Item - 2022.EX34.15

Tracking Status

  • City Council adopted this item on July 19, 20, 21 and 22, 2022 with amendments.
  • This item was considered by the Executive Committee on July 12, 2022 and adopted without amendment. It will be considered by City Council on July 19, 20, 21 and 22, 2022.

EX34.15 - Capital Variance Report for the Four Months Ended April 30, 2022

Decision Type:
ACTION
Status:
Amended
Wards:
All

City Council Decision

City Council on July 19, 20, 21 and 22, 2022, adopted the following:

 

1. City Council approve in-year budget adjustments to the 2022-2031 Approved Capital Budget and Plan as detailed in Appendix 4 to the report (June 27, 2022) from the Chief Financial Officer and Treasurer.

 

2.  City Council amend the 2022-2031 Approved Capital Budget and Plan for Parks, Forestry and Recreation for the Bellbury Park Improvements sub-project in the Park Development project by:

 

a. increasing the total project cost by $156,000 from $300,000 to $456,000, with cash flow funding in 2022, fully funded by Section 42 Above 5 percent Cash-in-lieu generated from the following developments in proximity to the site, for the purpose of awarding a contract for improvements to Bellbury Park; and

 

Development Location

Internal Order Account (XR2213)

Amount ($)

2775 Don Mills Road

4200677

$2,965.38

1 Marowyne Drive

4201369

$10.17

11-21 Allenbury Gardens

4201501

$153,024.45

Total

$156,000.00

 

b. accelerating the cash flow commitments of $270,000 in 2024 to 2022, with funding from the Section 42 Above 5 percent Cash-in-lieu generated from 1 Adra Villaway (Source Account: XR2213- 4201357), for a total amended 2022 cash flow of $426,000 for improvements to Bellbury Park to proceed in 2022.

 

3.  City Council amend the 2022-20231 Approved Capital Budget and Plan for Parks, Forestry and Recreation's for the Clydesdale Tennis Clubhouse Improvement sub-project in the Outdoor Recreation Centres project, in the amount of $618,000, by increasing the total project cost from $582,000 to $1,200,000, with cash flow commitments in 2023, fully funded from the following sources that have been received and are eligible for improvements to the Tennis Clubhouse in Clydesdale Park: $324,000 from Section 42 First 5 percent North District Parkland Development Cash-in-lieu Reserve Fund (XR2207) and $294,000 from the two Section 42 Above 5 percent Cash-in-lieu sources noted in the chart below:

 

Development Location

Internal Order Account (XR2213)

Amount ($)

2205 Sheppard Avenue East

4200136

$263,846.32

2135 Sheppard Avenue East

4201066

$30,153.68

Total

$294,000.00

 

4. City Council increase the 2022 Capital Budget for the Toronto Transit Commission by $3.152 million gross and $0 debt to undertake the Kennedy Station Infrastructure Relocation capital project for the Scarborough Subway Extension, with the total project cost to be fully funded by Metrolinx.

Background Information (Committee)

(June 27, 2022) Report from the Chief Financial Officer and Treasurer on Capital Variance Report for the Four Months Ended April 30, 2022
https://www.toronto.ca/legdocs/mmis/2022/ex/bgrd/backgroundfile-228399.pdf
Appendix 1 - 2022 Capital Variance and Projection Summary for the Four Months Ended April 30, 2022
https://www.toronto.ca/legdocs/mmis/2022/ex/bgrd/backgroundfile-228400.pdf
Appendix 2 - 2022 4M Capital Projects Recommended for Full Closure
https://www.toronto.ca/legdocs/mmis/2022/ex/bgrd/backgroundfile-228401.pdf
Appendix 3 - 2022 4M Major Capital Projects
https://www.toronto.ca/legdocs/mmis/2022/ex/bgrd/backgroundfile-228402.pdf
Appendix 4 - In-Year Adjustments for the Four Months Ended April 30, 2022
https://www.toronto.ca/legdocs/mmis/2022/ex/bgrd/backgroundfile-228403.pdf
Appendix 5 - 2022 4M Capital Variance Dashboard by Program and Agency
https://www.toronto.ca/legdocs/mmis/2022/ex/bgrd/backgroundfile-228404.pdf
Appendix 6 - Preliminary List of Projects Paused or Applied Underspending Pending COVID-19 Funding
https://www.toronto.ca/legdocs/mmis/2022/ex/bgrd/backgroundfile-228405.pdf

Background Information (City Council)

(July 15, 2022) Transmittal from the Deputy Chief Executive Officer and the Chief Capital Officer, Toronto Transit Commission on Transit Network Expansion Update (EX34.15a)
https://www.toronto.ca/legdocs/mmis/2022/cc/bgrd/backgroundfile-228902.pdf

Motions (City Council)

1a - Motion to Amend Item (Additional) moved by Councillor Shelley Carroll (Carried)

