 A Level Youth Beach Volleyball Courts Recover cost to deliver service per hour $4.35 N 01-Jan-18 $4.44
101-690-5401 A Level Adult Urban Outdoor Basketball Courts Recover cost to deliver service per hour $16.80 Y 01-Jan-18 $17.14
101-690-5401 A Level Youth Urban Outdoor Basketball Courts Recover cost to deliver service per hour $4.35 N 01-Jan-18 $4.44
Total $203,800.00 $207,876.00
101-690-5404 Occasional permits Same rates as the league rates 101-690-5401 Y
Total $2,153.00 $2,196.00
101-690-5408 Millennium Park Rentals Recover cost to deliver service 1-100 persons $125.00 Y 01-Jan-18 $127.50
101-690-5408 Millennium Park Rentals Recover cost to deliver service over 100 persons $188.00 Y 01-Jan-18 $192.00
101-690-5408 Millennium Park Rentals Recover cost to deliver service Major Event $634.00 Y 01-Jan-18 $647.00
Total $5,855.00 $5,970.00
101-690-5403 Adult Tournament Fee Recover cost to deliver service per day $126.00 Y 01-Jan-18 $128.52
101-690-5403 Adult Tournament Fee Recover cost to deliver service 1/2 day $67.60 Y 01-Jan-18 $68.95
101-690-5403 Youth Tournament Fee Recover cost to deliver service per day $65.55 N 01-Jan-18 $66.86
101-690-5403 Youth Tournament Fee Recover cost to deliver service 1/2 day $33.65 N 01-Jan-18 $34.32
101-690-5403 Concession Fee - Short Term Event Recover cost to deliver service per hr $4.60 Y 01-Jan-18 $4.69
101-690-5403 Concession Fee Recover cost to deliver service per day $108.00 Y 01-Jan-18 $110.16
Total $16,748.00 $17,083.00
101-690-5406 Hogan Light Fees Recover cost to deliver service per hr/field $21.55 Y 01-Jan-18 $22.00
101-690-5406 Mark Forster Light Fees Recover cost to deliver service per hr/field $21.55 Y 01-Jan-18 $22.00
101-690-5406 Kinsmen Light Fees Recover cost to deliver service per hr/field $21.55 Y 01-Jan-18 $22.00
101-690-5406 East City Bowl Light Fees Recover cost to deliver service per hr/field $21.55 Y 01-Jan-18 $22.00
101-690-5406 Riverside Park Light Fees Recover cost to deliver service per hr/field $21.55 Y 01-Jan-18 $22.00
101-690-5406 Bowers Park Light Fees Recover cost to deliver service per hr/field $21.55 Y 01-Jan-18 $22.00
101-690-5406 Artifical Sport Field Light Fees Recover cost to deliver service per hr/field $21.55 Y 01-Jan-18 $22.00
Total $38,556.00 $39,000.00
101-690-5400 Picnic Revenue Under 50 persons Recover cost to deliver service event $60.00 Y 01-Jan-18 $61.20
101-690-5400 Picnic Revenue 51 - 75 Recover cost to deliver service event $71.85 Y 01-Jan-18 $73.29
101-690-5400 Picnic Revenue 76 - 100 Recover cost to deliver service event $96.00 Y 01-Jan-18 $97.92
101-690-5400 Picnic Revenue 101 - 200 Recover cost to deliver service event $119.65 Y 01-Jan-18 $122.04
101-690-5400 Picnic Revenue 200+ Recover cost to deliver service event $156.00 Y 01-Jan-18 $159.12
101-690 Rental Cancellation Fee Recover Admin Fees Event 10% (min $5) Y $0.00 N/A 10% (min $5) $0.00
Total $11,730.00 $11,965.00
TOTAL $278,842.00 $284,090.00
Notes
The proposed Artificial Sport Field Fees are
supported by KPR School Board and Fleming
College. - 161 -
Form 6
User Fees and Charges - 2018
Department Community Services
Division Administration
Activity Peterborough Marina
Unit 2017 Proposed 2018
Basis Current Total Date of Rate Rate Total
Rationale for Fee (ie. Government mandated, (Time/ Rate Budgeted Change for as per Budgeted
G/L Account recover all or part of cost to deliver service, participant Presently HST Rev from 2018- if 2018 Rev from
Number User Fee Name and Description recovery of admin charges, etc) etc) In Effect Y or N fee applicable Budget fee
C1 C2 C3 C4 C5 C6 C7 C8 C9 C10
101-671-5344 A, B, C,D,H - Dock 15 or 30 amp service Recover cost to deliver service per day / per foot $1.85 Y 01-Jan-18 $1.90
101-671-5344 A, B C,D,H - Dock 2 X 30 or 50 amp Recover cost to deliver service per day / per foot $2.80 Y 01-Jan-18 $2.85
101-671-5344 D Dock - over 20-ft power & water Recover cost to deliver service per day / per foot $1.85 Y 01-Jan-18 $1.90
101-671-5344 D,H Dock - no power Recover cost to deliver service per day / per foot N/A Y 01-Jan-18 $1.70
101-671-5344 A, B, C,D,H - Dock 15 or 30 amp service Recover cost to deliver service per week / per foot $8.70 Y 01-Jan-18 $8.95
101-671-5344 A, B C,D,H - Dock 2 X 30 or 50 amp Recover cost to deliver service per week / per foot $10.00 Y 01-Jan-18 $10.25
101-671-5344 D Dock - over 20-ft power & water Recover cost to deliver service per week / per foot $9.70 Y 01-Jan-18 $9.75
101-671-5344 D,H Dock - no power Recover cost to deliver service per week / per foot N/A Y 01-Jan-18 $8.65
101-671-5344 A, B, C,D,H - Dock 15 or 30 amp service Recover cost to deliver service per mth / per foot $19.90 Y 01-Jan-18 $20.00
101-671-5344 A, B C,D,H - Dock 2 X 30 or 50 amp Recover cost to deliver service per mth / per foot $25.25 Y 01-Jan-18 $25.50
101-671-5344 D Dock - over 20-ft power & water Recover cost to deliver service per mth / per foot $15.55 Y 01-Jan-18 $16.00
101-671-5344 D,H Dock - no power Recover cost to deliver service per mth / per foot N/A Y 01-Jan-18 $15.75
101-671-5344 A, B, C,D,H - Dock 15 or 30 amp service Recover cost to deliver service per season / per foot $45.65 Y 01-Jan-18 $45.75
101-671-5344 A, B C,D,H - Dock 2 X 30 or 50 amp Recover cost to deliver service per season / per foot $59.00 Y 01-Jan-18 $59.00
101-671-5344 D Dock - over 20-ft power & water Recover cost to deliver service per season / per foot $42.80 Y 01-Jan-18 $43.25
101-671-5344 D,H Dock - no power Recover cost to deliver service per season / per foot N/A Y 01-Jan-18 $43.00
101-671-5344 Overnight boat parking and storage Recover cost to deliver service per day / per foot $1.75 Y 01-Jan-18 $2.00
101-671-5344 Seasonal Car Parking Recover cost to deliver service per month $25.00 Y 01-Jan-18 $30.00
101-671-5344 D Dock - Day Parking Recover cost to deliver service per day / per foot $1.65 Y $1.65
101-671-5344 E-Dock Seasonal Parking Recover cost to deliver service per season $4,695.00 Y $4,695.00
101-671-5344 Del Crary Park - 1-100 persons Recover cost to deliver service per event $127.50 Y 01-Jan-18 $130.05
101-671-5344 Del Crary Park - 101 - 300 persons Recover cost to deliver service per Event $190.00 Y 01-Jan-18 $194.00
101-671-5344 Del Crary Park 301 - 500 persons Recover cost to deliver service per event $250.00 Y 01-Jan-18 $255.00
101-671-5344 Del Crary Park - Over 500 persons Recover cost to deliver service per event $393.00 Y 01-Jan-18 $401.00
101-671-5344 Del Crary Park - Commercial Recover cost to deliver service per event $800.00 Y 01-Jan-18 $816.00
$143,698.00 $159,698.00
101-671-5344 Ice Cream Sales - medium cone Recover cost for product per item $4.25 Y $4.25
101-671-5344 Ice Cream Sales - large cone Recover cost for product per item $5.50 Y $5.50
101-671-5344 Ice Cream Sales - small cup Recover cost for product per item $4.75 Y $4.75
101-671-5344 Ice Cream Sales - large cup Recover cost for product per item $6.00 Y $11,885.00 $6.00 $11,885.00
101-671-5344 Fudgicles Recover cost for product per item $2.00 Y $2,650.00 $2.00 $2,650.00
101-671-5344 Bag Ice Sales - Block Ice Recover cost for product per bag $4.00 Y $1,020.00 $4.00 $1,020.00
101-671-5344 Bag Ice Sales - Cubes Recover cost for product per bag $3.75 Y $2,090.00 $3.75 $2,090.00
101-671-5344 Sewage Pumpout -1 tank up to 20 gallons Recover cost to deliver service per/time $17.00 Y $615.00 $17.00 $615.00
101-671-5344 Sewage Pump Out - 2 tanks Recover cost to deliver service per/pumpout $28.00 Y $437.00 $28.00 $437.00
101-671-5344 Diesel Fuel Sales Recover cost for product per litre variable Y $57,120.00 variable $57,120.00
101-671-5344 Unleaded Fuel Sales Recover cost for product per litre variable Y $95,880.00 variable $95,880.00
101-671-5344 Misc. Food Services Concession Rental space from RFP per season variable Y $15,095.00 variable $15,095.00
101-671-5344 Clothing Recover cost for product per item variable Y $235.00 variable $235.00
101-671-5344 TSW Travel Book Recover cost for product per item $25.95 Y $688.00 $25.95 $688.00
101-671-5344 BugTeck Spray Recover cost for product per item $9.50 Y $688.00 $9.50 $688.00
101-671-5344 Coin operated washer Recover cost for product per item $2.00 Y $520.00 $2.00 $520.00
101-671-5344 Coin operated dryer Recover cost for product per item $2.00 Y $410.00 $2.00 $410.00
- 162 - $189,333.00
$333,031.00
$189,333.00
$349,031.00
Form 6
User Fees and Charges - 2018
Department Community Services
Division Arts, Cutlure and Heritage
Activity Heritage Preservation Office
$1,950 $4,950
- 163 -
Form 6
User Fees and Charges - 2018
Department Community Services
Division Culture and Heritage
Activity Museum and Archives
101 625 5387 March Break Camps To provide suitable time, resources and programs per child $35.00 N $3,500.00 01-Jan-18 $40.00 $3,500.00
(full day)
101 625 5391 Summer Discovery Camps To provide suitable time, resources and programs per child $35.00 N $30,000.00 01-Jan-18 $40.00 $30,000.00
(full day)
101 625 5391 Specialized Discovery Camps To provide suitable time, resources and programs per child $50.00 N $50.00
(full day) - specialized
101 625 5388 Public Programs To provide suitable time, resources and programs per person $17.50 N $1,800.00 01-Jan-18 $20.00 $4,000.00
(1/2 day)
101 625 5390 MUSE Film Tickets To partially recover operating costs of Museum & per ticket $15.00 Y $70,000.00 $15.00 $80,000.00
Archives
101 625 5394 Archival Services / Fees To provide a digital image file of an existing scan per image $5.00 Y $1,000.00 01-Jan-18 $0.00 $0.00
(jpg)
To provide a high resolution digital image file of per image $30.00 Y 01-Jan-18 $0.00 $0.00
an existing scan (tiff)
Digital Camera Use per day $20.00 Y 01-Jan-18 $0.00 $0.00
To provide a high resolution digital image file (tiff) per image $45.00 Y 01-Jan-18 $0.00 $0.00
- scan required
To provide a video/film/audio digital file (plus per item $25.00 Y $0.00 $0.00
transfer cost, if required)
To provide printout of photograph per image $1.00 Y 01-Jan-18 $0.00 $0.00
101 625 5389 Archives To partially recover operating costs of Archives per visit by N $100.00 01-Jan-18 $0.00 $0.00
donation
103 318 5666 Archaeological Collections To partially recover the costs of processing. per box $375.00 N $0.00 $375.00 $0.00
conservation and long-term storage
$124,400.00 $139,000.00
- 164 -
Form 6
6019615326 Fines
Overdue - General Fines for overdue materials - maximum=$10.00 per day $0.25 N $0.25
High Use Fines for overdue materials - maximum=$10.00 per day $1.00 N 01-Jan-18 $0.50
InterLibrary Loan, Daisy-Reader Kit Fines for overdue materials - maximum=$15.00 per day $1.00 N $1.00
Reference Fines for overdue materials - maximum=$30.00 per day $5.00 N $5.00
Periodical Fines for overdue materials - maximum=$1.25 per day $0.25 N $0.25
Paperback Fines for overdue materials - maximum=$3.00 per day $0.25 N $0.25
Total generated $60,000 $60,000
- 165 -
Form 6
- 166 -
Form 6
6019615335 Technical Services Cost Recovery per item $0.75 to N $0.75 to $3.00
Total generated $500 $500
6019615336 Microfilm Fees Cost Recovery (includes HST) per page $0.25 Y 01-Jan-18 $0.10
Total generated $500 $150
6019615340 Program revenue Cost Recovery (includes HST) per program $1.00 to Y $1.00 to $3.00
Cost Recovery (includes HST) per person $2.00 Y $2.00
Total generated $500 $500
6019615344 Recoveries
