January 19 th , 2016 More images 1 1. Capital Projects - 25 Year - - PowerPoint PPT Presentation

▶
january 19 th 2016
SMART_READER_LITE
LIVE PREVIEW

January 19 th , 2016 More images 1 1. Capital Projects - 25 Year - - PowerPoint PPT Presentation

May 15, 2023 289 likes •723 views

Presented to Council January 19 th , 2016 More images 1 1. Capital Projects - 25 Year Forecast 2. Public Works 3. Emergency Services 4. Library 5. Parks & Recreation 6. Administration Town Hall 7. Misc Items Centre Dummer

slide-1
SLIDE 1

1

Presented to Council January 19th, 2016

More images

slide-2
SLIDE 2
  • 1. Capital Projects - 25 Year Forecast
  • 2. Public Works
  • 3. Emergency Services
  • 4. Library
  • 5. Parks & Recreation
  • 6. Administration – Town Hall
  • 7. Misc Items – Centre Dummer Cemetery, Historical

Committee, Cenotaph, Township Signs

  • 8. Policing
  • 9. Budgeted Expense
  • 10. Trans to Reserves
  • 11. Budgeted Revenue
  • 12. Trans from Reserves
  • 13. Levy Requirement

2

slide-3
SLIDE 3

Web Page (From 2015) $10,000 Tanker #4 Warsaw Fire Hall $285,000 Road Deficit $169,589 Community Centre Repairs $25,000 Zoning By-Law $20,000 Public Works Facility (Tender Documents/Specifications) $125,000 Bunker Gear (28 sets) $55,000 $689,589 All Funded with reserves

3

slide-4
SLIDE 4

Phase II of the Asset Management Plan suggests that tax revenues be increased by 1.3% each year for the next 10 years solely for the purpose of phasing in full funding for the following asset categories: Buildings, Building Improvement, Rolling Stock, Equipment, Land Improvements, Computer Hardware & Software. This has been accommodated in the 25 year forecast starting in 2017.

4

slide-5
SLIDE 5

Dummer-Asphodel Road – Sect 16 – 3.3 km County Rd 38 to 400 m E of 4th Line (at bridge) $63,185 Dummer-Asphodel Road - Sect 16 – 1.1km From Bridge to County Rd 8 $21,062 Dummer-Asphodel Road – Sect 15 – 1.4 km Carlow Line to County Rd 38 $12,250

5

slide-6
SLIDE 6

Nassau Road – Sect 146 – 2.9 km 9th Line to County Rd. 4 $50,750 Stenner Road – Sect 100 - .5 km Highway 28 to North Limit $8,750 Moodie Drive – Sect 102 - .8 km Stenner Road to East Limit $14,000

6

slide-7
SLIDE 7

Webster Road – Sect 29 – 5.6 km County Rd 40 to County Road 8 $98,000 Ayotte Crescent – Sect 144 - .2 km Wide Area 8th Line Road to East Limit $14,000 Douro 8th Line Road– Sect 143 km County Road 32 to County Road 4 $37,471

7

slide-8
SLIDE 8

Sawmill Road – Sect 68 – 2.3 km 3rd Line Dummer to 4th Line Dummer $24,368 Indacom Drive – $12,984

8

slide-9
SLIDE 9

Douro 7th Line – Sect 158 – 1.9 km Division Rd to North Limit $42,685 Douro 7th Line – Sect 145 – 1 km of 1.7 km County Road 4 to North Limit $22,466 Douro 3rd Line – Sect 165 – 3.3 km Division Road to County Road 8 $94,227

9

slide-10
SLIDE 10

6th Line Road South Dummer – Sect 31 – 1.9 km Webster Road to North Limit $42,469 6th Line Rd South Dummer – Sect 200 – 3.1 km Webster Road to County Rd 8 $69,291 5th Line Road South Dummer – Sect 32 – 2 km Webster Road to North Limit Brushing $14,200 Surface $51,107

10

slide-11
SLIDE 11

Bradfield Road – Sect 163 – 1.2 km Douro 7th Line Road to West 1.2 km $26,887 12th Line Dummer – Sect 24 – 2 km of 6.3 km Forced Road Section to North Limit $45,253 Centre Dummer Road – Sect 55 – 7.9 km 4th Line Road to County Road 40 $118,101

11

slide-12
SLIDE 12

Golf Course Road – Sect 5 – 1.7 km of 2.2 km McCracken's Landing East 1.7 km Brushing $12,600 Ditching $44,339 Surface ( Return to Gravel) $38,883

12

slide-13
SLIDE 13

 Ministry Of Natural Resources Directive  3 Year Project  Approximately 637 feet

Building Slope and Top Soiling Project$60,000 2016 - $26, 665 2017 - $16, 660 2018 - $16, 660 The total project budget may vary depending

  • n the distance that $26,665 budget allows to

complete in 2016.