That:

 

1.  City Council amend the 2022-2031 Approved Capital Budget and Plan for Parks, Forestry and Recreation for the Bellbury Park Improvements sub-project in the Park Development project by:

 

a. increasing the total project cost by $156,000 from $300,000 to $456,000, with cash flow funding in 2022, fully funded by Section 42 Above 5 percent Cash-in-lieu generated from the following developments in proximity to the site, for the purpose of awarding a contract for improvements to Bellbury Park; and

 

Development Location

Internal Order Account (XR2213)

Amount ($)

2775 Don Mills Road

4200677

$2,965.38

1 Marowyne Drive

4201369

$10.17

11-21 Allenbury Gardens

4201501

$153,024.45

Total

$156,000.00

 

b. accelerating the cash flow commitments of $270,000 in 2024 to 2022, with funding from the Section 42 Above 5 percent Cash-in-lieu generated from 1 Adra Villaway (Source Account: XR2213- 4201357), for a total amended 2022 cash flow of $426,000 for improvements to Bellbury Park to proceed in 2022.

 

2.  City Council amend the 2022-20231 Approved Capital Budget and Plan for Parks, Forestry and Recreation's for the Clydesdale Tennis Clubhouse Improvement sub-project in the Outdoor Recreation Centres project, in the amount of $618,000, by increasing the total project cost from $582,000 to $1,200,000, with cash flow commitments in 2023, fully funded from the following sources that have been received and are eligible for improvements to the Tennis Clubhouse in Clydesdale Park: $324,000 from Section 42 First 5 percent North District Parkland Development Cash-in-lieu Reserve Fund (XR2207) and $294,000 from the two Section 42 Above 5 percent Cash-in-lieu sources noted in the chart below:

 

Development Location

Internal Order Account (XR2213)

Amount ($)

2205 Sheppard Avenue East

4200136

$263,846.32

2135 Sheppard Avenue East

4201066

$30,153.68

Total

$294,000.00

Vote (Amend Item (Additional)) Jul-19-2022 7:43 PM

Result: Carried Majority Required - EX34.15 - Carroll - motion 1a
Total members that voted Yes: 21 Members that voted Yes are Paul Ainslie, Ana Bailão, Brad Bradford, Robin Buxton Potts, Shelley Carroll, Mike Colle, Gary Crawford, John Filion, Mark Grimes, Stephen Holyday, Mike Layton, Nick Mantas, Jennifer McKelvie, Joe Mihevc, Frances Nunziata (Chair), James Pasternak, Gord Perks, Anthony Perruzza, Jaye Robinson, Michael Thompson, John Tory
Total members that voted No: 0 Members that voted No are
Total members that were Absent: 4 Members that were absent are Paula Fletcher, Cynthia Lai, Josh Matlow, Denzil Minnan-Wong

1b - Motion to Amend Item (Additional) moved by Councillor Shelley Carroll (Carried)

That:

 

1. City Council adopt the following recommendation in the transmittal (July 15, 2022) from the Toronto Transit Commission Board:

 

1. City Council approve an increase to the Toronto Transit Commission’s 2022 Capital Budget by $3.152 million gross and $0 debt to undertake the Kennedy Station Infrastructure Relocation capital project for the Scarborough Subway Extension, with the total project cost to be fully funded by Metrolinx.

Vote (Amend Item (Additional)) Jul-19-2022 7:40 PM

Result: Carried Majority Required - EX34.15 - Carroll - motion 1b
Total members that voted Yes: 20 Members that voted Yes are Paul Ainslie, Ana Bailão, Brad Bradford, Robin Buxton Potts, Shelley Carroll, Mike Colle, Gary Crawford, John Filion, Mark Grimes, Stephen Holyday, Mike Layton, Nick Mantas, Jennifer McKelvie, Joe Mihevc, Frances Nunziata (Chair), James Pasternak, Gord Perks, Anthony Perruzza, Jaye Robinson, Michael Thompson
Total members that voted No: 0 Members that voted No are
Total members that were Absent: 5 Members that were absent are Paula Fletcher, Cynthia Lai, Josh Matlow, Denzil Minnan-Wong, John Tory

Motion to Adopt Item as Amended (Carried)

Adopt the Item as amended as it pertains to the interest declared by Mayor Tory.

Vote (Adopt Item as Amended) Jul-19-2022 7:44 PM

Result: Carried Majority Required - EX34.15 - Adopt the Item as amended as it pertains to the interest declared by Mayor Tory
Total members that voted Yes: 20 Members that voted Yes are Paul Ainslie, Ana Bailão, Brad Bradford, Robin Buxton Potts, Shelley Carroll, Mike Colle, Gary Crawford, John Filion, Mark Grimes, Stephen Holyday, Mike Layton, Nick Mantas, Jennifer McKelvie, Joe Mihevc, Frances Nunziata (Chair), James Pasternak, Gord Perks, Anthony Perruzza, Jaye Robinson, Michael Thompson
Total members that voted No: 0 Members that voted No are
Total members that were Absent: 5 Members that were absent are Paula Fletcher, Cynthia Lai, Josh Matlow, Denzil Minnan-Wong, John Tory

Motion to Adopt Item as Amended (Carried)

Adopt the balance of the Item as amended.

