Levy Budget Adjustment Summary - Quarter 2 Financial Update (2017)
Throughout the year, budget adjustments are made to reflect revised external funding for levy programs and to reallocate costs between departments or accounts due to operational changes. The primary drivers of the external funding adjustments are Ministry funded programs as they set their budgets following Regional levy budget approval. However, the Ministries want to see these dollars reflected in the Region's levy budget. For this reason, adjusting the gross levy budget throughout the year had been standing practice of Niagara.
Region. Adjusting the gross levy budget has no impact on the net tax levy as both external revenue and expenses are increased equally to reflect program requirements. The net tax levy budget is not adjusted. Below is a summary of gross levy budget adjustments that have been processed to date. Reallocations of costs within departments or categories are not summarized below. The adjusted budget is presented throughout this reporting book.
Original Budget Revenue & Expenditures | $ 734,626 | ||
---|---|---|---|
Planning and Development | 100 | To record budgeted transfer from the Circle Route Initiatives Reserve to fund a new working group created to determine Regional role in the Greater Niagara Circle Route (PDS 4-2017). | |
Total Budget Amendment | 100 | ||
Public Health | 663 | To record renewed funding and related expenditures for the Offload Nurse program. | |
239 | To record renewed funding and related expenditures for the Community Paramedicine program. | ||
Community Services | 379 | To record deferred funding and related expenditures for the Community Homelessness Prevention Initiative program. | |
160 | To record revised funding and related capital transfer regarding the installation of a naturalized playground at the Port Colborne child care centre. | ||
171 | To record revised funding and related expenditures for the Ontario Works program delivery from the Ministry of Community and Social Services. | ||
135 | To record revised funding and related expenditures from increased vendor rebates. | ||
75 | To record revised funding and related expenditures for the Nursing Graduate Guarantee from the Ministry of Health and Long-term Care. | ||
Public Works | 30 | To adjust budgeted revenue and expenditures for traffic signal upgrades done on behalf of the City of Welland. | |
Niagara Regional Housing | 1,387 | To adjust budgeted revenue and expenditures for Investment in Affordable Housing (IAH) New Development funding. | |
230 | To record budgeted transfer from the Niagara Regional Housing reserve to fund approved Board initiatives (CSD 14-2017). | ||
309 | To record revised funding and related expenditures for the Survivors of Domestic Violence, Portable Housing Benefit (SDV-PHB program). | ||
4,880 | To record revised funding and related expenditures for the Social Housing Improvement Program (SHIP) and related administration. | ||
269 | To record revised funding and related expenditures for the Social Housing Electricity Efficiency Program (SHEEP). | ||
1,974 | To record revised funding and related expenditures the Social Infrastructure Fund program (SIF). | ||
Enterprise Resource Management Services | 73 | To record unused development charge funding and related expenditures for the Development Charge Study. | |
Corporate Administration | 100 | To reallocate funding for the Forensic Audit of Burgoyne Bridge from the Burgoyne Bridge project budget. | |
Planning and Development | 50 | To record approved grant and related expenditure for Canada 150 project titled "Bridging Meaning in Niagara". | |
General Government | (5) | To record miscellaneous changes in account coding for cost savings/revenues identified for mitigation in 2017 budget process. | |
100 | To record increase costs of sale of surplus properties sold within the year, all net proceeds transferred to the Capital levy reserve. | ||
500 | To budget for renovations of properties and related sales revenues, net proceeds to be transferred to Burgoyne Bridge project (CSD 27-2017). | ||
Corporate | 7,200 | To record the 2016 Encumbrance budget adjustment (CSD 14-2017). | |
Total Budget Adjustment | $18,918 | ||
December 31, 2017 Adjusted Budget | $753,644 |