13

slide-14
SLIDE 14

 The majority of this project will be delayed to

  • 2016. The original budget was $110,000.

With the approved upgrades the budget is now $200,140.

 Sidewalks, Boulevards, Engineering/Consultants

14

slide-15
SLIDE 15

 Every two years the Township is required to

hire an engineer to perform bridge/culvert

  • inspections. We have 10 structures that need

inspecting in 2016. $5,200

15

slide-16
SLIDE 16

 The last roads needs study was completed in

  • 2009. It’s recommended to have the roads

appraised every 5 years. It seems that with funding programs asset appraisals are part of the process. It is a good risk management

  • practice. It is estimated that a roads needs

study would be $15,000. This item is not included in the 2016 budget but it will need to be included in the 2017 budget.

16

slide-17
SLIDE 17

 Annual software costs  Labour to monitor  Each unit  Risk management – reporting

We have not included GPS units in the 2016 budget but again this is an item that we should consider in the 2017 budget.

17

slide-18
SLIDE 18

 To summarize the 2016 Road Capital work:

Surface Treated Roads: $356,820 Gravel Roads: $622,508 County Road 4 $200,140 Total Road Project ect Capital tal: $1,179,4 ,468 6th Line Pit Rehabilitation $26,665 Funded nded wi with: Gas s Ta Tax $2 $206 06,89 894, 4, Re Reserv erves es $558,589, , Fund nding ing $25,000, , Loan an $200,140, , DC $25,000,Tax ,Taxes es

18

slide-19
SLIDE 19

Fire Hose $5,000 Ice Water Rescue Equip $10,000

  • Inflatable boat, 4 suits, rescue vests,

helmet, rope SCBA Bottles $5,000 Fund nded ed wi with DC $4,000, Taxes

19

slide-20
SLIDE 20

Books (Including E-Books) $13,500 Shelving $ 5,000 Fund nded ed wi with DC $5,000, Reserves erves & T Taxes es

20

slide-21
SLIDE 21

Condenser and Brine Header Pipe $61,056 Catwalk to Condenser $15,000 Scraping and Painting of Steel Columns and Control Joints $40,000 Total $116,056 Fund nded d by Douro CC re reserves ves $25,000, Taxes

21

slide-22
SLIDE 22

Scraping and Painting of Steel Columns and Control Joints $50,000 Parking Lot Retaining Wall (Verbal) $30,000 Cooling System for Hall $17,000

  • Includes $7,000 from 2015 budget

Fund nded ed with Capital tal Reserves erves $25,000, , Warsaw saw CC Reserv erves es $15,000, , Taxes

22

slide-23
SLIDE 23

23

Truck to replace 2005 half ton

  • $32,000

Fund nded ed wi with reser serves. ves.

slide-24
SLIDE 24

Website Update (from 2014) $10,000 Zoning By-law (from 2014) $20,000 $30,000 Ergonomic Office Chairs (10) $6,000 Folder/Inserter $12,050 Fund nded ed through

  • ugh Reserves

erves

24

slide-25
SLIDE 25

Repointing Bricks (from 2015) $10,000 Flat Roof Replacement (2015) $20,000 Funded nded wi with res eser erves ves $3 $30, 0,00 000

25

slide-26
SLIDE 26

Centre Dummer Cemetery $13,000

  • Fence, Monument Stone

Fund nded ed wi with reser serves ves Historical Committee - $10,000

  • Lime Kiln Repair interior walls, cover
  • Plaque

Funded nded wi with res eser erves ves $6 $6,00 000, 0, taxes es

26

slide-27
SLIDE 27

Cenotaph $26,894

Fund nded ed with grant nts $15,1 5,193, 93, reserves rves $7,15 ,157, taxes

Signs($14,000 from 2015) $14,000

  • Welcome signs on Highways
  • Office Sign with landscaping
  • Hamlet Signs – 2016

Funded nded wi with res eser erves ves $1 $14, 4,00 000, 0, taxes es

27

slide-28
SLIDE 28

The 2015 policing budget was $834,077 and the 2016 budget will be $1,021,964, a $187,887 increase. Fund nded ed wi with taxes. es.