InterLibrary Loan Cost recovery for Inter Library Loan - some lending libraries per title $10-$25 N $10-$25
Photocopy microfilm/reference materials Cost recovery per title $10+.50/page Y $10+.50/page
Total generated $500 $500
6019635328 Room Rental - DelaFosse Branch Cost Recovery - Admin charges per month $400.00 Y $400.00
Lower Level Total generated $4,800 $4,800
- 167 -
Form 6
User Fees and Charges - 2018
Department Community Services
Division Arts Culture and Heritage
Activity Art Gallery of Peterborough
401 815 5288 Education programs - adult Varies depending on artist/instrucutor and schedule Y $8,000.00 $8,000.00 $8,000.00
401 815 5290 Education - Partnerships N $3,000.00 $3,000.00 $3,000.00
Education sub-total $39,000.00 $39,000.00
401 815 5282 Individual Art Gallery Membership to cover costs of membership benefits per person $30.00 N $1,072.00 $30.00 $918.00
401 815 5282 2 Year Individual AGP Membership covers cost of membership benefits - 10% discount per person $54.00 N $108.00 $54.00 $162.00
401 815 5282 Family Art Gallery Membership to cover costs of membership benefits per family $40.00 N $2,256.00 $40.00 $2,084.00
401 815 5282 2 Year Family AGP Membership covers cost of membership benefits - 10% discount per family $72.00 N $144.00 $72.00 $216.00
401 815 5282 Senior Art Gallery Membership to cover costs of membership benefits per person $25.00 N $1,555.00 $25.00 $1,465.00
401 815 5282 2 Year Senior AGP Membership covers cost of membership benefits - 10% discount per person $45.00 N $45.00 $45.00 $135.00
401 815 5282 Student Art Gallery Membership to cover costs of membership benefits per person $20.00 N $75.00 $20.00 $130.00
401 815 5282 2 Year Student AGP Membership covers cost of membership benefits - 10% discount per person $45.00 N $45.00 $45.00 $90.00
401 815 5282 Curator's Circle AGP Membership covers cost of membership, plus defined benefits per family $100.00 N $200.00 $100.00 $500.00
2 year Curator's Circle Membership covers cost of membership benefits - 10% discount per family $180.00 N $0.00 $180.00 $0.00
401 815 5282 Director's Circle AGP Membership covers cost of membership, plus defined benefits per family $300.00 N $0.00 $300.00 $300.00
2 Year Director's Circle Memebership covers cost of membership benefits - 10% discount per family $540.00 N $0.00 $540.00 $0.00
401 815 5282 Benefactor's Circle AGP Membership covers cost of membership, plus defined benefits per family $1,000.00 N $0.00 $1,000.00 $0.00
2 Year Benefactor Circle Membership covers cost of membership benefits - 10% discount per family $1,800.00 N $0.00 $1,800.00 $0.00
401 815 5328 Art Gallery Studio, evening user fees per hour $120.00 Y $120.00 $120.00
401 815 5328 Art Gallery Studio, weekend user fees per hour $120.00 Y $120.00 $360.00
401 815 5328 Outdoor Patio user fees per hour $150.00 Y $150.00 $150.00
401 815 5328 Special Events - flat fee plus additional flat fee + $200.00 Y $200.00 $400.00
hourly rate hourly rates
Rentals sub-total $0.00 $1,150.00
$44,500.00 $46,150.00
- 168 -
Form 6
User Fees and Charges - 2018
Department Community Services
Division Arenas
Activity Evinrude Centre
$1,071,694.00 $1,100,833.00
- 169 -
Form 6
User Fees and Charges - 2018
Department Community Services
Division Arenas
Activity Kinsmen Centre
$723,000 $737,500
- 170 -
Form 6
User Fees and Charges - 2018
Department Community Services
Division Arenas
Activity Northcrest Community Centre
Advertising Revenue
1016625286 In-Arena Advertising Sales To partially recover operating costs of Northcrest Annual $3,000.00 Y/ Extra $3,000 $3,000.00 $3,000
$265,600 $265,600
- 171 -
Form 6
User Fees and Charges - 2018
Department Community Services
Division Arenas
Activity Memorial Centre/Morrow Park
1016345276 MC Building Rental (Banquet-Floor To partially recover operating costs per day $2,500.00 Y/Extra $2,500.00
Only)
1016325286 Video Board Rental (on Clock) To partially recover operating costs per event $1,030.00 Y/Extra $1,030.00
1016345276 Event staff charges To partially recover operating costs per event $1,712.38 Y/Extra $1,712.38
1016345276 Sound Room & Technician To partially recover operating costs per event $155.00 Y/Extra $155.00
1016345276 Labor to remove glass To partially recover operating costs per event $1,030.00 Y/Extra $1,030.00
1016345276 Labour to install Ice Cover To partially recover operating costs per event $1,030.00 Y/Extra $1,030.00
1016345276 Partial Removal of Glass To partially recover operating costs per event $721.00 Y/Extra $721.00
1016345276 Partial removal of boards/glass S. End To partially recover operating costs per event $618.00 Y/Extra $618.00
1016345276 Building Cleanup Fee To partially recover operating costs per event $669.50 Y/Extra $669.50
1016345276 Coat Check To partially recover operating costs per event $206.00 Y/Extra $206.00
1016345344 Forklift Operator To partially recover operating costs per hour $30.30 Y/Extra $30.30
1016345344 Forklift Rental (Morrow Building) To partially recover operating costs per day $206.00 Y/Extra $206.00
1016345344 Forklift Rental ( Event) To partially recover operating costs per event $206.00 Y/Extra $206.00
1016345344 Lift Rental To partially recover operating costs per day $275.00 Y/Extra $275.00
1016345344 Additional Chair rental To partially recover operating costs per event $2.06 Y/Extra $2.06
1016345344 Additional Table rental To partially recover operating costs per event $16.48 Y/Extra $16.48
Approximate Revenue Totals $423,500 $403,500
- 172 -
Form 6
User Fees and Charges - 2018
Department Community Services
Division Arenas
Activity Memorial Centre/Morrow Park
- 173 -
Form 6
User Fees and Charges - 2018
Department Community Services
Division Social Services
Activity Children's Services - Directly Operated Child Care Programs
Sporadic
Tod - FD 43.80 01-Jan-18 44.70
Pre - FD 41.50 01-Jan-18 42.30
Tod/Pre-PD 29.50 01-Jan-18 30.00
- 174 -
Form 6
User Fees and Charges - 2018
Department Planning & Development Services
Division Planning Division
Activity Application Amendment Fees
101-751-5302 Commercial or Industrial To partially recover costs of processing application per sq.m. $0.6/sq.m. N Varies by 01-Jan-18 $0.7/sq.m.
building floor affected building floor
area + base fee building floor area + base fee
of 990 area of $1,100
101-751-5302 Other fees To partially recover costs of processing application per sq.m. $0.3sq.m. N Varies by 01-Jan-18 $0.4/sq.m.
building floor affected building floor
area + base fee building floor area + base fee
of 990 area of $1,100
Official Plan Amendment
101-751-5302 Schedule A (Commercial or Industrial To partially recover the cost of processing applications per fee $4,400.00 N Fees are 01-Jan-18 $4,800.00
designations) Schedule I, J & O cumulative
101-751-5302 Commercial or Industrial Policy To partially recover the cost of processing applications per fee $4,400.00 N Fees are 01-Jan-18 $4,800.00
Changes cumulative
101-751-5302 Amendments to remaining schedules or To partially recover the cost of processing applications per fee $2,640.00 N Fees are 01-Jan-18 $2,900.00
text cumulative
101-751-5302 Subdivision or Condominium Plans To partially recover the cost of processing applications $30.00/ha of N Varies by 01-Jan-18 $35.00/ha of lot
lot area + base affected lot area + base fee
fee of $4,000 area of $4,400
101-751-5302 Subdivision Compliance Letter To partially recover the cost of processing applications per letter $85.00 N 01-Jan-18 $95.00
101-751-5302 Extensions to Draft Approval To partially recover the cost of processing applications per approval $1,595.00 N 01-Jan-18 $1,750.00
101-751-5302 Condominium Exemption from Draft To partially recover the cost of processing applications per approval $800.00 N 01-Jan-18 $900.00
Approval
101-751-5302 Amendments to Aprpoved Plans and/or To partially recover the cost of processing applications $1,595.00 N 01-Jan-18 $1,750.00
Draft Conditions - Notice Required
101-751-5302 Amendments to Aprpoved Plans and/or To partially recover the cost of processing applications $800.00 N 01-Jan-18 $900.00
Draft Conditions - No Notice Required
- 175 -
Form 6
User Fees and Charges - 2018
Department Planning & Development Services
Division Planning Division
Activity Application Amendment Fees
101-751-5302 Where Site Plan Approval is a condition of a Committee $430 for N 01-Jan-18 $475 for
of Adjustment decision, or a rezoning approval, the base residential and residential and
fee for Residential is reduced to $430.00, and for Non- $665 for Non- $730 for non-res
residential & Mixed Use is reduced to $665.00 res and mixed and mixed use
use
101-751-5302 Amendments to approved site plans Minor $520.00 N 01-Jan-18 $575.00
101-751-5302 Major Residential $730.00 N 01-Jan-18 $800.00
101-751-5302 Major (All other) $1,100.00 N 01-Jan-18 $1,200.00
101-751-5302 To partially recover cost of processing applications $240.00 N 01-Jan-18 $265.00
101-751-5302 Outdoor Cafs To partially recover cost of processing applications $130.00 N 01-Jan-18 $150.00
101-751-5302 Extensions to Site Plan approval Period To partially recover cost of processing applications $360.00 N 01-Jan-18 $400.00
Site Plan Compliance Letter To partially recover cost of processing applications $77.00 N 01-Jan-18 $85.00
Other Fees
101-751-5302 Part Lot Control Exemption To partially recover cost of processing applications per lot $1,460 + $22/lot N 01-Jan-18 $1,600 + $25/lot
101-751-5302 Removal of Holding Provision To partially recover cost of processing applications $360.00 N 01-Jan-18 $400.00
101-751-5302 Sign By-Law Amendments To partially recover cost of processing applications $790.00 N 01-Jan-18 $870.00
$90,000.00
Committee of Adjustment
101-751-5304 Minor Variances Single & Two-unit residential properties 1 and 2 units $400.00 N 01-Jan-18 $440.00
101-751-5304 All Others $550.00 N 01-Jan-18 $600.00
101-751-5304 Severances
101-751-5304 Creation of a new building Lot To partially recover cost of processing applications per lot $550 + N 01-Jan-18 $600 + additional
additional $130/lot
$120/lot
101-751-5304 All Others (Eg. Additions, easements) To partially recover cost of processing applications $550.00 N 01-Jan-18 $600.00
101-751-5304 Reissuance of Consent Certificates To partially recover cost of processing applications $50.00 N 01-Jan-18 $55.00
$40,000.00 $40,000.00
$127,000.00 $130,000.00
Note:
Any expenses incurred by the City pursuant to Municipal Recovered from the applicant at actual cost
If application is deferred at the applicant's request, the Recovered from the applicant at actual cost
- 176 -
Form 6
User Fees and Charges - 2018
Department Planning & Development Services
Division Planning Division
Activity ORCA FEES
Total
- 177 -
Form 6
User Fees and Charges - 2018
Department Planning & Development Services
Division Building
Activity Building Inspection
Unit 2017 Proposed 2018
Basis Current Total Date of Rate Rate Total
Rationale for Fee (ie. Government mandated, (Time/ Rate Budgeted Change for as per Budgeted
G/L Account recover all or part of cost to deliver service, participant Presently HST Rev from 2018- if 2018 Rev from
Number User Fee Name and Description recovery of admin charges, etc) etc) In Effect Y or N Fee applicable Budget Fee
C1 C2 C3 C4 C5 C6 C7 C8 C9 C10
Building Permit Fees
101-431-5612 New Residential Construction To recover all costs of providing service Rate based on $17.61/m of gross N 01-Jan-18 $17.91/sq.m
