2018 PUBLIC BUDGET INPUT
Presented by: Christy McIntomney, Treasurer October 11, 2017 5:30 p.m. Royal Canadian Legion, 2nd floor, Front Street
2018 PUBLIC BUDGET INPUT Presented by: Christy McIntomney, - - PowerPoint PPT Presentation
2018 PUBLIC BUDGET INPUT Presented by: Christy McIntomney, Treasurer October 11, 2017 5:30 p.m. Royal Canadian Legion, 2 nd floor, Front Street 2018 Budget Timetable October 11, 2017 Open House Public Input & Requests Received
Presented by: Christy McIntomney, Treasurer October 11, 2017 5:30 p.m. Royal Canadian Legion, 2nd floor, Front Street
* Usage pay
Infrastructure Replacement Cost Per Household
Toto I: $84, 1
79 pa' rousehold
Buildings : Tota I Replace In:! nt CCGt: S:::s fl77
}~1
. cart Per t-bllie o~
: '!..10}336La rrl 1m
pro~):!
In:! nts
Tota I
~place
!n:!nt CCGt: S2}JC6 _.851 ·
CCGt Per t-bllie o~
: Sl)79
veht~s
Tota I
~place
In:! nt CCGt: S7 _.(61}J47
OJst Per t-bllie o~
: '!..2_.87 3Ma: hine ry a rrl Eq u
ip!n:! nt
Tota I
~place
ln:!nt CCGt: '!..1)234_.8 ::;9
CCGt Per t-bllie o~:
:5501
; Ro~
5 ~t\1:1
rk
'! Tota I
~place
rre nt CCGt: S:D) 265
}JC6
: CCGt Per t-bllieoo ~:
Sl.4} 3Jl
A
ir~rt
~twork
Tota I
~place
rre nt CCGt: '!..16} 249 }246
CCGt Per t-bllieoo ~: '!..6}59 2
5340, 000
1 ,545, ooo
ROAD NEJVIIORK
A"VERP£3-E ...o.NN"U.AL FUNDING
REQUIRED .....-s. AVERAGE P..N"NUAL FUNDING AVAILABLE $744,000
~
~
~
i
! " I
IAIRPORT NEJWORK
$110,000
.--------.
I IWATER NEJVIIORK
5305,000
.-
~
SANTARY
SEWER NEJWORK
STO
IRiftft
SEWER NEJWORK
$453,000
LAND
B Ul
LDI
NG IMPROVE NlS NEJWORK
$220,000
193, 000
,ooo
VEHICLES
MACHINERY & EQUIPMENT
Annu a Funding Avai I cob I e Annu a Funding Defi
ci-o:
Funding – Build Canada $8,400,000 Airport Improvement Fee $1,000,000 Long Term Debt $6,679,959
Funding – NOHFC/Fednor $2,000,000 Long Term Debt $ 898,000
MARINA, BREAKWATER & BANK STABILIZATION Vehicular Access Gates Swimming Zone & Lit Markers At Dock Boardwalk Washroom / Change Rooms Vehicular Access Gates Picnic Shelter / Performance Venue Gateway Signage Vendor Kiosks
Funding – OCIF Top Up Funding $1,629,830 Long Term Debt/Reserves $ 410,170
Funding – OCIF Formula Based $145,506 Taxation / Reserves $ 14,550
Funding – NOHFC/Fednor $135,000 Reserves $ 15,000
LONG TERM LOAN ON BALANCE SHEET Current Debt Schedule Interest Rate Total 2017 Payments Loan Completed Street Lights, EMS, Excavator ($543,938) 2.27% $73,813 2026 Hwy 72 & RInC - Arena Project ($508,415) 2.45% $63,093 2028 RInC Projects ($285,599) 2.55% $27,703 2029 Town Office ($708,129) 2.78% $67,278 2030 Cultural Centre & Train Station ($2,930,761) 3.55% $202,451 2038 7th Avenue Infrastructure Project ($989,193) 3.55% $68,332 2038 ($5,966,035) $502,669
LONG TERM LOAN ON BALANCE SHEET Current Debt Schedule Interest Rate Total 2017 Payments Loan Completed Landfill Project ($769,368) 2.44% $92,554 2021 Utility Van ($29,616) 1.68% $7,687 2021 Sewer Treatment Plant ($108,478) 2.49% $51,396 2020 Southside Sewer Project ($301,361) 2.98% $38,243 2025 Hugh Allen Clinic ($962,199) 3.98% $110,128 2028 Hwy 72 Project ($396,915) 2.45% $49,256 2028 Airport Servicing ($2,039,983) 2.55% $197,933 2030 Hudson Water Treatment Plant ($419,697) 2.73% $30,346 2035 WTP - Backwash Projects ($846,224) 2.39% $60,604 2036 7th Avenue Infrastructure ($989,193) 3.55% $68,332 2038 Landfill Project ($982,265) 3.05% $53,654 2044 ($7,845,299) $760,132