28

slide-29
SLIDE 29

29

Investment in TCA $2,039,074 Operating $5,451,249 Transfer to Reserves $ 933,548 Total Expenses: $8,423,871

slide-30
SLIDE 30

25 Year Capital Forecast $580,014 Rd Equip Reserve $ 52,175 (This is from the Equip Rental Rates less the expense of running the equipment) Gas Tax Reserve $206,894 Retirement Benefits Reserve $ 7,100 Policing Reserves $ 5,000

30

slide-31
SLIDE 31

Severe Weather Reserve $ 25,000 Election Reserve $ 10,000 Solar Panels $ 25,000 Town Hall $ 5,000 Self Insurance $ 12,240 Cenotaph Reserve $ 5,125 Total Transfer to Reserves: $933,548

31

slide-32
SLIDE 32

32

slide-33
SLIDE 33

Revenue $ 1,258,117 (Contracts, Permits & Fees, Rental, Sales, Other) Internal Equipment Rental $ 498,019 Federal Grants (Gas Tax) $ 222,087 Provincial Grants (OMPF, OCIF) $ 645,928 Transfer From Reserves $1,470,235 Total Revenues: $4,094,386

33

slide-34
SLIDE 34

25 year forecast $689,589 Corporate Reserve $ 26,405 Development Charges

  • Roads

$ 25,000

  • Library

$ 5,000

  • Parks

$ 2,000

  • Fire

$ 4,000 Fire Reserve $ Indacom Drive Reserve $ 12,984 Gas Tax Reserve

  • Roads

$206,894

34

slide-35
SLIDE 35

Town Hall Reserves $ 30,000 Douro CC Reserves $ 25,000 Self Insurance $ 12,240 Parkland $ 5,000 Police Advisory Committee $ 510 Retirement Benefits $ 5,454 Roads Construction $281,151 Cemeteries $ 13,000 Library $ 4,000 Source Water Protection $ 29,181

35

slide-36
SLIDE 36

 Economic Development

$ 14,000

 Corporate Management Equip $ 18,050  Historical Reserve

$ 6,000

 Parks Equipment

$ 32,000

 Cenotaph

$ 7,157

 Warsaw CC (Fr 2015)

$ 15,000

 Total From Reserves:

$1,470,235

36

slide-37
SLIDE 37

37

slide-38
SLIDE 38

38

2015 Budgeted Requirement from Tax Levy: $4,076,661 2016 Estimated Requirement from Tax Levy: $4,329,485 Increase for 2016: $ 252,824 This is a required levy percent increase

  • f 6.2%
slide-39
SLIDE 39

39

Levy Required by Department Total Taxation

  • $

178,463.30 Transportation Services - Street Lights, Solar Panels $ 1,510.00 Health Services - Cemetaries, Cenotpah $ 9,715.10 Recreation & Cultural Services - Parks, Douro Rec, Historical, Santa Parade $ 65,294.29 Planning & Development, Official Plan, Zoning, C of A, ED $ 78,927.75 Library & YIP $ 84,140.78 Warsaw CC, Canteen, Bar, Kitchen $ 154,852.88 Douro CC, Canteen, Bar, Kitchen $ 168,783.74 Environmental Services - Waster Mgm't, Douro, Hall's Glen $ 191,723.40 General Government - Council, Election, Corp Mgm't, Town Hall $ 305,101.39 Fire Services $ 457,166.89 Corporate $ 555,255.00 Protective Services - Police, ORCA, SWP, Bylaw Enf, Fence Viewing $ 1,101,390.77 Road Services $ 1,338,177.78 Total $ 4,333,576.47

slide-40
SLIDE 40

40

slide-41
SLIDE 41

41

Municipal Assessment Tax Increase 100000 $ 9.36 150000 $ 14.04 200000 $ 18.72 250000 $ 23.40 300000 $ 28.08 350000 $ 32.77 400000 $ 37.45 450000 $ 42.13 500000 $ 46.81

slide-42
SLIDE 42

42