gross floor area floor area, min. gross floor area,
(m) $207 min. $207
101-431-5612 Residential Alterations - without To recover all costs of providing service Rate based on $20.30/$1,000 N 01-Jan-18 $20.65 /$1,000
identifiable gross floor area construction value construction value, construction
min. $207 value, min. $207
101-431-5612 Industrial Commercial Institutional - To recover all costs of providing service Rate based on $14.32/m of gross N 01-Jan-18 $14.46/m of
Shell gross floor area floor area, min. gross floor area,
(m) $206 min. $206
101-431-5612 Industrial Commercial Institutional - To recover all costs of providing service Rate based on $20.14/$1,000 N 01-Jan-18 $20.34/$1,000
Tenant Fit-up and Alteration construction value construction value, construction
min. $206 value, min. $206
101-431-5612 Industrial Commercial Institutional - To recover all costs of providing service Rate based on $19.08/m of gross N 01-Jan-18 $19.27/m of
Finished gross floor area floor area, min. gross floor area,
(m) $206 min. $206
101-431-5612 Industrial Commercial Institutional To recover all costs of providing service Rate based on $20.14/$1,000 N 01-Jan-18 $20.34/$1,000
Alteration - without identifiable construction value construction value, construction
gross floor area min. $206 value, min. $206
101-431-5612 Demolition of Building up to 600 m To recover all costs of providing service Flat Fee $207/permit N 01-Jan-18 $210/permit
or up to 3 stories
101-431-5612 Demolition of Building over 600 m To recover all costs of providing service Flat Fee $404/permit N 01-Jan-18 $410/permit
or 3 stories
101-431-5612 Design Structures and Stand Alone To recover all costs of providing service Flat Fee $208/permit N 01-Jan-18 $212 per permit
Works
101-431-5612 Plumbing Permit <= 10 fixtures To recover all costs of providing service Flat Fee $102/permit N 01-Jan-18 $104 per permit
101-431-5612 Plumbing Permit > 10 fixtures To recover all costs of providing service Flat Fee $206/permit N 01-Jan-18 $210 per permit
101-431-5612 Change of Use To recover all costs of providing service Flat Fee $206/permit N 01-Jan-18 $210 per permit
101-431-5612 Conditional Permit To recover all costs of providing service Full Fee N
101-431-5612 Occupancy Permit To recover all costs of providing service Flat Fee $360 where N 01-Jan-18 $365 per permit
building not ready
for final inspection
at time of
occupancy.
101-431-5612 Reinspections To recover all costs of providing service Flat Fee $150/inspection/ N 01-Jan-18 $155 flat fee
division after 2
101-431-5612 Construction Commenced Without To recover all costs of providing service Flat Fee $185 or 50% of N 01-Jan-18 $190 flat fee
Permit permit fee,
whichever is
greater
101-431-5612 Transfer Ownership To recover all costs of providing service Flat Fee $185/permit N 01-Jan-18 $190 flat fee
101-431-5612 Cancelled building permit - fee Refund in accordance with Building By-law 10-048 Varies - see by-law N
refund
Total $1,435,000.00 $1,575,000.00
- 178 -
Form 6
User Fees and Charges - 2018
Department Planning & Development Services
Division Building
Activity Building Inspection
Unit 2017 Proposed 2018
Basis Current Total Date of Rate Rate Total
Rationale for Fee (ie. Government mandated, (Time/ Rate Budgeted Change for as per Budgeted
G/L Account recover all or part of cost to deliver service, participant Presently HST Rev from 2018- if 2018 Rev from
Number User Fee Name and Description recovery of admin charges, etc) etc) In Effect Y or N Fee applicable Budget Fee
C1 C2 C3 C4 C5 C6 C7 C8 C9 C10
Other Fees
101-431-5595 Building Code Order - Order To To recover all costs of providing service each $165 N $170
01-Jan-18
Comply
101-431-5595 Building Code Order - Stop Work To recover all costs of providing service each $330 N $335
01-Jan-18
Order
101-431-5595 Building Code Order - Unsafe To recover all costs of providing service each $495 N $500
01-Jan-18
Building
101-431-5595 Building Code Order - Order To recover all costs of providing service each $495 N $500
01-Jan-18
Prohibiting Occupancy
101-431-5595 Building Code Order - Order Not To To recover all costs of providing service each $330 N $335
01-Jan-18
Cover
101-431-5595 Building Code Order - Order To To recover all costs of providing service each $550 N $555
01-Jan-18
Uncover
101-431-5595 Building Code Order - Emergency To recover all costs of providing service each $660 N $665
01-Jan-18
Order
101-431-5595 Liquor licence inspection/approval To recover all costs of providing service each $55 N $60
01-Jan-18
letter
101-431-5595 Restaurant inspection/approval To recover all costs of providing service each $55 N $60
01-Jan-18
letter
101-431-5595 Retail car sales approval letter To recover all costs of providing service each $55 N 01-Jan-18 $60
101-431-5595 Day care provider approval letter To recover all costs of providing service each $55 N 01-Jan-18 $60
101-431-5595 Accessory apartment registration To recover all costs of providing service each $55 N $60
01-Jan-18
fee
101-431-5595 Retail gas/propane letter of To recover all costs of providing service each $55 N $60
01-Jan-18
approval
101-431-5595 Service charge on contract work To recover all costs of providing service 10% of cost - min. 10% of cost - min. N 10% of cost -
01-Jan-18
$25 $25 min. $50
Total $7,000.00 $7,000.00
- 179 -
Form 6
User Fees and Charges - 2018
Department Planning & Development Services
Division Building
Activity By-law Enforcement
$110,000.00 $93,000.00
- 180 -
Form 6
User Fees and Charges - 2018
Department Planning and Development
Division Airport
Activity Airport Operating Revenue
- 181 -
2018 Draft Budget
Work Programs
- 182 -
2018 Work Programs
Table of Contents
Chief Administrative Office ................................. 183 Community Services Admin & Sustainability .... 216
Fire Services .......................................................... 184 Recreation .............................................................. 220
Emergency Management ....................................... 185 Peterborough Sport and Wellness Centre .............. 222
Utility Services Admin ......................................... 201 Planning and Development Services ................. 240
Engineering ............................................................ 202 Geomatics/Mapping ............................................... 244
Public Works .......................................................... 204 Housing .................................................................. 245
Building Inspection and By-law Enforcement ......... 248
Transportation
Airport .................................................................... 250
- Parking, Traffic, TDM ........................................... 205
- Transit .................................................................. 211
Environmental Protection ....................................... 213
Waste Management ............................................... 215
2018 Work Program
Department: Chief Administrative Officers Office
- 183 -
2018 Work Program
Division: Peterborough Fire Services (PFS)
Item Description of Work Start End Comments Present Status
1. Suppression Ongoing Suppression staff responds to fires, and other Ongoing
emergencies, assist with public fire safety education,
public relations initiatives, investigation of fires,
maintain fire stations and equipment.
2. Fire Prevention and Ongoing Fire Prevention staff perform inspections under the Fire Ongoing
Public Fire Safety Code, (high-risk occupancies are a priority); investigate
Education the cause of fires and related incidents as required.
The Public Educator coordinates and delivers public
education programs such as home smoke alarm
program and Risk Watch.
3. Training Ongoing Chief Training Officer (CTO) coordinates and delivers Ongoing
various fire service training programs such as Incident
Command, specialty rescue training and assisting with
design and delivery of succession planning initiatives
and training and personnel examinations. Coordinates
web based and specialty training.
4. Communications Ongoing Communications staff provides fire and emergency Ongoing
Centre dispatch services and information to the City and
County fire services. Staff reviews and monitors fire
and emergency dispatch methods, GIS and supporting
IT software.
5. Administration Ongoing Review and updating of fire protection and dispatch Ongoing
agreements and PFS internal administrative
documents/policies. Provides administrative services
and overall supervision of PFS mandated services.
6. Fire Station Ongoing PFS and other City staff have completed repairs to Ongoing
Infrastructure ensure ongoing operation of Fire Station #2 and its
future replacement in accordance with approved
process and the need and acquisition of additional
facilities.
- 184 -
2018 Work Program
Division: Emergency and Risk Management
- 185 -
2018 Work Program
Division: Emergency and Risk Management
- 186 -
2018 Work Program
Division: Emergency and Risk Management
- 187 -
2018 Work Program
Division: City Clerks Office
Item Description of Work Start End Comments Present Status
2. Clerks Office Day Ongoing Ongoing - Municipal lottery and business licenses Ongoing
to Day - Deputy registrar duties in carrying out the statutory
Responsibilities duties required by the Marriage Act and the Vital
Statistics Act
- Municipal Freedom of Information and Protection of
Privacy
- Road closures
- Commissioning of Oaths
- Insurance claims against the City
- Records Management
- 188 -
2018 Work Program
Division: City Clerks Office
Item Description of Work Start End Comments Present Status
3. Election Ongoing Ongoing The Clerk is responsible for conducting Municipal Preparation for the
Responsibility Elections in accordance with Section 11 of the Municipal 2018 election began in
Elections Act; preparing for the election; preparing for, the mid part of 2017 to
and conducting, a recount in the election; and maintaining ensure a successful
peace and order in connection with the election. election and be ready
Although the last election occurred October 27, 2014, to accept nominees in
preparation for the 2018 election is an ongoing May 2018.
responsibility with respect to monitoring applicable
legislation and potential by-elections due to unforeseen
Councillor vacancies.
4. Civic Awards January June The Clerks Office is responsible for organizing the annual Preparations will begin
Civic Awards event. This includes the preparation of all in the first quarter of
relevant documents prior to the ceremony and event 2018 for an event in
coordination of the awards ceremony. early June 2018.
5. Records 2012 Ongoing This is a corporate project, established to create a This project has
Management framework and process for staff to manage records become an ongoing
within the City of Peterborough. A retention schedule, a responsibility. A
classification system and an electronic data searchable, corporate-
management system (EDMS) has been developed and wide electronic data
implemented. management system
now exists. It has been
populated with some
corporate and
departmental records
but continuous work
exists to add more to
the system and work
with departments to
manage their corporate
records. A full-time
position was approved
in the 2016 Budget to
lead this process.
