What’s driving increases to the budget? The following are the drivers for 2025:
Net Revenues
Development and construction related application and permit revenues, pay parking revenues, grant revenues, and program and user fees are projected to increase by $2,651,000. A significant portion of these increases are offset with reserve transfers.
Salaries, wages, and benefits
Salaries, wages, and benefits have increased by $2,254,000. This represents estimated collective agreement increases for all the bargaining units and management and related overhead and benefit costs such as: WorkSafeBC premiums, extended health benefits, the employer portion of the Canadian Pension Plan (CPP), Employment Insurance (EI), and the Employer Health Tax.
Operating expenses
Operating expenses are increasing by $549,000. This represents inflationary increases for operating expenses such as insurance, equipment, fuel, contracted services, utilities, legal services, professional services, leases, etc.
Reserve Transfers
Transfers to and from reserves are increasing by $1,410,000. This increase is primarily related to the increase in development-related revenues.
Accumulated Surplus Funding
A strategic one-time allocation of $695,000 from the accumulated surplus to fund a range of key initiatives.
Port Moody Police
The Port Moody Police’s provisional budget submission is anticipated to represent a base increase of $1,459,000.
Capital Asset Levy
The Capital Asset Levy has increased by an estimated 1% or $584,000. This is consistent with past practice and ensures that the Asset Reserve and associate capital envelopes have sufficient funds to renew and replace critical city infrastructure.
Service Impacts
New funding requirements for 2025 are broken down into the four areas of service impacts. These include:
- Response to Growth Driven Service Requirements - $181,000
- Response to Mitigate Risk and Provide Efficiency Gains -$209,000
- Response to Statutory and Legislative Requirements - $113,000
- Response to Council Direction - $58,000
New Tax Revenue
Growth or Non-Market Change (NMC), which represents an estimate of increases in taxable values unrelated to market increases, as not been included in the draft financial plan. As a preliminary placeholder included in the adjustments and amendments to the Draft Financial Plan, staff are including $134,000 for 2025 growth. This figure will be further refined as updated information is received from BC Assessment.