Vote (Adopt Item as Amended) Jul-19-2022 7:45 PM

Result: Carried Majority Required - EX34.15 - Adopt the balance of the Item as amended
Total members that voted Yes: 21 Members that voted Yes are Paul Ainslie, Ana Bailão, Brad Bradford, Robin Buxton Potts, Shelley Carroll, Mike Colle, Gary Crawford, John Filion, Mark Grimes, Stephen Holyday, Mike Layton, Nick Mantas, Jennifer McKelvie, Joe Mihevc, Frances Nunziata (Chair), James Pasternak, Gord Perks, Anthony Perruzza, Jaye Robinson, Michael Thompson, John Tory
Total members that voted No: 0 Members that voted No are
Total members that were Absent: 4 Members that were absent are Paula Fletcher, Cynthia Lai, Josh Matlow, Denzil Minnan-Wong

Declared Interests (City Council)

The following member(s) declared an interest:

Mayor John Tory - as it pertains to his previously declared interest with the Rogers Family Trust and the Rogers Company provides telephone, cellular and wireless services to the City of Toronto and there are specific adjustments to the Toronto Transit Commission budget in Appendix 4 related to communications, computer equipment and software.
Written Declaration: https://secure.toronto.ca/council/declared-interest-file.do?id=11197

EX34.15 - Capital Variance Report for the Four Months Ended April 30, 2022

Decision Type:
ACTION
Status:
Adopted
Wards:
All

Committee Recommendations

The Executive Committee recommends that:

 

1. City Council approve in-year budget adjustments to the 2022-2031 Approved Capital Budget and Plan as detailed in Appendix 4 to the report (June 27, 2022) from the Chief Financial Officer and Treasurer.

Origin

(June 27, 2022) Report from the Chief Financial Officer and Treasurer

Summary

The purpose of this report is to provide City Council with the City of Toronto capital spending for the four month period ended April 30, 2022, as well as projected expenditures to December 31, 2022. Furthermore, this report seeks Council's approval for in-year budget adjustments to the 2022 Approved Capital Budget and Plan.   

                                         

Table 1 below summarizes the City's 2022 actual capital expenditures compared with the 2022 approved capital budget for the period ended April 30, 2022 as well as the projected expenditures by December 31, 2022.

                                                                                                           

Table 1: Capital Variance Summary

 

Table 1

Corporate Capital Variance Summary

for the Period Ended April 30, 2022

 

2022 Approved Budget*

2022 4M Actual
Expenditures

2022 Projected
YE Expenditures

 

$M

$M

%

$M

%

City Operations

2,089

243

11.6%

1,555

74.4%

Agencies

1,851

255

13.8%

1,562

84.4%

Tax Supported:

3,940

497

12.6%

3,117

79.1%

Rate Supported:

1,555

171

11.0%

1,282

82.4%

TOTAL

5,495

669

12.2%

4,400

80.1%

*Note: Includes 2021 carry forward funding

 

The City's actual capital spending in the first four months is $668.8 million or 12.2% of the approved capital budget of the year. The projected spending rate of the year is 80.1% by year-end. Both the year-to-date spending and the year-end projection reflect the capital spending impacts resulting from paused 2022 capital projects, pending confirmation of full 2022 COVID-19 support funding from the federal and provincial governments, to ensure the City maintains a balanced 2022 Operating Budget while addressing the financial impacts continuing to arise from the pandemic.                                                                                        

Potential impact from the inter-governmental funding shortfall

 

The City continues to actively engage with Federal and Provincial counterparts at all levels to secure continued COVID-19 funding support. From March 2020 to year-end 2021, the City has benefited from nearly $2.9 billion in COVID-19 related emergency funding commitments from the federal and provincial governments, with additional estimated $525 million in funding support in 2022.The remaining 2022 COVID-19 related funding gap is currently estimated to be $875 million, however the gap decreases to $815 million if the City receives the continued full reimbursement of public health costs. In the event that continued COVID-19 funding is not forthcoming or adequate to fully address the financial impacts arising from the pandemic, the City's capital program will be materially impacted. In such case, a draw of up to $515 million from the City’s COVID-19 Backstop and a $300 million reduction to the 2022 Capital Budget would be required to ensure the City maintains a balanced 2022 Operating Budget while addressing the financial impacts continuing to arise from the pandemic.