- 189 -
2018 Work Program
Division: Financial Services
Item Description of Work Start End Comments Present Status
Core Duties of Financial Services
1. Provision of the Ongoing The Municipal Act 2001 stipulates that Council must Ongoing
following: collecting and appoint a Treasurer who is responsible for handling all
depositing money; of the financial affairs of the municipality on behalf of,
paying debt; and in the manner directed by, the council of the
administering accounts municipality, including: (a) collecting money payable to
payable; provision of the municipality and issuing receipts for those
payroll services; payments; (b) depositing all money received on behalf
maintaining accounting of the municipality in a financial institution designated by
records including the municipality; (c) paying all debts of the municipality
tangible capital asset and other expenditures authorized by the municipality;
register; preparation of (d) maintaining accurate records and accounts of the
annual audited financial financial affairs of the municipality; (e) providing the
statements; preparation council with such information with respect to the
of quarterly financial financial affairs of the municipality as it requires or
Reports to Council; requests; (f) ensuring investments of the municipality
providing financial are made in compliance with the regulations made
advice to Council; under section 418. 2001, c. 25, s. 286 (1).
making investments and
ensuring that they
comply with Council
Policy
2. Operating and Capital Ongoing Oversee the preparation of the annual operating and Ongoing
Budget Preparation; capital budget process. Prepare and issue 56,000
Property Tax billing and property tax bills annually. Issue (in consultation with
payment processing; originating Departments), advertise and administer
issuance and approximately 125 formal competitive procurement
administration of processes, ensuring compliance with Purchasing By-
Requests for Tenders, law 14-127. Coordinating and ensuring timely, accurate
Proposals and Quotes; and appropriate information on the Internet and Intranet,
customer service coordinating media releases, telephone messaging and
strategy; managing assisting Departments with new customer service
federal and provincial options and systems. Regular reporting and submission
grant programs of claims for federal and provincial funding.
- 190 -
2018 Work Program
Division: Financial Services
Item Description of Work Start End Comments Present Status
3. Enterprise Resource 2016 2019 The software currently in use was implemented in 1997 RFP awarded to
Planning (ERP) and no longer meets todays business needs. Blue IT Group in
Software partnership with
In spring 2016, a Request For Information (RFI) was SAP Canada Inc.
issued to gather information about what ERPs are
available, the cost, and how long it would take to Contract
complete the implementation. The RFI was successful
negotiation and
in providing this information and the information was
implementation of
used to complete a 2017 budget request. The original the system began
project charter assumed the target Request for
in 2017.
Proposal (RFP) issue of January 2017.
- 191 -
2018 Work Program
Division: Financial Services
Item Description of Work Start End Comments Present Status
4. Compliance With January Ongoing The Accessibility for Ontarians with Disabilities Act, City of
Accessibility for 2009 2005 is meant to create accessibility for all Ontarians Peterborough is
Ontarians With with disabilities by January 1, 2025. There are three presently in
Disabilities Act, 2005 standards created under it, two of which are now law; compliance, but
(AODA) work continues to
The Accessibility Standards for Customer Service ensure training,
(Ontario Regulation 429/07). policies and
procedures
The Integrated Accessibility Standards (Ontario maintain
Regulation 191/11). These regulations have numerous compliance.
requirements including Employment, Transportation,
Information and Communication, and the Design of The City has
Public Spaces. achieved all
compliance
deadlines to date,
and continues to
The Built Environment Standard. work toward future
dates through to
2020.
The Accessibility
Office is also
working with the
Building Division
regarding
implementation of
the Built
Environment
Standard via
revisions to the
Ontario Building
Code.
- 192 -
2018 Work Program
Department: Corporate Services
Division: Property Services
Item Description of Work Start End Comments Present Status
Core Duties of Property Maintenance Division
1. Maintaining City Hall, Ongoing Maintaining buildings includes day-to-day Ongoing
Peterborough Police repairs, maintenance management, grounds
Services headquarters keeping, contract cleaning, budgeting for future
and City rental properties; operating and capital repairs, monitoring energy
managing maintenance consumption, liaison with tenants. Involvement
and regulatory programs with other City facilities include meeting with
for other City facilities; facility managers, providing assistance,
provide assistance to maintaining the Asbestos Management
Facility Managers as Database, managing and reviewing energy
required; and undertake usage data, and implementing and managing a
various capital projects life-cycle cost analysis. Manage and oversee
the design, tendering and construction of certain
identified projects.
- 193 -
2018 Work Program
Division: Information Technology Services
Item Project Name Start End Description/Comments Current Status
1. Information Technology Q1 2018 Q4 2018 Provide Information Technology (IT) support Planning
Service Requests and services to City Departments and Police
Services. This includes maintenance, support
and implementation of:
Core IT infrastructure
Corporate business applications
IT security best practices
2. City Departmental Projects Q2 2017 Q4 2018 Various City departmental projects have been Planning
identified for 2018. Included in these are
projects such as the Clerks electronic agenda
software replacement project, which will
decrease our use of paper and support the
citys sustainability plan. Corporate IT will also
assist the Clerks department with the Election
software selection and implementation, to
support the 2018 municipal election.
3. Enterprise Software Q1 2016 Q4 2019 This includes an extensive review of key We expect to
Modernization corporate business applications that includes implement new
the Financials, Point of Sale, Recreation Financial and
Booking and Taxation software with the intent HR software in
of replacing these systems with an industry 2018.
standard solution over the next three years.
- 194 -
2018 Work Program
Division: Information Technology Services
Item Project Name Start End Description/Comments Current Status
4. IT Strategic Plan Q1 2016 Q4 2019 Continue with the implementation of initiatives Projects have
identified in the Information Technology been identified
Strategic plan. Items include desktop and some are
productivity tools, Enterprise back-up and currently
recovery and IT security initiatives. underway.
Funding for
other projects
have been
submitted as
part of the 2018
budget
package.
- 195 -
2018 Work Program
Department: Corporate Services - Facilities and Planning Initiatives
1. New Arena and January Ongoing Provide project management on the design, Tendering and
Aquatics Complex 2016 tender and construction for a new arena and Construction
aquatic complex.
2. Barnardo Park January March Provide project management on the design Construction underway
Rehabilitation 2017 2018 and construction of a new splashpad,
playground and accessibility upgrades of
Barnardo Park.
3. Nicholls Oval January May 2018 Replacement of the Nicholls Oval Park Construction underway
2017 washroom building to a fully accessible facility
to open in spring 2018. Jackson Park
washroom building to commence 2019/2020.
4. Beavermead Park January Ongoing Replacement of the Beavermead Park Design underway
Campground 2017 Campground Park washroom building to a fully
accessible facility to open in spring 2019.
Beavermead Park Campground Entry Pavilion
building to commence 2019.
5. Construction of New June 2015 Ongoing Development of a new artificial field project in Detailed design, RFT
Athletic Facilities partnership with the separate school board at and construction in
Holy Cross Secondary School. 2018
6. Construction of the May 2018 August Provide project management on the RFT and Detailed design
Plaza 2018 construction of the plaza at Aylmer and completed.
Simcoe Streets
- 196 -
2018 Work Program
Department: Corporate Services
Division: Human Resources
Item Description of Work Start End Comments Present Status
1. Daily Human Ongoing Promote the well being and safety of all employees Ongoing
Resources Activities including: the identification and management of
employee related risk including all employee work-
related injury; short and long term disability claims; as
well as WSIB claims and Return to Work.
Ensure corporate compliance with various legislation.
Develop, implement and maintain new policies, and
update existing policies.
Ensure appropriate health and safety training is
provided to all staff in accordance with legislation.
Assist all Departments to manage attendance.
Work with employees and managers to make
adjustments to positions for employees requiring
workplace accommodations either on a temporary or
permanent basis. Look for alternative work when an
employee cannot be accommodated in their home
position.
Ensure that the provisions of Collective Agreements
are administered in a fair and consistent manner.
Conduct workplace investigations when required, and
handle employee grievances.
Play a lead role in recruitment processes.
Manage the employee benefits programs.
- 197 -
2018 Work Program
Division: Office of the City Solicitor and Provincial Offences Act Office
- 198 -
2018 Work Program
Division: Office of the City Solicitor and Provincial Offences Act Office
- 199 -
2018 Work Program
Division: Office of the City Solicitor and Provincial Offences Act Office
- 200 -
2018 Work Program
Department: Utility Services: Administration
Item Description of Work Start End Comments Present Status
Departmental Administrative Priorities
1. Day-to-Day Ongoing Ongoing Administration of USD including report scheduling, This is a continuous
Administration of USD work load monitoring and work quality/performance process.
reviews. Establish Divisional priorities. Provide
overview of USD development application responses.
Major Operational Programs
2. Establish Asset Ongoing Ongoing Asset Management has been established as a priority This is a continuous
Management as a for all Corporate infrastructure. USD will take a process that may
Corporate and Corporate lead in moving Asset Management result in Reports to
Departmental Priority programs and plans forward regardless of which Council as required.
Department is responsible for a particular asset.
3. Emerald Ash Borer 2013 Ongoing City Council, at its meeting of April 8, 2013, approved This is a continuous
Management Program the implementation of the Emerald Ash Borer process.
Management Plan. This plan was further updated in
May 2015.
Represent Department
4. Support Various Ongoing Represent USD on various Corporate Committees This is a continuous
Corporate Initiatives such as Emergency Planning, Risk Management, etc. process.
and co-ordinate Departmental involvement as
necessary.
5. Support Projects in Ongoing Represent USD on various projects in other City This is a continuous
Other Departments Departments and co-ordinate Departmental process.
involvement as necessary.
- 201 -
2018 Work Program
Division: Utility Services Department Engineering, Construction and Infrastructure Planning
Item Description of Work Start End Comments Present Status
1. Detailed design, Ongoing Numerous tasks including development of This is a continuous
engineering and engineering standards, developing process and process.
development review, permitting for works in the municipal road
and contract leads for allowance and addressing engineering response to
the majority of the various stakeholders including members of the
corporation engineering public and Council.
related work within the Implementation of corporate Flood Reduction
municipal right-of-way Master Plans and Water Quality Master Plans
including the undertaking of subsequent studies,
planning, coordinating, and administering the
capital projects.
Requests for Tenders/RFP preparations, project
management, contract administration, and
construction supervision of capital works and
development related works.
In house engineering design of Municipal Services
and local utilities including roads, sewers, storm
water quality, watermains, and roadside
appurtenances. Coordination and consultation with
public and utility stakeholders in relation to capital
projects.
Develop maintenance management systems for
road, bridge and sewer (storm and sanitary)
systems. This includes the decision making
process of sewer inspection locations on annual
rotations and the contract administration of CCTV,
relining, dig repair, and grout repairs.
Provide Engineering comments on development
including the Official Plan, the Citys zoning, site
plan control, severances, Secondary Plans, and
Plans of Subdivision.
- 202 -
2018 Work Program
Division: Utility Services Department Engineering, Construction and Infrastructure Planning
Item Description of Work Start End Comments Present Status
1. Continued Process municipal consent application providing
guidance to all utilities with respect to the
installation of all utilities within the right-of-way.
Ensuring the Citys infrastructure is in good
standing with provincial and federal legislations
including but not limited to the MOECC, MNR and
DFO.
Management and maintenance of Citys streetlight
infrastructure.
2. Support Corporate and Ongoing Support both Corporate and other City This is a continuous
Other Departmental Departments and Divisions as necessary in all process.
Projects engineering related matters.
Long-term planning for the Citys sewer network to
project for growth and availability of services to
support future expansion of the City.
Implementing the Citys growing Asset
Management Plan in keeping with provincial
mandates. The coming years will see the Plan
grow beyond the provincial mandate creating a
larger corporate approach to managing assets
3. Capital Budgeting and Ongoing Responsible for the majority of USDs and the Ongoing
Development Charges Corporations Capital Budget. This includes
planning, coordinating, implementing and
administering the capital projects in USD.
Responsible for the review and recommendations
made for the Citys Area Specific Development
Charge (DC) By-Law and the Roads and Related
components of the Citywide DC By-Law which
plays a large role in the overall DC rate.
