SLIDE 18 TOWNSHIP OF ZORRA 2017 2018 2019 2020 2021 Total Expenditures Debenture Payments $ 959,824.00 $ 941,258.00 $ 929,360.00 $ 1,251,127.00 $ 1,226,167.00 $ 5,307,736.00 Transfer to Reserves- Tax levy - base level $ 665,000.00 $ 665,000.00 $ 665,000.00 $ 665,000.00 $ 665,000.00 $ 3,325,000.00 Capital Expenditures - from detail Listing General Department -Building $ 45,900.00 $ - $ - $ - $ 45,900.00 General Department -Equipment $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 50,000.00 Fire Department -Building $ 52,500.00 $ - $ - $ - $ - $ 52,500.00 Fire Department -Vehicles $ 40,250.00 $ 40,250.00 $ - $ - $ - $ 80,500.00 Fire Department - Equipment $ 185,000.00 $ 125,000.00 $ 125,000.00 $ 125,000.00 $ 125,000.00 $ 685,000.00 Recreation -Buildings $ 425,600.00 $ 160,000.00 $ 5,000.00 $ 130,000.00 $ - $ 720,600.00 Recreation - Machinery/Equipment $ 206,500.00 $ 70,000.00 $ - $ - $ - $ 276,500.00 Roads- Buildings $ 9,500.00 $ - $ 6,000,000.00 $ - $ - $ 6,009,500.00 Roads - Vehicles $ 590,000.00 $ 260,000.00 $ 320,000.00 $ 510,000.00 $ 522,000.00 $ 2,202,000.00 Road Construction $ 1,012,500.00 $ 1,518,200.00 $ 881,000.00 $ 634,925.00 $ 422,000.00 $ 4,468,625.00 Bridges and Culvert Construction $ 488,500.00 $ 480,000.00 $ 419,000.00 $ 666,000.00 $ 337,000.00 $ 2,390,500.00 Total Capital Expenditures $ 4,691,074.00 $ 4,269,708.00 $ 9,354,360.00 $ 3,992,052.00 $ 3,307,167.00 $ 25,614,361.00 Funding Sources
- OCIF annual grant - Road infrastructure
$ (50,000.00) $ (58,520.00) $ (92,604.00) $ (50,000.00) $ (50,000.00) $ (301,124.00)
- Canada 150 Grant - Recreation Soccer Field
$ (37,500.00) $ - $ - $ - $ - $ (37,500.00)
- Other Revenues - Community
$ (127,500.00) $ - $ - $ - $ - $ (127,500.00)
- Contributions from Reserves
$ (940,750.00) $ (887,000.00) $ (1,401,715.00) $ (640,000.00) $ (522,000.00) $ (4,391,465.00)
- Contributions from Reserve Funds
$ (322,500.00) $ (322,500.00)
- Other Revenues MNR/Federal Gas Tax
$ (530,000.00) $ (530,000.00) $ (570,000.00) $ (570,000.00) $ (570,000.00) $ (2,770,000.00)
- Other Revenues -Erie Thames Interest
$ (59,000.00) $ (59,000.00) $ (59,000.00) $ (59,000.00) $ (59,000.00) $ (295,000.00)
$ - $ - $ (4,923,285.00) $ - $ - $ (4,923,285.00) $ (1,744,750.00) $(1,857,020.00) $ (7,046,604.00) $ (1,319,000.00) $ (1,201,000.00) $ (13,168,374.00) CAPITAL TAX LEVY REQUIREMENT $ (2,946,324.00) $ (2,412,688.00) $ (2,307,756.00) $ (2,673,052.00) $ (2,106,167.00) $ (10,339,820.00) AVERAGE CAPITAL LEVY (5 YEARS) $ (2,456,800.00) $(2,456,800.00) $ (2,456,800.00) $ (2,456,800.00) $ (2,456,800.00) $ (12,284,000.00) TRANSFER TO/FROM INFRASTRUCTURE RESERVE $ 489,524.00 $ (44,112.00) $ (149,044.00) $ 216,252.00 $ (350,633.00) $ 161,987.00
November 29, 2016 18