 

Delays in receiving funding commitments will continue to impact the City's ability to award and deliver capital projects in 2022. Programs and Agencies have already begun preparing for the potential reduction to their capital budgets, and at this stage have identified or committed a total of $260 million of projects that are either paused or can be reduced as a result of 2022 underspending. Below are the main areas with the largest reductions accommodated (see appendix 6):

 

- TTC plans to reduce a total of $87.0 million, and is in the process of compiling a final list of capital projects which will be directly impacted, based on the $241.7 million in total projected 2022 underspending as detailed in Appendix 5.

 

- Transportation Services has identified $87.0 million in 2022 projected underspending based on paused capital projects, mainly impacting transportation infrastructure rehabilitation projects.  Projected underspending by project is detailed in Appendix 6.

 

- Corporate Real Estate Management has identified $34.2 million in reductions on capital projects, mainly impacting state of good repair projects across various locations.

 

- Parks, Forestry and Recreation has identified $27.7 million in reductions on capital projects, mainly impacting park site rehabilitation and state of good repair projects for various buildings and structures.

 

High inflation and global supply chain challenges continue to increase the cost escalation on capital project delivery. As well, a steep rise in prevailing interest rates has been increasing capital financing costs for new debt issuances. With the increasing financial pressure added to the uncertainty of the intergovernmental funding commitments, the projected spend rate continues to be impacted in 2022.

                                   

Despite the challenges mentioned, the City will continue to plan annual capital projects in line with both affordability and achievability, based on the historical actual capacity and in consideration of emerging challenges such as inflationary impacts and supply chain disruptions. The strategy is to build on improvements experienced to date and improve the capital spend rate in future years; fully utilizing approved funding and enabling any excess funding capacity to support additional capital priorities, while promoting realistic capacity to spend in light of external factors and challenges.

Background Information

(June 27, 2022) Report from the Chief Financial Officer and Treasurer on Capital Variance Report for the Four Months Ended April 30, 2022
https://www.toronto.ca/legdocs/mmis/2022/ex/bgrd/backgroundfile-228399.pdf
Appendix 1 - 2022 Capital Variance and Projection Summary for the Four Months Ended April 30, 2022
https://www.toronto.ca/legdocs/mmis/2022/ex/bgrd/backgroundfile-228400.pdf
Appendix 2 - 2022 4M Capital Projects Recommended for Full Closure
https://www.toronto.ca/legdocs/mmis/2022/ex/bgrd/backgroundfile-228401.pdf
Appendix 3 - 2022 4M Major Capital Projects
https://www.toronto.ca/legdocs/mmis/2022/ex/bgrd/backgroundfile-228402.pdf
Appendix 4 - In-Year Adjustments for the Four Months Ended April 30, 2022
https://www.toronto.ca/legdocs/mmis/2022/ex/bgrd/backgroundfile-228403.pdf
Appendix 5 - 2022 4M Capital Variance Dashboard by Program and Agency
https://www.toronto.ca/legdocs/mmis/2022/ex/bgrd/backgroundfile-228404.pdf
Appendix 6 - Preliminary List of Projects Paused or Applied Underspending Pending COVID-19 Funding
https://www.toronto.ca/legdocs/mmis/2022/ex/bgrd/backgroundfile-228405.pdf

Motions

1 - Motion to Adopt Item moved by Deputy Mayor Denzil Minnan-Wong (Carried)

Adopt the Item as it pertains to adjustments to the Toronto Transit Commission budget for communications, computer equipment and software. 

Vote (Adopt Item) Jul-12-2022

Result: Carried Majority Required
Total members that voted Yes: 7 Members that voted Yes are Paul Ainslie, Ana Bailão, Gary Crawford, Jennifer McKelvie, Denzil Minnan-Wong (Chair), James Pasternak, Michael Thompson
Total members that voted No: 0 Members that voted No are
Total members that were Absent: 1 Members that were absent are John Tory

2 - Motion to Adopt Item moved by Deputy Mayor Denzil Minnan-Wong (Carried)

Adopt the balance of the Item.
 

Vote (Adopt Item) Jul-12-2022

Result: Carried Majority Required
Total members that voted Yes: 8 Members that voted Yes are Paul Ainslie, Ana Bailão, Gary Crawford, Jennifer McKelvie, Denzil Minnan-Wong, James Pasternak, Michael Thompson, John Tory (Chair)
Total members that voted No: 0 Members that voted No are
Total members that were Absent: 0 Members that were absent are

Declared Interests

The following member(s) declared an interest:

Mayor John Tory - as it relates to the same interest he has with the Rogers family and there are some specific adjustments to the TTC budget in Appendix 4 of the report that pertained to communications and computer equipment and software.
Written Declaration: https://secure.toronto.ca/council/declared-interest-file.do?id=11157
Source: Toronto City Clerk at www.toronto.ca/council