- 203 -
2018 Work Program
Division: Public Works
Item Description of Work Start End Comments Present Status
1. Inspection, January December The core functions for Public Works include Continuous
Maintenance and inspection and repair of municipal infrastructure,
Repair of City winter control operations, the maintenance of
Infrastructure Including parks, care of the urban forest, solid waste
Garbage Collection collection and fleet maintenance.
and Winter Control
2. Prepare 791 Webber January December Preparation of the Webber Avenue site to provide Ongoing
Avenue to operate as fleet maintenance services and house the core
a Public Works yard functions of the Public Works Division.
- 204 -
2018 Work Program
Division: Transportation: Parking, Traffic, Transportation Demand Management
Item Description of Work Start End Comments Present Status
PRK Replace On-Street April Ongoing Continue with recommendation to replace Continue implementation of
1. Parking Meters With 2016 on-street parking meters with solar solar powered machines as
Solar Powered Pay powered Pay and Display machines. per RFP P-21-11.
and Display Machines Program is near completion with only a few
machines required to eliminate meters in
the downtown area.
PRK Strategic Parking March Ongoing In 2015, staff completed a review of Parking Operations Review
2. Operations Review 2016 parking fines and fees as part of Report commenced in Q4 of 2016
USTR15-010. The report also with completion by the fall
recommended updating the Strategic 2017. Implementation of
Parking Operations Review to assess and recommendations through
evaluate the administration of the parking 2018.
program and make recommendations for
longer term parking management initiatives
on a city-wide basis.
PRK Implementation of January Ongoing In 2016, hand held ticketing equipment was Roll out of Parking App was
3. Parking App for Smart 2016 upgraded to allow for future implementation completed in 2017.
Phones of online parking payment applications. In Monitoring of performance
2017, a new parking payment application through 2018.
allowing users to pay for parking with a
mobile device was implemented for both
on-street and surface parking lots within
the DBIA area.
- 205 -
2018 Work Program
Division: Transportation: Parking, Traffic, Transportation Demand Management
Item Description of Work Start End Comments Present Status
TRF Traffic Operations January Ongoing A recommendation of the Citys Research on traffic calming
4. Management 2016 Comprehensive Transportation Plan, this policies used in other
Program program is to address existing traffic municipalities completed in
operational issues/deficiencies by spring of 2016. RFP to hire
implementing traffic operations consultant to undertake
assessments, conducting sub-area review to be completed
modeling, researching Intelligent delayed due to need to
Transportation Systems (ITS) applications coordinated receipt of
and creating policy and process to address collision data from MTO.
public concerns regarding through traffic. Study initiated in fall of 2017.
Work will continue in 2018
including public consultation
and reporting of
recommendations to Council.
TRF Intelligent January Ongoing Program to develop and implement an ITS Not Started.
5. Transportation 2014 Strategic Plan. A recommendation of the
Systems (ITS) Citys Comprehensive Transportation Plan,
Strategic Plan the ITS Strategic Plan is a road map that
sets the direction, pace and priorities of ITS
investment over a 10 year period. In
concert with the Traffic Operations
Management Program, the ITS Strategic
Plan is based on the Citys present and
future transportation needs such as: Traffic
Control and Management, Traveler
Information, Incident Management, Public
Transportation, Parking Control and
Management and Emergency
Management. Recommendations will be
incorporated in annual operating and
capital budgets to ensure that the traffic
flow on the network is optimized.
- 206 -
2018 Work Program
Division: Transportation: Parking, Traffic, Transportation Demand Management
Item Description of Work Start End Comments Present Status
TRF Trail and Bicycle Lane January Ongoing Program to implement trail and bicycle lane Staff will continue
6. Improvements 2014 improvements in accordance with the Citys implementing the necessary
trail guidelines. In 2017, Transportation infrastructure to support the
staff will implement Phase 2 of the George pedestrian/cyclist monitoring
Street/Water Street bike lane revisions and program.
upgrade the Rotary Trail crossing at
Parkhill Road and Benson Avenue.
TRF Central Traffic Signal September Ongoing Program to replace the Citys Central RFP to hire consultant to
7. Control System 2017 Traffic Signal Control System. Phase 1 of undertake review completed
Replacement this program will be undertaken as part of in fall of 2017. Work will
Traffic Operations Review to assess continue in 2018 including
system needs and requirements. reporting recommendations
to Council.
TDM Co-ordination of Trail Ongoing Ongoing Chair the inter-departmental Trail Interdepartmental Trails
8. Management Committee. Working with staff from Committee meets regularly to
different Departments to deliver a co-ordinate trail activities.
cohesive, cost effective trail development
and maintenance program.
Trail development projects are integral to
implementing recommendations related to
the cycling network in the Transportation
Plan.
TDM Sidewalk Strategic 2009 Ongoing The purpose of the Sidewalk Strategic Plan Update completed in 2017 as
9. Plan Update is to create a process for, and to prioritize, part of updated sidewalk
sidewalk projects within the City of policy review. Implementation
Peterborough. The plan was last updated of Priority 1 sidewalks to
in 2012 and the program is used to identify continue in 2018.
sidewalk projects for construction in future
years.
- 207 -
2018 Work Program
Division: Transportation: Parking, Traffic, Transportation Demand Management
Item Description of Work Start End Comments Present Status
TDM Pedestrian and January Ongoing Monitoring pedestrian and cyclist activity is Co-ordination with Trent
10. Cyclist Monitoring 2012 an important tool to determine the University to have students
Program effectiveness of TDM programs. A program undertake the counting in
was developed to conduct pedestrian and 2018 is underway. City has
cyclist volume data collection and four automated pedestrian /
monitoring was completed for the first time cyclist counters on various
in 2012. trails and staff are evaluating
data obtained.
TDM Community Based Ongoing Ongoing The following projects are created and Projects are progressing well.
11. Programs delivered in partnership with Peterborough
GreenUP, and other partners.
1. Community Shifting Gears - the
community provided with incentives to
replace vehicle trips by walking, cycling,
busing and carpooling.
2. Car Free School Days first
Wednesday of each month is scheduled as
Car Free at participating elementary
schools.
3. Cycling Skills Training local certified
cycling instructors offer cycling skills
courses to workplaces, groups, camps, etc.
GreenUP and B!KE have received Trillium
funding to expand the training programs
locally.
4. Grade 8 Transit Quest Grade 8
students are given a free bus pass for
March Break, encouraging them to learn
how to use Peterborough Transit.
- 208 -
2018 Work Program
Division: Transportation: Parking, Traffic, Transportation Demand Management
Item Description of Work Start End Comments Present Status
TDM Bicycle Parking Ongoing Ongoing The inverted U racks and ring racks are Continued provision of
12. locally made and are now being powder- cycling racks in public spaces
coated to improve their aesthetics over the is being provided in the city
longer term. as requested or when a need
is identified.
TDM Implementation of 2013 2031 The cycling network includes on and off Implementation expected by
13. Cycling Network in road facilities including multi-use trails, the end of 2018 for:
Transportation Plan cycling lanes (includes protected and 1. Rotary Greenway Trail
buffered cycling lanes) and bicycle priority (Gzowski College to
streets. The capital budgets for these access to Lakefield
projects are in various sections, but section of trail)
primarily in Engineering and Constructions 2. Crawford Trail Extension
Various New Multi-Use Trails
Projects are in planning
stages for:
1. Bethune Street/Charlotte
Street where possible.
2. CP Rail Corridor /
Otonabee River Crossing
(Townsend Street to
Ashburnham).
3. Otonabee River Crossing
At Peterborough Zoo
TDM Cycling Master Plan 2016 2018 Now that implementation of the cycling Report USTR17-015
14. network is underway, advantages have recommended completion of
been identified to planning the network in Cycling Network Update as
more detail, so a cycling master plan for part of Official Plan Update.
the whole city would be beneficial which Work to be completed in Q3
would include development of design 2018.
standards for use in future capital projects.
- 209 -
2018 Work Program
Division: Transportation: Parking, Traffic, Transportation Demand Management
Item Description of Work Start End Comments Present Status
TDM Active Transportation 2014 2018 In 2014, the City, in partnership with The next update began in
15. Indicators Report Peterborough GreenUp and the 2017 with completion
Peterborough Health Unit, completed the anticipated in 2018, subject to
first Active Transportation Indicators release dates for 2016
Report. The intent was to update the report Census data.
every five years to coincide with the
release of updated census data.
- 210 -
2018 Work Program
Division: Transportation/Public Transit
Item Description of Work Start End Comments Present Status
1. Implement Service January Ongoing To implement the recommendations of the Phased process, initiated
Alterations as per 2013 2011/12 Public Transit Operations Review and in the spring of 2013 as
Public Transit service enhancements established through approved by Council and
Operations Review Report USDIR12-016, and USDIR12-019. continuing in 2018.
2. Integrated Real Time October Ongoing Purchase and install an Integrated Real Time Pre-boarding
Passenger 2015 Passenger Information System which is an announcement systems
Information System Intelligent Transit System (ITS) enhancement installed in Q4 2015,
designed to work seamlessly with the existing procurement of next bus
Automated Next Stop Announcement System. information system
Provide next bus information to passengers commenced in 2017 and
through various media including internet, will continue into 2018.
smart phone and cell phone applications.
3. Electronic Staff October Ongoing Review opportunities to expand and/or Initial review and project
Scheduling System 2015 purchase and install Electronic Scheduling analysis was completed in
system software for Conventional System, 2012. Specialized Transit
replacing existing manual transit operator Reservation System on-
rostering and scheduling procedures. Through line in May 2015.
USTR-14-006 software to provide scheduling Procurement of
and reservations for the Specialized Transit scheduling system for
Service was purchased and installed in the conventional fleets began
Handi-Van Fleet. The same software also has in 2017 and
the capability to be expanded to provide implementation and
scheduling for the rest of the conventional fleet training will continue into
and this expansion of the system will be 2018.
planned for implementation in summer 2017.
- 211 -
2018 Work Program
Division: Transportation/Public Transit
Item Description of Work Start End Comments Present Status
4. Compliance With January Ongoing The Accessible Customer Service Standard Pre-boarding
Accessibility for 2009 was implemented as of January 1, 2010. The announcement system
Ontarians With Integrated Accessible Standard has been implemented on
Disabilities Act, 2005 released that combines the Accessible conventional fleet in late
(AODA) Transportation Standard, Accessible 2015 and eligibility policy
Information and Communications Standard updates implemented in
and the Accessible Employment Standard. 2017.
7. Transit Garage August Ongoing In August 2017, RFP P-13-17 was awarded to Site location and EA study
Location Study 2017 undertake a location study and Class EA for a scheduled for completion
new transit storage garage to replace the in July 2018. Detailed
existing garage at 190 Townsend Street. design of new garage to
follow.
8. Downtown Transit Q1 2018 Ongoing A review of the long term plan for a downtown To start Q1 2018.
Hub and Route transit hub will be undertaken in conjunction
Review Study with a transit route review study in 2018/2019.
- 212 -
2018 Work Program
Division: Environmental Protection
Item Description of Work Start End Comments Present Status
1. Operation of Waste Ongoing Ongoing The Waste Water Treatment Plant is a Ongoing
Water Treatment Class 4 (highest level achievable) facility
Plant as designated by the Ministry of
Environment and Climate Change
(MOECC). In 2017, approximately 18.5
million cubic metres of sewage and
75,000 100,000 cubic metres of landfill
leachate will be processed.
2. Federal Wastewater November Ongoing The Federal Wastewater regulations were Ongoing
Systems Effluent 2012 released in July 2012. These regulations
Regulations have more stringent sampling, monitoring
and reporting requirements than the Citys
existing Provincial Environmental
Compliance Agreement for the Waste
Water Treatment Plant.
3. Environmental Ongoing Ongoing Conduct sampling, monitoring and Ongoing
Monitoring of Existing analysis of groundwater and surface water
and Closed Landfill sites to ensure MOECC compliance.
Sites
4. National Pollution Ongoing Ongoing Ongoing reporting to Environment Canada Ongoing
Release Inventory and the MOECC of all subject pollutants
Federal / Provincial identified under the NPRI regulations.
Mandatory Reporting
Submission
5. Maintain Waste Water Ongoing Ongoing Day-to-day maintenance, including Ongoing
Collection System emergency response, of the waste water
collection system.
- 213 -
2018 Work Program
Division: Environmental Protection
Item Description of Work Start End Comments Present Status
6. Operate an Ongoing Ongoing Provide essential Laboratory services to Ongoing
Accredited Laboratory the Waste Water Treatment Plant as well
as other Divisional needs and providing
drinking water services to the community
at large.
7. Operate Millbrook Ongoing Ongoing Under contract to Peterborough Utilities Ongoing
Waste Water Commission, operate the Millbrook Waste
Treatment Plant Waster Treatment Plant and assist with
any issues related to the collection system
that need to be resolved.
8. Centennial Fountain Ongoing Ongoing Operate and maintain the Centennial Ongoing
Fountain
- 214 -
2018 Work Program
Division: Waste Management
- 215 -
2018 Work Program
Department: Community Services: Administration and Sustainability
Item Description of Work Start End Comments Present Status
1. Lead/Support Major Ongoing Lead and/or support cross-departmental New Arena Complex:
Planning Processes, projects; coordinate CSD involvement on other detailed design/
Capital Projects and City Department projects; direct major capital Request for Tenders
Other Initiatives projects within Department. documents prepared.
Library project
completed. Social
Services Refresh
completed; Pearson
Daycare moved to
PCVS; New
Agreements with
Petes, Lakers,
Agricultural Society.
Rotary 150 project
completed.
2. Coordinate and Support Ongoing Coordinate and support various planning and Community Well-
Development of policy development initiatives such as: being Plan started;
Divisional and Facility strategic plans, functional analysis, feasibility Age-Friendly and
Plans and Policies studies, operational reviews, and corporate Climate Change
and operational policy initiatives. Action Plans adopted;
Major Sport and
Entertainment Needs/
Feasibility in progress;
Morrow Park Master
Plan, design initiated.
3. Build CSD Management Ongoing Monthly department meetings with divisional Ongoing; continue
Team managers and direct reports; quarterly coaching/ mentoring
meetings with all CSD managers. opportunities.
4. Manage Personnel Ongoing Direct, support, and develop managers; deal Ongoing
with disciplinary matters; participate in Joint
Union/Management meetings/contract
negotiations; attend library job evaluations.
- 216 -
2018 Work Program
Department: Community Services: Administration and Sustainability
Item Description of Work Start End Comments Present Status
5. Report to Council, Joint Ongoing Coordinate Reports to Council, Joint Services, Ongoing; Age Friendly
Services, Advisory APRAC, and ACHAC; Support Plan Advisory
Committees, Boards and Boards/Advisory Committees and special Committee formed;
ad hoc committees project committee as required. Library MOU
developed.
6. Manage Community Winter Ongoing Coordinate administration of City Grants 2017 grants program
Grants Program 2006 program; and respond to other funding completed; 2018 in
requests. progress
7. Corporate Sustainability Ongoing Ongoing Support Corporate sustainability and GHG Ongoing
and Greenhouse Gas reduction initiatives, embed sustainability in
Reduction daily decision-making, source external funding
opportunities, and demonstrate the Citys
leadership by championing corporate and
community sustainability.
- 217 -
2018 Work Program
Department: Community Services: Administration and Sustainability
Item Description of Work Start End Comments Present Status
10. Water Conservation Spring Ongoing Implement community water conservation Ongoing
Program and Low-flow 2012 plans and programs, such as the Low-flow
Toilet Rebate Program Toilet Replacement Rebate Program and Low
Impact Decision options.
11. Corporate Energy Summer Ongoing Implement the Corporate Energy Management Ongoing
Management Plan 2014 Plan for energy efficiency and conservation for
facilities, street lights, infrastructure and fleet.
12. Municipal Energy Plan 2018 Seek funding from the Ministry of Energy and Pending 2018 funding.
Peterborough Distribution Inc. for a Municipal
Energy Plan to map out energy consumption
and renewable generation to create a
conservation plan.
13. Implementation of the January Ongoing With the adoption of the Greater Peterborough Ongoing
Greater Peterborough 2017 Area Climate Change Action Plan, work with
Area Climate Change City, County, Township and First Nation staff
Action Plan for the and community members to implement local
Greater Peterborough actions to reduce greenhouse gas by 30%
Area over 2011 baseline data. Seek external
funding for a joint City-County Climate Change
Action Plan Implementation Coordinator and
for implementation of local actions.
14. Develop adaptation and Spring Ongoing Work with staff to develop a Local Ongoing
mitigation programs for 2017 Improvement Charge for homeowners to use
buildings to finance adaptation and mitigation
renovations for their homes.
- 218 -
2018 Work Program
Department: Community Services: Administration and Sustainability
Item Description of Work Start End Comments Present Status
15. Renewable Energy Ongoing Ongoing Working with Peterborough Utilities Inc. to Ongoing
develop energy projects, such as rooftop solar
projects and Electric Vehicle Charging
Stations.
16. Participate in the Greater Ongoing Ongoing Participate in the CCAP Working Groups to Ongoing
Peterborough Area implement local community actions with a goal
Climate Change Action of meeting community CCAP greenhouse gas
Plan (CCAP) Working reduction targets.
Groups
- 219 -
2018 Work Program
Division: Recreation
Item Description of Work Start End Comments Present Status
1. Delivery of Instructional Ongoing The Recreation Division offers multiple Over 1,900 individuals
Sports instructional sport activities for children, participate each year.
youth and adults.
2. Children and Youth Ongoing The Recreation Division offers children and Downtown Youth Space
Programming youth programs, such as the Junior Parks and Junior Parks are
and the Downtown Youth Space, which well attended with
includes an After School Recreation approximately 2,500
Program. and 1,000 annual visits
respectively.
3. Outdoor Park Facilities Ongoing Management of various lease agreements Annually, over 240
with food service operators; scheduling and events are scheduled
permitting of community activities in City and permitted by
owned outdoor facilities, partnership Recreation.
facilities, and specific sport fields owned by
the school boards.
4. Recreation Subsidy Ongoing The Recreation Division administers $50,000 Approximately 1,300
Program in subsidy funds to low-income individuals recreation opportunities
and families that are accessing community were made financially
recreation opportunities. Recreation staff accessible in 2017.
also administers funds through the Canadian
Tire Jump Start program.
5. Signage and Bench Ongoing City parks and sports fields can be difficult to Park sign inventory is
Program find without proper directional and location ongoing, with
signage. replacements/additions
occurring throughout
2017 and 2018.
- 220 -
2018 Work Program
Division: Recreation
Item Description of Work Start End Comments Present Status
6. Summer Aquatics Ongoing Supervision of the Citys two public beaches Annually, over 17,000
and five wading pools, between the last week individuals attend the
of June and the third week of August. beaches and wading
pools.
7. Community Assistance Ongoing Staff work with neighbourhood and sport Specific projects will be
groups to redevelop and/or improve presented to Arenas
municipal green spaces. Annually, projects Parks and Recreation
are recommended to the Arenas Parks and Advisory Committee for
Recreation Advisory Committee. endorsement. This
program will be
reviewed in 2018.
8. Marina Operations March Ongoing Supervision of the Peterborough Marina, In 2017, boater traffic
2008 including the contracts with the restaurant increased due to no
and Little Lake Music Fest food vendors. lockage fees charged
by Parks Canada in
honour of Canadas
150th anniversary. The
restaurant operator
agreement is in place.
New boat slips added to
H Dock in 2017,
accommodating 8-16
boats, depending on
vessel length.
9. Beavermead May 2013 Ongoing Overseeing the Beavermead Campground The detailed design for
Campground operating agreement with ORCA, a 5-year a new comfort station
Operations agreement with an option to renew for was completed in 2017.
additional five years. (Report CSRS14-006,
September 29, 2014).
- 221 -
2018 Work Program
Division: Recreation Peterborough Sport & Wellness Centre
Item Description of Work Start End Comments Present Status
1. Family Changeroom Summer Fall Staff will be seeking input from members Deferred to 2019
Renovations 2019 2019 regarding the refurbishment of the Family
Changeroom to enhance accessibility and
efficiency.
2. Complete LEED Ongoing Summer Staff will be completing the Audit for the LEED Still in progress
Certification 2019 Certification.
3. Mechanical Ongoing Spring The Property and Energy Manager has been In progress
Audit/Replacement 2018 working with PSWC staff and consultant to
Report (Facility Work review the mechanical equipment and
Plan) recommend replacement program based on
current priority.
4. Youth Guide Winter Spring New promotions piece focused on youth In draft form
2018 2018 recreational programs, camp program and child-
youth services offered at PSWC.
5. Shared Desk Services Winter On- Creation of a one-desk service model as it In draft form
One Desk Model 2018 going relates to PSWC-Fleming College front line
service delivery. This will include the alignment of
staff resources from both operational desks into a
single resource area.
- 222 -
2018 Work Program
Division: Arts Culture and Heritage: Administration/ Heritage Preservation Office
Item Description of Work Start End Comments Present Status
1. Municipal Cultural Ongoing Ongoing Support Arts Culture & Heritage Advisory Ongoing
Planning (MCP) Committee and monitor the Plans progress;
Implementation Continue building the cultural layers for the
Citys mapping system;
ACH Division staff to continue providing input
into Utility Services Infrastructure Projects;
Continue supporting City immigration strategies;
Build cross-divisional support for culture; and
Implement MCP strategies including Electric
City Culture Council (EC3); Artsweek;
Community cultural programs and activities
2. Support and Promote Ongoing Ongoing Participate on the Peterborough Immigration Support of projects
Initiatives to Attract Partnership (PIP); identified in PIP five year
Immigrants to the City PIP member on NCC Board; Strategic Plan
3. Support Division Ongoing Ongoing Support the Division to meet strategic goals and Ongoing
Operations, Boards and objectives;
Advisory Committees; Meet with facility and program managers; and
and Promote Cross
Division Initiatives Advise and support Division Boards and
Committees.
4. Support for Department Ongoing Ongoing Participate in Division, Department and Ongoing
and City Projects and corporate projects as required.
Master Plans Participate on Cultural Competence Committee
- 223 -
2018 Work Program
Division: Arts Culture and Heritage: Administration/ Heritage Preservation Office
Item Description of Work Start End Comments Present Status
5. External Funding and Ongoing Ongoing Seek funding for Division projects when Ongoing
Grants available.
6. Support Activities of Ongoing Ongoing Assist with programs such as Artsweek and Ongoing.
Local ACH organizations Electric City Culture Council.
7. Public Art Activities Ongoing Ongoing 2018 projects decided by PAAC include: two Ongoing
including the Public Art projects in the Downtown; installation and
Advisory Committee unveiling of United Nations Peacekeepers
(PAAC) monument;
Repair and maintenance of City collection
according to priorities established in 2017;
Provide ongoing support for PAAC.
8. Capital Projects Support Ongoing Ongoing Provide advice and support to Division and Ongoing.
Department on capital and special projects.
9. Administration of Citys Ongoing Ongoing Property designation and nomination to Ongoing: heritage impact
Heritage Activities Canadian Register of Historic Places; review for capital projects;
including: Heritage archaeology support;
Enrolment in Heritage Property Tax Relief
Property Tax Relief support for DOP and
Program (HPTRP) and annual compliance
Program (HPTRP); PACAC; property
inspections;
PACAC, Doors Open designation.
Peterborough (DOP); Curriculum delivery for Fleming Museum
HCD grant program rollout
Heritage Conservation Management Program;
2nd quarter 2017;
District (HCD) grant Administer archaeology assessments for
program; Cenotaph Heritage property inventory
corporation;
Advisory Committee update underway;
(CAC); archaeology Support PACAC and DOP;
Heritage Permitting
policy Outreach to owners of designated properties; integration with AMANDA
Administer Heritage Conservation District Plan completion 2nd quarter
and grant program; and 2017;
Support for Cenotaph Advisory Committee and Archaeology assessments
veterans events. for City Initiatives ongoing.
- 224 -
2018 Work Program
Division: Arts, Culture and Heritage Division, Museum and Archives
- 225 -
2018 Work Program
Division: Arts, Culture and Heritage - Library
Item Description of Work Start End Comments Present Status
1. Strategic Plan Implementation January December The Library will be completing a strategic Ongoing
2018 2020 planning process in early 2018.
The four year plan will be implemented
in early 2018, with a new set of goals to
strive to achieve over the four year term
of the plan.
2. Foster a Recognition of the Ongoing Offer library programs and events that Ongoing
Library as a Community Hub are viable and that meet community
for the Peterborough needs.
Community
Provide library services that are viable
and that meet community needs.
3. Maintain and Develop New Ongoing Continue working with our existing Ongoing
Partnerships within the partners to enhance our services to the
Community community.
Explore opportunities to partner with
other City departments to offer Teen
Programming at the Library.
Explore opportunities to partner with new
community members to offer new
services and programs to the
community.
- 226 -
2018 Work Program
Division: Arts, Culture and Heritage - Library
Item Description of Work Start End Comments Present Status
5. Enhance Organizational Ongoing Continue ongoing review of all library Ongoing
Effectiveness policies and procedures.
Participate in, and support, City projects
where possible.
6. Sustain Fiscal Growth Ongoing Explore possible grants and government Ongoing
projects. Respond to other funding
opportunities as they arise.
Prepare budget according to Library and
City guidelines; expend funds according
to Library priorities and in compliance
with the Corporate Purchasing By-Law.
7. Maintain Security of People Ongoing Maintain library buildings and property to Ongoing
and Property ensure public safety.
Comply with City and Provincial
initiatives and policies such as AODA.
- 227 -
2018 Work Plan
Division: Arts, Culture and Heritage - Art Gallery of Peterborough
Item Description of Work Start End Comments Status
1. Prepare Plan for Facility Ongoing Continue to monitor upgrades to facility taking Ongoing
into account the building audit and Category A
Respond to Results of
Gallery requirements.
Building Audit
Develop action plan in response to Feasibility Discussion between City
Develop plan of action
Study and preparation for new building, and AGP Board in
in relations to the AGP
aligning it with the Citys strategic priorities. progress.
Feasibility Study
2. Enhance Organizational Ongoing Update AGP policies and continue to Ongoing.
Effectiveness strengthen working relationship with the City.
City Agreement, Continue to evolve administrative procedures. Ongoing
Policies and Bylaws
Develop a communications strategy, includes Ongoing
Administrative social media
Practices Continue to review and
Evolve programming in relation to Strategic
assess exhibition and
Communications Plan completed in 2016.
education programs
Signage Work with a consultant to improve road and
Under development
highway signage
AGP Facade
Work with consultant to increase AGP profile
through facade and landscape renewal Under development
3. Sustain fiscal growth Ongoing Prepare annual grant applications and explore Ongoing.
project opportunities.
Operating and Project
Grants Develop, resource, and implement a Annual Fundraising
fundraising and development strategy. event now offsite for
Fundraising and better profile.
Development Strategy
Develop strategy to encourage and retain Membership campaign
Membership Campaign AGP members. in development
Develop a diverse offering of education Lecture series by and for
Education Program opportunities for all ages and levels of artists in development.
expertise. Diversify learning experiences.
Gallery Shop Continue development of the Gallery Shop Gallery Shop artist talks
maintaining focus on regional art and fine planned for each
craft. season.
- 228 -
2018 Work Plan
Division: Arts, Culture and Heritage - Art Gallery of Peterborough
Item Description of Work Start End Comments Status
4. Nurture Community Ongoing Provide opportunity for emerging artists, Family day, PA Days,
Lifestyle and Identity children and youth to exhibit and enjoy a classes and talks.
learning experience in the visual arts.
Exhibition
Development Seek partnership opportunities within the City Ongoing
and community organizations.
Participate and support
City and Community Work with the City and Public Art Committee Ongoing
Projects to coordinate the public art policy and
implement projects.
Public Art
5. Maintain Security of Ongoing Provide Health and Safety training for staff, Ongoing
People and Property volunteers and workshop instructors.
Staff and Volunteer Ensure safe handling and environmentally New collection
Training sound, secure space for the permanent management policies
collection. under development.
Permanent Collection
Seek best software as a database for the Collection software
Permanent Collection. Develop plan to project is listed with IT
complete digitization and activate the
collection as an accessible archive.
6. Manage Infrastructure Ongoing Prioritize, initiate and oversee facility Ongoing
maintenance as required.
Facility Maintenance
Start Spring Work with a consultant to develop a
Emergency Plan and Under development
summer 2018 comprehensive Emergency Plan for the AGP.
Flood Protection 2017
- 229 -
2018 Work Program
Division: Arena Division
2. New Arena Facility January 2020 Phase I (a)-April 2013-Arena Needs Phase II (b) to be
Build-Construction 2014 Assessment-completed in 2014. complete 4th Q 2017.
Project Phase I (b)-May 2014-Expression of Interest, Detailed analysis of Arena
Partnership Development and Business Division operations and
Case/Feasibility Study-completed in 2015. changes that will result
Phase II (a)-Schematic Design, technical and with transition to new
costing studies-completed in 2016 building, lease
development, to be
Phase II (b)-2016-2017 Commencement of th
complete 4 Q 2017.
Detailed Design, Costing Study, and RFT
document preparation.
Phase III-2018-2019 Contract Tender,
construction contract award.
Phase IV-2018-2019 Construction
completion and commissioning.
- 230 -
2018 Work Program
Division: Arena Division
4. Facility Booking 2016 2018 PerfectMind selected in 2016 as software Configuration completed in
Software Replacement package to implement across the 4th Q 2017.
Project corporation. Working with Corporate Steering
Committee and separate Working Group
Units to explore functionality, standardize
processes and implement new software.
5. Implement Sales/ 2017 2018 Invoices being processed through Corporate Project on hold until
Marketing Software; Services-Corporate Sponsorship Coordinator Corporate Services
Coordination of now leading this project. Once new software finalizes 2017/18 ERP
Corporate Sales acquired, Arena Division marketing will project.
performed by Arena transition from spreadsheet format. Continue
Division Staff to transition some of the Transit Advertising
responsibilities to Corporate role.
- 231 -
2018 Work Program
Division: Arena Division
7. Peterborough Petes Ongoing Monthly Marketing Committee develops and Review of statistics
Partnership implements a marketing plan for advertising following completion of
sales in the PMC. The Facility Committee 2017/18 Season.
furthers OHL Facility Guidelines, Capital
project requests. Working with Corporate
Services, an Amending Agreement was
created in 2017 to assist the Petes to
enhance their business.
- 232 -
2018 Work Program
Division: Arena Division
11. Facilities Capital Ongoing Work with the Citys Property and Energy Major future capital project
Equipment Manager to identify equipment repairs and for the PMC planned for
Rehabilitation and Work maintenance programs and budget 2019 working with
Order Program accordingly. Implement a Work Order Property and Energy
Program to streamline the internal and Manager that will result in
external process for facility and equipment a spring/summer
repairs. shutdown.
12. Business Continuity Ongoing Explore current business practices and Currently list A Priority
Planning expand upon the current Business Continuity processes.
Plan.
13. Major Sport and Event 2017 2018 Functional analysis, hiring of a consultant, to Study began in 2017 with
Centre Study Project perform a study surrounding the creation of Project Charter
requirements of a Major Sport and Event and assembling of
Facility that meets the needs of the OHL and Steering Committee.
MSL and this project will also explore the
future of the PMC.
- 233 -
2018 Work Program
Division: Arena Division
16. Energy Management Ongoing Review and work with Property and Energy 2017/18-Review efficiency
Manager for implementation and monitoring opportunities; New utility
of utilities and equipment efficiency tracking tool to be
upgrades. implemented by Property
and Energy for analysis
and monitoring.
- 234 -
2018 Work Program
Division: Social Services
Program: Social Assistance and Homelessness
Item Description of Work Start End Comments Present Status
1. Financial Assistance Ongoing Implement the Ministrys Social Assistance Both the Ministry and
Provides Basic Service five year modernization strategy that Division strategies began
Benefits to Eligible involves five priority areas for change and in the fall 2017.
Residents for Food, examples include:
Shelter, Clothing, Modernized intake process
Health and Non-Health Client communication using multiple
Related Items in the channels (Chat, phone in lines)
Most Efficient Manner Digital tools (mobile apps)
Possible Payment administration electronic,
centralized, reloadable payment cards
Benefit Deliver risk managed approach,
centralized health benefits
Continue to monitor and support the Divisions
own service delivery refresh.
2. Employment Support Ongoing Improve service coordination with Employment Division participation in
Assist Ontario Works Ontario and community partners through use of Ministry and Regional
and Ontario Disability online screening and referral tools. Pilot use of consultation groups
Support Program common employability assessment to improve identifying issues and
Participants to labour market attachment for clients. opportunities for
Increase Employability increased integration of
Review success of Pre-employment Skills
Through Active Job services is ongoing.
Training Programs. Make adjustment to
Search, Coaching, program content based Workforce
Job-Specific Skills Development Board labour market evidence of
Training, Job and local skills gaps. Incorporate Bridges principles
Volunteer Placement, and other best practices in soft skills and other
Basic Education and training and delivery strategies.
Upgrading
- 235 -
2018 Work Program
Division: Social Services
Program: Social Assistance and Homelessness
Item Description of Work Start End Comments Present Status
3. Homelessness Ongoing The 10-year Housing and Homelessness Plan
Interventions will continue to guide use of federal, provincial Mens shelter in
and municipal funding and program activities. temporary location
Priorities for 2018 including:
Expansion of Housing First program with SPDAT tool used by
rent supplements and intensive supports, many services.
Physical improvements to the mens shelter;
Provincially required enumeration in March HIFIS database
2018, implemented in 2017 with
intent for more
Development of By Name List and community partners
coordinate access system, coming on line in 2017-
Use of a shared client data base and 18.
vulnerability assessments; and
Work with Housing Division on the annual Proposal submitted for
public report on progress on the Housing Supportive Housing
and Homelessness plan. funding opportunity
- 236 -
2018 Work Plan
Division: Social Services - Childrens Services
Item Description of Work Start End Comments Present Status
Childrens Services
1. Community Planning 2017 2018 Planning in 2018 will include the transfer and Planning for the transformation
Ontario Early Years transformation of the Ontario Early Years Child involving local engagement of
Child and Family and Family Centres in our community. community partners is currently
Centres (OEYCFC) Beginning in January 2018, the municipality underway. An initial needs
will be responsible for the funding and assessment and
management of the OEYCFCs. recommendations for service were
approved by Council and
submitted to the Ministry of
Education in September.
Negotiations with service
providers are underway and
agreements anticipated to be in
place by January 1, 2018.
2. Child Care Expansion 2017 2022 2017/18 marks the first year of a five year Currently there are four expansion
commitment by the Ministry of Education to projects underway all of which are
expand the licensed child care system. expected to be completed in 2017.
New 100% provincial funding will support the 1. PCVS/Pearson Child Care
creation of 100,000 new licensed spaces for +13 spaces (5 toddler and 8
children aged 04 years. In 2017/18 local preschool)
targets have been established by the Ministry 2. Millbrook/CELC New build +49
for the creation of 140 new spaces in the City spaces (10 infants, 15 toddlers,
and County of Peterborough. Expansion 24 preschool)
funding is intended to support new child care 3. French School rebuild/Les
fee subsidies, expand access to affordable Petits Curieux Child Care
licensed child care spaces and reduce fee +13 spaces (5 toddler and 8
subsidy waitlists to help parents access preschool)
quality child care programs. 4. Lakefield Consolidation
In 2018, the municipality will continue to work (Ridpath and Junior High -
closely with the boards of education and non- new Lakefield Elementary
profit child care operators to review local School) /YMCA Child Care
needs, prioritize identified needs and plan for +22 spaces (10 infant + 7
system expansion. toddler + 5 preschool).
- 237 -
2018 Work Plan
Division: Social Services
Community Development Program (Formerly Community Social Plan)
Item Description of Work Start End Comments Present Status
1. County Case January December Expanding Case Management Working to increase outreach
Management Outreach 2018 2018 services to County locations to locations to include Lakefield and
and Drop-in Services improve access to client and general Bridgenorth. Currently in
public. Havelock, Norwood, Millbrook,
Keene, Apsley, and Trent Lakes.
2. Expand Local January December Meet-Your-Needs Program continues Planning for fall events started.
Partnerships In Priority 2018 2018 in six Townships.
Areas Including: MATRG working on grant to
Support Municipal Access to
Employment, Food support Community Care
Recreation Group (MATRG) in City
Security, Recreation, recreation programs for seniors.
and all Townships.
Basic Needs, And
Seniors Homemakers Program expanding. RFP being developed for new
contract in 2018.
Managing agreement with One Roof Meal program and culinary
Community Centre. training are operating and
progressing well.
3. 211 and Community July December New partnership with Ontario 211 for Developing agreement to
Service Map 2017 2018 data management previously done transition from Fourinfo.com to
by the United Way. Community Ontario 211 service. Map data will
Service Map aims to increase be updated after transition.
knowledge of human and social
services through a web-based
mapping application.
- 238 -
2018 Work Plan
Division: Social Services
Community Development Program (Formerly Community Social Plan)
4. Seniors Portfolio: January December Deliver annual events including Summit and Showcase are being
Strengthen 2018 2018 Seniors Summit and Seniors planned.
Peterborough Council Showcase.
on Aging to Improve Restructuring the PCOA to
Age-friendly Plan adopted and now
the Health, Safety and implement the Age-friendly Plan.
being implemented.
Overall Wellbeing of
Older Adults
5. Healthy Kids January December Working with HKCC Coordinator and Developing a plan to sustain some
Community Challenge 2018 2018 various community stakeholders to level of activity with existing
implement activities aligned with resources when Provincial
provincial themes related to nutrition Funding ends.
and physical activity.
6. Community Well Being January December Project Team and Steering Initial Community Consultation
Plan 2018 2018 Committee formed. Measurement Training took place with City Staff
framework selected (Canadian Index in April 2017. Exploring training
of Well Being) Consultation to be and technology options to support
completed by spring of 2018 followed community engagement in the
by presentation of a draft plan to City and County.
Council.
- 239 -
2018 Work Program
Division: Planning
- 240 -
2018 Work Program
Division: Planning
4. Central Area Master May 2009 December An update of the Downtown Master Plan was
Plan - 2018 required by the City's Official Plan to account for
Implementation sweeping changes to the policy directions and
Phase opportunities in the Central Area. The Central
Area Master Plan was completed in May of
2009. The Master Plan identifies a number of
implementation strategies for the ongoing
advancement of the Central Area. This project
will extend over consecutive years. Planned
strategies in 2018 include:
a) An eighth year of funding for the Faade a), b), c) Central Area
Improvement Program, implemented in 2011 as CIP was approved in
part of the Central Area Community 2011. Implementation of
Improvement Plan approved in 2011. recommended programs
is dependent on budget
b) A sixth year of funding to refund demolition
approval.
and building permit fees for redevelopment in
the Central Area under the Municipal Incentive
Grant Program.
c) A fourth year of funding for the Residential
Conversion and Intensification Grant Program to
offer a grant to owners in the Central Area who
redevelop or convert properties for residential
purposes.
d) Completion of a rezoning process to d) In progress
comprehensively pre-zone all properties in the
Central Area.
e) An Urban Design Program for Gateways to e) In progress
the Downtown was started in 2011 and
completed in 2014. Detailed design of priority
gateways was started in 2016 and will carry into
2018 for one or two locations Charlotte/Park to
be combined with Bethune Street project.
- 241 -
2018 Work Program
Division: Planning
- 243 -
2018 Work Program
Division: Geomatics/Mapping
2. Corporate GIS/Mapping Ongoing Corporate requests for GIS analysis, or requests Ongoing
Requests for map products, are a daily task for G/M staff.
3. Asset Management Ongoing G/M continues to maintain spatial data to assist Ongoing
the Corporation in meeting the reporting
requirements of the Public Sector Accounting
Board.
4. ESRI Stabilization January December - Convert the Corporate GIS from Oracle into In Progress
2017 2019 SQL Server
- Install Geocortex Mobile App Framework
(offline map editing)
- Granite Sewer Software GIS Plug-in
- ESRI Software Upgrade
- FME Server and Desktop (Conversion data
tool Open Data)
- 244 -
2018 Work Program
Division: Housing
Description
Item Start End Comments Present Status
of Work
1. Housing Ongoing The Citys Housing and Social Services Divisions collaborate on This is an
Program commitments in the 10 year Housing and Homelessness Plan through ongoing activity
Delivery regular management team meetings, progress reporting. The 10 year and represents
Plan will be reviewed in 2018. the Housing
Divisions core
The Housing Division supports new affordable housing development in responsibilities
the City and County with capital funding, progressive land use policies, and principal
City By-laws and partnerships. work program
2018 projects: Brock Mission, The Mount Community Centre, McRae priorities.
Project, Havelock Belmont Methuen Seniors project.
Collaborate with Social Services, Legal, Planning
(City/County/Township), Building, Accessibility Committees,
City/County Clerks/Treasurers.
Prepare program material, City website and communicate
opportunities.
Prepare for effective use of new federal/provincial funding
allocations.
- 245 -
2018 Work Program
Division: Housing
Description
Item Start End Comments Present Status
of Work
2. Housing Ongoing The City sets local policy for housing programs, responds to provincial This is an
Policy and legislation and regulation, and carries out program evaluation and ongoing activity
Priorities research. and represents
the Housing
Specifically, the Housing Division will: Divisions core
comply with the updated Long Term Affordable Housing Strategy; responsibilities
evaluate outcomes for housing program participants; and principal
implement recommendations from the 2016 Housing Division review; work program
advocate for increased funding (including capital) and policy changes; priorities.
and,
collaborate on setting strategic priorities and funding decisions with
the Central East Local Health Integration Network for supportive
housing, other models of assisted living and other clinical services.
Summer 2018 Propose and implement Trent Centre for Community Based Research
projects.
June 2018 Release and prepare Housing and Homelessness Plan Progress Report
2017.
Winter 2018 Implement Strategic Plan for Social Housing with focus on tenants,
governance, regeneration and financial viability in the future.
- 246 -
2018 Work Program
Division: Housing
Description
Item Start End Comments Present Status
of Work
3. Community Quarterly Information sharing, recognition of best practices and successes, Ongoing
Engagement networking: Social Housing provider meetings; Central East Service
Managers (CESM), Service Manager Housing Network (SMHN),
Homelessness Support Services Coordinating Committee (HSSCC).
Monthly Affordable Housing Action Committee (AHAC) and sub committees:
administrative support, facilitation, co-ordination of agendas and
logistics.
Monthly Service Manager Advisory and Resource Team (SMART): stakeholder
engagement, policy development.
Winter 2018 Review and comment on next Consolidated Municipal Service
Management Agreement.
Fall 2018 Specific community engagement: new funding allocations/program
design; draft Progress Report 2018.
4. Housing Ongoing The City funds and administers multiple social housing and affordable This is an
Programs housing programs, for approximately 3,000 units within the City and ongoing activity
Support and County. and represents
Administration Process monthly subsidy payments for 17 social housing the Housing
corporations, review financial statements, reconcile subsidies; Divisions core
Process housing programs payments, repayments, mortgage responsibilities
discharge and refinancing requests; and principal
Track and monitor program take-up; work program
Complete two Operational reviews of social housing projects, and priorities.
Verify annual compliance for social housing, and for $40 million in
loans to housing developers and low-income households;
Update GOS Provincial grants database.
The Housing Division supports social housing by working with volunteer
Boards and property managers on asset/property management, five
year capital plans, bulk purchasing, contract management, energy
savings, accessibility compliance; 2018 projects includes developing
and issuing a Request for Tenders for Building Condition Audits to be
completed in 2019, and preparing for possible new funding under
carbon footprint reduction initiatives.
- 247 -
2018 Work Program
Division: Building Inspection and By-law Enforcement
Item Description of Work Start End Comments Present Status
1. Administer and Enforce Ongoing The Building Divisions core function is to This is an annual
the Building Code Act, administer the municipalitys statutory activity and represents
the Ontario Building obligations under the Building Code Act by the Divisions primary
Code and Other enforcing the Ontario Building Code and other responsibility and
Applicable Law applicable law. This includes a broad range of principal work program
activities from processing building permit priority.
applications to performing inspections of new
construction and renovations, as well as issuing
orders for non-compliance.
2. By-law Enforcement Ongoing The Building Division is responsible for the This is an annual
enforcement of several municipal by-laws, activity and represents
including the Zoning By-law, Property a major responsibility
Standards By-law, Property Maintenance By- of the Division and a
law, Pool Enclosure By-law, Sign By-law, significant work
Lodging House By-law and sections of the program priority.
Licensing By-law.
3. Building Inspection Staff Ongoing A new Ontario Building Code came into effect Training for the new
Training January 1, 2013. Many technical areas have OBC is expected to be
been substantially revised and many new rolled out over 2017
technical provisions have been added. A and continue into 2018.
requirement to take training on technical Preparing for potential
changes, to maintain practice qualification, will examinations with
be part of that new code. Ongoing training is regard to Provincial
also required for CBCO certification qualification
maintenance (Certified Building Code Official). maintenance will be a
priority, as will the
ongoing training of
several new staff.
- 248 -
2018 Work Program
Division: Building Inspection and By-law Enforcement
Item Description of Work Start End Comments Present Status
4. Revised Property January June The Citys Property Standards By-law has not The draft of a revised
Standards By- 2013 2018 been updated since 1988. Legislation changes, by-law is completed.
law/Property operational policies and procedures, identified The Supervisor
Maintenance Bylaw inefficiencies and weaknesses demonstrate the Enforcement Services
need for amendments to the current by-law. is co-coordinating
This extensive project has been transferred to internal and external
the Supervisor Enforcement Services who is consultation, and the
working with Legal Services. If ticketing is not introduction of POA
possible in 2018, the bylaw will be taken to ticketing is being
Council for review on its own. pursued in conjunction
with Legal Services.
5. Amanda Product May December Migrate the Amanda approvals process across In development.
Expansion to other 2017 2018 several divisions/departments to develop and
Corporate Services enhance approvals application tracking. To
potentially include Building, Planning, USD
(including Public Works), Heritage, Business
Licensing and Fire Services.
- 249 -
2018 Work Program
Division: Airport
Item Description of Work Start End Comments Present Status
1. Obstacle Limitation Ongoing Ongoing This project will include removing trees that are Ongoing
Surface -Maintenance nearing the obstacle limitation surface. This
surface is regulated by Transport Canada to
protect the area around the runways from
obstacles, for safe operation.
2. Airport Marketing January Ongoing This project is intended to achieve an economic Staff will continue
2018 return on the Airport expansion investment. to work with the
Working in collaboration with aviation marketing Airport Manager,
professionals, the Airport General Manager and PED and aviation
PED, this project envisions a major marketing push marketing
to bring job creation business activity to the Airport professionals to
in accordance with the Business Case for build relationships
Infrastructure Investment and the Strategic with targeted
Development Plan. companies and
assist existing
tenants with
expansion plans.
3. Safety Management January March The Airport Safety Management System (SMS) as An audit plan is in
System 2018 2019 regulated by Transport Canada requires ongoing place.
audits of Airport operations and safety annually.
4. Emergency Exercise January December As part of Transport Canada regulations, Airports Ongoing
2018 2018 are required to perform annual exercises. A table
top emergency exercise will be conducted in the
fourth quarter of 2018.
- 250 -